
HESS MIDSTREAM LP

HESS MIDSTREAM LP REPORTS ESTIMATED RESULTS FOR THE THIRD QUARTER OF 2025
Third Quarter 2025 Highlights:
Guidance:

HESS MIDSTREAM LP

HESS MIDSTREAM LP REPORTS ESTIMATED RESULTS FOR THE THIRD 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
3
4
|
|
Third Quarter |
|
|||||
|
|
(unaudited) |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
|
|
|
|
|
|
|
||
(in millions) |
|
|
|
|
|
|
||
Reconciliation of Adjusted EBITDA to net income: |
|
|
|
|
|
|
||
Net income |
|
$ |
175.5 |
|
|
$ |
164.7 |
|
Plus: |
|
|
|
|
|
|
||
Depreciation expense |
|
|
56.6 |
|
|
|
51.5 |
|
Interest expense, net |
|
|
57.1 |
|
|
|
51.8 |
|
Income tax expense |
|
|
31.5 |
|
|
|
18.9 |
|
Adjusted EBITDA |
|
$ |
320.7 |
|
|
$ |
286.9 |
|
|
|
|
|
|
|
|
||
Reconciliation of Adjusted EBITDA |
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
258.9 |
|
|
$ |
224.9 |
|
Changes in assets and liabilities |
|
|
8.9 |
|
|
|
14.0 |
|
Amortization of deferred financing costs |
|
|
(3.0 |
) |
|
|
(2.6 |
) |
Interest expense, net |
|
|
57.1 |
|
|
|
51.8 |
|
Income from equity investments |
|
|
5.2 |
|
|
|
3.7 |
|
Distribution from equity investments |
|
|
(5.5 |
) |
|
|
(4.4 |
) |
Other |
|
|
(0.9 |
) |
|
|
(0.5 |
) |
Adjusted EBITDA |
|
$ |
320.7 |
|
|
$ |
286.9 |
|
Less: |
|
|
|
|
|
|
||
Interest, net(1) |
|
|
54.1 |
|
|
|
49.2 |
|
Capital expenditures |
|
|
79.8 |
|
|
|
96.3 |
|
Adjusted free cash flow |
|
$ |
186.8 |
|
|
$ |
141.4 |
|
5
|
Third Quarter |
|
|||||||
|
(Unaudited) |
|
|||||||
|
2025 |
|
|
2024 |
|
||||
(in millions, except ratios) |
|
|
|
|
|
|
|
||
Reconciliation of gross Adjusted EBITDA margin to gross margin: |
|
|
|
|
|
|
|
||
Income from operations |
$ |
|
258.9 |
|
|
$ |
|
231.7 |
|
Total revenues |
$ |
|
420.9 |
|
|
$ |
|
378.5 |
|
Gross margin |
|
|
62 |
% |
|
|
|
61 |
% |
|
|
|
|
|
|
|
|
||
Income from operations |
$ |
|
258.9 |
|
|
$ |
|
231.7 |
|
Plus: |
|
|
|
|
|
|
|
||
Depreciation expense |
|
|
56.6 |
|
|
|
|
51.5 |
|
Income from equity investments |
|
|
5.2 |
|
|
|
|
3.7 |
|
Adjusted EBITDA |
$ |
|
320.7 |
|
|
$ |
|
286.9 |
|
|
|
|
|
|
|
|
|
||
Total revenues |
$ |
|
420.9 |
|
|
$ |
|
378.5 |
|
Less: pass-through revenues |
|
|
27.9 |
|
|
|
|
24.8 |
|
Revenues excluding pass-through |
$ |
|
393.0 |
|
|
$ |
|
353.7 |
|
Gross Adjusted EBITDA margin |
|
|
82 |
% |
|
|
|
81 |
% |
6
|
Guidance |
|
|||||||
|
|
Fourth Quarter Ending |
|
|
|
Year Ending |
|
||
|
|
December 31, 2025 |
|
|
|
December 31, 2025 |
|
||
|
|
(Unaudited) |
|
|
|
(Unaudited) |
|
||
(in millions) |
|
|
|
|
|
|
|
||
Reconciliation of Adjusted EBITDA and Adjusted Free Cash Flow |
|
|
|
|
|
|
|
||
Net income |
$ |
170 - 180 |
|
|
$ |
685 - 695 |
|
||
Plus: |
|
|
|
|
|
|
|
||
Depreciation expense |
|
|
55 |
|
|
|
|
215 |
|
Interest expense, net |
|
|
60 |
|
|
|
|
230 |
|
Income tax expense |
|
|
30 |
|
|
|
|
115 |
|
Adjusted EBITDA |
$ |
315 - 325 |
|
|
$ |
1,245 - 1,255 |
|
||
Less: |
|
|
|
|
|
|
|
||
Interest, net |
|
|
55 |
|
|
|
|
215 |
|
Capital expenditures |
|
|
70 |
|
|
|
|
270 |
|
Adjusted free cash flow |
$ |
190 - 200 |
|
|
$ |
760 - 770 |
|
||
|
|
|
|
|
|
|
|
||
7
Cautionary Note Regarding Forward-looking Information
Investor Contact:
Jennifer Gordon
(212) 536-8244
8
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
Third |
|
|
Third |
|
|
Second |
|
|||
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|||
Statement of operations |
|
|
|
|
|
|
|
|
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|||
Affiliate services |
|
$ |
405.6 |
|
|
$ |
371.4 |
|
|
$ |
405.3 |
|
Third-party services |
|
|
14.0 |
|
|
|
6.2 |
|
|
|
8.2 |
|
Other income |
|
|
1.3 |
|
|
|
0.9 |
|
|
|
0.7 |
|
Total revenues |
|
|
420.9 |
|
|
|
378.5 |
|
|
|
414.2 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|||
Operating and maintenance expenses |
|
|
98.1 |
|
|
|
89.0 |
|
|
|
94.1 |
|
Depreciation expense |
|
|
56.6 |
|
|
|
51.5 |
|
|
|
51.8 |
|
General and administrative expenses |
|
|
7.3 |
|
|
|
6.3 |
|
|
|
8.1 |
|
Total operating costs and expenses |
|
|
162.0 |
|
|
|
146.8 |
|
|
|
154.0 |
|
Income from operations |
|
|
258.9 |
|
|
|
231.7 |
|
|
|
260.2 |
|
Income from equity investments |
|
|
5.2 |
|
|
|
3.7 |
|
|
|
4.0 |
|
Interest expense, net |
|
|
57.1 |
|
|
|
51.8 |
|
|
|
55.4 |
|
Income before income tax expense |
|
|
207.0 |
|
|
|
183.6 |
|
|
|
208.8 |
|
Income tax expense |
|
|
31.5 |
|
|
|
18.9 |
|
|
|
29.1 |
|
Net income |
|
$ |
175.5 |
|
|
$ |
164.7 |
|
|
$ |
179.7 |
|
Less: Net income attributable to noncontrolling |
|
|
77.8 |
|
|
|
106.1 |
|
|
|
89.4 |
|
Net income attributable to Hess Midstream LP |
|
$ |
97.7 |
|
|
$ |
58.6 |
|
|
$ |
90.3 |
|
|
|
|
|
|
|
|
|
|
|
|||
Net income attributable to Hess Midstream LP |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.75 |
|
|
$ |
0.63 |
|
|
$ |
0.74 |
|
Diluted |
|
$ |
0.75 |
|
|
$ |
0.63 |
|
|
$ |
0.74 |
|
Weighted average Class A shares outstanding |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
|
130.3 |
|
|
|
93.0 |
|
|
|
121.8 |
|
Diluted |
|
|
130.3 |
|
|
|
93.0 |
|
|
|
121.8 |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
9
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Statement of operations |
|
|
|
|
|
|
||
Revenues |
|
|
|
|
|
|
||
Affiliate services |
|
$ |
1,185.2 |
|
|
$ |
1,079.3 |
|
Third-party services |
|
|
28.9 |
|
|
|
17.6 |
|
Other income |
|
|
3.0 |
|
|
|
2.7 |
|
Total revenues |
|
|
1,217.1 |
|
|
|
1,099.6 |
|
Costs and expenses |
|
|
|
|
|
|
||
Operating and maintenance expenses |
|
|
277.8 |
|
|
|
254.6 |
|
Depreciation expense |
|
|
159.9 |
|
|
|
151.8 |
|
General and administrative expenses |
|
|
22.9 |
|
|
|
17.2 |
|
Total operating costs and expenses |
|
|
460.6 |
|
|
|
423.6 |
|
Income from operations |
|
|
756.5 |
|
|
|
676.0 |
|
Income from equity investments |
|
|
12.6 |
|
|
|
10.1 |
|
Interest expense, net |
|
|
168.9 |
|
|
|
150.0 |
|
Income before income tax expense |
|
|
600.2 |
|
|
|
536.1 |
|
Income tax expense |
|
|
83.6 |
|
|
|
49.2 |
|
Net income |
|
$ |
516.6 |
|
|
$ |
486.9 |
|
Less: Net income attributable to noncontrolling interest |
|
|
257.0 |
|
|
|
334.2 |
|
Net income attributable to Hess Midstream LP |
|
$ |
259.6 |
|
|
$ |
152.7 |
|
|
|
|
|
|
|
|
||
Net income attributable to Hess Midstream LP |
|
|
|
|
|
|
||
Basic: |
|
$ |
2.15 |
|
|
$ |
1.82 |
|
Diluted: |
|
$ |
2.14 |
|
|
$ |
1.82 |
|
Weighted average Class A shares outstanding |
|
|
|
|
|
|
||
Basic |
|
|
120.9 |
|
|
|
84.0 |
|
Diluted |
|
|
121.0 |
|
|
|
84.0 |
|
10
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
Third Quarter 2025 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing and |
|
|
Terminaling and Export |
|
|
Interest |
|
|
Total |
|
|||||
Statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Affiliate services |
|
$ |
221.5 |
|
|
$ |
151.4 |
|
|
$ |
32.7 |
|
|
$ |
- |
|
|
$ |
405.6 |
|
Third-party services |
|
|
5.8 |
|
|
|
8.2 |
|
|
|
- |
|
|
|
- |
|
|
|
14.0 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
1.3 |
|
|
|
- |
|
|
|
1.3 |
|
Total revenues |
|
|
227.3 |
|
|
|
159.6 |
|
|
|
34.0 |
|
|
|
- |
|
|
|
420.9 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating and maintenance expenses (exclusive of |
|
|
58.6 |
|
|
|
29.2 |
|
|
|
10.3 |
|
|
|
- |
|
|
|
98.1 |
|
Depreciation expense |
|
|
34.5 |
|
|
|
17.7 |
|
|
|
4.4 |
|
|
|
- |
|
|
|
56.6 |
|
General and administrative expenses |
|
|
2.7 |
|
|
|
1.9 |
|
|
|
0.3 |
|
|
|
2.4 |
|
|
|
7.3 |
|
Total operating costs and expenses |
|
|
95.8 |
|
|
|
48.8 |
|
|
|
15.0 |
|
|
|
2.4 |
|
|
|
162.0 |
|
Income (loss) from operations |
|
|
131.5 |
|
|
|
110.8 |
|
|
|
19.0 |
|
|
|
(2.4 |
) |
|
|
258.9 |
|
Income from equity investments |
|
|
- |
|
|
|
5.2 |
|
|
|
- |
|
|
|
- |
|
|
|
5.2 |
|
Interest expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
57.1 |
|
|
|
57.1 |
|
Income before income tax expense |
|
|
131.5 |
|
|
|
116.0 |
|
|
|
19.0 |
|
|
|
(59.5 |
) |
|
|
207.0 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
31.5 |
|
|
|
31.5 |
|
Net income (loss) |
|
|
131.5 |
|
|
|
116.0 |
|
|
|
19.0 |
|
|
|
(91.0 |
) |
|
|
175.5 |
|
Less: Net income (loss) attributable to |
|
|
49.4 |
|
|
|
43.6 |
|
|
|
7.2 |
|
|
|
(22.4 |
) |
|
|
77.8 |
|
Net income (loss) attributable to |
|
$ |
82.1 |
|
|
$ |
72.4 |
|
|
$ |
11.8 |
|
|
$ |
(68.6 |
) |
|
$ |
97.7 |
|
|
|
Third Quarter 2024 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing and |
|
|
Terminaling and Export |
|
|
Interest |
|
|
Total |
|
|||||
Statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Affiliate services |
|
$ |
201.7 |
|
|
$ |
140.8 |
|
|
$ |
28.9 |
|
|
$ |
- |
|
|
$ |
371.4 |
|
Third-party services |
|
|
1.8 |
|
|
|
4.3 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
6.2 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
0.9 |
|
|
|
- |
|
|
|
0.9 |
|
Total revenues |
|
|
203.5 |
|
|
|
145.1 |
|
|
|
29.9 |
|
|
|
- |
|
|
|
378.5 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating and maintenance expenses (exclusive of |
|
|
51.3 |
|
|
|
30.3 |
|
|
|
7.4 |
|
|
|
- |
|
|
|
89.0 |
|
Depreciation expense |
|
|
32.2 |
|
|
|
15.0 |
|
|
|
4.3 |
|
|
|
- |
|
|
|
51.5 |
|
General and administrative expenses |
|
|
2.4 |
|
|
|
1.2 |
|
|
|
0.3 |
|
|
|
2.4 |
|
|
|
6.3 |
|
Total operating costs and expenses |
|
|
85.9 |
|
|
|
46.5 |
|
|
|
12.0 |
|
|
|
2.4 |
|
|
|
146.8 |
|
Income (loss) from operations |
|
|
117.6 |
|
|
|
98.6 |
|
|
|
17.9 |
|
|
|
(2.4 |
) |
|
|
231.7 |
|
Income from equity investments |
|
|
- |
|
|
|
3.7 |
|
|
|
- |
|
|
|
- |
|
|
|
3.7 |
|
Interest expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
51.8 |
|
|
|
51.8 |
|
Income before income tax expense |
|
|
117.6 |
|
|
|
102.3 |
|
|
|
17.9 |
|
|
|
(54.2 |
) |
|
|
183.6 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18.9 |
|
|
|
18.9 |
|
Net income (loss) |
|
|
117.6 |
|
|
|
102.3 |
|
|
|
17.9 |
|
|
|
(73.1 |
) |
|
|
164.7 |
|
Less: Net income (loss) attributable to |
|
|
68.0 |
|
|
|
59.0 |
|
|
|
10.5 |
|
|
|
(31.4 |
) |
|
|
106.1 |
|
Net income (loss) attributable to |
|
$ |
49.6 |
|
|
$ |
43.3 |
|
|
$ |
7.4 |
|
|
$ |
(41.7 |
) |
|
$ |
58.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
11
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 |
|
12
HESS MIDSTREAM LP
SUPPLEMENTAL OPERATING DATA (UNAUDITED)
(IN THOUSANDS)
|
|
Third |
|
|
Third |
|
|
Second |
|
|||
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Throughput volumes |
|
|
|
|
|
|
|
|
|
|||
Gas gathering - Mcf of natural gas per day |
|
|
480 |
|
|
|
442 |
|
|
|
464 |
|
Crude oil gathering - bopd |
|
|
123 |
|
|
|
116 |
|
|
|
127 |
|
Gas processing - Mcf of natural gas per day |
|
|
462 |
|
|
|
419 |
|
|
|
449 |
|
Crude terminals - bopd |
|
|
130 |
|
|
|
122 |
|
|
|
137 |
|
NGL loading - blpd |
|
|
18 |
|
|
|
15 |
|
|
|
17 |
|
Water gathering - blpd |
|
|
137 |
|
|
|
128 |
|
|
|
138 |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Nine Months Ended September 30, |
|
||||||
|
|
|
|
|
2025 |
|
|
2024 |
|
|||
Throughput volumes |
|
|
|
|
|
|
|
|
|
|||
Gas gathering - Mcf of natural gas per day |
|
|
|
|
|
459 |
|
|
|
429 |
|
|
Crude oil gathering - bopd |
|
|
|
|
|
122 |
|
|
|
112 |
|
|
Gas processing - Mcf of natural gas per day |
|
|
|
|
|
445 |
|
|
|
410 |
|
|
Crude terminals - bopd |
|
|
|
|
|
131 |
|
|
|
122 |
|
|
NGL loading - blpd |
|
|
|
|
|
16 |
|
|
|
15 |
|
|
Water gathering - blpd |
|
|
|
|
|
134 |
|
|
|
123 |
|
|
13