Press Release
"We remain committed to strengthening the balance sheet, enhancing financial flexibility and focusing on initiatives that are within our control, such as maintaining a lean cost structure, employing capital discipline and operating safely and responsibly. The GP Buy-In transaction represented a major step forward in our comprehensive liability management strategy, and was an important step in our ongoing initiative to strengthen the balance sheet because it facilitated the reallocation of
"There have been several positive developments regarding the Double E Pipeline project, which represents a critical infrastructure need for the northern
Reaffirming 2020 Financial Guidance
SMLP is reaffirming its updated 2020 financial guidance provided on
2020 Financial Guidance
- 2020 adjusted EBITDA of
$250 million to$260 million ; - 2020 total capital expenditures of
$30 million to$50 million , which includes approximately$10 million to$20 million related to our equity investment inDouble E .
2020 adjusted EBITDA guidance of
SMLP's total 2020 capital expenditures guidance range of
GP Buy-In Financial Statement Recast
In the second quarter of 2020, SMLP completed its previously announced GP Buy-In transaction with
Second Quarter 2020 Business Highlights
In the second quarter of 2020, SMLP's average daily natural gas throughput for its operated systems increased 8.6% relative to the first quarter of 2020, to 1,391 MMcf/d, and liquids volumes decreased 22.4% relative to the first quarter of 2020, to 76 Mbbl/d. SMLP's customers currently have approximately 66 DUCs in inventory and 14 wells that have been completed but not turned-in-line upstream of its systems.
Core Focus Areas:
- Core Focus Areas generated combined quarterly segment adjusted EBITDA of
$37.1 million and had combined capital expenditures of$6.8 million . Utica Shale segment adjusted EBITDA totaled$10.7 million , a$4.8 million increase from the first quarter of 2020, which was driven by an 87.4% increase in volume throughput. Volume throughput was higher in the second quarter of 2020 as a result of seven new wells connected inMarch 2020 , including a five-well pad that averaged more than 160 MMcf/d for the majority of the quarter, as well as six wells that were turned-in-line during the quarter behind the TPL-7 Connector pipeline. Volume throughput was partially offset by two pads that were shut-in in mid-June, which accounted for a decrease in average daily volume throughput of approximately 24 MMcf/d for the quarter. We expect these two pads to remain shut-in until late in the fourth quarter of 2020 based on guidance from our customers. Subsequent toJune 30, 2020 we also executed an amendment to a gathering agreement that will incentivize drilling behind ourSMU system, resulting in additional expected well activity in 2021 and 2022.- Ohio Gathering segment adjusted EBITDA totaled
$7.5 million , a 5.4% decrease from the first quarter of 2020. Lower segment adjusted EBITDA was driven by an 11.5% decrease in volume throughput due to production shut-ins, which accounted for an average of approximately 70 MMcf/d of gross volumes for the quarter, and natural production declines, partially offset by six new wells that were connected in the condensate window inMay 2020 and lower operating expenses. Williston Basin segment adjusted EBITDA totaled$12.7 million in the second quarter of 2020, a 21.4% decrease from the first quarter of 2020, primarily due to a 22.4% quarter-over-quarter decrease in liquids volume throughput to 76 Mbbl/d and higher than expected non-recurring maintenance expenses. This volume throughput decrease was driven largely by several production shut-ins across multiple customers, which accounted for a loss of approximately 14 Mbbl/d in liquids volume throughput for the quarter, and natural production declines. There are approximately 24 DUCs in inventory and 8 wells that have been completed, but not yet turned to production behind ourWilliston Basin systems. We expect the cadence of future well connections to be highly dependent on prevailing commodity prices, in-basin differentials and the regulatory environment.DJ Basin segment adjusted EBITDA totaled$4.3 million in the second quarter of 2020, a 26.6% decrease from the first quarter of 2020, due to a 37.5% quarter-over-quarter decrease in total throughput to 20 MMcf/d. The volume throughput decrease was largely a result of production shut-ins representing an average of approximately 9 MMcf/d during the quarter and planned maintenance which took our Hereford Plant offline for four days during the quarter, partially offset by seven new well connections. We expect continued deferrals of well connections in the near-term and our customers currently have 13 wells in DUC inventory and 6 completed wells that have not yet been turned-in-line behind ourDJ Basin system. Volume throughput on theDJ Basin system for the month of July averaged 25 MMcf/d, as our customers have consistently reversed well shut-in activities that impacted us in the second quarter of 2020.Permian Basin segment adjusted EBITDA totaled a quarterly record of$1.8 million in the second quarter of 2020, an increase of approximately 15.6% relative to the prior quarter largely driven by margin mix and improvements in natural gas and NGL pricing. Although average second quarter volume throughput of 32 MMcf/d was relatively comparable to the first quarter, volumes steadily improved over the second quarter and average volume throughput for June was approximately 37 MMcf/d. This ramp in volume throughput was a result of a limited number of shut-ins that occurred in the early part of the second quarter and an increase of approximately 9 MMcf/d starting in May, when a contract extension became effective. Overall, our outlook for ourPermian Basin segment remains unchanged relative to our original 2020 financial guidance.
Legacy Areas:
- Legacy Areas generated
$35.1 million of combined segment adjusted EBITDA in the second quarter of 2020 and had combined capital expenditures of$0.3 million . Piceance Basin segment adjusted EBITDA of$21.7 million decreased by$1.8 million from the first quarter of 2020 due to lower volume throughput of 4.2%, which was primarily driven by the impact of natural production declines.Barnett Shale segment adjusted EBITDA decreased by$0.2 million from the first quarter of 2020 to$8.5 million , as a result of a decline in volume throughput. Increased volumes from workovers of existing wells behind the DFW Midstream system partially mitigated natural production declines.Marcellus Shale segment adjusted EBITDA of$4.9 million decreased by 8.1% compared to the first quarter of 2020 due to a 7.0% decrease in volume throughput to 339 MMcf/d. Our anchor customer did not connect any new wells and had 18 DUCs in inventory at the end of the second quarter; however, 9 of those wells were connected to our Mountaineer Midstream system in July and spot rate volumes have recently been averaging in excess of 400 MMcf/d.
The following table presents average daily throughput by reportable segment for the periods indicated:
Three months ended June 30, |
Six months ended June 30, |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
Average daily throughput (MMcf/d): |
|||||||||||||||
|
416 |
260 |
319 |
273 |
|||||||||||
|
14 |
11 |
14 |
13 |
|||||||||||
|
20 |
20 |
26 |
21 |
|||||||||||
|
32 |
17 |
33 |
16 |
|||||||||||
|
367 |
462 |
375 |
473 |
|||||||||||
|
203 |
251 |
218 |
260 |
|||||||||||
|
339 |
347 |
351 |
363 |
|||||||||||
Aggregate average daily throughput |
1,391 |
1,368 |
1,336 |
1,419 |
|||||||||||
Average daily throughput (Mbbl/d): |
|||||||||||||||
|
76 |
94 |
87 |
99 |
|||||||||||
Aggregate average daily throughput |
76 |
94 |
87 |
99 |
|||||||||||
Ohio Gathering average daily throughput (MMcf/d) (3) |
540 |
713 |
575 |
712 |
__________ |
|
(1) |
|
(2) |
|
(3) |
Gross basis, represents 100% of volume throughput for Ohio Gathering, subject to a one-month lag. |
The following table presents adjusted EBITDA by reportable segment for the periods indicated:
Three months ended June 30, |
Six months ended June 30, |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
(In thousands) |
|||||||||||||||
Reportable segment adjusted EBITDA (1): |
|||||||||||||||
|
$ |
10,693 |
$ |
6,640 |
$ |
16,621 |
$ |
12,833 |
|||||||
Ohio Gathering (2) |
7,514 |
9,939 |
15,453 |
19,149 |
|||||||||||
|
12,727 |
16,650 |
28,919 |
35,384 |
|||||||||||
|
4,339 |
2,816 |
10,250 |
5,489 |
|||||||||||
|
1,828 |
(656) |
3,409 |
(1,206) |
|||||||||||
|
21,734 |
24,584 |
45,291 |
50,583 |
|||||||||||
|
8,510 |
11,208 |
17,270 |
22,582 |
|||||||||||
|
4,888 |
4,635 |
10,208 |
9,777 |
|||||||||||
Total |
$ |
72,233 |
$ |
75,816 |
$ |
147,421 |
$ |
154,591 |
|||||||
Less: Corporate and Other (5) |
7,643 |
8,256 |
16,927 |
20,173 |
|||||||||||
Adjusted EBITDA |
$ |
64,590 |
$ |
67,560 |
$ |
130,494 |
$ |
134,418 |
__________ |
|
(1) |
We define segment adjusted EBITDA as total revenues less total costs and expenses, plus (i) other income excluding interest income, (ii) our proportional adjusted EBITDA for equity method investees, (iii) depreciation and amortization, (iv) adjustments related to MVC shortfall payments, (v) adjustments related to capital reimbursement activity, (vi) unit-based and noncash compensation, (vii) impairments and (viii) other noncash expenses or losses, less other noncash income or gains. |
(2) |
Represents our proportional share of adjusted EBITDA for Ohio Gathering, subject to a one-month lag. We define proportional adjusted EBITDA for our equity method investees as the product of (i) total revenues less total expenses, excluding impairments and other noncash income or expense items and (ii) amortization for deferred contract costs; multiplied by our ownership interest in Ohio Gathering during the respective period. |
(3) |
|
(4) |
|
(5) |
Corporate and Other represents those results that are not specifically attributable to a reportable segment (such as |
Capital Expenditures
Capital expenditures totaled
Six months ended June 30, |
||||||||
2020 |
2019 |
|||||||
(In thousands) |
||||||||
Cash paid for capital expenditures (1): |
||||||||
|
$ |
1,482 |
$ |
1,065 |
||||
|
7,423 |
14,230 |
||||||
|
8,428 |
50,373 |
||||||
|
4,921 |
28,163 |
||||||
|
404 |
1,497 |
||||||
|
869 |
(37) |
||||||
|
430 |
108 |
||||||
Total reportable segment capital expenditures |
23,957 |
95,399 |
||||||
Corporate and Other (3) |
3,469 |
15,693 |
||||||
Total cash paid for capital expenditures |
$ |
27,426 |
$ |
111,092 |
__________ |
|
(1) |
Excludes cash paid for capital expenditures by Ohio Gathering and |
(2) |
For the six months ended |
(3) |
For the six months ended |
Capital & Liquidity
As of
Based upon the terms of SMLP's revolving credit facility and total outstanding debt, net of cash, of
Double E Update
During the second quarter of 2020, SMLP made cash investments totaling
MVC Shortfall Payments
SMLP billed its customers
Three months ended June 30, 2020 |
||||||||||||||||
MVC Billings |
Gathering revenue |
Adjustments to MVC shortfall payments |
Net impact to adjusted EBITDA |
|||||||||||||
(In thousands) |
||||||||||||||||
Net change in deferred revenue related to MVC shortfall payments: |
||||||||||||||||
|
$ |
3,419 |
$ |
3,419 |
$ |
— |
$ |
3,419 |
||||||||
Total net change |
$ |
3,419 |
$ |
3,419 |
$ |
— |
$ |
3,419 |
||||||||
MVC shortfall payment adjustments: |
||||||||||||||||
|
$ |
1,091 |
$ |
1,091 |
$ |
2,124 |
$ |
3,215 |
||||||||
|
6,935 |
6,935 |
167 |
7,102 |
||||||||||||
|
1,258 |
1,258 |
— |
1,258 |
||||||||||||
Total MVC shortfall payment adjustments |
$ |
9,284 |
$ |
9,284 |
$ |
2,291 |
$ |
11,575 |
||||||||
Total (1) |
$ |
12,703 |
$ |
12,703 |
$ |
2,291 |
$ |
14,994 |
__________ |
(1) Exclusive of Ohio Gathering due to equity method accounting. |
Six months ended June 30, 2020 |
||||||||||||||||
MVC Billings |
Gathering revenue |
Adjustments to MVC shortfall payments |
Net impact to adjusted EBITDA |
|||||||||||||
(In thousands) |
||||||||||||||||
Net change in deferred revenue related to MVC shortfall payments: |
||||||||||||||||
|
$ |
7,077 |
$ |
7,077 |
$ |
— |
$ |
7,077 |
||||||||
Total net change |
$ |
7,077 |
$ |
7,077 |
$ |
— |
$ |
7,077 |
||||||||
MVC shortfall payment adjustments: |
||||||||||||||||
|
$ |
2,093 |
$ |
9,883 |
$ |
(3,541) |
$ |
6,342 |
||||||||
|
13,891 |
13,786 |
390 |
14,176 |
||||||||||||
|
2,544 |
2,544 |
— |
2,544 |
||||||||||||
Total MVC shortfall payment adjustments |
$ |
18,528 |
$ |
26,213 |
$ |
(3,151) |
$ |
23,062 |
||||||||
Total (1) |
$ |
25,605 |
$ |
33,290 |
$ |
(3,151) |
$ |
30,139 |
__________ |
(1) Exclusive of Ohio Gathering due to equity method accounting. |
Quarterly Distribution Update
The board of directors of SMLP's general partner suspended cash distributions payable on its common units and on its 9.50% Series A fixed-to-floating rate cumulative redeemable perpetual preferred units for the period ended
Second Quarter 2020 Earnings Call Information
SMLP will host a conference call at
Upcoming Investor Conferences
Members of SMLP's senior management team will attend the for 2020 Citi One-on-One Midstream /
Use of Non-GAAP Financial Measures
We report financial results in accordance with
Management uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating our financial performance. Furthermore, management believes that these non-GAAP financial measures may provide external users of our financial statements, such as investors, commercial banks, research analysts and others, with additional meaningful comparisons between current results and results of prior periods as they are expected to be reflective of our core ongoing business.
Adjusted EBITDA and distributable cash flow are used as supplemental financial measures by external users of our financial statements such as investors, commercial banks, research analysts and others.
Adjusted EBITDA is used to assess:
- the ability of our assets to generate cash sufficient to make future potential cash distributions and support our indebtedness;
- the financial performance of our assets without regard to financing methods, capital structure or historical cost basis;
- our operating performance and return on capital as compared to those of other entities in the midstream energy sector, without regard to financing or capital structure;
- the attractiveness of capital projects and acquisitions and the overall rates of return on alternative investment opportunities; and
- the financial performance of our assets without regard to (i) income or loss from equity method investees, (ii) the impact of the timing of minimum volume commitments shortfall payments under our gathering agreements or (iii) the timing of impairments or other income or expense items that we characterize as unrepresentative of our ongoing operations.
Distributable cash flow is used to assess:
- the ability of our assets to generate cash sufficient to support future potential cash distributions and
- the attractiveness of capital projects and acquisitions and the overall rates of return on alternative investment opportunities.
Both of these measures have limitations as analytical tools and investors should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. For example:
- certain items excluded from adjusted EBITDA and distributable cash flow are significant components in understanding and assessing an entity's financial performance, such as an entity's cost of capital and tax structure;
- adjusted EBITDA and distributable cash flow do not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
- adjusted EBITDA and distributable cash flow do not reflect changes in, or cash requirements for, our working capital needs; and
- although depreciation and amortization are noncash charges, the assets being depreciated and amortized will often have to be replaced in the future, and adjusted EBITDA and distributable cash flow do not reflect any cash requirements for such replacements.
We compensate for the limitations of adjusted EBITDA and distributable cash flow as analytical tools by reviewing the comparable GAAP financial measures, understanding the differences between the financial measures and incorporating these data points into our decision-making process. Reconciliations of GAAP to non-GAAP financial measures are attached to this press release.
We do not provide the GAAP financial measures of net income or loss or net cash provided by operating activities on a forward-looking basis because we are unable to predict, without unreasonable effort, certain components thereof including, but not limited to, (i) income or loss from equity method investees and (ii) asset impairments. These items are inherently uncertain and depend on various factors, many of which are beyond our control. As such, any associated estimate and its impact on our GAAP performance and cash flow measures could vary materially based on a variety of acceptable management assumptions.
About
SMLP is a value-driven limited partnership focused on developing, owning and operating midstream energy infrastructure assets that are strategically located in the core producing areas of unconventional resource basins, primarily shale formations, in the continental United States. SMLP provides natural gas, crude oil and produced water gathering, processing and transportation services pursuant to primarily long-term, fee-based agreements with customers and counterparties in six unconventional resource basins: (i) the
Forward-Looking Statements
This press release includes certain statements concerning expectations for the future that are forward-looking within the meaning of the federal securities laws. Forward-looking statements contain known and unknown risks and uncertainties (many of which are difficult to predict and beyond management's control) that may cause SMLP's actual results in future periods to differ materially from anticipated or projected results. An extensive list of specific material risks and uncertainties affecting SMLP is contained in its 2019 Annual Report on Form 10-K filed with the
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES |
||||||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
June 30, |
December 31, |
|||||||
2020 |
2019 |
|||||||
(In thousands) |
||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
36,571 |
$ |
9,530 |
||||
Restricted cash |
5,048 |
27,392 |
||||||
Accounts receivable |
77,199 |
97,418 |
||||||
Other current assets |
4,252 |
5,521 |
||||||
Total current assets |
123,070 |
139,861 |
||||||
Property, plant and equipment, net |
1,855,889 |
1,882,489 |
||||||
Intangible assets, net |
215,901 |
232,278 |
||||||
Investment in equity method investees |
383,058 |
309,728 |
||||||
Other noncurrent assets |
8,584 |
9,742 |
||||||
Total assets |
$ |
2,586,502 |
$ |
2,574,098 |
||||
Liabilities and Capital |
||||||||
Current liabilities: |
||||||||
Trade accounts payable |
$ |
18,422 |
$ |
24,415 |
||||
Accrued expenses |
11,331 |
11,339 |
||||||
Deferred revenue |
15,354 |
13,493 |
||||||
Ad valorem taxes payable |
6,307 |
8,477 |
||||||
Accrued interest |
11,737 |
12,346 |
||||||
Accrued environmental remediation |
1,795 |
1,725 |
||||||
Other current liabilities |
9,859 |
12,206 |
||||||
Short-term debt and current portion of long-term debt |
38,000 |
5,546 |
||||||
Total current liabilities |
112,805 |
89,547 |
||||||
Long-term debt |
1,545,133 |
1,622,279 |
||||||
Noncurrent deferred revenue |
42,348 |
38,709 |
||||||
Noncurrent accrued environmental remediation |
2,311 |
2,926 |
||||||
Other noncurrent liabilities |
8,618 |
7,951 |
||||||
Total liabilities |
1,711,215 |
1,761,412 |
||||||
|
||||||||
Subsidiary Series A Preferred Units |
78,563 |
27,450 |
||||||
Partners' Capital |
||||||||
Series A Preferred Units |
307,866 |
293,616 |
||||||
Common limited partner capital |
488,858 |
305,550 |
||||||
Noncontrolling interest |
— |
186,070 |
||||||
Total partners' capital |
796,724 |
785,236 |
||||||
Total liabilities, mezzanine capital and partners' capital |
$ |
2,586,502 |
$ |
2,574,098 |
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES |
|||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||
Three months ended June 30, |
Six months ended June 30, |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
(In thousands, except per-unit amounts) |
|||||||||||||||
Revenues: |
|||||||||||||||
Gathering services and related fees |
$ |
73,911 |
$ |
75,107 |
$ |
157,703 |
$ |
162,071 |
|||||||
Natural gas, NGLs and condensate sales |
10,683 |
18,291 |
24,463 |
56,219 |
|||||||||||
Other revenues |
7,413 |
6,288 |
14,744 |
12,804 |
|||||||||||
Total revenues |
92,007 |
99,686 |
196,910 |
231,094 |
|||||||||||
Costs and expenses: |
|||||||||||||||
Cost of natural gas and NGLs |
6,088 |
11,571 |
14,313 |
43,330 |
|||||||||||
Operation and maintenance |
21,152 |
24,318 |
42,963 |
48,540 |
|||||||||||
General and administrative (1) |
12,786 |
10,565 |
29,347 |
28,950 |
|||||||||||
Depreciation and amortization |
29,630 |
26,837 |
59,296 |
54,601 |
|||||||||||
Transaction costs |
1,207 |
96 |
1,218 |
2,433 |
|||||||||||
Gain on asset sales, net |
(281) |
(287) |
(166) |
(1,248) |
|||||||||||
Long-lived asset impairment (2) |
654 |
70 |
4,475 |
45,021 |
|||||||||||
Total costs and expenses |
71,236 |
73,170 |
151,446 |
221,627 |
|||||||||||
Other income (expense) |
276 |
83 |
(151) |
292 |
|||||||||||
Interest expense |
(21,990) |
(22,343) |
(45,818) |
(45,085) |
|||||||||||
Gain on early extinguishment of debt (3) |
54,235 |
— |
54,235 |
— |
|||||||||||
Income (loss) before income taxes and income (loss) from equity method investees |
53,292 |
4,256 |
53,730 |
(35,326) |
|||||||||||
Income tax benefit (expense) |
389 |
(1,149) |
402 |
(1,406) |
|||||||||||
Income (loss) from equity method investees |
3,040 |
(79) |
6,351 |
(520) |
|||||||||||
Net income (loss) |
$ |
56,721 |
$ |
3,028 |
$ |
60,483 |
$ |
(37,252) |
|||||||
Income (loss) per limited partner unit: |
|||||||||||||||
Common unit – basic |
$ |
1.11 |
$ |
(0.06) |
$ |
1.05 |
$ |
(0.54) |
|||||||
Common unit – diluted |
$ |
1.06 |
$ |
(0.06) |
$ |
1.02 |
$ |
(0.54) |
|||||||
Weighted-average limited partner units outstanding: |
|||||||||||||||
Common units – basic |
44,650 |
45,319 |
44,985 |
45,319 |
|||||||||||
Common units – diluted |
46,737 |
45,319 |
46,323 |
45,319 |
__________ |
(1) For the three and six months ended |
(2) For the six months ended |
(3) Subsequent to the GP Buy-In Transaction, the Partnership commenced a debt buyback program to repurchase our Senior Notes, which is ongoing. We repurchased |
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES |
|||||||||||||||
UNAUDITED OTHER FINANCIAL AND OPERATING DATA |
|||||||||||||||
Three months ended June 30, |
Six months ended June 30, |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
(Dollars in thousands) |
|||||||||||||||
Other financial data: |
|||||||||||||||
Net income (loss) |
$ |
56,721 |
$ |
3,028 |
$ |
60,483 |
$ |
(37,252) |
|||||||
Net cash provided by operating activities |
$ |
35,170 |
$ |
39,381 |
$ |
105,371 |
$ |
84,574 |
|||||||
Capital expenditures |
$ |
8,843 |
$ |
50,244 |
$ |
27,426 |
$ |
111,092 |
|||||||
Contributions to equity method investees |
$ |
21,695 |
$ |
5,921 |
$ |
79,728 |
$ |
5,921 |
|||||||
Adjusted EBITDA |
$ |
64,590 |
$ |
67,560 |
$ |
130,494 |
$ |
134,418 |
|||||||
Distributable cash flow |
$ |
42,669 |
$ |
35,886 |
$ |
73,594 |
$ |
69,299 |
|||||||
Distributions declared (1) |
$ |
— |
$ |
23,778 |
$ |
— |
$ |
47,553 |
|||||||
Distribution coverage ratio (2) |
n/a |
1.51x |
n/a |
1.46x |
|||||||||||
Operating data: |
|||||||||||||||
Aggregate average daily throughput – natural gas (MMcf/d) |
1,391 |
1,368 |
1,336 |
1,419 |
|||||||||||
Aggregate average daily throughput – liquids (Mbbl/d) |
76 |
94 |
87 |
99 |
|||||||||||
Ohio Gathering average daily throughput (MMcf/d) (3) |
540 |
713 |
575 |
712 |
__________ |
(1) Represents distributions declared to common unitholders in respect of a given period. On |
(2) Represents the ratio of distributable cash flow to distributions declared. Distribution coverage ratio calculation for the three months ended |
(3) Gross basis, represents 100% of volume throughput for Ohio Gathering, subject to a one-month lag. |
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES |
|||||||||||||||
UNAUDITED RECONCILIATIONS TO NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
Three months ended June 30, |
Six months ended June 30, |
||||||||||||||
2020 |
2019 |
2020 |
2019 |
||||||||||||
(In thousands) |
|||||||||||||||
Reconciliations of net income or loss to adjusted EBITDA and distributable cash flow: |
|||||||||||||||
Net income (loss) |
$ |
56,721 |
$ |
3,028 |
$ |
60,483 |
$ |
(37,252) |
|||||||
Add: |
|||||||||||||||
Interest expense |
21,990 |
22,343 |
45,818 |
45,085 |
|||||||||||
Income tax (benefit) expense |
(389) |
1,149 |
(402) |
1,406 |
|||||||||||
Depreciation and amortization (1) |
29,866 |
27,200 |
59,766 |
55,353 |
|||||||||||
Proportional adjusted EBITDA for equity method investees (2) |
7,514 |
9,939 |
15,453 |
19,149 |
|||||||||||
Adjustments related to MVC shortfall payments (3) |
2,291 |
3,533 |
(3,151) |
(666) |
|||||||||||
Adjustments related to capital reimbursement activity (4) |
(237) |
(1,046) |
(448) |
(1,761) |
|||||||||||
Unit-based and noncash compensation |
1,846 |
1,553 |
4,569 |
4,079 |
|||||||||||
Gain on early extinguishment of debt (5) |
(54,235) |
— |
(54,235) |
— |
|||||||||||
Gain on asset sales, net |
(281) |
(287) |
(166) |
(1,248) |
|||||||||||
Long-lived asset impairment |
654 |
70 |
4,475 |
45,021 |
|||||||||||
Other, net (6) |
1,890 |
(1) |
4,683 |
4,732 |
|||||||||||
Less: |
|||||||||||||||
Income (loss) from equity method investees |
3,040 |
(79) |
6,351 |
(520) |
|||||||||||
Adjusted EBITDA |
$ |
64,590 |
$ |
67,560 |
$ |
130,494 |
$ |
134,418 |
|||||||
Less: |
|||||||||||||||
Cash interest paid |
24,413 |
23,751 |
44,073 |
43,683 |
|||||||||||
Cash paid for taxes |
— |
150 |
— |
150 |
|||||||||||
Senior notes interest adjustment (7) |
(4,869) |
(3,063) |
(1,806) |
— |
|||||||||||
Adjusted Series A Preferred Units cash distribution (8) |
— |
7,125 |
7,125 |
14,250 |
|||||||||||
Maintenance capital expenditures |
2,377 |
3,711 |
7,508 |
7,036 |
|||||||||||
Distributable cash flow |
$ |
42,669 |
$ |
35,886 |
$ |
73,594 |
$ |
69,299 |
|||||||
Distributions declared (9) |
$ |
— |
$ |
23,778 |
$ |
— |
$ |
47,553 |
|||||||
Distribution coverage ratio (10) |
n/a |
1.51x |
n/a |
1.46x |
__________ |
(1) Includes the amortization expense associated with our favorable gas gathering contracts as reported in other revenues. |
(2) Reflects our proportionate share of Ohio Gathering adjusted EBITDA, subject to a one-month lag. |
(3) Adjustments related to MVC shortfall payments are recognized ratably over the term of the associated MVC. |
(4) Adjustments related to capital reimbursement activity represent contributions in aid of construction revenue recognized in accordance with Accounting Standards Update No. 2014-09 Revenue from Contracts with Customers ("Topic 606"). |
(5) Subsequent to the GP Buy-In Transaction, the Partnership commenced a debt buyback program to repurchase our Senior Notes, which is ongoing. We repurchased |
(6) Represents items of income or loss that we characterize as unrepresentative of our ongoing operations. For the three months ended |
(7) Senior notes interest adjustment represents the net of interest expense accrued and paid during the period. Interest on the |
(8) Adjusted Series A Preferred Units cash distribution represents the amount of cash distributions paid, or accrued, on the Series A Preferred Units. Distributions on the Series A Preferred Units are due to be paid or accrued semi-annually in arrears on |
(9) Represents distributions declared to common unitholders in respect of a given period. On |
(10) Represents the ratio of distributable cash flow to distributions declared. Distribution coverage ratio calculation for the three months ended |
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES |
|||||||
UNAUDITED RECONCILIATIONS TO NON-GAAP FINANCIAL MEASURES |
|||||||
Six months ended June 30, |
|||||||
2020 |
2019 |
||||||
(In thousands) |
|||||||
Reconciliation of net cash provided by operating activities to adjusted EBITDA and distributable cash flow: |
|||||||
Net cash provided by operating activities |
$ |
105,371 |
$ |
84,574 |
|||
Add: |
|||||||
Interest expense, excluding amortization of debt issuance costs |
42,682 |
41,964 |
|||||
Income tax (benefit) expense |
(402) |
1,406 |
|||||
Changes in operating assets and liabilities |
(19,388) |
4,767 |
|||||
Proportional adjusted EBITDA for equity method investees (1) |
15,453 |
19,149 |
|||||
Adjustments related to MVC shortfall payments (2) |
(3,151) |
(666) |
|||||
Adjustments related to capital reimbursement activity (3) |
(448) |
(1,761) |
|||||
Other, net (4) |
4,683 |
4,732 |
|||||
Less: |
|||||||
Distributions from equity method investees |
12,749 |
18,217 |
|||||
Noncash lease expense |
1,557 |
1,530 |
|||||
Adjusted EBITDA |
$ |
130,494 |
$ |
134,418 |
|||
Less: |
|||||||
Cash interest paid |
44,073 |
43,683 |
|||||
Cash paid for taxes |
— |
150 |
|||||
Senior notes interest adjustment (5) |
(1,806) |
— |
|||||
Adjusted Series A Preferred Units cash distribution (6) |
7,125 |
14,250 |
|||||
Maintenance capital expenditures |
7,508 |
7,036 |
|||||
Distributable cash flow |
$ |
73,594 |
$ |
69,299 |
__________ |
(1) Reflects our proportionate share of Ohio Gathering adjusted EBITDA, subject to a one-month lag. |
(2) Adjustments related to MVC shortfall payments are recognized ratably over the term of the associated MVC. |
(3) Adjustments related to capital reimbursement activity represent contributions in aid of construction revenue recognized in accordance with Accounting Standards Update No. 2014-09 Revenue from Contracts with Customers ("Topic 606"). |
(4) Represents items of income or loss that we characterize as unrepresentative of our ongoing operations. For the three months ended |
(5) Senior notes interest adjustment represents the net of interest expense accrued and paid during the period. Interest on the |
(6) Adjusted Series A Preferred Units cash distribution represents the amount of cash distributions paid, or accrued, on the Series A Preferred Units. Distributions on the Series A Preferred Units are due to be paid or accrued semi-annually in arrears on |
View original content to download multimedia:http://www.prnewswire.com/news-releases/summit-midstream-partners-lp-reports-second-quarter-2020-financial-and-operating-results-301108255.html
SOURCE
Ross Wong, Senior Director, Corporate Development & Finance, 832-930-7512, ir@summitmidstream.com