Non-GAAP Financial Measures Archrock ($ in thousands) Partners, L.P. 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Net income (loss) Depreciation and amortization Long-lived asset impairment Restructuring charges Goodwill impairment Debt extinguishment costs Selling, general and administrative Interest expense Other income, net Provision for income taxes Gross margin1 Cap on operating costs provided by AROC Cap on selling, general and administrative costs provided by AROC Non-cash selling, general and administrative costs Expensed acquisition costs (in Other (income) expense, net) Plus: Non-recurring cash selling, general and administrative reimbursement 2 Less: Selling, general and administrative Less: Other income, net EBITDA, as adjusted1 Less: Provision for income taxes Less: Gain on sale of property, plant and equipment (in Other income, net) Less: loss on non-cash consideration in March 2016 acquisition Less: Cash interest expense Less: Maintenance capital expenditures Distributable cash flow 1 $ 19,401 16,570 - - - - 13,730 11,658 (22) 272 $ 29,847 27,053 - - - - 16,085 18,039 (1,430) 555 $ 14,784 36,452 3,151 - - - 24,226 20,303 (1,208) 541 $ (23,333) $ 52,518 24,976 - - - 34,830 24,037 (314) 680 6,053 67,930 1,060 - - - 39,380 30,400 (392) 918 $ 10,509 88,298 29,560 - - - 49,889 25,167 (35) 945 $ 64,023 103,711 5,350 - - - 61,971 37,068 (9,481) 1,506 $ 61,719 128,196 12,810 702 - - 80,521 57,811 (74) 1,313 $ (84,025) $ 155,786 38,987 - 127,757 - 85,586 74,581 (1,391) 1,035 (10,757) $ 153,741 46,258 7,309 - - 79,717 77,863 (2,594) 1,412 (421) 143,848 19,106 - - 291 82,035 84,291 (4,384) 3,382 61,609 8,618 283 3,184 - (848) (13,730) 22 90,149 12,480 120 (2,090) - - (16,085) 1,430 98,249 7,246 552 811 803 - (24,226) 1,208 113,394 21,404 3,316 1,209 356 - (34,830) 314 145,349 26,492 5,905 532 514 - (39,380) 392 204,333 16,562 8,196 797 695 - (49,889) 35 264,148 12,382 12,798 1,174 821 - (61,971) 9,481 342,998 2,536 11,314 1,376 2,471 - (80,521) 74 398,316 - - 1,059 302 - (85,586) 1,391 352,949 - - 1,203 523 - (79,717) 2,594 328,148 - - 1,062 - - (82,035) 4,384 59,138 (272) - 86,004 (555) (1,435) 84,643 (541) (2,011) 105,163 (680) (667) 139,804 (918) (919) 180,729 (945) (689) 238,833 (1,506) (10,140) 280,248 (1,313) (2,466) 315,482 (1,035) (1,747) 277,552 (1,412) (3,585) 635 (73,594) (23,900) 251,559 (3,382) (4,262) - (76,505) (30,271) (11,258) (7,079) (17,567) (9,451) (19,697) (12,585) (21,087) (15,898) (18,822) (28,861) (22,761) (38,368) (32,810) (41,401) (53,525) (45,316) (70,181) (51,829) $ 40,529 $ 56,996 $ 49,809 $ 66,831 $ 90,284 $ 117,966 $ 152,976 $ 177,628 $ 190,690 $ 175,696 $ 137,139 Distributions declared to all unitholders for the period, including incentive distribution rights Distributable cash flow coverage3 Distributable cash flow coverage (without the benefit of the cost caps)3,4 $ 24,575 1.65x 1.29x $ 34,164 1.67x 1.30x $ 39,404 1.26x 1.07x $ 54,913 1.22x 0.77x $ 74,214 1.22x 0.78x $ 91,617 1.29x 1.02x $ 112,705 1.36x 1.13x $ 136,829 1.30x 1.20x $ 154,349 1.24x 1.24x $ 71,646 2.45x 2.45x $ 80,497 1.70x 1.70x EBITDA, as adjusted1 Less: Cap on operating and selling, general and administrative costs provided by AROC EBITDA, as adjusted (without the benefit of the cost caps)1,4 $ 59,138 $ 86,004 $ 84,643 $ 105,163 $ 139,804 $ 180,729 $ 238,833 $ 280,248 $ 315,482 $ 277,552 $ 251,559 (8,901) (12,600) (7,798) (24,720) (32,397) (24,758) (25,180) (13,850) - - - $ 50,237 $ 73,404 $ 76,845 $ 80,443 $ 107,407 $ 155,971 $ 213,653 $ 266,398 $ 315,482 $ 277,552 $ 251,559 Distributable cash flow 1 Less: Cap on operating and selling, general and administrative costs provided by AROC Distributable cash flow (without the benefit of the cost caps)1,4 $ 40,529 $ 56,996 $ 49,809 $ 66,831 $ 90,284 $ 117,966 $ 152,976 $ 177,628 $ 190,690 $ 175,696 $ 137,139 (8,901) (12,600) (7,798) (24,720) (32,397) (24,758) (25,180) (13,850) - - - $ 31,628 $ 44,396 $ 42,011 $ 42,111 $ 57,887 $ 93,208 $ 127,796 $ 163,778 $ 190,690 $ 175,696 $ 137,139 1 See Addendum I-A for information on gross margin, EBITDA, as adjusted, EBITDA, as adjusted (without the benefit of the cost caps), distributable cash flow and distributable cash flow (without the benefit of the cost caps). 2 Consists of a cash reimbursement from Archrock of non-cash merger-related expenses incurred by Archrock Partners. 3 Defined as distributable cash flow divided by distributions declared to all unit holders for the period, including incentive distributions rights. 4Provisions in the Omnibus Agreement that provided caps on Archrock Partners’ obligation to reimburse us for operating and SG&A expenses terminated on January 1, 2015. 35 Excluding the benefit of the cost caps from Archrock Partners’ previously defined non-GAAP measures of EBITDA, as adjusted, and distributable cash flow provides external users of Archrock Partners’ consolidated financial statements comparable measures to assess operating performance in the current year period with operating performanc e in the prior year Addendum I-G periods. © 2018 Archrock, Inc. All rights reserved.
![](https://capedge.com/proxy/425/0001104659-18-014040/g50473bgi035.gif)