Press Release
Highlights
- Second quarter 2023 net loss of
$13.5 million , adjusted EBITDA of$58.6 million , cash flow available for distributions ("Distributable Cash Flow" or "DCF") of$24.4 million and free cash flow ("FCF") of$9.1 million - Connected 89 wells during the quarter, bringing total wells connected during the first half of 2023 to 150 versus original planned level of approximately 200
- Turned in-line 45 wells after quarter-end and continue to expect approximately 300 well connects in 2023
- Expect third and fourth quarter Adjusted EBITDA to range from
$65 million to$75 million and$75 million to$85 million , respectively - Updating 2023 Adjusted EBITDA guidance to
$260 million to$280 million to reflect completion delays trending one to two quarters behind schedule and lower-than-expected commodity price impacts - Customer base remains active with 11 drilling rigs and more than 180 DUCs behind our systems currently
- Trending towards
$300 million of LTM Adjusted EBITDA during the first half of 2024
Management Commentary
Overall, the total number of well connects we expected in 2023 remains relatively consistent at approximately 300 for the year, however, the delay in completion timing will impact calendar year results. Subsequent to quarter-end, we connected 45 wells, including 28 in the
Business Highlights
SMLP's average daily natural gas throughput for its wholly owned operated systems increased by 22 MMcf/d to 1,207 MMcf/d, and liquids volumes decreased by 3 Mbbl/d to 71 Mbbl/d, relative to the first quarter of 2023. OGC natural gas throughput increased from 636 MMcf/d to 781 MMcf/d, a 23% increase quarter-over-quarter, and generated
Natural gas-price driven segments:
- Natural gas price-driven segments had combined quarterly segment adjusted EBITDA of
$41.8 million , representing 7.6% sequential growth, and combined capital expenditures of$1.7 million in the second quarter of 2023. - Northeast segment adjusted EBITDA totaled
$20.2 million , an increase of$2.3 million from the first quarter 2023, primarily due to a 6.4% increase in volume on our wholly owned systems and a 23% increase in volume from our OGC joint venture. Two new wells were brought online behind our wholly ownedSMU system, seven new wells behind our Mountaineer system, and 17 new wells were connected behind our OGC joint venture during the quarter. Segment volumes continued to be impacted by customers temporarily shutting-in producing wells as they completed new wells on the pad site ("frac-protect activities"). We estimate frac-protect activities impacted quarterly volume by approximately 35 MMcf/d on our wholly owned systems, and segment adjusted EBITDA by approximately$0.8 million . The approximately 50 MMcf/d of frac-protect activities behind our Ohio Joint Venture in the first quarter were largely all back online in the second quarter. Additionally, after quarter-end, we brought online an additional nine wells behind our wholly ownedSMU system, including approximately 30 MMcf/d of the frac-protect activities in the second quarter, as well as eight wells behind our OGC joint venture, which we expect to lead to continued volume growth in the third quarter. There are currently three rigs running and 16 DUCs behind our systems. - Piceance segment adjusted EBITDA totaled
$14.4 million , an increase of$0.4 million from the first quarter of 2023, primarily due to a 3.5% increase in volume throughput from 15 wells brought online during the quarter, partially offset by natural production declines. There is currently one rig running and 24 DUCs behind the system. We are still expecting approximately 55 total wells to be connected behind the system in 2023. - Barnett segment adjusted EBITDA totaled
$7.3 million , an increase of$0.2 million relative to the first quarter of 2023, primarily due to approximately$1.8 million in other revenue recognized during the quarter, partially offset by an 8.5% decrease in volume throughput from shut-in volumes from our customers. We estimate approximately 25 MMcf/d from shut-ins in response to the decline commodity prices and approximately 5 MMcf/d from frac-protect activities negatively impacted segment adjusted EBITDA by approximately$1.8 million for the quarter. There were four wells connected to the system with one rig running and 24 DUCs behind the system.
Oil price-driven segments
- Oil price-driven segments generated
$22.2 million of combined segment adjusted EBITDA in the second quarter of 2023 and had combined capital expenditures of$13.1 million . - Permian segment adjusted EBITDA totaled
$5.4 million , an increase of$0.3 million from the first quarter of 2023, primarily due to a$0.4 million increase in proportionate EBITDA from ourDouble E joint venture. - Rockies segment adjusted EBITDA totaled
$16.9 million , a decrease of$6.3 million relative to the first quarter of 2023, primarily due to a 4% decline in liquids volume throughput and an 8% decline in natural gas volume throughput and reduction in commodity prices. There were 44 new wells connected during the quarter, including 38 in theDJ Basin , which we expect to generate peak production in the fourth quarter, and six in theWilliston Basin . Subsequent to quarter-end, we've connected an additional 28 wells in theWilliston Basin . There are currently six rigs running and approximately 120 DUCs behind the systems.
Revised 2023 Guidance
Based on recently updated completion timing from our customers, we currently expect activity to be approximately one to two quarters delayed relative to the mid-point of our original expectations. We believe the unexpected reduction in commodity prices over the past several months has incentivized customers to delay completions and in the case of the Barnett segment, temporarily shut-in production. As a result, we now expect calendar year 2023 adjusted EBITDA of
The following are the primary drivers of the shift in timing:
Barnett Shale : One of our customers temporarily shut-in approximately 25 MMcf/d of natural gas in response to significantly lower natural gas price outlook in 2023 versus future expected prices in late 2023 and 2024. In addition, our anchor customer decided to increase the number of wells being drilled on a particular pad site from five wells to 11 wells. While this is a positive development, it has extended drilling and completion timing and delayed turn-in-line until 2024. We now only expect 10 wells to be turned-in-line in calendar year 2023 and expect to end the year with over 20 DUCs. We estimate the adjusted EBITDA impact of these revisions to calendar year 2023 results to be approximately$15 million relative to the mid-point of our original guidance range.- Rockies Segment: Customers have been delayed one to two quarters on completion timing, with approximately 15 wells in the
Williston Basin , including four wells that Summit provides crude oil and produced water gathering services, until the end of 2023 or early 2024. These 15 wells, all of which have been drilled sinceMarch 2023 , were originally expected to turn-in-line in the second quarter. Despite the delays, we connected 28 newWilliston wells in July that we expect will increase liquids volumes beginning in the third quarter of 2023. Crude oil, natural gas and NGL prices have trended well below our original expectations, which impacted year-to-dateDJ Basin margins by approximately$2.0 million . We estimate the adjusted EBITDA impact of the timing delays and lower commodity prices on calendar year 2023 results to be approximately$15 million relative to the mid-point of our original guidance range. - Northeast Segment: We have experienced approximately one quarter delay in well connects in the Northeast. However, the wells that have turned-in-line have been outperforming our expectations, which is mitigating the impact of the delays. We connected 26 wells behind the system during the second quarter and another 17 subsequent to quarter-end. The incremental wells and continued better than expected well performance are expected to lead to further volume and EBITDA growth through the end of 2023. Segment performance is expected to trend toward the low end of our original guidance range of
$95 million to$105 million , or approximately$5 million below the mid-point.
The following table presents average daily throughput by reportable segment for the periods indicated:
Three Months Ended |
Six Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Average daily throughput (MMcf/d): |
|||||||
Northeast (1) |
629 |
632 |
610 |
687 |
|||
Rockies |
99 |
29 |
104 |
29 |
|||
Permian (1) |
— |
27 |
— |
27 |
|||
Piceance |
297 |
312 |
292 |
312 |
|||
Barnett |
182 |
200 |
191 |
199 |
|||
Aggregate average daily throughput |
1,207 |
1,200 |
1,197 |
1,254 |
|||
Average daily throughput (Mbbl/d): |
|||||||
Rockies |
71 |
54 |
73 |
60 |
|||
Aggregate average daily throughput |
71 |
54 |
73 |
60 |
|||
Ohio Gathering average daily throughput |
781 |
562 |
709 |
580 |
|||
|
243 |
314 |
254 |
251 |
_________ |
|
(1) |
Exclusive of Ohio Gathering and |
(2) |
Gross basis, represents 100% of volume throughput for Ohio Gathering, subject to a one-month lag. |
(3) |
Gross basis, represents 100% of volume throughput for |
The following table presents adjusted EBITDA by reportable segment for the periods indicated:
Three Months Ended |
Six Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
(In thousands) |
(In thousands) |
||||||
Reportable segment adjusted EBITDA (1): |
|||||||
Northeast (2) |
$ 20,201 |
$ 18,568 |
$ 38,055 |
$ 38,636 |
|||
Rockies |
16,858 |
13,899 |
39,988 |
29,729 |
|||
Permian (3) |
5,370 |
4,817 |
10,443 |
8,966 |
|||
Piceance |
14,365 |
15,350 |
28,348 |
31,118 |
|||
Barnett |
7,269 |
7,247 |
14,296 |
16,533 |
|||
Total |
$ 64,063 |
$ 59,881 |
$ 131,130 |
$ 124,982 |
|||
Less: Corporate and Other (4) |
5,460 |
9,410 |
12,092 |
17,762 |
|||
Adjusted EBITDA |
$ 58,603 |
$ 50,471 |
$ 119,038 |
$ 107,220 |
__________ |
|
(1) |
We define segment adjusted EBITDA as total revenues less total costs and expenses, plus (i) other 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) |
Includes 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 during the respective period. |
(3) |
Includes our proportional share of adjusted EBITDA for |
(4) |
Corporate and Other represents those results that are not specifically attributable to a reportable segment or that have not been allocated to our reportable segments, including certain general and administrative expense items and natural gas and crude oil marketing services. |
Capital Expenditures
Capital expenditures totaled
Six Months Ended |
||||
2023 |
2022 |
|||
(In thousands) |
||||
Cash paid for capital expenditures (1): |
||||
Northeast |
$ 805 |
$ 5,770 |
||
Rockies |
26,424 |
3,558 |
||
Permian |
— |
1,323 |
||
Piceance |
2,560 |
2,828 |
||
Barnett |
81 |
552 |
||
Total reportable segment capital expenditures |
$ 29,870 |
$ 14,031 |
||
Corporate and Other |
2,308 |
763 |
||
Total cash paid for capital expenditures |
$ 32,178 |
$ 14,794 |
__________ |
|
(1) |
Excludes cash paid for capital expenditures by Ohio Gathering and |
Capital & Liquidity
As of
As of
MVC Shortfall Payments
SMLP billed its customers
Three Months Ended |
|||||||
MVC Billings |
Gathering |
Adjustments |
Net impact to |
||||
(In thousands) |
|||||||
Net change in deferred revenue related to MVC shortfall payments: |
|||||||
|
$ — |
$ — |
$ — |
$ — |
|||
Total net change |
$ — |
$ — |
$ — |
$ — |
|||
MVC shortfall payment adjustments: |
|||||||
Rockies |
$ 18 |
$ 18 |
$ — |
$ 18 |
|||
Piceance |
5,524 |
5,524 |
— |
5,524 |
|||
Northeast |
1,622 |
1,622 |
— |
1,622 |
|||
Total MVC shortfall payment adjustments |
$ 7,164 |
$ 7,164 |
$ — |
$ 7,164 |
|||
Total (1) |
$ 7,164 |
$ 7,164 |
$ — |
$ 7,164 |
__________ |
|
(1) |
Exclusive of Ohio Gathering and |
Six Months Ended |
|||||||
MVC Billings |
Gathering |
Adjustments |
Net impact to |
||||
(In thousands) |
|||||||
Net change in deferred revenue related to MVC shortfall payments: |
|||||||
|
$ — |
$ — |
$ — |
$ — |
|||
Total net change |
$ — |
$ — |
$ — |
$ — |
|||
MVC shortfall payment adjustments: |
|||||||
Rockies |
$ 54 |
$ 54 |
$ — |
$ 54 |
|||
Piceance |
10,936 |
10,936 |
— |
10,936 |
|||
Northeast |
3,288 |
3,288 |
— |
3,288 |
|||
Total MVC shortfall payment adjustments |
$ 14,278 |
$ 14,278 |
$ — |
$ 14,278 |
|||
Total (1) |
$ 14,278 |
$ 14,278 |
$ — |
$ 14,278 |
__________ |
|
(1) |
Exclusive of Ohio Gathering and |
Quarterly Distribution
The board of directors of SMLP's general partner continued to suspend cash distributions payable on its common units and on its Series A fixed-to-floating rate cumulative redeemable perpetual preferred units (the "Series A Preferred Units") for the period ended
Second Quarter 2023 Earnings Call Information
SMLP will host a conference call at
Members of SMLP's senior management team will attend the 2023 Citi One-on-One Midstream /
Use of Non-GAAP Financial Measures
We report financial results in accordance with
Adjusted EBITDA
We define adjusted EBITDA as net income or loss, plus interest expense, income tax expense, depreciation and amortization, our proportional adjusted EBITDA for equity method investees, adjustments related to MVC shortfall payments, adjustments related to capital reimbursement activity, unit-based and noncash compensation, impairments, items of income or loss that we characterize as unrepresentative of our ongoing operations and other noncash expenses or losses, income tax benefit, income (loss) from equity method investees and other noncash income or gains. Because adjusted EBITDA may be defined differently by other entities in our industry, our definition of this non-GAAP financial measure may not be comparable to similarly titled measures of other entities, thereby diminishing its utility.
Management uses adjusted EBITDA in making financial, operating and planning decisions and in evaluating our financial performance. Furthermore, management believes that adjusted EBITDA 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 is used as a supplemental financial measure 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 MVC 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.
Adjusted EBITDA has limitations as an analytical tool and investors should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. For example:
- certain items excluded from adjusted EBITDA 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 does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments;
- adjusted EBITDA does 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 does not reflect any cash requirements for such replacements.
We compensate for the limitations of adjusted EBITDA as an analytical tool by reviewing the comparable GAAP financial measures, understanding the differences between the financial measures and incorporating these data points into our decision-making process.
Distributable Cash Flow
We define Distributable Cash Flow as adjusted EBITDA, as defined above, less cash interest paid, cash paid for taxes, net interest expense accrued and paid on the senior notes, and maintenance capital expenditures.
Free Cash Flow
We define free cash flow as distributable cash flow attributable to common and preferred unitholders less growth capital expenditures, less investments in equity method investees, less distributions to common and preferred unitholders. Free cash flow excludes proceeds from asset sales and cash consideration paid for acquisitions.
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
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 include, without limitation, any statement that may project, indicate or imply future results, events, performance or achievements and may contain the words "expect," "intend," "plan," "anticipate," "estimate," "believe," "will be," "will continue," "will likely result," and similar expressions, or future conditional verbs such as "may," "will," "should," "would," and "could", including the estimated closing date of the acquisitions, sources and uses of funding, the benefits of the acquisitions to us and any related opportunities. In addition, any statement concerning future financial performance (including future revenues, earnings or growth rates), ongoing business strategies and possible actions taken by us or our subsidiaries are also forward-looking statements. Forward-looking statements also 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 2022 Annual Report on Form 10-K filed with the
|
|||
|
|
||
(In thousands) |
|||
ASSETS |
|||
Cash and cash equivalents |
$ 13,613 |
$ 11,808 |
|
Restricted cash |
1,264 |
1,723 |
|
Accounts receivable |
60,426 |
75,287 |
|
Other current assets |
7,489 |
8,724 |
|
Total current assets |
82,792 |
97,542 |
|
Property, plant and equipment, net |
1,703,967 |
1,718,754 |
|
Intangible assets, net |
188,357 |
198,718 |
|
Investment in equity method investees |
498,364 |
506,677 |
|
Other noncurrent assets |
39,452 |
38,273 |
|
TOTAL ASSETS |
$ 2,512,932 |
$ 2,559,964 |
|
LIABILITIES AND CAPITAL |
|||
Trade accounts payable |
$ 14,964 |
$ 14,052 |
|
Accrued expenses |
21,820 |
20,601 |
|
Deferred revenue |
12,178 |
9,054 |
|
Ad valorem taxes payable |
5,998 |
10,245 |
|
Accrued compensation and employee benefits |
4,307 |
16,319 |
|
Accrued interest |
18,404 |
17,355 |
|
Accrued environmental remediation |
1,360 |
1,365 |
|
Accrued settlement payable |
6,667 |
6,667 |
|
Current portion of long-term debt |
13,008 |
10,507 |
|
Other current liabilities |
11,337 |
11,724 |
|
Total current liabilities |
110,043 |
117,889 |
|
Long-term debt, net of issuance costs |
1,475,248 |
1,479,855 |
|
Noncurrent deferred revenue |
32,239 |
37,694 |
|
Noncurrent accrued environmental remediation |
1,788 |
2,340 |
|
Other noncurrent liabilities |
38,693 |
38,784 |
|
TOTAL LIABILITIES |
1,658,011 |
1,676,562 |
|
Commitments and contingencies |
|||
|
|||
Subsidiary Series A Preferred Units |
120,570 |
118,584 |
|
Partners' Capital |
|||
Series A Preferred Units |
90,765 |
85,327 |
|
Common limited partner capital |
643,586 |
679,491 |
|
Total partners' capital |
734,351 |
764,818 |
|
TOTAL LIABILITIES AND CAPITAL |
$ 2,512,932 |
$ 2,559,964 |
|
|||||||
Three Months Ended |
Six Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
(In thousands, except per-unit amounts) |
|||||||
Revenues: |
|||||||
Gathering services and related fees |
$ 57,086 |
$ 61,631 |
$ 114,457 |
$ 125,651 |
|||
Natural gas, NGLs and condensate sales |
36,082 |
28,278 |
85,245 |
50,736 |
|||
Other revenues |
4,725 |
9,154 |
10,690 |
18,802 |
|||
Total revenues |
97,893 |
99,063 |
210,392 |
195,189 |
|||
Costs and expenses: |
|||||||
Cost of natural gas and NGLs |
19,975 |
26,831 |
50,857 |
49,082 |
|||
Operation and maintenance |
25,158 |
22,277 |
49,130 |
39,339 |
|||
General and administrative |
10,812 |
10,473 |
20,799 |
23,433 |
|||
Depreciation and amortization |
30,132 |
30,111 |
59,956 |
60,556 |
|||
Transaction costs |
480 |
(13) |
782 |
233 |
|||
Acquisition integration costs |
723 |
— |
2,225 |
— |
|||
Gain on asset sales, net |
(75) |
(313) |
(143) |
(310) |
|||
Long-lived asset impairments |
455 |
84,614 |
455 |
84,628 |
|||
Total costs and expenses |
87,660 |
173,980 |
184,061 |
256,961 |
|||
Other income (expense), net |
1,006 |
(4) |
1,062 |
(4) |
|||
Gain on interest rate swaps |
3,268 |
3,936 |
1,995 |
10,964 |
|||
Loss on sale of business |
(54) |
— |
(36) |
— |
|||
Interest expense |
(35,175) |
(24,887) |
(69,398) |
(49,050) |
|||
Loss before income taxes and equity method |
(20,722) |
(95,872) |
(40,046) |
(99,862) |
|||
Income tax benefit (expense) |
— |
(325) |
252 |
(375) |
|||
Income from equity method investees |
7,182 |
4,393 |
12,091 |
8,428 |
|||
Net loss |
$ (13,540) |
$ (91,804) |
$ (27,703) |
$ (91,809) |
|||
Net loss per limited partner unit: |
|||||||
Common unit – basic |
$ (1.91) |
$ (9.53) |
$ (3.73) |
$ (8.45) |
|||
Common unit – diluted |
$ (1.91) |
$ (9.53) |
$ (3.73) |
$ (8.45) |
|||
Weighted-average limited partner units outstanding: |
|||||||
Common units – basic |
10,369 |
10,166 |
10,291 |
9,919 |
|||
Common units – diluted |
10,369 |
10,166 |
10,291 |
9,919 |
|
|||||||
Three Months Ended |
Six Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
(In thousands) |
|||||||
Other financial data: |
|||||||
Net loss |
$ (13,540) |
$ (91,804) |
$ (27,703) |
$ (91,809) |
|||
Net cash provided by operating activities |
1,945 |
14,113 |
51,640 |
60,159 |
|||
Capital expenditures |
15,740 |
6,091 |
32,178 |
14,794 |
|||
Contributions to equity method investees |
— |
— |
3,500 |
8,444 |
|||
Adjusted EBITDA |
58,603 |
50,471 |
119,038 |
107,220 |
|||
Cash flow available for distributions (1) |
24,405 |
25,626 |
49,308 |
57,379 |
|||
Free Cash Flow |
9,118 |
21,461 |
16,684 |
38,984 |
|||
Distributions (2) |
n/a |
n/a |
n/a |
n/a |
|||
Operating data: |
|||||||
Aggregate average daily throughput – natural gas (MMcf/d) |
1,207 |
1,200 |
1,197 |
1,254 |
|||
Aggregate average daily throughput – liquids (Mbbl/d) |
71 |
54 |
73 |
60 |
|||
Ohio Gathering average daily throughput (MMcf/d) (3) |
781 |
562 |
709 |
580 |
|||
|
243 |
314 |
254 |
251 |
__________ |
|
(1) |
Cash flow available for distributions is also referred to as Distributable Cash Flow, or DCF. |
(2) |
Represents distributions declared and ultimately paid or expected to be paid to preferred and common unitholders in respect of a given period. On |
(3) |
Gross basis, represents 100% of volume throughput for Ohio Gathering, subject to a one-month lag. |
(4) |
Gross basis, represents 100% of volume throughput for |
|
|||||||
Three Months Ended |
Six Months Ended |
||||||
2023 |
2022 |
2023 |
2022 |
||||
(In thousands) |
|||||||
Reconciliations of net income to adjusted EBITDA and |
|||||||
Net loss |
$ (13,540) |
$ (91,804) |
$ (27,703) |
$ (91,809) |
|||
Add: |
|||||||
Interest expense |
35,175 |
24,887 |
69,398 |
49,050 |
|||
Income tax expense (benefit) |
— |
325 |
(252) |
375 |
|||
Depreciation and amortization (1) |
30,366 |
30,346 |
60,425 |
61,025 |
|||
Proportional adjusted EBITDA for equity method |
14,100 |
11,406 |
25,738 |
21,858 |
|||
Adjustments related to capital reimbursement activity (3) |
(2,481) |
(1,578) |
(3,667) |
(3,306) |
|||
Unit-based and noncash compensation |
1,833 |
582 |
3,762 |
2,272 |
|||
Gain on asset sales, net |
(75) |
(313) |
(143) |
(310) |
|||
Long-lived asset impairment |
455 |
84,614 |
455 |
84,628 |
|||
Gain on interest rate swaps |
(3,268) |
(3,936) |
(1,995) |
(10,964) |
|||
Other, net (4) |
3,220 |
335 |
5,111 |
2,829 |
|||
Less: |
|||||||
Income from equity method investees |
7,182 |
4,393 |
12,091 |
8,428 |
|||
Adjusted EBITDA |
$ 58,603 |
$ 50,471 |
$ 119,038 |
$ 107,220 |
|||
Less: |
|||||||
Cash interest paid |
53,167 |
38,565 |
62,587 |
42,039 |
|||
Cash paid for taxes |
15 |
149 |
15 |
149 |
|||
Senior notes interest adjustment (5) |
(21,065) |
(15,795) |
818 |
2,810 |
|||
Maintenance capital expenditures |
2,081 |
1,926 |
6,310 |
4,843 |
|||
Cash flow available for distributions (6) |
$ 24,405 |
$ 25,626 |
$ 49,308 |
$ 57,379 |
|||
Less: |
|||||||
Growth capital expenditures |
13,659 |
4,165 |
25,868 |
9,951 |
|||
Investment in equity method investee |
— |
— |
3,500 |
8,444 |
|||
Distributions on Subsidiary Series A Preferred Units |
1,628 |
— |
3,256 |
— |
|||
Free Cash Flow |
$ 9,118 |
$ 21,461 |
$ 16,684 |
$ 38,984 |
__________ |
|
(1) |
Includes the amortization expense associated with our favorable gas gathering contracts as reported in other revenues. |
(2) |
Reflects our proportionate share of |
(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 six months ended |
(5) |
Senior notes interest adjustment represents the net of interest expense accrued and paid during the period. Interest on the 2025 senior notes is paid in cash semi-annually in arrears on |
(6) |
Represents cash flow available for distribution to preferred and common unitholders. Common distributions cannot be paid unless all accrued preferred distributions are paid. Cash flow available for distributions is also referred to as Distributable Cash Flow, or DCF. |
|
|||
Six Months Ended |
|||
2023 |
2022 |
||
(In thousands) |
|||
Reconciliation of net cash provided by operating activities to adjusted EBITDA and distributable cash flow: |
|||
Net cash provided by operating activities |
$ 51,640 |
$ 60,159 |
|
Add: |
|||
Interest expense, excluding amortization of debt issuance costs |
63,073 |
44,609 |
|
Income tax expense (benefit) |
(252) |
375 |
|
Changes in operating assets and liabilities |
6,512 |
962 |
|
Proportional adjusted EBITDA for equity method investees (1) |
25,738 |
21,858 |
|
Adjustments related to capital reimbursement activity (2) |
(3,667) |
(3,306) |
|
Realized (gain) loss on swaps |
(2,418) |
653 |
|
Other, net (3) |
5,143 |
2,829 |
|
Less: |
|||
Distributions from equity method investees |
23,904 |
20,451 |
|
Noncash lease expense |
2,827 |
468 |
|
Adjusted EBITDA |
$ 119,038 |
$ 107,220 |
|
Less: |
|||
Cash interest paid |
62,587 |
42,039 |
|
Cash paid for taxes |
15 |
149 |
|
Senior notes interest adjustment (4) |
818 |
2,810 |
|
Maintenance capital expenditures |
6,310 |
4,843 |
|
Cash flow available for distributions (5) |
$ 49,308 |
$ 57,379 |
|
Less: |
|||
Growth capital expenditures |
25,868 |
9,951 |
|
Investment in equity method investee |
3,500 |
8,444 |
|
Distributions on Subsidiary Series A Preferred Units |
3,256 |
— |
|
Free Cash Flow |
$ 16,684 |
$ 38,984 |
__________ |
|
(1) |
Reflects our proportionate share of |
(2) |
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"). |
(3) |
Represents items of income or loss that we characterize as unrepresentative of our ongoing operations. For the six months ended |
(4) |
Senior notes interest adjustment represents the net of interest expense accrued and paid during the period. Interest on the 2025 senior notes is paid in cash semi-annually in arrears on |
(5) |
Represents cash flow available for distribution to preferred and common unitholders. Common distributions cannot be paid unless all accrued preferred distributions are paid. Cash flow available for distributions is also referred to as Distributable Cash Flow, or DCF. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/summit-midstream-partners-lp-reports-second-quarter-2023-financial-and-operating-results-301897223.html
SOURCE
832-413-4770, ir@summitmidstream.com