Attached files
file | filename |
---|---|
EX-99.1 - EXHIBIT 99.1 - Hi-Crush Inc. | exhibit991-earningsrelease.htm |
8-K - 8-K - Hi-Crush Inc. | q12017-earningsrelease8xk.htm |
INVESTOR PRESENTATION
MAY 2017
Forward Looking Statements
Some of the information included herein may contain forward-looking statements within the meaning of the federal securities
laws. Forward-looking statements give our current expectations and may contain projections of results of operations or of
financial condition, or forecasts of future events. Words such as ―may,‖ ―assume,‖ ―forecast,‖ ―position,‖ ―predict,‖ ―strategy,‖
―expect,‖ ―intend,‖ ―plan,‖ ―estimate,‖ ―anticipate,‖ ―could,‖ ―believe,‖ ―project,‖ ―budget,‖ ―potential,‖ or ―continue,‖ and similar
expressions are used to identify forward-looking statements. They can be affected by assumptions used or by known or
unknown risks or uncertainties. Consequently, no expected results of operations or financial condition or other forward-looking
statements can be guaranteed. When considering these forward-looking statements, you should keep in mind the risk factors
and other cautionary statements in Hi-Crush Partners LP’s (―Hi-Crush‖) reports filed with the Securities and Exchange
Commission (―SEC‖), including those described under Item 1A, ―Risk Factors‖ of Hi-Crush’s Annual Report on Form 10-K for the
fiscal year ended December 31, 2016. Actual results may vary materially. You are cautioned not to place undue reliance on any
forward-looking statements. You should also understand that it is not possible to predict or identify all such factors and should
not consider the risk factors in our reports filed with the SEC or the following list to be a complete statement of all potential risks
and uncertainties. Factors that could cause our actual results to differ materially from the results contemplated by such forward-
looking statements include: whether we are able to complete the Blair acquisition, the volume of frac sand we are able to sell;
the price at which we are able to sell frac sand; the outcome of any litigation, claims or assessments, including unasserted
claims; changes in the price and availability of natural gas or electricity; changes in prevailing economic conditions; and difficulty
collecting receivables. All forward-looking statements are expressly qualified in their entirety by the foregoing cautionary
statements. Hi-Crush’s forward-looking statements speak only as of the date made and Hi-Crush undertakes no obligation to
update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.
2
Strategic Update
Kermit Facility construction. Photo dated April 20, 2017
Strategically Positioned
4
Asset Base
Well-Aligned
with
Demands
• Current capacity: Operating all four existing sand facilities; total production capacity
of 10.4mm TPY
• Facility restarts: Recently re-started Augusta wet plant and full Whitehall facility to
meet growing demand; Q2 2017 volumes expected to increase 50-60% sequentially
• Expected capacity: Expect to operate 13.4mm TPY by end of Q3 2017 with
completion of new Kermit facility in the heart of the Permian Basin
Capacity
Represents
Opportunity
• Best-in-class production costs: Combined portfolio represents ~$12/ton average
production cost; meaningful strategic advantage relative to competitors
• Kermit development: Constructing 3mm TPY facility; expect lowest delivered cost to
the well site in the Permian due to quality reserves and advantaged location
• Attractive mesh mix: Producing 65%+ fine mesh in 2017; up to 75% with minimal
increase in production cost; well-positioned to serve growing market demand
• Last mile logistics solution: Growing market acceptance; PropStreamTM expected to
contribute positive EBITDA going forward
Financial
Flexibility
• Maintaining flexibility: No new debt to finance recent transformative transactions
• Strong liquidity: Total liquidity as of 3/31/17 of ~$115 million including ~$55 million
cash; creates meaningful flexibility to pursue identified growth opportunities
• All railcars active: All railcars in active service to meet growing demand; increasing
unit train utilization; drives additional cost savings
Hi-Crush’s Production Portfolio
5
1) Reserve life estimates based on reserve reports prepared by JT Boyd.
Wyeville Blair Augusta Whitehall Kermit
Capacity 1.85mm TPY 2.86mm TPY 2.86mm TPY 2.86mm TPY 3.00mm TPY
Type
Northern
White
Northern
White
Northern
White
Northern
White
In-basin
Reserve Life1 41 years 41 years 14 years 28 years 18 years
Rail Access
Union
Pacific
Canadian
National
Union
Pacific
Canadian
National
Not
Required (Truck)
Location Wisconsin Wisconsin Wisconsin Wisconsin Winkler Co., TX
Status Active Active Active Active
Under construction:
expected 3Q17
Site
Effective Capacity to Meet Growing Demand
6
Blair
2.86mm TPY
Wyeville
1.85mm TPY
Augusta
2.86mm TPY
Whitehall
2.86mm TPY
Kermit
3.00mm TPY
Fully
Utilized
Partially
Utilized
Restart
(September)
Idle
Not
Owned
Fully
Utilized
Fully
Utilized
Fully
Utilized
Fully
Utilized
Fully
Utilized
Fully
Utilized
Fully
Utilized
Fully
Utilized
Fully
Utilized
Fully
Utilized
Partially
Utilized
Partially
Utilized
Ramping
Up
Fully
Utilized
Fully
Utilized
Idle
Restart
(March)
Ramping
Up
Fully
Utilized
Fully
Utilized
Not
Owned
Under
Construction
Under
Construction
Ramping
Up
Fully
Utilized
Q3 ‘16 Q4 ‘16 Q1 ‘17 Apr ‘17 Q3 ‘17e Q4 ‘17e
10.4 10.4 10.4 10.4 13.4 13.4 Nameplate Capacity (mm TPY)
Leveraging Our Competitive Advantages
7
1) Facilities and capacity include 3mm TPY Kermit production facility, which is expected to be completed in Q3 2017.
Factor Our Position The Hi-Crush Advantage
Size and
Scale
Five facilities, 13.4mm1
tons of annual capacity
Top-tier supplier with operational flexibility and
ability to meet dynamic customer needs
Supply
Diversity
Leading supplier of
Northern White and in-
basin frac sand
In Q3 2017, expect to operate 13.4mm1 TPY of
low-cost, high-quality production with diversity
of grades and sand types
Low Cost
Market leading cost
structure
Best-in-class cost structure provides
competitive, financial and operational
advantages from mine site to well site
Distribution
Network
Two class-1 rail origins;
strategic and expanding
owned terminal network
Direct access to UP and CN railroads combined
with PropStream last-mile solution extends low-
cost competitive advantages to the well site
Customer
Relationships
Strong, long-term
relationships
Gaining profitable market share through close
partnerships with key customers who are
consolidating their supply sources
Balance
Sheet
Ample liquidity and
significant capital
flexibility
Provides resources if needed; enhances ability
to pursue identified attractive growth
opportunities
Focused
Strategy
A clear strategy to win
long-term
Positioned to profitably capture long-term
market share
Permian Basin Sand Company Acquisition
8
Acquisition Overview
• 55+ million tons of high-quality fine mesh
reserves
• Unique deposit of above-ground sand,
strategically positioned in the heart of the
Permian Basin
• Located within 75-mile radius of significant
Delaware and Midland Basin activity
• Advantaged trucking proximity to key
demand markets; location drives value and
margin premium
• Location and existing infrastructure
address significant barriers to entry for in-
basin supply
• Total consideration of $262mm, funded
with cash from primary common unit
offering and common units to seller
• Closed March 2017
Strategic Alignment
• Constructing purpose-built 3mm TPY
production facility (―Kermit Facility‖)
• Production expected to commence in Q3 2017
• Production costs expected to be in line with all
Hi-Crush facilities
• Contracts with blue chip customers in place for
over 1mm TPY; expect capacity to be
substantially contracted prior to start of
operations
• Year-round operation of wet plant; simplifies
inventory planning process
• Enables expansion of customer base and
enhances service offering
• Opportunity to leverage PropStream
capabilities and avoid logistical bottlenecks;
creates highly efficient mine-to-well solution
servicing all of the Permian basin
Kermit Advantages Overcome Barriers to In-Basin Supply
9
Roads:
Sufficient existing road
access supports
significant volume of
trucks (~120k trucks/yr.
for 3MM TPY plant)
Proximity:
Within 75 miles of
significant activity;
regional range for
economic delivery of
proppant generally
200-miles or less
from well site
Power:
Sufficient on-site
access to electricity
and natural gas to run
plants and related
infrastructure Habitat:
Proactive wildlife initiatives indicate no
concerns that would otherwise increase
time, costs and risks to develop
Oil and Gas
Activity:
Existing oil and gas
wells and pipelines
impose no limitation
on 55+ mm tons of
reserves to be mined
Water:
More than sufficient access to
water required to run wet plant; no
reliance on third party source
All criteria necessary for
successful development
of in-basin supply
Kermit Facility – Optimally and Uniquely Positioned
10
• Cost advantage: Location and proximity advantage
lowers trucking cost to well, supporting lowest cost
sand - not just in-basin but to well site
• Location: Optimally located to serve both the
Delaware and Midland Basins in the Permian
• Permian activity: Large resource potential with
multiple pay-zones driving outsized activity growth
• Permits: >1,500 horizontal wells permitted within 75-
mile radius of Kermit since January 20171
• Trends: Completion techniques, including longer
laterals and greater proppant loadings maximizes
demand per well
• Demand: Potential frac sand supply shortfall for
Permian demand of 30mm+ tons in 2018 will need to
be filled by a combination of Northern White and
expanded regional supply
• Customers: Multiple large and active operators in
region; source for linked sales with PropStream
100-mile radius of Kermit facility
Delaware Basin counties
Midland Basin counties
Heat map of proppant consumption
Strong Radius of Demand1
1) Source: Navport.
Our Advantage
Pecos Terminal Further Enhances Permian Position
11
• Projected completion date – October 2017
• Complements Kermit facility as incremental
demand in Delaware basin will be supplied by
Northern White sand
• First mover advantage with unit train capable
terminal facility with vertical storage in the
Southern Delaware; also manifest capable with
rail-to-truck operations
• Furthers Hi-Crush strategy of owning and
operating key logistics infrastructure to provide
frac sand from the mine to the well
• Ensures service priority, and creates critical
launching point for last-mile operations, including
PropStream integrated logistics solution
Dedicated rail park and transload terminal for proppant strategically
located in the Delaware Basin
The Pecos Rail Terminal Terminal Overview
Business Update
Volumes Increasing with Utilization to Meet Demand
13
1) Nameplate capacity based on 10.4mm TPY.
898
1,024
1,181
1,482
1,195 1,190
1,409
1,209
963
849
1,083
1,359 1,385
0
400
800
1,200
1,600
2,000
2,400
2,800
Q1 '14 Q2 '14 Q3 '14 Q4 '14 Q1 '15 Q2 '15 Q3 '15 Q4 '15 Q1 '16 Q2 '16 Q3 '16 Q4 '16 Q1 '17 Q2 '17E
000s tons
Volumes Sold
Nameplate Capacity
Q2 2017 volumes expected to increase
50-60% sequentially, run-rate represents
~80-85% of nameplate capacity1
Q1 2017 volumes flat as expected due
to limited wet sand inventory; run-rate
represents ~51% of nameplate capacity
HCLP Quarterly Volumes Sold (000s tons)
Proactively investing through the cycle to meet growing demand
Strong Frac Sand Fundamentals
14
Supportive Fundamentals Targeting of
Shale &
Unconventional
Increased
Horizontal
Drilling
Longer Laterals
Lengths
More Stages per
Foot
More Sand per
Stage
More Wells
Drilled per Rig
GREATER FRAC SAND INTENSITY
Greater frac sand intensity driven by multiple unchanged factors
• Sand intensity trends key driver of
increased demand; ―super fracs‖ growing to
25,000+ tons per well
• Drilled but uncompleted well (―DUC‖)
backlog and represents pent-up demand for
frac sand
• Greenfield and brownfield expansions of
sand supply constrained by multiple factors
Leverage to Current Upcycle vs. Prior Peak
15
2,000 rigs
27 days
13 wells
26,000 wells
2,500 tons
65,000,000 tons
Total U.S. Rig Count
Days to Drill per Well
Wells Drilled per Year per Rig
Total Wells Drilled per Year
Avg. Sand Usage per Well
Annual Sand Demand (Potential)
Old Model
Note: Hypothetical example for illustrative purposes only. Some results rounded. Excludes contribution from DUC completion and
further potential improvements in rig efficiency and/or sand usage per well.
900 rigs
18 days
20 wells
18,000 wells
5,250 tons
94,500,000 tons
New Model
+45%
Calculated
Calculated
Assumed
Assumed
Assumed
Significant leverage to further demand increases associated with greater
drilling efficiencies and higher proppant loadings
Potential Sand Demand Matrix
16
1) Total U.S. onshore rigs, 2017 YTD average. Source: Baker Hughes.
2) Total U.S. onshore rigs, current as of 4/28/17. Source: Baker Hughes.
3) Estimated average proppant usage per well as of April 2017.
7481 800 850 8532 900 950 1,000
4,500 67 72 77 77 81 86 90
4,750 71 76 81 81 86 90 95
5,000 75 80 85 85 90 95 100
5,2503 79 84 89 90 95 100 105
5,500 82 88 94 94 99 105 110
5,750 86 92 98 98 104 109 115
6,000 90 96 102 102 108 114 120
---------------------------------------------------- Rig Count ------------------------------------------------------
--
--
Sand
Usage/Well
(tons)
-
--
-
• Current onshore rig count of 8532; 2017
YTD average of 7481
• Potential demand upside from drawdown
of DUC inventory; activity not directly
driven by rig activity
Demand Matrix Commentary
• Matrix assumes 18 days to drill; 1 day faster
drill time increases total demand by 4.5MM
TPY (900 total rigs / 5,250 tons/well)
• Average proppant intensity per foot
continues to increase; leading edge
~25,000 tons/well
Logistics Ownership Creates Logistics Flexibility
17
Note: Map does not reflect all third party terminals utilized by Hi-Crush to deliver sand to customers.
• 69% of volumes delivered in-
basin in Q1 2017
• 75%+ of Q1 2017 in-basin
volumes delivered through
Hi-Crush owned and
operated terminals
• Transload priority ensures
highest quality customer
service
• Access to multiple third party
terminals
• Reduced potential for
logistics bottlenecks
• Unit train capabilities at
majority of over 100
origination/destination
pairings
• Expanding in Permian and
other regions; new Pecos
terminal under construction
Bakken
DJ Basin
Permian
MidCon
Eagle
Ford
Marcellus /
Utica
Logistics Network
Kermit facility
Rail-served Sand Facility
Existing Terminal (HCLP owned)
Pecos Terminal (HCLP owned)
Mine-to-Well Sand Facility
Existing Terminal (Third party)
Wisconsin
Augusta
Wyeville
Whitehall
Blair
Efficient Railcar Management
18
Railcar Fleet Q1 2016 Q2 2016 Q3 2016 Q4 2016 Q1 2017
Leased or Owned 4,142 4,214 4,208 4,200 4,180
Customer or System 1,869 1,546 1,531 1,358 944
Total 6,011 5,760 5,739 5,558 5,124
In Storage 1,913 1,161 607 605 None
Lease Costs
(for the quarter ending)
$7.1mm $7.5mm $7.3mm $7.0mm $6.9mm
• Removed all cars from storage during Q1 2017
• 45% of cars shipped via unit train during Q1 2017
• Increasing shipments of cars via unit train to more than 60% in Q2 2017
Railcar
Management
Update
Efficiently managing our railcar fleet; well-positioned to service increased activity
PropStream – Streamlining the Supply Chain
19
Differentiated Last-Mile Capabilities
• Developed fully-integrated PropStream delivery
solution to provide containerized mine site to well site
services
• Controls sand quality from origin to the blender hopper
• Purpose-built cubic design – greater tonnage into the
container
• Highly efficient PropBeast™ conveyor systems – up to
20% faster delivery into the blender
• Fully enclosed system reduces particulate matter
emissions by >90% versus pneumatic equipment,
meeting 2018 OSHA requirements today
• Eliminates need for specialized equipment, significantly
reduces capital intensity and other up-front costs
• Fully mobile system of conveyors, containers and
trucks, with a significantly smaller well site footprint
• Lessens well site trucking congestion, reduces or
eliminates demurrage
20
PropStream: Success Achieved in the Market
• No lost-time incidents; greater than
99% uptime performance
• Q1 2017 utilization of 79%; increased
from Q4 2016 utilization of 48%
• 4 crews in Permian and Northeast
currently operating
• Planning for 9 PropStream crews to be
operating by end of 2017
Performance and Strategy
21
PropStream Partners with PropX
• PropStream is the last-mile delivery
solution that is 100% owned and
operated by Hi-Crush
• Hi-Crush owns an interest in Proppant
Express Investments, LLC (―PropX‖),
the joint venture that manufactures
containers and conveyors
• PropStream and others lease containers
and purchase conveyors from PropX
• Ownership stake in PropX allows
Hi-Crush to share the cost of organic
development and leverage industry
experience of partners in solving
industry’s current last-mile challenges
• Hi-Crush participates in profitability of
PropX as systems gain market share
Joint Venture
Partners
100%
Conveyors Containers
Manufacture Manufacture
Lease Purchase
PropX
Customers
PropStream Overview
PropX Systems Are Poised to Grow Market Share
22
• Rapid market acceptance of containerized last-mile solutions
• Successful roll-out enabling PropX to quickly grow market share
• PropX projected to achieve 10%+ market share within 15 months of launch
Systems Deployed
1 2
9
0
5
10
15
20
25
30
35
Q3 2016 Q4 2016 Q1 2017 Q4 2017
Systems PropStream Third Parties
10%+ Total Market Share
Financial Results
Comparison to Prior Quarters (Q1 2017)
24
$ in 000s, except per unit/ton Q1 2016 Q2 2016 Q3 2016 Q4 2016 Q1 2017
Revenues $ 52,148 $ 38,429 $ 46,556 $ 67,297 $ 83,364
Adjusted EBITDA1 ($ 11,204) ($ 3,401) ($ 3,461) ($ 334) $ 1,911
Average selling price ($/ton) $54 $45 $43 $49 $60
Sales volumes (tons) 962,998 849,263 1,082,974 1,358,511 1,384,887
Contribution margin ($/ton)2 $ 3.61 $ 3.54 $ 4.50 $ 3.51 $ 8.15
Note: Amounts have been recast to include the financial position and results attributable to Hi-Crush Blair LLC, Hi-Crush Whitehall LLC and Other Assets.
1) Adjusted EBITDA is defined as net income (loss) plus depreciation, depletion and amortization and interest and debt expense, net of interest income
adjusted for earnings (loss) from equity method investments and any non-cash impairments of long-lived assets and goodwill. Q1 2017 was impacted
by one-time expenses including $794 of costs associated with storage of idled railcars and costs to place railcars back in active service, $516 of
acquisition related costs in connection with the Whitehall Contribution and $325 of nonrecurring business development expenses.
2) Contribution margin is defined as total revenues less costs of goods sold excluding depreciation, depletion and amortization. Contribution margin
excludes other operating expenses and income, including costs not directly associated with the operations of our business such as accounting, human
resources, information technology, legal, sales and other administrative activities.
• Revenues benefited from the realization of higher pricing beginning in Q4 2016
• Q1 2017 was impacted by $1.6 million of one-time expenses
• As expected, Q1 2017 volumes largely flat sequentially; limited due to wet sand inventory and rapid
demand growth; expect significant improvement in Q2 2017 sequential volumes as plants re-start
• Contribution margin impacted $2 per ton by winter effects; expected to improve in the near-term as
facilities approach 100% of capacity
Improved Liquidity and Financial Flexibility
25
$ in 000s December 31, 2016 March 31, 2017
Cash $ 4,521 $ 55,498
Revolver $ - $ -
Term loan1 189,715 189,490
Other notes payable 6,705 5,743
Total debt $ 196,420 $ 195,233
Net debt $ 191,899 $ 139,735
Revolver availability2 $ 66,368 $ 59,681
Available liquidity3 $ 70,889 $ 115,179
1) Senior secured term loan: $200 mm original face value at L+3.75%; rated Caa1 and B by Moody’s and Standard & Poor’s,
respectively; includes accordion feature to increase capacity to $300 mm. Presented net of discounts and issuance costs.
2) Revolving credit agreement at 3/31/17: $59.7 mm available at L+4.50% ($75 mm capacity less $15.3 mm of LCs); includes
accordion feature to increase capacity to $125 mm.
3) Revolver availability plus cash.
Credit Facility Provides Liquidity and Flexibility
26
1) Calculated as: (Fixed assets book value + eligible accounts receivable and inventory) / total funded debt.
2) Effective Period through June 29, 2017.
3) Leverage and interest coverage ratios for Q2 2017 – Q4 2017 based on annualized figures beginning April 1, 2017.
• Capacity: Total revolver capacity of $75mm
• 2017 Covenants: Leverage ratio maximum
and interest coverage minimum; all with
equity cure provision
• Equity Cure: Equity cure provision
available to cover any covenant shortfalls
• Asset Coverage1: Minimum of 1.0x to draw
funds during Effective Period2
• Permitted Distributions: Limited to 50% of
DCF less scheduled amortization payments
during Effective Period2
5.0x
4.5x
4.0x
3.5x
0x
1x
2x
3x
4x
5x
6x
Q2 2017 Q3 2017 Q4 2017 Q1 2018
$mm
Leverage Ratio Maximum3
and
thereafter
Equity cure provision available to address any
potential EBITDA covenant shortfalls
Credit Facility Terms Covenant Overview
Q1 2017 Summary – Statements of Operations
27
1) Financial information has been recast to include the financial position and results attributable to Hi-Crush Blair LLC.
2) Financial information has been recast to include the financial position and results attributable to Hi-Crush Whitehall LLC,
2.0% equity interest in Hi-Crush Augusta LLC and PDQ Properties LLC (together the "Other Assets").
Unaudited Quarterly Consolidated Statements of Operations
(Amounts in thousands, except per unit amounts)
Q1 2016 (1)(2) Q2 2016 (1)(2) Q3 2016 (2) Q4 2016 (2) Q1 2017
Revenues $ 52,148 $ 38,429 $ 46,556 $ 67,297 $ 83,364
Cost of goods sold (excluding depreciation, depletion and amortization) 48,667 35,425 41,684 62,532 72,083
Depreciation, depletion and amortization 3,488 4,266 4,929 4,349 4,828
Gross profit (loss) (7 ) (1,262 ) (57 ) 416 6,453
Operating costs and expenses:
General and administrative expenses 15,003 6,616 8,499 5,383 9,677
Impairments and other expenses 33,747 103 148 27 —
Accretion of asset retirement obligations 103 107 109 111 114
Loss from operations (48,860 ) (8,088 ) (8,813 ) (5,105 ) (3,338 )
Other income (expense):
Loss from equity method investments — — — — (566 )
Interest expense (3,640 ) (4,071 ) (2,921 ) (3,021 ) (2,927 )
Net loss $ (52,500 ) $ (12,159 ) $ (11,734 ) $ (8,126 ) $ (6,831 )
Loss per limited partner unit:
Basic $ (1.39 ) $ (0.26 ) $ (0.21 ) $ (0.11 ) $ (0.07 )
Diluted $ (1.39 ) $ (0.26 ) $ (0.21 ) $ (0.11 ) $ (0.07 )
Q1 2017 Summary – EBITDA, Adjusted EBITDA & DCF
28
Unaudited EBITDA, Adjusted EBITDA and Distributable Cash Flow
(Amounts in thousands)
1) Maintenance and replacement capital expenditures, including accrual for reserve replacement, were determined based on an estimated
reserve replacement cost of $1.35 per ton produced and delivered during the period. Such expenditures include those associated with
the replacement of equipment and sand reserves, to the extent that such expenditures are made to maintain our long-term operating
capacity. The amount presented does not represent an actual reserve account or requirement to spend the capital.
2) The Partnership's historical financial information has been recast to consolidate Hi-Crush Blair LLC, Hi-Crush Whitehall LLC and Other
Assets for the periods leading up to their contribution into the Partnership. For purposes of calculating distributable cash flow
attributable to Hi-Crush Partners LP, the Partnership excludes the incremental amount of recast distributable cash flow earned during
the periods prior to the contributions.
Q1 2016 Q2 2016 Q3 2016 Q4 2016 Q1 2017
Reconciliation of distributable cash flow to net loss:
Net loss $ (52,500 ) $ (12,159 ) $ (11,734 ) $ (8,126 ) $ (6,831)
Depreciation and depletion expense 3,491 4,266 4,932 4,350 4,829
Amortization expense 420 421 420 421 420
Interest expense 3,640 4,071 2,921 3,021 2,927
EBITDA (44,949 ) (3,401 ) (3,461 ) (334 ) 1,345
Loss from equity method investments — — — — 566
Non-cash impairments of goodwill and long-lived assets 33,745 — — — —
Adjusted EBITDA (11,204 ) (3,401 ) (3,461 ) (334 ) 1,911
Less: Cash interest paid (3,246 ) (3,344 ) (2,548 ) (2,649 ) (2,554)
Less: Maintenance and replacement capital expenditures, including
accrual for reserve replacement (1) (1,245 ) (1,164 ) (1,554 ) (1,717 ) (1,845)
Add: Accretion of asset retirement obligations 103 107 109 111 114
Add: Unit-based compensation 930 930 1,155 (395 ) 1,178
Distributable cash flow (14,662 ) (6,872 ) (6,299 ) (4,984 ) (1,196)
djusted for: Distributable cash flow attributable to assets contributed by
the sponsor, prior to the period in which the contribution occurred (2) 835
627
(400 ) 579
1,247
Distributable cash flow attributable to Hi-Crush Partners LP (13,827 ) (6,245 ) (6,699 ) (4,405 ) 51
Less: Distributable cash flow attributable to holders of incentive
distribution rights —
—
—
—
—
Distributable cash flow attributable to limited partner unitholders $ (13,827 ) $ (6,245 ) $ (6,699 ) $ (4,405 ) $ 51
Simple Structure; Incentivized Management Team
29
39% 61%
100%
77.3% LP
22.7% LP,
100% of IDRs
Hi-Crush
Proppants LLC
(Sponsor)
Avista Capital Parters
and Co-Investors
Management and
Directors
Hi-Crush Partners LP
(NYSE: HCLP)
Public
Unitholders
Hi-Crush GP LLC
(General Partner)