investor presentation january 2018 - ngl energy partners...
TRANSCRIPT
Investor Presentation January 2018
This presentation includes “forward looking statements” within the meaning of
federal securities laws. All statements, other than statements of historical fact,
included in this presentation are forward looking statements, including
statements regarding the Partnership’s future results of operations or ability to
generate income or cash flow, make acquisitions, or make distributions to
unitholders. Words such as “anticipate,” “project,” “expect,” “plan,” “goal,”
“forecast,” “intend,” “could,” “believe,” “may” and similar expressions and
statements are intended to identify forward-looking statements. Although
management believes that the expectations on which such forward-looking
statements are based are reasonable, neither the Partnership nor its general
partner can give assurances that such expectations will prove to be correct.
Forward looking statements rely on assumptions concerning future events and
are subject to a number of uncertainties, factors and risks, many of which are
outside of management’s ability to control or predict. If one or more of these
risks or uncertainties materialize, or if underlying assumptions prove incorrect,
the Partnership’s actual results may vary materially from those anticipated,
estimated, projected or expected.
Additional information concerning these and other factors that could impact the
Partnership can be found in Part I, Item 1A, “Risk Factors” of the Partnership’s
Annual Report on Form 10-K for the year ended March 31, 2017 and in the other
reports it files from time to time with the Securities and Exchange Commission.
Readers are cautioned not to place undue reliance on any forward-looking
statements contained in this presentation, which reflect management’s opinions
only as of the date hereof. Except as required by law, the Partnership
undertakes no obligation to revise or publicly update any forward-looking
statement.
2
Company Information
Contact Information
Forward Looking Statements NGL Energy Partners LP
Corporate Headquarters
NGL Energy Partners LP
6120 South Yale Avenue, Suite 805
Tulsa, Oklahoma 74136
Website
www.nglenergypartners.com
Investor Relations
Contact us at (918) 481-1119
or e-mail us at
(1) Market Data and Unit Count as of 1/4/2018. (NGL-B ticker for Class B Preferred Units)
(2) Balance Sheet Data as of 9/30/2017, Market Capitalization and Enterprise Value include Preferred Equity
NYSE Ticker NGL
Unit Price (1) 15.15 $
Market Capitalization (1)(2) 2.29 $ Billion
Enterprise Value (1)(2) 5.49 $ Billion
Yield (1) 10.30%
3
NGL Energy Partners LP
Overview
Segment Contribution
Crude
Logistics
Business Overview
4
Retail
Propane
Refined Products/
Renewables
Purchases and transports crude oil for resale to a pipeline injection point, storage terminal, barge loading facility, rail facility, refinery or trade hub
Provides transportation, terminaling, and storage of crude oil and condensate to third parties for a fixed-fee per barrel
Long term, take-or-pay contracts on Grand Mesa Pipeline and Glass Mountain Pipeline
Provides services for the treatment, processing, and disposal of wastewater, and solids generated from oil and natural gas production
Revenue streams from the disposal of wastewater and solids, transportation of water through pipelines, truck and frac-tank washouts, and recovered hydrocarbons
Transports, stores, and markets NGLs to and from refiners, gas processors, propane wholesalers, propane retailers, proprietary terminals, petrochemical plants, diluent markets and other merchant users of NGLs
Large provider of butane to refiners for gasoline blending
Utilizes underground storage to take advantage of seasonal demand
Sells propane and distillates to end-users consisting of residential, agricultural, commercial and industrial customers
Seasonal business with majority of retail propane volume sold during the peak heating season from October through March
Focus on residential customers, high tank ownership and customer retention
Purchase refined petroleum products primarily in the Gulf Coast, Southeast, and Midwest regions of the United States and schedule them for delivery primarily on the Colonial, Plantation, Magellan and NuStar pipelines
Sell our products to commercial and industrial end users, independent retailers, distributors, marketers, government entities, and other wholesalers
Water
Solutions
Liquids
Business Diversity
5
Crude Oil
Production and
Transportation/
Storage Demand
Higher Prices
20-25%
Butane Blending,
Weather and NGL
Production
Lower Prices
15-20%
Lower Prices
20-25%
Motor Fuels
Supply/Demand
and Basis
Differentials
Lower Prices
15-20%
Water Volumes,
Rig Count and
Crude Oil Price
Higher Prices
20-25%
Primary Drivers:
Benefits From:
FY18 Forecasted
EBITDA
Contribution %:
NGL LOGO
The NGL business model has evolved into a vertically integrated business mix that serves as a natural hedge,
mitigating the impact of commodity price volatility across all segments
Crude
Logistics Water
Solutions
Liquids Retail
Propane Refined Products/
Renewables
Weather and
Heating Demand
Diversified Across Multiple Businesses and Producing Basins
Common Carrier Propane
Pipelines Basins
Grand Mesa Pipeline
Eagle Ford
Marcellus Shale
DJ Basin
Pinedale Anticline
Jonah Field
Niobrara Shale
Green River Basin
Bakken Shale
Wattenberg Field
Mississippi Lime
Granite Wash
Permian Basin
Water Services
NGL Assets
Crude Barges and
Tug Boats
Crude Oil Logistics
Colonial Products Pipeline
Retail Propane
TransMontaigne Terminal
NGL Rack Marketing Terminal
NGL Owned/Leased Assets
NGL Utilized Assets
Assets and Marketing
Presence Santa Fe Products Pipeline
Magellan Products Pipeline
NuStar Products Pipeline
NGL Crude Terminal
NuStar Energy Terminal
NGL Renewable Marketing
Terminal
6
NGL Operational Assumptions
7
Business Strategy
Build a Diversified
Vertically Integrated
Energy Business
Achieve Organic Growth
by Investing in New
Assets
Accretive Growth
through Strategic
Acquisitions
Focus on Businesses
that Generate Long-
Term Fee Based Cash
Flows
Transport crude oil from the wellhead to refiners
Refined Products from refiners to customers
Wastewater from the wellhead to treatment for disposal, recycle or discharge
Natural Gas Liquids from fractionators / hubs to end users, including refiners and retail propane customers
Projects that increase volumes, enhance our operations and generate attractive rates of return
Accretive organic growth opportunities that originate from assets we own and operate
Focused on projects within crude oil logistics, NGL liquids and refined products that provide high quality fee based revenues
Build upon our vertically integrated business
Scale our existing operating platforms
Enhance our geographic diversity
Continue our successful track record of acquiring companies and assets at attractive prices
Focus on long-term fee based contracts and back-to-back transactions that minimize commodity price exposure
Increase cash flows that are supported by certain fee-based multi-year contracts that include acreage dedication and volume commitments
Expand retail propane footprint where business has a high percentage of company owned tanks resulting in strong customer retention rates
Disciplined Capital
Structure
Target leverage levels that are consistent with investment grade companies
Maintain sufficient liquidity to manage existing and future capital requirements and take advantage of market opportunities
Prudent distribution coverage to manage commodity cycles and fund growth opportunities
8
Segment Contribution Recently Announced Divestitures
On December 26th 2017, NGL Energy Partners LP Announced the
Completion of the Sale of its 50% Interest in Glass Mountain Pipeline, LLC
to a fund managed by BlackRock Real Assets in partnership with
Navigator Energy Services for total gross consideration of $300 million
– The resulting debt reduction includes a prepayment in full of $195.0
million of 6.65% senior secured notes due June 19, 2022. Additionally
NGL repurchased approximately $88.7 million in principal amount of
its senior unsecured notes at various prices in the open market during
the quarter ended December 31, 2017
– As of 9/30/17, Glass Mountain Pipeline, LLC contributed
approximately $7.6 million (or $15.2 million annualized) in adjusted
EBITDA to NGL
On November 7th 2017, NGL Energy Partners LP Announced an
Agreement to Sell Certain Retail Propane Businesses to DCC LPG for a
combined $220 Million
– NGL will retain this business through closing, which is scheduled for
March 31, 2018 and will also retain all profits generated through the
closing date
– These assets are expected to generate approximately $20 million in
Adjusted EBITDA from December 1, 2017 through March 31, 2018
resulting in a total value proposition to NGL of approximately $220
million
– The assets represent approximately 25% of FY2018 forecasted
EBITDA for the Retail Propane segment assuming normal weather
($21 million TTM at 9/30/17)
– Terms of the transaction provided for a $20 million cash deposit on
signing, which NGL immediately deployed towards debt repayment
Cushing
Alva
Arnett
Kingfisher
Glass Mountain Pipeline
STACK Extension
Retail Assets
to be Sold
Note: See press releases on NGL Energy Partners website
Value received by NGL from announced divestitures totals ~$520 million
9
Segment Contribution Grand Mesa Pipeline
Source: Active O&G wells denoted with blue dots, current rig locations denoted by a black rig-like icon and the heat map represents permit activity in the last 180 days based on data
from DrillingInfo as of 6/21/17
Grand Mesa Pipeline NGL Crude Terminal
DJ Basin
Niobrara Shale
Wattenberg Field
Cushing Storage
= Lucerne & Riverside
= Platteville
Grand Mesa
Share of
Capacity
~550 miles of 20” Crude oil pipeline from the DJ Basin to
Cushing, OK
NGL/Grand Mesa have 37.5% undivided joint interest
150,000 BPD capacity
Origin Station
Terminals
Lucerne & Riverside Terminals in Weld County, CO
16 total truck unloading bays capable of unloading over 325
trucks per day in aggregate
620,000 BBL origin tankage
Batching
Capabilities
Grand Mesa offers two unique batching specs allowing
producers to preserve their crude oil quality
Gathering
Connectivity
The Lucerne origin has inbound receipt connections to
multiple gathering systems including:
Platte River Midstream
Saddle Butte Pipeline
Noble Midstream
Destination
Terminal
NGL’s Cushing Terminal has 4.6 million barrels of total shell
capacity
Offers producers connectivity to multiple markets
including the Gulf Coast via TransCanada Marketlink
Financial
Guidance
Year 1 EBITDA: ~$120 million (11/2016 – 10/2017)
Year 2 EBITDA: ~$150 million (11/2017 – 10/2018)
Average remaining contract term on the pipeline is
approximately 8 years
10
Operating Segments
11
Segment Contribution Crude Oil Logistics
Area of Operation
Assets
Asset Summary
4 NGL Crude Logistics Tows NGL Cushing Crude Oil Storage Tanks
Crude Oil Pipelines
– 100% interest in Grand Mesa Pipeline; 150MBPD
capacity
– Ship on 16 common carrier pipelines
Crude Oil Storage
– Own 8 storage terminal facilities
– 4.6 MMbbls of storage in Cushing
– 1.6 MMbbls of storage in addition to Cushing
Crude Oil Transportation
– 29 LACT units, ~155 owned trucks and ~246 trailers
– ~797 GP railcars leased or owned
– Own 10 tows, 20 barges, >25Mbbls per barge capacity
$-
$20
$40
$60
$80
$100
12/31/2014 12/31/2015 12/31/2016 12/31/2017
12
Segment Contribution Crude Oil Logistics
Crude WTI Spot Price Adjusted EBITDA (In Millions)
Crude BBL’s/Day (In Thousands) FY 2018 Assumptions
$28
$73 $61 $59
$125
$-
$50
$100
$150
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
126
230 184
94 112
- - - 42
80
0
100
200
300
400
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
Crude Oil Logistics Grand Mesa
Grand Mesa Pipeline
– Total volumes average ~80kbpd
– 10kbpd of walkup volume included
– Contributes ~$130 million in Adjusted EBITDA
Crude Assets
– Full year contribution from the Houma Terminal and Port
Comfort Terminal
Crude Oil Marketing/Transportation
– Crude Marketing assumes volumes growth from full year of
Grand Mesa and other recently completed assets
– Crude Transportation includes Marine, Trucking, and Rail
assets
– Average WTI Crude Price of $52.03
13
Segment Contribution Water Solutions
Area of Operation
Assets
Asset Summary
NGL saltwater disposal facility with solids processing capacity
72 water treatment and disposal facilities, including 94 wells across the Permian (35), Eagle Ford (31), DJ (21), Bakken (3), Granite Wash (3) and Pinedale Anticline (1) basins
Combined total of ~1.7 million bpd of disposal capacity
8 facilities that can dispose of solids such as tank bottoms and drilling fluids
1 facility in the Pinedale Anticline that can process water to a recycle and discharge (freshwater) standard
Numerous water pipelines which directly connect from oil and gas producing wells to NGL’s salt water disposal facilities
– Currently ~200kbpd of wastewater on pipelines, continuing to increase across our footprint
0
100
200
300
400
500
600
12/31/2014 12/31/2015 12/31/2016 12/31/2017
Permian Basin Eagle Ford Basin DJ Basin
$68
$126
$72 $63
$105
$-
$50
$100
$150
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
207
443
570 502
665
2.4
3.4 3.0
2.0
2.8
-
1.0
2.0
3.0
4.0
5.0
0
200
400
600
800
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
Water BPD Skim Oil BPD
14
Segment Contribution Water Solutions
U.S Oil Rig Count(1) Adjusted EBITDA (In Millions)
Water Disposal BBL’s/Day (In Thousands) FY 2018 Assumptions
Water disposal volume averages 665kbpd
– Primary growth focused in Permian (Delaware) and DJ basins
– FY18 exit volumes over 748kbpd
Average skim oil percentage forecasted at 0.42% for each disposal volume
– Average WTI Crude Price of $52.03
Pipelines, Solids disposal, Washouts, and other service revenues increase with volumes
Growth capital adds 3 new facilities and 6 new disposal wells to existing footprint
(1) Baker Hughes as of January 2017.
15
Segment Contribution Liquids
Area of Operation
Assets
Asset Summary
Railcar Rack NGL Thackerville Liquids Terminal West Memphis NGL Wholesale Liquids Terminal
21 terminals serving over 400 customers
– 12 terminals with rail unloading capability, 4 multi-
product terminals, 9 pipe-connected terminals
Approximately 3.5 million barrels of leased underground
storage, 0.35 million barrels of above ground storage
Sawtooth NGL Caverns - 5 Caverns with ~6.1 million
barrels of butane and propane storage capacity in Utah
Shipper on 5 common carrier pipelines
~ 5,000 leased railcars
– A portion of these railcars roll off lease in FY 2018
16
Segment Contribution Liquids
Heating Degree Days Adjusted EBITDA (In Millions)
Propane, Butane & Other NGL’s GAL’s/Day (In Thousands)
Propane, Butane & Other NGL’s Margin/GAL
$87 $93 $101
$64
$85
$-
$50
$100
$150
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
3,261 3,522 3,400 3,471
4,559
1,180 1,320 1,251 1,182
2,155
1,081 986 941 839
0
1,000
2,000
3,000
4,000
5,000
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
Propane Butane Other NGLs
$0.06
$0.04 $0.04 $0.03 $0.03
$0.13
$0.11
$0.06 $0.06
$-
$0.05
$0.10
$0.15
$0.20
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
Propane Margin Butane Margin
Note: Did not provide butane volumes and margins in FY2014 and prior
17
Segment Contribution Retail Propane
Area of Operation
Assets
Asset Summary
Propane storage tanks at retail location Propane delivery truck
Own or lease 128 customer service locations
Own or lease 119 satellite distribution locations
Aggregate propane storage capacity of 17.5 million gallons
Aggregate distillate storage capacity of 5.6 million gallons
Own 500 bulk storage tanks with capacities ranging from 2,000 to 90,000 gallons
72% residential customers; 27% commercial and industrial customers
18
Segment Contribution
Sample of Trade Names Adjusted EBITDA (In Millions)
Propane & Distillate GAL’s/Day (In Thousands)
Retail Propane
Total Propane Volume and Heating Degree Days(1)
$91 $97 $79
$91 $105
$-
$50
$100
$150
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
445 464 416
487 510
96 96 84 82 93
$0.96 $0.98
$1.08 $0.99
$0.94
$0.53 $0.59
$0.54 $0.59
$0.53
$-
$0.50
$1.00
$1.50
0
100
200
300
400
500
600
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
Propane Distillate
Propane Margin Distillate Margin
162,361 169,279 152,238
177,599 186,073
4,731 4,487
3,729 3,831 4,016
-
1,000
2,000
3,000
4,000
5,000
0
50,000
100,000
150,000
200,000
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
Degree Days
GAL’s (In Thousands)
Retail Propane Volumes Heating Degree Days
(1) NOAA National Centers for Environmental information, Climate at a Glance: U.S. Time Series, Heating Degree Days, published June 2017, retrieved on June 22,
2017 from http://www.ncdc.noaa.gov/cag/
19
Segment Contribution Refined Products/Renewables
Area of Operation
Assets
Asset Summary
Collins, MS Refined Products Terminal E Energy Adams Ethanol Plant
Line Space on the Colonial and Plantation pipelines
Sales from approximately 200 terminals over 37 states
Approx. 9.0 million barrels of storage capacity
Long-term Lease of TLP SE Terminals along Colonial and
Plantation pipelines
– Additional Storage capacity throughout the United States
Rack sales through common carrier pipeline terminals
Equity owner in Ethanol Plant in Nebraska
7,500
8,000
8,500
9,000
9,500
10,000
2011 to 2015 Range
2011 to 2015 Average 2016
2017
20
Segment Contribution
DOE Total U.S. Gas Supplied(1) Adjusted EBITDA (In Millions)
Refined Products/Renewables BBL’s/Day (In Thousands) FY 2018 Assumptions
Refined Products/Renewables
$8
$79
$134 $125
$100
$-
$50
$100
$150
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
27
186
270
386 337
10 15 16 19 21
$0.05
$0.03 $0.02 $0.05
$0.01 $0.02
$-
$0.02
$0.04
$0.06
$0.08
$0.10
0
100
200
300
400
500
FY 2014 FY 2015 FY 2016 FY 2017 FY 2018E
Refined Products Renewables
Refined Products Margin Renewables Margin
(1) Department of Energy EIA weekly data for 12/22/17.
Southeast (Colonial and Plantation pipelines)
– Total volumes average approximately 160kbpd
– Average margin of $0.0325 per gallon
– Additional storage at Collins and butane blending to contribute a full year
Rack & Mid-Continent
– Diesel demand growth in the Permian basin
– Increased storage capacity by ~250kbbls
Renewables
– No significant legislative impact
21
Financial Overview
22
Financial Objectives
The Partnership has made significant strides and will continue to
pursue a flexible balance sheet with a leverage target of less than
3.25x on a compliance basis
Goal of achieving investment grade rating
Increasing fee-based business and long-term contracts with high
credit quality customers
Transitioning to a more traditional midstream repeatable cash flow
model
Continue to pursue opportunities to find and execute on low cost of
capital financing in the current and future environments
Consistently pursuing strategies that increase NGL’s unit price and
lower cost of debt
Five business segments provide multiple growth platforms
Accretive growth through organic growth projects and strategic
acquisitions focused on assets backed by multi-year fee based
contracted cash flows
Sufficient liquidity to operate the business and execute growth objectives
Targeting over 1.3x distribution coverage
Excess distribution coverage will be used to strengthen the balance
sheet and fund growth opportunities
Strong Balance
Sheet
Cash Flow
Predictability
Lower Cost of
Capital
Accretive Capital
Projects
Robust Distribution
Coverage
2Q '18 2Q '17 % Variance
Total Volume (In Thousand's)
Refined Products/Renewables
Gasoline (BBL's) 26,459 23,107 15%
Diesel (BBL's) 14,880 14,341 4%
Ethanol (BBL's) 978 1,035 -6%
Biodiesel (BBL's) 568 464 22%
Crude Oil (BBL's) 8,562 7,770 10%
Liquids
Propane (GAL's) 257,775 222,352 16%
Butane (GAL's) 125,419 102,147 23%
Other NGL's (GAL's) 102,009 86,817 17%
Retail Propane
Propane (GAL's) 28,182 23,745 19%
Distillates (GAL's) 3,203 2,949 9%
Water Disposal (BBL's) 59,648 45,749 30%
Total Revenue 3,923.3$ 3,045.5$ 29%
Total Cost of Sales 3,770.7$ 2,928.7$ 29%
Adjusted EBITDA 90.8$ 75.5$ 20%
Distributable Cash Flow 35.3$ 39.3$ -10%
Distribution to LP Unitholders 0.39$ 0.39$ 0%
TTM Distribution Coverage 0.80x 1.22x
Maintenance Capex 7.9$ 6.4$ 23%
Growth Capex with Investments 57.3$ 151.8$ -62%
Covenant Compliance Leverage 5.42x 4.15x
Total Debt (Excluding Working Capital Facility) 2,195.4$ 2,374.0$ -8%
Working Capital Facility 869.5$ 710.5$ 22%
Total Liquidity 696.8$ 222.1$ 214%
23
2nd Quarter Update
Segment Summary
– Refined Products/Renewables performed in-line with expectations
– Grand Mesa outperformed expectations while the rest of Crude
Logistics performed in-line with expectations
– Liquids continued to be impacted by unrecovered railcar fleet costs
and excess storage capacity but performed generally in-line with
expectations
– Retail Propane performed in-line with expectations
– Water Solutions outperformed expectations and has continued to
benefit from the increased rig counts and increased completion
activities related to drilled but uncompleted wells in the basins in which
it operates, particularly in the Permian Basin
Quarterly Summary Performance ($’s In Millions)
(1) Does not include acquisition expenses.
(2) Covenant Compliance Leverage excludes the working capital facility and includes Pro Forma or add-backs for projects in construction or recently purchased.
(1)
(2)
(1)
Executed balance sheet and leverage improving transactions:
– Note Repurchases:
• Repurchased approximately $44.0 million of outstanding
Unsecured Notes, at an average price of approximately $0.94
on the dollar
– Equity Repurchases:
• Repurchased approximately 1.2 million of common units for a
total cost of approximately $11 million, or just over $9 per unit
• Recent purchases bring the total number of common units
repurchased to approximately 3.7 million, offsetting most of the
4.4 million warrants issued to Oaktree
1.0x
1.2x
1.0x
1.3x 1.2-1.3x
FY 2014 FY 2015 FY2016 FY 2017 FY 2018E
$169
$320
$274
$235
$285-310
$168
$266 $290
$182
$225
FY 2014 FY 2015 FY2016 FY 2017 FY 2018E
Distributable Cash Flow Distributions
24
Performance Metrics
Distributable Cash Flow & Total Distributions (In Millions)
Adjusted EBITDA (In Millions) Acquisition, Growth and Maintenance Capex (In Millions)
Distribution Coverage
1.3x
Target
(1) Does not include TLP capital expenditures (2) Includes the GP and preferred unit distributions if any
(1)
(2)
$24
$184
$271
$443 $424 $381
$475-500
IPO FY 2013 FY 2014 FY 2015 FY2016 FY 2017 FY 2018E
$491
$1,269
$961
$138 $164
$- $59
$133 $160
$600
$334
$150-200
$14 $32 $35 $30 $26 $30
FY 2013 FY 2014 FY 2015 FY2016 FY 2017 FY 2018E
Acquisitions Growth Capital Maintenance Capital
2Q '18 1Q '18 Variance
Cash and Equivalents 18,407$ 19,548$ (1,141)$
Total Debt:
Senior Secured Revolving Credit Facilities
Working Capital Facility 869,500 769,500 100,000
Acquisition Facility 102,000 - 102,000
6.650% Senior Secured Notes due 2022 195,000 195,000 -
5.125% Senior Notes due 2019 360,781 362,256 (1,475)
6.875% Senior Notes due 2021 367,048 367,048 -
7.500% Senior Notes due 2023 673,543 700,000 (26,457)
6.125% Senior Notes due 2025 484,300 500,000 (15,700)
Other Long-Term Debt 12,756 14,321 (1,565)
Total Debt, Excluding Working Capital Facility 2,195,428$ 2,138,625$ 56,803$
10.75% Class A Convertible Preferred Units 71,009$ 67,048$ 3,961$
Redeemable Noncontrolling Interest 3,129 3,251 (122)
Equity:
General Partner (50,872) (50,651) (221)
Limited Partners 1,819,491 2,063,470 (243,979)
Class B preferred limited partners 202,755 202,977 (222)
Accumulated Other Comprehensive Loss (2,262) (2,203) (59)
Noncontrolling interests 7,181 7,285 (104)
Total Capitalization 4,245,859$ 4,429,802$ (183,943)$
$972
$361 $367
$657
$413
$-
$200
$400
$600
$800
$1,000
$1,200
Jan-16 Jan-17 Jan-18 Jan-19 Jan-20 Jan-21 Jan-22 Jan-23 Jan-24 Jan-25
Credit Facility due 10/2021 5.125% Notes due 7/2019 6.875% Notes due 10/2021
6.650% Notes due 6/2022 7.500% Notes due 11/2023 6.125% Notes due 2/2025
2.9x
3.2x 3.2x
3.9x
4.7x
3.5x-4.0x
.0x
1.5x
3.0x
4.5x
6.0x
FY 2013 FY 2014 FY 2015 FY2016 FY 2017 FY 2018E
Credit Profile
Pro Forma Debt Maturities as of 9/30/17(3) (In Millions)
Covenant Compliance Leverage
3.25x
Target
Capitalization (In Thousands)
(1) Covenant Compliance Leverage excludes acquisition expenses, excludes the working capital facility and includes Pro Forma or add-backs for projects in construction or recently purchased. Total Indebtedness at
September 30, 2017 per the Partnership’s Credit Facility and used for covenant compliance totaled $2.2 billion.
(2) Convertible Preferred Units included in Total Partners Capital calculation.
(3) Pro Forma for use of proceeds from sale of Glass Mountain which closed in December 2017.
(1)
25
This
is
tied
out
NGL Operational Assumptions
26
Key Investment Highlights
Diversified and
Attractive Asset Base
Multiple business segments with significant geographic diversity reduce cash flow volatility
Presence in the highest rate of return oil & gas producing regions in North America as well as the highest growing
population areas for consumer demand
Natural hedge between business segments reduces commodity price volatility and risk exposure
Vertical and Horizontal
Integration
Vertical integration allows for capture of margin across the value chain from wellhead to end-user
Emphasis on asset ownership drives ability to capitalize on multiple revenue/bolt-on opportunities
Offer a menu of services to producers and customers
Stable Cash Flows
Focus on medium to long-term, repeatable fee-based cash flows
Combination of fee-based, take-or-pay, acreage dedication, margin-based and cost-plus revenue contracts
Targeting ~70% fee based revenues in normal commodity price environment
Strong Credit Profile and
Liquidity
Targeting a capital structure with compliance leverage of under 3.25x
Targeting a distribution coverage over 1.3x on a TTM basis
Excess distribution coverage will be reinvested in growth opportunities and reduce indebtedness
Experienced & Incentivized
Management Team
Extensive industry and MLP experience with proven record of acquiring, integrating, operating and growing
successful businesses
Senior management holds significant limited partner interests, which strengthens alignment of incentives with
lenders and public unitholders
Supportive general partner which is privately owned, of which over 65% is held by current and former management
and directors, with no indebtedness
27
Appendix
28
NGL Organizational Chart
NGL Energy Holdings LLC
G.P. (DE LLC) 0.1% GP Interest
IDR’s
NGL Energy Operating LLC
(DE LLC)
NGL Water Solutions (NGL Water Solutions, LLC)
Members
(1) Includes the operations of our Legacy Gavilon crude oil logistics, refined products, and renewables businesses.
99.9% LP Interest
Limited Partners
NGL Energy Partners LP (NYSE: NGL)
(DE LP)
NGL Liquids (NGL Liquids, LLC)
NGL Retail Propane (NGL Propane, LLC)
NGL Refined
Products/Renewables (TransMontaigne LLC)
100%
100%
NGL Crude Logistics (NGL Crude Logistics, LLC) (1)
120,512,692 C.U. Outstanding
29
2Q’18 Adjusted EBITDA Walk
2017 2016 2017 2016
Net (loss) income (173,579)$ (66,658)$ (237,286)$ 116,095$
Less: Net (income) loss attributable to noncontrolling interests (80) 59 (132) (5,774)
Less: Net loss attributable to redeemable noncontrolling interests 288 - 685 -
Net (loss) income attributable to NGL Energy Partners LP (173,371) (66,599) (236,733) 110,321
Interest expense 50,288 33,489 99,566 63,797
Income tax expense 111 460 570 922
Depreciation and amortization 69,426 54,522 137,489 107,102
EBITDA (53,546) 21,872 892 282,142
Net unrealized losses on derivatives 18,077 2,293 16,076 3,220
Inventory valuation adjustment (2,165) 39,530 (21,347) 32,693
Lower of cost or market adjustments 5,333 (393) 9,411 108
Loss (gain) on disposal or impairment of assets, net 111,451 851 100,238 (203,504)
Gain (loss) on early extinguishment of liabilities, net (1,943) (938) 1,338 (30,890)
Revaluation of investments - - - 14,365
Equity-based compensation expense 6,065 10,660 14,886 32,994
Acquisition expense 264 724 (54) 1,161
Revaluation of liabilities 5,600 - 5,600 -
Other 1,616 889 2,641 7,117
Adjusted EBITDA 90,752 75,488 129,681 139,406
Less: Cash interest expense 47,344 30,637 93,715 58,391
Less: Income tax expense 111 460 570 922
Less: Maintenance capital expenditures 7,994 6,401 14,521 12,696
Less: Other 233 - 233 -
Distributable Cash Flow 35,070$ 37,990$ 20,642$ 67,397$
Three Months Ended September 30, Six Months Ended September 30,
(in thousands)
30
2Q’18 & 2Q’17 Adjusted EBITDA by Segment
Crude Oil Logistics Water Solutions Liquids Retail Propane
Refined Products and
Renewables
Corporate and
Other Consolidated
Operating income (loss) 1,196$ (7,548)$ (118,107)$ (9,226)$ 21,042$ (16,459)$ (129,102)$
Depreciation and amortization 20,958 25,253 6,141 11,613 324 919 65,208
Amortization recorded to cost of sales 84 - 71 - 1,351 - 1,506
Net unrealized losses on derivatives 2,170 3,022 12,682 203 - - 18,077
Inventory valuation adjustment - - - - (2,165) - (2,165)
Lower of cost or market adjustments - - (2,476) - 7,809 - 5,333
(Gain) loss on disposal or impairment of assets, net (157) 915 117,729 493 (7,528) - 111,452
Equity-based compensation expense - - - - - 6,065 6,065
Acquisition expense - - - - - 264 264
Other income, net 50 2 3 69 167 1,605 1,896
Adjusted EBITDA attributable to unconsolidated entities 3,798 127 - (19) 1,216 - 5,122
Adjusted EBITDA attributable to noncontrolling interest - (190) - 70 - - (120)
Revaluation of liabilities - 5,600 - - - - 5,600
Other 1,502 92 22 - - - 1,616
Adjusted EBITDA 29,601$ 27,273$ 16,065$ 3,203$ 22,216$ (7,606)$ 90,752$
Crude Oil Logistics Water Solutions Liquids Retail Propane
Refined Products and
Renewables
Corporate and
Other Consolidated
Operating (loss) income (19,039)$ (4,430)$ 8,384$ (8,717)$ 11,387$ (23,413)$ (35,828)$
Depreciation and amortization 9,025 25,129 4,425 10,705 416 903 50,603
Amortization recorded to cost of sales 100 - 195 - 1,454 - 1,749
Net unrealized losses (gains) on derivatives 1,613 (2,193) 2,734 139 - - 2,293
Inventory valuation adjustment - - - - 39,530 - 39,530
Lower of cost or market adjustments - - - - (393) - (393)
Loss (gain) on disposal or impairment of assets, net 8,477 (11) 17 (65) (7,563) (3) 852
Equity-based compensation expense - - - - - 10,660 10,660
Acquisition expense - - - - - 724 724
Other income, net 145 - 24 139 11 1,762 2,081
Adjusted EBITDA attributable to unconsolidated entities 2,386 46 - (111) 782 - 3,103
Adjusted EBITDA attributable to noncontrolling interest - (794) - 19 - - (775)
Other 793 76 20 - - - 889
Adjusted EBITDA 3,500$ 17,823$ 15,799$ 2,109$ 45,624$ (9,367)$ 75,488$
Three Months Ended September 30, 2017
(in thousands)
Three Months Ended September 30, 2016
(in thousands)