OREANDA-NEWS. Antero Midstream Partners LP (NYSE: AM) ("Antero Midstream" or the "Partnership") today released its fourth quarter and full-year 2015 financial and operating results. The relevant combined consolidated financial statements are included in Antero Midstream's Annual Report on Form 10-K for the year ended December 31, 2015, which has been filed with the Securities and Exchange Commission ("SEC").

Highlights for the fourth quarter of 2015:
  • Adjusted EBITDA of $83 million including contribution from the integrated water business, a 5% increase compared to the prior year quarter
  • Distributable cash flow of $72 million resulting in DCF coverage of 1.8x
  • Declared a cash distribution of $0.22 per unit for the fourth quarter of 2015, a 29% increase over the minimum quarterly distribution and a 7% increase sequentially
  • Low pressure gathering volumes averaged 1,124 MMcf/d, a 52% increase compared to the prior year quarter and an 8% increase sequentially
  • High pressure gathering volumes averaged 1,195 MMcf/d, a 32% increase compared to the prior year quarter and a 2% decrease sequentially
  • Compression volumes averaged 478 MMcf/d, a 115% increase compared to the prior year quarter and a 10% increase sequentially
  • Fresh water delivery volumes averaged 119,671 Bbl/d, a 36% decrease compared to the prior year quarter and a 78% increase sequentially

Recent Developments

Distribution for the Fourth Quarter of 2015

The Board of Directors of Antero Resources Midstream Management LLC, the general partner of the Partnership, declared a cash distribution of $0.22 per unit ($0.88 per unit annualized) for the fourth quarter of 2015. The distribution represents a 29% increase over the minimum quarterly distribution and a 7% increase quarter-over-quarter.  The distribution represents the Partnership's fourth consecutive quarterly distribution increase since its initial public offering in November 2014. The distribution will be payable on February 29, 2016 to unitholders of record as of February 15, 2016.

2016 Capital Budget and Guidance

On February 17, 2016, Antero Midstream announced a 2016 capital budget of $435 million, which includes $410 million of expansion capital and $25 million of maintenance capital. The capital budget includes $240 million of expansion capital on gathering and compression infrastructure, approximately 90% of which will be invested in the Marcellus Shale and the remaining 10% will be invested in the Utica Shale. The gathering and compression budget will result in 9 miles and 22 miles of additional low pressure and high pressure gathering pipelines, respectively, and 240 MMcf/d of incremental compression capacity in 2016. Antero Midstream also expects to invest $40 million of expansion capital in fresh water delivery infrastructure, approximately 75% of which will be invested in the Marcellus Shale and the remaining 25% will be invested in the Utica Shale. The Partnership expects to construct one fresh water storage impoundment as well as 11 miles and 19 miles of fresh water trunklines and surface pipelines, respectively.  Antero Midstream's 2016 budget also includes $130 million of construction capital for the advanced wastewater treatment facility (the "Antero Clearwater Facility"), which is expected to be placed into service in late 2017.

Antero Midstream is forecasting adjusted EBITDA of $300 million to $325 million and Distributable Cash Flow ("DCF") of $250 million to $275 million for 2016.  Additionally, the Partnership is forecasting aggregate distributions attributable to calendar year 2016 that are 28% to 30% higher than the aggregate 2015 distributions of $0.795 per unit, while maintaining an average DCF coverage ratio in excess of Antero Midstream's targeted ratio of 1.1x to 1.2x on an annual basis.  

Fourth Quarter 2015 Financial Results

Antero Midstream's acquisition of Antero Resources' integrated water business was accounted for as a transfer of entities under common control.  As a result, the Partnership recast its 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 fourth quarter 2015 and full year 2015 results discussed below include both the Gathering and Compression and Water Handling and Treatment segment operations.

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 during the fourth quarter of 2015 in order to facilitate a comparison to Antero Midstream's previously provided financial guidance.  For a reconciliation of net income to Adjusted EBITDA and distributable cash flow, please read "Non-GAAP Financial Measures." 

Low pressure gathering volumes for the fourth quarter of 2015 averaged 1,124 MMcf/d, a 52% increase from the fourth quarter of 2014 and an 8% increase sequentially.  High pressure gathering volumes for the fourth quarter of 2015 averaged 1,195 MMcf/d, a 32% increase from the fourth quarter of 2014 and a 2% decrease sequentially.  Compression volumes for the fourth quarter of 2015 averaged 478 MMcf/d, a 115% increase from the fourth quarter of 2014 and a 10% increase sequentially.  Condensate gathering volumes averaged 3,977 Bbl/d during the quarter, a 48% increase from the fourth quarter of 2014 and 39% increase sequentially.  Volumetric throughput growth was driven by production growth from Antero Resources. Fresh water delivery volumes averaged 119,671 Bbl/d during the fourth quarter of 2015, a 36% decrease from the fourth quarter of 2014 and 78% increase sequentially, as Antero began completing 12 Marcellus wells that had been deferred from earlier in the year.

   

Three months ended

December 31,

     

Year ended

December 31,

   

Average Daily Throughput:

 

2014

 

2015

 

% Change

 

2014

 

2015

 

% Change

Low pressure gathering (MMcf/d)

 

738

 

1,124

 

52%

 

498

 

1,016

 

104%

High pressure gathering (MMcf/d)

 

908

 

1,195

 

32%

 

460

 

1,186

 

158%

Compression (MMcf/d)

 

222

 

478

 

115%

 

104

 

432

 

313%

Condensate gathering (Bbl/d)

 

2,676

 

3,977

 

48%

 

1,701

 

3,061

 

80%

                         

Average Daily Volumes:

                       

Fresh water delivery (Bbl/d)

 

186,221

 

119,671

 

(36)%

 

132,421

 

96,010

 

(27)%

For the three months ended December 31, 2015, the Partnership reported revenues of $132 million, comprised of $63 million in revenues from the Gathering and Compression segment and $69 million in revenues from the Water Handling and Treatment segment. Revenues increased 31% compared to the prior year quarter, driven by increased gathering and compression volumes.  Direct operating expenses for the Gathering and Compression and Water Handling and Treatment segments were $6 million and $34 million, respectively, for a total of $40 million in direct operating expenses. Direct operating expenses increased 146% year over year, driven by the continued 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 totaled $13 million during the fourth quarter of 2015, including $5 million of non-cash equity-based compensation expense. General and administrative expenses increased $4 million, or 45%, as compared to the fourth quarter of 2014. Total cash and non-cash operating expenses increased by 87% year over year totaling $80 million, including $23 million of depreciation.

Adjusted EBITDA for the fourth quarter of 2015, which includes contribution from the Water Handling and Treatment segment, was $83 million, a 5% increase compared to the prior year quarter due to increased gathering and compression volumes and associated revenue.  Cash interest expense and income tax withholding from the vesting of equity based compensation awards were $3 million and $5 million, respectively. Maintenance capital expenditures during the quarter totaled $3 million and distributable cash flow was $72 million, resulting in a DCF coverage ratio of 1.8x.

2015 Financial Results

Low pressure gathering volumes for 2015 averaged 1,016 MMcf/d, a 104% increase over the prior year, while high pressure gathering volumes averaged 1,186 MMcf/d, a 158% increase over the prior year.  Compression volumes for 2015 averaged 432 MMcf/d, a 313% increase over the prior year.  Condensate gathering volumes averaged 3,061 Bbl/d, an 80% increase over the prior year. Fresh water delivery volumes averaged 96,010 Bbl/d during 2015, a 27% decrease compared to the prior year. 

Total revenues for 2015 were $388 million, a 45% increase over the prior year, and were comprised of $231 million in revenues from the Gathering and Compression segment and $157 million in revenues from the Water Handling and Treatment segment. Direct operating expenses for the Gathering and Compression and Water Handling and Treatment segments were $26 million and $53 million, respectively, for a total of $79 million in direct operating expenses. Direct operating expenses increased 62% year over year due to the expansion of the Partnership's assets and operations. General and administrative expenses totaled $51 million, including $22 million of non-cash equity-based compensation expense, a 69% increase compared to 2014. Total cash and non-cash operating expenses totaled $220 million, including $87 million of depreciation.

Adjusted EBITDA of $280 million for 2015 was 41% higher than the prior year, due to increased throughput and associated revenue. Adjusted EBITDA attributable to the Partnership, which included the contribution from the Water Handling and Treatment segment only during the fourth quarter of 2015 and corresponds to the Partner ship's previously provided 2015 guidance, was $215 million. Cash interest paid attributable to the Partnership was $5 million and maintenance capital expenditures totaled $13 million, resulting in distributable cash flow of $192 million.  DCF coverage for 2015 of 1.4x was in excess of the Partnership's targeted ratio of 1.1x to 1.2x.

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

 

Three months ended

 

Year ended

 

December 31,

 

December 31,

   

2014

 

2015

 

2014

 

2015

Net income

 

$

55,898

 

$

49,008

 

$

127,875

 

$

159,105

 

Add:

                       
 

Interest expense

   

2,062

   

2,892

   

6,183

   

8,158

 

Depreciation expense

   

17,290

   

23,152

   

53,029

   

86,670

 

Contingent acquisition consideration accretion

   

   

3,333

   

   

3,333

 

Equity-based compensation

   

4,226

   

4,810

   

11,618

   

22,470

 

Adjusted EBITDA

 

$

79,476

 

$

83,195

 

$

198,705

 

$

279,736

                           
 

Less:

                       
 

Pre-water acquisition net income attributed

to parent

   

(22,234)

   

   

(22,234)

   

(40,193)

 

Pre-water acquisition depreciation expense attributed

to parent

   

(3,086)

   

   

(3,086)

   

(18,767)

 

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

   

(654)

   

   

(654)

   

(3,445)

 

Pre-water acquisition interest expense attributed to  parent

   

(359)

   

   

(359)

   

(2,326)

 

Pre-IPO EBITDA(1)

   

(36,464)

   

   

(155,693)

   

Adjusted EBITDA attributable to the Partnership

 

$

16,679

 

$

83,195

 

$

16,679

 

$

215,005

Less:

                       

Cash interest paid - attributable to Partnership

   

(331)

   

(2,934)

   

(331)

   

(5,149)

Income tax withholding upon vesting of Antero Midstream LP equity-based compensation awards

   

   

(4,806)

   

   

(4,806)

Maintenance capital expenditures

   

(1,157)

   

(3,096)

   

(1,157)

   

(13,097)

Distributable cash flow

 

$

15,191

 

$

72,359

 

$

15,191

 

$

191,953

                         

Total distributions declared

 

$

14,322

 

$

39,725

 

$

14,322

 

$

132,651

                         

DCF coverage ratio

   

1.06x

   

1.82x

   

1.06x

   

1.45x

                             

1)

Represents EBITDA generated during 2014 prior to the initial public offering on November 10, 2014.

Balance Sheet and Liquidity

As of December 31, 2015, Antero Midstream had $7 million of cash on its balance sheet and $620 million drawn on its credit facility, resulting in $887 billion in available liquidity.  Antero Midstream expects to fund all 2016 capital expenditures with internally generated operating cash flow and available borrowing capacity under Antero Midstream's$1.5 billion bank credit facility.

2015 Capital Spending

Capital expenditures were $445 million in 2015 as compared to $798 million in 2014.  Including $40 million paid by Antero Resources in connection with payables related to capital expenditures associated with assets contributed to Antero Midstream prior to the Partnership IPO, gathering and compression infrastructure capital expenditures were $360 million. Additionally, $60 million was invested in fresh water delivery infrastructure, including $53 million invested during the nine months ended September 30, 2015 from the impact of the recast combined consolidated financial statements. The $445 million of capital invested also includes $69 million related to the ongoing construction of Antero Clearwater Facility.

During 2015, Antero Midstream added 325 MMcf/d of compression capacity in the Marcellus Shale and 120 MMcf/d in the Utica Shale.  Additionally, the Partnership placed into service 25 miles of low pressure pipeline, 15 miles of high pressure pipeline and three miles of condensate pipeline.  The below table summarizes the Partnership's cumulative miles of pipeline and compression capacity at year-end 2014 and 2015:

                                 
   

Gathering and Compression System

   

Low
Pressure
Pipeline
(miles)

 

High
Pressure
Pipeline
(miles)

 

Condensate
Pipeline
(miles)

 

Compression
Capacity
(MMcf/d)

 
   

As of December 31,

 

Marcellus

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

91

106

62

76

375

700

 

Utica

 

45

 

55

 

35

 

36

 

16

 

19

 

 

120

 

Total

 

136

 

161

97

112

16

19

375

820

 
                                                               

During 2015, Antero Midstream added 48 miles of buried and surface fresh water pipelines in the Marcellus and Utica Shale combined. Additionally, the Partnership built 5 fresh water storage impoundments.  The below table summarizes the Partnership's cumulative miles of pipeline, wells serviced by water distribution and fresh water storage impoundments at year-end 2014 and 2015.

                                 
   

Water Handling System

   

Buried Fresh Water Pipeline
(miles)

 

Surface Fresh Water Pipeline
(miles)

 

Wells Serviced by Water Distribution

 

Fresh Water Impoundments

   

As of December 31,

   

2014

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

2015

Marcellus

 

103

 

104

 

53

 

80

 

151

 

62

 

22

 

22

Utica

 

49

 

49

 

6

 

26

 

41

 

62

 

8

 

13

Total

 

152

 

153

 

59

 

106

 

192

 

124

 

30

 

35

 

Non-GAAP Financial Measures

As used in this news release, adjusted EBITDA means net income plus interest expense, depreciation and amortization expense, income tax expense (if applicable), and non-cash stock compensation expense.  As used in this news release, distributable cash flow means adjusted EBITDA less cash interest expense, income tax withholding payments upon vesting of equity-based compensation awards and maintenance capital expenditures.  Distributable cash flow should not be viewed as indicative of the actual amount of cash that the Partnership has available for distributions from operating surplus or that the Partnership plans to distribute. Adjusted EBITDA and distributable cash flow are non-GAAP supplemental financial measures that management and external users of the Partnership's consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, use to assess:

  • the Partnership's operating performance as compared to other publicly traded partnerships in the midstream energy industry without regard to historical cost basis or, in the case of adjusted EBITDA, financing methods;
  • the ability of the Partnership's assets to generate sufficient cash flow to make distributions to the Partnership's unitholders;
  • the Partnership's ability to incur and service debt and fund capital expenditures; and
  • the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.

The Partnership believes that adjusted EBITDA and distributable cash flow provide useful information to investors in assessing the Partnership's financial condition and results of operations. Adjusted EBITDA and distributable cash flow should not be considered as alternatives to net income, operating income, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Adjusted EBITDA and distributable cash flow have important limitations as analytical tools because they exclude some, but not all, items that affect net income and net cash provided by operating activities. Additionally, because adjusted EBITDA and distributable cash flow may be defined differently by other partnerships in its industry, the partnership's definition of adjusted EBITDA and distributable cash flow may not be comparable to similarly titled measures of other partnerships, thereby diminishing their utility.

The partnership does not provide financial guidance for projected net income or changes in working capital, and, therefore, is unable to provide a reconciliation of its adjusted EBITDA and distributable cash flow guidance to net income, operating income, or net cash flow provided by operating activities, the most comparable financial measures calculated in accordance with GAAP.

Reconciliation of Adjusted EBITDA to Cash Provided by Operating Activities (Dollars in thousands):

       
 

Three months ended

December 31,

 

Year ended

December 31,

   

2014

 

2015

 

2014

 

2015

Adjusted EBITDA

 

$

79,476

 

$

83,195

 

$

198,705

 

$

279,736

 

Add:

                       
 

Amortization of deferred financing costs

   

135

   

370

   

135

   

1,144

                           
 

Less:

                       
 

Interest expense

   

(2,062)

   

(2,892)

   

(6,183)

   

(8,158)

 

Changes in operating assets and liabilities

   

(10,612)

   

(20,554)

   

(23,224)

   

(13,044)

Net cash provided by operating activities

 

$

66,937

 

$

60,119

 

$

169,433

 

$

259,678

                               

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. 

The Partnership 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 our 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 year ended December 31, 2015.

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

ANTERO MIDSTREAM PARTNERS LP

Combined Consolidated Balance Sheets

December 31, 2014 and 2015

(In thousands, except unit counts)

 
               
   

2014

 

2015

 

Assets

 

Current assets:

             

Cash and cash equivalents

 

$

230,192

 

$

6,883

 

Accounts receivable–Antero

   

31,563

   

65,712

 

Accounts receivable–third party

   

5,574

   

2,707

 

Prepaid expenses

   

518

   

 

Total current assets

   

267,847

   

75,302

 

Property and equipment:

             

Gathering and compressions systems

   

1,180,707

   

1,485,835

 

Water handling and treatment systems

   

421,012

   

565,616

 

Less accumulated depreciation

   

(70,124)

   

(157,625)

 

Property and equipment, net

   

1,531,595

   

1,893,826

 

Other assets, net

   

17,168

   

10,904

 

Total assets

 

$

1,816,610

 

$

1,980,032

 

Liabilities and Partners' capital

 

Current liabilities:

             

Accounts payable

 

$

13,021

 

$

10,941

 

Accounts payable–Antero

   

1,380

   

2,138

 

Accrued capital expenditures

   

49,974

   

50,022

 

Accrued ad valorem tax

   

5,862

   

7,195

 

Accrued liabilities

   

9,254

   

28,168

 

Other current liabilities

   

357

   

150

 

Total current liabilities

   

79,848

   

98,614

 

Long-term liabilities

             

Long-term debt

   

115,000

   

620,000

 

Contingent acquisition consideration

   

   

178,049

 

Other

   

859

   

624

 

Total liabilities

   

195,707

   

897,287

 
               

Partners' capital:

             

Common unitholders - public (59,286,451 units issued and outstanding)

   

1,090,037

   

1,351,317

 

Common unitholder - Antero (40,929,378 units issued and outstanding)

   

71,665

   

30,186

 

Subordinated unitholder - Antero (75,940,957 units issued and outstanding)

   

180,757

   

(299,727)

 

General partner

   

   

969

 

Total partners' capital

   

1,342,459

   

1,082,745

 

Parent net investment

   

278,444

   

 

Total capital

   

1,620,903

   

1,082,745

 

Total liabilities and partners' capital

 

$

1,816,610

 

$

1,980,032

 
     

ANTERO MIDSTREAM PARTNERS LP

Combined Consolidated Results of Operations

December 31, 2014 and 2015

($ in thousands, except average realized fees)

 
   

Year ended December 31, 

 

Amount of

 

Percentage

   

2014

 

2015

 

Increase

 

Change

           

Revenue:

                       

Revenue - Antero

 

$

258,029

 

$

386,164

 

$

128,135

 

50

%

Revenue - third-party

   

8,245

   

1,160

   

(7,085)

 

(86)

%

Total revenue

   

266,274

   

387,324

   

121,050

 

45

%

Operating expenses:

                       

Direct operating

   

48,821

   

78,852

   

30,031

 

62

%

General and administrative (before equity-based compensation)

   

18,748

   

28,736

   

9,988

 

53

%

Equity-based compensation

   

11,618

   

22,470

   

10,852

 

93

%

Depreciation

   

53,029

   

86,670

   

33,641

 

63

%

Contingent acquisition consideration accretion

   

   

3,333

   

3,333

 

*

 

Total operating expenses

   

132,216

   

220,061

   

87,845

 

66

%

Operating income

   

134,058

   

167,263

   

33,205

 

25

%

Interest expense

   

6,183

   

8,158

   

1,975

 

32

%

Net income

 

$

127,875

 

$

159,105

 

$

31,230

 

24

%

Adjusted EBITDA

 

$

198,705

 

$

279,736

 

$

81,031

 

41

%

Operating Data:

                       

Gathering—low pressure (MMcf)

   

181,727

   

370,830

   

189,103

 

104

%

Gathering—high pressure (MMcf)

   

167,935

   

432,861

   

264,926

 

158

%

Compression (MMcf)

   

38,104

   

157,515

   

119,411

 

313

%

Condensate gathering (MBbl)

   

621

   

1,117

   

496

 

80

%

Fresh water distribution (MBbl)

   

48,333

   

35,044

   

(13,289)

 

(27)

%

Wells serviced by water distribution

   

192

   

124

   

(68)

 

(35)

%

Gathering—low pressure (MMcf/d)

   

498

   

1,016

   

518

 

104

%

Gathering—high pressure (MMcf/d)

   

460

   

1,186

   

726

 

158

%

Compression (MMcf/d)

   

104

   

432

   

328

 

313

%

Condensate gathering (MBbl/d)

   

2

   

3

   

1

 

80

%

Fresh water distribution (MBbl/d)

   

132

   

96

   

(36)

 

(27)

%

Average realized fees:

                       

Average gathering—low pressure fee ($/Mcf)

 

$

0.31

 

$

0.31

 

$

0.00

 

2

%

Average gathering—high pressure fee ($/Mcf)

 

$

0.18

 

$

0.19

 

$

0.01

 

2

%

Average compression fee ($/Mcf)

 

$

0.18

 

$

0.19

 

$

0.01

 

2

%

Average gathering—condensate fee ($/Bbl)

 

$

4.08

 

$

4.16

 

$

0.08

 

2

%

Average fresh water distribution fee—Antero ($/Bbl)

 

$

3.56

 

$

3.64

 

$

0.08

 

2

%

Average fresh water distribution fee—third party ($/Bbl)

 

$

3.00

 

$

4.75

 

$

1.75

 

58

%

 

* Not meaningful or applicable.

ANTERO MIDSTREAM PARTNERS LP

Combined Consolidated Results of Operations

December 31, 2014 and 2015

($ in thousands, except average realized fees)

 
   

Three Months Ended

       
   

December 31,

 

Amount of

   
   

2014

 

2015

 

Increase

(Decrease)

 

Percentage Change

           

Revenue:

                       

Revenue - Antero

 

$

95,144

 

$

131,348

 

$

36,204

 

38

%

Revenue - third-party

   

5,574

   

345

   

(5,229)

 

(94)

%

Total revenue

   

100,718

   

131,693

   

30,975

 

31

%

Operating expenses:

                       

Direct operating

   

16,289

   

40,021

   

23,732

 

146

%

General and administrative (before equity-based compensation)

   

4,953

   

8,476

   

3,523

 

71

%

Equity-based compensation

   

4,226

   

4,810

   

584

 

14

%

Depreciation

   

17,290

   

23,152

   

5,863

 

34

%

Contingent acquisition consideration accretion

   

   

3,333

   

3,333

 

*

 

Total operating expenses

   

42,758

   

79,793

   

37,035

 

87

%

Operating income

   

57,960

   

51,900

   

(6,060)

 

(10)

%

Interest expense

   

2,062

   

2,892

   

830

 

40

%

Net income

 

$

55,898

 

$

49,008

 

$

(6,890)

 

(12)

%

Adjusted EBITDA

 

$

79,476

 

$

83,195

 

$

3,719

 

5

%

Operating Data:

                       

Gathering—low pressure (MMcf)

   

67,899

   

103,388

   

35,489

 

52

%

Gathering—high pressure (MMcf)

   

83,534

   

109,931

   

26,397

 

32

%

Compression (MMcf)

   

20,394

   

43,932

   

23,538

 

115

%

Condensate gathering (MBbl)

   

246

   

366

   

119

 

48

%

Fresh water distribution (MBbl)

   

17,132

   

11,011

   

(6,121)

 

(36)

%

Wells serviced by water distribution

   

55

   

39

   

(16)

 

(29)

%

Gathering—low pressure (MMcf/d)

   

738

   

1,124

   

386

 

52

%

Gathering—high pressure (MMcf/d)

   

908

   

1,195

   

287

 

32

%

Compression (MMcf/d)

   

222

   

478

   

256

 

115

%

Condensate gathering (MBbl/d)

   

3

   

4

   

1

 

48

%

Fresh water distribution (MBbl/d)

   

186

   

120

   

(66)

 

(36)

%

Average realized fees:

                       

Average gathering—low pressure fee ($/Mcf)

 

$

0.31

 

$

0.31

 

$

0.00

 

2

%

Average gathering—high pressure fee ($/Mcf)

 

$

0.18

 

$

0.19

 

$

0.01

 

2

%

Average compression fee ($/Mcf)

 

$

0.18

 

$

0.19

 

$

0.01

 

2

%

Average gathering—condensate fee ($/Bbl)

 

$

4.08

 

$

4.16

 

$

0.08

 

2

%

Average fresh water distribution fee—Antero ($/Bbl)

 

$

3.56

 

$

3.66

 

$

0.10

 

3

%

Average fresh water distribution fee—third party ($/Bbl)

 

$

3.00

 

$

 

$

(3.00)

 

(100)

%

                       
 

* Not meaningful or applicable.

ANTERO MIDSTREAM PARTNERS LP

Combined Consolidated Results of Operations

December 31, 2014 and 2015

(In thousands)

 
   

Gathering and

 

Water

 

Consolidated

   

Compression

 

Handling

 

Total

Year Ended December 31, 2014

                 

Revenues:

                 

Revenue - Antero

 

$

95,746

 

$

162,283

 

$

258,029

Revenue - third-party

   

-

   

8,245

   

8,245

Total revenues

   

95,746

   

170,528

   

266,274

                   

Operating expenses:

                 

Direct operating

   

15,470

   

33,351

   

48,821

General and administrative (before equity-based compensation)

   

13,416

   

5,332

   

18,748

Equity-based compensation

   

8,619

   

2,999

   

11,618

Depreciation

   

36,789

   

16,240

   

53,029

Total expenses

   

74,294

   

57,922

   

132,216

                   

Operating income

 

$

21,452

 

$

112,606

 

$

134,058

                   

Capital expenditures

 

$

553,582

 

$

200,116

 

$

753,698

                   

Year Ended December 31, 2015

                 

Revenues:

                 

Revenue - Antero

 

$

230,210

 

$

155,954

 

$

386,164

Revenue - third-party

   

382

   

778

   

1,160

Total revenues

   

230,592

   

156,732

   

387,324

                   

Operating expenses:

                 

Direct operating

   

25,783

   

53,069

   

78,852

General and administrative (before equity-based compensation)

   

22,608

   

6,128

   

28,736

Equity-based compensation

   

17,840

   

4,630

   

22,470

Depreciation

   

60,838

   

25,832

   

86,670

Contingent acquisition consideration accretion

   

-

   

3,333

   

3,333

Total expenses

   

127,069

   

92,992

   

220,061

                   

Operating income

 

$

103,523

 

$

63,740

 

$

167,263

                   

Capital expenditures

 

$

320,002

 

$

132,633

 

$

452,635

ANTERO MIDSTREAM PARTNERS LP

Consolidated Statements of Cash Flows

Years Ended December 31, 2013, 2014 and 2015

(In thousands)

                     
   

2013

 

2014

 

2015

 

Cash flows provided by operating activities:

                   

Net income

 

$

2,015

 

$

127,875

 

$

159,105

 

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

                   

Depreciation

   

14,119

   

53,029

   

86,670

 

Accretion of contingent acquisition consideration

   

   

   

3,333

 

Equity-based compensation

   

24,349

   

11,618

   

22,470

 

Amortization of deferred financing costs

   

   

135

   

1,144

 

Changes in assets and liabilities:

                   

Accounts receivable–Antero

   

(6,267)

   

(29,988)

   

(35,148)

 

Accounts receivable–third party

   

   

(5,574)

   

2,867

 

Prepaid expenses

   

   

(518)

   

518

 

Accounts payable

   

   

863

   

2,803

 

Accounts payable–Antero

   

   

1,059

   

475

 

Accrued ad valorem tax

   

1,948

   

3,868

   

1,333

 

Accrued liabilities

   

2,081

   

7,066

   

14,108

 

Net cash provided by operating activities

   

38,245

   

169,433

   

259,678

 

Cash flows used in investing activities:

                   

Additions to gathering and compression systems

   

(389,340)

   

(553,582)

   

(320,002)

 

Additions to Water handling and treatment systems

   

(200,256)

   

(200,116)

   

(132,633)

 

Amounts paid to Antero for property and equipment

   

   

(40,277)

   

 

Change in other assets

   

(8,581)

   

(3,530)

   

7,180

 

Net cash used in investing activities

   

(598,177)

   

(797,505)

   

(445,455)

 

Cash flows provided by (used in) financing activities:

                   

Deemed contribution from (distribution to) Antero, net

   

560,800

   

(5,375)

   

(52,669)

 

Distributions to unitholders

   

   

   

(107,248)

 

Net proceeds from initial public offering

   

   

1,087,224

   

 

Borrowings on bank credit facilities, net

   

   

115,000

   

505,000

 

Distribution to Antero

   

   

(332,500)

   

(620,997)

 

Proceeds from private placement of common units, net

   

   

   

240,703

 

Payments of deferred financing costs

   

   

(4,871)

   

(2,059)

 

Other

   

(868)

   

(1,214)

   

(262)

 

Net cash provided by (used in) financing activities

   

559,932

   

858,264

   

(37,532)

 

Net increase (decrease) in cash and cash equivalents

   

   

230,192

   

(223,309)

 

Cash and cash equivalents, beginning of period

   

   

   

230,192

 

Cash and cash equivalents, end of period

 

$

 

$

230,192

 

$

6,883

 

Supplemental disclosure of cash flow information:

                   

Cash paid during the period for interest

 

$

164

 

$

5,864

 

$

7,765

 

Supplemental disclosure of noncash investing activities:

                   

Increase in accrued capital expenditures and accounts payable for property and equipment

 

$

29,852

 

$

37,596

 

$

4,552