Antero Midstream and AMGP Report Fourth Quarter and Full Year 2018 Financial and Operating Results

DENVER, Feb. 13, 2019 /PRNewswire/ -- Antero Midstream Partners LP AM ("Antero Midstream" or the "Partnership") and Antero Midstream GP LP AMGP ("AMGP") today released their fourth quarter and full year 2018 financial and operating results.  The relevant consolidated financial statements are included in Antero Midstream's and AMGP's Annual Reports on Form 10-K for the year ended December 31, 2018, which have been filed with the Securities and Exchange Commission.

Antero Midstream Partners, LP Logo (PRNewsFoto/Antero Midstream Partners, LP)

Antero Midstream Fourth Quarter 2018 Highlights Include:

  • Net income increased to $249 million, or $1.10 per limited partner unit
  • Adjusted net income increased by 63% to $143 million compared to the prior year quarter (non-GAAP measure)
  • Adjusted EBITDA increased by 36% to $194 million compared to the prior year quarter (non-GAAP measure)
  • Distributable Cash Flow increased by 43% to $167 million resulting in DCF coverage of 1.3x (non-GAAP measure)
  • Distributions increased by 29% to $0.47 per unit compared to the prior year quarter and represented the Partnership's sixteenth consecutive distribution increase since the November 2014 IPO

Antero Midstream Full Year 2018 Highlights Include:

  • Announced midstream simplification transaction where AMGP will convert to a C-Corp and acquire all outstanding AM common units in a stock and cash transaction resulting in the elimination of the IDRs, expected to close in March of 2019
  • Net income increased to $586 million, or $2.37 per limited partner unit
  • Adjusted net income increased by 47% to $485 million compared to the prior year (non-GAAP measure)
  • Adjusted EBITDA increased by 36% to $717 million compared to the prior year (non-GAAP measure)
  • Distributable Cash Flow increased by 42% to $596 million resulting in DCF coverage of 1.3x (non-GAAP measure)
  • Debt to trailing twelve months Adjusted EBITDA was 2.3x at year-end 2018, with $1.0 billion of liquidity

Antero Midstream GP LP Fourth Quarter 2018 Highlights Include:

  • Distributions increased to $0.164 per common share, a 119% increase compared to the prior year quarter and the sixth consecutive distribution increase since the May 2017 IPO

Commenting on the 2018 results and outlook for Antero Midstream, Paul Rady, Chairman and CEO said, "Antero Midstream delivered another successful year in 2018, achieving record gathering, compression, processing, fractionation, and fresh water delivery volumes.  These record volumes drove a 36% year over year increase in Adjusted EBITDA and a 42% year-over-year increase in Distributable Cash Flow, resulting in strong DCF coverage of 1.3x."

Mr. Rady further added, "We also had a successful year in terms of infrastructure buildout, adding 760 MMcf/d of compression capacity and 600 MMcf/d of processing capacity, respectively. The significant capacity and throughput growth during the fourth quarter provides tremendous momentum to deliver on our 2019 organic infrastructure plan, in turn supporting Antero Resources' development."

For a discussion of the non-GAAP financial measures adjusted net income, Adjusted EBITDA, Distributable Cash Flow, and net debt please see "Non-GAAP Financial Measures."

Recent Developments

Antero Midstream and AMGP previously announced that AMGP's Registration Statement on Form S-4 relating to the simplification transaction between the two companies and certain of their affiliates has become effective under the Securities Act of 1933 as of January 30, 2019. AMGP and Antero Midstream have each filed a definitive proxy statement with the U.S. Securities and Exchange Commission ("SEC") for the separate special meetings of the AMGP shareholders and Antero Midstream unitholders to vote on the transaction on March 8, 2019. The special meeting of AMGP shareholders will be held on March 8, 2019, at 9:00 a.m. local time, at 1615 Wynkoop Street, Denver, Colorado 80202. The special meeting of Antero Midstream unitholders will be held on March 8, 2019, at 10:00 a.m. local time, at 1615 Wynkoop Street, Denver, Colorado 80202. All AMGP shareholders and Antero Midstream unitholders of record as of the close of business on January 11, 2019, which is the record date for the special meetings, will be entitled to vote the AMGP common shares and Antero Midstream common units, respectively, owned by them on the record date.

Under the terms of the documents governing the simplification transaction, each Antero Midstream unitholder, other than Antero Resources, has the opportunity to receive as consideration for each Antero Midstream common unit owned, at its election and subject to proration, one of (i) $3.415 in cash without interest and 1.6350 shares of New AM common stock, (ii) 1.6350 shares of New AM common stock plus an additional number of shares of New AM common stock equal to the quotient of (A) $3.415 and (B) the average of the 20-day volume-weighted average price per AMGP share prior to the Election Deadline (the "AMGP VWAP") or (iii) $3.415 in cash without interest plus an additional amount of cash without interest equal to the product of (A) 1.6350 and (B) the AMGP VWAP.  In order for an election to be properly made and effective, American Stock Transfer & Trust Company, LLC (the exchange agent in connection with the transaction) must receive a completed and signed election form and I.R.S. Form W-9 (or Form W-8, as applicable) no later than 5:00 p.m., New York City time, on March 4, 2019 (the "Election Deadline").

Antero Midstream Fourth Quarter Financial Results

Low pressure gathering volumes for the fourth quarter of 2018 averaged 2,602 MMcf/d, a 52% increase as compared to the fourth quarter of 2017 and a 20% increase sequentially.  Compression volumes for the fourth quarter of 2018 averaged 2,215 MMcf/d, a 63% increase as compared to the fourth quarter of 2017 and 26% increase sequentially.  Compression capacity was 93% utilized during the fourth quarter of 2018. High pressure gathering volumes for the fourth quarter of 2018 averaged 2,569 MMcf/d, a 39% increase from the fourth quarter of 2017 and 18% increase sequentially. The increase in gathering and compression volume was driven by Antero Midstream connecting 73 wells and 38 wells to the gathering system in the third and fourth quarter of 2018, respectively. Low pressure gathering, compression, and high pressure gathering volumes for the fourth quarter of 2018 all were Antero Midstream records.  Fresh water delivery volumes averaged 136 MBbl/d during the quarter, a 9% decrease as compared to the fourth quarter of 2017 due to fewer completions during the quarter as anticipated.

Gross processing volumes from our processing and fractionation joint venture with MarkWest (a wholly-owned subsidiary of MPLX) (the "Joint Venture"), averaged 796 MMcf/d, for the fourth quarter of 2018, an increase of 87% compared to the fourth quarter of 2017 and 31% increase sequentially.  Gross Joint Venture fractionation volumes averaged 18,672 Bbl/d, a 105% increase compared to the fourth quarter of 2017 and 8% increase sequentially.

Average Daily Volumes:

Three months ended



Years ended

December 31,



December 31,

2017



2018



%

Change



2017



2018



%

Change

Low Pressure Gathering (MMcf/d)



1,711





2,602



52%





1,660





2,148



29%

Compression (MMcf/d)



1,355





2,215



63%





1,196





1,738



45%

High Pressure Gathering (MMcf/d)



1,842





2,569



39%





1,770





2,112



19%

Fresh Water Delivery (MBbl/d)



149





136



(9)%





153





195



27%

Clearwater Treatment Volumes (MBbl/d)







9



*









7



*

Gross Joint Venture Processing (MMcf/d)



425





796



87%





267





622



133%

Gross Joint Venture Fractionation (Bbl/d)



9,096





18,672



105%





5,099





13,107



157%

________________________

*      Not meaningful or applicable.

For the three months ended December 31, 2018, the Partnership reported revenues of $282 million, comprised of $161 million from the Gathering and Processing segment and $121 million from the Water Handling and Treatment segment. Revenues increased 34% compared to the prior year quarter, driven by growth in throughput volumes. Water Handling and Treatment segment revenues include $70 million from wastewater handling and high rate water transfer services provided to Antero Resources, which are billed at cost plus 3%. 

Direct operating expenses for the Gathering and Processing, and Water Handling and Treatment segments were $13 million and $79 million, respectively, for a total of $92 million compared to $70 million in direct operating expenses in the prior year quarter. The increase in operating expenses was driven primarily by an increase in throughput volumes. Water Handling and Treatment direct operating expenses include $67 million from wastewater handling and high rate water transfer services.  General and administrative expenses including equity-based compensation were $17 million, a $2 million increase compared to the fourth quarter of 2017.  General and administrative expenses excluding equity-based compensation were $12 million during the fourth quarter of 2018, a $4 million increase as compared to the fourth quarter of 2017.  The increase in general and administrative expenses was driven primarily by financial and legal fees incurred during the fourth quarter of 2018 related to the midstream simplification transaction. Total operating expenses were $27 million, including $23 million of depreciation, $106 million decrease from the change in fair value of contingent acquisition consideration related to the second earn-out payment, and $1 million of accretion of contingent acquisition consideration. Depreciation decreased by $8 million as compared to the fourth quarter of 2017 driven by a change in the estimated useful lives of the gathering systems and facilities. The change in fair value of contingent acquisition consideration is related to the second freshwater earn-out payment not anticipated to be achieved based on Antero Resource's current development plan.

Net income for the fourth quarter of 2018 was $249 million. The increase in net income was driven by an increase in natural gas gathering and compression volumes and a $105 million non-cash change in fair value of the contingent acquisition consideration related to the water drop-down transaction.  Net income was $1.09 per diluted limited partner unit.  Adjusted net income excluding the impact from the non-cash change in fair value of the contingent acquisition consideration was $143 million, a 63% increase compared to the prior year quarter.  Adjusted EBITDA was $194 million, a 36% increase compared to the prior year quarter. The increase in Adjusted EBITDA was primarily driven by increased natural gas throughput volumes and contribution from the Joint Venture. Adjusted EBITDA for the quarter included $17 million in distributions from Stonewall Gathering LLC and the processing and fractionation Joint Venture.  Cash interest paid was $9 million.  Cash reserved for bond interest during the quarter increased $9 million and income tax withholding upon vesting of Antero Midstream equity-based compensation awards was $1 million. Maintenance capital expenditures during the quarter totaled $8 million and Distributable Cash Flow was $167 million, resulting in a DCF coverage ratio of 1.3x.

The following table reconciles net income to adjusted net income, Adjusted EBITDA and Distributable Cash Flow as used in this release (in thousands):



Three months ended



Years ended

December 31,



December 31,

2017



2018



2017



2018

Net income

$

64,155



$

248,609



$

307,315



$

585,944

Impairment of property and equipment



23,431









23,431





5,771

Change in fair value of contingent acquisition consideration







(105,872)









(105,872)

Adjusted Net Income

$

87,586



$

142,737



$

330,746



$

485,843

Interest expense, net



10,395





18,993





37,557





61,906

Depreciation



30,958





22,692





119,562





130,013

Accretion of contingent acquisition consideration



3,804





1,012





13,476





12,853

Accretion of asset retirement obligation







34











135

Equity-based compensation



6,847





4,467





27,283





21,073

Equity in earnings of unconsolidated affiliates



(7,307)





(12,448)





(20,194)





(40,280)

Distributions from unconsolidated affiliates



10,075





16,755





20,195





46,415

Gain on sale of assets – Antero Resources















(583)

Adjusted EBITDA

$

142,358



$

194,242



$

528,625



$

717,375

Interest paid



(4,136)





(9,268)





(46,666)





(62,844)

Decrease (increase) in cash reserved for bond interest (1)



(8,734)





(8,734)





291





Income tax withholding upon vesting of Antero Midstream Partners LP equity-based compensation awards



(514)





(1,029)





(5,945)





(5,529)

Maintenance capital expenditures(2)



(12,063)





(7,988)





(55,159)





(52,729)

Distributable Cash Flow

$

116,911



$

167,223



$

421,146



$

596,273

























Distributions Declared to Antero Midstream Holders























Limited partners



68,231





88,045





247,132





320,915

Incentive distribution rights



23,772





43,492





69,720





142,906

Total Aggregate Distributions

$

92,003



$

131,537



$

316,852



$

463,821

























DCF coverage ratio



1.27x





1.27x





1.33x





1.29x





1)

Cash reserved for bond interest expense on Antero Midstream's 5.375% senior notes outstanding during the period that is paid on a semi-annual basis on March 15th and September 15th of each year.

2)

Maintenance capital expenditures represent the portion of our estimated capital expenditures associated with (i) the connection of new wells to our gathering and processing systems that we believe will be necessary to offset the natural production declines Antero Resources will experience on all of its wells over time, and (ii) water delivery to new wells necessary to maintain the average throughput volume on our systems.

Gathering and Processing Antero Midstream placed online the 240 MMcf/d East Mountain compressor station in the Marcellus during the fourth quarter of 2018. For the full year 2018, Antero Midstream increased its compression capacity by 760 MMcf/d to a total of 2.5 Bcf/d in the Marcellus and Utica combined.  Antero Midstream connected 38 wells to its gathering system during the fourth quarter of 2018 and 168 wells during the full year.  Antero Resources is currently operating five drilling rigs on Antero Midstream dedicated acreage.

Water Handling and Treatment Antero Midstream's Marcellus and Utica fresh water delivery systems serviced 30 well completions during the fourth quarter of 2018, a 7% decrease from the prior year quarter.    Antero Resources is currently operating four completion crews on Antero Midstream dedicated acreage.

Balance Sheet and Liquidity

As of December 31, 2018, Antero Midstream had $990 million drawn on its $2.0 billion bank credit facility, resulting in approximately $1.0 billion of liquidity.  Antero Midstream's total debt and net debt to trailing twelve months Adjusted EBITDA was 2.3x as of December 31, 2018.  For a reconciliation of net debt to total debt, the most comparable GAAP measure, please read "Non-GAAP Financial Measures."

Commenting on the balance sheet and credit strength, Michael Kennedy, CFO of Antero Midstream said, "Antero Midstream's organic growth investments continued to generate peer leading Distributable Cash Flow growth and resulted in 1.3x DCF coverage for the fourth quarter and full year 2018. In addition, Antero Midstream's strong balance sheet with debt to trailing twelve months Adjusted EBITDA of 2.3x at year-end 2018 positions it to deliver on its organic growth investment opportunity set without the need for external equity financing."

Capital Investments

Capital expenditures, excluding investments in the processing and fractionation joint venture, were $129 million in the fourth quarter of 2018 as compared to $143 million in the fourth quarter of 2017.  Capital invested in gathering systems and related facilities was $109 million and capital invested in water handling and treatment assets was $20 million.  Investments in unconsolidated affiliates for the Joint Venture were $45 million during the quarter.

AMGP Fourth Quarter 2018 Financial Results

AMGP's equity in earnings from Antero Midstream, which reflects the cash distributions from Antero Midstream, was $43 million for the fourth quarter of 2018.  Net income for the quarter was $21 million.  AMGP's cash distributions from Antero Midstream were $41 million, net of $2 million of total cash reserved for and distributed to holders of Series B units of Antero IDR Holdings LLC. General and administrative expenses were $3 million, including $3 million of special committee and legal advisory fees. The provision and reserve for income taxes was $10 million, resulting in cash available for distribution of $31 million.

The following table reconciles cash distributions from Antero Midstream and AMGP cash distribution per common share as presented in this release (in thousands):





Three Months

Ended

 December 31, 2018

Cash distributions from Antero Midstream Partners LP



$

43,492

Cash reserved for distributions to unvested Series B units of IDR LLC





(710)

Cash distribution to vested Series B units of IDR LLC





(1,419)

Cash distributions to Antero Midstream GP LP



$

41,363

General and administrative expenses





(3,184)

Interest expense, net





(55)

Provision and reserve for income taxes





(10,240)

Conflicts committee legal and advisory fees included in G&A expense(1)





2,753

Cash available for distribution



$

30,637









DCF coverage ratio





1.0x









Common shares outstanding





186,236









Cash distribution per common share



$

0.164



1.

Represents non-recurring accrued legal and advisory fees associated with the ongoing conflicts committee process as disclosed on February 26, 2018.

Conference Call

A joint conference call for Antero Midstream and AMGP is scheduled on Thursday, February 14, 2019 at 10:00 am MT to discuss the quarterly and full year results.  A brief Q&A session for security analysts will immediately follow the discussion of the results for the quarter.  To participate in the call, dial in at 1-888-347-8204 (U.S.), 1-855-669-9657 (Canada), or 1-412-902-4229 (International) and reference "Antero Midstream".  A telephone replay of the call will be available until Wednesday, February 21, 2019 at 10:00 am MT at 1-844-512-2921 (U.S.) or 1-412-317-6671 (International) using the passcode 10114473.

Presentation

To access the live webcast and view the related earnings conference call presentation, visit Antero Midstream's website at www.anteromidstream.com or AMGP's website at www.anteromidstreamgp.com.  The webcast will be archived for replay on Antero Midstream's website and AMGP's website until Wednesday, February 21, 2019 at 10:00 am MT.  Information on Antero Midstream's website and AMGP's website does not constitute a portion of this press release.

Investor Access to 2018 10-K

Pursuant to Section 203.01 of the New York Stock Exchange Listed Company Manual, Antero Midstream and AMGP today announced that their respective Annual Reports on Form 10-K (the "10-Ks") for the fiscal year ended December 31, 2018, were filed with the Securities and Exchange Commission on February 13, 2019. A copy of Antero Midstream's 10-K, which includes the Partnership's complete audited financial statements, may be found on Antero Midstream's website, www.anteromidstream.com, by selecting the "Investors" tab, then "SEC Filings." A copy of AMGP's 10-K, which includes AMGP's complete audited financial statements, may be found on AMGP's website, www.anteromidstreamgp.com, by selecting the "Investors" tab, then "SEC Filings." Antero Midstream unitholders may receive hard copies of these documents free of charge by sending a written request to Antero Midstream Partners LP, 1615 Wynkoop Street, Denver, Colorado, 80202. AMGP's shareholders may receive hard copies of these documents free of charge by sending a written request to Antero Midstream GP LP, 1615 Wynkoop Street, Denver, Colorado, 80202.

Non-GAAP Financial Measures and Definitions

Antero Midstream views Adjusted EBITDA as an important indicator of the Partnership's performance.  Antero Midstream defines Adjusted EBITDA as Net Income before interest expense, gain on sale of assets, depreciation expense, impairment expense, accretion and change in fair value of contingent acquisition consideration, accretion of asset retirement obligations, equity-based compensation expense, excluding equity in earnings of unconsolidated affiliates and including cash distributions from unconsolidated affiliates.

Antero Midstream uses Adjusted EBITDA to assess:

  • the financial performance of the Partnership's assets, without regard to financing methods in the case of Adjusted EBITDA, capital structure or historical cost basis;
  • its operating performance and return on capital as compared to other publicly traded partnerships in the midstream energy sector, without regard to financing or capital structure; and
  • the viability of acquisitions and other capital expenditure projects.

The Partnership defines Distributable Cash Flow as Adjusted EBITDA less interest paid, income tax withholding payments and cash reserved for payments of income tax withholding upon vesting of equity-based compensation awards, cash reserved for bond interest and ongoing maintenance capital expenditures paid.  Antero Midstream uses Distributable Cash Flow as a performance metric to compare the cash generating performance of the Partnership from period to period and to compare the cash generating performance for specific periods to the cash distributions (if any) that are expected to be paid to unitholders.  Distributable Cash Flow does not reflect changes in working capital balances.

Adjusted EBITDA and Distributable Cash Flow are non-GAAP financial measures.  The GAAP measure most directly comparable to Adjusted EBITDA and Distributable Cash Flow is Net Income.  The non-GAAP financial measures of Adjusted EBITDA and Distributable Cash Flow should not be considered as alternatives to the GAAP measure of Net Income.  Adjusted EBITDA and Distributable Cash Flow are not presentations made in accordance with GAAP and have important limitations as an analytical tool because they include some, but not all, items that affect Net Income and Adjusted EBITDA.  You should not consider Adjusted EBITDA and Distributable Cash Flow in isolation or as a substitute for analyses of results as reported under GAAP.  Antero Midstream's definition of Adjusted EBITDA and Distributable Cash Flow may not be comparable to similarly titled measures of other partnerships.

The Partnership defines adjusted net income as net income plus impairment expense and change in fair value of contingent acquisition consideration. The Partnership believes that adjusted net income is useful to investors in evaluating operational trends of the Partnership and its performance relative to other partnerships. Adjusted net income is not a measure of financial performance under GAAP and should not be considered in isolation or as a substitute for net income as an indicator of financial performance.

The Partnership defines net debt as total debt less cash and cash equivalents. Antero Midstream views net debt as an important indicator in evaluating the Partnership's financial leverage.

The following table reconciles consolidated total debt to net debt as used in this release (in thousands):





December 31,





2018









Bank credit facility



$

990,000

5.375% AM senior notes due 2024





650,000

Net unamortized debt issuance costs





(7,853)

Total debt



$

1,632,147

Cash and cash equivalents





Net debt



$

1,632,147

Antero Midstream is a limited partnership that owns, operates and develops midstream gathering, compression, processing and fractionation assets as well as integrated water assets that primarily service Antero Resources Corporation's properties located in West Virginia and Ohio. Holders of Antero Midstream common units will receive a Schedule K-1 with respect to distributions received on the common units.

AMGP is a Delaware limited partnership that has elected to be classified as an entity taxable as a corporation for U.S. federal income tax purposes.  Holders of AMGP common shares will receive a Form 1099 with respect to distributions received on the common shares.  AMGP owns the general partner of Antero Midstream and indirectly owns the incentive distribution rights in Antero Midstream.

This release includes "forward-looking statements" within the meaning of federal securities laws.  Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond the Partnership's and AMGP's control.  All statements, other than historical facts included in this release, are forward-looking statements.  All forward-looking statements speak only as of the date of this release and are based upon a number of assumptions.  Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the timing of consummation of the proposed simplification transaction, if at all, and statements regarding the transaction. Although the Partnership and AMGP each believe that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that the assumptions underlying these forward-looking statements will be accurate or the plans, intentions or expectations expressed herein will be achieved.  For example, future acquisitions, dispositions or other strategic transactions may materially impact the forecasted or targeted results described in this release.  Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.  Nothing in this release is intended to constitute guidance with respect to Antero Resources.

Antero Midstream and AMGP caution you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond the Partnership's and AMGP's control, incident to the gathering and processing and fresh water and waste water treatment businesses.  These risks include, but are not limited to, the expected timing and likelihood of completion of the proposed simplification transaction, including the ability to obtain requisite unitholder and shareholder approval and the satisfaction of the other conditions to the consummation of the proposed transaction, risks that the proposed transaction may not be consummated or the benefits contemplated therefrom may not be realized, the cost savings, tax benefits and any other synergies from the transaction may not be fully realized or may take longer to realize than expected, Antero Resources' expected future growth, Antero Resources' ability to meet its drilling and development plan, commodity price volatility, ability to execute the Partnership's business strategy, competition and government regulations, actions taken by third-party producers, operators, processors and transporters, inflation, environmental risks, drilling and completion and other operating risks, regulatory changes, the uncertainty inherent in projecting future rates of production, cash flow and access to capital, the timing of development expenditures, and the other risks described under "Risk Factors" in Antero Midstream's Annual Report on Form 10-K for the year ended December 31, 2018.

No Offer or Solicitation

This communication includes a discussion of a proposed business combination transaction between Antero Midstream and AMGP. This communication is for informational purposes only and does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, in any jurisdiction, pursuant to the transaction or otherwise, nor shall there be any sale, issuance, exchange or transfer of the securities referred to in this document in any jurisdiction in contravention of applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

Additional Information And Where To Find It

In connection with the transaction, AMGP has filed with the U.S. Securities and Exchange Commission ("SEC") a registration statement on Form S-4, that includes a joint proxy statement of Antero Midstream and AMGP and a prospectus of AMGP. The transaction will be submitted to Antero Midstream unitholders and AMGP shareholders for their consideration. Antero Midstream and AMGP may also file other documents with the SEC regarding the transaction. The registration statement on Form S-4 became effective on January 30, 2019, and the definitive joint proxy statement/prospectus is being sent to the shareholders of AMGP and unitholders of Antero Midstream of record as of January 11, 2019. This document is not a substitute for the registration statement and joint proxy statement/prospectus that has been filed with the SEC or any other documents that AMGP or Antero Midstream may file with the SEC or send to shareholders of AMGP or unitholders of Antero Midstream in connection with the transaction. INVESTORS AND SECURITY HOLDERS OF ANTERO MIDSTREAM AND AMGP ARE URGED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS REGARDING THE TRANSACTION AND ALL OTHER RELEVANT DOCUMENTS THAT ARE FILED OR WILL BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE TRANSACTION AND RELATED MATTERS.

Investors and security holders are able to obtain free copies of the registration statement and the joint proxy statement/prospectus and all other documents filed or that will be filed with the SEC by AMGP or Antero Midstream through the website maintained by the SEC at http://www.sec.gov. Copies of documents filed with the SEC by Antero Midstream will be made available free of charge on Antero Midstream's website at http://investors.anteromidstream.com/investor-relations/AM, under the heading "SEC Filings," or by directing a request to Investor Relations, Antero Midstream Partners LP, 1615 Wynkoop Street, Denver, Colorado 80202, Tel. No. (303) 357-7310. Copies of documents filed with the SEC by AMGP will be made available free of charge on AMGP's website at http://investors.anteromidstreamgp.com/Investor-Relations/AMGP or by directing a request to Investor Relations, Antero Midstream GP LP, 1615 Wynkoop Street, Denver, Colorado 80202, Tel. No. (303) 357-7310.



ANTERO MIDSTREAM PARTNERS LP

Consolidated Balance Sheets

December 31, 2017 and 2018

 (In thousands)





















December 31,







2017



2018



Assets

Current assets:















Cash and cash equivalents



$

8,363







Accounts receivable–Antero Resources





110,182





115,378



Accounts receivable–third party





1,170





1,544



Other current assets





670





21,513



Total current assets





120,385





138,435



Property and equipment, net





2,605,602





2,958,415



Investments in unconsolidated affiliates





303,302





433,642



Other assets, net





12,920





15,925



Total assets



$

3,042,209





3,546,417



















Liabilities and Partners' Capital

Current liabilities:















Accounts payable–Antero Resources



$

6,459





4,141



Accounts payable–third party





8,642





21,372



Accrued liabilities





106,006





72,121



Asset retirement obligations









1,817



Other current liabilities





209





235



Total current liabilities





121,316





99,686



Long-term liabilities:















Long-term debt





1,196,000





1,632,147



Contingent acquisition consideration





208,014





114,995



Asset retirement obligations









5,791



Other





410





2,290



Total liabilities





1,525,740





1,854,909



















Partners' capital:















Common unitholders–public (88,059 and 88,452 units issued and outstanding at December 31, 2017 and 2018 respectively)





1,708,379





1,792,011



Common unitholder–Antero Resources (98,870 units issued and outstanding at December 31, 2017 and 2018)





(215,682)





(143,995)



General partner





23,772





43,492



Total partners' capital





1,516,469





1,691,508



Total liabilities and partners' capital



$

3,042,209





3,546,417



 



ANTERO MIDSTREAM PARTNERS LP

Consolidated Statements of Operations and Comprehensive Income

Three Months Ended December 31, 2017 and 2018

(In thousands, except per unit amounts)





















Three months ended December 31,







2017



2018



Revenue:















Gathering and compression–Antero Resources



$

105,527





161,051



Water handling and treatment–Antero Resources





104,805





120,431



Water handling and treatment–third party









269



Total revenue





210,332





281,751



Operating expenses:















Direct operating





69,646





92,069



General and administrative (including $6,847 and $4,467 of equity-based compensation in 2017 and 2018, respectively)





15,250





16,662



Impairment of property and equipment





23,431







Depreciation





30,958





22,692



Accretion and change in fair value of contingent acquisition consideration





3,804





(104,860)



Accretion of asset retirement obligations









34



Total operating expenses





143,089





26,597



Operating income





67,243





255,154



Interest expense, net





(10,395)





(18,993)



Equity in earnings of unconsolidated affiliates





7,307





12,448



Net income and comprehensive income





64,155





248,609



Net income attributable to incentive distribution rights





(23,772)





(43,492)



Limited partners' interest in net income



$

40,383





205,117



















Net income per limited partner unit–basic



$

0.22





1.10



Net income per limited partner unit–diluted



$

0.22





1.09



















Weighted average limited partner units outstanding:















Basic





186,788





187,194



Diluted





187,122





187,525



 

ANTERO MIDSTREAM PARTNERS LP

Consolidated Statements of Operations and Comprehensive Income

Years Ended December 31, 2017 and 2018

(In thousands, except per unit amounts)





















Year Ended December 31,







2017



2018



Revenue:















Gathering and compression–Antero Resources



$

396,202





520,566



Water handling and treatment–Antero Resources





376,031





506,449



Gathering and compression–third party





264







Water handling and treatment–third party









924



Gain on sale of assets–Antero Resources









583



Total revenue





772,497





1,028,522



Operating expenses:















Direct operating





232,538





316,423



General and administrative (including $27,283 and $21,073 of equity-based compensation in 2017 and 2018, respectively)





58,812





61,629



Impairment of property and equipment





23,431





5,771



Depreciation





119,562





130,013



Accretion and change in fair value of contingent acquisition consideration





13,476





(93,019)



Accretion of asset retirement obligations









135



Total operating expenses





447,819





420,952



Operating income





324,678





607,570



Interest expense, net





(37,557)





(61,906)



Equity in earnings of unconsolidated affiliates





20,194





40,280



Net income and comprehensive income





307,315





585,944



Net income attributable to incentive distribution rights





(69,720)





(142,906)



Limited partners' interest in net income



$

237,595





443,038



















Net income per limited partner unit–basic



$

1.28





2.37



Net income per limited partner unit–diluted



$

1.28





2.36



















Weighted average limited partner units outstanding:















Basic





185,630





187,048



Diluted





186,083





187,398



 

ANTERO MIDSTREAM PARTNERS LP

Consolidated Results of Segment Operations

Three Months Ended December 31, 2017 and 2018

 (In thousands)

































Water













Gathering and



Handling and



Consolidated



(in thousands)



Processing



Treatment



Total



Three months ended December 31, 2017





















Revenues:





















Revenue–Antero Resources



$

105,527





104,805





210,332



Total revenues





105,527





104,805





210,332

























Operating expenses:





















Direct operating





10,655





58,991





69,646



General and administrative (excluding equity-based compensation)





5,365





3,038





8,403



Equity-based compensation





4,793





2,054





6,847



Impairment of property and equipment





23,431









23,431



Depreciation





22,599





8,359





30,958



Accretion and change in fair value of contingent acquisition consideration









3,804





3,804



Total expenses





66,843





76,246





143,089



Operating income



$

38,684





28,559





67,243

























Segment and consolidated Adjusted EBITDA



$

99,582





42,776





142,358















































Three months ended December 31, 2018





















Revenues:





















Revenue–Antero Resources



$

161,051





120,431





281,482



Revenue–third-party









269





269



Total revenues





161,051





120,700





281,751

























Operating expenses:





















Direct operating





13,153





78,916





92,069



General and administrative (excluding equity-based compensation)





9,029





3,166





12,195



Equity-based compensation





3,440





1,027





4,467



Depreciation





9,748





12,944





22,692



Accretion and change in fair value of contingent acquisition consideration









(104,860)





(104,860)



Accretion of asset retirement obligations









34





34



Total expenses





35,370





(8,773)





26,597



Operating income



$

125,681





129,473





255,154

























Segment and consolidated Adjusted EBITDA



$

155,624





38,618





194,242



 

ANTERO MIDSTREAM PARTNERS LP

Consolidated Results of Segment Operations

Years Ended December 31, 2017 and 2018

(In thousands)

































Water













Gathering and



Handling and



Consolidated



(in thousands)



Processing



Treatment



Total



Year ended December 31, 2017





















Revenues:





















Revenue–Antero Resources



$

396,202





376,031





772,233



Revenue–third-party





264









264



Total revenues





396,466





376,031





772,497

























Operating expenses:





















Direct operating





39,251





193,287





232,538



General and administrative (excluding equity-based compensation)





20,607





10,922





31,529



Equity-based compensation





19,730





7,553





27,283



Impairment of property and equipment





23,431









23,431



Depreciation





86,372





33,190





119,562



Accretion and change in fair value of contingent acquisition consideration









13,476





13,476



Total expenses





189,391





258,428





447,819



Operating income



$

207,075





117,603





324,678

























Segment and consolidated Adjusted EBITDA



$

356,803





171,822





528,625

























Year ended December 31, 2018





















Revenues:





















Revenue–Antero Resources



$

520,566





506,449





1,027,015



Revenue–third-party









924





924



Gain on sale of assets–Antero Resources





583









583



Total revenues





521,149





507,373





1,028,522

























Operating expenses:





















Direct operating





49,256





267,167





316,423



General and administrative (excluding equity-based compensation)





30,091





10,465





40,556



Equity-based compensation





16,518





4,555





21,073



Impairment of property and equipment





5,771









5,771



Depreciation





83,250





46,763





130,013



Accretion and change in fair value of contingent acquisition consideration









(93,019)





(93,019)



Accretion of asset retirement obligations









135





135



Total expenses





184,886





236,066





420,952



Operating income



$

336,263





271,307





607,570

























Segment and consolidated Adjusted EBITDA



$

487,634





229,741





717,375



 

ANTERO MIDSTREAM PARTNERS LP

Selected Operating Data

Three Months Ended December 31, 2017 and 2018

(In thousands)

































Three Months Ended December 31,



Amount of

Increase



Percentage



($ in thousands, except realized fees)



2017



2018



or Decrease



Change



Revenue:



























Revenue–Antero Resources



$

210,332





281,482





71,150



34

%



Revenue–third-party









269





269



*





Total revenue





210,332





281,751





71,419



34

%



Operating expenses:



























Direct operating





69,646





92,069





22,423



32

%



General and administrative (excluding equity-based compensation)





8,403





12,195





3,792



45

%



Equity-based compensation





6,847





4,467





(2,380)



(35)

%



Impairment of property and equipment





23,431









(23,431)



*





Depreciation





30,958





22,692





(8,266)



(27)

%



Accretion and change in fair value of contingent acquisition consideration





3,804





(104,860)





(108,664)



*





Accretion of asset retirement obligations









34





34



*





Total operating expenses





143,089





26,597





(116,492)



(81)

%



Operating income





67,243





255,154





187,911



279

%



Interest expense





(10,395)





(18,993)





(8,598)



83

%



Equity in earnings of unconsolidated affiliates





7,307





12,448





5,141



70

%



Net income



$

64,155





248,609





184,454



288

%



Adjusted EBITDA



$

142,358





194,242





51,884



36

%



Operating Data:



























Gathering–low pressure (MMcf)





157,373





239,392





82,019



52

%



Gathering–high pressure (MMcf)





169,464





236,332





66,868



39

%



Compression (MMcf)





124,654





203,740





79,086



63

%



Fresh water delivery (MBbl)





13,745





12,514





(1,231)



(9)

%



Treated water (MBbl)









782





782



*





Other fluid handling (MBbl)





4,227





5,406





1,179



28

%



Wells serviced by fresh water delivery





32





30





(2)



(6)

%



Gathering–low pressure (MMcf/d)





1,711





2,602





891



52

%



Gathering–high pressure (MMcf/d)





1,842





2,569





727



39

%



Compression (MMcf/d)





1,355





2,215





860



63

%



Fresh water delivery (MBbl/d)





149





136





(13)



(9)

%



Treated water (MBbl/d)









9





9



*





Other fluid handling (MBbl/d)





46





59





13



28

%



Average realized fees:



























Average gathering–low pressure fee ($/Mcf)



$

0.32





0.32







%



Average gathering–high pressure fee ($/Mcf)



$

0.19





0.19







%



Average compression fee ($/Mcf)



$

0.19





0.19







%



Average fresh water delivery fee ($/Bbl)



$

3.71





3.78







%



Average treated water fee ($/Bbl)



$





4.64





4.64



*





Joint Venture Operating Data:



























Processing–Joint Venture (MMcf)





39,124





73,260





34,136



87

%



Fractionation–Joint Venture (MBbl)





837





1,718





881



105

%



Processing–Joint Venture (MMcf/d)





425





796





371



87

%



Fractionation–Joint Venture (MBbl/d)





9





19





10



111

%



_________________________

*      Not meaningful or applicable.

 

ANTERO MIDSTREAM PARTNERS LP

Selected Operating Data

Years Ended December 31, 2017 and 2018

(In thousands)

































Year Ended December 31,



Amount of

Increase



Percentage



($ in thousands, except realized fees)



2017



2018



or Decrease



Change



Revenue:



























Revenue–Antero Resources



$

772,233





1,027,015





254,782



33

%



Revenue–third-party





264





924





660



250

%



Gain on sale of assets–Antero Resources









583





583



*





Total revenue





772,497





1,028,522





256,025



33

%



Operating expenses:



























Direct operating





232,538





316,423





83,885



36

%



General and administrative (excluding equity-based compensation)





31,529





40,556





9,027



29

%



Equity-based compensation





27,283





21,073





(6,210)



(23)

%



Impairment of property and equipment





23,431





5,771





(17,660)



(75)

%



Depreciation





119,562





130,013





10,451



9

%



Accretion and change in fair value of contingent acquisition consideration





13,476





(93,019)





(106,495)



*





Accretion of asset retirement obligations









135





135



*





Total operating expenses





447,819





420,952





(26,867)



(6)

%



Operating income





324,678





607,570





282,892



87

%



Interest expense





(37,557)





(61,906)





(24,349)



65

%



Equity in earnings of unconsolidated affiliates





20,194





40,280





20,086



99

%



Net income



$

307,315





585,944





278,629



91

%



Adjusted EBITDA(1)



$

528,625





717,375





188,750



36

%



Operating Data:



























Gathering–low pressure (MMcf)





605,719





784,079





178,360



29

%



Gathering–high pressure (MMcf)





646,054





770,910





124,856



19

%



Compression (MMcf)





436,695





634,303





197,608



45

%



Fresh water delivery (MBbl)





55,892





71,180





15,288



27

%



Treated water (MBbl)









2,544





2,544



*





Other fluid handling (MBbl)





14,549





18,848





4,299



30

%



Wells serviced by fresh water delivery





142





162





20



14

%



Gathering–low pressure (MMcf/d)





1,660





2,148





488



29

%



Gathering–high pressure (MMcf/d)





1,770





2,112





342



19

%



Compression (MMcf/d)





1,196





1,738





542



45

%



Fresh water delivery (MBbl/d)





153





195





42



27

%



Treated water (MBbl/d)









7





7



*





Other fluid handling (MBbl/d)





40





52





12



30

%



Average realized fees:



























Average gathering–low pressure fee ($/Mcf)



$

0.32





0.32







%



Average gathering–high pressure fee ($/Mcf)



$

0.19





0.19







%



Average compression fee ($/Mcf)



$

0.19





0.19







%



Average fresh water delivery fee ($/Bbl)



$

3.71





3.78





0.07



2

%



Average treated water fee ($/Bbl)



$





4.72





4.72



*





Joint Venture Operating Data:



























Processing–Joint Venture (MMcf)





97,276





227,113





129,837



133

%



Fractionation–Joint Venture (MBbl)





1,861





4,784





2,923



157

%



Processing–Joint Venture (MMcf/d)





267





622





355



133

%



Fractionation–Joint Venture (MBbl/d)





5





13





8



160

%



________________________

*      Not meaningful or applicable.

 

ANTERO MIDSTREAM PARTNERS LP

Consolidated Statements of Cash Flows

Years Ended December 31, 2017 and 2018

(In thousands)





















Year Ended December 31,







2017



2018



Cash flows provided by operating activities:















Net income



$

307,315





585,944



Adjustments to reconcile net income to net cash provided by operating activities:















Depreciation





119,562





130,013



Accretion and change in fair value of contingent acquisition consideration





13,476





(93,019)



Accretion of asset retirement obligations









135



Impairment of property and equipment





23,431





5,771



Equity-based compensation





27,283





21,073



Equity in earnings of unconsolidated affiliates





(20,194)





(40,280)



Distributions from unconsolidated affiliates





20,195





46,415



Amortization of deferred financing costs





2,888





2,879



Gain on sale of assets–Antero Resources









(583)



Gain on sale of assets–third-party











Changes in assets and liabilities:















Accounts receivable–Antero Resources





(41,043)





(10,196)



Accounts receivable–third party





70





648



Prepaid expenses





(141)





(153)



Accounts payable–Antero Resources





3,266





(1,804)



Accounts payable–third party





3,003





7,670



Accrued liabilities





16,685





3,047



Net cash provided by operating activities





475,796





657,560



Cash flows used in investing activities:















Additions to gathering systems and facilities





(346,217)





(446,270)



Additions to water handling and treatment systems





(195,162)





(88,674)



Investments in unconsolidated affiliates





(235,004)





(136,475)



Proceeds from sale of assets–Antero Resources









4,470



Proceeds from sale of assets–third party









1,680



Change in other assets





(3,435)





(3,591)



Change in other liabilities









2,273



Net cash used in investing activities





(779,818)





(666,587)



Cash flows provided by financing activities:















Distributions to unitholders





(283,950)





(426,452)



Issuance of senior notes











Borrowings on bank credit facilities, net





345,000





435,000



Issuance of common units, net of offering costs





248,956







Payments of deferred financing costs





(5,520)





(2,169)



Employee tax withholding for settlement of equity compensation awards





(5,945)





(5,529)



Other





(198)





(186)



Net cash provided by financing activities





298,343





664



Net (decrease) in cash and cash equivalents





(5,679)





(8,363)



Cash and cash equivalents, beginning of period





14,042





8,363



Cash and cash equivalents, end of period



$

8,363







Supplemental disclosure of cash flow information:















Cash paid during the period for interest



$

46,666





62,844



Increase (decrease) in accrued capital expenditures and accounts payable for property and equipment



$

16,338





(32,563)





 

ANTERO MIDSTREAM GP LP

Consolidated Balance Sheets

December 31, 2017 and 2018

 (In thousands, except number of shares and units)





















December 31,







2017



2018



Assets

Current assets:















Cash



$

5,987





2,822



Prepaid expenses and other current assets









87



Total current assets





5,987





2,909



Investment in Antero Midstream Partners LP





23,772





43,492



Deferred tax asset









1,304



Total assets



$

29,759





47,705



















Liabilities and Partners' Capital

Current liabilities:















Accounts payable–affiliate





57





731



Accounts payable and accrued liabilities





236





435



Taxes payable





13,858





15,678



Total current liabilities





14,151





16,844



Partners' capital:















Common shareholders–public (186,181,975 shares and 186,219,438 shares issued and outstanding at December 31, 2017 and 2018, respectively)





(19,866)





(41,969)



IDR LLC Series B units (32,875 and 65,745 units vested at December 31, 2017 and 2018, respectively)





35,474





72,830



  Total partners' capital





15,608





30,861



      Total liabilities and partners' capital



$

29,759





47,705



 

ANTERO MIDSTREAM GP LP

Consolidated Statements of Operations and Comprehensive Income

Three Months Ended December 31, 2017 and 2018

(In thousands, except per share amounts)





















Three Months Ended December 31,







2017



2018



Equity in earnings of Antero Midstream Partners LP



$

23,772





43,492



Total income





23,772





43,492



General and administrative expense





279





3,183



Equity-based compensation





8,662





8,792



Total operating expenses





8,941





11,975



Operating income





14,831





31,517



Interest expense, net









(54)



Income before income taxes





14,831





31,463



Provision for income taxes





(8,924)





(10,075)



Net income and comprehensive income





5,907





21,388



Net income attributable to vested Series B units





(784)





(3,719)



Net income attributable to common shareholders



$

5,123





17,669



















Net income per common share–basic



$

0.03





0.10



















Weighted average number of common shares outstanding–basic and diluted





186,181





186,218



 

ANTERO MIDSTREAM GP LP

Consolidated Statements of Operations and Comprehensive Income

Years Ended December 31, 2017 and 2018

(In thousands, except per share amounts)





















Years ended December 31,







2017



2018



Equity in earnings of Antero Midstream Partners LP



$

69,720





142,906



Total income





69,720





142,906



General and administrative expense





6,201





8,740



Equity-based compensation





34,933





35,111



Total operating expenses





41,134





43,851



Operating income





28,586





99,055



Interest expense, net









(136)



Income before income taxes





28,586





98,919



Provision for income taxes





(26,261)





(32,311)



Net income and comprehensive income





2,325





66,608



Net income attributable to vested Series B units





(784)





(5,236)



Pre-IPO net income attributed to parent





4,939







Net income attributable to common shareholders



$

6,480





61,372



















Net income per common share–basic and diluted



$

0.03





0.33



















Weighted average number of common shares outstanding–basic and diluted





186,176





186,203



 

ANTERO MIDSTREAM GP LP

Consolidated Statements of Cash Flows

Years Ended December 31, 2017 and 2018

(In thousands)





















Years Ended December 31,







2017



2018



Cash flows provided by operating activities:















Net income



$

2,325





66,608



Adjustments to reconcile net income to net cash provided by operating activities:















Equity in earnings of Antero Midstream Partners LP





(69,720)





(142,906)



Distributions received from Antero Midstream Partners LP





53,491





123,186



Amortization of deferred financing costs









148



Equity-based compensation





34,933





35,111



Deferred income taxes









(1,304)



Changes in current assets and liabilities:















Prepaid expenses and other current assets









(5)



Accounts payable–affiliate





57





674



Accounts payable and accrued liabilities





(190)





199



Taxes payable





7,184





1,820



Net cash provided by operating activities





28,080





83,531



Cash flows from investing activities















Net cash used in investing activities











Cash flows used in financing activities















Distributions to Antero Resources Investment LLC





(15,691)







Distributions to shareholders





(16,011)





(84,166)



Distributions to Series B unitholders









(2,300)



Payments of deferred financing costs









(230)



Net cash used in financing activities





(31,702)





(86,696)



Net increase (decrease) in cash





(3,622)





(3,165)



Cash, beginning of period





9,609





5,987



Cash, end of period



$

5,987





2,822



















Supplemental disclosure of cash flow information:















Cash paid during the period for taxes



$

(19,077)



$

(31,795)



 

Antero Midstream GP LP Logo (PRNewsfoto/Antero Midstream GP LP)

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/antero-midstream-and-amgp-report-fourth-quarter-and-full-year-2018-financial-and-operating-results-300795339.html

SOURCE Antero Midstream Partners LP; Antero Midstream GP LP

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsCommoditiesPress ReleasesConference Call AnnouncementsNatural Gas UtilitiesOilUtilities
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!