NGL Energy Partners LP (NYSE:NGL) ("NGL," "we," "us," "our," or the "Partnership") today reported its third quarter Fiscal 2024 financial results. Highlights include:

Net income for the third quarter of Fiscal 2024 of $45.8 million, compared to net income of $59.0 million for the third quarter of Fiscal 2023 which included income of $29.5 million from the settlement of a dispute
Adjusted EBITDA⁽¹⁾ for the third quarter of Fiscal 2024 of $151.7 million, compared to $193.3 million for the third quarter of Fiscal 2023
Total leverage at the end of the quarter was 4.26 times, versus 5.28 times at the end of the third quarter of Fiscal 2023
On December 6, 2023, we announced an open season for the Grand Mesa Pipeline. This open season ended at the close of business on January 5, 2024, and resulted in a new shipper with a five-year minimum volume commitment contract.
NGL now expects total asset sales in Fiscal 2025 of $150 million plus, versus previous guidance of $100 million plus.

Highlights for the period subsequent to December 31, 2023 included:

On January 19, 2024, we delivered notice to the holders of our 2025 and 2026 senior unsecured notes and to the holders of our 2026 senior secured notes of our intention to redeem all of the existing notes. The 2026 senior secured notes were redeemed on February 6, 2024, and the 2025 and 2026 senior unsecured notes will be redeemed on February 20, 2024 and April 14, 2024, respectively.
On January 22, 2024, we announced that our Water Solutions business is commencing expansion of its Lea County Express Pipeline System from a capacity of 140,000 barrels of water per day to 340,000 barrels per day in 2024, with the ability to expand the capacity to 500,000 barrels of water per day. This project is fully underwritten by a recently executed minimum volume commitment contract that includes an acreage dedication extension with an investment grade oil and gas producer. We expect the pipeline expansion to be completed during the second half of our 2025 fiscal year.
On February 2, 2024, we closed a debt refinancing transaction of $2.9 billion consisting of a private offering of $2.2 billion of senior secured notes, which includes $900.0 million of 8.125% senior secured notes due 2029 and $1.3 billion of 8.375% senior secured notes due 2032. We also entered into a new seven-year $700.0 million senior secured term loan "B" credit facility. The net proceeds from these transactions were used and will primarily be used to fund the redemption of the 2026 senior secured notes and the 2025 and 2026 senior unsecured notes.
On February 6, 2024, the Board of Directors of our general partner declared a distribution of 50% of the outstanding arrearages earned for Class B, Class C, and Class D preferred unit holders through December 31, 2023. The distribution will be made on February 27, 2024 to the holders of record at the close of trading on February 16, 2024.

"The Partnership has achieved many significant accomplishments since our previous quarter ended September 30, 2023. First, Crude Oil Logistics completed a successful open season on Grand Meas Pipeline. Second, Water Solutions is expanding its Lea County Express Pipeline system, which is fully underwritten by an executed minimum volume commitment contract that includes an acreage dedication extension with an investment grade oil and gas producer. Third, we completed a $2.9 billion global refinancing extending maturities and amending and extending the ABL Facility to 2029. Fourth, the Board of Directors approved a 50% arrearage distribution payment for the Class B, Class C, and Class D preferred units as of December 31, 2023." stated Mike Krimbill NGL's CEO. "All of these actions taken have positioned the Partnership to continue to optimize the capital structure, and increase future Adjusted EBITDA⁽¹⁾, which benefits all stakeholders. We are also reaffirming our Fiscal 2024 Adjusted EBITDA⁽²⁾ guidance for Water Solutions of $500 million plus and consolidated Adjusted EBITDA⁽²⁾ of $645 million," 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⁽¹⁾ by reportable segment for the periods indicated:

	Quarter Ended
	December 31, 2023						December 31, 2022
	Operating Income (Loss)			Adjusted EBITDA⁽¹⁾			Operating Income (Loss)			Adjusted EBITDA⁽¹⁾
	(in thousands)
Water Solutions	$	74,270		$	121,285		$	59,721		$	121,712
Crude Oil Logistics		17,010			17,044			35,096			33,260
Liquids Logistics		22,449			26,302			20,513			18,763
Corporate and Other		(11,940	)		(12,961	)		(12,660	)		19,521
Total	$	101,789		$	151,670		$	102,670		$	193,256

Water Solutions

Operating income for the Water Solutions segment increased $14.5 million for the quarter ended December 31, 2023, compared to the quarter ended December 31, 2022. The Partnership processed approximately 2.38 million barrels of produced water per day during the quarter ended December 31, 2023, a 2.0% decrease when compared to approximately 2.43 million barrels of water per day processed during the quarter ended December 31, 2022. The decrease in produced water volumes processed was primarily due to certain producers in the Delaware Basin reusing their water in their operations. Though the produced water volumes processed declined in the quarter, water disposal service fee revenue increased due primarily to increased fees from new contracts entered into during fiscal year 2023 and higher fees charged for interruptible spot volumes. In addition, there was also an increase in payments made by certain producers for committed volumes not delivered.

Revenues from recovered skim oil, including the impact from realized skim oil hedges, totaled $24.0 million for the quarter ended December 31, 2023, a decrease of $6.3 million from the prior year period. The decrease was due primarily to a decrease in skim oil barrels sold as a result of lower skim oil recovered from decreased produced water processed and lower realized crude oil prices received from the sale of skim oil barrels.

Operating expenses in the Water Solutions segment decreased $0.8 million for the quarter ended December 31, 2023, compared to the quarter ended December 31, 2022 due primarily to lower chemical expense, lower generator rental expense, lower utilities expense and lower severance taxes due to a decrease in revenue from recovered crude oil. These decreases were partially offset by higher repairs and maintenance expense due to the timing of repairs, preventative maintenance and tank cleaning. Operating expense per produced barrel processed was $0.25 for the quarter ended December 31, 2023, unchanged when compared to the same quarter in the prior year.

Crude Oil Logistics

Operating income for the Crude Oil Logistics segment decreased $18.1 million for the quarter ended December 31, 2023, compared to the quarter ended December 31, 2022. Product margin for crude oil sales decreased due to lower crude oil prices, which lowered contracted rates with certain producers, and lower contract differentials negatively impacted certain other sales contracts. In addition, volume decreased due to lower production on acreage dedicated to us in the DJ Basin. During the quarter ended December 31, 2023, physical volumes on the Grand Mesa Pipeline averaged approximately 70,000 barrels per day, compared to approximately 77,000 barrels per day for the quarter ended December 31, 2022. The decrease in operating income was also impacted by the sale of our marine assets on March 30, 2023.

Liquids Logistics

Operating income for the Liquids Logistics segment increased by $1.9 million for the quarter ended December 31, 2023, compared to the quarter ended December 31, 2022. Product margins (excluding the impact of derivatives) increased for butane in the current quarter primarily due to the higher demand for butane blending. This was offset by lower propane margins due to lower volumes, lower margins from refined products as the supply issues seen in certain markets in the prior year, resulting in higher margins, were resolved and supply and demand were more in balance and lower margins from the sale of other products due to lower biodiesel prices and lower natural gas liquid volumes due to the loss of certain supply contracts. Additionally, we recorded net derivative losses of $0.5 million during the quarter ended December 31, 2023, compared to derivative losses of $6.1 million during the quarter ended December 31, 2022.

Corporate and Other

The operating loss for Corporate and Other was lower by $0.7 million for the quarter ended December 31, 2023, compared to the quarter ended December 31, 2022. Results for the current period include gains from derivatives of $1.8 million as we have entered into economic hedges to protect our liquidity positions and leverage from a significant increase in commodity prices. All of these hedges matured as of December 31, 2023, and there were no open hedge positions. These gains were offset by an increase in expenses due to lower allocations of expense to the other business segments.

Capitalization and Liquidity

Total liquidity (cash plus available capacity on our asset-based revolving credit facility ("ABL Facility")) was approximately $415.6 million as of December 31, 2023. Borrowings on the Partnership's ABL Facility totaled approximately $55.0 million as of December 31, 2023. The decrease from March 31, 2023 was primarily due to cash generated during the quarter being used to pay down the outstanding balance under the ABL Facility rather than to retire other indebtedness.

The Partnership is in compliance with all of its debt covenants and has no upcoming debt maturities.

Third Quarter Conference Call Information

A conference call to discuss NGL's results of operations is scheduled for 4:00 pm Central Time on Thursday, February 8, 2024. Analysts, investors, and other interested parties may join the webcast via the event link: https://www.webcaster4.com/Webcast/Page/2808/49742 or by dialing (888) 506-0062 and providing access code: 847654. 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 49742.

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, acquisition expense, revaluation of liabilities, certain legal settlements and other. We also include in Adjusted EBITDA certain inventory valuation adjustments related to certain refined products businesses within our Liquids Logistics segment as discussed below. EBITDA and Adjusted EBITDA should not be considered as alternatives to net income, income 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.

Other than for certain businesses within our Liquids Logistics segment, 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. We do not draw such a distinction between realized and unrealized gains and losses on derivatives of certain businesses within our Liquids Logistics segment. 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 associated with 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. 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.

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 limited partnership, is a diversified midstream energy company that transports, stores, markets and provides other logistics services for crude oil, natural gas liquids and other products and transports, treats and disposes of produced water generated as part of the oil and natural gas production process.

For further information, visit the Partnership's website at www.nglenergypartners.com.





NGL ENERGY PARTNERS LP AND SUBSIDIARIES Unaudited Condensed Consolidated Balance Sheets (in Thousands, except unit amounts)

	December 31, 2023			March 31, 2023
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	738		$	5,431
Accounts receivable-trade, net of allowance for expected credit losses of $1,928 and $1,964, respectively		999,503			1,033,956
Accounts receivable-affiliates		15,459			12,362
Inventories		201,575			142,607
Prepaid expenses and other current assets		123,292			98,089
Total current assets		1,340,567			1,292,445
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of $945,414 and $898,184, respectively		2,137,386			2,223,380
GOODWILL		707,583			712,364
INTANGIBLE ASSETS, net of accumulated amortization of $371,703 and $580,860, respectively		999,636			1,058,668
INVESTMENTS IN UNCONSOLIDATED ENTITIES		19,535			21,090
OPERATING LEASE RIGHT-OF-USE ASSETS		101,549			90,220
OTHER NONCURRENT ASSETS		56,231			57,977
Total assets	$	5,362,487		$	5,456,144
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Accounts payable-trade	$	831,991		$	927,591
Accounts payable-affiliates		28			65
Accrued expenses and other payables		195,427			133,616
Advance payments received from customers		27,727			14,699
Operating lease obligations		32,839			34,166
Total current liabilities		1,088,012			1,110,137
LONG-TERM DEBT, net of debt issuance costs of $21,729 and $30,117, respectively		2,683,918			2,857,805
OPERATING LEASE OBLIGATIONS		70,830			58,450
OTHER NONCURRENT LIABILITIES		107,806			111,226

CLASS D 9.00% PREFERRED UNITS, 600,000 and 600,000 preferred units issued and outstanding, respectively		551,097			551,097

EQUITY:
General partner, representing a 0.1% interest, 132,645 and 132,059 notional units, respectively		(52,562	)		(52,551	)
Limited partners, representing a 99.9% interest, 132,512,766 and 131,927,343 common units issued and outstanding, respectively		549,600			455,564
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 loss		(457	)		(450	)
Noncontrolling interests		15,884			16,507
Total equity		860,824			767,429
Total liabilities and equity	$	5,362,487		$	5,456,144





NGL ENERGY PARTNERS LP AND SUBSIDIARIES Unaudited Condensed Consolidated Statements of Operations (in Thousands, except unit and per unit amounts)

	Three Months Ended December 31,						Nine Months Ended December 31,
		2023			2022			2023			2022
REVENUES:
Water Solutions	$	179,301		$	180,242		$	557,847		$	511,231
Crude Oil Logistics		425,294			531,613			1,379,397			1,971,767
Liquids Logistics		1,265,182			1,427,385			3,389,733			4,163,072
Total Revenues		1,869,777			2,139,240			5,326,977			6,646,070
COST OF SALES:
Water Solutions		(2,573	)		2,534			7,420			13,679
Crude Oil Logistics		386,418			471,891			1,266,644			1,808,460
Liquids Logistics		1,224,059			1,385,943			3,290,784			4,057,360
Corporate and Other		(1,772	)		—			(939	)		—
Total Cost of Sales		1,606,132			1,860,368			4,563,909			5,879,499
OPERATING COSTS AND EXPENSES:
Operating		79,115			81,353			233,185			237,371
General and administrative		17,934			17,216			55,721			50,601
Depreciation and amortization		65,597			69,327			200,102			204,105
(Gain) loss on disposal or impairment of assets, net		(790	)		8,306			14,221			15,791
Operating Income		101,789			102,670			259,839			258,703
OTHER INCOME (EXPENSE):
Equity in earnings of unconsolidated entities		838			1,213			1,780			3,094
Interest expense		(57,221	)		(75,920	)		(175,370	)		(211,528	)
Gain on early extinguishment of liabilities, net		—			2,667			6,871			6,808
Other income, net		515			28,100			1,131			28,731
Income Before Income Taxes		45,921			58,730			94,251			85,808
INCOME TAX (EXPENSE) BENEFIT		(154	)		252			(636	)		(113	)
Net Income		45,767			58,982			93,615			85,695
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS		(85	)		(448	)		(604	)		(790	)
NET INCOME ATTRIBUTABLE TO NGL ENERGY PARTNERS LP	$	45,682		$	58,534		$	93,011		$	84,905
NET INCOME (LOSS) ALLOCATED TO COMMON UNITHOLDERS - BASIC	$	10,244		$	26,007		$	(10,947	)	$	(5,571	)
NET INCOME (LOSS) ALLOCATED TO COMMON UNITHOLDERS - DILUTED	$	10,244		$	26,123		$	(10,947	)	$	(5,571	)
BASIC INCOME (LOSS) PER COMMON UNIT	$	0.08		$	0.20		$	(0.08	)	$	(0.04	)
DILUTED INCOME (LOSS) PER COMMON UNIT	$	0.08		$	0.19		$	(0.08	)	$	(0.04	)
BASIC WEIGHTED AVERAGE COMMON UNITS OUTSTANDING		132,220,055			131,015,658			132,025,268			130,802,920
DILUTED WEIGHTED AVERAGE COMMON UNITS OUTSTANDING		132,498,734			134,485,325			132,025,268			130,802,920





EBITDA, ADJUSTED EBITDA AND DISTRIBUTABLE CASH FLOW RECONCILIATION (Unaudited)

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

	Three Months Ended December 31,						Nine Months Ended December 31,
		2023			2022			2023			2022
	(in thousands)
Net income	$	45,767		$	58,982		$	93,615		$	85,695
Less: Net income attributable to noncontrolling interests		(85	)		(448	)		(604	)		(790	)
Net income attributable to NGL Energy Partners LP		45,682			58,534			93,011			84,905
Interest expense		57,274			75,934			175,452			211,573
Income tax expense (benefit)		154			(252	)		636			113
Depreciation and amortization		65,582			69,308			200,005			204,025
EBITDA		168,692			203,524			469,104			500,616
Net unrealized losses (gains) on derivatives		47,558			4,800			56,617			(56,930	)
CMA Differential Roll net losses (gains) (1)		(64,381	)		(8,678	)		(71,285	)		19,424
Inventory valuation adjustment (2)		709			(2,650	)		(5,391	)		(6,765	)
Lower of cost or net realizable value adjustments		(575	)		(12,568	)		3,269			(11,711	)
(Gain) loss on disposal or impairment of assets, net		(1,107	)		8,290			13,904			15,775
Gain on early extinguishment of liabilities, net		—			(2,667	)		(6,871	)		(6,808	)
Equity-based compensation expense		214			890			1,098			1,866
Acquisition expense (3)		—			—			47			—
Other (4)		560			2,315			2,047			3,907
Adjusted EBITDA	$	151,670		$	193,256		$	462,539		$	459,374
Less: Cash interest expense (5)		53,042			71,751			162,936			198,972
Less: Income tax expense (benefit)		154			(252	)		636			113
Less: Maintenance capital expenditures		8,780			11,464			41,665			41,050
Less: CMA Differential Roll (6)		(9,118	)		(15,147	)		(27,165	)		(13,213	)
Less: Other (7)		—			1			222			171
Distributable Cash Flow	$	98,812		$	125,439		$	284,245		$	232,281

_______________________________________
⁽¹⁾	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.
⁽²⁾	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.
⁽³⁾	Amounts represent expenses we incurred related to legal and advisory costs associated with acquisitions.
⁽⁴⁾	Amounts represent unrealized gains/losses on marketable securities and accretion expense for asset retirement obligations. Also, the amount for the nine months ended December 31, 2022 includes non-cash operating expenses related to our Grand Mesa Pipeline.
⁽⁵⁾	Amounts represent interest expense payable in cash, excluding changes in the accrued interest balance.
⁽⁶⁾	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.
⁽⁷⁾	Amounts represent cash paid to settle asset retirement obligations.





ADJUSTED EBITDA RECONCILIATION BY SEGMENT

	Three Months Ended December 31, 2023
	Water Solutions			Crude Oil Logistics			Liquids Logistics			Corporate and Other			Consolidated
	(in thousands)
Operating income (loss)	$	74,270		$	17,010		$	22,449		$	(11,940	)	$	101,789
Depreciation and amortization		52,643			9,545			2,438			971			65,597
Amortization recorded to cost of sales		—			—			65			—			65
Net unrealized (gains) losses on derivatives		(6,440	)		51,984			3,581			(1,567	)		47,558
CMA Differential Roll net losses (gains)		—			(64,381	)		—			—			(64,381	)
Inventory valuation adjustment		—			—			709			—			709
Lower of cost or net realizable value adjustments		—			785			(1,360	)		—			(575	)
(Gain) loss on disposal or impairment of assets, net		(478	)		2,042			(1,639	)		(715	)		(790	)
Equity-based compensation expense		—			—			—			214			214
Other income (expense), net		488			1			(8	)		34			515
Adjusted EBITDA attributable to unconsolidated entities		715			—			7			42			764
Adjusted EBITDA attributable to noncontrolling interest		(362	)		—			—			—			(362	)
Other		449			58			60			—			567
Adjusted EBITDA	$	121,285		$	17,044		$	26,302		$	(12,961	)	$	151,670


	Three Months Ended December 31, 2022
	Water Solutions			Crude Oil Logistics			Liquids Logistics			Corporate and Other			Consolidated
	(in thousands)
Operating income (loss)	$	59,721		$	35,096		$	20,513		$	(12,660	)	$	102,670
Depreciation and amortization		52,591			11,664			3,417			1,655			69,327
Amortization recorded to cost of sales		—			—			68			—			68
Net unrealized (gains) losses on derivatives		—			(1,810	)		6,610			—			4,800
CMA Differential Roll net losses (gains)		—			(8,678	)		—			—			(8,678	)
Inventory valuation adjustment		—			—			(2,650	)		—			(2,650	)
Lower of cost or net realizable value adjustments		—			(3,321	)		(9,247	)		—			(12,568	)
Loss (gain) on disposal or impairment of assets, net		7,959			277			(1	)		71			8,306
Equity-based compensation expense		—			—			—			890			890
Other income (expense), net		2			59			(1,481	)		29,520			28,100
Adjusted EBITDA attributable to unconsolidated entities		1,357			—			21			45			1,423
Adjusted EBITDA attributable to noncontrolling interest		(747	)		—			—			—			(747	)
Other		829			(27	)		1,513			—			2,315
Adjusted EBITDA	$	121,712		$	33,260		$	18,763		$	19,521		$	193,256


	Nine Months Ended December 31, 2023
	Water Solutions			Crude Oil Logistics			Liquids Logistics			Corporate and Other			Consolidated
	(in thousands)
Operating income (loss)	$	202,719		$	48,795		$	53,857		$	(45,532	)	$	259,839
Depreciation and amortization		159,119			28,864			8,035			4,084			200,102
Amortization recorded to cost of sales		—			—			195			—			195
Net unrealized (gains) losses on derivatives		(1,969	)		61,673			(1,908	)		(1,179	)		56,617
CMA Differential Roll net losses (gains)		—			(71,285	)		—			—			(71,285	)
Inventory valuation adjustment		—			—			(5,391	)		—			(5,391	)
Lower of cost or net realizable value adjustments		—			785			2,484			—			3,269
Loss (gain) on disposal or impairment of assets, net		21,840			2,471			(9,375	)		(715	)		14,221
Equity-based compensation expense		—			—			—			1,098			1,098
Acquisition expense		(28	)		—			84			(9	)		47
Other income, net		916			106			7			102			1,131
Adjusted EBITDA attributable to unconsolidated entities		1,974			—			(19	)		137			2,092
Adjusted EBITDA attributable to noncontrolling interest		(1,450	)		—			—			—			(1,450	)
Other		1,747			139			168			—			2,054
Adjusted EBITDA	$	384,868		$	71,548		$	48,137		$	(42,014	)	$	462,539


	Nine Months Ended December 31, 2022
	Water Solutions			Crude Oil Logistics			Liquids Logistics			Corporate and Other			Consolidated
	(in thousands)
Operating income (loss)	$	160,454		$	87,012		$	48,806		$	(37,569	)	$	258,703
Depreciation and amortization		153,766			35,193			10,194			4,952			204,105
Amortization recorded to cost of sales		—			—			205			—			205
Net unrealized (gains) losses on derivatives		(4,464	)		(57,390	)		4,924			—			(56,930	)
CMA Differential Roll net losses (gains)		—			19,424			—			—			19,424
Inventory valuation adjustment		—			—			(6,765	)		—			(6,765	)
Lower of cost or net realizable value adjustments		—			(2,247	)		(9,464	)		—			(11,711	)
Loss (gain) on disposal or impairment of assets, net		17,935			(1,279	)		51			(916	)		15,791
Equity-based compensation expense		—			—			—			1,866			1,866
Other income (expense), net		10			390			(1,665	)		29,996			28,731
Adjusted EBITDA attributable to unconsolidated entities		3,569			—			(3	)		134			3,700
Adjusted EBITDA attributable to noncontrolling interest		(1,652	)		—			—			—			(1,652	)
Other		1,915			98			1,894			—			3,907
Adjusted EBITDA	$	331,533		$	81,201		$	48,177		$	(1,537	)	$	459,374





OPERATIONAL DATA (Unaudited)

	Three Months Ended		Nine Months Ended
	December 31,		December 31,
	2023	2022	2023	2022
	(in thousands, except per day amounts)
Water Solutions:
Produced water processed (barrels per day)
Delaware Basin	2,097,428	2,128,673	2,135,677	2,001,242
Eagle Ford Basin	136,185	131,551	135,887	114,191
DJ Basin	142,978	151,265	152,805	151,792
Other Basins	—	14,335	985	15,114
Total	2,376,591	2,425,824	2,425,354	2,282,339
Recycled water (barrels per day)	115,141	167,774	83,247	132,851
Total (barrels per day)	2,491,732	2,593,598	2,508,601	2,415,190
Skim oil sold (barrels per day)	3,663	4,099	3,918	3,757

Crude Oil Logistics:
Crude oil sold (barrels)	5,087	5,955	16,730	19,428
Crude oil transported on owned pipelines (barrels)	6,473	7,062	19,520	20,832
Crude oil storage capacity - owned and leased (barrels) (1)			5,232	5,232
Crude oil inventory (barrels) (1)			790	892

Liquids Logistics:
Refined products sold (gallons)	201,796	192,340	631,802	566,997
Propane sold (gallons)	254,266	305,067	524,007	639,686
Butane sold (gallons)	207,544	177,061	394,118	409,137
Other products sold (gallons)	85,410	96,349	276,898	294,965
Natural gas liquids and refined products storage capacity - owned and leased (gallons) (1)			157,409	159,999
Refined products inventory (gallons) (1)			2,020	1,738
Propane inventory (gallons) (1)			92,861	97,283
Butane inventory (gallons) (1)			35,951	31,029
Other products inventory (gallons) (1)			19,526	13,360

_______________________________________
⁽¹⁾	Information is presented as of December 31, 2023 and December 31, 2022, respectively.

View source version on businesswire.com: https://www.businesswire.com/news/home/20240208258121/en/

NGL Energy Partners LP Announces Third Quarter Fiscal 2024 Financial Results