Andeavor Logistics LP Reports Third Quarter 2018 Results

FINDLAY, Ohio, Nov. 7, 2018 /PRNewswire/ --

  • Reported third quarter net earnings of $166 million and EBITDA of $309 million, which provided 1.05x distribution coverage and 3.7x leverage
  • Terminalling and Transportation segment operating income of $140 million and EBITDA of $180 million benefited by drop downs and strong refined product demand
  • Gathering and Processing segment operating income of $80 million and EBITDA of $130 million driven by drop downs and Permian volume growth
  • Successfully completed 2018 Drop Down of Permian, Refining Logistics and Asphalt Assets
  • General partner now owned by Marathon Petroleum Corporation

Andeavor Logistics LP ANDX today reported third quarter 2018 net earnings of $166 million, compared with $90 million in the third quarter 2017. Earnings before interest, taxes, depreciation and amortization (EBITDA) was $309 million, compared with $243 million in the third quarter 2017. The year-over-year increase in earnings was primarily driven by the drop down completed in August 2018, in addition to continued strength in the Permian. Third quarter 2018 net earnings and EBITDA also reflected approximately $6 million of transaction costs related to recent acquisitions.

"We are pleased to add Andeavor Logistics to the Marathon Petroleum family," said Gary R. Heminger, chairman and chief executive officer. "The addition of this business deepens our presence in the Permian and Bakken regions and expands our footprint to the West Coast."

During the quarter, Andeavor Logistics expanded its Permian and Bakken footprint through a $1.6 billion drop down from Andeavor (the 2018 Drop Down). The 2018 Drop Down included gathering, storage and transportation assets in the Permian and Bakken regions, the Conan Crude Oil Gathering System, and the Los Angeles Refinery Interconnect Pipeline. The assets contributed net earnings of $16 million and EBITDA of $26 million in the third quarter, and are expected to generate annual net earnings of approximately $110 million and EBITDA of approximately $200 million in 2019.

"As we continue to enhance our understanding of this business, our focus financially will be on meaningfully higher distribution coverage, leverage levels at or below 4.0x debt-to-EBITDA, no planned public equity issuances, and independent sustainability with limited parent support," Heminger added.

 



Three Months Ended

September 30,



Nine Months Ended

September 30,

($ in millions)

2018 (a)



2017 (a)



2018 (a)



2017 (a)

Net Earnings

$

166





$

90





$

429





$

253



Segment Operating Income















Terminalling and Transportation

$

140





$

103





$

351





$

290



Gathering and Processing

80





50





226





158



Wholesale

7





7





22





9



















EBITDA (b)

$

309





$

243





$

869





$

668



Segment EBITDA (b)















Terminalling and Transportation

$

180





$

142





$

474





$

384



Gathering and Processing

130





103





391





299



Wholesale

11





9





31





12



















Net Cash From Operating Activities

$

172





$

225





$

719





$

524



Distributable Cash Flow Attributable to Common Unitholders (b)

$

251





$

148





$

664





$

477



















Total Distributions to be Paid to Common Unitholders

$

238





$

201





$

652





$

488



Distribution Coverage Ratio (b)

1.05x





0.74x





1.02x





0.98x





(a)   Adjusted to include the historical results of the Predecessors. See "Items Impacting Comparability."

(b)   For more information on EBITDA, Segment EBITDA, Distributable Cash Flow Attributable to Common Unitholders and Distribution Coverage Ratio, see "Non-GAAP Measures."

 

Segment Results

Terminalling and Transportation

Terminalling and Transportation segment operating income was $140 million for the third quarter 2018, an increase of $37 million from the prior year, and segment EBITDA was $180 million, an increase of $38 million from the prior year. The year-over-year increase was primarily attributable to contributions from the 2018 Drop Down, the Western Refining Logistics acquisition, the 2017 Anacortes Logistics Asset drop down and organic growth. The 2018 Drop Down contributed $10 million of segment operating income and $19 million of segment EBITDA in the Terminalling and Transportation segment during the quarter.

Gathering and Processing

Gathering and Processing segment operating income was $80 million for the third quarter 2018, an increase of $30 million from the prior year, and segment EBITDA was $130 million, an increase of $27 million from the prior year. The year-over-year increase was primarily attributable to Permian Basin crude oil volume growth and contributions from the Western Refining Logistics acquisition. The 2018 Drop Down contributed $2 million of segment operating income and $7 million of segment EBITDA in the Gathering and Processing segment during the quarter.

Wholesale

Wholesale segment operating income was $7 million for the third quarters of both 2018 and 2017, and segment EBITDA for the third quarter 2018 was $11 million, an increase of $2 million from the prior year. This year-over-year increase in segment EBITDA was driven by a higher margin environment.

Balance Sheet and Cash Flow

Net cash from operating activities was $172 million in the third quarter 2018, and distributable cash flow attributable to common unitholders for the third quarter was $251 million. Andeavor Logistics ended the third quarter 2018 with $30 million of cash and approximately $1.0 billion of availability under its revolving credit facilities. Total debt, net of unamortized issuance costs was $4.8 billion. The company's leverage ratio was 3.7x at September 30, 2018.

Net capital expenditures for the third quarter 2018 were $175 million, which included $159 million of growth investments and $16 million of net maintenance capital. Andeavor Logistics expects to invest approximately $640 million in growth investments and $80 million in net maintenance capital in 2018. Capital expenditures for 2018 have been retrospectively adjusted to include the historical investments of the assets from the 2018 Drop Down prior to the August 6, 2018 effective date of the acquisition.

On October 26, 2018, Andeavor Logistics announced a quarterly cash distribution of $1.03 per limited partnership unit, or $4.12 on an annualized basis. The distribution coverage ratio was 1.05x for the third quarter 2018. Distributable cash flow attributable to common unitholders of $251 million includes an $18 million benefit related to revenue recognition accounting standards, timing on recognition of minimum volume commitments, and expenses related to recent transactions.

Conference Call

At 9 a.m. EST today, Andeavor Logistics will hold a conference call and webcast to discuss reported results and provide an update on operations. Interested parties may listen by visiting Andeavor Logistics' website at http://www.andeavorlogistics.com and clicking on the "Investors" link. A replay of the webcast will be available on the company's website for two weeks. Financial information, including the earnings release and other investor-related material, will also be available online prior to the conference call and webcast at http://www.ir.andeavorlogistics.com.

2018 Investor Day

Marathon Petroleum Corporation, MPLX LP, and Andeavor Logistics will host their 2018 Investor Day at the Mandarin Oriental Hotel in New York City on December 4, 2018 at 8:30 a.m. EST. Reservations are required to attend. Interested parties can request an invitation by contacting the Investor Relations department via email at investorrelations@marathonpetroleum.com. The presentation will also be webcast live at http://marathonpetroleum.com, http://mplx.com, and http://andeavorlogistics.com.

About Andeavor Logistics LP

Andeavor Logistics LP is a fee-based, full-service, diversified midstream logistics company, with integrated assets across the western and mid-continent regions of the United States. Andeavor Logistics operates through three business segments: Terminalling and Transportation, Gathering and Processing and Wholesale. The Terminalling and Transportation segment consists of marine terminals, refined product truck terminals, rail terminals, dedicated storage facilities and transportation pipelines. The Gathering and Processing segment consists of crude oil gathering systems and pipelines as well as natural gas gathering pipelines, processing facilities and fractionation facilities. The Wholesale segment consists of a fee-based fuel wholesale business. Andeavor Logistics is a Delaware limited partnership headquartered in Findlay, Ohio.

This press release contains "forward-looking" statements within the meaning of federal securities laws regarding ANDX. These forward-looking statements relate to, among other things, expectations, estimates and projections concerning our business strategies. You can identify forward-looking statements by words such as "anticipate," "approach," "believe," "design," "estimate," "expect," "forecast," "goal," "guidance," "imply," "intend," "objective," "opportunity," "outlook," "plan," "position," "pursue," "prospective," "predict," "project," "potential," "seek," "strategy," "target," "could," "may," "should," "would," "will" or other similar expressions that convey the uncertainty of future events or outcomes. Such forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and are difficult to predict. Factors that could cause ANDX's actual results to differ materially from those implied in the forward-looking statements include without limitation: the amount and timing of future distributions; our ability to achieve coverage improvement and distributable cash growth; our ability to execute a funding model with no additional equity issuances and limited parent support; net earnings and EBITDA run rate; our ability to achieve our financial and strategic targets; negative capital market conditions, including an increase of the current yield on common units; our financial position, liquidity and capital resources, including available capacity under our credit facilities and access to debt on commercially reasonable terms; our financial and operational outlook, and ability to fulfill that outlook; our Permian Basin growth strategy, expected capital investment, and expectations related to increasing customer demand and additional future growth opportunities; the August 2018 drop down from Andeavor, including the expected benefits thereof and the annual net earnings and EBITDA expected to be generated thereby; the status and expected timing of our current projects, including capital investments; the timing and extent of changes in commodity prices and demand for crude oil, refined products, feedstocks or other hydrocarbon-based products; completion of midstream infrastructure by competitors; disruptions due to equipment interruption or failure, including electrical shortages and power grid failures; the suspension, reduction or termination of MPC/Andeavor's obligations under ANDX's commercial agreements; continued/further volatility in and/or degradation of market and industry conditions and their effects on our business; our ability to manage disruptions in credit markets or changes to our credit rating; adverse changes in laws including with respect to tax and regulatory matters; compliance with federal and state environmental, economic, health and safety, energy and other policies and regulations and/or enforcement actions initiated thereunder; adverse results in litigation; changes to ANDX's capital budget; other risk factors inherent to ANDX's industry; and the factors set forth under the heading "Risk Factors" in ANDX's Annual Report on Form 10-K for the year ended Dec. 31, 2017, filed with the Securities and Exchange Commission ("SEC"). Factors that could cause MPC's actual results to differ materially from those implied in the forward-looking statements include: risks related to MPC's acquisition of Andeavor; future levels of revenues, refining and marketing margins, operating costs, retail gasoline and distillate margins, merchandise margins, income from operations, net income or earnings per share; the regional, national and worldwide availability and pricing of refined products, crude oil, natural gas, NGLs and other feedstocks; consumer demand for refined products; MPC's ability to manage disruptions in credit markets or changes to its credit rating; future levels of capital, environmental or maintenance expenditures, general and administrative and other expenses; the success or timing of completion of ongoing or anticipated capital or maintenance projects; the reliability of processing units and other equipment; business strategies, growth opportunities and expected investment; MPC's share repurchase authorizations, including the timing and amounts of any common stock repurchases; the adequacy of capital resources and liquidity, including but not limited to, availability of sufficient cash flow to execute the business plan and to effect any share repurchases, including within the expected timeframe; the effect of restructuring or reorganization of business components; the potential effects of judicial or other proceedings on its business, financial condition, results of operations and cash flows; continued or further volatility in and/or degradation of general economic, market, industry or business conditions; compliance with federal and state environmental, economic, health and safety, energy and other policies and regulations, including the cost of compliance with the Renewable Fuel Standard, and/or enforcement actions initiated thereunder; the anticipated effects of actions of third parties such as competitors, activist investors or federal, foreign, state or local regulatory authorities or plaintiffs in litigation; the impact of adverse market conditions; risks related to Andeavor Logistics described above and similar risks related to MPLX LP; and the factors set forth under the heading "Risk Factors" in MPC's Annual Report on Form 10-K for the year ended Dec. 31, 2017, and in MPC's Form 10-Q for the quarter ended June 30, 2018, filed with Securities and Exchange Commission (SEC). We have based our forward-looking statements on our current expectations, estimates and projections about our industry. We caution that these statements are not guarantees of future performance and you should not rely unduly on them, as they involve risks, uncertainties, and assumptions that we cannot predict. In addition, we have based many of these forward-looking statements on assumptions about future events that may prove to be inaccurate. While our management considers these assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. Accordingly, our actual results may differ materially from the future performance that we have expressed or forecast in our forward-looking statements. We undertake no obligation to update any forward-looking statements except to the extent required by applicable law. Copies of ANDX's Form 10-K and Forms 10-Q are available on the SEC website, ANDX's website at http://www.andeavorlogistics.com or by contacting ANDX's Investor Relations office. Copies of MPC's Form 10-K and Forms 10-Q are available on the SEC website, MPC's website at http://ir.marathonpetroleum.com or by contacting MPC's Investor Relations office.

Investor Relations Contact:

Kristina Kazarian (419) 421-2071

Media Contact:

Chuck Rice (419) 421-2521



Non-GAAP Measures

As a supplement to our financial information presented in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"), our management uses certain "non-GAAP" measures to analyze our results of operations, assess internal performance against budgeted and forecasted amounts and evaluate future impacts to our financial performance as a result of capital investments, acquisitions, divestitures and other strategic projects. These measures are important factors in assessing our operating results and profitability and include:

  • Financial non-GAAP measures:
    • EBITDA - U.S. GAAP-based net earnings before interest, income taxes, and depreciation and amortization expense;
    • Pro forma LTM EBITDA - Last twelve months ("LTM") of our EBITDA adjusted for pro forma contributions from acquisitions; and
    • Segment EBITDA - A segment's U.S. GAAP-based operating income before depreciation and amortization expense plus equity in earnings (loss) of equity method investments and other income (expense), net.
  • Liquidity non-GAAP measures:
    • Distributable Cash Flow - U.S. GAAP-based net cash flow from operating activities adjusted for changes in working capital, amounts spent on maintenance capital net of reimbursements and other adjustments not expected to settle in cash;
    • Distributable Cash Flow Attributable to Common Unitholders - Distributable Cash Flow minus distributions associated with the preferred units;
    • Distribution Coverage Ratio - Distributable Cash Flow Attributable to Common Unitholders divided by total distributions to be paid to common unitholders for the reporting period; and
    • Leverage Ratio - Total debt divided by Pro forma LTM EBITDA.
  • Operating performance non-GAAP measure:
    • Average Margin on Natural Gas Liquids ("NGLs") Sales per Barrel - NGL sales revenues minus amounts recognized as NGL expense divided by our NGL sales volumes in barrels; and
    • Average Wholesale Fuel Sales Margin per Gallon - Wholesale fuel revenues minus wholesale's cost of fuel divided by our total wholesale fuel sales volumes in gallons.

We present these measures because we believe they may help investors, analysts, lenders and ratings agencies analyze our results of operations and liquidity in conjunction with our U.S. GAAP results, including but not limited to:

  • our operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to historical cost basis or financing methods;
  • the ability of our assets to generate sufficient cash flow to make distributions to our unitholders;
  • our ability to incur and service debt and fund capital expenditures; and
  • the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.

Management also uses these measures to assess internal performance, and we believe they may provide meaningful supplemental information to the users of our financial statements. Non-GAAP measures have important limitations as analytical tools, because they exclude some, but not all, items that affect net earnings, operating income and net cash from operating activities. These measures should not be considered substitutes for their most directly comparable U.S. GAAP financial measures. See "Reconciliation of Amounts Reported Under U.S. GAAP," "Segment Reconciliation of Amounts Reported Under U.S. GAAP," "Average Margin on NGL Sales per Barrel" and "Average Fuel Sales Margin per Gallon" for reconciliations between non-GAAP measures and their most directly comparable U.S. GAAP measures.

Items Impacting Comparability

The Partnership's results of operations may not be comparable to the historical results of operations for the reasons described below.

Acquisitions and Mergers

Other than WNRL and certain assets acquired from the 2018 Drop Down, our Predecessors did not record revenues with Andeavor and our Predecessors recorded general and administrative expenses and financed operations differently than the Partnership. As previously mentioned, on August 6, 2018, we completed the 2018 Drop Down for total consideration of $1.55 billion. As an entity under common control with Andeavor, we accounted for the transfers of businesses as if the transfer occurred at the beginning of the period, and prior periods are retrospectively adjusted to furnish comparative information. Accordingly, the accompanying results of operations have been retrospectively adjusted to include the historical results of the assets acquired prior to the effective date of the acquisition.

On November 8, 2017, we acquired the Anacortes Logistics Assets from a subsidiary of Andeavor for total consideration of $445 million. The Anacortes Logistics Assets include crude oil, feedstock and refined products storage at Andeavor's Anacortes Refinery, the Anacortes marine terminal with feedstock and refined product throughput, a manifest rail facility and crude oil and refined products pipelines.

Effective October 30, 2017, Andeavor Logistics closed its merger with Western Refining Logistics, LP (the "WNRL Merger") exchanging all outstanding common units of WNRL with units of Andeavor Logistics, representing an equity value of $1.7 billion. WNRL's operations included terminalling and storage assets, crude oil and refined product transportation services and a wholesale fuels business. The WNRL Merger was treated as a transaction of entities under common control, thus our results reflect the operations, financial position and cash flows associated with WNRL and their related subsidiaries as of June 1, 2017.

The closing of the WNRL Merger was conditioned upon, among other things, the adoption and effectiveness of the Second Amended and Restated Agreement of Limited Partnership of Andeavor Logistics LP, pursuant to which, simultaneously with the closing of the WNRL Merger: (i) the incentive distribution rights in Andeavor Logistics (the "IDRs") held by Tesoro Logistics GP, LLC ("TLGP"), our general partner, were canceled (the "IDR Exchange"), (ii) the general partner interests in Andeavor Logistics held by TLGP were converted into a non-economic general partner interest in Andeavor Logistics, and (iii) Andeavor and its affiliates, including TLGP, agreed to increase and extend existing waivers on distributions to Andeavor and its affiliates by $60 million to an aggregate of $160 million between 2017 and 2019.

Accounting Standard Adoption

Due to the adoption of Accounting Standards Update ("ASU") 2014-09, "Revenue from Contracts with Customers" and the associated subsequent amendments (collectively, "ASC 606") on January 1, 2018, the presentation of wholesale fuel sales and cost of fuel and other was impacted by adoption of the new revenue recognition accounting standard on January 1, 2018. Beginning January 1, 2018 in connection with the adoption, the revenues and costs associated with our fuel purchase and supply arrangements with Andeavor were netted.

 

Andeavor Logistics LP

Condensed Consolidated Balance Sheets (Unaudited) (In millions)







September 30,

2018



December 31,

2017 (a)

Assets







Current Assets







Cash and cash equivalents

$

30





$

75



Receivables, net of allowance for doubtful accounts

501





483



Prepayments and other current assets

81





27



Total Current Assets

612





585



Property, Plant and Equipment, Net

6,750





6,249



Other Noncurrent Assets, Net

2,835





2,671



Total Assets

$

10,197





$

9,505











Liabilities and Equity







Current Liabilities







Accounts payable

$

455





$

393



Accrued interest and financing costs

68





40



Other current liabilities

81





85



Total Current Liabilities

604





518



Debt, Net of Unamortized Issuance Costs

4,829





4,127



Other Noncurrent Liabilities

77





54



Equity

4,687





4,806



Total Liabilities and Equity

$

10,197





$

9,505



 

 

Andeavor Logistics LP

Results of Operations (Unaudited) (In millions, except per unit amounts)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Revenues















Terminalling and Transportation

$

280





$

230





$

762





$

599



Gathering and Processing

345





295





945





796



Wholesale (c)

20





569





62





740



Intersegment revenues

(3)









(12)







Total Revenues

642





1,094





1,757





2,135



Costs and Expenses















Cost of fuel and other (excluding items shown separately 

     below) (c)





554









716



NGL expense (excluding items shown separately below)

73





64





166





179



Operating expenses (excluding depreciation and amortization)

236





199





658





512



Depreciation and amortization expenses

86





85





268





222



General and administrative expenses

31





44





91





107



(Gain) loss on asset disposals and impairments

1





1





2





(25)



Operating Income

215





147





572





424



Interest and financing costs, net

(57)





(68)





(172)





(193)



Equity in earnings of equity method investments

7





6





25





13



Other income, net

1





5





4





9



Net Earnings

$

166





$

90





$

429





$

253



















Loss attributable to Predecessors

$

4





$

7





$

28





$

46



Net Earnings Attributable to Partners

170





97





457





299



Preferred unitholders' interest in net earnings

(10)









(34)







General partner's interest in net earnings, including incentive 

     distribution rights













(79)



Limited Partners' Interest in Net Earnings

$

160





$

97





$

423





$

220



















Net Earnings per Limited Partner Unit:















Common - basic

$

0.68





$

0.90





$

1.91





$

2.05



Common - diluted

$

0.68





$

0.90





$

1.91





$

2.05



















Weighted Average Limited Partner Units Outstanding:















Common units - basic

234.4





108.0





223.0





107.0



Common units - diluted

234.6





108.1





223.2





107.1



















Cash Distributions Paid per Unit

$

1.030





$

0.971





$

3.045





$

2.821





(c)    The presentation of wholesale fuel sales and cost of fuel and other was impacted by adoption of the new revenue recognition accounting standard on January 1, 2018. Beginning January 1, 2018 in connection with the adoption, the revenues and costs associated with our fuel purchase and supply arrangements with Andeavor were presented on a net versus gross basis in prior years.



 

 

Andeavor Logistics LP

Selected Operating Segment Data (Unaudited) (In millions)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Earnings Before Income Taxes















Terminalling and Transportation

$

140





$

103





$

351





$

290



Gathering and Processing

80





50





226





158



Wholesale

7





7





22





9



Total Segment Operating Income

227





160





599





457



Unallocated general and administrative expenses

(12)





(13)





(27)





(33)



Operating Income

215





147





572





424



Interest and financing costs, net

(57)





(68)





(172)





(193)



Equity in earnings of equity method investments

7





6





25





13



Other income, net

1





5





4





9



Earnings Before Income Taxes

$

166





$

90





$

429





$

253



Depreciation and Amortization Expenses















Terminalling and Transportation

$

35





$

32





$

105





$

85



Gathering and Processing

47





51





154





134



Wholesale

4





2





9





3



Total Depreciation and Amortization Expenses

$

86





$

85





$

268





$

222



Segment EBITDA (d)















Terminalling and Transportation

$

180





$

142





$

474





$

384



Gathering and Processing

130





103





391





299



Wholesale

11





9





31





12



Total Segment EBITDA

$

321





$

254





$

896





$

695



Capital Expenditures















Terminalling and Transportation

$

76





$

51





$

155





$

127



Gathering and Processing

110





41





368





85



Wholesale









1







Total Capital Expenditures

$

186





$

92





$

524





$

212





(d)   See "Non-GAAP Reconciliations" section below for further information regarding this non-GAAP measure.

 

 

Andeavor Logistics LP

Components of Cash Flows (Unaudited) (In millions)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Cash Flows From (Used In)















Net earnings

$

166





$

90





$

429





$

253



Depreciation and amortization expenses

86





85





268





222



Changes in assets and liabilities

(96)





45





(7)





51



Other operating activities

16





5





29





(2)



Net Cash Flows from Operating Activities

172





225





719





524



Investing Activities

(197)





(72)





(945)





(1,404)



Financing Activities

11





(146)





181





230



Increase (Decrease) in Cash and Cash Equivalents

$

(14)





$

7





$

(45)





$

(650)



 

 

Andeavor Logistics LP

Selected Operating Segment Data (Unaudited)

(In millions, except volumes and revenue per barrel)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Terminalling and Transportation Segment















Revenues















Terminalling

$

235





$

189





$

643





$

493



Pipeline transportation

44





34





115





97



Other revenues

1





7





4





9



Total Revenues

280





230





762





599



Costs and Expenses















Operating expenses (e)

99





80





279





216



Depreciation and amortization expenses

35





32





105





85



General and administrative expenses

7





15





27





33



Gain on asset disposals and impairments

(1)













(25)



Terminalling and Transportation Segment Operating Income

$

140





$

103





$

351





$

290



Volumes















Terminalling throughput (Mbpd)

1,787





1,739





1,836





1,367



Average terminalling revenue per barrel (f)

$

1.43





$

1.18





$

1.28





$

1.32



Pipeline transportation throughput (Mbpd)

1,071





907





995





887



Average pipeline transportation revenue per barrel (f)

$

0.45





$

0.40





$

0.42





$

0.40





(e)   Operating expenses include an imbalance settlement gain of $1 million and $3 million for the three and nine months ended September 30, 2017, respectively. There was no gain for the three and nine months ended September 30, 2018.

(f)    Management uses average margin per barrel, average revenue per Million British thermal units ("MMBtu"), average revenue per barrel and fuel sales per gallon to evaluate performance and compare profitability to other companies in the industry.

- Average terminalling revenue per barrel—calculated as total terminalling revenue divided by terminalling throughput presented in thousands of barrels per day ("Mbpd") multiplied by 1,000 and multiplied by the number of days in the period (90 days for both the three months ended September 30, 2018 and 2017);

- Average pipeline transportation revenue per barrel—calculated as total pipeline transportation revenue divided by pipeline transportation throughput presented in Mbpd multiplied by 1,000 and multiplied by the number of days in the period as outlined above;

-  Average margin on NGL sales per barrel—calculated as the difference between the NGL sales revenues and the amounts recognized as NGL expense divided by our NGL sales volumes presented in Mbpd multiplied by 1,000 and multiplied by the number of days in the period as outlined above;

- Average gas gathering and processing revenue per MMBtu—calculated as total gathering and processing fee-based revenue divided by gas gathering throughput presented in thousands of MMBtu per day ("MMBtu/d") multiplied by 1,000 and multiplied by the number of days in the period as outlined above;

- Average crude oil and water gathering revenue per barrel—calculated as total crude oil and water gathering fee-based revenue divided by crude oil and water gathering throughput presented in Mbpd multiplied by 1,000 and multiplied by the number of days in the period as outlined above; and

- Wholesale fuel sales per gallon - calculated as wholesale fuel revenues divided by our total wholesale fuel sales volume in gallons.



There are a variety of ways to calculate these measures; other companies may calculate these in a different way. Amounts may not recalculate due to rounding of dollar and volume information.

 

Andeavor Logistics LP

Selected Operating Segment Data (Unaudited)

(In millions, except volumes, margin per barrel, revenue per barrel and revenue per MMBtu)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Gathering and Processing Segment















Revenues















NGL sales (g)

$

137





$

90





$

336





$

254



Gas gathering and processing

82





85





249





252



Crude oil and water gathering

86





76





241





170



Pass-thru and other (h)

40





44





119





120



Total Revenues

345





295





945





796



Costs and Expenses















NGL expense (excluding items shown separately below) (g) (h)

73





64





166





179



Operating expenses (i)

131





113





361





284



Depreciation and amortization expenses

47





51





154





134



General and administrative expenses

12





16





36





41



Loss on asset disposals and impairments

2





1





2







Gathering and Processing Segment Operating Income

$

80





$

50





$

226





$

158



Volumes















NGL sales (Mbpd) (g)

9.5





7.0





10.1





7.3



Average margin on NGL sales per barrel (d)(f)(g)(h)

$

71.47





$

38.30





$

61.70





$

38.27



Gas gathering and processing throughput (thousands of 

     MMBtu/d) (j)

722





961





778





955



Average gas gathering and processing revenue per MMBtu (f)

$

1.27





$

0.96





$

1.17





$

0.97



Crude oil and water gathering volume (Mbpd)

461





423





414





365



Average crude oil and water gathering revenue per barrel (f)

$

2.03





$

1.95





$

2.13





$

1.71





(g)   We had 24.0 Mbpd and 24.4 Mbpd of NGL sales under percent of proceeds ("POP") and keep-whole arrangements, for the three and nine months ended September 30, 2018, respectively, and 21.1 Mbpd and 21.0 Mbpd for the three and nine months ended September 30, 2017, respectively, of which we retained 9.5 Mbpd, 10.1 Mbpd, 7.0 Mbpd and 7.3 Mbpd, respectively. The difference between gross sales barrels and barrels retained is reflected in NGL expense resulting from the gross presentation required for the POP arrangements. Volumes represent barrels sold under our keep-whole arrangements, net barrels retained under our POP arrangements and other associated products.

(h)   Included in NGL expense for the nine months ended September 30, 2017 were approximately $2 million of crude costs related to crude oil volumes obtained in connection with the acquisition of our North Dakota gathering and processing assets. The corresponding revenues were recognized in pass-thru and other revenue. As such, the calculation of the average margin on NGL sales per barrel excludes this amount.

(i)     Operating expenses include an imbalance settlement gain of $1 million and $4 million for the three and nine months ended September 30, 2017, respectively. There was no gain for the three and nine months ended September 30, 2018.

(j)     Due to the adoption of ASC 606, certain cost recoveries previously presented as service revenues are now reflected as reductions to NGL expense, resulting in an increase to the average margin on NGL sales per barrel. In addition, volumes processed internally to enhance our NGL sales are no longer reported in our throughput volumes used to calculate our average gas gathering and processing revenue per MMBtu as certain fees contained within our commodity contracts are now reported as a reduction of NGL expense. The mix of remaining volumes resulted in a higher recognized gas gathering and processing rate. The impact of the adoption was 184 thousand MMBtu/d and 170 thousand MMBtu/d for the three and nine months ended September 30, 2018, respectively, now being used internally and not reported in the throughput volumes used to calculate our average gas gathering and processing revenue per MMBtu.

 

 

Andeavor Logistics LP

Selected Operating Segment Data (Unaudited)

(In millions, except per gallon)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018



2017 (a)



2018



2017 (a)

Wholesale Segment















Revenues















Fuel sales (c)

$

13





$

565





$

37





$

730



Other wholesale

7





4





25





10



Total Revenues

20





569





62





740



Costs and Expenses















Cost of fuel and other (excluding items shown separately below) (c)





554









716



Operating expenses

9





6





30





12



Depreciation and amortization expenses

4





2





9





3



General and administrative expenses









1







Wholesale Operating Income

$

7





$

7





$

22





9



Volumes















Fuel sales volumes (millions of gallons)

311





329





904





430



Wholesale fuel sales per gallon

4.0

¢







4.0

¢





Average wholesale fuel sales margin per gallon (c)(d)





3.0

¢







3.0

¢

 

Non-GAAP Reconciliations

 

Andeavor Logistics LP

Reconciliation of Amounts Reported Under U.S. GAAP (Unaudited)

(In millions, except ratios)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Reconciliation of Net Earnings to EBITDA















Net earnings

$

166





$

90





$

429





$

253



Depreciation and amortization expenses

86





85





268





222



Interest and financing costs, net of capitalized interest

57





68





172





193



EBITDA

$

309





$

243





$

869





$

668



















Reconciliation of Net Cash from Operating Activities to 

     Distributable Cash Flow















Net cash from operating activities

$

172





$

225





$

719





$

524



Changes in assets and liabilities

96





(45)





7





(51)



Predecessors impact

1





(8)





12





20



Maintenance capital expenditures (k)

(26)





(33)





(70)





(80)



Reimbursement for maintenance capital expenditures (k)

7





7





19





22



Adjustments for equity method investments

(6)





4





(3)





5



Proceeds from sale of assets













28



Changes in deferred revenue (l)

13





(2)





8





5



Other (m)

5









3





4



Distributable Cash Flow

262





148





695





477



Less: Preferred unit distributions (n)

(11)









(31)







Distributable Cash Flow Attributable to Common 

     Unitholders

$

251





$

148





$

664





$

477





(k)   We adjust our reconciliation of distributable cash flows for maintenance capital expenditures, tank restoration costs and expenditures required to ensure the safety, reliability, integrity and regulatory compliance of our assets with an offset for any reimbursements received for such expenditures.

(l)     Included in changes in deferred revenue are adjustments to remove the impact of the adoption of the new revenue recognition accounting standard on January 1, 2018 as well as the impact from the timing of recognition with certain of our contracts that contain minimum volume commitment with clawback provisions, which are predominantly recognized annually in the third quarter based on current contract terms.

(m)  Other includes transaction costs related to recent acquisitions and settlement expenses.

(n)   Represents the cash distributions earned by the Preferred Units for the three and nine months ended September 30, 2018 assuming a distribution is declared by the Board. Cash distributions to be paid to holders of the Preferred Units are not available to common unitholders.





 



Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Distributions















Limited partner's distributions on common units

$

238





$

201





$

652





$

407



General partner's distributions including IDRs













81



Distributions on preferred units

11









31







Total Distributions to be Paid

249





201





683





488



Less: Distributions on preferred units

(11)









(31)







Total Distributions to be Paid to Common Unitholders

$

238





$

201





$

652





$

488



















Distributable Cash Flow Attributable to Common 

     Unitholders

$

251





$

148





$

664





$

477



















Distribution Coverage Ratio

1.05x





0.74x





1.02x





0.98x





 

 

Andeavor Logistics LP

Segment Reconciliation of Amounts Reported Under U.S. GAAP (Unaudited)

(In millions)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Reconciliation of Terminalling and Transportation Segment 

     Operating Income to Segment EBITDA















Terminalling and Transportation segment operating income

$

140





$

103





$

351





$

290



Depreciation and amortization expenses

35





32





105





85



Equity in earnings of equity method investments

4





4





14





6



Other income, net

1





3





4





3



Terminalling and Transportation Segment EBITDA

$

180





$

142





$

474





$

384



















Reconciliation of Gathering and Processing Segment 

     Operating Income to Segment EBITDA















Gathering and Processing segment operating income

$

80





$

50





$

226





$

158



Depreciation and amortization expenses

47





51





154





134



Equity in earnings of equity method investments

3





2





11





7



Gathering and Processing Segment EBITDA

$

130





$

103





$

391





$

299



















Reconciliation of Wholesale Segment Operating Income to 

     Segment EBITDA















Wholesale segment operating income

$

7





$

7





$

22





$

9



Depreciation and amortization expenses

4





2





9





3



Wholesale Segment EBITDA

$

11





$

9





$

31





$

12



 



Andeavor Logistics LP

Average Margin on NGL Sales per Barrel (Unaudited)

(In millions, except days and per barrel amounts)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

Segment Operating Income

$

80





$

50





$

226





$

158



Add back:















Operating expenses

131





113





361





284



General and administrative expenses

12





16





36





41



Depreciation and amortization expenses

47





51





154





134



Gain on asset disposals and impairments

2





1





2







Other commodity purchases (h)













2



Subtract:















Gas gathering and processing revenues

(82)





(85)





(249)





(252)



Crude oil gathering revenues

(86)





(76)





(241)





(170)



Pass-thru and other revenues

(40)





(44)





(119)





(120)



Margin on NGL Sales

$

64





$

26





$

170





$

77



Divided by Total Volumes for the Period:















NGLs sales volumes (Mbpd)

9.5





7.0





10.1





7.3



Number of days in the period

92





92





273





273



Total volumes for the period (thousands of barrels) (o)

874





644





2,757





1,993



Average Margin on NGL Sales per Barrel (o)

$

71.47





$

38.30





$

61.70





$

38.27





(o)   Amounts may not recalculate due to rounding of dollar and volume information.

 

 

Andeavor Logistics LP

Average Wholesale Fuel Sales Margin per Gallon (Unaudited)

(In millions, except per gallon amounts)







Three Months

Ended



Nine Months

Ended



September 30, 2017 (a)

Segment Operating Income

$

7





$

9



Add back:







Operating expenses (excluding depreciation and amortization)

6





12



Depreciation and amortization expenses

2





3



Subtract:







Other wholesale revenues

(4)





(10)



Wholesale Fuel Sales Margin

$

11





$

14



Divided by Total Volumes for the Period:







Fuel sales volumes (millions of gallons)

329





430



Average Wholesale Fuel Sales Margin per Gallon (o)

3.0

¢



3.0

¢



 

 

Andeavor Logistics LP

Selected Financial Data (Unaudited) (In millions)







Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 Expected

Capital Spend



2018 (a)



2017 (a)



2018 (a)



2017 (a)



Capital Expenditures



















Growth

$

164





$

66





$

470





$

144





$

640



Maintenance

22





26





54





68





110



Total Capital Expenditures

$

186





$

92





$

524





$

212





$

750























Capital Expenditures, Net of Reimbursements

Growth

$

159





$

60





$

454





$

127





$

640



Maintenance

16





21





42





59





80



Total Capital Expenditures, Net of Reimbursements

$

175





$

81





$

496





$

186





$

720























Capital Expenditures, Andeavor Logistics LP (p)

Growth

$

144





$

37





$

306





$

100





$

475



Maintenance

22





22





48





53





105



Total Capital Expenditures, Andeavor

Logistics LP

$

166





$

59





$

354





$

153





$

580























Capital Expenditures, Net of Reimbursements, Andeavor Logistics LP (p)

Growth

$

139





$

31





$

290





$

83





$

475



Maintenance

16





17





36





44





75



Total Capital Expenditures, Net of 

Reimbursements, Andeavor

Logistics LP

$

155





$

48





$

326





$

127





$

550























Capital Expenditures, Predecessors

Growth

$

20





$

29





$

164





$

44





$

165



Maintenance





4





6





15





5



Total Capital Expenditures, Predecessors

$

20





$

33





$

170





$

59





$

170





(p)   We believe that this presentation of our results of operations, excluding results of our Predecessors, will provide useful information to investors in assessing our results of operations. This non-GAAP financial measure should not be considered in isolation or as a substitute for analysis of our results as reported under U.S. GAAP.

 

 



Three Months Ended

September 30,



Nine Months Ended

September 30,



2018 (a)



2017 (a)



2018 (a)



2017 (a)

General and Administrative Expenses















Terminalling and Transportation

$

7





$

15





$

27





$

33



Gathering and Processing

12





16





36





41



Wholesale









1







Unallocated

12





13





27





33



Total General and Administrative Expenses

$

31





$

44





$

91





$

107



 

 

Andeavor Logistics LP

Reconciliation of Combined Financial Statements (Unaudited)

(In millions)







Three Months Ended September 30, 2018



Nine Months Ended September 30, 2018



Combined



Andeavor

Logistics LP (p)



Predecessors



Combined



Andeavor

Logistics LP (p)



Predecessors

























Revenues























Affiliate

$

415





$

411





$

4





$

1,131





$

1,110





$

21



Third-party

227





224





3





626





617





9



Total Revenues

642





635





7





1,757





1,727





30



Costs and Expenses























NGL expense (exclusive of items 

     shown separately below)

73





73









166





166







Operating expenses (exclusive of 

     depreciation and amortization)

236





227





9





658





618





40



Depreciation and amortization 

     expenses

86





83





3





268





246





22



General and administrative expenses

31





30





1





91





82





9



Loss on asset disposals and 

     impairments

1





1









2





2







Operating Income (Loss)

215





221





(6)





572





613





(41)



Interest and financing costs, net

(57)





(56)





(1)





(172)





(168)





(4)



Equity in earnings of equity method 

     investments

7





4





3





25





9





16



Other income, net

1





1









4





3





1



Net Earnings (Loss)

$

166





$

170





$

(4)





$

429





$

457





$

(28)



Loss attributable to Predecessors

4









4





28









28



Net Earnings Attributable to 

     Partners

170





170









457





457







Preferred unitholders' interest in net 

     earnings

(10)





(10)









(34)





(34)







Limited Partners' Interest in Net 

     Earnings

$

160





$

160





$





$

423





$

423





$



 

 

Andeavor Logistics LP

Reconciliation of Combined Financial Statements (Unaudited)

(In millions)







Three Months Ended September 30, 2017



Nine Months Ended September 30, 2017



Combined



Andeavor

Logistics LP (p)



Predecessors



Combined



Andeavor

Logistics LP (p)



Predecessors

























Revenues























Affiliate

$

468





$

219





$

249





$

951





$

624





$

327



Third-party

626





225





401





1,184





653





531



Total Revenues

1,094





444





650





2,135





1,277





858



Costs and Expenses























Cost of fuel and other (exclusive of 

     items shown separately below) (a)

554









554





716









716



NGL expense (exclusive of items 

     shown separately below)

64





64









179





179







Operating expenses (exclusive of 

     depreciation and amortization)

199





141





58





512





399





113



Depreciation and amortization 

     expenses

85





60





25





222





178





44



General and administrative expenses

44





27





17





107





78





29



(Gain) loss on asset disposals and 

     impairments

1





1









(25)





(24)





(1)



Operating Income (Loss)

147





151





(4)





424





467





(43)



Interest and financing costs, net

(68)





(61)





(7)





(193)





(184)





(9)



Equity in earnings of equity method 

     investments

6





2





4





13





7





6



Other income, net

5





5









9





9







Net Earnings (Loss)

$

90





$

97





$

(7)





$

253





$

299





$

(46)



Loss attributable to Predecessors

7









7





46









46



Net Earnings Attributable to 

     Partners

97





97









299





299







General partner's interest in net 

     earnings, including incentive 

     distribution rights













(79)





(79)







Limited Partners' Interest in Net 

     Earnings

$

97





$

97





$





$

220





$

220





$



 

 

Andeavor Logistics LP

Terminalling and Transportation Segment Reconciliation of Combined Financial Statements

(Unaudited) (In millions)







Three Months Ended September 30, 2018



Nine Months Ended September 30, 2018



Combined



Andeavor

Logistics LP (p)



Predecessors



Combined



Andeavor

Logistics LP (p)



Predecessors

Revenues























Terminalling

$

235





$

234





$

1





$

643





$

640





$

3



Pipeline transportation

44





44









115





115







Other revenues

1





1









4





4







Terminalling and Transportation 

     Revenues

280





279





1





762





759





3



Costs and Expenses























Operating expenses (exclusive of 

     depreciation and amortization)

99





92





7





279





245





34



Depreciation and amortization expenses

35





34





1





105





95





10



General and administrative expenses

7





7









27





24





3



Gain on asset disposals and impairments

(1)





(1)



















Terminalling and Transportation 

     Segment Operating Income (Loss)

140





147





(7)





351





395





(44)



Depreciation and amortization expenses

35





34





1





105





95





10



Equity in earnings of unconsolidated affiliates

4





1





3





14





1





13



Other income, net

1





1









4





3





1



Terminalling and Transportation Segment 

     EBITDA

$

180





$

183





$

(3)





$

474





$

494





$

(20)



 



Three Months Ended September 30, 2017



Nine Months Ended September 30, 2017



Combined



Andeavor

Logistics LP (p)



Predecessors



Combined



Andeavor

Logistics LP (p)



Predecessors

Revenues























Terminalling

$

189





$

155





$

34





$

493





$

447





$

46



Pipeline transportation

34





34









97





97







Other revenues

7









7





9









9



Terminalling and

     Transportation Revenues

230





189





41





599





544





55



Costs and Expenses























Operating expenses (exclusive of 

     depreciation and amortization)

80





47





33





216





149





67



Depreciation and amortization

     expenses

32





24





8





85





68





17



General and administrative 

     expenses

15





8





7





33





23





10



Gain on asset disposals and 

     impairments













(25)





(25)







Terminalling and Transportation

     Segment Operating Income 

     (Loss)

103





110





(7)





290





329





(39)



Depreciation and amortization 

     expenses

32





24





8





85





68





17



Equity in earnings of 

     unconsolidated affiliates

4









4





6









6



Other income, net

3





3









3





3







Terminalling and Transportation 

     Segment EBITDA

$

142





$

137





$

5





$

384





$

400





$

(16)



 

 

Andeavor Logistics LP

Gathering and Processing Segment Reconciliation of Combined Financial Statements

(Unaudited) (In millions)







Three Months Ended September 30, 2018



Nine Months Ended September 30, 2018



Combined



Andeavor

Logistics LP (p)



Predecessors



Combined



Andeavor

Logistics LP (p)



Predecessors

Revenues























NGL sales

$

137





$

137





$





$

336





$

336





$



Gas gathering and processing

82





82









249





249







Crude oil and water gathering

86





80





6





241





214





27



Pass-thru and other

40





40









119





119







Total Revenues

345





339





6





945





918





27



Costs and Expenses























NGL expense (exclusive of items 

     shown separately below)

73





73









166





166







Operating expenses (exclusive of 

     depreciation and amortization)

131





129





2





361





355





6



Depreciation and amortization 

     expenses

47





45





2





154





142





12



General and administrative expenses

12





11





1





36





30





6



Loss on asset disposals and 

     impairments

2





2









2





2







Gathering and Processing 

     Segment Operating Income

80





79





1





226





223





3



Depreciation and amortization 

     expenses

47





45





2





154





142





12



Equity in earnings of equity method 

     investments

3





3









11





8





3



Gathering and Processing 

     Segment EBITDA

$

130





$

127





$

3





$

391





$

373





$

18



 

 



Three Months Ended September 30, 2017



Nine Months Ended September 30, 2017



Combined



Andeavor

Logistics LP (p)



Predecessors



Combined



Andeavor

Logistics LP (p)



Predecessors

Revenues























NGL sales

$

90





$

90





$





$

254





$

254





$



Gas gathering and processing

85





85









252





252







Crude oil and water gathering

76





43





33





170





116





54



Pass-thru and other

44





37





7





120





111





9



Total Revenues

295





255





40





796





733





63



Costs and Expenses























NGL expense (exclusive of items 

     shown separately below)

64





64









179





179







Operating expenses (exclusive of 

     depreciation and amortization)

113





94





19





284





249





35



Depreciation and amortization 

     expenses

51





36





15





134





110





24



General and administrative expenses

16





13





3





41





33





8



(Gain) loss on asset disposals and 

     impairments

1





1













1





(1)



Gathering and Processing Segment Operating Income

50





47





3





158





161





(3)



Depreciation and amortization 

     expenses

51





36





15





134





110





24



Equity in earnings of equity method 

     investments

2





2









7





7







Gathering and Processing

     Segment EBITDA

$

103





$

85





$

18





$

299





$

278





$

21



 

 

Andeavor Logistics LP

Wholesale Segment Reconciliation of Combined Financial Statements

(Unaudited) (In millions)







Three Months Ended September 30, 2017



Nine Months Ended September 30, 2017



Combined



Andeavor

Logistics LP (p)



Predecessors



Combined



Andeavor

Logistics LP (p)



Predecessors

























Revenues























Fuel sales

$

565





$





$

565





$

730





$





$

730



Other wholesale

4









4





10









10



Total Revenues

569









569





740









740



Costs and Expenses























Cost of fuel and other (excluding 

     items shown separately below)

554









554





716









716



Operating expenses (excluding 

     depreciation and amortization)

6









6





12









12



Depreciation and amortization 

     expenses

2









2





3









3



Wholesale Segment Operating

     Income

7









7





9









9



Depreciation and amortization 

     expenses

2









2





3









3



Wholesale Segment EBITDA

$

9





$





$

9





$

12





$





$

12



 

 

Andeavor Logistics LP

Reconciliation of EBITDA to Amounts Under U.S. GAAP (Unaudited) (In millions)







Reconciliation of Projected Annual EBITDA



Drop Down

2019E



North Dakota NGL

Logistics Hub

Projected Net Earnings

$

110





$

17



Add: Projected depreciation and amortization expense

75





4



Add: Projected interest and financing costs, net

15





3



Projected EBITDA

$

200





$

24



 







2018 Drop Down EBITDA

Contribution







Three Months Ended

September 30, 2018

Net Earnings (Loss)





$

16



Add: Depreciation and amortization expense





9



Add: Interest and financing costs, net





1



EBITDA





$

26













2018 Drop Down Segment EBITDA Contribution

Three Months Ended September 30, 2018



Terminalling and

Transportation



Gathering and Processing

Operating Income (Loss)

$

10





$

2



Add: Depreciation and amortization expenses

5





4



Add: Equity in earnings of equity method investments

4





1



Segment EBITDA

$

19





$

7



 

 

Andeavor Logistics LP

Reconciliation of EBITDA to Amounts Under U.S. GAAP (Unaudited) (In millions)







Three Months Ended







December 31,

2017



March 31,

2018



June 30,

2018



September 30,

2018



Trailing Four Quarters

Net Earnings

$

53





$

131





$

132





$

166





$

482



Add: Depreciation and amortization expense

91





89





93





86





359



Add: Interest and financing costs, net

137





55





60





57





309



EBITDA

$

281





$

275





$

285





$

309





$

1,150



Add: Pro forma adjustment for acquisitions

















178



Pro forma LTM EBITDA

















$

1,328



 



September 30,

 2018

Total debt

$

4,878



Pro forma LTM EBITDA

1,328



Leverage ratio

3.7x



 

Cision View original content:http://www.prnewswire.com/news-releases/andeavor-logistics-lp-reports-third-quarter-2018-results-300745540.html

SOURCE Andeavor Logistics LP

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: EarningsCommoditiesPress ReleasesConference Call AnnouncementsOilTransportation/Trucking/RailroadTrucking and Road TransportationUtilities
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!