Aris Water Solutions, Inc. Reports Second Quarter 2024 Results, Increases Full Year Adjusted EBITDA Guidance

HOUSTON--(BUSINESS WIRE)--Aris Water Solutions, Inc. (NYSE: ARIS) (“Aris,” “Aris Water” or the “Company”) today announced financial and operating results for the second quarter ended June 30, 2024.

SECOND QUARTER 2024 HIGHLIGHTS

• Increased produced water volumes 5% and recycled water volumes 6% versus the second quarter of 2023
• Achieved net income of $13.1 million, a 26% increase versus the second quarter of 2023
• Generated Adjusted EBITDA¹ of $50.0 million, up 17% versus the second quarter of 2023
• Achieved Gross Margin per barrel of $0.31 and Adjusted Operating Margin² per barrel of $0.46, a 21% increase in Adjusted Operating Margin per barrel² versus the second quarter of 2023
• Maintained a strong balance sheet with quarter-end leverage of 2.2x³ and $299 million of available liquidity under our revolving credit facility
• Increasing 2024 Adjusted EBITDA guidance to $195 to $205 million, reflecting strong first half performance and further confidence in the outlook for the second half of the year

“Aris had a strong second quarter as resilient produced water volumes and operating margins combined to deliver outstanding results. Our customers are steadily growing their production and associated water volumes in our dedicated acreage, and we are pleased with how well Aris has performed to date this year. In the second half of the year, we will remain focused on operating and capital efficiencies, driving free cash flow and working with new and existing customers as we evaluate opportunities for further growth,” said Amanda Brock, President and CEO of Aris.

“While we remain focused on our core business, we continue to gauge how we can create additional value from our produced water stream and are increasingly optimistic regarding mineral extraction. In the second quarter, Aris signed a letter of intent with an established iodine production and marketing company to construct an iodine extraction facility at one of Aris’s Permian Basin produced water management facilities. Aris anticipates that this first iodine extraction facility in the Permian Basin will be operational by year-end 2025.

As it relates to our beneficial reuse efforts, we continue to work with regulators to accelerate the approval process for applications outside of oil and gas. The Aris-led Joint Industry Project (“JIP”) with ConocoPhilllips, Chevron, and ExxonMobil has successfully completed its second of three desalination pilots and is scheduled to complete Phase 1 testing by year-end to confirm that produced water can be cost effectively and safely treated for multiple uses.

Overall, we remain committed to continuous improvement in our operations, increasing automation and reducing costs while maintaining system safety and integrity. Margins are at record levels, capital expenditures are in line with expectations, and, when combined with our consistent, contracted produced water revenue stream, we have reached free cash flow generation that supports additional shareholder returns. We remain optimistic about our future opportunities as a leader in delivering sustainable comprehensive water management and infrastructure solutions to the industry.”

OPERATIONS UPDATE

	Three Months Ended						Three Months Ended
	June 30,		March 31,		% Change		June 30,		% Change
	2024		2024				2023
(thousands of barrels of water per day)
Total Volumes	1,455		1,523		(4	)%	1,497		(3	)%
Produced Water Handling Volumes	1,093		1,159		(6	)%	1,045		5	%
Water Solutions Volumes
Recycled Produced Water Volumes Sold	314		337		(7	)%	296		6	%
Groundwater Volumes Sold	48		27		78	%	156		(69	)%
Total Water Solutions Volumes	362		364		(1	)%	452		(20	)%
Skim oil recoveries (barrels of oil per day)	1,490		1,729		(14	)%	1,042		43	%
Skim oil recoveries (as a % of produced water volumes)	0.14	%	0.15	%	(7	)%	0.10	%	40	%

FINANCIAL UPDATE

Net income was $13.1 million for the second quarter of 2024 versus net income of $10.4 million in the second quarter of 2023 and net income of $16.8 million in the first quarter of 2024. Adjusted Net Income¹ was $17.3 million for the second quarter of 2024 versus $13.2 million for the second quarter of 2023 and $20.1 million in the first quarter of 2024.

Adjusted EBITDA¹ was $50.0 million for the second quarter of 2024, up approximately 17% from $42.6 million in the second quarter of 2023, and down approximately 6% from $53.1 million in the first quarter of 2024.

Gross Margin per Barrel for the second quarter of 2024 was $0.31 per barrel versus $0.24 per barrel in the second quarter of 2023.

Adjusted Operating Margin per Barrel² for the second quarter of 2024 was $0.46 per barrel versus $0.38 per barrel in the second quarter of 2023.

Second quarter 2024 Capital Expenditures⁴ totaled approximately $37 million versus $49 million in the second quarter of 2023.

STRONG BALANCE SHEET AND LIQUIDITY

As of June 30, 2024, the Company had net debt of approximately $438 million with $12 million in cash and $299 million available under its revolving credit facility. The Company’s leverage ratio at the end of the second quarter of 2024 was 2.2X³, below the Company’s target leverage of 2.5X – 3.5X.

THIRD QUARTER 2024 DIVIDEND

Aris’s Board of Directors declared a dividend on its Class A common stock for the third quarter of 2024 of $0.105 per share. In conjunction with the dividend payment, a distribution of $0.105 per unit will be paid to unit holders of Solaris Midstream Holdings, LLC. The dividend will be paid on September 19, 2024, to holders of record of the Company’s Class A common stock as of the close of business on September 5, 2024. The distribution to unit holders of Solaris Midstream Holdings, LLC will be subject to the same payment and record dates.

UPDATED 2024 FINANCIAL OUTLOOK

“Given our strong first half of 2024 and increased confidence in the outlook for the second half of the year, we are increasing our full year 2024 Adjusted EBITDA guidance, establishing a new range between $195 and $205 million,” said Amanda Brock. “I’m extremely grateful to our team for their hard work and successful execution so far this year and look forward to continuing our positive momentum throughout the rest of 2024 and beyond.”

For the third quarter of 2024, the Company expects:

• Produced Water Handling volumes between 1,060 and 1,090 thousand barrels of water per day
• Water Solutions volumes between 410 and 440 thousand barrels of water per day
• Adjusted Operating Margin per Barrel² between $0.43 and $0.45
• Skim oil recoveries of approximately 1,300 barrels per day
• Adjusted EBITDA¹ between $48 and $52 million
• No change to Aris’s full year Capital Expenditure⁴ outlook of $85 to $105 million

CONFERENCE CALL

Aris will host a conference call to discuss its second quarter 2024 results on Wednesday, August 7, 2024, at 8:00 a.m. Central Time (9:00 a.m. Eastern Time).

Participants should call [phone] 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. It can be accessed by dialing [phone] within the United States or [phone] outside of the United States. The conference call replay access code is 13747323.

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.

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

^2Adjusted 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 Represents a non-GAAP financial measure. Defined as net debt as of June 30, 2024, divided by trailing twelve months Adjusted EBITDA. Net debt is calculated as total debt less cash and cash equivalents. See the supplementary schedules in this press release for a reconciliation to the most directly comparable GAAP measure.

^4Capital Expenditures is a non-GAAP financial measure. See the supplementary schedules in this press release for a discussion of how we define and calculate Capital Expenditures and a reconciliation thereof to cash paid for property, plant, and equipment, the most directly comparable GAAP measure.

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, statements, information, opinions or beliefs regarding our business strategy, our industry, our future profitability, business and financial performance, including our guidance for 2024, current and potential future long-term contracts, legal and regulatory developments, our ability to identify strategic acquisitions and realize expected benefits therefrom, the development of technologies for the beneficial reuse of produced water and related strategies, plans, objectives and strategic pursuits and other statements that are not historical facts. In some cases, you can identify forward-looking statements by terminology such as “anticipate,” “guidance,” “preliminary,” “project,” “estimate,” “expect,” “anticipate,” “continue,” “sustain,” “will,” “intend,” “strive,” “plan,” “goal,” “target,” “believe,” “forecast,” “outlook,” “future,” “potential,” “opportunity,” “predict,” “may,” “visibility,” “possible,” “should,” “could” and variations of such words or similar expressions. Forward-looking statements are based on our current expectations and assumptions regarding our 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, our actual results may differ materially from those contemplated or implied by the forward-looking statements including our guidance for 2024. Factors that could cause our actual results to differ materially from the results contemplated by such forward-looking statements include, but are not limited to, energy prices, the Russia-Ukraine and Middle Eastern conflicts, macroeconomic conditions (such as inflation) and market uncertainty related thereto, legislative and regulatory developments, customer plans and preferences, adverse results from litigation and the use of financial resources for litigation defense, technological innovations and developments, and other events discussed or referenced in our filings made from time to time with the Securities and Exchange Commission (“SEC”), including such factors discussed under “Risk Factors” in our most recent Annual Report on Form 10-K, and if applicable, our subsequent SEC filings, which are available on our Investor Relations website at https://ir.ariswater.com/sec-filings or on the SEC’s website at www.sec.gov/edgar. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. All forward-looking statements, expressed or implied, included in this presentation and any oral statements made in connection with this presentation are expressly qualified in their entirety by the foregoing cautionary statements. We undertake 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					Six Months Ended
per share amounts)	June 30,					June 30,
	2024		2023			2024		2023
Revenue
Produced Water Handling	$	54,815	$	49,716		$	113,921	$	95,816
Produced Water Handling — Affiliate		28,614		23,181			55,441		46,321
Water Solutions		13,795		14,928			25,497		28,810
Water Solutions — Affiliate		3,453		8,163			8,695		16,147
Other Revenue		440		645			969		1,110
Total Revenue		101,117		96,633			204,523		188,204
Cost of Revenue
Direct Operating Costs		40,194		44,446			79,840		88,291
Depreciation, Amortization and Accretion		19,707		19,086			39,128		37,692
Total Cost of Revenue		59,901		63,532			118,968		125,983
Operating Costs and Expenses
General and Administrative		16,037		12,682			30,538		24,481
Research and Development Expense		1,128		650			2,193		1,058
Other Operating Expense (Income), Net		132		(192	)		1,047		25
Total Operating Expenses		17,297		13,140			33,778		25,564
Operating Income		23,919		19,961			51,777		36,657
Other Expense
Interest Expense, Net		8,813		7,971			17,251		15,632
Other		—		—			1		—
Total Other Expense		8,813		7,971			17,252		15,632
Income Before Income Taxes		15,106		11,990			34,525		21,025
Income Tax Expense		1,994		1,559			4,583		2,886
Net Income		13,112		10,431			29,942		18,139
Net Income Attributable to Noncontrolling Interest		7,147		5,733			16,354		10,063
Net Income Attributable to Aris Water Solutions, Inc.	$	5,965	$	4,698		$	13,588	$	8,076
Net Income Per Share of Class A Common Stock
Basic	$	0.18	$	0.15		$	0.41	$	0.25
Diluted	$	0.18	$	0.15		$	0.41	$	0.25
Weighted Average Shares of Class A Common Stock Outstanding
Basic		30,549,092		30,036,593			30,451,553		29,985,869
Diluted		30,589,997		30,036,593			30,472,005		29,985,869

Table 2
Aris Water Solutions, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
(in thousands, except for share and per share amounts)	June 30,			December 31,
	2024			2023
Assets
Cash	$	11,526		$	5,063
Accounts Receivable, Net		64,309			59,393
Accounts Receivable from Affiliate		29,132			22,963
Other Receivables		13,432			12,767
Prepaids and Deposits		5,389			8,364
Total Current Assets		123,788			108,550
Fixed Assets
Property, Plant and Equipment		1,116,165			1,041,703
Accumulated Depreciation		(141,019	)		(121,989	)
Total Property, Plant and Equipment, Net		975,146			919,714
Intangible Assets, Net		213,750			232,277
Goodwill		34,585			34,585
Deferred Income Tax Assets, Net		18,510			22,634
Right-of-Use Assets		15,839			16,726
Other Assets		5,445			5,995
Total Assets	$	1,387,063		$	1,340,481
Liabilities and Stockholders' Equity
Accounts Payable	$	42,112		$	25,925
Payables to Affiliate		679			894
Insurance Premium Financing Liability		1,855			5,463
Accrued and Other Current Liabilities		50,261			64,416
Total Current Liabilities		94,907			96,698
Long-Term Debt, Net of Debt Issuance Costs		444,727			421,792
Asset Retirement Obligations		20,904			19,030
Tax Receivable Agreement Liability		98,274			98,274
Other Long-Term Liabilities		16,071			16,794
Total Liabilities		674,883			652,588
Stockholders' Equity
Preferred Stock $0.01 par value, 50,000,000 authorized. None issued or outstanding as of June 30, 2024 and December 31, 2023		—			—
Class A Common Stock $0.01 par value, 600,000,000 authorized, 31,104,226 issued and 30,552,938 outstanding as of June 30, 2024; 30,669,932 issued and 30,251,613 outstanding as of December 31, 2023		310			306
Class B Common Stock $0.01 par value, 180,000,000 authorized, 27,543,565 issued and outstanding as of June 30, 2024 and December 31, 2023		275			275
Treasury Stock (at Cost), 551,288 shares as of June 30, 2024; 418,319 shares as of December 31, 2023		(6,730	)		(5,133	)
Additional Paid-in-Capital		335,183			328,543
Retained Earnings (Accumulated Deficit)		7,235			(87	)
Total Stockholders' Equity Attributable to Aris Water Solutions, Inc.		336,273			323,904
Noncontrolling Interest		375,907			363,989
Total Stockholders' Equity		712,180			687,893
Total Liabilities and Stockholders' Equity	$	1,387,063		$	1,340,481

Table 3
Aris Water Solutions, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
	Six Months Ended
(in thousands)	June 30,
	2024			2023
Cash Flow from Operating Activities
Net Income	$	29,942		$	18,139
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities
Deferred Income Tax Expense		3,770			2,837
Depreciation, Amortization and Accretion		39,128			37,692
Stock-Based Compensation		8,214			5,585
Abandoned Well Costs		310			—
Loss on Disposal of Assets, Net		114			57
Abandoned Projects		745			128
Amortization of Debt Issuance Costs, Net		1,436			1,041
Other		735			376
Changes in Operating Assets and Liabilities:
Accounts Receivable		(5,524	)		15,097
Accounts Receivable from Affiliate		(6,169	)		18,308
Other Receivables		(665	)		(4,005	)
Prepaids and Deposits		2,975			1,583
Accounts Payable		1,818			(1,001	)
Payables to Affiliate		(215	)		(578	)
Accrued Liabilities and Other		(18,467	)		1,208
Net Cash Provided by Operating Activities		58,147			96,467
Cash Flow from Investing Activities
Property, Plant and Equipment Expenditures		(56,879	)		(77,981	)
Deposit on Assets Held for Sale		—			1,750
Proceeds from the Sale of Property, Plant and Equipment		94			—
Net Cash Used in Investing Activities		(56,785	)		(76,231	)
Cash Flow from Financing Activities
Dividends and Distributions Paid		(11,817	)		(10,743	)
Repurchase of Shares		(1,326	)		(599	)
Repayment of Credit Facility		(15,000	)		(36,000	)
Proceeds from Credit Facility		37,000			30,000
Payment of Insurance Premium Financing		(3,756	)		—
Net Cash Provided by (Used in) Financing Activities		5,101			(17,342	)
Net Increase in Cash		6,463			2,894
Cash, Beginning of Period		5,063			1,122
Cash, End of Period	$	11,526		$	4,016

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, Adjusted Net Income, net debt and leverage ratio, and Capital Expenditures. 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; change in payables related to the Tax Receivable Agreement liability as a result of state tax rate changes; loss on debt modification; stock-based compensation expense; and other non-recurring or unusual expenses or charges (such as litigation expenses and severance costs), less any gains on the sale of assets.

The Company calculates Adjusted Operating Margin as Gross Margin plus depreciation, amortization and accretion. The Company defines Adjusted Operating Margin per Barrel as Adjusted Operating Margin divided by total volumes handled, sold or transferred.

The Company calculates Adjusted Net Income as Net Income (Loss) 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) Net Income (Loss) 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 June 30, 2024, the Company calculates its leverage ratio as net debt as of June 30, 2024, divided by Adjusted EBITDA for the trailing twelve months. Net debt is calculated as the principal amount of total debt outstanding as of June 30, 2024, less cash and cash equivalents as of June 30, 2024.

The Company calculates Capital Expenditures as cash capital expenditures for property, plant, and equipment additions less changes in accrued capital costs.

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, Adjusted Net Income, and Capital Expenditures are not measures of financial performance under GAAP and should not be considered as measures of liquidity or as alternatives to net income (loss), gross margin, or cash paid for property, plant and equipment. 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, cash paid for property, plant, and equipment or cash flows from operating activities.

Although we provide forecasts for the non-GAAP measures Adjusted EBITDA, Adjusted Operating Margin per Barrel, and Capital Expenditures, we are not able to forecast their most directly comparable measures (net income, gross margin, and cash paid for property, plant, and equipment) calculated and presented in accordance with GAAP without unreasonable effort. Certain elements of the composition of forward-looking 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							Six Months Ended
	June 30,				March 31,			June 30,
	2024		2023		2024			2024		2023
(thousands of barrels of water per day)
Produced Water Handling Volumes		1,093		1,045			1,159		1,126		1,008
Water Solutions Volumes
Recycled Produced Water Volumes Sold		314		296			337		325		277
Groundwater Volumes Sold		48		156			27		38		151
Total Water Solutions Volumes		362		452			364		363		428
Total Volumes		1,455		1,497			1,523		1,489		1,436
Per Barrel Operating Metrics ^(1)
Produced Water Handling Revenue/Barrel	$	0.84	$	0.77		$	0.81	$	0.83	$	0.78
Water Solutions Revenue/Barrel	$	0.52	$	0.56		$	0.51	$	0.52	$	0.58
Revenue/Barrel of Total Volumes^(2)	$	0.76	$	0.70		$	0.74	$	0.75	$	0.72
Direct Operating Costs/Barrel	$	0.30	$	0.33		$	0.29	$	0.29	$	0.34
Gross Margin/Barrel	$	0.31	$	0.24		$	0.32	$	0.32	$	0.24
Adjusted Operating Margin/Barrel	$	0.46	$	0.38		$	0.46	$	0.46	$	0.38
^(1)Per Barrel operating metrics are calculated independently. Therefore, the sum of individual amounts may not equal the total presented.
^(2) Does not include Other Revenue.

Table 5
Aris Water Solutions, Inc.
Reconciliation of Net Income to Non-GAAP Adjusted EBITDA
(Unaudited)
	Three Months Ended						Six Months Ended
(in thousands)	June 30,						June 30,
	2024			2023			2024		2023
Net Income	$	13,112		$	10,431		$	29,942	$	18,139
Interest Expense, Net		8,813			7,971			17,251		15,632
Income Tax Expense		1,994			1,559			4,583		2,886
Depreciation, Amortization and Accretion		19,707			19,086			39,128		37,692
Abandoned Well Costs		(25	)		—			310		—
Stock-Based Compensation		4,693			3,117			8,214		5,585
Abandoned Projects		16			128			745		128
Loss on Disposal of Assets, Net		168			70			114		57
Transaction Costs		89			100			96		145
Research and Development Expense		1,128			650			2,193		1,058
Other		300			(490	)		527		(594	)
Adjusted EBITDA	$	49,995		$	42,622		$	103,103	$	80,728

Table 6
Aris Water Solutions, Inc.
Reconciliation of Gross Margin to Adjusted Operating Margin and
Adjusted Operating Margin per Barrel
(Unaudited)
	Three Months Ended						Six Months Ended
(in thousands)	June 30,						June 30,
	2024			2023			2024			2023
Total Revenue	$	101,117		$	96,633		$	204,523		$	188,204
Cost of Revenue		(59,901	)		(63,532	)		(118,968	)		(125,983	)
Gross Margin		41,216			33,101			85,555			62,221
Depreciation, Amortization and Accretion		19,707			19,086			39,128			37,692
Adjusted Operating Margin	$	60,923		$	52,187		$	124,683		$	99,913
Total Volumes (thousands of barrels)		132,372			136,282			270,974			260,097
Adjusted Operating Margin/BBL	$	0.46		$	0.38		$	0.46		$	0.38

Table 7
Aris Water Solutions, Inc.
Reconciliation of Net Income to Non-GAAP Adjusted Net Income
(Unaudited)
	Three Months Ended						Six Months Ended
(in thousands)	June 30,						June 30,
	2024			2023			2024			2023
Net Income	$	13,112		$	10,431		$	29,942		$	18,139
Adjusted items:
Abandoned Well Costs		(25	)		—			310			—
Loss on Disposal of Assets, Net		168			70			114			57
Stock-Based Compensation		4,693			3,117			8,214			5,585
Tax Effect of Adjusting Items ^(1)		(638	)		(419	)		(1,147	)		(741	)
Adjusted Net Income	$	17,310		$	13,199		$	37,433		$	23,040
^(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 Per Share to Non-GAAP Diluted Adjusted Net Income Per Share
(Unaudited)
	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2024			2023			2024			2023
Diluted Net Income Per Share of Class A Common Stock	$	0.18		$	0.15		$	0.41		$	0.25
Adjusted items:
Reallocation of Net Income Attributable to Noncontrolling Interests From the Assumed Exchange of LLC Interests		0.04			0.03			0.08			0.05
Abandoned Well Costs		—			—			0.01			—
Stock-Based Compensation		0.08			0.05			0.14			0.10
Tax Effect of Adjusting Items ^(1)		(0.01	)		(0.01	)		(0.02	)		(0.01	)
Diluted Adjusted Net Income Per Share	$	0.29		$	0.22		$	0.62		$	0.39
^(1) Estimated tax effect of adjusted items allocated to Aris based on statutory rates.
Diluted Weighted Average Shares of Class A Common Stock Outstanding		30,549,092			30,036,593			30,451,553			29,985,869
Adjusted Items:
Assumed Redemption of LLC Interests		27,543,565			27,554,393			27,543,565			27,561,348
Dilutive Performance-Based Stock Units ^(2)		40,905			—			20,452			—
Diluted Adjusted Fully Weighted Average Shares of Class A Common Stock Outstanding		58,133,562			57,590,986			58,015,570			57,547,217
^(2) Dilutive impact of Performance-Based Stock Units already included for the three and six months ended June 30, 2024 and 2023.

Table 9
Aris Water Solutions, Inc.
Computation of Leverage Ratio
(Unaudited)
	As of
(in thousands)	June 30, 2024
Principal Amount of Debt at June 30, 2024	$	449,855
Less: Cash at June 30, 2024		(11,526	)
Net Debt	$	438,329
Net Debt	$	438,329
÷ Trailing Twelve Months Adjusted EBITDA		197,347
Leverage Ratio		2.22

Table 10
Aris Water Solutions, Inc.
Reconciliation of Capital Expenditures
(Unaudited)
	Three Months Ended				Six Months Ended
	June 30,				June 30,
(in thousands)	2024		2023		2024		2023
Cash Paid for Property, Plant and Equipment	$	37,297	$	42,666	$	56,879	$	77,981
Change in Capital Related Accruals		49		6,422		18,183		19,081
Capital Expenditures	$	37,346	$	49,088	$	75,062	$	97,062