Antero Midstream and AMGP Report Second Quarter 2018 Financial and Operating Results
DENVER, Aug. 1, 2018 /PRNewswire/ -- Antero Midstream Partners LP (NYSE: AM) ("Antero Midstream" or the "Partnership") and Antero Midstream GP LP (NYSE: AMGP) ("AMGP") today released their second quarter 2018 financial and operating results. The relevant condensed consolidated financial statements are included in Antero Midstream's and AMGP's Quarterly Reports on Form 10-Q for the quarter ended June 30, 2018, which have been filed with the Securities and Exchange Commission.
Antero Midstream Second Quarter 2018 Highlights Include:
-- Net income increased by 26% to $109 million compared to the prior year
quarter, or $0.41 per limited partner unit
-- Adjusted EBITDA increased by 26% to $176 million compared to the prior
year quarter
-- Distributable Cash Flow increased by 30% to $142 million compared to the
prior year quarter, resulting in DCF coverage of 1.3x
-- Increased distribution for the 14th consecutive quarter, achieving 30%
growth on an annualized basis
-- Record gathering, compression, fresh water delivery, processing and
fractionation volumes
-- Net Debt to trailing twelve months Adjusted EBITDA of 2.3x and $750
million of liquidity at quarter-end
AMGP Second Quarter 2018 Highlights Include:
-- Net income increased by $18 million to $14 million, or $0.07 per common
share, compared to the prior year quarter
-- Distributable Cash Flow increased by 294% to $23 million, compared to
the prior year quarter
-- Distributions declared for the quarter were $0.125 per common share, a
165% increase compared to the prior year full quarter
Commenting on the second quarter 2018 results, Paul Rady, Chairman and CEO said, "Antero Midstream delivered another strong quarter with record gathering, compression, processing and fractionation volumes. Additionally, Antero Midstream reported record fresh water delivery volumes, driven by Antero Resource's increase in completion stages per day. Looking to the second half of 2018, we expect additional gathering and compression volume growth as Antero expects to turn 65 to 75 wells to sales in the third quarter as compared to 51 wells placed to sales in the first half of the year."
For a discussion of the non-GAAP financial measures Adjusted EBITDA, Distributable Cash Flow, and net debt please see "Non-GAAP Financial Measures."
Antero Midstream Second Quarter Financial Results
Low pressure gathering volumes for the second quarter of 2018 averaged 1,981 MMcf/d, an 18% increase as compared to the prior year quarter. Compression volumes for the second quarter of 2018 averaged 1,558 MMcf/d, a 31% increase as compared to the second quarter of 2017. High pressure gathering volumes for the second quarter of 2018 averaged 1,932 MMcf/d, an 11% increase over the second quarter of 2017. The increase in gathering and compression volumes to Partnership record levels was driven by production growth from Antero Resources in Antero Midstream's area of dedication. Fresh water delivery volumes averaged a record 228 MBbl/d during the quarter, driven by increased completion stages per day. Antero Midstream treated 8 Mbbl/d of wastewater at the Antero Clearwater Facility during the second quarter.
Gross processing volumes from the processing and fractionation joint venture with MarkWest (a wholly-owned subsidiary of MPLX) (the "Joint Venture") averaged 571 MMcf/d for the second quarter of 2018, an increase of 164% compared to the prior year quarter. Gross Joint Venture fractionation volumes averaged 10,046 Bbl/d, a 148% increase compared to the prior year quarter. The increase in processing and fractionation volumes is driven by an increase in Antero Resources' rich gas and C3+ NGL production volumes.
Three Months Ended
June 30,
--------
Average Daily Volumes: 2017 2018 %
Change
------
Low Pressure Gathering (MMcf/d) 1,683 1,981 18%
Compression (MMcf/d) 1,192 1,558 31%
High Pressure Gathering (MMcf/d) 1,734 1,932 11%
Fresh Water Delivery (MBbl/d) 173 228 32%
Clearwater Treatment Volumes (MBbl/d) - 8 *
Gross Joint Venture Processing (MMcf/d) 216 571 164%
Gross Joint Venture Fractionation (Bbl/d) 4,039 10,046 148%
For the three months ended June 30, 2018, the Partnership reported revenues of $251 million, comprised of $119 million from the Gathering and Processing segment and $132 million from the Water Handling and Treatment segment. Revenues increased 30% compared to the prior year quarter, driven by growth in gathering, compression and fresh water delivery volumes. Water Handling and Treatment segment revenues include $3 million from wastewater treatment at the Antero Clearwater Facility and $51 million from wastewater handling and high rate water transfer services, 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 $63 million, respectively, for a total of $76 million, compared to $52 million in direct operating expenses in the prior year quarter. Water Handling and Treatment direct operating expenses include $49 million from wastewater handling and high rate water transfer services. General and administrative expenses including equity-based compensation were $15 million, in line with the prior year quarter. General and administrative expenses excluding equity-based compensation were $10 million during the second quarter of 2018, a 23% increase compared to the second quarter of 2017. Total operating expenses were $136 million, including $36 million of depreciation, $5 million of impairment and $4 million of accretion of contingent acquisition consideration and asset retirement obligations.
Net income for the second quarter of 2018 was $109 million, a 26% increase compared to the prior year quarter. Net income per limited partner unit was $0.41 per unit, a 5% increase compared to the prior year quarter. Adjusted EBITDA was $176 million, a 26% increase compared to the prior year quarter. Adjusted EBITDA for the quarter included $11 million in combined distributions from Stonewall Gathering LLC and the processing and fractionation Joint Venture. Cash interest paid was $6 million. Cash reserved for bond interest during the quarter was $9 million and cash reserved for payment of income tax withholding upon vesting of Antero Midstream equity-based compensation awards was $2 million. Maintenance capital expenditures during the quarter totaled $17 million and Distributable Cash Flow was $142 million, a 30% increase over the prior year quarter, resulting in a DCF coverage ratio of 1.3x.
The following table reconciles net income to Adjusted EBITDA and Distributable Cash Flow as used in this release (in thousands):
Three Months Ended June 30,
---------------------------
2017 2018
---- ----
Net income $87,175 109,466
Interest expense 9,015 14,628
Impairment of property and
equipment expense - 4,614
Depreciation expense 30,512 36,433
Accretion of contingent
acquisition consideration 3,590 3,947
Accretion of asset
retirement obligations - 34
Equity-based compensation 6,951 5,867
Equity in earnings of
unconsolidated affiliates (3,623) (9,264)
Distributions from
unconsolidated affiliates 5,820 10,810
Gain on sale of assets -
Antero Resources - (583)
--- ----
Adjusted EBITDA 139,440 175,952
Interest paid (2,308) (6,270)
Cash reserved for bond
interest (1) (8,734) (8,734)
Income tax withholding upon
vesting of Antero Midstream
Partners LP equity-based
compensation awards (2) (2,431) (1,500)
Maintenance capital
expenditures (3) (16,422) (17,289)
------- -------
Distributable Cash Flow $109,545 142,159
======== =======
Distributions Declared to
Antero Midstream Holders
Limited Partners $59,695 77,624
Incentive distribution
rights 15,328 33,137
------ ------
Total Aggregate
Distributions $75,023 110,761
======= =======
DCF coverage ratio 1.5x 1.3x
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) Estimate of current period portion
of expected cash payment for
income tax withholding
attributable to vesting of
Midstream LTIP equity-based
compensation awards to be paid in
the fourth quarter.
3) 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 --During the second quarter, Antero Midstream expanded one of its rich gas Marcellus compressor stations by 80 MMcf/d. Including the 440 MMcf/d of additions during the first quarter of 2018, Antero Midstream has expanded its compression capacity by 520 MMcf/d year-to-date. Antero Midstream's total compression capacity at the end of the second quarter of 2018 was over 2.2 Bcf/d in the Marcellus and Utica combined. Additionally, Antero Midstream connected 30 wells to its gathering system during the quarter. Antero Resources is currently operating five drilling rigs on Antero Midstream dedicated acreage.
The Joint Venture with MPLX continued construction on the Sherwood 10 and 11 Processing Plants, which are expected to be placed online by the end of the third quarter and fourth quarter of 2018, respectively. In addition, the Joint Venture commenced civil construction on its new processing site, "Smithburg", during the second quarter of 2018. The Smithburg Processing Site will initially have a footprint capable of supporting 1.2 Bcf/d of cryogenic processing facilities, or six 200 MMcf/d plants. Importantly, the Smithburg processing site is strategically located two miles west of the Sherwood Processing Facility and will connect to major long-haul pipelines and NGL infrastructure.
Water Handling and Treatment -- Antero Midstream's Marcellus and Utica fresh water delivery systems serviced 48 well completions during the second quarter of 2018, a 29% increase from the prior year quarter. Antero Resources operated six completion crews on Antero Midstream dedicated acreage in the second quarter of 2018 but expects to reduce its completion crews to four in the second half of 2018.
During the second quarter of 2018, Antero Midstream placed in service the Antero Clearwater Facility, which is the largest advanced wastewater treatment facility for shale oil and gas operations in the world. The Antero Clearwater Facility was temporarily taken offline in June for maintenance and to install additional pretreatment facilities to improve operations. The facility was placed back into commercial service at the end of July.
Balance Sheet and Liquidity
As of June 30, 2018, Antero Midstream had $20 million in cash and $770 million drawn on its $1.5 billion bank credit facility, resulting in $750 million of liquidity. Antero Midstream's net debt to trailing twelve months Adjusted EBITDA was 2.3x as of June 30, 2018. For a reconciliation of consolidated net debt to consolidated total debt, the most comparable GAAP measure, please read "Non-GAAP Financial Measures."
Commenting on Antero Midstream's distribution growth and balance sheet, Michael Kennedy, CFO of Antero Midstream said, "The success of Antero Midstream's organic growth model is highlighted by the recent declaration of the Partnership's fourteenth consecutive distribution increase reflecting a 30% annualized growth rate since its IPO in 2014. Importantly, Antero Midstream has delivered this peer-leading growth while maintaining a DCF coverage ratio well in excess of its initial coverage ratio targets in every quarter, demonstrating the consistency of Antero's development plan and integrated midstream strategy. Additionally, Antero Midstream continues to maintain a strong balance sheet with leverage at 2.3x as of June 30, 2018."
Capital Investments
Capital expenditures, excluding investments in the processing and fractionation joint venture, were $128 million in the second quarter of 2018 as compared to $147 million in the second quarter of 2017. Capital invested in gathering systems and related facilities was $113 million and capital invested in water handling and treatment assets was $15 million, including $5 million invested in the Antero Clearwater Facility. Investments in unconsolidated affiliates for the Joint Venture were $39 million during the quarter.
AMGP Second Quarter 2018 Financial Results
AMGP's equity in earnings from Antero Midstream, which reflects the cash distributions from Antero Midstream, was $33 million for the second quarter of 2018. Net income for the quarter was $14 million. AMGP's cash distributions from Antero Midstream were $33 million, net of $1.5 million of total cash reserved and distributed to Series B units of Antero IDR Holdings LLC. General and administrative expenses were $2.4 million, including $1.8 million of special committee and legal advisory fees. The provision and reserve for income taxes was $8 million, resulting in cash available for distribution of $23 million. The 294% increase in cash available for distribution from the second quarter of 2017 is driven by an increase in cash distributions from Antero Midstream.
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
June 30, 2018
-------------
Cash distributions from Antero Midstream Partners LP $33,137
Cash reserved for distributions to unvested Series B units of IDR LLC (1,011)
Cash distribution to vested Series B units of IDR LLC (506)
Cash distributions to Antero Midstream GP LP $31,620
General and administrative expenses (2,398)
Interest expense (18)
Special committee legal and advisory fees included in G&A expense(1) 1,844
Provision and reserve for income taxes (7,777)
Cash available for distribution $23,271
=======
DCF coverage ratio 1.0x
Common shares outstanding 186,209
Cash distribution per common share $0.125
======
1) Represents non-recurring
accrued legal and advisory
fees associated with the
ongoing special committee
process as disclosed on
February 26, 2018.
Conference Call
A joint conference call for Antero Midstream and AMGP is scheduled on Thursday, August 2, 2018 at 10:00 am MT to discuss the quarterly 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 Thursday, August 9, 2018 at 10:00 am MT at 1-844-512-2921 (U.S.) or 1-412-317-6671 (International) using the passcode 10120012.
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 Thursday, August 9, 2018 at 10:00 am MT. Information on Antero Midstream's website and AMGP's website does not constitute a portion of this press release.
Non-GAAP Financial Measures and Definitions
Antero Midstream uses Adjusted EBITDA as an important indicator of the Partnership's performance. Antero Midstream defines Adjusted EBITDA as net income before interest expense, impairment expense, gain on sale of assets, depreciation expense, accretion, 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, 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.
"Segment Adjusted EBITDA" is also used by our management team for various purposes, including as a measure of operating performance and as a basis for strategic planning and forecasting. Segment Adjusted EBITDA is a non-GAAP financial measure that we define as operating income before equity-based compensation expense, interest expense, depreciation expense, gain on sale of assets, impairment expense, accretion, excluding equity in earnings of unconsolidated affiliates, and including cash distributions from unconsolidated affiliates. Operating income is the most directly comparable GAAP financial measure to Segment Adjusted EBITDA because we do not account for interest expense on a segment basis.
The Partnership defines consolidated net debt as consolidated total debt less cash and cash equivalents. Antero Midstream views consolidated net debt as an important indicator in evaluating the Partnership's financial leverage.
The following table reconciles consolidated total debt to consolidated net debt ("Net Debt") as used in this release (in thousands):
June 30, 2018
-------------
Bank credit facility $770,000
5.375% AM senior notes due 2024 650,000
Net unamortized debt issuance costs (8,434)
------
Consolidated total debt $1,411,566
Cash and cash equivalents (19,525)
-------
Consolidated net debt $1,392,041
==========
The following table reconciles net income to Adjusted EBITDA for the twelve months ended June 30, 2018 as used in this release (in thousands):
Twelve Months Ended
June 30, 2018
Net income $362,620
Interest expense 45,631
Impairment of property and equipment expense 28,045
Depreciation expense 130,379
Accretion of contingent acquisition consideration 14,180
Accretion of asset retirement obligations 68
Equity-based compensation 26,124
Equity in earnings of unconsolidated affiliate (31,467)
Distributions from unconsolidated affiliates 32,270
Gain on sale of asset - Antero Resources (583)
Adjusted EBITDA $607,267
========
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. 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, 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, 2017.
For more information, contact Michael Kennedy - CFO of Antero Midstream and AMGP at (303) 357-6782 or mkennedy@anteroresources.com.
ANTERO MIDSTREAM PARTNERS LP
Condensed Consolidated Balance Sheets
December 31, 2017 and June 30, 2018
(Unaudited)
(In thousands)
December 31, June 30,
------------ --------
2017 2018
---- ----
Assets
Current assets:
Cash and
cash
equivalents $8,363 19,525
Accounts
receivable-Antero
Resources 110,182 114,072
Accounts
receivable-third
party 1,170 12,222
Prepaid expenses 670 539
--- ---
Total current assets 120,385 146,358
------- -------
Property and
equipment, net 2,605,602 2,770,311
Investments in
unconsolidated
affiliates 303,302 358,830
Other assets, net 12,920 20,730
------ ------
Total
assets $3,042,209 3,296,229
========== =========
Liabilities and Partners' Capital
Current liabilities:
Accounts
payable-Antero
Resources $6,459 3,856
Accounts
payable-third party 8,642 18,754
Accrued liabilities 106,006 89,182
Other current
liabilities 209 213
--- ---
Total current
liabilities 121,316 112,005
Long-term
liabilities:
Long-term debt 1,196,000 1,411,566
Contingent
acquisition
consideration 208,014 215,835
Asset retirement
obligations - 3,114
Other 410 2,576
--- -----
Total liabilities 1,525,740 1,745,096
--------- ---------
Partners' capital:
Common unitholders -
public (88,059
units and 88,164
units issued and
outstanding at
December 31, 2017
and June 30, 2018,
respectively) 1,708,379 1,722,315
Common unitholder -
Antero Resources
(98,870 units
issued and
outstanding at
December 31, 2017
and June 30, 2018) (215,682) (204,319)
General partner 23,772 33,137
------ ------
Total partners'
capital 1,516,469 1,551,133
--------- ---------
Total
liabilities
and
partners'
capital $3,042,209 3,296,229
========== =========
ANTERO MIDSTREAM PARTNERS LP
Condensed Consolidated Statements of Operations and Comprehensive Income
Three Months Ended June 30, 2017 and 2018
(Unaudited)
(In thousands, except per unit amounts)
Three Months Ended June 30,
---------------------------
2017 2018
---- ----
Revenue:
Gathering and compression-Antero Resources $98,633 118,136
Water handling and treatment-Antero Resources 95,004 132,231
Gathering and compression-third party 129 -
Water handling and treatment-third party - 25
Gain on sale of assets - Antero Resources - 583
--- ---
Total revenue 193,766 250,975
------- -------
Operating expenses:
Direct operating 52,308 75,623
General and administrative (including $6,951 and $5,867 of equity-based compensation in
2017 and 2018, respectively) 14,789 15,494
Impairment of property and equipment - 4,614
Depreciation 30,512 36,433
Accretion of contingent acquisition consideration 3,590 3,947
Accretion of asset retirement obligations - 34
--- ---
Total operating expenses 101,199 136,145
------- -------
Operating income 92,567 114,830
------ -------
Interest expense, net (9,015) (14,628)
Equity in earnings of unconsolidated affiliates 3,623 9,264
----- -----
Net income and comprehensive income 87,175 109,466
Net income attributable to incentive distribution rights (15,328) (33,145)
------- -------
Limited partners' interest in net income $71,847 76,321
======= ======
Net income per limited partner unit - basic and diluted $0.39 0.41
Weighted average limited partner units outstanding - basic 186,065 187,018
Weighted average limited partner units outstanding - diluted 186,533 187,318
ANTERO MIDSTREAM PARTNERS LP
Condensed Consolidated Results of Segment Operations
Three Months Ended June 30, 2017 and 2018
(Unaudited)
(In thousands)
Water
Gathering and Handling and Consolidated
Processing Treatment Total
---------- --------- -----
Three months ended June 30, 2017
Revenues:
Revenue - Antero Resources $98,633 95,004 193,637
Revenue - third-party 129 - 129
--- --- ---
Total revenues 98,762 95,004 193,766
------ ------ -------
Operating expenses:
Direct operating 9,922 42,386 52,308
General and administrative (before equity-
based compensation) 5,468 2,370 7,838
Equity-based compensation 5,237 1,714 6,951
Depreciation 22,271 8,241 30,512
Accretion of contingent acquisition
consideration - 3,590 3,590
--- ----- -----
Total expenses 42,898 58,301 101,199
------ ------ -------
Operating income $55,864 36,703 92,567
======= ====== ======
Segment and consolidated
Adjusted EBITDA $89,192 50,248 139,440
Three months ended June 30, 2018
Revenues:
Revenue - Antero Resources $118,136 132,231 250,367
Revenue - third-party - 25 25
Gain on sales of assets - Antero Resources 583 - 583
--- --- ---
Total revenues 118,719 132,256 250,975
------- ------- -------
Operating expenses:
Direct operating 12,405 63,218 75,623
General and administrative (before equity-
based compensation) 7,240 2,387 9,627
Equity-based compensation 4,754 1,113 5,867
Impairment of property and equipment 4,614 - 4,614
Depreciation 24,258 12,175 36,433
Accretion of contingent acquisition
consideration - 3,947 3,947
Accretion of asset retirement obligations - 34 34
--- --- ---
Total expenses 53,271 82,874 136,145
------ ------ -------
Operating income $65,448 49,382 114,830
======= ====== =======
Segment and consolidated
Adjusted EBITDA $109,301 66,651 175,952
ANTERO MIDSTREAM PARTNERS LP
Selected Operating Data
Three Months Ended June 30, 2017 and 2018
(Unaudited)
(In thousands)
Amount of
Three Months Ended June 30, Increase Percentage
---------------------------
2017 2018 (Decrease) Change
---- ---- --------- ------
Revenue:
Revenue -Antero
Resources $193,637 250,367 56,730 29%
Revenue - third-party 129 25 (104) (81)%
Gain on sale of assets - Antero
Resources - 583 583 * %
--- --- ---
Total revenue 193,766 250,975 57,209 30%
------- ------- ------
Operating expenses:
Direct operating 52,308 75,623 23,315 45%
General and administrative (before
equity-based compensation) 7,838 9,627 1,789 23%
Equity-based compensation 6,951 5,867 (1,084) (16)%
Impairment of property and equipment - 4,614 4,614 *
Depreciation 30,512 36,433 5,921 19%
Accretion of contingent acquisition
consideration 3,590 3,947 357 10%
Accretion of asset retirement
obligations - 34 34 *
--- --- ---
Total operating expenses 101,199 136,145 34,946 35%
------- ------- ------
Operating income 92,567 114,830 22,263 24%
------ ------- ------
Interest expense (9,015) (14,628) 5,613 62%
Equity in earnings of unconsolidated
affiliates 3,623 9,264 5,641 156%
----- ----- -----
Net income $87,175 109,466 22,291 26%
======= ======= ======
Adjusted EBITDA $139,440 175,952 36,512 26%
Operating Data:
Gathering-low pressure (MMcf) 153,180 180,268 27,088 18%
Gathering-high pressure (MMcf) 157,806 175,818 18,012 11%
Compression (MMcf) 108,451 141,819 33,368 31%
Fresh water delivery (MBbl) 15,761 20,766 5,005 32%
Treated water (MBbl) - 700 700 *
Other fluid handling (MBbl) 3,400 4,382 982 29%
Wells serviced by fresh water
delivery 44 48 4 9%
Gathering-low pressure (MMcf/d) 1,683 1,981 298 18%
Gathering-high pressure (MMcf/d) 1,734 1,932 198 11%
Compression (MMcf/d) 1,192 1,558 366 31%
Fresh water delivery (MBbl/d) 173 228 55 32%
Treated water (MBbl/d) - 8 8 *
Other fluid handling (MBbl/d) 37 48 11 29%
Average realized fees:
Average gathering-low
pressure fee ($/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) $3.72 3.78 0.06 2%
Average treated water fee
($/Bbl) $ - 4.11 4.11 *
Joint Venture Operating Data:
Processing - Joint Venture (MMcf) 19,662 51,921 32,259 164%
Fractionation - Joint Venture (MBbl) 368 914 546 148%
Processing - Joint Venture (MMcf/d) 216 571 355 164%
Fractionation -Joint Venture (MBbl/
d) 4 10 6 148%
___________________________
* Not meaningful or applicable.
ANTERO MIDSTREAM PARTNERS LP
Condensed Consolidated Statements of Cash Flows
Six Months Ended June 30, 2017 and 2018
(Unaudited)
(In thousands)
Six Months Ended June 30,
-------------------------
2017 2018
---- ----
Cash flows provided by (used in)
operating activities:
Net income $162,267 217,571
Adjustment to reconcile net income to
net cash provided by operating
activities:
Depreciation 58,048 68,865
Accretion of contingent acquisition
consideration 7,116 7,821
Accretion of asset retirement
obligations - 68
Impairment of property and equipment - 4,614
Equity-based compensation 13,237 12,078
Equity in earnings of unconsolidated
affiliates (5,854) (17,126)
Distributions from unconsolidated
affiliates 5,820 17,895
Amortization of deferred financing
costs 1,267 1,385
Gain on sale of assets - Antero
Resources - (583)
Changes in assets and liabilities:
Accounts receivable-Antero Resources (14,923) (2,147)
Accounts receivable-third party 3 (36)
Prepaid expenses 235 131
Accounts payable-Antero Resources (204) (1,912)
Accounts payable-third party (523) 1,856
Accrued liabilities 8,449 1,951
----- -----
Net cash provided by operating
activities 234,938 312,431
------- -------
Cash flows used in investing
activities:
Additions to gathering systems and
facilities (155,365) (206,753)
Additions to water handling and
treatment systems (95,451) (49,054)
Investments in unconsolidated
affiliates (191,364) (56,297)
Change in other assets (4,804) (9,077)
------ ------
Net cash used in investing activities (446,984) (321,181)
-------- --------
Cash flows provided by (used in)
financing activities:
Distributions to unitholders (125,014) (193,670)
Borrowings on bank credit facilities,
net 95,000 215,000
Issuance of common units, net of
offering costs 246,585 -
Employee tax withholding for settlement
of equity compensation awards (932) (1,318)
Other (102) (100)
---- ----
Net cash provided by financing
activities 215,537 19,912
------- ------
Net increase in cash and cash
equivalents 3,491 11,162
Cash and cash equivalents, beginning of
period 14,042 8,363
------ -----
Cash and cash equivalents,
end of period $17,533 19,525
======= ======
Supplemental disclosure of cash flow
information:
Cash paid during the period
for interest $21,976 28,618
Increase (decrease) in
accrued capital expenditures
and accounts payable for
property and equipment $5,627 ( 11,209)
Antero Midstream GP LP
Condensed Consolidated Balance Sheets
December 31, 2017 and June 30, 2018
(Unaudited)
(In thousands, except number of shares and units)
December 31, June 30,
2017 2018
---- ----
Assets
Current assets:
Cash $5,987 5,300
Prepaid expenses - 867
Deferred financing costs - 104
--- ---
Total current assets 5,987 6,271
Investment in Antero Midstream Partners LP 23,772 33,137
------ ------
Total assets $29,759 39,408
======= ======
Liabilities and Partners' Capital
Current liabilities:
Accounts payable and accrued liabilities 293 823
Income taxes payable 13,858 13,310
------ ------
Total current liabilities 14,151 14,133
Non-current liability:
Liability for equity-based compensation - 2,191
--- -----
Total liabilities 14,151 16,324
Partners' capital:
Common shareholders -public (186,181,975 shares and 186,199,995 shares issued and outstanding
at December 31, 2017 and June 30, 2018, respectively) (19,866) (12,112)
IDR LLC Series B units (32,875 units vested at December 31, 2017 and June 30, 2018) 35,474 35,196
------ ------
Total partners' capital 15,608 23,084
------ ------
Total liabilities and partners' capital $29,759 39,408
======= ======
Antero Midstream GP LP
Condensed Consolidated Statements of Operations and Comprehensive Income
Three Months Ended June 30, 2017 and 2018
(Unaudited)
(In thousands, except per share amounts)
Three Months Ended June 30,
---------------------------
2017 2018
---- ----
Equity in earnings of Antero Midstream Partners LP $15,328 33,145
------- ------
Total income 15,328 33,145
------ ------
General and administrative expense 3,203 2,398
Equity-based compensation 9,631 9,111
----- -----
Total operating expenses 12,834 11,509
------ ------
Operating income 2,494 21,636
Interest Expense, net - 18
--- ---
Income before income taxes 2,494 21,618
Provision for income taxes (5,755) (7,231)
------ ------
Net income (loss) and comprehensive income (loss) (3,261) 14,387
Net income attributable to vested Series B units - (506)
Pre-IPO net income attributed to parent 1,640 -
----- ---
Net income (loss) attributable to common shareholders $(1,621) 13,881
======= ======
Net income (loss) per common share - basic and diluted $(0.01) 0.07
Weighted average number of common shares outstanding - basic and diluted 186,170 186,199
View original content with multimedia:http://www.prnewswire.com/news-releases/antero-midstream-and-amgp-report-second-quarter-2018-financial-and-operating-results-300690484.html
SOURCE Antero Midstream Partners LP; Antero Midstream GP LP
