Western Midstream Announces Fourth-Quarter And Full-Year 2019 Results

HOUSTON, Feb. 27, 2020 /PRNewswire/ -- Today Western Midstream Partners, LP (NYSE: WES) ("WES" or the "Partnership") announced fourth-quarter and full-year 2019 financial and operating results. Net income (loss) available to limited partners for the fourth quarter of 2019 totaled $282.1 million, or $0.62 per common unit (diluted), with fourth-quarter 2019 Adjusted EBITDA((1)) totaling $447.6 million and fourth-quarter 2019 Distributable cash flow((1)) totaling $345.4 million. Net income (loss) available to limited partners for 2019 totaled $662.3 million, or $1.59 per common unit (diluted), with full-year 2019 Adjusted EBITDA((1)) of $1.719 billion and full-year 2019 Distributable cash flow((1)) of $1.325 billion. Financial and operational results are presented as if WES owned the assets acquired in February 2019 for all periods reported.

RECENT HIGHLIGHTS

    --  Processed record DJ Basin Complex gas throughput of 1.30 Bcf/d for the
        fourth quarter, representing a 15-percent sequential-quarter increase as
        third-quarter downstream constraints were resolved and did not impact
        fourth-quarter operations
    --  Gathered record Delaware Basin produced-water throughput of 610 MBbls/d
        for the fourth quarter, representing a 5-percent sequential-quarter
        increase
    --  Achieved record Delaware and DJ Basin oil throughput of 297 MBbls/d for
        the fourth quarter, representing an 8-percent sequential-quarter
        increase
    --  Delivered full-year 2019 Adjusted EBITDA((1)) of $1.719 billion,
        representing a 17-percent increase from 2018
    --  Realized capital expenditures below low-end 2019 guidance range
    --  Finalized service and governance agreements with Occidental that will
        position WES to operate as a stand-alone enterprise
    --  Priced a $3.5 billion four-tranche senior notes offering that was 6.2x
        oversubscribed with each tranche pricing at WES's lowest historical
        coupon for like-tenor notes

For the fourth quarter of 2019, WES paid a per-unit quarterly distribution of $0.6220. The full-year 2019 per-unit distribution of $2.47 represents a more than 5-percent increase over the full-year 2018 per-unit distribution of $2.35. This marks WES's 28(th) consecutive quarterly distribution increase and achieves WES's 2019 annual distribution-growth guidance range of 5 percent to 6 percent. The fourth-quarter 2019 Coverage ratio((1)) was 1.23 times. The full-year 2019 Coverage ratio((1) )was 1.18 times.

"I'm pleased with our fourth-quarter results," said Chief Executive Officer, Michael Ure. "In 2019, we placed the first Latham train and the second Mentone train into service; grew Adjusted EBITDA 17-percent year-over-year as a result of increased throughput across all products; and entered into new service, operating, and governing agreements at year end that enable us to operate more fully as an independent midstream company. This was a productive and successful year for WES, and we are ideally positioned to deliver strong results in 2020."

Fourth-quarter 2019 total natural-gas throughput((2)) averaged 4.3 Bcf/d, representing a 3-percent sequential-quarter increase and an 8-percent increase from fourth-quarter 2018. Fourth-quarter 2019 total throughput for crude-oil, NGLs, and produced-water assets((2)) averaged 1,378 MBbls/d, representing a 16-percent sequential-quarter increase and a 38-percent increase from fourth-quarter 2018. Full-year 2019 total natural-gas throughput((2) )averaged 4.2 Bcf/d, representing a 9-percent increase from full-year 2018. Full-year 2019 total throughput for crude-oil, NGLs, and produced-water assets((2)) averaged 1,195 MBbls/d, representing a 57-percent increase from full-year 2018.




                        (1) Please see the tables at the end
                         of this release for a
                         reconciliation of GAAP to non-GAAP
                         measures and calculation of the
                         Coverage ratio.


                        (2) Represents total throughput
                         attributable to WES, which excludes
                         the 25% third-party interest in
                         Chipeta and the 2.0% Occidental
                         subsidiary-owned limited partner
                         interest in WES Operating, which
                         collectively represent WES's
                         noncontrolling interests as of
                         December 31, 2019.

Fourth-quarter 2019 capital expenditures((1)), including equity investments and excluding capitalized interest, totaled $242.6 million, with cash maintenance capital expenditures totaling $29.6 million. For full-year 2019, capital expenditures((1)), including equity investments((2)) and excluding capitalized interest, totaled $1.249 billion, which is approximately $100 million below the 2019 guidance midpoint of $1.35 billion. For full-year 2019, cash maintenance capital expenditures totaled $124.4 million, which is approximately $11 million below the 2019 guidance midpoint of $135 million.

2020 GUIDANCE

    --  Adjusted EBITDA between $1.875 billion and $1.975 billion
    --  Total capital expenditures between $875 million and $950 million,
        including costs associated with over 60,000 horsepower of compression,
        over 140 miles of gathering, the completion of the second Latham train
        during first-quarter 2020, and the addition of two 30 MBbl/d
        oil-stabilization trains and approximately 180 MBbl/d of saltwater
        disposal capacity in the Delaware Basin by year-end 2020
    --  Total maintenance capital expenditures between $125 million and $135
        million
    --  Coverage ratio of at least 1.25x with ~1-percent year-over-year
        distribution increase from full-year 2019 per-unit distributions of
        $2.47 per unit

"Our 2020 guidance demonstrates our continued focus on capital-efficient organic growth and the strength of our balance sheet," said Chief Financial Officer, Mike Pearl. "We are focused on generating long-term value for all our stakeholders by maintaining our investment-grade credit profile, delivering exceptional customer service, and driving operational efficiencies throughout the organization."




                            (1) Accrual-based and excludes
                             capital expenditures associated
                             with the 25% third-party interest
                             in Chipeta.


                            (2) Acquisitions and contributions.

CONFERENCE CALL TOMORROW AT 1 P.M. CST

WES will host a conference call on Friday, February 28, 2020, at 1:00 p.m. Central Standard Time (2:00 p.m. Eastern Standard Time) to discuss fourth-quarter and full-year 2019 results. To participate, individuals should dial 877-883-0383 (Domestic) or 412-902-6506 (International) 15 minutes before the scheduled conference call time and enter participant access code 0032829. To access the live audio webcast of the conference call, please visit the investor relations section of the Partnership's website at www.westernmidstream.com. A replay of the conference call also will be available on the website for two weeks following the call.

ABOUT WESTERN MIDSTREAM

Western Midstream Partners, LP ("WES") is a Delaware master limited partnership formed to acquire, own, develop, and operate midstream assets. With midstream assets located in the Rocky Mountains, North-central Pennsylvania, Texas, and New Mexico, WES is engaged in the business of gathering, compressing, treating, processing, and transporting natural gas; gathering, stabilizing, and transporting condensate, natural-gas liquids, and crude oil; and gathering and disposing of produced water for its customers. In its capacity as a natural-gas processor, WES also buys and sells natural gas, natural-gas liquids, and condensate on behalf of itself and as an agent for its customers under certain contracts.

WESTERN MIDSTREAM ANNUAL REPORT AVAILABLE

WES has filed its Annual Report on Form 10-K for the fiscal year ended December 31, 2019, with the Securities and Exchange Commission. A copy of the report is available for viewing and downloading on the Western Midstream web site at www.westernmidstream.com. Unitholders may request hard copies of the report, which contains WES's audit financial statements, free of charge, by emailing investors@westernmidstream.com or by submitting a written request to Western Midstream Partners, LP at the following address: P.O. Box 1330, Houston, TX 77251-1330, Attention: Investor Relations.

For more information about Western Midstream Partners, LP, please visit www.westernmidstream.com.

This news release contains forward-looking statements. WES's management believes that its expectations are based on reasonable assumptions. No assurance, however, can be given that such expectations will prove correct. A number of factors could cause actual results to differ materially from the projections, anticipated results, or other expectations expressed in this news release. These factors include our ability to meet financial guidance or distribution-growth expectations; our ability to safely and efficiently operate WES's assets; the supply of, demand for, and price of oil, natural gas, NGLs, and related products or services; our ability to meet projected in-service dates for capital-growth projects; construction costs or capital expenditures exceeding estimated or budgeted costs or expenditures; and the other factors described in the "Risk Factors" section of WES's most-recent Form 10-K and Form 10-Q filed with the Securities and Exchange Commission and other public filings and press releases. Western Midstream Partners, LP undertakes no obligation to publicly update or revise any forward-looking statements.

WESTERN MIDSTREAM CONTACTS

Kristen S. Shults
Vice President, Investor Relations and Communications
Kristen.Shults@westernmidstream.com
832.636.6000

Abby Dempsey
Investor Relations
Abby.Dempsey@westernmidstream.com
832.636.6000

Western Midstream Partners, LP
RECONCILIATION OF GAAP TO NON-GAAP MEASURES

Below are reconciliations of (i) net income (loss) (GAAP) to WES's Distributable cash flow (non-GAAP), (ii) net income (loss) (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA attributable to Western Midstream Partners, LP ("Adjusted EBITDA") (non-GAAP), and (iii) operating income (loss) (GAAP) to Adjusted gross margin attributable to Western Midstream Partners, LP ("Adjusted gross margin") (non-GAAP), as required under Regulation G of the Securities Exchange Act of 1934. Management believes that WES's Distributable cash flow, Adjusted EBITDA, Adjusted gross margin, and Coverage ratio are widely accepted financial indicators of WES's financial performance compared to other publicly traded partnerships and are useful in assessing WES's ability to incur and service debt, fund capital expenditures, and make distributions. Distributable cash flow, Adjusted EBITDA, Adjusted gross margin, and Coverage ratio, as defined by WES, may not be comparable to similarly titled measures used by other companies. Therefore, WES's Distributable cash flow, Adjusted EBITDA, Adjusted gross margin, and Coverage ratio should be considered in conjunction with net income (loss) attributable to Western Midstream Partners, LP and other applicable performance measures, such as operating income (loss) or cash flows from operating activities.

WES defines "Distributable cash flow" as Adjusted EBITDA, plus interest income and the net settlement amounts from the sale and/or purchase of natural gas, condensate, and NGLs under WES Operating's commodity-price swap agreements to the extent such amounts are not recognized as Adjusted EBITDA, less Service revenues - fee based recognized in Adjusted EBITDA in excess of (less than) customer billings, net cash paid (or to be paid) for interest expense (including amortization of deferred debt issuance costs originally paid in cash and offset by non-cash capitalized interest), maintenance capital expenditures, WES Operating Series A Preferred unit distributions, income taxes, and Distributable cash flow attributable to noncontrolling interests to the extent such amounts are not excluded from Adjusted EBITDA.

WES defines Adjusted EBITDA as net income (loss), plus distributions from equity investments, non-cash equity-based compensation expense, interest expense, income tax expense, depreciation and amortization, impairments, and other expense (including lower of cost or market inventory adjustments recorded in cost of product), less gain (loss) on divestiture and other, net, income from equity investments, interest income, income tax benefit, other income, and the noncontrolling interests owners' proportionate share of revenues and expenses.

WES defines Adjusted gross margin as total revenues and other (less reimbursements for electricity-related expenses recorded as revenue), less cost of product, plus distributions from equity investments, and excluding the noncontrolling interests owners' proportionate share of revenues and cost of product.


                                                                                                
          
                Western Midstream Partners, LP


                                                                                            
     
            RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED)





       
                Distributable Cash Flow




                                                                           Three Months Ended                                   
              
                Year Ended
                                                                    
        December 31,                                                
                 December 31,



                     thousands except Coverage ratio       2019                                   2018                  2019                                                2018

    ---

                     Reconciliation of Net income
                      (loss) to Distributable cash flow
                      and calculation of the Coverage
                      ratio



       Net income (loss)                                        $
        
       295,440                                            $
              183,917                                  $
       
       807,700    $
       630,654



       Add:


        Distributions from equity
         investments                                     61,288                                         71,327                                        264,828                                216,977


        Non-cash equity-based
         compensation expense                             4,114                                          1,544                                         14,392                                  7,310


        Non-cash settled interest
         expense, net                                        19                                                                                           39


        Income tax (benefit) expense                        793                                         22,741                                         13,472                                 58,934


        Depreciation and amortization                   120,278                                        118,407                                        483,255                                389,164



       Impairments                                       1,985                                         75,298                                          6,279                                230,584


        Above-market component of swap
         agreements with Anadarko                                                                      10,896                                          7,407                                 51,618



       Other expense                                                                                   8,080                                        161,813                                  8,264



       Less:


        Recognized Service revenues - fee
         based in excess of (less than)
         customer billings                              (6,534)                                        53,527                                       (28,764)                                 62,498


        Gain (loss) on divestiture and
         other, net                                         (3)                                           961                                        (1,406)                                 1,312


        Equity income, net - affiliates                  62,035                                         61,595                                        237,518                                195,469


        Cash paid for maintenance capital
         expenditures                                    29,660                                         39,328                                        124,548                                120,865



       Capitalized interest                              6,047                                          7,196                                         26,980                                 32,479


        Cash paid for (reimbursement of)
         income taxes                                                                                   2,495                                             96                                  2,408



       Other income                                     37,792                                                                                       37,792                                  2,749


        Distributable cash flow
         attributable to noncontrolling
         interests (1)                                    9,512                                          9,000                                         36,976                                 36,138


        Distributable cash flow (2)                              $
        
       345,408                                            $
              318,108                                $
       
       1,325,445  $
       1,139,587

    ---

                     Distributions declared


        Distributions from WES Operating                         $
        
       284,505                                                                             $
       
      1,128,309


        Less: Cash reserve for the proper
         conduct of WES's business                        2,719                                                                             9,360


        Distributions to WES unitholders
         (3)                                                    $
        
       281,786                                                                             $
       
      1,118,949

    ---


       Coverage ratio                                     1.23                                      x                                       1.18                      x

    ---




     
     (1) For all periods presented, includes
              (i) the 25% third-party interest
              in Chipeta and (ii) the 2.0%
              Occidental subsidiary-owned
              limited partner interest in WES
              Operating, which collectively
              represent WES's noncontrolling
              interests as of December 31, 2019.



     
     (2) For the three months and year ended
              December 31, 2019, excludes cash
              payments of $107.7 million related
              to the settlement of interest-
              rate swap agreements.



     
     (3) Reflects cash distributions of
              $0.62200 and $2.47000 per unit
              declared for the three months and
              year ended December 31, 2019,
              respectively.


                                                                                                   
      
                Western Midstream Partners, LP


                                                                                         
           
        RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED)





       
                Adjusted EBITDA




                                                                      Three Months Ended                                    
              
                Year Ended
                                                                 
       December 31,                                               
                 December 31,



                     thousands                           2019                                  2018                                                           2019           2018

    ---

                     Reconciliation of Net income
                      (loss) to Adjusted EBITDA



       Net income (loss)                                     $
       
          295,440                            $
              183,917                                                      $
       
        807,700                 $
       630,654



       Add:


        Distributions from equity
         investments                                   61,288                                  71,327                                                          264,828                           216,977


        Non-cash equity-based
         compensation expense                           4,114                                   1,544                                                           14,392                             7,310



       Interest expense                               79,414                                  54,702                                                          303,286                           183,831



       Income tax expense                                793                                  22,741                                                           13,472                            58,934


        Depreciation and amortization                 120,278                                 118,407                                                          483,255                           389,164



       Impairments                                     1,985                                  75,298                                                            6,279                           230,584



       Other expense                                                                          8,080                                                          161,813                             8,264



       Less:


        Gain (loss) on divestiture and
         other, net                                       (3)                                    961                                                          (1,406)                            1,312


        Equity income, net -
         affiliates                                    62,035                                  61,595                                                          237,518                           195,469


        Interest income - affiliates                    4,225                                   4,225                                                           16,900                            16,900



       Other income                                   37,792                                                                                                  37,792                             2,749


        Adjusted EBITDA attributable
         to noncontrolling interests
         (1)                                          11,636                                  11,893                                                           45,131                            42,843



       Adjusted EBITDA                                       $
       
          447,627                            $
              457,342                                                    $
       
        1,719,090               $
       1,466,445

    ---

                     Reconciliation of Net cash
                      provided by operating
                      activities to Adjusted EBITDA


        Net cash provided by operating
         activities                                           $
       
          297,415                            $
              382,980                                                    $
       
        1,324,100               $
       1,348,175


        Interest (income) expense, net                 75,189                                  50,477                                                          286,386                           166,931


        Uncontributed cash-based
         compensation awards                          (1,891)                                   (53)                                                         (1,102)                              879


        Accretion and amortization of
         long-term obligations, net                   (1,942)                                (1,284)                                                         (8,441)                          (5,943)


        Current income tax (benefit)
         expense                                        (215)                               (33,012)                                                            5,863                          (80,114)


        Other (income) expense, net
         (2)                                         107,533                                   (460)                                                         106,136                           (3,209)


        Distributions from equity
         investments in excess of
         cumulative earnings -
         affiliates                                     9,053                                   9,769                                                           30,256                            29,585


        Changes in assets and
         liabilities:


        Accounts receivable, net                       35,283                                 (4,351)                                                          45,033                            60,502


        Accounts and imbalance
         payables and accrued
         liabilities, net                            (38,524)                                 15,476                                                           30,866                          (45,605)



       Other items, net                             (22,638)                                 49,693                                                         (54,876)                           38,087


        Adjusted EBITDA attributable
         to noncontrolling interests
         (1)                                        (11,636)                               (11,893)                                                         (45,131)                         (42,843)



       Adjusted EBITDA                                       $
       
          447,627                            $
              457,342                                                    $
       
        1,719,090               $
       1,466,445

    ---

                     Cash flow information


        Net cash provided by operating
         activities                                                                                                               $
              
                1,324,100                                     $
     1,348,175


        Net cash used in investing
         activities                                                                                                 (3,387,853)                                        (2,210,813)


        Net cash provided by (used in)
         financing activities                                                                                         2,071,573                                             875,192

    ---




     
     (1) For all periods presented, includes
              (i) the 25% third-party interest
              in Chipeta and (ii) the 2.0%
              Occidental subsidiary-owned
              limited partner interest in WES
              Operating, which collectively
              represent WES's noncontrolling
              interests as of December 31, 2019.



     
     (2) Excludes interest-rate swap losses
              of $25.6 million that will be paid
              in 2020 for the three months and
              year ended December 31, 2019, and
              $8.0 million for the three months
              and year ended December 31, 2018.


                                                                                
        
                Western Midstream Partners, LP


                                                                   
              
          RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED)





       
                Adjusted Gross Margin




                                                                  Three Months Ended                          
              
                Year Ended
                                                            
       December 31,                                       
                 December 31,



                     thousands                      2019                                2018                                        2019         2018

    ---

                     Reconciliation of Operating
                      income (loss) to Adjusted
                      gross margin


        Operating income (loss)                          $
       
           333,630                                 $
              264,647                     $
     
     1,231,343    $
       861,282



       Add:


        Distributions from equity
         investments                              61,288                                71,327                                       264,828                  216,977


        Operation and maintenance                173,387                               142,235                                       641,219                  480,861


        General and administrative                30,951                                19,747                                       114,591                   67,195


        Property and other taxes                  15,504                                10,352                                        61,352                   51,848


        Depreciation and amortization            120,278                               118,407                                       483,255                  389,164



       Impairments                                1,985                                75,298                                         6,279                  230,584



       Less:


        Gain (loss) on divestiture and
         other, net                                  (3)                                  961                                       (1,406)                    1,312


        Equity income, net -
         affiliates                               62,035                                61,595                                       237,518                  195,469


        Reimbursed electricity-
         related charges recorded as
         revenues                                 13,882                                16,474                                        74,629                   66,678


        Adjusted gross margin
         attributable to
         noncontrolling interests (1)             16,846                                15,913                                        64,049                   56,247


        Adjusted gross margin                            $
       
           644,263                                 $
              607,070                     $
     
     2,428,077  $
       1,978,205

    ---

        Adjusted gross margin for
         natural-gas assets                              $
       
           429,739                                 $
              395,281                     $
     
     1,656,041  $
       1,443,466


        Adjusted gross margin for
         crude-oil, NGLs, and
         produced-water assets                   214,524                               211,789                                       772,036                  534,739

    ---




     
     (1) For all periods presented, includes
              (i) the 25% third-party interest
              in Chipeta and (ii) the 2.0%
              Occidental subsidiary-owned
              limited partner interest in WES
              Operating, which collectively
              represent WES's noncontrolling
              interests as of December 31, 2019.


                                                                                      
         
                Western Midstream Partners, LP


                                                                              
              
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                           
              
                (Unaudited)




                                                                       Three Months Ended                              
              
                Year Ended
                                                                
         December 31,                                         
                 December 31,


                     thousands except per-unit
                      amounts                        2019                                      2018                                          2019         2018

    ---

                     Revenues and other


        Service revenues - fee
         based                                            $
          
            626,708                                   $
              593,765                       $
          
          2,388,191  $
          1,905,728


        Service revenues - product
         based                                     24,597                                      19,364                                          70,127                             88,785



       Product sales                              71,538                                      79,081                                         286,388                            303,020



       Other                                         367                                         416                                           1,468                              2,125

    ---

                     Total revenues and other     723,210                                     692,626                                       2,746,174                          2,299,658


                     Equity income, net -
                      affiliates                   62,035                                      61,595                                         237,518                            195,469


                     Operating expenses



       Cost of product                           109,507                                     124,496                                         444,247                            415,505


        Operation and maintenance                 173,387                                     142,235                                         641,219                            480,861


        General and administrative                 30,951                                      19,747                                         114,591                             67,195


        Property and other taxes                   15,504                                      10,352                                          61,352                             51,848


        Depreciation and
         amortization                             120,278                                     118,407                                         483,255                            389,164



       Impairments                                 1,985                                      75,298                                           6,279                            230,584

    ---

                     Total operating expenses     451,612                                     490,535                                       1,750,943                          1,635,157


                     Gain (loss) on divestiture
                      and other, net                  (3)                                        961                                         (1,406)                             1,312

    ---

                     Operating income (loss)      333,630                                     264,647                                       1,231,343                            861,282


        Interest income -
         affiliates                                 4,225                                       4,225                                          16,900                             16,900



       Interest expense                         (79,414)                                   (54,702)                                       (303,286)                          (183,831)


        Other income (expense), net
         (1)                                      37,792                                     (7,512)                                      (123,785)                            (4,763)

    ---

                     Income (loss) before income
                      taxes                       296,233                                     206,658                                         821,172                            689,588


        Income tax expense
         (benefit)                                    793                                      22,741                                          13,472                             58,934

    ---

                     Net income (loss)            295,440                                     183,917                                         807,700                            630,654


        Net income (loss)
         attributable to
         noncontrolling interests                   7,670                                      15,414                                         110,459                             79,083


                     Net income (loss)
                      attributable to Western
                      Midstream Partners, LP              $
          
            287,770                                   $
              168,503                         $
          
          697,241    $
          551,571


                     Limited partners' interest
                      in net income (loss):


        Net income (loss)
         attributable to Western
         Midstream Partners, LP                           $
          
            287,770                                   $
              168,503                         $
          
          697,241    $
          551,571


        Pre-acquisition net
         (income) loss allocated to
         Anadarko                                                                           (75,133)                                        (29,279)                         (182,142)


        General partner interest in
         net income (loss)                        (5,637)                                                                                   (5,637)

    ---

        Limited partners' interest
         in net income (loss)                             $
          
            282,133                                    $
              93,370                         $
          
          662,325    $
          369,429


                     Net income (loss) per
                      common unit - basic and
                      diluted                                $
         
             0.62                                      $
              0.43                            $
         
           1.59       $
          1.69


                     Weighted-average common
                      units outstanding - basic
                      and diluted                 452,934                                     218,938                                         415,794                            218,936

    ---




     
     (1) Includes net gains (losses) on
              interest-rate swaps of $37.6
              million and ($125.3) million for
              the three months and year ended
              December 31, 2019, respectively,
              and ($8.0) million for the three
              months and year ended December 31,
              2018.


                                               
          
              Western Midstream Partners, LP


                                           
          
              CONDENSED CONSOLIDATED BALANCE SHEETS


                                                    
            
                (Unaudited)




                                                              
              
                December 31,


                     thousands except number of
                      units                            2019                                            2018



        Total current assets                                   $
              
                402,412                  $
        344,764


        Note receivable - Anadarko                  260,000                                           260,000


        Net property, plant, and
         equipment                                9,064,931                                         8,410,353



       Other assets                              2,619,110                                         2,442,088


                     Total assets                           $
              
                12,346,453               $
        11,457,205

    ---

        Total current liabilities                              $
              
                485,954                  $
        637,477



       Long-term debt                            7,951,565                                         4,787,381


        APCWH Note Payable                                                                           427,493


        Asset retirement obligations                336,396                                           300,024



       Other liabilities                           227,245                                           412,147


                     Total liabilities            9,001,160                                         6,564,522

    ---

                     Equity and partners' capital


        Common units (443,971,409
         and 218,937,797 units
         issued and outstanding at
         December 31, 2019 and 2018,
         respectively)                            3,209,947                                           951,888


        General partner units
         (9,060,641 and zero units
         issued and outstanding at
         December 31, 2019 and 2018,
         respectively)                             (14,224)


        Net investment by Anadarko                                                                 1,388,018


        Noncontrolling interests                    149,570                                         2,552,777


                     Total liabilities, equity
                      and partners' capital                 $
              
                12,346,453               $
        11,457,205

    ---


                                                
             
               Western Midstream Partners, LP


                                        
             
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                         
             
                (Unaudited)




                                                                   
              
                Year Ended
                                                                       
                 December 31,


                     thousands                           2019                                                      2018

    ---

                     Cash flows from operating
                      activities


        Net income (loss)                                          $
              
                807,700                            $
           630,654


        Adjustments to reconcile
         net income (loss) to net
         cash provided by operating
         activities and changes in
         assets and liabilities:


        Depreciation and
         amortization                                 483,255                                                     389,164



       Impairments                                     6,279                                                     230,584


        (Gain) loss on divestiture
         and other, net                                 1,406                                                     (1,312)


        (Gain) loss on interest-
         rate swaps                                   125,334                                                       7,972


        Cash paid to settle
         interest-rate swaps                        (107,685)


        Change in other items, net                      7,811                                                      91,113


        Net cash provided by
         operating activities                                    $
              
                1,324,100                          $
           1,348,175

    ---

                     Cash flows from investing
                      activities


        Capital expenditures                                   $
              
                (1,188,829)                       $
           (1,948,595)


        Acquisitions from
         affiliates                               (2,007,926)                                                       (254)


        Acquisitions from third
         parties                                     (93,303)                                                  (161,858)


        Investments in equity
         affiliates                                 (128,393)                                                  (133,629)


        Distributions from equity
         investments in excess of
         cumulative earnings -
         affiliates                                    30,256                                                      29,585


        Proceeds from the sale of
         assets to third parties                          342                                                       3,938


        Net cash used in investing
         activities                                            $
              
                (3,387,853)                       $
           (2,210,813)

    ---

                     Cash flows from financing
                      activities


        Borrowings, net of debt
         issuance costs                                          $
              
                4,169,695                          $
           2,671,337


        Repayments of debt                        (1,467,595)                                                 (1,040,000)


        Increase (decrease) in
         outstanding checks                             1,571                                                     (3,206)


        Registration expenses
         related to the issuance of
         Partnership common units                       (855)


        Distributions to
         Partnership unitholders                    (969,073)                                                  (502,457)


        Distributions to Chipeta
         noncontrolling interest
         owner                                        (9,663)                                                   (13,529)


        Distributions to
         noncontrolling interest
         owners of WES Operating                    (118,225)                                                  (386,326)


        Net contributions from
         (distributions to)
         Anadarko                                     458,819                                                      97,755


        Above-market component of
         swap agreements with
         Anadarko                                       7,407                                                      51,618


        Finance lease payments -
         affiliates                                     (508)



        Net cash provided by (used
         in) financing activities                                $
              
                2,071,573                            $
           875,192

    ---

                     Net increase (decrease) in
                      cash and cash equivalents                      $
              
                7,820                             $
           12,554


                     Cash and cash equivalents
                      at beginning of period           92,142                                                      79,588


                     Cash and cash equivalents
                      at end of period                              $
              
                99,962                             $
           92,142

    ---


                                                                                  
              
              Western Midstream Partners, LP


                                                                                       
              
              OPERATING STATISTICS


                                                                                           
            
                (Unaudited)




                                                                         Three Months Ended                                    Year Ended
                                                                 December 31,                                     December 31,


                                                    2019                                      2018                2019                      2018




       
                Throughput for natural-gas assets (MMcf/d)


        Gathering, treating, and
         transportation                              534                                              589                                   528         546



       Processing                                 3,532                                            3,307                                 3,497       3,231


        Equity investment (1)                        423                                              272                                   398         291



       Total throughput                           4,489                                            4,168                                 4,423       4,068



        Throughput attributable to
         noncontrolling interests (2)                174                                              166                                   175         170


        Total throughput attributable
         to WES for natural-gas assets             4,315                                            4,002                                 4,248       3,898

    ---


       
                Throughput for crude-oil, NGLs, and produced-water assets (MBbls/d)


        Gathering, treating,
         transportation, and disposal                957                                              723                                   876         534


        Equity investment (3)                        449                                              298                                   343         241



       Total throughput                           1,406                                            1,021                                 1,219         775



        Throughput attributable to
         noncontrolling interests (2)                 28                                               20                                    24          15


        Total throughput attributable
         to WES for crude-oil, NGLs,
         and produced-water assets                 1,378                                            1,001                                 1,195         760



        Per-Mcf Adjusted gross margin
         for natural-gas assets (4)                        $
              
                1.08                                $
              1.07         $
     
     1.07  $
     1.01


        Per-Bbl Adjusted gross margin
         for crude-oil, NGLs, and
         produced-water assets (5)                  1.69                                             2.30                                  1.77        1.93

    ---


     
     (1) Represents the 14.81% share of
              average Fort Union throughput, 22%
              share of average Rendezvous
              throughput, 50% share of average
              Mi Vida and Ranch Westex
              throughput, and 30% share of
              average Red Bluff Express
              throughput.



     
     (2) For all periods presented, includes
              (i) the 25% third-party interest
              in Chipeta and (ii) the 2.0%
              Occidental subsidiary-owned
              limited partner interest in WES
              Operating, which collectively
              represent WES's noncontrolling
              interests as of December 31, 2019.



     
     (3) Represents the 10% share of average
              White Cliffs throughput; 25% share
              of average Mont Belvieu JV
              throughput; 20% share of average
              TEG, TEP, Whitethorn, and
              Saddlehorn throughput; 33.33%
              share of average FRP throughput;
              and 15% share of average Panola
              and Cactus II throughput.



     
     (4) Average for period. Calculated as
              Adjusted gross margin for natural-
              gas assets, divided by total
              throughput (MMcf/d) attributable
              to WES for natural-gas assets.



     
     (5) Average for period. Calculated as
              Adjusted gross margin for crude-
              oil, NGLs, and produced-water
              assets, divided by total
              throughput (MBbls/d) attributable
              to WES for crude-oil, NGLs, and
              produced-water assets.


                                       
             
                Western Midstream Partners, LP


                                      
             
                OPERATING STATISTICS (CONTINUED)


                                               
              
                (Unaudited)




                                  
            
               Three Months Ended December 31,


                             2019            2018                2019              2018              2019        2018



                                               Natural gas                                    Crude oil & NGLs            Produced water

                           
            (MMcf/d)                        (MBbls/d)                      (MBbls/d)



        Delaware Basin      1,274                     1,101                        168                       148      610                413



       DJ Basin            1,295                     1,185                        129                       107


        Equity investments    423                       272                        449                       298



       Other               1,497                     1,610                         50                        55


        Total throughput    4,489                     4,168                        796                       608      610                413

    ---

                                
              
            Year Ended December 31,


                        2019         2018            2019              2018        2019             2018



                                       Natural gas                          Crude oil & NGLs                 Produced water

                        
        (MMcf/d)                         (MBbls/d)                   (MBbls/d)



        Delaware Basin 1,226                  1,041                    150                 132           556                239


        DJ Basin       1,236                  1,133                    118                 105


        Equity
         investments     398                    291                    343                 241


        Other          1,563                  1,603                     52                  58


        Total
         throughput    4,423                  4,068                    663                 536           556                239

    ---

View original content to download multimedia:http://www.prnewswire.com/news-releases/western-midstream-announces-fourth-quarter-and-full-year-2019-results-301012940.html

SOURCE Western Midstream Partners, LP