SlideShare a Scribd company logo
1 of 9
Download to read offline
Please see page 7 for rating definitions, important disclosures and
required analyst certifications. All estimates/forecasts are as of 10/05/18
unless otherwise stated. 10/04/18 17:20:49 ET
Wells Fargo Securities, LLC does and seeks to do business with companies covered
in its research reports. As a result, investors should be aware that the firm may
have a conflict of interest that could affect the objectivity of the report and
investors should consider this report as only a single factor in making their
investment decision.
October 5, 2018 | Equity Research
Weekender: What's Plaguing Midstream?
 What's Plaguing Midstream Now? Besides questions on NGL
fundamentals, the most popular question we receive from investors
goes something like this. “Fundamentals for midstream are better than
anytime I can remember in my career, so why is this not translating
into stock performance?” As if you need reminding, the AMZ is up only
1.6% for the year, compared to 8.5% for the S&P 500, 17.1% for the
S&P E&P index, and 1.6% for the OSX. So what exactly is plaguing
midstream performance?
 Our Take On Continued Lagging Performance. There’s still an
overall lack of rotation among generalist investors to energy. When you
have large-cap tech stocks growing at 20%+ CAGRs, it becomes more
difficult to rotate into a sector that (despite very strong fundamentals)
is “only” growing at a 5-10% rate. As a reminder, only 6% of the S&P
500 is made up of energy. Once we see broader rotation into energy,
we think midstream should follow. Other reasons for the lackluster
performance include overhang from the Colorado ballot initiative, higher
interest rates, more simplifications (investors are waiting for these to
be over). Lastly, there’s a concern among some investors that
midstream will ultimately not show capital discipline. (More on these
items below).
 Our Outlook. To be clear, we’re bullish midstream as we believe
fundamentals will ultimately rule the day. We view current EV/EBITDA
multiples for the sector as, by and large, fair so we are not arguing for
multiple expansion per se. Instead, we believe fundamentals will drive
earnings beats and EBITDA forecasts will be revised higher. The other
path to outperformance is a reversion to a more yield-based valuation,
which could occur if retail returns to the sector and/or once yields
stabilize (i.e. distribution cuts cease via simplification, etc.). We’d also
note that once fund flows to the sector pick up, this should propel
valuations higher as equity issuance in the space has significantly
diminished. For example, we forecast total midstream sector equity
issuance of $4.7B and $2.8B for 2019 and 2020, respectively,
compared to an average of $36.7B per year for 2014-2018. This
suggests it could take much less fund flows to drive higher price
performance than in the past. See Exhibit 1.
 Continued inside.
Midstream/MLPs
Michael Blum
Senior Analyst|212-214-5037
michael.j.blum@wellsfargo.com
Praneeth Satish
Senior Analyst|212-214-8056
praneeth.satish@wellsfargo.com
Sharon Lui, CPA
Senior Analyst|212-214-5035
sharon.lui@wellsfargo.com
Ned Baramov, CFA
Senior Analyst|212-214-8021
ned.baramov@wellsfargo.com
Eric Shiu
Associate Analyst|212-214-5038
eric.shiu@wellsfargo.com
Mac Hanson
Associate Analyst|212-214-8012
mac.hanson@wellsfargo.com
Midstream/MLPs Equity Research
2 | Wells Fargo Securities, LLC
 Blame It On Interest Rates? Some investors have blamed recent lackluster performance on rising
interest rates. Since 12/31/17, the ten year treasury yield has increased by 75 basis points to 3.16%
from 2.41%. Perhaps. In the past, all the correlation data we’ve run over time suggests that the
relationship between interest rates and MLPs is just not that strong. Please see Exhibit 2. However, we
note that the correlation with interest rates has strengthened this year (i.e. -0.65 YTD vs. -0.05 over
the past three and five years. Year to date, there has been three fed funds rate hikes (i.e. 75 basis
points to a target range of 2.0-2.25%) and the market expects more increases this year. Relative to
previous years, the pace of rate hikes has certainly picked up in 2018, which may be a factor impacting
midstream performance.
 The Cleanup Continues. In the past few weeks, ENB announced revised terms to acquire SEP, EEP
and EEQ. D announced plans to acquire DM. AMID announced an offer from sponsor ArcLight to be
taken private. StoneMor Partners (STON) announced plans to convert to c-corp. The march towards a
simpler, more consolidated midstream space continues. We’re still waiting on simplification from
AM/AMGP, ENLK/ENLC, EQGP/EQM and WGP/WES. Other cleanup trades include: MPLX merging with
ANDX, TRP possibly acquiring TCP, and BPL cutting its distribution. Finally, some GP IDR elimination
deals are likely in the mix: DCP, PSXP, SHLX and VLP among others. The sooner, the better for all of
these, is our opinion. The faster we can get to a streamlined, simplified sector, the better the chance
for outperformance, in our view.
 The Other Cleanup. Assuming all the aforementioned transactions occur, the sector would be much
improved. But we’d still be left with a significant number of small cap MLPs that don’t seem to have a
place in institutional investor portfolios. Specifically, we count 10 small cap MLPs that sport double digit
yields. For most all of these companies, distributions seem secure, balance sheets are in decent shape,
business fundamentals are fine; in other words, they are not trading at high yields due to structural or
fundamental concerns. Rather, the market is pricing their equity at what we would consider untenable
levels with cost of capitals that are simply too high. What happens to these stocks? If we argue that
the issue is merely one of size and liquidity, this would argue for consolidation. But that’s much easier
said than done. Another option (suggested by a client) is for these MLPs to voluntary reduce their
distributions (as the market is clearly not properly valuing the cash flow) and re-direct that cash flow
towards stock buy backs. Interesting idea, but that only exacerbates the size and liquidity issue.
Perhaps what this is really arguing for, is more take private deals since slowly buying back your market
cap every year is basically slowly taking the company private. Food for thought.
 Capital Discipline Is A Worry Point. One risk investors consistently point to is capital discipline.
Midstream companies have been more disciplined of late, both in terms of selling non-core assets,
minimizing or eliminating equity issuance, and only doing growth projects with contractual
commitments and adequate returns on investment. But will this last? And will companies learn to live
within cash flow? The more time that passes with midstream companies executing on this strategy, the
more comfortable investors will feel.
 Colorado Feedback. Our note (“Midstream: CO Elections A Pot'l Setback?” dated 9/24/18)
highlighting the potential risk to Colorado-exposed companies elicited some strong feedback. To
summarize, the main points of pushback were: (1) The note was unnecessarily alarmist and
overblown; (2) A 50% probability weighting was too high; (3) We didn’t highlight offsetting factors
(like lower Colorado production could drive higher commodity prices and some companies could divert
rigs to other basins [like the Permian], which would offset a potential decline in volumes); (4) We
didn’t differentiate Colorado exposure between the DJ and the Piceance, the latter being in a more
rural area and thus, potentially less impacted by a change in legislation.
 Our Approach To Colorado. Points 3 & 4 seem valid and could have been included in our original
note – though we’d note that the Permian is constrained across multiple commodities/frac capacity and
so increasing growth in that basin in the near-term seems challenging. As for points 1 & 2, we simply
did not want to be complacent heading into November 6. Much of the industry (including us) was
complacent heading into the FERC ruling earlier this year. November 6 is the election vote – since we
have no edge on the outcome here- we assumed 50/50. The polls range from 40-60% on both sides. If
Proposition 112 passes, we think CO-exposed stocks could fall to the valuation targets that we
calculated under our low case scenario. There is a gap of at least two months between when the
election takes place and the CO legislature comes into session (Jan 4th
). Therefore, if Prop 112 goes
through, the CO-stocks are going to discount the worst case initially due to the uncertainty. Once the
general assembly convenes in January, we think there’s a good chance Prop 112 would be softened,
but it’s unclear how Prop 112 would be changed and the timing of any changes. Assuming Prop 112 is
Weekender: What's Plaguing Midstream? Equity Research
Wells Fargo Securities, LLC | 3
softened, we agree that CO-stocks could potentially rally off the lows. But it should be shoot first and
ask questions later. We realize not all investors agree with our approach but we very much value the
feedback and thought it was the prudent path.
Investor Topics
 Continued ETE underperformance post simplification announcement
 TRP Coastal GasLink announcement
 DCP preferred offering
 Prop 112 and Colorado-exposed names
 Outlook on propane MLPs (e.g. margin given higher propane prices, market share commentary on
FGP’s earnings call)
Model Requests
 APU
 DCP
 ENLC
 ENLK
 EPD
 EQGP
 EQM
 ETP
 KMI
 NBLX
 PAA
 SHLX
 SPH
Exhibit 1. Historical And Projected Equity Capital Issuance
$5.3
$9.2
$12.0
$5.9 $4.9
$14.1
$18.1
$31.4
$37.7
$40.5
$31.7
$22.3
$33.2
$16.4
$2.2 $2.3 $2.0 $2.2 $2.3
$0.4
$0.2
$2.7
$3.1
$2.8
$1.2
$1.3
$3.0
$6.4 $2.0
$9.2
$12.0
$9.6
$6.7
$2.4
$0.5 $0.0 $0.0 $0.0
$5.7
$9.4
$14.7
$9.1
$7.6
$15.3
$19.4
$34.4
$44.1
$42.6
$40.9
$34.3
$42.8
$23.1
$4.7
$2.8
$2.0 $2.2 $2.3
$0
$10
$20
$30
$40
$50
2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018E 2019E 2020E 2021E 2022E 2023E
$
in
Billions
MLP Equity Issuance C-Corp Equity Issuance
Source: Partnership reports and Wells Fargo Securities, LLC estimates
Midstream/MLPs Equity Research
4 | Wells Fargo Securities, LLC
Exhibit 2. Correlation Of Wells Fargo MLP Index With Other Asset Classes
Correlation Of The Wells Fargo Securities MLP Index With Other Asset Classes
S&P 500
Natural
Gas Crude Oil NGLs Utilities REITs
Interest
Rates (10-Yr
Treasury)
BLP HY
US Corp
Bond
Index
HY
Spread
To
US10Yr
IG
Spread
To
US10Yr
SPDR S&P Oil &
Gas Exploration
& Production
ETF
Energy
Select
Sector SPDR
Fund
2005 0.42 0.21 0.36 0.35 0.59 0.41 (0.51) 0.63 (0.54) (0.67) - 0.64
2006 0.42 0.12 0.36 0.26 0.42 0.34 (0.31) 0.65 (0.33) 0.20 0.60 0.62
2007 0.43 0.02 0.26 0.18 0.36 0.35 0.30 0.46 (0.15) (0.33) 0.47 0.48
2008 0.70 0.22 0.49 0.51 0.64 0.45 0.11 0.88 (0.54) (0.72) 0.76 0.72
2009 0.73 0.22 0.41 0.45 0.58 0.51 (0.66) 0.87 (0.81) (0.73) 0.79 0.78
2010 0.66 0.15 0.55 0.54 0.60 0.57 (0.27) 0.82 (0.65) (0.52) 0.71 0.70
2011 0.68 0.17 0.44 0.40 0.55 0.66 0.09 0.64 (0.61) (0.53) 0.73 0.71
2012 0.60 (0.03) 0.43 0.32 0.39 0.52 (0.02) 0.80 (0.32) (0.30) 0.60 0.61
2013 0.61 0.00 0.29 0.13 0.47 0.54 (0.10) 0.52 (0.59) (0.04) 0.49 0.56
2014 0.46 0.06 0.36 0.31 0.18 0.25 (0.27) 0.82 (0.15) (0.16) 0.70 0.68
2015 0.47 0.18 0.44 0.34 0.26 0.24 (0.07) 0.95 (0.75) (0.39) 0.67 0.71
2016 0.63 0.07 0.64 0.53 0.15 0.39 0.11 0.92 (0.56) (0.68) 0.75 0.79
2017 0.41 0.07 0.50 0.26 (0.02) 0.30 0.11 0.66 (0.68) (0.24) 0.67 0.67
2018TD 0.56 0.13 0.34 0.18 0.09 0.30 (0.65) 0.74 (0.38) (0.54) 0.65 0.68
Last 3 years 0.53 0.11 0.54 0.39 0.18 0.31 (0.05) 0.89 (0.68) (0.60) 0.71 0.74
Last 5 years 0.51 0.09 0.50 0.36 0.20 0.32 (0.05) 0.81 (0.59) (0.47) 0.69 0.71
Last 10 years 0.60 0.13 0.48 0.42 0.44 0.40 (0.09) 0.75 (0.57) (0.59) 0.72 0.69
Source: FactSet and Wells Fargo Securities, LLC
Exhibit 3. Overview Of Double Digit Yielding MLPs
2019E
# Ticker Yield Coverage Leverage
1. MMLP 17.2% 1.20x 4.32x
2. SMLP 15.0% 1.21x 3.88x
3. BKEP 13.9% 1.18x 4.13x
4. CCLP 13.3% 1.22x 5.72x
5. NGL 14.0% 1.41x 2.34x
6. USAC 12.5% 1.04x 4.81x
7. CAPL 11.6% 1.22x 4.08x
8. SUN 11.1% 1.12x 5.04x
9. GLP 10.5% 1.36x 4.26x
10. SPH 10.2% 1.28x 4.46x
Median 12.9% 1.22x 4.29x
All Midstream Median 8.0% 1.22x 4.19x
Source: FactSet and Wells Fargo Securities, LLC estimates
Weekender: What's Plaguing Midstream? Equity Research
Wells Fargo Securities, LLC | 5
Summary Comparative Table
Price Market Current EV / Adj. EBITDA 5
Coverage 4
Leverage1
Cove- Growth Capex Equity Issuance Cash Flow ('19E) 3-Year Dist.
Ticker 10/04/2018 Rating Cap ($MM) Yield 2019E 2020E 2019E 2020E 2019E 2020E nant 2019E 2020E 2019E 2020E Fee2
ToP2
('19-22E)
AMGP $17.46 Outperform / V $3,251 2.9% 12.1x 10.1x 1.0x 1.0x 2.6x 2.7x - - - $0 $0 100% - 27.5%
ENB-CA $43.85 Market Perform / V $75,190 6.1% 11.8x 10.7x 1.5x 1.5x 4.8x 4.5x - $6,145 $5,642 $0 $0 95% 75% 8.0%
ENLC $16.99 Market Perform $3,077 6.3% 12.6x 12.0x 1.2x 1.1x 4.5x 4.5x 4.0x $28 $16 $0 $0 98% 0% 8.7%
KMI $18.27 Outperform $40,308 4.4% 10.2x 9.6x 2.2x 1.9x 4.6x 4.4x 6.0x $2,400 $2,000 $0 $0 91% 62% 16.5%
OKE $68.48 Outperform $28,187 4.8% 15.6x 13.4x 1.3x 1.3x 4.6x 4.1x 5.0x $2,250 $1,000 $0 $0 85% 67% 10.0%
PAGP $24.85 Outperform $10,613 4.8% 10.8x 10.6x 2.2x 2.0x 4.0x 3.9x 5.0x $1,500 $1,000 $0 $0 90% 26% 10.0%
SEMG $22.00 Market Perform / V $1,738 8.6% 10.2x 10.0x 1.6x 1.4x 5.4x 5.1x 5.5x $200 $200 $0 $200 97% 58% 5.1%
TGE $24.00 Market Perform $3,719 8.3% 10.9x 11.5x 1.3x 1.1x 4.6x 5.0x 5.5x $300 $300 $0 $0 93% 86% 5.1%
TRGP $58.31 Outperform $13,159 6.2% 14.3x 12.5x 1.1x 1.3x 4.8x 4.4x 5.5x $1,500 $1,000 $600 $250 65% 26% 2.3%
TRP-CA $53.30 Market Perform / V $48,359 5.2% 11.0x 10.6x 1.8x 1.7x 5.0x 4.9x - $4,810 $4,065 $2,286 $0 95% 80% 8.3%
WMB $27.77 Outperform $33,652 4.9% 12.5x 11.8x 1.7x 1.6x 4.9x 4.8x 5.0x $2,600 $2,200 $0 $0 95% 42% 12.0%
Midstream C-Corp Median / Total 5.2% 11.8x 10.7x 1.5x 1.4x 4.6x 4.5x 5.3x $21,733 $17,423 $2,886 $450 95% 60% 8.7%
BPL $36.52 Market Perform $5,600 13.8% 9.9x 9.5x 2.4x 2.4x 4.8x 4.5x 5.0x $250 $250 $0 $0 92% 51% 20.1%
EEP $11.45 Market Perform $5,085 12.2% 10.7x 10.4x 1.2x 1.1x 6.2x 6.0x 5.0x $400 $400 $0 $0 94% 59% 0.0%
EPD $29.13 Outperform $63,527 5.9% 13.0x 12.4x 1.4x 1.4x 3.8x 3.6x 5.0x $3,000 $2,000 $200 $0 86% 65% 3.8%
EQM $52.52 Market Perform $6,334 8.3% 13.6x 10.8x 1.0x 1.2x 4.0x 3.6x 5.0x $1,575 $650 $0 $0 100% 89% 8.6%
ETP $22.35 Outperform $26,080 10.1% 10.6x 11.2x 1.3x 1.2x 4.5x 4.8x 5.0x $3,500 $3,500 $80 $82 83% 48% 2.6%
MMP $67.97 Market Perform $15,515 5.6% 14.1x 13.0x 1.2x 1.2x 3.7x 3.5x 5.0x $900 $500 $0 $0 89% 44% 6.2%
MPLX $35.35 Outperform $28,073 7.1% 11.8x 11.4x 1.3x 1.3x 4.0x 4.0x 5.0x $1,500 $1,500 $0 $0 93% 76% 5.6%
NS $28.39 Market Perform $3,037 8.5% 11.4x 10.8x 1.3x 1.4x 5.6x 5.4x 5.5x $250 $250 $227 $227 99% 52% 0.0%
PAA $25.46 Outperform $18,462 4.7% 11.0x 10.8x 2.2x 2.0x 4.0x 3.9x 5.0x $1,500 $1,000 $0 $0 90% 26% 10.0%
SEP $37.49 Market Perform $18,184 8.1% 12.0x 11.9x 1.1x 1.2x 4.5x 4.5x 5.0x $1,000 $1,000 $400 $400 100% 94% 2.1%
TCP $30.73 Market Perform $2,197 8.5% 9.3x 8.8x 1.7x 1.8x 4.7x 4.3x 5.0x $33 $0 $0 $0 100% 95% 0.0%
Large Cap MLP Median / Total 8.3% 11.4x 10.8x 1.3x 1.3x 4.5x 4.3x 5.0x $13,908 $11,050 $907 $708 93% 59% 3.8%
BKEP $2.30 Market Perform $92 13.9% 9.4x 9.2x 1.2x 1.3x 4.1x 4.6x 4.8x $15 $15 $0 $0 100% 88% 4.1%
CAPL $18.10 Market Perform $624 11.6% 9.7x 8.9x 1.2x 1.3x 4.1x 3.9x 4.5x $8 $8 $125 $90 - - 5.4%
CCLP $5.65 Market Perform / V $239 13.3% 8.1x 7.9x 1.2x 1.3x 5.7x 5.6x - $40 $20 $0 $0 100% 0% 0.0%
CEQP $37.76 Outperform $2,690 6.4% 11.0x 9.9x 1.5x 1.7x 3.9x 3.6x 5.5x $250 $200 $0 $0 89% 39% 4.3%
DM $17.99 Market Perform $2,281 7.8% 12.6x 12.4x 1.1x 1.1x 2.7x 2.8x 5.0x $40 $40 $0 $0 100% 99% 0.5%
GEL $24.83 Market Perform $3,045 8.5% 10.7x 10.2x 1.2x 1.2x 5.1x 4.9x 5.5x $100 $100 $0 $0 46% - 5.9%
GLP $18.09 Market Perform $613 10.5% 8.6x 8.7x 1.4x 1.3x 4.3x 4.3x 5.0x $10 $10 $0 $0 0% 0% 0.0%
MMLP $11.66 Market Perform / V $455 17.2% 7.3x 7.2x 1.2x 1.2x 4.3x 4.3x 5.3x $20 $20 $0 $0 63% 41% 0.0%
NGL $11.12 Market Perform / V $1,361 14.0% 7.8x 8.1x 1.4x 1.4x 2.3x 2.2x 4.8x $84 $81 $0 $0 59% 27% 2.4%
SUN $29.67 Market Perform $2,449 11.1% 10.3x 10.2x 1.1x 1.1x 5.0x 5.0x 6.0x $80 $90 $0 $0 - - 0.0%
TLP $38.80 Market Perform / V $629 8.2% 9.7x 9.3x 1.3x 1.3x 4.2x 4.0x 4.8x $40 $25 $0 $0 99% 75% 6.6%
USAC $16.86 Market Perform $1,626 12.5% 10.2x 9.7x 1.0x 1.0x 4.8x 4.7x 5.0x $201 $50 $0 $0 100% 0% 0.0%
Small & Mid Cap MLP Median / Total 11.4% 9.7x 9.3x 1.2x 1.3x 4.2x 4.3x 5.0x $888 $659 $125 $90 94% 39% 1.4%
ANDX $49.52 Market Perform $12,158 8.3% 12.6x 12.0x 1.0x 1.0x 3.6x 3.6x 5.0x $450 $500 $0 $0 88% 27% 3.4%
DKL $33.95 Market Perform $835 9.1% 11.9x 10.7x 1.0x 1.0x 4.2x 4.1x 5.0x $10 $10 $150 $0 94% 57% 1.9%
HEP $31.41 Market Perform $3,305 8.4% 13.0x 12.7x 1.0x 1.0x 3.9x 3.9x 5.3x $40 $40 $0 $0 100% 80% 0.6%
PBFX $21.57 Outperform $976 9.2% 11.5x 11.1x 1.1x 1.1x 3.9x 4.0x 5.0x $150 $200 $50 $50 100% 96% 3.8%
PSXP $53.00 Market Perform $6,516 5.7% 13.7x 12.5x 1.1x 1.2x 4.2x 4.1x 5.0x $1,064 $750 $0 $0 100% 90% 7.9%
SHLX $21.71 Market Perform $4,859 6.7% 14.1x 12.8x 1.0x 1.1x 3.1x 3.2x 5.0x $35 $35 $750 $750 99% 94% 3.4%
VLP $39.61 Market Perform $2,744 5.6% 13.3x 12.7x 1.2x 1.2x 3.2x 3.1x 5.0x $20 $20 $0 $150 100% 82% 7.4%
Refining Logistics MLP Median / Total 8.3% 13.0x 12.5x 1.0x 1.1x 3.9x 3.9x 5.0x $1,769 $1,555 $950 $950 100% 82% 3.4%
AM $29.43 Outperform $5,510 5.6% 12.0x 10.5x 1.2x 1.1x 2.6x 2.7x 5.0x $850 $600 $0 $0 100% 17% 17.1%
CNXM $19.54 Outperform $1,243 6.9% 8.9x 7.8x 1.5x 1.5x 2.6x 2.1x 5.0x $302 $58 $0 $0 100% 0% 14.8%
DCP $41.66 Market Perform $5,972 7.5% 10.8x 10.8x 1.5x 1.5x 4.4x 4.6x 5.0x $800 $750 $0 $200 52% 23% 2.2%
ENBL $16.93 Market Perform $7,341 7.5% 10.2x 9.8x 1.4x 1.4x 3.4x 3.3x 5.0x $300 $200 $0 $0 84% 42% 6.3%
ENLK $18.68 Market Perform $6,565 8.4% 12.6x 12.2x 1.1x 1.1x 4.6x 4.6x 5.0x $616 $616 $100 $100 98% 13% 2.2%
HESM $22.95 Outperform / V $1,252 6.0% 12.1x 10.4x 1.2x 1.2x 0.7x 0.8x 5.0x $65 $65 $0 $0 100% 96% 13.0%
NBLX $39.38 Market Perform / V $1,556 5.4% 9.4x 8.8x 1.8x 1.6x 2.1x 2.0x 5.0x $114 $79 $0 $125 100% - 17.7%
OMP $22.19 Market Perform / V $608 7.4% 7.8x 7.9x 1.6x 1.4x 1.8x 2.2x - $25 $25 $0 $0 100% 0% 11.8%
SMLP $15.30 Market Perform $1,120 15.0% 8.4x 9.1x 1.2x 1.2x 3.9x 4.5x 5.5x $125 $200 $0 $0 91% 77% 0.0%
WES $45.64 Market Perform $7,571 8.3% 12.2x 11.6x 1.1x 1.1x 3.5x 3.8x 5.0x $600 $600 $0 $0 99% 68% 4.6%
G & P MLP Median / Total 7.4% 10.5x 10.1x 1.3x 1.3x 3.0x 3.0x 5.0x $3,797 $3,193 $100 $425 99% 23% 9.0%
APU $38.81 Market Perform $3,609 9.8% 10.5x 10.2x 1.1x 1.1x 5.3x 5.1x 5.8x $55 $55 $0 $0 0% 0% 2.6%
SPH $23.43 Market Perform $1,437 10.2% 9.3x 9.0x 1.3x 1.2x 4.5x 4.3x 5.5x $18 $18 $0 $0 0% 0% 4.7%
Propane MLP Median / Total 10.0% 9.9x 9.6x 1.2x 1.1x 4.9x 4.7x 5.6x $73 $73 $0 $0 0% 0% 3.6%
EQGP $21.00 Market Perform $6,376 5.8% 13.6x 10.7x 1.0x 1.0x 4.0x 3.6x - - - $0 $0 100% - 12.5%
ETE $17.52 Outperform $20,269 7.0% 10.2x 10.2x 1.2x 1.2x 5.1x 5.3x 6.0x - - $0 $0 0% 0% 7.1%
WGP $32.36 Market Perform $7,094 7.2% 12.4x 11.7x 1.0x 1.0x 3.6x 3.9x 3.5x - - $0 $0 99% 0% 9.8%
General Partner (MLP) Median / Total 7.0% 12.4x 10.7x 1.0x 1.0x 4.0x 3.9x 4.8x - - $0 $0 98.9% 0.0% 9.8%
C-Corps Median / Total $261,254 5.2% 11.8x 10.7x 1.5x 1.4x 4.6x 4.5x 5.3x $21,733 $17,423 $2,886 $450 95% 60% 8.7%
MLPs Median / Total $317,111 8.3% 10.8x 10.4x 1.2x 1.2x 4.0x 4.0x 5.0x $20,435 $16,531 $2,081 $2,173 99% 49% 4.1%
All Midstream Median / Total $578,365 8.0% 11.0x 10.6x 1.2x 1.2x 4.2x 4.1x 5.0x $42,168 $33,954 $4,968 $2,623 95% 52% 5.1%
($ in millions except per unit/share data)
Note: Dollar figures for ENB-CA and TRP-CA represent Canadian dollars.
Note 1: Leverage metrics reflect rating-agency methodology. If rating agency metrics are not available, covenant leverage ratios are show n.
Note 2: Fee = Fee Based; ToP = Take Or Pay.
Note 3: ENB-CA and TRP-CA leverage represents rating agency metrics.
Note 4: Distribution / dividend coverage
Note 5: Based on proportionate share of EBITDA and debt; forw ard share count & debt estimates; and adjusted for GP splits w here necessary
Source: FactSet and Wells Fargo Securities, LLC estimates Date: 10/04/2018
MLP
GPs
Midstream
C-Corps
Large
Cap
Pipeline
MLPs
Small
&
Mid
Cap.
Gathering
&
Processing
MLPs
Prop.
Refining
Logistics
Midstream/MLPs Equity Research
6 | Wells Fargo Securities, LLC
MLP Glossary Of Terms
Available Cash Flow: Available cash flow is the cash flow available to
the common unitholders and the general partner.
Backwardation: A market condition in which future commodity prices
are lower than spot prices. A backwardated market usually occurs when
demand exceeds supply.
Contango: A market condition in which future commodity prices are
greater than spot prices. The higher future price is often due to the cost
associated with storing and insuring the underlying commodity.
British Thermal Unit (Btu): A unit of measurement for energy
representing the amount of heat required to raise the temperature of
one pound of water one degree Fahrenheit.
Current Yield: The current yield is calculated by taking the current
declared quarterly distribution annualized and dividing it by current stock
price.
Dekatherm: A dekatherm is a measurement of energy content. One
dekatherm is the approximate energy content of 1,000 cubic feet of
natural gas (or 1 Mcf).
Distributable Cash Flow (DCF): DCF is the cash flow available to be
paid to common unitholders after payments to the general partner.
Distribution (Dividend) Discount Model (DDM): DDM is an equity
valuation tool used to estimate the present value of a stock based on the
expected distributions (or dividends/future cash flow) received from the
company.
Distribution: In a typical partnership agreement, the MLP is required to
distribute all of its “available cash.” MLPs typically distribute all available
cash flow (i.e. cash flow from operations less maintenance capex) to
unitholders in the form of distributions (similar to dividends). However,
management typically has some discretion in how much cash flow they
choose to pay out.
Distribution Coverage Ratio: The coverage ratio indicates the cash
available for distribution for every dollar to be distributed. The ratio is
calculated by dividing available cash flow by distributions paid. Investors
typically associate the coverage ratio as the “cushion” a partnership has
in paying its cash distribution. In this context, the higher the ratio, the
greater the safety of the distribution.
Dropdown: A dropdown is the sale of an asset from the parent
company (or sponsor company) to the underlying partnership.
Dropdowns can also be defined as a transaction between two affiliated
companies.
Earnings Before Interest, Taxes, Depreciation and Amortization
(EBITDA): EBITDA is a non-GAAP measure used to provide an
approximation of a company’s profitability. This measure excludes the
potential distortion that accounting and financing rules may have on a
company’s earnings; therefore, EBITDA is a useful tool when comparing
companies that incur large amounts of depreciation expense because it
excludes these non-cash items which could understate the company’s
true performance.
Earnings Per Unit (EPU): An MLPs’ EPU is synonymous with a C corp.’s
earnings per share (EPS). EPU is calculated by dividing net income
allocated to the limited partners divided by the weighted average units
outstanding at the end of the period.
EBITDA Multiple: An EBITDA multiple is the expected return an
acquisition or organic growth project is estimated to generate. For
example, a $100 million investment at an 8x EBITDA multiple, would be
expected to generate approximately $12.5 million of EBITDA on an
annual basis (or a 12.5% return).
Excess Cash Flow: Excess cash flow is the cash flow that remains after
distributions have been paid to common and subordinated unitholders
and general partner.
Fractionation: Fractionation is the process that involves the separation
of the NGLs into discrete NGL purity products (i.e. ethane, propane,
normal butane, iso-butane, and natural gasoline).
Frac Spread (also known as “Processing Margin”): The processing
margin is the difference between the price of natural gas and a
composite price for NGLs on a BTU-equivalent basis.
General Partner (GP): The GP (1) manages the day-to-day
operations of the partnership, (2) generally has a 2% ownership stake
in the partnership, and (3) is eligible to receive an incentive distribution
(through the ownership of the MLPs’ incentive distribution rights).
Incentive Distribution Rights (IDRs): IDRs allow the holder
(typically the general partner) to receive an increasing percentage of
quarterly distributions after the MQD and target distribution thresholds
have been achieved. In most partnerships, IDRs can reach a tier
wherein the GP is receiving 50% of every incremental dollar paid to the
LP unitholders. This is known as the 50/50 or “high splits” tier.
Limited Partner (LP): The LP (1) provides capital, (2) has no role in
the MLPs’ operations or management, and (3) receives cash
distributions.
Liquid Petroleum Gases (LPGs): LPGs are created (as a byproduct)
during the refining of crude oil or from natural gas production. LPGs are
typically a mixed form of propane and butane.
Maintenance Capital Expenditures (Capex): Maintenance capex is
the investment required to maintain the partnership’s existing assets.
Natural Gas Liquids (NGLs): NGLs are extracted from the raw
natural gas stream into a liquid mix (consisting of ethane, propane,
butane, iso-butane, and natural gasoline). The NGLs are then typically
transported via pipelines to fractionation facilities.
Organic Growth Capital Expenditures (Capex): Organic growth
capex is investments used to expand a company’s operating capacity or
operating income over the long-term.
Processing: Natural gas processing involves the separation of raw
natural gas into “pipeline quality” gas and natural gas liquids.
Tax Deferral Rate: A percentage of the cash distribution to the
unitholder that is tax deferred until the security is sold. The tax deferral
rate on distributions ranges from 40-90%. The tax deferral rate is an
approximation provided by the partnership and is only effective for a
certain period of time.
Energy Industry Abbreviations
Bbls: Barrels
Bcf/d: One billion cubic feet per day
MBtu: One thousand Btus.
Mcf: One thousand cubic feet of natural gas.
MBbls: One thousand barrels.
MBbls/d: One thousand barrels per day.
MM: In millions.
MMBbls: One million barrels.
MMBbls/d: One million barrels per day.
MMBtu: One million Btus.
MMBtu/d: One million Btus per day.
MMcf: One million cubic feet of natural gas.
MMcf/d: One million cubic feet of natural gas per day.
Tcf: One trillion cubic feet of gas.
Weekender: What's Plaguing Midstream? Equity Research
Wells Fargo Securities, LLC | 7
Required Disclosures
This is a compendium report, to view current important disclosures and other certain content related to the
securities recommended in this publication, please go to https://www.wellsfargoresearch.com/Disclosures or
send an email to: equityresearch1@wellsfargo.com or a written request to Wells Fargo Securities Research
Publications, 7 St. Paul Street, Baltimore, MD 21202.
Additional Information Available Upon Request
I certify that:
1) All views expressed in this research report accurately reflect my personal views about any and all of the subject securities
or issuers discussed; and
2) No part of my compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views
expressed by me in this research report.
Wells Fargo Securities, LLC does not compensate its research analysts based on specific investment banking transactions.
Wells Fargo Securities, LLC’s research analysts receive compensation that is based upon and impacted by the overall
profitability and revenue of the firm, which includes, but is not limited to investment banking revenue.
STOCK RATING
1=Outperform: The stock appears attractively valued, and we believe the stock's total return will exceed that of the
market over the next 12 months. BUY
2=Market Perform: The stock appears appropriately valued, and we believe the stock's total return will be in line with the
market over the next 12 months. HOLD
3=Underperform: The stock appears overvalued, and we believe the stock's total return will be below the market over the
next 12 months. SELL
SECTOR RATING
O=Overweight: Industry expected to outperform the relevant broad market benchmark over the next 12 months.
M=Market Weight: Industry expected to perform in-line with the relevant broad market benchmark over the next 12
months.
U=Underweight: Industry expected to underperform the relevant broad market benchmark over the next 12 months.
VOLATILITY RATING
V=A stock is defined as volatile if the stock price has fluctuated by +/-20% or greater in at least 8 of the past 24 months or
if the analyst expects significant volatility. All IPO stocks are automatically rated volatile within the first 24 months of
trading.
As of: October 4, 2018
48% of companies covered by Wells Fargo Securities, LLC Equity
Research are rated Outperform.
Wells Fargo Securities, LLC has provided investment banking
services for 40% of its Equity Research Outperform-rated
companies.
50% of companies covered by Wells Fargo Securities, LLC Equity
Research are rated Market Perform.
Wells Fargo Securities, LLC has provided investment banking
services for 29% of its Equity Research Market Perform-rated
companies.
2% of companies covered by Wells Fargo Securities, LLC Equity
Research are rated Underperform.
Wells Fargo Securities, LLC has provided investment banking
services for 19% of its Equity Research Underperform-rated
companies.
Midstream/MLPs Equity Research
8 | Wells Fargo Securities, LLC
Important Disclosure for U.S. Clients
This report was prepared by Wells Fargo Securities Global Research Department (“WFS Research”) personnel associated with
Wells Fargo Securities and Structured Asset Investors, LLC (“SAI”), a subsidiary of Wells Fargo & Co. and an investment adviser
registered with the SEC. If research payments are made separately from commission payments, this report is being provided by
SAI. For all other recipients in the U.S. this report is being provided by Wells Fargo Securities.
Important Disclosure for International Clients
EEA – The securities and related financial instruments described herein may not be eligible for sale in all jurisdictions or to certain
categories of investors. For recipients in the EEA, this report is distributed by Wells Fargo Securities International Limited (“WFSIL”).
WFSIL is a U.K. incorporated investment firm authorized and regulated by the Financial Conduct Authority. For the purposes of
Section 21 of the UK Financial Services and Markets Act 2000 (“the Act”), the content of this report has been approved by WFSIL,
an authorized person under the Act. WFSIL does not deal with retail clients as defined in the Directive 2014/65/EU (“MiFID2”). The
FCA rules made under the Financial Services and Markets Act 2000 for the protection of retail clients will therefore not apply, nor will
the Financial Services Compensation Scheme be available. This report is not intended for, and should not be relied upon by, retail
clients.
Australia – Wells Fargo Securities, LLC is exempt from the requirements to hold an Australian financial services license in respect of
the financial services it provides to wholesale clients in Australia. Wells Fargo Securities, LLC is regulated under U.S. laws which
differ from Australian laws. Any offer or documentation provided to Australian recipients by Wells Fargo Securities, LLC in the course
of providing the financial services will be prepared in accordance with the laws of the United States and not Australian laws.
Canada – This report is distributed in Canada by Wells Fargo Securities Canada, Ltd., a registered investment dealer in Canada and
member of the Investment Industry Regulatory Organization of Canada (IIROC) and Canadian Investor Protection Fund (CIPF).
Wells Fargo Securities, LLC’s research analysts may participate in company events such as site visits but are generally prohibited
from accepting payment or reimbursement by the subject companies for associated expenses unless pre-authorized by members of
Research Management.
Hong Kong – This report is issued and distributed in Hong Kong by Wells Fargo Securities Asia Limited (“WFSAL”), a Hong Kong
incorporated investment firm licensed and regulated by the Securities and Futures Commission of Hong Kong (“SFC”) to carry on
types 1, 4, 6 and 9 regulated activities (as defined in the Securities and Futures Ordinance (Cap. 571 of The Laws of Hong Kong),
“the SFO”). This report is not intended for, and should not be relied on by, any person other than professional investors (as defined
in the SFO). Any securities and related financial instruments described herein are not intended for sale, nor will be sold, to any
person other than professional investors (as defined in the SFO). The author or authors of this report may or may not be licensed
by the SFC. Professional investors who receive this report should direct any queries regarding its contents to Mark Jones at WFSAL
(email: wfsalresearch@wellsfargo.com ).
Japan – This report is distributed in Japan by Wells Fargo Securities (Japan) Co., Ltd, registered with the Kanto Local Finance
Bureau to conduct broking and dealing of type 1 and type 2 financial instruments and agency or intermediary service for entry into
investment advisory or discretionary investment contracts. This report is intended for distribution only to professional investors
(Tokutei Toushika) and is not intended for, and should not be relied upon by, ordinary customers (Ippan Toushika).
The ratings stated on the document are not provided by rating agencies registered with the Financial Services Agency of Japan
(JFSA) but by group companies of JFSA-registered rating agencies. These group companies may include Moody’s Investors
Services Inc., Standard & Poor’s Rating Services and/or Fitch Ratings. Any decisions to invest in securities or transactions should be
made after reviewing policies and methodologies used for assigning credit ratings and assumptions, significance and limitations of
the credit ratings stated on the respective rating agencies’ websites.
Weekender: What's Plaguing Midstream? Equity Research
Wells Fargo Securities, LLC | 9
About Wells Fargo Securities
Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its
subsidiaries, including but not limited to Wells Fargo Securities, LLC, a U.S. broker-dealer registered with the U.S. Securities and
Exchange Commission and a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA
and SIPC, Wells Fargo Securities Canada, Ltd., a member of IIROC and CIPF, Wells Fargo Bank, N.A. and
Wells Fargo Securities International Limited, authorized and regulated by the Financial Conduct Authority.
This report is for your information only and is not an offer to sell, or a solicitation of an offer to buy, the securities or instruments
named or described in this report. Interested parties are advised to contact the entity with which they deal, or the entity that
provided this report to them, if they desire further information or they wish to effect transactions in the securities discussed in this
report. The information in this report has been obtained or derived from sources believed by Wells Fargo Securities Global Research
Department (“WFS Research”), to be reliable, but WFS Research does not represent that this information is accurate or complete.
Any opinions or estimates contained in this report represent the judgment of WFS Research, at this time, and are subject to change
without notice. Certain text, images, graphics, screenshots and audio or video clips included in this report are protected by copyright
law and owned by third parties (collectively, “Third Party Content”). Third Party Content is made available to clients by Wells Fargo
under license or otherwise in accordance with applicable law. Any use or publication of Third Party Content included in this report for
purposes other than fair use requires permission from the copyright owner. Any external website links included in this publication
are not maintained, controlled or operated by Wells Fargo Securities. Wells Fargo Securities does not provide the products and
services on these websites and the views expressed on these websites do not necessarily represent those of Wells Fargo Securities.
Please review the applicable privacy and security policies and terms and conditions for the website you are visiting. All
Wells Fargo Securities and SAI research reports published by WFS Research are disseminated and available to all clients
simultaneously through electronic publication to our internal client websites. Additional distribution may be done by sales personnel
via email, fax or regular mail. Clients may also receive our research via third party vendors. Not all research content is redistributed
to our clients or available to third-party aggregators, nor is WFS Research responsible for the redistribution of our research by third
party aggregators. Equity Strategists focus on investment themes across the equity markets and sectors. Any discussion within an
Equity Strategy report of specific securities is not intended to provide a fundamental analysis of any individual company described
therein. The information provided in Equity Strategy reports is subject to change without notice, and investors should not expect
continuing information or additional reports relating to any security described therein. For research or other data available on a
particular security, please contact your sales representative or go to http://www.wellsfargoresearch.com. For the purposes of the
U.K. Financial Conduct Authority's rules, this report constitutes impartial investment research. Each of Wells Fargo Securities, LLC
and Wells Fargo Securities International Limited is a separate legal entity and distinct from affiliated banks. Copyright © 2018
Wells Fargo Securities, LLC
SECURITIES: NOT FDIC-INSURED/NOT BANK-GUARANTEED/MAY LOSE VALUE

More Related Content

Featured

How Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental HealthHow Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental Health
ThinkNow
 
Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie Insights
Kurio // The Social Media Age(ncy)
 

Featured (20)

2024 State of Marketing Report – by Hubspot
2024 State of Marketing Report – by Hubspot2024 State of Marketing Report – by Hubspot
2024 State of Marketing Report – by Hubspot
 
Everything You Need To Know About ChatGPT
Everything You Need To Know About ChatGPTEverything You Need To Know About ChatGPT
Everything You Need To Know About ChatGPT
 
Product Design Trends in 2024 | Teenage Engineerings
Product Design Trends in 2024 | Teenage EngineeringsProduct Design Trends in 2024 | Teenage Engineerings
Product Design Trends in 2024 | Teenage Engineerings
 
How Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental HealthHow Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental Health
 
AI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdfAI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdf
 
Skeleton Culture Code
Skeleton Culture CodeSkeleton Culture Code
Skeleton Culture Code
 
PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024
 
Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)
 
How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024
 
Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie Insights
 
Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024
 
5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary
 
ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd
 
Getting into the tech field. what next
Getting into the tech field. what next Getting into the tech field. what next
Getting into the tech field. what next
 
Google's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search IntentGoogle's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search Intent
 
How to have difficult conversations
How to have difficult conversations How to have difficult conversations
How to have difficult conversations
 
Introduction to Data Science
Introduction to Data ScienceIntroduction to Data Science
Introduction to Data Science
 
Time Management & Productivity - Best Practices
Time Management & Productivity -  Best PracticesTime Management & Productivity -  Best Practices
Time Management & Productivity - Best Practices
 
The six step guide to practical project management
The six step guide to practical project managementThe six step guide to practical project management
The six step guide to practical project management
 
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
 

Weekender 100518 - Plaguing Midstream.pdf

  • 1. Please see page 7 for rating definitions, important disclosures and required analyst certifications. All estimates/forecasts are as of 10/05/18 unless otherwise stated. 10/04/18 17:20:49 ET Wells Fargo Securities, LLC does and seeks to do business with companies covered in its research reports. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of the report and investors should consider this report as only a single factor in making their investment decision. October 5, 2018 | Equity Research Weekender: What's Plaguing Midstream?  What's Plaguing Midstream Now? Besides questions on NGL fundamentals, the most popular question we receive from investors goes something like this. “Fundamentals for midstream are better than anytime I can remember in my career, so why is this not translating into stock performance?” As if you need reminding, the AMZ is up only 1.6% for the year, compared to 8.5% for the S&P 500, 17.1% for the S&P E&P index, and 1.6% for the OSX. So what exactly is plaguing midstream performance?  Our Take On Continued Lagging Performance. There’s still an overall lack of rotation among generalist investors to energy. When you have large-cap tech stocks growing at 20%+ CAGRs, it becomes more difficult to rotate into a sector that (despite very strong fundamentals) is “only” growing at a 5-10% rate. As a reminder, only 6% of the S&P 500 is made up of energy. Once we see broader rotation into energy, we think midstream should follow. Other reasons for the lackluster performance include overhang from the Colorado ballot initiative, higher interest rates, more simplifications (investors are waiting for these to be over). Lastly, there’s a concern among some investors that midstream will ultimately not show capital discipline. (More on these items below).  Our Outlook. To be clear, we’re bullish midstream as we believe fundamentals will ultimately rule the day. We view current EV/EBITDA multiples for the sector as, by and large, fair so we are not arguing for multiple expansion per se. Instead, we believe fundamentals will drive earnings beats and EBITDA forecasts will be revised higher. The other path to outperformance is a reversion to a more yield-based valuation, which could occur if retail returns to the sector and/or once yields stabilize (i.e. distribution cuts cease via simplification, etc.). We’d also note that once fund flows to the sector pick up, this should propel valuations higher as equity issuance in the space has significantly diminished. For example, we forecast total midstream sector equity issuance of $4.7B and $2.8B for 2019 and 2020, respectively, compared to an average of $36.7B per year for 2014-2018. This suggests it could take much less fund flows to drive higher price performance than in the past. See Exhibit 1.  Continued inside. Midstream/MLPs Michael Blum Senior Analyst|212-214-5037 michael.j.blum@wellsfargo.com Praneeth Satish Senior Analyst|212-214-8056 praneeth.satish@wellsfargo.com Sharon Lui, CPA Senior Analyst|212-214-5035 sharon.lui@wellsfargo.com Ned Baramov, CFA Senior Analyst|212-214-8021 ned.baramov@wellsfargo.com Eric Shiu Associate Analyst|212-214-5038 eric.shiu@wellsfargo.com Mac Hanson Associate Analyst|212-214-8012 mac.hanson@wellsfargo.com
  • 2. Midstream/MLPs Equity Research 2 | Wells Fargo Securities, LLC  Blame It On Interest Rates? Some investors have blamed recent lackluster performance on rising interest rates. Since 12/31/17, the ten year treasury yield has increased by 75 basis points to 3.16% from 2.41%. Perhaps. In the past, all the correlation data we’ve run over time suggests that the relationship between interest rates and MLPs is just not that strong. Please see Exhibit 2. However, we note that the correlation with interest rates has strengthened this year (i.e. -0.65 YTD vs. -0.05 over the past three and five years. Year to date, there has been three fed funds rate hikes (i.e. 75 basis points to a target range of 2.0-2.25%) and the market expects more increases this year. Relative to previous years, the pace of rate hikes has certainly picked up in 2018, which may be a factor impacting midstream performance.  The Cleanup Continues. In the past few weeks, ENB announced revised terms to acquire SEP, EEP and EEQ. D announced plans to acquire DM. AMID announced an offer from sponsor ArcLight to be taken private. StoneMor Partners (STON) announced plans to convert to c-corp. The march towards a simpler, more consolidated midstream space continues. We’re still waiting on simplification from AM/AMGP, ENLK/ENLC, EQGP/EQM and WGP/WES. Other cleanup trades include: MPLX merging with ANDX, TRP possibly acquiring TCP, and BPL cutting its distribution. Finally, some GP IDR elimination deals are likely in the mix: DCP, PSXP, SHLX and VLP among others. The sooner, the better for all of these, is our opinion. The faster we can get to a streamlined, simplified sector, the better the chance for outperformance, in our view.  The Other Cleanup. Assuming all the aforementioned transactions occur, the sector would be much improved. But we’d still be left with a significant number of small cap MLPs that don’t seem to have a place in institutional investor portfolios. Specifically, we count 10 small cap MLPs that sport double digit yields. For most all of these companies, distributions seem secure, balance sheets are in decent shape, business fundamentals are fine; in other words, they are not trading at high yields due to structural or fundamental concerns. Rather, the market is pricing their equity at what we would consider untenable levels with cost of capitals that are simply too high. What happens to these stocks? If we argue that the issue is merely one of size and liquidity, this would argue for consolidation. But that’s much easier said than done. Another option (suggested by a client) is for these MLPs to voluntary reduce their distributions (as the market is clearly not properly valuing the cash flow) and re-direct that cash flow towards stock buy backs. Interesting idea, but that only exacerbates the size and liquidity issue. Perhaps what this is really arguing for, is more take private deals since slowly buying back your market cap every year is basically slowly taking the company private. Food for thought.  Capital Discipline Is A Worry Point. One risk investors consistently point to is capital discipline. Midstream companies have been more disciplined of late, both in terms of selling non-core assets, minimizing or eliminating equity issuance, and only doing growth projects with contractual commitments and adequate returns on investment. But will this last? And will companies learn to live within cash flow? The more time that passes with midstream companies executing on this strategy, the more comfortable investors will feel.  Colorado Feedback. Our note (“Midstream: CO Elections A Pot'l Setback?” dated 9/24/18) highlighting the potential risk to Colorado-exposed companies elicited some strong feedback. To summarize, the main points of pushback were: (1) The note was unnecessarily alarmist and overblown; (2) A 50% probability weighting was too high; (3) We didn’t highlight offsetting factors (like lower Colorado production could drive higher commodity prices and some companies could divert rigs to other basins [like the Permian], which would offset a potential decline in volumes); (4) We didn’t differentiate Colorado exposure between the DJ and the Piceance, the latter being in a more rural area and thus, potentially less impacted by a change in legislation.  Our Approach To Colorado. Points 3 & 4 seem valid and could have been included in our original note – though we’d note that the Permian is constrained across multiple commodities/frac capacity and so increasing growth in that basin in the near-term seems challenging. As for points 1 & 2, we simply did not want to be complacent heading into November 6. Much of the industry (including us) was complacent heading into the FERC ruling earlier this year. November 6 is the election vote – since we have no edge on the outcome here- we assumed 50/50. The polls range from 40-60% on both sides. If Proposition 112 passes, we think CO-exposed stocks could fall to the valuation targets that we calculated under our low case scenario. There is a gap of at least two months between when the election takes place and the CO legislature comes into session (Jan 4th ). Therefore, if Prop 112 goes through, the CO-stocks are going to discount the worst case initially due to the uncertainty. Once the general assembly convenes in January, we think there’s a good chance Prop 112 would be softened, but it’s unclear how Prop 112 would be changed and the timing of any changes. Assuming Prop 112 is
  • 3. Weekender: What's Plaguing Midstream? Equity Research Wells Fargo Securities, LLC | 3 softened, we agree that CO-stocks could potentially rally off the lows. But it should be shoot first and ask questions later. We realize not all investors agree with our approach but we very much value the feedback and thought it was the prudent path. Investor Topics  Continued ETE underperformance post simplification announcement  TRP Coastal GasLink announcement  DCP preferred offering  Prop 112 and Colorado-exposed names  Outlook on propane MLPs (e.g. margin given higher propane prices, market share commentary on FGP’s earnings call) Model Requests  APU  DCP  ENLC  ENLK  EPD  EQGP  EQM  ETP  KMI  NBLX  PAA  SHLX  SPH Exhibit 1. Historical And Projected Equity Capital Issuance $5.3 $9.2 $12.0 $5.9 $4.9 $14.1 $18.1 $31.4 $37.7 $40.5 $31.7 $22.3 $33.2 $16.4 $2.2 $2.3 $2.0 $2.2 $2.3 $0.4 $0.2 $2.7 $3.1 $2.8 $1.2 $1.3 $3.0 $6.4 $2.0 $9.2 $12.0 $9.6 $6.7 $2.4 $0.5 $0.0 $0.0 $0.0 $5.7 $9.4 $14.7 $9.1 $7.6 $15.3 $19.4 $34.4 $44.1 $42.6 $40.9 $34.3 $42.8 $23.1 $4.7 $2.8 $2.0 $2.2 $2.3 $0 $10 $20 $30 $40 $50 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018E 2019E 2020E 2021E 2022E 2023E $ in Billions MLP Equity Issuance C-Corp Equity Issuance Source: Partnership reports and Wells Fargo Securities, LLC estimates
  • 4. Midstream/MLPs Equity Research 4 | Wells Fargo Securities, LLC Exhibit 2. Correlation Of Wells Fargo MLP Index With Other Asset Classes Correlation Of The Wells Fargo Securities MLP Index With Other Asset Classes S&P 500 Natural Gas Crude Oil NGLs Utilities REITs Interest Rates (10-Yr Treasury) BLP HY US Corp Bond Index HY Spread To US10Yr IG Spread To US10Yr SPDR S&P Oil & Gas Exploration & Production ETF Energy Select Sector SPDR Fund 2005 0.42 0.21 0.36 0.35 0.59 0.41 (0.51) 0.63 (0.54) (0.67) - 0.64 2006 0.42 0.12 0.36 0.26 0.42 0.34 (0.31) 0.65 (0.33) 0.20 0.60 0.62 2007 0.43 0.02 0.26 0.18 0.36 0.35 0.30 0.46 (0.15) (0.33) 0.47 0.48 2008 0.70 0.22 0.49 0.51 0.64 0.45 0.11 0.88 (0.54) (0.72) 0.76 0.72 2009 0.73 0.22 0.41 0.45 0.58 0.51 (0.66) 0.87 (0.81) (0.73) 0.79 0.78 2010 0.66 0.15 0.55 0.54 0.60 0.57 (0.27) 0.82 (0.65) (0.52) 0.71 0.70 2011 0.68 0.17 0.44 0.40 0.55 0.66 0.09 0.64 (0.61) (0.53) 0.73 0.71 2012 0.60 (0.03) 0.43 0.32 0.39 0.52 (0.02) 0.80 (0.32) (0.30) 0.60 0.61 2013 0.61 0.00 0.29 0.13 0.47 0.54 (0.10) 0.52 (0.59) (0.04) 0.49 0.56 2014 0.46 0.06 0.36 0.31 0.18 0.25 (0.27) 0.82 (0.15) (0.16) 0.70 0.68 2015 0.47 0.18 0.44 0.34 0.26 0.24 (0.07) 0.95 (0.75) (0.39) 0.67 0.71 2016 0.63 0.07 0.64 0.53 0.15 0.39 0.11 0.92 (0.56) (0.68) 0.75 0.79 2017 0.41 0.07 0.50 0.26 (0.02) 0.30 0.11 0.66 (0.68) (0.24) 0.67 0.67 2018TD 0.56 0.13 0.34 0.18 0.09 0.30 (0.65) 0.74 (0.38) (0.54) 0.65 0.68 Last 3 years 0.53 0.11 0.54 0.39 0.18 0.31 (0.05) 0.89 (0.68) (0.60) 0.71 0.74 Last 5 years 0.51 0.09 0.50 0.36 0.20 0.32 (0.05) 0.81 (0.59) (0.47) 0.69 0.71 Last 10 years 0.60 0.13 0.48 0.42 0.44 0.40 (0.09) 0.75 (0.57) (0.59) 0.72 0.69 Source: FactSet and Wells Fargo Securities, LLC Exhibit 3. Overview Of Double Digit Yielding MLPs 2019E # Ticker Yield Coverage Leverage 1. MMLP 17.2% 1.20x 4.32x 2. SMLP 15.0% 1.21x 3.88x 3. BKEP 13.9% 1.18x 4.13x 4. CCLP 13.3% 1.22x 5.72x 5. NGL 14.0% 1.41x 2.34x 6. USAC 12.5% 1.04x 4.81x 7. CAPL 11.6% 1.22x 4.08x 8. SUN 11.1% 1.12x 5.04x 9. GLP 10.5% 1.36x 4.26x 10. SPH 10.2% 1.28x 4.46x Median 12.9% 1.22x 4.29x All Midstream Median 8.0% 1.22x 4.19x Source: FactSet and Wells Fargo Securities, LLC estimates
  • 5. Weekender: What's Plaguing Midstream? Equity Research Wells Fargo Securities, LLC | 5 Summary Comparative Table Price Market Current EV / Adj. EBITDA 5 Coverage 4 Leverage1 Cove- Growth Capex Equity Issuance Cash Flow ('19E) 3-Year Dist. Ticker 10/04/2018 Rating Cap ($MM) Yield 2019E 2020E 2019E 2020E 2019E 2020E nant 2019E 2020E 2019E 2020E Fee2 ToP2 ('19-22E) AMGP $17.46 Outperform / V $3,251 2.9% 12.1x 10.1x 1.0x 1.0x 2.6x 2.7x - - - $0 $0 100% - 27.5% ENB-CA $43.85 Market Perform / V $75,190 6.1% 11.8x 10.7x 1.5x 1.5x 4.8x 4.5x - $6,145 $5,642 $0 $0 95% 75% 8.0% ENLC $16.99 Market Perform $3,077 6.3% 12.6x 12.0x 1.2x 1.1x 4.5x 4.5x 4.0x $28 $16 $0 $0 98% 0% 8.7% KMI $18.27 Outperform $40,308 4.4% 10.2x 9.6x 2.2x 1.9x 4.6x 4.4x 6.0x $2,400 $2,000 $0 $0 91% 62% 16.5% OKE $68.48 Outperform $28,187 4.8% 15.6x 13.4x 1.3x 1.3x 4.6x 4.1x 5.0x $2,250 $1,000 $0 $0 85% 67% 10.0% PAGP $24.85 Outperform $10,613 4.8% 10.8x 10.6x 2.2x 2.0x 4.0x 3.9x 5.0x $1,500 $1,000 $0 $0 90% 26% 10.0% SEMG $22.00 Market Perform / V $1,738 8.6% 10.2x 10.0x 1.6x 1.4x 5.4x 5.1x 5.5x $200 $200 $0 $200 97% 58% 5.1% TGE $24.00 Market Perform $3,719 8.3% 10.9x 11.5x 1.3x 1.1x 4.6x 5.0x 5.5x $300 $300 $0 $0 93% 86% 5.1% TRGP $58.31 Outperform $13,159 6.2% 14.3x 12.5x 1.1x 1.3x 4.8x 4.4x 5.5x $1,500 $1,000 $600 $250 65% 26% 2.3% TRP-CA $53.30 Market Perform / V $48,359 5.2% 11.0x 10.6x 1.8x 1.7x 5.0x 4.9x - $4,810 $4,065 $2,286 $0 95% 80% 8.3% WMB $27.77 Outperform $33,652 4.9% 12.5x 11.8x 1.7x 1.6x 4.9x 4.8x 5.0x $2,600 $2,200 $0 $0 95% 42% 12.0% Midstream C-Corp Median / Total 5.2% 11.8x 10.7x 1.5x 1.4x 4.6x 4.5x 5.3x $21,733 $17,423 $2,886 $450 95% 60% 8.7% BPL $36.52 Market Perform $5,600 13.8% 9.9x 9.5x 2.4x 2.4x 4.8x 4.5x 5.0x $250 $250 $0 $0 92% 51% 20.1% EEP $11.45 Market Perform $5,085 12.2% 10.7x 10.4x 1.2x 1.1x 6.2x 6.0x 5.0x $400 $400 $0 $0 94% 59% 0.0% EPD $29.13 Outperform $63,527 5.9% 13.0x 12.4x 1.4x 1.4x 3.8x 3.6x 5.0x $3,000 $2,000 $200 $0 86% 65% 3.8% EQM $52.52 Market Perform $6,334 8.3% 13.6x 10.8x 1.0x 1.2x 4.0x 3.6x 5.0x $1,575 $650 $0 $0 100% 89% 8.6% ETP $22.35 Outperform $26,080 10.1% 10.6x 11.2x 1.3x 1.2x 4.5x 4.8x 5.0x $3,500 $3,500 $80 $82 83% 48% 2.6% MMP $67.97 Market Perform $15,515 5.6% 14.1x 13.0x 1.2x 1.2x 3.7x 3.5x 5.0x $900 $500 $0 $0 89% 44% 6.2% MPLX $35.35 Outperform $28,073 7.1% 11.8x 11.4x 1.3x 1.3x 4.0x 4.0x 5.0x $1,500 $1,500 $0 $0 93% 76% 5.6% NS $28.39 Market Perform $3,037 8.5% 11.4x 10.8x 1.3x 1.4x 5.6x 5.4x 5.5x $250 $250 $227 $227 99% 52% 0.0% PAA $25.46 Outperform $18,462 4.7% 11.0x 10.8x 2.2x 2.0x 4.0x 3.9x 5.0x $1,500 $1,000 $0 $0 90% 26% 10.0% SEP $37.49 Market Perform $18,184 8.1% 12.0x 11.9x 1.1x 1.2x 4.5x 4.5x 5.0x $1,000 $1,000 $400 $400 100% 94% 2.1% TCP $30.73 Market Perform $2,197 8.5% 9.3x 8.8x 1.7x 1.8x 4.7x 4.3x 5.0x $33 $0 $0 $0 100% 95% 0.0% Large Cap MLP Median / Total 8.3% 11.4x 10.8x 1.3x 1.3x 4.5x 4.3x 5.0x $13,908 $11,050 $907 $708 93% 59% 3.8% BKEP $2.30 Market Perform $92 13.9% 9.4x 9.2x 1.2x 1.3x 4.1x 4.6x 4.8x $15 $15 $0 $0 100% 88% 4.1% CAPL $18.10 Market Perform $624 11.6% 9.7x 8.9x 1.2x 1.3x 4.1x 3.9x 4.5x $8 $8 $125 $90 - - 5.4% CCLP $5.65 Market Perform / V $239 13.3% 8.1x 7.9x 1.2x 1.3x 5.7x 5.6x - $40 $20 $0 $0 100% 0% 0.0% CEQP $37.76 Outperform $2,690 6.4% 11.0x 9.9x 1.5x 1.7x 3.9x 3.6x 5.5x $250 $200 $0 $0 89% 39% 4.3% DM $17.99 Market Perform $2,281 7.8% 12.6x 12.4x 1.1x 1.1x 2.7x 2.8x 5.0x $40 $40 $0 $0 100% 99% 0.5% GEL $24.83 Market Perform $3,045 8.5% 10.7x 10.2x 1.2x 1.2x 5.1x 4.9x 5.5x $100 $100 $0 $0 46% - 5.9% GLP $18.09 Market Perform $613 10.5% 8.6x 8.7x 1.4x 1.3x 4.3x 4.3x 5.0x $10 $10 $0 $0 0% 0% 0.0% MMLP $11.66 Market Perform / V $455 17.2% 7.3x 7.2x 1.2x 1.2x 4.3x 4.3x 5.3x $20 $20 $0 $0 63% 41% 0.0% NGL $11.12 Market Perform / V $1,361 14.0% 7.8x 8.1x 1.4x 1.4x 2.3x 2.2x 4.8x $84 $81 $0 $0 59% 27% 2.4% SUN $29.67 Market Perform $2,449 11.1% 10.3x 10.2x 1.1x 1.1x 5.0x 5.0x 6.0x $80 $90 $0 $0 - - 0.0% TLP $38.80 Market Perform / V $629 8.2% 9.7x 9.3x 1.3x 1.3x 4.2x 4.0x 4.8x $40 $25 $0 $0 99% 75% 6.6% USAC $16.86 Market Perform $1,626 12.5% 10.2x 9.7x 1.0x 1.0x 4.8x 4.7x 5.0x $201 $50 $0 $0 100% 0% 0.0% Small & Mid Cap MLP Median / Total 11.4% 9.7x 9.3x 1.2x 1.3x 4.2x 4.3x 5.0x $888 $659 $125 $90 94% 39% 1.4% ANDX $49.52 Market Perform $12,158 8.3% 12.6x 12.0x 1.0x 1.0x 3.6x 3.6x 5.0x $450 $500 $0 $0 88% 27% 3.4% DKL $33.95 Market Perform $835 9.1% 11.9x 10.7x 1.0x 1.0x 4.2x 4.1x 5.0x $10 $10 $150 $0 94% 57% 1.9% HEP $31.41 Market Perform $3,305 8.4% 13.0x 12.7x 1.0x 1.0x 3.9x 3.9x 5.3x $40 $40 $0 $0 100% 80% 0.6% PBFX $21.57 Outperform $976 9.2% 11.5x 11.1x 1.1x 1.1x 3.9x 4.0x 5.0x $150 $200 $50 $50 100% 96% 3.8% PSXP $53.00 Market Perform $6,516 5.7% 13.7x 12.5x 1.1x 1.2x 4.2x 4.1x 5.0x $1,064 $750 $0 $0 100% 90% 7.9% SHLX $21.71 Market Perform $4,859 6.7% 14.1x 12.8x 1.0x 1.1x 3.1x 3.2x 5.0x $35 $35 $750 $750 99% 94% 3.4% VLP $39.61 Market Perform $2,744 5.6% 13.3x 12.7x 1.2x 1.2x 3.2x 3.1x 5.0x $20 $20 $0 $150 100% 82% 7.4% Refining Logistics MLP Median / Total 8.3% 13.0x 12.5x 1.0x 1.1x 3.9x 3.9x 5.0x $1,769 $1,555 $950 $950 100% 82% 3.4% AM $29.43 Outperform $5,510 5.6% 12.0x 10.5x 1.2x 1.1x 2.6x 2.7x 5.0x $850 $600 $0 $0 100% 17% 17.1% CNXM $19.54 Outperform $1,243 6.9% 8.9x 7.8x 1.5x 1.5x 2.6x 2.1x 5.0x $302 $58 $0 $0 100% 0% 14.8% DCP $41.66 Market Perform $5,972 7.5% 10.8x 10.8x 1.5x 1.5x 4.4x 4.6x 5.0x $800 $750 $0 $200 52% 23% 2.2% ENBL $16.93 Market Perform $7,341 7.5% 10.2x 9.8x 1.4x 1.4x 3.4x 3.3x 5.0x $300 $200 $0 $0 84% 42% 6.3% ENLK $18.68 Market Perform $6,565 8.4% 12.6x 12.2x 1.1x 1.1x 4.6x 4.6x 5.0x $616 $616 $100 $100 98% 13% 2.2% HESM $22.95 Outperform / V $1,252 6.0% 12.1x 10.4x 1.2x 1.2x 0.7x 0.8x 5.0x $65 $65 $0 $0 100% 96% 13.0% NBLX $39.38 Market Perform / V $1,556 5.4% 9.4x 8.8x 1.8x 1.6x 2.1x 2.0x 5.0x $114 $79 $0 $125 100% - 17.7% OMP $22.19 Market Perform / V $608 7.4% 7.8x 7.9x 1.6x 1.4x 1.8x 2.2x - $25 $25 $0 $0 100% 0% 11.8% SMLP $15.30 Market Perform $1,120 15.0% 8.4x 9.1x 1.2x 1.2x 3.9x 4.5x 5.5x $125 $200 $0 $0 91% 77% 0.0% WES $45.64 Market Perform $7,571 8.3% 12.2x 11.6x 1.1x 1.1x 3.5x 3.8x 5.0x $600 $600 $0 $0 99% 68% 4.6% G & P MLP Median / Total 7.4% 10.5x 10.1x 1.3x 1.3x 3.0x 3.0x 5.0x $3,797 $3,193 $100 $425 99% 23% 9.0% APU $38.81 Market Perform $3,609 9.8% 10.5x 10.2x 1.1x 1.1x 5.3x 5.1x 5.8x $55 $55 $0 $0 0% 0% 2.6% SPH $23.43 Market Perform $1,437 10.2% 9.3x 9.0x 1.3x 1.2x 4.5x 4.3x 5.5x $18 $18 $0 $0 0% 0% 4.7% Propane MLP Median / Total 10.0% 9.9x 9.6x 1.2x 1.1x 4.9x 4.7x 5.6x $73 $73 $0 $0 0% 0% 3.6% EQGP $21.00 Market Perform $6,376 5.8% 13.6x 10.7x 1.0x 1.0x 4.0x 3.6x - - - $0 $0 100% - 12.5% ETE $17.52 Outperform $20,269 7.0% 10.2x 10.2x 1.2x 1.2x 5.1x 5.3x 6.0x - - $0 $0 0% 0% 7.1% WGP $32.36 Market Perform $7,094 7.2% 12.4x 11.7x 1.0x 1.0x 3.6x 3.9x 3.5x - - $0 $0 99% 0% 9.8% General Partner (MLP) Median / Total 7.0% 12.4x 10.7x 1.0x 1.0x 4.0x 3.9x 4.8x - - $0 $0 98.9% 0.0% 9.8% C-Corps Median / Total $261,254 5.2% 11.8x 10.7x 1.5x 1.4x 4.6x 4.5x 5.3x $21,733 $17,423 $2,886 $450 95% 60% 8.7% MLPs Median / Total $317,111 8.3% 10.8x 10.4x 1.2x 1.2x 4.0x 4.0x 5.0x $20,435 $16,531 $2,081 $2,173 99% 49% 4.1% All Midstream Median / Total $578,365 8.0% 11.0x 10.6x 1.2x 1.2x 4.2x 4.1x 5.0x $42,168 $33,954 $4,968 $2,623 95% 52% 5.1% ($ in millions except per unit/share data) Note: Dollar figures for ENB-CA and TRP-CA represent Canadian dollars. Note 1: Leverage metrics reflect rating-agency methodology. If rating agency metrics are not available, covenant leverage ratios are show n. Note 2: Fee = Fee Based; ToP = Take Or Pay. Note 3: ENB-CA and TRP-CA leverage represents rating agency metrics. Note 4: Distribution / dividend coverage Note 5: Based on proportionate share of EBITDA and debt; forw ard share count & debt estimates; and adjusted for GP splits w here necessary Source: FactSet and Wells Fargo Securities, LLC estimates Date: 10/04/2018 MLP GPs Midstream C-Corps Large Cap Pipeline MLPs Small & Mid Cap. Gathering & Processing MLPs Prop. Refining Logistics
  • 6. Midstream/MLPs Equity Research 6 | Wells Fargo Securities, LLC MLP Glossary Of Terms Available Cash Flow: Available cash flow is the cash flow available to the common unitholders and the general partner. Backwardation: A market condition in which future commodity prices are lower than spot prices. A backwardated market usually occurs when demand exceeds supply. Contango: A market condition in which future commodity prices are greater than spot prices. The higher future price is often due to the cost associated with storing and insuring the underlying commodity. British Thermal Unit (Btu): A unit of measurement for energy representing the amount of heat required to raise the temperature of one pound of water one degree Fahrenheit. Current Yield: The current yield is calculated by taking the current declared quarterly distribution annualized and dividing it by current stock price. Dekatherm: A dekatherm is a measurement of energy content. One dekatherm is the approximate energy content of 1,000 cubic feet of natural gas (or 1 Mcf). Distributable Cash Flow (DCF): DCF is the cash flow available to be paid to common unitholders after payments to the general partner. Distribution (Dividend) Discount Model (DDM): DDM is an equity valuation tool used to estimate the present value of a stock based on the expected distributions (or dividends/future cash flow) received from the company. Distribution: In a typical partnership agreement, the MLP is required to distribute all of its “available cash.” MLPs typically distribute all available cash flow (i.e. cash flow from operations less maintenance capex) to unitholders in the form of distributions (similar to dividends). However, management typically has some discretion in how much cash flow they choose to pay out. Distribution Coverage Ratio: The coverage ratio indicates the cash available for distribution for every dollar to be distributed. The ratio is calculated by dividing available cash flow by distributions paid. Investors typically associate the coverage ratio as the “cushion” a partnership has in paying its cash distribution. In this context, the higher the ratio, the greater the safety of the distribution. Dropdown: A dropdown is the sale of an asset from the parent company (or sponsor company) to the underlying partnership. Dropdowns can also be defined as a transaction between two affiliated companies. Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA): EBITDA is a non-GAAP measure used to provide an approximation of a company’s profitability. This measure excludes the potential distortion that accounting and financing rules may have on a company’s earnings; therefore, EBITDA is a useful tool when comparing companies that incur large amounts of depreciation expense because it excludes these non-cash items which could understate the company’s true performance. Earnings Per Unit (EPU): An MLPs’ EPU is synonymous with a C corp.’s earnings per share (EPS). EPU is calculated by dividing net income allocated to the limited partners divided by the weighted average units outstanding at the end of the period. EBITDA Multiple: An EBITDA multiple is the expected return an acquisition or organic growth project is estimated to generate. For example, a $100 million investment at an 8x EBITDA multiple, would be expected to generate approximately $12.5 million of EBITDA on an annual basis (or a 12.5% return). Excess Cash Flow: Excess cash flow is the cash flow that remains after distributions have been paid to common and subordinated unitholders and general partner. Fractionation: Fractionation is the process that involves the separation of the NGLs into discrete NGL purity products (i.e. ethane, propane, normal butane, iso-butane, and natural gasoline). Frac Spread (also known as “Processing Margin”): The processing margin is the difference between the price of natural gas and a composite price for NGLs on a BTU-equivalent basis. General Partner (GP): The GP (1) manages the day-to-day operations of the partnership, (2) generally has a 2% ownership stake in the partnership, and (3) is eligible to receive an incentive distribution (through the ownership of the MLPs’ incentive distribution rights). Incentive Distribution Rights (IDRs): IDRs allow the holder (typically the general partner) to receive an increasing percentage of quarterly distributions after the MQD and target distribution thresholds have been achieved. In most partnerships, IDRs can reach a tier wherein the GP is receiving 50% of every incremental dollar paid to the LP unitholders. This is known as the 50/50 or “high splits” tier. Limited Partner (LP): The LP (1) provides capital, (2) has no role in the MLPs’ operations or management, and (3) receives cash distributions. Liquid Petroleum Gases (LPGs): LPGs are created (as a byproduct) during the refining of crude oil or from natural gas production. LPGs are typically a mixed form of propane and butane. Maintenance Capital Expenditures (Capex): Maintenance capex is the investment required to maintain the partnership’s existing assets. Natural Gas Liquids (NGLs): NGLs are extracted from the raw natural gas stream into a liquid mix (consisting of ethane, propane, butane, iso-butane, and natural gasoline). The NGLs are then typically transported via pipelines to fractionation facilities. Organic Growth Capital Expenditures (Capex): Organic growth capex is investments used to expand a company’s operating capacity or operating income over the long-term. Processing: Natural gas processing involves the separation of raw natural gas into “pipeline quality” gas and natural gas liquids. Tax Deferral Rate: A percentage of the cash distribution to the unitholder that is tax deferred until the security is sold. The tax deferral rate on distributions ranges from 40-90%. The tax deferral rate is an approximation provided by the partnership and is only effective for a certain period of time. Energy Industry Abbreviations Bbls: Barrels Bcf/d: One billion cubic feet per day MBtu: One thousand Btus. Mcf: One thousand cubic feet of natural gas. MBbls: One thousand barrels. MBbls/d: One thousand barrels per day. MM: In millions. MMBbls: One million barrels. MMBbls/d: One million barrels per day. MMBtu: One million Btus. MMBtu/d: One million Btus per day. MMcf: One million cubic feet of natural gas. MMcf/d: One million cubic feet of natural gas per day. Tcf: One trillion cubic feet of gas.
  • 7. Weekender: What's Plaguing Midstream? Equity Research Wells Fargo Securities, LLC | 7 Required Disclosures This is a compendium report, to view current important disclosures and other certain content related to the securities recommended in this publication, please go to https://www.wellsfargoresearch.com/Disclosures or send an email to: equityresearch1@wellsfargo.com or a written request to Wells Fargo Securities Research Publications, 7 St. Paul Street, Baltimore, MD 21202. Additional Information Available Upon Request I certify that: 1) All views expressed in this research report accurately reflect my personal views about any and all of the subject securities or issuers discussed; and 2) No part of my compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed by me in this research report. Wells Fargo Securities, LLC does not compensate its research analysts based on specific investment banking transactions. Wells Fargo Securities, LLC’s research analysts receive compensation that is based upon and impacted by the overall profitability and revenue of the firm, which includes, but is not limited to investment banking revenue. STOCK RATING 1=Outperform: The stock appears attractively valued, and we believe the stock's total return will exceed that of the market over the next 12 months. BUY 2=Market Perform: The stock appears appropriately valued, and we believe the stock's total return will be in line with the market over the next 12 months. HOLD 3=Underperform: The stock appears overvalued, and we believe the stock's total return will be below the market over the next 12 months. SELL SECTOR RATING O=Overweight: Industry expected to outperform the relevant broad market benchmark over the next 12 months. M=Market Weight: Industry expected to perform in-line with the relevant broad market benchmark over the next 12 months. U=Underweight: Industry expected to underperform the relevant broad market benchmark over the next 12 months. VOLATILITY RATING V=A stock is defined as volatile if the stock price has fluctuated by +/-20% or greater in at least 8 of the past 24 months or if the analyst expects significant volatility. All IPO stocks are automatically rated volatile within the first 24 months of trading. As of: October 4, 2018 48% of companies covered by Wells Fargo Securities, LLC Equity Research are rated Outperform. Wells Fargo Securities, LLC has provided investment banking services for 40% of its Equity Research Outperform-rated companies. 50% of companies covered by Wells Fargo Securities, LLC Equity Research are rated Market Perform. Wells Fargo Securities, LLC has provided investment banking services for 29% of its Equity Research Market Perform-rated companies. 2% of companies covered by Wells Fargo Securities, LLC Equity Research are rated Underperform. Wells Fargo Securities, LLC has provided investment banking services for 19% of its Equity Research Underperform-rated companies.
  • 8. Midstream/MLPs Equity Research 8 | Wells Fargo Securities, LLC Important Disclosure for U.S. Clients This report was prepared by Wells Fargo Securities Global Research Department (“WFS Research”) personnel associated with Wells Fargo Securities and Structured Asset Investors, LLC (“SAI”), a subsidiary of Wells Fargo & Co. and an investment adviser registered with the SEC. If research payments are made separately from commission payments, this report is being provided by SAI. For all other recipients in the U.S. this report is being provided by Wells Fargo Securities. Important Disclosure for International Clients EEA – The securities and related financial instruments described herein may not be eligible for sale in all jurisdictions or to certain categories of investors. For recipients in the EEA, this report is distributed by Wells Fargo Securities International Limited (“WFSIL”). WFSIL is a U.K. incorporated investment firm authorized and regulated by the Financial Conduct Authority. For the purposes of Section 21 of the UK Financial Services and Markets Act 2000 (“the Act”), the content of this report has been approved by WFSIL, an authorized person under the Act. WFSIL does not deal with retail clients as defined in the Directive 2014/65/EU (“MiFID2”). The FCA rules made under the Financial Services and Markets Act 2000 for the protection of retail clients will therefore not apply, nor will the Financial Services Compensation Scheme be available. This report is not intended for, and should not be relied upon by, retail clients. Australia – Wells Fargo Securities, LLC is exempt from the requirements to hold an Australian financial services license in respect of the financial services it provides to wholesale clients in Australia. Wells Fargo Securities, LLC is regulated under U.S. laws which differ from Australian laws. Any offer or documentation provided to Australian recipients by Wells Fargo Securities, LLC in the course of providing the financial services will be prepared in accordance with the laws of the United States and not Australian laws. Canada – This report is distributed in Canada by Wells Fargo Securities Canada, Ltd., a registered investment dealer in Canada and member of the Investment Industry Regulatory Organization of Canada (IIROC) and Canadian Investor Protection Fund (CIPF). Wells Fargo Securities, LLC’s research analysts may participate in company events such as site visits but are generally prohibited from accepting payment or reimbursement by the subject companies for associated expenses unless pre-authorized by members of Research Management. Hong Kong – This report is issued and distributed in Hong Kong by Wells Fargo Securities Asia Limited (“WFSAL”), a Hong Kong incorporated investment firm licensed and regulated by the Securities and Futures Commission of Hong Kong (“SFC”) to carry on types 1, 4, 6 and 9 regulated activities (as defined in the Securities and Futures Ordinance (Cap. 571 of The Laws of Hong Kong), “the SFO”). This report is not intended for, and should not be relied on by, any person other than professional investors (as defined in the SFO). Any securities and related financial instruments described herein are not intended for sale, nor will be sold, to any person other than professional investors (as defined in the SFO). The author or authors of this report may or may not be licensed by the SFC. Professional investors who receive this report should direct any queries regarding its contents to Mark Jones at WFSAL (email: wfsalresearch@wellsfargo.com ). Japan – This report is distributed in Japan by Wells Fargo Securities (Japan) Co., Ltd, registered with the Kanto Local Finance Bureau to conduct broking and dealing of type 1 and type 2 financial instruments and agency or intermediary service for entry into investment advisory or discretionary investment contracts. This report is intended for distribution only to professional investors (Tokutei Toushika) and is not intended for, and should not be relied upon by, ordinary customers (Ippan Toushika). The ratings stated on the document are not provided by rating agencies registered with the Financial Services Agency of Japan (JFSA) but by group companies of JFSA-registered rating agencies. These group companies may include Moody’s Investors Services Inc., Standard & Poor’s Rating Services and/or Fitch Ratings. Any decisions to invest in securities or transactions should be made after reviewing policies and methodologies used for assigning credit ratings and assumptions, significance and limitations of the credit ratings stated on the respective rating agencies’ websites.
  • 9. Weekender: What's Plaguing Midstream? Equity Research Wells Fargo Securities, LLC | 9 About Wells Fargo Securities Wells Fargo Securities is the trade name for the capital markets and investment banking services of Wells Fargo & Company and its subsidiaries, including but not limited to Wells Fargo Securities, LLC, a U.S. broker-dealer registered with the U.S. Securities and Exchange Commission and a member of NYSE, FINRA, NFA and SIPC, Wells Fargo Prime Services, LLC, a member of FINRA, NFA and SIPC, Wells Fargo Securities Canada, Ltd., a member of IIROC and CIPF, Wells Fargo Bank, N.A. and Wells Fargo Securities International Limited, authorized and regulated by the Financial Conduct Authority. This report is for your information only and is not an offer to sell, or a solicitation of an offer to buy, the securities or instruments named or described in this report. Interested parties are advised to contact the entity with which they deal, or the entity that provided this report to them, if they desire further information or they wish to effect transactions in the securities discussed in this report. The information in this report has been obtained or derived from sources believed by Wells Fargo Securities Global Research Department (“WFS Research”), to be reliable, but WFS Research does not represent that this information is accurate or complete. Any opinions or estimates contained in this report represent the judgment of WFS Research, at this time, and are subject to change without notice. Certain text, images, graphics, screenshots and audio or video clips included in this report are protected by copyright law and owned by third parties (collectively, “Third Party Content”). Third Party Content is made available to clients by Wells Fargo under license or otherwise in accordance with applicable law. Any use or publication of Third Party Content included in this report for purposes other than fair use requires permission from the copyright owner. Any external website links included in this publication are not maintained, controlled or operated by Wells Fargo Securities. Wells Fargo Securities does not provide the products and services on these websites and the views expressed on these websites do not necessarily represent those of Wells Fargo Securities. Please review the applicable privacy and security policies and terms and conditions for the website you are visiting. All Wells Fargo Securities and SAI research reports published by WFS Research are disseminated and available to all clients simultaneously through electronic publication to our internal client websites. Additional distribution may be done by sales personnel via email, fax or regular mail. Clients may also receive our research via third party vendors. Not all research content is redistributed to our clients or available to third-party aggregators, nor is WFS Research responsible for the redistribution of our research by third party aggregators. Equity Strategists focus on investment themes across the equity markets and sectors. Any discussion within an Equity Strategy report of specific securities is not intended to provide a fundamental analysis of any individual company described therein. The information provided in Equity Strategy reports is subject to change without notice, and investors should not expect continuing information or additional reports relating to any security described therein. For research or other data available on a particular security, please contact your sales representative or go to http://www.wellsfargoresearch.com. For the purposes of the U.K. Financial Conduct Authority's rules, this report constitutes impartial investment research. Each of Wells Fargo Securities, LLC and Wells Fargo Securities International Limited is a separate legal entity and distinct from affiliated banks. Copyright © 2018 Wells Fargo Securities, LLC SECURITIES: NOT FDIC-INSURED/NOT BANK-GUARANTEED/MAY LOSE VALUE