2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Revenue | $3.7B | $3.2B | $2.3B | $4.6B | $6B |
Cost of Revenue | $3.3B | $2.7B | $1.8B | $4.1B | $5.3B |
Gross Profit | $356M | $441M | $416M | $481M | $675M |
Gross Profit % | 9.7% | 14% | 18% | 11% | 11% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Net Income | $67M | $320M | -$15M | -$37M | $73M |
Dep. & Amort. | $169M | $196M | $237M | $244M | $329M |
Def. Tax | -$700K | $13M | $100K | -$400K | $1.1M |
Stock Comp. | $29M | $47M | $31M | $35M | $37M |
Chg. in WC | -$47M | $48M | $36M | -$6.7M | -$114M |
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Cash | $900K | $26M | $14M | $13M | $7.5M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $900K | $26M | $14M | $13M | $7.5M |
Receivables | $252M | $242M | $262M | $378M | $432M |
Inventory | $65M | $54M | $89M | $157M | $123M |
Q2 2023 adjusted EBITDA was $176 million, down 2% year-over-year, primarily due to lower commodity prices impacting percentage of proceeds contracts; distributable cash flow was $86 million with a quarterly coverage ratio of 1.3x.
Well connect activity was strong, with 73 new wells connected year-to-date (44 in Williston, 24 in Delaware, 5 in Powder River), keeping the company on track for 115-125 new wells in 2023; several new wells outperformed type curves, especially in the Bakken and Permian.
Commodity price volatility negatively impacted results: natural gas, NGL, and crude oil prices were well below expectations, reducing adjusted EBITDA by ~$8 million; NGL Logistics segment took a $5 million non-cash mark-to-market loss, expected to reverse in the second half as hedged inventory is delivered.
Full-year 2023 adjusted EBITDA is expected within the prior guidance range of $780-$860 million, but likely at the lower half due to commodity prices and Arrow downtime; growth capital investments for 2023 are expected between $135-$155 million, with 2024 CapEx projected to decline by 25-30% to $100-$110 million, boosting free cash flow.
Leverage ratio at quarter-end was ~4.25x, expected to decline toward the long-term target of <3.5x through EBITDA growth and debt paydown; Crestwood plans to partially redeem $255 million of its Niobrara preferred in January 2024 and roll the remainder for two years at a slightly higher rate, aiming to simplify capital structure and reduce cost of capital.