Market Overview

NGL Energy Partners LP Announces First Quarter Fiscal 2018 Financial Results

Share:
  • Net loss for the first quarter of Fiscal 2018 was $63.7 million,
    compared to net income for the first quarter of Fiscal 2017 of $182.8
    million, which included $228.8 million of one-time gains
  • Adjusted EBITDA for the first quarter of Fiscal 2018 was $38.8
    million, compared to $63.8 million for the first quarter of Fiscal
    2017, primarily lower as a result of the Partnership's refined
    products business
  • Growth capital expenditures and other investments totaled
    approximately $49.7 million during the first quarter, the majority of
    which was related to investments in the Water Solutions segment
  • Issued 8,400,000 Class B Preferred Units for net proceeds of $203.0
    million which were used to reduce indebtedness
  • Fiscal 2018 Adjusted EBITDA target has been updated to
    approximately $475 million to $500 million

NGL Energy Partners LP (NYSE:NGL) ("NGL" or the "Partnership") today
reported a net loss for the quarter ended June 30, 2017 of $63.7
million, compared to net income of $182.8 million for the quarter ended
June 30, 2016, which included a $104.1 million gain on the sale of the
TLP common units and an adjustment of $124.7 million to reduce the
estimated goodwill impairment charge recorded during the fourth quarter
of fiscal year 2016. Adjusted EBITDA was $38.8 million for the quarter
ended June 30, 2017, compared to $63.8 million for the quarter ended
June 30, 2016. Distributable Cash Flow was a negative $14.6 million for
the quarter ended June 30, 2017, compared to a positive $29.3 million
for the quarter ended June 30, 2016.

"We continue to see significant improvement in the Water Solutions
segment and volume growth on Grand Mesa, both of which are exceeding our
expectations at this point in the year and continue to show positive
momentum," stated CEO Mike Krimbill. "Our first quarter results were
impacted by the continued challenges facing our Refined Products
segment. We have made adjustments to marketing contracts and reduced
shipments on our allocated line space, as well as purchased third-party
line space when values are negative. This effort will reduce volatility
in earnings and improve the performance of this segment going forward,
which we have already realized in the month of July."

Quarterly Results of Operations

The following table summarizes operating income (loss) and Adjusted
EBITDA by operating segment for the periods indicated:

 
Quarter Ended
June 30, 2017   June 30, 2016
Operating   Adjusted Operating   Adjusted
Income (Loss) EBITDA Income (Loss) EBITDA
(in thousands)
Crude Oil Logistics $ 4,357 $ 25,805 $ (625 ) $ 9,751
Refined Products and Renewables 14,496 (7,799 ) 149,769 37,332
Liquids (8,772 ) (1,261 ) (57 ) 5,550
Retail Propane (5,868 ) 6,596 (2,502 ) 7,425
Water Solutions (1,154 ) 22,052 79,464 10,351
Corporate and Other (17,726 ) (6,609 ) (32,149 ) (6,600 )
Total $ (14,667 ) $ 38,784   $ 193,900   $ 63,809  
 

The tables included in this release reconcile operating income (loss) to
Adjusted EBITDA, a non-GAAP financial measure, for each of our operating
segments.

Crude Oil Logistics

The Partnership's Crude Oil Logistics segment generated Adjusted EBITDA
of $25.8 million during the quarter ended June 30, 2017, compared to
$9.8 million during the quarter ended June 30, 2016. The Partnership's
Grand Mesa Pipeline commenced commercial operations on November 1, 2016
and contributed Adjusted EBITDA of approximately $30.0 million during
the first quarter of Fiscal 2018 as physical volumes averaged 74,354
barrels per day. Volumes have continued to increase throughout the
current quarter as production in the DJ Basin grows. The average
contract term on the pipeline is approximately nine years, and all
contracts are fee-based with volume commitments which step up in the
second and third years of operations.

The Crude Oil Logistics segment continued to be impacted by increased
competition and lower margins in the majority of the basins across the
United States. The Partnership continues to market crude volumes in this
lower price environment to support its various pipeline, terminal and
transportation assets.

Refined Products and Renewables

The Partnership's Refined Products and Renewables segment generated
negative Adjusted EBITDA of $7.8 million during the quarter ended
June 30, 2017, compared to positive Adjusted EBITDA of $37.3 million
during the quarter ended June 30, 2016. The results for the quarter
ended June 30, 2017 were negatively impacted by the continued decline in
gasoline line space values on the Colonial Pipeline that impacted
marketing margins, discretionary terminal volume profitability and line
space sales. The Partnership has taken numerous steps to address the
impact of the line space on its future results, including renegotiating
existing contracts that limit volatility, reducing shipments on
allocated space and purchasing line space at discounted values.
Management expects its results from this segment to improve throughout
the remainder of this fiscal year as variability in earnings tied to
line space is reduced.

Refined product barrels sold during the quarter ended June 30, 2017
totaled approximately 42.3 million barrels, and increased by
approximately 11.5 million barrels compared to the same period in the
prior year, as a result of the increase in pipeline capacity rights
purchased over the previous year and an expansion of our refined
products operations. Renewable barrels sold during the quarter ended
June 30, 2017 were approximately 1.6 million, compared to approximately
1.8 million during the quarter ended June 30, 2016.

Liquids

The Partnership's Liquids segment generated negative Adjusted EBITDA of
$1.3 million during the quarter ended June 30, 2017, compared to
positive Adjusted EBITDA of $5.6 million during the quarter ended
June 30, 2016. Our Liquids segment continued to be negatively impacted
by declining prices that reduced margins, unrecovered railcar costs and
excess storage capacity. Total product margin per gallon was $0.004 for
the quarter ended June 30, 2017, compared to $0.023 for the quarter
ended June 30, 2016. Propane volumes increased by approximately 20.4
million gallons, or 10.0%, during the quarter ended June 30, 2017 when
compared to the quarter ended June 30, 2016. Butane volumes decreased by
approximately 4.8 million gallons, or 5.0%, during the quarter ended
June 30, 2017 when compared to the quarter ended June 30, 2016. Other
Liquids volumes increased by approximately 11.0 million gallons, or
13.7%, during the quarter ended June 30, 2017 when compared to the same
period in the prior year. The increase in overall volumes is primarily
attributable to new long-term marketing agreements as well as the
acquisition of certain natural gas liquid terminals from Murphy Energy
Corporation.

Retail Propane

The Partnership's Retail Propane segment generated Adjusted EBITDA of
$6.6 million during the quarter ended June 30, 2017, compared to $7.4
million during the quarter ended June 30, 2016. Propane sold during the
quarter ended June 30, 2017 increased by approximately 1.6 million
gallons, or 6.4%, when compared to the quarter ended June 30, 2016,
primarily due to acquisitions made during the previous year. Distillates
sold during the quarter ended June 30, 2017 decreased by approximately
0.9 million gallons when compared to the quarter ended June 30, 2016 due
to warmer weather. Total product margin per gallon was $0.976 for the
quarter ended June 30, 2017, compared to $0.958 for the quarter ended
June 30, 2016. The increase in product margin was offset by increased
operating expenses and integration costs due to the acquisitions made
during the previous year.

Water Solutions

The Partnership's Water Solutions segment generated Adjusted EBITDA of
$22.1 million during the quarter ended June 30, 2017, compared to $10.4
million during the quarter ended June 30, 2016. The Partnership
processed approximately 624,000 barrels of wastewater per day during the
quarter ended June 30, 2017, compared to approximately 452,000 barrels
of wastewater per day during the quarter ended June 30, 2016. The
segment continued to benefit from the increased rig counts in the basins
in which it operates, particularly in the Permian and DJ Basins.
Revenues from recovered hydrocarbons totaled $10.0 million for the
quarter ended June 30, 2017, an increase of $2.8 million over the prior
year period, related to increased crude oil prices and volumes.

Corporate and Other

The Adjusted EBITDA for Corporate and Other was a negative $6.6 million
for both the quarter ended June 30, 2017 and the quarter ended June 30,
2016.

Capitalization and Liquidity

In June 2017, the Partnership issued 8,400,000 of 9.00% Class B
Cumulative Perpetual Redeemable Preferred Units and received net
proceeds from the issuance of $203.0 million, which were used to reduce
the outstanding balance on its revolving credit facility and fund the
repurchase of $55.0 million of senior secured notes and $17.2 million of
senior notes. The Partnership amended and restated its revolving credit
facility during the quarter, which included modifying its financial
covenants for the quarters ending June 30, 2017, September 30, 2017 and
December 31, 2017.

Total long-term debt outstanding, excluding working capital borrowings,
was $2.065 billion at June 30, 2017 compared to $2.149 billion at
March 31, 2017, a decrease of $84.2 million. Working capital borrowings
totaled $769.5 million at June 30, 2017 compared to $814.5 million at
March 31, 2017, a decrease of $45.0 million driven primarily by a
reduction in accounts receivable during the quarter. Working capital
borrowings, which are fully secured by the Partnership's net working
capital, are subject to a borrowing base and are excluded from the
Partnership's debt compliance ratios. Total liquidity (cash plus
available capacity on our revolving credit facility) was approximately
$943.3 million as of June 30, 2017.

First Quarter Conference Call Information

A conference call to discuss NGL's results of operations is scheduled
for 11:00 am Eastern Time (10:00 am Central Time) on Thursday, August 3,
2017. Analysts, investors, and other interested parties may access the
conference call by dialing (800) 291-4083 and providing access code
57423334. An archived audio replay of the conference call will be
available for 7 days beginning at 2:00 pm Eastern Time (1:00 pm Central
Time) on August 3, 2017, which can be accessed by dialing (855) 859-2056
and providing access code 57423334.

Non-GAAP Financial Measures

NGL defines EBITDA as net income (loss) attributable to NGL Energy
Partners LP, plus interest expense, income tax expense (benefit), and
depreciation and amortization expense. NGL defines Adjusted EBITDA as
EBITDA excluding net unrealized gains and losses on derivatives, lower
of cost or market adjustments, gains and losses on disposal or
impairment of assets, gain on early extinguishment of liabilities,
revaluation of investments, equity-based compensation expense,
acquisition expense and other. NGL also includes in Adjusted EBITDA
certain inventory valuation adjustments related to NGL's Refined
Products and Renewables segment, as discussed below. EBITDA and Adjusted
EBITDA should not be considered alternatives to net (loss) income,
(loss) income before income taxes, cash flows from operating activities,
or any other measure of financial performance calculated in accordance
with GAAP, as those items are used to measure operating performance,
liquidity or the ability to service debt obligations. NGL believes that
EBITDA provides additional information to investors for evaluating NGL's
ability to make quarterly distributions to NGL's unitholders and is
presented solely as a supplemental measure. NGL believes that Adjusted
EBITDA provides additional information to investors for evaluating NGL's
financial performance without regard to NGL's financing methods, capital
structure and historical cost basis. Further, EBITDA and Adjusted
EBITDA, as NGL defines them, may not be comparable to EBITDA, Adjusted
EBITDA, or similarly titled measures used by other entities.

Other than for NGL's Refined Products and Renewables segment, for
purposes of the Adjusted EBITDA calculation, NGL makes a distinction
between realized and unrealized gains and losses on derivatives. During
the period when a derivative contract is open, NGL records changes in
the fair value of the derivative as an unrealized gain or loss. When a
derivative contract matures or is settled, NGL reverses the previously
recorded unrealized gain or loss and record a realized gain or loss. NGL
does not draw such a distinction between realized and unrealized gains
and losses on derivatives of NGL's Refined Products and Renewables
segment. The primary hedging strategy of NGL's Refined Products and
Renewables segment is to hedge against the risk of declines in the value
of inventory over the course of the contract cycle, and many of the
hedges are six months to one year in duration at inception. The
"inventory valuation adjustment" row in the reconciliation table
reflects the difference between the market value of the inventory of
NGL's Refined Products and Renewables segment at the balance sheet date
and its cost. NGL includes this in Adjusted EBITDA because the
unrealized gains and losses associated with derivative contracts
associated with the inventory of this segment, which are intended
primarily to hedge inventory holding risk and are included in net
income, also affect Adjusted EBITDA.

Distributable Cash Flow is defined as Adjusted EBITDA minus maintenance
capital expenditures, cash income taxes and cash interest expense.
Maintenance capital expenditures represent capital expenditures
necessary to maintain the Partnership's operating capacity.
Distributable Cash Flow is a performance metric used by senior
management to compare cash flows generated by the Partnership (excluding
growth capital expenditures and prior to the establishment of any
retained cash reserves by the Board of Directors) to the cash
distributions expected to be paid to unitholders. Using this metric,
management can quickly compute the coverage ratio of estimated cash
flows to planned cash distributions. This financial measure also is
important to investors as an indicator of whether the Partnership is
generating cash flow at a level that can sustain, or support an increase
in, quarterly distribution rates. Actual distribution amounts are set by
the Board of Directors.

Forward Looking Statements

This press release includes "forward-looking statements." All statements
other than statements of historical facts included or incorporated
herein may constitute forward-looking statements. Actual results could
vary significantly from those expressed or implied in such statements
and are subject to a number of risks and uncertainties. While NGL
believes such forward-looking statements are reasonable, NGL cannot
assure they will prove to be correct. The forward-looking statements
involve risks and uncertainties that affect operations, financial
performance, and other factors as discussed in filings with the
Securities and Exchange Commission. Other factors that could impact any
forward-looking statements are those risks described in NGL's Annual
Report on Form 10-K, Quarterly Reports on Form 10-Q, and other public
filings. You are urged to carefully review and consider the cautionary
statements and other disclosures made in those filings, specifically
those under the heading "Risk Factors." NGL undertakes no obligation to
publicly update or revise any forward-looking statements except as
required by law.

NGL provides Adjusted EBITDA guidance that does not include certain
charges and costs, which in future periods are generally expected to be
similar to the kinds of charges and costs excluded from Adjusted EBITDA
in prior periods, such as income taxes, interest and other non-operating
items, depreciation and amortization, net unrealized gains and losses on
derivatives, lower of cost or market adjustments, gains and losses on
disposal or impairment of assets, equity-based compensation,
acquisition-related expense, revaluation of liabilities and items that
are unusual in nature or infrequently occurring. The exclusion of these
charges and costs in future periods will have a significant impact on
the Partnership's Adjusted EBITDA, and the Partnership is not able to
provide a reconciliation of its Adjusted EBITDA guidance to net income
(loss) without unreasonable efforts due to the uncertainty and
variability of the nature and amount of these future charges and costs
and the Partnership believes that such reconciliation, if possible,
would imply a degree of precision that would be potentially confusing or
misleading to investors.

About NGL Energy Partners LP

NGL Energy Partners LP is a Delaware limited partnership. NGL owns and
operates a vertically integrated energy business with five primary
businesses: Crude Oil Logistics, Water Solutions, Liquids, Retail
Propane and Refined Products and Renewables. NGL completed its initial
public offering in May 2011. For further information, visit the
Partnership's website at www.nglenergypartners.com.

On May 26, 2017, the Partnership filed its Annual Report on Form 10-K
for the year ended March 31, 2017 with the Securities and Exchange
Commission. A copy of our Form 10-K can be found on the Partnership's
website at www.nglenergypartners.com.
Unitholders may also request, free of charge, a hard copy of our Form
10-K.

   
NGL ENERGY PARTNERS LP AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(in Thousands, except unit amounts)
 
June 30, 2017 March 31, 2017
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 19,548 $ 12,264
Accounts receivable-trade, net of allowance for doubtful accounts of
$5,407 and $5,234, respectively
652,729 800,607
Accounts receivable-affiliates 1,552 6,711
Inventories 563,093 561,432
Prepaid expenses and other current assets 96,812   103,193  
Total current assets 1,333,734 1,484,207
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of
$400,857 and $375,594, respectively
1,769,618 1,790,273
GOODWILL 1,451,716 1,451,716
INTANGIBLE ASSETS, net of accumulated amortization of $447,392 and
$414,605, respectively
1,130,073 1,163,956
INVESTMENTS IN UNCONSOLIDATED ENTITIES 190,948 187,423
LOAN RECEIVABLE-AFFILIATE 3,700 3,200
OTHER NONCURRENT ASSETS 238,926   239,604  
Total assets $ 6,118,715   $ 6,320,379  
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Accounts payable-trade $ 522,155 $ 658,021
Accounts payable-affiliates 1,777 7,918
Accrued expenses and other payables 192,849 207,125
Advance payments received from customers 57,071 35,944

Current maturities of long-term debt

42,793   29,590  
Total current liabilities 816,645 938,598
LONG-TERM DEBT, net of debt issuance costs of $31,007 and $33,458,
respectively, and current maturities
2,834,325 2,963,483
OTHER NONCURRENT LIABILITIES 176,568 184,534
 
CLASS A 10.75% CONVERTIBLE PREFERRED UNITS, 19,942,169 and
19,942,169 preferred units issued and outstanding, respectively
67,048 63,890
REDEEMABLE NONCONTROLLING INTEREST 3,251 3,072
 
EQUITY:
General partner, representing a 0.1% interest, 120,974 and 120,300
notional units, respectively
(50,648 ) (50,529 )
Limited partners, representing a 99.9% interest, 120,853,481 and
120,179,407 common units issued and outstanding, respectively
2,063,467 2,192,413
Class B preferred limited partners, 8,400,000 and 0 preferred units
issued and outstanding, respectively
202,977
Accumulated other comprehensive loss (2,203 ) (1,828 )
Noncontrolling interests 7,285   26,746  
Total equity 2,220,878   2,166,802  
Total liabilities and equity $ 6,118,715   $ 6,320,379  
 
 
NGL ENERGY PARTNERS LP AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, except unit and per unit amounts)
 
Three Months Ended June 30,
2017   2016
REVENUES:
Crude Oil Logistics $ 504,915 $ 425,951
Water Solutions 46,967 35,753
Liquids 277,814 205,049
Retail Propane 67,072 60,387
Refined Products and Renewables 2,884,637 1,994,563
Other 161   267  
Total Revenues 3,781,566 2,721,970
COST OF SALES:
Crude Oil Logistics 469,470 405,230
Water Solutions 153 5,201
Liquids 271,074 190,992
Retail Propane 29,636 24,820
Refined Products and Renewables 2,871,702 1,940,087
Other 73   110  
Total Cost of Sales 3,642,108 2,566,440
OPERATING COSTS AND EXPENSES:
Operating 76,469 75,172
General and administrative 24,991 41,871
Depreciation and amortization 63,879 48,906
Gain on disposal or impairment of assets, net (11,214 ) (204,319 )
Operating (Loss) Income (14,667 ) 193,900
OTHER INCOME (EXPENSE):
Equity in earnings of unconsolidated entities 1,816 394
Revaluation of investments (14,365 )
Interest expense (49,226 ) (30,438 )
(Loss) gain on early extinguishment of liabilities, net (3,281 ) 29,952
Other income, net 2,110   3,772  
(Loss) Income Before Income Taxes (63,248 ) 183,215
INCOME TAX EXPENSE (459 ) (462 )
Net (Loss) Income (63,707 ) 182,753
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (52 ) (5,833 )
LESS: NET LOSS ATTRIBUTABLE TO REDEEMABLE NONCONTROLLING INTERESTS 397    
NET (LOSS) INCOME ATTRIBUTABLE TO NGL ENERGY PARTNERS LP (63,362 ) 176,920
LESS: DISTRIBUTIONS TO PREFERRED UNITHOLDERS (9,684 ) (3,384 )
LESS: NET LOSS (INCOME) ALLOCATED TO GENERAL PARTNER 40 (203 )
LESS: REPURCHASE OF WARRANTS (349 )  
NET (LOSS) INCOME ALLOCATED TO COMMON UNITHOLDERS $ (73,355 ) $ 173,333  
BASIC (LOSS) INCOME PER COMMON UNIT $ (0.61 ) $ 1.66  
DILUTED (LOSS) INCOME PER COMMON UNIT $ (0.61 ) $ 1.38  
BASIC WEIGHTED AVERAGE COMMON UNITS OUTSTANDING 120,535,909   104,169,573  
DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING 120,535,909   128,453,733  
 
 
EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW RECONCILIATION
(Unaudited)
 

The following table reconciles NGL's net (loss) income to NGL's
EBITDA, Adjusted EBITDA and Distributable Cash Flow:

 
Three Months Ended June 30,
2017   2016
(in thousands)
Net (loss) income $ (63,707 ) $ 182,753
Less: Net income attributable to noncontrolling interests (52 ) (5,833 )
Less: Net loss attributable to redeemable noncontrolling interests 397    
Net (loss) income attributable to NGL Energy Partners LP (63,362 ) 176,920
Interest expense 49,278 30,308
Income tax expense 459 462
Depreciation and amortization 68,063   52,580  
EBITDA 54,438 260,270
Net unrealized (gains) losses on derivatives (2,001 ) 927
Inventory valuation adjustment (1) (19,182 ) (6,837 )
Lower of cost or market adjustments 4,078 501
Gain on disposal or impairment of assets, net (11,213 ) (204,355 )
Loss (gain) on early extinguishment of liabilities, net 3,281 (29,952 )
Revaluation of investments 14,365
Equity-based compensation expense (2) 8,821 22,334
Acquisition expense (3) (318 ) 437
Other (4) 880   6,119  
Adjusted EBITDA 38,784 63,809
Less: Cash interest expense 46,371 27,754
Less: Cash income taxes 459 462
Less: Maintenance capital expenditures 6,527   6,295  
Distributable Cash Flow $ (14,573 ) $ 29,298  
 

______

(1)   Amount reflects the difference between the market value of the
inventory of NGL's Refined Products and Renewables segment at the
balance sheet date and its cost. See "Non-GAAP Financial Measures"
section above for a further discussion.
 
(2) Equity-based compensation expense in the table above may differ from
equity-based compensation expense reported in the footnotes to our
unaudited condensed consolidated financial statements included in
the Quarterly Report on Form 10-Q. Amounts reported in the table
above include expense accruals for bonuses expected to be paid in
common units, whereas the amounts reported in the footnotes to our
unaudited condensed consolidated financial statements only include
expenses associated with equity-based awards that have been formally
granted.
 
(3) The amount for the three months ended June 30, 2017 represents
reimbursement for certain legal costs incurred in prior periods,
partially offset by expenses we incurred related to legal and
advisory costs associated with acquisitions. The amount for the
three months ended June 30, 2016 represents expenses we incurred
related to legal and advisory costs associated with acquisitions.
 
(4) The amount for the three months ended June 30, 2017 represents
non-cash operating expenses related to our Grand Mesa Pipeline. The
amount for the three months ended June 30, 2016 represents
adjustments related to noncontrolling interests and the non-cash
valuation adjustment of contingent consideration liabilities, offset
by the cash payments, related to royalty agreements acquired as part
of acquisitions in our Water Solutions segment.
 
 

ADJUSTED EBITDA RECONCILIATION BY SEGMENT

 
Three Months Ended June 30, 2017
        Refined    
Products Corporate
Crude Oil Water Retail and and
Logistics Solutions Liquids Propane Renewables Other Consolidated
(in thousands)
Operating income (loss) $ 4,357 $ (1,154 ) $ (8,772 ) $ (5,868 ) $ 14,496 $ (17,726 ) $

(14,667

)

Depreciation and amortization 20,835 24,008 6,330 11,462 324 920 63,879
Amortization recorded to cost of sales 85 70 1,430 1,585
Net unrealized (gains) losses on derivatives (659 ) (1,369 ) 27

(2,001

)

Inventory valuation adjustment (19,182 )

(19,182

)

Lower of cost or market adjustments 2,476 1,602 4,078
(Gain) loss on disposal or impairment of assets, net (3,559 ) (730 ) 603 (7,528 )

(11,214

)

Equity-based compensation expense 8,821 8,821
Acquisition expense (318 )

(318

)

Other income, net 44 18 4 182 168 1,694 2,110
Adjusted EBITDA attributable to unconsolidated entities 3,822 154 8 891 4,875
Adjusted EBITDA attributable to noncontrolling interest (244 ) 182

(62

)

Other 880             880  
Adjusted EBITDA $ 25,805   $ 22,052   $ (1,261 ) $ 6,596   $ (7,799 ) $ (6,609 ) $ 38,784  
 
Three Months Ended June 30, 2016
Refined
Products Corporate
Crude Oil Water Retail and and
Logistics Solutions Liquids Propane Renewables Other Consolidated
(in thousands)
Operating (loss) income $ (625 ) $ 79,464 $ (57 ) $ (2,502 ) $ 149,769 $ (32,149 ) $ 193,900
Depreciation and amortization 8,968 24,434 4,449 9,687 417 951 48,906
Amortization recorded to cost of sales 84 195 1,317 1,596
Net unrealized (gains) losses on derivatives (1,394 ) 1,359 892 70 927
Inventory valuation adjustment (6,837 )

(6,837

)

Lower of cost or market adjustments 501 501
Loss (gain) on disposal or impairment of assets, net 1,485 (94,270 ) 32 31 (111,597 )

(204,319

)

Equity-based compensation expense 22,334 22,334
Acquisition expense 2 435 437
Other (expense) income, net (1,455 ) 310 39 181 2,868 1,829 3,772
Adjusted EBITDA attributable to unconsolidated entities 2,688 (109 ) (166 ) 894 3,307
Adjusted EBITDA attributable to noncontrolling interest   (837 )   122      

(715

)

Adjusted EBITDA $ 9,751   $ 10,351   $ 5,550   $ 7,425   $ 37,332   $ (6,600 ) $ 63,809  
 
 
OPERATIONAL DATA
(Unaudited)
 
Three Months Ended
June 30,
2017   2016
(in thousands, except per day amounts)
Crude Oil Logistics:
Crude oil sold (barrels) 10,020 9,541
Crude oil transported on owned pipelines (barrels) 6,766
Crude oil storage capacity - owned and leased (barrels) (1) 6,324 6,115
Crude oil inventory (barrels) (1) 1,778 1,684
 
Water Solutions:
Wastewater processed (barrels per day)
Eagle Ford Basin 220,579 218,576
Permian Basin 232,105 136,351
DJ Basin 112,437 57,228
Other Basins 58,979   40,282
Total 624,100   452,437
Solids processed (barrels per day) 4,168 2,765
Skim oil sold (barrels per day) 2,525 2,000
 
Liquids:
Propane sold (gallons) 224,733 204,284
Butane sold (gallons) 91,517 96,308
Other products sold (gallons) 90,611 79,660
Liquids storage capacity - leased and owned (gallons) (1) 453,971 358,537
Propane inventory (gallons) (1) 94,488 112,756
Butane inventory (gallons) (1) 76,047 48,509
Other products inventory (gallons) (1) 6,977 9,285
 
Retail Propane:
Propane sold (gallons) 27,248 25,616
Distillates sold (gallons) 4,504 5,417
Propane inventory (gallons) (1) 9,868 8,539
Distillates inventory (gallons) (1) 2,022 2,166
 
Refined Products and Renewables:
Gasoline sold (barrels) 28,516 19,944
Diesel sold (barrels) 13,798 10,859
Ethanol sold (barrels) 1,014 1,030
Biodiesel sold (barrels) 627 751
Refined Products and Renewables storage capacity - leased (barrels)
(1)
9,225 7,140
Gasoline inventory (barrels) (1) 2,748 2,532
Diesel inventory (barrels) (1) 1,973 2,391
Ethanol inventory (barrels) (1) 586 426
Biodiesel inventory (barrels) (1) 255 240

______

(1) Information is presented as of June 30, 2017 and June 30,
2016, respectively.

 

View Comments and Join the Discussion!