Kinetik Reports Second Quarter 2024 Financial and Operating Results
Kinetik Holdings Inc. (NYSE: KNTK) reported strong financial results for Q2 2024, with net income of $108.9 million, up 52% year-over-year, and Adjusted EBITDA of $234.4 million, a 13% increase. The company revised its 2024 Adjusted EBITDA guidance to $940-$980 million and Capital Expenditures guidance to $260-$300 million. Kinetik completed the acquisition of Durango Permian, and divested its 16% stake in Gulf Coast Express pipeline. The company sanctioned pre-FID work for Kings Landing II, doubling processing capacity. Kinetik processed 1.58 Bcf/d of natural gas in Q2, a 7% increase year-over-year. The company declared a quarterly dividend of $0.75 per share and achieved a leverage ratio of 3.4x.
Kinetik Holdings Inc. (NYSE: KNTK) ha riportato risultati finanziari solidi per il secondo trimestre del 2024, con un reddito netto di 108,9 milioni di dollari, in aumento del 52% rispetto all'anno precedente, e un EBITDA rettificato di 234,4 milioni di dollari, un incremento del 13%. L'azienda ha rivisto le stime per l'EBITDA rettificato del 2024 a 940-980 milioni di dollari e le previsioni per le spese in conto capitale a 260-300 milioni di dollari. Kinetik ha completato l'acquisizione di Durango Permian e ha ceduto la sua partecipazione del 16% nel gasdotto Gulf Coast Express. L'azienda ha autorizzato i lavori pre-FID per Kings Landing II, raddoppiando la capacità di lavorazione. Kinetik ha elaborato 1,58 Bcf/d di gas naturale nel secondo trimestre, con un aumento del 7% rispetto all'anno precedente. L'azienda ha dichiarato un dividendo trimestrale di 0,75 dollari per azione e ha raggiunto un rapporto di leva di 3,4x.
Kinetik Holdings Inc. (NYSE: KNTK) reportó resultados financieros sólidos para el segundo trimestre de 2024, con ingresos netos de 108,9 millones de dólares, un aumento del 52% en comparación al año anterior, y un EBITDA ajustado de 234,4 millones de dólares, un incremento del 13%. La compañía revisó su guía de EBITDA ajustado para 2024 a 940-980 millones de dólares y su guía de gastos de capital a 260-300 millones de dólares. Kinetik completó la adquisición de Durango Permian y desinvirtió su participación del 16% en el gasoducto Gulf Coast Express. La empresa autorizó trabajos previos al FID para Kings Landing II, duplicando la capacidad de procesamiento. Kinetik procesó 1.58 Bcf/d de gas natural en el segundo trimestre, un aumento del 7% interanual. La compañía declaró un dividendo trimestral de 0,75 dólares por acción y logró una relación de apalancamiento de 3,4x.
Kinetik Holdings Inc. (NYSE: KNTK)는 2024년 2분기 강력한 재무 실적을 보고했으며, 순이익이 1억 890만 달러로 전년 대비 52% 증가했고, 조정 EBITDA는 2억 3천4백만 달러로 13% 증가했습니다. 이 회사는 2024년 조정 EBITDA 가이던스를 9억 4천만~9억 8천만 달러로 수정하고, 자본 지출 가이던스를 2억 6천만~3억 달러로 설정했습니다. Kinetik은 Durango Permian 인수를 완료했으며, Gulf Coast Express 파이프라인에서 16%의 지분을 매각했습니다. 이 회사는 Kings Landing II의 FID 전 작업을 승인하여 처리 능력을 두 배로 늘렸습니다. Kinetik은 2분기에 1.58 Bcf/d의 천연가스를 처리했으며, 이는 전년 대비 7% 증가한 수치입니다. 또한, 이 회사는 주당 0.75달러의 분기 배당금을 선언하고 3.4배의 레버리지 비율을 달성했습니다.
Kinetik Holdings Inc. (NYSE: KNTK) a annoncé des résultats financiers solides pour le deuxième trimestre de 2024, avec un revenu net de 108,9 millions de dollars, en hausse de 52 % par rapport à l'année précédente, et un EBITDA ajusté de 234,4 millions de dollars, ce qui représente une augmentation de 13 %. L'entreprise a révisé ses prévisions d'EBITDA ajusté pour 2024 à 940-980 millions de dollars et ses prévisions de dépenses d'investissement à 260-300 millions de dollars. Kinetik a finalisé l'acquisition de Durango Permian et a vendu sa participation de 16 % dans le gazoduc Gulf Coast Express. L'entreprise a approuvé des travaux pré-FID pour Kings Landing II, doublant ainsi la capacité de traitement. Kinetik a traité 1,58 Bcf/d de gaz naturel au deuxième trimestre, soit une augmentation de 7 % par rapport à l'année précédente. L'entreprise a déclaré un dividende trimestriel de 0,75 dollar par action et a atteint un ratio d'endettement de 3,4x.
Kinetik Holdings Inc. (NYSE: KNTK) berichtete starke Finanzzahlen für das 2. Quartal 2024 mit einem Nettoergebnis von 108,9 Millionen Dollar, was einem Anstieg von 52 % im Jahresvergleich entspricht, und einem bereinigten EBITDA von 234,4 Millionen Dollar, was einem Anstieg von 13 % entspricht. Das Unternehmen hat seine Prognose für das bereinigte EBITDA 2024 auf 940-980 Millionen Dollar und die Prognose für Investitionsausgaben auf 260-300 Millionen Dollar angepasst. Kinetik hat die Übernahme von Durango Permian abgeschlossen und sich von seinem 16% Anteil an der Gulf Coast Express Pipeline getrennt. Das Unternehmen genehmigte Vorarbeiten zu Kings Landing II, wodurch die Verarbeitungsleistung verdoppelt wurde. Kinetik verarbeitete im 2. Quartal 1,58 Bcf/d Erdgas, was einem Anstieg von 7 % im Jahresvergleich entspricht. Das Unternehmen erklärte eine Vorschussdividende von 0,75 Dollar pro Aktie und erreichte ein Verschuldungsverhältnis von 3,4x.
- Net income increased 52% year-over-year to $108.9 million
- Adjusted EBITDA grew 13% year-over-year to $234.4 million
- Revised 2024 Adjusted EBITDA guidance upwards to $940-$980 million
- Completed strategic acquisition of Durango Permian,
- Processed natural gas volumes increased 7% year-over-year to 1.58 Bcf/d
- Achieved leverage ratio of 3.4x, meeting financial target
- Declared quarterly dividend of $0.75 per share
- Increased Capital Expenditures guidance to $260-$300 million
- Divested 16% stake in Gulf Coast Express pipeline
- Approximately 140 Mmcf/d of wellhead volume curtailments due to Waha Hub pricing
Insights
Kinetik's Q2 2024 results demonstrate strong financial performance and strategic growth. Net income increased by
Key financial highlights include:
- Distributable Cash Flow of
$162.9 million - Free Cash Flow of
$105.4 million - Leverage Ratio of 3.4x, achieving the target of 3.5x
- Dividend of
$0.75 per share ($3.00 annualized)
Kinetik's Q2 results reflect robust operational performance in the Permian Basin. Processed natural gas volumes increased
Strategic developments include:
- Acquisition of Durango Permian, expanding footprint in Northern Eddy and Lea Counties
- Sanctioning of Kings Landing II, doubling processing capacity
- Advancement of an acid gas injection well project
- Execution of amended agreement in Lea County, increasing treating services and MVCs
Kinetik's Q2 2024 results and strategic moves signal positive momentum in the midstream sector. The company's expansion in the New Mexico Delaware Basin, from zero operations a year ago to
Market implications:
- Increased processing capacity with Kings Landing II addresses growing producer demand
- Enhanced treating capabilities could attract more high-H2S and CO2 gas producers
- Durango acquisition strengthens Kinetik's competitive position in a key growth area
- Revised guidance suggests confidence in market conditions and execution capabilities
-
Generated second quarter net income of
, representing a$108.9 million 52% increase year-over-year, and Adjusted EBITDA1 of , a$234.4 million 13% increase in Adjusted EBITDA1 year-over-year
-
Revised 2024 Adjusted EBITDA1 Guidance of
to$940 million and 2024 Capital Expenditures2 Guidance of$980 million to$260 million (“2024 Guidance”)$300 million
-
Completed acquisition of Durango Permian, LLC (“Durango”) at the end of June and closed divestiture of
16% non-operated equity interest in Gulf Coast Express pipeline (“GCX”) at the beginning of June
- Sanctioned pre-FID work scope and long-lead critical path items for Kings Landing II and advanced subsurface and permitting workstreams for an acid gas injection well, doubling the processing capacity and further enabling blending and treating at the Kings Landing Processing Complex
-
Executed amendment with
Lea County, New Mexico producer to increase treating services and minimum volume commitment levels (“MVC”)
Second Quarter 2024 Results and Commentary
For the three and six months ended June 30, 2024, Kinetik reported net income including noncontrolling interest of
Kinetik generated Adjusted EBITDA1 of
For the three months ended June 30, 2024, Kinetik processed natural gas volumes of 1.58 Bcf/d.
“The second quarter was a major step towards our ultimate vision for Kinetik,” said Jamie Welch, Kinetik’s President & Chief Executive Officer. “In June, we closed our two largest transactions since the merger in 2022, expanding our system footprint into
“The Durango acquisition, a
“We are in the middle of our 100-day plan to integrate Durango’s assets, processes, and personnel, all while expanding Durango’s geographic scope and system scale. We are pleased with the overall performance of the business, and we have already identified a number of process and system improvements that will create immediate economic value. The Operations team’s project plan includes preventative maintenance, facility upgrades and capacity expansions to existing infrastructure at the Dagger Draw and
He went on to add, “The Commercial team has been very active with current and prospective customers in
“Our base business continues to perform well versus our internal expectations outlined in February. Processed natural gas volumes in the quarter were 1.58 Bcf/d, representing a
“I am incredibly proud of our team’s execution, focus and dedication to closing two transactions in the month of June and the completion of the integration process. These actions represent a significant step on our corporate journey and achievement of our financial targets.”
Revised 2024 Guidance and Outlook
On February 28, 2024, Kinetik provided 2024 Guidance, including full year Adjusted EBITDA1 of
Following (i) earnings outperformance to budget in the first half of 2024, (ii) the successful completion of the Durango acquisition, and (iii) the divestiture of the Company’s equity interest in GCX, Kinetik is revising its 2024 Guidance upwards.
Kinetik now estimates full year 2024 Adjusted EBITDA1 between
Adjusted EBITDA1 Guidance assumptions include:
- Approximately six months of Durango’s existing business;
- High-teens growth of gas processed volumes across Kinetik system;
-
Divestiture of the
16% non-operated GCX equity interest at the start of June 2024; -
Updated commodity prices of approximately
per barrel for WTI,$77 per MMBtu for Houston Ship Channel natural gas, and$2 per gallon for natural gas liquids for the remainder of the year; and$0.60 -
Unhedged commodity exposure is approximately
7% of expected remaining gross profit.
For Capital Expenditures2 including maintenance capital, Kinetik now estimates guidance to be
As previously stated, the acquisition and capital projects carry an attractive mid-single digit build-cost multiple and are expected to be over
Capital Allocation Priorities
The Company remains focused on its disciplined capital allocation priorities that maximize shareholder value. The achievement of its leverage target of 3.5x represents one of its core financial priorities and now provides Kinetik with broader capital allocation flexibility going forward.
Financial
-
Achieved quarterly net income of
and Adjusted EBITDA1 of$108.9 million .$234.4 million -
Declared a dividend of
per share for the quarter ended June 30, 2024, or$0.75 per share on an annualized basis.$3.00 - Exited the quarter with a Leverage Ratio1,3 per the Company’s Credit Agreement of 3.4x and a Net Debt to Adjusted EBITDA1,4 Ratio of 3.8x.
Selected Key Metrics:
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||
|
|
2024 |
|
2024 |
||
|
|
|
|
|
||
|
|
(In thousands, except ratios) |
||||
Net income including noncontrolling interest5 |
|
$ |
108,948 |
|
$ |
144,355 |
Adjusted EBITDA1 |
|
$ |
234,403 |
|
$ |
467,962 |
Distributable Cash Flow1 |
|
$ |
162,892 |
|
$ |
317,418 |
Dividend Coverage Ratio1,6 |
|
1.4x |
|
1.4x |
||
Capital Expenditures2 |
|
$ |
38,046 |
|
$ |
98,818 |
Free Cash Flow1 |
|
$ |
105,449 |
|
$ |
212,960 |
Leverage Ratio1,3 |
|
|
|
3.4x |
||
Net Debt to Adjusted EBITDA Ratio1,4 |
|
|
|
3.8x |
||
Common stock issued and outstanding7 |
|
|
|
|
157,519 |
|
|
June 30, 2024 |
|
March 31, 2024 |
||
|
|
|
|
|
||
|
|
(In thousands) |
||||
Net Debt1,8 |
|
$ |
3,423,251 |
|
$ |
3,537,244 |
Operational
-
Construction continues on the 200 Mmcf/d Kings Landing I in
Eddy County, New Mexico . The project is on schedule with an expected in-service in April 2025. - Commenced construction on low- and high-pressure gas gathering and processing project for the New Eddy County Agreement. The contract begins at year-end with gathering services, extending to processing in the second quarter 2025.
-
Executed new amendment to existing gas gathering, treating, and processing agreement with one of Kinetik’s largest customers in
Lea County, New Mexico , increasing the MVC and expanding margins beginning in November 2024. - Sanctioned pre-FID work scope and procurement of long-lead critical path items for Kings Landing II in response to growing producer demand and attractive commercial opportunities.
- Advanced subsurface and permitting workstreams for an acid gas injection well at Kings Landing that enables a valuable treating solution for natural gas containing high levels of H2S and CO2.
Governance and Sustainability
- Received 2023 Safety Award from GPA Midstream Association for outstanding safety performance.
- Publishing its 2023 Sustainability Report in August 2024.
Upcoming Tour Dates
Kinetik plans to participate at the following upcoming conferences and events:
- Raymond James Virtual Industrial & Energy Showcase on August 9th
-
Citi One-on-One Midstream & New Energy Infrastructure Conference in
Las Vegas on August 13th - 14th -
Barclays CEO Energy-Power Conference in
New York on September 4th - 5th -
Wolfe Utilities, Midstream & Clean Energy Conference in
New York on October 1st - 2nd -
Citadel Securities Energy Investor Day in
New York on October 3rd
Investor Presentation
An updated investor presentation will be available under Events and Presentations in the Investors section of the Company’s website at ir.kinetik.com.
Conference Call and Webcast
Kinetik will host its second quarter 2024 results conference call on Thursday, August 8, 2024 at 8:00 am Central Daylight Time (9:00 am Eastern Daylight Time) to discuss second quarter results. To access a live webcast of the conference call, please visit the Investors section of Kinetik’s website at ir.kinetik.com. A replay of the conference call also will be available on the website following the call.
About Kinetik Holdings Inc.
Kinetik is a fully integrated, pure-play, Permian-to-Gulf Coast midstream C-corporation operating in the
Forward-looking statements
This news release includes certain statements that may constitute “forward-looking statements” for purposes of the federal securities laws. Forward-looking statements include, but are not limited to, statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,” “seeks,” “possible,” “potential,” “predict,” “project,” “prospects,” “guidance,” “outlook,” “should,” “would,” “will,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These statements include, but are not limited to, statements about the Company’s future business strategy and plans, expectations, and objectives for the Company’s operations, including statements about strategy, synergies, sustainability goals and initiatives, portfolio monetization opportunities, expansion projects and future operations, and financial guidance; the Company’s projected dividend amounts and the timing thereof; and the Company’s leverage and financial profile. While forward-looking statements are based on assumptions and analyses made by us that we believe to be reasonable under the circumstances, whether actual results and developments will meet our expectations and predictions depend on a number of risks and uncertainties which could cause our actual results, performance, and financial condition to differ materially from our expectations. See Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023. Any forward-looking statement made by us in this news release speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement whether as a result of new information, future development, or otherwise, except as may be required by law.
Additional information
Additional information follows, including a reconciliation of Adjusted EBITDA, Distributable Cash Flow, Free Cash Flow, and Net Debt (non-GAAP financial measures) to the GAAP measures.
Non-GAAP financial measures
Kinetik’s financial information includes information prepared in conformity with generally accepted accounting principles (GAAP) as well as non-GAAP financial information. It is management’s intent to provide non-GAAP financial information to enhance understanding of our consolidated financial information as prepared in accordance with GAAP. Adjusted EBITDA, Distributable Cash Flow, Free Cash Flow, Dividend Coverage Ratio, Net Debt and Leverage Ratio are non-GAAP measures. This non-GAAP information should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP and reconciliations from these results should be carefully evaluated. See “Reconciliation of GAAP to Non-GAAP Measures” elsewhere in this news release.
1. A non-GAAP financial measure. See “Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Measures” for further details.
2. Net of contributions in aid of construction and returns of invested capital from unconsolidated affiliates.
3. Leverage Ratio is total debt less cash and cash equivalents divided by last twelve months Adjusted EBITDA, calculated in the Company’s credit agreement. The calculation includes EBITDA Adjustments for Qualified Projects, Acquisitions and Divestitures.
4. Net Debt to Adjusted EBITDA Ratio is defined as Net Debt divided by last twelve months Adjusted EBITDA.
5. Net income including noncontrolling interest for the three and six months ended June 30, 2023 was
6. Dividend Coverage Ratio is Distributable Cash Flow divided by total declared dividends.
7. Issued and outstanding shares of 157,518,898 is the sum of 59,735,864 shares of Class A common stock and 97,783,034 shares of Class C common stock. Excludes 7,680,492 shares of Class C common stock to be issued on July 1, 2025 in connection with the Durango Permian acquisition.
8. Net Debt is defined as total current and long-term debt, excluding deferred financing costs, less cash and cash equivalents.
KINETIK HOLDINGS INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
(In thousands, except per share data) |
||||||||||||||
Operating revenues: |
|
|
|
|
|
|
|
|
||||||||
Service revenue |
|
$ |
96,415 |
|
|
$ |
102,551 |
|
|
$ |
198,610 |
|
|
$ |
205,976 |
|
Product revenue |
|
|
260,102 |
|
|
|
191,430 |
|
|
|
496,669 |
|
|
|
365,254 |
|
Other revenue |
|
|
2,940 |
|
|
|
2,222 |
|
|
|
5,572 |
|
|
|
6,013 |
|
Total operating revenues |
|
|
359,457 |
|
|
|
296,203 |
|
|
|
700,851 |
|
|
|
577,243 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
||||||||
Costs of sales (exclusive of depreciation and amortization shown separately below) (1) |
|
|
146,513 |
|
|
|
110,467 |
|
|
|
300,200 |
|
|
|
226,344 |
|
Operating expenses |
|
|
44,068 |
|
|
|
39,906 |
|
|
|
87,474 |
|
|
|
75,879 |
|
Ad valorem taxes |
|
|
6,212 |
|
|
|
3,889 |
|
|
|
12,504 |
|
|
|
9,347 |
|
General and administrative expenses |
|
|
31,091 |
|
|
|
22,869 |
|
|
|
65,227 |
|
|
|
50,380 |
|
Depreciation and amortization expenses |
|
|
75,061 |
|
|
|
69,482 |
|
|
|
148,667 |
|
|
|
138,336 |
|
(Gain) loss on disposal of assets |
|
|
(76 |
) |
|
|
12,137 |
|
|
|
4,090 |
|
|
|
12,239 |
|
Total operating costs and expenses |
|
|
302,869 |
|
|
|
258,750 |
|
|
|
618,162 |
|
|
|
512,525 |
|
Operating income |
|
|
56,588 |
|
|
|
37,453 |
|
|
|
82,689 |
|
|
|
64,718 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
||||||||
Interest and other income |
|
|
309 |
|
|
|
1,042 |
|
|
|
400 |
|
|
|
1,336 |
|
Loss on debt extinguishment |
|
|
(525 |
) |
|
|
— |
|
|
|
(525 |
) |
|
|
— |
|
Gain on sale of equity method investment |
|
|
59,884 |
|
|
|
— |
|
|
|
59,884 |
|
|
|
— |
|
Interest expense |
|
|
(54,049 |
) |
|
|
(16,126 |
) |
|
|
(101,516 |
) |
|
|
(85,434 |
) |
Equity in earnings of unconsolidated affiliates |
|
|
55,955 |
|
|
|
49,610 |
|
|
|
116,424 |
|
|
|
96,074 |
|
Total other income, net |
|
|
61,574 |
|
|
|
34,526 |
|
|
|
74,667 |
|
|
|
11,976 |
|
Income before income taxes |
|
|
118,162 |
|
|
|
71,979 |
|
|
|
157,356 |
|
|
|
76,694 |
|
Income tax expense |
|
|
9,214 |
|
|
|
311 |
|
|
|
13,001 |
|
|
|
727 |
|
Net income including noncontrolling interest |
|
|
108,948 |
|
|
|
71,668 |
|
|
|
144,355 |
|
|
|
75,967 |
|
Net income attributable to Common Unit limited partners |
|
|
71,756 |
|
|
|
46,654 |
|
|
|
95,613 |
|
|
|
49,517 |
|
Net income attributable to Class A Common Stock Shareholders |
|
$ |
37,192 |
|
|
$ |
25,014 |
|
|
$ |
48,742 |
|
|
$ |
26,450 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income attributable to Class A Common Shareholders, per share |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.54 |
|
|
$ |
0.41 |
|
|
$ |
0.68 |
|
|
$ |
0.36 |
|
Diluted |
|
$ |
0.54 |
|
|
$ |
0.41 |
|
|
$ |
0.67 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
59,792 |
|
|
|
50,553 |
|
|
|
58,840 |
|
|
|
48,980 |
|
Diluted |
|
|
60,279 |
|
|
|
50,625 |
|
|
|
59,503 |
|
|
|
49,220 |
|
(1) Cost of sales (exclusive of depreciation and amortization) is net of gas service revenues totaling
KINETIK HOLDINGS INC. |
||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023(1) |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
(In thousands) |
||||||||||||||
Net Income Including Noncontrolling Interests to Adjusted EBITDA |
|
|
|
|
|
|
|
|
||||||||
Net income including noncontrolling interests (GAAP) |
|
$ |
108,948 |
|
|
$ |
71,668 |
|
|
$ |
144,355 |
|
|
$ |
75,967 |
|
Add back: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
54,049 |
|
|
|
16,126 |
|
|
|
101,516 |
|
|
|
85,434 |
|
Income tax expense |
|
|
9,214 |
|
|
|
311 |
|
|
|
13,001 |
|
|
|
727 |
|
Depreciation and amortization |
|
|
75,061 |
|
|
|
69,482 |
|
|
|
148,667 |
|
|
|
138,336 |
|
Amortization of contract costs |
|
|
1,655 |
|
|
|
1,655 |
|
|
|
3,310 |
|
|
|
3,310 |
|
Proportionate EBITDA from unconsolidated affiliates |
|
|
85,922 |
|
|
|
74,481 |
|
|
|
174,324 |
|
|
|
146,348 |
|
Share-based compensation |
|
|
15,136 |
|
|
|
13,299 |
|
|
|
37,697 |
|
|
|
30,839 |
|
(Gain) loss on disposal of assets |
|
|
(76 |
) |
|
|
12,137 |
|
|
|
4,090 |
|
|
|
12,239 |
|
Loss on debt extinguishment |
|
|
525 |
|
|
|
— |
|
|
|
525 |
|
|
|
— |
|
Unrealized hedging loss |
|
|
— |
|
|
|
— |
|
|
|
6,883 |
|
|
|
— |
|
Integration costs |
|
|
2,510 |
|
|
|
41 |
|
|
|
2,551 |
|
|
|
953 |
|
Acquisition transaction costs |
|
|
3,232 |
|
|
|
2 |
|
|
|
3,232 |
|
|
|
270 |
|
Other one-time costs or amortization |
|
|
2,581 |
|
|
|
1,104 |
|
|
|
5,006 |
|
|
|
4,864 |
|
Deduct: |
|
|
|
|
|
|
|
|
||||||||
Interest income |
|
|
310 |
|
|
|
— |
|
|
|
887 |
|
|
|
— |
|
Warrant valuation adjustment |
|
|
— |
|
|
|
33 |
|
|
|
— |
|
|
|
77 |
|
Gain on sale of equity method investment |
|
|
59,884 |
|
|
|
— |
|
|
|
59,884 |
|
|
|
— |
|
Unrealized hedging gain |
|
|
8,205 |
|
|
|
2,678 |
|
|
|
— |
|
|
|
7,643 |
|
Equity income from unconsolidated affiliates |
|
|
55,955 |
|
|
|
49,610 |
|
|
|
116,424 |
|
|
|
96,074 |
|
Adjusted EBITDA(1) (non-GAAP) |
|
$ |
234,403 |
|
|
$ |
207,985 |
|
|
$ |
467,962 |
|
|
$ |
395,493 |
|
|
|
|
|
|
|
|
|
|
||||||||
Distributable Cash Flow(2) |
|
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA (non-GAAP) |
|
$ |
234,403 |
|
|
$ |
207,985 |
|
|
$ |
467,962 |
|
|
$ |
395,493 |
|
Proportionate EBITDA from unconsolidated affiliates |
|
|
(85,922 |
) |
|
|
(74,481 |
) |
|
|
(174,324 |
) |
|
|
(146,348 |
) |
Returns on invested capital from unconsolidated affiliates |
|
|
75,429 |
|
|
|
68,466 |
|
|
|
152,642 |
|
|
|
136,230 |
|
Interest expense |
|
|
(54,049 |
) |
|
|
(16,126 |
) |
|
|
(101,516 |
) |
|
|
(85,434 |
) |
Unrealized gain on interest rate derivatives |
|
|
(189 |
) |
|
|
(36,835 |
) |
|
|
(9,566 |
) |
|
|
(19,646 |
) |
Maintenance capital expenditures |
|
|
(6,780 |
) |
|
|
(5,002 |
) |
|
|
(17,780 |
) |
|
|
(9,562 |
) |
Distributable cash flow (non-GAAP) |
|
$ |
162,892 |
|
|
$ |
144,007 |
|
|
$ |
317,418 |
|
|
$ |
270,733 |
|
|
|
|
|
|
|
|
|
|
||||||||
Free Cash Flow(3) |
|
|
|
|
|
|
|
|
||||||||
Distributable cash flow (non-GAAP) |
|
$ |
162,892 |
|
|
$ |
144,007 |
|
|
$ |
317,418 |
|
|
$ |
270,733 |
|
Cash interest adjustment |
|
|
(29,144 |
) |
|
|
(35,705 |
) |
|
|
(29,395 |
) |
|
|
(20,331 |
) |
Realized gain on interest rate swaps |
|
|
3,953 |
|
|
|
2,417 |
|
|
|
7,905 |
|
|
|
2,417 |
|
Growth capital expenditures |
|
|
(32,160 |
) |
|
|
(98,644 |
) |
|
|
(80,413 |
) |
|
|
(161,908 |
) |
Capitalized interest |
|
|
(986 |
) |
|
|
(4,811 |
) |
|
|
(1,930 |
) |
|
|
(7,044 |
) |
Investments in unconsolidated affiliates |
|
|
— |
|
|
|
(93,112 |
) |
|
|
(3,273 |
) |
|
|
(150,331 |
) |
Returns of invested capital from unconsolidated affiliates |
|
|
— |
|
|
|
— |
|
|
|
1,240 |
|
|
|
5,793 |
|
Contributions in aid of construction |
|
|
894 |
|
|
|
6,203 |
|
|
|
1,408 |
|
|
|
6,872 |
|
Free cash flow (non-GAAP) |
|
$ |
105,449 |
|
|
$ |
(79,645 |
) |
|
$ |
212,960 |
|
|
$ |
(53,799 |
) |
KINETIK HOLDINGS INC. |
||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) |
||||||||
|
|
Six Months Ended June 30, |
||||||
|
|
2024 |
|
2023 |
||||
|
|
|
|
|
||||
|
|
(In thousands) |
||||||
Reconciliation of net cash provided by operating activities to Adjusted EBITDA |
|
|
|
|
||||
Net cash provided by operating activities |
|
$ |
279,222 |
|
|
$ |
231,047 |
|
Net changes in operating assets and liabilities |
|
|
49,046 |
|
|
|
47,040 |
|
Interest expense |
|
|
101,516 |
|
|
|
85,434 |
|
Amortization of deferred financing costs |
|
|
(3,582 |
) |
|
|
(3,055 |
) |
Current income tax expense |
|
|
610 |
|
|
|
124 |
|
Returns on invested capital from unconsolidated affiliates |
|
|
(152,642 |
) |
|
|
(136,230 |
) |
Proportionate EBITDA from unconsolidated affiliates |
|
|
174,324 |
|
|
|
146,348 |
|
Derivative fair value adjustment and settlement |
|
|
2,683 |
|
|
|
26,341 |
|
Unrealized hedging loss (gain) |
|
|
6,883 |
|
|
|
(7,643 |
) |
Interest income |
|
|
(887 |
) |
|
|
— |
|
Integration costs |
|
|
2,551 |
|
|
|
953 |
|
Transaction costs |
|
|
3,232 |
|
|
|
270 |
|
Other one-time cost or amortization |
|
|
5,006 |
|
|
|
4,864 |
|
Adjusted EBITDA(1) (non-GAAP) |
|
$ |
467,962 |
|
|
$ |
395,493 |
|
|
|
|
|
|
||||
Distributable Cash Flow(2) |
|
|
|
|
||||
Adjusted EBITDA (non-GAAP) |
|
$ |
467,962 |
|
|
$ |
395,493 |
|
Proportionate EBITDA from unconsolidated affiliates |
|
|
(174,324 |
) |
|
|
(146,348 |
) |
Returns on invested capital from unconsolidated affiliates |
|
|
152,642 |
|
|
|
136,230 |
|
Interest expense |
|
|
(101,516 |
) |
|
|
(85,434 |
) |
Unrealized gain on interest rate derivatives |
|
|
(9,566 |
) |
|
|
(19,646 |
) |
Maintenance capital expenditures |
|
|
(17,780 |
) |
|
|
(9,562 |
) |
Distributable cash flow (non-GAAP) |
|
$ |
317,418 |
|
|
$ |
270,733 |
|
|
|
|
|
|
||||
Free Cash Flow(3) |
|
|
|
|
||||
Distributable cash flow (non-GAAP) |
|
$ |
317,418 |
|
|
$ |
270,733 |
|
Cash interest adjustment |
|
|
(29,395 |
) |
|
|
(20,331 |
) |
Realized gain on interest rate swaps |
|
|
7,905 |
|
|
|
2,417 |
|
Growth capital expenditures |
|
|
(80,413 |
) |
|
|
(161,908 |
) |
Capitalized interest |
|
|
(1,930 |
) |
|
|
(7,044 |
) |
Investments in unconsolidated affiliates |
|
|
(3,273 |
) |
|
|
(150,331 |
) |
Returns of invested capital from unconsolidated affiliates |
|
|
1,240 |
|
|
|
5,793 |
|
Contributions in aid of construction |
|
|
1,408 |
|
|
|
6,872 |
|
Free cash flow (non-GAAP) |
|
$ |
212,960 |
|
|
$ |
(53,799 |
) |
KINETIK HOLDINGS INC. |
|||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) |
|||||
|
June 30, |
|
March 31, |
||
|
2024 |
|
2024 |
||
|
|
|
|
||
|
(In thousands) |
||||
Net Debt(4) |
|
|
|
||
Short-term debt |
$ |
148,800 |
|
$ |
— |
Long-term debt, net |
|
3,258,403 |
|
|
3,517,115 |
Plus: Debt issuance costs, net |
|
28,597 |
|
|
29,885 |
Total debt |
|
3,435,800 |
|
|
3,547,000 |
Less: Cash and cash equivalents |
|
12,549 |
|
|
9,756 |
Net debt (non-GAAP) |
$ |
3,423,251 |
|
$ |
3,537,244 |
(1) Adjusted EBITDA is defined as net income including non-controlling interests adjusted for interest, taxes, depreciation and amortization, impairment charges, asset write-offs, the proportionate EBITDA from unconsolidated affiliates, equity in earnings from unconsolidated affiliates, share-based compensation expense, non-cash increases and decreases related to trading and hedging agreements, extraordinary losses and unusual or non-recurring charges. Adjusted EBITDA provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance. Adjusted EBITDA should not be considered as an alternative to the GAAP measure of net income including non-controlling interests or any other measure of financial performance presented in accordance with GAAP.
(2) Distributable Cash Flow is defined as Adjusted EBITDA, adjusted for the proportionate EBITDA from unconsolidated affiliates, returns on invested capital from unconsolidated affiliates, interest expense, net of amounts capitalized, unrealized gains or losses on interest rate derivatives and maintenance capital expenditures. Distributable Cash Flow should not be considered as an alternative to the GAAP measure of net income including non-controlling interests or any other measure of financial performance presented in accordance with GAAP. We believe that Distributable Cash Flow is a useful measure to compare cash generation performance from period to period and to compare the cash generation performance for specific periods to the amount of cash dividends we make.
(3) Free Cash Flow is defined as Distributable Cash Flow adjusted for growth capital expenditures, investments in unconsolidated affiliates, returns of invested capital from unconsolidated affiliates, cash interest, capitalized interest, realized gains or losses on interest rate derivatives and contributions in aid of construction. Free Cash flow should not be considered as an alternative to the GAAP measure of net income including non-controlling interests or any other measure of financial performance presented in accordance with GAAP. We believe that Free Cash Flow is a useful performance measure to compare cash generation performance from period to period and to compare the cash generation performance for specific periods to the amount of cash dividends that we make.
(4) Net Debt is defined as total current and long-term debt, excluding deferred financing costs, premiums and discounts, less cash and cash equivalents. Net Debt illustrates our total debt position less cash on hand that could be utilized to pay down debt at the balance sheet date. Net Debt should not be considered as an alternative to the GAAP measure of total long-term debt, or any other measure of financial performance presented in accordance with GAAP.
View source version on businesswire.com: https://www.businesswire.com/news/home/20240807347254/en/
Kinetik Investors:
(713) 487-4832 Maddie Wagner
(713) 574-4743 Alex Durkee
Website: www.kinetik.com
Source: Kinetik Holdings Inc.
FAQ
What was Kinetik's (KNTK) net income for Q2 2024?
How much did Kinetik's (KNTK) Adjusted EBITDA grow in Q2 2024?
What is Kinetik's (KNTK) revised 2024 Adjusted EBITDA guidance?
What major acquisition did Kinetik (KNTK) complete in Q2 2024?