UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) November 5, 2014
Plains All American Pipeline, L.P.
(Exact name of registrant as specified in its charter)
DELAWARE |
|
1-14569 |
|
76-0582150 |
(State or other jurisdiction of |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
333 Clay Street, Suite 1600, Houston, Texas 77002
(Address of principal executive offices) (Zip Code)
Registrants telephone number, including area code: 713-646-4100
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
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
(d) Exhibit 99.1 Press Release dated November 5, 2014
Item 2.02 and Item 7.01. Results of Operations and Financial Condition; Regulation FD Disclosure
Plains All American Pipeline, L.P. (the Partnership) today issued a press release reporting its third-quarter 2014 results. We are furnishing the press release, attached as Exhibit 99.1, pursuant to Item 2.02 and Item 7.01 of Form 8-K. Pursuant to Item 7.01, we are also providing detailed guidance for financial performance for the fourth quarter and full year 2014 as well as preliminary guidance for calendar year 2015. In accordance with General Instruction B.2. of Form 8-K, the information presented herein under Item 2.02 and Item 7.01 shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), nor shall it be deemed incorporated by reference in any filing under the Exchange Act or Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.
Disclosure of Fourth Quarter 2014 Guidance and Full Year 2015 Preliminary Guidance
We based our guidance for the three-month period ending December 31, 2014 on assumptions and estimates that we believe are reasonable, given our assessment of historical trends (modified for changes in market conditions), business cycles and other reasonably available information. Projections covering multi-quarter periods contemplate inter-period changes in future performance resulting from new expansion projects, seasonal operational changes (such as NGL sales) and acquisition synergies. Our 2014 guidance and our preliminary 2015 guidance do not include the impact of any pending or future acquisitions. Our assumptions and future performance, however, are both subject to a wide range of business risks and uncertainties, so we can provide no assurance that actual performance will fall within the guidance ranges. Please refer to information under the caption Forward-Looking Statements and Associated Risks below. These risks and uncertainties, as well as other unforeseeable risks and uncertainties, could cause our actual results to differ materially from those in the following table. The operating and financial guidance provided below is given as of the date hereof, based on information known to us as of November 4, 2014. We undertake no obligation to publicly update or revise any forward-looking statements.
To supplement our financial information presented in accordance with GAAP, management uses additional measures known as non-GAAP financial measures in its evaluation of past performance and prospects for the future. Management believes that the presentation of such additional financial measures provides useful information to investors regarding our financial condition and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide additional information about our core operations and ability to generate and distribute cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) present measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations. EBITDA (as defined below in Note 1 to the Operating and Financial Guidance table) is a non-GAAP financial measure. Net income represents one of the two most directly comparable GAAP measures to EBITDA. In Note 9 below, we reconcile net income to EBITDA and adjusted EBITDA for the 2014 guidance periods presented. Cash flows from operating activities is the other most comparable GAAP measure. We do not, however, reconcile cash flows from operating activities to EBITDA, because such reconciliations are impractical for forecasted periods. We encourage you to visit our website at www.plainsallamerican.com (in particular the section under Investor Relations entitled Guidance and Non-GAAP Reconciliations), which presents a historical reconciliation of EBITDA as well as certain other commonly used non-GAAP financial measures. These measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) the mark-to-market of derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), (iii) items that are not indicative of our core operating results and business outlook and/or (iv) other items that we believe should be excluded in understanding our core operating performance. We have defined all such items as Selected Items Impacting Comparability. Due to the nature of the selected items, certain selected items impacting comparability may impact certain non-GAAP financial measures, referred to as adjusted results, but not impact other non-GAAP financial measures.
Plains All American Pipeline, L.P.
Operating and Financial Guidance
(in millions, except per unit data)
|
|
Actual |
|
Guidance (a) |
| |||||||||||
|
|
9 Months |
|
3 Months Ending |
|
12 Months Ending |
| |||||||||
|
|
Ended |
|
Dec 31, 2014 |
|
Dec 31, 2014 |
| |||||||||
|
|
Sep 30, 2014 |
|
Low |
|
High |
|
Low |
|
High |
| |||||
Segment Profit |
|
|
|
|
|
|
|
|
|
|
| |||||
Net revenues (including equity earnings from unconsolidated entities) |
|
$ |
2,962 |
|
$ |
978 |
|
$ |
1,018 |
|
$ |
3,940 |
|
$ |
3,980 |
|
Field operating costs |
|
(1,078 |
) |
(368 |
) |
(361 |
) |
(1,446 |
) |
(1,439 |
) | |||||
General and administrative expenses |
|
(257 |
) |
(77 |
) |
(74 |
) |
(334 |
) |
(331 |
) | |||||
|
|
1,627 |
|
533 |
|
583 |
|
2,160 |
|
2,210 |
| |||||
Depreciation and amortization expense |
|
(293 |
) |
(104 |
) |
(100 |
) |
(397 |
) |
(393 |
) | |||||
Interest expense, net |
|
(246 |
) |
(93 |
) |
(89 |
) |
(339 |
) |
(335 |
) | |||||
Income tax expense |
|
(90 |
) |
(31 |
) |
(27 |
) |
(121 |
) |
(117 |
) | |||||
Other income / (expense), net |
|
(2 |
) |
|
|
|
|
(2 |
) |
(2 |
) | |||||
Net Income |
|
996 |
|
305 |
|
367 |
|
1,301 |
|
1,363 |
| |||||
Net income attributable to noncontrolling interests |
|
(2 |
) |
(1 |
) |
(1 |
) |
(3 |
) |
(3 |
) | |||||
Net Income Attributable to PAA |
|
$ |
994 |
|
$ |
304 |
|
$ |
366 |
|
$ |
1,298 |
|
$ |
1,360 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income to Limited Partners (b) |
|
$ |
630 |
|
$ |
171 |
|
$ |
232 |
|
$ |
801 |
|
$ |
862 |
|
Basic Net Income Per Limited Partner Unit (b) |
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted Average Units Outstanding |
|
365 |
|
373 |
|
373 |
|
367 |
|
367 |
| |||||
Net Income Per Unit |
|
$ |
1.71 |
|
$ |
0.46 |
|
$ |
0.62 |
|
$ |
2.17 |
|
$ |
2.33 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Diluted Net Income Per Limited Partner Unit (b) |
|
|
|
|
|
|
|
|
|
|
| |||||
Weighted Average Units Outstanding |
|
367 |
|
375 |
|
375 |
|
369 |
|
369 |
| |||||
Net Income Per Unit |
|
$ |
1.70 |
|
$ |
0.45 |
|
$ |
0.61 |
|
$ |
2.15 |
|
$ |
2.31 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
EBITDA |
|
$ |
1,625 |
|
$ |
533 |
|
$ |
583 |
|
$ |
2,158 |
|
$ |
2,208 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Items Impacting Comparability |
|
|
|
|
|
|
|
|
|
|
| |||||
Equity-indexed compensation expense |
|
$ |
(48 |
) |
$ |
(11 |
) |
$ |
(11 |
) |
$ |
(59 |
) |
$ |
(59 |
) |
Tax effect on selected items impacting comparability |
|
(10 |
) |
|
|
|
|
(10 |
) |
(10 |
) | |||||
Net gain / (loss) on foreign currency revaluation |
|
(10 |
) |
|
|
|
|
(10 |
) |
(10 |
) | |||||
Gains / (losses) from derivative activities net of inventory valuation adjustments |
|
77 |
|
|
|
|
|
77 |
|
77 |
| |||||
Selected Items Impacting Comparability of Net Income attributable to PAA |
|
$ |
9 |
|
$ |
(11 |
) |
$ |
(11 |
) |
$ |
(2 |
) |
$ |
(2 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Excluding Selected Items Impacting Comparability |
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted Segment Profit |
|
|
|
|
|
|
|
|
|
|
| |||||
Transportation |
|
$ |
680 |
|
$ |
256 |
|
$ |
266 |
|
$ |
936 |
|
$ |
946 |
|
Facilities |
|
446 |
|
142 |
|
152 |
|
588 |
|
598 |
| |||||
Supply and Logistics |
|
479 |
|
146 |
|
176 |
|
625 |
|
655 |
| |||||
Other income, net |
|
1 |
|
|
|
|
|
1 |
|
1 |
| |||||
Adjusted EBITDA |
|
$ |
1,606 |
|
$ |
544 |
|
$ |
594 |
|
$ |
2,150 |
|
$ |
2,200 |
|
Adjusted Net Income Attributable to PAA |
|
$ |
985 |
|
$ |
315 |
|
$ |
377 |
|
$ |
1,300 |
|
$ |
1,362 |
|
Basic Adjusted Net Income Per Limited Partner Unit (b) |
|
$ |
1.69 |
|
$ |
0.48 |
|
$ |
0.65 |
|
$ |
2.17 |
|
$ |
2.34 |
|
Diluted Adjusted Net Income Per Limited Partner Unit (b) |
|
$ |
1.68 |
|
$ |
0.48 |
|
$ |
0.64 |
|
$ |
2.16 |
|
$ |
2.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The assumed average foreign exchange rate is $1.10 Canadian to $1.00 U.S. for the three-month period ending December 31, 2014. The rate as of November 4, 2014 was $1.14 Canadian to $1.00 U.S. A $0.05 change in the FX rate will impact adjusted EBITDA for the three months ending December 31, 2014 by approximately $4 million.
(b) We calculate net income available to limited partners based on the distributions pertaining to the current periods net income. After adjusting for the appropriate periods distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.
Notes and Significant Assumptions:
1. Definitions.
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 |
DCF |
|
Distributable Cash Flow |
FASB |
|
Financial Accounting Standards Board |
Bbls/d |
|
Barrels per day |
Bcf |
|
Billion cubic feet |
LTIP |
|
Long-Term Incentive Plan |
NGL |
|
Natural gas liquids. Includes ethane and natural gasoline products as well as propane and butane, which are often referred to as liquefied petroleum gas (LPG). When used in this document NGL refers to all NGL products including LPG. |
FX |
|
Foreign currency exchange |
G&A |
|
General and administrative |
General partner (GP) |
|
As the context requires, general partner or GP 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. |
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 NGL on pipelines, gathering systems, trucks and barges. The Transportation segment generates 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 Settoon Towing and the White Cliffs, Butte, Frontier and Eagle Ford pipeline systems, in which we own interests ranging from 22% to 50% and account for these under the equity method of accounting.
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 trends, weather and other natural occurrences 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 transportation volumes and highlights major systems that are significant either in total volumes transported or in contribution to total Transportation segment profit.
|
|
Actual |
|
Guidance |
| |||||
|
|
Nine Months |
|
Three Months |
|
Twelve Months |
| |||
|
|
Ended |
|
Ending |
|
Ending |
| |||
|
|
Sep 30, 2014 |
|
Dec 31, 2014 |
|
Dec 31, 2014 |
| |||
Average Daily Volumes (MBbls/d) |
|
|
|
|
|
|
| |||
Crude Oil Pipelines |
|
|
|
|
|
|
| |||
All American |
|
37 |
|
35 |
|
37 |
| |||
Bakken Area Systems |
|
147 |
|
165 |
|
151 |
| |||
Basin/Mesa/Sunrise |
|
734 |
|
785 |
|
747 |
| |||
Capline |
|
142 |
|
155 |
|
145 |
| |||
Eagle Ford Area Systems |
|
215 |
|
265 |
|
228 |
| |||
Line 63 / 2000 |
|
119 |
|
140 |
|
124 |
| |||
Manito |
|
44 |
|
45 |
|
45 |
| |||
Mid-Continent Area Systems |
|
340 |
|
385 |
|
352 |
| |||
Permian Basin Area Systems |
|
765 |
|
790 |
|
771 |
| |||
Rainbow |
|
111 |
|
120 |
|
113 |
| |||
Rangeland |
|
65 |
|
65 |
|
65 |
| |||
Salt Lake City Area Systems |
|
134 |
|
130 |
|
133 |
| |||
South Saskatchewan |
|
61 |
|
60 |
|
61 |
| |||
White Cliffs |
|
27 |
|
45 |
|
31 |
| |||
Other |
|
747 |
|
780 |
|
755 |
| |||
NGL Pipelines |
|
|
|
|
|
|
| |||
Co-Ed |
|
56 |
|
60 |
|
57 |
| |||
Other |
|
127 |
|
110 |
|
123 |
| |||
|
|
3,871 |
|
4,135 |
|
3,938 |
| |||
Trucking |
|
129 |
|
145 |
|
133 |
| |||
|
|
4,000 |
|
4,280 |
|
4,071 |
| |||
Segment Profit per Barrel ($/Bbl) |
|
|
|
|
|
|
| |||
Excluding Selected Items Impacting Comparability |
|
$ |
0.62 |
|
$ |
0.66 |
(1) |
$ |
0.63 |
(1) |
(1) Mid-point of guidance.
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, NGL and natural gas, as well as NGL fractionation and isomerization services and natural gas and condensate processing services. The Facilities segment generates revenue through a combination of month-to-month and multi-year leases and processing arrangements.
Revenues generated in this segment include (i) storage fees that are generated when we lease storage capacity, (ii) terminal throughput fees that are generated when we receive crude oil, refined products or NGL from one connecting source and redeliver the applicable product to another connecting carrier, (iii) loading and unloading fees at our rail terminals, (iv) fees from NGL fractionation and isomerization, (v) fees from gas and condensate processing services and (vi) hub service fees associated with natural gas park and loan activities, interruptible storage services and wheeling and balancing services. Adjusted segment profit is forecasted 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 |
|
Guidance |
| |||||
|
|
Nine Months |
|
Three Months |
|
Twelve Months |
| |||
|
|
Ended |
|
Ending |
|
Ending |
| |||
|
|
Sep 30, 2014 |
|
Dec 31, 2014 |
|
Dec 31, 2014 |
| |||
Operating Data |
|
|
|
|
|
|
| |||
Crude Oil, Refined Products, and NGL Terminalling and Storage (MMBbls/Mo.) |
|
95 |
|
95 |
|
95 |
| |||
Rail Load / Unload Volumes (MBbls/d) |
|
232 |
|
255 |
|
238 |
| |||
Natural Gas Storage (Bcf/Mo.) |
|
97 |
|
97 |
|
97 |
| |||
NGL Fractionation (MBbls/d) |
|
94 |
|
105 |
|
97 |
| |||
Facilities Activities Total |
|
|
|
|
|
|
| |||
Avg. Capacity (MMBbls/Mo.) (1) |
|
121 |
|
122 |
|
121 |
| |||
|
|
|
|
|
|
|
| |||
Segment Profit per Barrel ($/Bbl) |
|
|
|
|
|
|
| |||
Excluding Selected Items Impacting Comparability |
|
$ |
0.41 |
|
$ |
0.40 |
(2) |
$ |
0.41 |
(2) |
(1) Calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes, multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage working capacity divided by 6 to account for the 6:1 mcf of gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation 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 merchant-related activities:
· the purchase of U.S. and Canadian crude oil at the wellhead, the bulk purchase of crude oil at pipeline, terminal and rail facilities, and the purchase of cargos at their load port and various other locations in transit;
· the storage of inventory during contango market conditions and the seasonal storage of NGL and natural gas;
· the purchase of NGL from producers, refiners, processors and other marketers;
· the resale or exchange of crude oil and NGL at various points along the distribution chain to refiners or other resellers to maximize profits;
· the transportation of crude oil and NGL on trucks, barges, railcars, pipelines and ocean-going vessels from various delivery points, market hub locations or directly to end users such as refineries, processors and fractionation facilities; and
· the purchase and sale of natural gas.
We characterize a substantial portion of our baseline profit generated by our Supply and Logistics segment as fee equivalent. This portion of the segment profit is generated by the purchase and resale of crude oil on an index-related basis, which results in us generating a gross margin for such activities. This gross margin is reduced by the transportation, facilities and other logistical costs associated with delivering the crude oil to market as well as any operating and G&A expenses. The level of profit associated with a portion of the other activities we conduct in the Supply and Logistics segment is influenced by overall market structure and the degree of market volatility as well as variable operating expenses. Forecasted operating results for the three-month period ending December 31, 2014 reflect the current market structure and seasonal, and weather-related variations in NGL and natural gas sales. Our guidance is also based on an expectation that domestic crude oil production will continue to increase in line with increases over the last couple of years. 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 crude oil, maintenance schedules at refineries, actual production levels, 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 and quality differentials as well as contract structure. Accordingly, the projected segment profit per barrel can vary significantly even if aggregate volumes are in line with the forecasted levels.
|
|
Actual |
|
Guidance |
| |||||
|
|
Nine Months |
|
Three Months |
|
Twelve Months |
| |||
|
|
Ended |
|
Ending |
|
Ending |
| |||
|
|
Sep 30, 2014 |
|
Dec 31, 2014 |
|
Dec 31, 2014 |
| |||
Average Daily Volumes (MBbls/d) |
|
|
|
|
|
|
| |||
Crude Oil Lease Gathering Purchases |
|
932 |
|
995 |
|
948 |
| |||
NGL Sales |
|
188 |
|
265 |
|
207 |
| |||
|
|
1,120 |
|
1,260 |
|
1,155 |
| |||
|
|
|
|
|
|
|
| |||
Segment Profit per Barrel ($/Bbl) |
|
|
|
|
|
|
| |||
Excluding Selected Items Impacting Comparability |
|
$ |
1.57 |
|
$ |
1.39 |
(1) |
$ |
1.52 |
(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 due to gains and losses on intermittent sales of assets, asset retirement obligations, asset impairments, acceleration of depreciation or foreign exchange rates.
4. Capital Expenditures and Acquisitions. Although acquisitions constitute a key element of our growth strategy, the forecasted results and associated estimates do not include the impact of any pending or future acquisitions. We forecast capital expenditures during the calendar year of 2014 to be approximately $2.050 billion for expansion projects with an additional $185 to $205 million for maintenance capital projects. During the first nine months of 2014, we spent $1,552 million and $151 million for expansion and maintenance projects, respectively. The following are some of the more notable projects and forecasted expenditures for the year ending December 31, 2014:
|
|
Calendar 2014 |
|
|
|
(in millions) |
|
Expansion Capital |
|
|
|
· Permian Basin Area Projects |
|
$425 |
|
· Cactus Pipeline |
|
350 |
|
· Rail Terminal Projects (1) |
|
235 |
|
· Ft. Sask Facility Projects / NGL Line |
|
130 |
|
· Eagle Ford JV Project |
|
110 |
|
· Western Oklahoma Extension |
|
80 |
|
· Mississippian Lime Pipeline |
|
55 |
|
· White Cliffs Expansion |
|
40 |
|
· Line 63 Reactivation |
|
35 |
|
· Natural Gas Storage Expansions |
|
35 |
|
· Diamond Pipeline |
|
25 |
|
· St. James Facility Expansions |
|
25 |
|
· Other Projects |
|
505 |
|
|
|
$2,050 |
|
Potential Adjustments for Timing / Scope Refinement (2) |
|
- $100 + $100 |
|
Total Projected Expansion Capital Expenditures |
|
$1,950 - $2,150 |
|
|
|
|
|
Maintenance Capital Expenditures |
|
$185 - $205 |
|
(1) Includes projects located in or near Bakersfield, CA, Carr, CO, Van Hook, ND and Kerrobert, Canada.
(2) Potential variation to current capital costs estimates may result from changes to project design, final cost of materials and labor and timing of incurrence of costs due to uncontrollable factors such as permits, regulatory approvals and weather.
5. Capital Structure. This guidance is based on our capital structure as of September 30, 2014 and adjusted for estimated equity issuances under our continuous offering program.
6. Interest Expense. Debt balances are projected based on estimated cash flows, estimated distribution rates, estimated capital expenditures for maintenance and expansion projects, anticipated equity proceeds from the continuous offering program, 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 LIBOR curve as of late October 2014.
Interest expense is net of amounts capitalized for major expansion capital projects and does not include interest on borrowings for hedged inventory. We treat interest on hedged inventory borrowings as carrying costs of crude oil, NGL, and natural gas and include it in purchases and related costs.
7. Income Taxes. We expect our Canadian income tax expense to be approximately $29 million and $119 million for the three-month and twelve-month periods ending December 31,2014, respectively, of which approximately $26 million and $88 million, respectively, is classified as a current income tax expense. For the twelve-month period ending December 31, 2014 we expect to have a deferred tax expense of $31 million. All or part of the annual income tax expense of $119 million may result in a tax credit to our equity holders.
8. Equity-Indexed Compensation Plans. The majority of grants outstanding under our various equity-indexed compensation plans contain vesting criteria that are based on a combination of performance benchmarks and service periods. 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 November 5, 2014, estimated vesting dates range from November 2014 to August 2019 and annualized benchmark distribution levels range from $2.05 to $3.10. For some awards, a percentage of any units remaining unvested as of a certain date will vest on such date and all others will be forfeited.
On October 8, 2014, we declared an annualized distribution of $2.64 payable on November 14, 2014 to our unitholders of record as of October 31, 2014. For the purposes of guidance, we have made the assessment that an annualized $2.90 distribution level is probable of occurring, and accordingly, guidance includes an accrual over the applicable service period at an assumed market price of $56 per unit as well as an accrual associated with awards that will vest on a certain date. The actual amount of equity-indexed compensation expense 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) our then current probability assessment regarding distributions, and (iv) new equity-indexed compensation award grants, including the timing of such grant issuances. For example, a $2 change in the unit price would change the fourth-quarter equity-indexed compensation expense by approximately $4 million. Therefore, actual net income could differ from our projections.
9. Reconciliation of Net Income to EBITDA and Adjusted EBITDA. The following table reconciles net income to EBITDA and Adjusted EBITDA for the nine-month period ended September 30, 2014 and the three-month and twelve-month periods ending December 31, 2014.
|
|
Actual |
|
Guidance |
| |||||||||||
|
|
9 Months |
|
3 Months Ending |
|
12 Months Ending |
| |||||||||
|
|
Ended |
|
Dec 31, 2014 |
|
Dec 31, 2014 |
| |||||||||
|
|
Sep 30, 2014 |
|
Low |
|
High |
|
Low |
|
High |
| |||||
|
|
(in millions) |
| |||||||||||||
Reconciliation to EBITDA and Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
| |||||
Net Income |
|
$ |
996 |
|
$ |
305 |
|
$ |
367 |
|
$ |
1,301 |
|
$ |
1,363 |
|
Interest expense, net |
|
246 |
|
93 |
|
89 |
|
339 |
|
335 |
| |||||
Income tax expense |
|
90 |
|
31 |
|
27 |
|
121 |
|
117 |
| |||||
Depreciation and amortization |
|
293 |
|
104 |
|
100 |
|
397 |
|
393 |
| |||||
EBITDA |
|
$ |
1,625 |
|
$ |
533 |
|
$ |
583 |
|
$ |
2,158 |
|
$ |
2,208 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Selected Items Impacting Comparability of EBITDA |
|
(19 |
) |
11 |
|
11 |
|
(8 |
) |
(8 |
) | |||||
Adjusted EBITDA |
|
$ |
1,606 |
|
$ |
544 |
|
$ |
594 |
|
$ |
2,150 |
|
$ |
2,200 |
|
10. Implied DCF. The following table reconciles adjusted EBITDA to implied DCF for the nine-month period ended September 30, 2014 and the three-month and twelve-month periods ending December 31, 2014.
|
|
Actual |
|
Mid-Point Guidance |
| |||||
|
|
Nine Months |
|
Three Months |
|
Twelve Months |
| |||
|
|
Ended |
|
Ending |
|
Ending |
| |||
|
|
Sep 30, 2014 |
|
Dec 31, 2014 |
|
Dec 31, 2014 |
| |||
|
|
(in millions) |
| |||||||
Adjusted EBITDA |
|
$ |
1,606 |
|
$ |
569 |
|
$ |
2,175 |
|
Interest expense, net |
|
(246 |
) |
(91 |
) |
(337 |
) | |||
Current income tax expense |
|
(62 |
) |
(26 |
) |
(88 |
) | |||
Maintenance capital expenditures |
|
(151 |
) |
(44 |
) |
(195 |
) | |||
Other, net |
|
(2 |
) |
2 |
|
|
| |||
Implied DCF |
|
$ |
1,145 |
|
$ |
410 |
|
$ |
1,555 |
|
Preliminary 2015 Guidance
Our preliminary adjusted EBITDA guidance for 2015 is based on (i) operating and financial performance of our existing assets that is assumed to be generally in line with recent performance trends, appropriately adjusted for known and expected developments as well as estimated market conditions, (ii) contributions from expansion capital projects in line with our expectations and (iii) the assumed average foreign rate of $1.10 Canadian to $1.00 U.S. dollar (a $0.05 change in the FX rate would impact Adjusted EBITDA by approximately $30 million). Our preliminary 2015 guidance does not include the impact of any pending or future acquisitions. The following table summarizes the range of selected key financial data of our preliminary guidance for calendar year 2015.
Preliminary Calendar 2015 Guidance (in millions)
|
|
Low |
|
|
|
High |
|
| ||
Adjusted EBITDA |
|
$ |
2,350 |
|
|
|
$ |
2,500 |
|
|
Interest expense, net |
|
(405 |
) |
|
|
(395 |
) |
| ||
Current income tax expense |
|
(85 |
) |
|
|
(75 |
) |
| ||
Maintenance capital expenditures |
|
(225 |
) |
|
|
(205 |
) |
| ||
Other, net |
|
(8 |
) |
|
|
(4 |
) |
| ||
Implied DCF |
|
$ |
1,627 |
|
|
|
$ |
1,821 |
|
|
|
|
|
|
|
|
|
|
| ||
Expansion Capital |
|
$ |
1,500 |
|
|
|
$ |
2,000 |
|
|
The preliminary 2015 midpoint adjusted EBITDA guidance of $2,425 is forecasted to be approximately 76% from our fee based Transportation and Facilities segments, and 24% ($570 million) from our Supply and Logistics segment. Our preliminary guidance for interest expense is based on our capital structure as of September 30, 2014 and adjusted for estimated equity issuances under our continuous equity offering program, forecasted fixed rate senior note issuances, approved capital projects for 2014, and the assumption that 2015 capital projects will range between $1.5 billion and $2.0 billion. Our preliminary guidance for maintenance capital expenditures is based on our estimated average level of recurring expenditures of approximately $215 million. Our preliminary guidance for adjusted EBITDA does not include a forecast of selected items impacting comparability, such as equity compensation expense, as it is impractical to forecast such items.
Forward-Looking Statements and Associated Risks
All statements included in this report, other than statements of historical fact, are forward-looking statements, including, but not limited to, statements incorporating the words anticipate, believe, estimate, expect, plan, intend and forecast, as well as similar expressions and statements regarding our business strategy, plans and objectives for future operations. The absence of such words, expressions or statements, however, does not mean that the statements are not forward-looking. Any such forward-looking statements reflect our current views with respect to future events, based on what we believe to be reasonable assumptions. Certain factors could cause actual results or outcomes to differ materially from the results or outcomes anticipated in the forward-looking statements. The most important of these factors include, but are not limited to:
· failure to implement or capitalize, or delays in implementing or capitalizing, on planned internal growth projects;
· unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof);
· environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves;
· declines in the volume of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our facilities, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves or other factors;
· 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 occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems;
· weather interference with business operations or project construction, including the impact of extreme weather events or conditions;
· tightened capital markets or other factors that increase our cost of capital or limit our access to capital;
· 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 currency exchange rate of the Canadian dollar;
· the availability of, and our ability to consummate, acquisition or combination opportunities;
· 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;
· shortages or cost increases of supplies, materials or labor;
· the effectiveness of our risk management activities;
· 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 impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations;
· non-utilization of our assets and facilities;
· the effects of competition;
· 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;
· risks related to the development and operation of our facilities, including our ability to satisfy our contractual obligations to our customers at our facilities;
· factors affecting demand for natural gas and natural gas storage services and rates;
· 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 and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids.
We undertake no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in our filings with the Securities and Exchange Commission, which information is incorporated by reference herein.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
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: November 5, 2014 |
By: |
/s/ Charles Kingswell-Smith | |
|
|
Name: |
Charles Kingswell-Smith |
|
|
Title: |
Vice President-Finance |
Exhibit 99.1
FOR IMMEDIATE RELEASE
Plains All American Pipeline, L.P. and Plains GP Holdings Report Third-Quarter 2014 Results
(Houston November 5, 2014) Plains All American Pipeline, L.P. (NYSE: PAA) and Plains GP Holdings (NYSE: PAGP) today reported third-quarter 2014 results, with PAAs results exceeding the midpoint of its quarterly guidance range by approximately 10%.
Plains All American Pipeline, L.P.
Summary Financial Information (1) (unaudited)
(in millions, except per unit data)
|
|
Three Months Ended |
|
% |
|
Nine Months Ended |
|
% |
| ||||||||
|
|
2014 |
|
2013 |
|
Change |
|
2014 |
|
2013 |
|
Change |
| ||||
Net income attributable to PAA |
|
$ |
323 |
|
$ |
231 |
|
40% |
|
$ |
994 |
|
$ |
1,052 |
|
-6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted net income per limited partner unit |
|
$ |
0.52 |
|
$ |
0.38 |
|
37% |
|
$ |
1.70 |
|
$ |
2.22 |
|
-23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
EBITDA |
|
$ |
526 |
|
$ |
411 |
|
28% |
|
$ |
1,625 |
|
$ |
1,642 |
|
-1% |
|
|
|
Three Months Ended |
|
% |
|
Nine Months Ended |
|
% |
| ||||||||
|
|
2014 |
|
2013 |
|
Change |
|
2014 |
|
2013 |
|
Change |
| ||||
Adjusted net income attributable to PAA |
|
$ |
325 |
|
$ |
284 |
|
14% |
|
$ |
985 |
|
$ |
1,096 |
|
-10% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted adjusted net income per limited partner unit |
|
$ |
0.53 |
|
$ |
0.53 |
|
0% |
|
$ |
1.68 |
|
$ |
2.35 |
|
-29% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA |
|
$ |
527 |
|
$ |
480 |
|
10% |
|
$ |
1,606 |
|
$ |
1,697 |
|
-5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Distribution per unit declared for the period |
|
$ |
0.6600 |
|
$ |
0.6000 |
|
10.0% |
|
|
|
|
|
|
|
(1) PAAs reported results include the impact of items that affect comparability between reporting periods. The impact of certain of these items is excluded from adjusted results. See the section of this release entitled Non-GAAP Financial Measures and Selected Items Impacting Comparability and the tables attached hereto for information regarding certain selected items that PAA believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures (such as adjusted EBITDA) and their reconciliation to the most directly comparable GAAP measures.
PAA delivered strong third-quarter results, stated Greg L. Armstrong, Chairman and CEO of Plains All American. Solid execution in all three segments combined with certain timing shifts between the third and fourth quarter periods resulted in across-the-board over-performance relative to the midpoint of our guidance range.
We remain on track to achieve each of our 2014 goals. PAA and PAGP achieved their respective distribution growth objectives of 10% and 25% for 2014. PAAs quarterly distribution of $0.66 per unit to be paid next week represents a 10% increase over the distribution paid in November 2013, and PAGPs quarterly distribution of $0.19075 per share represents a 28% increase over the initial quarterly distribution included in its October 2013 IPO prospectus.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
Armstrong noted that despite PAAs strong performance relative to its third quarter guidance, PAA maintained its full year guidance for adjusted EBITDA of $2.175 billion, taking into account both inter-quarter timing adjustments and inherent uncertainty associated with the commodity price environment.
PAA also provided preliminary adjusted EBITDA guidance for 2015 of $2.35 to $2.5 billion. We believe our preliminary 2015 guidance range reflects a cautious and prudent approach that acknowledges uncertainties associated with the recent decreases in oil prices and related differentials as well as the potential drilling reductions by producers in various crude oil resource plays. At the $2.425 billion midpoint of this preliminary guidance range, adjusted EBITDA is forecasted to increase approximately 11% year-over-year. Absent acquisitions, we are targeting to grow PAAs distribution by approximately 7% to 10% over 2014, while achieving coverage in line with our minimum target range. PAGPs corresponding distribution growth target is approximately 21%.
Armstrong added, PAA is well positioned for recent developments as our existing asset base and capital program are focused primarily on the core shale basins and key market areas and we ended the quarter with a strong balance sheet, our credit metrics compare favorably to our stated target metrics and we have approximately $2.5 billion in committed liquidity.
The following table summarizes selected PAA financial information by segment for the third quarter and first nine months of 2014:
Summary of Selected Financial Data by Segment (1) (unaudited)
(in millions)
|
|
Three Months Ended |
|
|
Three Months Ended |
| ||||||||||||||
|
|
September 30, 2014 |
|
|
September 30, 2013 |
| ||||||||||||||
|
|
Transportation |
|
Facilities |
|
Supply and |
|
|
Transportation |
|
Facilities |
|
Supply and |
| ||||||
Reported segment profit |
|
$ |
231 |
|
$ |
147 |
|
$ |
152 |
|
|
$ |
198 |
|
$ |
146 |
|
$ |
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Selected items impacting the comparability of segment profit (2) |
|
6 |
|
2 |
|
(11 |
) |
|
7 |
|
4 |
|
60 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted segment profit |
|
$ |
237 |
|
$ |
149 |
|
$ |
141 |
|
|
$ |
205 |
|
$ |
150 |
|
$ |
124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Percentage change in adjusted segment profit versus 2013 period |
|
16 |
% |
-1 |
% |
14 |
% |
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, 2014 |
|
|
September 30, 2013 |
| ||||||||||||||
|
|
Transportation |
|
Facilities |
|
Supply and |
|
|
Transportation |
|
Facilities |
|
Supply and |
| ||||||
Reported segment profit |
|
$ |
658 |
|
$ |
435 |
|
$ |
534 |
|
|
$ |
522 |
|
$ |
445 |
|
$ |
673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Selected items impacting the comparability of segment profit (2) |
|
22 |
|
11 |
|
(55 |
) |
|
25 |
|
14 |
|
12 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Adjusted segment profit |
|
$ |
680 |
|
$ |
446 |
|
$ |
479 |
|
|
$ |
547 |
|
$ |
459 |
|
$ |
685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Percentage change in adjusted segment profit versus 2013 period |
|
24 |
% |
-3 |
% |
-30 |
% |
|
|
|
|
|
|
|
(1) PAAs reported results include the impact of items that affect comparability between reporting periods. The impact of certain of these items is excluded from adjusted results. See the section of this release entitled Non-GAAP Financial Measures and Selected Items Impacting Comparability and the tables attached hereto for information regarding certain selected items that PAA believes impact comparability of financial results between reporting periods.
(2) Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
Third-quarter 2014 Transportation adjusted segment profit increased 16% versus comparable 2013 results. This increase was primarily driven by higher crude oil pipeline volumes associated with the continued increase in crude oil production and our related, recently completed organic growth projects, partially offset by the sale of our refined products pipelines in 2013.
Third-quarter 2014 Facilities adjusted segment profit decreased 1% over comparable 2013 results. This decrease was primarily due to the impact of recontracting capacity originally contracted at higher rates within our natural gas storage operations. This impact was partially offset by increased profitability from our NGL storage and fractionation activities.
Third-quarter 2014 Supply and Logistics adjusted segment profit increased by approximately 14% relative to comparable 2013 results. This increase was primarily related to more favorable crude oil market conditions during the third quarter of 2014 and growth in crude oil lease gathering volumes. These impacts were partially offset by less favorable NGL market conditions in the third quarter of 2014 compared to the same 2013 period.
Plains GP Holdings
PAGPs sole assets are its ownership interest in PAAs general partner and incentive distribution rights. As the control entity of PAA, PAGP consolidates PAAs results into its financial statements, which is reflected in the condensed consolidating balance sheet and income statement included at the end of this release. Information regarding PAGPs distributions is reflected below:
Summary Financial Information
|
|
Q3 2014 |
|
Q2 2014 |
|
Distribution |
| |||
Distribution per share declared for the period |
|
$ |
0.19075 |
|
$ |
0.18340 |
|
$ |
0.14904 |
|
Q3 2014 distribution percentage growth over previous benchmarks |
|
|
|
4.0 |
% |
28.0 |
% | |||
Conference Call
PAA and PAGP will hold a conference call on November 6, 2014 (see details below). Prior to this conference call, PAA will furnish a current report on Form 8-K, which will include material in this news release as well as PAAs financial and operational guidance for the fourth quarter and full year of 2014 and preliminary guidance for 2015. A copy of the Form 8-K will be available at www.plainsallamerican.com, where PAA and PAGP routinely post important information.
The PAA and PAGP conference call will be held at 11:00 a.m. EST on Thursday, November 6, 2014 to discuss the following items:
1. PAAs third-quarter 2014 performance;
2. The status of major expansion projects;
3. Capitalization and liquidity;
4. Financial and operating guidance for the fourth quarter and full year of 2014;
5. Preliminary 2015 adjusted EBITDA, implied DCF, 2015 distribution growth targets and growth capital investment guidance; and
6. PAAs and PAGPs outlook for the future.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
Conference Call Access Instructions
To access the Internet webcast of the conference call, please go to www.plainsallamerican.com, choose Investor Relations, and then choose Events and Presentations. Following the live webcast, the call will be archived for a period of sixty (60) days on the website.
Alternatively, access to the live conference call is available by dialing toll free (800) 230-1776. International callers should dial (612) 234-9960. No password is required. The slide presentation accompanying the conference call will be available a few minutes prior to the call under the Events and Presentations tab of the PAA and PAGP Investor Relations sections of the above referenced website.
Telephonic Replay Instructions
To listen to a telephonic replay of the conference call, please dial (800) 475-6701, or (320) 365-3844 for international callers, and enter replay access code 334663. The replay will be available beginning Thursday, November 6, 2014, at approximately 1:00 p.m. EST and will continue until 11:59 p.m. EST on December 6, 2014.
Non-GAAP Financial Measures and Selected Items Impacting Comparability
To supplement our financial information presented in accordance with GAAP, management uses additional measures that are known as non-GAAP financial measures (such as adjusted EBITDA and implied distributable cash flow) in its evaluation of past performance and prospects for the future. Management believes that the presentation of such additional financial measures provides useful information to investors regarding our performance and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide additional information about our core operating performance and ability to generate and distribute cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) present measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations. These measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) the mark-to-market of derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), (iii) items that are not indicative of our core operating results and business outlook and/or (iv) other items that we believe should be excluded in understanding our core operating performance. We have defined all such items as selected items impacting comparability. We consider an understanding of these selected items impacting comparability to be material to the evaluation of our operating results and prospects.
Although we present selected items that we consider in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates, mechanical interruptions, acquisitions and numerous other factors. These types of variations are not separately identified in this release, but will be discussed, as applicable, in managements discussion and analysis of operating results in our Quarterly Report on Form 10-Q.
Adjusted EBITDA and other non-GAAP financial measures are reconciled to the most comparable GAAP measures for the periods presented in the tables attached to this release, and should be viewed in addition to, and not in lieu of, our consolidated financial statements and notes thereto. In addition, PAA maintains on its website (www.plainsallamerican.com) a reconciliation of adjusted EBITDA and certain commonly used non-GAAP financial information to the most comparable GAAP measures. To access the information, investors should click on Plains All American Pipeline, L.P. under the Investor Relations link on the home page, select the Guidance & Non-GAAP Reconciliations link and navigate to the Non-GAAP Reconciliations tab.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
Forward Looking Statements
Except for the historical information contained herein, the matters discussed in this release are forward-looking statements that involve certain risks and uncertainties that could cause actual results to differ materially from results anticipated in the forward-looking statements. These risks and uncertainties include, among other things, failure to implement or capitalize, or delays in implementing or capitalizing, on planned internal growth projects; unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof); environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves; declines in the volume of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our facilities, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves or other factors; 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 occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems; weather interference with business operations or project construction, including the impact of extreme weather events or conditions; tightened capital markets or other factors that increase our cost of capital or limit our access to capital; 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 currency exchange rate of the Canadian dollar; the availability of, and our ability to consummate, acquisition or combination opportunities; 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; shortages or cost increases of supplies, materials or labor; the effectiveness of our risk management activities; 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 impact of current and future laws, rulings, governmental regulations, accounting standards and statements, and related interpretations; non-utilization of our assets and facilities; the effects of competition; 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; risks related to the development and operation of our facilities, including our ability to satisfy our contractual obligations to our customers at our facilities; factors affecting demand for natural gas and natural gas storage services and rates; 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 and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids discussed in the Partnerships filings with the Securities and Exchange Commission.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
Plains All American Pipeline, L.P. is a publicly traded master limited partnership that owns and operates midstream energy infrastructure and provides logistics services for crude oil, natural gas liquids (NGL), natural gas and refined products. PAA owns an extensive network of pipeline transportation, terminalling, storage and gathering assets in key crude oil and NGL producing basins and transportation corridors and at major market hubs in the United States and Canada. On average, PAA handles over 3.9 million barrels per day of crude oil and NGL on its pipelines. PAA is headquartered in Houston, Texas.
Plains GP Holdings is a publicly traded entity that owns an interest in the general partner and incentive distribution rights of Plains All American Pipeline, L.P., one of the largest energy infrastructure and logistics companies in North America. PAGP is headquartered in Houston, Texas.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per unit data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
REVENUES |
|
$ |
11,127 |
|
$ |
10,703 |
|
$ |
34,005 |
|
$ |
31,617 |
|
|
|
|
|
|
|
|
|
|
| ||||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
| ||||
Purchases and related costs |
|
10,166 |
|
9,909 |
|
31,116 |
|
28,733 |
| ||||
Field operating costs |
|
382 |
|
326 |
|
1,078 |
|
1,010 |
| ||||
General and administrative expenses |
|
78 |
|
79 |
|
257 |
|
276 |
| ||||
Depreciation and amortization |
|
97 |
|
93 |
|
293 |
|
265 |
| ||||
Total costs and expenses |
|
10,723 |
|
10,407 |
|
32,744 |
|
30,284 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OPERATING INCOME |
|
404 |
|
296 |
|
1,261 |
|
1,333 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
OTHER INCOME/(EXPENSE) |
|
|
|
|
|
|
|
|
| ||||
Equity earnings in unconsolidated entities |
|
29 |
|
19 |
|
73 |
|
42 |
| ||||
Interest expense, net |
|
(85 |
) |
(72 |
) |
(246 |
) |
(224 |
) | ||||
Other income/(expense), net |
|
(4 |
) |
3 |
|
(2 |
) |
2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
INCOME BEFORE TAX |
|
344 |
|
246 |
|
1,086 |
|
1,153 |
| ||||
Current income tax expense |
|
(10 |
) |
(17 |
) |
(62 |
) |
(69 |
) | ||||
Deferred income tax benefit/(expense) |
|
(10 |
) |
8 |
|
(28 |
) |
(10 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME |
|
324 |
|
237 |
|
996 |
|
1,074 |
| ||||
Net income attributable to noncontrolling interests |
|
(1 |
) |
(6 |
) |
(2 |
) |
(22 |
) | ||||
NET INCOME ATTRIBUTABLE TO PAA |
|
$ |
323 |
|
$ |
231 |
|
$ |
994 |
|
$ |
1,052 |
|
|
|
|
|
|
|
|
|
|
| ||||
NET INCOME ATTRIBUTABLE TO PAA: |
|
|
|
|
|
|
|
|
| ||||
LIMITED PARTNERS |
|
$ |
195 |
|
$ |
133 |
|
$ |
630 |
|
$ |
764 |
|
GENERAL PARTNER |
|
$ |
128 |
|
$ |
98 |
|
$ |
364 |
|
$ |
288 |
|
|
|
|
|
|
|
|
|
|
| ||||
BASIC NET INCOME PER LIMITED PARTNER UNIT |
|
$ |
0.52 |
|
$ |
0.38 |
|
$ |
1.71 |
|
$ |
2.23 |
|
|
|
|
|
|
|
|
|
|
| ||||
DILUTED NET INCOME PER LIMITED PARTNER UNIT |
|
$ |
0.52 |
|
$ |
0.38 |
|
$ |
1.70 |
|
$ |
2.22 |
|
|
|
|
|
|
|
|
|
|
| ||||
BASIC WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING |
|
370 |
|
343 |
|
365 |
|
340 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
DILUTED WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING |
|
371 |
|
345 |
|
367 |
|
342 |
| ||||
|
|
|
|
|
| ||||||||
ADJUSTED RESULTS |
|
|
|
|
| ||||||||
(in millions, except per unit data) |
|
|
|
|
| ||||||||
|
|
|
|
|
| ||||||||
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
ADJUSTED NET INCOME ATTRIBUTABLE TO PAA |
|
$ |
325 |
|
$ |
284 |
|
$ |
985 |
|
$ |
1,096 |
|
|
|
|
|
|
|
|
|
|
| ||||
DILUTED ADJUSTED NET INCOME PER LIMITED PARTNER UNIT |
|
$ |
0.53 |
|
$ |
0.53 |
|
$ |
1.68 |
|
$ |
2.35 |
|
|
|
|
|
|
|
|
|
|
| ||||
ADJUSTED EBITDA |
|
$ |
527 |
|
$ |
480 |
|
$ |
1,606 |
|
$ |
1,697 |
|
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATED BALANCE SHEET DATA
(in millions)
|
|
September 30, |
|
December 31, |
| ||
|
|
2014 |
|
2013 |
| ||
ASSETS |
|
|
|
|
| ||
Current assets |
|
$ |
5,160 |
|
$ |
4,964 |
|
Property and equipment, net |
|
11,965 |
|
10,819 |
| ||
Goodwill |
|
2,481 |
|
2,503 |
| ||
Linefill and base gas |
|
903 |
|
798 |
| ||
Long-term inventory |
|
270 |
|
251 |
| ||
Investments in unconsolidated entities |
|
582 |
|
485 |
| ||
Other, net |
|
476 |
|
540 |
| ||
Total assets |
|
$ |
21,837 |
|
$ |
20,360 |
|
|
|
|
|
|
| ||
LIABILITIES AND PARTNERS CAPITAL |
|
|
|
|
| ||
Current liabilities |
|
$ |
5,568 |
|
$ |
5,411 |
|
Senior notes, net of unamortized discount |
|
7,609 |
|
6,710 |
| ||
Long-term debt under credit facilities and other |
|
4 |
|
5 |
| ||
Other long-term liabilities and deferred credits |
|
526 |
|
531 |
| ||
Total liabilities |
|
13,707 |
|
12,657 |
| ||
|
|
|
|
|
| ||
Partners capital excluding noncontrolling interests |
|
8,071 |
|
7,644 |
| ||
Noncontrolling interests |
|
59 |
|
59 |
| ||
Total partners capital |
|
8,130 |
|
7,703 |
| ||
Total liabilities and partners capital |
|
$ |
21,837 |
|
$ |
20,360 |
|
|
|
|
|
|
| ||
DEBT CAPITALIZATION RATIOS |
|
|
|
|
| ||
(in millions) |
|
|
|
|
| ||
|
|
|
|
|
| ||
|
|
September 30, |
|
December 31, |
| ||
|
|
2014 |
|
2013 |
| ||
Short-term debt |
|
$ |
976 |
|
$ |
1,113 |
|
Long-term debt |
|
7,613 |
|
6,715 |
| ||
Total debt |
|
$ |
8,589 |
|
$ |
7,828 |
|
|
|
|
|
|
| ||
Long-term debt |
|
$ |
7,613 |
|
$ |
6,715 |
|
Partners capital |
|
8,130 |
|
7,703 |
| ||
Total book capitalization |
|
$ |
15,743 |
|
$ |
14,418 |
|
Total book capitalization, including short-term debt |
|
$ |
16,719 |
|
$ |
15,531 |
|
|
|
|
|
|
| ||
Long-term debt-to-total book capitalization |
|
48 |
% |
47 |
% | ||
Total debt-to-total book capitalization, including short-term debt |
|
51 |
% |
50 |
% |
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
SELECTED FINANCIAL DATA BY SEGMENT
(in millions)
|
|
Three Months Ended |
|
|
Three Months Ended |
| ||||||||||||||
|
|
September 30, 2014 |
|
|
September 30, 2013 |
| ||||||||||||||
|
|
|
|
|
|
Supply and |
|
|
|
|
|
|
Supply and |
| ||||||
|
|
Transportation |
|
Facilities |
|
Logistics |
|
|
Transportation |
|
Facilities |
|
Logistics |
| ||||||
Revenues (1) |
|
$ |
424 |
|
$ |
281 |
|
$ |
10,793 |
|
|
$ |
378 |
|
$ |
280 |
|
$ |
10,386 |
|
Purchases and related costs (1) |
|
(38 |
) |
(9 |
) |
(10,488 |
) |
|
(35 |
) |
(23 |
) |
(10,189 |
) | ||||||
Field operating costs (1) (2) |
|
(153 |
) |
(104 |
) |
(122 |
) |
|
(131 |
) |
(92 |
) |
(103 |
) | ||||||
Equity-indexed compensation expense - operations |
|
(4 |
) |
(1 |
) |
|
|
|
(3 |
) |
|
|
|
| ||||||
Segment general and administrative expenses (2) (3) |
|
(20 |
) |
(16 |
) |
(25 |
) |
|
(25 |
) |
(15 |
) |
(25 |
) | ||||||
Equity-indexed compensation expense - general and administrative |
|
(7 |
) |
(4 |
) |
(6 |
) |
|
(5 |
) |
(4 |
) |
(5 |
) | ||||||
Equity earnings in unconsolidated entities |
|
29 |
|
|
|
|
|
|
19 |
|
|
|
|
| ||||||
Reported segment profit |
|
$ |
231 |
|
$ |
147 |
|
$ |
152 |
|
|
$ |
198 |
|
$ |
146 |
|
$ |
64 |
|
Selected items impacting comparability of segment profit (4) |
|
6 |
|
2 |
|
(11 |
) |
|
7 |
|
4 |
|
60 |
| ||||||
Adjusted segment profit |
|
$ |
237 |
|
$ |
149 |
|
$ |
141 |
|
|
$ |
205 |
|
$ |
150 |
|
$ |
124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Maintenance capital |
|
$ |
35 |
|
$ |
19 |
|
$ |
2 |
|
|
$ |
29 |
|
$ |
6 |
|
$ |
7 |
|
|
|
Nine Months Ended |
|
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, 2014 |
|
|
September 30, 2013 |
| ||||||||||||||
|
|
|
|
|
|
Supply and |
|
|
|
|
|
|
Supply and |
| ||||||
|
|
Transportation |
|
Facilities |
|
Logistics |
|
|
Transportation |
|
Facilities |
|
Logistics |
| ||||||
Revenues (1) |
|
$ |
1,222 |
|
$ |
858 |
|
$ |
33,021 |
|
|
$ |
1,111 |
|
$ |
983 |
|
$ |
30,544 |
|
Purchases and related costs (1) |
|
(116 |
) |
(47 |
) |
(32,041 |
) |
|
(109 |
) |
(196 |
) |
(29,439 |
) | ||||||
Field operating costs (1) (2) |
|
(419 |
) |
(307 |
) |
(340 |
) |
|
(402 |
) |
(272 |
) |
(327 |
) | ||||||
Equity-indexed compensation expense - operations |
|
(14 |
) |
(4 |
) |
(2 |
) |
|
(15 |
) |
(2 |
) |
(2 |
) | ||||||
Segment general and administrative expenses (2) (3) |
|
(62 |
) |
(46 |
) |
(79 |
) |
|
(74 |
) |
(48 |
) |
(77 |
) | ||||||
Equity-indexed compensation expense - general and administrative |
|
(26 |
) |
(19 |
) |
(25 |
) |
|
(31 |
) |
(20 |
) |
(26 |
) | ||||||
Equity earnings in unconsolidated entities |
|
73 |
|
|
|
|
|
|
42 |
|
|
|
|
| ||||||
Reported segment profit |
|
$ |
658 |
|
$ |
435 |
|
$ |
534 |
|
|
$ |
522 |
|
$ |
445 |
|
$ |
673 |
|
Selected items impacting comparability of segment profit (4) |
|
22 |
|
11 |
|
(55 |
) |
|
25 |
|
14 |
|
12 |
| ||||||
Adjusted segment profit |
|
$ |
680 |
|
$ |
446 |
|
$ |
479 |
|
|
$ |
547 |
|
$ |
459 |
|
$ |
685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Maintenance capital |
|
$ |
111 |
|
$ |
34 |
|
$ |
6 |
|
|
$ |
84 |
|
$ |
23 |
|
$ |
17 |
|
(1) Includes intersegment amounts.
(2) Field operating costs and Segment general and administrative expenses exclude equity-indexed compensation expense, which is presented separately in the table above.
(3) Segment general and administrative expenses reflect direct costs attributable to each segment and an allocation of other expenses to the segments. The proportional allocations by segment require judgment by management and are based on the business activities that exist during each period.
(4) Certain non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
OPERATING DATA (1)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||
|
|
September 30, |
|
September 30, |
| ||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
Transportation activities (average daily volumes in thousands of barrels per day): |
|
|
|
|
|
|
|
|
|
Tariff activities |
|
|
|
|
|
|
|
|
|
Crude Oil Pipelines |
|
|
|
|
|
|
|
|
|
All American |
|
40 |
|
40 |
|
37 |
|
39 |
|
Bakken Area Systems |
|
164 |
|
136 |
|
147 |
|
130 |
|
Basin / Mesa |
|
743 |
|
731 |
|
734 |
|
712 |
|
Capline |
|
178 |
|
147 |
|
142 |
|
153 |
|
Eagle Ford Area Systems |
|
247 |
|
119 |
|
215 |
|
81 |
|
Line 63 / Line 2000 |
|
126 |
|
113 |
|
119 |
|
113 |
|
Manito |
|
44 |
|
47 |
|
44 |
|
46 |
|
Mid-Continent Area Systems |
|
346 |
|
256 |
|
340 |
|
277 |
|
Permian Basin Area Systems |
|
776 |
|
593 |
|
765 |
|
540 |
|
Rainbow |
|
104 |
|
128 |
|
111 |
|
125 |
|
Rangeland |
|
61 |
|
54 |
|
65 |
|
59 |
|
Salt Lake City Area Systems |
|
140 |
|
131 |
|
134 |
|
132 |
|
South Saskatchewan |
|
62 |
|
56 |
|
61 |
|
50 |
|
White Cliffs |
|
33 |
|
22 |
|
27 |
|
22 |
|
Other |
|
831 |
|
738 |
|
747 |
|
737 |
|
NGL Pipelines |
|
|
|
|
|
|
|
|
|
Co-Ed |
|
57 |
|
56 |
|
56 |
|
55 |
|
Other |
|
143 |
|
200 |
|
127 |
|
190 |
|
Refined Products Pipelines |
|
|
|
54 |
|
|
|
88 |
|
Tariff activities total |
|
4,095 |
|
3,621 |
|
3,871 |
|
3,549 |
|
Trucking |
|
131 |
|
120 |
|
129 |
|
113 |
|
Transportation activities total |
|
4,226 |
|
3,741 |
|
4,000 |
|
3,662 |
|
|
|
|
|
|
|
|
|
|
|
Facilities activities (average monthly volumes): |
|
|
|
|
|
|
|
|
|
Crude oil, refined products and NGL terminalling and storage (average monthly capacity in millions of barrels) |
|
95 |
|
94 |
|
95 |
|
94 |
|
Rail load / unload volumes (average volumes in thousands of barrels per day) |
|
241 |
|
218 |
|
232 |
|
221 |
|
Natural gas storage (average monthly working capacity in billions of cubic feet) |
|
97 |
|
97 |
|
97 |
|
96 |
|
NGL fractionation (average volumes in thousands of barrels per day) |
|
104 |
|
106 |
|
94 |
|
99 |
|
Facilities activities total (average monthly volumes in millions of barrels) (2) |
|
121 |
|
120 |
|
121 |
|
120 |
|
|
|
|
|
|
|
|
|
|
|
Supply and Logistics activities (average daily volumes in thousands of barrels per day): |
|
|
|
|
|
|
|
|
|
Crude oil lease gathering purchases |
|
971 |
|
856 |
|
932 |
|
855 |
|
NGL sales |
|
153 |
|
145 |
|
188 |
|
196 |
|
Waterborne cargos |
|
|
|
4 |
|
|
|
5 |
|
Supply and Logistics activities total |
|
1,124 |
|
1,005 |
|
1,120 |
|
1,056 |
|
(1) Volumes associated with assets employed through acquisitions and internal growth projects represent total volumes (attributable to our interest) for the number of days or months we employed the assets divided by the number of days or months in the period.
(2) Facilities total is calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage working capacity divided by 6 to account for the 6:1 mcf of gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation volumes multiplied by the number of days in the period and divided by the number of months in the period.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
COMPUTATION OF BASIC AND DILUTED EARNINGS PER LIMITED PARTNER UNIT
(in millions, except per unit data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Basic Net Income per Limited Partner Unit |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to PAA |
|
$ |
323 |
|
$ |
231 |
|
$ |
994 |
|
$ |
1,052 |
|
Less: General partners incentive distribution (1) |
|
(124 |
) |
(95 |
) |
(351 |
) |
(272 |
) | ||||
Less: General partner 2% ownership (1) |
|
(4 |
) |
(3 |
) |
(13 |
) |
(16 |
) | ||||
Net income available to limited partners |
|
195 |
|
133 |
|
630 |
|
764 |
| ||||
Less: Undistributed earnings allocated and distributions to participating securities (1) |
|
(1 |
) |
(1 |
) |
(5 |
) |
(5 |
) | ||||
Net income available to limited partners in accordance with application of the two-class method for MLPs |
|
$ |
194 |
|
$ |
132 |
|
$ |
625 |
|
$ |
759 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic weighted average limited partner units outstanding |
|
370 |
|
343 |
|
365 |
|
340 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic net income per limited partner unit |
|
$ |
0.52 |
|
$ |
0.38 |
|
$ |
1.71 |
|
$ |
2.23 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted Net Income per Limited Partner Unit |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to PAA |
|
$ |
323 |
|
$ |
231 |
|
$ |
994 |
|
$ |
1,052 |
|
Less: General partners incentive distribution (1) |
|
(124 |
) |
(95 |
) |
(351 |
) |
(272 |
) | ||||
Less: General partner 2% ownership (1) |
|
(4 |
) |
(3 |
) |
(13 |
) |
(16 |
) | ||||
Net income available to limited partners |
|
195 |
|
133 |
|
630 |
|
764 |
| ||||
Less: Undistributed earnings allocated and distributions to participating securities (1) |
|
(1 |
) |
(1 |
) |
(5 |
) |
(4 |
) | ||||
Net income available to limited partners in accordance with application of the two-class method for MLPs |
|
$ |
194 |
|
$ |
132 |
|
$ |
625 |
|
$ |
760 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic weighted average limited partner units outstanding |
|
370 |
|
343 |
|
365 |
|
340 |
| ||||
Effect of dilutive securities: Weighted average LTIP units (2) |
|
1 |
|
2 |
|
2 |
|
2 |
| ||||
Diluted weighted average limited partner units outstanding |
|
371 |
|
345 |
|
367 |
|
342 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted net income per limited partner unit |
|
$ |
0.52 |
|
$ |
0.38 |
|
$ |
1.70 |
|
$ |
2.22 |
|
(1) We calculate net income available to limited partners based on the distributions pertaining to the current periods net income. After adjusting for the appropriate periods distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.
(2) Our Long-term Incentive Plan (LTIP) awards that contemplate the issuance of common units are considered dilutive unless (i) vesting occurs only upon the satisfaction of a performance condition and (ii) that performance condition has yet to be satisfied. LTIP awards that are deemed to be dilutive are reduced by a hypothetical unit repurchase based on the remaining unamortized fair value, as prescribed by the treasury stock method in guidance issued by the FASB.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
SELECTED ITEMS IMPACTING COMPARABILITY
(in millions, except per unit data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Selected Items Impacting Comparability - Income/(Loss) (1): |
|
|
|
|
|
|
|
|
| ||||
Gains/(losses) from derivative activities net of inventory valuation adjustments (2) |
|
$ |
27 |
|
$ |
(59 |
) |
$ |
77 |
|
$ |
(9 |
) |
Equity-indexed compensation expense (3) |
|
(12 |
) |
(12 |
) |
(48 |
) |
(51 |
) | ||||
Net gain/(loss) on foreign currency revaluation |
|
(16 |
) |
2 |
|
(10 |
) |
5 |
| ||||
Tax effect on selected items impacting comparability |
|
(1 |
) |
15 |
|
(10 |
) |
8 |
| ||||
Other (4) |
|
|
|
1 |
|
|
|
3 |
| ||||
Selected items impacting comparability of net income attributable to PAA |
|
$ |
(2 |
) |
$ |
(53 |
) |
$ |
9 |
|
$ |
(44 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Impact to basic net income per limited partner unit |
|
$ |
(0.01 |
) |
$ |
(0.16 |
) |
$ |
0.02 |
|
$ |
(0.13 |
) |
Impact to diluted net income per limited partner unit |
|
$ |
(0.01 |
) |
$ |
(0.15 |
) |
$ |
0.02 |
|
$ |
(0.13 |
) |
(1) Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.
(2) Includes mark-to-market gains and losses resulting from derivative instruments that are related to underlying activities in future periods or the reversal of mark-to-market gains and losses from the prior period, net of inventory valuation adjustments, as applicable.
(3) Equity-indexed compensation expense above excludes the portion of equity-indexed compensation expense represented by grants under LTIP that, pursuant to the terms of the grant, will be settled in cash only and have no impact on diluted units.
(4) Includes other immaterial selected items impacting comparability, as well as the noncontrolling interests portion of selected items.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
COMPUTATION OF ADJUSTED BASIC AND DILUTED EARNINGS PER LIMITED PARTNER UNIT
(in millions, except per unit data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Basic Adjusted Net Income per Limited Partner Unit |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to PAA |
|
$ |
323 |
|
$ |
231 |
|
$ |
994 |
|
$ |
1,052 |
|
Selected items impacting comparability of net income attributable to PAA (1) |
|
2 |
|
53 |
|
(9 |
) |
44 |
| ||||
Adjusted net income attributable to PAA |
|
325 |
|
284 |
|
985 |
|
1,096 |
| ||||
Less: General partners incentive distribution (2) |
|
(124 |
) |
(95 |
) |
(351 |
) |
(272 |
) | ||||
Less: General partner 2% ownership (2) |
|
(4 |
) |
(4 |
) |
(12 |
) |
(16 |
) | ||||
Adjusted net income available to limited partners |
|
197 |
|
185 |
|
622 |
|
808 |
| ||||
Less: Undistributed earnings allocated and distributions to participating securities (2) |
|
(1 |
) |
(1 |
) |
(5 |
) |
(6 |
) | ||||
Adjusted limited partners net income |
|
$ |
196 |
|
$ |
184 |
|
$ |
617 |
|
$ |
802 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic weighted average limited partner units outstanding |
|
370 |
|
343 |
|
365 |
|
340 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic adjusted net income per limited partner unit |
|
$ |
0.53 |
|
$ |
0.54 |
|
$ |
1.69 |
|
$ |
2.36 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted Adjusted Net Income per Limited Partner Unit |
|
|
|
|
|
|
|
|
| ||||
Net income attributable to PAA |
|
$ |
323 |
|
$ |
231 |
|
$ |
994 |
|
$ |
1,052 |
|
Selected items impacting comparability of net income attributable to PAA (1) |
|
2 |
|
53 |
|
(9 |
) |
44 |
| ||||
Adjusted net income attributable to PAA |
|
325 |
|
284 |
|
985 |
|
1,096 |
| ||||
Less: General partners incentive distribution (2) |
|
(124 |
) |
(95 |
) |
(351 |
) |
(272 |
) | ||||
Less: General partner 2% ownership (2) |
|
(4 |
) |
(4 |
) |
(12 |
) |
(16 |
) | ||||
Adjusted net income available to limited partners |
|
197 |
|
185 |
|
622 |
|
808 |
| ||||
Less: Undistributed earnings allocated and distributions to participating securities (2) |
|
(1 |
) |
(1 |
) |
(5 |
) |
(5 |
) | ||||
Adjusted limited partners net income |
|
$ |
196 |
|
$ |
184 |
|
$ |
617 |
|
$ |
803 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted weighted average limited partner units outstanding |
|
371 |
|
345 |
|
367 |
|
342 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted adjusted net income per limited partner unit |
|
$ |
0.53 |
|
$ |
0.53 |
|
$ |
1.68 |
|
$ |
2.35 |
|
(1) Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.
(2) We calculate adjusted net income available to limited partners based on the distributions pertaining to the current periods net income. After adjusting for the appropriate periods distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
FINANCIAL DATA RECONCILIATIONS
(in millions)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Net Income to Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Excluding Selected Items Impacting Comparability (Adjusted EBITDA) Reconciliations |
|
|
|
|
|
|
|
|
| ||||
Net Income |
|
$ |
324 |
|
$ |
237 |
|
$ |
996 |
|
$ |
1,074 |
|
Add: Interest expense, net |
|
85 |
|
72 |
|
246 |
|
224 |
| ||||
Add: Income tax expense |
|
20 |
|
9 |
|
90 |
|
79 |
| ||||
Add: Depreciation and amortization |
|
97 |
|
93 |
|
293 |
|
265 |
| ||||
EBITDA |
|
$ |
526 |
|
$ |
411 |
|
$ |
1,625 |
|
$ |
1,642 |
|
Selected items impacting comparability of EBITDA (1) |
|
1 |
|
69 |
|
(19 |
) |
55 |
| ||||
Adjusted EBITDA |
|
$ |
527 |
|
$ |
480 |
|
$ |
1,606 |
|
$ |
1,697 |
|
(1) Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Adjusted EBITDA to Implied Distributable Cash Flow (DCF) |
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA |
|
$ |
527 |
|
$ |
480 |
|
$ |
1,606 |
|
$ |
1,697 |
|
Interest expense, net |
|
(85 |
) |
(72 |
) |
(246 |
) |
(224 |
) | ||||
Maintenance capital |
|
(56 |
) |
(42 |
) |
(151 |
) |
(124 |
) | ||||
Current income tax expense |
|
(10 |
) |
(17 |
) |
(62 |
) |
(69 |
) | ||||
Equity earnings in unconsolidated entities, net of distributions |
|
(6 |
) |
(6 |
) |
1 |
|
(7 |
) | ||||
Distributions to noncontrolling interests (1) |
|
(1 |
) |
(13 |
) |
(3 |
) |
(38 |
) | ||||
Implied DCF |
|
$ |
369 |
|
$ |
330 |
|
$ |
1,145 |
|
$ |
1,235 |
|
(1) Includes distributions that pertain to the current periods net income, which are paid in the subsequent period.
|
|
Three Months Ended |
|
Nine Months Ended |
| ||||||||
|
|
September 30, |
|
September 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
Cash Flow from Operating Activities Reconciliation |
|
|
|
|
|
|
|
|
| ||||
EBITDA |
|
$ |
526 |
|
$ |
411 |
|
$ |
1,625 |
|
$ |
1,642 |
|
Current income tax expense |
|
(10 |
) |
(17 |
) |
(62 |
) |
(69 |
) | ||||
Interest expense, net |
|
(85 |
) |
(72 |
) |
(246 |
) |
(224 |
) | ||||
Net change in assets and liabilities, net of acquisitions |
|
(138 |
) |
(82 |
) |
(129 |
) |
149 |
| ||||
Other items to reconcile to cash flows from operating activities: |
|
|
|
|
|
|
|
|
| ||||
Equity-indexed compensation expense |
|
22 |
|
17 |
|
90 |
|
96 |
| ||||
Net cash provided by operating activities |
|
$ |
315 |
|
$ |
257 |
|
$ |
1,278 |
|
$ |
1,594 |
|
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS GP HOLDINGS AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(in millions, except per share data)
|
|
Three Months Ended |
|
|
Nine Months Ended |
| ||||||||||||||
|
|
September 30, 2014 |
|
|
September 30, 2014 |
| ||||||||||||||
|
|
PAA |
|
Consolidating |
|
PAGP |
|
|
PAA |
|
Consolidating |
|
PAGP |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
REVENUES |
|
$ |
11,127 |
|
$ |
|
|
$ |
11,127 |
|
|
$ |
34,005 |
|
$ |
|
|
$ |
34,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Purchases and related costs |
|
10,166 |
|
|
|
10,166 |
|
|
31,116 |
|
|
|
31,116 |
| ||||||
Field operating costs |
|
382 |
|
|
|
382 |
|
|
1,078 |
|
|
|
1,078 |
| ||||||
General and administrative expenses |
|
78 |
|
1 |
|
79 |
|
|
257 |
|
3 |
|
260 |
| ||||||
Depreciation and amortization |
|
97 |
|
|
|
97 |
|
|
293 |
|
1 |
|
294 |
| ||||||
Total costs and expenses |
|
10,723 |
|
1 |
|
10,724 |
|
|
32,744 |
|
4 |
|
32,748 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
OPERATING INCOME |
|
404 |
|
(1 |
) |
403 |
|
|
1,261 |
|
(4 |
) |
1,257 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
OTHER INCOME/(EXPENSE) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Equity earnings in unconsolidated entities |
|
29 |
|
|
|
29 |
|
|
73 |
|
|
|
73 |
| ||||||
Interest expense, net |
|
(85 |
) |
(3 |
) |
(88 |
) |
|
(246 |
) |
(8 |
) |
(254 |
) | ||||||
Other expense, net |
|
(4 |
) |
|
|
(4 |
) |
|
(2 |
) |
|
|
(2 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
INCOME BEFORE TAX |
|
344 |
|
(4 |
) |
340 |
|
|
1,086 |
|
(12 |
) |
1,074 |
| ||||||
Current income tax expense |
|
(10 |
) |
|
|
(10 |
) |
|
(62 |
) |
|
|
(62 |
) | ||||||
Deferred income tax expense |
|
(10 |
) |
(9 |
) |
(19 |
) |
|
(28 |
) |
(26 |
) |
(54 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
NET INCOME |
|
324 |
|
(13 |
) |
311 |
|
|
996 |
|
(38 |
) |
958 |
| ||||||
Net income attributable to noncontrolling interests |
|
(1 |
) |
(294 |
) |
(295 |
) |
|
(2 |
) |
(911 |
) |
(913 |
) | ||||||
NET INCOME ATTRIBUTABLE TO PAGP |
|
$ |
323 |
|
$ |
(307 |
) |
$ |
16 |
|
|
$ |
994 |
|
$ |
(949 |
) |
$ |
45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
BASIC AND DILUTED NET INCOME PER CLASS A SHARE |
|
|
|
|
|
$ |
0.12 |
|
|
|
|
|
|
$ |
0.33 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
BASIC AND DILUTED WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING |
|
|
|
|
|
136 |
|
|
|
|
|
|
136 |
|
(1) Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS GP HOLDINGS AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
CONDENSED CONSOLIDATING BALANCE SHEET DATA
(in millions)
|
|
September 30, 2014 |
| |||||||
|
|
PAA |
|
Consolidating |
|
PAGP |
| |||
ASSETS |
|
|
|
|
|
|
| |||
Current assets |
|
$ |
5,160 |
|
$ |
1 |
|
$ |
5,161 |
|
Property and equipment, net |
|
11,965 |
|
21 |
|
11,986 |
| |||
Goodwill |
|
2,481 |
|
|
|
2,481 |
| |||
Linefill and base gas |
|
903 |
|
|
|
903 |
| |||
Long-term inventory |
|
270 |
|
|
|
270 |
| |||
Investments in unconsolidated entities |
|
582 |
|
|
|
582 |
| |||
Other, net |
|
476 |
|
1,067 |
|
1,543 |
| |||
Total assets |
|
$ |
21,837 |
|
$ |
1,089 |
|
$ |
22,926 |
|
|
|
|
|
|
|
|
| |||
LIABILITIES AND PARTNERS CAPITAL |
|
|
|
|
|
|
| |||
Current liabilities |
|
$ |
5,568 |
|
$ |
1 |
|
$ |
5,569 |
|
Senior notes, net of unamortized discount |
|
7,609 |
|
|
|
7,609 |
| |||
Long-term debt under credit facilities and other |
|
4 |
|
531 |
|
535 |
| |||
Other long-term liabilities and deferred credits |
|
526 |
|
|
|
526 |
| |||
Total liabilities |
|
13,707 |
|
532 |
|
14,239 |
| |||
|
|
|
|
|
|
|
| |||
Partners capital excluding noncontrolling interests |
|
8,071 |
|
(7,034 |
) |
1,037 |
| |||
Noncontrolling interests |
|
59 |
|
7,591 |
|
7,650 |
| |||
Total partners capital |
|
8,130 |
|
557 |
|
8,687 |
| |||
Total liabilities and partners capital |
|
$ |
21,837 |
|
$ |
1,089 |
|
$ |
22,926 |
|
(1) Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS GP HOLDINGS AND SUBSIDIARIES
DISTRIBUTION SUMMARY (unaudited)
Q3 2014 PAGP DISTRIBUTION SUMMARY
(in millions, except per unit and per share data)
|
|
Q3 2014 (1) |
| |
PAA Distribution/LP Unit |
|
$ |
0.6600 |
|
GP Distribution/LP Unit |
|
$ |
0.3463 |
|
Total Distribution/LP Unit |
|
$ |
1.0063 |
|
|
|
|
| |
PAA LP Units Outstanding at 10/31/14 |
|
372 |
| |
|
|
|
| |
Gross GP Distribution |
|
$ |
134 |
|
Less: IDR Reduction |
|
(6 |
) | |
Net Distribution from PAA to AAP |
|
$ |
129 |
|
Less: Debt Service |
|
(2 |
) | |
Less: G&A Expense |
|
(1 |
) | |
Less: Other |
|
(1 |
) | |
Cash Available for Distribution by AAP |
|
$ |
125 |
|
|
|
|
| |
Distributions to AAP Partners |
|
|
| |
Direct AAP Owners & AAP Management (79.1% economic interest) |
|
$ |
99 |
|
PAGP (20.9% economic interest) |
|
26 |
| |
Total distributions to AAP Partners |
|
$ |
125 |
|
|
|
|
| |
Distribution to PAGP Investors |
|
$ |
26 |
|
PAGP Class A Shares Outstanding at 10/31/14 |
|
136 |
| |
PAGP Distribution/Class A Share |
|
$ |
0.19075 |
|
(1) Amounts may not recalculate due to rounding.
- more -
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291
PLAINS GP HOLDINGS AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited)
COMPUTATION OF BASIC AND DILUTED NET INCOME PER CLASS A SHARE
(in millions, except per share data)
|
|
Three Months Ended |
|
Nine Months Ended |
| ||
|
|
September 30, 2014 |
|
September 30, 2014 |
| ||
Basic and Diluted Net Income per Class A Share |
|
|
|
|
| ||
Net income attributable to PAGP |
|
$ |
16 |
|
$ |
45 |
|
Basic and diluted weighted average Class A shares outstanding |
|
136 |
|
136 |
| ||
|
|
|
|
|
| ||
Basic and diluted net income per Class A share |
|
$ |
0.12 |
|
$ |
0.33 |
|
Contacts: |
|
|
|
Ryan Smith |
Al Swanson |
|
|
Director, Investor Relations |
Executive Vice President, CFO |
|
|
(866) 809-1291 |
(800) 564-3036 |
###
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 / (866) 809-1291