04:31:33 EST Thu 06 Nov 2025
Enter Symbol
or Name
USA
CA



Kinetik Reports Third Quarter 2025 Financial and Operating Results and Revises 2025 Financial Guidance

2025-11-05 17:15 ET - News Release


Company Website: https://ir.kinetik.com
HOUSTON & MIDLAND, Texas -- (Business Wire)

Kinetik Holdings Inc. (NYSE: KNTK) (“Kinetik” or the “Company”) today reported financial results for the quarter ended September 30, 2025.

Kinetik reported net income including noncontrolling interest of $15.5 million and $109.2 million for the three and nine months ended September 30, 2025, respectively. Kinetik generated Adjusted EBITDA1 of $242.6 million and $735.6 million, Distributable Cash Flow1 of $158.5 million and $468.8 million, and Free Cash Flow1 of $50.9 million and $179.2 million for the three and nine months ended September 30, 2025, respectively.

Highlights

  • Closed divestiture of 27.5% non-operated equity interest in EPIC Crude Holdings, LP (“EPIC Crude”)
  • Achieved full commercial in-service at the Kings Landing Complex (“Kings Landing”) in late September 2025
  • Revising 2025 Adjusted EBITDA1 Guidance range to $965 million to $1.005 billion as outlined in the Outlook & Guidance section
  • Refining 2025 Capital Guidance range to $485 million to $515 million, including growth and maintenance
  • Reached final investment decision (“FID”) on the acid gas injection (“AGI”) project at Kings Landing
  • Finalized agreement for a residue natural gas pipeline connection for a new 1,350 MW gas-fired power generation facility owned by Competitive Power Ventures, Inc. (“CPV”)
  • Executed new five-year liquefied natural gas (“LNG”) pricing agreement with INEOS Energy (“INEOS”) for a total of 0.5 million tonnes per annum (“MTPA”) at Port Arthur LNG
  • Secured additional natural gas transport capacity to the U.S. Gulf Coast to meet growing customer demand

CEO Commentary

“Kinetik achieved a significant milestone in the third quarter of 2025 with the full commercial in-service of Kings Landing, adding critical processing capacity in New Mexico,” said Jamie Welch, Kinetik’s President & Chief Executive Officer. “The additional processing capacity is a significant step for our Delaware North customers, returning new volumes behind our system that had been curtailed for up to two years while also enabling resumption of development plans and new activity across the system. And today, we announced FID on the AGI project at Kings Landing, further positioning Kinetik to capture the significant sour gas opportunity in the Northern Delaware.”

“The Permian continues to stand out - it remains one of the lowest cost sources of incremental hydrocarbons globally, and its producers continue to extract efficiency gains as they do more with less. That said, the Permian is not fully insulated from the current commodity headwinds. Delaware Basin rig count is down nearly 20% since the start of the year, and the Permian experienced substantial production shut-ins as Waha natural gas prices were negative. Industry consultants’ updated forecasts are corroborating what we are seeing from our customers, which is slowing producer activity that likely results in slightly slower Permian natural gas production growth. In the face of these volume-related headwinds, the Company’s positioning within the Delaware Basin, upcoming natural gas liquids contract expirations, and backlog of low multiple, high return organic investments reinforce management’s conviction in Kinetik’s long-term value proposition.”

Financial Highlights

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2025

 

 

 

2025

 

 

 

 

 

 

 

 

(In thousands, except ratios)

Net income including noncontrolling interest

 

$

15,549

 

 

$

109,227

 

Adjusted EBITDA1

 

$

242,634

 

 

$

735,584

 

Midstream Logistics Adjusted EBITDA1

 

$

151,358

 

 

$

462,763

 

Pipeline Transportation Adjusted EBITDA1

 

$

95,454

 

 

$

286,104

 

Corporate and Other Adjusted EBITDA1

 

$

(4,178

)

 

$

(13,283

)

Distributable Cash Flow1

 

$

158,488

 

 

$

468,772

 

Dividend Coverage Ratio1,2

 

1.3x

 

1.3x

Capital Expenditures3

 

$

153,888

 

 

$

358,229

 

Free Cash Flow1

 

$

50,882

 

 

$

179,158

 

Net Debt1,4

 

 

 

$

4,153,863

 

Leverage Ratio1,5

 

 

 

3.9x

Net Debt to Adjusted EBITDA Ratio1,6

 

 

 

4.3x

Common stock issued and outstanding7

 

 

 

 

161,664

 

Other Financial Updates

The Midstream Logistics segment generated Adjusted EBITDA1 of $151 million, a 13% decrease year-over-year. For the three months ended September 30, 2025, Kinetik processed natural gas volumes of 1.84 Bcf/d, an 8% increase year-over-year. Third quarter 2025 results were negatively affected by the delayed start-up of Kings Landing with lower than expected volumes at the complex in August and September, Waha price-related production shut-ins due to capacity constraints on Permian-to-Gulf Coast residual natural gas pipelines, and higher cost of goods sold on the Delaware South system.

The Pipeline Transportation segment generated Adjusted EBITDA1 of $95 million, a nearly 1% decrease year-over-year with mostly in-line performance at the Company’s operated and non-operated assets.

The Company has repurchased $176 million8 of Class A common stock year to date under the existing Repurchase Program, of which $100 million was repurchased during the third quarter of 2025.

In October, Kinetik closed the sale of its 27.5% equity interest in EPIC Crude. Proceeds of over $500 million in net upfront cash paid down the Company’s Revolving Credit Facility balance and ultimately will be utilized to fund attractive, mid-single digit organic growth and cost reduction projects over the next two years.

Outlook & Guidance

Kinetik now estimates full year 2025 Adjusted EBITDA1 to be between $965 million and $1.005 billion as a result of the following:

  • The slower than expected ramp to commercial in-service at Kings Landing in August and September;
  • Several short-term producer development delays and existing production curtailments from crude-focused customers driven by ongoing weakness in crude oil pricing and highly negative short-term Waha natural gas prices due to scheduled and unscheduled Permian natural gas pipeline maintenance;
  • Lower average commodity prices compared to Guidance assumptions; and
  • Adjusted for the EPIC Crude sale closing in October.

The Company is tightening the 2025 Capital Guidance range to be between $485 million and $515 million, including the contingent consideration paid to Morgan Stanley Energy Partners in October 2025.

Kinetik plans to provide 2026 Adjusted EBITDA1 and Capital Guidance with full year 2025 results in February 2026.

Strategic Projects & Commercial Update

Kinetik achieved full commercial in-service at Kings Landing in late September 2025. The new processing complex in Eddy County, New Mexico adds over 200 Mmcf/d of gas processing capacity. Construction progressed in the third quarter at the ECCC Pipeline which will connect the western portion of Kinetik’s system between Eddy and Culberson counties. In-service is expected during the second quarter of 2026.

Adding to the projects currently in backlog, Kinetik reached FID on its AGI project at Kings Landing, enabling the Company to take high levels of H2S and CO2 at all three of the Delaware North processing complexes. The project in-service date is expected by year end 2026. In addition, commercial negotiations continue as the Company works toward finalizing the next stage of a processing capacity expansion at Kings Landing.

Kinetik is also pursuing scalable power solutions in the Permian Basin:

  • Kinetik finalized an agreement with CPV to connect its owned and operated residue gas pipeline into the 1,350 MW CPV Basin Ranch Energy Center (“CPV Basin Ranch”) in Ward County, Texas that will be used as one of the primary sources of residue natural gas supply for that plant. CPV Basin Ranch reached FID in October with expected in-service in 2029, and the capital for the Kinetik pipeline connection will be fully reimbursed by CPV.

Additionally, Kinetik executed new commercial arrangements to support Permian residue gas takeaway:

  • A five-year LNG pricing agreement with INEOS at Port Arthur LNG, commencing in early 2027. Under the contract, Kinetik will deliver residue natural gas at a designated interconnect on the Permian Highway Pipeline, ultimately representing approximately 0.5 MTPA. The gas will be priced monthly based on the European TTF index, offering Kinetik producer customers further diversification of natural gas pricing. This agreement underscores Kinetik’s differentiated service offering and its commitment to unique, innovative, and competitive solutions in the Permian Basin.
  • Additional firm transport capacity to the U.S. Gulf Coast, which is expected to commence in 2028. This pipeline capacity enhances market access for Kinetik’s Permian producers and reflects its continued support to address the critical takeaway constraints at the Waha Hub.

Conference Call & Webcast

Kinetik will host its third quarter 2025 results conference call on Thursday, November 6, 2025 at 8:00 am Central Time (9:00 am Eastern Time). To access a live webcast of the conference call, please visit the Investors section of Kinetik’s website at www.ir.kinetik.com. A replay of the conference call will be available on the website following the call.

Investor Presentation

An updated investor presentation will be available under Events and Presentations in the Investors section of the Company’s website at www.ir.kinetik.com.

About Kinetik Holdings Inc.

Kinetik is a fully integrated, pure-play, Permian-to-Gulf Coast midstream C-corporation operating in the Delaware Basin. Kinetik is headquartered in Houston and Midland, Texas. Kinetik provides comprehensive gathering, transportation, compression, processing and treating services for companies that produce natural gas, natural gas liquids, crude oil and water. Kinetik posts announcements, operational updates, investor information and press releases on its website, www.kinetik.com.

Forward-looking statements

This news release includes certain statements that may constitute “forward-looking statements” for purposes of the federal securities laws. Forward-looking statements include, but are not limited to, statements that refer to projections, forecasts, outlooks, guidance or other characterizations of future events or circumstances, including any underlying assumptions. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,” “seeks,” “possible,” “potential,” “predict,” “project,” “prospects,” “guidance,” “outlook,” “should,” “would,” “will,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These statements include, but are not limited to, statements about the Company’s future business strategy and plans, expectations, and objectives for the Company’s operations, including statements about strategy, synergies, sustainability goals and initiatives, technology adoption, portfolio monetization opportunities, growth, expansion, cost reduction and other capital projects and the timing and cost thereof, future operations, and financial guidance, growth opportunities, the amount and timing of future shareholder returns, the Company’s projected dividend amounts and the timing thereof, and the Company’s leverage and financial profile. While forward-looking statements are based on assumptions and analyses made by us that we believe to be reasonable under the circumstances, whether actual results and developments will meet our expectations and predictions depend on a number of risks and uncertainties which could cause our actual results, performance, and financial condition to differ materially from our expectations. See Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2024. Any forward-looking statement made by us in this news release speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement whether as a result of new information, future development, or otherwise, except as may be required by law.

Additional information

Additional information follows, including a reconciliation of Adjusted EBITDA, Distributable Cash Flow, Free Cash Flow, and Net Debt (non-GAAP financial measures) to the GAAP measures.

Non-GAAP financial measures

Kinetik’s financial information includes information prepared in conformity with generally accepted accounting principles (GAAP) as well as non-GAAP financial information. It is management’s intent to provide non-GAAP financial information to enhance understanding of our consolidated financial information as prepared in accordance with GAAP. Adjusted EBITDA, Distributable Cash Flow, Free Cash Flow, Dividend Coverage Ratio, Net Debt and Leverage Ratio are non-GAAP measures. This non-GAAP information should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP and reconciliations from these results should be carefully evaluated. See “Reconciliation of GAAP to Non-GAAP Measures” elsewhere in this news release. This news release also includes certain forward-looking non-GAAP financial information. Reconciliations of these forward-looking non-GAAP measures to their most directly comparable GAAP measure are not available without unreasonable efforts. This is due to the inherent difficulty of forecasting the timing or amount of various reconciling items that would impact the most directly comparable forward-looking GAAP financial measure, that have not yet occurred, are out of Kinetik’s control and/or cannot be reasonably predicted. Accordingly, such reconciliation is excluded from this new release. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.

  1. A non-GAAP financial measure. See “Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Measures” for further details.
  2. Dividend Coverage Ratio is Distributable Cash Flow divided by total declared dividends.
  3. Net of contributions in aid of construction and returns of invested capital from unconsolidated affiliates.
  4. Net Debt is defined as total current and long-term debt, excluding deferred financing costs, less cash and cash equivalents.
  5. Leverage Ratio is total debt less cash and cash equivalents divided by last twelve months Adjusted EBITDA, calculated per the Company’s credit agreement. The calculation includes EBITDA Adjustments for Qualified Projects, Acquisitions and Divestitures.
  6. Net Debt to Adjusted EBITDA Ratio is defined as Net Debt divided by last twelve months Adjusted EBITDA.
  7. 161.7 million shares, issued and outstanding shares as of September 30, 2025, is the sum of 64.1 million shares of Class A common stock and 97.6 million shares of Class C common stock.
  8. Dollar value of Kinetik Class A common stock repurchased year to date as of October 31, 2025.

     

 

KINETIK HOLDINGS INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands, except per share data)

Operating revenues:

 

 

 

 

 

 

 

 

Service revenue

 

$

103,338

 

 

$

103,100

 

 

$

343,918

 

 

$

301,710

 

Product revenue

 

 

357,608

 

 

 

290,423

 

 

 

981,703

 

 

 

787,092

 

Other revenue

 

 

3,023

 

 

 

2,839

 

 

 

8,349

 

 

 

8,411

 

Total operating revenues

 

 

463,969

 

 

 

396,362

 

 

 

1,333,970

 

 

 

1,097,213

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

Costs of sales (exclusive of depreciation and amortization shown separately below) (1)

 

 

235,391

 

 

 

144,586

 

 

 

615,452

 

 

 

444,786

 

Operating expenses

 

 

76,137

 

 

 

55,804

 

 

 

207,785

 

 

 

143,278

 

Ad valorem taxes

 

 

7,099

 

 

 

5,896

 

 

 

20,449

 

 

 

18,400

 

General and administrative expenses

 

 

30,096

 

 

 

29,619

 

 

 

91,932

 

 

 

94,846

 

Depreciation and amortization expenses

 

 

95,409

 

 

 

87,583

 

 

 

281,845

 

 

 

236,250

 

Loss (gain) on disposal of assets, net

 

 

50

 

 

 

 

 

 

(15

)

 

 

4,090

 

Total operating costs and expenses

 

 

444,182

 

 

 

323,488

 

 

 

1,217,448

 

 

 

941,650

 

Operating income

 

 

19,787

 

 

 

72,874

 

 

 

116,522

 

 

 

155,563

 

Other income (expense):

 

 

 

 

 

 

 

 

Interest and other income

 

 

303

 

 

 

1,872

 

 

 

3,820

 

 

 

2,272

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

(635

)

 

 

(525

)

Gain on sale of equity method investment

 

 

 

 

 

29,953

 

 

 

 

 

 

89,837

 

Interest expense

 

 

(61,721

)

 

 

(66,029

)

 

 

(173,949

)

 

 

(167,545

)

Equity in earnings of unconsolidated affiliates

 

 

58,289

 

 

 

53,244

 

 

 

174,472

 

 

 

169,668

 

Total other (expense) income, net

 

 

(3,129

)

 

 

19,040

 

 

 

3,708

 

 

 

93,707

 

Income before income taxes

 

 

16,658

 

 

 

91,914

 

 

 

120,230

 

 

 

249,270

 

Income tax expense

 

 

1,109

 

 

 

8,260

 

 

 

11,003

 

 

 

21,261

 

Net income including noncontrolling interest

 

 

15,549

 

 

 

83,654

 

 

 

109,227

 

 

 

228,009

 

Net income attributable to Common Unit limited partners

 

 

10,284

 

 

 

57,891

 

 

 

74,187

 

 

 

153,504

 

Net income attributable to holders of Class A Common Stock

 

$

5,265

 

 

$

25,763

 

 

$

35,040

 

 

$

74,505

 

 

 

 

 

 

 

 

 

 

Net income attributable to holders of Class A Common Stock, per share

 

 

 

 

 

 

 

 

Basic

 

$

0.03

 

 

$

0.35

 

 

$

0.41

 

 

$

1.03

 

Diluted

 

$

0.03

 

 

$

0.35

 

 

$

0.41

 

 

$

1.02

 

 

 

 

 

 

 

 

 

 

Weighted-average shares

 

 

 

 

 

 

 

 

Basic

 

 

61,866

 

 

 

59,811

 

 

 

61,256

 

 

 

59,116

 

Diluted

 

 

62,428

 

 

 

60,424

 

 

 

62,120

 

 

 

59,852

 

(1)

Cost of sales (exclusive of depreciation and amortization) is net of gas service revenues totaling $88.3 million and $60.2 million for the three months ended September 30, 2025 and 2024, respectively, and $224.1 million and $159.4 million for the nine months ended September 30, 2025 and 2024, respectively, for certain volumes, where we act as principal.

 

KINETIK HOLDINGS INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Net Income Including Noncontrolling Interests to Adjusted EBITDA

 

 

 

 

 

 

 

 

Net income including noncontrolling interest (GAAP)

 

$

15,549

 

 

$

83,654

 

 

$

109,227

 

 

$

228,009

 

Add back:

 

 

 

 

 

 

 

 

Interest expense

 

 

61,721

 

 

 

66,029

 

 

 

173,949

 

 

 

167,545

 

Income tax expense

 

 

1,109

 

 

 

8,260

 

 

 

11,003

 

 

 

21,261

 

Depreciation and amortization expenses

 

 

95,409

 

 

 

87,583

 

 

 

281,845

 

 

 

236,250

 

Amortization of contract costs

 

 

1,744

 

 

 

1,655

 

 

 

5,054

 

 

 

4,965

 

Proportionate EBITDA from unconsolidated affiliates

 

 

87,715

 

 

 

88,229

 

 

 

263,345

 

 

 

262,553

 

Share-based compensation

 

 

14,229

 

 

 

15,171

 

 

 

44,577

 

 

 

52,868

 

Loss (gain) on disposal of assets, net

 

 

50

 

 

 

 

 

 

(15

)

 

 

4,090

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

635

 

 

 

525

 

Commodity hedging unrealized loss

 

 

6,485

 

 

 

 

 

 

 

 

 

 

Contingent liability fair value adjustment

 

 

5,700

 

 

 

1,400

 

 

 

5,700

 

 

 

1,400

 

Integration costs

 

 

6,650

 

 

 

2,540

 

 

 

12,621

 

 

 

5,091

 

Transaction costs

 

 

812

 

 

 

31

 

 

 

812

 

 

 

3,538

 

Other one-time costs or amortization

 

 

3,916

 

 

 

3,717

 

 

 

15,708

 

 

 

8,448

 

Deduct:

 

 

 

 

 

 

 

 

Interest income

 

 

166

 

 

 

572

 

 

 

1,274

 

 

 

1,459

 

Gain on sale of equity method investment

 

 

 

 

 

29,953

 

 

 

 

 

 

89,837

 

Commodity hedging unrealized gain

 

 

 

 

 

8,817

 

 

 

13,131

 

 

 

1,935

 

Equity income from unconsolidated affiliates

 

 

58,289

 

 

 

53,244

 

 

 

174,472

 

 

 

169,668

 

Adjusted EBITDA(1) (non-GAAP)

 

$

242,634

 

 

$

265,683

 

 

$

735,584

 

 

$

733,644

 

 

 

 

 

 

 

 

 

 

Distributable Cash Flow(2)

 

 

 

 

 

 

 

 

Adjusted EBITDA (non-GAAP)

 

$

242,634

 

 

$

265,683

 

 

$

735,584

 

 

$

733,644

 

Proportionate EBITDA from unconsolidated affiliates

 

 

(87,715

)

 

 

(88,229

)

 

 

(263,345

)

 

 

(262,553

)

Returns on invested capital from unconsolidated affiliates

 

 

78,263

 

 

 

71,028

 

 

 

205,204

 

 

 

223,670

 

Interest expense

 

 

(61,721

)

 

 

(66,029

)

 

 

(173,949

)

 

 

(167,545

)

Unrealized loss (gain) on interest rate swaps

 

 

779

 

 

 

12,336

 

 

 

(632

)

 

 

2,770

 

Maintenance capital expenditures

 

 

(13,752

)

 

 

(10,631

)

 

 

(34,090

)

 

 

(28,411

)

Distributable cash flow (non-GAAP)

 

$

158,488

 

 

$

184,158

 

 

$

468,772

 

 

$

501,575

 

 

 

 

 

 

 

 

 

 

Free Cash Flow(3)

 

 

 

 

 

 

 

 

Distributable cash flow (non-GAAP)

 

$

158,488

 

 

$

184,158

 

 

$

468,772

 

 

$

501,575

 

Cash interest adjustment

 

 

36,229

 

 

 

27,401

 

 

 

46,427

 

 

 

(1,994

)

Realized gain on interest rate swaps

 

 

750

 

 

 

3,994

 

 

 

406

 

 

 

11,899

 

Growth capital expenditures

 

 

(153,625

)

 

 

(49,840

)

 

 

(342,835

)

 

 

(130,253

)

Capitalized interest

 

 

(4,449

)

 

 

(2,955

)

 

 

(12,308

)

 

 

(4,885

)

Investments in unconsolidated affiliates

 

 

(221

)

 

 

 

 

 

(1,206

)

 

 

(3,273

)

Returns of invested capital from unconsolidated affiliates

 

 

 

 

 

1,549

 

 

 

2,853

 

 

 

2,789

 

Contributions in aid of construction

 

 

13,710

 

 

 

390

 

 

 

17,049

 

 

 

1,798

 

Free cash flow (non-GAAP)

 

$

50,882

 

 

$

164,697

 

 

$

179,158

 

 

$

377,656

 

 

KINETIK HOLDINGS INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURES (CONTINUED)

 

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

(In thousands)

Reconciliation of net cash provided by operating activities to Adjusted EBITDA

 

 

 

 

Net cash provided by operating activities

 

$

494,030

 

 

$

493,356

 

Net changes in operating assets and liabilities

 

 

(13,652

)

 

 

24,981

 

Interest expense

 

 

173,949

 

 

 

167,545

 

Amortization of deferred financing costs

 

 

(5,892

)

 

 

(5,497

)

Current income tax expense

 

 

509

 

 

 

1,528

 

Returns on invested capital from unconsolidated affiliates

 

 

(205,204

)

 

 

(223,670

)

Proportionate EBITDA from unconsolidated affiliates

 

 

263,345

 

 

 

262,553

 

Derivative fair value adjustment and settlement

 

 

13,763

 

 

 

(835

)

Commodity hedging unrealized gain

 

 

(13,131

)

 

 

(1,935

)

Interest income

 

 

(1,274

)

 

 

(1,459

)

Integration costs

 

 

12,621

 

 

 

5,091

 

Transaction costs

 

 

812

 

 

 

3,538

 

Other one-time cost or amortization

 

 

15,708

 

 

 

8,448

 

Adjusted EBITDA(1) (non-GAAP)

 

$

735,584

 

 

$

733,644

 

 

 

September 30,

 

June 30,

 

March 31,

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

 

 

 

 

 

 

 

(In thousands)

Net Debt(4)

 

 

 

 

 

 

Short-term debt

 

$

178,600

 

$

189,300

 

$

148,800

Long-term debt, net

 

 

3,956,330

 

 

 

3,736,972

 

 

 

3,568,457

 

Plus: Debt issuance costs, net

 

 

26,670

 

 

 

28,028

 

 

 

26,543

 

Total debt

 

 

4,161,600

 

 

 

3,954,300

 

 

 

3,743,800

 

Less: Cash and cash equivalents

 

 

7,737

 

 

 

10,733

 

 

 

8,845

 

Net debt (non-GAAP)

 

$

4,153,863

 

 

$

3,943,567

 

 

$

3,734,955

 

(1) Adjusted EBITDA is defined as net income including noncontrolling interest adjusted for interest, taxes, depreciation and amortization, gain or loss on disposal of assets and debt extinguishment, the proportionate EBITDA from our EMI pipelines, share-based compensation expense, noncash increases and decreases related to commodity hedging activities, integration and transaction costs and extraordinary losses and unusual or non-recurring charges. Adjusted EBITDA provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance. Adjusted EBITDA should not be considered as an alternative to the GAAP measure of net income including non-controlling interest or any other measure of financial performance presented in accordance with GAAP.

(2) Distributable Cash Flow is defined as Adjusted EBITDA, adjusted for the proportionate EBITDA from unconsolidated affiliates, returns on invested capital from unconsolidated affiliates, interest expense, net of amounts capitalized, unrealized gains or losses on interest rate swaps and maintenance capital expenditures. Distributable Cash Flow should not be considered as an alternative to the GAAP measure of net income including non-controlling interest or any other measure of financial performance presented in accordance with GAAP. We believe that Distributable Cash Flow is a useful measure to compare cash generation performance from period to period and to compare the cash generation performance for specific periods to the amount of cash dividends we make.

(3) Free Cash Flow is defined as Distributable Cash Flow adjusted for growth capital expenditures, investments in unconsolidated affiliates, returns of invested capital from unconsolidated affiliates, cash interest, capitalized interest, realized gains or losses on interest rate swaps and contributions in aid of construction. Free Cash flow should not be considered as an alternative to the GAAP measure of net income including non-controlling interest or any other measure of financial performance presented in accordance with GAAP. We believe that Free Cash Flow is a useful performance measure to compare cash generation performance from period to period and to compare the cash generation performance for specific periods to the amount of cash dividends that we make.

(4) Net Debt is defined as total short-term and long-term debt, excluding deferred financing costs, premiums and discounts, less cash and cash equivalents. Net Debt illustrates our total debt position less cash on hand that could be utilized to pay down debt at the balance sheet date. Net Debt should not be considered as an alternative to the GAAP measure of total long-term debt, or any other measure of financial performance presented in accordance with GAAP.

 

KINETIK HOLDINGS INC.

RESULTS OF OPERATIONS BY SEGMENT

 

The following tables present the Segment Adjusted EBITDA of the Company’s reportable segments and reconciliations of the segment profits to consolidated income before income tax expenses for the three and nine months ended September 30, 2025 and 2024:

 

 

 

Midstream Logistics

 

Pipeline Transportation

 

Corporate and Other(1)

 

Elimination

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

For the three months ended September 30, 2025

 

(In thousands)

Revenue

 

$

458,621

 

 

$

2,325

 

 

$

 

 

$

 

 

$

460,946

 

Other revenue

 

 

3,021

 

 

 

2

 

 

 

 

 

 

 

 

 

3,023

 

Intersegment revenue(2)

 

 

 

 

 

5,793

 

 

 

 

 

 

(5,793

)

 

 

 

Total segment operating revenue

 

 

461,642

 

 

 

8,120

 

 

 

 

 

 

(5,793

)

 

 

463,969

 

Costs of sales (excluding depreciation and amortization expense)

 

 

(236,001

)

 

 

610

 

 

 

 

 

 

 

 

 

(235,391

)

Intersegment costs of sales

 

 

(5,793

)

 

 

 

 

 

 

 

 

5,793

 

 

 

 

Operating expenses(3)

 

 

(82,486

)

 

 

(750

)

 

 

 

 

 

 

 

 

(83,236

)

General and administrative expenses

 

 

(6,610

)

 

 

(241

)

 

 

(23,245

)

 

 

 

 

 

(30,096

)

Proportionate EMI EBITDA

 

 

 

 

 

87,715

 

 

 

 

 

 

 

 

 

87,715

 

Other segment items(4)

 

 

20,606

 

 

 

 

 

 

19,067

 

 

 

 

 

 

39,673

 

Segment Adjusted EBITDA(5)

 

$

151,358

 

 

$

95,454

 

 

$

(4,178

)

 

$

 

 

$

242,634

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Adjusted EBITDA to income before income taxes

 

 

 

 

 

 

 

 

 

 

Segment Adjusted EBITDA(5)

 

$

151,358

 

 

$

95,454

 

 

$

(4,178

)

 

$

 

 

$

242,634

 

Add back:

 

 

 

 

 

 

 

 

 

 

Other interest income

 

 

 

 

 

 

 

 

166

 

 

 

 

 

 

166

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

58,289

 

 

 

 

 

 

 

 

 

58,289

 

Deduct:

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

37

 

 

 

 

 

 

61,684

 

 

 

 

 

 

61,721

 

Depreciation and amortization expenses

 

 

93,095

 

 

 

2,308

 

 

 

6

 

 

 

 

 

 

95,409

 

Contract assets amortization

 

 

1,744

 

 

 

 

 

 

 

 

 

 

 

 

1,744

 

Proportionate EMI EBITDA

 

 

 

 

 

87,715

 

 

 

 

 

 

 

 

 

87,715

 

Share-based compensation

 

 

 

 

 

 

 

 

14,229

 

 

 

 

 

 

14,229

 

Loss on disposal of assets, net

 

 

50

 

 

 

 

 

 

 

 

 

 

 

 

50

 

Commodity hedging unrealized loss

 

 

6,485

 

 

 

 

 

 

 

 

 

 

 

 

6,485

 

Contingent liabilities fair value adjustment

 

 

5,700

 

 

 

 

 

 

 

 

 

 

 

 

5,700

 

Integration costs

 

 

6,552

 

 

 

 

 

 

98

 

 

 

 

 

 

6,650

 

Acquisition / divestiture transaction costs

 

 

 

 

 

 

 

 

812

 

 

 

 

 

 

812

 

Other one-time costs or amortization

 

 

(12

)

 

 

 

 

 

3,928

 

 

 

 

 

 

3,916

 

Income (loss) before income taxes

 

$

37,707

 

 

$

63,720

 

 

$

(84,769

)

 

$

 

 

$

16,658

 

 

 

Midstream Logistics

 

Pipeline Transportation

 

Corporate and Other(1)

 

Elimination

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

For the three months ended September 30, 2024

 

(In thousands)

Revenue

 

$

391,331

 

 

$

2,192

 

 

$

 

 

$

 

 

$

393,523

 

Other Revenue

 

 

2,837

 

 

 

2

 

 

 

 

 

 

 

 

2,839

 

Intersegment revenue(2)

 

 

 

 

 

6,748

 

 

 

 

 

 

(6,748

)

 

 

 

Total segment operating revenue

 

 

394,168

 

 

 

8,942

 

 

 

 

 

 

(6,748

)

 

 

396,362

 

Costs of sales (excluding depreciation and amortization expense)

 

 

(144,648

)

 

 

62

 

 

 

 

 

 

 

 

 

(144,586

)

Intersegment costs of sales

 

 

(6,748

)

 

 

 

 

 

 

 

 

6,748

 

 

 

 

Operating expenses(3)

 

 

(61,010

)

 

 

(690

)

 

 

 

 

 

 

 

 

(61,700

)

General and administrative expenses

 

 

(6,542

)

 

 

(409

)

 

 

(22,668

)

 

 

 

 

 

(29,619

)

Proportionate EMI EBITDA

 

 

 

 

 

88,229

 

 

 

 

 

 

 

 

 

88,229

 

Other segment items(4)

 

 

(1,597

)

 

 

 

 

 

18,594

 

 

 

 

 

 

16,997

 

Segment Adjusted EBITDA(5)

 

$

173,623

 

 

$

96,134

 

 

$

(4,074

)

 

$

 

 

$

265,683

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Adjusted EBITDA to income before income taxes

 

 

 

 

 

 

 

 

 

 

Segment adjusted EBITDA(5)

 

$

173,623

 

 

$

96,134

 

 

$

(4,074

)

 

$

 

 

$

265,683

 

Add back:

 

 

 

 

 

 

 

 

 

 

Other interest income

 

 

 

 

 

 

 

 

572

 

 

 

 

 

 

572

 

Gain on sale of equity method investment

 

 

 

 

 

29,953

 

 

 

 

 

 

 

 

 

29,953

 

Commodity hedging unrealized gain

 

 

8,817

 

 

 

 

 

 

 

 

 

 

 

 

8,817

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

53,244

 

 

 

 

 

 

 

 

 

53,244

 

Deduct:

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

2,666

 

 

 

 

 

 

63,363

 

 

 

 

 

 

66,029

 

Depreciation and amortization expenses

 

 

85,273

 

 

 

2,305

 

 

 

5

 

 

 

 

 

 

87,583

 

Contract assets amortization

 

 

1,655

 

 

 

 

 

 

 

 

 

 

 

 

1,655

 

Proportionate EMI EBITDA

 

 

 

 

 

88,229

 

 

 

 

 

 

 

 

 

88,229

 

Share-based compensation

 

 

 

 

 

 

 

 

15,171

 

 

 

 

 

 

15,171

 

Contingent liabilities fair value adjustment

 

 

1,400

 

 

 

 

 

 

 

 

 

 

 

 

1,400

 

Integration costs

 

 

1,208

 

 

 

 

 

 

1,332

 

 

 

 

 

2,540

 

Acquisition transaction costs

 

 

 

 

 

 

 

 

31

 

 

 

 

 

 

31

 

Other one-time costs or amortization

 

 

1,657

 

 

 

 

 

 

2,060

 

 

 

 

 

 

3,717

 

Income (loss) before income taxes

 

$

88,581

 

 

$

88,797

 

 

$

(85,464

)

 

$

 

 

$

91,914

 

 

 

Midstream Logistics

 

Pipeline Transportation

 

Corporate and Other(1)

 

Elimination

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2025

 

(In thousands)

Revenue

 

$

1,318,459

 

 

$

7,162

 

 

$

 

 

$

 

 

$

1,325,621

 

Other revenue

 

 

8,343

 

 

 

6

 

 

 

 

 

 

 

 

 

8,349

 

Intersegment revenue(2)

 

 

 

 

 

18,271

 

 

 

 

 

 

(18,271

)

 

 

 

Total segment operating revenue

 

 

1,326,802

 

 

 

25,439

 

 

 

 

 

 

(18,271

)

 

 

1,333,970

 

Costs of sales (excluding depreciation and amortization expense)

 

 

(615,624

)

 

 

172

 

 

 

 

 

 

 

 

 

(615,452

)

Intersegment costs of sales

 

 

(18,271

)

 

 

 

 

 

 

 

 

18,271

 

 

 

 

Operating expenses(3)

 

 

(226,283

)

 

 

(1,951

)

 

 

 

 

 

 

 

 

(228,234

)

General and administrative expenses

 

 

(18,731

)

 

 

(901

)

 

 

(72,300

)

 

 

 

 

 

(91,932

)

Proportionate EMI EBITDA

 

 

 

 

 

263,345

 

 

 

 

 

 

 

 

 

263,345

 

Other segment items(4)

 

 

14,870

 

 

 

 

 

 

59,017

 

 

 

 

 

 

73,887

 

Segment Adjusted EBITDA(5)

 

$

462,763

 

 

$

286,104

 

 

$

(13,283

)

 

$

 

 

$

735,584

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Adjusted EBITDA to income before income taxes

 

 

 

 

 

 

 

 

 

 

Segment adjusted EBITDA(5)

 

$

462,763

 

 

$

286,104

 

 

$

(13,283

)

 

$

 

 

$

735,584

 

Add back:

 

 

 

 

 

 

 

 

 

 

Other interest income

 

 

 

 

 

 

 

 

1,274

 

 

 

 

 

 

1,274

 

Gain on disposal of assets

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

15

 

Commodity hedging unrealized gain

 

 

13,131

 

 

 

 

 

 

 

 

 

 

 

 

13,131

 

Equity income from unconsolidated affiliates

 

 

 

 

 

174,472

 

 

 

 

 

 

 

 

 

174,472

 

Deduct:

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

97

 

 

 

 

 

 

173,852

 

 

 

 

 

 

173,949

 

Depreciation and amortization expenses

 

 

274,903

 

 

 

6,924

 

 

 

18

 

 

 

 

 

 

281,845

 

Contract assets amortization

 

 

5,054

 

 

 

 

 

 

 

 

 

 

 

 

5,054

 

Proportionate EMI EBITDA

 

 

 

 

 

263,345

 

 

 

 

 

 

 

 

 

263,345

 

Share-based compensation

 

 

 

 

 

 

 

 

44,577

 

 

 

 

 

 

44,577

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

635

 

 

 

 

 

 

635

 

Contingent liabilities fair value adjustment

 

 

5,700

 

 

 

 

 

 

 

 

 

 

 

 

5,700

 

Integration costs

 

 

10,999

 

 

 

 

 

 

1,622

 

 

 

 

 

 

12,621

 

Acquisition / divestiture transaction costs

 

 

 

 

 

 

 

 

812

 

 

 

 

 

 

812

 

Other one-time costs or amortization

 

 

3,702

 

 

 

 

 

 

12,006

 

 

 

 

 

 

15,708

 

Income (loss) before income taxes

 

$

175,454

 

 

$

190,307

 

 

$

(245,531

)

 

$

 

 

$

120,230

 

 

 

Midstream Logistics

 

Pipeline Transportation

 

Corporate and Other(1)

 

Elimination

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2024

 

(In thousands)

Revenue

 

$

1,082,236

 

 

$

6,566

 

 

$

 

 

$

 

 

$

1,088,802

 

Other revenue

 

 

8,122

 

 

 

289

 

 

 

 

 

 

 

 

 

8,411

 

Intersegment revenue(2)

 

 

 

 

 

19,288

 

 

 

 

 

 

(19,288

)

 

 

 

Total segment operating revenue

 

 

1,090,358

 

 

 

26,143

 

 

 

 

 

 

(19,288

)

 

 

1,097,213

 

Costs of sales (excluding depreciation and amortization expense)

 

 

(444,767

)

 

 

(19

)

 

 

 

 

 

 

 

 

(444,786

)

Intersegment costs of sales

 

 

(19,288

)

 

 

 

 

 

 

 

 

19,288

 

 

 

 

Operating expenses(3)

 

 

(159,455

)

 

 

(2,223

)

 

 

 

 

 

 

 

 

(161,678

)

General and administrative expenses

 

 

(13,766

)

 

 

(1,263

)

 

 

(79,817

)

 

 

 

 

 

(94,846

)

Proportionate EMI EBITDA

 

 

 

 

 

262,553

 

 

 

 

 

 

 

 

 

262,553

 

Other segment items(4)

 

 

11,083

 

 

 

 

 

 

64,105

 

 

 

 

 

 

75,188

 

Segment Adjusted EBITDA(5)

 

$

464,165

 

 

$

285,191

 

 

$

(15,712

)

 

$

 

 

$

733,644

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Segment Adjusted EBITDA to income before income taxes

 

 

 

 

 

 

 

 

 

 

Segment adjusted EBITDA(5)

 

$

464,165

 

 

$

285,191

 

 

$

(15,712

)

 

$

 

 

$

733,644

 

Add back:

 

 

 

 

 

 

 

 

 

 

Other interest income

 

 

 

 

 

 

 

 

1,459

 

 

 

 

 

 

1,459

 

Gain on sale of equity method investment

 

 

 

 

 

89,837

 

 

 

 

 

 

 

 

 

89,837

 

Equity income from unconsolidated affiliates

 

 

 

 

 

169,668

 

 

 

 

 

 

 

 

 

169,668

 

Commodity hedging unrealized gain

 

 

1,935

 

 

 

 

 

 

 

 

 

 

 

 

1,935

 

Deduct:

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

5,273

 

 

 

 

 

 

162,272

 

 

 

 

 

 

167,545

 

Depreciation and amortization expenses

 

 

229,336

 

 

 

6,897

 

 

 

17

 

 

 

 

 

 

236,250

 

Contract assets amortization

 

 

4,965

 

 

 

 

 

 

 

 

 

 

 

 

4,965

 

Proportionate EMI EBITDA

 

 

 

 

 

262,553

 

 

 

 

 

 

 

 

 

262,553

 

Share-based compensation

 

 

 

 

 

 

 

 

52,868

 

 

 

 

 

 

52,868

 

Loss on disposal of assets

 

 

4,090

 

 

 

 

 

 

 

 

 

 

 

 

4,090

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

525

 

 

 

 

 

 

525

 

Contingent liabilities fair value adjustment

 

 

1,400

 

 

 

 

 

 

 

 

 

 

 

 

1,400

 

Integration costs

 

 

1,792

 

 

 

 

 

 

3,299

 

 

 

 

 

 

5,091

 

Acquisition transaction costs

 

 

 

 

 

 

 

 

3,538

 

 

 

 

 

 

3,538

 

Other one-time costs or amortization

 

 

4,048

 

 

 

 

 

 

4,400

 

 

 

 

 

 

8,448

 

Income (loss) before income taxes

 

$

215,196

 

 

$

275,246

 

 

$

(241,172

)

 

$

 

 

$

249,270

 

(1)

Corporate and Other represents those results that: (i) are not specifically attributable to an operating segment; (ii) are not individually reportable or (iii) have not been allocated to a reportable segment for the purpose of evaluating their performance, including certain general and administrative expense items. Items included here to reconcile operating segments’ profit and loss with the Company’s consolidated profit and loss.

(2)

The Company accounts for intersegment sales at market prices, while it accounts for asset transfers at book value. Intersegment revenue is eliminated at consolidation.

(3)

Operating expenses includes ad valorem taxes.

(4)

Other segment items include certain other income items, share-based compensation, adjustments related to amortization of contract costs, fair value adjustments to contingent liabilities, commodity hedging unrealized gain or loss, integration costs, acquisition costs and other one-time costs or amortization.

(5)

Adjusted EBITDA is defined as net income including noncontrolling interest adjusted for interest, taxes, depreciation and amortization, gain or loss on disposal of assets and debt extinguishment, the proportionate EBITDA from our EMI pipelines, share-based compensation expense, noncash increases and decreases related to commodity hedging activities, integration and transaction costs and extraordinary losses and unusual or non-recurring charges. Adjusted EBITDA provides a basis for comparison of our business operations between current, past and future periods by excluding items that we do not believe are indicative of our core operating performance. Adjusted EBITDA should not be considered as an alternative to the GAAP measure of net income including non-controlling interest or any other measure of financial performance presented in accordance with GAAP.

 

Contacts:

Investor Contact
Alex Durkee
(713) 574-4743
investors@kinetik.com

Source: Kinetik Holdings Inc.

© 2025 Canjex Publishing Ltd. All rights reserved.