Michael Krimbill
Analyst · JPMorgan
Great. Thank you. So for NGL, in total, we're confirming our fiscal 2022 EBITDA range of $570 million to $600 million. We're trying to be conservative and focus on the low end of that range. The individual segment numbers that we've talked about here, less corporate expenses of about $32 million, $33 million, add up to the low end of that range. So next, we want to focus on free cash flow because that's what we are going to use to reduce our debt. So starting with fiscal 2022, the calculation using the numbers we talked about, EBITDA of $570 million, minus interest expense of $250 million, less maintenance and growth CapEx combined of $115 million, adding back $50 million for some asset sales, net of some margin requirements, provides about $250 million of free cash flow for fiscal 2022. So let's jump to the next couple of years. So you get the full picture of how quickly this balance sheet delevers. For fiscal '23, well, we'll start with some EBITDA relationships here, so you can model these things, if you'd like. So for fiscal 2023, we expect water EBITDA to be up 10%. So on the $350 million, obviously, that's $35 million. Crude oil, we're assuming flat until we see more drilling and more production in the DJ and then liquids up about 5% as a result of the ambassador pipeline. For fiscal '24, we expect water to grow another 10%, crude we've just been assuming a flat EBITDA there and then we'll assume liquids is flat as well. Again, just to be -- try to be conservative. So both these years will have EBITDA between 600 and $650 million. Interest expense, which obviously, we deduct from EBITDA is $250 million, as we said, in '22, and it drops about $25 million a year in '23 and '24. Maintenance and growth CapEx are decreasing significantly due to our prior year spend and excess capacity in the segments. So the $115 million this year would drop in 2023 to $75 million and in 2024, $90 million. So this results in free cash flow to summarize of $250 million in fiscal 2022, over $300 million in '23 and almost $400 million in 2024. Now all of this is prior to reinstatement of the preferred dividends, which are accruing at the pace of about $100 million annually. When the preferred dividends are reinstated, that year's free cash flow will be reduced accordingly. So if you're trying to figure the leverage figure sometime in there, there could be a reinstatement of the preferred dividends. So modeling our business should be fairly simple now with crude and liquids fairly flat, water margins and expenses per barrel constant. So it's really a volume increase story with declining interest expense and CapEx. So now let's pull this all together to articulate our debt and distribution strategy. So it happens if you have an Apple watch, someone calls you. Okay. So we're going to pull this all together. First, 3 important points to mention. One, our new ABL and secured notes do not have a leverage or interest coverage covenant. So any speculation about bankruptcy under current market conditions is rubbish. 2, our secured debt due 2026 has a 2-year non-call provision. So we cannot begin repaying it until after February of 2023. And thirdly, under these debt documents, we must reduce leverage to less than 4.75x EBITDA in order to reinstate the preferred dividends and subsequently declare a common unit distribution. This is our #1 financial goal. So we will generate sufficient free cash flow to repay the 2023 unsecured notes prior to their maturity. Once repaid, we will begin reducing the senior secured notes due in 2026 with the additional free cash flow. Once our leverage is below 4.75x EBITDA, we will address the Class B, C&D preferred dividend arrearages, reinstate the preferred dividend going forward and continue to delever. We do not anticipate any M&A activity, no accessing the public equity markets nor converting preferred shares into common units. We believe we do have strong assets, a good business model, but we are focused solely on significantly improving the balance sheet. So with that, thank you, and let's open the line for questions.