NGL Energy Partners LP (NYSE:NGL) today reported Adjusted EBITDA of
$85.0 million for the three months ended December 31, 2013 (exclusive of
$5.1 million of costs related to acquisitions), compared to Adjusted
EBITDA of $74.0 million during the three months ended December 31, 2012
(exclusive of $0.8 million of costs related to acquisitions). NGL
reported net income of $24.1 million for the three months ended December
31, 2013, compared to net income of $40.5 million for the three months
ended December 31, 2012. Net income per limited partner common unit for
the three months ended December 31, 2013 was $0.27, compared to net
income per limited partner common unit of $0.75 for the three months
ended December 31, 2012.
For the nine months ended December 31, 2013, NGL reported Adjusted
EBITDA of $154.5 million (exclusive of $6.5 million of costs related to
acquisitions), compared to an Adjusted EBITDA of $98.3 million during
the nine months ended December 31, 2012 (exclusive of $5.2 million of
costs related to acquisitions). NGL reported net income of $5.6 million
for the nine months ended December 31, 2013, compared to net income of
$25.8 million for the nine months ended December 31, 2012. Net loss per
limited partner common unit was $(0.03) for the nine months ended
December 31, 2013 and net income per limited partner common unit was
$0.53 for the nine months ended December 31, 2012.
NGL’s recent activities included the following:
-
The acquisition of the diversified midstream energy business of
Gavilon, LLC in December 2013;
-
Amendments to NGL’s revolving credit facility in November and December
2013 that expanded the capacity to $1.721 billion, extended the
maturity date to late 2018, and reduced the interest rate;
-
The sale of $240 million of common units in a private placement in
December 2013;
-
The sale of $450 million of senior unsecured notes in a private
placement in October 2013;
-
The continuation of internal growth initiatives, with $83.3 million of
organic growth capital spending during the nine months ended December
31, 2013, primarily to expand water solutions and natural gas liquids
terminal capabilities; and
-
Declaring a distribution of $0.53125 per limited partner unit ($2.125
on an annualized basis) in January 2014. This distribution represents
a 3.9% increase over the previous quarter and a 14.9% increase over
the same quarter of the prior fiscal year.
NGL also announced that it has filed its quarterly report on Form 10-Q
for its fiscal quarter ended December 31, 2013 with the Securities and
Exchange Commission. NGL has posted a copy of the Form 10-Q on its
website at www.nglenergypartners.com.
A conference call to discuss NGL's results of operations is scheduled
for 3:00pm Eastern Time (2:00pm Central Time) on February 11, 2014.
Analysts, investors, and other interested parties may access the
conference call by dialing (877) 546-5019 and providing access code
27969660. An archived audio replay of the conference call will be
available for 7 days beginning at 7:00pm Eastern Time (6:00pm Central
Time) on February 11, 2014 and can be accessed by dialing (888) 286-8010
and providing access code 25990037.
NGL defines EBITDA as net income (loss) attributable to parent equity,
plus income taxes, interest expense and depreciation and amortization
expense. NGL defines Adjusted EBITDA as EBITDA excluding the unrealized
gain or loss on derivative contracts, the gain or loss on the disposal
of assets, and share-based compensation expenses. For purposes of its
Adjusted EBITDA calculation, NGL draws a distinction between unrealized
gains and losses on derivatives and realized gains and losses on
derivatives. During the period when a derivative contract is open, NGL
records changes in the fair value of the derivative as an unrealized
gain or loss. When a derivative contract is settled, NGL reverses the
previously-recorded unrealized gain or loss and records a realized gain
or loss. The realized gain or loss is equal to the amount received or
paid on the contract. NGL acquired Gavilon, LLC in December 2013 and is
still in the process of developing procedures to calculate unrealized
gains and losses for the Gavilon, LLC operations in the same way NGL
calculates them for its other operations. The unrealized gain or loss
reported in the table below excludes any unrealized gains or losses
related to Gavilon, LLC other than $2.6 million of unrealized losses
associated with certain specifically identifiable derivative contracts.
EBITDA and Adjusted EBITDA should not be considered an alternative to
net income, income before income taxes, cash flows from operating
activities, or any other measure of financial performance calculated in
accordance with GAAP as those items are used to measure operating
performance, liquidity or the ability to service debt obligations. NGL
believes that EBITDA provides additional information for evaluating its
ability to make quarterly distributions to its unitholders and is
presented solely as a supplemental measure. NGL believes that Adjusted
EBITDA provides additional information for evaluating its financial
performance without regard to its financing methods, capital structure
and historical cost basis. Further, EBITDA and Adjusted EBITDA, as NGL
defines them, may not be comparable to EBITDA and Adjusted EBITDA or
similarly titled measures used by other entities. A reconciliation of
Adjusted EBITDA to net income attributable to parent equity is shown
below.
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 its expectations as reflected in the forward-looking
statements are reasonable, NGL can give no assurance that such
expectations 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.
About NGL Energy Partners LP
NGL Energy Partners LP is a Delaware limited partnership. NGL owns and
operates a vertically integrated energy business with four primary
businesses: NGL-Water Solutions, NGL-Crude Logistics, NGL-Liquids and
Retail. NGL completed its initial public offering in May 2011. For
further information visit the Partnership's website at www.nglenergypartners.com.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL ENERGY PARTNERS LP
|
Unaudited Condensed Consolidated Balance Sheets
|
At December 31, 2013 and March 31, 2013
|
(U.S. Dollars in Thousands, except unit amounts)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
2013
|
|
|
2013
|
ASSETS
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
8,901
|
|
|
|
$
|
11,561
|
|
Accounts receivable - trade, net of allowance for doubtful
accounts of $2,881 and $1,760, respectively
|
|
|
|
1,099,833
|
|
|
|
|
562,889
|
|
Accounts receivable - affiliates
|
|
|
|
6,375
|
|
|
|
|
22,883
|
|
Inventories
|
|
|
|
443,171
|
|
|
|
|
126,895
|
|
Prepaid expenses and other current assets
|
|
|
|
96,719
|
|
|
|
|
37,891
|
|
Total current assets
|
|
|
|
1,654,999
|
|
|
|
|
762,119
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of
$90,655 and $50,127, respectively
|
|
|
|
806,437
|
|
|
|
|
516,937
|
|
GOODWILL
|
|
|
|
1,037,237
|
|
|
|
|
563,146
|
|
INTANGIBLE ASSETS, net of accumulated amortization of $91,121 and
$44,155, respectively
|
|
|
|
713,974
|
|
|
|
|
442,603
|
|
INVESTMENTS IN UNCONSOLIDATED ENTITIES
|
|
|
|
248,376
|
|
|
|
|
-
|
|
OTHER NONCURRENT ASSETS
|
|
|
|
15,955
|
|
|
|
|
6,542
|
|
Total assets
|
|
|
$
|
4,476,978
|
|
|
|
$
|
2,291,347
|
|
|
|
|
|
|
|
|
LIABILITIES AND PARTNERS’ EQUITY
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
$
|
1,152,530
|
|
|
|
$
|
535,687
|
|
Accrued expenses and other payables
|
|
|
|
141,950
|
|
|
|
|
85,703
|
|
Advance payments received from customers
|
|
|
|
62,045
|
|
|
|
|
22,372
|
|
Accounts payable - affiliates
|
|
|
|
18,077
|
|
|
|
|
6,900
|
|
Current maturities of long-term debt
|
|
|
|
7,799
|
|
|
|
|
8,626
|
|
Total current liabilities
|
|
|
|
1,382,401
|
|
|
|
|
659,288
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT, net of current maturities
|
|
|
|
1,517,519
|
|
|
|
|
740,436
|
|
OTHER NONCURRENT LIABILITIES
|
|
|
|
39,471
|
|
|
|
|
2,205
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTNERS’ EQUITY
|
|
|
|
|
|
|
General Partner — 0.1% interest; 79,406 and 53,676 notional units
outstanding at
|
|
|
|
|
|
|
December 31, 2013 and March 31, 2013, respectively
|
|
|
|
(46,781
|
)
|
|
|
|
(50,497
|
)
|
Limited Partners — 99.9% interest —
|
|
|
|
|
|
|
Common units — 73,407,732 and 47,703,313 units outstanding at
|
|
|
|
|
|
|
December 31, 2013 and March 31, 2013, respectively
|
|
|
|
1,574,842
|
|
|
|
|
920,998
|
|
Subordinated units — 5,919,346 units outstanding at December 31,
2013 and March 31, 2013
|
|
|
|
2,444
|
|
|
|
|
13,153
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
(106
|
)
|
|
|
|
24
|
|
Noncontrolling interests
|
|
|
|
7,188
|
|
|
|
|
5,740
|
|
Total partners’ equity
|
|
|
|
1,537,587
|
|
|
|
|
889,418
|
|
Total liabilities and partners’ equity
|
|
|
$
|
4,476,978
|
|
|
|
$
|
2,291,347
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL ENERGY PARTNERS LP
|
Unaudited Condensed Consolidated Statements of Operations
|
For the Three Months and Nine Months Ended December 31, 2013 and
2012
|
(U.S. Dollars in Thousands, except unit and per unit amounts)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
Crude oil logistics
|
|
|
$
|
1,316,060
|
|
|
$
|
677,985
|
|
|
$
|
3,260,862
|
|
|
$
|
1,462,523
|
|
Water solutions
|
|
|
|
41,772
|
|
|
|
22,806
|
|
|
|
96,475
|
|
|
|
40,557
|
|
Natural gas liquids logistics
|
|
|
|
800,917
|
|
|
|
508,131
|
|
|
|
1,646,750
|
|
|
|
1,050,116
|
|
Retail propane
|
|
|
|
161,537
|
|
|
|
127,905
|
|
|
|
293,134
|
|
|
|
244,116
|
|
Other
|
|
|
|
423,159
|
|
|
|
1,381
|
|
|
|
426,118
|
|
|
|
2,842
|
|
Total Revenues
|
|
|
|
2,743,445
|
|
|
|
1,338,208
|
|
|
|
5,723,339
|
|
|
|
2,800,154
|
|
|
|
|
|
|
|
|
|
|
|
COST OF SALES:
|
|
|
|
|
|
|
|
|
|
Crude oil logistics
|
|
|
|
1,300,911
|
|
|
|
654,976
|
|
|
|
3,202,265
|
|
|
|
1,425,546
|
|
Water solutions
|
|
|
|
2,571
|
|
|
|
1,499
|
|
|
|
6,936
|
|
|
|
4,169
|
|
Natural gas liquids logistics
|
|
|
|
745,894
|
|
|
|
470,621
|
|
|
|
1,555,539
|
|
|
|
982,949
|
|
Retail propane
|
|
|
|
105,394
|
|
|
|
77,449
|
|
|
|
181,956
|
|
|
|
144,556
|
|
Other
|
|
|
|
421,259
|
|
|
|
-
|
|
|
|
421,259
|
|
|
|
-
|
|
Total Cost of Sales
|
|
|
|
2,576,029
|
|
|
|
1,204,545
|
|
|
|
5,367,955
|
|
|
|
2,557,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
Operating
|
|
|
|
69,261
|
|
|
|
50,518
|
|
|
|
174,075
|
|
|
|
113,287
|
|
General and administrative
|
|
|
|
21,492
|
|
|
|
14,175
|
|
|
|
54,258
|
|
|
|
34,578
|
|
Depreciation and amortization
|
|
|
|
35,494
|
|
|
|
18,747
|
|
|
|
83,279
|
|
|
|
41,335
|
|
Operating Income
|
|
|
|
41,169
|
|
|
|
50,223
|
|
|
|
43,772
|
|
|
|
53,734
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
(16,745
|
)
|
|
|
(9,762
|
)
|
|
|
(38,427
|
)
|
|
|
(22,254
|
)
|
Loss on early extinguishment of debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(5,769
|
)
|
Other, net
|
|
|
|
154
|
|
|
|
261
|
|
|
|
623
|
|
|
|
919
|
|
Income Before Income Taxes
|
|
|
|
24,578
|
|
|
|
40,722
|
|
|
|
5,968
|
|
|
|
26,630
|
|
|
|
|
|
|
|
|
|
|
|
INCOME TAX PROVISION
|
|
|
|
(526
|
)
|
|
|
(245
|
)
|
|
|
(356
|
)
|
|
|
(781
|
)
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
|
|
24,052
|
|
|
|
40,477
|
|
|
|
5,612
|
|
|
|
25,849
|
|
|
|
|
|
|
|
|
|
|
|
Net Income Allocated to General Partner
|
|
|
|
(4,260
|
)
|
|
|
(942
|
)
|
|
|
(8,399
|
)
|
|
|
(1,731
|
)
|
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Noncontrolling Interests
|
|
|
|
(154
|
)
|
|
|
(301
|
)
|
|
|
(288
|
)
|
|
|
(250
|
)
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Parent Equity
|
|
|
|
|
|
|
|
|
|
Allocated to Limited Partners
|
|
|
$
|
19,638
|
|
|
$
|
39,234
|
|
|
$
|
(3,075
|
)
|
|
$
|
23,868
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income (Loss) per Common Unit
|
|
|
$
|
0.27
|
|
|
$
|
0.75
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Income (Loss) per Subordinated Unit
|
|
|
$
|
0.23
|
|
|
$
|
0.75
|
|
|
$
|
(0.22
|
)
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Weighted Average Units Outstanding:
|
|
|
|
|
|
|
|
|
|
Common
|
|
|
|
67,941,726
|
|
|
|
46,364,381
|
|
|
|
58,222,924
|
|
|
|
39,288,012
|
|
Subordinated
|
|
|
|
5,919,346
|
|
|
|
5,919,346
|
|
|
|
5,919,346
|
|
|
|
5,919,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATIONAL DATA
The following table summarizes the volume of product sold and wastewater
delivered for the three and nine months ended December 31, 2013 and
2012. Gallons sold by the natural gas liquids logistics segment shown in
the table below include sales to the retail segment.
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
Segment
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
|
(in thousands)
|
Crude oil logistics
|
|
|
|
|
|
|
|
|
|
|
Crude oil sold (barrels)
|
|
|
13,466
|
|
7,461
|
|
|
32,001
|
|
15,922
|
|
|
|
|
|
|
|
|
|
|
|
Water solutions
|
|
|
|
|
|
|
|
|
|
|
Water delivered (barrels)
|
|
|
18,255
|
|
9,818
|
|
|
44,753
|
|
16,593
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas liquids logistics
|
|
|
|
|
|
|
|
|
|
|
Propane sold (gallons)
|
|
|
410,286
|
|
275,598
|
|
|
721,120
|
|
532,353
|
Other products sold (gallons)
|
|
|
207,473
|
|
161,258
|
|
|
581,195
|
|
370,365
|
|
|
|
|
|
|
|
|
|
|
|
Retail propane
|
|
|
|
|
|
|
|
|
|
|
Propane sold (gallons)
|
|
|
50,623
|
|
42,122
|
|
|
94,615
|
|
81,449
|
Distillates sold (gallons)
|
|
|
10,442
|
|
8,818
|
|
|
18,618
|
|
15,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTED EBITDA RECONCILIATION
The following table reconciles net income attributable to parent equity
to EBITDA and Adjusted EBITDA, each of which are non-GAAP financial
measures, for the periods indicated:
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
|
(in thousands)
|
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to parent equity
|
|
|
$
|
23,898
|
|
|
$
|
40,176
|
|
|
|
$
|
5,324
|
|
$
|
25,599
|
|
Provision (benefit) for income taxes
|
|
|
|
526
|
|
|
|
245
|
|
|
|
|
356
|
|
|
781
|
|
Interest expense
|
|
|
|
16,745
|
|
|
|
9,762
|
|
|
|
|
38,427
|
|
|
22,254
|
|
Loss on early extinguishment of debt
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
5,769
|
|
Depreciation and amortization expense
|
|
|
|
36,251
|
|
|
|
20,494
|
|
|
|
|
85,199
|
|
|
44,607
|
|
EBITDA
|
|
|
|
77,420
|
|
|
|
70,677
|
|
|
|
|
129,306
|
|
|
99,010
|
|
Unrealized (gain) loss on derivative contracts
|
|
|
|
(1,954
|
)
|
|
|
159
|
|
|
|
|
1,791
|
|
|
(11,246
|
)
|
Loss (gain) on disposal of assets
|
|
|
|
340
|
|
|
|
(11
|
)
|
|
|
|
2,503
|
|
|
(34
|
)
|
Share-based compensation expense
|
|
|
|
4,078
|
|
|
|
2,365
|
|
|
|
|
14,370
|
|
|
5,322
|
|
Adjusted EBITDA
|
|
|
$
|
79,884
|
|
|
$
|
73,190
|
|
|
|
$
|
147,970
|
|
$
|
93,052
|
|
Copyright Business Wire 2014