Ladies and gentlemen, thank you for standing by, and welcome to the second quarter fiscal year 2020 NGL Energy Partners LP earnings conference call. At this time, all participants are in listen-only mode. After the speakers' presentation, there will be a question and answer session. To ask a question during the session, you'll need to press star one on your telephone. As a reminder, today's program is being recorded. I would now like to introduce your host for today's program, Trey Karlovich, Chief Financial Officer. Please go ahead, sir.
Great. Thank you. Welcome everybody. As a reminder, this conference call includes forward-looking statements and information. Words such as anticipate, project, expect, plan, goal, forecast, intend, could, believe, may, and similar expressions and statements are intended to identify forward-looking statements. While NGL Energy Partners believes that its expectations are based on reasonable assumptions, there can be no assurance that such expectations will prove to be correct. A number of factors could cause actual results to differ materially from the projections, anticipated results, or other expectations included in the forward-looking statements.
These factors include prices and market demand for natural gas, natural gas liquids, refined products, and crude oil, level of production of crude oil, natural gas liquids, and natural gas, the effect of weather conditions on demand for oil and natural gas liquids, and the ability to successfully identify and consummate growth opportunities and strategic acquisitions at costs that are accretive to financial results and to successfully integrate and operate assets and businesses that are built or acquired. Other factors that could impact these forward-looking statements are described in Risk Factors in the partnership's annual report on Form 10-K, quarterly reports on Form 10-Q, and other public filings and press releases. NGL Energy Partners undertakes no obligation to publicly update or revise any forward-looking statements as a result of new information, future events, or otherwise.
This conference call also includes certain non-GAAP measures, namely EBITDA, adjusted EBITDA, and distributable cash flow, which management believes are useful in evaluating our financial results. Please see the partnership's earnings releases, investor presentations, and annual and quarterly reports on Form 10-K and Form 10-Q on our website at www.nglenergypartners.com under the Investor Relations tab for more information on our use of non-GAAP measures, as well as reconciliations of differences between any non-GAAP measures discussed on this conference call to the most directly comparable GAAP financial measures. We have on the call with us today our CEO, Mr. Mike Krimbill, as well as our Executive Vice President of Water Solutions, Doug White. I will now turn the call over to Mike for his prepared remarks.
Great. Thank you, Trey. Doug, jump in whenever you think appropriate. This has been an incredible quarter of significant achievements for NGL. We closed the Mesquite acquisition, the largest Water Solutions company in the Delaware, with capacity of 1 million barrels per day disposal, 95% piped, and long-term contracts with large producers. We signed the Hillstone PSA, which has one of the best producer contract profiles, MVCs attending to 20-year acreage dedications with large creditworthy producers. Next, we closed on the sale of our refined products business, reducing indebtedness by $300 million. For those of you who look in the rearview mirror to make investment decisions, in the last 20, 24 months, we have sold assets for approximately $2.1 billion while retaining Grand Mesa, of course, and purchased assets for approximately $1.5 billion. Math that would lead one to believe that EBITDA would have declined.
No, EBITDA has actually increased over 50%, from about $380 million to nearly $600 million. What have we accomplished? The business has become more simplified and focused with 3 segments versus 5. The 3 businesses are much less volatile with the sale of refined products and less seasonal with the sale of retail propane. Crude and NGL Logistics are repeatable, predictable cash flow streams. Water Solutions, less so currently as a result of significant growth going forward. We have reduced total leverage by nearly two turns already and have $200 million of working capital debt to eliminate by 12/31. We have established the largest water system in the U.S. with nearly 3 million barrels a day of disposal capacity and many hundreds of miles of pipelines.
More importantly, we invested in the Delaware Basin with the highest rates of return for producers, meaning less commodity risk. It is also the basin with the highest water-to-oil ratio. We exited other basins that we felt had greater commodity price or seismic risk. We have focused on creating a profile for the water business similar to the G&P business. Long-term contracts, 5-20 years, significant acreage dedications, minimum volume commitments, a focus on piped water, not truck. Mesquite, as I said, is 95% piped. Hillstone is 100% piped. We have created massive redundancy for our producers by building many 24-inch pipelines and two 30-inch pipelines, all connected to our SWDs. We are not a water disposal company, but rather a Water Solutions partner. We offer many services to our customers. Disposal, of course. Second, recycle.
This is extremely important in New Mexico, where we need to protect and conserve fresh water and utilize recycled water for fracking instead. Recycle is not a small volume mobile unit, but rather an extensive produced water pipe system that provides produced water to recycle ponds throughout Lea County. NGL can provide frack quality water, taking out undissolved solids and corrosive metals like iron, so producers don't need to add chemicals. We own ranches in Lea County of approximately 200,000 acres. On our fee land, we are building recycle ponds, landfills that are important to dispose of the undissolved solids removed from produced water, caliche mines for building roads and drilling pads, and we're even currently evaluating construction of solar fields on our fee land to produce electricity. What's in store for the next 18 months? A significant increase in water volumes.
We have built the infrastructure to handle large increases in produced and flowback water. Two, we continued reduction in working capital debt. Limited, if any, acquisition opportunities on a much smaller scale, and reduced CapEx for internal growth. No more than 10-20 SWDs may be required annually, in addition to pipeline construction. Before closing, I would like to address our substantial and exciting ESG efforts for the first time. For over a decade, we have operated our large-scale 60,000-barrel a day anticline recycle and discharge facility in Wyoming. We believe we have the most experience and expertise in treating produced water to a recycle standard for reuse and a discharge standard which is better than drinking water quality for discharge into the New Fork River.
We have treated and discharged over 60 million barrels in this uppermost tributary of the Green River, which eventually flows into the Colorado. Our water meets the highest quality specifications of Wyoming and is both swimmable and supportive of fish. This expertise and our 14-step patented treatment process is ideal for use in New Mexico, where there is a shortage of fresh water and a massive amount of produced water. To that end, we have entered into two research collaborations. First, with the Colorado School of Mines, where we donated a research facility and equipment valued at $800,000. This effort will support research and analysis of produced water. Second, we recently committed $1 million to the New Mexico State University for a produced water research consortium with the objective of filling scientific data gaps and identifying compounds in produced water and associated testing methods.
We have two specific goals in mind presently. One is to work with the State of New Mexico to create a net zero carbon footprint in the state. Two is to treat the produced water to various standards that can be useful for agricultural purposes, recycle, river discharge, and even municipal potable purposes. With our partners, we are analyzing our ranch soil to determine what can grow and the water treatment cost to support such purpose. This is called fit for purpose. Can we grow non-consumable agricultural products such as cotton and alfalfa? Can we grow agricultural products for human consumption? What is it cost to treat to a standard that allows water to be discharged into the rivers? A substantial amount of carbon can be sequestered in the soil if we grow prairie grasses and other plants. NGL can produce the water qualities needed.
The question is at what cost and how do we get a return on our investment? In closing, our future is very bright. Our infrastructure is built, our business simplified and predictable. In spite of fake news, analysts stepping to the sidelines, and short sellers, we have executed the right transactions to create value for our unitholders. One day, we believe it will be reflected in the unit price. In the meantime, smile and continue collecting the $1.56 annual distribution. Back to you.
Great. Thanks, Mike. After that, there are quite a few things to cover from a financial perspective for the quarter, as well as updates on the recent closing of Hillstone. For the transactions included in the quarter, Mike mentioned we closed Mesquite on July 2nd, and we closed the refined products TransMontaigne Product Services sale on September 30th. Both transactions are reflected in our quarterly results. The sale of TransMontaigne Product Services is included in discontinued operations in our September 30 financial statements, and prior periods have been adjusted accordingly. This should allow investors to understand the impact this business has had on our historical results. These results are no longer included in our covenant calculations, which is consistent with the treatment of the retail propane segment we sold last year.
The proceeds from the TPSL sale were used to repay borrowings on the revolving credit facility and de-lever the business by approximately half a turn in total. Pro forma for the Mesquite acquisition and the TPSL sale, as well as growth CapEx invested year to date, our LTM pro forma adjusted EBITDA at 9/30/2019 is approximately $575 million, as calculated for our debt covenant compliance purposes. Compared to a total debt balance of approximately $2.8 billion, which results in total leverage of approximately 4.8 times, which is a reduction of about 0.4 turns from the June 30, 2019 period.
With the recent change in our business strategy and the reduction in working capital needs with the TPSL sale, and the expected further wind-down of certain remaining refined products businesses, we have reallocated our revolving credit facility and adjusted our covenants to be more in line with market. We are now governed by a total leverage covenant, which will include working capital borrowings going forward, and is currently subject to a 5.75x limit with a step-down to 5.5x beginning June 30th of 2020. We expect our leverage to remain at its current level and then reduce once Hillstone volumes ramp with the Poker Lake dedication coming online next year. Our target leverage is below 4x total leverage. The current total leverage metrics are in line with where they have been over the past year and significantly improved from prior periods.
We believe the cash flow profile and predictability of earnings, as Mike mentioned, is significantly improved with our transition from retail propane and refined products marketing to water solutions infrastructure. Looking at the changes in our debt balances for the quarter, the TPSL sale resulted in an approximately $300 million reduction in working capital as of September 30th. You should note that our total working capital reduction since June 30th was $252 million, with the offset being primarily a seasonal increase in our liquids working capital. We funded $250 million of the Mesquite acquisition with a new term loan in July. Our growth CapEx for the quarter was almost $100 million, almost all of which was incurred in our water segment as we built out pipelines and completed our infrastructure.
Additionally, we funded $50 million of the Hillstone acquisition with a deposit in September that was funded on our expansion facility, and which is also reflected on our balance sheet as an increase in borrowings. Following the end of the quarter, we closed on Hillstone, which was funded with $200 million of incremental preferred equity, and the remaining balance was funded with proceeds from our credit facility. A portion of this transaction funding will be offset with the remaining wind down of a portion of our refined products business, which is expected to be completed during the current quarter and should reduce working capital needs by approximately $200 million-$250 million. That translates to a net debt increase of approximately $150 million-$200 million for Hillstone, well under our 4 times leverage target.
Now we'll cover the operating results for the quarter as well as our updated guidance for fiscal 2020. Adjusted EBITDA, excluding discontinued operations, totaled approximately $119 million for the quarter and over $212 million year to date. We are adjusting our forecast ranges for fiscal 2020 for each of our business units to the following. Crude Oil Logistics increases to $200 million-$220 million of adjusted EBITDA for the year. Water Solutions will be $270 million-$300 million, which includes Mesquite for nine months and Hillstone for five months. NGL Logistics increases to $85 million-$95 million, and Refined Products, excluding discontinued operations, remains the same at $15 million-$30 million for the year. Our G&A forecast also remains unchanged at $30 million. We are not adjusting our forecasted organic growth CapEx or maintenance CapEx for the fiscal year. As Mike mentioned, we expect to maintain our $1.56 per unit annualized distribution.
Jumping to the Crude segment. The Crude segment continues to show steady performance and generated approximately $54 million of adjusted EBITDA this quarter and $106 million year-to-date. Grand Mesa volumes averaged 128,000 barrels per day this quarter. Very slight decrease the last quarter, but remaining in line with our expectations. We are currently seeing volumes trend higher through October and November on Grand Mesa as producers have ramped production in the DJ Basin, which has been facilitated by increased natural gas and NGL takeaway recently coming online. We believe most the current crude takeaway is being fully utilized at this time, which benefits our marketing efforts in the basin as well. We have not seen any significant changes in the remaining Crude segment as we continue to see high utilization of our Cushing storage as well as our logistics assets.
The results to date, along with our expectations for the remainder of the year, have allowed us to increase our earnings target for this segment. Moving to Water. Water adjusted EBITDA was $57 million for the quarter and $98 million year-to-date, which includes one quarter of Mesquite results. Total disposal barrels were 1.26 million barrels per day, and our skim oil volumes totaled 3,100 barrels per day during the quarter. We received an average disposal fee of $0.64 per barrel and realized skim oil after hedges totaled approximately $58 per barrel with an average skim oil cut of 24 basis points. Approximately 60% of those disposal volumes were delivered via pipeline during the quarter.
We're expecting pipe volumes to continue to increase on our existing systems and all of the Hillstone Delaware Basin volumes are delivered via pipeline as well, which should result in over 70% of our volumes delivered via pipe once Hillstone is integrated. Mike discussed some of the Mesquite transition and integration. We're continuing to see an increase in their volumes, which were just under 400,000 barrels per day in October, compared to approximately 350,000 barrels per day averaged during the quarter. Hillstone volumes were over 300,000 barrels per day in October as well. Fresh water sales continue to be lower than expected during the quarter. We are negotiating agreements that would commit all of our fresh water for next calendar year to certain producers under agreements that cover acreage dedications for multiple years.
Additionally, as Mike mentioned, we are developing wastewater recycling projects on our ranches with long-term acreage dedications on those as well. Our current caliche solids facility in Eagle Ford was down during the last two quarters for unplanned maintenance, but is back operational at this time. The work performed on this facility, as well as certain well workovers, pump replacements, and upgrades, drove our maintenance capital expenditures during the quarter. We are expecting an increase in our solids for the back half of the year going forward. Operating expenses were $0.38 per barrel for the quarter, compared to $0.40 per barrel year to date. OPEX remains higher than budget as we work to automate facilities, increase utilization, integrate acquisitions, and streamline operations. We are also moving additional facilities off of diesel generators as we connect them to the power grid.
We continue to focus on reducing operating expenses across the system with a target of $0.30 per barrel by the end of the year. We are continuing to see growth in volumes across the system, particularly in our core Northern Delaware Basin operating area, where most of our producer customers are large independents or major integrated companies. Mesquite volumes are increasing, and we will start recognizing the Hillstone volumes in November. We are expecting to exit the year with disposal volumes between 1.8 million-2 million barrels per day, which is reflected in our updated guidance range. Jumping to liquids, adjusted EBITDA for our liquid segment totaled $19 million this quarter and has totaled almost $32 million year to date. We continue to benefit from our recently acquired terminals, including our Chesapeake export facility, and our butane business has shown strong volumes and margins so far this year.
We have loaded 19 ships at the Chesapeake, Virginia export facility this fiscal year and completed certain optimization projects contemplated with that acquisition from DCP. This has been a nice addition to our liquids asset mix. Butane sales remain strong as we progress through the season, and we are just entering the heating season for propane, where we believe we are well positioned from an inventory and average cost perspective. We are forecasting based on a normal heating degree winter. We increased our guidance range for this segment based on our results to date and expectations for the remainder of this year. Finally, refined products. Our remaining refined products business will primarily consist of our rack marketing business, which carries minimal inventory and markets barrels through third-party terminals across the United States, and our renewables business, which is centered around biofuel marketing.
We are in the process of winding down our other marketing operations, which required a significant amount of inventory storage and has contributed minimal earnings over the past year. We have maintained our distribution this quarter and do not expect any changes to the distribution at this time. Our coverage has continued to increase. We are just over 1 time on an LTM basis, and we expect to hit or exceed our 1.3 times LTM coverage target at the end of this fiscal year.
It seems like we always get caught up in the moment or the quarter. If you look at what we have proactively accomplished to redirect the strategy of this business, reduce leverage, improve cash flow predictability, strengthen contract terms, grow fee-based revenues, extend debt maturities, among other efforts, many of which address the always growing list of market concerns, it's pretty remarkable what has been accomplished at NGL in the past two years. Mike said we have sold over $2.1 billion of assets, acquired $1.1 billion in high-quality water assets, and increased our EBITDA cash flow, and still reduced leverage by about two times over this period. We believe we are doing the right things for all of our business stakeholders. That concludes our prepared remarks. Jonathan, please open the line for questions.
Certainly. Ladies and gentlemen, if you have a question at this time, please press star then one on your touchtone telephone. If your question has been answered and you'd like to remove yourself from the queue, please press the pound key. Our first question comes from the line of TJ Schultz from RBC Capital Markets. Your question please.
Great, thanks. Maybe for Doug, what % of the expected Delaware volumes by the end of next year will be on contract or part of an acreage dedication, and what % is supported by MVCs?
Hey, TJ. Thank you. Right now, I believe we're somewhere close to 70% of all either acreage dedicated or MVCs in the Delaware. That really is pretty in line with the percentage of our piped water also. Really, our trucked water is the undedicated portion of our portfolio in the Delaware. We continue to bring on more facilities and then also we see the Poker Lake contract ramp next year, we'll see that 70% pushing more towards the 80%, 85%. On an MVC basis in the Delaware, of that 70% of committed, about 30% of that's MVC.
Okay, thanks. Maybe a question on recycling, more high level. You've indicated building these ponds. What recycling now is done via some of these mobile units, and how does that evolve or is that evolving to something different more quickly that would utilize these ponds and pipes? Just trying to understand the opportunity that sits there for you all as you look to contract that recycling business.
Sure. The mobile units are more focused on on-the-fly or lower volume production. With our long history of recycling and treating, we've been down that road and considered them. We didn't see it as an answer for anything we could scale. That's why we do not focus on those. Because we have such a large pipeline system in place now, we're able to strategically place very low CapEx pits and recycle equipment that is really centralized, but not on a big plant basis, more of a central facility with equipment and pits that store the water. Our interconnect to our produced water system is where we receive the produced water to treat
Our average facility can treat 50,000 barrels per day, scalable to 100,000 barrels per day for not a lot more CapEx. What we've already entered into, we have a 10-year acreage dedication on our first facility on our McCloy Ranch. We're delivering that water to the acre dedication, that has opened up opportunities for us to enter into other dedications or other contracts within an eight to 10-mile radius of that facility, all delivered by pipe as well.
Okay, great. That's helpful. Just lastly, Mike or Trey, the implied valuation on the GP and some recent transactions that were disclosed imply plans, I would think, to grow the distribution over the next few years. How do you view distribution growth versus buybacks, just given where the stock's trading right now? Thanks.
We think, number one, we probably end up in the midstream space where everyone eliminates their IDRs. When do you do it? How do you make it, say, fair to a GP owner, but very attractive to the partnership? When we look at our next few years' projections and we look at more with the DCF per unit, because clearly, we're not going to raise the distribution if we're trading at 12% or 13%, where we currently are. We think it's very attractive to buy GP interest back today. It would ultimately become a multiple below, say, the current market, where we're seeing whatever 9x-15x. I don't know if that answers the question. Trey, do you have a?
Just to add, TJ, obviously, we're not making decisions in a box. We're obviously looking at the market, looking at what our expectations are for where the units will trade to determine whether we're buying back units or increasing distributions in the future. Obviously, the way that we look at running our business and generating excess cash flow supports distribution growth, obviously that decision is not going to be made if you're trading at a 13%-14% yield. At that point in time, you would devote those funds to buying back units, which again, may not support a higher GP valuation because you don't have the increase in distributions. That's what is implied in our overall valuation and how we look at the business on a longer-term basis. Hopefully that helps.
Again, I think that at the current unit price level, raising the distribution, we would most likely be buying back units rather than doing that. We don't expect the units to stay at this level. Again, as it's proven out that our distribution is predictable, steady, our coverage increases, and leverage continues to decrease and hits our target levels, we wouldn't expect to trade at this level. Again, the market is the market, and we'll have to make that decision at the time.
Okay. All makes sense. Thank you.
Thank you. Our next question comes from the line of Justin Jenkins from Raymond James. Your question, please.
Great, thanks. I guess first on the exit rates for the year for water volumes, that's fiscal year and not calendar year. Is that right?
That's correct, Justin.
Okay. Then you mentioned, Trey, the five months of contribution from Hillstone in the updated guidance. Can you give us a better sense of potential financial contribution in the early stages here? I guess secondarily, has the outlook changed at all for those assets given what we've seen with operator activity levels heading into calendar 2020?
There's been no change to our expectations on the Hillstone assets. Again, we closed that business a week ago. The largest dedication is a 20-year Poker Lake dedication. That development comes online a year from now. Between now and then, our expectation is that the Hillstone EBITDA contribution essentially offsets the-- is not accretive or dilutive. It offsets the financing cost of the business. That business is financed with $200 million of 9% preferred. The remainder is financed with debt. Doing the simple math, that's around $50 million of contribution for the first year. There is a ramp in those volumes over time, but that's the contribution that we're assuming in our fiscal guidance.
Got it. That's helpful. Last one for me, if I could, just how we should think about maintenance CapEx now that the Water Solutions is a meaningfully larger portion on a go-forward basis.
Sure. Our maintenance CapEx obviously has increased as we have grown the Water Solutions business. There's more infrastructure, more assets. You have regular maintenance on your pumps and your facilities. We'll continue to have a regular maintenance plan. The maintenance capital will be more tied to volumes as well. As volumes increase, we would expect maintenance capital to also increase. We've moved our maintenance capital numbers up for this year. We're still in line with that expectation. It was a range from $50 million-$60 million. I would expect next year's maintenance capital numbers to be slightly higher. Again, I don't think it's going to be significant.
Got it. Thanks, Trey.
Thank you. Our next question comes from the line of Shneur Gershuni from UBS. Your question, please.
Hi, good morning, guys. Mike, thank you for the title reference in the prepared remarks. Just to start off, you guys have made a lot of progress on leverage over the last couple of years, and then you sort of turned around and did this acquisition this most recent quarter. When I think about the backdrop of where the rig count is, producer expectations, and so forth, at what point do you take a pause and sort of produce where you're at and sort of focus on letting the earnings catch up to where your leverage actually is at this stage?
Thank you. I'll start, Shneur, and then Mike can chime in. As Mike mentioned, we've reduced leverage by two turns over the past two years. We've completed these acquisitions with a significant amount of preferred equity. We've raised $600 million of preferred Class Bs. We also issued another $100 million of preferred Class B. Approximately half of these transactions was financed with preferred. I think what's lost in some of the translation is the amount of debt that's coming off related to the TPSL sale, as well as the wind down of remaining products. That's going to be $500 million. From our perspective, we have continued to reduce leverage. Our overall target is lower than where our current leverage is because we will grow into these two acquisitions. The volumes are expected to ramp.
These are two significant transactions that we have actually been discussing for about a year now. These are assets that we identified in our evaluation of the basin, that we thought were core to the further development of the basin. They're underpinned by long-term contracts with the best producers in the basin as well. We do feel confident in the assets that have been acquired. The question to what's next, Mike mentioned our continuing growth capital will be focused on tying these assets together via pipeline, expanding pipeline capacity where necessary. We have 2.8 million barrels a day of disposal capacity in the basin. Over the next 12-18 months, we should see higher utilization of that capacity and a reduction in growth capital. There's not any significant M&A that we're evaluating at this point in time.
Mike, if you want to add anything more to that.
It's wonderful to think you can just say, "Oh, I'm going to put a business on pause, and I'm not going to lose any competitive advantage," but that's not the way it works. In this basin, there was a shortage of disposal capacity in New Mexico. Producers were signing contracts to make sure they could get rid of their water. Those producers are larger independents and majors, but there's a limited number. We have to get as many contracts as we can for the future growth and health of the business. In the basin, you had us, ourselves, Mesquite, Hillstone, OWL, and Solaris. That was it, really, the large systems. That we felt the two best were Mesquite and with their physical assets, but also their contract profiles. As you know, OWL went to Instar, and Solaris is doing whatever they're doing today.
We just had to purchase these two businesses, and leverage will increase somewhat, but it assures our business really of being the franchise in the Permian. Now what's left? Well, there's really nothing left. There may be a few producer systems out there that may come up for sale, but otherwise, all the systems are divvied up and the producers are pretty much divvied up. By getting Hillstone and Mesquite done, I think we're at the point now where we're just waiting for the water to flow to us, and there's nothing in any kind of large or medium scale acquisition to be done.
Okay. To paraphrase, you're mostly done with acquisitions, and we can sort of expect the operating leverage of everything you put into place where you just have the connection capital going forward, and we should see a faster clip or faster growth rate from an EBITDA perspective on a go-forward basis. Does that encapsulate what you're basically saying?
Yes. In that we've tried to say that as well with the SWDs next year and the year after being this $10 million-$20 million. As you know, the ones on the Texas side are $1.5 million-$2 million each.
We spent the capital, but it's because we expect the water here. We're seeing it already in November ramp up. Yes. I think now it's just that we're going to see the growth in the water EBITDA and leverage should decline or will decline over time.
Okay. One of your peers reported this week and had some really strong water results. Should we expect similar performance in terms of what Rattler posted earlier this week? Do you have some similar metrics to them and so forth? Are there differences based on where you are and where they are and so forth?
Your response to that, Mike?
In general, Rattler's tied specifically to their parent, one primary producer. They are not in the exact same area that we are in the basin. I don't think it should be lost that we have seen growth in our volumes over the past quarter. It may not be as significant as we had originally thought in the first part of the year, or as the market had anticipated. It has continued to grow, and we're seeing that growth through October and into November as well. I think if you look at our system and you understand the producers that are behind that system, you can see that their rig counts are not really falling, either staying steady or even increasing. Their volume expectations are increasing through the remainder of not just this calendar year, but next calendar year as well.
I think that's the read-through and where you should be focused from an NGL perspective.
Perfect. Thanks very much, guys, and have a great weekend.
Thanks.
Thank you.
Thank you. Our next question comes from the line of Jade Spicer from TD Securities. Your question, please.
Yeah. Hi. Trey, you mentioned an additional $200 million-$250 million reduction in working capital borrowings. Given that the TPSL sale is closed, can you just clarify exactly what's driving that? How much in total is going to be drawn on the credit facility pro forma for all these transactions?
Sure, Jade. When you looked at our total borrowings at the end of January, it was about $900 million. That was about $600 million of refined products and about $300 million of crude and liquids. At September 30, we sold TPSL. Working capital came down about $250 million in total. Again, the TPSL sale was $300 million, offset by a slight increase in our liquids. That's seasonal. The $600 million of refined products working capital was only reduced in half. The remaining businesses were utilizing that approximately $300 million of working capital and generating a very small amount of EBITDA. We are in the process of winding those businesses down or looking for other opportunities associated with those business, and we expect that to be completed by the end of this quarter, which would be December 31.
Our estimate right now is that's another $200 to $250 million reduction in borrowings under the working capital facility. The way we allocated our credit facilities, we have about $1.2 billion available on the expansion facility, $600 million available on the working capital facility. We would expect that working capital facility to be in the $400 million range from an outstanding perspective. That would cover Crude Oil Logistics, NGLs, which at December 31, we'll still have a fairly significant inventory position for propane as we move through the heating season. Then what is remaining in our refined products business, which is primarily the rack marketing and a small piece of renewables business.
Okay, great. That's helpful. Just on CapEx for next year, I understand this is primarily connection capital and tying things together, can you just directionally provide a little guidance relative to the $230 million-$330 million this year?
Right now, we're looking at growth capital in total across all of our businesses of probably $200 million-$250 million range. At this point in time, that would include no M&A activity. I think that's a reasonable number at this point. That would primarily be the water infrastructure, and then as Mike mentioned, you've got a few disposal wells that you would add as needed through the year.
Okay, got it. Thank you very much.
Thank you. Our next question comes from the line of Pearce Hammond from Simmons Energy. Your question, please.
Good morning. Thanks for taking my question. I know this has already been kind of addressed in the Q&A. I was just curious, what attracted you to the Hillstone assets? Is there one or two attributes that you would point out about those assets that attracted you, especially relative to the other water-related businesses that have been up for sale?
That was an easy one. Their contract profile, the contract they have on Poker Lake in particular, very attractive. We’re not able to tell you who the customers are because of the CAs in these contracts.
It's hard for you to necessarily confirm. With the contract profile, they had 19 wells drilled. We can drill wells and get permits easily too, that's not a big deal. Certainly, the contracts. It's difficult, I think, for analysts, and you know this better than most, you can look at the rig count in the U.S. You can look at the oil rig count in the U.S. That doesn't matter. You can look at the oil rig count in the Permian. Okay, that really doesn't matter. You've got some of the companies going bankrupt, others dropping rigs, that enters into that count. The only way you can really evaluate us is to look at the rig count for our producers, we're not allowed to tell you all the producers.
It's very frustrating when these analysts come out and say, "Oh, yeah, the rig count this, this." That's nonsense. No one knows except us what that rig count is, and we can't say anything. The contracts are key. Poker Lake was one of the most attractive contracts in the company.
Great. As a follow-up to that, as you look at other water companies, not your own, but other ones, do you think that there's the chance that they might be facing some pricing-related issues from a competitive standpoint, maybe an oversupply of systems that are getting built out there? Just any thoughts on that?
I think generally, it would be true that contracts that were signed, let's say, 5 years ago, are probably at a higher rate than contracts being signed today. As any business, as you get more competitors, the fees come down. I think anyone who has contracts from some period of time in history, as they come up for renewal, there will probably be some pressure on price.
That's great. Well, thanks for the color.
Thank you. Our next question comes on the line of Sunil Sibal from Seaport Global Securities. Your question, please.
Yes. Hi, good morning, guys. Couple of questions from me. Starting out with the customers, I realize that you can't talk about specific customers, et cetera, but I was wondering if you could categorize your customers, especially in the water business, as large integrated energy companies versus independent E&Ps or by even customer credit quality.
Yes. Sunil, our largest customers are going to be large integrated or very large independents, all investment-grade or higher rated. I think that would cover the majority of our customers and the volumes that we're receiving. Obviously, we have a very large system, so we do have customers of all credit qualities. The contracts that are anchoring the system, the MVCs that we have, the large acreage dedications, those are all from extremely high credit quality customers.
Yeah, look, we clearly want all the producers to be successful. If we have a line running by a smaller producer, we're very excited to have them connect to our system. I think we all are looking at the smaller guys. Are they more likely to have financial issues, drop rigs? You really want to base your business on the larger producers that are going to drill through any downturn. That said, the smaller guys will eventually, I think, be purchased by the larger guys. We don't want to ignore the smaller guys. We want to help them as much as we can, and then if they end up becoming part of a larger group that we do business with, we'll already have their water, and it'll be additive too, instead of having a portion of our larger customer's water going somewhere else.
Okay. Just to put a little bit of quantification around that. When you say in large majority, would it be fair to say it's more than 80%, 85%?
Yes. I'm sorry. You have to go by shale play. If you're talking about the Permian, if you're looking at the Delaware Basin, yes. If when you look at the DJ, the Eagle Ford, the Midland Basin, no, it would be a smaller number, Sunil. The core basin, and particularly the assets that we acquired, I think around 80% is probably a reasonable number.
Got it. Thanks for that. Then just on the leverage question, I think you had set a 3.25x kind of a leverage metrics for the business some time back, and I realize there have been some changes around the working capital, how that working capital is broken down, et cetera. I was just kind of curious, is 3.25 still the kind of the number that you're targeting? If so, seems like you indicated you will hit 4x or so sometime the next year. When can we expect to get to that 3.25x?
Right. The 3.25 times, that metric excluded working capital. If you look at where our working capital was three months ago, it was $900 million. That's 1.5 turns. If you took the 3.25 and you add 1.5 turns, you are at 4.75 times would've been the target at that point in time for a total leverage comparison. We've actually lowered that target. We're right at that target today. We're at 4.8 times. We've reduced our working capital. We're continuing to reduce working capital, continuing to eliminate the business, the primary use of that working capital. We will still have a little bit under 1 turn of working capital. As I indicated earlier, about $400 million. Call that 0.6, 0.7 turns. The 3.25 hasn't changed.
It's just been adjusted for how the business is now structured and how the working capital will be impacted for the business. We've really taken the 3.25 from a compliance basis, which excluded working capital, to four times, including the remaining working capital. We really have not changed that target, and we're expecting to be there in about a year once we see the ramp up of volumes on Hillstone and Mesquite. Again, the elimination of the remaining working capital-intensive businesses associated with refined products.
Okay, got it. Thanks for that clarification. That's all I had.
No problem.
Thank you. Our next question comes from the line of Spiro Dounis from Credit Suisse. Your question please.
Hey, good morning guys. Thanks for squeezing me in here. Two quick ones. Just on drilling SWDs next year, seems like there's actually considerable headroom just with your current injection capacity and relative to where your run rate is. Just curious why you think there's a need to drill that many overall. Just on that 20 or so figure that you are drilling, should we expect that's something that probably declines adjacent to the following year?
I can take that, Mike.
Yes.
This is Doug. We are running a lot of pipe, large diameter, to move the water from New Mexico to our existing capacities into Texas. Our New Mexico capacities, we only drilled seven Devonians, inherited 17 Devonians from Mesquite. Those are in field. Those are staying very full. When we engaged our three new customers in the Hillstone acquisition, all three of them told us they are outpacing their forecast, and they have come and asked us for additional firm capacity above and beyond what was contracted. That basis is where we are coming up with the additional wells to be drilled. That's particularly in Loving County, where the demand on the Hillstone system is. To answer your second part of your question, our expectation would then be to only be drilling additional wells in the future based on additional forecasts or new contracts.
We are continuing to see the forecast of the magnitude of water under our contracts continue to increase. That's what would drive, obviously, additional investment in new wells.
Got it. Appreciate that color, Doug. Second one, Mike, this one might fall into the fake news category, but there's been some expanded discussions just around risk to drilling on federal lands depending on the results of the next election. Sounds like maybe there could be some impact in New Mexico. Just wondering what your thoughts are around risk there and how you'd expect New Mexico to react, just given how vital energy is now.
Yeah, that is fake news. Thank you. We've already been through this once in Colorado with a setback. We have opinions, but those really don't matter. We engaged a law firm in the Southwest that was an expert in this area. They have provided us an opinion which took 10 days or so. It was well thought out. What really can someone really shut us down or shut down the producers in the next executive order, assuming it's not something that can get through the Senate and the House? Their opinion was that a Democratic president cannot shut down fracking on the BLM land. We said, okay, what happened in Colorado? There was a rush by the producers to get as many additional drilling permits approved as possible. They would have a large inventory, obviously, in case the setback passed.
That is not happening in New Mexico. There's not a rush on the drilling permit folks to grant thousands and thousands of new permits. That's an indication that I think of what the producers are thinking. We don't believe a change in administration could shut down fracking on the BLM lands. Currently, we have some production in predominantly New Mexico that our producers are on BLM. We tried to figure out how much water is coming off of those lands, but there's no way for us to know. The advantage obviously of what we do is all the water's on pipe, but when water's on pipe, you don't know what mixes it came from. There's no way for us to determine how much of our New Mexico water is coming off of BLM land. We do think that's fake news.
Unfortunately, investors who don't know any better may react to their detriment. We saw the same thing happen in the DJ. At the end of the day in the DJ, we had our biggest water customer come to us and ask for a 15-year contract. Quite a bit different than the fake news that came out about the setback proposal.
Understood. Yeah. I can appreciate that's a couple of answers. I appreciate taking a stab at it. Thanks, guys.
Thanks, Spiro.
Thank you. Our next question comes from the line of Mike Murray, private investor. Your question please.
My question has been answered.
Thank you.
Hi, Mike.
This does conclude the question and answer session then. I'd now like to hand the program back to Mike Krimbill for any further remarks.
Again, I have many thoughts, but I think I'll keep them to myself. Thank you, and we'll see you next quarter.
Thank you, ladies and gentlemen for your participation in today's conference. This does conclude the program. You may now disconnect. Good day.