Skip to main content

NGL Energy Partners LP Announces Fourth Quarter and Full Year Fiscal 2025 Financial Results; Guidance for Fiscal 2026

NGL Energy Partners LP (NYSE: NGL) (“NGL,” “we,” “us,” “our,” or the “Partnership”) today reported its fourth quarter and full year fiscal 2025 results.

Highlights for the fiscal year and quarter ended March 31, 2025 include:

  • Income from continuing operations for full year Fiscal 2025 of $65.0 million, compared to a loss from continuing operations of $157.7 million for full year Fiscal 2024; income from continuing operations for the fourth quarter of Fiscal 2025 of $16.2 million, compared to a loss from continuing operations of $234.3 million for the fourth quarter of Fiscal 2024
  • Adjusted EBITDA from continuing operations(1) for full year Fiscal 2025 of $622.9 million, compared to $593.4 million for full year Fiscal 2024; Adjusted EBITDA from continuing operations(1) for the fourth quarter of Fiscal 2025 of $176.8 million, compared to $147.9 million for the fourth quarter of Fiscal 2024
  • Produced water volumes processed of approximately 2.73 million barrels per day during the fourth quarter of Fiscal 2025, growing 14.2% from the fourth quarter of Fiscal 2024 and 2.63 million barrels per day for the entire Fiscal 2025, an 8.6% increase over the prior year
  • Record Water Solutions’ Adjusted EBITDA(1) of $542.0 million for full year Fiscal 2025, a 6.6% increase over the prior year and 8.7% when reducing prior year Adjusted EBITDA for assets sold
  • Closed the sale of our natural gas liquids terminal in Green Bay, Wisconsin and certain railcars in our Crude Oil Logistics segment

Additional asset sales for the period subsequent to March 31, 2025 included the sale of:

  • 17 of our natural gas liquids terminals, the majority of our wholesale propane business
  • Our refined products Rack Marketing business
  • Our ownership in Limestone Ranch in the Water Solutions segment
  • Additional railcars in our Crude Oil Logistics segment

The Partnership commenced purchases of its Class D preferred, buying 20,000 units in the open market at a discount.

The asset sales, associated working capital, and other cash receipts raised approximately $270 million. These proceeds were used to repay the outstanding borrowings of the ABL, purchase preferred equity and will further reduce indebtedness.

“The Partnership ended Fiscal 2025, with Adjusted EBITDA(1) $622.9 million, versus our previous guidance of $620 million. Water Solutions achieved record annual water disposal volumes processed and Adjusted EBITDA(1), and the Partnership executed on non-core asset sales at attractive multiples. These asset sales will reduce the volatility and seasonality of our Adjusted EBITDA and working capital requirements. Fiscal 2026 holds more opportunities to continue addressing our capital structure and strengthening our balance sheet,” stated Mike Krimbill, NGL’s CEO. “We are guiding Fiscal 2026 full year consolidated Adjusted EBITDA(2) to a range of $615 -$625 million which is an increase over Fiscal 2025 actuals adjusted for EBITDA associated with asset sales. Also, we are guiding to $45 million in maintenance and $60 million of growth capital expenditures for Fiscal 2026,” Krimbill concluded.

_______________

(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.

(2) Certain of the forward-looking financial measures are provided on a non-GAAP basis. A reconciliation of forward-looking financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP is potentially misleading and not practical given the difficulty of projecting event driven transactional and other non-core operating items in any future period. The magnitude of these items, however, may be significant.

Quarterly Results of Operations

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

 

 

Quarter Ended

 

 

March 31, 2025

 

March 31, 2024

 

 

Operating

Income (Loss)

 

Adjusted

EBITDA(1)

 

Operating

Income (Loss)

 

Adjusted

EBITDA(1)

 

 

(in thousands)

Water Solutions

 

$

88,891

 

 

$

154,870

 

 

$

28,537

 

 

$

123,440

 

Crude Oil Logistics

 

 

7,148

 

 

 

13,121

 

 

 

3,279

 

 

 

15,339

 

Liquids Logistics

 

 

(4,991

)

 

 

17,690

 

 

 

(49,920

)

 

 

22,213

 

Corporate and Other

 

 

(9,926

)

 

 

(8,851

)

 

 

(62,707

)

 

 

(13,054

)

Total

 

$

81,122

 

 

$

176,830

 

 

$

(80,811

)

 

$

147,938

 

Water Solutions

Operating income for the Water Solutions segment increased by $60.4 million for the quarter ended March 31, 2025, compared to the quarter ended March 31, 2024. The increase was due primarily to higher disposal revenues due to an increase in produced water volumes processed from contracted customers and higher fees charged for interruptible spot volumes. There was also higher water pipeline revenue due to the LEX II pipeline commencing operations during the prior quarter. The Partnership processed approximately 2.73 million barrels of water per day during the quarter ended March 31, 2025, a 14.2% increase when compared to approximately 2.39 million barrels of water per day processed during the quarter ended March 31, 2024.

Revenues from recovered skim oil, including the impact from realized skim oil hedges, totaled $36.7 million for the quarter ended March 31, 2025, an increase of $8.3 million from the prior year period. The increase was due primarily to an increase in skim oil barrels sold due to more skim oil recovered from receiving more water in higher oil cut basins, partially offset by lower realized crude oil prices received from the sale of skim oil barrels.

Operating expenses in the Water Solutions segment increased $7.6 million for the quarter ended March 31, 2025, compared to the quarter ended March 31, 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, higher repairs and maintenance expense due to the timing of repairs and tank cleaning and higher business insurance expense for remediation costs incurred. Operating expense per produced barrel processed was $0.23 for the quarter ended March 31, 2025, compared to $0.23 in the comparative quarter last year.

Also contributing to the increase in operating income were lower losses on the disposal or impairment of assets of $8.0 million for the quarter ended March 31, 2025, compared to $31.8 million in the prior year period.

Crude Oil Logistics

Operating income for the Crude Oil Logistics segment increased by $3.9 million for the quarter ended March 31, 2025, compared to the quarter ended March 31, 2024. For the quarter ended March 31, 2025, we incurred lower expenses of $3.9 million due to lower volumes flowing on the Grand Mesa Pipeline, lower depreciation due to certain assets becoming fully depreciated in the prior year, and we recorded a gain from the disposal of certain assets for the quarter ended March 31, 2025, compared to a loss in the prior year period. In addition, we recognized a net loss on derivatives of $0.4 million in the current year period compared to a net loss of $6.8 million in the prior year period. This was offset by lower product margin for crude oil sales due to lower production on the acreage dedicated to us in the DJ Basin and expiration of certain higher margin purchase contracts during the quarter ended March 31, 2024. During the quarter ended March 31, 2025, physical volumes on the Grand Mesa Pipeline averaged approximately 56,000 barrels per day, compared to approximately 67,000 barrels per day for the quarter ended March 31, 2024.

Liquids Logistics

Operating income for the Liquids Logistics segment increased by $44.9 million for the quarter ended March 31, 2025, compared to the quarter ended March 31, 2024. Operating income for the fourth quarter of Fiscal 2025 includes impairment losses of $23.2 million, compared to impairment losses of $69.3 million in the same period of the prior year. Excluding these amounts, operating income decreased by $1.1 million for the fourth quarter of Fiscal 2025. Margins for product sales (excluding the impact of derivatives) decreased by approximately $7.1 million, as butane margins declined due to a weak gasoline blending season and asphalt margins declined due to lower supply. Propane margins were essentially flat quarter over quarter. Expenses decreased during the fourth quarter of Fiscal 2025 due to lower commission expense and incentive compensation due to lower operating results.

Capitalization and Liquidity

Total liquidity (cash plus available capacity on our asset-based revolving credit facility (“ABL Facility”)) was approximately $385.7 million as of March 31, 2025. On March 31, 2025, the borrowings under the ABL Facility were $109.0 million, compared to no borrowings under the ABL Facility at March 31, 2024. The ABL Facility was paid off with funds from asset sales on May 1, 2025.

As of March 31, 2025, the Partnership is in compliance with all of its debt covenants and has no significant current debt maturities before February 2029.

Fourth Quarter Conference Call Information

A conference call to discuss NGL’s results of operations is scheduled for 4:00 pm Central Time on Thursday, May 29, 2025. Analysts, investors, and other interested parties may join the webcast via the event link: https://www.webcaster4.com/Webcast/Page/2808/52485 or by dialing (888) 506-0062 and providing conference code: 625196. 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 52485.

NGL filed its Annual Report on Form 10-K for the year ended March 31, 2025 with the Securities and Exchange Commission after market on May 29, 2025. A copy of the Form 10-K can be found on the Partnership’s website at www.nglenergypartners.com. Unitholders may also request, free of charge, a hard copy of our Form 10-K and our complete audited financial statements.

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, equity-based compensation expense, revaluation of liabilities and other. EBITDA and Adjusted EBITDA should not be considered as alternatives to net income (loss), income (loss) 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. In our Crude Oil Logistics segment, we purchase certain crude oil barrels using the West Texas Intermediate (“WTI”) calendar month average (“CMA”) price and sell the crude oil barrels using the WTI CMA price plus the Argus CMA Differential Roll Component (“CMA Differential Roll”) per our contracts. To eliminate the volatility of the CMA Differential Roll, we entered into derivative instrument positions in January 2021 to secure a margin of approximately $0.20 per barrel on 1.5 million barrels per month from May 2021 through December 2023. Due to the nature of these positions, the cash flow and earnings recognized on a GAAP basis differed from period to period depending on the current crude oil price and future estimated crude oil price which were valued utilizing third-party market quoted prices. We recognized in Adjusted EBITDA the gains and losses from the derivative instrument positions entered into in January 2021 to properly align with the physical margin we hedged each month through the term of this transaction. This representation aligns with management’s evaluation of the transaction. The derivative instrument positions we entered into related to the CMA Differential Roll expired as of December 31, 2023, and we have not entered into any new derivative instrument positions related to the CMA Differential Roll.

As previously reported, for purposes of our Adjusted EBITDA calculation, we did not draw a distinction between realized and unrealized gains and losses on derivatives of certain businesses within our Liquids Logistics segment, which are included in discontinued operations. The primary hedging strategy of these businesses is to hedge against the risk of declines in the value of inventory over the course of the contract cycle, and many of the hedges cover extended periods of time. The “inventory valuation adjustment” row in the reconciliation table reflects the difference between the market value of the inventory of these businesses at the balance sheet date and its cost. We include this in Adjusted EBITDA because the unrealized gains and losses for derivative contracts associated with the inventory of this segment, which are intended primarily to hedge inventory holding risk and are included in net income, also affect Adjusted EBITDA. Beginning April 1, 2024, and going forward, we will now be drawing a distinction between realized and unrealized gains and losses on derivatives and will no longer include the activity on the “inventory valuation adjustment” row in the reconciliation table for these certain businesses within our Liquids Logistics segment, which are included in discontinued operations. This change aligns with how management now views and evaluates the transactions within these businesses and is also consistent with the calculation of Adjusted EBITDA used in our other businesses. If this change was made as of April 1, 2023, Adjusted EBITDA for the three months and year ended March 31, 2024 would have been $147.7 million and $609.5 million, respectively.

Distributable Cash Flow is defined as Adjusted EBITDA minus maintenance capital expenditures, income tax expense, cash interest expense, preferred unit distributions and other. Maintenance capital expenditures represent capital expenditures necessary to maintain the Partnership’s operating capacity. For the CMA Differential Roll transaction, as discussed above, we have included an adjustment to Distributable Cash Flow to reflect, in the period for which they relate, the actual cash flows for the positions that settled that are not being recognized in Adjusted EBITDA. 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, equity-based compensation expense, 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 www.nglenergypartners.com.

NGL ENERGY PARTNERS LP AND SUBSIDIARIES

Unaudited Consolidated Balance Sheets

(in Thousands, except unit amounts)

 

 

March 31,

 

 

2025

 

 

 

2024

 

ASSETS

 

 

 

CURRENT ASSETS:

 

 

 

Cash and cash equivalents

$

5,649

 

 

$

38,909

 

Accounts receivable, net of allowance for expected credit losses of $3,689 and $1,446, respectively

 

579,468

 

 

 

717,022

 

Accounts receivable-affiliates

 

730

 

 

 

1,501

 

Inventories

 

69,916

 

 

 

106,598

 

Prepaid expenses and other current assets

 

63,651

 

 

 

71,315

 

Assets held for sale

 

175,207

 

 

 

72,470

 

Assets of discontinued operations

 

67,432

 

 

 

172,838

 

Total current assets

 

962,053

 

 

 

1,180,653

 

PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of $1,104,582 and $1,011,020, respectively

 

2,066,847

 

 

 

2,095,441

 

GOODWILL

 

599,348

 

 

 

617,231

 

INTANGIBLE ASSETS, net of accumulated amortization of $340,334 and $327,574, respectively

 

851,347

 

 

 

932,714

 

INVESTMENTS IN UNCONSOLIDATED ENTITIES

 

 

 

 

20,305

 

OPERATING LEASE RIGHT-OF-USE ASSETS

 

109,870

 

 

 

95,436

 

OTHER NONCURRENT ASSETS

 

19,975

 

 

 

52,128

 

ASSETS HELD FOR SALE

 

 

 

 

26,186

 

Total assets

$

4,609,440

 

 

$

5,020,094

 

LIABILITIES AND EQUITY

 

 

 

CURRENT LIABILITIES:

 

 

 

Accounts payable

$

461,980

 

 

$

638,763

 

Accounts payable-affiliates

 

102

 

 

 

37

 

Accrued expenses and other payables

 

135,233

 

 

 

172,602

 

Advance payments received from customers

 

10,347

 

 

 

17,313

 

Current maturities of long-term debt

 

8,805

 

 

 

7,000

 

Operating lease obligations

 

27,911

 

 

 

29,387

 

Liabilities held for sale

 

42,103

 

 

 

2,064

 

Liabilities of discontinued operations

 

52,749

 

 

 

110,181

 

Total current liabilities

 

739,230

 

 

 

977,347

 

LONG-TERM DEBT, net of debt issuance costs of $43,144 and $49,178, respectively, and current maturities

 

2,961,703

 

 

 

2,843,822

 

OPERATING LEASE OBLIGATIONS

 

85,240

 

 

 

70,573

 

OTHER NONCURRENT LIABILITIES

 

125,897

 

 

 

129,185

 

 

 

 

 

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

 

551,097

 

 

 

551,097

 

REDEEMABLE NONCONTROLLING INTERESTS

 

424

 

 

 

 

 

 

 

 

EQUITY:

 

 

 

General partner, representing a 0.1% interest, 132,145 and 132,645 notional units, respectively

 

(52,913

)

 

 

(52,834

)

Limited partners, representing a 99.9% interest, 132,012,766 and 132,512,766 common units issued and outstanding, respectively

 

(170,275

)

 

 

134,807

 

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

 

305,468

 

 

 

305,468

 

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

 

42,891

 

 

 

42,891

 

Accumulated other comprehensive income (loss)

 

9

 

 

 

(499

)

Noncontrolling interests

 

20,669

 

 

 

18,237

 

Total equity

 

145,849

 

 

 

448,070

 

Total liabilities and equity

$

4,609,440

 

 

$

5,020,094

 

NGL ENERGY PARTNERS LP AND SUBSIDIARIES

Unaudited Consolidated Statements of Operations

(in Thousands, except unit and per unit amounts)

 

 

 

Three Months Ended

March 31,

 

Year Ended

March 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

REVENUES:

 

 

 

 

 

 

 

 

Product

 

$

778,604

 

 

$

876,817

 

 

$

2,742,953

 

 

$

3,467,925

 

Service and other

 

 

192,462

 

 

 

162,345

 

 

 

726,233

 

 

 

685,382

 

Total Revenues

 

 

971,066

 

 

 

1,039,162

 

 

 

3,469,186

 

 

 

4,153,307

 

COST OF SALES:

 

 

 

 

 

 

 

 

Product

 

 

695,171

 

 

 

793,641

 

 

 

2,437,331

 

 

 

3,103,710

 

Service and other

 

 

14,265

 

 

 

18,499

 

 

 

69,746

 

 

 

81,724

 

Total Cost of Sales

 

 

709,436

 

 

 

812,140

 

 

 

2,507,077

 

 

 

3,185,434

 

OPERATING COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

Operating

 

 

75,651

 

 

 

70,958

 

 

 

297,686

 

 

 

299,605

 

General and administrative

 

 

13,483

 

 

 

66,114

 

 

 

55,593

 

 

 

121,625

 

Depreciation and amortization

 

 

64,455

 

 

 

66,366

 

 

 

254,732

 

 

 

266,114

 

Loss on disposal or impairment of assets, net

 

 

30,664

 

 

 

101,715

 

 

 

31,448

 

 

 

115,936

 

Revaluation of liabilities

 

 

(3,745

)

 

 

2,680

 

 

 

(6,705

)

 

 

2,680

 

Operating Income (Loss)

 

 

81,122

 

 

 

(80,811

)

 

 

329,355

 

 

 

161,913

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated entities

 

 

3,367

 

 

 

2,340

 

 

 

6,565

 

 

 

4,120

 

Interest expense

 

 

(70,101

)

 

 

(94,438

)

 

 

(280,078

)

 

 

(269,804

)

Loss on early extinguishment of liabilities, net

 

 

 

 

 

(62,152

)

 

 

 

 

 

(55,281

)

Other income, net

 

 

1,778

 

 

 

1,658

 

 

 

4,262

 

 

 

2,782

 

Income (Loss) From Continuing Operations Before Income Taxes

 

 

16,166

 

 

 

(233,403

)

 

 

60,104

 

 

 

(156,270

)

INCOME TAX (EXPENSE) BENEFIT

 

 

(13

)

 

 

(857

)

 

 

4,885

 

 

 

(1,458

)

Income (Loss) From Continuing Operations

 

 

16,153

 

 

 

(234,260

)

 

 

64,989

 

 

 

(157,728

)

(Loss) Income From Discontinued Operations, net of Tax

 

 

(1,431

)

 

 

(2,479

)

 

 

(21,826

)

 

 

14,604

 

Net Income (Loss)

 

 

14,722

 

 

 

(236,739

)

 

 

43,163

 

 

 

(143,124

)

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

 

 

(972

)

 

 

(27

)

 

 

(3,749

)

 

 

(631

)

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

 

 

(26

)

 

 

 

 

 

(46

)

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO NGL ENERGY PARTNERS LP

 

$

13,724

 

 

$

(236,766

)

 

$

39,368

 

 

$

(143,755

)

 

 

 

 

 

 

 

 

 

NET LOSS FROM CONTINUING OPERATIONS ALLOCATED TO COMMON UNITHOLDERS

 

$

(14,677

)

 

$

(269,692

)

 

$

(57,096

)

 

$

(297,705

)

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

 

 

(1,429

)

 

 

(2,477

)

 

 

(21,804

)

 

 

14,589

 

NET LOSS ALLOCATED TO COMMON UNITHOLDERS

 

$

(16,106

)

 

$

(272,169

)

 

$

(78,900

)

 

$

(283,116

)

BASIC AND DILUTED (LOSS) INCOME PER COMMON UNIT

 

 

 

 

 

 

 

 

Loss From Continuing Operations

 

$

(0.11

)

 

$

(2.04

)

 

$

(0.43

)

 

$

(2.25

)

(Loss) Income From Discontinued Operations, net of Tax

 

$

(0.01

)

 

$

(0.01

)

 

$

(0.16

)

 

$

0.11

 

Net Loss

 

$

(0.12

)

 

$

(2.05

)

 

$

(0.60

)

 

$

(2.14

)

BASIC AND DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING

 

 

132,012,766

 

 

 

132,512,766

 

 

 

132,204,283

 

 

 

132,146,477

 

EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW RECONCILIATION

(Unaudited)

 

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

 

 

 

Three Months Ended

March 31,

 

Year Ended

March 31,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

(in thousands)

Net income (loss)

 

$

14,722

 

 

$

(236,739

)

 

$

43,163

 

 

$

(143,124

)

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

 

 

(972

)

 

 

(27

)

 

 

(3,749

)

 

 

(631

)

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

 

 

(26

)

 

 

 

 

 

(46

)

 

 

 

Net income (loss) attributable to NGL Energy Partners LP

 

 

13,724

 

 

 

(236,766

)

 

 

39,368

 

 

 

(143,755

)

Interest expense

 

 

70,080

 

 

 

94,552

 

 

 

280,241

 

 

 

270,004

 

Income tax expense (benefit)

 

 

16

 

 

 

1,769

 

 

 

(4,775

)

 

 

2,405

 

Depreciation and amortization

 

 

64,009

 

 

 

66,282

 

 

 

253,190

 

 

 

266,287

 

EBITDA

 

 

147,829

 

 

 

(74,163

)

 

 

568,024

 

 

 

394,941

 

Net unrealized (gains) losses on derivatives

 

 

(707

)

 

 

7,145

 

 

 

21,782

 

 

 

63,762

 

Lower of cost or net realizable value adjustments (1)

 

 

2,590

 

 

 

(1,932

)

 

 

(1,619

)

 

 

1,337

 

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

 

 

32,644

 

 

 

101,651

 

 

 

33,705

 

 

 

115,555

 

Revaluation of liabilities

 

 

(3,745

)

 

 

2,680

 

 

 

(6,705

)

 

 

2,680

 

CMA Differential Roll net losses (gains) (3)

 

 

 

 

 

 

 

 

 

 

 

(71,285

)

Inventory valuation adjustment (4)

 

 

 

 

 

1,972

 

 

 

 

 

 

(3,419

)

Loss on early extinguishment of liabilities, net

 

 

 

 

 

62,152

 

 

 

 

 

 

55,281

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

1,098

 

Other (5)

 

 

(116

)

 

 

48,037

 

 

 

2,572

 

 

 

50,131

 

Adjusted EBITDA

 

$

178,495

 

 

$

147,542

 

 

$

617,759

 

 

$

610,081

 

Adjusted EBITDA - Discontinued Operations (6)

 

$

1,665

 

 

$

(396

)

 

$

(5,133

)

 

$

16,667

 

Adjusted EBITDA - Continuing Operations

 

$

176,830

 

 

$

147,938

 

 

$

622,892

 

 

$

593,414

 

Less: Cash interest expense (7)

 

 

64,442

 

 

 

91,658

 

 

 

267,612

 

 

 

254,590

 

Less: Income tax expense (benefit)

 

 

13

 

 

 

857

 

 

 

(4,885

)

 

 

1,458

 

Less: Maintenance capital expenditures

 

 

11,553

 

 

 

13,189

 

 

 

69,500

 

 

 

54,854

 

Less: CMA Differential Roll (8)

 

 

 

 

 

 

 

 

 

 

 

(27,165

)

Less: Preferred unit distributions paid

 

 

28,935

 

 

 

178,299

 

 

 

305,291

 

 

 

178,299

 

Less: Other (9)

 

 

562

 

 

 

 

 

 

1,940

 

 

 

222

 

Distributable Cash Flow - Continuing Operations

 

$

71,325

 

 

$

(136,065

)

 

$

(16,566

)

 

$

131,156

 

_______________

(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 consolidated statements of cash flows in the Partnership’s Annual Report on Form 10-K for the year ended March 31, 2025, as the amounts reported in the table above represent the change in lower of cost or net realizable value adjustments recorded in the consolidated statements of operations, which includes reversals, whereas the amounts reported in our 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)

Adjustment to align, within Adjusted EBITDA, the net gains and losses of the Partnership’s CMA Differential Roll derivative instruments positions with the physical margin being hedged. See “Non-GAAP Financial Measures” section above for a further discussion.

(4)

Amounts represent the difference between the market value of the inventory at the balance sheet date and its cost. See “Non-GAAP Financial Measures” section above for a further discussion.

(5)

Amounts represent accretion expense for asset retirement obligations, unrealized gains and losses on investments and marketable securities and expenses incurred related to legal and advisory costs associated with acquisitions and dispositions, including the accrued judgment related to the LCT Capital, LLC legal matter, excluding interest, and the write-off of the legal costs related to the LCT Capital, LLC legal matter that were originally allocated to the Partnership’s general partner as reported in the footnotes to our consolidated financial statements included in the Partnership’s Annual Report on Form 10-K for the year ended March 31, 2025.

(6)

Amounts include our refined products and biodiesel businesses.

(7)

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

(8)

Amounts represent the cash portion of the adjustments of the Partnership’s CMA Differential Roll derivative instrument positions, as discussed above, that settled during the period.

(9)

Amounts represent cash paid to settle asset retirement obligations.

ADJUSTED EBITDA RECONCILIATION BY SEGMENT

(Unaudited)

 

 

Three Months Ended March 31, 2025

 

Water

Solutions

 

Crude Oil

Logistics

 

Liquids

Logistics

 

Corporate

and Other

 

Continuing

Operations

 

Discontinued

Operations

 

Consolidated

 

(in thousands)

Operating income (loss)

$

88,891

 

 

$

7,148

 

 

$

(4,991

)

 

$

(9,926

)

 

$

81,122

 

 

$

 

$

81,122

 

Depreciation and amortization

 

55,161

 

 

 

5,984

 

 

 

2,466

 

 

 

844

 

 

 

64,455

 

 

 

 

 

64,455

 

Amortization recorded to cost of sales

 

 

 

 

 

 

 

110

 

 

 

 

 

 

110

 

 

 

 

 

110

 

Net unrealized losses (gains) on derivatives

 

3,562

 

 

 

527

 

 

 

(6,116

)

 

 

 

 

 

(2,027

)

 

 

 

 

(2,027

)

Lower of cost or net realizable value adjustments

 

 

 

 

 

 

 

2,932

 

 

 

 

 

 

2,932

 

 

 

 

 

2,932

 

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

 

8,033

 

 

 

(592

)

 

 

23,223

 

 

 

 

 

 

30,664

 

 

 

 

 

30,664

 

Other (expense) income, net

 

(331

)

 

 

(1

)

 

 

(1

)

 

 

2,111

 

 

 

1,778

 

 

 

 

 

1,778

 

Adjusted EBITDA attributable to unconsolidated entities

 

3,503

 

 

 

 

 

 

5

 

 

 

 

 

 

3,508

 

 

 

 

 

3,508

 

Adjusted EBITDA attributable to noncontrolling interest

 

(1,796

)

 

 

 

 

 

 

 

 

(78

)

 

 

(1,874

)

 

 

 

 

(1,874

)

Revaluation of liabilities

 

(3,745

)

 

 

 

 

 

 

 

 

 

 

 

(3,745

)

 

 

 

 

(3,745

)

Other

 

1,592

 

 

 

55

 

 

 

62

 

 

 

(1,802

)

 

 

(93

)

 

 

 

 

(93

)

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,665

 

 

1,665

 

Adjusted EBITDA

$

154,870

 

 

$

13,121

 

 

$

17,690

 

 

$

(8,851

)

 

$

176,830

 

 

$

1,665

 

$

178,495

 

 

Three Months Ended March 31, 2024

 

Water

Solutions

 

Crude Oil

Logistics

 

Liquids

Logistics

 

Corporate

and Other

 

Continuing

Operations

 

Discontinued

Operations

 

Consolidated

 

(in thousands)

Operating income (loss)

$

28,537

 

 

$

3,279

 

 

$

(49,920

)

 

$

(62,707

)

 

$

(80,811

)

 

$

 

 

$

(80,811

)

Depreciation and amortization

 

55,361

 

 

 

8,058

 

 

 

2,282

 

 

 

665

 

 

 

66,366

 

 

 

 

 

 

66,366

 

Net unrealized losses on derivatives

 

2,354

 

 

 

4,113

 

 

 

678

 

 

 

 

 

 

7,145

 

 

 

 

 

 

7,145

 

Lower of cost or net realizable value adjustments

 

 

 

 

(785

)

 

 

(110

)

 

 

 

 

 

(895

)

 

 

 

 

 

(895

)

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

 

31,799

 

 

 

623

 

 

 

69,298

 

 

 

(5

)

 

 

101,715

 

 

 

 

 

 

101,715

 

Other income (expense), net

 

194

 

 

 

(1

)

 

 

1

 

 

 

1,464

 

 

 

1,658

 

 

 

 

 

 

1,658

 

Adjusted EBITDA attributable to unconsolidated entities

 

2,419

 

 

 

 

 

 

7

 

 

 

(13

)

 

 

2,413

 

 

 

 

 

 

2,413

 

Adjusted EBITDA attributable to noncontrolling interest

 

(371

)

 

 

 

 

 

 

 

 

 

 

 

(371

)

 

 

 

 

 

(371

)

Revaluation of liabilities

 

2,680

 

 

 

 

 

 

 

 

 

 

 

 

2,680

 

 

 

 

 

 

2,680

 

Other

 

467

 

 

 

52

 

 

 

(23

)

 

 

47,542

 

 

 

48,038

 

 

 

 

 

 

48,038

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(396

)

 

 

(396

)

Adjusted EBITDA

$

123,440

 

 

$

15,339

 

 

$

22,213

 

 

$

(13,054

)

 

$

147,938

 

 

$

(396

)

 

$

147,542

 

 

Year Ended March 31, 2025

 

Water

Solutions

 

Crude Oil

Logistics

 

Liquids

Logistics

 

Corporate

and Other

 

Continuing

Operations

 

Discontinued

Operations

 

Consolidated

 

(in thousands)

Operating income (loss)

$

311,457

 

 

$

46,101

 

 

$

14,058

 

 

$

(42,261

)

 

$

329,355

 

 

$

 

 

$

329,355

 

Depreciation and amortization

 

217,227

 

 

 

25,070

 

 

 

9,408

 

 

 

3,027

 

 

 

254,732

 

 

 

 

 

 

254,732

 

Amortization recorded to cost of sales

 

 

 

 

 

 

 

257

 

 

 

 

 

 

257

 

 

 

 

 

 

257

 

Net unrealized losses (gains) on derivatives

 

4,953

 

 

 

(4,011

)

 

 

2,424

 

 

 

 

 

 

3,366

 

 

 

 

 

 

3,366

 

Lower of cost or net realizable value adjustments

 

 

 

 

 

 

 

2,916

 

 

 

 

 

 

2,916

 

 

 

 

 

 

2,916

 

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

 

9,813

 

 

 

(1,004

)

 

 

22,596

 

 

 

43

 

 

 

31,448

 

 

 

 

 

 

31,448

 

Other income, net

 

485

 

 

 

1

 

 

 

1,518

 

 

 

2,258

 

 

 

4,262

 

 

 

 

 

 

4,262

 

Adjusted EBITDA attributable to unconsolidated entities

 

7,044

 

 

 

 

 

 

(51

)

 

 

 

 

 

6,993

 

 

 

 

 

 

6,993

 

Adjusted EBITDA attributable to noncontrolling interest

 

(6,196

)

 

 

 

 

 

 

 

 

(178

)

 

 

(6,374

)

 

 

 

 

 

(6,374

)

Revaluation of liabilities

 

(6,705

)

 

 

 

 

 

 

 

 

 

 

 

(6,705

)

 

 

 

 

 

(6,705

)

Other

 

3,918

 

 

 

216

 

 

 

243

 

 

 

(1,735

)

 

 

2,642

 

 

 

 

 

 

2,642

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,133

)

 

 

(5,133

)

Adjusted EBITDA

$

541,996

 

 

$

66,373

 

 

$

53,369

 

 

$

(38,846

)

 

$

622,892

 

 

$

(5,133

)

 

$

617,759

 

 

Year Ended March 31, 2024

 

Water

Solutions

 

Crude Oil

Logistics

 

Liquids

Logistics

 

Corporate

and Other

 

Continuing

Operations

 

Discontinued

Operations

 

Consolidated

 

(in thousands)

Operating income (loss)

$

231,256

 

 

$

52,074

 

 

$

(13,178

)

 

$

(108,239

)

 

$

161,913

 

 

$

 

$

161,913

 

Depreciation and amortization

 

214,480

 

 

 

36,922

 

 

 

9,963

 

 

 

4,749

 

 

 

266,114

 

 

 

 

 

266,114

 

Net unrealized losses (gains) on derivatives

 

385

 

 

 

65,786

 

 

 

(1,230

)

 

 

(1,179

)

 

 

63,762

 

 

 

 

 

63,762

 

CMA Differential Roll net losses (gains)

 

 

 

 

(71,285

)

 

 

 

 

 

 

 

 

(71,285

)

 

 

 

 

(71,285

)

Lower of cost or net realizable value adjustments

 

 

 

 

 

 

 

(2,408

)

 

 

 

 

 

(2,408

)

 

 

 

 

(2,408

)

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

 

53,639

 

 

 

3,094

 

 

 

59,923

 

 

 

(720

)

 

 

115,936

 

 

 

 

 

115,936

 

Equity-based compensation expense

 

 

 

 

 

 

 

 

 

 

1,098

 

 

 

1,098

 

 

 

 

 

1,098

 

Other income, net

 

1,110

 

 

 

105

 

 

 

1

 

 

 

1,566

 

 

 

2,782

 

 

 

 

 

2,782

 

Adjusted EBITDA attributable to unconsolidated entities

 

4,393

 

 

 

 

 

 

(12

)

 

 

124

 

 

 

4,505

 

 

 

 

 

4,505

 

Adjusted EBITDA attributable to noncontrolling interest

 

(1,821

)

 

 

 

 

 

 

 

 

 

 

 

(1,821

)

 

 

 

 

(1,821

)

Revaluation of liabilities

 

2,680

 

 

 

 

 

 

 

 

 

 

 

 

2,680

 

 

 

 

 

2,680

 

Other

 

2,186

 

 

 

191

 

 

 

228

 

 

 

47,533

 

 

 

50,138

 

 

 

 

 

50,138

 

Discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,667

 

 

16,667

 

Adjusted EBITDA

$

508,308

 

 

$

86,887

 

 

$

53,287

 

 

$

(55,068

)

 

$

593,414

 

 

$

16,667

 

$

610,081

 

OPERATIONAL DATA

(Unaudited)

 

 

Three Months Ended

 

Year Ended

 

March 31,

 

March 31,

 

2025

 

2024

 

2025

 

2024

 

(in thousands, except per day amounts)

Water Solutions:

 

 

 

 

 

 

 

Produced water processed (barrels per day)

 

 

 

 

 

 

 

Delaware Basin

2,424,683

 

2,086,047

 

2,303,142

 

2,123,337

Eagle Ford Basin

159,093

 

161,976

 

175,251

 

142,374

DJ Basin

148,001

 

143,237

 

146,956

 

150,426

Other Basins

 

 

 

740

Total

2,731,777

 

2,391,260

 

2,625,349

 

2,416,877

Recycled water (barrels per day)

206,552

 

87,129

 

116,058

 

84,212

Total (barrels per day)

2,938,329

 

2,478,389

 

2,741,407

 

2,501,089

Skim oil sold (barrels per day)

4,902

 

4,217

 

4,268

 

3,992

 

 

 

 

 

 

 

 

Crude Oil Logistics:

 

 

 

 

 

 

 

Crude oil sold (barrels)

1,978

 

3,338

 

10,412

 

20,068

Crude oil transported on owned pipelines (barrels)

5,066

 

6,091

 

22,238

 

25,611

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

 

 

 

 

5,232

 

5,232

Crude oil inventory (barrels) (1)

 

 

 

 

339

 

573

 

 

 

 

 

 

 

 

Liquids Logistics:

 

 

 

 

 

 

 

Propane sold (gallons)

314,709

 

287,028

 

760,287

 

811,035

Butane sold (gallons)

123,007

 

142,897

 

516,202

 

537,015

Other products sold (gallons)

63,537

 

66,442

 

277,495

 

263,422

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

 

 

 

 

52,721

 

122,831

Propane inventory (gallons) (1)

 

 

 

 

11,833

 

35,177

Butane inventory (gallons) (1)

 

 

 

 

21,871

 

17,790

Other products inventory (gallons) (1)

 

 

 

 

8,556

 

5,623

_______________

(1)

Information is presented as of March 31, 2025 and March 31, 2024, respectively.

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.