TULSA, Okla., February 10, 2025--(BUSINESS WIRE)--NGL Energy Partners LP (NYSE:NGL) ("NGL," "we," "us," "our," or the "Partnership") today reported its third quarter Fiscal 2025 financial results. Highlights include:

Net income for the third quarter of Fiscal 2025 of $14.6 million, compared to net income of $45.8 million for the third quarter of Fiscal 2024 Adjusted EBITDA(1) for the third quarter of Fiscal 2025 of $147.7 million, compared to $151.7 million for the third quarter of Fiscal 2024 Produced water volumes processed of approximately 2.62 million barrels per day during the third quarter of Fiscal 2025, growing 10.4% from the third quarter of Fiscal 2024 We commenced operations on our expanded Lea County Express Pipeline system (LEX II) during the current quarter

Crude Oil Logistics highlights:

Prairie Operating signed a long-term acreage dedication contract for current and future production growth capacity on the Grand Mesa pipeline. Signed a term crude oil purchase and sale agreement with another DJ Basin producer with volumes beginning April 2025. Entered into an agreement with a third-party to connect their crude oil gathering system to our Riverside, Colorado terminal facility.

Liquid Logistics highlights:

On February 5, 2025, we signed a purchase and sale agreement to sell 17 of our natural gas liquids terminals. We also signed a purchase and sale agreement for our natural gas liquids terminal in Green Bay, Wisconsin. Total consideration for both transactions is estimated to be $95.0 million, inclusive of working capital. Both transactions are expected to close by March 31, 2025.

Other highlights:

On November 22, 2024, we purchased 23,375,000 of our outstanding warrants for $6.9 million. In January and February, 2025, we sold 143 railcars for proceeds of $12.5 million. We anticipate selling additional railcars for approximately $10 million.

"We are very excited about our new customers on Grand Mesa and believe we have a much brighter future in the DJ Basin. We have also been looking to reduce the volatility in our results by divesting certain assets in the Liquids Logistics segment and are meeting with some success. We continue to grow the Water Solutions business, focusing on minimum volume commitments and acreage dedications," stated Mike Krimbill.

Quarterly Results of Operations

The following table summarizes the unaudited operating income (loss) and Adjusted EBITDA(1) by reportable segment for the periods indicated:

Quarter Ended December 31, 2024  December 31, 2023 Operating
Income (Loss)  Adjusted
EBITDA(1)  Operating
Income (Loss)  Adjusted
EBITDA(1) (in thousands) Water Solutions  $ 65,379   $ 132,661   $ 74,270   $ 121,285  Crude Oil Logistics   10,024    17,354    17,010    17,044  Liquids Logistics   11,676    8,188    22,449    26,302  Corporate and Other   (11,582 )   (10,551 )   (11,940 )   (12,961 ) Total  $ 75,497   $ 147,652   $ 101,789   $ 151,670

_______________ (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.

Water Solutions

Story Continues

Operating income for the Water Solutions segment decreased by $8.9 million for the quarter ended December 31, 2024, compared to the quarter ended December 31, 2023. The decrease was due primarily to higher losses on the disposal or impairment of assets of $10.5 million in the current period compared to a gain of $0.5 million in the prior year period. This decrease was partially offset by a gain of $3.0 million due to the write-off of a contingent consideration liability and higher disposal revenues due to an increase in produced water volumes processed from contracted customers and higher fees charged for interruptible spot volumes. There was also higher water pipeline revenue due to the LEX II pipeline commencing operations during the current quarter. The Partnership processed approximately 2.62 million barrels of produced water per day during the quarter ended December 31, 2024, a 10.4% increase when compared to approximately 2.38 million barrels of water per day processed during the quarter ended December 31, 2023.

Revenues from recovered skim oil, including the impact from realized skim oil hedges, totaled $24.1 million for the quarter ended December 31, 2024, an increase of less than $0.1 million from the prior year period. The increase was due primarily to an increase in skim oil barrels sold due to more skim oil recovered from receiving more water in higher oil cut basins, partially offset by lower realized crude oil prices received from the sale of skim oil barrels. There was also an increase in unrealized losses on skim oil hedges for the quarter ended December 31, 2024, compared to the quarter ended December 31, 2023.

Operating expenses in the Water Solutions segment decreased $2.2 million for the quarter ended December 31, 2024, compared to the quarter ended December 31, 2023 due primarily to lower utilities expense due to a negotiated long-term utility contract with lower rates, lower chemical expense due to purchasing fewer chemicals and using them more efficiently and lower repairs and maintenance expense due to the timing of repairs and tank cleaning. These decreases were partially offset by higher royalty expense due to volumes related to the LEX II pipeline commencing operations and increased volumes at certain other saltwater disposal wells. Operating expense per produced barrel processed was $0.21 for the quarter ended December 31, 2024, compared to $0.25 in the comparative quarter last year.

Crude Oil Logistics

Operating income for the Crude Oil Logistics segment decreased by $7.0 million for the quarter ended December 31, 2024, compared to the quarter ended December 31, 2023. The decrease was due to reduced sales volumes as a result of lower production on acreage dedicated to us in the DJ Basin and lower crude oil prices and an increase in derivative losses. During the quarter ended December 31, 2024, physical volumes on the Grand Mesa Pipeline averaged approximately 61,000 barrels per day, compared to approximately 70,000 barrels per day for the quarter ended December 31, 2023.

Liquids Logistics

Operating income for the Liquids Logistics segment decreased by $10.8 million for the quarter ended December 31, 2024, compared to the quarter ended December 31, 2023, primarily due to lower propane and refined products margins, excluding the impact of derivatives, and an increase in derivative losses for all products. Margins for propane declined due to lower contracted volumes due to reduced retail customer demand and lower spot volumes, both resulting from the warmer weather during the period. Margins for refined products declined due to lower customer demand and aggressive pricing by some competitors in certain markets. Losses on derivative instruments were $9.5 million for the quarter ended December 31, 2024, compared to losses of $0.5 million for the prior year period.

During the quarter, we completed the majority of the wind-down of our biodiesel business. We allowed our storage lease and certain railcar leases to expire and started to close out our open purchase and sale contracts. We expect to have all of our inventory liquidated by the end of February 2025 and to sublease the remaining railcars by March 31, 2025.

Corporate and Other

The operating loss for Corporate and Other was lower by $0.4 million for the quarter ended December 31, 2024, compared to the quarter ended December 31, 2023. General and administrative expenses decreased due to lower business insurance expense and lower legal expenses due to the resolution of several large cases in prior periods. The results for the prior period included gains from derivatives of $1.8 million as we had entered into economic hedges to protect our liquidity positions and leverage from a significant increase in commodity prices. We did not have any similar open hedge positions for the current period.

Capitalization and Liquidity

Total liquidity (cash plus available capacity on our asset-based revolving credit facility ("ABL Facility")) was approximately $292.1 million as of December 31, 2024. Borrowings on the Partnership’s ABL Facility totaled approximately $226.0 million as of December 31, 2024, as we funded certain capital projects and built up our inventory for the blending and heating seasons.

The Partnership is in compliance with all of its debt covenants and has no upcoming debt maturities.

Third Quarter Conference Call Information

A conference call to discuss NGL’s results of operations is scheduled for 4:00 pm Central Time on Monday, February 10, 2025. Analysts, investors, and other interested parties may join the webcast via the event link: https://www.webcaster4.com/Webcast/Page/2808/51875 or by dialing (888) 506-0062 and providing conference code: 239040. An archived audio replay of the call will be available for 14 days, which can be accessed by dialing (877) 481-4010 and providing replay passcode 51875.

Non-GAAP Financial Measures

We define EBITDA as net income (loss) attributable to NGL Energy Partners LP, plus interest expense, income tax expense (benefit), and depreciation and amortization expense. We define Adjusted EBITDA as EBITDA excluding 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, revaluation of liabilities and other. EBITDA and Adjusted EBITDA should not be considered as alternatives 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. We believe that EBITDA provides additional information to investors for evaluating our ability to make quarterly distributions to our unitholders and is presented solely as a supplemental measure. We believe that Adjusted EBITDA provides additional information to investors for evaluating our financial performance without regard to our financing methods, capital structure and historical cost basis. Further, EBITDA and Adjusted EBITDA, as we define them, may not be comparable to EBITDA, Adjusted EBITDA, or similarly titled measures used by other entities.

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. In our Crude Oil Logistics segment, we purchase certain crude oil barrels using the West Texas Intermediate ("WTI") calendar month average ("CMA") price and sell the crude oil barrels using the WTI CMA price plus the Argus CMA Differential Roll Component ("CMA Differential Roll") per our contracts. To eliminate the volatility of the CMA Differential Roll, we entered into derivative instrument positions in January 2021 to secure a margin of approximately $0.20 per barrel on 1.5 million barrels per month from May 2021 through December 2023. Due to the nature of these positions, the cash flow and earnings recognized on a GAAP basis differed from period to period depending on the current crude oil price and future estimated crude oil price which were valued utilizing third-party market quoted prices. We recognized in Adjusted EBITDA the gains and losses from the derivative instrument positions entered into in January 2021 to properly align with the physical margin we hedged each month through the term of this transaction. This representation aligns with management’s evaluation of the transaction. The derivative instrument positions we entered into related to the CMA Differential Roll expired as of December 31, 2023, and we have not entered into any new derivative instrument positions related to the CMA Differential Roll.

As previously reported, for purposes of our Adjusted EBITDA calculation, we did not draw a distinction between realized and unrealized gains and losses on derivatives of certain businesses within our Liquids Logistics segment. The primary hedging strategy of these businesses is to hedge against the risk of declines in the value of inventory over the course of the contract cycle, and many of the hedges cover extended periods of time. The "inventory valuation adjustment" row in the reconciliation table reflects the difference between the market value of the inventory of these businesses at the balance sheet date and its cost. We include this in Adjusted EBITDA because the unrealized gains and losses for derivative contracts associated with the inventory of this segment, which are intended primarily to hedge inventory holding risk and are included in net income, also affect Adjusted EBITDA. Beginning April 1, 2024, and going forward, we will now be drawing a distinction between realized and unrealized gains and losses on derivatives and will no longer include the activity on the "inventory valuation adjustment" row in the reconciliation table for these certain businesses within our Liquids Logistics segment. This change aligns with how management now views and evaluates the transactions within these businesses and is also consistent with the calculation of Adjusted EBITDA used in our other businesses. If this change was made as of April 1, 2023, Adjusted EBITDA for the three months and nine months ended December 31, 2023 would have been $149.9 million and $461.8 million, respectively.

Distributable Cash Flow is defined as Adjusted EBITDA minus maintenance capital expenditures, income tax expense, cash interest expense, preferred unit distributions paid and other. Maintenance capital expenditures represent capital expenditures necessary to maintain the Partnership’s operating capacity. For the CMA Differential Roll transaction, as discussed above, we have included an adjustment to Distributable Cash Flow to reflect, in the period for which they relate, the actual cash flows for the positions that settled that are not being recognized in Adjusted EBITDA. 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 U.S. GAAP financial measure that have not yet occurred, are out of the Partnership’s control and/or cannot be reasonably predicted. Forward-looking non-GAAP financial measures provided without the most directly comparable U.S. GAAP financial measures may vary materially from the corresponding U.S. GAAP financial measures.

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

NGL Energy Partners LP, a Delaware master limited partnership, is a diversified midstream energy partnership that transports, treats, recycles and disposes of produced and flowback water generated as part of the energy production process as well as transports, stores, markets and provides other logistics services for crude oil and liquid hydrocarbons.

For further information, visit the Partnership’s website at www.nglenergypartners.com.

NGL ENERGY PARTNERS LP AND SUBSIDIARIES Unaudited Condensed Consolidated Balance Sheets (in Thousands, except unit amounts)  December 31,
2024  March 31,
2024 ASSETS  CURRENT ASSETS:  Cash and cash equivalents $ 5,683   $ 38,909  Accounts receivable-trade, net of allowance for expected credit losses of $3,670 and $1,671, respectively  784,315    814,087  Accounts receivable-affiliates  1,679    1,501  Inventories  134,075    130,907  Prepaid expenses and other current assets  85,559    126,933  Assets held for sale  4,557    66,597  Total current assets  1,015,868    1,178,934  PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of $1,131,870 and $1,011,274, respectively  2,136,699    2,096,702  GOODWILL  634,282    634,282  INTANGIBLE ASSETS, net of accumulated amortization of $359,241 and $332,560, respectively  905,035    939,978  INVESTMENTS IN UNCONSOLIDATED ENTITIES  19,312    20,305  OPERATING LEASE RIGHT-OF-USE ASSETS  112,860    97,155  OTHER NONCURRENT ASSETS  24,416    52,738  Total assets $ 4,848,472   $ 5,020,094  LIABILITIES AND EQUITY  CURRENT LIABILITIES:  Accounts payable-trade $ 645,309   $ 707,536  Accounts payable-affiliates  52    37  Accrued expenses and other payables  138,236    213,757  Advance payments received from customers  24,896    17,313  Current maturities of long-term debt  8,769    7,000  Operating lease obligations  29,191    31,090  Liabilities held for sale  —    614  Total current liabilities  846,453    977,347  LONG-TERM DEBT, net of debt issuance costs of $45,076 and $49,178, respectively, and current maturities  3,078,988    2,843,822  OPERATING LEASE OBLIGATIONS  87,032    70,573  OTHER NONCURRENT LIABILITIES  121,943    129,185   CLASS D 9.00% PREFERRED UNITS, 600,000 and 600,000 preferred units issued and outstanding, respectively  551,097    551,097  REDEEMABLE NONCONTROLLING INTERESTS  367    —   EQUITY:  General partner, representing a 0.1% interest, 132,145 and 132,645 notional units, respectively  (52,897 )   (52,834 ) Limited partners, representing a 99.9% interest, 132,012,766 and 132,512,766 common units issued and outstanding, respectively  (154,146 )   134,807  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 (loss)  10    (499 ) Noncontrolling interests  21,266    18,237  Total equity  162,592    448,070  Total liabilities and equity $ 4,848,472   $ 5,020,094

NGL ENERGY PARTNERS LP AND SUBSIDIARIES Unaudited Condensed Consolidated Statements of Operations (in Thousands, except unit and per unit amounts)  Three Months Ended
December 31,  Nine Months Ended
December 31, 2024    2023    2024    2023  REVENUES:  Water Solutions  $ 187,268   $ 179,301   $ 550,545   $ 557,847  Crude Oil Logistics   195,646    425,294    719,506    1,379,397  Liquids Logistics   1,165,981    1,265,182    3,018,704    3,389,733  Corporate and Other   178    —    252    —  Total Revenues   1,549,073    1,869,777    4,289,007    5,326,977  COST OF SALES:  Water Solutions   4,256    (2,573 )   4,689    7,420  Crude Oil Logistics   168,679    386,418    630,324    1,266,644  Liquids Logistics   1,137,017    1,224,059    2,969,342    3,290,784  Corporate and Other   —    (1,772 )   —    (939 ) Total Cost of Sales   1,309,952    1,606,132    3,604,355    4,563,909  OPERATING COSTS AND EXPENSES:  Operating   75,288    79,115    225,953    233,185  General and administrative   15,061    17,934    42,254    55,721  Depreciation and amortization   66,294    65,597    190,444    200,102  Loss (gain) on disposal or impairment of assets, net   9,941    (790 )   784    14,221  Revaluation of liabilities   (2,960 )   —    (2,960 )   —  Operating Income   75,497    101,789    228,177    259,839  OTHER INCOME (EXPENSE):  Equity in earnings of unconsolidated entities   1,376    838    3,198    1,780  Interest expense   (63,058 )   (57,221 )   (210,201 )   (175,370 ) Gain on early extinguishment of liabilities, net   —    —    —    6,871  Other income, net   487    515    2,476    1,131  Income Before Income Taxes   14,302    45,921    23,650    94,251  INCOME TAX BENEFIT (EXPENSE)   273    (154 )   4,791    (636 ) Net Income   14,575    45,767    28,441    93,615  LESS: NET INCOME ATTRIBUTABLE TO NONREDEEMABLE NONCONTROLLING INTERESTS   (1,053 )   (85 )   (2,777 )   (604 ) LESS: NET INCOME ATTRIBUTABLE TO REDEEMABLE NONCONTROLLING INTERESTS   (15 )   —    (20 )   —  NET INCOME ATTRIBUTABLE TO NGL ENERGY PARTNERS LP  $ 13,507   $ 45,682   $ 25,644   $ 93,011  NET (LOSS) INCOME ALLOCATED TO COMMON UNITHOLDERS  $ (15,412 )  $ 10,244   $ (62,794 )  $ (10,947 ) BASIC (LOSS) INCOME PER COMMON UNIT  $ (0.12 )  $ 0.08   $ (0.47 )  $ (0.08 ) DILUTED (LOSS) INCOME PER COMMON UNIT  $ (0.12 )  $ 0.08   $ (0.47 )  $ (0.08 ) BASIC WEIGHTED AVERAGE COMMON UNITS OUTSTANDING   132,012,766    132,220,055    132,265,839    132,025,268  DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING   132,012,766    132,498,734    132,265,839    132,025,268

EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW RECONCILIATION (Unaudited)  The following table reconciles NGL’s net income to NGL’s EBITDA, Adjusted EBITDA and Distributable Cash Flow for the periods indicated:  Three Months Ended
December 31,  Nine Months Ended
December 31, 2024    2023    2024    2023  (in thousands) Net income  $ 14,575   $ 45,767   $ 28,441   $ 93,615  Less: Net income attributable to nonredeemable noncontrolling interests   (1,053 )   (85 )   (2,777 )   (604 ) Less: Net income attributable to redeemable noncontrolling interests   (15 )   —    (20 )   —  Net income attributable to NGL Energy Partners LP   13,507    45,682    25,644    93,011  Interest expense   63,032    57,274    210,161    175,452  Income tax (benefit) expense   (273 )   154    (4,791 )   636  Depreciation and amortization   65,786    65,582    189,181    200,005  EBITDA   142,052    168,692    420,195    469,104  Net unrealized (gains) losses on derivatives   (1,099 )   47,558    22,489    56,617  Lower of cost or net realizable value adjustments   (2,978 )   (575 )   (4,209 )   3,269  Loss (gain) on disposal or impairment of assets, net (1)   10,212    (1,107 )   1,061    13,904  CMA Differential Roll net losses (gains) (2)   —    (64,381 )   —    (71,285 ) Inventory valuation adjustment (3)   —    709    —    (5,391 ) Gain on early extinguishment of liabilities, net   —    —    —    (6,871 ) Equity-based compensation expense   —    214    —    1,098  Revaluation of liabilities (4)   (2,960 )   —    (2,960 )   —  Other (5)   2,425    560    2,688    2,094  Adjusted EBITDA  $ 147,652   $ 151,670   $ 439,264   $ 462,539  Less: Cash interest expense (6)   67,685 ...   53,042    203,394    162,936  Less: Income tax (benefit) expense   (273 )   154    (4,791 )   636  Less: Maintenance capital expenditures   18,571    8,780    57,947    41,665  Less: CMA Differential Roll (7)   —    (9,118 )   —    (27,165 ) Less: Preferred unit distributions paid   30,752    —    276,356    —  Less: Other (8)   1,313    —    1,378    222  Distributable Cash Flow  $ 29,604   $ 98,812   $ (95,020 )  $ 284,245

_______________ (1) Excludes amounts related to unconsolidated entities and noncontrolling interests. (2) Adjustment to align, within Adjusted EBITDA, the net gains and losses of the Partnership’s CMA Differential Roll derivative instruments positions with the physical margin being hedged. See "Non-GAAP Financial Measures" section above for a further discussion. (3) Amounts represent the difference between the market value of the inventory at the balance sheet date and its cost. See "Non-GAAP Financial Measures" section above for a further discussion. (4) Amounts represent the write-off of a portion of our contingent consideration liability related to royalty agreements acquired as part of certain business combinations in our Water Solutions segment as we no longer expect to make royalty payments for a certain saltwater disposal well that was plugged and abandoned. (5) Amounts represent accretion expense for asset retirement obligations, expenses incurred related to legal and advisory costs associated with acquisitions and dispositions and unrealized gains/losses on investments and marketable securities. (6) Amounts represent interest expense payable in cash, excluding changes in the accrued interest balance. (7) Amounts represent the cash portion of the adjustments of the Partnership’s CMA Differential Roll derivative instrument positions, as discussed above, that settled during the period. (8) Amounts represent cash paid to settle asset retirement obligations.

ADJUSTED EBITDA RECONCILIATION BY SEGMENT (unaudited)  Three Months Ended December 31, 2024 Water Solutions  Crude Oil Logistics  Liquids Logistics  Corporate and Other  Consolidated (in thousands) Operating income (loss) $ 65,379   $ 10,024   $ 11,676   $ (11,582 )  $ 75,497  Depreciation and amortization  56,831    6,360    2,277    826    66,294  Amortization recorded to cost of sales  —    —    175    —    175  Net unrealized losses (gains) on derivatives  1,864    1,454    (4,417 )   —    (1,099 ) Lower of cost or net realizable value adjustments  —    (540 )   (2,438 )   —    (2,978 ) Loss (gain) on disposal or impairment of assets, net  10,525    —    (627 )   43    9,941  Other (expense) income, net  (1,095 )   1    1,501    80    487  Adjusted EBITDA attributable to unconsolidated entities  1,505    —    (21 )   —    1,484  Adjusted EBITDA attributable to noncontrolling interests  (1,564 )   —    —    (66 )   (1,630 ) Revaluation of liabilities  (2,960 )   —    —    —    (2,960 ) Other  2,176    55    62    148    2,441  Adjusted EBITDA $ 132,661   $ 17,354   $ 8,188   $ (10,551 )  $ 147,652

Three Months Ended December 31, 2023 Water Solutions  Crude Oil Logistics  Liquids Logistics  Corporate and Other  Consolidated (in thousands) Operating income (loss) $ 74,270   $ 17,010   $ 22,449   $ (11,940 )  $ 101,789  Depreciation and amortization  52,643    9,545    2,438    971    65,597  Amortization recorded to cost of sales  —    —    65    —    65  Net unrealized (gains) losses on derivatives  (6,440 )   51,984    3,581    (1,567 )   47,558  CMA Differential Roll net losses (gains)  —    (64,381 )   —    —    (64,381 ) Inventory valuation adjustment  —    —    709    —    709  Lower of cost or net realizable value adjustments  —    785    (1,360 )   —    (575 ) (Gain) loss on disposal or impairment of assets, net  (478 )   2,042    (1,639 )   (715 )   (790 ) Equity-based compensation expense  —    —    —    214    214  Other income (expense), net  488    1    (8 )   34    515  Adjusted EBITDA attributable to unconsolidated entities  715    —    7    42    764  Adjusted EBITDA attributable to noncontrolling interests  (362 )   —    —    —    (362 ) Other  449    58    60    —    567  Adjusted EBITDA $ 121,285   $ 17,044   $ 26,302   $ (12,961 )  $ 151,670

Nine Months Ended December 31, 2024 Water Solutions  Crude Oil Logistics  Liquids Logistics  Corporate and Other  Consolidated (in thousands) Operating income (loss) $ 222,566   $ 38,953   $ (1,007 )  $ (32,335 )  $ 228,177  Depreciation and amortization  162,066    19,086    7,109    2,183    190,444  Amortization recorded to cost of sales  —    —    342    —    342  Net unrealized losses (gains) on derivatives  1,391    (4,538 )   25,636    —    22,489  Lower of cost or net realizable value adjustments  —    —    (4,209 )   —    (4,209 ) Loss (gain) on disposal or impairment of assets, net  1,780    (412 )   (627 )   43    784  Other income, net  816    2    1,511    147    2,476  Adjusted EBITDA attributable to unconsolidated entities  3,541    —    (56 )   —    3,485  Adjusted EBITDA attributable to noncontrolling interests  (4,400 )   —    —    (100 )   (4,500 ) Revaluation of liabilities  (2,960 )   —    —    —    (2,960 ) Other  2,326    161    182    67    2,736  Adjusted EBITDA $ 387,126   $ 53,252   $ 28,881   $ (29,995 )  $ 439,264

Nine Months Ended December 31, 2023 Water Solutions  Crude Oil Logistics  Liquids Logistics  Corporate and Other  Consolidated (in thousands) Operating income (loss) $ 202,719   $ 48,795   $ 53,857   $ (45,532 )  $ 259,839  Depreciation and amortization  159,119    28,864    8,035    4,084    200,102  Amortization recorded to cost of sales  —    —    195    —    195  Net unrealized (gains) losses on derivatives  (1,969 )   61,673    (1,908 )   (1,179 )   56,617  CMA Differential Roll net losses (gains)  —    (71,285 )   —    —    (71,285 ) Inventory valuation adjustment  —    —    (5,391 )   —    (5,391 ) Lower of cost or net realizable value adjustments  —    785    2,484    —    3,269  Loss (gain) on disposal or impairment of assets, net  21,840    2,471    (9,375 )   (715 )   14,221  Equity-based compensation expense  —    —    —    1,098    1,098  Other income, net  916    106    7    102    1,131  Adjusted EBITDA attributable to unconsolidated entities  1,974    —    (19 )   137    2,092  Adjusted EBITDA attributable to noncontrolling interests  (1,450 )   —    —    —    (1,450 ) Other  1,719    139    252    (9 )   2,101  Adjusted EBITDA $ 384,868   $ 71,548   $ 48,137   $ (42,014 )  $ 462,539

OPERATIONAL DATA (Unaudited)  Three Months Ended  Nine Months Ended December 31,  December 31, 2024  2023  2024  2023 (in thousands, except per day amounts) Water Solutions:  Produced water processed (barrels per day)  Delaware Basin 2,278,291  2,097,428  2,263,365  2,135,677 Eagle Ford Basin 177,017  136,185  180,540  135,887 DJ Basin 167,989  142,978  146,613  152,805 Other Basins —  —  —  985 Total 2,623,297  2,376,591  2,590,518  2,425,354 Recycled water (barrels per day) 62,787  115,141  86,442  83,247 Total (barrels per day) 2,686,084  2,491,732  2,676,960  2,508,601 Skim oil sold (barrels per day) 3,985  3,663  4,060  3,918  Crude Oil Logistics:  Crude oil sold (barrels) 2,392  5,087  8,434  16,730 Crude oil transported on owned pipelines (barrels) 5,652  6,473  17,172  19,520 Crude oil storage capacity - owned and leased (barrels) (1)     5,232  5,232 Crude oil inventory (barrels) (1)     339  790  Liquids Logistics:  Refined products sold (gallons) 193,733  201,796  600,597  631,802 Propane sold (gallons) 224,485  254,266  445,578  524,007 Butane sold (gallons) 188,223  207,544  393,195  394,118 Other products sold (gallons) 121,738  85,410  329,862  276,898 Natural gas liquids and refined products storage capacity - owned and leased (gallons) (1)     119,185  157,409 Refined products inventory (gallons) (1)     1,547  2,020 Propane inventory (gallons) (1)     66,335  92,861 Butane inventory (gallons) (1)     30,775  35,951 Other products inventory (gallons) (1)     9,078  19,526

_______________ (1) Information is presented as of December 31, 2024 and December 31, 2023, respectively.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250210809722/en/

Contacts

David Sullivan, 918-495-4631
Vice President - Finance
[email protected]

View Comments