NGL Energy Partners LP Announces Second Quarter Fiscal 2022 Financial Results
NGL Energy Partners LP reported a loss from continuing operations of $1.2 million for Q2 Fiscal 2022, down from a profit of $6.0 million in Q2 Fiscal 2021. Excluding asset impairments, income from continuing operations was $12.5 million, slightly up from $11.9 million last year.
Adjusted EBITDA reached a record $146.3 million, compared to $138.0 million a year prior, driven by a 43% increase in the Water Solutions segment. NGL expects full-year adjusted EBITDA guidance between $570 million and $600 million, with capital expenditures projected at $115 million.
- Record Adjusted EBITDA of $146.3 million, up from $138 million year-on-year.
- 43% increase in Water Solutions segment Adjusted EBITDA, reaching $87.4 million.
- Produced water volumes processed increased approximately 37% year-over-year.
- Loss from continuing operations of $1.2 million, compared to a profit of $6.0 million in prior year.
- Operating income in Crude Oil Logistics decreased, impacted by changes in the Grand Mesa Pipeline.
- Liquids Logistics faced significant losses from a facility sale, reporting an operating income of $11.5 million with an $11.7 million loss included.
-
Loss from continuing operations for the second quarter of Fiscal 2022 of
, compared to income from continuing operations of$1.2 million for the second quarter of Fiscal 2021. Excluding losses on the disposal or impairment of assets, income from continuing operations for the second quarter of Fiscal 2022 was$6.0 million , compared to$12.5 million for the second quarter of Fiscal 2021$11.9 million -
Adjusted EBITDA1 from continuing operations for the second quarter of Fiscal 2022 of
, compared to$146.3 million for the second quarter of Fiscal 2021$138.0 million -
Record quarterly Adjusted EBITDA of
in the Water Solutions segment, a$87.4 million 43% increase versus the second quarter of Fiscal 2021 -
Produced water volumes processed increased approximately
37% versus the same period in the prior year, with volumes growing approximately 94,000 barrels per day, or5.6% , versus the preceding quarter -
Fiscal 2022 Adjusted EBITDA guidance of
-$570 million and expected full year capital expenditures of approximately$600 million 2$115 million
“Our Water Solutions segment achieved strong growth due to increased customer activities in the
Quarterly Results of Operations
The following table summarizes operating income (loss) and Adjusted EBITDA from continuing operations by reportable segment for the periods indicated:
|
|
Quarter Ended |
||||||||||||||
|
|
|
|
|
||||||||||||
|
|
Operating
|
|
Adjusted
|
|
Operating
|
|
Adjusted
|
||||||||
|
|
(in thousands) |
||||||||||||||
Water Solutions |
|
$ |
32,772 |
|
|
$ |
87,424 |
|
|
$ |
(13,277 |
) |
|
$ |
61,047 |
|
Crude Oil Logistics |
|
28,231 |
|
|
48,776 |
|
|
48,239 |
|
|
65,181 |
|
||||
Liquids Logistics |
|
11,461 |
|
|
18,465 |
|
|
14,338 |
|
|
21,257 |
|
||||
Corporate and Other |
|
(7,646 |
) |
|
(8,404 |
) |
|
(12,984 |
) |
|
(9,514 |
) |
||||
Total |
|
$ |
64,818 |
|
|
$ |
146,261 |
|
|
$ |
36,316 |
|
|
$ |
137,971 |
|
Water Solutions
The Partnership processed approximately 1.8 million barrels of water per day during the quarter ended
Revenues from recovered crude oil, including the impact from realized skim oil hedges, totaled
Operating expenses in the Water Solutions segment decreased to
Crude Oil Logistics
Operating income for the second quarter of Fiscal 2022 decreased compared to the second quarter of Fiscal 2021 primarily due to lower revenues related to the
Liquids Logistics
Operating income for the Liquids Logistics segment totaled
Propane volumes decreased by approximately 72.4 million gallons, or
Corporate and Other
Corporate and Other expenses decreased from the comparable prior year period primarily due to lower legal expenses.
Capitalization and Liquidity
Total liquidity (cash plus available capacity on our asset-based revolving credit facility) was approximately
The Partnership is in compliance with all of its debt covenants and has no significant debt maturities before
Second Quarter Conference Call Information
A conference call to discuss NGL’s results of operations is scheduled for
Non-GAAP Financial Measures
NGL defines EBITDA as net income (loss) attributable to
Other than for certain businesses within NGL’s Liquids Logistics segment, for purposes of the Adjusted EBITDA calculation, NGL makes a distinction between realized and unrealized gains and losses on derivatives. During the period when a derivative contract is open, NGL records changes in the fair value of the derivative as an unrealized gain or loss. When a derivative contract matures or is settled, NGL reverses the previously recorded unrealized gain or loss and records a realized gain or loss. NGL does not draw such a distinction between realized and unrealized gains and losses on derivatives of certain businesses within NGL’s Liquids Logistics segment. The primary hedging strategy of these businesses is to hedge against the risk of declines in the value of inventory over the course of the contract cycle, and many of the hedges cover extended periods of time. The “inventory valuation adjustment” row in the reconciliation table reflects the difference between the market value of the inventory of these businesses at the balance sheet date and its cost, adjusted for the impact of seasonal market movements related to our base inventory and the related hedge. NGL includes this in Adjusted EBITDA because the unrealized gains and losses associated with derivative contracts associated with the inventory of this segment, which are intended primarily to hedge inventory holding risk and are included in net income, also affect Adjusted EBITDA. In NGL’s Crude Oil Logistics segment, they purchase certain crude oil barrels using the West Texas Intermediate (“WTI”) calendar month average (“CMA”) price and sell the crude oil barrels using the WTI CMA price plus the Argus CMA Differential Roll Component (“CMA Differential Roll”) per NGL’s contracts. To eliminate the volatility of the CMA Differential Roll, NGL entered into derivative instrument positions in
Distributable Cash Flow is defined as Adjusted EBITDA minus maintenance capital expenditures, income tax expense, cash interest expense, preferred unit distributions and other. Maintenance capital expenditures represent capital expenditures necessary to maintain the Partnership’s operating capacity. For the CMA Differential Roll transaction, as discussed above, we have included an adjustment to Distributable Cash Flow to reflect, in the period for which they relate, the actual cash flows for the positions that settled that are not being recognized in Adjusted EBITDA. Distributable Cash Flow is a performance metric used by senior management to compare cash flows generated by the Partnership (excluding growth capital expenditures and prior to the establishment of any retained cash reserves by the Board of Directors) to the cash distributions expected to be paid to unitholders. Using this metric, management can quickly compute the coverage ratio of estimated cash flows to planned cash distributions. This financial measure also is important to investors as an indicator of whether the Partnership is generating cash flow at a level that can sustain, or support an increase in, quarterly distribution rates. Actual distribution amounts are set by the Board of Directors.
Forward-Looking Statements
This press release includes “forward-looking statements.” All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties. While NGL believes such forward-looking statements are reasonable, NGL cannot assure they will prove to be correct. The forward-looking statements involve risks and uncertainties that affect operations, financial performance, and other factors as discussed in filings with the
NGL provides Adjusted EBITDA guidance that does not include certain charges and costs, which in future periods are generally expected to be similar to the kinds of charges and costs excluded from Adjusted EBITDA in prior periods, such as income taxes, interest and other non-operating items, depreciation and amortization, net unrealized gains and losses on derivatives, lower of cost or net realizable value adjustments, gains and losses on disposal or impairment of assets, gains and losses on early extinguishment of liabilities, equity-based compensation expense, acquisition expense, revaluation of liabilities and items that are unusual in nature or infrequently occurring. The exclusion of these charges and costs in future periods will have a significant impact on the Partnership’s Adjusted EBITDA, and the Partnership is not able to provide a reconciliation of its Adjusted EBITDA guidance to net income (loss) without unreasonable efforts due to the uncertainty and variability of the nature and amount of these future charges and costs and the Partnership believes that such reconciliation, if possible, would imply a degree of precision that would be potentially confusing or misleading to investors.
About
For further information, visit the Partnership’s website at www.nglenergypartners.com.
_______
1 See the “Non-GAAP Financial Measures” section of this release for the definition of Adjusted EBITDA and a discussion of this non-GAAP financial measure. |
2 See the “Forward-Looking Statements” section of this release for more information. |
NGL ENERGY PARTNERS LP AND SUBSIDIARIES Unaudited Condensed Consolidated Balance Sheets (in Thousands, except unit amounts) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
CURRENT ASSETS: |
|
|
|
||||
Cash and cash equivalents |
$ |
5,531 |
|
|
$ |
4,829 |
|
Accounts receivable-trade, net of allowance for expected credit losses of |
863,228 |
|
|
725,943 |
|
||
Accounts receivable-affiliates |
8,979 |
|
|
9,435 |
|
||
Inventories |
319,895 |
|
|
158,467 |
|
||
Prepaid expenses and other current assets |
140,434 |
|
|
109,164 |
|
||
Total current assets |
1,338,067 |
|
|
1,007,838 |
|
||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of |
2,524,287 |
|
|
2,706,853 |
|
||
|
744,439 |
|
|
744,439 |
|
||
INTANGIBLE ASSETS, net of accumulated amortization of |
1,170,468 |
|
|
1,262,613 |
|
||
INVESTMENTS IN UNCONSOLIDATED ENTITIES |
21,029 |
|
|
22,719 |
|
||
OPERATING LEASE RIGHT-OF-USE ASSETS |
133,868 |
|
|
152,146 |
|
||
OTHER NONCURRENT ASSETS |
49,634 |
|
|
50,733 |
|
||
Total assets |
$ |
5,981,792 |
|
|
$ |
5,947,341 |
|
LIABILITIES AND EQUITY |
|
|
|
||||
CURRENT LIABILITIES: |
|
|
|
||||
Accounts payable-trade |
$ |
819,094 |
|
|
$ |
679,868 |
|
Accounts payable-affiliates |
97 |
|
|
119 |
|
||
Accrued expenses and other payables |
165,110 |
|
|
170,400 |
|
||
Advance payments received from customers |
18,651 |
|
|
11,163 |
|
||
Current maturities of long-term debt |
2,278 |
|
|
2,183 |
|
||
Operating lease obligations |
45,456 |
|
|
47,070 |
|
||
Total current liabilities |
1,050,686 |
|
|
910,803 |
|
||
LONG-TERM DEBT, net of debt issuance costs of |
3,419,352 |
|
|
3,319,030 |
|
||
OPERATING LEASE OBLIGATIONS |
87,388 |
|
|
103,637 |
|
||
OTHER NONCURRENT LIABILITIES |
110,909 |
|
|
114,615 |
|
||
|
|
|
|
||||
CLASS D |
551,097 |
|
|
551,097 |
|
||
|
|
|
|
||||
EQUITY: |
|
|
|
||||
General partner, representing a |
(52,375 |
) |
|
(52,189 |
) |
||
Limited partners, representing a |
448,501 |
|
|
582,784 |
|
||
Class B preferred limited partners, 12,585,642 and 12,585,642 preferred units issued and outstanding, respectively |
305,468 |
|
|
305,468 |
|
||
Class C preferred limited partners, 1,800,000 and 1,800,000 preferred units issued and outstanding, respectively |
42,891 |
|
|
42,891 |
|
||
Accumulated other comprehensive loss |
(310 |
) |
|
(266 |
) |
||
Noncontrolling interests |
18,185 |
|
|
69,471 |
|
||
Total equity |
762,360 |
|
|
948,159 |
|
||
Total liabilities and equity |
$ |
5,981,792 |
|
|
$ |
5,947,341 |
|
NGL ENERGY PARTNERS LP AND SUBSIDIARIES Unaudited Condensed Consolidated Statements of Operations (in Thousands, except unit and per unit amounts) |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
REVENUES: |
|
|
|
|
|
|
|
|
||||||||
Water Solutions |
|
$ |
136,210 |
|
|
$ |
88,678 |
|
|
$ |
266,436 |
|
|
$ |
176,743 |
|
Crude Oil Logistics |
|
554,830 |
|
|
466,841 |
|
|
1,108,454 |
|
|
742,880 |
|
||||
Liquids Logistics |
|
1,063,097 |
|
|
612,324 |
|
|
1,867,902 |
|
|
1,092,322 |
|
||||
Other |
|
— |
|
|
315 |
|
|
— |
|
|
628 |
|
||||
Total Revenues |
|
1,754,137 |
|
|
1,168,158 |
|
|
3,242,792 |
|
|
2,012,573 |
|
||||
COST OF SALES: |
|
|
|
|
|
|
|
|
||||||||
Water Solutions |
|
6,423 |
|
|
579 |
|
|
16,761 |
|
|
5,279 |
|
||||
Crude Oil Logistics |
|
498,089 |
|
|
386,771 |
|
|
1,035,346 |
|
|
604,328 |
|
||||
Liquids Logistics |
|
1,021,081 |
|
|
577,086 |
|
|
1,798,279 |
|
|
1,031,422 |
|
||||
Other |
|
— |
|
|
454 |
|
|
— |
|
|
908 |
|
||||
Total Cost of Sales |
|
1,525,593 |
|
|
964,890 |
|
|
2,850,386 |
|
|
1,641,937 |
|
||||
OPERATING COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
||||||||
Operating |
|
69,019 |
|
|
56,054 |
|
|
134,803 |
|
|
121,041 |
|
||||
General and administrative |
|
11,450 |
|
|
17,475 |
|
|
27,224 |
|
|
34,633 |
|
||||
Depreciation and amortization |
|
69,563 |
|
|
87,469 |
|
|
153,665 |
|
|
171,455 |
|
||||
Loss on disposal or impairment of assets, net |
|
13,694 |
|
|
5,954 |
|
|
81,230 |
|
|
17,976 |
|
||||
Operating Income (Loss) |
|
64,818 |
|
|
36,316 |
|
|
(4,516 |
) |
|
25,531 |
|
||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
||||||||
Equity in earnings of unconsolidated entities |
|
434 |
|
|
501 |
|
|
646 |
|
|
790 |
|
||||
Interest expense |
|
(68,495 |
) |
|
(46,935 |
) |
|
(135,625 |
) |
|
(90,896 |
) |
||||
Gain on early extinguishment of liabilities, net |
|
1,071 |
|
|
13,747 |
|
|
1,122 |
|
|
33,102 |
|
||||
Other income, net |
|
730 |
|
|
1,585 |
|
|
1,979 |
|
|
2,620 |
|
||||
(Loss) Income From Continuing Operations Before Income Taxes |
|
(1,442 |
) |
|
5,214 |
|
|
(136,394 |
) |
|
(28,853 |
) |
||||
INCOME TAX BENEFIT |
|
235 |
|
|
774 |
|
|
685 |
|
|
1,075 |
|
||||
(Loss) Income From Continuing Operations |
|
(1,207 |
) |
|
5,988 |
|
|
(135,709 |
) |
|
(27,778 |
) |
||||
Loss From Discontinued Operations, net of Tax |
|
— |
|
|
(153 |
) |
|
— |
|
|
(1,639 |
) |
||||
Net (Loss) Income |
|
(1,207 |
) |
|
5,835 |
|
|
(135,709 |
) |
|
(29,417 |
) |
||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
(330 |
) |
|
(168 |
) |
|
(768 |
) |
|
(219 |
) |
||||
NET (LOSS) INCOME ATTRIBUTABLE TO NGL ENERGY PARTNERS LP |
|
$ |
(1,537 |
) |
|
$ |
5,667 |
|
|
$ |
(136,477 |
) |
|
$ |
(29,636 |
) |
NET LOSS FROM CONTINUING OPERATIONS ALLOCATED TO COMMON UNITHOLDERS |
|
$ |
(27,236 |
) |
|
$ |
(17,933 |
) |
|
$ |
(187,128 |
) |
|
$ |
(73,748 |
) |
NET LOSS FROM DISCONTINUED OPERATIONS ALLOCATED TO COMMON UNITHOLDERS |
|
$ |
— |
|
|
$ |
(152 |
) |
|
$ |
— |
|
|
$ |
(1,637 |
) |
NET LOSS ALLOCATED TO COMMON UNITHOLDERS |
|
$ |
(27,236 |
) |
|
$ |
(18,085 |
) |
|
$ |
(187,128 |
) |
|
$ |
(75,385 |
) |
BASIC LOSS PER COMMON UNIT |
|
|
|
|
|
|
|
|
||||||||
Loss From Continuing Operations |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(1.44 |
) |
|
$ |
(0.57 |
) |
Loss From Discontinued Operations, net of Tax |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(0.01 |
) |
Net Loss |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(1.44 |
) |
|
$ |
(0.58 |
) |
DILUTED LOSS PER COMMON UNIT |
|
|
|
|
|
|
|
|
||||||||
Loss From Continuing Operations |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(1.44 |
) |
|
$ |
(0.57 |
) |
Loss From Discontinued Operations, net of Tax |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(0.01 |
) |
Net Loss |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(1.44 |
) |
|
$ |
(0.58 |
) |
BASIC WEIGHTED AVERAGE COMMON UNITS OUTSTANDING |
|
129,593,939 |
|
|
128,771,715 |
|
|
129,593,939 |
|
|
128,771,715 |
|
||||
DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING |
|
129,593,939 |
|
|
128,771,715 |
|
|
129,593,939 |
|
|
128,771,715 |
EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW RECONCILIATION (Unaudited) |
||||||||||||||||
The following table reconciles NGL’s net (loss) income to NGL’s EBITDA, Adjusted EBITDA and Distributable Cash Flow: |
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||
|
|
(in thousands) |
||||||||||||||
Net (loss) income |
|
$ |
(1,207 |
) |
|
$ |
5,835 |
|
|
$ |
(135,709 |
) |
|
$ |
(29,417 |
) |
Less: Net income attributable to noncontrolling interests |
|
(330 |
) |
|
(168 |
) |
|
(768 |
) |
|
(219 |
) |
||||
Net (loss) income attributable to |
|
(1,537 |
) |
|
5,667 |
|
|
(136,477 |
) |
|
(29,636 |
) |
||||
Interest expense |
|
68,512 |
|
|
46,840 |
|
|
135,642 |
|
|
90,906 |
|
||||
Income tax benefit |
|
(235 |
) |
|
(827 |
) |
|
(685 |
) |
|
(1,128 |
) |
||||
Depreciation and amortization |
|
69,543 |
|
|
86,822 |
|
|
152,900 |
|
|
170,024 |
|
||||
EBITDA |
|
136,283 |
|
|
138,502 |
|
|
151,380 |
|
|
230,166 |
|
||||
Net unrealized (gains) losses on derivatives |
|
(18,490 |
) |
|
4,457 |
|
|
(34,754 |
) |
|
31,128 |
|
||||
CMA Differential Roll net losses (gains) (1) |
|
12,805 |
|
|
— |
|
|
37,115 |
|
|
— |
|
||||
Inventory valuation adjustment (2) |
|
(451 |
) |
|
(1,641 |
) |
|
767 |
|
|
2,179 |
|
||||
Lower of cost or net realizable value adjustments |
|
3,521 |
|
|
(1,531 |
) |
|
(285 |
) |
|
(33,534 |
) |
||||
Loss on disposal or impairment of assets, net |
|
13,695 |
|
|
6,063 |
|
|
81,233 |
|
|
19,147 |
|
||||
Gain on early extinguishment of liabilities, net |
|
(1,072 |
) |
|
(13,747 |
) |
|
(1,159 |
) |
|
(33,102 |
) |
||||
Equity-based compensation expense (3) |
|
(2,753 |
) |
|
2,256 |
|
|
(1,793 |
) |
|
4,558 |
|
||||
Acquisition expense (4) |
|
36 |
|
|
169 |
|
|
103 |
|
|
326 |
|
||||
Other (5) |
|
2,687 |
|
|
3,253 |
|
|
4,755 |
|
|
7,601 |
|
||||
Adjusted EBITDA |
|
$ |
146,261 |
|
|
$ |
137,781 |
|
|
$ |
237,362 |
|
|
$ |
228,469 |
|
Adjusted EBITDA - Discontinued Operations (6) |
|
$ |
— |
|
|
$ |
(190 |
) |
|
$ |
— |
|
|
$ |
(484 |
) |
Adjusted EBITDA - Continuing Operations |
|
$ |
146,261 |
|
|
$ |
137,971 |
|
|
$ |
237,362 |
|
|
$ |
228,953 |
|
Less: Cash interest expense (7) |
|
63,729 |
|
|
43,568 |
|
|
127,088 |
|
|
83,967 |
|
||||
Less: Income tax benefit |
|
(235 |
) |
|
(774 |
) |
|
(685 |
) |
|
(1,075 |
) |
||||
Less: Maintenance capital expenditures |
|
16,979 |
|
|
6,830 |
|
|
24,724 |
|
|
15,998 |
|
||||
Less: CMA Differential Roll (8) |
|
9,968 |
|
|
— |
|
|
33,900 |
|
|
— |
|
||||
Less: Preferred unit distributions paid |
|
— |
|
|
15,108 |
|
|
— |
|
|
30,138 |
|
||||
Distributable Cash Flow - Continuing Operations |
|
$ |
55,820 |
|
|
$ |
73,239 |
|
|
$ |
52,335 |
|
|
$ |
99,925 |
|
_______
(1) |
Adjustment to align, within Adjusted EBITDA, the net gains and losses of the Partnership’s CMA Differential Roll derivative instruments positions with the physical margin being hedged. See “Non-GAAP Financial Measures” section above for a further discussion. |
(2) |
Amount reflects the difference between the market value of the inventory at the balance sheet date and its cost, adjusted for the impact of seasonal market movements related to our base inventory and the related hedge. See “Non-GAAP Financial Measures” section above for a further discussion. |
(3) |
Equity-based compensation expense in the table above may differ from equity-based compensation expense reported in the footnotes to our unaudited condensed consolidated financial statements included in the Partnership’s Quarterly Report on Form 10-Q for the quarter ended |
(4) |
Amounts represent expenses we incurred related to legal and advisory costs associated with acquisitions. |
(5) |
Amounts for the three months and six months ended |
(6) |
Amounts include the operations of TPSL, Gas Blending and Mid-Con. |
(7) |
Amounts represent interest expense payable in cash for the period presented, excluding changes in the accrued interest balance. |
(8) |
Amount represents the cash portion of the adjustments of the Partnership’s CMA Differential Roll derivative instrument positions, as discussed above, that settled during the period. |
ADJUSTED EBITDA RECONCILIATION BY SEGMENT |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
Water Solutions |
|
Crude Oil Logistics |
|
Liquids Logistics |
|
Corporate and Other |
|
Consolidated |
||||||||||
|
(in thousands) |
||||||||||||||||||
Operating income (loss) |
$ |
32,772 |
|
|
$ |
28,231 |
|
|
$ |
11,461 |
|
|
$ |
(7,646 |
) |
|
$ |
64,818 |
|
Depreciation and amortization |
50,670 |
|
|
12,454 |
|
|
4,686 |
|
|
1,753 |
|
|
69,563 |
|
|||||
Amortization recorded to cost of sales |
— |
|
|
— |
|
|
71 |
|
|
— |
|
|
71 |
|
|||||
Net unrealized losses (gains) on derivatives |
1,521 |
|
|
(7,153 |
) |
|
(12,858 |
) |
|
— |
|
|
(18,490 |
) |
|||||
CMA Differential Roll net losses (gains) |
— |
|
|
12,805 |
|
|
— |
|
|
— |
|
|
12,805 |
|
|||||
Inventory valuation adjustment |
— |
|
|
— |
|
|
(451 |
) |
|
— |
|
|
(451 |
) |
|||||
Lower of cost or net realizable value adjustments |
— |
|
|
— |
|
|
3,521 |
|
|
— |
|
|
3,521 |
|
|||||
Loss (gain) on disposal or impairment of assets, net |
1,962 |
|
|
(14 |
) |
|
11,746 |
|
|
— |
|
|
13,694 |
|
|||||
Equity-based compensation expense |
— |
|
|
— |
|
|
— |
|
|
(2,753 |
) |
|
(2,753 |
) |
|||||
Acquisition expense |
— |
|
|
— |
|
|
— |
|
|
36 |
|
|
36 |
|
|||||
Other income, net |
10 |
|
|
154 |
|
|
295 |
|
|
271 |
|
|
730 |
|
|||||
Adjusted EBITDA attributable to unconsolidated entities |
716 |
|
|
— |
|
|
(9 |
) |
|
(65 |
) |
|
642 |
|
|||||
Adjusted EBITDA attributable to noncontrolling interest |
(614 |
) |
|
— |
|
|
3 |
|
|
— |
|
|
(611 |
) |
|||||
Other |
387 |
|
|
2,299 |
|
|
— |
|
|
— |
|
|
2,686 |
|
|||||
Adjusted EBITDA |
$ |
87,424 |
|
|
$ |
48,776 |
|
|
$ |
18,465 |
|
|
$ |
(8,404 |
) |
|
$ |
146,261 |
|
|
Three Months Ended |
||||||||||||||||||||||||||
|
Water Solutions |
|
Crude Oil Logistics |
|
Liquids Logistics |
|
Corporate and Other |
|
Continuing Operations |
|
Discontinued Operations (TPSL, Mid-Con, Gas Blending) |
|
Consolidated |
||||||||||||||
|
(in thousands) |
||||||||||||||||||||||||||
Operating (loss) income |
$ |
(13,277 |
) |
|
$ |
48,239 |
|
|
$ |
14,338 |
|
|
$ |
(12,984 |
) |
|
$ |
36,316 |
|
|
$ |
— |
|
|
$ |
36,316 |
|
Depreciation and amortization |
62,220 |
|
|
17,232 |
|
|
7,026 |
|
|
991 |
|
|
87,469 |
|
|
— |
|
|
87,469 |
|
|||||||
Amortization recorded to cost of sales |
— |
|
|
— |
|
|
76 |
|
|
— |
|
|
76 |
|
|
— |
|
|
76 |
|
|||||||
Net unrealized losses (gains) on derivatives |
4,413 |
|
|
(3,317 |
) |
|
3,361 |
|
|
— |
|
|
4,457 |
|
|
— |
|
|
4,457 |
|
|||||||
Inventory valuation adjustment |
— |
|
|
— |
|
|
(1,639 |
) |
|
— |
|
|
(1,639 |
) |
|
— |
|
|
(1,639 |
) |
|||||||
Lower of cost or net realizable value adjustments |
— |
|
|
(19 |
) |
|
(1,513 |
) |
|
— |
|
|
(1,532 |
) |
|
— |
|
|
(1,532 |
) |
|||||||
Loss (gain) on disposal or impairment of assets, net |
6,223 |
|
|
(310 |
) |
|
43 |
|
|
(2 |
) |
|
5,954 |
|
|
— |
|
|
5,954 |
|
|||||||
Equity-based compensation expense |
— |
|
|
— |
|
|
— |
|
|
2,256 |
|
|
2,256 |
|
|
— |
|
|
2,256 |
|
|||||||
Acquisition expense |
1 |
|
|
— |
|
|
— |
|
|
168 |
|
|
169 |
|
|
— |
|
|
169 |
|
|||||||
Other income, net |
2 |
|
|
1,175 |
|
|
286 |
|
|
122 |
|
|
1,585 |
|
|
— |
|
|
1,585 |
|
|||||||
Adjusted EBITDA attributable to unconsolidated entities |
845 |
|
|
— |
|
|
(13 |
) |
|
(65 |
) |
|
767 |
|
|
— |
|
|
767 |
|
|||||||
Adjusted EBITDA attributable to noncontrolling interest |
(441 |
) |
|
— |
|
|
(736 |
) |
|
— |
|
|
(1,177 |
) |
|
— |
|
|
(1,177 |
) |
|||||||
Other |
1,061 |
|
|
2,181 |
|
|
28 |
|
|
— |
|
|
3,270 |
|
|
— |
|
|
3,270 |
|
|||||||
Discontinued operations |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(190 |
) |
|
(190 |
) |
|||||||
Adjusted EBITDA |
$ |
61,047 |
|
|
$ |
65,181 |
|
|
$ |
21,257 |
|
|
$ |
(9,514 |
) |
|
$ |
137,971 |
|
|
$ |
(190 |
) |
|
$ |
137,781 |
|
|
Six Months Ended |
||||||||||||||||||
|
Water Solutions |
|
Crude Oil Logistics |
|
Liquids Logistics |
|
Corporate and Other |
|
Consolidated |
||||||||||
|
(in thousands) |
||||||||||||||||||
Operating income (loss) |
$ |
40,355 |
|
|
$ |
16,650 |
|
|
$ |
(41,948 |
) |
|
$ |
(19,573 |
) |
|
$ |
(4,516 |
) |
Depreciation and amortization |
113,651 |
|
|
24,863 |
|
|
11,653 |
|
|
3,498 |
|
|
153,665 |
|
|||||
Amortization recorded to cost of sales |
— |
|
|
— |
|
|
144 |
|
|
— |
|
|
144 |
|
|||||
Net unrealized losses (gains) on derivatives |
5,087 |
|
|
(21,607 |
) |
|
(18,234 |
) |
|
— |
|
|
(34,754 |
) |
|||||
CMA Differential Roll net losses (gains) |
— |
|
|
37,115 |
|
|
— |
|
|
— |
|
|
37,115 |
|
|||||
Inventory valuation adjustment |
— |
|
|
— |
|
|
767 |
|
|
— |
|
|
767 |
|
|||||
Lower of cost or net realizable value adjustments |
— |
|
|
(11 |
) |
|
(274 |
) |
|
— |
|
|
(285 |
) |
|||||
Loss (gain) on disposal or impairment of assets, net |
9,453 |
|
|
(56 |
) |
|
71,833 |
|
|
— |
|
|
81,230 |
|
|||||
Equity-based compensation expense |
— |
|
|
— |
|
|
— |
|
|
(1,793 |
) |
|
(1,793 |
) |
|||||
Acquisition expense |
— |
|
|
— |
|
|
— |
|
|
103 |
|
|
103 |
|
|||||
Other income, net |
622 |
|
|
350 |
|
|
658 |
|
|
349 |
|
|
1,979 |
|
|||||
Adjusted EBITDA attributable to unconsolidated entities |
1,175 |
|
|
— |
|
|
(19 |
) |
|
(120 |
) |
|
1,036 |
|
|||||
Adjusted EBITDA attributable to noncontrolling interest |
(1,568 |
) |
|
— |
|
|
(526 |
) |
|
— |
|
|
(2,094 |
) |
|||||
Other |
160 |
|
|
4,620 |
|
|
(15 |
) |
|
— |
|
|
4,765 |
|
|||||
Adjusted EBITDA |
$ |
168,935 |
|
|
$ |
61,924 |
|
|
$ |
24,039 |
|
|
$ |
(17,536 |
) |
|
$ |
237,362 |
|
|
Six Months Ended |
||||||||||||||||||||||||||
|
Water Solutions |
|
Crude Oil Logistics |
|
Liquids Logistics |
|
Corporate and Other |
|
Continuing Operations |
|
Discontinued Operations (TPSL, Mid-Con, Gas Blending) |
|
Consolidated |
||||||||||||||
|
(in thousands) |
||||||||||||||||||||||||||
Operating (loss) income |
$ |
(29,324 |
) |
|
$ |
71,559 |
|
|
$ |
18,900 |
|
|
$ |
(35,604 |
) |
|
$ |
25,531 |
|
|
$ |
— |
|
|
$ |
25,531 |
|
Depreciation and amortization |
120,353 |
|
|
34,027 |
|
|
15,182 |
|
|
1,893 |
|
|
171,455 |
|
|
— |
|
|
171,455 |
|
|||||||
Amortization recorded to cost of sales |
— |
|
|
— |
|
|
153 |
|
|
— |
|
|
153 |
|
|
— |
|
|
153 |
|
|||||||
Net unrealized losses on derivatives |
17,725 |
|
|
11,321 |
|
|
2,082 |
|
|
— |
|
|
31,128 |
|
|
— |
|
|
31,128 |
|
|||||||
Inventory valuation adjustment |
— |
|
|
— |
|
|
2,201 |
|
|
— |
|
|
2,201 |
|
|
— |
|
|
2,201 |
|
|||||||
Lower of cost or net realizable value adjustments |
— |
|
|
(29,079 |
) |
|
(4,476 |
) |
|
— |
|
|
(33,555 |
) |
|
— |
|
|
(33,555 |
) |
|||||||
Loss on disposal or impairment of assets, net |
6,552 |
|
|
1,140 |
|
|
47 |
|
|
10,237 |
|
|
17,976 |
|
|
— |
|
|
17,976 |
|
|||||||
Equity-based compensation expense |
— |
|
|
— |
|
|
— |
|
|
4,558 |
|
|
4,558 |
|
|
— |
|
|
4,558 |
|
|||||||
Acquisition expense |
13 |
|
|
— |
|
|
— |
|
|
313 |
|
|
326 |
|
|
— |
|
|
326 |
|
|||||||
Other income, net |
258 |
|
|
1,513 |
|
|
663 |
|
|
186 |
|
|
2,620 |
|
|
— |
|
|
2,620 |
|
|||||||
Adjusted EBITDA attributable to unconsolidated entities |
1,310 |
|
|
— |
|
|
(14 |
) |
|
(127 |
) |
|
1,169 |
|
|
— |
|
|
1,169 |
|
|||||||
Adjusted EBITDA attributable to noncontrolling interest |
(928 |
) |
|
— |
|
|
(1,272 |
) |
|
— |
|
|
(2,200 |
) |
|
— |
|
|
(2,200 |
) |
|||||||
Intersegment transactions (1) |
— |
|
|
— |
|
|
(27 |
) |
|
— |
|
|
(27 |
) |
|
— |
|
|
(27 |
) |
|||||||
Other |
2,014 |
|
|
5,554 |
|
|
50 |
|
|
— |
|
|
7,618 |
|
|
— |
|
|
7,618 |
|
|||||||
Discontinued operations |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(484 |
) |
|
(484 |
) |
|||||||
Adjusted EBITDA |
$ |
117,973 |
|
|
$ |
96,035 |
|
|
$ |
33,489 |
|
|
$ |
(18,544 |
) |
|
$ |
228,953 |
|
|
$ |
(484 |
) |
|
$ |
228,469 |
|
_______
(1) | Amount reflects the transactions with TPSL, Mid-Con and Gas Blending that are eliminated in consolidation. |
OPERATIONAL DATA (Unaudited) |
|||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||
|
|
|
|
||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||
|
(in thousands, except per day amounts) |
||||||||||
Water Solutions: |
|
|
|
|
|
|
|
||||
Produced water processed (barrels per day) |
|
|
|
|
|
|
|
||||
|
1,485,087 |
|
|
1,060,353 |
|
|
1,456,810 |
|
|
1,083,229 |
|
|
95,728 |
|
|
81,260 |
|
|
93,796 |
|
|
88,279 |
|
|
149,426 |
|
|
114,219 |
|
|
134,197 |
|
|
123,242 |
|
Other Basins |
30,142 |
|
|
26,264 |
|
|
29,118 |
|
|
29,277 |
|
Total |
1,760,383 |
|
|
1,282,096 |
|
|
1,713,921 |
|
|
1,324,027 |
|
Solids processed (barrels per day) |
927 |
|
|
863 |
|
|
1,120 |
|
|
1,378 |
|
Skim oil sold (barrels per day) |
2,821 |
|
|
2,611 |
|
|
2,662 |
|
|
1,654 |
|
|
|
|
|
|
|
|
|
||||
Crude Oil Logistics: |
|
|
|
|
|
|
|
||||
Crude oil sold (barrels) |
7,518 |
|
|
10,178 |
|
|
15,512 |
|
|
19,470 |
|
Crude oil transported on owned pipelines (barrels) |
7,337 |
|
|
9,992 |
|
|
14,371 |
|
|
20,468 |
|
Crude oil storage capacity - owned and leased (barrels) (1) |
|
|
|
|
5,232 |
|
|
5,239 |
|
||
Crude oil inventory (barrels) (1) |
|
|
|
|
1,249 |
|
|
1,507 |
|
||
|
|
|
|
|
|
|
|
||||
Liquids Logistics: |
|
|
|
|
|
|
|
||||
Refined products sold (gallons) |
196,932 |
|
|
220,243 |
|
|
382,238 |
|
|
432,217 |
|
Propane sold (gallons) |
180,322 |
|
|
252,693 |
|
|
350,601 |
|
|
504,982 |
|
Butane sold (gallons) |
124,881 |
|
|
143,392 |
|
|
247,455 |
|
|
262,958 |
|
Other products sold (gallons) |
97,310 |
|
|
114,734 |
|
|
190,163 |
|
|
228,956 |
|
Natural gas liquids and refined products storage capacity - owned and leased (gallons) (1) |
|
|
|
|
169,087 |
|
|
427,004 |
|
||
Refined products inventory (gallons) (1) |
|
|
|
|
2,576 |
|
|
1,209 |
|
||
Propane inventory (gallons) (1) |
|
|
|
|
98,429 |
|
|
116,462 |
|
||
Butane inventory (gallons) (1) |
|
|
|
|
75,500 |
|
|
92,672 |
|
||
Other products inventory (gallons) (1) |
|
|
|
|
17,465 |
|
|
18,671 |
|
_______
(1) |
Information is presented as of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20211109006577/en/
Executive Vice President, Chief Financial Officer and Treasurer
Linda.Bridges@nglep.com
or
Vice President - Finance
David.Sullivan@nglep.com
Source:
FAQ
What were NGL's earnings results for Q2 Fiscal 2022?
What is NGL's guidance for adjusted EBITDA for Fiscal 2022?
How did the Water Solutions segment perform for NGL in Q2 Fiscal 2022?