
HESS MIDSTREAM LP

HESS MIDSTREAM LP REPORTS ESTIMATED RESULTS FOR THE SECOND QUARTER OF 2025
Second Quarter 2025 Highlights:
Guidance:

HESS MIDSTREAM LP

HESS MIDSTREAM LP REPORTS ESTIMATED RESULTS FOR THE SECOND QUARTER OF 2025
Guidance:
(1) Adjusted EBITDA and Adjusted Free Cash Flow are non‑GAAP measures. Definitions and reconciliations of these non‑GAAP measures to the most directly comparable GAAP reporting measures appear in the following pages of this release.
2
Hess Midstream is updating its full year 2025 net income guidance and Adjusted Free Cash Flow guidance to include an increase in expected interest expense on a higher debt balance and an increase in expected income tax expense resulting from ownership changes following the GIP secondary equity offering and Class B unit repurchase transactions completed in the first half of 2025.
|
Year Ending |
|
||
|
December 31, 2025 |
|
||
|
(Unaudited) |
|
||
Financials (in millions) |
|
|
|
|
Net income |
$ |
685 - 735 |
|
|
Adjusted EBITDA |
$ |
1,235 - 1,285 |
|
|
Capital expenditures |
$ |
|
300 |
|
Adjusted free cash flow |
$ |
725 - 775 |
|
|
|
|
Year Ending |
|
|
December 31, 2025 |
|
|
(Unaudited) |
Throughput volumes |
|
|
Gas gathering - MMcf of natural gas per day |
|
475 - 485 |
Crude oil gathering - MBbl of crude oil per day |
|
120 - 130 |
Gas processing - MMcf of natural gas per day |
|
455 - 465 |
Crude terminals - MBbl of crude oil per day |
|
130 - 140 |
Water gathering - MBbl of water per day |
|
125 - 135 |
Hess Midstream reiterates its guidance of approximately 10% growth in gas throughput volumes in 2026, followed by approximately 5% growth in 2027, and approximately 5% growth in oil throughput volumes in each of 2026 and 2027.
3
Supported by growth in physical volumes across oil and gas systems from 2025 through 2027, Hess Midstream continues to expect at least 10% growth in net income and Adjusted EBITDA in 2026, followed by at least 5% growth in 2027. Hess Midstream continues to expect greater than 10% growth in Adjusted Free Cash Flow in 2026, followed by greater than 5% growth in 2027.
4
|
|
Second Quarter |
|
|||||
|
|
(unaudited) |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
|
|
|
|
|
|
|
||
(in millions) |
|
|
|
|
|
|
||
Reconciliation of Adjusted EBITDA to net income: |
|
|
|
|
|
|
||
Net income |
|
$ |
179.7 |
|
|
$ |
160.3 |
|
Plus: |
|
|
|
|
|
|
||
Depreciation expense |
|
|
51.8 |
|
|
|
50.5 |
|
Interest expense, net |
|
|
55.4 |
|
|
|
49.7 |
|
Income tax expense |
|
|
29.1 |
|
|
|
16.0 |
|
Adjusted EBITDA |
|
$ |
316.0 |
|
|
$ |
276.5 |
|
|
|
|
|
|
|
|
||
Reconciliation of Adjusted EBITDA |
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
276.9 |
|
|
$ |
271.6 |
|
Changes in assets and liabilities |
|
|
(12.1 |
) |
|
|
(42.3 |
) |
Amortization of deferred financing costs |
|
|
(3.2 |
) |
|
|
(2.3 |
) |
Interest expense, net |
|
|
55.4 |
|
|
|
49.7 |
|
Income from equity investments |
|
|
4.0 |
|
|
|
3.7 |
|
Distribution from equity investments |
|
|
(4.7 |
) |
|
|
(3.9 |
) |
Other |
|
|
(0.3 |
) |
|
|
- |
|
Adjusted EBITDA |
|
$ |
316.0 |
|
|
$ |
276.5 |
|
Less: |
|
|
|
|
|
|
||
Interest, net(1) |
|
|
52.2 |
|
|
|
47.4 |
|
Capital expenditures |
|
|
70.0 |
|
|
|
72.7 |
|
Adjusted free cash flow |
|
$ |
193.8 |
|
|
$ |
156.4 |
|
5
|
Second Quarter |
|
|||||||
|
(Unaudited) |
|
|||||||
|
2025 |
|
|
2024 |
|
||||
(in millions, except ratios) |
|
|
|
|
|
|
|
||
Reconciliation of gross Adjusted EBITDA margin to gross margin: |
|
|
|
|
|
|
|
||
Income from operations |
$ |
|
260.2 |
|
|
$ |
|
222.3 |
|
Total revenues |
$ |
|
414.2 |
|
|
$ |
|
365.5 |
|
Gross margin |
|
|
63 |
% |
|
|
|
61 |
% |
|
|
|
|
|
|
|
|
||
Income from operations |
$ |
|
260.2 |
|
|
$ |
|
222.3 |
|
Plus: |
|
|
|
|
|
|
|
||
Depreciation expense |
|
|
51.8 |
|
|
|
|
50.5 |
|
Income from equity investments |
|
|
4.0 |
|
|
|
|
3.7 |
|
Adjusted EBITDA |
$ |
|
316.0 |
|
|
$ |
|
276.5 |
|
|
|
|
|
|
|
|
|
||
Total revenues |
$ |
|
414.2 |
|
|
$ |
|
365.5 |
|
Less: pass-through revenues |
|
|
28.0 |
|
|
|
|
23.1 |
|
Revenues excluding pass-through |
$ |
|
386.2 |
|
|
$ |
|
342.4 |
|
Gross Adjusted EBITDA margin |
|
|
82 |
% |
|
|
|
81 |
% |
6
|
Guidance |
|
||
|
Year Ending |
|
||
|
December 31, 2025 |
|
||
|
(Unaudited) |
|
||
(in millions) |
|
|
|
|
Reconciliation of Adjusted EBITDA and Adjusted Free Cash Flow |
|
|
|
|
Net income |
$ |
685 - 735 |
|
|
Plus: |
|
|
|
|
Depreciation expense |
|
|
210 |
|
Interest expense, net |
|
|
225 |
|
Income tax expense |
|
|
115 |
|
Adjusted EBITDA |
$ |
1,235 - 1,285 |
|
|
Less: |
|
|
|
|
Interest, net |
|
|
210 |
|
Capital expenditures |
|
|
300 |
|
Adjusted free cash flow |
$ |
725 - 775 |
|
|
|
|
|
|
|
7
Cautionary Note Regarding Forward-looking Information
Investor Contact:
Jennifer Gordon
(212) 536-8244
Media Contact:
Lorrie Hecker
(212) 536-8250
8
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
Second |
|
|
Second |
|
|
First |
|
|||
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|||
Statement of operations |
|
|
|
|
|
|
|
|
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|||
Affiliate services |
|
$ |
405.3 |
|
|
$ |
358.5 |
|
|
$ |
374.3 |
|
Third-party services |
|
|
8.2 |
|
|
|
6.1 |
|
|
|
6.7 |
|
Other income |
|
|
0.7 |
|
|
|
0.9 |
|
|
|
1.0 |
|
Total revenues |
|
|
414.2 |
|
|
|
365.5 |
|
|
|
382.0 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|||
Operating and maintenance expenses |
|
|
94.1 |
|
|
|
87.5 |
|
|
|
85.6 |
|
Depreciation expense |
|
|
51.8 |
|
|
|
50.5 |
|
|
|
51.5 |
|
General and administrative expenses |
|
|
8.1 |
|
|
|
5.2 |
|
|
|
7.5 |
|
Total operating costs and expenses |
|
|
154.0 |
|
|
|
143.2 |
|
|
|
144.6 |
|
Income from operations |
|
|
260.2 |
|
|
|
222.3 |
|
|
|
237.4 |
|
Income from equity investments |
|
|
4.0 |
|
|
|
3.7 |
|
|
|
3.4 |
|
Interest expense, net |
|
|
55.4 |
|
|
|
49.7 |
|
|
|
56.4 |
|
Income before income tax expense |
|
|
208.8 |
|
|
|
176.3 |
|
|
|
184.4 |
|
Income tax expense |
|
|
29.1 |
|
|
|
16.0 |
|
|
|
23.0 |
|
Net income |
|
$ |
179.7 |
|
|
$ |
160.3 |
|
|
$ |
161.4 |
|
Less: Net income attributable to noncontrolling |
|
|
89.4 |
|
|
|
110.8 |
|
|
|
89.8 |
|
Net income attributable to Hess Midstream LP |
|
$ |
90.3 |
|
|
$ |
49.5 |
|
|
$ |
71.6 |
|
|
|
|
|
|
|
|
|
|
|
|||
Net income attributable to Hess Midstream LP |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.74 |
|
|
$ |
0.59 |
|
|
$ |
0.65 |
|
Diluted |
|
$ |
0.74 |
|
|
$ |
0.59 |
|
|
$ |
0.65 |
|
Weighted average Class A shares outstanding |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
|
121.8 |
|
|
|
83.8 |
|
|
|
110.7 |
|
Diluted |
|
|
121.8 |
|
|
|
83.8 |
|
|
|
110.8 |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
9
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
Six Months Ended June 30, |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Statement of operations |
|
|
|
|
|
|
||
Revenues |
|
|
|
|
|
|
||
Affiliate services |
|
$ |
779.6 |
|
|
$ |
707.9 |
|
Third-party services |
|
|
14.9 |
|
|
|
11.4 |
|
Other income |
|
|
1.7 |
|
|
|
1.8 |
|
Total revenues |
|
|
796.2 |
|
|
|
721.1 |
|
Costs and expenses |
|
|
|
|
|
|
||
Operating and maintenance expenses |
|
|
179.7 |
|
|
|
165.6 |
|
Depreciation expense |
|
|
103.3 |
|
|
|
100.3 |
|
General and administrative expenses |
|
|
15.6 |
|
|
|
10.9 |
|
Total operating costs and expenses |
|
|
298.6 |
|
|
|
276.8 |
|
Income from operations |
|
|
497.6 |
|
|
|
444.3 |
|
Income from equity investments |
|
|
7.4 |
|
|
|
6.4 |
|
Interest expense, net |
|
|
111.8 |
|
|
|
98.2 |
|
Income before income tax expense |
|
|
393.2 |
|
|
|
352.5 |
|
Income tax expense |
|
|
52.1 |
|
|
|
30.3 |
|
Net income |
|
$ |
341.1 |
|
|
$ |
322.2 |
|
Less: Net income attributable to noncontrolling interest |
|
|
179.2 |
|
|
|
228.1 |
|
Net income attributable to Hess Midstream LP |
|
$ |
161.9 |
|
|
$ |
94.1 |
|
|
|
|
|
|
|
|
||
Net income attributable to Hess Midstream LP |
|
|
|
|
|
|
||
Basic: |
|
$ |
1.39 |
|
|
$ |
1.19 |
|
Diluted: |
|
$ |
1.39 |
|
|
$ |
1.19 |
|
Weighted average Class A shares outstanding |
|
|
|
|
|
|
||
Basic |
|
|
116.3 |
|
|
|
79.5 |
|
Diluted |
|
|
116.3 |
|
|
|
79.5 |
|
10
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
Second Quarter 2025 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing and |
|
|
Terminaling and Export |
|
|
Interest |
|
|
Total |
|
|||||
Statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Affiliate services |
|
$ |
219.9 |
|
|
$ |
152.3 |
|
|
$ |
33.1 |
|
|
$ |
- |
|
|
$ |
405.3 |
|
Third-party services |
|
|
2.5 |
|
|
|
5.6 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
8.2 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
0.7 |
|
|
|
- |
|
|
|
0.7 |
|
Total revenues |
|
|
222.4 |
|
|
|
157.9 |
|
|
|
33.9 |
|
|
|
- |
|
|
|
414.2 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating and maintenance expenses (exclusive of |
|
|
54.7 |
|
|
|
30.6 |
|
|
|
8.8 |
|
|
|
- |
|
|
|
94.1 |
|
Depreciation expense |
|
|
32.7 |
|
|
|
14.8 |
|
|
|
4.3 |
|
|
|
- |
|
|
|
51.8 |
|
General and administrative expenses |
|
|
3.2 |
|
|
|
1.9 |
|
|
|
0.2 |
|
|
|
2.8 |
|
|
|
8.1 |
|
Total operating costs and expenses |
|
|
90.6 |
|
|
|
47.3 |
|
|
|
13.3 |
|
|
|
2.8 |
|
|
|
154.0 |
|
Income (loss) from operations |
|
|
131.8 |
|
|
|
110.6 |
|
|
|
20.6 |
|
|
|
(2.8 |
) |
|
|
260.2 |
|
Income from equity investments |
|
|
- |
|
|
|
4.0 |
|
|
|
- |
|
|
|
- |
|
|
|
4.0 |
|
Interest expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
55.4 |
|
|
|
55.4 |
|
Income before income tax expense |
|
|
131.8 |
|
|
|
114.6 |
|
|
|
20.6 |
|
|
|
(58.2 |
) |
|
|
208.8 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
29.1 |
|
|
|
29.1 |
|
Net income (loss) |
|
|
131.8 |
|
|
|
114.6 |
|
|
|
20.6 |
|
|
|
(87.3 |
) |
|
|
179.7 |
|
Less: Net income (loss) attributable to |
|
|
56.5 |
|
|
|
49.1 |
|
|
|
8.7 |
|
|
|
(24.9 |
) |
|
|
89.4 |
|
Net income (loss) attributable to |
|
$ |
75.3 |
|
|
$ |
65.5 |
|
|
$ |
11.9 |
|
|
$ |
(62.4 |
) |
|
$ |
90.3 |
|
|
|
Second Quarter 2024 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing and |
|
|
Terminaling and Export |
|
|
Interest |
|
|
Total |
|
|||||
Statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Affiliate services |
|
$ |
193.7 |
|
|
$ |
135.2 |
|
|
$ |
29.6 |
|
|
$ |
- |
|
|
$ |
358.5 |
|
Third-party services |
|
|
1.8 |
|
|
|
4.3 |
|
|
|
- |
|
|
|
- |
|
|
|
6.1 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
0.9 |
|
|
|
- |
|
|
|
0.9 |
|
Total revenues |
|
|
195.5 |
|
|
|
139.5 |
|
|
|
30.5 |
|
|
|
- |
|
|
|
365.5 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating and maintenance expenses (exclusive of |
|
|
50.8 |
|
|
|
27.3 |
|
|
|
9.4 |
|
|
|
- |
|
|
|
87.5 |
|
Depreciation expense |
|
|
31.5 |
|
|
|
14.6 |
|
|
|
4.4 |
|
|
|
- |
|
|
|
50.5 |
|
General and administrative expenses |
|
|
2.3 |
|
|
|
1.0 |
|
|
|
0.2 |
|
|
|
1.7 |
|
|
|
5.2 |
|
Total operating costs and expenses |
|
|
84.6 |
|
|
|
42.9 |
|
|
|
14.0 |
|
|
|
1.7 |
|
|
|
143.2 |
|
Income (loss) from operations |
|
|
110.9 |
|
|
|
96.6 |
|
|
|
16.5 |
|
|
|
(1.7 |
) |
|
|
222.3 |
|
Income from equity investments |
|
|
- |
|
|
|
3.7 |
|
|
|
- |
|
|
|
- |
|
|
|
3.7 |
|
Interest expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
49.7 |
|
|
|
49.7 |
|
Income before income tax expense |
|
|
110.9 |
|
|
|
100.3 |
|
|
|
16.5 |
|
|
|
(51.4 |
) |
|
|
176.3 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
16.0 |
|
|
|
16.0 |
|
Net income (loss) |
|
|
110.9 |
|
|
|
100.3 |
|
|
|
16.5 |
|
|
|
(67.4 |
) |
|
|
160.3 |
|
Less: Net income (loss) attributable to |
|
|
69.6 |
|
|
|
62.8 |
|
|
|
10.4 |
|
|
|
(32.0 |
) |
|
|
110.8 |
|
Net income (loss) attributable to |
|
$ |
41.3 |
|
|
$ |
37.5 |
|
|
$ |
6.1 |
|
|
$ |
(35.4 |
) |
|
$ |
49.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
11
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
First Quarter 2025 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing and |
|
|
Terminaling and Export |
|
|
Interest |
|
|
Total |
|
|||||
Statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Affiliate services |
|
$ |
201.2 |
|
|
$ |
143.6 |
|
|
$ |
29.5 |
|
|
$ |
- |
|
|
$ |
374.3 |
|
Third-party services |
|
|
2.4 |
|
|
|
4.2 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
6.7 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
1.0 |
|
|
|
- |
|
|
|
1.0 |
|
Total revenues |
|
|
203.6 |
|
|
|
147.8 |
|
|
|
30.6 |
|
|
|
- |
|
|
|
382.0 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating and maintenance expenses (exclusive of |
|
|
50.4 |
|
|
|
27.7 |
|
|
|
7.5 |
|
|
|
- |
|
|
|
85.6 |
|
Depreciation expense |
|
|
32.4 |
|
|
|
14.7 |
|
|
|
4.4 |
|
|
|
- |
|
|
|
51.5 |
|
General and administrative expenses |
|
|
3.0 |
|
|
|
1.7 |
|
|
|
0.3 |
|
|
|
2.5 |
|
|
|
7.5 |
|
Total operating costs and expenses |
|
|
85.8 |
|
|
|
44.1 |
|
|
|
12.2 |
|
|
|
2.5 |
|
|
|
144.6 |
|
Income (loss) from operations |
|
|
117.8 |
|
|
|
103.7 |
|
|
|
18.4 |
|
|
|
(2.5 |
) |
|
|
237.4 |
|
Income from equity investments |
|
|
- |
|
|
|
3.4 |
|
|
|
- |
|
|
|
- |
|
|
|
3.4 |
|
Interest expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
56.4 |
|
|
|
56.4 |
|
Income before income tax expense |
|
|
117.8 |
|
|
|
107.1 |
|
|
|
18.4 |
|
|
|
(58.9 |
) |
|
|
184.4 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23.0 |
|
|
|
23.0 |
|
Net income (loss) |
|
|
117.8 |
|
|
|
107.1 |
|
|
|
18.4 |
|
|
|
(81.9 |
) |
|
|
161.4 |
|
Less: Net income (loss) attributable to |
|
|
57.3 |
|
|
|
52.0 |
|
|
|
9.0 |
|
|
|
(28.5 |
) |
|
|
89.8 |
|
Net income (loss) attributable to |
|
$ |
60.5 |
|
|
$ |
55.1 |
|
|
$ |
9.4 |
|
|
$ |
(53.4 |
) |
|
$ |
71.6 |
|
12
HESS MIDSTREAM LP
SUPPLEMENTAL OPERATING DATA (UNAUDITED)
(IN THOUSANDS)
|
|
Second |
|
|
Second |
|
|
First |
|
|||
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Throughput volumes |
|
|
|
|
|
|
|
|
|
|||
Gas gathering - Mcf of natural gas per day |
|
|
464 |
|
|
|
440 |
|
|
|
431 |
|
Crude oil gathering - bopd |
|
|
127 |
|
|
|
116 |
|
|
|
117 |
|
Gas processing - Mcf of natural gas per day |
|
|
449 |
|
|
|
419 |
|
|
|
424 |
|
Crude terminals - bopd |
|
|
137 |
|
|
|
126 |
|
|
|
125 |
|
NGL loading - blpd |
|
|
17 |
|
|
|
15 |
|
|
|
14 |
|
Water gathering - blpd |
|
|
138 |
|
|
|
124 |
|
|
|
126 |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Six Months Ended June 30, |
|
||||||
|
|
|
|
|
2025 |
|
|
2024 |
|
|||
Throughput volumes |
|
|
|
|
|
|
|
|
|
|||
Gas gathering - Mcf of natural gas per day |
|
|
|
|
|
448 |
|
|
|
422 |
|
|
Crude oil gathering - bopd |
|
|
|
|
|
122 |
|
|
|
110 |
|
|
Gas processing - Mcf of natural gas per day |
|
|
|
|
|
437 |
|
|
|
406 |
|
|
Crude terminals - bopd |
|
|
|
|
|
131 |
|
|
|
121 |
|
|
NGL loading - blpd |
|
|
|
|
|
15 |
|
|
|
15 |
|
|
Water gathering - blpd |
|
|
|
|
|
132 |
|
|
|
120 |
|
|
13