DENVER, Feb. 14,
2024 /PRNewswire/ -- Antero Midstream Corporation
(NYSE: AM) ("Antero Midstream" or the "Company") today
announced its fourth quarter 2023 financial and operating results
and 2024 guidance. In addition, Antero Midstream announced the
authorization of a $500 million share
repurchase program. The relevant consolidated financial statements
are included in Antero Midstream's Annual Report on Form 10-K for
the year ended December 31, 2023.
Fourth Quarter 2023 Highlights:
- Net Income was $100 million,
or $0.21 per diluted share, a 24% per
share increase compared to the prior year quarter
- Adjusted Net Income was $114
million, or $0.24 per diluted
share, a 20% per share increase compared to the prior year quarter
(non-GAAP measure)
- Low pressure gathering and processing volumes increased by
10% and 12%, respectively, compared to the prior year
quarter
- Adjusted EBITDA was $254
million, a 10% increase compared to the prior year quarter
(non-GAAP measure)
- Capital expenditures were $46
million, a 27% decrease compared to the prior year
quarter
- Free Cash Flow after dividends was $48 million compared to $8
million in the prior year quarter (non-GAAP
measure)
Full Year 2023 Highlights:
- Net Income was $372 million,
or $0.77 per diluted share
- Adjusted EBITDA was $989
million, at the high end of the guidance range of
$970 to $990
million (non-GAAP measure)
- Capital expenditures were $185
million, at the lower end of the guidance range of
$180 to $200
million
- Free Cash Flow after dividends was $155 million compared to a $1 million deficit in 2022 (non-GAAP
measure)
- Leverage declined to 3.3x as of December 31, 2023 (non-GAAP measure)
- Return on Invested Capital increased to 18%, compared to 17%
in 2022 (non-GAAP measure)
2024 Guidance Highlights:
- Net Income of $405 to
$445 million, representing GAAP
earnings of $0.84 to $0.93 per share
- Adjusted EBITDA of $1,020 to
$1,060 million, a 5% increase
compared to 2023 at the midpoint (non-GAAP measure)
- Capital budget of $150 to
$170 million, a 14% decrease compared
to 2023 at the midpoint
- Free Cash Flow after dividends of $235 to $275
million assuming an annualized dividend of $0.90 per share, a 65% increase compared to 2023
at the midpoint (non-GAAP measures)
- Authorized a $500 million
share repurchase program
Paul Rady, Chairman and CEO said,
"Antero Midstream delivered another exceptional quarter with
double-digit year-over-year throughput and Adjusted EBITDA growth.
Our just-in-time capital investment philosophy generated an 18%
Return on Invested Capital in 2023. These results highlight our
commitment to high-return, high-visibility capital projects that
are the foundation of Antero Midstream's capital allocation
strategy."
Brendan Krueger, CFO of Antero
Midstream, said "Antero Midstream's Free Cash Flow after dividends
resulted in over $150 million of
total debt reduction in 2023, with leverage declining to 3.3x at
year-end. Looking ahead to 2024, we expect our Free Cash Flow after
dividends to expand significantly, providing additional capacity
for debt reduction as we remain committed to achieving our 3.0x
Leverage target."
Mr. Krueger further added, "In addition to our focus on debt
reduction, Antero Midstream's new $500
million share repurchase program provides an avenue for
shareholder returns that is complementary to our stable dividend.
Once our leverage target is achieved, this share repurchase program
provides Antero Midstream with the flexibility to allocate capital
to the highest return opportunities that maximize shareholder
value."
For a discussion of the non-GAAP financial measures,
including Adjusted EBITDA, Adjusted Net Income, Leverage, Free Cash
Flow after dividends, and Return on Invested Capital
please see "Non-GAAP Financial Measures."
Share Repurchase Program
On February 14, 2024, Antero
Midstream's Board of Directors authorized a share repurchase
program that allows the Company to repurchase up to $500 million of outstanding common stock. This
represents approximately 9% of Antero Midstream's market
capitalization based on the current share price.
The shares may be repurchased from time to time in open market
transactions, through privately negotiated transactions or by other
means in accordance with federal securities laws. The timing, as
well as the number and value of shares repurchased under the
program, will be determined by the Company at its discretion and
will depend on a variety of factors, including the market price of
the Company's common stock, general market and economic conditions
and applicable legal requirements. The exact number of shares to be
repurchased by the Company is not guaranteed and the program may be
suspended, modified, or discontinued at any time without prior
notice.
2024 Guidance
Antero Midstream is forecasting Net Income of $405 to
$445 million and Adjusted Net Income (adjusted for
amortization of customer relationships and effective tax rate
impact) of $460 to $500 million. The Company is
forecasting Adjusted EBITDA of $1,020 to $1,060 million, which represents a 5%
increase compared to 2023 at the midpoint. This Adjusted EBITDA
growth is driven by the expiration of the low pressure gathering
fee rebate program, inflation adjustments to Antero Midstream's
fixed fees and flat-to-low single digit throughput growth in 2024
compared to 2023. In addition, Antero Midstream expects to service
approximately 52 to 57 wells with its fresh water delivery system
with an average lateral length of approximately 16,000 feet. Antero
Midstream's 2024 guidance includes approximately $130 to
$140 million of combined distributions from its interests in
the processing and fractionation joint venture with MPLX, LP (the
"Joint Venture") and in Stonewall Gathering LLC.
Antero Midstream is forecasting a capital budget of $150 to
$170 million, a 14% decrease compared to 2023 at the midpoint.
The midpoint of the 2024 capital budget includes approximately
$130 million of investment in gathering and compression
infrastructure for low pressure gathering connections, additional
compression capacity, and further expansion of its Marcellus high
pressure gathering system. Antero Midstream has budgeted an
investment of $30 million for fresh water delivery and
wastewater blending and pipeline infrastructure in 2024. Antero
Midstream expects to invest approximately 60% to 65% of its full
year capital budget in the second and third quarter during the
summer months that are more favorable for infrastructure buildout.
Substantially all of Antero Midstream's 2024 capital budget is
focused in the Marcellus Shale liquids-rich midstream corridor.
Antero Midstream is forecasting Free Cash Flow before dividends
of $670 to $710 million and Free Cash Flow after
dividends of $235 to $275 million for 2024, assuming an
annualized dividend of $0.90 per
share.
The following is a summary of Antero Midstream's 2024 guidance
($ in millions):
|
|
Twelve Months
Ended
December 31, 2024
|
|
|
Low
|
|
High
|
|
|
Net Income
|
|
$405
|
|
$445
|
|
|
Adjusted Net
Income
|
|
460
|
|
500
|
|
|
Adjusted
EBITDA
|
|
1,020
|
|
1,060
|
|
|
Capital
Expenditures
|
|
150
|
|
170
|
|
|
Interest
Expense
|
|
185
|
|
195
|
|
|
Free Cash Flow Before
Dividends
|
|
670
|
|
710
|
|
|
Total
Dividends
|
|
435
|
|
435
|
|
|
Free Cash Flow After
Dividends
|
|
235
|
|
275
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter 2023 Financial Results
Low pressure gathering volumes for the fourth quarter of 2023
averaged 3,377 MMcf/d, a 10% increase as compared to the prior
year quarter. Low pressure gathering volumes subject to the growth
incentive fee were in excess of the second threshold of 3,150
MMcf/d, resulting in a $16 million
rebate to Antero Resources. Compression volumes for the fourth
quarter of 2023 averaged 3,343 MMcf/d, a 14% increase compared
to the prior year quarter. High pressure gathering volumes averaged
3,047 MMcf/d, a 10% increase compared to the prior year quarter.
Fresh water delivery volumes averaged 94 MBbl/d during the
quarter, a 15% decrease compared to the fourth quarter of 2022.
Gross processing volumes from the Joint Venture averaged 1,649
MMcf/d for the fourth quarter of 2023, a 12% increase compared to
the prior year quarter. Joint Venture processing capacity was
approximately 100% utilized during the quarter based on nameplate
processing capacity of 1.6 Bcf/d. Gross Joint Venture fractionation
volumes averaged 40 MBbl/d, an 11% increase compared to
the prior year quarter. Joint Venture fractionation capacity was
100% utilized during the quarter based on nameplate fractionation
capacity of 40 MBbl/d.
|
|
Three Months
Ended
December
31,
|
|
|
Average Daily
Volumes:
|
|
2022
|
|
2023
|
|
%
Change
|
|
Low Pressure Gathering
(MMcf/d)
|
|
3,070
|
|
3,377
|
|
10 %
|
|
Compression
(MMcf/d)
|
|
2,945
|
|
3,343
|
|
14 %
|
|
High Pressure
Gathering (MMcf/d)
|
|
2,762
|
|
3,047
|
|
10 %
|
|
Fresh Water Delivery
(MBbl/d)
|
|
111
|
|
94
|
|
(15) %
|
|
Gross Joint Venture
Processing (MMcf/d)
|
|
1,473
|
|
1,649
|
|
12 %
|
|
Gross Joint Venture
Fractionation (MBbl/d)
|
|
36
|
|
40
|
|
11 %
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended December 31,
2023, revenues were $260 million, comprised of
$207 million from the Gathering and Processing segment and
$53 million from the Water Handling segment, net of
$18 million of amortization of customer relationships. Water
Handling revenues include $25 million from wastewater handling
and high rate water transfer services.
Direct operating expenses for the Gathering and Processing and
Water Handling segments were $23 million and $28 million,
respectively, for a total of $51 million. Water Handling
operating expenses include $22 million from wastewater
handling and high rate water transfer services. General and
administrative expenses excluding equity-based compensation were
$9 million during the fourth quarter of 2023. Total operating
expenses during the fourth quarter of 2023 included $8 million
of equity-based compensation expense and $35 million of
depreciation.
Net Income was $100 million, or
$0.21 per diluted share, a 24%
per share increase compared to the prior year quarter. Net Income
adjusted for amortization of customer relationships, impairment of
property and equipment, loss on settlement of asset retirement
obligation and gain on asset sale, net of tax effects of
reconciling items, or Adjusted Net Income, was $114 million.
Adjusted Net Income was $0.24 per share, a 20% per share increase
compared to the prior year quarter.
The following table reconciles Net Income to Adjusted Net Income
(in thousands):
|
|
|
|
|
|
|
|
|
Three Months
Ended
December
31,
|
|
|
|
2022
|
|
|
2023
|
|
Net
Income
|
|
$
|
82,793
|
|
|
100,447
|
|
Amortization of
customer relationships
|
|
|
17,668
|
|
|
17,668
|
|
Impairment of property
and equipment
|
|
|
―
|
|
|
146
|
|
Loss on settlement of
asset retirement obligations
|
|
|
―
|
|
|
185
|
|
Gain on asset
sale
|
|
|
(9)
|
|
|
(6)
|
|
Tax effect of
reconciling items(1)
|
|
|
(4,540)
|
|
|
(4,657)
|
|
Adjusted Net
Income
|
|
$
|
95,912
|
|
|
113,783
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The tax rates for
the three months ended December 31, 2022 and 2023 were 25.7%
and 25.9%, respectively.
|
Adjusted EBITDA was $254 million, a 10% increase compared
to the prior year quarter, driven primarily by double-digit
year-over-year throughput growth. Interest expense was
$52 million, a 1% decrease compared to the prior year quarter
driven by lower average total debt, partially offset by higher
interest rates on our revolving credit facility borrowings. Capital
expenditures were $46 million, a 27% decrease compared to the
prior year quarter. Free Cash Flow before dividends was
$156 million, a 34% increase compared to the prior year
quarter. Free Cash Flow after dividends was $48 million, a
500% increase compared to the prior year quarter.
The following table reconciles Net Income to Adjusted EBITDA and
Free Cash Flow before and after dividends (in thousands):
|
|
Three Months
Ended
December
31,
|
|
|
|
2022
|
|
|
2023
|
Net
Income
|
|
$
|
82,793
|
|
|
100,447
|
Interest expense,
net
|
|
|
52,408
|
|
|
52,000
|
Income tax
expense
|
|
|
32,696
|
|
|
30,865
|
Depreciation
expense
|
|
|
33,581
|
|
|
34,885
|
Amortization of
customer relationships
|
|
|
17,668
|
|
|
17,668
|
Impairment of property
and equipment
|
|
|
—
|
|
|
146
|
Gain on asset
sale
|
|
|
(9)
|
|
|
(6)
|
Accretion of asset
retirement obligations
|
|
|
44
|
|
|
44
|
Loss on settlement of
asset retirement obligations
|
|
|
—
|
|
|
185
|
Equity-based
compensation
|
|
|
5,628
|
|
|
8,431
|
Equity in earnings of
unconsolidated affiliates
|
|
|
(23,751)
|
|
|
(27,631)
|
Distributions from
unconsolidated affiliates
|
|
|
29,990
|
|
|
36,935
|
Adjusted
EBITDA
|
|
$
|
231,048
|
|
|
253,969
|
Interest expense,
net
|
|
|
(52,408)
|
|
|
(52,000)
|
Capital expenditures
(accrual-based)
|
|
|
(62,896)
|
|
|
(45,536)
|
Free Cash Flow
before dividends
|
|
$
|
115,744
|
|
|
156,433
|
Dividends declared
(accrual-based)
|
|
|
(107,688)
|
|
|
(107,941)
|
Free Cash Flow after
dividends
|
|
$
|
8,056
|
|
|
48,492
|
|
|
|
|
|
|
|
|
The following table reconciles net cash provided by operating
activities to Free Cash Flow before and after dividends (in
thousands):
|
|
Three Months
Ended
December
31,
|
|
|
|
2022
|
|
|
2023
|
Net cash provided by
operating activities
|
|
$
|
168,628
|
|
|
208,321
|
Amortization of
deferred financing costs
|
|
|
(1,448)
|
|
|
(1,516)
|
Settlement of asset
retirement obligations
|
|
|
4,059
|
|
|
389
|
Income tax
expense
|
|
|
32,696
|
|
|
30,865
|
Deferred income tax
expense
|
|
|
(32,696)
|
|
|
(37,242)
|
Changes in working
capital
|
|
|
7,401
|
|
|
1,152
|
Capital expenditures
(accrual-based)
|
|
|
(62,896)
|
|
|
(45,536)
|
Free Cash Flow
before dividends
|
|
$
|
115,744
|
|
|
156,433
|
Dividends declared
(accrual-based)
|
|
|
(107,688)
|
|
|
(107,941)
|
Free Cash Flow after
dividends
|
|
$
|
8,056
|
|
|
48,492
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter 2023 Operating Update
Gathering and Processing — During the
fourth quarter of 2023, Antero Midstream connected 21 wells to
its gathering system.
Water Handling— Antero Midstream's water
delivery systems serviced 15 well completions during the fourth
quarter of 2023. For the full year, the Company's water delivery
systems serviced 76 well completions.
Capital Investments
Capital expenditures were $46
million during the fourth quarter of 2023. The company
invested $34 million in gathering and compression and
$12 million in water infrastructure primarily in the
liquids-rich midstream corridor of the Marcellus Shale.
Conference Call
A conference call is scheduled on Thursday, February 15, 2024 at 10:00 am MT to discuss the financial and
operational 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 877-407-9126 (U.S.), or
201-493-6751 (International) and reference "Antero Midstream". A
telephone replay of the call will be available until Thursday, February 22, 2024 at 10:00 am MT at 877-660-6853 (U.S.) or
201-612-7415 (International) using the conference ID: 13743574. 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
until Thursday, February 22, 2024 at
10:00 am MT.
Presentation
An updated presentation will be posted to the Company's website
before the conference call. The presentation can be found at
www.anteromidstream.com on the homepage. Information on the
Company's website does not constitute a portion of, and is not
incorporated by reference into this press release.
Non-GAAP Financial Measures and Definitions
Antero Midstream uses certain non-GAAP financial measures.
Antero Midstream defines Adjusted Net Income as Net Income plus
amortization of customer relationships, impairment of property and
equipment, loss on settlement of asset retirement obligations and
loss (gain) on asset sale, net of tax effect of reconciling items.
Antero Midstream uses Adjusted Net Income to assess the operating
performance of its assets. Antero Midstream defines Adjusted EBITDA
as Net Income plus interest expense, net, income tax expense,
depreciation expense, amortization of customer relationships,
impairment of property and equipment, loss (gain) on asset sale,
accretion of asset retirement obligations, loss on settlement of
asset retirement obligations, and equity-based compensation
expense, excluding equity in earnings of unconsolidated affiliates,
plus distributions from unconsolidated affiliates.
Antero Midstream uses Adjusted EBITDA to assess:
- the financial performance of Antero Midstream's assets, without
regard to financing methods, capital structure or historical cost
basis;
- its operating performance and return on capital as compared to
other publicly traded companies in the midstream energy sector,
without regard to financing or capital structure; and
- the viability of acquisitions and other capital expenditure
projects.
Antero Midstream defines Free Cash Flow before dividends as
Adjusted EBITDA less interest expense, net and accrual-based
capital expenditures. Capital expenditures include additions to
gathering systems and facilities, additions to water handling
systems, and investments in unconsolidated affiliates. Capital
expenditures exclude acquisitions. Free Cash Flow after dividends
is defined as Free Cash Flow before dividends less accrual-based
dividends declared for the quarter. Antero Midstream uses Free Cash
Flow before and after dividends as a performance metric to compare
the cash generating performance of Antero Midstream from period to
period.
Adjusted EBITDA, Adjusted Net Income, and Free Cash Flow before
and after dividends are non-GAAP financial measures. The GAAP
measure most directly comparable to these measures is Net Income.
Such non-GAAP financial measures should not be considered as
alternatives to the GAAP measures of Net Income and cash flows
provided by (used in) operating activities. The presentations of
such measures are not made in accordance with GAAP and have
important limitations as analytical tools because they include
some, but not all, items that affect Net Income and cash flows
provided by (used in) operating activities. You should not consider
any or all such measures in isolation or as a substitute for
analyses of results as reported under GAAP. Antero Midstream's
definitions of such measures may not be comparable to similarly
titled measures of other companies.
The following table reconciles Net Income to Adjusted EBITDA and
Free Cash Flow for the years ended December
31, 2022 and 2023 as used in this release (in
thousands):
|
|
Twelve Months
Ended
December
31,
|
|
|
|
2022
|
|
|
2023
|
Net
Income
|
|
$
|
326,242
|
|
|
371,786
|
Interest expense,
net
|
|
|
189,948
|
|
|
217,245
|
Income tax
expense
|
|
|
117,494
|
|
|
128,287
|
Depreciation
expense
|
|
|
131,762
|
|
|
136,059
|
Amortization of
customer relationships
|
|
|
70,672
|
|
|
70,672
|
Impairment of property
and equipment
|
|
|
3,702
|
|
|
146
|
Loss (gain) on asset
sale
|
|
|
(2,251)
|
|
|
6,030
|
Accretion of asset
retirement obligations
|
|
|
222
|
|
|
177
|
Loss on settlement of
asset retirement obligations
|
|
|
539
|
|
|
805
|
Equity-based
compensation
|
|
|
19,654
|
|
|
31,606
|
Equity in earnings of
unconsolidated affiliates
|
|
|
(94,218)
|
|
|
(105,456)
|
Distributions from
unconsolidated affiliates
|
|
|
120,460
|
|
|
131,835
|
Adjusted
EBITDA
|
|
$
|
884,226
|
|
|
989,192
|
Interest expense,
net
|
|
|
(189,948)
|
|
|
(217,245)
|
Capital expenditures
(accrual-based)
|
|
|
(264,920)
|
|
|
(184,994)
|
Free Cash Flow
before dividends
|
|
$
|
429,358
|
|
|
586,953
|
Dividends declared
(accrual-based)
|
|
|
(430,649)
|
|
|
(431,727)
|
Free Cash Flow after
dividends
|
|
$
|
(1,291)
|
|
|
155,226
|
|
|
|
|
|
|
|
|
The following table reconciles net cash provided by operating
activities to Free Cash Flow before and after dividends for the
years ended December 31, 2022 and
2023 as used in this release (in thousands):
|
|
Twelve Months
Ended
December
31,
|
|
|
|
2022
|
|
|
2023
|
Net cash provided by
operating activities
|
|
$
|
699,604
|
|
|
779,063
|
Amortization of
deferred financing costs
|
|
|
(5,716)
|
|
|
(5,979)
|
Settlement of asset
retirement obligations
|
|
|
5,454
|
|
|
1,258
|
Income tax
expense
|
|
|
117,494
|
|
|
128,287
|
Deferred income tax
expense
|
|
|
(117,494)
|
|
|
(134,664)
|
Changes in working
capital
|
|
|
(5,064)
|
|
|
3,982
|
Capital expenditures
(accrual-based)
|
|
|
(264,920)
|
|
|
(184,994)
|
Free Cash Flow
before dividends
|
|
$
|
429,358
|
|
|
586,953
|
Dividends declared
(accrual-based)
|
|
|
(430,649)
|
|
|
(431,727)
|
Free Cash Flow after
dividends
|
|
$
|
(1,291)
|
|
|
155,226
|
|
|
|
|
|
|
|
|
The following table reconciles cash paid for capital
expenditures and accrued capital expenditures during the period (in
thousands):
|
|
Three Months
Ended
December
31,
|
|
|
|
|
2022
|
|
|
2023
|
|
Capital expenditures
(as reported on a cash basis)
|
|
$
|
62,770
|
|
|
53,708
|
|
Change in accrued
capital costs
|
|
|
126
|
|
|
(8,172)
|
|
Capital expenditures
(accrual basis)
|
|
$
|
62,896
|
|
|
45,536
|
|
Antero Midstream defines Net Debt as consolidated total debt,
excluding unamortized debt premiums and debt issuance costs, less
cash and cash equivalents. Antero Midstream views Net Debt as an
important indicator in evaluating Antero Midstream's financial
leverage. Antero Midstream defines leverage as Net Debt divided by
Adjusted EBITDA for the last twelve months. The GAAP measure most
directly comparable to Net Debt is total debt, excluding
unamortized debt premiums and debt issuance costs.
The following table reconciles consolidated total debt to
consolidated net debt, excluding debt premiums and issuance costs,
("Net Debt") as used in this release (in thousands):
|
|
|
December 31,
2023
|
|
Bank credit
facility
|
|
$
|
630,100
|
|
7.875% senior notes due
2026
|
|
|
550,000
|
|
5.75% senior notes due
2027
|
|
|
650,000
|
|
5.75% senior notes due
2028
|
|
|
650,000
|
|
5.375% senior notes due
2029
|
|
|
750,000
|
|
Consolidated total
debt
|
|
$
|
3,230,100
|
|
Less: Cash and cash
equivalents
|
|
|
66
|
|
Consolidated net
debt
|
|
$
|
3,230,034
|
|
Antero Midstream defines Return on Invested Capital as earnings
before interest and income taxes excluding amortization of customer
relationships, impairment expense, loss on asset sale, loss on
settlement of asset retirement obligations, and the tax-effects of
such amounts, divided by average total liabilities and
stockholders' equity, excluding current liabilities, intangible
assets and impairment of property and equipment in order to derive
an operating asset driven Return on Invested Capital
calculation.
The following table reconciles Return on Invested Capital for
the last twelve months as used in this release (in thousands):
|
|
|
Twelve Months
Ended
December 31,
2023
|
|
Net
Income
|
|
$
|
371,786
|
|
Amortization of
customer relationships
|
|
|
70,672
|
|
Impairment of property
and equipment
|
|
|
146
|
|
Loss on settlement of
asset retirement obligations
|
|
|
805
|
|
Loss on asset
sale
|
|
|
6,030
|
|
Tax effect of
reconciling items(1)
|
|
|
(19,996)
|
|
Adjusted Net
Income
|
|
|
429,443
|
|
Interest expense,
net
|
|
|
217,245
|
|
Income tax
expense
|
|
|
128,287
|
|
Tax effect of
reconciling items(1)
|
|
|
19,996
|
|
Adjusted
EBIT
|
|
$
|
794,971
|
|
Average invested
capital
|
|
$
|
4,410,681
|
|
Return on Invested
Capital
|
|
|
18 %
|
|
|
|
(1)
|
The statutory tax
rate for the year ended December 31, 2023 was
25.8%.
|
Antero Midstream has not included a reconciliation of Adjusted
Net Income, Adjusted EBITDA and Free Cash Flow before and after
dividends to the nearest GAAP financial measures for 2024 because
it cannot do so without unreasonable effort and any attempt to do
so would be inherently imprecise. Antero Midstream is able to
forecast the following reconciling items between such measures and
Net Income (in millions):
|
|
Twelve Months
Ended
December 31, 2024
|
|
|
Low
|
|
High
|
|
|
Depreciation
expense
|
|
$135
|
|
$145
|
|
|
Equity based
compensation expense
|
|
40
|
|
45
|
|
|
Amortization of
customer relationships
|
|
70
|
|
75
|
|
|
Distributions from
unconsolidated affiliates
|
|
130
|
|
140
|
|
|
Antero Midstream Corporation is a Delaware corporation that owns, operates and
develops midstream gathering, compression, processing and
fractionation assets located in the Appalachian Basin, as well as
integrated water assets that primarily service Antero Resources
Corporation's properties.
This release includes "forward-looking statements." Such
forward-looking statements are subject to a number of risks and
uncertainties, many of which are not under Antero Midstream's
control. All statements, except for statements of historical fact,
made in this release regarding activities, events or developments
Antero Midstream expects, believes or anticipates will or may occur
in the future, such as statements regarding our strategy, future
operations, financial position, estimated revenues and
losses, projected costs, prospects, plans and objectives of
management, NGL and oil prices, impacts of geopolitical
and world health events, Antero Midstream's ability to execute its
share repurchase program, Antero Midstream's ability to realize the
benefits of the Marcellus bolt-on acquisition, including the
anticipated capital avoidance and synergies, Antero Midstream's
ability to execute its business plan and return capital to its
stockholders, information regarding Antero Midstream's return of
capital policy, information regarding long-term financial and
operating outlooks for Antero Midstream and Antero Resources,
information regarding Antero Resources' expected future growth and
its ability to meet its drilling and development plan and
the participation level of Antero Resources' drilling partner, the
impact on demand for Antero Midstream's services as a result of
incremental production by Antero Resources, and expectations
regarding the amount and timing of litigation awards are
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. All forward-looking statements speak only as of the
date of this release. Although Antero Midstream 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. Except
as required by law, Antero Midstream expressly disclaims any
obligation to and does not intend to publicly update or revise any
forward-looking statements.
Antero Midstream cautions you that these forward-looking
statements are subject to all of the risks and uncertainties
incident to our business, most of which are difficult to predict
and many of which are beyond Antero Midstream's control. These
risks include, but are not limited to, commodity price volatility,
inflation, supply chain or other disruptions, environmental risks,
Antero Resources' drilling and completion and other operating
risks, regulatory changes or changes in law, the uncertainty
inherent in projecting Antero Resources' future rates of
production, cash flows and access to capital, the timing of
development expenditures, impacts of world health events,
cybersecurity risks, the state of markets for and availability of
verified quality carbon offsets and the other risks described under
the heading "Item 1A. Risk Factors" in Antero Midstream's Annual
Report on Form 10-K for the year ended December 31, 2023.
ANTERO MIDSTREAM CORPORATION
|
Consolidated Balance Sheets
|
(In thousands, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2022
|
|
2023
|
|
Assets
|
Current
assets:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
—
|
|
|
66
|
|
Accounts
receivable–Antero Resources
|
|
|
86,152
|
|
|
88,610
|
|
Accounts
receivable–third party
|
|
|
575
|
|
|
952
|
|
Income tax
receivable
|
|
|
940
|
|
|
—
|
|
Other current
assets
|
|
|
1,326
|
|
|
1,500
|
|
Total current
assets
|
|
|
88,993
|
|
|
91,128
|
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
|
3,751,431
|
|
|
3,793,523
|
|
Investments in
unconsolidated affiliates
|
|
|
652,767
|
|
|
626,650
|
|
Customer
relationships
|
|
|
1,286,103
|
|
|
1,215,431
|
|
Other assets,
net
|
|
|
12,026
|
|
|
10,886
|
|
Total
assets
|
|
$
|
5,791,320
|
|
|
5,737,618
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
Current
liabilities:
|
|
|
|
|
|
|
|
Accounts
payable–Antero Resources
|
|
$
|
5,436
|
|
|
4,457
|
|
Accounts payable–third
party
|
|
|
22,865
|
|
|
10,499
|
|
Accrued
liabilities
|
|
|
72,715
|
|
|
80,630
|
|
Other current
liabilities
|
|
|
1,061
|
|
|
831
|
|
Total current
liabilities
|
|
|
102,077
|
|
|
96,417
|
|
Long-term
liabilities:
|
|
|
|
|
|
|
|
Long-term
debt
|
|
|
3,361,282
|
|
|
3,213,216
|
|
Deferred income tax
liability, net
|
|
|
131,215
|
|
|
265,879
|
|
Other
|
|
|
4,428
|
|
|
10,375
|
|
Total
liabilities
|
|
|
3,599,002
|
|
|
3,585,887
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
|
Preferred stock, $0.01
par value: 100,000 authorized as of December 31, 2022 and
2023
|
|
|
|
|
|
|
|
Series A non-voting
perpetual preferred stock; 12 designated and 10 issued and
outstanding as of December 31, 2022 and
2023
|
|
|
—
|
|
|
—
|
|
Common stock, $0.01
par value; 2,000,000 authorized; 478,497 and 479,713 issued and
outstanding as of December 31, 2022 and
2023, respectively
|
|
|
4,785
|
|
|
4,797
|
|
Additional paid-in
capital
|
|
|
2,104,740
|
|
|
2,046,487
|
|
Retained
earnings
|
|
|
82,793
|
|
|
100,447
|
|
Total stockholders'
equity
|
|
|
2,192,318
|
|
|
2,151,731
|
|
Total liabilities and
stockholders' equity
|
|
$
|
5,791,320
|
|
|
5,737,618
|
|
ANTERO MIDSTREAM CORPORATION
|
Consolidated Statements
of Operations and Comprehensive Income (Unaudited)
|
(In thousands, except
per share amounts)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
|
|
2022
|
|
2023
|
|
Revenue:
|
|
|
|
|
|
|
|
Gathering and
compression–Antero Resources
|
|
$
|
191,111
|
|
|
216,726
|
|
Water handling–Antero
Resources
|
|
|
67,776
|
|
|
60,627
|
|
Water handling–third
party
|
|
|
334
|
|
|
485
|
|
Amortization of
customer relationships
|
|
|
(17,668)
|
|
|
(17,668)
|
|
Total
revenue
|
|
|
241,553
|
|
|
260,170
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Direct
operating
|
|
|
48,295
|
|
|
50,783
|
|
General and
administrative (including $5,628 and $8,431 of equity-based
compensation
in 2022 and 2023, respectively)
|
|
|
14,528
|
|
|
17,926
|
|
Facility
idling
|
|
|
968
|
|
|
526
|
|
Depreciation
|
|
|
33,581
|
|
|
34,885
|
|
Impairment of property
and equipment
|
|
|
—
|
|
|
146
|
|
Accretion of asset
retirement obligations
|
|
|
44
|
|
|
44
|
|
Loss on settlement of
asset retirement obligations
|
|
|
—
|
|
|
185
|
|
Gain on asset
sale
|
|
|
(9)
|
|
|
(6)
|
|
Total operating
expenses
|
|
|
97,407
|
|
|
104,489
|
|
Operating
income
|
|
|
144,146
|
|
|
155,681
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
(52,408)
|
|
|
(52,000)
|
|
Equity in earnings of
unconsolidated affiliates
|
|
|
23,751
|
|
|
27,631
|
|
Total other
expense
|
|
|
(28,657)
|
|
|
(24,369)
|
|
Income before income
taxes
|
|
|
115,489
|
|
|
131,312
|
|
Income tax
expense
|
|
|
(32,696)
|
|
|
(30,865)
|
|
Net income and
comprehensive income
|
|
$
|
82,793
|
|
|
100,447
|
|
|
|
|
|
|
|
|
|
Net income per common
share–basic
|
|
$
|
0.17
|
|
|
0.21
|
|
Net income per common
share–diluted
|
|
$
|
0.17
|
|
|
0.21
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
|
478,493
|
|
|
479,709
|
|
Diluted
|
|
|
480,966
|
|
|
483,733
|
|
ANTERO MIDSTREAM CORPORATION
|
Selected Operating Data
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Amount
of
|
|
|
|
|
|
|
|
December 31,
|
|
Increase
|
|
Percentage
|
|
|
|
2022
|
|
2023
|
|
or
Decrease
|
|
Change
|
|
Operating
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gathering—low pressure
(MMcf)
|
|
|
282,438
|
|
|
310,705
|
|
|
28,267
|
|
|
10
|
%
|
|
Compression
(MMcf)
|
|
|
270,909
|
|
|
307,511
|
|
|
36,602
|
|
|
14
|
%
|
|
Gathering—high
pressure (MMcf)
|
|
|
254,123
|
|
|
280,287
|
|
|
26,164
|
|
|
10
|
%
|
|
Fresh water delivery
(MBbl)
|
|
|
10,248
|
|
|
8,627
|
|
|
(1,621)
|
|
|
(16)
|
%
|
|
Other fluid handling
(MBbl)
|
|
|
4,877
|
|
|
5,205
|
|
|
328
|
|
|
7
|
%
|
|
Wells serviced by
fresh water delivery
|
|
|
22
|
|
|
15
|
|
|
(7)
|
|
|
(32)
|
%
|
|
Gathering—low pressure
(MMcf/d)
|
|
|
3,070
|
|
|
3,377
|
|
|
307
|
|
|
10
|
%
|
|
Compression
(MMcf/d)
|
|
|
2,945
|
|
|
3,343
|
|
|
398
|
|
|
14
|
%
|
|
Gathering—high
pressure (MMcf/d)
|
|
|
2,762
|
|
|
3,047
|
|
|
285
|
|
|
10
|
%
|
|
Fresh water delivery
(MBbl/d)
|
|
|
111
|
|
|
94
|
|
|
(17)
|
|
|
(15)
|
%
|
|
Other fluid handling
(MBbl/d)
|
|
|
53
|
|
|
57
|
|
|
4
|
|
|
8
|
%
|
|
Average Realized
Fees:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average gathering—low
pressure fee ($/Mcf)
|
|
$
|
0.34
|
|
|
0.35
|
|
|
0.01
|
|
|
3
|
%
|
|
Average compression
fee ($/Mcf)
|
|
$
|
0.21
|
|
|
0.21
|
|
|
—
|
|
|
*
|
|
|
Average gathering—high
pressure fee ($/Mcf)
|
|
$
|
0.21
|
|
|
0.21
|
|
|
—
|
|
|
*
|
|
|
Average fresh water
delivery fee ($/Bbl)
|
|
$
|
4.09
|
|
|
4.22
|
|
|
0.13
|
|
|
3
|
%
|
|
Joint Venture
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Processing—Joint
Venture (MMcf)
|
|
|
135,535
|
|
|
151,727
|
|
|
16,192
|
|
|
12
|
%
|
|
Fractionation—Joint
Venture (MBbl)
|
|
|
3,290
|
|
|
3,680
|
|
|
390
|
|
|
12
|
%
|
|
Processing—Joint
Venture (MMcf/d)
|
|
|
1,473
|
|
|
1,649
|
|
|
176
|
|
|
12
|
%
|
|
Fractionation—Joint
Venture (MBbl/d)
|
|
|
36
|
|
|
40
|
|
|
4
|
|
|
11
|
%
|
|
____________________
|
*
|
Not meaningful or
applicable.
|
ANTERO MIDSTREAM CORPORATION
|
Condensed Consolidated
Results of Segment Operations (Unaudited)
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31, 2023
|
|
|
|
Gathering and
|
|
Water
|
|
|
|
Consolidated
|
|
|
|
Processing
|
|
Handling
|
|
Unallocated
|
|
Total
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue–Antero
Resources
|
|
$
|
232,226
|
|
|
60,627
|
|
|
—
|
|
|
292,853
|
|
Revenue–third-party
|
|
|
—
|
|
|
485
|
|
|
—
|
|
|
485
|
|
Gathering—low pressure
fee rebate
|
|
|
(15,500)
|
|
|
—
|
|
|
—
|
|
|
(15,500)
|
|
Amortization of
customer relationships
|
|
|
(9,272)
|
|
|
(8,396)
|
|
|
—
|
|
|
(17,668)
|
|
Total
revenues
|
|
|
207,454
|
|
|
52,716
|
|
|
—
|
|
|
260,170
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct
operating
|
|
|
22,688
|
|
|
28,095
|
|
|
—
|
|
|
50,783
|
|
General and
administrative (excluding equity-based
compensation)
|
|
|
5,837
|
|
|
2,788
|
|
|
870
|
|
|
9,495
|
|
Equity-based
compensation
|
|
|
6,218
|
|
|
1,963
|
|
|
250
|
|
|
8,431
|
|
Facility
idling
|
|
|
—
|
|
|
526
|
|
|
—
|
|
|
526
|
|
Depreciation
|
|
|
21,440
|
|
|
13,445
|
|
|
—
|
|
|
34,885
|
|
Impairment of property
and equipment
|
|
|
133
|
|
|
13
|
|
|
—
|
|
|
146
|
|
Accretion of asset
retirement obligations
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
Loss on settlement of
asset retirement obligations
|
|
|
—
|
|
|
185
|
|
|
—
|
|
|
185
|
|
Gain on asset
sale
|
|
|
—
|
|
|
(6)
|
|
|
—
|
|
|
(6)
|
|
Total operating
expenses
|
|
|
56,316
|
|
|
47,053
|
|
|
1,120
|
|
|
104,489
|
|
Operating
income
|
|
|
151,138
|
|
|
5,663
|
|
|
(1,120)
|
|
|
155,681
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
—
|
|
|
—
|
|
|
(52,000)
|
|
|
(52,000)
|
|
Equity in earnings of
unconsolidated affiliates
|
|
|
27,631
|
|
|
—
|
|
|
—
|
|
|
27,631
|
|
Total other income
(expense)
|
|
|
27,631
|
|
|
—
|
|
|
(52,000)
|
|
|
(24,369)
|
|
Income before income
taxes
|
|
|
178,769
|
|
|
5,663
|
|
|
(53,120)
|
|
|
131,312
|
|
Income tax
expense
|
|
|
—
|
|
|
—
|
|
|
(30,865)
|
|
|
(30,865)
|
|
Net income and
comprehensive income
|
|
$
|
178,769
|
|
|
5,663
|
|
|
(83,985)
|
|
|
100,447
|
|
ANTERO MIDSTREAM CORPORATION
|
Consolidated Statements
of Cash Flows
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
2021
|
|
2022
|
|
2023
|
|
Cash flows provided by
(used in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
331,617
|
|
|
326,242
|
|
|
371,786
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
108,790
|
|
|
131,762
|
|
|
136,059
|
|
Accretion of asset
retirement obligations
|
|
|
460
|
|
|
222
|
|
|
177
|
|
Impairment of property
and equipment
|
|
|
5,042
|
|
|
3,702
|
|
|
146
|
|
Deferred income tax
expense
|
|
|
117,123
|
|
|
117,494
|
|
|
134,664
|
|
Equity-based
compensation
|
|
|
13,529
|
|
|
19,654
|
|
|
31,606
|
|
Equity in earnings of
unconsolidated affiliates
|
|
|
(90,451)
|
|
|
(94,218)
|
|
|
(105,456)
|
|
Distributions from
unconsolidated affiliates
|
|
|
118,990
|
|
|
120,460
|
|
|
131,835
|
|
Amortization of
customer relationships
|
|
|
70,672
|
|
|
70,672
|
|
|
70,672
|
|
Amortization of
deferred financing costs
|
|
|
5,549
|
|
|
5,716
|
|
|
5,979
|
|
Settlement of asset
retirement obligations
|
|
|
(1,385)
|
|
|
(5,454)
|
|
|
(1,258)
|
|
Loss on settlement of
asset retirement obligations
|
|
|
—
|
|
|
539
|
|
|
805
|
|
Loss (gain) on asset
sale
|
|
|
3,628
|
|
|
(2,251)
|
|
|
6,030
|
|
Loss on early
extinguishment of debt
|
|
|
21,757
|
|
|
—
|
|
|
—
|
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts
receivable–Antero Resources
|
|
|
(7,475)
|
|
|
(3,354)
|
|
|
(2,458)
|
|
Accounts
receivable–third party
|
|
|
904
|
|
|
723
|
|
|
359
|
|
Income tax
receivable
|
|
|
16,311
|
|
|
—
|
|
|
940
|
|
Other current
assets
|
|
|
550
|
|
|
(313)
|
|
|
(2,041)
|
|
Accounts
payable–Antero Resources
|
|
|
792
|
|
|
782
|
|
|
(1,267)
|
|
Accounts payable–third
party
|
|
|
695
|
|
|
7,973
|
|
|
(7,766)
|
|
Accrued
liabilities
|
|
|
(7,346)
|
|
|
(747)
|
|
|
8,251
|
|
Net cash provided by
operating activities
|
|
|
709,752
|
|
|
699,604
|
|
|
779,063
|
|
Cash flows provided by
(used in) investing activities:
|
|
|
|
|
|
|
|
|
|
|
Additions to gathering
systems, facilities and other
|
|
|
(186,588)
|
|
|
(227,561)
|
|
|
(130,305)
|
|
Additions to water
handling systems
|
|
|
(46,237)
|
|
|
(71,363)
|
|
|
(53,428)
|
|
Investments in
unconsolidated affiliates
|
|
|
(2,070)
|
|
|
—
|
|
|
(262)
|
|
Return of investment
in unconsolidated affiliate
|
|
|
—
|
|
|
17,000
|
|
|
—
|
|
Acquisition of
gathering systems and facilities
|
|
|
—
|
|
|
(216,726)
|
|
|
(266)
|
|
Cash received in asset
sales
|
|
|
1,653
|
|
|
5,726
|
|
|
1,087
|
|
Change in other
assets
|
|
|
—
|
|
|
(98)
|
|
|
(32)
|
|
Change in other
liabilities
|
|
|
—
|
|
|
(804)
|
|
|
—
|
|
Net cash used in
investing activities
|
|
|
(233,242)
|
|
|
(493,826)
|
|
|
(183,206)
|
|
Cash flows provided by
(used in) financing activities:
|
|
|
|
|
|
|
|
|
|
|
Dividends to common
stockholders
|
|
|
(471,171)
|
|
|
(432,825)
|
|
|
(434,846)
|
|
Dividends to preferred
stockholders
|
|
|
(550)
|
|
|
(550)
|
|
|
(550)
|
|
Issuance of senior
notes
|
|
|
750,000
|
|
|
—
|
|
|
—
|
|
Redemption of senior
notes
|
|
|
(667,472)
|
|
|
—
|
|
|
—
|
|
Payments of deferred
financing costs
|
|
|
(16,603)
|
|
|
(302)
|
|
|
—
|
|
Borrowings on Credit
Facility
|
|
|
1,013,400
|
|
|
1,269,300
|
|
|
1,037,700
|
|
Repayments on Credit
Facility
|
|
|
(1,079,700)
|
|
|
(1,034,500)
|
|
|
(1,189,600)
|
|
Employee tax
withholding for settlement of equity compensation awards
|
|
|
(5,013)
|
|
|
(6,901)
|
|
|
(8,495)
|
|
Other
|
|
|
(41)
|
|
|
—
|
|
|
—
|
|
Net cash used in
financing activities
|
|
|
(477,150)
|
|
|
(205,778)
|
|
|
(595,791)
|
|
Net increase
(decrease) in cash and cash equivalents
|
|
|
(640)
|
|
|
—
|
|
|
66
|
|
Cash and cash
equivalents, beginning of period
|
|
|
640
|
|
|
—
|
|
|
—
|
|
Cash and cash
equivalents, end of period
|
|
$
|
—
|
|
|
—
|
|
|
66
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the
period for interest
|
|
$
|
179,748
|
|
|
183,079
|
|
|
213,955
|
|
Cash received during
the period for income taxes
|
|
$
|
16,311
|
|
|
—
|
|
|
9,626
|
|
Increase (decrease) in
accrued capital expenditures and accounts payable for property
and equipment
|
|
$
|
26,995
|
|
|
(17,003)
|
|
|
1,288
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/antero-midstream-announces-fourth-quarter-2023-results-2024-guidance-and-500-million-share-repurchase-program-302062273.html
SOURCE Antero Midstream Corporation