HOUSTON, TX -- (Marketwire) -- 11/06/12 -- Crestwood Midstream Partners LP (NYSE: CMLP) ("Crestwood" or the "Partnership") reported today its unaudited financial results for the three months ended September 30, 2012. Key financial and operating results with respect to the third quarter 2012 included the following:
Third Quarter 2012 Financial Highlights
- Reported record adjusted earnings before interest, taxes, depreciation, amortization and accretion ("Adjusted EBITDA") of $32.0 million, up 12% from the $28.5 million reported in the second quarter 2012, on 9% higher gathering volumes on Crestwood's 100% owned gathering systems and 13% higher gathering volumes on Crestwood's 35% owned Marcellus Shale pipelines.
- Reported record adjusted distributable cash flow of $25.2 million, up 22% from the $20.6 million reported for the second quarter 2012.
- Announced a quarterly distribution increase with respect to the third quarter 2012 of $0.51 per common unit (equivalent to $2.04 per common unit on an annualized basis), representing a 6.3% increase compared to the distribution paid with respect to the third quarter 2011.
- Crestwood's third quarter 2012 performance resulted in an improvement in distribution coverage ratio to 1.0x for the current quarter compared to 0.85x in the second quarter 2012.
- Reported adjusted net income of $12.0 million, or $0.17 of adjusted earnings per limited partner unit, compared to analyst consensus estimates of $0.18 per limited partner unit.
Third Quarter 2012 Operational Highlights
- In the rich gas portion of the Barnett Shale, Crestwood completed the acquisition of Devon Energy Corporation's ("Devon") West Johnson County gas gathering system and processing plant for $87 million. Crestwood is currently connecting the acquired system to its Cowtown rich gas gathering system and processing plants which will make the acquired processing plant available in the fourth quarter 2012 for redeployment in other rich gas areas where Crestwood is developing projects. In conjunction with the transaction, Crestwood entered into a 20 year gathering and processing agreement with Devon.
- In the Marcellus Shale region, Crestwood continued to expand its operations group and completed its first major gathering system expansion since taking over operations from Antero Resources Appalachian Corporation ("Antero") in the second quarter 2012. During the third quarter 2012, gathering volumes increased to 289 million cubic feet per day ("MMcf/d") compared to 257 MMcf/d in the second quarter 2012, based on increased drilling activity by Antero and improved results from completed wells. October 2012 volumes averaged 362 MMcf/d and November 1, 2012 spot volumes totaled 376 MMcf/d.
- Other activities impacting Crestwood's volumes during the third quarter 2012 compared to the second quarter 2012 were a 26% increase in processing volumes, 21% higher gathering volumes in the Fayetteville and Granite Wash segments and 10% higher volumes in the Barnett Shale segment despite lower volumes on the Lake Arlington system and a temporary shut-in of volumes on the Cowtown system due to a fire at our Corvette processing plant.
"We are pleased to deliver record Adjusted EBITDA and adjusted distributable cash flow in the third quarter as each of our business segments showed improvement over the second quarter of 2012," stated Robert G. Phillips, Chairman, President and Chief Executive Officer of Crestwood's general partner. "In general, we saw increased drilling activity in all of our operating areas except the dry gas areas of the Barnett Shale and the Haynesville/Bossier Shale. Our 2012 rich gas acquisitions, the Antero Marcellus assets and the Devon Barnett assets, added significantly to our third quarter results and should continue to contribute sequential growth in future quarters based on current producer drilling and development plans. We continue to look for bolt-on acquisitions around our existing assets and opportunities to expand our rich gas exposure through organic development projects or diversifying acquisitions," stated Phillips.
Summary Third Quarter 2012 Financial and Operating Results
Crestwood's Adjusted EBITDA for the third quarter 2012 totaled $32.0 million, a 10% increase from Adjusted EBITDA of $29.1 million in the third quarter 2011. The increase in Adjusted EBITDA was primarily attributable to the contribution from Crestwood Marcellus Midstream ("CMM") due to growth of our rich gas volumes in the Marcellus Shale and assets acquired from Devon in the rich gas area of the Barnett Shale in the third quarter 2012. Also contributing to the increase was a 23% increase in Crestwood's Barnett and Granite Wash processing volumes, higher volumes in the Fayetteville segment and the contribution from our Haynesville assets which were acquired in the fourth quarter 2011.
Volumes on Crestwood's 100% owned gathering systems averaged 604 MMcf/d in the third quarter 2012, down 2% from 619 MMcf/d gathered in the third quarter 2011, but 8% higher than the 561 MMcf/d gathered in the second quarter 2012. Gathered volumes on the newly acquired assets in the rich gas area of the Barnett averaged 78 MMcf/d since closing on August 24, 2012, and contributed approximately $2.0 million of revenue during the quarter. Volumes gathered on the CMM systems (35% owned and operated by Crestwood) totaled 289 MMcf/d during the third quarter 2012. CMM had 100% Adjusted EBITDA of $6.4 million and contributed Adjusted EBITDA of $2.2 million to Crestwood during the third quarter 2012, up 19% from the second quarter 2012. Total gathering volumes for all systems operated by Crestwood for the third quarter 2012 were 893 MMcf/d.
Third Quarter 2012 Segment Performance
Barnett Segment
Operating revenues, net of product purchases, in the Barnett segment totaled $33.3 million in the third quarter 2012, compared with $36.9 million in the third quarter 2011, but 6% higher than the $31.5 million reported in the second quarter 2012. Gathering volumes totaled 438 MMcf/d in 2012, compared with 507 MMcf/d in 2011, but 9% over the 401 MMcf/d reported in the second quarter 2012. The year-to-year gathering volume decrease was primarily due to lower drilling activity on the Lake Arlington and Alliance systems but was partially offset by a 23% increase in higher margin processing volumes which totaled 160 MMcf/d, compared with 130 MMcf/d in the prior year and 129 MMcf/d in the second quarter of 2012. Third quarter 2012 revenues were negatively impacted by approximately $0.5 million due to system down-time following a compressor fire at the Corvette facility in September 2012. Operating and maintenance expenses totaled $7.0 million, an increase of $1.0 million from the third quarter 2011 which was primarily attributable to the addition of the new Devon assets and $0.5 million of additional clean-up expenses at the Corvette facility during the third quarter 2012.
Fayetteville Segment
Operating revenues in the Fayetteville segment, net of product purchases, totaled $7.0 million in the third quarter 2012, compared with $6.6 million in the third quarter 2011, but 13% higher than the $6.2 million reported in the second quarter 2012. Gathering volumes totaled 91 MMcf/d during the third quarter 2012, compared to 85 MMcf/d in the third quarter 2011 and 78 MMcf/d in the second quarter 2012. Crestwood connected 9 new wells from 3 new pads in the third quarter 2012 and new wells continue to show improved initial production performance. Operating and maintenance expenses totaled $1.9 million for the third quarter 2012, a decrease of $2.1 million from 2011 due primarily to lower expenses for leased compression and decreased costs for right-of-way maintenance.
Granite Wash
Operating revenues in the Granite Wash segment, net of product purchases, totaled $1.2 million in the third quarter 2012, compared to $1.4 million in the third quarter 2011, but 23% higher than the second quarter 2012. The year-to-year decrease reflects lower resale prices due to lower gas and NGL prices in 2012 despite higher volumes. Compared to the second quarter 2012, gathering and processing volumes were up 5 MMcf/d to 20 MMcf/d due to increased drilling by LeNorman Operating LLC in the area of our Indian Creek assets. Operating and maintenance expenses totaled $0.6 million, an increase of $0.1 million from the third quarter 2011.
Other Operations
Other operating revenues, net of product purchases, totaled $3.2 million and include the Sabine gathering system in the Haynesville/Bossier Shale, which was acquired in the fourth quarter 2011, and the Las Animas system in the Avalon Shale trend acquired in the first quarter 2011. Gathering volumes on the Sabine and Las Animas systems totaled 45 MMcf/d and 9 MMcf/d, respectively, during the third quarter 2012. Operating and maintenance expenses related to these assets totaled $0.7 million during the third quarter 2012.
CMM Contribution
Equity earnings from Crestwood's investment in CMM totaled $1.8 million for the third quarter 2012, which represents a 35% ownership interest in CMM. Crestwood's pro-rata portion of CMM's Adjusted EBITDA totaled $2.2 million. Volumes gathered by CMM during the third quarter 2012 averaged 289 MMcf/d, an increase of 12% over the second quarter 2012. During the third quarter 2012, Antero had an average of 6 drilling rigs running on acreage dedicated to CMM and completed 16 new Marcellus Shale wells which were connected to the CMM gathering systems. Wells added during the third quarter 2012 have ramped up to an October 2012 average of 362 MMcf/d and a November 1, 2012 spot volume of 376 MMcf/d indicating the prolific nature of the Antero wells after system debottlenecking and the addition of system compression.
General and Administrative Expenses
General and administrative expenses totaled $5.8 million in the third quarter 2012 (including $0.5 million of non-recurring costs primarily related to the acquisition of assets from Devon), compared to $5.6 million in the third quarter 2011. General and administrative expenses incurred by CMM totaled $0.8 million during the third quarter 2012.
Capital Investment and Resources
At September 30, 2012, Crestwood had approximately $533 million of debt outstanding, comprised of $200 million principal amount of 7.75 percent fixed-rate senior notes and approximately $333 million of borrowings under its $500 million revolving credit facility. During the third quarter 2012, Crestwood issued 4.6 million common units in an underwritten public offering. Net proceeds of approximately $115 million were used to fund the Devon acquisition, with the remaining proceeds used to reduce the outstanding balance of the revolving credit facility. In addition, CMM (which is an unconsolidated affiliate) had $19.5 million of debt outstanding under its $200 million revolving credit facility at September 30, 2012.
Capital spending for the nine months ended September 30, 2012, totaled $29.0 million (excluding acquisition capital), comprised of $26.1 million of growth capital and $2.9 million of maintenance capital. Growth capital was used to construct pipeline laterals and compression equipment in the Fayetteville and Barnett segments. Total capital spending for the full year 2012 is expected to be approximately $35 million, comprised of $30 million for growth projects and $5 million on maintenance. Growth capital spending by CMM, which is funded under its revolving credit facility, totaled $5.4 million since commencing operations at the end of March 2012. Growth capital spending by CMM for the full year 2012 is expected to total approximately $20 million.
Non-GAAP Financial Measures
Adjusted net income, adjusted net income per unit, Adjusted EBITDA and adjusted distributable cash flow are non-generally accepted accounting principles ("non-GAAP") financial measures. The accompanying schedules of this news release provide reconciliations of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles in the United States of America ("GAAP"). Our non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income or operating income or any other GAAP measure of liquidity or financial performance.
Conference Call
Crestwood will host a conference call for investors and analysts on Tuesday, November 6, 2012, beginning at 10:00 a.m. Central Time, to discuss the third quarter 2012 performance. Interested parties may participate by joining the conference call at 888-600-4861 and entering passcode 8380645. The conference call will also be webcast live and can be accessed through the Investor Relations section of our website at www.crestwoodlp.com. A replay will be available for 30 days following the conference call by dialing 888-203-1112 and entering the replay passcode 8380645.
About Crestwood Midstream Partners LP
Houston, Texas based Crestwood is a growth-oriented, midstream master limited partnership which owns and operates predominately fee-based gathering, processing, treating and compression assets servicing natural gas producers in the Barnett Shale in north Texas, the Fayetteville Shale in northwest Arkansas, the Granite Wash in the Texas Panhandle, the Marcellus Shale in northern West Virginia, the emerging Avalon Shale trend in southeastern New Mexico, and the Haynesville/Bossier Shale in western Louisiana. For more information about Crestwood, visit www.crestwoodlp.com.
Forward-Looking Statements
The statements in this news release regarding future events, occurrences, circumstances, activities, performance, outcomes and results are forward-looking statements. Although these statements reflect the current views, assumptions and expectations of Crestwood's management, the matters addressed herein are subject to numerous risks and uncertainties which could cause actual activities, performance, outcomes and results to differ materially from those indicated. Such forward-looking statements include, but are not limited to, statements about the future financial and operating results, objectives, expectations and intentions and other statements that are not historical facts. Factors that could result in such differences or otherwise materially affect Crestwood's financial condition, results of operations and cash flows including, without limitation, changes in general economic conditions; fluctuations in oil, natural gas and NGL prices; the extent and success of drilling efforts, as well as the extent and quality of natural gas volumes produced within proximity of our assets; failure or delays by our customers in achieving expected production in their natural gas projects; competitive conditions in our industry and their impact on our ability to connect natural gas supplies to our gathering and processing assets or systems; actions or inactions taken or non-performance by third parties, including suppliers, contractors, operators, processors, transporters and customers; our ability to consummate acquisitions, successfully integrate the acquired businesses, realize any cost savings and other synergies from any acquisition; changes in the availability and cost of capital; operating hazards, natural disasters, weather-related delays, casualty losses and other matters beyond our control; timely receipt of necessary government approvals and permits, our ability to control the costs of construction, including costs of materials, labor and right-of-way and other factors that may impact our ability to complete projects within budget and on schedule; the effects of existing and future laws and governmental regulations, including environmental and climate change requirements; the effects of existing and future litigation; and risks related to our substantial indebtedness, as well as other factors disclosed in Crestwood's filings with the U.S. Securities and Exchange Commission. You should read our filings with the U.S. Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2011, and our most recent Quarterly Reports and Current Reports for a more extensive list of factors that could affect results.
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except for per unit data)
(Unaudited)
Three
Months
Three Months Ended Nine Months Ended Ended
September 30, September 30, June 30,
------------------ ------------------ --------
2012 2011 2012 2011 2012
-------- -------- -------- -------- --------
Operating revenues
Gathering revenue -
related party $ 21,658 $ 27,840 $ 67,120 $ 75,706 $ 21,616
Gathering revenue 13,739 8,007 36,310 17,908 10,734
Processing revenue -
related party 6,298 7,183 19,619 21,723 6,550
Processing revenue 2,271 692 4,665 1,867 1,198
Product sales 11,071 14,893 29,258 29,326 8,104
-------- -------- -------- -------- --------
Total operating
revenues 55,037 58,615 156,972 146,530 48,202
-------- -------- -------- -------- --------
Operating expenses
Product purchases 10,341 13,482 26,755 26,010 7,441
Operations and
maintenance 10,127 10,573 28,725 26,165 8,887
General and
administrative 5,777 5,566 19,451 17,996 6,936
Depreciation,
amortization and
accretion 10,943 9,595 32,427 23,981 10,838
-------- -------- -------- -------- --------
Total operating
expenses 37,188 39,216 107,358 94,152 34,102
-------- -------- -------- -------- --------
Gain from exchange of
property, plant and
equipment - 1,106 - 1,106 -
-------- -------- -------- -------- --------
Operating income 17,849 20,505 49,614 53,484 14,100
Earnings from
unconsolidated affiliate 1,764 - 2,205 - 441
Interest and debt expense (8,202) (7,100) (24,045) (19,925) (8,286)
-------- -------- -------- -------- --------
Income before income taxes 11,411 13,405 27,774 33,559 6,255
Income tax expense 306 347 884 898 275
-------- -------- -------- -------- --------
Net income $ 11,105 $ 13,058 $ 26,890 $ 32,661 $ 5,980
======== ======== ======== ======== ========
General partner's
interest in net income $ 4,240 $ 2,426 $ 10,944 $ 4,942 $ 3,336
Limited partners'
interest in net income $ 6,865 $ 10,632 $ 15,946 $ 27,719 $ 2,644
Basic income per unit:
Net income per limited
partner unit $ 0.15 $ 0.27 $ 0.36 $ 0.76 $ 0.06
Diluted income per unit:
Net income per limited
partner unit $ 0.15 $ 0.27 $ 0.36 $ 0.76 $ 0.06
Weighted-average number of
limited partner units:
Basic 46,564 39,388 44,206 36,424 43,333
Diluted 46,767 39,504 44,395 36,540 43,534
Distributions declared per
limited partner unit
(attributable to the
period ended) $ 0.51 $ 0.48 $ 1.51 $ 1.38 $ 0.50
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED BALANCE SHEETS
(In thousands, except for unit data)
(Unaudited)
September 30, December 31,
2012 2011
------------- -------------
ASSETS
Current assets
Cash and cash equivalents $ 12 $ 797
Accounts receivable - related party 22,632 27,312
Accounts receivable 14,063 11,926
Prepaid expenses and other 5,567 1,935
------------- -------------
Total current assets 42,274 41,970
Investment in unconsolidated affiliate 129,603 -
Property, plant and equipment, net of
accumulated depreciation of $116,486 in 2012
and $89,860 in 2011 785,404 746,045
Intangible assets, net of accumulated
amortization of $7,342 in 2012 and $2,440 in
2011 165,839 127,760
Goodwill 95,031 93,628
Deferred financing costs, net 13,604 16,699
Other assets 694 790
------------- -------------
Total assets $ 1,232,449 $ 1,026,892
============= =============
LIABILITIES AND PARTNERS' CAPITAL
Current liabilities
Accrued additions to property, plant and
equipment 1,899 7,500
Capital leases 3,658 2,693
Accounts payable - related party 408 1,308
Accounts payable, accrued expenses and other
liabilities 36,280 31,794
------------- -------------
Total current liabilities 42,245 43,295
Long-term debt 533,200 512,500
Long-term capital leases 3,429 3,929
Asset retirement obligations 13,002 11,545
Commitments and contingent liabilities
Partners' capital
Common unitholders (41,158,228 and 32,997,696
units issued and outstanding at September
30, 2012 and December 31, 2011) 462,377 286,945
Class C unitholders (6,991,589 and 6,596,635
units issued and outstanding at September
30, 2012 and December 31, 2011) 159,800 157,386
General partner 18,396 11,292
------------- -------------
Total partners' capital 640,573 455,623
------------- -------------
Total liabilities and partners' capital $ 1,232,449 $ 1,026,892
============= =============
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Nine Months Ended
September 30,
------------------------
2012 2011
----------- -----------
Cash flows from operating activities
Net income $ 26,890 $ 32,661
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation, amortization and accretion 32,427 23,981
Equity-based compensation 1,528 851
Amortization/accretion of deferred financing
costs and capital lease obligations 3,110 2,542
Gain from exchange of property, plant and
equipment - (1,106)
Changes in assets and liabilities:
Accounts receivable - related party 4,680 (5,675)
Accounts receivable (2,137) (5,359)
Prepaid expenses and other assets 783 (447)
Accounts payable - related party (900) (2,349)
Accounts payable, accrued expenses and other
liabilities 3,758 23,366
----------- -----------
Net cash provided by operating activities 70,139 68,465
----------- -----------
Cash flows from investing activities
Capital expenditures (28,968) (31,256)
Acquisitions, net of cash acquired (87,269) (349,662)
Proceeds from exchange of property, plant
and equipment - 5,943
Investment in unconsolidated affiliate (131,250) -
Capital distributions from unconsolidated
affiliate 1,647 -
----------- -----------
Net cash used in investing activities (245,840) (374,975)
----------- -----------
Cash flows from financing activities
Proceeds from issuance of senior notes - 200,000
Proceeds from credit facility 350,200 100,200
Repayments of credit facility (329,500) (155,704)
Payments on capital leases (2,155) -
Deferred financing costs paid (161) (6,982)
Proceeds from issuance of Class C units, net - 152,671
Proceeds from issuance of common units, net 217,508 53,550
Contributions from partners 5,930 8,741
Distributions to partners (66,500) (45,910)
Taxes paid for equity-based compensation
vesting (406) -
----------- -----------
Net cash provided by financing activities 174,916 306,566
----------- -----------
Change in cash and cash equivalents (785) 56
Cash and cash equivalents at beginning of period 797 2
----------- -----------
Cash and cash equivalents at end of period $ 12 $ 58
=========== ===========
CRESTWOOD MIDSTREAM PARTNERS LP
OPERATING STATISTICS
(In thousands)
(Unaudited)
Three
Months
Three Months Ended Nine Months Ended Ended
September 30, September 30, June 30,
------------------ ------------------ --------
2012 2011 2012 2011 2012
-------- -------- -------- -------- --------
Barnett:
Gathering revenues $ 24,737 $ 29,042 $ 74,567 $ 79,892 $ 23,771
Processing revenues 8,540 7,842 24,156 23,553 7,732
Product sales 69 - 69 - -
-------- -------- -------- -------- --------
Total operating revenues $ 33,346 $ 36,884 $ 98,792 $103,445 $ 31,503
Product purchases 60 - 60 - -
Operations and maintenance
expense 6,963 6,015 18,438 18,528 5,345
-------- -------- -------- -------- --------
EBITDA $ 26,323 $ 30,869 $ 80,294 $ 84,917 $ 26,158
======== ======== ======== ======== ========
Gathering volumes (in MMcf) 40,252 46,642 117,434 126,471 36,529
Processing volumes (in
MMcf) 14,671 11,975 38,493 36,028 11,765
Fayetteville:
Gathering revenues $ 7,043 $ 6,534 $ 20,037 $ 13,095 $ 6,228
Product sales 131 547 331 1,069 102
-------- -------- -------- -------- --------
Total operating revenues $ 7,174 $ 7,081 $ 20,368 $ 14,164 $ 6,330
Product purchases 137 454 343 1,012 124
Operations and maintenance
expense 1,855 3,965 6,399 6,356 2,231
-------- -------- -------- -------- --------
EBITDA $ 5,182 $ 2,662 $ 13,626 $ 6,796 $ 3,975
======== ======== ======== ======== ========
Gathering volumes (in MMcf) 8,403 7,813 23,049 15,146 7,112
Granite Wash:
Gathering revenues $ 465 $ 113 $ 874 $ 208 $ 270
Processing revenues 29 33 128 37 16
Product sales 10,208 12,529 27,019 24,965 7,436
-------- -------- -------- -------- --------
Total operating revenues $ 10,702 $ 12,675 $ 28,021 $ 25,210 $ 7,722
Product purchases 9,481 11,264 24,514 21,739 6,732
Operations and maintenance
expense 560 499 1,619 998 541
-------- -------- -------- -------- --------
EBITDA $ 661 $ 912 $ 1,888 $ 2,473 $ 449
======== ======== ======== ======== ========
Gathering volumes (in MMcf) 1,856 1,473 4,576 3,011 1,367
Processing volumes (in
MMcf) 1,859 1,475 4,566 2,941 1,362
Other:
Gathering revenues $ 3,152 $ 158 $ 7,952 $ 419 $ 2,081
Product sales 663 1,817 1,839 3,292 566
-------- -------- -------- -------- --------
Total operating revenues $ 3,815 $ 1,975 $ 9,791 $ 3,711 $ 2,647
Product purchases 663 1,764 1,838 3,259 585
Operations and maintenance
expense 749 94 2,269 283 770
-------- -------- -------- -------- --------
EBITDA $ 2,403 $ 117 $ 5,684 $ 169 $ 1,292
======== ======== ======== ======== ========
Gathering volumes (in MMcf) 5,041 1,037 17,148 2,655 6,044
CRESTWOOD MIDSTREAM PARTNERS LP
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands, except for per unit data)
(Unaudited)
Three
Months
Three Months Ended Nine Months Ended Ended
September 30, September 30, June 30,
------------------ ------------------ --------
2012 2011 2012 2011 2012
-------- -------- -------- -------- --------
Net income $ 11,105 $ 13,058 $ 26,890 $ 32,661 $ 5,980
Items impacting net
income:
Non-recurring expenses 932 129 2,710 3,166 1,727
Gain from exchange of
property, plant and
equipment - (1,106) - (1,106) -
Non-cash interest
expense (write-off of
deferred financing
costs) - - 370 - -
Interest expense (bridge
loan fees) - - - 2,500 -
-------- -------- -------- -------- --------
Adjusted net income $ 12,037 $ 12,081 $ 29,970 $ 37,221 $ 7,707
======== ======== ======== ======== ========
Net income per limited
partner unit (diluted
basis) $ 0.15 $ 0.27 $ 0.36 $ 0.76 $ 0.06
Items impacting net income 0.02 (0.03) 0.07 0.12 0.04
-------- -------- -------- -------- --------
Adjusted net income per
limited partner unit
(diluted basis) $ 0.17 $ 0.24 $ 0.43 $ 0.88 $ 0.10
======== ======== ======== ======== ========
Three
Months
Three Months Ended Nine Months Ended Ended
September 30, September 30, June 30,
------------------ ------------------ --------
2012 2011 2012 2011 2012
-------- -------- -------- -------- --------
Net income $ 11,105 $ 13,058 $ 26,890 $ 32,661 $ 5,980
Depreciation, amortization
and accretion expense 10,943 9,595 32,427 23,981 10,838
Income tax expense 306 347 884 898 275
Amortization of deferred
financing fees 931 932 3,256 2,542 1,023
Non-cash equity
compensation 534 286 1,528 851 500
Maintenance capital
expenditures (1,279) (320) (2,872) (1,025) (1,079)
-------- -------- -------- -------- --------
Distributable cash flow 22,540 23,898 62,113 59,908 17,537
Add: Non-recurring
expenses 932 129 2,710 3,166 1,727
Add: Non-recurring
deficiency payment 1,426 - 1,426 - -
Add: Interest expense
(bridge loan fees) - - - 2,500 -
Less: Gain from exchange
of property, plant and
equipment - (1,106) - (1,106) -
Less: Equity earnings from
unconsolidated affiliate (1,764) - (2,205) - (441)
Add: Adjusted DCF from
unconsolidated affiliate 2,062 - 3,812 - 1,750
-------- -------- -------- -------- --------
Adjusted distributable
cash flow $ 25,196 $ 22,921 $ 67,856 $ 64,468 $ 20,573
======== ======== ======== ======== ========
Three
Months
Three Months Ended Nine Months Ended Ended
September 30, September 30, June 30,
------------------ ------------------ --------
2012 2011 2012 2011 2012
-------- -------- -------- -------- --------
Total operating revenues $ 55,037 $ 58,615 $156,972 $146,530 $ 48,202
Product purchases 10,341 13,482 26,755 26,010 7,441
Operations and maintenance
expense 10,127 10,573 28,725 26,165 8,887
General and administrative
expense 5,777 5,566 19,451 17,996 6,936
Gain from exchange of
property, plant and
equipment - 1,106 - 1,106 -
Earnings from
unconsolidated affiliate 1,764 - 2,205 - 441
-------- -------- -------- -------- --------
EBITDA 30,556 30,100 84,246 77,465 25,379
Items impacting EBITDA:
Add: Non-recurring
expenses 932 129 2,710 3,166 1,727
Less: Gain from exchange
of property, plant and
equipment - (1,106) - (1,106) -
Less: Equity earnings from
unconsolidated affiliate (1,764) - (2,205) - (441)
Add: Adjusted earnings
from unconsolidated
affiliate 2,237 - 4,113 - 1,876
-------- -------- -------- -------- --------
Adjusted EBITDA 31,961 29,123 88,864 79,525 28,541
Less:
Depreciation,
amortization and
accretion expense 10,943 9,595 32,427 23,981 10,838
Interest and debt
expense 8,202 7,100 24,045 19,925 8,286
Income tax expense 306 347 884 898 275
Items impacting EBITDA 1,405 (977) 4,618 2,060 3,162
-------- -------- -------- -------- --------
Net income $ 11,105 $ 13,058 $ 26,890 $ 32,661 $ 5,980
======== ======== ======== ======== ========
CRESTWOOD MARCELLUS MIDSTREAM LLC
OPERATING STATISTICS
(In thousands)
(Unaudited)
Year to Date
Three Months Three Months (from
Ended Ended inception
June 30, September of February
2012 30, 2012 23, 2012)
------------ ------------ ------------
Operating revenue
Gathering revenue $ 7,027 $ 7,976 $ 15,003
------------ ------------ ------------
Total operating revenue 7,027 7,976 15,003
------------ ------------ ------------
Operating expenses
Operations and maintenance 513 815 1,328
General and administrative 1,721 793 2,514
Depreciation, amortization and
accretion 2,857 625 3,482
------------ ------------ ------------
Total operating expenses 5,091 2,233 7,324
------------ ------------ ------------
Operating income 1,936 5,743 7,679
Interest and debt expense (677) (703) (1,380)
------------ ------------ ------------
Net income $ 1,259 $ 5,040 $ 6,299
------------ ------------ ------------
Add:
Interest and debt expense 677 703 1,380
Depreciation, amortization and
accretion 2,857 625 3,482
------------ ------------ ------------
EBITDA $ 4,793 $ 6,368 $ 11,161
Non-recurring expenses 568 22 590
------------ ------------ ------------
Adjusted EBITDA $ 5,361 $ 6,390 $ 11,751
============ ============ ============
Volumes:
Gathering volumes (in MMcf) 23,424 26,585 50,009
CMLP's 35% Interest in Crestwood
Marcellus Midstream LLC:
Equity earnings $ 441 $ 1,764 $ 2,205
EBITDA $ 1,678 $ 2,229 $ 3,907
Adjusted EBITDA $ 1,876 $ 2,237 $ 4,113
Gathering volumes (in MMcf) 8,198 9,305 17,503
Investor Contact:
Mark Stockard
832-519-2207
mstockard@crestwoodlp.com