Oasis Midstream Partners LP Announces Quarter Ended September 30, 2020 Earnings

HOUSTON, Nov. 3, 2020 /PRNewswire/ -- Oasis Midstream Partners LP (Nasdaq: OMP) ("OMP" or the "Partnership") today announced financial and operating results for the third quarter of 2020.

Third Quarter 2020 Highlights

    --  Declared the quarterly cash distribution of $0.54 per unit.
    --  Net income was $43.7 million and net cash from operating activities was
        $53.3 million.
    --  Adjusted EBITDA((1)) was $57.1 million and Adjusted EBITDA attributable
        to Oasis Midstream Partners LP((1)) was $37.3 million, a 45% increase
        from the second quarter.
    --  Distributable cash flow((1) )("DCF") was $34.1 million and DCF coverage
        was 1.8x.
    --  Solid cost control drove higher margins across commodity streams.
        Operating income improved to 55% of revenue in the third quarter,
        compared to 42% in the second quarter.
    --  Resumption of shut-in production drove higher volumes. Natural gas
        processing volumes were 213.1 MMscfpd in the third quarter, increasing
        approximately 40% from the second quarter. 61.5 MMscfpd of natural gas
        processing volumes were from third party producers, up approximately
        130% from the second quarter.
    --  Executed agreement to permanently waive default interest charges based
        on certain conditions set by OMP lenders that are expected to be
        satisfied (see "Waiver and Forbearance Agreement" below).
    --  OMP is not included in Oasis Petroleum's financial restructuring
        process; OMP and Oasis Petroleum continue to operate in the normal
        course; Oasis Petroleum expects to complete its restructuring and emerge
        from Chapter 11 later this month.

(1) Non-GAAP measure. See "Non-GAAP Financial Measures" below for definitions of all non-GAAP measures included herein and reconciliations to the most directly comparable financial measures under United States generally accepted accounting principles ("GAAP").

Chief Executive Officer, Taylor Reid, commented, "Volumes rebounded in the third quarter, as companies brought back a substantial amount of previously shut-in production. The OMP team managed costs exceptionally well, driving improved margins and coverage over the course of the quarter. We're pleased that conditions appear to have stabilized compared to earlier this year, and we continue to take a prudent approach to capital spending as we manage the current operating environment. To that end, we reduced our capital spending outlook in the third quarter and now expect full-year spending to be down approximately 70% from the original budget. In addition, OMP declared a quarterly cash distribution of $0.54 per unit and will continue to monitor market conditions and adjust its operational and financial strategy as appropriate. We remain focused on the health and safety of our employees, contractors, and communities as we continue to drive value for all stakeholders, including OMP unitholders."

Outlook Update

    --  Capital expenditures ("CapEx") net to OMP for full-year 2020 are
        expected to range from $21 million to $24 million, with $5 million to $8
        million of spending in the fourth quarter. Total 2020 CapEx net to OMP
        is almost 70% below original 2020 guidance.
    --  OMP expects to exceed the high-end of its 2020 EBITDA guidance released
        in August 2020 and has increased the range to $140 million to $144
        million, with fourth quarter EBITDA expected to range between $30
        million to $34 million.

Operational and Financial Update

The following table presents select operational and financial data:


                                                                  
     
     3Q20



                                                              OMP        Gross                       Net
                                                Ownership(1)





                                                                                  (In millions)


                                Bighorn DevCo

    ---

        Operating income                                      100
                                                                %                               $
      16.7                        $
      16.7


        Depreciation,
         amortization and                                       %
         impairment                                           100                     3.5                           3.5



       Total CapEx                                           100
                                                                %                    1.0                           1.0


                                Bobcat DevCo

    ---

        Operating income                                     35.3
                                                                %                               $
      22.5                         $
      7.9


        Depreciation and                                     35.3
         amortization                                           %                    4.1                           1.4



       Total CapEx(2)                                       35.3
                                                                %                  (1.7)                        (0.6)


                                Beartooth DevCo

    ---

        Operating income                                       70
                                                                %                                $
      6.5                         $
      4.6


        Depreciation and                                       70
         amortization                                           %                    2.3                           1.6



       Total CapEx(2)                                         70
                                                                %                  (0.5)                        (0.3)


                                Panther DevCo

    ---

        Operating income                                      100
                                                                %                                $
      1.7                         $
      1.7


        Depreciation,
         amortization and                                       %
         impairment                                           100                     0.6                           0.6



       Total CapEx(2)                                        100
                                                                %                  (3.6)                        (3.6)


                                Total OMP

    ---

        DevCo operating income                                                 $
       47.4                                $
     30.9


        Public company expenses                                            0.9                              0.9


        Partnership operating
         income                                                           46.5                             30.0


        Depreciation,
         amortization and
         impairment                                                       10.5                              7.2


        Equity-based
         compensation expense                                              0.1                              0.1


        Maintenance CapEx                                                  0.6                              0.8


        Expansion CapEx(2)                                               (5.4)                           (4.4)



       Total CapEx(2)                                                   (4.8)                           (3.6)




              __________________



              (1)              Represents OMP's ownership in each DevCo
                                  as of September 30, 2020.



              (2)              Negative amounts reflect differences
                                  between the estimated capital
                                  expenditures accrued in a reporting
                                  period and actual capital expenditures
                                  recognized in a subsequent reporting
                                  period.

The following table presents throughput volumes for the third quarter of 2020:


                                                             Metric  3Q20



                                    Bighorn DevCo

    ---

        Crude oil service volumes                    
      MBopd        31.4


        Natural gas service volumes                 
      MMscfpd      213.1


                                    Bobcat DevCo

    ---

        Crude oil service volumes                    
      MBopd        26.6


        Natural gas service volumes                 
      MMscfpd      254.0


        Water service volumes                       
      MBowpd        52.8


                                    Beartooth DevCo

    ---

        Water service volumes                       
      MBowpd        68.0


                                    Panther DevCo

    ---

        Crude oil service volumes                    
      MBopd        10.6


        Water service volumes                       
      MBowpd        41.0

Liquidity

As of September 30, 2020, the Partnership had cash and cash equivalents of $34.7 million and $487.5 million of borrowings outstanding under its revolving credit facility (the "Revolving Credit Facility"). The aggregate commitments under the Revolving Credit Facility were $575.0 million at September 30, 2020, and the Partnership had an unused borrowing capacity of $87.5 million. The Partnership has the ability to further increase the commitments on the revolving credit facility to $775.0 million.

The Partnership was in compliance with the covenants under its Revolving Credit Facility at September 30, 2020.

Waiver and Forbearance Agreement

In May 2020, the Partnership entered into a limited waiver (the "Limited Waiver") of an event of default with Wells Fargo Bank, N.A., as Administrative Agent (the "Administrative Agent") and the Majority Lenders (as defined in the Partnership's credit agreement), which provides forbearance of additional interest owed arising from an event of default ("Specified Default Interest") until the earlier of (i) November 10, 2020 and (ii) an event of default. Pursuant to the Limited Waiver, the Partnership recorded an additional interest charge of $28.0 million during the nine months ended September 30, 2020. No additional interest charge was recorded during the three months ended September 30, 2020. The Limited Waiver excludes the Specified Default Interest from the interest coverage ratio financial covenant calculation.

On September 29, 2020, the Partnership entered into a Waiver, Discharge and Forgiveness Agreement and Forbearance Extension (the "Waiver and Forbearance Agreement") to permanently waive payment of the Specified Default Interest, subject to certain conditions. Under the terms of the Waiver and Forbearance Agreement, the Administrative Agent and the Majority Lenders agreed to forbear from demanding payment of the Specified Default Interest until the earlier to occur of (i) an additional event of default and (ii) the occurrence of the maturity date provided for in the Senior Secured Superpriority Debtor-In-Possession Revolving Credit Agreement entered into on October 2, 2020, among Oasis Petroleum, the other parties party thereto, each of the lenders thereto and Wells Fargo Bank, N.A., as administrative agent and issuing bank. The effectiveness of the waiver, discharge and forgiveness of the Specified Default Interest is subject to certain conditions, namely, effectiveness of a chapter 11 plan of restructuring at Oasis Petroleum, as well as the maintenance of Oasis Petroleum's and certain of its subsidiaries' material contracts with OMP.

Quarterly Distribution

On November 3, 2020, the board of directors of OMP GP LLC (our "General Partner") declared the quarterly cash distribution for the third quarter of 2020 of $0.54 per unit. In addition, the General Partner will receive a cash distribution of $1.0 million attributable to the incentive distribution rights related to earnings for the third quarter of 2020. These distributions will be payable on November 27, 2020 to unitholders of record as of November 13, 2020.

Qualified Notice

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

Conference Call Information

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



     Date:         
     Wednesday, November 4, 2020



     Time:         
     10:00 a.m. Central Time


      Live Webcast:                                       
     
     https://www.webcaster4.com/Webcast/Page/1777/38457



     Website:      
     
                www.oasismidstream.com


     Or:





     Dial-in:       
     888-317-6003



     Intl. Dial in: 
     412-317-6061



     Conference ID:                0545071

A recording of the conference call will be available beginning at 11:30 a.m. Central Time on the day of the call and will be available until Wednesday, November 11, 2020 by dialing:



     Replay dial-in: 
     877-344-7529



     Intl. replay:   
     412-317-0088



     Replay code:                   10149670

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

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

Forward-Looking Statements

This press release contains forward-looking statements. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Partnership expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Partnership, including the Partnership's capital expenditure levels and other guidance included in this press release. These statements are based on certain assumptions made by the Partnership based on management's experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Partnership, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include, but are not limited to, developments in the global economy, particularly the public health crisis related to the novel coronavirus 2019 ("COVID-19") pandemic and the adverse impact thereof on demand for crude oil and natural gas and our customers' demand for our services, the risk of further impairments, the Partnership's ability to integrate acquisitions into its existing business, changes in crude oil and natural gas prices, weather and environmental conditions, the timing of planned capital expenditures, availability of acquisitions, uncertainties in the estimates of proved reserves and forecasted production results of the Partnership's customers, operational factors affecting the commencement or maintenance of producing wells, the condition of the capital markets generally, as well as the Partnership's ability to access them, the proximity to and capacity of transportation facilities, an inability of Oasis Petroleum Inc. and certain of its wholly-owned subsidiaries ("Oasis Petroleum") to effectively implement a plan of financial restructuring, an inability of Oasis Petroleum or our other customers to meet their operational and development plans on a timely basis or at all and uncertainties regarding environmental regulations or litigation and other legal or regulatory developments affecting the Partnership's business and other important factors. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, the Partnership's actual results and plans could differ materially from those expressed in any forward-looking statements. In addition, certain of our forward-looking statements address the various risks and uncertainties associated with the extraordinary market environment and impacts resulting from the COVID-19 pandemic and the actions of foreign oil producers (most notably Saudi Arabia and Russia) to increase crude oil production and the expected impact on our businesses, operations, earnings and results. Because considerable uncertainty exists with respect to foreign oil production and the future pace and extent of a global economic recovery from the effects of the COVID-19 pandemic, we cannot predict whether or when crude oil production and economic activities will return to normalized levels.

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

About Oasis Midstream Partners LP

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


                                                            
              
          OASIS MIDSTREAM PARTNERS LP


                                                       
              
          CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                    
        
                (UNAUDITED)




                                                                               September 30, 2020                                        December 31, 2019

                                                                                                                                  ---



                                                                                              (In thousands, except unit data)


                                 
              
                ASSETS



     Current assets



     Cash and cash equivalents                                                                        $
              34,699                                  $
         4,168



     Accounts receivable                                                                   4,470                                  5,969


      Accounts receivable - Oasis Petroleum                                                62,800                                 77,571



     Inventory                                                                             8,094



     Prepaid expenses                                                                      2,937                                  1,923



     Other current assets                                                                  1,679                                    138




     Total current assets                                                                114,679                                 89,769




     Property, plant and equipment                                                     1,177,654                              1,155,503


      Less: accumulated depreciation, amortization
       and impairment                                                                   (231,826)                              (98,982)



      Total property, plant and equipment, net                                            945,828                              1,056,521




     Operating lease right-of-use assets                                                   1,880                                  5,207



     Other assets                                                                          2,334                                  3,172




     Total assets                                                                                  $
              1,064,721                               $
        1,154,669



                         
              
                LIABILITIES AND EQUITY



     Current liabilities



     Accounts payable                                                                                  $
              2,510                                  $
         2,478



     Accounts payable - Oasis Petroleum                                                   33,915                                 27,139



     Accrued liabilities                                                                  12,854                                 50,210



     Accrued interest payable                                                             28,384                                    508



     Current operating lease liabilities                                                   2,006                                  3,005



     Other current liabilities                                                               634                                    594




     Total current liabilities                                                            80,303                                 83,934




     Long-term debt                                                                      487,500                                458,500



     Asset retirement obligations                                                          1,808                                  1,747



     Operating lease liabilities                                                             973                                  2,216



     Other liabilities                                                                     4,961                                  3,644




     Total liabilities                                                                   575,545                                550,041




     Equity



     Limited partners


      Common units (20,061,366 and 20,045,196 issued
       and outstanding at September 30, 2020 and
       December 31, 2019, respectively)                                                   172,087                                225,339


      Subordinated units (13,750,000 units issued and
       outstanding at September 30, 2020 and December
       31, 2019)                                                                           29,358                                 66,005



     General Partner                                                                       1,027                                  1,026




     Total partners' equity                                                              202,472                                292,370




     Non-controlling interests                                                           286,704                                312,258




     Total equity                                                                        489,176                                604,628




     Total liabilities and equity                                                                  $
              1,064,721                               $
        1,154,669


                                                                                                  
              
                OASIS MIDSTREAM PARTNERS LP


                                                                                        
              
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                                          
              
                (UNAUDITED)




                                                                Three Months Ended September 30,                                                 Nine Months Ended September 30,


                                                    2020                                        2019(1)                      2020                                                 2019(1)

                                                                                                                                                                                   ---



                                                                               
              
                (In thousands, except per unit data)



     
                Revenues


      Midstream services - Oasis
       Petroleum                                         $
       67,401                                                               $
              81,184                                      $
         206,340  $
       232,458


      Midstream services - third
       parties                                     1,953                                                      1,840                                                               11,041             4,792


      Product sales - Oasis
       Petroleum                                  15,184                                                     20,517                                                               39,841            60,517


      Product sales - third
       parties                                        17                                                          9                                                                   23                38




     Total revenues                              84,555                                                    103,550                                                              257,245           297,805




     
                Operating expenses


      Costs of product sales                       5,958                                                      7,001                                                               16,605            27,088


      Operating and maintenance                   12,682                                                     18,009                                                               44,030            54,975


      Depreciation and
       amortization                                9,083                                                      9,143                                                               31,161            26,825



     Impairment                                   1,458                                                                                                                        103,441


      General and administrative                   8,870                                                      7,665                                                               26,607            24,222



      Total operating expenses                    38,051                                                     41,818                                                              221,844           133,110




     Operating income                            46,504                                                     61,732                                                               35,401           164,695



     
                Other expenses


      Interest expense, net of
       capitalized interest                      (2,753)                                                   (4,612)                                                            (38,196)         (12,911)



     Other expenses                                 (7)                                                                                                                         (150)              (4)



      Total other expenses                       (2,760)                                                   (4,612)                                                            (38,346)         (12,915)



                   Net income (loss)              43,744                                                     57,120                                                              (2,945)          151,780



      Less: Net income
       attributable to Delaware
       Predecessor                                     -                                                     1,818                                                                                 4,104


      Less: Net income
       attributable to non-
       controlling interests                      16,483                                                     23,866                                                               29,319            68,499



                   Net income (loss)
                    attributable to Oasis
                    Midstream Partners LP         27,261                                                     31,436                                                             (32,264)           79,177


      Less: Net income
       attributable to General
       Partner                                     1,027                                                        745                                                                3,062             1,474



                   Net income (loss)
                    attributable to limited
                    partners                             $
       26,234                                                               $
              30,691                                     $
         (35,326)  $
       77,703



      Earnings (loss) per limited partner unit


      Common units - basic                                 $
       0.78                                                                 $
              0.91                                       $
         (1.05)    $
       2.30


      Common units - diluted                        0.78                                                       0.91                                                               (1.05)             2.30


      Weighted average number of limited partner
       units outstanding


      Common units - basic                        20,045                                                     20,027                                                               20,044            20,022


      Common units - diluted                      20,048                                                     20,038                                                               20,044            20,039




              __________________



              (1)              Retrospectively adjusted for the transfer
                                  of net assets between entities under
                                  common control.

Non-GAAP Financial Measures

Cash Interest, Adjusted EBITDA and DCF are supplemental non-GAAP financial measures that are used by management and external users of the Partnership's financial statements, such as industry analysts, investors, lenders and rating agencies. These non-GAAP financial measures should not be considered in isolation or as a substitute for interest expense, net income, operating income, net cash provided by operating activities or any other measures prepared under GAAP. Because Cash Interest, Adjusted EBITDA and DCF exclude some but not all items that affect interest expense, net income and net cash provided by operating activities and may vary among companies, the amounts presented may not be comparable to similar metrics of other companies.

Cash Interest

Cash Interest is defined as interest expense plus capitalized interest less amortization of deferred financing costs included in interest expense. Cash Interest is not a measure of interest expense as determined by GAAP. Management believes that the presentation of Cash Interest provides useful additional information to investors and analysts for assessing the interest charges incurred on the Partnership's debt, excluding non-cash amortization, and the Partnership's ability to maintain compliance with its debt covenants.

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


                                                          Three Months Ended September 30,                                      Nine Months Ended September 30,


                                              2020                                          2019(1)                 2020                                         2019(1)





                                                                                          
          
           (In thousands)


                  Interest expense, net of
                   capitalized interest(2)             $
          2,753                                                         $
          4,612                                   $
      38,196      $
     12,911


     Capitalized interest                        5                                                     331                                                          322              633


     Amortization of deferred
      financing costs                        (274)                                                  (243)                                                       (815)           (660)



                  Cash Interest(2)                 $
     
            2,484                                                     $
     
            4,700                               $
     
        37,703  $
     
       12,884


     Less: Cash Interest
      attributable to Delaware
      Predecessor                                                                                   (196)                                                                       (652)


     Less: Cash Interest
      attributable to non-
      controlling interests                    (3)                                                    (3)                                                         (9)             (8)



                  Cash Interest attributable
                   to Oasis Midstream
                   Partners LP(2)                  $
     
            2,481                                                     $
     
            4,501                               $
     
        37,694  $
     
       12,224




              __________________



              (1)              Retrospectively adjusted for the
                                  transfer of net assets between entities
                                  under common control.



              (2)              For the nine months ended September 30,
                                  2020, interest expense, Cash Interest
                                  and Cash Interest attributable to Oasis
                                  Midstream Partners LP each includes an
                                  additional interest charge of $28.0
                                  million pursuant to the Limited Waiver.
                                  Excluding this additional interest
                                  charge, Cash Interest and Cash Interest
                                  attributable to Oasis Midstream
                                  Partners LP each would have been $9.7
                                  million for the nine months ended
                                  September 30, 2020.

Adjusted EBITDA and Distributable Cash Flow

Adjusted EBITDA is defined as earnings (loss) before interest expense (net of capitalized interest), income taxes, depreciation, amortization, impairment, equity-based compensation expenses and other similar non-cash adjustments. Adjusted EBITDA attributable to Oasis Midstream Partners LP is defined as Adjusted EBITDA less Adjusted EBITDA attributable to Oasis Petroleum's retained interests in two of the Partnership's DevCos, Bobcat DevCo and Beartooth DevCo. Adjusted EBITDA should not be considered an alternative to net income (loss), net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Management believes that the presentation of Adjusted EBITDA provides information useful to investors and analysts for assessing the Partnership's results of operations, financial performance and the Partnership's ability to generate cash from its business operations without regard to the Partnership's financing methods or capital structure, coupled with the Partnership's ability to maintain compliance with its debt covenants. The GAAP measures most directly comparable to Adjusted EBITDA are net income (loss) and net cash provided by operating activities.

DCF is defined as Adjusted EBITDA attributable to Oasis Midstream Partners LP less Cash Interest attributable to Oasis Midstream Partners LP and maintenance capital expenditures attributable to Oasis Midstream Partners LP. DCF should not be considered an alternative to net income (loss), net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Management believes that the presentation of DCF provides information useful to investors and analysts for assessing the Partnership's results of operations, financial performance and the Partnership's ability to generate cash from its business operations without regard to the Partnership's financing methods or capital structure, coupled with the Partnership's ability to make distributions to its unitholders. The GAAP measures most directly comparable to DCF are net income (loss) and net cash provided by operating activities.

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


                                                                Three Months Ended September 30,                                           Nine Months Ended September 30,


                                                    2020                                         2019(1)                       2020                                          2019(1)





                                                                                                         
            
     (In thousands)


                   Net income (loss)                         $
          43,744                                                             $
         57,120                                     $
      (2,945)       $
       151,780


      Depreciation and amortization                9,083                                                    9,143                                                            31,161             26,825



     Impairment                                   1,458                                                                                                                   103,441


      Equity-based compensation
       expense                                        68                                                       84                                                               201                303


      Interest expense, net of
       capitalized interest                        2,753                                                    4,612                                                            38,196             12,911


                   Adjusted EBITDA                57,106                                                   70,959                                                           170,054            191,819


      Less: Adjusted EBITDA
       attributable to Delaware
       Predecessor                                                                                         2,078                                                                               4,897


      Less: Adjusted EBITDA
       attributable to non-
       controlling interests                      19,808                                                   26,913                                                            60,553             77,396



                   Adjusted EBITDA attributable
                    to Oasis Midstream Partners
                    LP                            37,298                                                   41,968                                                           109,501            109,526


      Less: Cash Interest
       attributable to Oasis
       Midstream Partners LP                       2,481                                                    4,501                                                            37,694             12,224


      Less: Maintenance capital
       expenditures attributable to
       Oasis Midstream Partners LP                   767                                                    1,760                                                             2,660              6,594



                   Distributable Cash Flow
                    attributable to Oasis
                    Midstream Partners LP(2)             $
     
            34,050                                                         $
     
           35,707                                  $
     
        69,147    $
      
         90,708





                   Net cash provided by operating
                    activities                               $
          53,260                                                             $
         59,874                                     $
      166,405        $
       175,578


      Interest expense, net of
       capitalized interest                        2,753                                                    4,612                                                            38,196             12,911


      Changes in working capital                   1,367                                                    6,716                                                          (33,732)             3,987


      Other non-cash adjustments                   (274)                                                   (243)                                                            (815)             (657)



                   Adjusted EBITDA                57,106                                                   70,959                                                           170,054            191,819


      Less: Adjusted EBITDA
       attributable to Delaware
       Predecessor                                                                                         2,078                                                                               4,897


      Less: Adjusted EBITDA
       attributable to non-
       controlling interests                      19,808                                                   26,913                                                            60,553             77,396



                   Adjusted EBITDA attributable
                    to Oasis Midstream Partners
                    LP                            37,298                                                   41,968                                                           109,501            109,526


      Less: Cash Interest
       attributable to Oasis
       Midstream Partners LP                       2,481                                                    4,501                                                            37,694             12,224


      Less: Maintenance capital
       expenditures attributable to
       Oasis Midstream Partners LP                   767                                                    1,760                                                             2,660              6,594



                   Distributable Cash Flow
                    attributable to Oasis
                    Midstream Partners LP(2)             $
     
            34,050                                                         $
     
           35,707                                  $
     
        69,147    $
      
         90,708





                   Distributions declared



     Limited partners                                       $
          18,258                                                             $
         17,405                                      $
      54,774         $
       49,848


      Incentive distribution rights                1,027                                                      745                                                             3,081              1,474



                   Total distributions                   $
     
            19,285                                                         $
     
           18,150                                  $
     
        57,855    $
      
         51,322





                   DCF coverage ratio(2)             1.8             x                                        2.0                 x                                             1.2  x             1.8 x




              __________________



              (1)              Retrospectively adjusted for the
                                  transfer of net assets between entities
                                  under common control.



              (2)              DCF attributable to Oasis Midstream
                                  Partners LP for the nine months ended
                                  September 30, 2020 was reduced by an
                                  additional interest charge of $28.0
                                  million, pursuant to the Limited
                                  Waiver. Excluding the impact of this
                                  additional interest charge, DCF
                                  attributable to Oasis Midstream
                                  Partners LP and the DCF coverage ratio
                                  would have been $97.2 million and 1.7x,
                                  respectively, for the nine months ended
                                  September 30, 2020.

View original content:http://www.prnewswire.com/news-releases/oasis-midstream-partners-lp-announces-quarter-ended-september-30-2020-earnings-301166075.html

SOURCE Oasis Midstream Partners LP