Skip to main content

Western Midstream Partners LP

For the period ended Dec 31, 2024. Filed Feb 26, 2025.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2024 · Filed Feb 26, 2025

WES$41.14+0.3%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Reconciliation of Non-GAAP Financial Measures

Adjusted Gross Margin. We define Adjusted Gross Margin attributable to Western Midstream Partners, LP (“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 owners’ proportionate share of revenues and cost of product. We believe Adjusted Gross Margin is an important performance measure of our operations’ profitability and performance as compared to other companies in the midstream industry. Cost of product expenses include (i) costs associated with the purchase of natural gas and NGLs pursuant to our percent-of-proceeds, percent-of-product, and keep-whole contracts, (ii) costs associated with the valuation of gas and NGLs imbalances, (iii) costs associated with our obligations under certain contracts to redeliver a volume of natural gas to shippers, which is thermally equivalent to condensate retained by us and sold to third parties, and (iv) costs associated with our offload commitments with third parties providing firm-processing capacity. The electricity-related expenses included in our Adjusted Gross Margin definition relate to pass-through expenses that are recorded as Operation and maintenance expense with an offset recorded as revenue for the reimbursement by certain customers.

Adjusted EBITDA. We define Adjusted EBITDA attributable to Western Midstream Partners, LP (“Adjusted EBITDA”) as net income (loss), plus (i) distributions from equity investments, (ii) non-cash equity-based compensation expense, (iii) interest expense, (iv) income tax expense, (v) depreciation and amortization, (vi) impairments, and (vii) other expense (including lower of cost or market inventory adjustments recorded in cost of product), less (i) gain (loss) on divestiture and other, net, (ii) gain (loss) on early extinguishment of debt, (iii) income from equity investments, (iv) interest income, (v) income tax benefit, (vi) other income, and (vii) the noncontrolling interest owners’ proportionate share of revenues and expenses. We believe the presentation of Adjusted EBITDA provides information useful to investors in assessing our financial condition and results of operations and that Adjusted EBITDA is a widely accepted financial indicator of a company’s ability to incur and service debt, fund capital expenditures, and make distributions. Adjusted EBITDA is a supplemental financial measure that management and external users of our consolidated financial statements, such as industry analysts, investors, commercial banks, and rating agencies, use, among other measures, to assess the following:

our operating performance as compared to other publicly traded partnerships in the midstream industry, without regard to financing methods, capital structure, or historical cost basis;

the ability of our assets to generate cash flow to make distributions; and

the viability of acquisitions and capital expenditures and the returns on investment of various investment opportunities.

Free Cash Flow. We define “Free Cash Flow” as net cash provided by operating activities less total capital expenditures and contributions to equity investments, plus distributions from equity investments in excess of cumulative earnings. Management considers Free Cash Flow an appropriate metric for assessing capital discipline, cost efficiency, and balance-sheet strength. Although Free Cash Flow is the metric used to assess our ability to make distributions to unitholders, this measure should not be viewed as indicative of the actual amount of cash that is available for distributions or planned for distributions for a given period. Instead, Free Cash Flow represents the amount of cash that is available in aggregate for distributions, debt repayments, and other general partnership purposes.

Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow are not defined in GAAP. The GAAP measure that is most directly comparable to Adjusted Gross Margin is gross margin. Net income (loss) and net cash provided by operating activities are the GAAP measures that are most directly comparable to Adjusted EBITDA. The GAAP measure that is most directly comparable to Free Cash Flow is net cash provided by operating activities. Our non-GAAP financial measures of Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow should not be considered as alternatives to the GAAP measures of gross margin, net income (loss), net cash provided by operating activities, or any other measure of financial performance presented in accordance with GAAP. Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow have important limitations as analytical tools because they exclude some, but not all, items that affect gross margin, net income (loss), and net cash provided by operating activities. Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Our definitions of Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow may not be comparable to similarly titled measures of other companies in our industry, thereby diminishing their utility as comparative measures.

Management compensates for the limitations of Adjusted Gross Margin, Adjusted EBITDA, and Free cash flow as analytical tools by reviewing the comparable GAAP measures, understanding the differences between Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow compared to (as applicable) gross margin, net income (loss), and net cash provided by operating activities, and incorporating this knowledge into its decision-making processes. We believe that investors benefit from having access to the same financial measures that our management considers in evaluating our operating results.

The following tables present (i) a reconciliation of the GAAP financial measure of gross margin to the non-GAAP financial measure of Adjusted Gross Margin, (ii) a reconciliation of the GAAP financial measures of net income (loss) and net cash provided by operating activities to the non-GAAP financial measure of Adjusted EBITDA, and (iii) a reconciliation of the GAAP financial measure of net cash provided by operating activities to the non-GAAP financial measure of Free Cash Flow:

Year Ended December 31,
thousands20242023
Reconciliation of Gross margin to Adjusted Gross Margin
Total revenues and other$3,605,223$3,106,476
Less:
Cost of product172,251164,598
Depreciation and amortization650,428600,668
Gross margin2,782,5442,341,210
Add:
Distributions from equity investments142,236194,273
Depreciation and amortization650,428600,668
Less:
Reimbursed electricity-related charges recorded as revenues117,906102,109
Adjusted Gross Margin attributable to noncontrolling interests (1)80,50970,195
Adjusted Gross Margin$3,376,793$2,963,847

(1)Includes (i) the 25% third-party interest in Chipeta and (ii) the 2.0% limited partner interest in WES Operating owned by an Occidental subsidiary, which collectively represent WES’s noncontrolling interests.

To facilitate investor and industry analysis, we also discloseper-Mcf Adjusted Gross Margin for natural-gas assets, per-Bbl Adjusted Gross Margin for crude-oil and NGLs assets, and per-Bbl Adjusted Gross Margin for produced-water assets.

Year Ended December 31,
thousands except per-unit amounts20242023
Gross margin
Gross margin for natural-gas assets (1)$2,073,533$1,738,125
Gross margin for crude-oil and NGLs assets (1)395,886368,444
Gross margin for produced-water assets (1)341,784259,541
Per-Mcf Gross margin for natural-gas assets (2)1.081.04
Per-Bbl Gross margin for crude-oil and NGLs assets (2)2.001.52
Per-Bbl Gross margin for produced-water assets (2)0.810.69
Adjusted Gross Margin
Adjusted Gross Margin for natural-gas assets$2,411,438$2,067,528
Adjusted Gross Margin for crude-oil and NGLs assets570,476589,091
Adjusted Gross Margin for produced-water assets394,879307,228
Per-Mcf Adjusted Gross Margin for natural-gas assets (3)1.301.28
Per-Bbl Adjusted Gross Margin for crude-oil and NGLs assets (3)2.942.48
Per-Bbl Adjusted Gross Margin for produced-water assets (3)0.960.83

(1)Excludes corporate-level depreciation and amortization.

(2)Average for period. Calculated as Gross margin for natural-gas assets, crude-oil and NGLs assets, or produced-water assets, divided by the respective total throughput (MMcf or MBbls) for natural-gas assets, crude-oil and NGLs assets, or produced-water assets.

(3)Average for period. Calculated as Adjusted Gross Margin for natural-gas assets, crude-oil and NGLs assets, or produced-water assets, divided by the respective total throughput (MMcf or MBbls) attributable to WES for natural-gas assets, crude-oil and NGLs assets, or produced-water assets.

Year Ended December 31,
thousands20242023
Reconciliation of Net income (loss) to Adjusted EBITDA
Net income (loss)$1,611,252$1,048,007
Add:
Distributions from equity investments142,236194,273
Non-cash equity-based compensation expense37,99432,005
Interest expense378,513348,228
Income tax expense18,1114,385
Depreciation and amortization650,428600,668
Impairments6,20652,884
Other expense2481,739
Less:
Gain (loss) on divestiture and other, net296,771(10,102)
Gain (loss) on early extinguishment of debt5,40315,378
Equity income, net – related parties112,385152,959
Other income31,7416,976
Adjusted EBITDA attributable to noncontrolling interests (1)54,65048,345
Adjusted EBITDA$2,344,038$2,068,633
Reconciliation of Net cash provided by operating activities to Adjusted EBITDA
Net cash provided by operating activities$2,136,860$1,661,334
Interest (income) expense, net378,513348,228
Accretion and amortization of long-term obligations, net(9,238)(8,151)
Current income tax expense (benefit)3,9003,341
Other (income) expense, net(31,741)(5,679)
Distributions from equity investments in excess of cumulative earnings – related parties30,85039,104
Changes in assets and liabilities:
Accounts receivable, net42,79878,346
Accounts and imbalance payables and accrued liabilities, net21,93568,019
Other items, net(175,189)(67,564)
Adjusted EBITDA attributable to noncontrolling interests (1)(54,650)(48,345)
Adjusted EBITDA$2,344,038$2,068,633
Cash flow information
Net cash provided by operating activities$2,136,860$1,661,334
Net cash provided by (used in) investing activities(39,168)(1,607,291)
Net cash provided by (used in) financing activities(1,280,015)(67,912)

(1)Includes (i) the 25% third-party interest in Chipeta and (ii) the 2.0% limited partner interest in WES Operating owned by an Occidental subsidiary, which collectively represent WES’s noncontrolling interests.

Year Ended December 31,
thousands20242023
Reconciliation of Net cash provided by operating activities to Free Cash Flow
Net cash provided by operating activities$2,136,860$1,661,334
Less:
Capital expenditures833,856735,080
Contributions to equity investments – related parties9,6901,153
Add:
Distributions from equity investments in excess of cumulative earnings – related parties30,85039,104
Free Cash Flow$1,324,164$964,205
Cash flow information
Net cash provided by operating activities$2,136,860$1,661,334
Net cash provided by (used in) investing activities(39,168)(1,607,291)
Net cash provided by (used in) financing activities(1,280,015)(67,912)

Gross margin. Refer to Operating Results within this Item 7 for a discussion of the components of Gross margin as compared to the prior periods, including Service Revenues, Product Sales, Cost of Product (Natural-gas purchases, NGLs purchases, and Other items), and Other Operating Expenses (Depreciation and amortization expense).

Gross margin increased by $441.3 million for the year ended December 31, 2024, primarily due to a $498.7 million increase in total revenues and other. This increase was offset partially by (i) a $49.8 million increase in depreciation and amortization and (ii) a $7.7 million increase in cost of product.

Net income (loss). Refer to Operating Results within this Item 7 for a discussion of the primary components of Net income (loss) as compared to the prior periods.

Net income (loss) increased by $563.2 million for the year ended December 31, 2024, primarily due to (i) a $498.7 million increase in total revenues and other and (ii) a $306.9 million increase in gain (loss) on divestiture and other, net. These amounts were offset partially by (i) a $173.9 million increase in total operating expenses, (ii) a $40.6 million decrease in equity income, net – related parties, and (iii) a $30.3 million increase in interest expense.

Net cash provided by operating activities. Refer to Historical cash flow within this Item 7 for a discussion of the primary components of Net cash provided by operating activities as compared to the prior periods.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.