ROSE ROCK MIDSTREAM LP Full Year Adjusted EBITDA Increased 79%
2015 Adjusted EBITDA Guidance Initiated at $180 to $200 Million
TULSA, Okla., Feb. 26, 2015 (GLOBE NEWSWIRE) -- Rose Rock Midstream®, L.P. (NYSE:RRMS) today announced its financial results for the three months ended December 31, 2014.
Rose Rock Midstream reported fourth quarter 2014 Adjusted EBITDA of $43.5 million, compared to $31.0 million for the third quarter 2014 and $21.0 million for the fourth quarter 2013, an increase of 40% over the previous quarter and more than doubling results year-over-year.
"Rose Rock finished the year strong, exceeding our previous guidance and delivering excellent results driven by our growth strategy and drop down activity," said Carlin Conner, chief executive officer of Rose Rock Midstream's general partner. "We are confident that our solid financial performance, 25% increase in cash distributions year-over-year and our predominantly fee-based business model are very positive and differentiating attributes as we continue our focus on growth in the current energy environment. Looking to 2015, Rose Rock is ready to serve our customers' needs and meet the demand for midstream services with a strong balance sheet and plenty of room to grow."
Fourth Quarter 2014 Adjusted EBITDA Highlights
Compared to the Third Quarter 2014
- $9 million increase in marketing margin related to higher volumes and realized gains on derivatives
- $6 million increase in cash distributions received from White Cliffs Pipeline resulting from a full quarter of distributions and increased volumes
- $2 million increase in transportation margin as a result of higher volumes
- $4 million decrease due to increased operating and administrative expenses, primarily related to field services operations
Adjusted gross margin was $45.9 million for the fourth quarter 2014, up 12% from the third quarter 2014 of $40.9 million and 29% above fourth quarter 2013 Adjusted gross margin of $35.6 million. Adjusted gross margin and Adjusted EBITDA, which are non-GAAP measures, are reconciled to their most directly comparable GAAP measures below.
Fourth quarter 2014 net income attributable to Rose Rock totaled $14.8 million, compared to $16.5 million for the third quarter 2014 and $6.2 million for the fourth quarter 2013.
Rose Rock Midstream's distributable cash flow for the three months ended December 31, 2014 was $33.9 million. On January 22, 2015, Rose Rock Midstream increased the partnership's quarterly cash distribution to $0.62 per unit from $0.575 per unit, effective for the fourth quarter 2014, resulting in an annualized distribution of $2.48 per unit. This is a 7.8% increase over the third quarter 2014 and a 33.3% increase over the fourth quarter 2013 quarterly distribution of $0.465 per unit. The distribution was paid on February 13, 2015 to all unitholders of record on February 3, 2015. Distributable cash flow, which is a non-GAAP measure, is reconciled to its most directly comparable GAAP measure below.
Full Year 2014 Highlights
- Completed Chesapeake transportation asset acquisition - June 2014
- Issued $400 million aggregate principal amount of 5.625% senior notes due July 2022
- Completed 80,000 bpd White Cliffs Pipeline expansion - August 2014
- Increased distributions 25% over 2013
Adjusted EBITDA for the year ended December 31, 2014 totaled $122.8 million, up 79% from $68.5 million for the year ended December 31, 2013. For the full year 2014, Rose Rock reported Adjusted gross margin of $157.7 million, 55% above full year 2013 Adjusted gross margin of $101.8 million. For the year ended December 31, 2014, net income attributable to Rose Rock totaled $54.8 million, a 49% increase compared to $36.7 million for year ended December 31, 2013.
2015 Adjusted EBITDA and Capex Guidance
Rose Rock anticipates 2015 consolidated Adjusted EBITDA guidance of between $180 and $200 million, an increase of approximately 55% over 2014 results of $122.8 million. The company also expects to deploy approximately $190 million in capital investments in 2015, with more than 90% allocated to growth projects, and is targeting a distribution growth rate for 2015 of 15% to 20% year-over-year and an annual growth rate of approximately 15% to 20% over the next three years.
Recent Developments
On February 13, 2015, Rose Rock closed on the previously announced agreement to acquire the remaining crude oil assets of SemGroup, which included the Wattenberg Oil Trunkline System and SemGroup's 50% interest in the Glass Mountain Pipeline, for a purchase price of $325 million consisting of cash and 1.75 million Rose Rock Midstream common LP units.
Rose Rock priced 2.3 million common units representing limited partner interest at $40.32 per common unit, which included the underwriters' 30-day option to purchase up to an additional 300,000 common units.
Earnings Conference Call
Rose Rock Midstream will host a joint conference call with SemGroup® Corporation (NYSE:SEMG) for investors tomorrow, February 27, 2015, at 11 a.m. ET. The call can be accessed live over the telephone by dialing 1.888.317.6003, or for international callers, 1.412.317.6061. The pass code for the call is 9662874. Interested parties may also listen to a simultaneous webcast of the conference call by logging onto Rose Rock Midstream's Investor Relations website at ir.rrmidstream.com. A replay of the webcast will also be available for a year following the call at ir.rrmidstream.com on the Calendar of Events-Past Events page. The fourth quarter 2014 earnings slide deck will be posted under Presentations.
About Rose Rock Midstream
Rose Rock Midstream®, L.P. (NYSE:RRMS) is a growth-oriented Delaware limited partnership formed by SemGroup® Corporation (NYSE:SEMG) to own, operate, develop and acquire a diversified portfolio of midstream energy assets. Headquartered in Tulsa, OK, Rose Rock Midstream provides crude oil gathering, transportation, storage and marketing services with the majority of its assets strategically located in or connected to the Cushing, Oklahoma crude oil marketing hub.
Rose Rock uses its Investor Relations website and social media outlets as channels of distribution of material company information. Such information is routinely posted and accessible on our Investor Relations website at ir.rrmidstream.com, our Twitter account and LinkedIn account.
Non-GAAP Financial Measures
This Press Release and the accompanying schedules include the non-GAAP financial measures of Adjusted gross margin, Adjusted EBITDA and distributable cash flow, which may be used periodically by management when discussing our financial results with investors and analysts. The accompanying schedules of this Press Release provide reconciliations of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles in the United States of America (GAAP). Adjusted gross margin, Adjusted EBITDA and distributable cash flow are presented as management believes they provide additional information and metrics relative to the performance of our business.
Operating income (loss) is the GAAP measure most directly comparable to Adjusted gross margin, net income (loss) and cash provided by (used in) operating activities are the GAAP measures most directly comparable to Adjusted EBITDA, and net income (loss) is the GAAP measure most directly comparable to distributable cash flow. Our non-GAAP financial measures should not be considered as alternatives to the most directly comparable GAAP financial measures. These non-GAAP financial measures have important limitations as analytical tools because they exclude some, but not all, items that affect the most directly comparable GAAP financial measures. You should not consider Adjusted gross margin, Adjusted EBITDA or distributable cash flow in isolation or as substitutes for analysis of our results as reported under GAAP. Because Adjusted gross margin, Adjusted EBITDA and distributable cash flow may be defined differently by other companies in our industry, our definitions of these non-GAAP financial measures may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
Management compensates for the limitation of Adjusted gross margin, Adjusted EBITDA and distributable cash flow as analytical tools by reviewing the comparable GAAP measures, understanding the differences between Adjusted gross margin, Adjusted EBITDA and distributable cash flow, on the one hand, and operating income (loss), net income (loss) and net cash provided by (used in) operating activities, on the other hand, and incorporating this knowledge into its decision-making processes. We believe that investors benefit from having access to the same financial measures that our management uses in evaluating our operating results.
Forward-Looking Statements
Certain matters contained in this Press Release include "forward-looking statements."
All statements, other than statements of historical fact, included in this Press Release including the prospects of our industry, our anticipated financial performance, including distributable cash flow, cash distributions, management's plans and objectives for future operations, capital investments, business prospects, outcome of regulatory proceedings, market conditions and other matters, may constitute forward-looking statements. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we cannot assure you that these expectations will prove to be correct. These forward-looking statements are subject to certain known and unknown risks and uncertainties, as well as assumptions that could cause actual results to differ materially from those reflected in these forward-looking statements. Factors that might cause actual results to differ include, but are not limited to, insufficient cash from operations following the establishment of cash reserves and payment of fees and expenses to pay the minimum quarterly distribution; any sustained reduction in demand for crude oil in markets served by our midstream assets; our ability to obtain new sources of supply of crude oil; competition from other midstream energy companies; our ability to comply with the covenants contained in the instruments governing our indebtedness and to maintain certain financial ratios required by our credit facility; our ability to access credit and capital markets; our ability to renew or replace expiring storage, transportation and related contracts; the loss of or a material nonpayment or nonperformance by any of our key customers; the overall forward market for crude oil; the possibility that our hedging activities may result in losses or may have a negative impact on our financial results; weather and other natural phenomena; cyber attacks involving our information systems and related infrastructure; hazards or operating risks incidental to the gathering, transporting or storing of crude oil; our failure to comply with new or existing environmental laws or regulations; and the possibility that the construction or acquisition of new assets may not result in the corresponding anticipated revenue increases; as well as other risk factors discussed from time to time in each of our documents and reports filed with the SEC.
Readers are cautioned not to place undue reliance on any forward-looking statements contained in this Press Release, which reflect management's opinions only as of the date hereof. Except as required by law, we undertake no obligation to revise or publicly release the results of any revision to any forward-looking statements.
| Condensed Consolidated Balance Sheets | ||
| (in thousands, unaudited) | ||
| December 31, | December 31, | |
| 2014 | 2013 | |
| ASSETS | ||
| Current assets | $ 273,890 | $ 321,587 |
| Property, plant and equipment, net | 335,910 | 311,616 |
| Equity method investment | 269,635 | 224,095 |
| Other noncurrent assets, net | 65,793 | 39,949 |
| Total assets | $ 945,228 | $ 897,247 |
| LIABILITIES AND EQUITY | ||
| Current liabilities | $ 263,680 | $ 293,031 |
| Long-term debt | 432,092 | 245,088 |
| Total liabilities | 695,772 | 538,119 |
| Total Rose Rock Midstream, L.P. partners' capital | 249,456 | 280,571 |
| Noncontrolling interests in consolidated subsidiary | — | 78,557 |
| Total equity | 249,456 | 359,128 |
| Total liabilities and equity | $ 945,228 | $ 897,247 |
| Condensed Consolidated Statements of Income | |||||
| (in thousands, except per unit data, unaudited) | |||||
| Three Months Ended | Year Ended | ||||
| December 31, | September 30, | December 31, | |||
| 2014 | 2013 | 2014 | 2014 | 2013 | |
| Revenues, including revenues from affiliates: | |||||
| Product | $ 305,583 | $ 228,434 | $ 346,496 | $ 1,185,456 | $ 702,028 |
| Service | 28,761 | 23,607 | 28,449 | 105,188 | 64,498 |
| Total revenues | 334,344 | 252,041 | 374,945 | 1,290,644 | 766,526 |
| Expenses, including expenses from affiliates: | |||||
| Costs of products sold, exclusive of depreciation and amortization | 287,434 | 217,252 | 333,646 | 1,131,362 | 663,759 |
| Operating | 25,276 | 15,322 | 21,632 | 78,792 | 35,795 |
| General and administrative | 4,888 | 5,326 | 4,271 | 18,783 | 15,287 |
| Depreciation and amortization | 11,853 | 11,838 | 7,418 | 36,072 | 23,165 |
| Total expenses | 329,451 | 249,738 | 366,967 | 1,265,009 | 738,006 |
| Earnings from equity method investment | 17,718 | 7,140 | 16,289 | 57,378 | 17,571 |
| Operating income | 22,611 | 9,443 | 24,267 | 83,013 | 46,091 |
| Other expenses: | |||||
| Interest expense | 7,815 | 1,979 | 7,774 | 20,456 | 8,100 |
| Other expense (income), net | 1 | (2) | — | (20) | (14) |
| Total other expenses, net | 7,816 | 1,977 | 7,774 | 20,436 | 8,086 |
| Net income | 14,795 | 7,466 | 16,493 | 62,577 | 38,005 |
| Less: net income attributable to noncontrolling interests | — | 1,256 | — | 7,758 | 1,256 |
| Net income attributable to Rose Rock Midstream, L.P. | $ 14,795 | $ 6,210 | $ 16,493 | $ 54,819 | $ 36,749 |
| Net income allocated to general partner | $ 3,781 | $ 368 | $ 2,166 | $ 7,794 | $ 1,218 |
| Net income allocated to common unitholders | $ 6,925 | $ 4,379 | $ 10,370 | $ 32,914 | $ 22,701 |
| Net income allocated to subordinated unitholders | $ 2,826 | $ 2,023 | $ 4,226 | $ 13,912 | $ 13,321 |
| Net income (loss) allocated to Class A unitholders | $ 1,263 | $ (560) | $ (269) | $ 199 | $ (491) |
| Net income (loss) per limited partner unit: | |||||
| Common unit (basic) | $ 0.34 | $ 0.26 | $ 0.50 | $ 1.69 | $ 1.66 |
| Common unit (diluted) | $ 0.34 | $ 0.26 | $ 0.50 | $ 1.69 | $ 1.66 |
| Subordinated unit (basic and diluted) | $ 0.34 | $ 0.24 | $ 0.50 | $ 1.66 | $ 1.59 |
| Class A unit (basic and diluted) | $ 0.34 | $ (0.38) | $ (0.07) | $ 0.06 | $ (0.39) |
| Basic weighted average number of limited partner units outstanding: | |||||
| Common units | 20,576 | 16,890 | 20,574 | 19,419 | 13,672 |
| Subordinated units | 8,390 | 8,390 | 8,390 | 8,390 | 8,390 |
| Class A units | 3,750 | 1,454 | 3,750 | 3,154 | 1,264 |
| Diluted weighted average number of limited partner units outstanding: | |||||
| Common units | 20,647 | 16,934 | 20,646 | 19,484 | 13,708 |
| Subordinated units | 8,390 | 8,390 | 8,390 | 8,390 | 8,390 |
| Class A units | 3,750 | 1,454 | 3,750 | 3,154 | 1,264 |
| Non-GAAP Reconciliations | |||||
| (in thousands, unaudited) | Three Months Ended | Year Ended | |||
| December 31, | September 30, | December 31, | |||
| 2014 | 2013 | 2014 | 2014 | 2013 | |
| Reconciliation of operating income to Adjusted gross margin: | |||||
| Operating income | $ 22,612 | $ 9,443 | $ 24,267 | $ 83,013 | $ 46,091 |
| Add: | |||||
| Operating expense | 25,274 | 15,322 | 21,632 | 78,792 | 35,795 |
| General and administrative expense | 4,888 | 5,326 | 4,271 | 18,783 | 15,287 |
| Depreciation and amortization expense | 11,853 | 11,838 | 7,418 | 36,072 | 23,165 |
| Less: | |||||
| Earnings from equity method investment | 17,718 | 7,140 | 16,289 | 57,378 | 17,571 |
| Non-cash unrealized gain (loss) on derivatives, net | 965 | (785) | 411 | 1,621 | 974 |
| Adjusted gross margin | $ 45,944 | $ 35,574 | $ 40,888 | $ 157,661 | $ 101,793 |
| Reconciliation of net income to Adjusted EBITDA: | |||||
| Net income | 14,795 | 7,466 | 16,493 | 62,577 | 38,005 |
| Add: | |||||
| Interest expense | 7,815 | 1,979 | 7,774 | 20,456 | 8,100 |
| Depreciation and amortization expense | 11,853 | 11,838 | 7,418 | 36,072 | 23,165 |
| Cash distributions from equity method investment | 21,687 | 5,861 | 17,029 | 66,768 | 16,999 |
| Inventory valuation adjustment | 5,667 | — | — | 5,667 | — |
| Non-cash equity compensation | 238 | 228 | 315 | 943 | 806 |
| Loss (gain) on disposal of long-lived assets, net | 89 | (31) | 291 | 319 | (31) |
| Less: | |||||
| Earnings from equity method investment | 17,718 | 7,140 | 16,289 | 57,378 | 17,571 |
| White Cliffs cash distributions attributable to noncontrolling interests | — | — | 1,658 | 11,008 | — |
| Impact from derivative instruments: | |||||
| Total gain (loss) on derivatives, net | 16,053 | 837 | 4,047 | 17,351 | (1,593) |
| Total realized loss (gain) (cash flow) on derivatives, net | (15,088) | (1,622) | (3,636) | (15,730) | 2,567 |
| Non-cash unrealized gain (loss) on derivatives, net | 965 | (785) | 411 | 1,621 | 974 |
| Adjusted EBITDA | $ 43,461 | $ 20,986 | $ 30,962 | $ 122,795 | $ 68,499 |
| Reconciliation of net cash provided by operating activities to Adjusted EBITDA: | |||||
| Net cash provided by operating activities | $ 63,332 | $ 50,360 | $ 20,301 | $ 107,690 | $ 72,475 |
| Less: | |||||
| Changes in operating assets and liabilities, net | 31,129 | 30,466 | (4,288) | 2,204 | 11,265 |
| White Cliffs cash distributions attributable to noncontrolling interests | — | — | 1,658 | 11,008 | — |
| Add: | |||||
| Interest expense, excluding amortization of debt issuance costs | 7,289 | 1,799 | 7,291 | 18,927 | 7,289 |
| Distributions from equity method investment in excess of equity in earnings | 3,969 | (707) | 740 | 9,390 | — |
| Adjusted EBITDA | $ 43,461 | $ 20,986 | $ 30,962 | $ 122,795 | $ 68,499 |
| Non-GAAP Reconciliations (Continued) | |||||
| (in thousands, unaudited) | Three Months Ended | Year Ended | |||
| December 31, | September 30, | December 31, | |||
| 2014 | 2013 | 2014 | 2014 | 2013 | |
| Reconciliation of net income to distributable cash flow: | |||||
| Net income | $ 14,795 | $ 7,466 | $ 16,493 | $ 62,577 | $ 38,005 |
| Add: | |||||
| Interest expense | 7,815 | 1,979 | 7,774 | 20,456 | 8,100 |
| Depreciation and amortization expense | 11,853 | 11,838 | 7,418 | 36,072 | 23,165 |
| EBITDA | 34,463 | 21,283 | 31,685 | 119,105 | 69,270 |
| Add: | |||||
| Loss (gain) on disposal of long-lived assets, net | 89 | (31) | 291 | 319 | (31) |
| Cash distributions from equity method investment | 21,687 | 5,861 | 17,029 | 66,768 | 16,999 |
| Inventory valuation adjustment | 5,667 | — | — | 5,667 | — |
| Non-cash equity compensation | 238 | 228 | 315 | 943 | 806 |
| Less: | |||||
| Earnings from equity method investment | 17,718 | 7,140 | 16,289 | 57,378 | 17,571 |
| White Cliffs cash distributions attributable to noncontrolling interests | — | — | 1,658 | 11,008 | — |
| Non-cash unrealized gain (loss) on derivatives, net | 965 | (785) | 411 | 1,621 | 974 |
| Adjusted EBITDA | $ 43,461 | $ 20,986 | $ 30,962 | $ 122,795 | $ 68,499 |
| Less: | |||||
| Cash interest expense | 7,264 | 1,865 | 7,265 | 18,827 | 7,355 |
| Maintenance capital expenditures | 2,268 | 1,174 | 1,850 | 6,504 | 4,813 |
| Distributable cash flow | $ 33,929 | $ 17,947 | $ 21,847 | $ 97,464 | $ 56,331 |
| Distribution declared | $ 24,269(1) | $ 12,841 | $ 18,866 | $ 73,756 | $ 42,586 |
| Distribution coverage ratio | 1.40x | 1.40x | 1.16x | 1.32x | 1.32x |
| (1) The distribution declared January 22, 2015 represents $0.620 per unit, or $2.48 per unit on an annualized basis. This is a 7.8% increase over the prior quarter. | |||||
| 2015 Adjusted EBITDA Guidance Reconciliation | |
| (millions, unaudited) | |
| Mid-point | |
| Net income | $ 90.5 |
| Add: Interest expense | 37.0 |
| Add: Depreciation and amortization | 45.0 |
| EBITDA | 172.5 |
| Non-Cash and Other Adjustments | 17.5 |
| Adjusted EBITDA | $ 190.0 |
| Less: | |
| Cash interest expense | 34.5 |
| Maintenance capital expenditures | 16.0 |
| Distributable cash flow | $ 139.5 |
| Non-Cash and Other Adjustments | |
| Earnings from equity method investment | $ (92.0) |
| Distributions from equity method investment | 108.0 |
| Non-cash equity compensation | 1.5 |
| Non-Cash and Other Adjustments | $ 17.5 |
CONTACT: Investor Relations:
Alisa Perkins
918-524-8081
roserockir@rrmidstream.com
Media:
Kiley Roberson
918-524-8594
kroberson@rrmidstream.com
