USA Compression Partners Reports Fourth Quarter 2021 Results; Provides 2022 Outlook
USA Compression Partners reported a net income of $3.1 million for Q4 2021, recovering from a net loss of $1.5 million in Q4 2020. Total revenues grew to $159.9 million, up from $158.4 million year-over-year. Adjusted EBITDA remained steady at $99.2 million, while Distributable Cash Flow rose to $52.0 million. The partnership announced a cash distribution of $0.525 per common unit. For 2022, it anticipates net income between $33.0 million and $53.0 million and plans to increase capital expenditures to $115 million, indicating growth opportunities in compression services.
- Net income increased to $3.1 million from a net loss of $1.5 million in Q4 2020.
- Total revenues rose to $159.9 million for Q4 2021, up from $158.4 million year-over-year.
- Distributable Cash Flow grew to $52.0 million, compared to $50.5 million in Q4 2020.
- The cash distribution of $0.525 per common unit remains consistent with Q4 2020.
- Revenue-generating horsepower increased by approximately 45,000 horsepower.
- Net cash provided by operating activities decreased to $81.1 million from $97.5 million in Q4 2020.
- Total revenues for the year decreased to $632.6 million from $667.7 million in 2020.
Fourth Quarter 2021 Highlights
-
Total revenues were
for the fourth quarter 2021, compared to$159.9 million for the fourth quarter 2020.$158.4 million
-
Net income was
for the fourth quarter 2021, compared to a net loss of$3.1 million for the fourth quarter 2020.$1.5 million
-
Net cash provided by operating activities was
for the fourth quarter 2021, compared to$81.1 million for the fourth quarter 2020.$97.5 million
-
Adjusted EBITDA was
for the fourth quarter 2021, compared to$99.2 million for the fourth quarter 2020.$98.3 million
-
Distributable Cash Flow was
for the fourth quarter 2021, compared to$52.0 million for the fourth quarter 2020.$50.5 million
-
Announced cash distribution of
per common unit for the fourth quarter 2021, consistent with the fourth quarter 2020.$0.52 5
- Distributable Cash Flow Coverage was 1.02x for the fourth quarter 2021, compared to 0.99x for the fourth quarter 2020.
“The fourth quarter of 2021 wrapped up a year in which
“We saw signs of increased demand from our customers, including increased quoting for compression services as well as more frequent discussions regarding projects in 2022. During the fourth quarter, we increased our revenue generating horsepower by approximately 45,000 horsepower. At the same time, we have increased our service rates where applicable and plan to continue this effort during 2022. These efforts helped maintain both Adjusted gross margin and Adjusted EBITDA percentages at consistent levels.”
“In terms of capital spending, we concluded the year with expansion capital expenditures of approximately
“Overall, we expect 2022 to see increased activity on the part of our customers, based on budget increases throughout the industry. Drilling rigs and capital directed at crude oil continue to pick up, taking advantage of strong prices, which in turn is having a positive effect on associated gas production. And as we’ve witnessed lately on both a domestic and global stage, natural gas continues to play a critical role as a long-term, abundant fuel, and we expect
Expansion capital expenditures were
On
Operational and Financial Data
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Operational data: |
|
|
|
|
|
|
|
|
|
||||||||||
Fleet horsepower (at period end) (1) |
|
3,689,018 |
|
|
|
3,687,601 |
|
|
|
3,726,181 |
|
|
|
3,689,018 |
|
|
|
3,726,181 |
|
Revenue generating horsepower (at period end) (2) |
|
2,964,206 |
|
|
|
2,919,362 |
|
|
|
2,997,262 |
|
|
|
2,964,206 |
|
|
|
2,997,262 |
|
Average revenue generating horsepower (3) |
|
2,950,623 |
|
|
|
2,914,100 |
|
|
|
3,004,069 |
|
|
|
2,951,013 |
|
|
|
3,139,732 |
|
Revenue generating compression units (at period end) |
|
3,942 |
|
|
|
3,928 |
|
|
|
3,968 |
|
|
|
3,942 |
|
|
|
3,968 |
|
Horsepower utilization (at period end) (4) |
|
82.7 |
% |
|
|
83.0 |
% |
|
|
82.8 |
% |
|
|
82.7 |
% |
|
|
82.8 |
% |
Average horsepower utilization (for the period) (4) |
|
82.9 |
% |
|
|
82.3 |
% |
|
|
83.0 |
% |
|
|
82.7 |
% |
|
|
86.8 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Financial data ($ in thousands, except per horsepower data): |
|
|
|
|
|
|
|
|
|
||||||||||
Revenue |
$ |
159,943 |
|
|
$ |
158,627 |
|
|
$ |
158,367 |
|
|
$ |
632,645 |
|
|
$ |
667,683 |
|
Average revenue per revenue generating horsepower per month (5) |
$ |
16.62 |
|
|
$ |
16.62 |
|
|
$ |
16.55 |
|
|
$ |
16.60 |
|
|
$ |
16.71 |
|
Net income (loss) (6) |
$ |
3,105 |
|
|
$ |
4,115 |
|
|
$ |
(1,474 |
) |
|
$ |
10,279 |
|
|
$ |
(594,732 |
) |
Operating income (loss) (6) |
$ |
36,336 |
|
|
$ |
36,631 |
|
|
$ |
31,193 |
|
|
$ |
140,872 |
|
|
$ |
(464,852 |
) |
Net cash provided by operating activities |
$ |
81,057 |
|
|
$ |
45,297 |
|
|
$ |
97,547 |
|
|
$ |
265,425 |
|
|
$ |
293,198 |
|
Gross margin |
$ |
49,698 |
|
|
$ |
50,203 |
|
|
$ |
48,480 |
|
|
$ |
199,487 |
|
|
$ |
222,776 |
|
Adjusted gross margin (7) |
$ |
108,945 |
|
|
$ |
109,468 |
|
|
$ |
108,276 |
|
|
$ |
438,256 |
|
|
$ |
461,744 |
|
Adjusted gross margin percentage |
|
68.1 |
% |
|
|
69.0 |
% |
|
|
68.4 |
% |
|
|
69.3 |
% |
|
|
69.2 |
% |
Adjusted EBITDA (7) |
$ |
99,205 |
|
|
$ |
99,634 |
|
|
$ |
98,293 |
|
|
$ |
398,380 |
|
|
$ |
413,898 |
|
Adjusted EBITDA percentage |
|
62.0 |
% |
|
|
62.8 |
% |
|
|
62.1 |
% |
|
|
63.0 |
% |
|
|
62.0 |
% |
Distributable Cash Flow (7) |
$ |
52,039 |
|
|
$ |
51,973 |
|
|
$ |
50,467 |
|
|
$ |
209,128 |
|
|
$ |
220,766 |
|
________________________
(1) |
Fleet horsepower is horsepower for compression units that have been delivered to the Partnership (and excludes units on order). As of |
(2) |
Revenue generating horsepower is horsepower under contract for which the Partnership is billing a customer. |
(3) |
Calculated as the average of the month-end revenue generating horsepower for each of the months in the period. |
(4) |
Horsepower utilization is calculated as (i) the sum of (a) revenue generating horsepower; (b) horsepower in the Partnership’s fleet that is under contract but is not yet generating revenue; and (c) horsepower not yet in the Partnership’s fleet that is under contract but not yet generating revenue and that is subject to a purchase order, divided by (ii) total available horsepower less idle horsepower that is under repair. |
|
Horsepower utilization based on revenue generating horsepower and fleet horsepower was |
|
Average horsepower utilization based on revenue generating horsepower and fleet horsepower was |
(5) |
Calculated as the average of the result of dividing the contractual monthly rate, excluding standby or other temporary rates, for all units at the end of each month in the period by the sum of the revenue generating horsepower at the end of each month in the period. |
(6) |
The Partnership’s net loss and operating loss for the year ended |
(7) |
Adjusted gross margin, Adjusted EBITDA and Distributable Cash Flow are all non- |
Liquidity and Long-Term Debt
As of
Full-Year 2022 Outlook
-
Net income range of
to$33.0 million ;$53.0 million
- A forward-looking estimate of net cash provided by operating activities is not provided because the items necessary to estimate net cash provided by operating activities, in particular the change in operating assets and liabilities, are not accessible or estimable at this time. The Partnership does not anticipate the changes in operating assets and liabilities to be material, but changes in accounts receivable, accounts payable, accrued liabilities and deferred revenue could be significant, such that the amount of net cash provided by operating activities would vary substantially from the amount of projected Adjusted EBITDA and Distributable Cash Flow;
-
Adjusted EBITDA range of
to$406.0 million ; and$426.0 million
-
Distributable Cash Flow range of
to$213.0 million .$233.0 million
Conference Call
The Partnership will host a conference call today beginning at
By Phone: |
|
Dial 888-394-8218 inside the |
|
|
|
|
|
A replay of the call will be available through |
|
|
|
By Webcast: |
|
Connect to the webcast via the “Events” page of |
About
Non-GAAP Financial Measures
This news release includes the Non-GAAP financial measures of Adjusted gross margin, Adjusted EBITDA, Distributable Cash Flow and Distributable Cash Flow Coverage Ratio.
Adjusted gross margin is defined as revenue less cost of operations, exclusive of depreciation and amortization expense. Management believes that Adjusted gross margin is useful as a supplemental measure to investors of the Partnership’s operating profitability. Adjusted gross margin is impacted primarily by the pricing trends for service operations and cost of operations, including labor rates for service technicians, volume and per unit costs for lubricant oils, quantity and pricing of routine preventative maintenance on compression units and property tax rates on compression units. Adjusted gross margin should not be considered an alternative to, or more meaningful than, gross margin, its most directly comparable GAAP financial measure, or any other measure of financial performance presented in accordance with GAAP. Moreover, Adjusted gross margin as presented may not be comparable to similarly titled measures of other companies. Because the Partnership capitalizes assets, depreciation and amortization of equipment is a necessary element of its costs. To compensate for the limitations of Adjusted gross margin as a measure of the Partnership’s performance, management believes that it is important to consider gross margin determined under GAAP, as well as Adjusted gross margin, to evaluate the Partnership’s operating profitability.
Management views Adjusted EBITDA as one of its primary tools for evaluating the Partnership’s results of operations, and the Partnership tracks this item on a monthly basis both as an absolute amount and as a percentage of revenue compared to the prior month, year-to-date, prior year and budget. The Partnership defines EBITDA as net income (loss) before net interest expense, depreciation and amortization expense, and income tax expense (benefit). The Partnership defines Adjusted EBITDA as EBITDA plus impairment of compression equipment, impairment of goodwill, interest income on capital lease, unit-based compensation expense (benefit), severance charges, certain transaction expenses, loss (gain) on disposition of assets and other. Adjusted EBITDA is used as a supplemental financial measure by management and external users of its financial statements, such as investors and commercial banks, to assess:
- the financial performance of the Partnership’s assets without regard to the impact of financing methods, capital structure or historical cost basis of the Partnership’s assets;
- the viability of capital expenditure projects and the overall rates of return on alternative investment opportunities;
- the ability of the Partnership’s assets to generate cash sufficient to make debt payments and pay distributions; and
- the Partnership’s operating performance as compared to those of other companies in its industry without regard to the impact of financing methods and capital structure.
Management believes that Adjusted EBITDA provides useful information to investors because, when viewed with GAAP results and the accompanying reconciliations, it provides a more complete understanding of the Partnership’s performance than GAAP results alone. Management also believes that external users of its financial statements benefit from having access to the same financial measures that management uses in evaluating the results of the Partnership’s business.
Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income (loss), operating income (loss), cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP as measures of operating performance and liquidity. Moreover, Adjusted EBITDA as presented may not be comparable to similarly titled measures of other companies.
Distributable Cash Flow is defined as net income (loss) plus non-cash interest expense, non-cash income tax expense (benefit), depreciation and amortization expense, unit-based compensation expense (benefit), impairment of compression equipment, impairment of goodwill, certain transaction expenses, severance charges, loss (gain) on disposition of assets, proceeds from insurance recovery and other, less distributions on the Partnership’s Series A Preferred Units (“Preferred Units”) and maintenance capital expenditures.
Distributable Cash Flow should not be considered as an alternative to, or more meaningful than, net income (loss), operating income (loss), cash flows from operating activities or any other measure of financial performance presented in accordance with GAAP as measures of operating performance and liquidity. Moreover, the Partnership’s Distributable Cash Flow as presented may not be comparable to similarly titled measures of other companies.
Management believes Distributable Cash Flow is an important measure of operating performance because it allows management, investors and others to compare basic cash flows the Partnership generates (after distributions on the Partnership’s Preferred Units but prior to any retained cash reserves established by the Partnership’s general partner and the effect of the Distribution Reinvestment Plan) to the cash distributions the Partnership expects to pay its common unitholders.
Distributable Cash Flow Coverage Ratio is defined as Distributable Cash Flow divided by distributions declared to common unitholders in respect of such period. Management believes Distributable Cash Flow Coverage Ratio is an important measure of operating performance because it allows management, investors and others to gauge the Partnership’s ability to pay distributions to common unitholders using the cash flows the Partnership generates. The Partnership’s Distributable Cash Flow Coverage Ratio as presented may not be comparable to similarly titled measures of other companies.
This news release also contains a forward-looking estimate of Adjusted EBITDA and Distributable Cash Flow projected to be generated by the Partnership in its 2022 fiscal year. A forward-looking estimate of net cash provided by operating activities and reconciliations of the forward-looking estimates of Adjusted EBITDA and Distributable Cash Flow to net cash provided by operating activities are not provided because the items necessary to estimate net cash provided by operating activities, in particular the change in operating assets and liabilities, are not accessible or estimable at this time. The Partnership does not anticipate the changes in operating assets and liabilities to be material, but changes in accounts receivable, accounts payable, accrued liabilities and deferred revenue could be significant, such that the amount of net cash provided by operating activities would vary substantially from the amount of projected Adjusted EBITDA and Distributable Cash Flow.
See “Reconciliation of Non-GAAP Financial Measures” for Adjusted gross margin reconciled to gross margin, Adjusted EBITDA reconciled to net income (loss) and net cash provided by operating activities, and net income (loss) and net cash provided by operating activities reconciled to Distributable Cash Flow and Distributable Cash Flow Coverage Ratio.
Forward-Looking Statements
Some of the information in this news release may contain forward-looking statements. These statements can be identified by the use of forward-looking terminology including “may,” “believe,” “expect,” “intend,” “anticipate,” “estimate,” “continue,” “if,” “project,” “outlook,” “will,” “could,” “should,” or other similar words or the negatives thereof, and include the Partnership’s expectation of future performance contained herein, including as described under “Full-Year 2022 Outlook.” These statements discuss future expectations, contain projections of results of operations or of financial condition, or state other “forward-looking” information. You are cautioned not to place undue reliance on any forward-looking statements, which can be affected by assumptions used or by known risks or uncertainties. Consequently, no forward-looking statements can be guaranteed. When considering these forward-looking statements, you should keep in mind the risk factors noted below and other cautionary statements in this news release. The risk factors and other factors noted throughout this news release could cause actual results to differ materially from those contained in any forward-looking statement. Known material factors that could cause the Partnership’s actual results to differ materially from the results contemplated by such forward-looking statements include:
- changes in the long-term supply of and demand for crude oil and natural gas, including as a result of the severity and duration of world health events, including the COVID-19 pandemic, related economic repercussions, actions taken by governmental authorities and other third parties in response to such events and the resulting disruption in the oil and gas industry and impact on demand for oil and gas;
- changes in general economic conditions, including inflation, and changes in economic conditions of the crude oil and natural gas industries;
- competitive conditions in the Partnership’s industry, including competition for employees in a tight labor market;
- renegotiation of material terms of customer contracts;
- actions taken by the Partnership’s customers, competitors and third-party operators;
- changes in the availability and cost of capital, including changes to interest rates;
- operating hazards, natural disasters, epidemics, pandemics (such as COVID-19), weather-related impacts, casualty losses and other matters beyond the Partnership’s control;
- operational challenges relating to COVID-19 and efforts to mitigate the spread of the virus, including logistical challenges, protecting the health and well-being of the Partnership’s employees, remote work arrangements, performance of contracts and supply chain disruptions;
- the deterioration of the financial condition of the Partnership’s customers, which may result in the initiation of bankruptcy proceedings with respect to customers;
- the restrictions on the Partnership’s business that are imposed under the Partnership’s long-term debt agreements;
- information technology risks including the risk from cyberattacks;
- the effects of existing and future laws and governmental regulations;
- the effects of future litigation;
- the Partnership’s ability to realize the anticipated benefits of acquisitions; and
-
other factors discussed in the Partnership’s filings with the
SEC .
All forward-looking statements speak only as of the date of this news release and are expressly qualified in their entirety by the foregoing cautionary statements. Unless legally required, the Partnership undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Unpredictable or unknown factors not discussed herein also could have material adverse effects on forward-looking statements.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except for per unit amounts – Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
||||||||||
Contract operations |
$ |
153,503 |
|
|
$ |
151,622 |
|
|
$ |
151,775 |
|
|
$ |
609,450 |
|
|
$ |
644,194 |
|
Parts and service |
|
3,250 |
|
|
|
4,122 |
|
|
|
3,347 |
|
|
|
11,228 |
|
|
|
11,117 |
|
Related party |
|
3,190 |
|
|
|
2,883 |
|
|
|
3,245 |
|
|
|
11,967 |
|
|
|
12,372 |
|
Total revenues |
|
159,943 |
|
|
|
158,627 |
|
|
|
158,367 |
|
|
|
632,645 |
|
|
|
667,683 |
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
||||||||||
Cost of operations, exclusive of depreciation and amortization |
|
50,998 |
|
|
|
49,159 |
|
|
|
50,091 |
|
|
|
194,389 |
|
|
|
205,939 |
|
Depreciation and amortization |
|
59,247 |
|
|
|
59,265 |
|
|
|
59,796 |
|
|
|
238,769 |
|
|
|
238,968 |
|
Selling, general and administrative |
|
13,470 |
|
|
|
13,524 |
|
|
|
14,565 |
|
|
|
56,082 |
|
|
|
59,981 |
|
Loss (gain) on disposition of assets |
|
(276 |
) |
|
|
48 |
|
|
|
261 |
|
|
|
(2,588 |
) |
|
|
146 |
|
Impairment of compression equipment |
|
168 |
|
|
|
— |
|
|
|
2,461 |
|
|
|
5,121 |
|
|
|
8,090 |
|
Impairment of goodwill |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
619,411 |
|
Total costs and expenses |
|
123,607 |
|
|
|
121,996 |
|
|
|
127,174 |
|
|
|
491,773 |
|
|
|
1,132,535 |
|
Operating income (loss) |
|
36,336 |
|
|
|
36,631 |
|
|
|
31,193 |
|
|
|
140,872 |
|
|
|
(464,852 |
) |
Other income (expense): |
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense, net |
|
(32,966 |
) |
|
|
(32,222 |
) |
|
|
(32,336 |
) |
|
|
(129,826 |
) |
|
|
(128,633 |
) |
Other |
|
19 |
|
|
|
18 |
|
|
|
19 |
|
|
|
107 |
|
|
|
86 |
|
Total other expense |
|
(32,947 |
) |
|
|
(32,204 |
) |
|
|
(32,317 |
) |
|
|
(129,719 |
) |
|
|
(128,547 |
) |
Net income (loss) before income tax expense |
|
3,389 |
|
|
|
4,427 |
|
|
|
(1,124 |
) |
|
|
11,153 |
|
|
|
(593,399 |
) |
Income tax expense |
|
284 |
|
|
|
312 |
|
|
|
350 |
|
|
|
874 |
|
|
|
1,333 |
|
Net income (loss) |
|
3,105 |
|
|
|
4,115 |
|
|
|
(1,474 |
) |
|
|
10,279 |
|
|
|
(594,732 |
) |
Less: distributions on Preferred Units |
|
(12,187 |
) |
|
|
(12,188 |
) |
|
|
(12,187 |
) |
|
|
(48,750 |
) |
|
|
(48,750 |
) |
Net loss attributable to common unitholders’ interests |
$ |
(9,082 |
) |
|
$ |
(8,073 |
) |
|
$ |
(13,661 |
) |
|
$ |
(38,471 |
) |
|
$ |
(643,482 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common units outstanding – basic and diluted |
|
97,151 |
|
|
|
97,085 |
|
|
|
96,936 |
|
|
|
97,068 |
|
|
|
96,816 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic and diluted net loss per common unit |
$ |
(0.09 |
) |
|
$ |
(0.08 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.40 |
) |
|
$ |
(6.65 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributions declared per common unit |
$ |
0.525 |
|
|
$ |
0.525 |
|
|
$ |
0.525 |
|
|
$ |
2.10 |
|
|
$ |
2.10 |
|
SELECTED BALANCE SHEET DATA (In thousands, except unit amounts – Unaudited) |
||
|
|
|
Selected Balance Sheet data: |
|
|
Total assets |
$ |
2,767,979 |
Long-term debt, net |
$ |
1,973,234 |
Total partners’ capital |
$ |
101,108 |
|
|
|
Common units outstanding |
|
97,344,707 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands — Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by operating activities |
$ |
81,057 |
|
|
$ |
45,297 |
|
|
$ |
97,547 |
|
|
$ |
265,425 |
|
|
$ |
293,198 |
|
Net cash used in investing activities |
|
(15,522 |
) |
|
|
(13,397 |
) |
|
|
(10,909 |
) |
|
|
(39,188 |
) |
|
|
(105,099 |
) |
Net cash used in financing activities |
|
(65,785 |
) |
|
|
(31,652 |
) |
|
|
(86,638 |
) |
|
|
(226,239 |
) |
|
|
(188,107 |
) |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES ADJUSTED GROSS MARGIN TO GROSS MARGIN (In thousands — Unaudited) |
|||||||||||||||||||
The following table reconciles Adjusted gross margin to gross margin, its most directly comparable GAAP financial measure, for each of the periods presented: |
|||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues |
$ |
159,943 |
|
|
$ |
158,627 |
|
|
$ |
158,367 |
|
|
$ |
632,645 |
|
|
$ |
667,683 |
|
Cost of operations, exclusive of depreciation and amortization |
|
(50,998 |
) |
|
|
(49,159 |
) |
|
|
(50,091 |
) |
|
|
(194,389 |
) |
|
|
(205,939 |
) |
Depreciation and amortization |
|
(59,247 |
) |
|
|
(59,265 |
) |
|
|
(59,796 |
) |
|
|
(238,769 |
) |
|
|
(238,968 |
) |
Gross margin |
$ |
49,698 |
|
|
$ |
50,203 |
|
|
$ |
48,480 |
|
|
$ |
199,487 |
|
|
$ |
222,776 |
|
Depreciation and amortization |
|
59,247 |
|
|
|
59,265 |
|
|
|
59,796 |
|
|
|
238,769 |
|
|
|
238,968 |
|
Adjusted gross margin |
$ |
108,945 |
|
|
$ |
109,468 |
|
|
$ |
108,276 |
|
|
$ |
438,256 |
|
|
$ |
461,744 |
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES ADJUSTED EBITDA TO NET INCOME (LOSS) AND NET CASH PROVIDED BY OPERATING ACTIVITIES (In thousands — Unaudited) |
|||||||||||||||||||
The following table reconciles Adjusted EBITDA to net income (loss) and net cash provided by operating activities, its most directly comparable GAAP financial measures, for each of the periods presented: |
|||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
$ |
3,105 |
|
|
$ |
4,115 |
|
|
$ |
(1,474 |
) |
|
$ |
10,279 |
|
|
$ |
(594,732 |
) |
Interest expense, net |
|
32,966 |
|
|
|
32,222 |
|
|
|
32,336 |
|
|
|
129,826 |
|
|
|
128,633 |
|
Depreciation and amortization |
|
59,247 |
|
|
|
59,265 |
|
|
|
59,796 |
|
|
|
238,769 |
|
|
|
238,968 |
|
Income tax expense |
|
284 |
|
|
|
312 |
|
|
|
350 |
|
|
|
874 |
|
|
|
1,333 |
|
EBITDA |
$ |
95,602 |
|
|
$ |
95,914 |
|
|
$ |
91,008 |
|
|
$ |
379,748 |
|
|
$ |
(225,798 |
) |
Interest income on capital lease |
|
— |
|
|
|
— |
|
|
|
67 |
|
|
|
48 |
|
|
|
383 |
|
Unit-based compensation expense (1) |
|
3,599 |
|
|
|
3,482 |
|
|
|
4,329 |
|
|
|
15,523 |
|
|
|
8,400 |
|
Transaction expenses (2) |
|
34 |
|
|
|
— |
|
|
|
— |
|
|
|
34 |
|
|
|
136 |
|
Severance charges |
|
78 |
|
|
|
190 |
|
|
|
167 |
|
|
|
494 |
|
|
|
3,130 |
|
Loss (gain) on disposition of assets |
|
(276 |
) |
|
|
48 |
|
|
|
261 |
|
|
|
(2,588 |
) |
|
|
146 |
|
Impairment of compression equipment (3) |
|
168 |
|
|
|
— |
|
|
|
2,461 |
|
|
|
5,121 |
|
|
|
8,090 |
|
Impairment of goodwill (4) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
619,411 |
|
Adjusted EBITDA |
$ |
99,205 |
|
|
$ |
99,634 |
|
|
$ |
98,293 |
|
|
$ |
398,380 |
|
|
$ |
413,898 |
|
Interest expense, net |
|
(32,966 |
) |
|
|
(32,222 |
) |
|
|
(32,336 |
) |
|
|
(129,826 |
) |
|
|
(128,633 |
) |
Non-cash interest expense |
|
2,899 |
|
|
|
2,288 |
|
|
|
2,289 |
|
|
|
9,765 |
|
|
|
8,402 |
|
Income tax expense |
|
(284 |
) |
|
|
(312 |
) |
|
|
(350 |
) |
|
|
(874 |
) |
|
|
(1,333 |
) |
Interest income on capital lease |
|
— |
|
|
|
— |
|
|
|
(67 |
) |
|
|
(48 |
) |
|
|
(383 |
) |
Transaction expenses |
|
(34 |
) |
|
|
— |
|
|
|
— |
|
|
|
(34 |
) |
|
|
(136 |
) |
Severance charges |
|
(78 |
) |
|
|
(190 |
) |
|
|
(167 |
) |
|
|
(494 |
) |
|
|
(3,130 |
) |
Other |
|
(241 |
) |
|
|
(1,118 |
) |
|
|
180 |
|
|
|
(2,742 |
) |
|
|
4,230 |
|
Changes in operating assets and liabilities |
|
12,556 |
|
|
|
(22,783 |
) |
|
|
29,705 |
|
|
|
(8,702 |
) |
|
|
283 |
|
Net cash provided by operating activities |
$ |
81,057 |
|
|
$ |
45,297 |
|
|
$ |
97,547 |
|
|
$ |
265,425 |
|
|
$ |
293,198 |
|
________________________
(1) |
For the three months ended |
(2) |
Represents certain expenses related to potential and completed transactions and other items. The Partnership believes it is useful to investors to exclude these expenses. |
(3) |
Represents non-cash charges incurred to write down long-lived assets with recorded values that are not expected to be recovered through future cash flows. |
(4) |
Represents non-cash charges due to the asset carrying amount exceeding fair value as of
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES DISTRIBUTABLE CASH FLOW TO NET INCOME (LOSS) AND NET CASH PROVIDED BY OPERATING ACTIVITIES (Dollars in thousands — Unaudited)
|
|||||||||||||||||||
|
|||||||||||||||||||
The following table reconciles Distributable Cash Flow to net income (loss) and net cash provided by operating activities, its most directly comparable GAAP financial measures, for each of the periods presented: |
|||||||||||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) |
$ |
3,105 |
|
|
$ |
4,115 |
|
|
$ |
(1,474 |
) |
|
$ |
10,279 |
|
|
$ |
(594,732 |
) |
Non-cash interest expense |
|
2,899 |
|
|
|
2,288 |
|
|
|
2,289 |
|
|
|
9,765 |
|
|
|
8,402 |
|
Depreciation and amortization |
|
59,247 |
|
|
|
59,265 |
|
|
|
59,796 |
|
|
|
238,769 |
|
|
|
238,968 |
|
Non-cash income tax expense (benefit) |
|
59 |
|
|
|
32 |
|
|
|
180 |
|
|
|
(42 |
) |
|
|
530 |
|
Unit-based compensation expense (1) |
|
3,599 |
|
|
|
3,482 |
|
|
|
4,329 |
|
|
|
15,523 |
|
|
|
8,400 |
|
Transaction expenses (2) |
|
34 |
|
|
|
— |
|
|
|
— |
|
|
|
34 |
|
|
|
136 |
|
Severance charges |
|
78 |
|
|
|
190 |
|
|
|
167 |
|
|
|
494 |
|
|
|
3,130 |
|
Loss (gain) on disposition of assets |
|
(276 |
) |
|
|
48 |
|
|
|
261 |
|
|
|
(2,588 |
) |
|
|
146 |
|
Impairment of compression equipment (3) |
|
168 |
|
|
|
— |
|
|
|
2,461 |
|
|
|
5,121 |
|
|
|
8,090 |
|
Impairment of goodwill (4) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
619,411 |
|
Distributions on Preferred Units |
|
(12,187 |
) |
|
|
(12,188 |
) |
|
|
(12,187 |
) |
|
|
(48,750 |
) |
|
|
(48,750 |
) |
Proceeds from insurance recovery |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
336 |
|
Maintenance capital expenditures (5) |
|
(4,687 |
) |
|
|
(5,259 |
) |
|
|
(5,355 |
) |
|
|
(19,477 |
) |
|
|
(23,301 |
) |
Distributable Cash Flow |
$ |
52,039 |
|
|
$ |
51,973 |
|
|
$ |
50,467 |
|
|
$ |
209,128 |
|
|
$ |
220,766 |
|
Maintenance capital expenditures |
|
4,687 |
|
|
|
5,259 |
|
|
|
5,355 |
|
|
|
19,477 |
|
|
|
23,301 |
|
Transaction expenses |
|
(34 |
) |
|
|
— |
|
|
|
— |
|
|
|
(34 |
) |
|
|
(136 |
) |
Severance charges |
|
(78 |
) |
|
|
(190 |
) |
|
|
(167 |
) |
|
|
(494 |
) |
|
|
(3,130 |
) |
Distributions on Preferred Units |
|
12,187 |
|
|
|
12,188 |
|
|
|
12,187 |
|
|
|
48,750 |
|
|
|
48,750 |
|
Other |
|
(300 |
) |
|
|
(1,150 |
) |
|
|
— |
|
|
|
(2,700 |
) |
|
|
3,364 |
|
Changes in operating assets and liabilities |
|
12,556 |
|
|
|
(22,783 |
) |
|
|
29,705 |
|
|
|
(8,702 |
) |
|
|
283 |
|
Net cash provided by operating activities |
$ |
81,057 |
|
|
$ |
45,297 |
|
|
$ |
97,547 |
|
|
$ |
265,425 |
|
|
$ |
293,198 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributable Cash Flow |
$ |
52,039 |
|
|
$ |
51,973 |
|
|
$ |
50,467 |
|
|
$ |
209,128 |
|
|
$ |
220,766 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributions for Distributable Cash Flow Coverage Ratio (6) |
$ |
51,106 |
|
|
$ |
50,975 |
|
|
$ |
50,906 |
|
|
$ |
203,978 |
|
|
$ |
203,409 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributable Cash Flow Coverage Ratio |
1.02x |
|
1.02x |
|
0.99x |
|
1.03x |
|
1.09x |
________________________
(1) |
For the three months ended |
(2) |
Represents certain expenses related to potential and completed transactions and other items. The Partnership believes it is useful to investors to exclude these expenses. |
(3) |
Represents non-cash charges incurred to write down long-lived assets with recorded values that are not expected to be recovered through future cash flows. |
(4) |
Represents non-cash charges due to the asset carrying amount exceeding fair value as of |
(5) |
Reflects actual maintenance capital expenditures for the periods presented. Maintenance capital expenditures are capital expenditures made to maintain the operating capacity of the Partnership’s assets and extend their useful lives, replace partially or fully depreciated assets, or other capital expenditures that are incurred in maintaining the Partnership’s existing business and related cash flow. |
(6) |
Represents distributions to the holders of the Partnership’s common units as of the record date. |
FULL-YEAR 2022 ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW GUIDANCE RANGE RECONCILIATION TO NET INCOME (Unaudited) |
|
|
Guidance |
Net income |
|
Plus: Interest expense, net |
129.0 million |
Plus: Depreciation and amortization |
229.0 million |
Plus: Income tax expense |
1.0 million |
EBITDA |
|
Plus: Unit-based compensation expense (1) |
14.0 million |
Adjusted EBITDA |
|
Less: Cash interest expense |
120.0 million |
Less: Current income tax expense |
1.0 million |
Less: Maintenance capital expenditures |
23.0 million |
Less: Distributions on Preferred Units |
49.0 million |
Distributable Cash Flow |
|
________________________
(1) |
Unit-based compensation expense is based on the Partnership’s closing per unit price of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220215005454/en/
Chief Financial Officer
512-369-1624
ir@usacompression.com
Source:
FAQ
What were USA Compression's fourth quarter 2021 financial results?
How did USA Compression's cash flow perform in Q4 2021?
What is the cash distribution for USA Compression in Q4 2021?
What is the outlook for USA Compression in 2022?