0001558370-19-004560.txt : 20190509 0001558370-19-004560.hdr.sgml : 20190509 20190509070026 ACCESSION NUMBER: 0001558370-19-004560 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20190509 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190509 DATE AS OF CHANGE: 20190509 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Sanchez Midstream Partners LP CENTRAL INDEX KEY: 0001362705 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 113742489 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33147 FILM NUMBER: 19808711 BUSINESS ADDRESS: STREET 1: 1000 MAIN STREET STREET 2: SUITE 3000 CITY: HOUSTON STATE: TX ZIP: 77002 BUSINESS PHONE: (713) 756-2775 MAIL ADDRESS: STREET 1: 1000 MAIN STREET STREET 2: SUITE 3000 CITY: HOUSTON STATE: TX ZIP: 77002 FORMER COMPANY: FORMER CONFORMED NAME: Sanchez Production Partners LP DATE OF NAME CHANGE: 20150306 FORMER COMPANY: FORMER CONFORMED NAME: Sanchez Production Partners LLC DATE OF NAME CHANGE: 20141006 FORMER COMPANY: FORMER CONFORMED NAME: Constellation Energy Partners LLC DATE OF NAME CHANGE: 20060808 8-K 1 f8-k.htm 8-K SNMP 8-K Q1 2019 Earnings Release

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington,  D.C. 20549 

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (date of earliest event reported): May 9, 2019

 

Sanchez Midstream Partners LP

(Exact name of registrant as specified in its charter)

 

 

 

 

 

 

Delaware

001-33147

11-3742489

(State or other jurisdiction of

(Commission

(IRS Employer

incorporation)

File Number)

Identification No.)

 

 

 

 

 

 

1000 Main Street, Suite 3000

 

Houston, TX

77002

(Address of principal executive offices)

(Zip Code)

 

 

Registrant’s telephone number, including area code: (713) 783-8000

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

☐  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

☐  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

☐  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

☐  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Units representing limited partner

 

 

interests

SNMP

NYSE American

 

 


 

Item 2.02Results of Operations and Financial Condition.

 

On May  9, 2019,  Sanchez Midstream Partners LP (the “Partnership”) issued a press release announcing its financial results for the quarter ended March 31, 2019. A copy of the press release is furnished as a part of this Current Report on Form 8-K as Exhibit 99.1.

 

In accordance with General Instruction B.2 of Form 8-K, the information in this Item shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing.

 

 

Item 9.01Financial Statements and Exhibits.

 

(d) Exhibits.

 

 

 

Exhibit No.

Exhibit

 

 

99.1

Press Release, dated May  9, 2019

 

 

 

 

 

 

 

 

 

 

 

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SANCHEZ MIDSTREAM PARTNERS LP

 

 

 

 

 

 

 

By:  Sanchez Midstream Partners GP LLC,
its general partner

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date: May 9, 2019

 

 

 

By:

/s/ Charles C. Ward

 

 

 

 

 

 

 

 

Charles C. Ward

 

 

 

 

 

 

 

 

Chief Financial Officer and Secretary

 

3


EX-99.1 2 ex-99d1.htm EX-99.1 SNMP 8-K Q1 2019 Earnings Release EX 99.1

 

Exhibit 99.1

Picture 1

 

 

 

 

Press Release

 

 

General Inquiries:  (713) 783-8000 

www.sanchezmidstream.com

 

Sanchez Midstream Partners Reports

First-Quarter 2019 Financial Results

 

HOUSTON--(GLOBE NEWSWIRE)--May 9, 2019--Sanchez Midstream Partners LP (NYSE American: SNMP) (“SNMP” or the “Partnership”) today reported first-quarter 2019 results.  Highlights from the report include:

·

First-quarter 2019 net loss of $0.4 million, compared to net income of $15.6 million for fourth-quarter 2018 and net income of $1.4 million for first-quarter 2018;

·

First-quarter 2019 Adjusted EBITDA (a non-GAAP financial measure) of $18.6 million, compared to Adjusted EBITDA of $14.9 million for fourth-quarter 2018 and $18.6 million for first-quarter 2018;

·

The Partnership declared a first-quarter 2019 cash distribution on common units of $0.15 per unit ($0.60 per unit annualized), which is payable May 31, 2019 to holders of record May 22, 2019; and

·

First-quarter 2019 cash available for distribution (a non-GAAP financial measure) was $6.7 million, resulting in a distribution coverage ratio of approximately 2.5 times.

MANAGEMENT COMMENTARY

“The Partnership once again returned solid operating and financial results in first-quarter 2019,” said Gerry Willinger, chief executive officer of the general partner of SNMP.  “Despite a significant reduction in capital spending by Sanchez Energy Corporation (“Sanchez Energy”) heading into this year, oil and natural gas throughput volumes on the Western Catarina Midstream system showed only modest declines compared to fourth-quarter 2018, while up 25.7 percent and 3.6 percent, respectively, compared to first-quarter 2018.  The financial impact of the quarter-on-quarter throughput declines was offset by an increase in the rates charged for services provided on the non-dedicated portion of the Catarina asset and a decrease in the Partnership’s general and administrative expenses.  As a result, the Partnership’s Adjusted EBITDA for first-quarter 2019 came in at $18.6 million, up approximately 25 percent compared to fourth-quarter 2018. 

1


 

 

“The Partnership’s financial performance during first-quarter 2019 placed us in a position to declare a distribution of $0.15 per common unit, which will be paid May 31, 2019 at approximately 2.5 times coverage.  We continue to monitor the progress of Sanchez Energy, however, as management works under its current capital spending plan to meet the company's drilling and development commitments, manage production declines and strengthen the company’s balance sheet.  As these initiatives progress, we continue to evaluate the various means available to us to return value to unitholders, which may include further reduction in cash distributions in favor of a more accelerated approach to reducing the Partnership’s leverage.”

Financial Results

The Partnership’s first-quarter 2019 revenues totaled $17.5 million.  First-quarter 2019 revenues include $17.9 million from the midstream activities of Western Catarina Midstream and the Seco Pipeline and $4.1 million from production activities.  The balance of the Partnership’s first-quarter 2019 revenues came from a gain on hedge settlements of $0.3 million offset by a loss on mark-to-market activities of $4.8 million), which is a non-cash item.

Earnings from Carnero G&P LLC (the “Carnero JV”) totaled $1.4 million for first-quarter 2019.  The Partnership expects to receive a cash distribution of over $3.5 million from the Carnero JV in May 2019 related to first-quarter 2019 activity.

On a GAAP basis, the Partnership reported a net loss of $0.4 million for first-quarter 2019, compared to net income of $15.6 million for fourth-quarter 2018 and net income of $1.4 million for first-quarter 2018.

Adjusted EBITDA was approximately $18.6 million for first-quarter 2019, compared to Adjusted EBITDA of $14.9 million for fourth-quarter 2018 and $18.6 million for first-quarter 2018.  Adjusted EBITDA is a non-GAAP financial measure that is defined below and reconciled in a table included with this press release.

liquidity Update

The Partnership had approximately $6.9 million in cash and cash equivalents as of March 31, 2019.

As of March 31, 2019, the Partnership had $178.0 million in debt outstanding under its credit facility, which has a current borrowing base of $303.1 million and an elected commitment amount of $210.0 million.  The midstream portion of the borrowing base is approximately $278.1 million, which results in the Partnership’s midstream collateral covering the $210.0 million elected commitment amount by more than 1.3 times.  The Partnership made a principal payment of $2.0 million in April 2019, resulting in $176.0 million in debt outstanding under the credit facility as of May 8, 2019.

HEDGE UPDATE

2


 

 

For 2019, the Partnership has hedged approximately 0.5 billion cubic feet of its natural gas production at an effective NYMEX fixed price of approximately $2.85 per million British thermal units and approximately 234 thousand barrels of its crude oil production at an effective NYMEX fixed price of approximately $60.46 per barrel.  The Partnership has additional hedges covering a portion of its production in 2020.  More information on the Partnership’s complete hedge position can be found in SNMP’s documents on file with the U.S. Securities and Exchange Commission (SEC) at www.sec.gov.

COMMON UNITS

The Partnership had 18,300,817 common units issued and outstanding as of May 8, 2019.

DISTRIBUTIONS

On May 3, 2019, the Partnership declared a first-quarter 2019 cash distribution on its common units of $0.15 per unit ($0.60 per unit annualized).  The Partnership also declared a first-quarter 2019 cash distribution to the holders of its Class B preferred units equal to $0.28225 per Class B preferred unit.

Based on first-quarter 2019 Adjusted EBITDA of $18.6 million, cash interest expense of $2.6 million, maintenance capital of $0.4 million, and $8.8 million in preferred distributions, the Partnership generated approximately $6.7 million in cash available for distribution during first-quarter 2019, resulting in a distribution coverage ratio of approximately 2.5 times.

Cash available for distribution is a non-GAAP financial measure that is defined below.  The Partnership’s calculation of cash available for distribution is provided in a table included with this press release.

About the Partnership

Sanchez Midstream Partners LP (NYSE American: SNMP) is a growth-oriented publicly-traded limited partnership focused on the acquisition, development, ownership and operation of midstream and other energy related assets in North America.  The Partnership has ownership stakes in oil and natural gas gathering systems, natural gas pipelines and natural gas processing facilities, all located in the Western Eagle Ford in South Texas.

Additional Information

Additional information about SNMP can be found in our documents on file with the SEC which are available on our website at www.sanchezmidstream.com and on the SEC’s website at www.sec.gov.

Non-GAAP FINANCIAL Measures

To supplement our financial results and guidance presented in accordance with U.S. generally accepted accounting principles (GAAP), we use Adjusted EBITDA and cash available for distribution, non-GAAP financial measures, in this press release.  We believe that non-GAAP financial measures are helpful in understanding our

3


 

 

past financial performance and potential future results, particularly in light of the effect of various transactions affected by us.  We define Adjusted EBITDA as net income (loss) adjusted by: (i) interest (income) expense, net, which includes interest expense, interest expense net (gain) loss on interest rate derivative contracts, and interest (income); (ii) income tax expense (benefit); (iii) depreciation, depletion and amortization; (iv) asset impairments; (v) accretion expense; (vi) (gain) loss on sale of assets; (vii) unit-based compensation expense; (viii) unit-based asset management fees; (ix) distributions in excess of equity earnings; (x) (gain) loss on mark-to-market activities; (xi) commodity derivatives settled early; (xii) (gain) loss on embedded derivatives; and (xiii) acquisition and divestiture costs.  We define cash available for distribution as Adjusted EBITDA less cash interest expense; cash distributions on preferred units; and maintenance capital.

Adjusted EBITDA and cash available for distribution are significant performance metrics used by our management to indicate (prior to the establishment of any cash reserves by the board of directors of our general partner) the distributions that we would expect to pay to our unitholders.  Specifically, these financial measures indicate to investors whether or not we are generating cash flows at a level that can sustain or support a quarterly distribution or any increase in our quarterly distribution rates.  Adjusted EBITDA and cash available for distribution are also used as quantitative standards by our management and by external users of our financial statements such as investors, research analysts, our lenders and others to assess: (i) the financial performance of our assets without regard to financing methods, capital structure or historical cost basis; (ii) the ability of our assets to generate cash sufficient to pay interest costs and support our indebtedness; and (iii) our operating performance and return on capital as compared to those of other companies in our industry, without regard to financing or capital structure.

We believe that the presentation of Adjusted EBITDA and cash available for distribution provides useful information to investors in assessing our financial condition and results of operations.  The most directly comparable GAAP measure to Adjusted EBITDA and cash available for distribution is net income (loss).  Our non-GAAP financial measures of Adjusted EBITDA and cash available for distribution should not be considered as alternatives to GAAP net income (loss).  Adjusted EBITDA and cash available for distribution have important limitations as analytical tools because they exclude some but not all items that affect net income (loss).  Adjusted EBITDA and cash available for distribution should not be considered in isolation or as substitutes for analysis of our results as reported under GAAP.  Because Adjusted EBITDA and cash available for distribution may be defined differently by other companies in our industry, our definitions of Adjusted EBITDA and cash available

4


 

 

for distribution may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

For reconciliations of Adjusted EBITDA and cash available for distribution to net income (loss), the most comparable GAAP financial metric, please see the tables below.

Forward-Looking Statements

This press release contains, and the officers and representatives of the Partnership and its general partner may from time to time make, statements that are considered “forward–looking statements” as defined by the SEC.  These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond our control, which may include statements about our business strategy; our acquisition strategy; our financing strategy; our ability to make, maintain and grow distributions; the ability of our customers to meet their drilling and development plans on a timely basis, or at all, and perform under gathering, processing and other agreements; our future operating results; the ability of our partners to perform under our joint ventures and partnerships; our future capital expenditures; and our plans, objectives, expectations, forecasts, outlook and intentions. All of these types of statements, other than statements of historical fact included in this press release, are forward-looking statements. In some cases, forward-looking statements can be identified by terminology such as “may,” “could,” “should,” “expect,” “plan,” “project,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “pursue,” “target,” “continue,” the negative of such terms or other comparable terminology.

The forward-looking statements contained in this press release are largely based on our expectations, which reflect estimates and assumptions made by the management of our general partner.  These estimates and assumptions reflect our best judgment based on currently known market conditions and other factors.  Although we believe such estimates and assumptions to be reasonable, they are inherently uncertain and involve a number of risks and uncertainties that are beyond our control.  In addition, management’s assumptions about future events may prove to be inaccurate.  Important factors that could cause our actual results to differ materially from the expectations listed in the forward-looking statements include, among others, our ability to successfully execute our business, acquisition and financing strategies; the ability of our customers to meet their drilling and development plans on a timely basis, or at all, and perform under gathering, processing and other agreements; the creditworthiness and performance of our counterparties, including financial institutions, operating partners, customers and other counterparties; our ability to make, maintain and grow distributions; the ability of our partners to perform under our joint ventures and partnerships; the

5


 

 

availability, proximity and capacity of, and costs associated with, gathering, processing, compression and transportation facilities; our ability to utilize the services, personnel and other assets of the sole member of our general partner (“Manager”) pursuant to a services agreement; Manager’s ability to retain personnel to perform its obligations under its shared services agreement with Sanchez Oil & Gas Corporation; our ability to access the credit and capital markets to obtain financing on terms we deem acceptable, if at all, and to otherwise satisfy our capital expenditure requirements; the timing and extent of changes in prices for, and demand for, natural gas, natural gas liquids and oil; our ability to successfully execute our hedging strategy and the resulting realized prices therefrom; the accuracy of reserve estimates, which by their nature involve the exercise of professional judgment and may, therefore, be imprecise; and other factors described in our most recent Annual Report on Form 10-K and any updates to those risk factors set forth in our Quarterly Reports on Form 10-Q or Current Reports on Form 8-K.  Our filings with the SEC are available on our website at www.sanchezmidstream.com and on the SEC’s website at www.sec.gov.  Management cautions all readers that the forward-looking statements contained in this press release are not guarantees of future performance, and we cannot assure any reader that such statements will be realized or the forward-looking events and circumstances will occur.  Actual results may differ materially from those anticipated or implied in forward-looking statements.  The forward-looking statements speak only as of the date made, and other than as required by law, we do not intend to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise.  These cautionary statements qualify all forward-looking statements attributable to us or persons acting on our behalf.

PARTNERSHIP CONTACT

Charles C. Ward

Chief Financial Officer

ir@sanchezmidstream.com

(877) 847-0009

6


 

 

Sanchez Midstream Partners LP

Operating Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 

 

December 31,

 

March 31, 

 

    

2019

    

2018

    

2018

Gathering and Transportation Throughput:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seco Pipeline

 

 

 

 

 

 

 

 

 

Natural gas (MMcf)

 

 

675

 

 

539

 

 

6,114

 

 

 

 

 

 

 

 

 

 

Western Catarina Midstream

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

 

1,291

 

 

1,354

 

 

1,027

Oil (MBbls/d)

 

 

14

 

 

15

 

 

11

Natural gas (MMcf)

 

 

14,141

 

 

15,302

 

 

13,653

Natural gas (MMcf/d)

 

 

157

 

 

166

 

 

152

 

 

 

 

 

 

 

 

 

 

Net Production in MBoe:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total production (MBoe)

 

 

85

 

 

82

 

 

141

Average daily production (Boe/d)

 

 

944

 

 

891

 

 

1,567

 

 

 

 

 

 

 

 

 

 

Average Sales Price per Boe:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized price, including hedges (1)

 

$

51.58

 

$

53.06

 

$

44.24

Net realized price, excluding hedges (2)

 

$

47.93

 

$

53.32

 

$

45.87


(1)

Excludes impact of mark-to-market gains (losses).

(2)

Excludes the impact of all hedging gains (losses).

7


 

 

Sanchez Midstream Partners LP

Condensed Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 

 

December 31,

 

March 31, 

 

    

2019

    

2018

    

2018

 

 

($ in thousands, except per unit amounts)

 

 

 

 

 

 

 

 

 

 

Oil, liquids, and gas sales

 

$

4,384

 

$

4,373

 

$

6,238

Gathering and transportation sales

 

 

1,683

 

 

1,720

 

 

1,688

Gathering and transportation lease revenues

 

 

16,257

 

 

14,391

 

 

12,318

Gain (loss) on mark-to-market activities

 

 

(4,834)

 

 

9,399

 

 

(1,708)

Total revenues

 

 

17,490

 

 

29,883

 

 

18,536

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

 

1,715

 

 

1,981

 

 

1,971

Transportation operating expenses

 

 

2,676

 

 

3,337

 

 

2,847

Cost of sales

 

 

 —

 

 

 —

 

 

 —

Production taxes

 

 

183

 

 

203

 

 

322

General and administrative

 

 

4,749

 

 

6,460

 

 

5,165

Unit-based compensation expense (benefit)

 

 

635

 

 

(1,002)

 

 

1,438

Gain on sale of assets

 

 

 —

 

 

(560)

 

 

 —

Depreciation, depletion and amortization

 

 

6,429

 

 

6,307

 

 

6,628

Accretion expense

 

 

133

 

 

125

 

 

126

Total operating expenses

 

 

16,520

 

 

16,851

 

 

18,497

 

 

 

 

 

 

 

 

 

 

Other (income) expense:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

2,786

 

 

2,796

 

 

2,599

Earnings from equity investments

 

 

(1,442)

 

 

(3,163)

 

 

(4,272)

Other (income) expense

 

 

(46)

 

 

(2,422)

 

 

270

Total expenses, net

 

 

17,818

 

 

14,062

 

 

17,094

Income (loss) before income taxes

 

 

(328)

 

 

15,821

 

 

1,442

Income tax expense

 

 

46

 

 

190

 

 

 —

Net income (loss)

 

 

(374)

 

 

15,631

 

 

1,442

Less:

 

 

 

 

 

 

 

 

 

Preferred unit distributions

 

 

(8,838)

 

 

(8,837)

 

 

(8,750)

Preferred unit amortization

 

 

(697)

 

 

(651)

 

 

(531)

Net gain (loss) attributable to common unitholders

 

$

(9,909)

 

$

6,143

 

$

(7,839)

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (1)

 

$

18,554

 

$

14,865

 

$

18,578

 

 

 

 

 

 

 

 

 

 

Net loss per unit

 

 

 

 

 

 

 

 

 

Common units - Basic

 

$

(0.61)

 

$

0.39

 

$

(0.53)

Common units - Diluted

 

$

(0.61)

 

$

0.33

 

$

(0.53)

Weighted Average Units Outstanding

 

 

 

 

 

 

 

 

 

Common units - Basic

 

 

16,173,858

 

 

15,708,244

 

 

14,738,528

Common units -Diluted

 

 

16,173,858

 

 

47,019,140

 

 

14,738,528


(1)

Adjusted EBITDA is a non-GAAP financial measure.  For more information, see the NON-GAAP FINANCIAL MEASURES section of this press release.

8


 

 

Sanchez Midstream Partners LP

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

    

2019

    

2018

 

 

($ in thousands)

 

 

 

 

 

 

 

Current assets

 

$

14,877

 

$

13,886

Midstream and production assets, net

 

 

195,632

 

 

198,334

Other assets

 

 

267,042

 

 

274,465

Total assets

 

$

477,551

 

$

486,685

 

 

 

 

 

 

 

Current liabilities

 

$

188,980

 

$

10,809

Long-term debt, net of debt issuance costs

 

 

 —

 

 

178,582

Other long-term liabilities

 

 

13,028

 

 

12,057

Total liabilities

 

 

202,008

 

 

201,448

 

 

 

 

 

 

 

Mezzanine equity

 

 

350,554

 

 

349,857

 

 

 

 

 

 

 

Partners' deficit

 

 

(75,011)

 

 

(64,620)

Total partners' deficit

 

 

(75,011)

 

 

(64,620)

Total liabilities and partners' capital

 

$

477,551

 

$

486,685

 

 

 

9


 

 

Sanchez Midstream Partners LP

Reconciliation of Net Income (Loss) to Adjusted EBITDA and Cash Available for Distribution

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

 

March 31, 

 

December 31,

 

March 31, 

 

    

2019

    

2018

    

2018

 

 

($ in thousands)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(374)

 

$

15,631

 

$

1,442

Adjusted by:

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

2,786

 

 

2,796

 

 

2,599

Income tax expense

 

 

46

 

 

190

 

 

 —

Depreciation, depletion and amortization

 

 

6,429

 

 

6,307

 

 

6,628

Accretion expense

 

 

133

 

 

125

 

 

126

Gain on sale of assets

 

 

 —

 

 

(560)

 

 

 —

Unit-based compensation expense (benefit)

 

 

635

 

 

(1,002)

 

 

1,438

Unit-based asset management fees

 

 

2,032

 

 

1,355

 

 

2,279

Distributions in excess of equity earnings

 

 

2,064

 

 

1,496

 

 

1,837

(Gain) loss on mark-to-market activities

 

 

4,803

 

 

(11,843)

 

 

1,978

Acquisition and divestiture costs

 

 

 —

 

 

370

 

 

251

Adjusted EBITDA (1)

 

$

18,554

 

$

14,865

 

$

18,578

Adjusted by:

 

 

 

 

 

 

 

 

 

Maintenance capital expenditures(2)

 

 

(400)

 

 

(400)

 

 

(400)

Cash interest expense

 

 

(2,582)

 

 

(2,447)

 

 

(2,300)

Cash distributions on preferred units

 

 

(8,838)

 

 

(8,837)

 

 

(8,750)

Cash available for distribution

 

$

6,734

 

$

3,181

 

$

7,128


(1)

Adjusted EBITDA and cash available for distribution are non-GAAP financial measures.  For more information, see the NON-GAAP FINANCIAL MEASURES section of this press release.

(2)

Represents estimated maintenance capital expenditures attributable to our controlling interest in our midstream and production assets. Maintenance capital expenditures are cash expenditures made to maintain, over the long-term, our operating capacity, operating income or asset base. Examples of maintenance capital expenditures are expenditures to develop and replace our oil and natural gas reserves as well as the repair, refurbishment and replacement of gathering and transportation assets, to maintain equipment reliability, integrity and safety and to address environmental laws and regulations.

10


GRAPHIC 3 ex-99d1g001.jpg GRAPHIC begin 644 ex-99d1g001.jpg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end