EX-99.1 2 wes_wgp20188-kxq2earningsr.htm EXHIBIT 99.1 Exhibit


EXHIBIT 99.1
westerngasreleaselogo01.jpg

WESTERN GAS ANNOUNCES
SECOND-QUARTER 2018 RESULTS


HOUSTON, July 31, 2018 – Western Gas Partners, LP (NYSE: WES) (“WES” or the “Partnership”) and Western Gas Equity Partners, LP (NYSE: WGP) (“WGP”) today announced second-quarter 2018 financial and operating results.
WESTERN GAS PARTNERS, LP
Net income (loss) available to limited partners for the second quarter of 2018 totaled $(51.5) million, or $(0.32) per common unit (diluted), with second-quarter 2018 Adjusted EBITDA(1) of $271.7 million and second-quarter 2018 Distributable cash flow(1) of $221.8 million. These results were impacted by the following amounts associated with the shutdown of two legacy gathering systems with less than 8 MMcf/d of throughput that had reached the end of their useful life: (i) an accrual of $10.9 million related to estimated future costs recorded as a reduction in affiliate product sales and (ii) $127.2 million recorded as impairment expense associated with reducing the net book value of the systems and additional asset retirement obligation. Adjusted EBITDA(1) includes the impact of the $10.9 million accrual.
WES previously declared a quarterly distribution of $0.950 per unit for the second quarter of 2018. This distribution represented a 2% increase over the prior quarter’s distribution and a 7% increase over the second-quarter 2017 distribution. The second-quarter 2018 Coverage ratio(1) of 0.98 times was impacted by 0.05 times due to the aforementioned $10.9 million accrual.

























                                                                                                                                                                                         
(1) Please see the tables at the end of this release for a reconciliation of GAAP to non-GAAP measures and calculation of the Coverage ratio.

1



“Since we initially provided our 2018 guidance last fall, we have been discussing our expectation of a volumetric and cash flow ramp in the second half of this year. I’m pleased to say that it has begun,” said Chief Executive Officer, Benjamin Fink. “Anadarko has successfully brought two Regional Oil Treating facilities online, one late in the second quarter and one earlier this month, and the Delaware Basin generated strong volumetric growth in the second quarter, which should accelerate throughout the remainder of the year. Furthermore, we remain on track to bring both the Mentone I and II trains online late in the third and fourth quarters.”
Total throughput attributable to WES for natural gas assets for the second quarter of 2018 averaged 3.8 Bcf/d, which was 5% above the prior quarter and 9% above the second quarter of 2017. Total throughput for crude oil, NGL and produced water assets for the second quarter of 2018 averaged 343 MBbls/d, which was 33% above the prior quarter and 88% above the second quarter of 2017. These increases were primarily driven by the continued growth behind our DBM water systems and our acquisition of a 20% interest in Whitethorn (which owns the Midland-to-Sealy pipeline and related storage facilities) in June.
Capital expenditures attributable to WES, including equity investments but excluding acquisitions, totaled $369.2 million on a cash basis and $322.0 million on an accrual basis during the second quarter of 2018, with maintenance capital expenditures on a cash basis of $20.9 million. The Partnership also announced the increase of its outlook for 2018 maintenance capital expenditures to a range of $90 million to $100 million from the previously stated range of $80 million to $90 million.
WESTERN GAS EQUITY PARTNERS, LP
WGP indirectly owns the entire general partner interest in WES, 100% of the incentive distribution rights in WES and 50,132,046 WES common units. Net income (loss) available to limited partners for the second quarter of 2018 totaled $67.6 million, or $0.31 per common unit (diluted).
WGP previously declared a quarterly distribution of $0.58250 per unit for the second quarter of 2018. This distribution represented a 2% increase over the prior quarter’s distribution and a 10% increase over the second-quarter 2017 distribution. WGP will receive distributions from WES of $128.3 million attributable to the second quarter of 2018 and will pay $127.5 million in distributions for the same period.

2



CONFERENCE CALL TOMORROW AT 11 A.M. CDT
WES and WGP will host a joint conference call on Wednesday, August 1, 2018, at 11:00 a.m. Central Daylight Time (12:00 p.m. Eastern Daylight Time) to discuss second-quarter 2018 results. Individuals who would like to participate should dial 877-883-0383 (Domestic) or 412-902-6506 (International) approximately 15 minutes before the scheduled conference call time, and enter participant access code 7387060. To access the live audio webcast of the conference call, please visit the investor relations section of the Partnership’s website at www.westerngas.com. A replay of the conference call will also be available on the website for two weeks following the call.

Western Gas Partners, LP (“WES”) is a growth-oriented Delaware master limited partnership formed by Anadarko Petroleum Corporation to acquire, own, develop and operate midstream assets. With midstream assets located in the Rocky Mountains, North-central Pennsylvania, Texas and New Mexico, WES is engaged in the business of gathering, compressing, treating, processing and transporting natural gas; gathering, stabilizing and transporting condensate, natural gas liquids and crude oil; and gathering and disposing of produced water for Anadarko, as well as for third-party producers and customers. In addition, in its capacity as a processor of natural gas, WES also buys and sells natural gas, NGLs and condensate on behalf of itself and as agent for its customers under certain of its contracts.
Western Gas Equity Partners, LP (“WGP”) is a Delaware master limited partnership formed by Anadarko Petroleum Corporation to own the following types of interests in WES: (i) the general partner interest and all of the incentive distribution rights in WES, both owned through WGP’s 100% ownership of WES’s general partner, and (ii) a significant limited partner interest in WES.

3



For more information about Western Gas Partners, LP and Western Gas Equity Partners, LP, please visit www.westerngas.com.
This news release contains forward-looking statements. WES and WGP’s management believes that their expectations are based on reasonable assumptions. No assurance, however, can be given that such expectations will prove to have been correct. A number of factors could cause actual results to differ materially from the projections, anticipated results or other expectations expressed in this news release. These factors include the ability to meet financial guidance or distribution growth expectations; the ability to safely and efficiently operate WES’s assets; the supply of, demand for, and price of oil, natural gas, NGLs and related products or services; the ability to meet projected in-service dates for capital growth projects; construction costs or capital expenditures exceeding estimated or budgeted costs or expenditures; and the other factors described in the “Risk Factors” sections of WES’s and WGP’s most recent Forms 10-K and Forms 10-Q filed with the Securities and Exchange Commission and in their other public filings and press releases. Western Gas Partners, LP and Western Gas Equity Partners, LP undertake no obligation to publicly update or revise any forward-looking statements.

# # #

WESTERN GAS CONTACT
Jonathon E. VandenBrand
Director, Investor Relations
jon.vandenbrand@anadarko.com
832.636.6000

Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures

Below are reconciliations of (i) net income (loss) attributable to Western Gas Partners, LP (GAAP) to WES’s Distributable cash flow (non-GAAP), (ii) net income (loss) attributable to Western Gas Partners, LP (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA attributable to Western Gas Partners, LP (“Adjusted EBITDA”) (non-GAAP), and (iii) operating income (loss) (GAAP) to Adjusted gross margin attributable to Western Gas Partners, LP (“Adjusted gross margin”) (non-GAAP), as required under Regulation G of the Securities Exchange Act of 1934. Management believes that WES’s Distributable cash flow, Adjusted EBITDA, Adjusted gross margin, and Coverage ratio are widely accepted financial indicators of WES’s financial performance compared to other publicly traded partnerships and are useful in assessing its ability to incur and service debt, fund capital expenditures and make distributions. Distributable cash flow, Adjusted EBITDA, Adjusted gross margin and Coverage ratio, as defined by WES, may not be comparable to similarly titled measures used by other companies. Therefore, WES’s Distributable cash flow, Adjusted EBITDA, Adjusted gross margin and Coverage ratio should be considered in conjunction with net income (loss) attributable to Western Gas Partners, LP and other applicable performance measures, such as operating income (loss) or cash flows from operating activities.

4



Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures, continued

Distributable Cash Flow

WES defines Distributable cash flow as Adjusted EBITDA, plus interest income and the net settlement amounts from the sale and/or purchase of natural gas, condensate and NGLs under WES’s commodity price swap agreements to the extent such amounts are not recognized as Adjusted EBITDA, less Service revenues – fee based recognized in Adjusted EBITDA (less than) in excess of customer billings, net cash paid (or to be paid) for interest expense (including amortization of deferred debt issuance costs originally paid in cash, offset by non-cash capitalized interest), maintenance capital expenditures, Series A Preferred unit distributions and income taxes.
 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
thousands except Coverage ratio
 
2018
 
2017
 
2018
 
2017
Reconciliation of Net income (loss) attributable to Western Gas Partners, LP to Distributable cash flow and calculation of the Coverage ratio
 
 
 
 
 
 
 
 
Net income (loss) attributable to Western Gas Partners, LP
 
$
32,708

 
$
173,451

 
$
182,071

 
$
275,340

Add:
 
 
 
 
 
 
 
 
Distributions from equity investments
 
31,947

 
28,856

 
60,901

 
51,423

Non-cash equity-based compensation expense
 
1,852

 
975

 
4,004

 
2,221

Non-cash settled interest expense, net (1)
 

 

 

 
71

Income tax (benefit) expense
 
282

 
843

 
1,784

 
4,395

Depreciation and amortization (2)
 
78,066

 
73,352

 
154,182

 
142,401

Impairments
 
127,243

 
3,178

 
127,391

 
167,920

Above-market component of swap agreements with Anadarko
 
13,839

 
16,373

 
28,121

 
28,670

Other expense (2)
 
8

 
95

 
151

 
140

Less:
 
 
 
 
 
 
 
 
Recognized Service revenues – fee based (less than) in excess of customer billings
 
(3,367
)
 

 
(3,861
)
 

Gain (loss) on divestiture and other, net
 
170

 
15,458

 
286

 
134,945

Equity income, net – affiliates
 
39,218

 
21,728

 
59,642

 
41,189

Cash paid for maintenance capital expenditures (2)
 
20,891

 
11,402

 
37,325

 
22,524

Capitalized interest
 
6,011

 
1,060

 
10,065

 
1,876

Cash paid for (reimbursement of) income taxes
 

 

 
(87
)
 
189

Series A Preferred unit distributions
 

 

 

 
7,453

Other income (2)
 
1,223

 
250

 
2,000

 
677

Distributable cash flow
 
$
221,799

 
$
247,225

 
$
453,235

 
$
463,728

Distributions declared (3)
 
 
 
 
 
 
 
 
Limited partners – common units
 
$
144,979

 
 
 
$
287,662

 
 
General partner
 
80,712

 
 
 
159,162

 
 
Total
 
$
225,691

 
 
 
$
446,824

 
 
Coverage ratio
 
0.98

x
 
 
1.01

x
 

(1) 
Includes amounts related to the Deferred purchase price obligation - Anadarko.
(2) 
Includes WES’s 75% share of depreciation and amortization; other expense; cash paid for maintenance capital expenditures; and other income attributable to Chipeta.
(3) 
Reflects cash distributions of $0.950 and $1.885 per unit declared for the three and six months ended June 30, 2018, respectively.


5



Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures, continued

Adjusted EBITDA Attributable to Western Gas Partners, LP

WES defines Adjusted EBITDA as net income (loss) attributable to Western Gas Partners, LP, plus distributions from equity investments, non-cash equity-based compensation expense, interest expense, income tax expense, depreciation and amortization, impairments, and other expense (including lower of cost or market inventory adjustments recorded in cost of product), less gain (loss) on divestiture and other, net, income from equity investments, interest income, income tax benefit, and other income.
 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
thousands
 
2018
 
2017
 
2018
 
2017
Reconciliation of Net income (loss) attributable to Western Gas Partners, LP to Adjusted EBITDA attributable to Western Gas Partners, LP
 
 
 
 
 
 
 
 
Net income (loss) attributable to Western Gas Partners, LP
 
$
32,708

 
$
173,451

 
$
182,071

 
$
275,340

Add:
 
 
 
 
 
 
 
 
Distributions from equity investments
 
31,947

 
28,856

 
60,901

 
51,423

Non-cash equity-based compensation expense
 
1,852

 
975

 
4,004

 
2,221

Interest expense
 
44,389

 
35,746

 
83,672

 
71,250

Income tax expense
 
282

 
843

 
1,784

 
4,395

Depreciation and amortization (1)
 
78,066

 
73,352

 
154,182

 
142,401

Impairments
 
127,243

 
3,178

 
127,391

 
167,920

Other expense (1)
 
8

 
95

 
151

 
140

Less:
 
 
 
 
 
 
 
 
Gain (loss) on divestiture and other, net
 
170

 
15,458

 
286

 
134,945

Equity income, net – affiliates
 
39,218

 
21,728

 
59,642

 
41,189

Interest income – affiliates
 
4,225

 
4,225

 
8,450

 
8,450

Other income (1)
 
1,223

 
250

 
2,000

 
677

Adjusted EBITDA attributable to Western Gas Partners, LP
 
$
271,659

 
$
274,835

 
$
543,778

 
$
529,829

Reconciliation of Net cash provided by operating activities to Adjusted EBITDA attributable to Western Gas Partners, LP
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
$
273,315

 
$
240,536

 
$
514,911

 
$
433,152

Interest (income) expense, net
 
40,164

 
31,521

 
75,222

 
62,800

Uncontributed cash-based compensation awards
 
398

 
(209
)
 
987

 
(172
)
Accretion and amortization of long-term obligations, net
 
(1,248
)
 
(1,038
)
 
(2,626
)
 
(2,139
)
Current income tax (benefit) expense
 
90

 
204

 
261

 
628

Other (income) expense, net
 
(1,229
)
 
(253
)
 
(2,011
)
 
(683
)
Distributions from equity investments in excess of cumulative earnings – affiliates
 
4,492

 
5,768

 
12,505

 
9,221

Changes in assets and liabilities:
 
 
 
 
 
 
 
 
Accounts receivable, net
 
(21,639
)
 
(10,876
)
 
7,009

 
(9,363
)
Accounts and imbalance payables and accrued liabilities, net
 
(13,498
)
 
12,035

 
(40,573
)
 
41,975

Other items, net
 
(5,655
)
 
(131
)
 
(14,670
)
 
(116
)
Adjusted EBITDA attributable to noncontrolling interest
 
(3,531
)
 
(2,722
)
 
(7,237
)
 
(5,474
)
Adjusted EBITDA attributable to Western Gas Partners, LP
 
$
271,659

 
$
274,835

 
$
543,778

 
$
529,829

Cash flow information of Western Gas Partners, LP
 
 
 
 
 
 
 
 
Net cash provided by operating activities
 
 
 
 
 
$
514,911

 
$
433,152

Net cash used in investing activities
 
 
 
 
 
(826,653
)
 
(363,131
)
Net cash provided by (used in) financing activities
 
 
 
 
 
286,163

 
(239,749
)
  
(1) 
Includes WES’s 75% share of depreciation and amortization; other expense; and other income attributable to Chipeta.


6



Western Gas Partners, LP Reconciliation of GAAP to Non-GAAP Measures, continued

Adjusted Gross Margin Attributable to Western Gas Partners, LP

WES defines Adjusted gross margin as total revenues and other (less reimbursements for electricity-related expenses recorded as revenue), less cost of product, plus distributions from equity investments, and excluding the noncontrolling interest owner’s proportionate share of revenue and cost of product.
 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
thousands
 
2018
 
2017
 
2018
 
2017
Reconciliation of Operating income (loss) to Adjusted gross margin attributable to Western Gas Partners, LP
 
 
 
 
 
 
 
 
Operating income (loss)
 
$
74,736

 
$
207,608

 
$
262,862

 
$
346,000

Add:
 
 
 
 
 
 
 
 
Distributions from equity investments
 
31,947

 
28,856

 
60,901

 
51,423

Operation and maintenance
 
100,628

 
76,148

 
188,907

 
149,908

General and administrative
 
14,035

 
10,585

 
28,167

 
23,244

Property and other taxes
 
11,754

 
11,924

 
24,136

 
24,218

Depreciation and amortization
 
78,792

 
74,031

 
155,634

 
143,733

Impairments
 
127,243

 
3,178

 
127,391

 
167,920

Less:
 
 
 
 
 
 
 
 
Gain (loss) on divestiture and other, net
 
170

 
15,458

 
286

 
134,945

Proceeds from business interruption insurance claims
 

 
24,115

 

 
29,882

Equity income, net – affiliates
 
39,218

 
21,728

 
59,642

 
41,189

Reimbursed electricity-related charges recorded as revenues
 
17,231

 
14,046

 
32,684

 
28,015

Adjusted gross margin attributable to noncontrolling interest
 
4,223

 
3,435

 
8,547

 
7,311

Adjusted gross margin attributable to Western Gas Partners, LP
 
$
378,293


$
333,548


$
746,839


$
665,104

Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets
 
$
329,653

 
$
297,778

 
$
655,525

 
$
599,283

Adjusted gross margin for crude oil, NGL and produced water assets
 
48,640

 
35,770

 
91,314

 
65,821



7



Western Gas Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
thousands except per-unit amounts
 
2018
 
2017
 
2018
 
2017
Revenues and other
 
 
 
 
 
 
 
 
Service revenues – fee based
 
$
359,544

 
$
299,435

 
$
697,963

 
$
607,249

Service revenues – product based
 
22,105

 

 
44,698

 

Product sales
 
54,077

 
224,824

 
130,014

 
431,349

Other
 
223

 
1,191

 
442

 
3,045

Total revenues and other
 
435,949

 
525,450

 
873,117

 
1,041,643

Equity income, net – affiliates
 
39,218

 
21,728

 
59,642

 
41,189

Operating expenses
 
 
 
 
 
 
 
 
Cost of product
 
68,149

 
203,277

 
145,948

 
392,636

Operation and maintenance
 
100,628

 
76,148

 
188,907

 
149,908

General and administrative
 
14,035

 
10,585

 
28,167

 
23,244

Property and other taxes
 
11,754

 
11,924

 
24,136

 
24,218

Depreciation and amortization
 
78,792

 
74,031

 
155,634

 
143,733

Impairments
 
127,243

 
3,178

 
127,391

 
167,920

Total operating expenses
 
400,601

 
379,143

 
670,183

 
901,659

Gain (loss) on divestiture and other, net
 
170

 
15,458

 
286

 
134,945

Proceeds from business interruption insurance claims
 

 
24,115

 

 
29,882

Operating income (loss)
 
74,736


207,608


262,862


346,000

Interest income – affiliates
 
4,225

 
4,225

 
8,450

 
8,450

Interest expense
 
(44,389
)
 
(35,746
)
 
(83,672
)
 
(71,250
)
Other income (expense), net
 
1,229

 
253

 
2,011

 
683

Income (loss) before income taxes
 
35,801

 
176,340

 
189,651

 
283,883

Income tax (benefit) expense
 
282

 
843

 
1,784

 
4,395

Net income (loss)
 
35,519

 
175,497

 
187,867

 
279,488

Net income attributable to noncontrolling interest
 
2,811

 
2,046

 
5,796

 
4,148

Net income (loss) attributable to Western Gas Partners, LP
 
$
32,708

 
$
173,451

 
$
182,071

 
$
275,340

Limited partners’ interest in net income (loss):
 
 
 
 
 
 
 
 
Net income (loss) attributable to Western Gas Partners, LP
 
$
32,708

 
$
173,451

 
$
182,071

 
$
275,340

Series A Preferred units interest in net (income) loss
 

 
(14,199
)
 

 
(42,373
)
General partner interest in net (income) loss
 
(84,176
)
 
(76,365
)
 
(167,615
)
 
(144,527
)
Common and Class C limited partners’ interest in net income (loss)
 
$
(51,468
)
 
$
82,887

 
$
14,456

 
$
88,440

Net income (loss) per common unit – basic and diluted
 
$
(0.32
)
 
$
0.49

 
$
0.06

 
$
0.53

Weighted-average common units outstanding – basic and diluted
 
152,604

 
148,864

 
152,603

 
141,696



8



Western Gas Partners, LP
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
thousands except number of units
 
June 30, 
 2018
 
December 31, 
 2017
Current assets
 
$
247,138

 
$
254,062

Note receivable – Anadarko
 
260,000

 
260,000

Net property, plant and equipment
 
6,213,574

 
5,730,891

Other assets
 
1,945,898

 
1,769,397

Total assets
 
$
8,666,610

 
$
8,014,350

Current liabilities
 
$
489,117

 
$
424,333

Long-term debt
 
4,177,353

 
3,464,712

Asset retirement obligations
 
151,412

 
143,394

Other liabilities
 
147,246

 
10,900

Total liabilities
 
4,965,128

 
4,043,339

Equity and partners’ capital
 
 
 
 
Common units (152,609,285 and 152,602,105 units issued and outstanding at June 30, 2018, and December 31, 2017, respectively)
 
2,666,799

 
2,950,010

Class C units (13,778,265 and 13,243,883 units issued and outstanding at June 30, 2018, and December 31, 2017, respectively)
 
781,057

 
780,040

General partner units (2,583,068 units issued and outstanding at June 30, 2018, and December 31, 2017)
 
191,564

 
179,232

Noncontrolling interest
 
62,062

 
61,729

Total liabilities, equity and partners’ capital
 
$
8,666,610

 
$
8,014,350



9



Western Gas Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 
Six Months Ended 
 June 30,
thousands
 
2018
 
2017
Cash flows from operating activities
 
 
 
 
Net income (loss)
 
$
187,867

 
$
279,488

Adjustments to reconcile net income (loss) to net cash provided by operating activities and changes in assets and liabilities:
 
 
 
 
Depreciation and amortization
 
155,634

 
143,733

Impairments
 
127,391

 
167,920

(Gain) loss on divestiture and other, net
 
(286
)
 
(134,945
)
Change in other items, net
 
44,305

 
(23,044
)
Net cash provided by operating activities
 
$
514,911

 
$
433,152

Cash flows from investing activities
 
 
 
 
Capital expenditures
 
$
(650,096
)
 
$
(260,480
)
Contributions in aid of construction costs from affiliates
 

 
1,343

Acquisitions from affiliates
 

 
(3,910
)
Acquisitions from third parties
 
(161,858
)
 
(155,287
)
Investments in equity affiliates
 
(27,490
)
 
(287
)
Distributions from equity investments in excess of cumulative earnings – affiliates
 
12,505

 
9,221

Proceeds from the sale of assets to third parties
 
286

 
23,292

Proceeds from property insurance claims
 

 
22,977

Net cash used in investing activities
 
$
(826,653
)
 
$
(363,131
)
Cash flows from financing activities
 
 
 
 
Borrowings, net of debt issuance costs
 
$
1,337,539

 
$
159,989

Repayments of debt
 
(630,000
)
 

Settlement of the Deferred purchase price obligation – Anadarko
 

 
(37,346
)
Increase (decrease) in outstanding checks
 
(5,357
)
 
(2,763
)
Proceeds from the issuance of common units, net of offering expenses
 

 
(183
)
Distributions to unitholders
 
(437,719
)
 
(381,771
)
Distributions to noncontrolling interest owner
 
(6,421
)
 
(6,375
)
Net contributions from (distributions to) Anadarko
 

 
30

Above-market component of swap agreements with Anadarko
 
28,121

 
28,670

Net cash provided by (used in) financing activities
 
$
286,163

 
$
(239,749
)
Net increase (decrease) in cash and cash equivalents
 
$
(25,579
)
 
$
(169,728
)
Cash and cash equivalents at beginning of period
 
78,814

 
357,925

Cash and cash equivalents at end of period
 
$
53,235

 
$
188,197



10



Western Gas Partners, LP
OPERATING STATISTICS
(Unaudited)
 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
 
 
2018
 
2017
 
2018
 
2017
Throughput for natural gas assets (MMcf/d)
 
 
 
 
 
 
 
 
Gathering, treating and transportation
 
887

 
866

 
852

 
1,155

Processing
 
2,860

 
2,555

 
2,808

 
2,498

Equity investment (1)
 
141

 
158

 
146

 
160

Total throughput for natural gas assets
 
3,888

 
3,579

 
3,806

 
3,813

Throughput attributable to noncontrolling interest for natural gas assets
 
94

 
107

 
95

 
108

Total throughput attributable to Western Gas Partners, LP for natural gas assets
 
3,794

 
3,472

 
3,711

 
3,705

Throughput for crude oil, NGL and produced water assets (MBbls/d)
 
 
 
 
 
 
 
 
Gathering, treating, transportation and disposal
 
145

 
50

 
134

 
47

Equity investment (2)
 
198

 
132

 
167

 
129

Total throughput for crude oil, NGL and produced water assets
 
343

 
182

 
301

 
176

Adjusted gross margin per Mcf attributable to Western Gas Partners, LP for natural gas assets (3)
 
$
0.95

 
$
0.94

 
$
0.98

 
$
0.89

Adjusted gross margin per Bbl for crude oil, NGL and produced water assets (4)
 
1.56

 
2.15

 
1.68

 
2.07

   
(1) 
Represents WES’s 14.81% share of average Fort Union throughput and 22% share of average Rendezvous throughput.
(2) 
Represents WES’s 10% share of average White Cliffs throughput, WES’s 25% share of average Mont Belvieu JV throughput, WES’s 20% share of average TEG and TEP throughput, WES’s 33.33% share of average FRP throughput and WES’s 20% share of average Whitethorn throughput.
(3) 
Average for period. Calculated as Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets (total revenues and other for natural gas assets less reimbursements for electricity-related expenses recorded as revenue, less cost of product for natural gas assets, plus distributions from WES’s equity investments in Fort Union and Rendezvous, and excluding the noncontrolling interest owner’s proportionate share of revenue and cost of product), divided by total throughput (MMcf/d) attributable to Western Gas Partners, LP for natural gas assets.
(4) 
Average for period. Calculated as Adjusted gross margin for crude oil, NGL and produced water assets (total revenues and other for crude oil, NGL and produced water assets less reimbursements for electricity-related expenses recorded as revenue, less cost of product for crude oil, NGL and produced water assets, and plus distributions from WES’s equity investments in White Cliffs, the Mont Belvieu JV, TEG, TEP, FRP and Whitethorn), divided by total throughput (MBbls/d) for crude oil, NGL and produced water assets.


11



Western Gas Equity Partners, LP
CALCULATION OF CASH AVAILABLE FOR DISTRIBUTION
(Unaudited)
thousands except per-unit amount and Coverage ratio
 
Three Months Ended 
 June 30, 2018
Distributions declared by Western Gas Partners, LP:
 
 
General partner interest
 
$
3,756

Incentive distribution rights
 
76,956

Common units held by WGP
 
47,625

Less:
 
 
Public company general and administrative expense
 
696

Interest expense
 
309

Cash available for distribution
 
$
127,332

Declared distribution per common unit
 
$
0.58250

Distributions declared by Western Gas Equity Partners, LP
 
$
127,531

Coverage ratio
 
1.00
x


12



Western Gas Equity Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
 
Three Months Ended 
 June 30,
 
Six Months Ended 
 June 30,
thousands except per-unit amounts
 
2018
 
2017
 
2018
 
2017
Revenues and other
 
 
 
 
 
 
 
 
Service revenues – fee based
 
$
359,544

 
$
299,435

 
$
697,963

 
$
607,249

Service revenues – product based
 
22,105

 

 
44,698

 

Product sales
 
54,077

 
224,824

 
130,014

 
431,349

Other
 
223

 
1,191

 
442

 
3,045

Total revenues and other
 
435,949

 
525,450

 
873,117

 
1,041,643

Equity income, net – affiliates
 
39,218

 
21,728

 
59,642

 
41,189

Operating expenses
 
 
 
 
 
 
 
 
Cost of product
 
68,149

 
203,277

 
145,948

 
392,636

Operation and maintenance
 
100,628

 
76,148

 
188,907

 
149,908

General and administrative
 
14,731

 
11,197

 
29,695

 
24,673

Property and other taxes
 
11,754

 
11,924

 
24,136

 
24,218

Depreciation and amortization
 
78,792

 
74,031

 
155,634

 
143,733

Impairments
 
127,243

 
3,178

 
127,391

 
167,920

Total operating expenses
 
401,297

 
379,755

 
671,711

 
903,088

Gain (loss) on divestiture and other, net
 
170

 
15,458

 
286

 
134,945

Proceeds from business interruption insurance claims
 

 
24,115

 

 
29,882

Operating income (loss)
 
74,040


206,996


261,334


344,571

Interest income – affiliates
 
4,225

 
4,225

 
8,450

 
8,450

Interest expense
 
(44,697
)
 
(36,297
)
 
(85,043
)
 
(72,330
)
Other income (expense), net
 
1,277

 
272

 
2,094

 
718

Income (loss) before income taxes
 
34,845

 
175,196

 
186,835

 
281,409

Income tax (benefit) expense
 
282

 
843

 
1,784

 
4,395

Net income (loss)
 
34,563

 
174,353

 
185,051

 
277,014

Net income (loss) attributable to noncontrolling interests
 
(33,017
)
 
69,409

 
16,466

 
96,130

Net income (loss) attributable to Western Gas Equity Partners, LP
 
$
67,580

 
$
104,944

 
$
168,585

 
$
180,884

Net income (loss) per common unit – basic and diluted
 
$
0.31

 
$
0.48

 
$
0.77

 
$
0.83

Weighted-average common units outstanding – basic and diluted
 
218,934

 
218,931

 
218,934

 
218,930



13



Western Gas Equity Partners, LP
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
thousands except number of units
 
June 30, 
 2018
 
December 31, 
 2017
Current assets
 
$
249,357

 
$
255,210

Note receivable – Anadarko
 
260,000

 
260,000

Net property, plant and equipment
 
6,213,574

 
5,730,891

Other assets
 
1,945,898

 
1,770,210

Total assets
 
$
8,668,829

 
$
8,016,311

Current liabilities
 
$
517,163

 
$
424,426

Long-term debt
 
4,177,353

 
3,492,712

Asset retirement obligations
 
151,412

 
143,394

Other liabilities
 
147,246

 
10,900

Total liabilities
 
4,993,174

 
4,071,432

Equity and partners’ capital
 
 
 
 
Common units (218,937,797 and 218,933,141 units issued and outstanding at June 30, 2018, and December 31, 2017, respectively)
 
994,418

 
1,061,125

Noncontrolling interests
 
2,681,237

 
2,883,754

Total liabilities, equity and partners’ capital
 
$
8,668,829

 
$
8,016,311



14



Western Gas Equity Partners, LP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 
Six Months Ended 
 June 30,
thousands
 
2018
 
2017
Cash flows from operating activities
 
 
 
 
Net income (loss)
 
$
185,051

 
$
277,014

Adjustments to reconcile net income (loss) to net cash provided by operating activities and changes in assets and liabilities:
 
 
 
 
Depreciation and amortization
 
155,634

 
143,733

Impairments
 
127,391

 
167,920

(Gain) loss on divestiture and other, net
 
(286
)
 
(134,945
)
Change in other items, net
 
45,457

 
(22,364
)
Net cash provided by operating activities
 
$
513,247

 
$
431,358

Cash flows from investing activities
 
 
 
 
Capital expenditures
 
$
(650,096
)
 
$
(260,480
)
Contributions in aid of construction costs from affiliates
 

 
1,343

Acquisitions from affiliates
 

 
(3,910
)
Acquisitions from third parties
 
(161,858
)
 
(155,287
)
Investments in equity affiliates
 
(27,490
)
 
(287
)
Distributions from equity investments in excess of cumulative earnings – affiliates
 
12,505

 
9,221

Proceeds from the sale of assets to third parties
 
286

 
23,292

Proceeds from property insurance claims
 

 
22,977

Net cash used in investing activities
 
$
(826,653
)
 
$
(363,131
)
Cash flows from financing activities
 
 
 
 
Borrowings, net of debt issuance costs
 
$
1,337,531

 
$
159,989

Repayments of debt
 
(630,000
)
 

Settlement of the Deferred purchase price obligation – Anadarko
 

 
(37,346
)
Increase (decrease) in outstanding checks
 
(5,357
)
 
(2,763
)
Proceeds from the issuance of WES common units, net of offering expenses
 

 
(183
)
Distributions to WGP unitholders
 
(244,658
)
 
(208,803
)
Distributions to Chipeta noncontrolling interest owner
 
(6,421
)
 
(6,375
)
Distributions to noncontrolling interest owners of WES
 
(190,081
)
 
(171,689
)
Net contributions from (distributions to) Anadarko
 

 
30

Above-market component of swap agreements with Anadarko
 
28,121

 
28,670

Net cash provided by (used in) financing activities
 
$
289,135

 
$
(238,470
)
Net increase (decrease) in cash and cash equivalents
 
$
(24,271
)
 
$
(170,243
)
Cash and cash equivalents at beginning of period
 
79,588

 
359,072

Cash and cash equivalents at end of period
 
$
55,317

 
$
188,829



15