AGÕæÈ˹ٷ½

STOCK TITAN

NGL Energy Partners LP Announces First Quarter Fiscal 2026 Financial Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

TULSA, Okla.--(BUSINESS WIRE)-- NGL Energy Partners LP (NYSE:NGL) (“NGL,� “we,� “us,� “our,� or the “Partnership�) today reported its first quarter Fiscal 2026 financial results. Highlights include:

  • Income from continuing operations for the first quarter of Fiscal 2026 of $30.3 million, compared to income from continuing operations of $17.6 million for the first quarter of Fiscal 2025
  • Adjusted EBITDA from continuing operations(1) for the first quarter of Fiscal 2026 of $144.0 million, compared to $138.6 million for the first quarter of Fiscal 2025
  • Produced water volumes processed of approximately 2.77 million barrels per day during the first quarter of Fiscal 2026, growing 12.4% from the first quarter of Fiscal 2025
  • Asset sales for the first quarter of Fiscal 2026 included the sale of:
    • 17 of our natural gas liquids terminals, the majority of our wholesale propane business (“Wholesale Propane Dispositionâ€�)
    • Our refined products Rack Marketing business
    • Our ownership in Limestone Ranch in the Water Solutions segment
    • Additional railcars in our Crude Oil Logistics segment
  • We repurchased $19.0 million of our outstanding 2032 Senior Notes at a discount
  • We repurchased 70,000 of our Class D preferred units during the quarter
  • Under the board authorized repurchase plan, we have repurchased a total of 4,665,343 common units at an average price of $4.30

“We have had a strong start to Fiscal 2026 with $144.0 million in Adjusted EBITDA(1) in the first quarter, driven by the performance in our Water Solutions segment exceeding our expectations. If this strength in our results continues, we will reevaluate our full year guidance at the end of the second quarter.� stated Mike Krimbill NGL’s CEO. “Our focus remains on exceeding our Adjusted EBITDA guidance and the continued improvement of our capital structure,� Krimbill concluded.

Quarterly Results of Operations

The following table summarizes the unaudited operating income (loss) and Adjusted EBITDA from continuing operations(1) by reportable segment for the periods indicated:

Ìý

Ìý

Quarter Ended

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Ìý

Operating
Income (Loss)

Ìý

Adjusted
EBITDA(1)

Ìý

Operating
Income (Loss)

Ìý

Adjusted
EBITDA(1)

Ìý

Ìý

(in thousands)

Water Solutions

Ìý

$

84,947

Ìý

Ìý

$

142,869

Ìý

Ìý

$

84,358

Ìý

Ìý

$

125,603

Ìý

Crude Oil Logistics

Ìý

Ìý

672

Ìý

Ìý

Ìý

9,583

Ìý

Ìý

Ìý

14,089

Ìý

Ìý

Ìý

18,635

Ìý

Liquids Logistics

Ìý

Ìý

23,732

Ìý

Ìý

Ìý

2,871

Ìý

Ìý

Ìý

(4,422

)

Ìý

Ìý

5,736

Ìý

Corporate and Other

Ìý

Ìý

(11,901

)

Ìý

Ìý

(11,351

)

Ìý

Ìý

(11,946

)

Ìý

Ìý

(11,354

)

Total

Ìý

$

97,450

Ìý

Ìý

$

143,972

Ìý

Ìý

$

82,079

Ìý

Ìý

$

138,620

Ìý

Ìý

Ìý

(1) See the “Non-GAAP Financial Measures� section of this release for the definition of Adjusted EBITDA (as used herein) and a discussion of this non-GAAP financial measure.

Water Solutions

Operating income for the Water Solutions segment increased by $0.6 million for the quarter ended June 30, 2025, compared to the quarter ended June 30, 2024. The increase was due primarily to higher disposal revenues due to an increase in produced water volumes processed from contracted customers. There was also higher water pipeline revenue due to the LEX II pipeline commencing operations during the quarter ended December 31, 2024. The Partnership processed approximately 2.77 million barrels of produced water per day during the quarter ended June 30, 2025, a 12.4% increase when compared to approximately 2.47 million barrels of water per day processed during the quarter ended June 30, 2024.

Revenues from recovered skim oil, including the impact from realized skim oil hedges, totaled $24.8 million for the quarter ended June 30, 2025, a decrease of $5.9 million from the prior year period. The decrease was due primarily to lower realized crude oil prices received from the sale of skim oil barrels, partially offset by an increase in skim oil barrels sold due to more skim oil recovered from receiving more produced water.

Operating expenses in the Water Solutions segment increased $2.5 million for the quarter ended June 30, 2025, compared to the quarter ended June 30, 2024 due primarily to higher royalty expense due to volumes related to the LEX II pipeline commencing operations and increased volumes at certain other saltwater disposal wells and higher utilities expense due to increased produced water volumes processed, partially offset by lower bad debt expense. Operating expense per produced barrel processed was $0.22 for the quarter ended June 30, 2025, compared to $0.24 in the comparative quarter last year.

There was also a loss on the disposal or impairment of assets of $3.5 million for the quarter ended June 30, 2025, compared to a gain on the disposal or impairment of assets of $10.7 million in the prior year period.

Crude Oil Logistics

Operating income for the Crude Oil Logistics segment decreased by $13.4 million for the quarter ended June 30, 2025, compared to the quarter ended June 30, 2024. The decrease was due primarily to reduced sales volumes as a result of lower production on acreage dedicated to us in the DJ Basin and lower crude oil prices. During the quarter ended June 30, 2025, physical volumes on the Grand Mesa Pipeline averaged approximately 55,000 barrels per day, compared to approximately 63,000 barrels per day for the quarter ended June 30, 2024.

Liquids Logistics

Operating income for the Liquids Logistics segment increased by $28.2 million for the quarter ended June 30, 2025, compared to the quarter ended June 30, 2024. This increase was due primarily to lower expenses due to the Wholesale Propane Disposition, including a gain on the sale, which closed on April 30, 2025. In addition, we generated increased margins, excluding the impact of derivatives on butane product sales. Gains on derivatives that hedge physical product were $4.6 million during the current quarter, compared to a loss of $1.8 million for the prior year quarter.

Capitalization and Liquidity

Total liquidity (cash plus available capacity on our asset-based revolving credit facility (“ABL Facility�)) was approximately $391.6 million as of June 30, 2025. Borrowings on the Partnership’s ABL Facility totaled approximately $37.0 million as of June 30, 2025, as we built butane inventory for the blending season.

The Partnership is in compliance with all of its debt covenants and has no upcoming debt maturities.

First Quarter Conference Call Information

A conference call to discuss NGL’s results of operations is scheduled for 4:00 pm Central Time on Thursday, August 7, 2025. Analysts, investors, and other interested parties may join the webcast via the event link: or by dialing (877) 545-0523 and providing conference code: 368120. An archived audio replay of the call will be available for 14 days, which can be accessed by dialing (877) 481-4010 and providing replay passcode 52742.

Non-GAAP Financial Measures

We define EBITDA as net income (loss) attributable to NGL Energy Partners LP, plus interest expense, income tax expense (benefit), and depreciation and amortization expense. We define Adjusted EBITDA as EBITDA excluding net unrealized gains and losses on derivatives, lower of cost or net realizable value adjustments, gains and losses on disposal or impairment of assets, gains and losses on early extinguishment of liabilities, revaluation of liabilities and other. EBITDA and Adjusted EBITDA should not be considered as alternatives to net income, income from continuing operations before income taxes, cash flows from operating activities, or any other measure of financial performance calculated in accordance with GAAP, as those items are used to measure operating performance, liquidity or the ability to service debt obligations. We believe that EBITDA provides additional information to investors for evaluating our ability to make quarterly distributions to our unitholders and is presented solely as a supplemental measure. We believe that Adjusted EBITDA provides additional information to investors for evaluating our financial performance without regard to our financing methods, capital structure and historical cost basis. Further, EBITDA and Adjusted EBITDA, as we define them, may not be comparable to EBITDA, Adjusted EBITDA, or similarly titled measures used by other entities.

For purposes of our Adjusted EBITDA calculation, we make a distinction between realized and unrealized gains and losses on derivatives. During the period when a derivative contract is open, we record changes in the fair value of the derivative as an unrealized gain or loss. When a derivative contract matures or is settled, we reverse the previously recorded unrealized gain or loss and record a realized gain or loss.

Distributable Cash Flow is defined as Adjusted EBITDA minus maintenance capital expenditures, income tax expense, cash interest expense, preferred unit distributions paid and other. Maintenance capital expenditures represent capital expenditures necessary to maintain the Partnership’s operating capacity. Distributable Cash Flow is a performance metric used by senior management to compare cash flows generated by the Partnership (excluding growth capital expenditures and prior to the establishment of any retained cash reserves by the board of directors of our general partner) to the cash distributions expected to be paid to unitholders. Using this metric, management can quickly compute the coverage ratio of estimated cash flows to planned cash distributions. This financial measure also is important to investors as an indicator of whether the Partnership is generating cash flow at a level that can sustain, or support an increase in, quarterly distribution rates. Actual distribution amounts are set by the board of directors of our general partner.

We do not provide a reconciliation for non-GAAP estimates on a forward-looking basis where we are unable to provide a meaningful calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing or amount of various items that would impact the most directly comparable forward-looking U.S. GAAP financial measure that have not yet occurred, are out of the Partnership’s control and/or cannot be reasonably predicted. Forward-looking non-GAAP financial measures provided without the most directly comparable U.S. GAAP financial measures may vary materially from the corresponding U.S. GAAP financial measures.

Forward-Looking Statements

This press release includes “forward-looking statements.� All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties. While NGL believes such forward-looking statements are reasonable, NGL cannot assure they will prove to be correct. The forward-looking statements involve risks and uncertainties that affect operations, financial performance, and other factors as discussed in filings with the Securities and Exchange Commission. Other factors that could impact any forward-looking statements are those risks described in NGL’s Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and other public filings. You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors.� NGL undertakes no obligation to publicly update or revise any forward-looking statements except as required by law.

NGL provides Adjusted EBITDA guidance that does not include certain charges and costs, which in future periods are generally expected to be similar to the kinds of charges and costs excluded from Adjusted EBITDA in prior periods, such as income taxes, interest and other non-operating items, depreciation and amortization, net unrealized gains and losses on derivatives, lower of cost or net realizable value adjustments, gains and losses on disposal or impairment of assets, gains and losses on early extinguishment of liabilities, acquisition expense, revaluation of liabilities and items that are unusual in nature or infrequently occurring. The exclusion of these charges and costs in future periods will have a significant impact on the Partnership’s Adjusted EBITDA, and the Partnership is not able to provide a reconciliation of its Adjusted EBITDA guidance to net income (loss) without unreasonable efforts due to the uncertainty and variability of the nature and amount of these future charges and costs and the Partnership believes that such reconciliation, if possible, would imply a degree of precision that would be potentially confusing or misleading to investors.

About NGL Energy Partners LP

NGL Energy Partners LP, a Delaware master limited partnership, operates the largest integrated network of large diameter wastewater pipelines, disposal wells and produced water handling systems in the Delaware Basin. NGL also operates wastewater disposal in the Eagle Ford and DJ Basins. In addition, NGL markets and provides other logistics services for crude oil, through its ownership of the Grand Mesa Pipeline System, Cushing terminal and other Gulf Coast terminals. For further information, visit the Partnership’s website at .

NGL ENERGY PARTNERS LP AND SUBSIDIARIES

Unaudited Condensed Consolidated Balance Sheets

(in Thousands, except unit amounts)

Ìý

June 30, 2025

Ìý

March 31, 2025

ASSETS

Ìý

Ìý

Ìý

CURRENT ASSETS:

Ìý

Ìý

Ìý

Cash and cash equivalents

$

5,441

Ìý

Ìý

$

5,649

Ìý

Accounts receivable, net of allowance for expected credit losses of $1,270 and $3,689, respectively

Ìý

469,991

Ìý

Ìý

Ìý

579,468

Ìý

Accounts receivable-affiliates

Ìý

154

Ìý

Ìý

Ìý

730

Ìý

Inventories

Ìý

81,479

Ìý

Ìý

Ìý

69,916

Ìý

Prepaid expenses and other current assets

Ìý

27,916

Ìý

Ìý

Ìý

63,651

Ìý

Assets held for sale

Ìý

310

Ìý

Ìý

Ìý

175,207

Ìý

Assets of discontinued operations

Ìý

288

Ìý

Ìý

Ìý

67,432

Ìý

Total current assets

Ìý

585,579

Ìý

Ìý

Ìý

962,053

Ìý

PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of $1,144,479 and $1,104,582, respectively

Ìý

2,036,192

Ìý

Ìý

Ìý

2,066,847

Ìý

GOODWILL

Ìý

599,348

Ìý

Ìý

Ìý

599,348

Ìý

INTANGIBLE ASSETS, net of accumulated amortization of $354,699 and $340,334, respectively

Ìý

838,502

Ìý

Ìý

Ìý

851,347

Ìý

OPERATING LEASE RIGHT-OF-USE ASSETS

Ìý

113,036

Ìý

Ìý

Ìý

109,870

Ìý

OTHER NONCURRENT ASSETS

Ìý

15,599

Ìý

Ìý

Ìý

19,975

Ìý

Total assets

$

4,188,256

Ìý

Ìý

$

4,609,440

Ìý

LIABILITIES AND EQUITY

Ìý

Ìý

Ìý

CURRENT LIABILITIES:

Ìý

Ìý

Ìý

Accounts payable

$

312,804

Ìý

Ìý

$

461,980

Ìý

Accounts payable-affiliates

Ìý

1

Ìý

Ìý

Ìý

102

Ìý

Accrued expenses and other payables

Ìý

105,740

Ìý

Ìý

Ìý

135,233

Ìý

Advance payments received from customers

Ìý

11,521

Ìý

Ìý

Ìý

10,347

Ìý

Current maturities of long-term debt

Ìý

8,842

Ìý

Ìý

Ìý

8,805

Ìý

Operating lease obligations

Ìý

29,193

Ìý

Ìý

Ìý

27,911

Ìý

Liabilities held for sale

Ìý

�

Ìý

Ìý

Ìý

42,103

Ìý

Liabilities of discontinued operations

Ìý

644

Ìý

Ìý

Ìý

52,749

Ìý

Total current liabilities

Ìý

468,745

Ìý

Ìý

Ìý

739,230

Ìý

LONG-TERM DEBT, net of debt issuance costs of $41,010 and $43,144, respectively, and current maturities

Ìý

2,870,613

Ìý

Ìý

Ìý

2,961,703

Ìý

OPERATING LEASE OBLIGATIONS

Ìý

88,445

Ìý

Ìý

Ìý

85,240

Ìý

OTHER NONCURRENT LIABILITIES

Ìý

130,715

Ìý

Ìý

Ìý

125,897

Ìý

Ìý

Ìý

Ìý

Ìý

CLASS D 9.00% PREFERRED UNITS, 530,000 and 600,000 preferred units issued and outstanding, respectively

Ìý

486,843

Ìý

Ìý

Ìý

551,097

Ìý

REDEEMABLE NONCONTROLLING INTERESTS

Ìý

441

Ìý

Ìý

Ìý

424

Ìý

Ìý

Ìý

Ìý

Ìý

EQUITY:

Ìý

Ìý

Ìý

General partner, representing a 0.1% interest, 130,269 and 132,145 notional units, respectively

Ìý

(52,907

)

Ìý

Ìý

(52,913

)

Limited partners, representing a 99.9% interest, 130,138,928 and 132,012,766 common units issued and outstanding, respectively

Ìý

(173,027

)

Ìý

Ìý

(170,275

)

Class B preferred limited partners, 12,585,642 and 12,585,642 preferred units issued and outstanding, respectively

Ìý

305,468

Ìý

Ìý

Ìý

305,468

Ìý

Class C preferred limited partners, 1,800,000 and 1,800,000 preferred units issued and outstanding, respectively

Ìý

42,891

Ìý

Ìý

Ìý

42,891

Ìý

Accumulated other comprehensive income

Ìý

�

Ìý

Ìý

Ìý

9

Ìý

Noncontrolling interests

Ìý

20,029

Ìý

Ìý

Ìý

20,669

Ìý

Total equity

Ìý

142,454

Ìý

Ìý

Ìý

145,849

Ìý

Total liabilities and equity

$

4,188,256

Ìý

Ìý

$

4,609,440

Ìý

NGL ENERGY PARTNERS LP AND SUBSIDIARIES

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, except unit and per unit amounts)

Ìý

Ìý

Three Months Ended June 30,

Ìý

Ìý

2025

Ìý

2024

REVENUES:

Ìý

Ìý

Ìý

Ìý

Product

Ìý

$

436,418

Ìý

Ìý

$

589,874

Ìý

Service and other

Ìý

Ìý

185,738

Ìý

Ìý

Ìý

169,360

Ìý

Total Revenues

Ìý

Ìý

622,156

Ìý

Ìý

Ìý

759,234

Ìý

COST OF SALES:

Ìý

Ìý

Ìý

Ìý

Product

Ìý

Ìý

370,210

Ìý

Ìý

Ìý

520,156

Ìý

Service and other

Ìý

Ìý

12,602

Ìý

Ìý

Ìý

19,149

Ìý

Total Cost of Sales

Ìý

Ìý

382,812

Ìý

Ìý

Ìý

539,305

Ìý

OPERATING COSTS AND EXPENSES:

Ìý

Ìý

Ìý

Ìý

Operating

Ìý

Ìý

70,768

Ìý

Ìý

Ìý

71,388

Ìý

General and administrative

Ìý

Ìý

13,740

Ìý

Ìý

Ìý

14,964

Ìý

Depreciation and amortization

Ìý

Ìý

66,585

Ìý

Ìý

Ìý

62,164

Ìý

Gain on disposal or impairment of assets, net

Ìý

Ìý

(9,199

)

Ìý

Ìý

(10,666

)

Operating Income

Ìý

Ìý

97,450

Ìý

Ìý

Ìý

82,079

Ìý

OTHER INCOME (EXPENSE):

Ìý

Ìý

Ìý

Ìý

Equity in earnings of unconsolidated entities

Ìý

Ìý

201

Ìý

Ìý

Ìý

300

Ìý

Interest expense

Ìý

Ìý

(65,545

)

Ìý

Ìý

(69,739

)

Gain on early extinguishment of liabilities, net

Ìý

Ìý

1,492

Ìý

Ìý

Ìý

�

Ìý

Other (expense) income, net

Ìý

Ìý

(3,515

)

Ìý

Ìý

164

Ìý

Income From Continuing Operations Before Income Taxes

Ìý

Ìý

30,083

Ìý

Ìý

Ìý

12,804

Ìý

INCOME TAX BENEFIT

Ìý

Ìý

182

Ìý

Ìý

Ìý

4,799

Ìý

Income From Continuing Operations

Ìý

Ìý

30,265

Ìý

Ìý

Ìý

17,603

Ìý

Income (Loss) From Discontinued Operations, net of Tax

Ìý

Ìý

39,379

Ìý

Ìý

Ìý

(7,128

)

Net Income

Ìý

Ìý

69,644

Ìý

Ìý

Ìý

10,475

Ìý

LESS: NET INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO NONREDEEMABLE NONCONTROLLING INTERESTS

Ìý

Ìý

(705

)

Ìý

Ìý

(792

)

LESS: NET INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO REDEEMABLE NONCONTROLLING INTERESTS

Ìý

Ìý

(17

)

Ìý

Ìý

�

Ìý

NET INCOME ATTRIBUTABLE TO NGL ENERGY PARTNERS LP

Ìý

$

68,922

Ìý

Ìý

$

9,683

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

NET LOSS FROM CONTINUING OPERATIONS ALLOCATED TO COMMON UNITHOLDERS

Ìý

$

(34,024

)

Ìý

$

(11,991

)

NET INCOME (LOSS) FROM DISCONTINUED OPERATIONS ALLOCATED TO COMMON UNITHOLDERS

Ìý

Ìý

39,340

Ìý

Ìý

Ìý

(7,121

)

NET INCOME (LOSS) ALLOCATED TO COMMON UNITHOLDERS

Ìý

$

5,316

Ìý

Ìý

$

(19,112

)

BASIC AND DILUTED INCOME (LOSS) PER COMMON UNIT

Ìý

Ìý

Ìý

Ìý

Loss From Continuing Operations

Ìý

$

(0.26

)

Ìý

$

(0.09

)

Income (Loss) From Discontinued Operations, net of Tax

Ìý

$

0.30

Ìý

Ìý

$

(0.05

)

Net Income (Loss)

Ìý

$

0.04

Ìý

Ìý

$

(0.14

)

BASIC AND DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING

Ìý

Ìý

131,747,544

Ìý

Ìý

Ìý

132,512,766

Ìý

EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW RECONCILIATION

(Unaudited)

The following table reconciles NGL’s net income to NGL’s EBITDA, Adjusted EBITDA and Distributable Cash Flow for the periods indicated:

Ìý

Ìý

Three Months Ended June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

(in thousands)

Net income

Ìý

$

69,644

Ìý

Ìý

$

10,475

Ìý

Less: Net income from continuing operations attributable to nonredeemable noncontrolling interests

Ìý

Ìý

(705

)

Ìý

Ìý

(792

)

Less: Net income from continuing operations attributable to redeemable noncontrolling interests

Ìý

Ìý

(17

)

Ìý

Ìý

�

Ìý

Net income attributable to NGL Energy Partners LP

Ìý

Ìý

68,922

Ìý

Ìý

Ìý

9,683

Ìý

Interest expense

Ìý

Ìý

65,525

Ìý

Ìý

Ìý

69,738

Ìý

Income tax benefit

Ìý

Ìý

(182

)

Ìý

Ìý

(4,796

)

Depreciation and amortization

Ìý

Ìý

65,826

Ìý

Ìý

Ìý

61,849

Ìý

EBITDA

Ìý

Ìý

200,091

Ìý

Ìý

Ìý

136,474

Ìý

Net unrealized (gains) losses on derivatives

Ìý

Ìý

(7,540

)

Ìý

Ìý

17,956

Ìý

Lower of cost or net realizable value adjustments (1)

Ìý

Ìý

(2,944

)

Ìý

Ìý

(330

)

Gain on disposal or impairment of assets, net (2)

Ìý

Ìý

(47,579

)

Ìý

Ìý

(10,666

)

Gain on early extinguishment of liabilities, net

Ìý

Ìý

(1,492

)

Ìý

Ìý

�

Ìý

Other (3)

Ìý

Ìý

4,431

Ìý

Ìý

Ìý

908

Ìý

Adjusted EBITDA

Ìý

$

144,967

Ìý

Ìý

$

144,342

Ìý

Adjusted EBITDA - Discontinued Operations (4)

Ìý

$

995

Ìý

Ìý

$

5,722

Ìý

Adjusted EBITDA - Continuing Operations

Ìý

$

143,972

Ìý

Ìý

$

138,620

Ìý

Less: Cash interest expense (5)

Ìý

Ìý

61,791

Ìý

Ìý

Ìý

67,218

Ìý

Less: Income tax benefit

Ìý

Ìý

(182

)

Ìý

Ìý

(4,799

)

Less: Maintenance capital expenditures

Ìý

Ìý

11,099

Ìý

Ìý

Ìý

22,804

Ìý

Less: Preferred unit distributions paid

Ìý

Ìý

31,536

Ìý

Ìý

Ìý

218,091

Ìý

Less: Other (6)

Ìý

Ìý

1,292

Ìý

Ìý

Ìý

65

Ìý

Distributable Cash Flow

Ìý

$

38,436

Ìý

Ìý

$

(164,759

)

Ìý

(1)

Lower of cost or net realizable value adjustments in the table above differ from lower of cost or net realizable value adjustments reported in our unaudited condensed consolidated statements of cash flows in the Partnership’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, as the amounts reported in the table above represent the change in lower of cost or net realizable value adjustments recorded in the unaudited condensed consolidated statements of operations, which includes reversals, whereas the amounts reported in our unaudited condensed consolidated statements of cash flows represent the lower of cost or net realizable value adjustments recorded at the balance sheet date.

(2)

Excludes amounts related to unconsolidated entities and noncontrolling interests.

(3)

Amounts represent accretion expense for asset retirement obligations, expenses incurred related to legal and advisory costs associated with acquisitions and dispositions, unrealized gains and losses on investments and marketable securities and a loss from a legal dispute.

(4)

Amounts include our refined products and biodiesel businesses.

(5)

Amounts represent interest expense payable in cash, excluding changes in the accrued interest balance.

(6)

Amounts represent cash paid to settle asset retirement obligations.

ADJUSTED EBITDA RECONCILIATION BY SEGMENT

(unaudited)

Ìý

Three Months Ended June 30, 2025

Ìý

Water

Solutions

Ìý

Crude Oil

Logistics

Ìý

Liquids

Logistics

Ìý

Corporate

and Other

Ìý

Continuing
Operations

Ìý

Discontinued
Operations

Ìý

Consolidated

Ìý

(in thousands)

Operating income (loss)

$

84,947

Ìý

Ìý

$

672

Ìý

Ìý

$

23,732

Ìý

Ìý

$

(11,901

)

Ìý

$

97,450

Ìý

Ìý

$

�

Ìý

$

97,450

Ìý

Depreciation and amortization

Ìý

58,076

Ìý

Ìý

Ìý

6,065

Ìý

Ìý

Ìý

1,567

Ìý

Ìý

Ìý

877

Ìý

Ìý

Ìý

66,585

Ìý

Ìý

Ìý

�

Ìý

Ìý

66,585

Ìý

Net unrealized gains on derivatives

Ìý

(3,514

)

Ìý

Ìý

(1,132

)

Ìý

Ìý

(2,879

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(7,525

)

Ìý

Ìý

�

Ìý

Ìý

(7,525

)

Lower of cost or net realizable value adjustments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,944

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,944

)

Ìý

Ìý

�

Ìý

Ìý

(2,944

)

Loss (gain) on disposal or impairment of assets, net

Ìý

3,536

Ìý

Ìý

Ìý

3,921

Ìý

Ìý

Ìý

(16,655

)

Ìý

Ìý

(1

)

Ìý

Ìý

(9,199

)

Ìý

Ìý

�

Ìý

Ìý

(9,199

)

Other (expense) income, net

Ìý

(133

)

Ìý

Ìý

1

Ìý

Ìý

Ìý

(328

)

Ìý

Ìý

(3,055

)

Ìý

Ìý

(3,515

)

Ìý

Ìý

�

Ìý

Ìý

(3,515

)

Adjusted EBITDA attributable to unconsolidated entities

Ìý

221

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

225

Ìý

Ìý

Ìý

�

Ìý

Ìý

225

Ìý

Adjusted EBITDA attributable to noncontrolling interests

Ìý

(1,485

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(68

)

Ìý

Ìý

(1,553

)

Ìý

Ìý

�

Ìý

Ìý

(1,553

)

Other

Ìý

1,221

Ìý

Ìý

Ìý

56

Ìý

Ìý

Ìý

374

Ìý

Ìý

Ìý

2,797

Ìý

Ìý

Ìý

4,448

Ìý

Ìý

Ìý

�

Ìý

Ìý

4,448

Ìý

Discontinued operations

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

995

Ìý

Ìý

995

Ìý

Adjusted EBITDA

$

142,869

Ìý

Ìý

$

9,583

Ìý

Ìý

$

2,871

Ìý

Ìý

$

(11,351

)

Ìý

$

143,972

Ìý

Ìý

$

995

Ìý

$

144,967

Ìý

Ìý

Three Months Ended June 30, 2024

Ìý

Water

Solutions

Ìý

Crude Oil

Logistics

Ìý

Liquids

Logistics

Ìý

Corporate

and Other

Ìý

Continuing
Operations

Ìý

Discontinued
Operations

Ìý

Consolidated

Ìý

(in thousands)

Operating income (loss)

$

84,358

Ìý

Ìý

$

14,089

Ìý

Ìý

$

(4,422

)

Ìý

$

(11,946

)

Ìý

$

82,079

Ìý

Ìý

$

�

Ìý

$

82,079

Ìý

Depreciation and amortization

Ìý

52,712

Ìý

Ìý

Ìý

6,441

Ìý

Ìý

Ìý

2,356

Ìý

Ìý

Ìý

655

Ìý

Ìý

Ìý

62,164

Ìý

Ìý

Ìý

�

Ìý

Ìý

62,164

Ìý

Net unrealized (gains) losses on derivatives

Ìý

(861

)

Ìý

Ìý

(1,980

)

Ìý

Ìý

7,753

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,912

Ìý

Ìý

Ìý

�

Ìý

Ìý

4,912

Ìý

Lower of cost or net realizable value adjustments

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(13

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(13

)

Ìý

Ìý

�

Ìý

Ìý

(13

)

(Gain) loss on disposal or impairment of assets, net

Ìý

(10,696

)

Ìý

Ìý

30

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(10,666

)

Ìý

Ìý

�

Ìý

Ìý

(10,666

)

Other income, net

Ìý

106

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

19

Ìý

Ìý

Ìý

37

Ìý

Ìý

Ìý

164

Ìý

Ìý

Ìý

�

Ìý

Ìý

164

Ìý

Adjusted EBITDA attributable to unconsolidated entities

Ìý

387

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(16

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

371

Ìý

Ìý

Ìý

�

Ìý

Ìý

371

Ìý

Adjusted EBITDA attributable to noncontrolling interests

Ìý

(1,314

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,314

)

Ìý

Ìý

�

Ìý

Ìý

(1,314

)

Other

Ìý

911

Ìý

Ìý

Ìý

53

Ìý

Ìý

Ìý

59

Ìý

Ìý

Ìý

(100

)

Ìý

Ìý

923

Ìý

Ìý

Ìý

�

Ìý

Ìý

923

Ìý

Discontinued operations

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,722

Ìý

Ìý

5,722

Ìý

Adjusted EBITDA

$

125,603

Ìý

Ìý

$

18,635

Ìý

Ìý

$

5,736

Ìý

Ìý

$

(11,354

)

Ìý

$

138,620

Ìý

Ìý

$

5,722

Ìý

$

144,342

Ìý

OPERATIONAL DATA

(Unaudited)

Ìý

Three Months Ended

Ìý

June 30,

Ìý

2025

Ìý

2024

Ìý

(in thousands, except per day amounts)

Water Solutions:

Ìý

Ìý

Ìý

Produced water processed (barrels per day)

Ìý

Ìý

Ìý

Delaware Basin

2,411,622

Ìý

2,161,362

Eagle Ford Basin

200,773

Ìý

176,306

DJ Basin

159,219

Ìý

127,698

Total

2,771,614

Ìý

2,465,366

Recycled water (barrels per day)

239,437

Ìý

104,432

Total (barrels per day)

3,011,051

Ìý

2,569,798

Skim oil sold (barrels per day)

4,603

Ìý

4,425

Ìý

Ìý

Ìý

Ìý

Crude Oil Logistics:

Ìý

Ìý

Ìý

Crude oil sold (barrels)

2,424

Ìý

3,174

Crude oil transported on owned pipelines (barrels)

4,990

Ìý

5,713

Crude oil storage capacity - owned and leased (barrels) (1)

5,232

Ìý

5,232

Crude oil inventory (barrels) (1)

391

Ìý

524

Ìý

Ìý

Ìý

Ìý

Liquids Logistics:

Ìý

Ìý

Ìý

Butane sold (gallons)

96,938

Ìý

95,189

Propane sold (gallons)

66,775

Ìý

112,504

Other products sold (gallons)

71,616

Ìý

62,171

Natural gas liquids storage capacity - owned and leased (gallons) (1)

52,721

Ìý

122,831

Butane inventory (gallons) (1)

40,177

Ìý

52,667

Propane inventory (gallons) (1)

13,283

Ìý

55,676

Other products inventory (gallons) (1)

6,017

Ìý

4,576

Ìý

Ìý

(1)

Information is presented as of June 30, 2025 and June 30, 2024, respectively.

Ìý

David Sullivan, 918-495-4631

Senior Vice President - Finance

[email protected]

Source: NGL Energy Partners LP

Ngl Energy Partners Lp

NYSE:NGL

NGL Rankings

NGL Latest News

NGL Latest SEC Filings

NGL Stock Data

529.37M
115.44M
12.55%
47.16%
2.21%
Oil & Gas Midstream
Natural Gas Transmission
United States
TULSA