Oasis Midstream Partners LP Announces Year Ended December 31, 2018 Earnings

HOUSTON, Feb. 26, 2019 /PRNewswire/ -- Oasis Midstream Partners LP (NYSE: OMP) (the "Partnership" or "OMP") today announced financial results for the quarter and year ended December 31, 2018 and updated its 2019 outlook.

Recent Highlights:

    --  Declared the quarterly cash distribution for the fourth quarter of 2018
        of $0.45 per unit, an approximate 5% increase from the cash distribution
        declared for the third quarter of 2018 and in line with the
        Partnership's 20% annualized distribution growth target.
    --  Net income was $146.4 million and net cash provided by operating
        activities was $205.0 million for the year ended December 31, 2018. Net
        income was $38.6 million and net cash provided by operating activities
        was $48.1 million for the quarter ended December 31, 2018.
    --  Adjusted EBITDA was $48.6 million and net Adjusted EBITDA attributable
        to the Partnership was $22.1 million for the quarter ended December 31,
        2018. Adjusted EBITDA is a non-GAAP financial measure. See "Non-GAAP
        Financial Measures" below.
    --  Distributable Cash Flow ("DCF") was $18.5 million for the quarter ended
        December 31, 2018, resulting in fourth quarter DCF coverage of 1.21x.
        Pro forma for OMP's acquisition of additional ownership interests in
        Bobcat DevCo LLC ("Bobcat DevCo") and Beartooth DevCo LLC ("Beartooth
        DevCo"), including a full quarter of cash interest on new debt
        associated with the dropdown acquisition, DCF coverage approximated
        1.43x for the fourth quarter. DCF is a non-GAAP financial measure. See
        "Non-GAAP Financial Measures" below.
    --  Successfully commenced operations at OMP's new 200 MMscfpd natural gas
        processing plant in Wild Basin ("Gas Plant II") in early December, and
        began servicing third party natural gas volumes during the fourth
        quarter of 2018.
    --  Completed the acquisition from Oasis Petroleum of an additional 15%
        ownership interest in Bobcat DevCo and an additional 30% ownership
        interest in Beartooth DevCo for total consideration of approximately
        $251.4 million, consisting of $172.4 million in cash and $79.0 million
        in common units.
    --  During the year ended 2018, OMP successfully signed multiple third party
        agreements across all three development companies and has commenced
        services pursuant to these arrangements to provide its full suite of
        midstream services for third party volumes.
    --  Increased water volumes in Beartooth DevCo to 151.1 thousand barrels of
        water per day ("Mbwpd"), a 53% increase compared to the fourth quarter
        of 2017. Approximately two-thirds of the increase was related to Oasis
        Petroleum's produced water growth and approximately one-third was
        associated with increased freshwater volumes, which was largely driven
        by third party sales.

"Fourth quarter results mark a strong end to an impressive year at Oasis Midstream Partners," said Taylor Reid, Chief Executive Officer of OMP. "During the quarter, we successfully started our new 200 MMscfpd gas plant and executed additional third-party deals in Wild Basin. Fourth quarter pro forma coverage of 1.43x exceeded our expectations. Additionally, OMP successfully completed its first drop as a public company, improving our scale, liquidity, and financial outlook. As we look to 2019, our sponsor's Wild Basin centered program insulates OMP's financial profile, and we are in a position to deliver our EBITDA, growth, and coverage outlook despite the decline in commodity prices. OMP exceeded expectations in 2018, and we look forward to executing our business and continuing to increase the value of our partners' investment in 2019 and beyond."

Gas Plant II Update:
OMP finished construction on Gas Plant II and began processing volumes in early December. With 320 MMscfpd of natural gas processing capacity, OMP is the second largest natural gas processor in the Williston Basin. Utilization of Gas Plant II approximated 60% through the first three weeks of February. OMP expects to run at 60% utilization in the beginning of 2019, and with additional third party deals, utilization is now expected to increase to above 90% by year end 2019 (vs. over 80% at the November 2018 update). Third party volumes are expected to account for approximately 30% to 40% of Gas Plant II's throughput by the fourth quarter of 2019.

2019 Capital Spending and Outlook:
On February 22, 2019, OMP entered into a capital expenditures arrangement (the "Capital Expenditures Arrangement") with Oasis Petroleum. Pursuant to this arrangement, in exchange for increasing its percentage ownership interest in Bobcat DevCo, OMP will cover up to $80 million of the capital contributions that Oasis Petroleum would otherwise be required to contribute to Bobcat DevCo during the 2019 calendar year. The arrangement provides an opportunity for OMP to increase its scale in an accretive manner while lowering the capital requirements of its sponsor. Based on current market values, OMP's ownership interest in Bobcat DevCo is expected to increase from 25% as of December 31, 2018 to between approximately 34% and 36% by year end 2019. Increasing ownership in Bobcat DevCo is expected to drive EBITDA and coverage higher throughout 2019. Capital expenditures guidance and highlights for 2019 provided below includes the Capital Expenditures Arrangement for all of 2019.

The terms of the Capital Expenditures Arrangement were approved by the Board of Directors of OMP GP LLC (the "General Partner") following a unanimous recommendation for approval from the conflicts committee of the Board of Directors of the General Partner, which consists entirely of independent directors. The conflicts committee was advised by Baird on financial matters and Richards, Layton & Finger, P.A. on legal matters. Oasis Petroleum was advised by Vinson and Elkins L.L.P. on legal matters.

The following table depicts our full year 2019 guidance for capital expenditures ("CapEx"):


                                                                           2019 CapEx



       
              DevCo       
     
     OMP Ownership(1)        
           
              Gross      
          
              Net(2)

    ---

                                                                         (In millions)



       Bighorn DevCo                               100%             
            $25 - 30            
            $25 - 30



       Bobcat DevCo                           30% - 31%     
           100 - 110             
            94 - 104



       Beartooth DevCo                              70%       
           17 - 22              
            12 - 15



                   Total CapEx                           
           
              $142 - 162 
          
              $131 - 149


              ___________________


               (1) OMP ownership reflects average estimated ownership
                during 2019.


               (2) Net CapEx range reflects 100% of estimated
                expansion CapEx for Bobcat DevCo pursuant to the
                Capital Expenditures Arrangement. Maintenance CapEx
                remains split by ownership.

Highlights for 2019 include:

    --  Growing distributions per unit approximately 5% each quarter -- 20%
        annualized rate;
    --  Expecting first quarter 2019 limited partner distribution coverage of
        approximately 1.5x and anticipate limited partner distribution coverage
        increasing to 1.8x - 2.0x as the year progresses;
    --  Maintenance CapEx of approximately 6% to 8% of Adjusted EBITDA, which is
        included in total CapEx estimate;
    --  Cash Interest of approximately $15 million in 2019; and
    --  Adjusted EBITDA attributable to OMP of approximately $148 million to
        $157 million in 2019 (an increase from the November 2018 update
        primarily due to the Capital Expenditures Arrangement).

Operational and Financial Update

Select operational and financial statistics are in the following table:


                                                                                             Three Months Ended                               Year Ended December 31,
                                                                                  December 31, 2018                                                      2018



                                                  
        
             OMP            Gross                                 Net                         Gross               Net
                                                    Ownership(1)



                                                                                               
              
         (In millions)


                                  Bighorn DevCo

    ---

        Operating income                              100%                 $
        6.0                                                  $
      6.0                              $
      22.1          $
      22.1


        Depreciation and
         amortization                                 100%            3.3                                             3.3                           11.4                        11.4



       Total CapEx                                   100%           19.2                                            19.2                           78.2                        78.2


                                  Bobcat DevCo

    ---

        Operating income                               25%                $
        19.9                                                  $
      3.4                              $
      74.3           $
      8.9


        Depreciation and
         amortization                                  25%            2.7                                             0.5                            9.0                         1.1



       Total CapEx                                    25%           23.7                                             3.5                          142.6                        15.4


                                  Beartooth DevCo

    ---

        Operating income                               70%                $
        15.1                                                  $
      8.2                              $
      55.3          $
      24.3


        Depreciation and
         amortization                                  70%            2.2                                             1.2                            8.0                         3.5



       Total CapEx                                    70%           15.2                                             8.6                           51.3                        23.0


                                  Total OMP

    ---

        DevCo operating income                                            $
        40.9                                                 $
      17.6                             $
      151.7          $
      55.4


        Public company expenses                                                0.6                                             0.6                              3.0                    3.0


        OMP operating income                                                  40.3                                            17.0                            148.8                   52.4


        Depreciation and
         amortization                                                            8.2                                             5.0                             28.4                   16.0


        Equity-based compensation
         expense                                                                 0.1                                             0.1                              0.4                    0.4



       Total CapEx(2)                                                        58.1                                            31.3                            272.1                  116.6


        Maintenance CapEx                                                      1.6                                             1.0                              6.9                    2.7



       Expansion CapEx                                                       56.5                                            30.3                            265.1                  113.8


              ___________________


               (1) OMP ownership interest as of December 31, 2018. On
                November 19, 2018, OMP acquired an additional 15%
                ownership interest in Bobcat DevCo and an additional
                30% ownership interest in Beartooth DevCo. Net amounts
                attributable to OMP were recorded prospectively from
                the closing date of the dropdown acquisition on
                November 19, 2018.


               (2) Excludes expansion capital expenditures of
                approximately $172.4 million for the acquisition of
                additional ownership interests in Bobcat DevCo and
                Beartooth DevCo on November 19, 2018.

The following table shows gross volumes for the full year 2018, fourth quarter 2018 actuals compared to fourth quarter 2018 guidance, and depicts OMP's gross volumes guidance for the first quarter 2019 and full year 2019.


                                              Metric         FY18        4Q18                   4Q18                  1Q19                  FY19
                                                     Actual       Actual          Guidance              Guidance              Guidance



                      Bighorn DevCo

    ---

        Crude oil
         service
         volumes                    
     Mbopd                  43.6         45.1  
             40 - 46     
             41 - 46     
             44 - 48


        Natural gas
         service
         volumes                    
     MMscfpd               102.8        113.0 
             125 - 140   
             160 - 190   
             200 - 240


                      Bobcat DevCo

    ---

        Crude oil
         service
         volumes                    
     Mbopd                  36.1         36.9  
             35 - 40     
             37 - 40     
             38 - 42


        Natural gas
         service
         volumes                    
     MMscfpd               147.7        166.8 
             175 - 195   
             220 - 240   
             270 - 290


        Water service
         volumes                    
     Mbwpd                  49.4         53.9  
             48 - 53     
             47 - 50     
             50 - 55


                      Beartooth
                       DevCo

    ---

        Water service
         volumes                    
     Mbwpd                 137.7        151.1 
             105 - 120   
             95 - 115    
             95 - 115

Liquidity and CapEx

As of December 31, 2018, OMP had cash and cash equivalents of $6.6 million and $318.0 million of borrowings outstanding under its revolving credit facility with an unused borrowing capacity of $82.0 million. OMP has the flexibility to expand the aggregate commitment amount under its revolving credit facility from $400 million to $600 million, subject to certain conditions. Expansion capital expenditures attributable to OMP during the fourth quarter of 2018 of $30.3 million, which excludes expansion capital expenditures of approximately $172.4 million for OMP's acquisition of additional ownership interests in Bobcat DevCo and Beartooth DevCo, were also in-line with expectations.

Quarterly Distribution

On February 5, 2019, the Board of Directors of the General Partner declared the quarterly distribution for the fourth quarter of 2018 of $0.45 per unit, a 20% increase from the fourth quarter of 2017 and 20% above the minimum quarterly distribution. In addition, the General Partner will receive a cash distribution of $0.1 million attributable to its incentive distribution rights related to earnings for the fourth quarter of 2018. These distributions will be paid on February 28, 2019 to unitholders of record as of February 15, 2019.

Qualified Notice

This release is intended to be a qualified notice under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat one hundred percent (100.0%) of the Partnership's distributions to non-U.S. investors as being attributable to income that is effectively connected with a United States trade or business. Accordingly, the Partnership's distributions to non-U.S. investors are subject to federal income tax withholding at the highest applicable effective tax rate.

Conference Call Information

Investors, analysts and other interested parties are invited to listen to the webcast and call:


     Date:     
     Wednesday, February 27, 2019


     Time:     
     11:30 a.m. Central Time


     Live
      Webcast:                                       
     
     https://www.webcaster4.com/Webcast/Page/1777/29263


     Website:  
     
                www.oasismidstream.com

Sell-side analysts with a question may use the following dial-in:



              Dial-in:                               
              888-317-6003



              Intl. Dial in:                         
              412-317-6061



              Conference ID:                                          5081699

A recording of the conference call will be available beginning at 1:30 p.m. Central Time on the day of the call and will be available until Wednesday, March 6, 2019 by dialing:


               Replay dial-in:             
              877-344-7529


               Intl. replay:               
              412-317-0088


               Replay code:                                   10128591

The conference call will also be available for replay for approximately 30 days at www.oasismidstream.com.

Contact:
Oasis Midstream Partners LP
Bob Bakanauskas, (281) 404-9600
Director, Investor Relations

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Partnership expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Partnership, including the Partnership's capital expenditure levels and other guidance included in this press release. These statements are based on certain assumptions made by the Partnership based on management's experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Partnership, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include, but are not limited to, the Partnership's ability to integrate acquisitions into its existing business, changes in crude oil and natural gas prices, weather and environmental conditions, the timing of planned capital expenditures, availability of acquisitions, uncertainties in the estimates of proved reserves and forecasted production results of the Partnership's customers, operational factors affecting the commencement or maintenance of producing wells, the condition of the capital markets generally, as well as the Partnership's ability to access them, the proximity to and capacity of transportation facilities, and uncertainties regarding environmental regulations or litigation and other legal or regulatory developments affecting the Partnership's business and other important factors. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, the Partnership's actual results and plans could differ materially from those expressed in any forward-looking statements.

Any forward-looking statement speaks only as of the date on which such statement is made and the Partnership undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

About Oasis Midstream Partners LP

Oasis Midstream Partners LP is a growth-oriented, fee-based master limited partnership formed by its sponsor, Oasis Petroleum Inc. to own, develop, operate and acquire a diversified portfolio of midstream assets in North America that are integral to the crude oil and natural gas operations of Oasis Petroleum Inc. and are strategically positioned to capture volumes from other producers. For more information, please visit the Partnership's website at www.oasismidstream.com.


                                               
              
             OASIS MIDSTREAM PARTNERS LP


                                               
              
             CONSOLIDATED BALANCE SHEETS


                                                       
           
                (Unaudited)




                                                               December 31, 2018                                 December 31, 2017

                                                                                                          ---

                                                             
              
                (In thousands)


                         
              
             ASSETS



     Current assets


      Cash and cash equivalents                                                      $
              6,649                              $
         883



     Accounts receivable                                                  2,481                             834


      Accounts receivable -Oasis
       Petroleum                                                          80,805                          85,818



     Prepaid expenses                                                     1,418                             778



     Other current assets                                                    22



     Total current assets                                                91,375                          88,313



      Property, plant and equipment                                      933,155                         653,928


      Less: accumulated depreciation
       and amortization                                                 (62,730)                       (34,348)


      Total property, plant and
       equipment, net                                                    870,425                         619,580




     Other assets                                                         2,452                           2,013



     Total assets                                                                 $
              964,252                           $
        709,906



                 
              
             LIABILITIES AND EQUITY



     Current liabilities



     Accounts payable                                                               $
              2,180            
              $


      Accounts payable -Oasis
       Petroleum                                                          33,014                          11,638



     Accrued liabilities                                                 57,657                          58,818


      Accrued interest payable                                               442                             114


      Total current liabilities                                           93,293                          70,570




     Long-term debt                                                     318,000                          78,000


      Asset retirement obligations                                         1,514                           1,316



     Total liabilities                                                  412,807                         149,886




     Partners' Equity



     Limited Partners


      Common units (20,029 and 13,762
       units issued and outstanding
       at December 31, 2018 and 2017,
       respectively)                                                     192,581                         167,401


      Subordinated units (13,750
       units issued and outstanding
       at December 31, 2018 and 2017)                                     45,937                          79,173



     General Partner                                                        112


      Total partners' equity                                             238,630                         246,574



      Non-controlling interests                                          312,815                         313,446



     Total equity                                                       551,445                         560,020


      Total liabilities and equity                                                 $
              964,252                           $
        709,906


                                                                      
              
                OASIS MIDSTREAM PARTNERS LP


                                                                 
              
                CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                              
              
                (Unaudited)




                                                          Three Months Ended December 31,                                     Year Ended December 31,

                                                                                                             ---

                                              2018                        2017                    2018                                      2017

                                                                                                                                          ---

                                                        
          
                (In thousands, except per unit data)



     
                Revenues


      Midstream services -
       Oasis Petroleum                             $
          64,115                                       $
              52,453                            $
           248,216  $
        168,205


      Midstream services -
       third parties                         1,164                                   458                                        2,604                             1,973


      Product sales - Oasis
       Petroleum                             6,884                                 3,620                                       17,476                            11,644


      Product sales - third
       parties                                  14                                   352                                        3,327                               394




     Total revenues                        72,177                                56,883                                      271,623                           182,216



                   Operating expenses


      Costs of product sales                 1,968                                 1,874                                        7,433                             6,085


      Operating and maintenance             15,322                                12,544                                       63,123                            39,441


      Depreciation and
       amortization                          8,192                                 4,371                                       28,404                            15,730


      General and
       administrative                        6,401                                 4,729                                       23,897                            18,597


      Total operating expenses              31,883                                23,518                                      122,857                            79,853


      Operating Income                      40,294                                33,365                                      148,766                           102,363


                   Other income (expense)


      Interest expense, net of
       capitalized interest                (1,735)                                                                          (2,343)                           (6,965)


      Other income (expense)                     1                                                                              (14)                                7


      Total other expense                  (1,734)                                                                          (2,357)                           (6,958)


      Income before income
       taxes                                38,560                                33,365                                      146,409                            95,405


      Income tax expense                         -                                                                                                          (22,858)


                   Net income               38,560                                33,365                                      146,409                            72,547


      Less: Net income prior to
       initial public offering                   -                                                                                                            37,577



      Net income subsequent to
       initial public offering              38,560                                33,365                                      146,409                            34,970


      Less: Net income
       attributable to non-
       controlling interests
       subsequent to initial
       public offering                      23,279                                22,253                                       96,354                            23,332


                   Net income attributable
                    to Oasis Midstream
                    Partners LP             15,281                                11,112                                       50,055                            11,638


      Less: Net income
       attributable to General
       Partner                                 112                                                                               112


                   Net income attributable
                    to limited partners            $
          15,169                                       $
              11,112                             $
           49,943   $
        11,638



      Earnings per limited partner unit


      Common units -Basic and
       diluted                                       $
          0.54                                         $
              0.41                               $
           1.82     $
        0.43


      Weighted average number of limited
       partners units outstanding


      Common units -Basic                   16,740                                13,628                                       14,504                            13,566


      Common units -Diluted                 16,751                                13,630                                       14,519                            13,568

Non-GAAP Financial Measures

Cash Interest

Cash Interest is a supplemental non-GAAP financial measure that is used by management and external users of the Partnership's financial statements, such as industry analysts, investors, lenders and rating agencies. The Partnership defines Cash Interest as interest expense plus capitalized interest less amortization of deferred financing costs included in interest expense. Cash Interest is not a measure of interest expense as determined by United States generally accepted accounting principles, or GAAP. Management believes that the presentation of Cash Interest provides useful additional information to investors and analysts for assessing the interest charges incurred on our debt, excluding non-cash amortization, and our ability to maintain compliance with our debt covenants.

The following table presents a reconciliation of the GAAP financial measure of interest expense, net of capitalized interest, to the non-GAAP financial measure of Cash Interest for the periods presented:


                                                             Three Months Ended                                Year Ended December 31,
                                                    December 31,


                                            2018                                  2017                 2018                                 2017



                                                                     
              
           (In thousands)


                  Interest expense, net of
                   capitalized interest                   $
              1,735                     
            $                                          $
      2,343        $
      6,965


     Capitalized interest                    965                                          562                                             4,870           1,220


     Amortization of deferred
      financing costs                      (164)                                       (119)                                            (525)          (126)


                  Cash Interest                  $
          
                2,536                                 $
             
                443          $
     
        6,688  $
       
        8,059


     Less: Cash Interest prior
      to the initial public
      offering                                                                                                                                         7,603


                  Cash Interest
                   attributable to Oasis
                   Midstream Partners LP         $
          
                2,536                                 $
             
                443          $
     
        6,688    $
       
        456

Adjusted EBITDA

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Partnership's financial statements, such as industry analysts, investors, lenders and rating agencies. The Partnership defines Adjusted EBITDA as earnings before interest expense (net of capitalized interest), income taxes, depreciation, amortization, equity-based compensation expenses and other similar non-cash adjustments. Adjusted EBITDA should not be considered an alternative to net income, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Management believes that the presentation of Adjusted EBITDA provides information useful to investors and analysts for assessing the Partnership's results of operations, financial performance and its ability to generate cash from its business operations without regard to its financing methods or capital structure, coupled with the Partnership's ability to maintain compliance with its debt covenants. The GAAP measures most directly comparable to Adjusted EBITDA are net income and net cash provided by operating activities.

Distributable Cash Flow ("DCF")

DCF is a supplemental non-GAAP financial measure that is used by management and external users of the Partnership's financial statements, such as industry analysts, investors, lenders and rating agencies. The Partnership defines DCF as Adjusted EBITDA attributable to the Partnership less Cash Interest and maintenance capital expenditures attributable to the Partnership. Maintenance capital expenditures are cash expenditures (including expenditures for the construction or development of new capital assets or the replacement, improvement or expansion of existing capital assets) made to maintain, over the long term, system operating capacity, operating income or revenue. DCF should not be considered an alternative to net income, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Management believes that the presentation of DCF provides information useful to investors and analysts for assessing the Partnership's results of operations, financial performance and ability to generate cash from its business operations without regard to its financing methods or capital structure, coupled with the Partnerships ability to make distributions to its unitholders. The GAAP measures most directly comparable to DCF are net income and net cash provided by operating activities.

The following table presents reconciliations of the GAAP financial measures of net income and net cash provided by operating activities to the non-GAAP financial measures of Adjusted EBITDA and DCF for the periods presented:


                                                                     Three Months Ended                                          Year Ended December 31,
                                                            December 31,


                                                   2018                                2017                  2018                                           2017



                                                                                       
        
     (In thousands)


                   Net income                               $
              38,560                                        $
      33,365                                    $
       146,409      $
     72,547


      Income tax expense                                                                                                                                                22,858


      Depreciation and
       amortization                               8,192                                              4,371                                               28,404            15,730


      Equity-based compensation
       expenses                                      76                                                 53                                                  356             1,052


      Interest expense, net of
       capitalized interest                       1,735                                                                                                  2,343             6,965


                   Adjusted EBITDA               48,563                                             37,789                                              177,512           119,152


      Less: Adjusted EBITDA prior
       to the initial public
       offering                                                                                                                                                         79,484


      Adjusted EBITDA subsequent
       to the initial public
       offering                                  48,563                                             37,789                                              177,512            39,668


      Less: Adjusted EBITDA
       attributable to non-
       controlling interests                     26,504                                             24,740                                              108,754            25,955


                   Adjusted EBITDA attributable
                    to Oasis Midstream Partners
                    LP                           22,059                                             13,049                                               68,758            13,713


      Cash Interest attributable
       to Oasis Midstream Partners
       LP                                         2,536                                                443                                                6,688               456


      Maintenance capital
       expenditures                               1,036                                              1,098                                                2,747             1,183


                   Distributable Cash Flow
                    attributable to Oasis
                    Midstream Partners LP               $
     
                18,487                                    $
     
        11,508                                 $
     
         59,323  $
     
       12,074





                   Net cash provided by
                    operating activities                    $
              48,112                                         $
      8,274                                    $
       205,012      $
     79,843


      Current tax expense                                                                                                                                               17,618


      Interest expense, net of
       capitalized interest                       1,735                                                                                                  2,343             6,965


      Changes in working capital                (2,038)                                            29,635                                             (30,362)           14,853


      Other non-cash adjustments                    754                                              (120)                                                 519             (127)


                   Adjusted EBITDA               48,563                                             37,789                                              177,512           119,152


      Less: Adjusted EBITDA prior
       to the initial public
       offering                                                                                                                                                         79,484


      Adjusted EBITDA subsequent
       to the initial public
       offering                                  48,563                                             37,789                                              177,512            39,668


      Less: Adjusted EBITDA
       attributable to non-
       controlling interests                     26,504                                             24,740                                              108,754            25,955


                   Adjusted EBITDA attributable
                    to Oasis Midstream Partners
                    LP                           22,059                                             13,049                                               68,758            13,713


      Cash Interest attributable
       to Oasis Midstream Partners
       LP                                         2,536                                                443                                                6,688               456


      Maintenance capital
       expenditures                               1,036                                              1,098                                                2,747             1,183


                   Distributable Cash Flow
                    attributable to Oasis
                    Midstream Partners LP               $
     
                18,487                                    $
     
        11,508                                 $
     
         59,323  $
     
       12,074




                   Distributions Declared



     Limited partners                                      $
              15,208                                        $
      10,317                                     $
       49,135      $
     10,991


      Incentive distribution
       rights                                       112                                                                                                    112


                   Total distributions                  $
     
                15,320                                    $
     
        10,317                                 $
     
         49,247  $
     
       10,991




                   DCF coverage ratio             1.21x                                             1.12x                                               1.20x            1.10x

View original content:http://www.prnewswire.com/news-releases/oasis-midstream-partners-lp-announces-year-ended-december-31-2018-earnings-300802737.html

SOURCE Oasis Midstream Partners LP