Western Midstream Announces Fourth-Quarter And Full-Year 2020 Results

HOUSTON, Feb. 23, 2021 /PRNewswire/ -- Today Western Midstream Partners, LP (NYSE: WES) ("WES" or the "Partnership") announced fourth-quarter and full-year 2020 financial and operating results. Net income (loss) available to limited partners for the fourth quarter of 2020 totaled $258.2 million, or $0.62 per common unit (diluted), with fourth-quarter 2020 Adjusted EBITDA((1)) totaling $484.0 million, fourth-quarter 2020 Cash flows from operating activities totaling $505.5 million, and fourth-quarter 2020 Free cash flow((1)) totaling $464.7 million. Net income (loss) available to limited partners for 2020 totaled $515.9 million, or $1.18 per common unit (diluted), with full-year 2020 Adjusted EBITDA((1)) totaling $2.0 billion, full-year 2020 Cash flows from operating activities totaling $1.6 billion, and full-year 2020 Free cash flow((1)) totaling $1.2 billion.

RECENT HIGHLIGHTS

    --  Strengthened operational performance by maintaining system availability
        above 99-percent for full-year 2020
    --  Repurchased 2,368,711 common units for aggregate consideration of $32.5
        million during the fourth quarter as part of the recently announced
        buyback program of up to $250 million of the Partnership's common units
        through December 31, 2021
    --  Executed open-market repurchases for $24.5 million of Senior Note due
        2023 during the fourth quarter for an aggregate repurchase price of
        $23.5 million; full-year 2020 repurchases totaled $218.0 million of
        Senior Notes due 2021, 2022, and 2023 for an aggregate repurchase price
        of $203.9 million
    --  Completed the sale of WES's 14.81-percent equity interest in Fort Union
        Gas Gathering, LLC, with an option agreement to sell WES's Bison
        treating facility for upfront consideration of $27.0 million


       
       __________________________________________________

    ---


       (1)     Please see the definitions of the Partnership's non-GAAP measures at the end of this release and reconciliation of GAAP
                  to non-GAAP measures.

In February 2021, WES paid its fourth-quarter 2020 per-unit distribution of $0.3110, which was unchanged from WES's third-quarter 2020 per-unit distribution. Fourth-quarter and full-year 2020 Free cash flow after distributions totaled $332.4 million and $531.3 million, respectively.

"Despite the unprecedented challenges brought on by the global pandemic and reduced producer activity, Western Midstream significantly outperformed all expectations in 2020 in our first full year as a stand-alone midstream operator," said President, Chief Executive Officer, and Chief Financial Officer, Michael Ure. "This year, we undertook the significant effort of transferring an employee base, separating our systems and processes into a standalone structure, and creating an entrepreneurial culture unique to WES. The organization's ability to achieve operational efficiencies and sustainable cost savings of approximately $175 million while keenly focusing on our customers enabled us to exceed the high end of our pre-COVID full-year Adjusted EBITDA range of $1.975 billion, while reducing capital expenditures to $322 million, which was nearly 50 percent of our originally issued full-year guidance range."

Mr. Ure continued, "I'm incredibly proud of our employees' ability to deliver this level of outperformance despite organizational changes, the ongoing COVID-19 pandemic, and the challenged commodity environment. These results demonstrate the resiliency of our people, quality of our industry-leading assets, and strength and durability of our contract portfolio."

As a result of depressed upstream investment in 2020, our fourth-quarter 2020 volumes declined as expected. Fourth-quarter 2020 total natural-gas throughput((1)) averaged 4.0 Bcf/d, representing a 7-percent sequential-quarter decrease and an 8-percent decrease from fourth-quarter 2019. Fourth-quarter 2020 total throughput for crude-oil and NGLs assets((1)) averaged 619 MBbls/d, representing a 10-percent sequential-quarter decrease and a 21-percent decrease from fourth-quarter 2019. Fourth-quarter 2020 total throughput for produced-water assets((1)) averaged 657 MBbls/d, representing a 2-percent sequential-quarter decrease and a 10-percent increase from fourth-quarter 2019.

Full-year 2020 total natural-gas throughput((1) )averaged 4.3 Bcf/d, representing a 1-percent increase from full-year 2019. Full-year 2020 total throughput for crude-oil and NGLs assets((1)) averaged 698 MBbls/d, representing a 7-percent increase from full-year 2019. Full-year 2020 total throughput for produced-water assets((1)) averaged 698 MBbls/d, representing a 28-percent increase from full-year 2019.



       
       _________________________________________________

    ---


       (1)     Represents total throughput attributable to WES, which excludes (i) the 2.0% Occidental subsidiary-owned limited
                  partner interest in WES Operating and (ii) for natural-gas throughput, the 25% third-party interest in Chipeta,
                  which collectively represent WES's noncontrolling interests.

Fourth-quarter and full-year 2020 capital expenditures((1) )totaled $58.0 million and $322.1 million, respectively, with full-year capital meaningfully below the low-end of our previously updated 2020 guidance range of $400 million to $450 million.

2021 GUIDANCE

While we are still evaluating the full financial impact of the recent winter storm, our 2021 guidance is unchanged:

    --  Adjusted EBITDA((2)) between $1.825 billion and $1.925 billion
    --  Total capital expenditures((1)) between $275 million and $375 million
    --  Debt to Trailing Twelve Month ("TTM") Adjusted EBITDA at or below 4.0
        times at year-end 2021
    --  Full-year 2021 distributions of at least $1.24 per unit((3))

"The organizational and operational changes made during 2020 have become a part of who we are as a company and will continue to generate value for our stakeholders for the foreseeable future," said Michael Ure. "By successfully creating a stand-alone midstream enterprise, we have generated significant momentum leading into 2021 and will continue to focus and refine our approach around realizing further sustainable cost efficiencies, safely delivering superior customer service, and returning value to stakeholders."

Ure continued, "During 2020, we returned over $1.2 billion to stakeholders through debt repurchases, cash distributions, unit buybacks, and units acquired through the Anadarko note exchange. We remain steadfast in our commitment to responsibly manage our balance sheet by maintaining leverage at or below 4.0 times at year-end 2021 and repaying our 2021 maturities using free cash flow, and based upon today's assessment, we intend to be at or below 3.5 times at year-end 2022. Furthermore, we intend to continue executing our $250 million common unit repurchase program, as market opportunities present themselves. By continuously evaluating and improving our operations, we will ensure our ability to meet these financial goals and further solidify our reputation as a premier midstream operator."



       
         ________________________________________________

    ---


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



       (2)       A reconciliation of the Adjusted EBITDA range to net cash provided by operating activities and net income (loss) is
                    not provided because the items necessary to estimate such amounts are not reasonably estimable at this time.



       (3) 
         The Board of Directors will continue to evaluate the distribution on a quarterly basis.

CONFERENCE CALL TOMORROW AT 1:00 P.M. CST

WES will host a conference call on Wednesday, February 24, 2021, at 1:00 p.m. Central Standard Time (2:00 p.m. Eastern Standard Time) to discuss fourth-quarter and full-year 2020 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 7882576. 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 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 Texas, New Mexico, Colorado, Utah, Wyoming, and Pennsylvania, 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.

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 expectations and any impact on such guidance and expectations that may result from disruptions caused by the recent cold-weather events; the ultimate impact of efforts to fight COVID-19 on the global economy and the timeline for a recovery in commodity demand and prices; 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 filed with the Securities and Exchange Commission and other public filings and press releases. WES undertakes no obligation to publicly update or revise any forward-looking statements.

WESTERN MIDSTREAM CONTACTS

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

Abby Dempsey
Investor Relations Supervisor
Abby.Dempsey@WesternMidstream.com
832.636.6000

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

WES defines "Free cash flow" as net cash provided by operating activities less total capital expenditures and contributions to equity investments, plus distributions from equity investments in excess of cumulative earnings. Management considers Free cash flow an appropriate metric for assessing capital discipline, cost efficiency, and balance-sheet strength. Although Free cash flow is the metric used to assess WES's ability to make distributions to unitholders, this measure should not be viewed as indicative of the actual amount of cash that is available for distributions or planned for distributions for a given period. Instead, Free cash flow should be considered indicative of the amount of cash that is available for distributions, debt repayments, and other general partnership purposes.

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

WES defines Adjusted gross margin attributable to Western Midstream Partners, LP ("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.

Below are reconciliations of (i) net cash provided by operating activities (GAAP) to Free cash flow (non-GAAP), (ii) net income (loss) (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA (non-GAAP), and (iii) operating income (loss) (GAAP) to Adjusted gross margin (non-GAAP), as required under Regulation G of the Securities Exchange Act of 1934. Management believes that WES's Free cash flow, Adjusted EBITDA, and Adjusted gross margin 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. Free cash flow, Adjusted EBITDA, and Adjusted gross margin as defined by WES, may not be comparable to similarly titled measures used by other companies. Therefore, WES's Free cash flow, Adjusted EBITDA, and Adjusted gross margin 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.


                                                                                              
       
                Western Midstream Partners, LP


                                                                                     
          
         RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED)





       
                Free Cash Flow




                                                                 Three Months Ended                          
              
                Year Ended

                                                  
              
          December 31,                            
              
                December 31,

                                                                                                                             ---

                     thousands              2020                                     2019                                                        2020               2019

    ---                                                                                                                                                       ---

                     Reconciliation of Net cash provided by
                      operating activities to Free cash flow


        Net cash provided by
         operating activities                      $
              
          505,525                   $
              297,415                                                      $
     
     1,637,418             $
        1,324,100



       Less:


        Capital expenditures              50,829                                    241,563                                                       423,091                      1,188,829


        Contributions to
         equity investments -
         related parties                     371                                     20,275                                                        19,388                        128,393



       Add:


        Distributions from
         equity investments in
         excess of cumulative
         earnings - related
         parties                          10,410                                      9,053                                                        32,160                         30,256

    ---

        Free cash flow                             $
              
          464,735                    $
              44,630                                                      $
     
     1,227,099                $
        37,134

    ---

                     Cash flow information


        Net cash provided by operating
         activities                                                                                                $
              
                1,637,418                                  $
     1,324,100


        Net cash used in investing activities                                                        (448,254)                                            (3,387,853)


        Net cash provided by (used in) financing
         activities                                                                                    (844,204)                                              2,071,573

    ---


                                                                                                  
     
                Western Midstream Partners, LP


                                                                                       
            
       RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED)





       
                Adjusted EBITDA




                                                                  Three Months Ended                             
              
                Year Ended

                                                      
           
          December 31,                               
              
                December 31,


                     thousands                  2020                                     2019                                                        2020               2019

    ---                                                                                                                                                           ---

                     Reconciliation of Net income (loss) to
                      Adjusted EBITDA


        Net income (loss)                              $
           
          270,776                      $
              295,440                                                        $
       
        516,852              $
       807,700



       Add:


        Distributions from equity
         investments                          69,231                                     61,288                                                       278,797                             264,828


        Non-cash equity-based
         compensation expense                  5,935                                      4,114                                                        22,462                              14,392


        Interest expense                     101,247                                     79,414                                                       380,058                             303,286


        Income tax expense                     2,206                                        793                                                        10,278                              13,472


        Depreciation and
         amortization                        106,398                                    120,278                                                       491,086                             483,255



       Impairments (1)                        3,314                                      1,985                                                       644,906                               6,279



       Other expense                              -                                                                                                  1,953                             161,813



       Less:


        Gain (loss) on divestiture
         and other, net                       12,285                                        (3)                                                        8,634                             (1,406)


        Gain (loss) on early
         extinguishment of debt                  862                                                                                                  11,234


        Equity income, net -
         related parties                      49,962                                     62,035                                                       226,750                             237,518


        Interest income - Anadarko
         note receivable                           -                                     4,225                                                        11,736                              16,900



       Other income                             412                                     37,792                                                         2,785                              37,792


        Income tax benefit                         -                                                                                                  4,280


        Adjusted EBITDA
         attributable to
         noncontrolling interests
         (2)                                 11,606                                     11,636                                                        50,607                              45,131

    ---


       Adjusted EBITDA                                $
           
          483,980                      $
              447,627                                                      $
       
        2,030,366            $
       1,719,090

    ---

                     Reconciliation of Net cash provided by
                      operating activities to Adjusted EBITDA


        Net cash provided by
         operating activities                          $
           
          505,525                      $
              297,415                                                      $
       
        1,637,418            $
       1,324,100


        Interest (income) expense,
         net                                 101,247                                     75,189                                                       368,322                             286,386


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


        Accretion and amortization
         of long-term
         obligations, net                    (2,172)                                   (1,942)                                                      (8,654)                            (8,441)


        Current income tax expense
         (benefit)                             1,303                                      (215)                                                        2,702                               5,863


        Other (income) expense,
         net (3)                               (413)                                     (152)                                                      (1,025)                            (1,549)


        Cash paid to settle
         interest-rate swaps                   6,440                                    107,685                                                        25,621                             107,685


        Distributions from equity
         investments in excess of
         cumulative earnings -
         related parties                      10,410                                      9,053                                                        32,160                              30,256


        Changes in assets and liabilities:


        Accounts receivable, net               1,350                                     35,283                                                       193,688                              45,033


        Accounts and imbalance
         payables and accrued
         liabilities, net                  (106,623)                                  (38,524)                                                     (144,437)                             30,866


        Other items, net                    (21,481)                                  (22,638)                                                      (24,822)                           (54,876)


        Adjusted EBITDA
         attributable to
         noncontrolling interests
         (2)                               (11,606)                                  (11,636)                                                      (50,607)                           (45,131)

    ---


       Adjusted EBITDA                                $
           
          483,980                      $
              447,627                                                      $
       
        2,030,366            $
       1,719,090

    ---

                     Cash flow information


        Net cash provided by operating activities                                                                    $
              
                1,637,418                                       $
      1,324,100


        Net cash used in investing activities                                                            (448,254)                                            (3,387,853)


        Net cash provided by (used in) financing
         activities                                                                                        (844,204)                                              2,071,573

    ---




              (1)              Includes goodwill impairment for
                                  the year ended December 31, 2020.



              (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.



              (3)              Excludes non-cash losses on
                                  interest-rate swaps of $25.6
                                  million, paid in 2020, for the
                                  three months and year ended
                                  December 31, 2019.


                                                                                     
        
                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                2020                                      2019                                        2020              2019

    ---                                                                                                                                           ---

                     Reconciliation of Operating income (loss)
                      to Adjusted gross margin


        Operating income (loss)                      $
              
          372,954                               $
              333,630                            $
       
       878,913  $
     1,231,343



       Add:


        Distributions from
         equity investments                 69,231                                      61,288                                       278,797                           264,828


        Operation and
         maintenance                       144,204                                     173,387                                       580,874                           641,219


        General and
         administrative                     37,303                                      30,951                                       155,769                           114,591


        Property and other taxes            11,077                                      15,504                                        68,340                            61,352


        Depreciation and
         amortization                      106,398                                     120,278                                       491,086                           483,255


        Impairments (1)                      3,314                                       1,985                                       644,906                             6,279



       Less:


        Gain (loss) on
         divestiture and other,
         net                                12,285                                         (3)                                        8,634                           (1,406)


        Equity income, net -
         related parties                    49,962                                      62,035                                       226,750                           237,518


        Reimbursed electricity-
         related charges
         recorded as revenues               18,161                                      13,882                                        79,261                            74,629


        Adjusted gross margin
         attributable to
         noncontrolling
         interests (2)                      15,669                                      16,846                                        65,835                            64,049

    ---

        Adjusted gross margin                        $
              
          648,404                               $
              644,263                          $
       
       2,718,205  $
     2,428,077

    ---

        Adjusted gross margin
         for natural-gas assets                      $
              
          436,294                               $
              429,739                          $
       
       1,820,926  $
     1,656,041


        Adjusted gross margin
         for crude-oil and NGLs
         assets                            152,909                                     161,196                                       647,390                           578,100


        Adjusted gross margin
         for produced-water
         assets                             59,201                                      53,328                                       249,889                           193,936

    ---




              (1)              Includes goodwill impairment for
                                  the year ended December 31, 2020.



              (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.


                                                                                       
          
                Western Midstream Partners, LP


                                                                              
              
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                            
              
                (Unaudited)




                                                                      Three Months Ended                            
              
                Year Ended

                                                         
          
            December 31,                              
              
                December 31,

                                                                                                                                    ---

                     thousands except per-
                      unit amounts                  2020                                      2019                                          2020          2019

    ---                                                                                                                                                 ---

                     Revenues and other


        Service revenues - fee
         based                                            $
          
            603,777                                  $
              626,708                        $
          
          2,584,323  $
          2,388,191


        Service revenues -
         product based                            13,132                                      24,597                                          48,369                              70,127


        Product sales                             30,068                                      71,538                                         138,559                             286,388



       Other                                        503                                         367                                           1,341                               1,468

    ---

                     Total revenues and
                      other                      647,480                                     723,210                                       2,772,592                           2,746,174


                     Equity income, net -
                      related parties             49,962                                      62,035                                         226,750                             237,518


                     Operating expenses


        Cost of product                           34,477                                     109,507                                         188,088                             444,247


        Operation and
         maintenance                             144,204                                     173,387                                         580,874                             641,219


        General and
         administrative                           37,303                                      30,951                                         155,769                             114,591


        Property and other
         taxes                                    11,077                                      15,504                                          68,340                              61,352


        Depreciation and
         amortization                            106,398                                     120,278                                         491,086                             483,255


        Long-lived asset and
         other impairments                         3,314                                       1,985                                         203,889                               6,279


        Goodwill impairment                            -                                                                                   441,017

    ---

                     Total operating
                      expenses                   336,773                                     451,612                                       2,129,063                           1,750,943


                     Gain (loss) on
                      divestiture and
                      other, net                  12,285                                         (3)                                          8,634                             (1,406)

    ---

                     Operating income
                      (loss)                     372,954                                     333,630                                         878,913                           1,231,343


        Interest income -
         Anadarko note
         receivable                                    -                                      4,225                                          11,736                              16,900


        Interest expense                       (101,247)                                   (79,414)                                       (380,058)                           (303,286)


        Gain (loss) on early
         extinguishment of
         debt                                        862                                                                                     11,234


        Other income
         (expense), net (1)                          413                                      37,792                                           1,025                           (123,785)

    ---

                     Income (loss) before
                      income taxes               272,982                                     296,233                                         522,850                             821,172


        Income tax expense
         (benefit)                                 2,206                                         793                                           5,998                              13,472

    ---

                     Net income (loss)           270,776                                     295,440                                         516,852                             807,700


        Net income (loss)
         attributable to
         noncontrolling
         interests                                 6,885                                       7,670                                        (10,160)                            110,459

    ---

                     Net income (loss)
                      attributable to
                      Western Midstream
                      Partners, LP                        $
          
            263,891                                  $
              287,770                          $
          
          527,012    $
          697,241


                     Limited partners' interest in net
                      income (loss):


        Net income (loss)
         attributable to
         Western Midstream
         Partners, LP                                     $
          
            263,891                                  $
              287,770                          $
          
          527,012    $
          697,241


        Pre-acquisition net
         (income) loss
         allocated to Anadarko                         -                                                                                                                     (29,279)


        General partner
         interest in net
         (income) loss                           (5,642)                                    (5,637)                                       (11,104)                            (5,637)

    ---

        Limited partners'
         interest in net
         income (loss)                                    $
          
            258,249                                  $
              282,133                          $
          
          515,908    $
          662,325


                     Net income (loss) per
                      common unit - basic
                      and diluted                            $
         
             0.62                                     $
              0.62                             $
         
           1.18       $
          1.59


                     Weighted-average
                      common units
                      outstanding - basic
                      and diluted                415,597                                     452,934                                         435,554                             415,794

    ---




              (1)              Includes losses associated
                                  with the interest-rate swap
                                  agreements for the year ended
                                  December 31, 2019.


                                                    
         
                Western Midstream Partners, LP


                                                  
       
                CONDENSED CONSOLIDATED BALANCE SHEETS


                                                        
              
                (Unaudited)




                     thousands except
                      number of units                      December 31,                                                 December 31,

                                                                   2020                                          2019

    ---                                                                                                          ---

        Total current assets                                                 $
              
                943,064                           $
        402,412


        Anadarko note
         receivable                                                   -                                        260,000


        Net property, plant,
         and equipment                                        8,709,945                                       9,064,931


        Other assets                                          2,177,018                                       2,619,110

    ---

                     Total assets                                         $
              
                11,830,027                        $
        12,346,453

    ---

        Total current
         liabilities                                                         $
              
                960,935                           $
        485,954


        Long-term debt                                        7,415,832                                       7,951,565


        Asset retirement
         obligations                                            260,283                                         336,396


        Other liabilities                                       297,765                                         227,245

    ---

                     Total liabilities                        8,934,815                                       9,001,160

    ---

                     Equity and partners' capital


        Common units
         (413,839,863 and
         443,971,409 units
         issued and
         outstanding at
         December 31, 2020
         and 2019,
         respectively)                                        2,778,339                                       3,209,947


        General partner
         units (9,060,641
         units issued and
         outstanding at
         December 31, 2020
         and 2019)                                             (17,208)                                       (14,224)


        Noncontrolling
         interests                                              134,081                                         149,570

    ---

                     Total liabilities,
                      equity, and
                      partners' capital                                   $
              
                11,830,027                        $
        12,346,453

    ---


                                               
              
                Western Midstream Partners, LP


                                      
              
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                        
              
                (Unaudited)




                                                                   
              
                Year Ended

                                                                  
              
                December 31,



                     thousands                            2020                                                      2019

    ---                                                                                                             ---

                     Cash flows from operating activities


        Net income (loss)                                          $
              
                516,852                             $
            807,700


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


        Depreciation and
         amortization                                  491,086                                                     483,255


        Long-lived asset and other
         impairments                                   203,889                                                       6,279


        Goodwill impairment                            441,017


        (Gain) loss on divestiture
         and other, net                                (8,634)                                                      1,406


        (Gain) loss on early
         extinguishment of debt                       (11,234)


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


        Cash paid to settle
         interest-rate swaps                          (25,621)                                                  (107,685)


        Change in other items, net                      30,063                                                       7,811

    ---

        Net cash provided by
         operating activities                                    $
              
                1,637,418                           $
            1,324,100

    ---

                     Cash flows from investing activities


        Capital expenditures                                     $
              
                (423,091)                        $
            (1,188,829)


        Acquisitions from related
         parties                                             -                                                (2,007,926)


        Acquisitions from third
         parties                                         (511)                                                   (93,303)


        Contributions to equity
         investments -related
         parties                                      (19,388)                                                  (128,393)


        Distributions from equity
         investments in excess of
         cumulative earnings -
         related parties                                32,160                                                      30,256


        Proceeds from the sale of
         assets to third parties                        20,333                                                         342


        Additions to materials and
         supplies inventory and
         other                                        (57,757)

    ---

        Net cash used in investing
         activities                                              $
              
                (448,254)                        $
            (3,387,853)

    ---

                     Cash flows from financing activities


        Borrowings, net of debt
         issuance costs                                          $
              
                3,681,173                           $
            4,169,695


        Repayments of debt                         (3,803,888)                                                 (1,467,595)


        Increase (decrease) in
         outstanding checks                             20,699                                                       1,571


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


        Distributions to
         Partnership unitholders                     (695,834)                                                  (969,073)


        Distributions to Chipeta
         noncontrolling interest
         owner                                         (8,644)                                                    (9,663)


        Distributions to
         noncontrolling interest
         owners of WES Operating                      (15,434)                                                  (118,225)


        Net contributions from
         (distributions to) related
         parties                                        24,466                                                     458,819


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


        Finance lease payments                        (14,207)                                                      (508)



       Unit repurchases                              (32,535)

    ---

        Net cash provided by (used
         in) financing activities                                $
              
                (844,204)                          $
            2,071,573


                     Net increase (decrease) in
                      cash and cash equivalents                    $
              
                344,960                               $
            7,820


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

    ---

                     Cash and cash equivalents
                      at end of period                             $
              
                444,922                              $
            99,962

    ---


                                                                         
              
              Western Midstream Partners, LP


                                                                              
              
              OPERATING STATISTICS


                                                                                   
            
                (Unaudited)




                                                                Three Months Ended                                    Year Ended

                                                                   December 31,                                       December 31,

                                                                                                             ---

                                                  2020                               2019                2020                        2019

                                                                                                                                   ---

                     Throughput for natural-gas assets (MMcf/
                      d)


        Gathering, treating, and
         transportation                            521                                       534                                     543         528



       Processing                               3,170                                     3,532                                   3,445       3,497


        Equity investments (1)                     429                                       423                                     445         398

    ---


       Total throughput                         4,120                                     4,489                                   4,433       4,423


        Throughput attributable to
         noncontrolling interests (2)              149                                       174                                     159         175

    ---

        Total throughput attributable
         to WES for natural-gas
         assets                                  3,971                                     4,315                                   4,274       4,248

    ---

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


        Gathering, treating, and
         transportation                            292                                       347                                     331         320


        Equity investments (3)                     339                                       449                                     381         343

    ---


       Total throughput                           631                                       796                                     712         663


        Throughput attributable to
         noncontrolling interests (2)               12                                        16                                      14          13

    ---

        Total throughput attributable
         to WES for crude-oil and
         NGLs assets                               619                                       780                                     698         650

    ---

                     Throughput for produced-water assets
                      (MBbls/d)


        Gathering and disposal                     670                                       610                                     712         556


        Throughput attributable to
         noncontrolling interests (2)               13                                        12                                      14          11

    ---

        Total throughput attributable
         to WES for produced-water
         assets                                    657                                       598                                     698         545

    ---

        Per-Mcf Adjusted gross
         margin for natural-gas
         assets (4)                                      $
       
                1.19                                $
              1.08           $
     
     1.16  $
     1.07


        Per-Bbl Adjusted gross
         margin for crude-oil and
         NGLs assets (5)                          2.69                                      2.27                                    2.54        2.44


        Per-Bbl Adjusted gross
         margin for produced-water
         assets (6)                               0.98                                      0.97                                    0.98        0.97

    ---




              (1)              Represents the 14.81% share of
                                  average Fort Union throughput
                                  (until divested in October 2020),
                                  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 2.0% Occidental
                                  subsidiary-owned limited partner
                                  interest in WES Operating and (ii)
                                  for natural-gas assets, the 25%
                                  third-party interest in Chipeta,
                                  which collectively represent WES's
                                  noncontrolling interests.



              (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 and NGLs assets, divided by
                                  total throughput (MBbls/d)
                                  attributable to WES for crude-oil
                                  and NGLs assets.



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


                                     
              
                Western Midstream Partners, LP


                                    
              
                OPERATING STATISTICS (CONTINUED)


                                              
              
                (Unaudited)




                                  
              
                Three Months Ended December 31,



                             2020               2019                2020              2019          2020            2019

                                                                                                                ---

                                                  Natural gas                                Crude oil & NGLs                Produced water

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

                                                                                                      ---


       Delaware Basin      1,196                        1,274                        178                   168          670                610



       DJ Basin            1,197                        1,295                         78                   129



       Equity investments    429                          423                        339                   449



       Other               1,298                        1,497                         36                    50

    ---


       Total throughput    4,120                        4,489                        631                   796          670                610

    ---





                                      
              
                Year Ended December 31,



                             2020               2019                2020              2019          2020            2019

                                                                                                                ---

                                                  Natural gas                                Crude oil & NGLs                Produced water

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

                                                                                                      ---


       Delaware Basin      1,297                        1,226                        189                   150          712                556



       DJ Basin            1,305                        1,236                        101                   118



       Equity investments    445                          398                        381                   343



       Other               1,386                        1,563                         41                    52

    ---


       Total throughput    4,433                        4,423                        712                   663          712                556

    ---

View original content to download multimedia:http://www.prnewswire.com/news-releases/western-midstream-announces-fourth-quarter-and-full-year-2020-results-301233932.html

SOURCE Western Midstream Partners, LP