WESTERN MIDSTREAM ANNOUNCES SECOND-QUARTER 2025 RESULTS
Western Midstream (NYSE:WES) reported strong Q2 2025 results with record Adjusted EBITDA of $617.9 million and Net income of $333.8 million. The company announced two major strategic moves: the acquisition of Aris Water Solutions for $2.0 billion and the sanctioning of a new 300 MMcf/d cryogenic processing train at North Loving plant.
Q2 operational highlights include record Delaware Basin throughput across all products: natural gas (2.1 Bcf/d), crude oil/NGLs (269 MBbls/d), and produced water (1,242 MBbls/d). The company maintained its quarterly distribution of $0.910 per unit and reaffirmed its 2025 guidance with Adjusted EBITDA of $2.350-2.550 billion.
The Aris acquisition is expected to be accretive to 2026 Free Cash Flow per unit, targeting $40 million in annual cost synergies while maintaining a pro forma net leverage of approximately 3.0x.Western Midstream (NYSE:WES) ha riportato risultati solidi per il secondo trimestre del 2025 con un Adjusted EBITDA record di 617,9 milioni di dollari e un utile netto di 333,8 milioni di dollari. L'azienda ha annunciato due importanti mosse strategiche: l'acquisizione di Aris Water Solutions per 2,0 miliardi di dollari e l'approvazione di una nuova unità di lavorazione criogenica da 300 MMcf/giorno presso l'impianto di North Loving.
Tra i principali risultati operativi del secondo trimestre si segnala il record di throughput nel Delaware Basin per tutti i prodotti: gas naturale (2,1 Bcf/giorno), petrolio greggio/NGL (269 MBbl/giorno) e acqua prodotta (1.242 MBbl/giorno). L'azienda ha mantenuto la distribuzione trimestrale di 0,910 dollari per unità e ha confermato le previsioni per il 2025 con un Adjusted EBITDA compreso tra 2,350 e 2,550 miliardi di dollari.
L'acquisizione di Aris dovrebbe incrementare il Free Cash Flow per unità nel 2026, puntando a 40 milioni di dollari di sinergie di costo annuali mantenendo un leverage netto pro forma di circa 3,0x.
Western Midstream (NYSE:WES) reportó sólidos resultados en el segundo trimestre de 2025 con un EBITDA ajustado récord de 617,9 millones de dólares y una utilidad neta de 333,8 millones de dólares. La compañía anunció dos movimientos estratégicos importantes: la adquisición de Aris Water Solutions por 2.000 millones de dólares y la aprobación de una nueva línea de procesamiento criogénico de 300 MMcf/d en la planta de North Loving.
Los aspectos operativos destacados del segundo trimestre incluyen un récord de producción en la Cuenca Delaware para todos los productos: gas natural (2,1 Bcf/d), petróleo crudo/NGLs (269 MBbl/d) y agua producida (1,242 MBbl/d). La empresa mantuvo su distribución trimestral de 0,910 dólares por unidad y reafirmó su guía para 2025 con un EBITDA ajustado de entre 2.350 y 2.550 millones de dólares.
Se espera que la adquisición de Aris sea accretiva para el flujo de caja libre por unidad en 2026, con un objetivo de 40 millones de dólares en sinergias de costos anuales manteniendo un apalancamiento neto proforma de aproximadamente 3,0x.
Western Midstream (NYSE:WES)� 2025� 2분기� 조정 EBITDA 6� 1,790� 달러� 기록적인 실적� 순이� 3� 3,380� 달러� 보고했습니다. 회사� � 가지 주요 전략� 조치� 발표했는�, Aris Water Solutions� 20� 달러� 인수하고 North Loving 공장� 새로� 300 MMcf/� 용량� 극저� 처리 설비� 승인� 것입니다.
2분기 운영 하이라이트로� 천연가�(2.1 Bcf/�), 원유/NGL(269 MBbl/�), 생산�(1,242 MBbl/�) � 모든 제품에서 델라웨어 분지 처리� 기록� 포함됩니�. 회사� 분기� 배당금으� 주당 0.910달러� 유지했으�, 2025� 조정 EBITDA 가이드� 23� 5천만 달러에서 25� 5천만 달러 사이� 재확인했습니�.
Aris 인수� 2026� 단위� 자유 현금 흐름 증가� 기여� 것으� 예상되며, 연간 4,000� 달러� 비용 시너지� 목표� 하면� 프로포마 순부채비� � 3.0배를 유지� 계획입니�.
Western Midstream (NYSE:WES) a annoncé de solides résultats pour le deuxième trimestre 2025 avec un EBITDA ajusté record de 617,9 millions de dollars et un bénéfice net de 333,8 millions de dollars. La société a annoncé deux mouvements stratégiques majeurs : l'acquisition d'Aris Water Solutions pour 2,0 milliards de dollars et l'approbation d'une nouvelle unité de traitement cryogénique de 300 MMcf/jour à l'usine de North Loving.
Les faits marquants opérationnels du deuxième trimestre incluent un débit record dans le bassin du Delaware pour tous les produits : gaz naturel (2,1 Bcf/jour), pétrole brut/NGLs (269 MBbl/jour) et eau produite (1 242 MBbl/jour). La société a maintenu sa distribution trimestrielle de 0,910 $ par unité et a réaffirmé ses prévisions pour 2025 avec un EBITDA ajusté compris entre 2,350 et 2,550 milliards de dollars.
L'acquisition d'Aris devrait être bénéfique pour le flux de trésorerie disponible par unité en 2026, visant 40 millions de dollars de synergies de coûts annuelles tout en maintenant un effet de levier net pro forma d'environ 3,0x.
Western Midstream (NYSE:WES) meldete starke Ergebnisse für das zweite Quartal 2025 mit einem rekordverdächtigen bereinigten EBITDA von 617,9 Millionen US-Dollar und einem Nettogewinn von 333,8 Millionen US-Dollar. Das Unternehmen kündigte zwei bedeutende strategische Schritte an: die Übernahme von Aris Water Solutions für 2,0 Milliarden US-Dollar und die Genehmigung einer neuen 300 MMcf/Tag kryogenen Verarbeitungsanlage im North Loving Werk.
Zu den operativen Highlights des zweiten Quartals zählt ein rekordverdächtiger Durchsatz im Delaware-Becken für alle Produkte: Erdgas (2,1 Bcf/Tag), Rohöl/NGLs (269 MBbl/Tag) und produziertes Wasser (1.242 MBbl/Tag). Das Unternehmen hielt seine vierteljährliche Ausschüttung von 0,910 US-Dollar pro Einheit aufrecht und bestätigte seine Prognose für 2025 mit einem bereinigten EBITDA von 2,350 bis 2,550 Milliarden US-Dollar.
Die Übernahme von Aris wird voraussichtlich den Free Cash Flow pro Einheit im Jahr 2026 erhöhen, mit dem Ziel von 40 Millionen US-Dollar jährlichen Kostensynergien und der Aufrechterhaltung einer pro-forma Nettoverschuldung von etwa dem 3,0-fachen.
- Record Q2 Adjusted EBITDA of $617.9 million
- Sequential throughput growth across all products: natural gas (3%), crude oil/NGLs (6%), produced water (4%)
- Strategic acquisition of Aris Water Solutions for $2.0 billion, making WES the largest three-stream midstream provider in Delaware Basin
- New 300 MMcf/d processing capacity expansion at North Loving plant
- Maintained strong quarterly distribution of $0.910 per unit ($3.64 annualized)
- Retired $337 million of senior notes with cash on hand
- Expected $40 million in annual cost synergies from Aris acquisition
- Free Cash Flow after distributions decreased to $33.1 million
- Significant capital deployment required for Aris acquisition ($2.0 billion enterprise value)
- North Loving Train II won't be in service until Q2 2027
Insights
WES reports record Q2 EBITDA of $617.9M, announces $2B Aris acquisition, and maintains strong growth trajectory with infrastructure expansion.
Western Midstream's Q2 2025 results demonstrate robust operational performance with record second-quarter Adjusted EBITDA of
The company's throughput metrics show strong sequential growth across all product categories:
The Aris acquisition represents a strategic expansion of WES's water business, enhancing its competitive position as a three-stream midstream provider in the Delaware Basin. Management expects approximately
The North Loving Train II expansion will increase WES's West Texas processing capacity to approximately 2.5 Bcf/d, solidifying its position as a leading natural gas processor in the Delaware Basin. This investment reflects management's confidence in sustained producer activity based on multi-year throughput forecasts and customer discussions.
WES maintained its quarterly distribution at
WES delivered strong financial performance in Q2 2025, generating
Cash flow metrics remained healthy with
The balance sheet management has been prudent, with
Capital expenditures totaled
The Aris acquisition represents significant financial and strategic value, targeting
WES is effectively balancing organic growth investments, strategic M&A, and unitholder returns while maintaining financial discipline. The company's investment-grade credit ratings provide additional flexibility to execute on its growth strategy while preserving balance sheet strength. The continued volume growth across all product types should support sustainable cash flow generation through 2025 and beyond.
EXECUTING ON CORE GROWTH STRATEGY AND REAFFIRMING 2025 FINANCIAL GUIDANCE RANGES
- Reported second-quarter 2025 Net income attributable to limited partners of
, generating record second-quarter Adjusted EBITDA(1) of$333.8 million .$617.9 million - Reported second-quarter 2025 Cash flows provided by operating activities of
, generating second-quarter Free Cash Flow(1) of$564.0 million .$388.4 million - Announced a second-quarter distribution of
per unit, which is consistent with the prior quarter's distribution, or$0.91 0 per unit on an annualized basis.$3.64 - Executing on growth strategy by announcing an agreement to acquire Aris Water Solutions, Inc. and sanctioning a new 300 MMcf/d cryogenic natural-gas processing train at the North Loving plant in the
Delaware Basin. - Reaffirming 2025 Adjusted EBITDA(2), total capital expenditures(3), and Free Cash Flow(2) guidance ranges of
to$2.35 0 billion ,$2.55 0 billion to$625 million , and$775 million to$1.27 5 billion , respectively.$1.47 5 billion
RECENT HIGHLIGHTS
- Achieved sequential throughput growth across all products of 3-percent, 6-percent, and 4-percent for natural gas, crude oil and NGLs, and produced water, respectively.
- Gathered record
Delaware Basin natural-gas throughput of 2.1 Bcf/d for the second quarter, representing a 7-percent sequential-quarter increase. - Gathered record
Delaware Basin crude-oil and NGLs throughput of 269 MBbls/d for the second quarter, representing a 5-percent sequential-quarter increase. - Gathered record
Delaware Basin produced-water throughput of 1,242 MBbls/d for the second quarter, representing a 4-percent sequential-quarter increase. - Retired
of senior notes in June of 2025 with cash on hand.$337 million - Subsequent to quarter end, sanctioned a new 300 MMcf/d cryogenic processing train in the North Loving area of our
West Texas complex ("North Loving Train II") with an expected in-service date early in the second quarter of 2027. - Subsequent to quarter end, and as announced earlier today, executed an agreement to acquire Aris Water Solutions, Inc. ("Aris") (NYSE: ARIS) in a transaction with an enterprise value of approximately
, which is expected to close during the fourth quarter of 2025.$2.0 billion
On August14, 2025, WES will pay its second-quarter 2025 per-unit distribution of
Second-quarter 2025 natural-gas throughput(4) averaged 5.3 Bcf/d, representing a 3-percent sequential-quarter increase. Second-quarter 2025 crude-oil and NGLs throughput(4) averaged 532 MBbls/d, representing a 6-percent sequential-quarter increase. Second-quarter 2025 produced-water throughput(4) averaged 1,217 MBbls/d, representing a 4-percent sequential-quarter increase.
"WES had a successful second quarter as we generated the highest quarterly Adjusted EBITDA in our partnership's history, delivered increased throughput across all core operating basins and across all products, and executed on numerous significant growth initiatives," commented Oscar Brown, President and Chief Executive Officer. "Additionally, our strategic focus on productivity and efficiency has resulted in cost reductions and process improvements, which should help WES remain competitive and better execute on our near-term growth plans. These results have kept WES on track to achieve our annual throughput growth expectations, and we remain within our previously announced financial guidance ranges for the year."
"After evaluating multi-year throughput forecasts and conducting numerous discussions with our customers in
"Today, we also announced WES's acquisition of Aris in a transaction with an enterprise value of approximately
"Finally, we will remain focused on diligently executing our growth strategy, as the Aris acquisition, North Loving Train II, and other organic expansion projects, such as the Pathfinder pipeline, greatly support our growth outlook in 2026, 2027, and beyond. Our long-term contract portfolio, strong balance sheet, and investment-grade credit ratings all provide the financial flexibility needed to support our expansion plans over the coming years and generate value for our unitholders," concluded Mr. Brown.
GUIDANCE
Given the expected timing of closing within the fourth quarter, WES is not updating its 2025 financial guidance ranges and expects to incorporate the impact of the Aris acquisition into its 2026 guidance projections that will be announced in late February of 2026 in conjunction with WES's fourth-quarter 2025 earnings report.
CONFERENCE CALL TOMORROW AT 9:00 A.M. CT
WES will host a conference call on Thursday, August7, 2025, at 9:00 a.m. Central Time (10:00 a.m. Eastern Time) to discuss its second-quarter results. To access the live audio webcast of the conference call, please visit the investor relations section of the Partnership's website at . A small number of phone lines are available for analysts; individuals should dial 800-836-8184 (Domestic) or 646-357-8785 (International) ten to fifteen minutes before the scheduled conference call time. A replay of the live audio webcast can be accessed on the Partnership's website at for one year after the call.
For additional details on WES's financial and operational performance, please refer to the earnings slides and updated investor presentation available at .
ABOUT WESTERN MIDSTREAM
Western Midstream Partners, LP ("WES") is a master limited partnership formed to develop, acquire, own, and operate midstream assets. With midstream assets located in
For more information about WES, please visit .
(1) | Please see the definitions of the Partnership's non-GAAP measures at the end of this release and reconciliation of GAAP to non-GAAP measures. | |||||||||
(2) | This release contains certain forward-looking non-GAAP measure such as the Adjusted EBITDA range and Free Cash Flow range for year ending December 31, 2025. A reconciliation of the Adjusted EBITDA range to net cash provided by operating activities and net income (loss), and a reconciliation of the Free Cash Flow range to net cash provided by operating activities, is not provided because the items necessary to estimate such amounts are not reasonably estimable at this time. These items, net of tax, may include, but are not limited to, impairments of assets and other charges, divestiture costs, acquisition costs, or changes in accounting principles. All of these items could significantly impact such financial measures. At this time, WES is not able to estimate the aggregate impact, if any, of these items on future period reported earnings. Accordingly, WES is not able to provide a corresponding GAAP equivalent for the Adjusted EBITDA or Free Cash Flow ranges. | |||||||||
(3) | Accrual-based, includes equity investments, excludes capitalized interest, and excludes capital expenditures associated with the | |||||||||
(4) | Represents total throughput attributable to WES, which excludes (i) the |
NO OFFER OR SOLICITATION
This communication relates to a proposed business combination transaction (the "Transaction") between Western Midstream Partners, LP ("WES") and Aris Water Solutions, Inc. ("Aris"). This communication is for informational purposes only and does not constitute an offer to buy or sell or the solicitation of an offer to buy or sell any securities or a solicitation of any vote or approval, in any jurisdiction, pursuant to the Transaction or otherwise, nor shall there be any sale, issuance, exchange or transfer of the securities referred to in this document in any jurisdiction in contravention of applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
IMPORTANT ADDITIONAL INFORMATION
In connection with the Transaction, WES intends to file with the
Investors and security holders will be able to obtain free copies of the registration statement and the proxy statement/prospectus (when available) and all other documents filed or that will be filed with the SEC by WES or Aris through the website maintained by the SEC at . Copies of documents filed with the SEC by WES will be made available free of charge on WES's website at investors.westernmidstream.com, or by directing a request to Investor Relations, Western Midstream Partners, LP, 9950 Woodloch Forest Drive, Suite 2800,
PARTICIPANTS IN THE SOLICITATION
WES, its general partner and its general partner's director and officers and Aris and its directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the Transaction.
Information regarding directors and executive officers of WES's general partner, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth (i) in WES's Annual Report on 10-K for the year ended December 31, 2024, including under Part III, Item 10. Directors, Executive Officers, and Corporate Governance, Part III, Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters and Part III, Item 13. Certain Relationships and Related Transactions, and Director Independence, which was filed with the SEC on February 26, 2025 and is available at and (ii) to the extent holdings of WES's securities by the directors or executive officers of its general partner have changed since the amounts set forth in WES's Annual Report on Form 10-K for the year ended December 31, 2024, such changes have been or will be reflected on Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4, or Annual Statement of Changes in Beneficial Ownership on Form 5 filed with the SEC, which are available at .
Information regarding Aris's executive officers and directors, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth (i) in Aris's definitive proxy statement for its 2025 Annual Meeting of Stockholders, including under the headings "Proposal One � Election of Directors," "Executive Officers," "Executive Compensation," "Certain Relationships and Related Party Transactions" and "Beneficial Ownership of Securities," which was filed with the SEC on April 9, 2025 and is available at , and Aris's Annual Report on Form 10-K for the year ended December 31, 2024, which was filed with the SEC on February 27, 2025 and is available at and (ii) to the extent holdings of Aris's securities by its directors or executive officers have changed since the amounts set forth in Aris's definitive proxy statement for its 2025 Annual Meeting of Stockholders, such changes have been or will be reflected on Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4, or Annual Statement of Changes in Beneficial Ownership on Form 5 filed with the SEC, which are available at .
Investors may obtain additional information regarding the direct and indirect interests of those persons and other persons who may be deemed participants in the Transaction by reading the proxy statement/prospectus regarding the Transaction and other relevant materials to be filed with the SEC regarding the Transaction when they becomes available. Investors should read the proxy statement/prospectus carefully when it becomes available before making any voting or investment decisions. You may obtain free copies of these documents from WES or Aris as described above.
FORWARD-LOOKING STATEMENTS AND CAUTIONARY STATEMENTS
The foregoing contains "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 statements, other than statements of historical fact, included in this communication that address activities, events or developments that WES or Aris expects, believes or anticipates will or may occur in the future are forward-looking statements. Words such as "estimate," "project," "predict," "believe," "expect," "anticipate," "potential," "create," "intend," "could," "may," "should," "foresee," "plan," "will," "guidance," "outlook," "goal," "future," "assume," "forecast," "focus," "work," "continue" or the negative of such terms or other variations thereof and words and terms of similar substance used in connection with any discussion of future plans, actions, or events identify forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. These forward-looking statements include, but are not limited to, statements regarding the Transaction, the parties' ability to complete the Transaction and expected timing of completion, descriptions of the combined company and its operations, integration and transition plans, synergies, opportunities and anticipated future performance. There are a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements included in this communication. These include the expected timing and likelihood of completion of the Transaction, including the timing, receipt and terms and conditions of any required governmental and regulatory approvals of the Transaction that could reduce anticipated benefits or cause the parties to abandon the Transaction, the ability to successfully integrate the businesses, the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement, the possibility that stockholders of Aris may not approve the merger agreement, the risk that the parties may not be able to satisfy the conditions under the merger agreement in a timely manner or at all, risks related to disruption of management time from ongoing business operations due to the Transaction, the risk that any announcements relating to the Transaction could have adverse effects on the market price of WES's common units or Aris's Class A common stock, the risk that the Transaction and its announcement could have an adverse effect on the ability of WES and Aris to retain customers and retain and hire key personnel and maintain relationships with their suppliers and customers and on their operating results and businesses generally, the risk the pending Transaction could distract management of both entities and they will incur substantial costs, the risk that problems may arise in successfully integrating the businesses of the companies, which may result in the combined company not operating as effectively and efficiently as expected, the risk that the combined company may be unable to achieve synergies or it may take longer than expected to achieve those synergies and other important factors that could cause actual results to differ materially from those projected. All such factors are difficult to predict and are beyond WES's or Aris's control, including those detailed in WES's most recent Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K that are available on its website at investors.westernmidstream.com and on the SEC's website at , and those detailed inAris's most recent Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K that are available on Aris's website at ir.ariswater.com and on the SEC's website at . All forward-looking statements are based on assumptions that WES or Aris believe to be reasonable but that may not prove to be accurate. Any forward-looking statement speaks only as of the date on which such statement is made, and WES and Aris undertake no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law. Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof.
Source: Western Midstream Partners, LP
WESTERN MIDSTREAM CONTACTS
Daniel Jenkins
Director, Investor Relations
[email protected]
866.512.3523
Rhianna Disch
Manager, Investor Relations
[email protected]
866.512.3523
Western Midstream Partners, LP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
| ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
thousands except per-unit amounts | 2025 | 2024 | 2025 | 2024 | ||||
Revenues and other | ||||||||
Service revenues � fee based | $ 851,419 | $ 793,785 | $ 1,674,616 | $ 1,575,047 | ||||
Service revenues � product based | 50,442 | 61,466 | 109,694 | 128,206 | ||||
Product sales | 40,280 | 50,111 | 74,749 | 89,403 | ||||
Other | 181 | 267 | 379 | 702 | ||||
Total revenues and other | 942,322 | 905,629 | 1,859,438 | 1,793,358 | ||||
Equity income, net � related parties | 27,128 | 27,431 | 47,563 | 60,250 | ||||
Operating expenses | ||||||||
Cost of product | 42,681 | 54,010 | 84,173 | 100,089 | ||||
Operation and maintenance | 224,629 | 223,319 | 451,143 | 418,258 | ||||
General and administrative | 66,146 | 62,933 | 132,932 | 130,772 | ||||
Property and other taxes | 17,805 | 17,429 | 35,631 | 31,349 | ||||
Depreciation and amortization | 172,113 | 163,432 | 342,573 | 321,423 | ||||
Long-lived asset and other impairments | 686 | 1,530 | 689 | 1,553 | ||||
Total operating expenses | 524,060 | 522,653 | 1,047,141 | 1,003,444 | ||||
Gain (loss) on divestiture and other, net | (911) | 59,342 | (5,578) | 298,959 | ||||
Operating income (loss) | 444,479 | 469,749 | 854,282 | 1,149,123 | ||||
Interest expense | (95,170) | (90,522) | (192,463) | (185,028) | ||||
Gain (loss) on early extinguishment of debt | � | 4,879 | � | 5,403 | ||||
Other income (expense), net | 3,692 | 4,213 | 11,169 | 6,559 | ||||
Income (loss) before income taxes | 353,001 | 388,319 | 672,988 | 976,057 | ||||
Income tax expense (benefit) | 2,239 | 755 | 5,674 | 2,277 | ||||
Net income (loss) | 350,762 | 387,564 | 667,314 | 973,780 | ||||
Net income (loss) attributable to noncontrolling interests | 9,082 | 8,916 | 16,627 | 22,302 | ||||
Net income (loss) attributable to Western Midstream Partners, LP | $ 341,680 | $ 378,648 | $ 650,687 | $ 951,478 | ||||
Limited partners' interest in net income (loss): | ||||||||
Net income (loss) attributable to Western Midstream Partners, LP | $ 341,680 | $ 378,648 | $ 650,687 | $ 951,478 | ||||
General partner interest in net (income) loss | (7,930) | (8,807) | (15,100) | (22,137) | ||||
Limited partners' interest in net income (loss) | $ 333,750 | $ 369,841 | $ 635,587 | $ 929,341 | ||||
Net income (loss) per common unit � basic | $ 0.88 | $ 0.97 | $ 1.67 | $ 2.44 | ||||
Net income (loss) per common unit � diluted | $ 0.87 | $ 0.97 | $ 1.66 | $ 2.43 | ||||
Weighted-average common units outstanding � basic | 381,328 | 380,491 | 381,158 | 380,258 | ||||
Weighted-average common units outstanding � diluted | 382,326 | 382,253 | 382,398 | 381,933 |
Western Midstream Partners, LP CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | ||||
thousands except number of units | June 30, | December 31, | ||
Total current assets | $ 905,007 | $ 1,847,190 | ||
Net property, plant, and equipment | 9,740,204 | 9,714,609 | ||
Other assets | 1,514,318 | 1,582,986 | ||
Total assets | $ 12,159,529 | $ 13,144,785 | ||
Total current liabilities | $ 694,799 | $ 1,691,694 | ||
Long-term debt | 6,924,108 | 6,926,647 | ||
Asset retirement obligations | 385,224 | 370,195 | ||
Other liabilities | 821,961 | 781,079 | ||
Total liabilities | 8,826,092 | 9,769,615 | ||
Equity and partners' capital | ||||
Common units (381,328,604 and 380,556,643 units issued and outstanding at June30, 2025, and December 31, 2024, respectively) | 3,179,232 | 3,224,802 | ||
General partner units (9,060,641 units issued and outstanding at June30, 2025, and December 31, 2024) | 9,730 | 10,803 | ||
Noncontrolling interests | 144,475 | 139,565 | ||
Total liabilities, equity, and partners' capital | $ 12,159,529 | $ 13,144,785 |
Western Midstream Partners, LP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||
Six Months Ended June 30, | ||||
thousands | 2025 | 2024 | ||
Cash flows from operating activities | ||||
Net income (loss) | $ 667,314 | $ 973,780 | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities and changes in assets and liabilities: | ||||
Depreciation and amortization | 342,573 | 321,423 | ||
Long-lived asset and other impairments | 689 | 1,553 | ||
(Gain) loss on divestiture and other, net | 5,578 | (298,959) | ||
(Gain) loss on early extinguishment of debt | � | (5,403) | ||
Change in other items, net | 78,616 | 38,732 | ||
Net cash provided by operating activities | $ 1,094,770 | $ 1,031,126 | ||
Cash flows from investing activities | ||||
Capital expenditures | $ (321,025) | $ (405,653) | ||
Acquisitions from third parties | � | (443) | ||
Distributions from equity investments in excess of cumulative earnings � related parties | 14,047 | 24,303 | ||
Proceeds from the sale of assets to third parties | 34 | 788,941 | ||
(Increase) decrease in materials and supplies inventory and other | (7,820) | (25,294) | ||
Net cash provided by (used in) investing activities | $ (314,764) | $ 381,854 | ||
Cash flows from financing activities | ||||
Borrowings, net of debt issuance costs | $ (1,171) | $ (1,206) | ||
Repayments of debt | $ (1,000,589) | $ (143,852) | ||
Commercial paper borrowings (repayments), net | � | (610,312) | ||
Increase (decrease) in outstanding checks | (7,656) | 14,172 | ||
Distributions to Partnership unitholders | (696,249) | (564,296) | ||
Distributions to Chipeta noncontrolling interest owner | � | (1,678) | ||
Distributions to noncontrolling interest owner of WES Operating | (14,217) | (11,546) | ||
Other | (20,856) | (22,930) | ||
Net cash provided by (used in) financing activities | $ (1,740,738) | $ (1,341,648) | ||
Net increase (decrease) in cash and cash equivalents | $ (960,732) | $ 71,332 | ||
Cash and cash equivalents at beginning of period | 1,090,464 | 272,787 | ||
Cash and cash equivalents at end of period | $ 129,732 | $ 344,119 |
Western Midstream Partners, LP
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
WES defines 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.
WES defines 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, and (vi) the noncontrolling interest owners' proportionate share of revenues and expenses.
WES defines 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.
Below are reconciliations of (i) gross margin (GAAP) to Adjusted Gross Margin (non-GAAP), (ii) net income (loss) (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA (non-GAAP), and (iii) net cash provided by operating activities (GAAP) to Free Cash Flow (non-GAAP), as required under Regulation G of the Securities Exchange Act of 1934. Management believes that Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow are widely accepted financial indicators of WES's financial performance compared to other publicly traded partnerships and are useful in assessing WES's ability to incur and service debt, fund capital expenditures, and make distributions. Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow as defined by WES, may not be comparable to similarly titled measures used by other companies. Therefore, WES's Adjusted Gross Margin, Adjusted EBITDA, and Free Cash Flow should be considered in conjunction with net income (loss) attributable to Western Midstream Partners, LP and other applicable performance measures, such as gross margin or cash flows provided by operating activities.
Western Midstream Partners, LP RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) (Unaudited)
| ||||
Adjusted Gross Margin | ||||
Three Months Ended | ||||
thousands | June 30, 2025 | March 31, 2025 | ||
Reconciliation of Gross margin to Adjusted Gross Margin | ||||
Total revenues and other | $ 942,322 | $ 917,116 | ||
Less: | ||||
Cost of product | 42,681 | 41,492 | ||
Depreciation and amortization | 172,113 | 170,460 | ||
Gross margin | 727,528 | 705,164 | ||
Add: | ||||
Distributions from equity investments | 31,122 | 34,344 | ||
Depreciation and amortization | 172,113 | 170,460 | ||
Less: | ||||
Reimbursed electricity-related charges recorded as revenues | 30,256 | 29,004 | ||
Adjusted Gross Margin attributable to noncontrolling interests (1) | 21,439 | 20,181 | ||
Adjusted Gross Margin | $ 879,068 | $ 860,783 | ||
Gross margin | ||||
Gross margin for natural-gas assets (2) | $ 539,462 | $ 527,144 | ||
Gross margin for crude-oil and NGLs assets (2) | 106,839 | 101,275 | ||
Gross margin for produced-water assets (2) | 89,341 | 84,576 | ||
Adjusted Gross Margin | ||||
Adjusted Gross Margin for natural-gas assets | $ 629,093 | $ 618,452 | ||
Adjusted Gross Margin for crude-oil and NGLs assets | 146,128 | 143,475 | ||
Adjusted Gross Margin for produced-water assets | 103,847 | 98,856 |
(1) | Includes (i) the |
(2) | Excludes corporate-level depreciation and amortization. |
Western Midstream Partners, LP RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) (Unaudited)
| ||||
Adjusted EBITDA | ||||
Three Months Ended | ||||
thousands | June 30, 2025 | March 31, 2025 | ||
Reconciliation of Net income (loss) to Adjusted EBITDA | ||||
Net income (loss) | $ 350,762 | $ 316,552 | ||
Add: | ||||
Distributions from equity investments | 31,122 | 34,344 | ||
Non-cash equity-based compensation expense | 10,713 | 8,248 | ||
Interest expense | 95,170 | 97,293 | ||
Income tax expense | 2,239 | 3,435 | ||
Depreciation and amortization | 172,113 | 170,460 | ||
Long-lived asset and other impairments | 686 | 3 | ||
Other expense | 43 | 190 | ||
Less: | ||||
Gain (loss) on divestiture and other, net | (911) | (4,667) | ||
Equity income, net � related parties | 27,128 | 20,435 | ||
Other income | 3,692 | 7,477 | ||
Adjusted EBITDA attributable to noncontrolling interests (1) | 15,063 | 13,708 | ||
Adjusted EBITDA | $ 617,876 | $ 593,572 | ||
Reconciliation of Net cash provided by operating activities to Adjusted EBITDA | ||||
Net cash provided by operating activities | $ 563,977 | $ 530,793 | ||
Interest (income) expense, net | 95,170 | 97,293 | ||
Accretion and amortization of long-term obligations, net | (2,032) | (2,202) | ||
Current income tax expense (benefit) | 1,940 | 1,722 | ||
Other (income) expense, net | (3,692) | (7,477) | ||
Distributions from equity investments in excess of cumulative earnings � related parties | 3,040 | 11,007 | ||
Changes in assets and liabilities: | ||||
Accounts receivable, net | 31,425 | (28,634) | ||
Accounts and imbalance payables and accrued liabilities, net | (31,039) | 46,684 | ||
Other items, net | (25,850) | (41,906) | ||
Adjusted EBITDA attributable to noncontrolling interests (1) | (15,063) | (13,708) | ||
Adjusted EBITDA | $ 617,876 | $ 593,572 | ||
Cash flow information | ||||
Net cash provided by operating activities | $ 563,977 | $ 530,793 | ||
Net cash provided by (used in) investing activities | (173,974) | (140,790) | ||
Net cash provided by (used in) financing activities | (708,718) | (1,032,020) |
(1) | Includes (i) the |
Western Midstream Partners, LP RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED) (Unaudited)
| ||||
Free Cash Flow | ||||
Three Months Ended | ||||
thousands | June 30, 2025 | March 31, 2025 | ||
Reconciliation of Net cash provided by operating activities to Free Cash Flow | ||||
Net cash provided by operating activities | $ 563,977 | $ 530,793 | ||
Less: | ||||
Capital expenditures | 178,623 | 142,402 | ||
Add: | ||||
Distributions from equity investments in excess of cumulative earnings � related parties | 3,040 | 11,007 | ||
Free Cash Flow | $ 388,394 | $ 399,398 | ||
Cash flow information | ||||
Net cash provided by operating activities | $ 563,977 | $ 530,793 | ||
Net cash provided by (used in) investing activities | (173,974) | (140,790) | ||
Net cash provided by (used in) financing activities | (708,718) | (1,032,020) |
Western Midstream Partners, LP OPERATING STATISTICS (Unaudited)
| ||||||
Three Months Ended | ||||||
June 30, 2025 | March 31, 2025 | Inc/(Dec) | ||||
Throughput for natural-gas assets (MMcf/d) | ||||||
Gathering, treating, and transportation | 354 | 371 | (5)% | |||
Processing | 4,504 | 4,370 | 3% | |||
Equity investments (1) | 575 | 550 | 5% | |||
Total throughput | 5,433 | 5,291 | 3% | |||
Throughput attributable to noncontrolling interests (2) | 182 | 181 | 1% | |||
Total throughput attributable to WES for natural-gas assets | 5,251 | 5,110 | 3% | |||
Throughput for crude-oil and NGLs assets (MBbls/d) | ||||||
Gathering, treating, and transportation | 431 | 411 | 5% | |||
Equity investments (1) | 112 | 103 | 9% | |||
Total throughput | 543 | 514 | 6% | |||
Throughput attributable to noncontrolling interests (2) | 11 | 11 | —�% | |||
Total throughput attributable to WES for crude-oil and NGLs assets | 532 | 503 | 6% | |||
Throughput for produced-water assets (MBbls/d) | ||||||
Gathering and disposal | 1,242 | 1,190 | 4% | |||
Throughput attributable to noncontrolling interests (2) | 25 | 24 | 4% | |||
Total throughput attributable to WES for produced-water assets | 1,217 | 1,166 | 4% | |||
Per-Mcf Gross margin for natural-gas assets (3) | $ 1.09 | $ 1.11 | (2)% | |||
Per-Bbl Gross margin for crude-oil and NGLs assets (3) | 2.16 | 2.19 | (1)% | |||
Per-Bbl Gross margin for produced-water assets (3) | 0.79 | 0.79 | —�% | |||
Per-Mcf Adjusted Gross Margin for natural-gas assets (4) | $ 1.32 | $ 1.34 | (1)% | |||
Per-Bbl Adjusted Gross Margin for crude-oil and NGLs assets (4) | 3.02 | 3.17 | (5)% | |||
Per-Bbl Adjusted Gross Margin for produced-water assets (4) | 0.94 | 0.94 | —�% |
(1) | Represents our share of average throughput for investments accounted for under the equity method of accounting. |
(2) | Includes (i) the |
(3) | 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. |
(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. |
Western Midstream Partners, LP OPERATING STATISTICS (CONTINUED) (Unaudited)
| ||||||
Three Months Ended | ||||||
June 30, 2025 | March 31, 2025 | Inc/(Dec) | ||||
Throughput for natural-gas assets (MMcf/d) | ||||||
Operated | ||||||
2,104 | 1,975 | 7% | ||||
DJ Basin | 1,447 | 1,404 | 3% | |||
479 | 463 | 3% | ||||
Other | 828 | 899 | (8)% | |||
Total operated throughput for natural-gas assets | 4,858 | 4,741 | 2% | |||
Non-operated | ||||||
Equity investments | 575 | 550 | 5% | |||
Total non-operated throughput for natural-gas assets | 575 | 550 | 5% | |||
Total throughput for natural-gas assets | 5,433 | 5,291 | 3% | |||
Throughput for crude-oil and NGLs assets (MBbls/d) | ||||||
Operated | ||||||
269 | 256 | 5% | ||||
DJ Basin | 96 | 94 | 2% | |||
28 | 25 | 12% | ||||
Other | 38 | 36 | 6% | |||
Total operated throughput for crude-oil and NGLs assets | 431 | 411 | 5% | |||
Non-operated | ||||||
Equity investments | 112 | 103 | 9% | |||
Total non-operated throughput for crude-oil and NGLs assets | 112 | 103 | 9% | |||
Total throughput for crude-oil and NGLs assets | 543 | 514 | 6% | |||
Throughput for produced-water assets (MBbls/d) | ||||||
Operated | ||||||
1,242 | 1,190 | 4% | ||||
Total operated throughput for produced-water assets | 1,242 | 1,190 | 4% |
View original content to download multimedia:
SOURCE Western Midstream Partners, LP