EX-99.1 2 wes_wgp20178-kxq3earningsr.htm EXHIBIT 99.1 Exhibit


EXHIBIT 99.1
westerngasreleaselogo01.jpg

WESTERN GAS ANNOUNCES
THIRD-QUARTER 2017 RESULTS

UPDATES 2017 CAPITAL EXPENDITURE OUTLOOK

HOUSTON, October 31, 2017 – Western Gas Partners, LP (NYSE: WES) (“WES” or the “Partnership”) and Western Gas Equity Partners, LP (NYSE: WGP) (“WGP”) today announced third-quarter 2017 financial and operating results.
WESTERN GAS PARTNERS, LP
Net income (loss) available to limited partners for the third quarter of 2017 totaled $65.1 million, or $0.38 per common unit (diluted), with third-quarter 2017 Adjusted EBITDA(1) of $257.8 million and third-quarter 2017 Distributable cash flow(1) of $231.9 million.
WES previously declared a quarterly distribution of $0.905 per unit for the third quarter of 2017. This distribution represented a 2% increase over the prior quarter’s distribution and a 7% increase over the third-quarter 2016 distribution of $0.845 per unit. The third-quarter 2017 Coverage ratio(1) of 1.09 times was based on the quarterly distribution of $0.905 per unit.
“Our portfolio continues to display strong quarterly performance, driven by accelerated producer activity in the DJ and Delaware Basins, despite the over $3.0 million impact to Adjusted EBITDA associated with extreme weather events,” said Chief Executive Officer, Benjamin Fink. “Our Ramsey processing facility is nearing capacity as we prepare to commission Ramsey VI later this quarter, and we remain confident that the growing production in the Delaware and DJ Basins will support the significant processing capacity we are adding at our new Mentone and Latham facilities, both of which are on schedule.”
















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

1



Total throughput attributable to WES for natural gas assets for the third quarter of 2017 averaged 3.4 Bcf/d, which was 1% below the prior quarter (virtually flat when adjusted for the Helper and Clawson divestitures in June 2017) and 16% below the third quarter of 2016. Total throughput for crude, NGL and produced water assets for the third quarter of 2017 averaged 209 MBbls/d, which was 15% above the prior quarter and 13% above the third quarter of 2016.
Capital expenditures attributable to WES, including equity investments but excluding acquisitions, totaled $156.5 million on a cash basis and $222.3 million on an accrual basis during the third quarter of 2017, with maintenance capital expenditures on a cash basis of $10.6 million. WES is updating its 2017 outlook for capital expenditures to a range of $800 million to $850 million and maintenance capital expenditures to a range of $50 million to $55 million.
WESTERN GAS EQUITY PARTNERS, LP
WGP indirectly owns the entire general partner interest in WES, 100% of the incentive distribution rights in WES and 50,132,046 WES common units. Net income (loss) available to limited partners for the third quarter of 2017 totaled $96.2 million, or $0.44 per common unit (diluted).
WGP previously declared a quarterly distribution of $0.53750 per unit for the third quarter of 2017. This distribution represented a 2% increase over the prior quarter’s distribution and a 20% increase over the third-quarter 2016 distribution of $0.44750 per unit. WGP will receive distributions from WES of $119.3 million attributable to the third quarter and will pay $117.7 million in distributions for the same period.
CONFERENCE CALL TOMORROW AT 11 A.M. CDT
WES and WGP will host a joint conference call on Wednesday, November 1, 2017, at 11:00 a.m. Central Daylight Time (12:00 p.m. Eastern Daylight Time) to discuss third-quarter 2017 results. Individuals who would like to participate should dial 877-883-0383 (Domestic) or 412-902-6506 (International) approximately 15 minutes before the scheduled conference call time, and enter participant access code 4666075. To access the live audio webcast of the conference call, please visit the investor relations section of the Partnership’s website at www.westerngas.com. A replay of the conference call will also be available on the website for two weeks following the call.


2



Western Gas Partners, LP (“WES”) is a growth-oriented Delaware master limited partnership formed by Anadarko Petroleum Corporation to acquire, own, develop and operate midstream energy assets. With midstream assets located in the Rocky Mountains, North-central Pennsylvania and Texas, 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 Anadarko, as well as for other producers and customers.
Western Gas Equity Partners, LP (“WGP”) is a Delaware master limited partnership formed by Anadarko to own the following types of interests in WES: (i) the general partner interest and all of the incentive distribution rights in WES, both owned through WGP’s 100% ownership of WES’s general partner, and (ii) a significant limited partner interest in WES.
For more information about Western Gas Partners, LP and Western Gas Equity Partners, LP, please visit www.westerngas.com.
This news release contains forward-looking statements. WES and WGP’s management believes that their expectations are based on reasonable assumptions. No assurance, however, can be given that such expectations will prove to have been 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 the ability to meet financial guidance or distribution growth expectations; the 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; the 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” sections of WES’s and WGP’s most recent Forms 10-K and Forms 10-Q filed with the Securities and Exchange Commission and in their other public filings and press releases. Western Gas Partners and Western Gas Equity Partners undertake no obligation to publicly update or revise any forward-looking statements.

# # #

WESTERN GAS CONTACT
Jonathon E. VandenBrand
Director, Investor Relations
jon.vandenbrand@anadarko.com
832.636.6000

Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures

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


3



Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures, continued

Distributable Cash Flow

WES defines Distributable cash flow as Adjusted EBITDA, plus interest income and the net settlement amounts from the sale and/or purchase of natural gas, condensate and NGLs under WES’s commodity price swap agreements to the extent such amounts are not recognized as Adjusted EBITDA, less net cash paid (or to be paid) for interest expense (including amortization of deferred debt issuance costs originally paid in cash, offset by non-cash capitalized interest), maintenance capital expenditures, Series A Preferred unit distributions and income taxes.
 
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
thousands except Coverage ratio
 
2017
 
2016
 
2017
 
2016
Reconciliation of Net income (loss) attributable to Western Gas Partners, LP to Distributable cash flow and calculation of the Coverage ratio
 
 
 
 
 
 
 
 
Net income (loss) attributable to Western Gas Partners, LP
 
$
143,506

 
$
167,746

 
$
418,846

 
$
448,327

Add:
 
 
 
 
 
 
 
 
Distributions from equity investments
 
29,145

 
27,133

 
80,568

 
76,263

Non-cash equity-based compensation expense
 
1,258

 
1,469

 
3,479

 
4,018

Non-cash settled - interest expense, net (1)
 

 
(1,173
)
 
71

 
(12,097
)
Income tax (benefit) expense
 
510

 
472

 
4,905

 
7,431

Depreciation and amortization (2)
 
71,812

 
66,589

 
214,213

 
197,678

Impairments
 
2,159

 
2,392

 
170,079

 
11,313

Above-market component of swap agreements with Anadarko
 
18,049

 
18,417

 
46,719

 
34,782

Other expense (2)
 

 
40

 
140

 
96

Less:
 
 
 
 
 
 
 
 
Gain (loss) on divestiture and other, net
 
72

 
(6,230
)
 
135,017

 
(8,769
)
Equity income, net – affiliates
 
21,519

 
20,294

 
62,708

 
56,801

Cash paid for maintenance capital expenditures (2)
 
10,591

 
15,306

 
33,115

 
55,288

Capitalized interest
 
2,115

 
1,343

 
3,991

 
4,674

Cash paid for (reimbursement of) income taxes
 

 

 
189

 
67

Series A Preferred unit distributions
 

 
14,907

 
7,453

 
30,876

Other income (2)
 
283

 
150

 
960

 
272

Distributable cash flow
 
$
231,859

 
$
237,315

 
$
695,587

 
$
628,602

Distributions declared (3)
 
 
 
 
 
 
 
 
Limited partners – common units
 
$
138,105

 
 
 
$
397,850

 
 
General partner
 
73,933

 
 
 
210,432

 
 
Total
 
$
212,038

 
 
 
$
608,282

 
 
Coverage ratio
 
1.09

x
 
 
1.14

x
 

(1) 
Includes amounts related to the Deferred purchase price obligation - Anadarko.
(2) 
Includes WES’s 75% share of depreciation and amortization; other expense; cash paid for maintenance capital expenditures; and other income attributable to Chipeta.
(3) 
Reflects cash distributions of $0.905 and $2.670 per unit declared for the three and nine months ended September 30, 2017, respectively.
 

4



Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures, continued

Adjusted EBITDA Attributable to Western Gas Partners, LP

WES defines Adjusted EBITDA as net income (loss) attributable to Western Gas Partners, LP, plus distributions from equity investments, non-cash equity-based compensation expense, interest expense, income tax expense, depreciation and amortization, impairments, and other expense (including lower of cost or market inventory adjustments recorded in cost of product), less gain (loss) on divestiture and other, net, income from equity investments, interest income, income tax benefit, and other income.
 
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
thousands
 
2017
 
2016
 
2017
 
2016
Reconciliation of Net income (loss) attributable to Western Gas Partners, LP to Adjusted EBITDA attributable to Western Gas Partners, LP
 
 
 
 
 
 
 
 
Net income (loss) attributable to Western Gas Partners, LP
 
$
143,506

 
$
167,746

 
$
418,846

 
$
448,327

Add:
 
 
 
 
 
 
 
 
Distributions from equity investments
 
29,145

 
27,133

 
80,568

 
76,263

Non-cash equity-based compensation expense
 
1,258

 
1,469

 
3,479

 
4,018

Interest expense
 
35,544

 
30,768

 
106,794

 
75,687

Income tax expense
 
510

 
472

 
4,905

 
7,431

Depreciation and amortization (1)
 
71,812

 
66,589

 
214,213

 
197,678

Impairments
 
2,159

 
2,392

 
170,079

 
11,313

Other expense (1)
 

 
40

 
140

 
96

Less:
 
 
 
 
 
 
 
 
Gain (loss) on divestiture and other, net
 
72

 
(6,230
)
 
135,017

 
(8,769
)
Equity income, net – affiliates
 
21,519

 
20,294

 
62,708

 
56,801

Interest income – affiliates
 
4,225

 
4,225

 
12,675

 
12,675

Other income (1)
 
283

 
150

 
960

 
272

Adjusted EBITDA attributable to Western Gas Partners, LP
 
$
257,835

 
$
278,170

 
$
787,664

 
$
759,834

Reconciliation of Net cash provided by operating activities to Adjusted EBITDA attributable to Western Gas Partners, LP
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
211,947

 
$
263,872

 
$
645,099

 
$
657,738

Interest (income) expense, net
 
31,319

 
26,543

 
94,119

 
63,012

Uncontributed cash-based compensation awards
 
78

 
290

 
(94
)
 
448

Accretion and amortization of long-term obligations, net
 
(1,055
)
 
121

 
(3,194
)
 
9,176

Current income tax (benefit) expense
 
395

 
131

 
1,023

 
5,110

Other (income) expense, net
 
(286
)
 
(153
)
 
(969
)
 
(224
)
Distributions from equity investments in excess of cumulative earnings – affiliates
 
7,034

 
5,981

 
16,255

 
16,592

Changes in operating working capital:
 
 
 
 
 
 
 
 
Accounts receivable, net
 
56,335

 
7,866

 
46,972

 
41,108

Accounts and imbalance payables and accrued liabilities, net
 
(45,982
)
 
(26,330
)
 
(4,007
)
 
(24,103
)
Other
 
3,181

 
3,184

 
3,065

 
1,445

Adjusted EBITDA attributable to noncontrolling interest
 
(5,131
)
 
(3,335
)
 
(10,605
)
 
(10,468
)
Adjusted EBITDA attributable to Western Gas Partners, LP
 
$
257,835

 
$
278,170

 
$
787,664

 
$
759,834

Cash flow information of Western Gas Partners, LP
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
 
 
 
 
$
645,099

 
$
657,738

Net cash used in investing activities
 
 
 
 
 
(514,797
)
 
(1,040,692
)
Net cash provided by (used in) financing activities
 
 
 
 
 
(335,792
)
 
429,368

  
(1) 
Includes WES’s 75% share of depreciation and amortization; other expense; and other income attributable to Chipeta.


5



Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures, continued

Adjusted Gross Margin Attributable to Western Gas Partners, LP

WES defines Adjusted gross margin as total revenues and other, less cost of product and reimbursements for electricity-related expenses recorded as revenue, plus distributions from equity investments and excluding the noncontrolling interest owner’s proportionate share of revenue and cost of product.
 
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
thousands
 
2017
 
2016
 
2017
 
2016
Reconciliation of Operating income (loss) to Adjusted gross margin attributable to Western Gas Partners, LP
 
 
 
 
 
 
 
 
Operating income (loss)
 
$
179,456

 
$
197,288

 
$
525,456

 
$
527,053

Add:
 
 
 
 
 
 
 
 
Distributions from equity investments
 
29,145

 
27,133

 
80,568

 
76,263

Operation and maintenance
 
79,536

 
74,755

 
229,444

 
226,141

General and administrative
 
12,158

 
11,382

 
35,402

 
33,542

Property and other taxes
 
11,215

 
10,670

 
35,433

 
33,098

Depreciation and amortization
 
72,539

 
67,246

 
216,272

 
199,646

Impairments
 
2,159

 
2,392

 
170,079

 
11,313

Less:
 
 
 
 
 
 
 
 
Gain (loss) on divestiture and other, net
 
72

 
(6,230
)
 
135,017

 
(8,769
)
Proceeds from business interruption insurance claims
 

 
13,667

 
29,882

 
16,270

Equity income, net – affiliates
 
21,519

 
20,294

 
62,708

 
56,801

Reimbursed electricity-related charges recorded as revenues
 
14,323

 
15,170

 
42,338

 
45,707

Adjusted gross margin attributable to noncontrolling interest
 
5,878

 
3,984

 
13,189

 
12,588

Adjusted gross margin attributable to Western Gas Partners, LP
 
$
344,416


$
343,981


$
1,009,520


$
984,459

Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets
 
$
305,337

 
$
306,393

 
$
904,620

 
$
877,583

Adjusted gross margin for crude, NGL and produced water assets
 
39,079

 
37,588

 
104,900

 
106,876



6



Western Gas Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
thousands except per-unit amounts
 
2017
 
2016
 
2017
 
2016
Revenues and other
 
 
 
 
 
 
 
 
Gathering, processing and transportation
 
$
306,187

 
$
315,192

 
$
913,436

 
$
910,332

Natural gas and natural gas liquids sales
 
259,141

 
164,036

 
690,490

 
379,585

Other
 
9,367

 
2,417

 
12,412

 
3,533

Total revenues and other
 
574,695

 
481,645

 
1,616,338

 
1,293,450

Equity income, net – affiliates
 
21,519

 
20,294

 
62,708

 
56,801

Operating expenses
 
 
 
 
 
 
 
 
Cost of product
 
239,223

 
145,643

 
631,859

 
326,959

Operation and maintenance
 
79,536

 
74,755

 
229,444

 
226,141

General and administrative
 
12,158

 
11,382

 
35,402

 
33,542

Property and other taxes
 
11,215

 
10,670

 
35,433

 
33,098

Depreciation and amortization
 
72,539

 
67,246

 
216,272

 
199,646

Impairments
 
2,159

 
2,392

 
170,079

 
11,313

Total operating expenses
 
416,830

 
312,088

 
1,318,489

 
830,699

Gain (loss) on divestiture and other, net
 
72

 
(6,230
)
 
135,017

 
(8,769
)
Proceeds from business interruption insurance claims
 

 
13,667

 
29,882

 
16,270

Operating income (loss)
 
179,456


197,288


525,456


527,053

Interest income  affiliates
 
4,225

 
4,225

 
12,675

 
12,675

Interest expense
 
(35,544
)
 
(30,768
)
 
(106,794
)
 
(75,687
)
Other income (expense), net
 
286

 
153

 
969

 
224

Income (loss) before income taxes
 
148,423

 
170,898

 
432,306

 
464,265

Income tax (benefit) expense
 
510

 
472

 
4,905

 
7,431

Net income (loss)
 
147,913

 
170,426

 
427,401

 
456,834

Net income attributable to noncontrolling interest
 
4,407

 
2,680

 
8,555

 
8,507

Net income (loss) attributable to Western Gas Partners, LP
 
$
143,506

 
$
167,746

 
$
418,846

 
$
448,327

Limited partners’ interest in net income (loss):
 
 
 
 
 
 
 
 
Net income (loss) attributable to Western Gas Partners, LP
 
$
143,506

 
$
167,746

 
$
418,846

 
$
448,327

Pre-acquisition net (income) loss allocated to Anadarko
 

 

 

 
(11,326
)
Series A Preferred units interest in net (income) loss
 

 
(25,539
)
 
(42,373
)
 
(50,989
)
General partner interest in net (income) loss
 
(78,376
)
 
(60,551
)
 
(222,903
)
 
(174,332
)
Common and Class C limited partners’ interest in net income (loss)
 
$
65,130

 
$
81,656

 
$
153,570

 
$
211,680

Net income (loss) per common unit – basic and diluted
 
$
0.38

 
$
0.54

 
$
0.91

 
$
1.39

Weighted-average common units outstanding – basic
 
152,602

 
130,672

 
145,371

 
130,112

Weighted-average common units outstanding – diluted
 
165,475

 
164,658

 
165,258

 
157,107



7



Western Gas Partners, LP
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
thousands except number of units
 
September 30, 
 2017
 
December 31, 
 2016
Current assets
 
$
358,346

 
$
594,014

Note receivable  Anadarko
 
260,000

 
260,000

Net property, plant and equipment
 
5,507,714

 
5,049,932

Other assets
 
1,788,251

 
1,829,082

Total assets
 
$
7,914,311

 
$
7,733,028

Current liabilities
 
$
393,364

 
$
315,305

Long-term debt
 
3,343,886

 
3,091,461

Asset retirement obligations and other
 
156,532

 
149,043

Deferred purchase price obligation  Anadarko
 

 
41,440

Total liabilities
 
$
3,893,782

 
$
3,597,249

Equity and partners’ capital
 
 
 
 
Series A Preferred units (zero and 21,922,831 units issued and outstanding at September 30, 2017, and December 31, 2016, respectively)
 
$

 
$
639,545

Common units (152,602,105 and 130,671,970 units issued and outstanding at September 30, 2017, and December 31, 2016, respectively)
 
3,012,424

 
2,536,872

Class C units (12,977,633 and 12,358,123 units issued and outstanding at September 30, 2017, and December 31, 2016, respectively)
 
771,856

 
750,831

General partner units (2,583,068 units issued and outstanding at September 30, 2017, and December 31, 2016)
 
172,180

 
143,968

Noncontrolling interest
 
64,069

 
64,563

Total liabilities, equity and partners’ capital
 
$
7,914,311

 
$
7,733,028



8



Western Gas Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 
Nine Months Ended 
 September 30,
thousands
 
2017
 
2016
Cash flows from operating activities
 
 
 
 
Net income (loss)
 
$
427,401

 
$
456,834

Adjustments to reconcile net income (loss) to net cash provided by operating activities and changes in working capital:
 
 
 
 
Depreciation and amortization
 
216,272

 
199,646

Impairments
 
170,079

 
11,313

(Gain) loss on divestiture and other, net
 
(135,017
)
 
8,769

Change in other items, net
 
(33,636
)
 
(18,824
)
Net cash provided by operating activities
 
$
645,099

 
$
657,738

Cash flows from investing activities
 
 
 
 
Capital expenditures
 
$
(419,193
)
 
$
(372,725
)
Contributions in aid of construction costs from affiliates
 
1,386

 
4,927

Acquisitions from affiliates
 
(3,910
)
 
(716,465
)
Acquisitions from third parties
 
(155,298
)
 

Investments in equity affiliates
 
(384
)
 
139

Distributions from equity investments in excess of cumulative earnings – affiliates
 
16,255

 
16,592

Proceeds from the sale of assets to affiliates
 

 
623

Proceeds from the sale of assets to third parties
 
23,370

 
7,819

Proceeds from property insurance claims
 
22,977

 
18,398

Net cash used in investing activities
 
$
(514,797
)
 
$
(1,040,692
)
Cash flows from financing activities
 
 
 
 
Borrowings, net of debt issuance costs
 
$
249,989

 
$
1,094,600

Repayments of debt
 

 
(880,000
)
Settlement of the Deferred purchase price obligation – Anadarko
 
(37,346
)
 

Increase (decrease) in outstanding checks
 
3,310

 
(1,070
)
Proceeds from the issuance of common units, net of offering expenses
 
(183
)
 
25,000

Proceeds from the issuance of Series A Preferred units, net of offering expenses
 

 
686,937

Distributions to unitholders
 
(589,262
)
 
(490,289
)
Distributions to noncontrolling interest owner
 
(9,049
)
 
(11,257
)
Net contributions from (distributions to) Anadarko
 
30

 
(29,335
)
Above-market component of swap agreements with Anadarko
 
46,719

 
34,782

Net cash provided by (used in) financing activities
 
$
(335,792
)
 
$
429,368

Net increase (decrease) in cash and cash equivalents
 
$
(205,490
)
 
$
46,414

Cash and cash equivalents at beginning of period
 
357,925

 
98,033

Cash and cash equivalents at end of period
 
$
152,435

 
$
144,447



9



Western Gas Partners, LP
OPERATING STATISTICS
(Unaudited)
 
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
 
 
2017
 
2016
 
2017
 
2016
Throughput for natural gas assets (MMcf/d)
 
 
 
 
 
 
 
 
Gathering, treating and transportation
 
784

 
1,562

 
1,029

 
1,556

Processing
 
2,588

 
2,448

 
2,528

 
2,301

Equity investment (1)
 
159

 
179

 
160

 
178

Total throughput for natural gas assets
 
3,531

 
4,189

 
3,717

 
4,035

Throughput attributable to noncontrolling interest for natural gas assets
 
104

 
119

 
107

 
127

Total throughput attributable to Western Gas Partners, LP for natural gas assets
 
3,427

 
4,070

 
3,610

 
3,908

Throughput for crude, NGL and produced water assets (MBbls/d)
 
 
 
 
 
 
 
 
Gathering, treating and transportation
 
77

 
58

 
57

 
59

Equity investment (2)
 
132

 
127

 
130

 
126

Total throughput for crude, NGL and produced water assets
 
209

 
185

 
187

 
185

Adjusted gross margin per Mcf attributable to Western Gas Partners, LP for natural gas assets (3)
 
$
0.97

 
$
0.82

 
$
0.92

 
$
0.82

Adjusted gross margin per Bbl for crude, NGL and produced water assets (4)
 
2.03

 
2.20

 
2.05

 
2.10

   
(1) 
Represents WES’s 14.81% share of average Fort Union throughput and 22% share of average Rendezvous throughput.
(2) 
Represents WES’s 10% share of average White Cliffs throughput, WES’s 25% share of average Mont Belvieu JV throughput, WES’s 20% share of average TEG and TEP throughput, and WES’s 33.33% share of average FRP throughput.
(3) 
Average for period. Calculated as Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets (total revenues and other for natural gas assets, less reimbursements for electricity-related expenses recorded as revenue and cost of product for natural gas assets, plus distributions from WES’s equity investments in Fort Union and Rendezvous, and excluding the noncontrolling interest owner’s proportionate share of revenue and cost of product), divided by total throughput (MMcf/d) attributable to Western Gas Partners, LP for natural gas assets.
(4) 
Average for period. Calculated as Adjusted gross margin for crude, NGL and produced water assets (total revenues and other for crude, NGL and produced water assets, less reimbursements for electricity-related expenses recorded as revenue and cost of product for crude, NGL and produced water assets, plus distributions from WES’s equity investments in White Cliffs, the Mont Belvieu JV, TEG, TEP and FRP), divided by total throughput (MBbls/d) for crude, NGL and produced water assets.


10



Western Gas Equity Partners, LP
CALCULATION OF CASH AVAILABLE FOR DISTRIBUTION
(Unaudited)
thousands except per-unit amount and Coverage ratio
 
Three Months Ended 
 September 30, 2017
Distributions declared by Western Gas Partners, LP:
 
 
General partner interest
 
$
3,529

Incentive distribution rights
 
70,404

Common units held by WGP
 
45,370

Less:
 
 
Public company general and administrative expense
 
764

Interest expense
 
573

Cash available for distribution
 
$
117,966

Declared distribution per common unit
 
$
0.53750

Distributions declared by Western Gas Equity Partners, LP
 
$
117,677

Coverage ratio
 
1.00
x


11



Western Gas Equity Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
 
Three Months Ended 
 September 30,
 
Nine Months Ended 
 September 30,
thousands except per-unit amounts
 
2017
 
2016
 
2017
 
2016
Revenues and other
 
 
 
 
 
 
 
 
Gathering, processing and transportation
 
$
306,187

 
$
315,192

 
$
913,436

 
$
910,332

Natural gas and natural gas liquids sales
 
259,141

 
164,036

 
690,490

 
379,585

Other
 
9,367

 
2,417

 
12,412

 
3,533

Total revenues and other
 
574,695

 
481,645

 
1,616,338

 
1,293,450

Equity income, net – affiliates
 
21,519

 
20,294

 
62,708

 
56,801

Operating expenses
 
 
 
 
 
 
 
 
Cost of product
 
239,223

 
145,643

 
631,859

 
326,959

Operation and maintenance
 
79,536

 
74,755

 
229,444

 
226,141

General and administrative
 
12,922

 
12,112

 
37,595

 
36,514

Property and other taxes
 
11,215

 
10,670

 
35,433

 
33,113

Depreciation and amortization
 
72,539

 
67,246

 
216,272

 
199,646

Impairments
 
2,159

 
2,392

 
170,079

 
11,313

Total operating expenses
 
417,594

 
312,818

 
1,320,682

 
833,686

Gain (loss) on divestiture and other, net
 
72

 
(6,230
)
 
135,017

 
(8,769
)
Proceeds from business interruption insurance claims
 

 
13,667

 
29,882

 
16,270

Operating income (loss)
 
178,692


196,558


523,263


524,066

Interest income  affiliates
 
4,225

 
4,225

 
12,675

 
12,675

Interest expense
 
(36,117
)
 
(31,301
)
 
(108,447
)
 
(76,869
)
Other income (expense), net
 
311

 
165

 
1,029

 
270

Income (loss) before income taxes
 
147,111

 
169,647

 
428,520

 
460,142

Income tax (benefit) expense
 
510

 
472

 
4,905

 
7,431

Net income (loss)
 
146,601

 
169,175

 
423,615

 
452,711

Net income (loss) attributable to noncontrolling interests
 
50,399

 
77,778

 
146,529

 
190,635

Net income (loss) attributable to Western Gas Equity Partners, LP
 
$
96,202

 
$
91,397

 
$
277,086

 
$
262,076

Limited partners’ interest in net income (loss): 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Western Gas Equity Partners, LP
 
$
96,202

 
$
91,397

 
$
277,086

 
$
262,076

Pre-acquisition net (income) loss allocated to Anadarko
 

 

 

 
(11,326
)
Limited partners’ interest in net income (loss)
 
$
96,202

 
$
91,397

 
$
277,086

 
$
250,750

Net income (loss) per common unit – basic and diluted
 
$
0.44

 
$
0.42

 
$
1.27

 
$
1.15

Weighted-average common units outstanding – basic and diluted
 
218,933

 
218,922

 
218,931

 
218,921



12



Western Gas Equity Partners, LP
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
thousands except number of units
 
September 30, 
 2017
 
December 31, 
 2016
Current assets
 
$
358,970

 
$
595,591

Note receivable – Anadarko
 
260,000

 
260,000

Net property, plant and equipment
 
5,507,714

 
5,049,932

Other assets
 
1,789,235

 
1,830,574

Total assets
 
$
7,915,919

 
$
7,736,097

Current liabilities
 
$
393,567

 
$
315,387

Long-term debt
 
3,371,886

 
3,119,461

Asset retirement obligations and other
 
156,532

 
149,043

Deferred purchase price obligation  Anadarko
 

 
41,440

Total liabilities
 
$
3,921,985

 
$
3,625,331

Equity and partners’ capital
 
 
 
 
Common units (218,933,141 and 218,928,570 units issued and outstanding at September 30, 2017, and December 31, 2016, respectively)
 
$
1,067,269

 
$
1,048,143

Noncontrolling interests
 
2,926,665

 
3,062,623

Total liabilities, equity and partners’ capital
 
$
7,915,919

 
$
7,736,097



13



Western Gas Equity Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 
Nine Months Ended 
 September 30,
thousands
 
2017
 
2016
Cash flows from operating activities
 
 
 
 
Net income (loss)
 
$
423,615

 
$
452,711

Adjustments to reconcile net income (loss) to net cash provided by operating activities and changes in working capital:
 
 
 
 
Depreciation and amortization
 
216,272

 
199,646

Impairments
 
170,079

 
11,313

(Gain) loss on divestiture and other, net
 
(135,017
)
 
8,769

Change in other items, net
 
(32,480
)
 
(17,739
)
Net cash provided by operating activities
 
$
642,469

 
$
654,700

Cash flows from investing activities
 
 
 
 
Capital expenditures
 
$
(419,193
)
 
$
(372,725
)
Contributions in aid of construction costs from affiliates
 
1,386

 
4,927

Acquisitions from affiliates
 
(3,910
)
 
(716,465
)
Acquisitions from third parties
 
(155,298
)
 

Investments in equity affiliates
 
(384
)
 
139

Distributions from equity investments in excess of cumulative earnings – affiliates
 
16,255

 
16,592

Proceeds from the sale of assets to affiliates
 

 
623

Proceeds from the sale of assets to third parties
 
23,370

 
7,819

Proceeds from property insurance claims
 
22,977

 
18,398

Net cash used in investing activities
 
$
(514,797
)
 
$
(1,040,692
)
Cash flows from financing activities
 
 
 
 
Borrowings, net of debt issuance costs
 
$
249,989

 
$
1,120,580

Repayments of debt
 

 
(880,000
)
Settlement of the Deferred purchase price obligation – Anadarko
 
(37,346
)
 

Increase (decrease) in outstanding checks
 
3,310

 
(1,070
)
Proceeds from the issuance of WES common units, net of offering expenses
 
(183
)
 

Proceeds from the issuance of WES Series A Preferred units, net of offering expenses
 

 
686,937

Distributions to WGP unitholders
 
(324,290
)
 
(276,114
)
Distributions to Chipeta noncontrolling interest owner
 
(9,049
)
 
(11,257
)
Distributions to noncontrolling interest owners of WES
 
(262,888
)
 
(211,877
)
Net contributions from (distributions to) Anadarko
 
30

 
(29,335
)
Above-market component of swap agreements with Anadarko
 
46,719

 
34,782

Net cash provided by (used in) financing activities
 
$
(333,708
)
 
$
432,646

Net increase (decrease) in cash and cash equivalents
 
$
(206,036
)
 
$
46,654

Cash and cash equivalents at beginning of period
 
359,072

 
99,694

Cash and cash equivalents at end of period
 
$
153,036

 
$
146,348



14