Skip to main content

Western Midstream Operating, LP

For the period ended Mar 31, 2026. Filed May 6, 2026.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Mar 31, 2026 · Filed May 6, 2026

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) income tax benefit, (v) other income, (vi) other items impacting comparability with our core operating performance, 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.

Distributable Cash Flow. We define Distributable Cash Flow (“DCF”) as Adjusted EBITDA, less total revenues and other recognized in Adjusted EBITDA in excess of (less than) customer billings; net cash paid for (i) interest expense (net of interest income recorded in other income (expense) and non-cash capitalized interest), (ii) maintenance capital expenditures, (iii) income taxes; and Distributable Cash Flow attributable to noncontrolling interests to the extent such amounts are not excluded from Adjusted EBITDA.

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, Distributable Cash Flow, 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 Distributable Cash Flow is net income (loss). The GAAP measure that is most directly comparable to Free Cash Flow is net cash provided by operating activities. Our non-GAAP financial measures (i) should not be considered as alternatives to the comparable GAAP measures or any other measure of financial performance presented in accordance with GAAP, (ii) have important limitations as analytical tools because they exclude some, but not all, items that affect the comparable GAAP measures, (iii) should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP, and (iv) 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 our non-GAAP measures as analytical tools by reviewing the comparable GAAP measures, understanding the differences, 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 reconciliations of the GAAP measures to our non-GAAP measures:

Three Months Ended
thousandsMarch 31, 2026December 31, 2025March 31, 2025
Reconciliation of Gross margin to Adjusted Gross Margin
Total revenues and other$1,123,579$1,031,481$917,116
Less:
Cost of product102,88471,61841,492
Depreciation and amortization200,426197,882170,460
Gross margin820,269761,981705,164
Add:
Distributions from equity investments25,65227,14734,344
Depreciation and amortization200,426197,882170,460
Less:
Reimbursed electricity-related charges recorded as revenues33,48831,48829,004
Adjusted Gross Margin attributable to noncontrolling interests22,20420,71920,181
Adjusted Gross Margin$990,655$934,803$860,783

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.

Three Months Ended
thousands except per-unit amountsMarch 31, 2026December 31, 2025March 31, 2025
Gross margin
Gross margin for natural-gas assets (1)$533,518$506,811$527,144
Gross margin for crude-oil and NGLs assets (1)106,21291,220101,275
Gross margin for produced-water assets (1)187,779170,74784,576
Per-Mcf Gross margin for natural-gas assets (2)1.101.031.11
Per-Bbl Gross margin for crude-oil and NGLs assets (2)2.221.912.19
Per-Bbl Gross margin for produced-water assets (2)0.730.680.79
Adjusted Gross Margin
Adjusted Gross Margin for natural-gas assets (3)$618,809$599,775$618,452
Adjusted Gross Margin for crude-oil and NGLs assets (3)144,193129,395143,475
Adjusted Gross Margin for produced-water assets (3)227,190205,63398,856
Per-Mcf Adjusted Gross Margin for natural-gas assets (4)1.321.261.34
Per-Bbl Adjusted Gross Margin for crude-oil and NGLs assets (4)3.072.773.17
Per-Bbl Adjusted Gross Margin for produced-water assets (4)0.900.830.94

(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)Excludes certain corporate-level items.

(4)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.

Three Months Ended
thousandsMarch 31, 2026December 31, 2025March 31, 2025
Reconciliation of Net income (loss) to Adjusted EBITDA
Net income (loss)$359,032$196,269$316,552
Add:
Distributions from equity investments25,65227,14734,344
Non-cash equity-based compensation expense (1)10,85421,3868,248
Interest expense113,390105,67497,293
Income tax expense3,5017,3233,435
Depreciation and amortization200,426197,882170,460
Long-lived asset and other impairments6082,5093
Other expense—17190
Less:
Gain (loss) on divestiture and other, net(6,367)(3,065)(4,667)
Equity income, net – related parties14,77621,37820,435
Other income6,7343,7067,477
Items impacting comparability
Acquisition-related expenses and other, net (1)(119)(113,188)—
Adjusted EBITDA attributable to noncontrolling interests15,30213,79413,708
Adjusted EBITDA$683,137$635,582$593,572
Reconciliation of Net cash provided by operating activities to Adjusted EBITDA
Net cash provided by operating activities$469,903$557,645$530,793
Interest expense113,390105,67497,293
Accretion and amortization of long-term obligations, net(882)(815)(2,202)
Current income tax expense (benefit)2,8805,6151,722
Other (income) expense, net(6,730)(3,706)(7,477)
Distributions from equity investments in excess of cumulative earnings – related parties9,8895,39111,007
Changes in assets and liabilities:
Accounts receivable, net50,226(16,853)(28,634)
Accounts and imbalance payables and accrued liabilities, net28,316(52,513)46,684
Other items, net31,328(64,250)(41,906)
Acquisition-related expenses and other, net (1)119113,188—
Adjusted EBITDA attributable to noncontrolling interests(15,302)(13,794)(13,708)
Adjusted EBITDA (2)$683,137$635,582$593,572
Cash flow information
Net cash provided by operating activities$469,903$557,645$530,793
Net cash used in investing activities(234,877)(608,914)(140,790)
Net cash provided by (used in) financing activities(407,022)693,472(1,032,020)

(1)Non-cash equity-based compensation expense for the three months ended December 31, 2025, includes $7.3 million in acquisition-related severance costs. Acquisition-related expenses for the three months ended March 31, 2026, were $0.5 million. Acquisition-related expenses for the three months ended December 31, 2025, include (i) severance costs of $97.3 million and (ii) third-party consulting and legal fees of $15.9 million.

(2)Includes non-cash revenue of $55.1 million, $39.7 million, and $5.9 million for three months ended March 31, 2026, December 31, 2025, and March 31, 2025, respectively. See Note 2—Revenue from Contracts with Customers in the Notes to Consolidated Financial Statements under Part I, Item 1 of this Form 10-Q.

Three Months Ended
thousandsMarch 31, 2026December 31, 2025March 31, 2025
Reconciliation of Net income (loss) to Distributable Cash Flow
Net income (loss)$359,032$196,269$316,552
Add:
Distributions from equity investments25,65227,14734,344
Non-cash equity-based compensation expense10,85421,3868,248
Income tax expense3,5017,3233,435
Depreciation and amortization200,426197,882170,460
Long-lived asset and other impairments6082,5093
Other expense—17190
Less:
Recognized service revenues - fee based in excess of (less than) customer billings35,508(31,627)(30,101)
Gain (loss) on divestiture and other, net(6,367)(3,065)(4,667)
Equity income, net - related parties14,77621,37820,435
Items impacting comparability(119)(113,188)—
Cash paid for maintenance capital expenditures27,70436,27619,178
Capitalized interest4,3063,5182,551
Cash paid for (reimbursement of) income taxes3,449806—
Other income (net of interest income)(86)87(6)
Distributable Cash Flow attributable to noncontrolling interests11,97811,71512,085
Distributable Cash Flow$508,924$526,633$513,757
Reconciliation of Adjusted EBITDA to Distributable Cash Flow
Adjusted EBITDA$683,137$635,582$593,572
Less:
Recognized service revenues - fee based in excess of (less than) customer billings35,508(31,627)(30,101)
Capitalized interest4,3063,5182,551
Cash paid for maintenance capital expenditures27,70436,27619,178
Cash paid for (reimbursement of) income taxes3,449806—
Interest expense (net of interest income)106,570102,05589,811
Distributable Cash Flow attributable to noncontrolling interests(3,324)(2,079)(1,624)
Distributable Cash Flow$508,924$526,633$513,757
Three Months Ended
thousandsMarch 31, 2026December 31, 2025March 31, 2025
Reconciliation of Net cash provided by operating activities to Free Cash Flow
Net cash provided by operating activities$469,903$557,645$530,793
Less:
Capital expenditures235,726222,208142,402
Contributions to equity investments (including capitalized interest)1,768——
Add:
Distributions from equity investments in excess of cumulative earnings — related parties9,8895,39111,007
Free Cash Flow$242,298$340,828$399,398
Cash flow information
Net cash provided by operating activities$469,903$557,645$530,793
Net cash used in investing activities(234,877)(608,914)(140,790)
Net cash provided by (used in) financing activities(407,022)693,472(1,032,020)

Gross margin. Refer to Operating Results within this Item 2 for a discussion of the components of gross margin as compared to the prior periods, including Revenues, Cost of Product (Natural-gas purchases, NGLs purchases, and Other items), and Other Operating Expenses (Depreciation and amortization expense).

Gross margin increased by $58.3 million compared to the three months ended December 31, 2025, due to a $92.1 million increase in total revenues and other, partially offset by a $31.3 million increase in cost of product.

Gross margin increased by $115.1 million compared to the three months ended March 31, 2025, due to a $206.5 million increase in total revenues and other. This increase was offset partially by increases of (i) $61.4 million in cost of product and (ii) $30.0 million in depreciation and amortization.

Net income (loss). Refer to Operating Results within this Item 2 for a discussion of the primary components of net income (loss) as compared to the prior periods.

Net income (loss) increased by $162.8 million compared to the three months ended December 31, 2025, primarily due to (i) a $92.1 million increase in total revenues and other and (ii) an $81.4 million decrease in total operating expenses.

Net income (loss) increased by $42.5 million compared to the three months ended March 31, 2025, primarily due to a $206.5 million increase in total revenues and other, partially offset by a $139.7 million increase in total operating expenses.

Net cash provided by operating activities. Refer to Historical cash flow within this Item 2 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.