Exhibit 99.1

 

 

Antero Midstream Reports Second Quarter 2016 Financial Results

 

Denver, Colorado, August 2, 2016—Antero Midstream Partners LP (NYSE: AM) (“Antero Midstream” or the “Partnership”) today released its second quarter 2016 financial results.  The relevant condensed combined consolidated financial statements are included in Antero Midstream’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, which has been filed with the Securities and Exchange Commission.

 

Highlights Include:

 

·                  Net income of $50 million, or $0.27 per unit, representing a per unit increase of 108% compared to the prior year quarter

·                  Adjusted EBITDA of $88 million, a 36% increase compared to the prior year quarter

·                  Net cash provided by operating activities was $86 million and distributable cash flow was $78 million, resulting in DCF coverage of 1.7x

·                  Declared a cash distribution of $0.25 per unit for the second quarter of 2016, a 32% increase compared to the prior year quarter and a 6% increase sequentially

·                  Exercised option to acquire a 15% equity interest in the Stonewall Gathering Pipeline for $45 million

·                  Increased acreage dedication from Antero Resources by approximately 20%, pro forma for Antero Resources’ recently announced Marcellus core acreage acquisition which is expected to close in the third quarter of 2016

 

Recent Developments

 

Distribution for the Second Quarter of 2016

 

The Board of Directors of Antero Resources Midstream Management LLC, the general partner of the Partnership, declared a cash distribution of $0.25 per unit ($1.00 per unit annualized) for the second quarter of 2016. The distribution represents a 32% increase compared to the prior year quarter and a 6% increase sequentially.  The distribution is the Partnership’s sixth consecutive quarterly distribution increase since its initial public offering in November 2014 and will be payable on August 24, 2016 to unitholders of record as of August 10, 2016.

 

Exercise of Option to Acquire Stonewall Gathering Pipeline

 

On May 26, 2016, Antero Midstream exercised its option to acquire a 15% non-operated equity interest in the Stonewall Gathering Pipeline for $45 million. The 1.4 Bcf/d pipeline was placed into service on November 30, 2015 and is currently gathering approximately 1.0 Bcf/d.  Antero Resources is an anchor shipper on the Stonewall Gathering Pipeline, with a minimum volume commitment of 900 MMcf/d.  The pipeline connects Antero Resources’ Marcellus production with an interconnect that feeds a firm sales agreement as well as additional firm transportation to current favorably priced markets.  The transaction was financed with borrowings on Antero Midstream’s revolving credit facility and had an effective date of May 26, 2016.

 

Second Quarter 2016 Financial Results

 

Antero Midstream’s acquisition of Antero Resources’ integrated water business in 2015 was accounted for as a transfer of entities under common control.  As a result, the Partnership recast its condensed combined consolidated financial statements to retrospectively reflect the integrated water business as if the assets and liabilities were owned for all past periods presented.  Beginning in the third quarter of 2015, and as a result of the acquisition, Antero Midstream began reporting its results through two business segments, Gathering and Compression and Water Handling and Treatment.  To facilitate year over year comparison and discussion, the second quarter 2016 and second quarter 2015 results discussed below include both the Gathering and Compression and Water Handling and Treatment segment operations.

 

1



 

The term “Adjusted EBITDA” discussed below reflects the Gathering and Compression and Water Handling and Treatment segments on a recast combined basis, while the term “Adjusted EBITDA attributable to the Partnership” reflects contribution from the Water Handling and Treatment segments only after the third quarter of 2015 based on the actual timing of the acquired assets.  For a reconciliation of net income to Adjusted EBITDA, please read “Non-GAAP Financial Measures”.

 

Low pressure gathering volumes for the second quarter of 2016 averaged 1,353 MMcf/d, a 40% increase from the second quarter of 2015 and a 4% increase sequentially.  High pressure gathering volumes for the second quarter of 2016 averaged 1,253 MMcf/d, a 5% increase from the second quarter of 2015 and a 3% increase sequentially.  Compression volumes for the second quarter of 2016 averaged 658 MMcf/d, a 45% increase from the second quarter of 2015 and a 9% increase sequentially.  The increase in gathering and compression volumes was due to production growth from Antero Resources in Antero Midstream’s area of dedication.  Condensate gathering volumes averaged 1,983 Bbl/d during the quarter, a 34% decrease compared to the prior year quarter and a 33% decrease sequentially. The sequential decrease in condensate gathering volumes was driven by Antero shifting Ohio Utica Shale development from its Highly-Rich Gas/Condensate area to higher rate of return drilling in the Highly-Rich Gas area, as well as the shifting of Antero Resources’ development program to the Marcellus Shale from the Utica Shale, due to the firm transportation constraints to favorable markets in the Utica Shale.  Fresh water delivery volumes averaged 105,379 Bbl/d during the quarter, an 11% increase compared to the prior year quarter and an 8% increase sequentially.  The increase in volumes was driven by accelerated Marcellus completions and an increase in the average water used per foot in completions to 41 barrels, a 25% increase as compared to 2015 and 11% increase compared to the first quarter of 2016.

 

 

 

Three Months Ended
June 30,

 

%

 

 

 

2015

 

2016

 

Change

 

Average Daily Throughput:

 

 

 

 

 

 

 

Low Pressure Gathering (MMcf/d)

 

965

 

1,353

 

40

%

Compression (MMcf/d)

 

454

 

658

 

45

%

High Pressure Gathering (MMcf/d)

 

1,197

 

1,253

 

5

%

Condensate Gathering (Bbl/d)

 

2,989

 

1,983

 

(34

)%

 

 

 

 

 

 

 

 

Average Daily Volumes:

 

 

 

 

 

 

 

Fresh Water Delivery (Bbl/d)

 

95,228

 

105,379

 

11

%

 

For the three months ended June 30, 2016, the Partnership reported revenues of $137 million, comprised of $72 million in revenues from the Gathering and Compression segment and $65 million in revenues from the Water Handling and Treatment segment. Revenues increased 55% compared to the prior year quarter, primarily driven by the startup of produced water handling and high rate transfer services in the first quarter of 2016. Water Handling and Treatment segment revenues include $30 million from produced water handling and high rate water transfer services provided to Antero Resources billed at cost plus 3%.

 

Direct operating expenses for the Gathering and Compression and Water Handling and Treatment segments were $8 million and $35 million, respectively, for a total of $43 million. Water Handling and Treatment direct operating expenses include $29 million from produced water handling and high rate water transfer services. Direct operating expenses increased 138% year over year, driven primarily by the inclusion of produced water handling and high rate water transfer services, as well as the expansion of the Partnership’s gathering and compression and fresh water delivery assets to support the production growth of Antero Resources.  General and administrative expenses were $7 million during the second quarter of 2016, an increase of 17% compared to the second quarter of 2015. Total cash and non-cash operating expenses were $84 million, including $24 million of depreciation, $7 million of equity-based compensation, and $3 million of accretion of contingent acquisition consideration.

 

Net income for the second quarter of 2016 was $50 million, a 42% increase compared to the prior year quarter. Adjusted EBITDA was $88 million, a 36% increase compared to the prior year quarter. The increase in net income and Adjusted EBITDA is due to increased gathering and compression volumes and fresh water delivery volumes.  Cash interest expense and cash reserved for payment of income tax withholding upon vesting of Antero Midstream equity-based compensation awards were $4 million and $1 million, respectively. Maintenance capital expenditures during the quarter totaled $6 million and distributable cash flow was $78 million, resulting in a DCF coverage ratio of 1.7x.

 

2



 

 

 

Three months ended

 

Reconciliation of Net Income to Adjusted EBITDA and DCF (Dollars in

 

June 30,

 

thousands):

 

2015

 

2016

 

Net income

 

$

35,124

 

$

49,912

 

Add:

 

 

 

 

 

Interest expense

 

1,636

 

3,879

 

Depreciation expense

 

21,253

 

24,140

 

Accretion of contingent acquisition consideration

 

 

3,461

 

Equity-based compensation

 

6,597

 

6,793

 

Less:

 

 

 

 

 

Equity in earnings of unconsolidated affiliate

 

 

484

 

Adjusted EBITDA

 

$

64,610

 

$

87,701

 

 

 

 

 

 

 

Less:

 

 

 

 

 

Pre-water acquisition net income attributed to parent

 

15,674

 

 

Pre-water acquisition depreciation expense attributed to parent

 

6,162

 

 

Pre-water acquisition equity-based compensation expense attributed to parent

 

1,209

 

 

Pre-water acquisition interest expense attributed to parent

 

793

 

 

Adjusted EBITDA attributable to the Partnership

 

$

40,772

 

$

87,701

 

Less:

 

 

 

 

 

Cash interest paid, net - attributable to the Partnership

 

598

 

4,264

 

Cash reserved for payment of income tax withholding upon vesting of Antero Midstream equity-based compensation awards(1)

 

 

1,000

 

Maintenance capital expenditures

 

3,379

 

5,710

 

Add:

 

 

 

 

 

Cash distribution to be received from unconsolidated affiliate(2)

 

 

778

 

Distributable cash flow

 

$

36,795

 

$

77,505

 

 

 

 

 

 

 

Total distributions declared

 

$

28,858

 

$

46,775

 

 

 

 

 

 

 

DCF coverage ratio

 

1.28x

 

1.66x

 

 


(1)         Estimate of current period portion of expected cash payment for income tax withholding attributable to vesting of Antero Midstream LTIP equity-based compensation awards to be paid in the fourth quarter of 2016.

(2)         Based on management estimate from exercise date of May 26, 2016 through June 30, 2016.

 

Balance Sheet and Liquidity

 

As of June 30, 2016, Antero Midstream had $9 million of cash on its balance sheet and $760 million drawn on its $1.5 billion bank credit facility, resulting in $749 million in available liquidity.

 

Capital Spending

 

Capital expenditures, excluding acquisitions, were $90 million in the second quarter of 2016 as compared to $86 million in the second quarter of 2015.  Capital invested in gathering and compression assets was $48 million and capital invested in water handling and treatment assets was $42 million, including $33 million invested in the Antero Clearwater Facility.  Additionally, Antero Midstream’s capital investment for acquiring a 15% interest in the Stonewall Gathering Pipeline was $45 million during the quarter.

 

Conference Call

 

Antero Midstream will hold a call on Wednesday, August 3, 2016 at 10:00 am MT to discuss the results.  A brief Q&A session for security analysts will immediately follow the discussion of the results.  To participate in the call, dial in at 888-347-8204 (U.S.), 855-669-9657 (Canada), or 412-902-4229 (International) and reference “Antero Midstream”.  A telephone replay of the call will be available until Friday, August 12, 2016 at 10:00 am MT at 877-870-5176 (U.S.) or 858-384-5517 (International) using the passcode 10086426.

 

3



 

To access the live webcast and view the related earnings conference call presentation, visit Antero Midstream’s website at www.anteromidstream.com.  The webcast will be archived for replay on the Partnership’s website until Friday, August 12, 2016 at 10:00 am MT.

 

Presentation

 

An updated presentation will be posted to the Partnership’s website before the August 3, 2016 conference call. The presentation can be found at www.anteromidstream.com on the homepage.  Information on the Partnership’s website does not constitute a portion of this press release.

 

Non-GAAP Financial Measures

 

Antero Midstream views Adjusted EBITDA as an important indicator of the Partnership’s performance.  Antero Midstream defines Adjusted EBITDA as net income before equity-based compensation expense, interest expense, depreciation expense, accretion of contingent acquisition consideration, excluding pre-acquisition income and expenses attributable to the parent and equity in earnings of unconsolidated affiliate.

 

Antero Midstream uses Adjusted EBITDA to assess:

 

·                  the financial performance of the Partnership’s assets, without regard to financing methods in the case of Adjusted EBITDA, capital structure or historical cost basis;

 

·                  its operating performance and return on capital as compared to other publicly traded partnerships in the midstream energy sector, without regard to financing or capital structure; and

 

·                  the viability of acquisitions and other capital expenditure projects.

 

The Partnership defines Distributable Cash Flow as Adjusted EBITDA less cash interest paid, income tax withholding payments and cash reserved for payments upon vesting of equity-based compensation awards and ongoing maintenance capital expenditures paid, excluding pre-acquisition amounts attributable to the parent plus cash distribution to be received from unconsolidated affiliate.  Antero Midstream uses Distributable Cash Flow as a performance metric to compare the cash generating performance of the Partnership from period to period and to compare the cash generating performance for specific periods to the cash distributions (if any) that are expected to be paid to unitholders.  Distributable Cash Flow does not reflect changes in working capital balances.

 

Adjusted EBITDA and Distributable Cash Flow are non-GAAP financial measures. The GAAP measure most directly comparable to Adjusted EBITDA and Distributable Cash Flow is net income. The non-GAAP financial measures of Adjusted EBITDA and Distributable Cash Flow should not be considered as alternatives to the GAAP measure of net income. Adjusted EBITDA and Distributable Cash Flow are not presentations made in accordance with GAAP and have important limitations as an analytical tool because they include some, but not all, items that affect net income and Adjusted EBITDA. You should not consider Adjusted EBITDA and Distributable Cash Flow in isolation or as a substitute for analyses of results as reported under GAAP. Antero Midstream’s definition of Adjusted EBITDA and Distributable Cash Flow may not be comparable to similarly titled measures of other partnerships.

 

Antero Midstream Partners LP is a limited partnership that owns, operates and develops midstream gathering and compression assets located in West Virginia, Ohio and Pennsylvania, as well as integrated water assets that primarily service Antero Resources’ properties located in West Virginia and Ohio.

 

This release includes “forward-looking statements” within the meaning of federal securities laws.  Such forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond the Partnership’s control.  All statements, other than historical facts included in this release, are forward-looking statements.  All forward-looking statements speak only as of the date of this release.  Although the Partnership believes that the plans, intentions and expectations reflected in or suggested by the forward-looking statements are reasonable, there is no assurance that these plans, intentions or expectations will be achieved.  Therefore, actual outcomes and results could materially differ from what is expressed, implied or forecast in such statements.  Nothing in this release is intended to constitute guidance with respect to Antero Resources.

 

Antero Midstream cautions you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond the Partnership’s control, incident to the gathering and compression and water handling and treatment business. These risks include, but are not limited to, Antero Resources’ expected future growth, Antero Resources’ ability to meet its drilling and development plan, commodity price volatility, ability to execute the Partnership’s business strategy, competition and government regulations, actions taken by third-party producers, operators, processors and transporters, inflation, environmental risks, drilling and completion and other operating risks, regulatory changes, the uncertainty inherent in projecting future rates of production, cash flow and access to capital, the timing of development expenditures, and the other risks described under “Risk Factors” in Antero Midstream’s Annual Report on Form 10-K for the quarter ended December 31, 2015.

 

For more information, contact Michael Kennedy — CFO of Antero Midstream at (303) 357-6782 or mkennedy@anteroresources.com.

 

4



 

ANTERO MIDSTREAM PARTNERS LP

Condensed Combined Consolidated Balance Sheets

December 31, 2015 and June 30, 2016

(Unaudited)

(In thousands)

 

 

 

December 31,

 

June 30,

 

 

 

2015

 

2016

 

Assets

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

6,883

 

$

8,684

 

Accounts receivable—Antero

 

65,712

 

54,794

 

Accounts receivable—third party

 

2,707

 

1,259

 

Prepaid expenses

 

 

106

 

Total current assets

 

75,302

 

64,843

 

Property and equipment:

 

 

 

 

 

Gathering and compressions systems

 

1,485,835

 

1,579,568

 

Water handling and treatment systems

 

565,616

 

655,251

 

 

 

2,051,451

 

2,234,819

 

Less accumulated depreciation

 

(157,625

)

(205,588

)

Property and equipment, net

 

1,893,826

 

2,029,231

 

Investment in unconsolidated affiliate

 

 

45,528

 

Other assets, net

 

10,904

 

13,268

 

Total assets

 

$

1,980,032

 

$

2,152,870

 

Liabilities and partners’ capital

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

10,941

 

$

19,206

 

Accounts payable—Antero

 

2,138

 

2,142

 

Accrued capital expenditures

 

50,022

 

54,043

 

Accrued ad valorem taxes

 

7,195

 

9,737

 

Accrued liabilities

 

28,168

 

16,789

 

Other current liabilities

 

150

 

158

 

Total current liabilities

 

98,614

 

102,075

 

Long-term liabilities:

 

 

 

 

 

Long-term debt

 

620,000

 

760,000

 

Contingent acquisition consideration

 

178,049

 

184,906

 

Other

 

624

 

543

 

Total liabilities

 

897,287

 

1,047,524

 

 

 

 

 

 

 

Partners’ capital:

 

 

 

 

 

Common unitholders - public (59,286 units and 67,302 units issued and outstanding at December 31, 2015 and June 30, 2016, respectively)

 

1,351,317

 

1,364,766

 

Common unitholder - Antero (40,929 units and 32,929 units issued and outstanding at December 31, 2015 and June 30, 2016, respectively)

 

30,186

 

29,799

 

Subordinated unitholder - Antero (75,941 units issued and outstanding at December 31, 2015 and June 30, 2016)

 

(299,727

)

(291,950

)

General partner

 

969

 

2,731

 

Total partners’ capital

 

1,082,745

 

1,105,346

 

Total liabilities and partners’ capital

 

$

1,980,032

 

$

2,152,870

 

 

5



 

ANTERO MIDSTREAM PARTNERS LP

Condensed Combined Consolidated Statements of Operations and Comprehensive Income

Three Months Ended June 30, 2015, and 2016

(Unaudited)

(In thousands, except per unit amounts)

 

 

 

Three months ended June 30,

 

 

 

2015

 

2016

 

Revenue:

 

 

 

 

 

Gathering and compression—Antero

 

$

56,593

 

$

71,715

 

Water handling and treatment—Antero

 

31,500

 

64,893

 

Gathering and compression—third party

 

 

202

 

Total revenue

 

88,093

 

136,810

 

Operating expenses:

 

 

 

 

 

Direct operating

 

17,921

 

42,597

 

General and administrative (including $6,597 and $6,793 of equity-based compensation in 2015 and 2016, respectively)

 

12,159

 

13,305

 

Depreciation

 

21,253

 

24,140

 

Accretion of contingent acquisition consideration

 

 

3,461

 

Total operating expenses

 

51,333

 

83,503

 

Operating income

 

36,760

 

53,307

 

Interest expense, net

 

(1,636

)

(3,879

)

Equity in earnings of unconsolidated affiliate

 

 

484

 

Net income and comprehensive income

 

35,124

 

49,912

 

Pre-water acquisition net income attributed to parent

 

(15,674

)

 

General partner interest in net income attributable to incentive distribution rights

 

 

(2,731

)

Limited partners’ interest in net income

 

$

19,450

 

$

47,181

 

Net income per limited partner unit:

 

 

 

 

 

Basic:

 

 

 

 

 

Common units

 

$

0.13

 

$

0.27

 

Subordinated units

 

$

0.13

 

$

0.27

 

Diluted:

 

 

 

 

 

Common units

 

$

0.13

 

$

0.27

 

Subordinated units

 

$

0.13

 

$

0.27

 

Weighted average number of limited partner units outstanding:

 

 

 

 

 

Basic:

 

 

 

 

 

Common units

 

75,941

 

100,231

 

Subordinated units

 

75,941

 

75,941

 

Diluted:

 

 

 

 

 

Common units

 

75,958

 

100,285

 

Subordinated units

 

75,941

 

75,941

 

 

6



 

ANTERO MIDSTREAM PARTNERS LP

Condensed Combined Consolidated Statements of Operations and Comprehensive Income

Six Months Ended June 30, 2015, and 2016

(Unaudited)

(In thousands, except per unit amounts)

 

 

 

Six months ended June 30,

 

 

 

2015

 

2016

 

Revenue:

 

 

 

 

 

Gathering and compression—Antero

 

$

108,836

 

$

141,066

 

Water handling and treatment—Antero

 

64,941

 

131,339

 

Gathering and compression—third party

 

 

477

 

Water handling and treatment—third party

 

151

 

 

Total revenue

 

173,928

 

272,882

 

Operating expenses:

 

 

 

 

 

Direct operating

 

37,222

 

91,738

 

General and administrative (including $12,376 and $12,766 of equity-based compensation in 2015 and 2016, respectively)

 

24,078

 

26,397

 

Depreciation

 

41,955

 

47,963

 

Accretion of contingent acquisition consideration

 

 

6,857

 

Total operating expenses

 

103,255

 

172,955

 

Operating income

 

70,673

 

99,927

 

Interest expense, net

 

(3,222

)

(7,582

)

Equity in earnings of unconsolidated affiliate

 

 

484

 

Net income and comprehensive income

 

67,451

 

92,829

 

Pre-Water Acquisition net income attributed to parent

 

(32,353

)

 

General partner interest in net income attributable to incentive distribution rights

 

 

(4,581

)

Limited partners’ interest in net income

 

$

35,098

 

$

88,248

 

Net income per limited partner unit:

 

 

 

 

 

Basic:

 

 

 

 

 

Common units

 

$

0.23

 

$

0.50

 

Subordinated units

 

$

0.23

 

$

0.50

 

Diluted:

 

 

 

 

 

Common units

 

$

0.23

 

$

0.50

 

Subordinated units

 

$

0.23

 

$

0.50

 

Weighted average number of limited partner units outstanding:

 

 

 

 

 

Basic:

 

 

 

 

 

Common units

 

75,941

 

100,226

 

Subordinated units

 

75,941

 

75,941

 

Diluted:

 

 

 

 

 

Common units

 

75,956

 

100,262

 

Subordinated units

 

75,941

 

75,941

 

 

7



 

ANTERO MIDSTREAM PARTNERS LP

Combined Consolidated Results of Segment Operations

Three Months Ended June 30, 2015, and 2016

(Unaudited)

(In thousands)

 

 

 

 

 

Water

 

 

 

 

 

Gathering and

 

Handling and

 

Consolidated

 

 

 

Compression

 

Treatment

 

Total

 

Three months ended June 30, 2015

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Revenue - Antero

 

$

56,593

 

$

31,500

 

$

88,093

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Direct operating

 

11,292

 

6,629

 

17,921

 

General and administrative (before equity-based compensation)

 

4,529

 

1,033

 

5,562

 

Equity-based compensation

 

5,388

 

1,209

 

6,597

 

Depreciation

 

15,091

 

6,162

 

21,253

 

Total expenses

 

36,300

 

15,033

 

51,333

 

 

 

 

 

 

 

 

 

Operating income

 

$

20,293

 

$

16,467

 

$

36,760

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,392,898

 

$

416,909

 

$

1,809,807

 

Additions to property and equipment

 

$

74,061

 

$

11,950

 

$

86,011

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2016

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Revenue - Antero

 

$

71,715

 

$

64,893

 

$

136,608

 

Revenue - third-party

 

202

 

 

202

 

Total revenues

 

71,917

 

64,893

 

136,810

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Direct operating

 

7,447

 

35,150

 

42,597

 

General and administrative (before equity-based compensation)

 

4,837

 

1,675

 

6,512

 

Equity-based compensation

 

5,301

 

1,492

 

6,793

 

Depreciation

 

16,964

 

7,176

 

24,140

 

Contingent acquisition consideration accretion

 

 

3,461

 

3,461

 

Total expenses

 

34,549

 

48,954

 

83,503

 

 

 

 

 

 

 

 

 

Operating income

 

$

37,368

 

$

15,939

 

$

53,307

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,583,246

 

$

569,624

 

$

2,152,870

 

Additions to property and equipment

 

$

48,283

 

$

41,589

 

$

89,872

 

 

8



 

ANTERO MIDSTREAM PARTNERS LP

Combined Consolidated Results of Segment Operations

Six Months Ended June 30, 2015, and 2016

(Unaudited)

(In thousands)

 

 

 

 

 

Water

 

 

 

 

 

Gathering and

 

Handling and

 

Consolidated

 

 

 

Compression

 

Treatment

 

Total

 

Six months ended June 30, 2015

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Revenue - Antero

 

$

108,836

 

$

64,941

 

$

173,777

 

Revenue - third-party

 

 

151

 

151

 

Total revenues

 

108,836

 

65,092

 

173,928

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Direct operating

 

22,981

 

14,241

 

37,222

 

General and administrative (before equity-based compensation)

 

9,407

 

2,295

 

11,702

 

Equity-based compensation

 

10,011

 

2,365

 

12,376

 

Depreciation

 

29,673

 

12,282

 

41,955

 

Total expenses

 

72,072

 

31,183

 

103,255

 

 

 

 

 

 

 

 

 

Operating income

 

$

36,764

 

$

33,909

 

$

70,673

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,392,898

 

$

416,909

 

$

1,809,807

 

Additions to property and equipment

 

$

159,798

 

$

33,265

 

$

193,063

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2016

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Revenue - Antero

 

$

141,066

 

$

131,339

 

$

272,405

 

Revenue - third-party

 

477

 

 

477

 

Total revenues

 

141,543

 

131,339

 

272,882

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Direct operating

 

15,066

 

76,672

 

91,738

 

General and administrative (before equity-based compensation)

 

9,785

 

3,846

 

13,631

 

Equity-based compensation

 

9,688

 

3,078

 

12,766

 

Depreciation

 

33,826

 

14,137

 

47,963

 

Accretion of contingent acquisition consideration

 

 

6,857

 

6,857

 

Total expenses

 

68,365

 

104,590

 

172,955

 

 

 

 

 

 

 

 

 

Operating income

 

$

73,178

 

$

26,749

 

$

99,927

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,583,246

 

$

569,624

 

$

2,152,870

 

Additions to property and equipment

 

$

96,969

 

$

78,625

 

$

175,594

 

 

9



 

ANTERO MIDSTREAM PARTNERS LP

Condensed Combined Consolidated Statements of Cash Flows

Six Months Ended June 30, 2015, and 2016

(Unaudited)

(In thousands)

 

 

 

Six months ended June 30,

 

 

 

2015

 

2016

 

Cash flows provided by operating activities:

 

 

 

 

 

Net income

 

$

67,451

 

$

92,829

 

Adjustment to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

41,955

 

47,963

 

Accretion of contingent acquisition consideration

 

 

6,857

 

Equity-based compensation

 

12,376

 

12,766

 

Equity in earnings of unconsolidated affiliate

 

 

(484

)

Amortization of deferred financing costs

 

489

 

726

 

Changes in assets and liabilities:

 

 

 

 

 

Accounts receivable—Antero

 

6,375

 

10,918

 

Accounts receivable—third party

 

5,574

 

1,448

 

Prepaid expenses

 

309

 

(106

)

Accounts payable

 

1,103

 

4,515

 

Accounts payable—Antero

 

50

 

4

 

Accrued ad valorem tax

 

9,517

 

2,542

 

Accrued liabilities

 

(107

)

(11,379

)

Net cash provided by operating activities

 

145,092

 

168,599

 

Cash flows used in investing activities:

 

 

 

 

 

Additions to gathering and compression systems

 

(159,798

)

(96,969

)

Additions to water handling and treatment systems

 

(33,265

)

(78,625

)

Investment in unconsolidated affiliate

 

 

(45,044

)

Change in other assets

 

(126

)

(3,090

)

Net cash used in investing activities

 

(193,189

)

(223,728

)

Cash flows provided by (used in) financing activities:

 

 

 

 

 

Deemed distribution to Antero, net

 

(65,385

)

 

Distributions to unitholders

 

(41,660

)

(82,977

)

Borrowings on bank credit facilities, net

 

38,000

 

140,000

 

Payments of deferred financing costs

 

(19

)

 

Other

 

(164

)

(93

)

Net cash provided by (used in) financing activities

 

(69,228

)

56,930

 

Net increase (decrease) in cash and cash equivalents

 

(117,325

)

1,801

 

Cash and cash equivalents, beginning of period

 

230,192

 

6,883

 

Cash and cash equivalents, end of period

 

$

112,867

 

$

8,684

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Cash paid during the period for interest

 

$

2,784

 

$

7,708

 

Supplemental disclosure of noncash investing activities:

 

 

 

 

 

Increase (decrease) in accrued capital expenditures and accounts payable for property and equipment

 

$

(27,984

)

$

7,770

 

 

10