NGL Energy Partners LP Announces Fourth Quarter and Full Year Fiscal 2026 Financial Results; Guidance for Fiscal 2027
Highlights for the fiscal year and quarter ended
-
Loss from continuing operations for full year Fiscal 2026 of
$178.5 million , compared to income from continuing operations of$65.0 million for full year Fiscal 2025; loss from continuing operations for the fourth quarter of Fiscal 2026 of$286.8 million including a loss from the impairment of goodwill, compared to income from continuing operations of$16.2 million for the fourth quarter of Fiscal 2025 -
Adjusted EBITDA from continuing operations(1) for full year Fiscal 2026 of
$660.2 million , compared to$622.9 million for full year Fiscal 2025; Adjusted EBITDA from continuing operations(1) for the fourth quarter of Fiscal 2026 of$176.4 million , compared to$176.8 million for the fourth quarter of Fiscal 2025
Water Solutions:
- Record produced water volumes physically disposed of approximately 3.01 million barrels per day during the fourth quarter of Fiscal 2026, growing 10.0% from the fourth quarter of Fiscal 2025 and 2.91 million barrels per day for the entire year of Fiscal 2026, an 11.0% increase over the prior year
- Paid and physically disposed water volumes of 3.09 million barrels per day during the fourth quarter of Fiscal 2026, growing 3.4% from the paid and physically disposed water volumes during the fourth quarter of Fiscal 2025
-
Record Water Solutions’ Adjusted EBITDA(1) of
$602.7 million for full year Fiscal 2026, an 11.2% increase over the prior year
Debt Transactions:
-
On
March 12, 2026 , we closed a debt refinancing transaction of$950.0 million consisting of a new seven-year Term Loan B. The net proceeds from this transaction were used to fund the redemption of the existing Term Loan B, the redemption of a portion of the Class D Preferred Units and the repayment of borrowings under the asset-based revolving credit facility (“ABL Facility”). -
On
March 12, 2026 , we amended the ABL Facility to (i) reduce our total commitments to$425.0 million , (ii) reduce our sub-limit for letters of credit to$100.0 million , (iii) reduce the applicable margin for alternate base rate loans to a range of 1.00% to 1.50% and (iv) reduce the applicable margin for secured overnight financing rate to a range of 2.00% to 2.50%.
Equity Transactions:
- We repurchased an additional 196,005 Class D preferred units in the quarter for a total of 284,511 Class D preferred units repurchased, or approximately 47%, of the originally outstanding Class D preferred units.
-
Under the Board authorized common unit repurchase program, we have repurchased an additional 297,126 common units in the quarter for a total of 8,698,477 common units under the repurchase program at an average price of
$5.72 . -
On
April 8, 2026 , the board of directors of our general partner authorized another common unit repurchase program, under which we may repurchase up to$100.0 million of our outstanding common units from time to time in the open market or in other privately negotiated transactions. This program does not have a fixed expiration date.
“The Partnership ended Fiscal 2026, with Adjusted EBITDA(1) of
| _____________ |
|
(1) See the “Non-GAAP Financial Measures” section of this release for the definition of Adjusted EBITDA (as used herein) and a discussion of this non-GAAP financial measure. |
| (2) Certain of the forward-looking financial measures are provided on a non-GAAP basis. A reconciliation of forward-looking financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP is potentially misleading and not practical given the difficulty of projecting event driven transactional and other non-core operating items in any future period. The magnitude of these items, however, may be significant. |
Quarterly Results of Operations
The following table summarizes operating income (loss) and Adjusted EBITDA from continuing operations(1) by reportable segment for the periods indicated:
|
|
|
Quarter Ended |
||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
Operating
|
|
Adjusted
|
|
Operating
|
|
Adjusted
|
||||||||
|
|
|
(in thousands) |
||||||||||||||
|
Water Solutions |
|
$ |
59,876 |
|
|
$ |
153,459 |
|
|
$ |
88,891 |
|
|
$ |
154,870 |
|
|
Crude Oil Logistics |
|
|
(247,427 |
) |
|
|
17,447 |
|
|
|
7,148 |
|
|
|
13,121 |
|
|
Liquids Logistics |
|
|
4,901 |
|
|
|
16,895 |
|
|
|
(4,991 |
) |
|
|
17,690 |
|
|
Corporate and Other |
|
|
(23,968 |
) |
|
|
(11,431 |
) |
|
|
(9,926 |
) |
|
|
(8,851 |
) |
|
Total |
|
$ |
(206,618 |
) |
|
$ |
176,370 |
|
|
$ |
81,122 |
|
|
$ |
176,830 |
|
Water Solutions
Operating income for the Water Solutions segment decreased by
Revenues from recovered skim oil, including the impact from realized skim oil hedges, totaled
Operating expenses in the Water Solutions segment increased
There was also a loss on the disposal or impairment of assets of
Crude Oil Logistics
Operating income for the Crude Oil Logistics segment decreased by
Liquids Logistics
Operating income for the Liquids Logistics segment increased by
Capitalization and Liquidity
Total liquidity (cash plus available capacity on our ABL Facility) was approximately
Fourth Quarter Conference Call Information
A conference call to discuss NGL’s results of operations is scheduled for
NGL filed its Annual Report on Form 10-K for the year ended
Non-GAAP Financial Measures
We define EBITDA as net income (loss) attributable to
For purposes of our Adjusted EBITDA calculation, we make a distinction between realized and unrealized gains and losses on derivatives. During the period when a derivative contract is open, we record changes in the fair value of the derivative as an unrealized gain or loss. When a derivative contract matures or is settled, we reverse the previously recorded unrealized gain or loss and record a realized gain or loss.
Distributable Cash Flow is defined as Adjusted EBITDA minus maintenance capital expenditures, income tax expense, cash interest expense, preferred unit distributions and other. Maintenance capital expenditures represent capital expenditures necessary to maintain the Partnership’s operating capacity. Distributable Cash Flow is a performance metric used by senior management to compare cash flows generated by the Partnership (excluding growth capital expenditures and prior to the establishment of any retained cash reserves by the board of directors of our general partner) to the cash distributions expected to be paid to unitholders. Using this metric, management can quickly compute the coverage ratio of estimated cash flows to planned cash distributions. This financial measure also is important to investors as an indicator of whether the Partnership is generating cash flow at a level that can sustain, or support an increase in, quarterly distribution rates. Actual distribution amounts are set by the board of directors of our general partner.
We do not provide a reconciliation for non-GAAP estimates on a forward-looking basis where we are unable to provide a meaningful calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various items that would impact the most directly comparable forward-looking
Forward-Looking Statements
This press release includes “forward-looking statements.” All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties. While NGL believes such forward-looking statements are reasonable, NGL cannot assure they will prove to be correct. The forward-looking statements involve risks and uncertainties that affect operations, financial performance, and other factors as discussed in filings with the Securities and Exchange Commission. Other factors that could impact any forward-looking statements are those risks described in NGL’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and other public filings. You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors.” NGL undertakes no obligation to publicly update or revise any forward-looking statements except as required by law.
NGL provides Adjusted EBITDA guidance that does not include certain charges and costs, which in future periods are generally expected to be similar to the kinds of charges and costs excluded from Adjusted EBITDA in prior periods, such as income taxes, interest and other non-operating items, depreciation and amortization, net unrealized gains and losses on derivatives, lower of cost or net realizable value adjustments, gains and losses on disposal or impairment of assets, gains and losses on early extinguishment of liabilities, equity-based compensation expense, acquisition expense, revaluation of liabilities and items that are unusual in nature or infrequently occurring. The exclusion of these charges and costs in future periods will have a significant impact on the Partnership’s Adjusted EBITDA, and the Partnership is not able to provide a reconciliation of its Adjusted EBITDA guidance to net income (loss) without unreasonable efforts due to the uncertainty and variability of the nature and amount of these future charges and costs and the Partnership believes that such reconciliation, if possible, would imply a degree of precision that would be potentially confusing or misleading to investors.
About
|
NGL ENERGY PARTNERS LP AND SUBSIDIARIES |
|||||||
|
Unaudited Consolidated Balance Sheets |
|||||||
|
(in Thousands, except unit amounts) |
|||||||
|
|
|
||||||
|
|
2026 |
|
2025 |
||||
|
ASSETS |
|
|
|
||||
|
CURRENT ASSETS: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
8,505 |
|
|
$ |
5,649 |
|
|
Accounts receivable, net of allowance for expected credit losses of |
|
661,157 |
|
|
|
579,468 |
|
|
Accounts receivable-affiliates |
|
313 |
|
|
|
730 |
|
|
Inventories |
|
67,351 |
|
|
|
69,916 |
|
|
Prepaid expenses and other current assets |
|
36,624 |
|
|
|
63,651 |
|
|
Assets held for sale |
|
— |
|
|
|
175,207 |
|
|
Assets of discontinued operations |
|
— |
|
|
|
67,432 |
|
|
Total current assets |
|
773,950 |
|
|
|
962,053 |
|
|
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of |
|
2,091,747 |
|
|
|
2,066,847 |
|
|
|
|
351,506 |
|
|
|
599,348 |
|
|
INTANGIBLE ASSETS, net of accumulated amortization of |
|
805,110 |
|
|
|
851,347 |
|
|
OPERATING LEASE RIGHT-OF-USE ASSETS |
|
113,326 |
|
|
|
109,870 |
|
|
OTHER NONCURRENT ASSETS |
|
39,900 |
|
|
|
19,975 |
|
|
Total assets |
$ |
4,175,539 |
|
|
$ |
4,609,440 |
|
|
LIABILITIES AND (DEFICIT) EQUITY |
|
|
|
||||
|
CURRENT LIABILITIES: |
|
|
|
||||
|
Accounts payable |
$ |
495,180 |
|
|
$ |
461,980 |
|
|
Accounts payable-affiliates |
|
1 |
|
|
|
102 |
|
|
Accrued expenses and other payables |
|
184,184 |
|
|
|
135,233 |
|
|
Advance payments received from customers |
|
15,201 |
|
|
|
10,347 |
|
|
Current maturities of long-term debt |
|
11,457 |
|
|
|
8,805 |
|
|
Operating lease obligations |
|
33,459 |
|
|
|
27,911 |
|
|
Liabilities held for sale |
|
— |
|
|
|
42,103 |
|
|
Liabilities of discontinued operations |
|
— |
|
|
|
52,749 |
|
|
Total current liabilities |
|
739,482 |
|
|
|
739,230 |
|
|
LONG-TERM DEBT, net of debt issuance costs of |
|
3,223,126 |
|
|
|
2,961,703 |
|
|
OPERATING LEASE OBLIGATIONS |
|
82,160 |
|
|
|
85,240 |
|
|
OTHER NONCURRENT LIABILITIES |
|
136,953 |
|
|
|
125,897 |
|
|
|
|
|
|
||||
|
CLASS D PREFERRED UNITS, 315,489 and 600,000 preferred units issued and outstanding, respectively |
|
289,824 |
|
|
|
551,097 |
|
|
REDEEMABLE NONCONTROLLING INTERESTS |
|
559 |
|
|
|
424 |
|
|
|
|
|
|
||||
|
(DEFICIT) EQUITY: |
|
|
|
||||
|
General partner, representing a 0.1% interest, 123,938 and 132,145 notional units, respectively |
|
(53,319 |
) |
|
|
(52,913 |
) |
|
Limited partners, representing a 99.9% interest, 123,814,289 and 132,012,766 common units issued and outstanding, respectively |
|
(612,276 |
) |
|
|
(170,275 |
) |
|
Class B preferred limited partners, 12,585,642 and 12,585,642 preferred units issued and outstanding, respectively |
|
305,468 |
|
|
|
305,468 |
|
|
Class C preferred limited partners, 1,800,000 and 1,800,000 preferred units issued and outstanding, respectively |
|
42,891 |
|
|
|
42,891 |
|
|
Accumulated other comprehensive income |
|
— |
|
|
|
9 |
|
|
Noncontrolling interests |
|
20,671 |
|
|
|
20,669 |
|
|
Total (deficit) equity |
|
(296,565 |
) |
|
|
145,849 |
|
|
Total liabilities and (deficit) equity |
$ |
4,175,539 |
|
|
$ |
4,609,440 |
|
|
NGL ENERGY PARTNERS LP AND SUBSIDIARIES |
||||||||||||||||
|
Unaudited Consolidated Statements of Operations |
||||||||||||||||
|
(in Thousands, except unit and per unit amounts) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
REVENUES: |
|
|
|
|
|
|
|
|
||||||||
|
Product |
|
$ |
759,042 |
|
|
$ |
778,604 |
|
|
$ |
2,396,188 |
|
|
$ |
2,742,953 |
|
|
Service and other |
|
|
190,468 |
|
|
|
192,462 |
|
|
|
759,971 |
|
|
|
726,233 |
|
|
Total Revenues |
|
|
949,510 |
|
|
|
971,066 |
|
|
|
3,156,159 |
|
|
|
3,469,186 |
|
|
COST OF SALES: |
|
|
|
|
|
|
|
|
||||||||
|
Product |
|
|
726,825 |
|
|
|
695,171 |
|
|
|
2,160,353 |
|
|
|
2,437,331 |
|
|
Service and other |
|
|
5,432 |
|
|
|
14,265 |
|
|
|
21,810 |
|
|
|
69,746 |
|
|
Total Cost of Sales |
|
|
732,257 |
|
|
|
709,436 |
|
|
|
2,182,163 |
|
|
|
2,507,077 |
|
|
OPERATING COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
||||||||
|
Operating |
|
|
78,672 |
|
|
|
75,651 |
|
|
|
293,587 |
|
|
|
297,686 |
|
|
General and administrative |
|
|
26,031 |
|
|
|
13,483 |
|
|
|
70,108 |
|
|
|
55,593 |
|
|
Depreciation and amortization |
|
|
61,973 |
|
|
|
64,455 |
|
|
|
254,831 |
|
|
|
254,732 |
|
|
Loss on disposal or impairment of assets, net |
|
|
252,780 |
|
|
|
30,664 |
|
|
|
256,322 |
|
|
|
31,448 |
|
|
Revaluation of liabilities |
|
|
4,415 |
|
|
|
(3,745 |
) |
|
|
4,415 |
|
|
|
(6,705 |
) |
|
Operating (Loss) Income |
|
|
(206,618 |
) |
|
|
81,122 |
|
|
|
94,733 |
|
|
|
329,355 |
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
||||||||
|
Equity in earnings of unconsolidated entities |
|
|
— |
|
|
|
3,367 |
|
|
|
201 |
|
|
|
6,565 |
|
|
Interest expense |
|
|
(63,403 |
) |
|
|
(70,101 |
) |
|
|
(257,490 |
) |
|
|
(280,078 |
) |
|
Loss on early extinguishment of liabilities, net |
|
|
(17,241 |
) |
|
|
— |
|
|
|
(16,749 |
) |
|
|
— |
|
|
Other income, net |
|
|
574 |
|
|
|
1,778 |
|
|
|
526 |
|
|
|
4,262 |
|
|
(Loss) Income From Continuing Operations Before Income Taxes |
|
|
(286,688 |
) |
|
|
16,166 |
|
|
|
(178,779 |
) |
|
|
60,104 |
|
|
INCOME TAX (EXPENSE) BENEFIT |
|
|
(86 |
) |
|
|
(13 |
) |
|
|
276 |
|
|
|
4,885 |
|
|
(Loss) Income From Continuing Operations |
|
|
(286,774 |
) |
|
|
16,153 |
|
|
|
(178,503 |
) |
|
|
64,989 |
|
|
(Loss) Income From Discontinued Operations, net of Tax |
|
|
(43 |
) |
|
|
(1,431 |
) |
|
|
39,340 |
|
|
|
(21,826 |
) |
|
Net (Loss) Income |
|
|
(286,817 |
) |
|
|
14,722 |
|
|
|
(139,163 |
) |
|
|
43,163 |
|
|
LESS: NET INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO NONREDEEMABLE NONCONTROLLING INTERESTS |
|
|
(1,189 |
) |
|
|
(972 |
) |
|
|
(3,376 |
) |
|
|
(3,749 |
) |
|
LESS: NET LOSS (INCOME) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO REDEEMABLE NONCONTROLLING INTERESTS |
|
|
326 |
|
|
|
(26 |
) |
|
|
244 |
|
|
|
(46 |
) |
|
NET (LOSS) INCOME ATTRIBUTABLE TO NGL ENERGY PARTNERS LP |
|
$ |
(287,680 |
) |
|
$ |
13,724 |
|
|
$ |
(142,295 |
) |
|
$ |
39,368 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
NET LOSS FROM CONTINUING OPERATIONS ALLOCATED TO COMMON UNITHOLDERS |
|
$ |
(425,944 |
) |
|
$ |
(14,677 |
) |
|
$ |
(444,859 |
) |
|
$ |
(57,096 |
) |
|
NET (LOSS) INCOME FROM DISCONTINUED OPERATIONS ALLOCATED TO COMMON UNITHOLDERS |
|
|
(43 |
) |
|
|
(1,429 |
) |
|
|
39,301 |
|
|
|
(21,804 |
) |
|
NET LOSS ALLOCATED TO COMMON UNITHOLDERS |
|
$ |
(425,987 |
) |
|
$ |
(16,106 |
) |
|
$ |
(405,558 |
) |
|
$ |
(78,900 |
) |
|
BASIC AND DILUTED (LOSS) INCOME PER COMMON UNIT |
|
|
|
|
|
|
|
|
||||||||
|
Loss From Continuing Operations |
|
$ |
(3.44 |
) |
|
$ |
(0.11 |
) |
|
$ |
(3.50 |
) |
|
$ |
(0.43 |
) |
|
(Loss) Income From Discontinued Operations, net of Tax |
|
$ |
— |
|
|
$ |
(0.01 |
) |
|
$ |
0.31 |
|
|
$ |
(0.16 |
) |
|
Net Loss |
|
$ |
(3.44 |
) |
|
$ |
(0.12 |
) |
|
$ |
(3.19 |
) |
|
$ |
(0.60 |
) |
|
BASIC AND DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING |
|
|
123,849,123 |
|
|
|
132,012,766 |
|
|
|
127,020,619 |
|
|
|
132,204,283 |
|
|
EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW RECONCILIATION |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
||||||||||||||||
|
The following table reconciles NGL’s net (loss) income to NGL’s EBITDA, Adjusted EBITDA and Distributable Cash Flow for the periods indicated: |
||||||||||||||||
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
||||||||
|
|
|
(in thousands) |
||||||||||||||
|
Net (loss) income |
|
$ |
(286,817 |
) |
|
$ |
14,722 |
|
|
$ |
(139,163 |
) |
|
$ |
43,163 |
|
|
Less: Net income from continuing operations attributable to nonredeemable noncontrolling interests |
|
|
(1,189 |
) |
|
|
(972 |
) |
|
|
(3,376 |
) |
|
|
(3,749 |
) |
|
Less: Net loss (income) from continuing operations attributable to redeemable noncontrolling interests |
|
|
326 |
|
|
|
(26 |
) |
|
|
244 |
|
|
|
(46 |
) |
|
Net (loss) income attributable to |
|
|
(287,680 |
) |
|
|
13,724 |
|
|
|
(142,295 |
) |
|
|
39,368 |
|
|
Interest expense |
|
|
63,382 |
|
|
|
70,080 |
|
|
|
257,406 |
|
|
|
280,241 |
|
|
Income tax expense (benefit) |
|
|
86 |
|
|
|
16 |
|
|
|
(260 |
) |
|
|
(4,775 |
) |
|
Depreciation and amortization |
|
|
62,468 |
|
|
|
64,009 |
|
|
|
253,263 |
|
|
|
253,190 |
|
|
EBITDA |
|
|
(161,744 |
) |
|
|
147,829 |
|
|
|
368,114 |
|
|
|
568,024 |
|
|
Net unrealized losses (gains) on derivatives (1) |
|
|
47,335 |
|
|
|
(707 |
) |
|
|
36,462 |
|
|
|
21,782 |
|
|
Lower of cost or net realizable value adjustments (2) |
|
|
26 |
|
|
|
2,590 |
|
|
|
(2,890 |
) |
|
|
(1,619 |
) |
|
Loss on disposal or impairment of assets, net (3) |
|
|
252,841 |
|
|
|
32,644 |
|
|
|
218,010 |
|
|
|
33,705 |
|
|
Revaluation of liabilities |
|
|
4,415 |
|
|
|
(3,745 |
) |
|
|
4,415 |
|
|
|
(6,705 |
) |
|
Loss on early extinguishment of liabilities, net |
|
|
17,241 |
|
|
|
— |
|
|
|
16,749 |
|
|
|
— |
|
|
Equity-based compensation expense |
|
|
11,206 |
|
|
|
— |
|
|
|
11,206 |
|
|
|
— |
|
|
Other (4) |
|
|
5,075 |
|
|
|
(116 |
) |
|
|
9,238 |
|
|
|
2,572 |
|
|
Adjusted EBITDA |
|
$ |
176,395 |
|
|
$ |
178,495 |
|
|
$ |
661,304 |
|
|
$ |
617,759 |
|
|
Adjusted EBITDA - Discontinued Operations (5) |
|
$ |
25 |
|
|
$ |
1,665 |
|
|
$ |
1,101 |
|
|
$ |
(5,133 |
) |
|
Adjusted EBITDA - Continuing Operations |
|
$ |
176,370 |
|
|
$ |
176,830 |
|
|
$ |
660,203 |
|
|
$ |
622,892 |
|
|
Less: Cash interest expense (6) |
|
|
61,634 |
|
|
|
64,442 |
|
|
|
246,171 |
|
|
|
267,612 |
|
|
Less: Income tax expense (benefit) |
|
|
86 |
|
|
|
13 |
|
|
|
(276 |
) |
|
|
(4,885 |
) |
|
Less: Maintenance capital expenditures |
|
|
13,730 |
|
|
|
11,553 |
|
|
|
46,084 |
|
|
|
69,500 |
|
|
Less: Preferred unit distributions paid |
|
|
29,562 |
|
|
|
28,935 |
|
|
|
113,486 |
|
|
|
305,291 |
|
|
Less: Other (7) |
|
|
5,718 |
|
|
|
562 |
|
|
|
12,264 |
|
|
|
1,940 |
|
|
Distributable Cash Flow - Continuing Operations |
|
$ |
65,640 |
|
|
$ |
71,325 |
|
|
$ |
242,474 |
|
|
$ |
(16,566 |
) |
| _____________ | ||
|
(1) |
Due to the conflict between |
|
|
(2) |
Lower of cost or net realizable value adjustments in the table above differ from lower of cost or net realizable value adjustments reported in our consolidated statements of cash flows in the Partnership’s Annual Report on Form 10-K for the year ended |
|
|
(3) |
Excludes amounts related to unconsolidated entities and noncontrolling interests. |
|
|
(4) |
Amounts represent accretion expense for asset retirement obligations, unrealized gains and losses on investments and marketable securities, a loss from a legal dispute and expenses incurred related to legal and advisory costs associated with acquisitions and dispositions. For the quarter and year ended |
|
|
(5) |
Amounts include our refined products and biodiesel businesses. |
|
|
(6) |
Amounts represent interest expense payable in cash, excluding changes in the accrued interest balance. |
|
|
(7) |
Amounts represent cash paid to settle asset retirement obligations as well as approximately |
|
|
ADJUSTED EBITDA RECONCILIATION BY SEGMENT |
||||||||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||||||||
|
|
Three Months Ended |
|||||||||||||||||||||||||
|
|
Water
|
|
Crude Oil
|
|
Liquids
|
|
Corporate
|
|
Continuing
|
|
Discontinued
|
|
Consolidated |
|||||||||||||
|
|
(in thousands) |
|||||||||||||||||||||||||
|
Operating income (loss) |
$ |
59,876 |
|
|
$ |
(247,427 |
) |
|
$ |
4,901 |
|
|
$ |
(23,968 |
) |
|
$ |
(206,618 |
) |
|
$ |
— |
|
$ |
(206,618 |
) |
|
Depreciation and amortization |
|
53,566 |
|
|
|
6,127 |
|
|
|
1,553 |
|
|
|
727 |
|
|
|
61,973 |
|
|
|
— |
|
|
61,973 |
|
|
Amortization in cost of sales-service |
|
1,068 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,068 |
|
|
|
— |
|
|
1,068 |
|
|
Net unrealized losses on derivatives |
|
29,864 |
|
|
|
7,158 |
|
|
|
10,313 |
|
|
|
— |
|
|
|
47,335 |
|
|
|
— |
|
|
47,335 |
|
|
Lower of cost or net realizable value adjustments |
|
— |
|
|
|
(28 |
) |
|
|
54 |
|
|
|
— |
|
|
|
26 |
|
|
|
— |
|
|
26 |
|
|
Loss on disposal or impairment of assets, net |
|
5,101 |
|
|
|
247,653 |
|
|
|
26 |
|
|
|
— |
|
|
|
252,780 |
|
|
|
— |
|
|
252,780 |
|
|
Equity-based compensation expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,206 |
|
|
|
11,206 |
|
|
|
— |
|
|
11,206 |
|
|
Other income (expense), net |
|
344 |
|
|
|
(33 |
) |
|
|
72 |
|
|
|
191 |
|
|
|
574 |
|
|
|
— |
|
|
574 |
|
|
Adjusted EBITDA attributable to noncontrolling interest |
|
(1,758 |
) |
|
|
— |
|
|
|
— |
|
|
|
278 |
|
|
|
(1,480 |
) |
|
|
— |
|
|
(1,480 |
) |
|
Revaluation of liabilities |
|
4,415 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,415 |
|
|
|
— |
|
|
4,415 |
|
|
Other |
|
983 |
|
|
|
3,997 |
|
|
|
(24 |
) |
|
|
135 |
|
|
|
5,091 |
|
|
|
— |
|
|
5,091 |
|
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
25 |
|
|
25 |
|
|
Adjusted EBITDA |
$ |
153,459 |
|
|
$ |
17,447 |
|
|
$ |
16,895 |
|
|
$ |
(11,431 |
) |
|
$ |
176,370 |
|
|
$ |
25 |
|
$ |
176,395 |
|
|
|
Three Months Ended |
|||||||||||||||||||||||||
|
|
Water
|
|
Crude Oil
|
|
Liquids
|
|
Corporate
|
|
Continuing
|
|
Discontinued
|
|
Consolidated |
|||||||||||||
|
|
(in thousands) |
|||||||||||||||||||||||||
|
Operating income (loss) |
$ |
88,891 |
|
|
$ |
7,148 |
|
|
$ |
(4,991 |
) |
|
$ |
(9,926 |
) |
|
$ |
81,122 |
|
|
$ |
— |
|
$ |
81,122 |
|
|
Depreciation and amortization |
|
55,161 |
|
|
|
5,984 |
|
|
|
2,466 |
|
|
|
844 |
|
|
|
64,455 |
|
|
|
— |
|
|
64,455 |
|
|
Amortization in cost of sales-product |
|
— |
|
|
|
— |
|
|
|
110 |
|
|
|
— |
|
|
|
110 |
|
|
|
— |
|
|
110 |
|
|
Net unrealized losses (gains) on derivatives |
|
3,562 |
|
|
|
527 |
|
|
|
(6,116 |
) |
|
|
— |
|
|
|
(2,027 |
) |
|
|
— |
|
|
(2,027 |
) |
|
Lower of cost or net realizable value adjustments |
|
— |
|
|
|
— |
|
|
|
2,932 |
|
|
|
— |
|
|
|
2,932 |
|
|
|
— |
|
|
2,932 |
|
|
Loss (gain) on disposal or impairment of assets, net |
|
8,033 |
|
|
|
(592 |
) |
|
|
23,223 |
|
|
|
— |
|
|
|
30,664 |
|
|
|
— |
|
|
30,664 |
|
|
Other (expense) income, net |
|
(331 |
) |
|
|
(1 |
) |
|
|
(1 |
) |
|
|
2,111 |
|
|
|
1,778 |
|
|
|
— |
|
|
1,778 |
|
|
Adjusted EBITDA attributable to unconsolidated entities |
|
3,503 |
|
|
|
— |
|
|
|
5 |
|
|
|
— |
|
|
|
3,508 |
|
|
|
— |
|
|
3,508 |
|
|
Adjusted EBITDA attributable to noncontrolling interest |
|
(1,796 |
) |
|
|
— |
|
|
|
— |
|
|
|
(78 |
) |
|
|
(1,874 |
) |
|
|
— |
|
|
(1,874 |
) |
|
Revaluation of liabilities |
|
(3,745 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,745 |
) |
|
|
— |
|
|
(3,745 |
) |
|
Other |
|
1,592 |
|
|
|
55 |
|
|
|
62 |
|
|
|
(1,802 |
) |
|
|
(93 |
) |
|
|
— |
|
|
(93 |
) |
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,665 |
|
|
1,665 |
|
|
Adjusted EBITDA |
$ |
154,870 |
|
|
$ |
13,121 |
|
|
$ |
17,690 |
|
|
$ |
(8,851 |
) |
|
$ |
176,830 |
|
|
$ |
1,665 |
|
$ |
178,495 |
|
|
|
Year Ended |
|||||||||||||||||||||||||
|
|
Water
|
|
Crude Oil
|
|
Liquids
|
|
Corporate
|
|
Continuing
|
|
Discontinued
|
|
Consolidated |
|||||||||||||
|
|
(in thousands) |
|||||||||||||||||||||||||
|
Operating income (loss) |
$ |
335,366 |
|
|
$ |
(226,892 |
) |
|
$ |
48,231 |
|
|
$ |
(61,972 |
) |
|
$ |
94,733 |
|
|
$ |
— |
|
$ |
94,733 |
|
|
Depreciation and amortization |
|
221,048 |
|
|
|
24,331 |
|
|
|
6,201 |
|
|
|
3,251 |
|
|
|
254,831 |
|
|
|
— |
|
|
254,831 |
|
|
Amortization in cost of sales-service |
|
1,068 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,068 |
|
|
|
— |
|
|
1,068 |
|
|
Net unrealized losses on derivatives |
|
21,573 |
|
|
|
5,604 |
|
|
|
9,301 |
|
|
|
— |
|
|
|
36,478 |
|
|
|
— |
|
|
36,478 |
|
|
Lower of cost or net realizable value adjustments |
|
— |
|
|
|
— |
|
|
|
(2,890 |
) |
|
|
— |
|
|
|
(2,890 |
) |
|
|
— |
|
|
(2,890 |
) |
|
Loss (gain) on disposal or impairment of assets, net |
|
20,114 |
|
|
|
251,761 |
|
|
|
(15,551 |
) |
|
|
(2 |
) |
|
|
256,322 |
|
|
|
— |
|
|
256,322 |
|
|
Equity-based compensation expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,206 |
|
|
|
11,206 |
|
|
|
— |
|
|
11,206 |
|
|
Other income (expense), net |
|
4,352 |
|
|
|
(873 |
) |
|
|
(284 |
) |
|
|
(2,669 |
) |
|
|
526 |
|
|
|
— |
|
|
526 |
|
|
Adjusted EBITDA attributable to unconsolidated entities |
|
221 |
|
|
|
— |
|
|
|
4 |
|
|
|
— |
|
|
|
225 |
|
|
|
— |
|
|
225 |
|
|
Adjusted EBITDA attributable to noncontrolling interest |
|
(6,012 |
) |
|
|
— |
|
|
|
— |
|
|
|
40 |
|
|
|
(5,972 |
) |
|
|
— |
|
|
(5,972 |
) |
|
Revaluation of liabilities |
|
4,415 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,415 |
|
|
|
— |
|
|
4,415 |
|
|
Other |
|
581 |
|
|
|
5,010 |
|
|
|
471 |
|
|
|
3,199 |
|
|
|
9,261 |
|
|
|
— |
|
|
9,261 |
|
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,101 |
|
|
1,101 |
|
|
Adjusted EBITDA |
$ |
602,726 |
|
|
$ |
58,941 |
|
|
$ |
45,483 |
|
|
$ |
(46,947 |
) |
|
$ |
660,203 |
|
|
$ |
1,101 |
|
$ |
661,304 |
|
|
|
Year Ended |
||||||||||||||||||||||||||
|
|
Water
|
|
Crude Oil
|
|
Liquids
|
|
Corporate
|
|
Continuing
|
|
Discontinued
|
|
Consolidated |
||||||||||||||
|
|
(in thousands) |
||||||||||||||||||||||||||
|
Operating income (loss) |
$ |
311,457 |
|
|
$ |
46,101 |
|
|
$ |
14,058 |
|
|
$ |
(42,261 |
) |
|
$ |
329,355 |
|
|
$ |
— |
|
|
$ |
329,355 |
|
|
Depreciation and amortization |
|
217,227 |
|
|
|
25,070 |
|
|
|
9,408 |
|
|
|
3,027 |
|
|
|
254,732 |
|
|
|
— |
|
|
|
254,732 |
|
|
Amortization in cost of sales-product |
|
— |
|
|
|
— |
|
|
|
257 |
|
|
|
— |
|
|
|
257 |
|
|
|
— |
|
|
|
257 |
|
|
Net unrealized losses (gains) on derivatives |
|
4,953 |
|
|
|
(4,011 |
) |
|
|
2,424 |
|
|
|
— |
|
|
|
3,366 |
|
|
|
— |
|
|
|
3,366 |
|
|
Lower of cost or net realizable value adjustments |
|
— |
|
|
|
— |
|
|
|
2,916 |
|
|
|
— |
|
|
|
2,916 |
|
|
|
— |
|
|
|
2,916 |
|
|
Loss (gain) on disposal or impairment of assets, net |
|
9,813 |
|
|
|
(1,004 |
) |
|
|
22,596 |
|
|
|
43 |
|
|
|
31,448 |
|
|
|
— |
|
|
|
31,448 |
|
|
Other income, net |
|
485 |
|
|
|
1 |
|
|
|
1,518 |
|
|
|
2,258 |
|
|
|
4,262 |
|
|
|
— |
|
|
|
4,262 |
|
|
Adjusted EBITDA attributable to unconsolidated entities |
|
7,044 |
|
|
|
— |
|
|
|
(51 |
) |
|
|
— |
|
|
|
6,993 |
|
|
|
— |
|
|
|
6,993 |
|
|
Adjusted EBITDA attributable to noncontrolling interest |
|
(6,196 |
) |
|
|
— |
|
|
|
— |
|
|
|
(178 |
) |
|
|
(6,374 |
) |
|
|
— |
|
|
|
(6,374 |
) |
|
Revaluation of liabilities |
|
(6,705 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,705 |
) |
|
|
— |
|
|
|
(6,705 |
) |
|
Other |
|
3,918 |
|
|
|
216 |
|
|
|
243 |
|
|
|
(1,735 |
) |
|
|
2,642 |
|
|
|
— |
|
|
|
2,642 |
|
|
Discontinued operations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,133 |
) |
|
|
(5,133 |
) |
|
Adjusted EBITDA |
$ |
541,996 |
|
|
$ |
66,373 |
|
|
$ |
53,369 |
|
|
$ |
(38,846 |
) |
|
$ |
622,892 |
|
|
$ |
(5,133 |
) |
|
$ |
617,759 |
|
|
OPERATIONAL DATA |
|||||||
|
(Unaudited) |
|||||||
|
|
Three Months Ended |
|
Year Ended |
||||
|
|
|
|
|
||||
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
|
|
(in thousands, except per day amounts) |
||||||
|
Water Solutions: |
|
|
|
|
|
|
|
|
Produced water processed (barrels per day) |
|
|
|
|
|
|
|
|
|
2,651,062 |
|
2,424,683 |
|
2,555,166 |
|
2,303,142 |
|
|
164,504 |
|
159,093 |
|
179,789 |
|
175,251 |
|
|
190,646 |
|
148,001 |
|
177,963 |
|
146,956 |
|
Total |
3,006,212 |
|
2,731,777 |
|
2,912,918 |
|
2,625,349 |
|
Recycled water (barrels per day) |
225,454 |
|
206,552 |
|
198,709 |
|
116,058 |
|
Total (barrels per day) |
3,231,666 |
|
2,938,329 |
|
3,111,627 |
|
2,741,407 |
|
Skim oil sold (barrels per day) |
6,246 |
|
4,902 |
|
5,119 |
|
4,268 |
|
|
|
|
|
|
|
|
|
|
Crude Oil Logistics: |
|
|
|
|
|
|
|
|
Crude oil sold (barrels) |
4,640 |
|
1,978 |
|
15,419 |
|
10,412 |
|
Crude oil transported on owned pipelines (barrels) |
7,044 |
|
5,066 |
|
26,451 |
|
22,238 |
|
Crude oil storage capacity - owned and leased (barrels) (1) |
|
|
|
|
5,232 |
|
5,232 |
|
Crude oil inventory (barrels) (1) |
|
|
|
|
298 |
|
339 |
|
|
|
|
|
|
|
|
|
|
Liquids Logistics: |
|
|
|
|
|
|
|
|
Butane sold (gallons) |
134,250 |
|
123,007 |
|
510,367 |
|
516,202 |
|
Propane sold (gallons) |
156,522 |
|
314,709 |
|
365,736 |
|
760,287 |
|
Other products sold (gallons) |
61,255 |
|
63,537 |
|
281,494 |
|
277,495 |
|
Natural gas liquids storage capacity - owned and leased (gallons) (1) |
|
|
|
|
42,641 |
|
52,721 |
|
Butane inventory (gallons) (1) |
|
|
|
|
23,774 |
|
21,871 |
|
Propane inventory (gallons) (1) |
|
|
|
|
7,297 |
|
11,833 |
|
Other products inventory (gallons) (1) |
|
|
|
|
5,166 |
|
8,556 |
| _____________ | |||||||
|
(1) Information is presented as of |
|||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260528081776/en/
Vice President - Finance
David.Sullivan@nglep.com
Source: