DELAWARE (State or other jurisdiction of incorporation) |
1-14569 (Commission File Number) |
76-0582150 (IRS Employer Identification No.) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 9.01. Financial Statements and Exhibits | ||||||||
Item 2.02 and Item 7.01. Results of Operations and Financial Condition; Regulation FD Disclosure | ||||||||
SIGNATURES | ||||||||
EX-99.1 |
Item 9.01. | Financial Statements and Exhibits |
(d) | Exhibit 99.1 Press Release dated August 4, 2010. |
Item 2.02 | and Item 7.01. Results of Operations and Financial Condition; Regulation FD Disclosure |
2
Actual | Guidance 1 | |||||||||||||||||||||||||||
6 Months | 3 Months Ending | 3 Months Ending | 12 Months Ending | |||||||||||||||||||||||||
Ended | September 30, 2010 | December 31, 2010 | December 31, 2010 | |||||||||||||||||||||||||
6/30/2010 | Low | High | Low | High | Low | High | ||||||||||||||||||||||
Segment Profit |
||||||||||||||||||||||||||||
Net revenues (including equity earnings
from unconsolidated entities) |
$ | 987 | $ | 470 | $ | 488 | $ | 492 | $ | 510 | $ | 1,949 | $ | 1,985 | ||||||||||||||
Field operating costs |
(334 | ) | (184 | ) | (179 | ) | (175 | ) | (170 | ) | (693 | ) | (683 | ) | ||||||||||||||
General and administrative expenses |
(117 | ) | (54 | ) | (52 | ) | (54 | ) | (52 | ) | (225 | ) | (221 | ) | ||||||||||||||
536 | 232 | 257 | 263 | 288 | 1,031 | 1,081 | ||||||||||||||||||||||
Depreciation and amortization expense |
(131 | ) | (63 | ) | (61 | ) | (61 | ) | (59 | ) | (255 | ) | (251 | ) | ||||||||||||||
Interest expense, net |
(120 | ) | (67 | ) | (65 | ) | (64 | ) | (62 | ) | (251 | ) | (247 | ) | ||||||||||||||
Income tax expense |
| (1 | ) | | (1 | ) | | (2 | ) | | ||||||||||||||||||
Other income (expense), net |
(1 | ) | (6 | ) | (6 | ) | | | (7 | ) | (7 | ) | ||||||||||||||||
Net Income |
$ | 284 | $ | 95 | $ | 125 | $ | 137 | $ | 167 | $ | 516 | $ | 576 | ||||||||||||||
Less: Net income attributable to the
noncontrolling interest |
(2 | ) | (3 | ) | (3 | ) | (3 | ) | (3 | ) | (8 | ) | (8 | ) | ||||||||||||||
Net Income attributable to Plains |
$ | 282 | $ | 92 | $ | 122 | $ | 134 | $ | 164 | $ | 508 | $ | 568 | ||||||||||||||
Net Income to Limited Partners |
$ | 201 | $ | 51 | $ | 80 | $ | 90 | $ | 120 | $ | 342 | $ | 401 | ||||||||||||||
Basic Net Income Per Limited Partner Unit |
||||||||||||||||||||||||||||
Weighted Average Units Outstanding |
136 | 136 | 136 | 136 | 136 | 136 | 136 | |||||||||||||||||||||
Net Income Per Unit |
$ | 1.45 | $ | 0.36 | $ | 0.57 | $ | 0.65 | $ | 0.87 | $ | 2.47 | $ | 2.90 | ||||||||||||||
Diluted Net Income Per Limited Partner Unit |
||||||||||||||||||||||||||||
Weighted Average Units Outstanding |
137 | 137 | 137 | 137 | 137 | 137 | 137 | |||||||||||||||||||||
Net Income Per Unit |
$ | 1.45 | $ | 0.35 | $ | 0.57 | $ | 0.65 | $ | 0.86 | $ | 2.46 | $ | 2.90 | ||||||||||||||
EBIT |
$ | 404 | $ | 163 | $ | 190 | $ | 202 | $ | 229 | $ | 769 | $ | 823 | ||||||||||||||
EBITDA |
$ | 535 | $ | 226 | $ | 251 | $ | 263 | $ | 288 | $ | 1,024 | $ | 1,074 | ||||||||||||||
Selected Items Impacting Comparability |
||||||||||||||||||||||||||||
Equity compensation charge |
$ | (24 | ) | $ | (8 | ) | $ | (8 | ) | $ | (7 | ) | $ | (7 | ) | $ | (39 | ) | $ | (39 | ) | |||||||
Inventory Valuation Adjustments Net of Gains/(Losses) from related derivative activities |
(1 | ) | | | | | (1 | ) | (1 | ) | ||||||||||||||||||
Gains / (Losses) from other derivative
activities |
41 | | | | | 41 | 41 | |||||||||||||||||||||
Net loss on early repayment of senior notes |
| (6 | ) | (6 | ) | | | (6 | ) | (6 | ) | |||||||||||||||||
PNGS contingent consideration fair value
adjustment |
(2 | ) | | | | | (2 | ) | (2 | ) | ||||||||||||||||||
$ | 14 | $ | (14 | ) | $ | (14 | ) | $ | (7 | ) | $ | (7 | ) | $ | (7 | ) | $ | (7 | ) | |||||||||
Excluding Selected Items Impacting
Comparability |
||||||||||||||||||||||||||||
Adjusted Segment Profit |
||||||||||||||||||||||||||||
Transportation |
$ | 269 | $ | 132 | $ | 137 | $ | 143 | $ | 148 | $ | 544 | $ | 554 | ||||||||||||||
Facilities |
134 | 68 | 72 | 65 | 69 | 267 | 275 | |||||||||||||||||||||
Supply and Logistics |
120 | 40 | 56 | 62 | 78 | 222 | 254 | |||||||||||||||||||||
Other Income (Expense), net |
(2 | ) | | | | | (2 | ) | (2 | ) | ||||||||||||||||||
Adjusted EBITDA |
$ | 521 | $ | 240 | $ | 265 | $ | 270 | $ | 295 | $ | 1,031 | $ | 1,081 | ||||||||||||||
Adjusted Net Income attributable to Plains |
$ | 268 | $ | 106 | $ | 136 | $ | 141 | $ | 171 | $ | 515 | $ | 575 | ||||||||||||||
Adjusted Basic Net Income per Limited
Partner Unit |
$ | 1.35 | $ | 0.46 | $ | 0.67 | $ | 0.70 | $ | 0.92 | $ | 2.51 | $ | 2.94 | ||||||||||||||
Adjusted Diluted Net Income per Limited
Partner Unit |
$ | 1.34 | $ | 0.45 | $ | 0.67 | $ | 0.70 | $ | 0.91 | $ | 2.50 | $ | 2.93 | ||||||||||||||
(1) | The projected average foreign exchange rate is $1.05 Canadian dollar to $1 U.S. Dollar, for the remainder of 2010. The rate as of August 3, 2010 was $1.024 Canadian dollar to $1 U.S. Dollar. A $0.10 change in the FX rate will impact forecasted EBITDA for the last six months of 2010 by approximately $7 million. |
3
1. | Definitions. | |
EBIT
|
Earnings before interest and taxes | |
EBITDA
|
Earnings before interest, taxes and depreciation and amortization expense | |
Segment Profit
|
Net revenues (including equity earnings, as applicable) less field operating costs and segment general and administrative expenses | |
Bbls/d
|
Barrels per day | |
Bcf
|
Billion cubic feet | |
LTIP
|
Long-Term Incentive Plan | |
LPG
|
Liquefied petroleum gas and other natural gas-related petroleum products (primarily propane and butane) | |
FX
|
Foreign currency exchange | |
General partner (GP)
|
As the context requires, general partner refers to any or all of (i) PAA GP LLC, the owner of our 2% general partner interest, (ii) Plains AAP, L.P., the sole member of PAA GP LLC and owner of our incentive distribution rights and (iii) Plains All American GP LLC, the general partner of Plains AAP, L.P. | |
Class B units
|
Class B units of Plains AAP, L.P. |
2. | Operating Segments. We manage our operations through three operating segments: (i) Transportation, (ii) Facilities and (iii) Supply and Logistics. The following is a brief explanation of the operating activities for each segment as well as key metrics. |
a. | Transportation. Our transportation segment operations generally consist of fee-based activities associated with transporting crude oil and refined products on pipelines, gathering systems, trucks and barges. We generate revenue through a combination of tariffs, third-party leases of pipeline capacity and transportation fees. Our transportation segment also includes our equity earnings from our investments in the Butte and Frontier pipeline systems and Settoon Towing, in which we own noncontrolling interests. | ||
Pipeline volume estimates are based on historical trends, anticipated future operating performance and assumed completion of internal growth projects. Actual volumes will be influenced by maintenance schedules at refineries, production declines, weather and other natural disasters including hurricanes, changes in the quantity of inventory held in tanks, and other external factors beyond our control. We forecast adjusted segment profit using the volume assumptions in the table below, priced at forecasted tariff rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation. Actual segment profit could vary materially depending on the level and mix of volumes transported or expenses incurred during the period. | |||
The following table summarizes our total pipeline volumes and highlights major systems that are significant either in total volumes transported or in contribution to total transportation segment profit. |
Actual | 2010 Guidance | |||||||||||||||
Six Months | Three Months | Three Months | Twelve Months | |||||||||||||
Ended | Ending | Ending | Ending | |||||||||||||
June 30, | September 30, | December 31, | December 31, | |||||||||||||
Average Daily Volumes (000 Bbls/d) |
||||||||||||||||
All American |
41 | 40 | 40 | 41 | ||||||||||||
Basin |
363 | 395 | 390 | 378 | ||||||||||||
Capline |
203 | 260 | 250 | 229 | ||||||||||||
Line 63 / 2000 |
111 | 110 | 115 | 112 | ||||||||||||
Salt Lake City Area Systems 1 |
132 | 140 | 135 | 135 | ||||||||||||
West Texas / New Mexico Area Systems 1 |
376 | 400 | 385 | 384 | ||||||||||||
Rainbow |
195 | 185 | 190 | 191 | ||||||||||||
Manito |
60 | 60 | 60 | 60 | ||||||||||||
Rangeland |
51 | 50 | 50 | 51 | ||||||||||||
Refined Products |
121 | 120 | 120 | 120 | ||||||||||||
Other |
1,193 | 1,210 | 1,185 | 1,195 | ||||||||||||
2,846 | 2,970 | 2,920 | 2,896 | |||||||||||||
Trucking |
92 | 90 | 90 | 91 | ||||||||||||
2,938 | 3,060 | 3,010 | 2,987 | |||||||||||||
Segment Profit per Barrel ($/Bbl) |
||||||||||||||||
Excluding Selected Items Impacting Comparability |
$ | 0.51 | $ | 0.48 | 2 | $ | 0.53 | 2 | $ | 0.50 | 2 | |||||
1 | The aggregate of multiple systems in the respective areas. | |
2 | Mid-point of guidance. |
4
b. | Facilities. Our facilities segment operations generally consist of fee-based activities associated with providing storage, terminalling and throughput services for crude oil, refined products, LPG and natural gas, as well as LPG fractionation and isomerization services. We generate revenue through a combination of month-to-month and multi-year leases and processing arrangements. | |
Adjusted segment profit is forecast using the volume assumptions in the table below, priced at forecasted rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation. |
Actual | 2010 Guidance | |||||||||||||||
Six Months | Three Months | Three Months | Twelve Months | |||||||||||||
Ended | Ending | Ending | Ending | |||||||||||||
June 30, | September 30, | December 31, | December 31, | |||||||||||||
Operating Data |
||||||||||||||||
Crude oil, refined products and LPG storage (MMBbls/Mo.) |
60 | 62 | 62 | 61 | ||||||||||||
Natural Gas Storage (Bcf/Mo.) |
45 | 50 | 50 | 48 | ||||||||||||
LPG Processing (MBbl/d) |
13 | 19 | 18 | 16 | ||||||||||||
Facilities Activities Total 1 |
||||||||||||||||
Avg. Capacity (MMBbls/Mo.) |
68 | 71 | 71 | 69 | ||||||||||||
Segment Profit per Barrel ($/Bbl) |
||||||||||||||||
Excluding Selected Items Impacting Comparability |
$ | 0.33 | $ | 0.33 | 2 | $ | 0.32 | 2 | $ | 0.32 | 2 | |||||
(1) | Calculated as the sum of: (i) crude oil, refined products and LPG storage capacity; (ii) natural gas storage capacity divided by 6 to account for the 6:1 mcf of gas to barrel of crude oil ratio; and (iii) LPG processing volumes multiplied by the number of days in the period and divided by the number of months in the period. | |
(2) | Mid-point of guidance. |
c. | Supply and Logistics. Our supply and logistics segment operations generally consist of the following activities: |
| the purchase of crude oil at the wellhead and the bulk purchase of crude oil at pipeline and terminal facilities, as well as the purchase of foreign cargoes at their load port and various other locations in transit; | ||
| the storage of inventory during contango market conditions and the seasonal storage of LPG; | ||
| the purchase of refined products and LPG from producers, refiners and other marketers; | ||
| the resale or exchange of crude oil, refined products and LPG at various points along the distribution chain to refiners or other resellers to maximize profits; and | ||
| the transportation of crude oil, refined products and LPG on trucks, barges, railcars, pipelines and ocean-going vessels to our terminals and third-party terminals. |
The level of profit in the supply and logistics segment is influenced by overall market structure and the degree of volatility in the crude oil market, as well as variable operating expenses. Forecasted operating results for the remainder of 2010 reflect the current market structure and seasonal, weather-related variations in LPG sales. The fourth quarter of 2010 reflects our expectation of normal winter weather for our LPG business. Variations in weather, market structure or volatility could cause actual results to differ materially from forecasted results. |
We forecast adjusted segment profit using the volume assumptions stated below, as well as estimates of unit margins, field operating costs, G&A expenses and carrying costs for contango inventory, based on current and anticipated market conditions. Actual volumes are influenced by temporary market-driven storage and withdrawal of oil, maintenance schedules at refineries, production declines, weather, and other external factors beyond our control. Field operating costs do not include depreciation. Realized unit margins for any given lease-gathered barrel could vary significantly based on a variety of factors including location, quality and contract structure. Accordingly, the projected segment profit per barrel can vary significantly even if aggregate volumes are in line with the forecasted levels. |
5
Actual | 2010 Guidance | |||||||||||||||
Six Months | Three Months | Three Months | Twelve Months | |||||||||||||
Ended | Ending | Ending | Ending | |||||||||||||
June 30, | September 30, | December 31, | December 31, | |||||||||||||
Average Daily Volumes (MBbl/d) |
||||||||||||||||
Crude Oil Lease Gathering Purchases |
611 | 625 | 610 | 614 | ||||||||||||
LPG Sales |
94 | 72 | 164 | 106 | ||||||||||||
Refined Products Sales |
41 | 48 | 58 | 47 | ||||||||||||
Waterborne foreign crude oil imported |
73 | 70 | 65 | 70 | ||||||||||||
819 | 815 | 897 | 837 | |||||||||||||
Segment Profit per Barrel ($/Bbl) |
||||||||||||||||
Excluding Selected Items Impacting Comparability |
$ | 0.81 | $ | 0.60 | 1 | $ | 0.95 | 1 | $ | 0.78 | 1 | |||||
1 | Mid-point of guidance. |
3. | Depreciation and Amortization. We forecast depreciation and amortization based on our existing depreciable assets, forecasted capital expenditures and projected in-service dates. Depreciation may vary during any one period due to gains and losses on intermittent sales of assets, asset retirement obligations, asset impairments or foreign exchange rates. | |
4. | Acquisitions and Other Capital Expenditures. Although acquisitions constitute a key element of our growth strategy, the forecasted results and associated estimates do not include any forecasts for acquisitions to which we may commit after the date hereof. We forecast capital expenditures during calendar 2010 to be approximately $360 million for expansion projects with an additional $85 million for maintenance capital projects. During the first six months of 2010, we spent $163 million and $33 million, respectively, for expansion and maintenance projects. Following are some of the more notable projects and forecasted expenditures for the year ending December 31, 2010: |
Calendar 2010 | ||||
(in millions) | ||||
Expansion Capital |
||||
PAA Natural Gas Storage |
95 | |||
Patoka Phase III |
18 | |||
West Texas gathering lines |
18 | |||
Cushing Phase VII |
17 | |||
Edmonton land purchase |
16 | |||
St. James Phase III |
15 | |||
Cushing Phase VIII |
15 | |||
Wichita Falls tanks |
11 | |||
Other projects (1) |
155 | |||
360 | ||||
Maintenance Capital |
85 | |||
Total Projected Capital Expenditures (excluding acquisitions) |
445 | |||
(1) | Primarily pipeline connections, upgrades and truck stations, new tank construction and refurbishing, and carry-over of projects started in 2009. |
6
5. | Capital Structure. This guidance is based on our capital structure as of June 30, 2010, as adjusted to give effect to the issuance on July 14, 2010 of $400 million of 3.95% 5-year senior notes as well as the anticipated redemption in September of our $175 million 6.25% senior notes due 2015. | |
6. | Interest Expense. Debt balances are projected based on estimated cash flows, estimated distribution rates, estimated capital expenditures for maintenance and expansion projects, expected timing of collections and payments, and forecasted levels of inventory and other working capital sources and uses. Interest rate assumptions for variable rate debt are based on the current forward LIBOR curve. | |
Included in interest expense are commitment fees, amortization of long-term debt discounts or premiums, deferred amounts associated with terminated interest-rate hedges and interest on short-term debt for non-contango inventory (primarily hedged LPG inventory and New York Mercantile Exchange and IntercontinentalExchange margin deposits). Interest expense is net of amounts capitalized for major expansion capital projects and does not include interest on borrowings for inventory stored in a contango market. We treat interest on contango-related borrowings as carrying costs of crude oil and include it in purchases and related costs. | ||
7. | Net Income per Unit. Basic net income per limited partner unit is calculated by dividing net income allocated to limited partners by the basic weighted average units outstanding during the period. |
Actual | Guidance1 | |||||||||||||||||||||||||||
6 Months | 3 Months Ending | 3 Months Ending | 12 Months Ending | |||||||||||||||||||||||||
Ended | September 30, 2010 | December 31, 2010 | December 31, 2010 | |||||||||||||||||||||||||
6/30/2010 | Low | High | Low | High | Low | High | ||||||||||||||||||||||
Numerator for basic and diluted earnings per limited partner unit: |
||||||||||||||||||||||||||||
Net Income attributable to Plains |
$ | 282 | $ | 92 | $ | 122 | $ | 134 | $ | 164 | $ | 508 | $ | 568 | ||||||||||||||
Less: General partners incentive distribution paid (1) |
(77 | ) | (40 | ) | (40 | ) | (42 | ) | (42 | ) | (159 | ) | (159 | ) | ||||||||||||||
Subtotal |
205 | 52 | 82 | 92 | 122 | 349 | 409 | |||||||||||||||||||||
Less: General partner 2% ownership (1) |
(4 | ) | (2 | ) | (2 | ) | (2 | ) | (2 | ) | (7 | ) | (8 | ) | ||||||||||||||
Net income available to limited partners |
201 | 51 | 80 | 90 | 120 | 342 | 401 | |||||||||||||||||||||
Adjustment in accordance with application of the two-class
method for MLPs (1) |
(3 | ) | (2 | ) | (2 | ) | (1 | ) | (2 | ) | (6 | ) | (7 | ) | ||||||||||||||
Net income available to limited partners in accordance with
application of the two-class method for MLPs |
$ | 198 | $ | 49 | $ | 78 | $ | 89 | $ | 118 | $ | 336 | $ | 394 | ||||||||||||||
Denominator: |
||||||||||||||||||||||||||||
Basic weighted average number of limited partner units |
136 | 136 | 136 | 136 | 136 | 136 | 136 | |||||||||||||||||||||
Effect of dilutive securities: |
||||||||||||||||||||||||||||
Weighted average LTIP units |
1 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||||||||||||
Diluted weighted average number of limited partner units |
137 | 137 | 137 | 137 | 137 | 137 | 137 | |||||||||||||||||||||
Basic net income per limited partner unit |
$ | 1.45 | $ | 0.36 | $ | 0.57 | $ | 0.65 | $ | 0.87 | $ | 2.47 | $ | 2.90 | ||||||||||||||
Diluted net income per limited partner unit |
$ | 1.45 | $ | 0.35 | $ | 0.57 | $ | 0.65 | $ | 0.86 | $ | 2.46 | $ | 2.90 | ||||||||||||||
(1) | We calculate net income to our general partner based on the distribution paid during the current quarter (including the incentive distribution interest in excess of the 2% general partner interest). However, FASB guidance requires that the distribution pertaining to the current periods net income, which is to be paid in the subsequent quarter, be utilized within the earnings per unit calculation. After adjusting for this distribution, the remaining undistributed earnings or excess distribution over earnings, if any, are allocated to the general partner and limited partners in accordance with the contractual terms of the partnership agreement for earnings per unit calculation purposes. We reflect the impact of the difference in (i) the distribution utilized and (ii) the calculation of the excess 2% general partner interest as the Adjustment in accordance with application of the two-class method for MLPs. |
In conjunction with the Pacific, Rainbow and PNGS acquisitions, our general partner reduced the amounts due it as incentive distributions by an aggregate amount of $83 million. Approximately $68.75 million of this reduction was realized as of June 30, 2010. Incentive distributions will be reduced by $7.0 million for the balance of 2010 ($3.75 million and $3.25 million, respectively, for third quarter and fourth quarter 2010) and $7.25 million in 2011. | ||
The relative amount of the incentive distribution varies directionally with the number of units outstanding and the level of the distribution on the units. Based on the current number of units outstanding, each $0.05 per unit annual increase or decrease in the distribution relative to forecasted amounts decreases or increases net income available for limited partners by approximately $7.0 million ($0.05 per unit) on an annualized basis. |
7
8. | Equity Compensation Plans. The majority of grants outstanding under our equity compensation plans (LTIP and Class B units) contain vesting criteria that are based on a combination of performance benchmarks and service period. The grants will vest in various percentages, typically on the later to occur of specified vesting dates and the dates on which minimum distribution levels are reached. Among the various grants outstanding as of August 4, 2010, estimated vesting dates range from August 2010 to May 2019 and annualized distribution levels range from $3.50 to $4.50. For some awards, a percentage of any units remaining unvested as of a date certain will vest on such date and all others will be forfeited. | |
On July 13, 2010, we declared an annualized distribution of $3.77 payable on August 13, 2010 to our unitholders of record as of August 3, 2010. We have made the assessment that a $3.90 distribution level is probable of occurring and accordingly, for grants that vest at annualized distribution levels of $3.90 or less, guidance includes an accrual over the applicable service period at an assumed market price of $59.00 per unit as well as the fair value associated with awards that will vest on a date certain. The actual amount of equity compensation expense amortization in any given period will be directly influenced by (i) our unit price at the end of each reporting period, (ii) our unit price on the vesting date, (iii) the amount of the amortization in the early years, (iv) the probability assessment of achieving future distribution rates, and (v) new equity compensation award grants. For example, a $3.00 change in the unit price assumption at September 30, 2010 would change the third-quarter equity compensation expense by approximately $5 million. Therefore, actual net income could differ materially from our projections. Similarly, if an assessment was made that a $4.00 distribution level was probable, third-quarter equity compensation expense would increase by approximately $27 million (approximately $26 million for the cumulative effect of prior service periods and approximately $1 million for the current service period amortization). | ||
9. | Reconciliation of Net Income to EBIT and EBITDA. The following table reconciles net income to EBIT and EBITDA, for the three-month guidance periods ending September 30 and December 31, 2010 and twelve-month guidance period ending December 31, 2010. |
Guidance | ||||||||||||||||||||||||
3 Months Ending | 3 Months Ending | 12 Months Ending | ||||||||||||||||||||||
September 30, 2010 | December 31, 2010 | December 31, 2010 | ||||||||||||||||||||||
Low | High | Low | High | Low | High | |||||||||||||||||||
Reconciliation to EBITDA |
||||||||||||||||||||||||
Net Income |
$ | 95 | $ | 125 | $ | 137 | $ | 167 | $ | 516 | $ | 576 | ||||||||||||
Interest expense |
67 | 65 | 64 | 62 | 251 | 247 | ||||||||||||||||||
Income tax expense |
1 | | 1 | | 2 | | ||||||||||||||||||
EBIT |
163 | 190 | 202 | 229 | 769 | 823 | ||||||||||||||||||
Depreciation and amortization |
63 | 61 | 61 | 59 | 255 | 251 | ||||||||||||||||||
EBITDA |
$ | 226 | $ | 251 | $ | 263 | $ | 288 | $ | 1,024 | $ | 1,074 | ||||||||||||
8
| failure to implement or capitalize on planned internal growth projects; | |
| maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties; | |
| continued creditworthiness of, and performance by, our counterparties, including financial institutions and trading companies with which we do business; | |
| the effectiveness of our risk management activities; | |
| environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves; | |
| abrupt or severe declines or interruptions in outer continental shelf production located offshore California and transported on our pipeline systems; | |
| shortages or cost increases of power supplies, materials or labor; | |
| the availability of adequate third-party production volumes for transportation and marketing in the areas in which we operate and other factors that could cause declines in volumes shipped on our pipelines by us and third-party shippers, such as declines in production from existing oil and gas reserves or failure to develop additional oil and gas reserves; | |
| fluctuations in refinery capacity in areas supplied by our mainlines and other factors affecting demand for various grades of crude oil, refined products and natural gas and resulting changes in pricing conditions or transportation throughput requirements; | |
| the availability of, and our ability to consummate, acquisition or combination opportunities, | |
| our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness; | |
| the successful integration and future performance of acquired assets or businesses and the risks associated with operating in lines of business that are distinct and separate from our historical operations; | |
| unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof); | |
| the impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations; | |
| the effects of competition; | |
| interruptions in service and fluctuations in tariffs or volumes on third-party pipelines; | |
| increased costs or lack of availability of insurance; | |
| fluctuations in the debt and equity markets, including the price of our units at the time of vesting under our long-term incentive plans; |
9
| the currency exchange rate of the Canadian dollar; | |
| weather interference with business operations or project construction; | |
| risks related to the development and operation of natural gas storage facilities; | |
| future developments and circumstances at the time distributions are declared; | |
| general economic, market or business conditions and the amplification of other risks caused by volatile financial markets, capital constraints and pervasive liquidity concerns; and | |
| other factors and uncertainties inherent in the transportation, storage, terminalling and marketing of crude oil, refined products and liquefied petroleum gas and other natural gas related petroleum products. |
10
PLAINS ALL AMERICAN PIPELINE, L.P. |
||||
By: | PAA GP LLC, its general partner | |||
By: | PLAINS AAP, L. P., its sole member | |||
By: | PLAINS ALL AMERICAN GP LLC, its general partner | |||
Date: August 4, 2010 | By: | /s/ Charles Kingswell-Smith | ||
Name: | Charles Kingswell-Smith | |||
Title: | Vice President and Treasurer | |||
11
Contacts:
|
Roy I. Lamoreaux | Al Swanson | ||
Director, Investor Relations | Senior Vice President, CFO | |||
713/646-4222 800/564-3036 | 713/646-4455 800/564-3036 |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Selected
Items Impacting Comparability Income / (Expense): |
||||||||||||||||
Equity compensation charge (1) |
$ | (9 | ) | $ | (15 | ) | $ | (24 | ) | $ | (25 | ) | ||||
Inventory valuation adjustments net of gains/(losses) from related derivative activities (2) |
(1 | ) | 1 | (1 | ) | 24 | ||||||||||
Gains/(losses) from other derivative activities (2) (3) |
22 | 18 | 41 | 44 | ||||||||||||
PNGS contingent consideration fair value adjustment |
(1 | ) | | (2 | ) | | ||||||||||
Net gain on foreign currency revaluation |
| 2 | | 12 | ||||||||||||
Selected items impacting comparability |
11 | 6 | 14 | 55 | ||||||||||||
Less: GP 2% portion of selected items impacting comparability |
| | | (1 | ) | |||||||||||
LP 98% portion of selected items impacting comparability |
$ | 11 | $ | 6 | $ | 14 | $ | 54 | ||||||||
Impact to basic net income per limited partner unit |
$ | 0.08 | $ | 0.05 | $ | 0.10 | $ | 0.43 | ||||||||
Impact to diluted net income per limited partner unit |
$ | 0.08 | $ | 0.04 | $ | 0.11 | $ | 0.43 | ||||||||
(1) | The equity compensation benefits and charges for the three and six months ended June 30, 2010 and 2009 exclude the portion of the equity compensation expense represented by grants under the LTIP Plans that, pursuant to the terms of the grant, will be settled in cash only and have no impact on diluted units. The portion of the equity compensation expense attributable to the cash portion of the LTIP Plans is approximately $4 million for each of the three month periods ended June 30, 2010 and 2009, and approximately $9 million and $5 million for the six months ended June 30, 2010 and 2009, respectively. | |
(2) | Gains and losses from derivative activities related to revalued inventory are included in the line item Inventory valuation adjustments net of gains/(losses) from related derivative activities; gains and losses from derivative activities not related to revalued inventory are included in the line item Gains/(losses) from other derivative activities. | |
(3) | Gains and losses from other derivative activities for the three-month periods ended June 30, 2010 and 2009 include gains of approximately $2 million and losses of approximately $3 million, respectively, related to interest rate derivatives, which are included in other income, net and interest expense, but do not impact segment profit. Gains and losses from other derivative activities for both the six month periods ended June 30, 2010 and 2009 include gains of approximately $3 million and losses of less than $1 million, respectively, related to interest rate derivatives, which are included in other income, net and interest expense, but do not impact segment profit. |
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||
June 30, 2010 | June 30, 2009 | ||||||||||||||||||||||||
Supply & | Supply & | ||||||||||||||||||||||||
Transportation | Facilities | Logistics | Transportation | Facilities | Logistics | ||||||||||||||||||||
Revenues (1) |
$ | 259 | $ | 121 | $ | 5,901 | $ | 238 | $ | 85 | $ | 4,099 | |||||||||||||
Purchases and related costs (1) |
(18 | ) | (5 | ) | (5,773 | ) | (16 | ) | | (3,951 | ) | ||||||||||||||
Field operating costs (excluding equity compensation charge) (1) |
(88 | ) | (34 | ) | (49 | ) | (86 | ) | (27 | ) | (47 | ) | |||||||||||||
Equity compensation charge operations |
(2 | ) | | | (2 | ) | | | |||||||||||||||||
Segment G&A expenses (excluding equity compensation charge) (2) |
(17 | ) | (9 | ) | (18 | ) | (14 | ) | (6 | ) | (17 | ) | |||||||||||||
Equity compensation charge general and administrative |
(5 | ) | (3 | ) | (4 | ) | (8 | ) | (3 | ) | (6 | ) | |||||||||||||
Equity earnings in unconsolidated entities |
1 | | | 2 | 3 | | |||||||||||||||||||
Reported segment profit |
$ | 130 | $ | 70 | $ | 57 | $ | 114 | $ | 52 | $ | 78 | |||||||||||||
Selected items impacting comparability of segment profit: |
|||||||||||||||||||||||||
Equity compensation charge (3) |
5 | 2 | 2 | 8 | 2 | 5 | |||||||||||||||||||
Inventory valuation adjustments net of (gains)/losses from related
derivative activities (4) |
| | 1 | | | (1 | ) | ||||||||||||||||||
(Gains)/losses from other derivative activities (4) (5) |
| | (20 | ) | | | (21 | ) | |||||||||||||||||
Net (gain)/loss on foreign currency revaluation |
| | | | | (2 | ) | ||||||||||||||||||
Subtotal |
5 | 2 | (17 | ) | 8 | 2 | (19 | ) | |||||||||||||||||
Segment profit excluding selected items impacting comparability |
$ | 135 | $ | 72 | $ | 40 | $ | 122 | $ | 54 | $ | 59 | |||||||||||||
Maintenance capital |
$ | 15 | $ | 5 | $ | 2 | $ | 16 | $ | 3 | $ | 3 | |||||||||||||
Six Months Ended | Six Months Ended | ||||||||||||||||||||||||
June 30, 2010 | June 30, 2009 | ||||||||||||||||||||||||
Supply & | Supply & | ||||||||||||||||||||||||
Transportation | Facilities | Logistics | Transportation | Facilities | Logistics | ||||||||||||||||||||
Revenues (1) |
$ | 509 | $ | 235 | $ | 11,814 | $ | 464 | $ | 162 | $ | 7,231 | |||||||||||||
Purchases and related costs (1) |
(35 | ) | (12 | ) | (11,522 | ) | (32 | ) | | (6,854 | ) | ||||||||||||||
Field operating costs (excluding equity compensation charge) (1) |
(170 | ) | (68 | ) | (94 | ) | (163 | ) | (54 | ) | (96 | ) | |||||||||||||
Equity compensation charge operations |
(4 | ) | (1 | ) | (1 | ) | (4 | ) | | | |||||||||||||||
Segment G&A expenses (excluding equity compensation charge) (2) |
(33 | ) | (20 | ) | (37 | ) | (30 | ) | (11 | ) | (33 | ) | |||||||||||||
Equity compensation charge general and administrative |
(12 | ) | (5 | ) | (10 | ) | (12 | ) | (4 | ) | (10 | ) | |||||||||||||
Equity earnings in unconsolidated entities |
2 | | | 3 | 5 | | |||||||||||||||||||
Reported segment profit |
$ | 257 | $ | 129 | $ | 150 | $ | 226 | $ | 98 | $ | 238 | |||||||||||||
Selected items impacting comparability of segment profit: |
|||||||||||||||||||||||||
Equity compensation charge (3) |
12 | 5 | 7 | 13 | 4 | 8 | |||||||||||||||||||
Inventory valuation adjustments net of (gains)/losses from related
derivative activities (4) |
| | 1 | | | (24 | ) | ||||||||||||||||||
(Gains)/losses from other derivative activities (4)(5) |
| | (38 | ) | | | (44 | ) | |||||||||||||||||
Net (gain)/loss on foreign currency revaluation |
| | | | | (12 | ) | ||||||||||||||||||
Subtotal |
12 | 5 | (30 | ) | 13 | 4 | (72 | ) | |||||||||||||||||
Segment profit excluding selected items impacting comparability |
$ | 269 | $ | 134 | $ | 120 | $ | 239 | $ | 102 | $ | 166 | |||||||||||||
Maintenance capital |
$ | 22 | $ | 8 | $ | 3 | $ | 30 | $ | 9 | $ | 4 | |||||||||||||
(1) | Includes intersegment amounts. | |
(2) | Segment general and administrative expenses (G&A) reflect direct costs attributable to each segment and an allocation of other expenses to the segments based on the business activities that existed at that time. The proportional allocations by segment require judgment by management and will continue to be based on the business activities that exist during each period. | |
(3) | The equity compensation benefits and charges for the three and six months ended June 30, 2010 and 2009 exclude the portion of the equity compensation expense represented by grants under the LTIP Plans that, pursuant to the terms of the grant, will be settled in cash only and have no impact on diluted units. The portion of the equity compensation expense attributable to the cash portion of the LTIP Plans is approximately $4 million for each of the three month periods ended June 30, 2010 and 2009, and approximately $9 million and $5 million for the six months ended June 30, 2010 and 2009, respectively. | |
(4) | Gains and losses from derivative activities related to revalued inventory are included in the line item Inventory valuation adjustments net of (gains)/losses from related derivative activities; gains and losses from derivative activities not related to revalued inventory are included in the line item (Gains)/losses from other derivative activities. | |
(5) | Gains and losses from other derivative activities for the three-month periods ended June 30, 2010 and 2009 include gains of approximately $2 million and losses of approximately $3 million, respectively, related to interest rate derivatives, which are included in other income, net and interest expense, but do not impact segment profit. Gains and losses from other derivative activities for both the six month periods ended June 30, 2010 and 2009 include gains of approximately $3 million and losses of less than $1 million, respectively, related to interest rate derivatives, which are included in other income, net and interest expense, but do not impact segment profit. |
1. | The Partnerships second-quarter 2010 performance; | ||
2. | The status of major expansion projects; | ||
3. | Capitalization and liquidity; | ||
4. | Financial and operating guidance for the third quarter and full year 2010; and | ||
5. | The Partnerships outlook for the future. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
REVENUES |
$ | 6,124 | $ | 4,282 | $ | 12,248 | $ | 7,585 | ||||||||
COSTS AND EXPENSES |
||||||||||||||||
Purchases and related costs |
5,641 | 3,829 | 11,263 | 6,619 | ||||||||||||
Field operating costs |
171 | 160 | 334 | 312 | ||||||||||||
General and administrative expenses |
56 | 54 | 117 | 100 | ||||||||||||
Depreciation and amortization |
64 | 56 | 131 | 114 | ||||||||||||
Total costs and expenses |
5,932 | 4,099 | 11,845 | 7,145 | ||||||||||||
OPERATING INCOME |
192 | 183 | 403 | 440 | ||||||||||||
OTHER INCOME/(EXPENSE) |
||||||||||||||||
Equity earnings in unconsolidated entities |
1 | 5 | 2 | 8 | ||||||||||||
Interest expense |
(62 | ) | (56 | ) | (120 | ) | (107 | ) | ||||||||
Other income, net |
2 | 2 | (1 | ) | 5 | |||||||||||
INCOME BEFORE TAX |
133 | 134 | 284 | 346 | ||||||||||||
Current income tax (expense)/benefit |
1 | | (1 | ) | (2 | ) | ||||||||||
Deferred income tax (expense)/benefit |
(1 | ) | 2 | 1 | 3 | |||||||||||
NET INCOME |
133 | 136 | 284 | 347 | ||||||||||||
Less: Net income attributable to noncontrolling interests |
(2 | ) | | (2 | ) | | ||||||||||
NET INCOME ATTRIBUTABLE TO PLAINS |
$ | 131 | $ | 136 | $ | 282 | $ | 347 | ||||||||
NET INCOME: |
||||||||||||||||
LIMITED PARTNERS |
$ | 90 | $ | 102 | $ | 201 | $ | 282 | ||||||||
GENERAL PARTNER |
$ | 41 | $ | 34 | $ | 81 | $ | 65 | ||||||||
BASIC NET INCOME PER LIMITED PARTNER UNIT |
$ | 0.65 | $ | 0.79 | $ | 1.45 | $ | 2.20 | ||||||||
DILUTED NET INCOME PER LIMITED PARTNER UNIT |
$ | 0.65 | $ | 0.78 | $ | 1.45 | $ | 2.18 | ||||||||
BASIC WEIGHTED AVERAGE UNITS OUTSTANDING |
136 | 129 | 136 | 126 | ||||||||||||
DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING |
137 | 130 | 137 | 127 | ||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
OPERATING DATA(1) |
||||||||||||||||
Transportation activities (Average Daily Volumes, thousands of barrels): |
||||||||||||||||
Tariff activities |
||||||||||||||||
All American |
43 | 42 | 41 | 39 | ||||||||||||
Basin |
369 | 440 | 363 | 417 | ||||||||||||
Capline |
246 | 204 | 203 | 205 | ||||||||||||
Line 63/Line 2000 |
112 | 145 | 111 | 133 | ||||||||||||
Salt Lake City Area Systems (2) |
136 | 139 | 132 | 121 | ||||||||||||
West Texas/New Mexico Area Systems (2) |
387 | 374 | 376 | 384 | ||||||||||||
Manito |
60 | 61 | 60 | 63 | ||||||||||||
Rainbow |
198 | 181 | 195 | 188 | ||||||||||||
Rangeland |
54 | 53 | 51 | 56 | ||||||||||||
Refined products |
126 | 91 | 121 | 94 | ||||||||||||
Other |
1,256 | 1,260 | 1,193 | 1,201 | ||||||||||||
Tariff activities total |
2,987 | 2,990 | 2,846 | 2,901 | ||||||||||||
Trucking |
95 | 84 | 92 | 86 | ||||||||||||
Transportation activities total |
3,082 | 3,074 | 2,938 | 2,987 | ||||||||||||
Facilities activities (Average Monthly Volumes): |
||||||||||||||||
Crude oil, refined products, and LPG storage (average monthly capacity in millions of barrels) |
61 | 56 | 60 | 55 | ||||||||||||
Natural gas storage (average monthly capacity in billions of cubic feet) |
49 | 20 | 45 | 18 | ||||||||||||
LPG processing (average throughput in thousands of barrels per day) |
14 | 17 | 13 | 16 | ||||||||||||
Facilities activities total (average monthly capacity in millions of barrels) (3) |
70 | 60 | 68 | 59 | ||||||||||||
Supply & Logistics activities (Average Daily Volumes, thousands of barrels): |
||||||||||||||||
Crude oil lease gathering purchases |
620 | 623 | 611 | 627 | ||||||||||||
LPG sales |
54 | 60 | 94 | 102 | ||||||||||||
Waterborne foreign crude oil imported |
74 | 57 | 73 | 57 | ||||||||||||
Refined products |
42 | 36 | 41 | 36 | ||||||||||||
Supply & Logistics activities total |
790 | 776 | 819 | 822 | ||||||||||||
(1) | Volumes associated with acquisitions represent total volumes for the number of days we actually owned the assets divided by the number of days in the period. | |
(2) | The aggregate of multiple systems in the respective areas. | |
(3) | Facilities total is calculated as the sum of: (i) crude oil, refined products and LPG storage capacity; (ii) natural gas storage capacity divided by 6 to account for the 6:1 mcf of gas to crude oil barrel ratio; and (iii) LPG processing volumes multiplied by the number of days in the period and divided by the number of months in the period. |
June 30, | December 31, | |||||||
2010 | 2009 | |||||||
ASSETS |
||||||||
Current assets |
$ | 3,498 | $ | 3,658 | ||||
Property and equipment, net |
6,410 | 6,340 | ||||||
Linefill and base gas |
504 | 501 | ||||||
Long-term inventory |
118 | 121 | ||||||
Goodwill |
1,285 | 1,287 | ||||||
Other long-term assets, net |
553 | 451 | ||||||
Total assets |
$ | 12,368 | $ | 12,358 | ||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Current liabilities |
$ | 3,377 | $ | 3,782 | ||||
Long-term debt under credit facilities and other |
213 | 6 | ||||||
Senior notes, net of unamortized discount |
4,137 | 4,136 | ||||||
Other long-term liabilities and net deferred credits |
226 | 275 | ||||||
Total liabilities |
7,953 | 8,199 | ||||||
Partners capital excluding noncontrolling interests |
4,184 | 4,096 | ||||||
Noncontrolling interests |
231 | 63 | ||||||
Total partners capital |
4,415 | 4,159 | ||||||
Total liabilities and partners capital |
$ | 12,368 | $ | 12,358 | ||||
June 30, | ||||||||||||
June 30, | 2010 | |||||||||||
2010 | Adjustment(1) | Adjusted | ||||||||||
Short-term debt |
$ | 1,025 | $ | 500 | $ | 1,525 | ||||||
Long-term debt |
4,350 | (500 | ) | 3,850 | ||||||||
Total debt |
$ | 5,375 | $ | | $ | 5,375 | ||||||
Long-term debt |
4,350 | (500 | ) | 3,850 | ||||||||
Partners capital |
4,415 | | 4,415 | |||||||||
Total book capitalization |
$ | 8,765 | $ | (500 | ) | $ | 8,265 | |||||
Total book capitalization including short-term debt |
$ | 9,790 | $ | | $ | 9,790 | ||||||
Long-term debt to total book capitalization |
50 | % | 47 | % | ||||||||
Total debt to total book capitalization including short-term debt |
55 | % | 55 | % |
(1) | The adjustment represents the portion of the 4.25% senior notes due September 2012 that has been used to fund hedged inventory and would be classified as short-term debt if funded on our credit facilities. These notes were issued in July 2009 and the proceeds are being used to supplement capital available from our hedged inventory facility. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Numerator for basic and diluted earnings per limited partner unit: |
||||||||||||||||
Net Income Attributable to Plains |
$ | 131 | $ | 136 | $ | 282 | $ | 347 | ||||||||
Less: General partners incentive distribution paid (1) |
(39 | ) | (32 | ) | (77 | ) | (60 | ) | ||||||||
Subtotal |
92 | 104 | 205 | 287 | ||||||||||||
Less: General partner 2% ownership (1) |
(2 | ) | (2 | ) | (4 | ) | (5 | ) | ||||||||
Net income available to limited partners |
90 | 102 | 201 | 282 | ||||||||||||
Adjustment in accordance with application of the two-class method for MLPs (1) |
(1 | ) | | (3 | ) | (5 | ) | |||||||||
Net income available to limited partners in accordance with application of the two-class method for MLPs (1) |
$ | 89 | $ | 102 | $ | 198 | $ | 277 | ||||||||
Denominator: |
||||||||||||||||
Basic weighted average number of limited partner units outstanding |
136 | 129 | 136 | 126 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Weighted average LTIP units |
1 | 1 | 1 | 1 | ||||||||||||
Diluted weighted average number of limited partner units outstanding |
137 | 130 | 137 | 127 | ||||||||||||
Basic net income per limited partner unit |
$ | 0.65 | $ | 0.79 | $ | 1.45 | $ | 2.20 | ||||||||
Diluted net income per limited partner unit |
$ | 0.65 | $ | 0.78 | $ | 1.45 | $ | 2.18 | ||||||||
(1) | We calculate net income available to limited partners based on the distribution paid during the current quarter (including the incentive distribution interest in excess of the 2% general partner interest). However, FASB guidance requires that the distribution pertaining to the current periods net income, which is to be paid in the subsequent quarter, be utilized in the earnings per unit calculation. After adjusting for this distribution, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner and limited partners in accordance with the contractual terms of the partnership agreement for earnings per unit calculation purposes. We reflect the impact of the difference in (i) the distribution utilized and (ii) the calculation of the excess 2% general partner interest as the Adjustment in accordance with application of the two-class method for MLPs. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net income to earnings before interest, taxes, depreciation and amortization (EBITDA) and
excluding selected items impacting comparability (Adjusted EBITDA) reconciliations |
||||||||||||||||
Net Income |
$ | 133 | $ | 136 | $ | 284 | $ | 347 | ||||||||
Add: Interest expense |
62 | 56 | 120 | 107 | ||||||||||||
Add: Income tax expense |
| (2 | ) | | (1 | ) | ||||||||||
Add: Depreciation and amortization |
64 | 56 | 131 | 114 | ||||||||||||
EBITDA |
259 | 246 | 535 | 567 | ||||||||||||
Selected items impacting comparability |
(11 | ) | (6 | ) | (14 | ) | (55 | ) | ||||||||
Adjusted EBITDA |
$ | 248 | $ | 240 | $ | 521 | $ | 512 | ||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Adjusted
EBITDA to Distributable Cash Flow (DCF) |
||||||||||||||||
Adjusted EBITDA |
$ | 248 | $ | 240 | $ | 521 | $ | 512 | ||||||||
Interest expense |
(62 | ) | (56 | ) | (120 | ) | (107 | ) | ||||||||
Maintenance capital |
(22 | ) | (22 | ) | (33 | ) | (43 | ) | ||||||||
Current income tax (expense)/benefit |
1 | | (1 | ) | (2 | ) | ||||||||||
Equity earnings in unconsolidated entities, net of distributions |
| (2 | ) | 1 | (3 | ) | ||||||||||
Distribution to noncontrolling interests (1) |
(4 | ) | | (5 | ) | | ||||||||||
DCF |
$ | 161 | $ | 160 | $ | 363 | $ | 357 | ||||||||
(1) | Includes distributions that are declared in the current quarter and are to be paid in the subsequent quarter. |
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Cash flow from operating activities reconciliation |
||||||||||||||||
EBITDA |
$ | 259 | $ | 246 | $ | 535 | $ | 567 | ||||||||
Current income tax (expense)/benefit |
1 | | (1 | ) | (2 | ) | ||||||||||
Interest expense |
(62 | ) | (56 | ) | (120 | ) | (107 | ) | ||||||||
Net change in assets and liabilities, net of acquisitions |
(319 | ) | (400 | ) | (164 | ) | (201 | ) | ||||||||
Other items to reconcile to cash flows from operating activities: |
||||||||||||||||
Equity compensation charge |
14 | 19 | 33 | 30 | ||||||||||||
Net cash provided by/(used in) operating activities |
$ | (107 | ) | $ | (191 | ) | $ | 283 | $ | 287 | ||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net income and earnings per limited partner unit excluding
selected items impacting comparability |
||||||||||||||||
Net Income Attributable to Plains |
$ | 131 | $ | 136 | $ | 282 | $ | 347 | ||||||||
Selected items impacting comparability |
(11 | ) | (6 | ) | (14 | ) | (55 | ) | ||||||||
Adjusted Net Income Attributable to Plains |
$ | 120 | $ | 130 | $ | 268 | $ | 292 | ||||||||
Net income available to limited partners in accordance with application of the two-class method for MLPs |
$ | 89 | $ | 102 | $ | 198 | $ | 277 | ||||||||
Limited partners 98% of selected items impacting comparability |
(11 | ) | (6 | ) | (14 | ) | (54 | ) | ||||||||
Adjusted limited partners net income |
$ | 78 | $ | 96 | $ | 184 | $ | 223 | ||||||||
Adjusted basic net income per limited partner unit |
$ | 0.57 | $ | 0.74 | $ | 1.35 | $ | 1.77 | ||||||||
Adjusted diluted net income per limited partner unit |
$ | 0.57 | $ | 0.74 | $ | 1.34 | $ | 1.75 | ||||||||
Basic weighted average units outstanding |
136 | 129 | 136 | 126 | ||||||||||||
Diluted weighted average units outstanding |
137 | 130 | 137 | 127 | ||||||||||||