
HESS MIDSTREAM LP

HESS MIDSTREAM LP REPORTS ESTIMATED RESULTS FOR THE FIRST QUARTER OF 2026
First Quarter 2026 Highlights:
Guidance:

HESS MIDSTREAM LP

HESS MIDSTREAM LP REPORTS ESTIMATED RESULTS FOR THE FIRST QUARTER OF 2026
(1) Adjusted EBITDA, Adjusted Free Cash Flow and Adjusted Free Cash Flow after Distributions 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
|
Year Ending |
|
||
|
December 31, 2026 |
|
||
|
(Unaudited) |
|
||
Financials (in millions) |
|
|
|
|
Net income |
$ |
650 - 700 |
|
|
Adjusted EBITDA |
$ |
1,225 - 1,275 |
|
|
Capital expenditures |
$ |
|
105 |
|
Adjusted free cash flow |
$ |
910 - 960 |
|
|
|
|
Year Ending |
|
|
December 31, 2026 |
|
|
(Unaudited) |
Throughput volumes |
|
|
Gas gathering - MMcf of natural gas per day |
|
450 - 460 |
Crude oil gathering - MBbl of crude oil per day |
|
115 - 125 |
Gas processing - MMcf of natural gas per day |
|
435 - 445 |
Crude terminals - MBbl of crude oil per day |
|
125 - 135 |
Water gathering - MBbl of water per day |
|
125 - 135 |
3
4
|
|
First Quarter |
|
|||||
|
|
(unaudited) |
|
|||||
|
|
2026 |
|
|
2025 |
|
||
|
|
|
|
|
|
|
||
(in millions) |
|
|
|
|
|
|
||
Reconciliation of Adjusted EBITDA to net income: |
|
|
|
|
|
|
||
Net income |
|
$ |
157.7 |
|
|
$ |
161.4 |
|
Plus: |
|
|
|
|
|
|
||
Depreciation expense |
|
|
58.5 |
|
|
|
51.5 |
|
Interest expense, net |
|
|
55.4 |
|
|
|
56.4 |
|
Income tax expense |
|
|
28.2 |
|
|
|
23.0 |
|
Adjusted EBITDA |
|
$ |
299.8 |
|
|
$ |
292.3 |
|
|
|
|
|
|
|
|
||
Reconciliation of Adjusted EBITDA |
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
$ |
253.3 |
|
|
$ |
202.4 |
|
Changes in assets and liabilities |
|
|
(4.2 |
) |
|
|
40.1 |
|
Amortization of deferred financing costs |
|
|
(3.0 |
) |
|
|
(4.9 |
) |
Interest expense, net |
|
|
55.4 |
|
|
|
56.4 |
|
Income from equity investments |
|
|
3.2 |
|
|
|
3.4 |
|
Distribution from equity investments |
|
|
(4.7 |
) |
|
|
(4.9 |
) |
Other |
|
|
(0.2 |
) |
|
|
(0.2 |
) |
Adjusted EBITDA |
|
$ |
299.8 |
|
|
$ |
292.3 |
|
Less: |
|
|
|
|
|
|
||
Interest, net(1) |
|
|
52.4 |
|
|
|
51.5 |
|
Capital expenditures |
|
|
10.4 |
|
|
|
50.1 |
|
Adjusted Free Cash Flow |
|
$ |
237.0 |
|
|
$ |
190.7 |
|
5
|
First Quarter |
|
|||||||
|
(Unaudited) |
|
|||||||
|
2026 |
|
|
2025 |
|
||||
(in millions, except ratios) |
|
|
|
|
|
|
|
||
Reconciliation of Gross Adjusted EBITDA Margin to gross margin: |
|
|
|
|
|
|
|
||
Income from operations |
$ |
|
238.1 |
|
|
$ |
|
237.4 |
|
Total revenues |
$ |
|
390.1 |
|
|
$ |
|
382.0 |
|
Gross margin |
|
|
61 |
% |
|
|
|
62 |
% |
|
|
|
|
|
|
|
|
||
Income from operations |
$ |
|
238.1 |
|
|
$ |
|
237.4 |
|
Plus: |
|
|
|
|
|
|
|
||
Depreciation expense |
|
|
58.5 |
|
|
|
|
51.5 |
|
Income from equity investments |
|
|
3.2 |
|
|
|
|
3.4 |
|
Adjusted EBITDA |
$ |
|
299.8 |
|
|
$ |
|
292.3 |
|
|
|
|
|
|
|
|
|
||
Total revenues |
$ |
|
390.1 |
|
|
$ |
|
382.0 |
|
Less: pass-through revenues |
|
|
30.6 |
|
|
|
|
25.5 |
|
Revenues excluding pass-through |
$ |
|
359.5 |
|
|
$ |
|
356.5 |
|
Gross Adjusted EBITDA Margin |
|
|
83 |
% |
|
|
|
82 |
% |
6
|
Guidance |
|
||
|
Year Ending |
|
||
|
December 31, 2026 |
|
||
|
(Unaudited) |
|
||
(in millions) |
|
|
|
|
Reconciliation of Adjusted EBITDA and Adjusted Free Cash Flow |
|
|
|
|
Net income |
$ |
650 - 700 |
|
|
Plus: |
|
|
|
|
Depreciation expense |
|
|
230 |
|
Interest expense, net |
|
|
220 |
|
Income tax expense |
|
|
125 |
|
Adjusted EBITDA |
$ |
1,225 - 1,275 |
|
|
Less: |
|
|
|
|
Interest, net |
|
|
210 |
|
Capital expenditures |
|
|
105 |
|
Adjusted free cash flow |
$ |
910 - 960 |
|
|
Less: |
|
|
|
|
Distributions(1) |
|
|
655 |
|
Adjusted free cash flow after distributions(2) |
$ |
|
280 |
|
|
|
|
|
|
(2) Adjusted Free Cash Flow of approximately $935 million, at guidance midpoint, after funding targeted distributions
7
Cautionary Note Regarding Forward-looking Information
Investor Contact:
Jennifer Gordon
(212) 536-8244
8
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
First |
|
|
First |
|
|
Fourth |
|
|||
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|||
|
|
2026 |
|
|
2025 |
|
|
2025 |
|
|||
Statement of operations |
|
|
|
|
|
|
|
|
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|||
Affiliate services |
|
$ |
373.1 |
|
|
$ |
374.3 |
|
|
$ |
388.4 |
|
Third-party services |
|
|
15.6 |
|
|
|
6.7 |
|
|
|
14.7 |
|
Other income |
|
|
1.4 |
|
|
|
1.0 |
|
|
|
1.1 |
|
Total revenues |
|
|
390.1 |
|
|
|
382.0 |
|
|
|
404.2 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|||
Operating and maintenance expenses |
|
|
85.6 |
|
|
|
85.6 |
|
|
|
92.8 |
|
Depreciation expense |
|
|
58.5 |
|
|
|
51.5 |
|
|
|
54.2 |
|
General and administrative expenses |
|
|
7.9 |
|
|
|
7.5 |
|
|
|
5.6 |
|
Total operating costs and expenses |
|
|
152.0 |
|
|
|
144.6 |
|
|
|
152.6 |
|
Income from operations |
|
|
238.1 |
|
|
|
237.4 |
|
|
|
251.6 |
|
Income from equity investments |
|
|
3.2 |
|
|
|
3.4 |
|
|
|
3.3 |
|
Interest expense, net |
|
|
55.4 |
|
|
|
56.4 |
|
|
|
56.7 |
|
Income before income tax expense |
|
|
185.9 |
|
|
|
184.4 |
|
|
|
198.2 |
|
Income tax expense |
|
|
28.2 |
|
|
|
23.0 |
|
|
|
30.2 |
|
Net income |
|
$ |
157.7 |
|
|
$ |
161.4 |
|
|
$ |
168.0 |
|
Less: Net income attributable to noncontrolling |
|
|
70.1 |
|
|
|
89.8 |
|
|
|
74.7 |
|
Net income attributable to Hess Midstream LP |
|
$ |
87.6 |
|
|
$ |
71.6 |
|
|
$ |
93.3 |
|
|
|
|
|
|
|
|
|
|
|
|||
Net income attributable to Hess Midstream LP |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
$ |
0.68 |
|
|
$ |
0.65 |
|
|
$ |
0.72 |
|
Diluted |
|
$ |
0.68 |
|
|
$ |
0.65 |
|
|
$ |
0.72 |
|
Weighted average Class A shares outstanding |
|
|
|
|
|
|
|
|
|
|||
Basic |
|
|
129.2 |
|
|
|
110.7 |
|
|
|
129.4 |
|
Diluted |
|
|
129.2 |
|
|
|
110.8 |
|
|
|
129.4 |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
9
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
First Quarter 2026 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing |
|
|
Terminaling |
|
|
Interest |
|
|
Total |
|
|||||
Statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Affiliate services |
|
$ |
197.9 |
|
|
$ |
139.1 |
|
|
$ |
36.1 |
|
|
$ |
- |
|
|
$ |
373.1 |
|
Third-party services |
|
|
6.2 |
|
|
|
9.3 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
15.6 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
1.4 |
|
|
|
- |
|
|
|
1.4 |
|
Total revenues |
|
|
204.1 |
|
|
|
148.4 |
|
|
|
37.6 |
|
|
|
- |
|
|
|
390.1 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating and maintenance expenses (exclusive of |
|
|
49.7 |
|
|
|
29.3 |
|
|
|
6.6 |
|
|
|
- |
|
|
|
85.6 |
|
Depreciation expense |
|
|
37.7 |
|
|
|
16.4 |
|
|
|
4.4 |
|
|
|
- |
|
|
|
58.5 |
|
General and administrative expenses |
|
|
4.1 |
|
|
|
1.4 |
|
|
|
0.3 |
|
|
|
2.1 |
|
|
|
7.9 |
|
Total operating costs and expenses |
|
|
91.5 |
|
|
|
47.1 |
|
|
|
11.3 |
|
|
|
2.1 |
|
|
|
152.0 |
|
Income (loss) from operations |
|
|
112.6 |
|
|
|
101.3 |
|
|
|
26.3 |
|
|
|
(2.1 |
) |
|
|
238.1 |
|
Income from equity investments |
|
|
- |
|
|
|
3.2 |
|
|
|
- |
|
|
|
- |
|
|
|
3.2 |
|
Interest expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
55.4 |
|
|
|
55.4 |
|
Income before income tax expense |
|
|
112.6 |
|
|
|
104.5 |
|
|
|
26.3 |
|
|
|
(57.5 |
) |
|
|
185.9 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
28.2 |
|
|
|
28.2 |
|
Net income (loss) |
|
|
112.6 |
|
|
|
104.5 |
|
|
|
26.3 |
|
|
|
(85.7 |
) |
|
|
157.7 |
|
Less: Net income (loss) attributable to |
|
|
42.4 |
|
|
|
39.4 |
|
|
|
9.9 |
|
|
|
(21.6 |
) |
|
|
70.1 |
|
Net income (loss) attributable to |
|
$ |
70.2 |
|
|
$ |
65.1 |
|
|
$ |
16.4 |
|
|
$ |
(64.1 |
) |
|
$ |
87.6 |
|
|
|
First Quarter 2025 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing |
|
|
Terminaling |
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
10
HESS MIDSTREAM LP
SUPPLEMENTAL FINANCIAL DATA (UNAUDITED)
(IN MILLIONS)
|
|
Fourth Quarter 2025 |
|
|||||||||||||||||
|
|
Gathering |
|
|
Processing |
|
|
Terminaling |
|
|
Interest |
|
|
Total |
|
|||||
Statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Affiliate services |
|
$ |
211.0 |
|
|
$ |
146.4 |
|
|
$ |
31.0 |
|
|
$ |
- |
|
|
$ |
388.4 |
|
Third-party services |
|
|
6.3 |
|
|
|
8.3 |
|
|
|
0.1 |
|
|
|
- |
|
|
|
14.7 |
|
Other income |
|
|
- |
|
|
|
- |
|
|
|
1.1 |
|
|
|
- |
|
|
|
1.1 |
|
Total revenues |
|
|
217.3 |
|
|
|
154.7 |
|
|
|
32.2 |
|
|
|
- |
|
|
|
404.2 |
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Operating and maintenance expenses (exclusive of |
|
|
52.3 |
|
|
|
31.9 |
|
|
|
8.6 |
|
|
|
- |
|
|
|
92.8 |
|
Depreciation expense |
|
|
35.0 |
|
|
|
14.8 |
|
|
|
4.4 |
|
|
|
- |
|
|
|
54.2 |
|
General and administrative expenses |
|
|
2.3 |
|
|
|
1.4 |
|
|
|
0.3 |
|
|
|
1.6 |
|
|
|
5.6 |
|
Total operating costs and expenses |
|
|
89.6 |
|
|
|
48.1 |
|
|
|
13.3 |
|
|
|
1.6 |
|
|
|
152.6 |
|
Income (loss) from operations |
|
|
127.7 |
|
|
|
106.6 |
|
|
|
18.9 |
|
|
|
(1.6 |
) |
|
|
251.6 |
|
Income from equity investments |
|
|
- |
|
|
|
3.3 |
|
|
|
- |
|
|
|
- |
|
|
|
3.3 |
|
Interest expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
56.7 |
|
|
|
56.7 |
|
Income before income tax expense |
|
|
127.7 |
|
|
|
109.9 |
|
|
|
18.9 |
|
|
|
(58.3 |
) |
|
|
198.2 |
|
Income tax expense |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
30.2 |
|
|
|
30.2 |
|
Net income (loss) |
|
|
127.7 |
|
|
|
109.9 |
|
|
|
18.9 |
|
|
|
(88.5 |
) |
|
|
168.0 |
|
Less: Net income (loss) attributable to |
|
|
48.2 |
|
|
|
41.4 |
|
|
|
7.2 |
|
|
|
(22.1 |
) |
|
|
74.7 |
|
Net income (loss) attributable to |
|
$ |
79.5 |
|
|
$ |
68.5 |
|
|
$ |
11.7 |
|
|
$ |
(66.4 |
) |
|
$ |
93.3 |
|
11
HESS MIDSTREAM LP
SUPPLEMENTAL OPERATING DATA (UNAUDITED)
(IN THOUSANDS)
|
|
First |
|
|
First |
|
|
Fourth |
|
|||
|
|
Quarter |
|
|
Quarter |
|
|
Quarter |
|
|||
|
|
2026 |
|
|
2025 |
|
|
2025 |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Throughput volumes |
|
|
|
|
|
|
|
|
|
|||
Gas gathering - Mcf of natural gas per day |
|
|
438 |
|
|
|
431 |
|
|
|
456 |
|
Crude oil gathering - bopd |
|
|
110 |
|
|
|
117 |
|
|
|
118 |
|
Gas processing - Mcf of natural gas per day |
|
|
430 |
|
|
|
424 |
|
|
|
444 |
|
Crude terminals - bopd |
|
|
119 |
|
|
|
125 |
|
|
|
122 |
|
NGL loading - blpd |
|
|
15 |
|
|
|
14 |
|
|
|
16 |
|
Water gathering - blpd |
|
|
115 |
|
|
|
126 |
|
|
|
124 |
|
|
|
|
|
|
|
|
|
|
|
|||
12