ARIS

ARIS WATER SOLUTIONS INC

Utilities | Small Cap

$0.27

EPS Forecast

$108.1

Revenue Forecast

The company already released most recent quarter's earnings. We will publish our AI's next quarter's forecast around 2024-12-31
EX-99.1 2 aris-20230508xex99d1.htm EX-99.1

Exhibit 99.1

Graphic

Source: Aris Water Solutions, Inc.

May 8, 2023

Aris Water Solutions, Inc. Reports First Quarter 2023 Results

HOUSTON, Texas, May 8, 2023 – Aris Water Solutions, Inc. (NYSE: ARIS) (“Aris”, “Aris Water” or the “Company”) today announced financial and operating results for the first quarter ended March 31, 2023.

Total water volumes of approximately 1.4 million barrels per day for the first quarter of 2023, up 18% versus the first quarter of 2022 and up 5% sequentially versus the fourth quarter of 2022.
Produced Water volumes of approximately 971 thousand barrels per day for the first quarter of 2023, up 21% versus the first quarter of 2022 and up 3% sequentially versus the fourth quarter of 2022.
Water Solutions volumes of approximately 405 thousand barrels per day in the first quarter of 2023, up 11% versus the first quarter of 2022 and up 11% sequentially versus the fourth quarter of 2022.
Net income of $7.7 million for the first quarter of 2023, up from a net loss of $6.6 million in the first quarter of 2022 and up 42% sequentially versus the fourth quarter of 2022. Adjusted Net Income1 of $9.8 million for the first quarter of 2023, down 2% versus the first quarter of 2022 and up 9% sequentially versus the fourth quarter of 2022.
Adjusted EBITDA1 of $38.1 million for the first quarter of 2023, up 6% versus the first quarter of 2022 and up 6% sequentially versus the fourth quarter of 2022.
Aris reaffirms its full year 2023 outlook for Adjusted EBITDA of $150 million - $170 million and capital expenditures of $140 million - $155 million.

“The year is off to a strong start. We continued to grow both produced water and water solutions volumes while also making substantive progress across a number of our operational and financial initiatives. Our focus on improving skim oil recovery rates, as well as our initiative to reduce working capital, have already had an immediate impact on the bottom line. Other ongoing cost savings initiatives, including electrification of field infrastructure, remain on track,

1 Adjusted EBITDA and Adjusted Net Income are non-GAAP financial measures. See the supplementary schedules in this press release for a discussion of how we define and calculate Adjusted EBITDA and Adjusted Net Income and a reconciliation thereof to net income, the most directly comparable GAAP measure.


and, as previously indicated, are expected to deliver incremental margin improvement in the second half of the year. The first quarter also benefited from lower SG&A expense, as a portion of budgeted expense was deferred until later in the year. While we still have much more progress to make, we are encouraged by these early proof points and we remain confident that we will deliver on our 2023 operating and financial plan.” stated Amanda Brock, Chief Executive Officer of Aris.

“We continue to make progress on our beneficial reuse pilot project, working alongside Chevron, ConocoPhillips and ExxonMobil to evaluate and develop proprietary processes for cost effective beneficial reuse, as well as other water sustainability initiatives in the Permian Basin. Contemporaneously with this pilot project, Aris is identifying viable commercial applications for the use of treated produced water. We look forward to sharing further progress with our investors in the coming quarters.”

OPERATIONS UPDATE

For the first quarter of 2023, the Company handled approximately 1.4 million barrels of water per day of total volumes, up approximately 18% from 1.2 million barrels of water per day for the first quarter of 2022 and up approximately 5% sequentially from 1.3 million barrels of water per day for the fourth quarter of 2022.

Skim oil recoveries were 1,348 barrels per day, or approximately 0.14% of produced water volumes, up 62% versus the first quarter of 2022 and up 74% from the fourth quarter of 2022 as operational changes allowed for the recovery of additional skim oil volumes which were not recovered in the fourth quarter of 2022.

Recycled Produced Water volumes were approximately 258 thousand barrels of water per day for the first quarter of 2023, down approximately 5% from 273 thousand barrels of water per day for the first quarter of 2022, and down approximately 9% sequentially versus the fourth quarter of 2022.

Groundwater volumes were approximately 147 thousand barrels of water per day for the first quarter of 2023, up approximately 123% from 66 thousand barrels of water per day for the first quarter of 2022, and up approximately 79% sequentially versus the fourth quarter of 2022.

FINANCIAL UPDATE

Net income was $7.7 million for the first quarter of 2023 versus a net loss of $6.6 million in the first quarter of 2022 and net income of $5.4 million in the fourth quarter of 2022. Adjusted Net Income1 was $9.8 million for the first quarter of 2023 versus $10.0 million for the first quarter of 2022 and $9.0 million in the fourth quarter of 2022.

Adjusted EBITDA1 was $38.1 million for the first quarter of 2023 versus $35.9 million in the first quarter of 2022, up approximately 6%, and $36.1 million in the fourth quarter of 2022, up approximately 6%.

The Company had gross margin per barrel of $0.24 per barrel for the first quarter of 2023 versus $0.26 per barrel in the first quarter of 2022 and $0.22 per barrel for the fourth quarter of


2022. The Company had Adjusted Operating Margin per barrel2 of $0.39 per barrel for the first quarter of 2023, versus $0.42 per barrel in the first quarter of 2022 and $0.37 per barrel for the fourth quarter of 2022.

Adjusted Operating Margins continue to be negatively impacted by inflationary cost pressures, inefficiencies in water sourcing related to the rapid expansion of our reuse operations, supply chain delays for permanent equipment, and delays in connecting to line power requiring increased diesel fuel and rental equipment.

First quarter 2023 capital expenditures totaled approximately $48 million versus $26 million in the first quarter of 2022.

STRONG BALANCE SHEET AND LIQUIDITY

As of March 31, 2023, the Company had approximately $25.5 million in cash and an available revolving credit facility of approximately $159.0 million for a total available liquidity of approximately $184.5 million. As of March 31, 2023, the Company’s leverage ratio was 2.7X, which was below the midpoint of our target leverage range of 2.5X-3.5X.3 Accounts Receivable balance of approximately $101 million was down approximately $27 million from year end 2022 while revenue grew 11% quarter-over-quarter.

SECOND QUARTER 2023 DIVIDEND

On May 8, 2023, Aris’s Board of Directors declared a dividend on its Class A common stock for the second quarter of 2023 of $0.09 per share. In conjunction with the dividend payment, a distribution of $0.09 per unit will be paid to unit holders of Solaris Midstream Holdings, LLC. The dividend will be paid on June 29, 2023, to holders of record of the Company’s Class A common stock as of the close of business on June 16, 2023. The distribution to unit holders of Solaris Midstream Holdings, LLC will be subject to the same payment and record dates.

SECOND QUARTER 2023 FINANCIAL OUTLOOK

“In the second quarter, we expect produced water volumes to continue to grow sequentially versus the first quarter. We also expect changes in customer mix and CPI-linked contract escalators to drive higher produced water revenue as compared to the first quarter,” said Amanda Brock. “Water Solutions volumes are expected to be down slightly as some contracted volumes scheduled for the second quarter pulled forward into the first quarter. We are forecasting skim oil recovery levels to normalize at approximately 0.1% of produced water inlet volumes, higher than a year ago but below the first quarter results, which we believe included volumes not collected in the fourth quarter of 2022. We also anticipate increased well maintenance costs in the second quarter relative to the first quarter. We remain very focused on enhancing profitability through continued execution of our ongoing optimization efforts, and expect to see the impact of these efforts in the second half of the year.”

For the second quarter of 2023, the Company expects:
oProduced Water Handling Volumes of between 995 and 1,005 thousand barrels of water per day

2 Adjusted Operating Margin per Barrel is a non-GAAP financial measure. See the supplementary schedules in this press release for a discussion of how we define and calculate Adjusted Operating Margin per Barrel and a reconciliation thereof to gross margin, the most directly comparable GAAP measure.

3 Defined as net debt as of 3/31/2023 divided by annualized 1Q 2023 Adjusted EBITDA. Net debt is calculated as total debt less cash and cash equivalents.


oWater Solutions Volumes of between 365 and 375 thousand barrels of water per day
oAdjusted Operating Margins between $0.36 and $0.38 per barrel of Total Volumes4
oSkim oil recoveries of 0.10% of inlet produced water handling volumes at an average realized price of $68 per barrel, net of taxes and marketing costs
oAdjusted EBITDA between $35.0 and $37.0 million4
oCapital Expenditures between $55.0 and $65.0 million5

CONFERENCE CALL

Aris will host a conference call to discuss its first quarter 2023 results on Tuesday, May 9, 2023, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time).

Participants should call (877) 407-5792 and refer to Aris Water Solutions, Inc. when dialing in. Participants are encouraged to log in to the webcast or dial in to the conference call approximately ten minutes prior to the start time. To listen via live webcast, please visit the Investor Relations section of the Company’s website, www.ariswater.com.

An audio replay of the conference call will be available shortly after the conclusion of the call and will remain available for approximately fourteen days. The replay can be accessed by dialing (877) 660-6853 within the United States or (201) 612-7415 outside of the United States. The access code is 13737258.

About Aris Water Solutions, Inc.

Aris Water Solutions, Inc. is a leading, growth-oriented environmental infrastructure and solutions company that directly helps its customers reduce their water and carbon footprints. Aris Water delivers full-cycle water handling and recycling solutions that increase the sustainability of energy company operations. Its integrated pipelines and related infrastructure create long-term value by delivering high-capacity, comprehensive produced water management, recycling and supply solutions to operators in the core areas of the Permian Basin.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Examples of forward-looking statements include, but are not limited to, those regarding the Company’s business strategy, its industry, its future profitability and our projected guidance for 2023, the various risks and uncertainties associated with the extraordinary inflationary environment and impacts resulting from the volatility in global oil markets, expected capital expenditures and the impact of such expenditures on performance, management changes, current and potential future long-term contracts and the Company’s future business and financial performance and our ability to identify strategic acquisitions and realize benefits therefrom. In some cases, you can identify forward-looking statements by terminology such as “anticipate,” “guidance,” “preliminary,” “project,” “estimate,” “outlook,”

4 Adjusted EBITDA and Adjusted Operating Margins are non-GAAP financial measures. See the supplementary schedules in this press release for a discussion of how we define and calculate Adjusted EBITDA and Adjusted Operating Margins per Barrel.

5 Calculated on capital costs incurred during the period, excluding the impact of working capital.


“budget,” “expect,” “continue,” “will,” “intend,” “plan,” “targets,” “believe,” “forecast,” “future,” “potential,” “may,” “possible,” “should,” “could” and variations of such words or similar expressions. Forward-looking statements are based on the Company’s current expectations and assumptions regarding its business, the economy and other future conditions. Because forward-looking statements relate to the future, by their nature, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, the Company’s actual results may differ materially from those contemplated by the forward-looking statements, including our projected guidance for 2023. Factors that could cause the Company’s actual results to differ materially from the results contemplated by such forward-looking statements include, but are not limited to the risk factors discussed or referenced in its filings made from time to time with the U.S. Securities and Exchange Commission. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. Factors or events that could cause the Company’s actual results to differ may emerge from time to time, and it is not possible for the Company to predict all of them. The Company undertakes no obligation to update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.


Table 1

Aris Water Solutions, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

(in thousands, except for share and

Three Months Ended

per share amounts)

March 31, 

    

2023

    

2022

Revenue

Produced Water Handling

$

46,100

$

35,100

Produced Water Handling—Affiliate

23,140

21,081

Water Solutions

13,882

11,644

Water Solutions—Affiliate

7,984

3,144

Other Revenue

465

Total Revenue

91,571

70,969

Cost of Revenue

Direct Operating Costs

43,845

26,671

Depreciation, Amortization and Accretion

18,606

16,579

Total Cost of Revenue

62,451

43,250

Operating Costs and Expenses

General and Administrative

11,799

10,711

Impairment of Long-Lived Assets

15,597

Research and Development Expense

408

19

Other Operating Expense

217

1,064

Total Operating Expenses

12,424

27,391

Operating Income

16,696

328

Other Expense

Interest Expense, Net

7,661

7,785

Income (Loss) Before Income Taxes

9,035

(7,457)

Income Tax Expense (Benefit)

1,327

(840)

Net Income (Loss)

7,708

(6,617)

Net Income (Loss) Attributable to Noncontrolling Interest

4,330

(4,395)

Net Income (Loss) Attributable to Aris Water Solutions, Inc.

$

3,378

$

(2,222)

Net Income (Loss) Per Share of Class A Common Stock

Basic

$

0.11

$

(0.11)

Diluted

$

0.11

$

(0.11)

Weighted Average Shares of Class A Common Stock Outstanding

Basic

29,935,145

21,852,966

Diluted

29,935,145

21,852,966


Table 2

Aris Water Solutions, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

(in thousands, except for share and per share amounts)

    

March 31, 

December 31, 

    

2023

2022

Assets

    

    

Cash

$

25,508

$

1,122

Accounts Receivable, Net

73,732

81,683

Accounts Receivable from Affiliate

27,239

46,029

Other Receivables

4,771

4,354

Prepaids and Deposits

4,543

5,805

Total Current Assets

135,793

138,993

Fixed Assets

Property, Plant and Equipment

955,848

907,784

Accumulated Depreciation

(97,479)

(88,681)

Total Property, Plant and Equipment, Net

858,369

819,103

Intangible Assets, Net

260,394

269,845

Goodwill

34,585

34,585

Deferred Income Tax Assets, Net

29,206

30,424

Right-of-Use Assets

8,754

9,135

Other Assets

1,139

1,281

Total Assets

$

1,328,240

$

1,303,366

Liabilities and Stockholders' Equity

Accounts Payable

$

27,733

$

22,982

Payables to Affiliate

2,611

3,021

Accrued and Other Current Liabilities

75,185

65,411

Total Current Liabilities

105,529

91,414

Long-Term Debt, Net of Debt Issuance Costs

435,389

428,921

Asset Retirement Obligation

17,962

17,543

Tax Receivable Agreement Liability

98,090

97,980

Other Long-Term Liabilities

10,048

10,421

Total Liabilities

667,018

646,279

Commitments and Contingencies

Stockholders' Equity

Preferred Stock $0.01 par value, 50,000,000 authorized. None issued or outstanding as of March 31, 2023 and December 31, 2022

Class A Common Stock $0.01 par value, 600,000,000 authorized, 30,312,649 issued and 30,073,594 outstanding as of March 31, 2023; 30,115,979 issued and 29,919,217 outstanding as of December 31, 2022

302

300

Class B Common Stock $0.01 par value, 180,000,000 authorized, 27,554,566 issued and outstanding as of March 31, 2023; 27,575,519 issued and outstanding as of December 31, 2022

276

276

Treasury Stock (at Cost), 239,055 shares as of March 31, 2023; 196,762 shares as of December 31, 2022

(3,490)

(2,891)

Additional Paid-in-Capital

322,167

319,545

Accumulated Deficit

(7,170)

(7,722)

Total Stockholders' Equity Attributable to Aris Water Solutions, Inc.

312,085

309,508

Noncontrolling Interest

349,137

347,579

Total Stockholders' Equity

661,222

657,087

Total Liabilities and Stockholders' Equity

$

1,328,240

$

1,303,366


Table 3

Aris Water Solutions, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

Three Months Ended

(in thousands)

March 31, 

    

2023

    

2022

Cash Flow from Operating Activities

Net Income (Loss)

$

7,708

$

(6,617)

Adjustments to reconcile Net Income (Loss) to Net Cash provided by Operating Activities:

Deferred Income Tax Expense (Benefit)

1,300

(840)

Depreciation, Amortization and Accretion

18,606

16,579

Stock-Based Compensation

2,468

2,337

Impairment of Long-Lived Assets

-

15,597

(Gain) Loss on Disposal of Asset, Net

(13)

554

Amortization of Debt Issuance Costs, Net

508

565

Other

180

205

Changes in Operating Assets and Liabilities:

Accounts Receivable

7,951

(7,996)

Accounts Receivable from Affiliate

18,790

608

Other Receivables

(332)

795

Prepaids and Deposits

1,262

852

Accounts Payable

1,298

1,026

Payables to Affiliate

(410)

241

Accrued Liabilities and Other

357

2,484

Net Cash Provided by Operating Activities

59,673

26,390

Cash Flow from Investing Activities

Property, Plant and Equipment Expenditures

(35,315)

(9,810)

Net Cash Used in Investing Activities

(35,315)

(9,810)

Cash Flow from Financing Activities

Dividends and Distributions Paid

(5,373)

(8,856)

Repurchase of Shares

(599)

-

Repayment of Credit Facility

(9,000)

-

Proceeds from Credit Facility

15,000

-

Net Cash Provided by (Used in) Financing Activities

28

(8,856)

Net Increase in Cash

24,386

7,724

Cash, Beginning of Period

1,122

60,055

Cash, End of Period

$

25,508

$

67,779


Use of Non-GAAP Financial Information

The Company uses financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”), including Adjusted EBITDA, Adjusted Operating Margin, Adjusted Operating Margin per Barrel, and Adjusted Net Income. Although these Non-GAAP financial measures are important factors in assessing the Company’s operating results and cash flows, they should not be considered in isolation or as a substitute for net income or gross margin or any other measures prepared under GAAP.

The Company calculates Adjusted EBITDA as net income (loss) plus: interest expense; income taxes; depreciation, amortization and accretion expense; abandoned well costs, asset impairment and abandoned project charges; losses on the sale of assets; transaction costs; research and development expense; loss on debt modification; stock-based compensation expense; and other non-recurring or unusual expenses or charges (such as temporary power costs and severance costs), less any gains on sale of assets. For the fourth quarter of 2022, we began including research and development expense in our calculation of Adjusted EBITDA due to our new beneficial reuse pilot projects, which are discreet, non-revenue initiatives.

The Company calculates Adjusted Operating Margin as Gross Margin plus depreciation, amortization and accretion and temporary power costs. The Company defines Adjusted Operating Margin per Barrel as Adjusted Operating Margin divided by total volumes.

The Company calculates Adjusted Net Income as Net Income (Loss) Attributable to Stockholders’ Equity plus the after-tax impacts of stock-based compensation and plus or minus the after-tax impacts of certain items affecting comparability, which are typically noncash and/or nonrecurring items. The Company calculated Diluted Adjusted Net Income Per Share as (i) Adjusted Net Income (Loss) Attributable to Stockholder’s Equity plus the after-tax impacts of stock-based compensation and plus or minus the after-tax impacts of certain items affecting comparability, which are typically noncash and/or nonrecurring items, divided by (ii) the diluted weighted-average shares of Class A common stock outstanding, assuming the full exchange of all outstanding LLC interests, adjusted for the dilutive effect of outstanding equity-based awards.

For the quarter ended March 31, 2023, the Company calculates its leverage ratio as net debt as of March 31, 2023, divided by annualized 1Q 2023 Adjusted EBITDA. Net debt is calculated as the principal amount of total debt outstanding as of March 31, 2023, less cash and cash equivalents as of March 31, 2023.

The Company believes these presentations are used by investors and professional research analysts for the valuation, comparison, rating, and investment recommendations of companies within its industry. Similarly, the Company’s management uses this information for comparative purposes as well. Adjusted EBITDA, Adjusted Operating Margin, Adjusted Operating Margin per Barrel, and Adjusted Net Income are not measures of financial performance under GAAP and should not be considered as measures of liquidity or as alternatives to net income (loss) or gross margin. Additionally, these presentations as defined by the Company may not be comparable to similarly titled measures used by other companies and should be considered in conjunction with net income (loss) and other measures prepared in accordance with GAAP, such as gross margin, operating income, net income or cash flows from operating activities.

Although we provide forecasts for the non-GAAP measures Adjusted EBITDA and Adjusted Operating Margin per Barrel, we are not able to forecast their most directly comparable measures (net income and


gross margin) calculated and presented in accordance with GAAP without unreasonable effort. Certain elements of the composition of forward-looking non-GAAP metrics are not predictable, making it impractical for us to forecast. Such elements include but are not limited to non-recurring gains or losses, unusual or non-recurring items, income tax benefit or expense, or one-time transaction costs and cost of revenue, which could have a significant impact on the GAAP measures. The variability of the excluded items may have a significant, and potentially unpredictable, impact on our future GAAP results. As a result, no reconciliation of forecasted non-GAAP measures is provided.


Table 4

Aris Water Solutions, Inc.

Operating Metrics

(Unaudited)

Three Months Ended

March 31, 

    

2023

    

2022

(thousands of barrels of water per day)

Produced Water Handling Volumes

971

803

Water Solutions Volumes

Recycled Produced Water Volumes Sold

258

273

Groundwater Volumes Sold

147

66

Groundwater Volumes Transferred (1)

25

Total Water Solutions Volumes

405

364

Total Volumes

1,376

1,167

Per Barrel Operating Metrics (2)

Produced Water Handling Revenue/Barrel

$

0.79

$

0.78

Water Solutions Revenue/Barrel

$

0.60

$

0.45

Revenue/Barrel of Total Volumes

$

0.74

$

0.68

Direct Operating Costs/Barrel

$

0.35

$

0.25

Gross Margin/Barrel

$

0.24

$

0.26

Adjusted Operating Margin/Barrel

$

0.39

$

0.42

(1) The groundwater transfer assets were sold in Q1 2022.

(2) Per barrel operating metrics are calculated independently. Therefore, the sum of individual amounts may not equal the total presented.


Table 5

Aris Water Solutions, Inc.

Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA

(Unaudited)

Three Months Ended

(in thousands)

March 31, 

    

    

2023

    

2022

Net Income (Loss)

$

7,708

$

(6,617)

Interest Expense, Net

7,661

7,785

Income Tax Expense (Benefit)

1,327

(840)

Depreciation, Amortization and Accretion

18,606

16,579

Impairment of Long-Lived Assets

15,597

Stock-Based Compensation

2,468

2,337

(Gain) Loss on Disposal of Asset, Net

(13)

554

Transaction Costs

45

508

Research and Development Expense

408

19

Other

(104)

2

Adjusted EBITDA

$

38,106

$

35,924


Table 6

Aris Water Solutions, Inc.

Reconciliation of Gross Margin to Adjusted Operating Margin and
Adjusted Operating Margin per Barrel

(Unaudited)

Three Months Ended

(in thousands)

March 31, 

    

2023

    

2022

Total Revenue

$

91,571

$

70,969

Cost of Revenue

(62,451)

(43,250)

Gross Margin

29,120

27,719

Depreciation, Amortization and Accretion

18,606

16,579

Adjusted Operating Margin

$

47,726

$

44,298

Total Volumes (Thousands of BBLs)

123,815

105,006

Adjusted Operating Margin/BBL

$

0.39

$

0.42


Table 7

Aris Water Solutions, Inc.

Reconciliation of Net Income (Loss) to Non-GAAP Adjusted Net Income

(Unaudited)

Three Months Ended

(in thousands)

March 31, 

    

    

2023

    

2022

Net Income (Loss)

$

7,708

$

(6,617)

Adjusted items:

Impairment of Long-Lived Assets

15,597

(Gain) Loss on Disposal of Asset, Net

(13)

554

Stock-Based Compensation

2,468

2,337

Tax Effect of Adjusting Items (1)

(326)

(1,843)

Adjusted Net Income

$

9,837

$

10,028

(1) Estimated tax effect of adjusted items allocated to Aris based on statutory rates


Table 8

Aris Water Solutions, Inc.

Reconciliation of Diluted Net Income (Loss) Per Share to Non-GAAP Diluted Adjusted Net Income Per Share

(Unaudited)

Three Months Ended

March 31, 

    

    

2023

Diluted Net Income (Loss) Per Share of Class A Common Stock

$

0.11

Adjusted items:

Reallocation of Net Income (Loss) Attributable to Noncontrolling Interests From the Assumed Exchange of LLC Interests

0.03

(Gain) Loss on Disposal of Asset, Net

-

Stock-Based Compensation

0.04

Tax Effect of Adjusting Items (1)

(0.01)

Diluted Adjusted Net Income Per Share

$

0.17

(1) Estimated tax effect of adjusted items allocated to Aris based on statutory rates

Diluted Weighted Average Shares of Class A Common Stock Outstanding

29,935,145

Adjusted Items:

Assumed Redemption of LLC Interests

27,568,302

Dilutive Performance-Based Stock Units (2)

-

Diluted Adjusted Fully Weighted Average Shares of Class A Common Stock Outstanding

57,503,447

(2) Dilutive impact of Performance-Based Stock Units already included for the three-months ended March 31, 2023


Table 9

Aris Water Solutions, Inc.

Computation of Leverage Ratio

(Unaudited)

As of

    

March 31, 

(in thousands)

    

2023

    

Principal Amount of Debt at March 31, 2023

$

441,000

Less: Cash at March 31, 2023

(25,508)

Net Debt

$

415,492

Adjusted EBITDA for the Three Months Ended March 31, 2023

$

38,106

x 4 Quarters

x 4

Annualized Adjusted EBITDA

$

152,424

Net Debt

$

415,492

÷ Annualized Adjusted EBITDA

$

152,424

Leverage Ratio

2.73