DELAWARE (State or other jurisdiction of incorporation) |
1-14569 (Commission File Number) |
76-0582150 (IRS Employer Identification No.) |
Item 9.01. Financial Statements and Exhibits | ||||||||
Item 2.02 and Item 7.01. Results of Operations and Financial Condition; Regulation FD Disclosure | ||||||||
SIGNATURES | ||||||||
Exhibit Index | ||||||||
Press Release |
2
Actual | Guidance* | |||||||||||||||||||
Nine Months | Three Months Ending | Twelve Months Ending | ||||||||||||||||||
Ended | December 31, 2006 | December 31, 2006 | ||||||||||||||||||
09/30/06 | Low | High | Low | High | ||||||||||||||||
Pipeline |
||||||||||||||||||||
Net revenues |
$ | 319.4 | $ | 110.3 | $ | 111.7 | $ | 429.7 | $ | 431.1 | ||||||||||
Field operating costs |
(138.1 | ) | (47.2 | ) | (46.6 | ) | (185.3 | ) | (184.7 | ) | ||||||||||
General and administrative expenses |
(38.0 | ) | (12.4 | ) | (12.2 | ) | (50.4 | ) | (50.2 | ) | ||||||||||
143.3 | 50.7 | 52.9 | 194.0 | 196.2 | ||||||||||||||||
Gathering, Marketing, Terminalling & Storage |
||||||||||||||||||||
Net revenues |
382.8 | 115.0 | 121.4 | 497.8 | 504.2 | |||||||||||||||
Field operating costs |
(122.4 | ) | (43.0 | ) | (42.4 | ) | (165.4 | ) | (164.8 | ) | ||||||||||
General and administrative expenses |
(54.2 | ) | (19.9 | ) | (19.6 | ) | (74.1 | ) | (73.8 | ) | ||||||||||
206.2 | 52.1 | 59.4 | 258.3 | 265.6 | ||||||||||||||||
Segment Profit |
349.5 | 102.8 | 112.3 | 452.3 | 461.8 | |||||||||||||||
Depreciation and amortization expense |
(67.1 | ) | (27.0 | ) | (26.6 | ) | (94.1 | ) | (93.7 | ) | ||||||||||
Interest expense existing notes and facilities |
(52.5 | ) | (20.1 | ) | (19.3 | ) | (72.6 | ) | (71.8 | ) | ||||||||||
Interest
expense New Senior Notes (See Note 7 & 8) |
| (10.8 | ) | (10.8 | ) | (10.8 | ) | (10.8 | ) | |||||||||||
Interest income New Senior Notes (See Note 7 & 8) |
| 8.7 | 8.7 | 8.7 | 8.7 | |||||||||||||||
Equity earnings (loss) in PAA / Vulcan Gas Storage, LLC |
2.2 | 2.8 | 3.3 | 5.0 | 5.5 | |||||||||||||||
Other Income (Expense) |
0.7 | | | 0.7 | 0.7 | |||||||||||||||
Income Before Cumulative Effect of Change in
Accounting Principle |
232.8 | 56.4 | 67.6 | 289.2 | 300.4 | |||||||||||||||
Cumulative Effect of Change in Accounting Principle |
6.3 | | | 6.3 | 6.3 | |||||||||||||||
Net Income |
$ | 239.1 | $ | 56.4 | $ | 67.6 | $ | 295.5 | $ | 306.7 | ||||||||||
Net Income to Limited Partners |
$ | 212.7 | $ | 44.4 | $ | 55.4 | $ | 257.1 | $ | 268.1 | ||||||||||
Basic Net Income Per Limited Partner Unit |
||||||||||||||||||||
Weighted Average Units Outstanding |
77.0 | 81.0 | 81.0 | 78.0 | 78.0 | |||||||||||||||
Net Income Per Unit ** |
$ | 2.45 | $ | 0.55 | $ | 0.68 | $ | 3.09 | $ | 3.16 | ||||||||||
Diluted Net Income Per Limited Partner Unit |
||||||||||||||||||||
Weighted Average Units Outstanding |
77.8 | 82.0 | 82.0 | 78.8 | 78.8 | |||||||||||||||
Net Income Per Unit ** |
$ | 2.43 | $ | 0.54 | $ | 0.67 | $ | 3.06 | $ | 3.13 | ||||||||||
EBIT |
$ | 291.6 | $ | 78.6 | $ | 89.0 | $ | 370.2 | $ | 380.6 | ||||||||||
EBITDA |
$ | 358.7 | $ | 105.6 | $ | 115.6 | $ | 464.3 | $ | 474.3 | ||||||||||
Selected Items Impacting Comparability |
||||||||||||||||||||
LTIP charge |
$ | (27.1 | ) | $ | (9.4 | ) | $ | (9.4 | ) | $ | (36.5 | ) | $ | (36.5 | ) | |||||
Cumulative Effect of Change in Accounting Principle |
6.3 | | | 6.3 | 6.3 | |||||||||||||||
SFAS 133 Mark-to-Market Adjustment |
14.8 | | | 14.8 | 14.8 | |||||||||||||||
Interest expense New Senior Notes |
| (10.8 | ) | (10.8 | ) | (10.8 | ) | (10.8 | ) | |||||||||||
Interest income New Senior Notes |
| 8.7 | 8.7 | 8.7 | 8.7 | |||||||||||||||
$ | (6.0 | ) | $ | (11.5 | ) | $ | (11.5 | ) | $ | (17.5 | ) | $ | (17.5 | ) | ||||||
Excluding Selected Items Impacting Comparability |
||||||||||||||||||||
Adjusted EBITDA |
$ | 364.7 | $ | 115.0 | $ | 125.0 | $ | 479.7 | $ | 489.7 | ||||||||||
Adjusted Net Income |
$ | 245.1 | $ | 67.9 | $ | 79.1 | $ | 313.0 | $ | 324.2 | ||||||||||
Adjusted Basic Net Income per Limited Partner Unit |
$ | 2.84 | $ | 0.69 | $ | 0.82 | $ | 3.53 | $ | 3.66 | ||||||||||
Adjusted Diluted Net Income per Limited Partner Unit |
$ | 2.81 | $ | 0.68 | $ | 0.81 | $ | 3.49 | $ | 3.62 | ||||||||||
* | The projected average foreign exchange rate is $1.15 CAD to $1 USD. The rate as of November 1, 2006 was 1.13 CAD to $1 USD. | |
** | See Note 9. The application of EITF 03-06 may result in interim period amounts not totaling to the annual amount. |
3
1. | Definitions. |
EBIT
|
Earnings before interest and taxes | |
EBITDA
|
Earnings before interest, taxes and depreciation and amortization expense | |
Bbls/d
|
Barrels per day | |
Segment Profit
|
Net revenues less purchases, field operating costs, and segment general and administrative expenses | |
LTIP
|
Long-Term Incentive Plan | |
LPG
|
Liquefied petroleum gas and other petroleum products | |
FX
|
Foreign currency exchange | |
GMT&S
|
Gathering, Marketing, Terminalling & Storage |
2. | Pipeline Operations. Pipeline volume estimates are based on historical trends, anticipated future operating performance and completion of internal growth projects. Volumes are influenced by temporary market-driven storage and withdrawal of oil, maintenance schedules at refineries, production declines and other external factors beyond our control. Actual segment profit could vary materially depending on the level of volumes transported. | |
The following table summarizes our total pipeline volumes and highlights as major systems that are significant either in total volumes transported or in contribution to total pipeline segment profit. |
Calendar 2006 | ||||||||||||
Actual | Guidance | |||||||||||
Nine Months | Three Months | Twelve Months | ||||||||||
Ended | Ending | Ending | ||||||||||
September 30 | December 31 | December 31 | ||||||||||
Average Daily Volumes (000 Bbls/d) |
||||||||||||
All American |
49 | 45 | 48 | |||||||||
Basin |
323 | 350 | 330 | |||||||||
BOA / CAM |
57 | (1) | 172 | 86 | ||||||||
Capline |
149 | 185 | 158 | |||||||||
Cushing to Broome |
73 | 80 | 75 | |||||||||
North Dakota / Trenton |
88 | 92 | 89 | |||||||||
West Texas / New Mexico area systems (2) |
445 | 428 | 441 | |||||||||
Canada |
247 | 254 | 250 | |||||||||
Other |
553 | 580 | (3) | 558 | ||||||||
1,984 | 2,186 | 2,035 | ||||||||||
Average Segment Profit ($/Bbl) |
||||||||||||
As Reported |
$ | 0.27 | $ | 0.26 | (4) | $ | 0.26 | (4) | ||||
Excluding Selected Items Impacting Comparability |
$ | 0.29 | $ | 0.28 | (4) | $ | 0.29 | (4) | ||||
(1) | Acquisition effective in third quarter of 2006. | |
(2) | The aggregate of multiple systems in the West Texas / New Mexico area. | |
(3) | Includes approximately 45,000 Bbl/d related to assets purchased from Chevron Pipe Line Company effective September 1, 2006. | |
(4) | Mid-point of guidance. |
4
Volume Sensitivity Analysis | ||||||||||||
% of | Incr (Decr) | |||||||||||
Incr (Decr) | System | in Segment | ||||||||||
System | in Volume | Total | Profit Guidance | |||||||||
(Bbls/d) | (in millions) | |||||||||||
All American |
5,000 | 11 | % | $ | 0.9 | |||||||
Basin |
20,000 | 6 | % | 0.5 | ||||||||
Capline |
10,000 | 5 | % | 0.3 |
3. | Gathering, Marketing, Terminalling and Storage Operations. The level of profit in the GMT&S segment is influenced by overall market structure and the degree of volatility in the crude oil market as well as variable operating expenses. Operating results for the three-month period ending December 31, 2006 reflect an expected continuation of the current contango market and favorable market conditions (relative to our asset base and business model) generally consistent with the conditions experienced over most of 2005 and 2006 to date, although not quite as favorable as market conditions in the first nine months of 2006. Unexpected changes in market structure or volatility (or lack thereof) could cause actual results to differ materially from forecasted results. |
Calendar 2006 | ||||||||||||
Actual | Guidance | |||||||||||
Nine Months | Three Months | Twelve Months | ||||||||||
Ended | Ending | Ending | ||||||||||
September 30 | December 31 | December 31 | ||||||||||
Average Daily Volumes (000 Bbls/d) |
||||||||||||
Crude Oil Lease Gathering |
639 | 650 | 642 | |||||||||
LPG Sales
and Third Party Processing |
60 | 90 | 68 | |||||||||
Waterborne foreign crude imported |
59 | 50 | 57 | |||||||||
758 | 790 | 767 | ||||||||||
Segment Profit per Barrel ($/Bbl) |
||||||||||||
As Reported |
$ | 1.00 | $ | 0.77 | (1) | $ | 0.94 | (1) | ||||
Excluding Selected Items Impacting Comparability |
$ | 1.00 | $ | 0.83 | (1) | $ | 0.95 | (1) | ||||
(1) | Mid-point of guidance. |
4. | Depreciation and Amortization. Depreciation and amortization are forecast based on our existing depreciable assets and forecasted capital expenditures. Depreciation is computed using the straight-line method over estimated useful lives, which range from 3 years (for office furniture and equipment) to 40 years (for certain pipelines, crude oil terminals and facilities). |
5
5. | Statement of Financial Accounting Standards No. 133 Accounting for Derivative Instruments and Hedging Activities (SFAS 133). The guidance presented above does not include assumptions or projections with respect to potential gains or losses related to derivatives accounted for under SFAS 133, as there is no accurate way to forecast these potential gains or losses. The potential gains or losses related to these derivatives (primarily mark-to-market adjustments) could cause actual net income to differ materially from our projections. |
6. | Acquisitions and Capital Expenditures. Although acquisitions constitute a key element of our growth strategy, the forecasted results and associated estimates do not include any assumptions or forecasts for any other acquisition that may be made after the date hereof. Capital expenditures for expansion projects are forecast to be approximately $310 million during calendar 2006 of which $214 million was incurred in the first nine months of 2006. Following are some of the more notable projects and estimated expenditures for the year. |
Calendar 2006 | ||||
(in millions) | ||||
Expansion Capital |
||||
St. James, Louisiana storage facility Phase I |
$ | 72 | ||
St. James, Louisiana storage facility Phase II |
12 | |||
Kerrobert tankage |
31 | |||
East Texas/Louisiana tankage |
17 | |||
Spraberry System expansion |
15 | |||
Cushing Tankage Phase VI |
14 | |||
High Prairie rail terminals |
13 | |||
Midale/Regina truck terminal |
13 | |||
Truck trailers |
9 | |||
Wichita Falls tankage |
8 | |||
Basin connectionOklahoma |
8 | |||
Mobile/ Ten Mile tankage and metering |
6 | |||
Other Projects |
92 | |||
310 | ||||
Maintenance Capital |
21 | |||
Total Projected Capital Expenditures (excluding acquisitions) |
$ | 331 | ||
7. | Capital Structure. This guidance is based on our capital structure as of September 30, 2006 as adjusted to give effect to the aggregate $1 billion private placement of 10-year and 30-year senior notes (New Senior Notes) that closed on October 30, 2006. The net proceeds from the New Senior Notes will be used to fund the cash portion of the Pacific Energy acquisition expected to close in the fourth quarter of 2006. Pending closing of the Pacific Energy merger, we intend to invest excess proceeds that are not used to repay outstanding indebtedness or for general partnership purposes in short-term investments. In the event the Pacific Energy acquisition does not close by February 15, 2007, we are required to call the New Senior Notes at 101% of the principal amount. See Note 8 for treatment of interest expense and interest income attributable to the New Senior Notes during the fourth quarter. | |
The Partnerships policy is to finance acquisitions and major growth capital projects with at least 50% equity or cash flow in excess of distributions. |
6
8. | Interest Expense. Debt balances are projected based on estimated cash flows, current distribution rates, forecasted 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 expense for the three months ending December 31, 2006 is expected to be between $19.3 million and $20.1 million, assuming an average long-term debt balance excluding the New Senior Notes of approximately $1.3 billion during the period and an all-in average rate of approximately 6.2%. Included in the effective cost of debt are projected interest payments, as well as commitment fees, amortization of long-term debt discounts, 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 International Petroleum Exchange margin deposits). At September 30, 2006, 100% of our long-term debt balance was fixed at an average interest rate of 6.1%. Interest expense does not include interest on borrowings for contango inventory. We treat those costs as carrying costs of crude oil and include it as part of the purchase price of crude oil. | ||
The amount of interest expense noted in the preceding paragraph excludes approximately $10.8 million of interest expense associated with the New Senior Notes discussed in Note 7 above, as well as approximately $8.7 million of interest income earned from investing the net proceeds from the notes offering pending closing of the Pacific Energy acquisition. These amounts are included as separate line items in our primary guidance table, but have been treated as Selected Items Impacting Comparability in arriving at Adjusted EBITDA and Adjusted Net Income. We believe this is consistent with our treatment of excluding any contribution from Pacific Energy in our guidance pending the closing of the acquisition. In the event the Pacific Energy acquisition does not close by February 15, 2007, we are required to call the New Senior Notes at 101% of the principal amount. See Note 12 for an estimate on Adjusted EBITDA and Adjusted Net Income of the impact of the Pacific Energy acquisition assuming the acquisition closes on November 15, 2006. | ||
9. | 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. Under Emerging Issues Task Force Issue 03-06: Participating Securities and the Two-Class Method under FASB Statement No. 128 (EITF 03-06), when the Partnerships aggregate net income exceeds the aggregate distribution made during such period, earnings per limited partner unit are calculated as if all of the earnings for the period were distributed, regardless of the pro forma nature of the allocation and whether those earnings would actually be distributed during a particular period from an economic or practical perspective. Although EITF 03-06 does not impact overall net income or other financial results of the Partnership, for periods in which aggregate net income exceeds the aggregate distributions for such period, earnings per limited partner unit will be reduced. The following table sets forth the computation of basic and diluted earnings per limited partner unit. |
7
Guidance (in millions, except per unit data) | ||||||||||||||||
Three Months Ending | Twelve Months Ending | |||||||||||||||
December 31, 2006 | December 31, 2006 | |||||||||||||||
Low | High | Low | High | |||||||||||||
Numerator for basic and diluted earnings per limited
partner unit: |
||||||||||||||||
Net Income |
$ | 56.4 | $ | 67.6 | $ | 295.5 | $ | 306.7 | ||||||||
Less: |
||||||||||||||||
General partners incentive distribution |
(11.1 | ) | (11.1 | ) | (33.1 | ) | (33.1 | ) | ||||||||
45.3 | 56.5 | 262.4 | 273.6 | |||||||||||||
General partner 2% ownership |
(0.9 | ) | (1.1 | ) | (5.3 | ) | (5.5 | ) | ||||||||
Net income available to limited partners |
44.4 | 55.4 | 257.1 | 268.1 | ||||||||||||
Pro forma additional general partners distribution |
| | (16.1 | ) | (21.5 | ) | ||||||||||
Net Income available for limited partners under EITF 03-06 |
$ | 44.4 | $ | 55.4 | $ | 241.0 | $ | 246.6 | ||||||||
Denominator: |
||||||||||||||||
Denominator
for basic earnings per limited partner unit-weighted average number of limited partner units |
81.0 | 81.0 | 78.0 | 78.0 | ||||||||||||
Effect of dilutive securities: |
||||||||||||||||
Weighted average LTIP units |
1.0 | 1.0 | 0.8 | 0.8 | ||||||||||||
Denominator for diluted earnings per limited partner
unit-weighted average number of limited partner units |
82.0 | 82.0 | 78.8 | 78.8 | ||||||||||||
Basic net income per limited partner unit |
$ | 0.55 | $ | 0.68 | $ | 3.09 | $ | 3.16 | ||||||||
Diluted net income per limited partner unit |
$ | 0.54 | $ | 0.67 | $ | 3.06 | $ | 3.13 | ||||||||
Net income allocated to limited partners is impacted by the income allocated to the general partner and the amount of the incentive distribution paid to the general partner. The amount of income allocated to our limited partnership interests is 98% of the total partnership income after deducting the amount of the general partners incentive distribution. Based on our current annualized distribution rate of $3.00 per unit, our general partners distribution is forecast to be approximately $49.3 million annually, of which $44.3 million is attributed to the incentive distribution rights. The relative amount of the incentive distribution varies directionally with the number of units outstanding and the level of the distribution on the units. For distribution rates where EITF 03-06 does not apply, each $0.05 per unit annual increase in the distribution over $3.00 per unit decreases net income available for limited partners by approximately $4.0 million ($0.05 per unit) on an annualized basis. | ||
10. | Long-term Incentive Plans. The majority of grants outstanding under our Long-Term Incentive Plans 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 earliest vesting dates and the dates on which minimum distribution levels are reached. Among the various grants, vesting dates range from May 2007 to December 2010 and minimum annualized distribution levels range from $2.60 to $4.00. For some awards, a percentage of any remaining units will vest on a date certain in 2011 or 2012. | |
We have reached the annualized distribution level of $3.00 and it has been deemed probable that the $3.20 distribution level will be achieved. Accordingly, guidance includes, for grants that vest at annualized distribution levels of $3.20 or less, an accrual over the corresponding service period at an assumed market price of $46.15 per unit as well as the fair value associated with awards that will vest on a date certain. For 2006, the guidance includes approximately $36.5 million of principally non-cash expense associated with these grants. The earliest significant vesting event for outstanding grants will occur in May 2007. |
8
The actual amount of LTIP expense amortization in any given year will be directly influenced by our unit price at the end of each reporting period and the amount of amortization in the early years as well as new unit grants. Therefore, actual net income could differ materially from our projections. | ||
Effective January 1, 2006 we adopted SFAS 123(R) Share-Based Payment, resulting in a cumulative effect of change in accounting principle gain of $6.3 million. | ||
11. | Reconciliation of EBITDA and EBIT to Net Income. The following table reconciles the 2006 guidance ranges for EBITDA and EBIT to net income. |
Guidance | ||||||||||||||||
Three Months Ending | Twelve Months Ending | |||||||||||||||
December 31, 2006 | December 31, 2006 | |||||||||||||||
Low | High | Low | High | |||||||||||||
(in millions) | ||||||||||||||||
Reconciliation to Net Income |
||||||||||||||||
EBITDA |
$ | 105.6 | $ | 115.6 | $ | 464.3 | $ | 474.3 | ||||||||
Depreciation and amortization |
27.0 | 26.6 | 94.1 | 93.7 | ||||||||||||
EBIT |
78.6 | 89.0 | 370.2 | 380.6 | ||||||||||||
Interest expense existing notes and facilities |
20.1 | 19.3 | 72.6 | 71.8 | ||||||||||||
Interest expense New Senior Notes, net |
2.1 | 2.1 | 2.1 | 2.1 | ||||||||||||
Net Income |
$ | 56.4 | $ | 67.6 | $ | 295.5 | $ | 306.7 | ||||||||
12. | Combined Plains and Pacific Energy Guidance. Plains and Pacific Energy will each hold their respective unitholder meetings on November 9, 2006 seeking approval of the proposed merger between Plains and Pacific Energy. The following table presents adjusted EBITDA and adjusted net income for the combined entities assuming the proposed merger is approved and closing occurs on November 15, 2006. The Pacific Energy information is derived from Pacific Energys guidance contained in its press release dated November 1, 2006, however, it excludes the impact of anticipated transaction synergies and contributions from capital expansion projects under construction. Although we have not reviewed Pacific Energys calculation of its guidance ranges, we believe that the estimates are reasonable. |
For the Three Months Ending December 31, 2006 | ||||||||||||
Pacific | Combined | |||||||||||
Plains | Energy | Guidance | ||||||||||
(midpoint of guidance amounts; in millions) | ||||||||||||
Adjusted EBITDA |
$ | 120.0 | $ | 18.5 | 1 | $ | 138.5 | |||||
Interest Expense |
(19.7 | ) | (11.2 | )2 | (30.9 | ) | ||||||
Depreciation and amortization |
(26.8 | ) | (5.6 | )3 | (32.4 | ) | ||||||
Adjusted Net Income |
$ | 73.5 | $ | 1.7 | $ | 75.2 | ||||||
Basic Units Outstanding |
81.0 | 11.1 | 92.1 | |||||||||
Diluted Units Outstanding |
82.0 | 11.1 | 93.1 | |||||||||
Adjusted Basic Net Income per Limited Partner Unit |
$ | 0.76 | $ | 0.67 | ||||||||
Adjusted Diluted Net Income per Limited Partner Unit |
$ | 0.75 | $ | 0.66 | ||||||||
1 | Per Pacific Energy mid-point estimate of $36.9 million reported in its press release dated November 1, 2006 and prorated based on an assumed closing date of November 15, 2006. Excludes the impact of anticipated transaction synergies and contributions from capital expansion projects under construction. | |
2 | As computed by PAA based on debt assumed from Pacific Energy and estimated cash paid on an assumed closing date of November 15, 2006. Such interest expense includes a forecast of interest incurred on the New Senior Notes from November 15, 2006 through the remainder of the year, but does not include interest expense on the New Senior Notes or interest income from investment of the proceeds for the period prior to November 15, 2006. | |
3 | PAA estimate of depreciation and amortization on the acquired assets based on the straight-line method of depreciation over average useful lives ranging from 5 to 40 years. Depreciation and amortization estimates are based on estimated purchase price allocations assumptions used in PAA's Current Report on Form 8-K filed on August 24, 2006. |
9
| our failure to successfully integrate the respective business operations upon completion of the merger with Pacific Energy or our failure to successfully integrate any future acquisitions; | ||
| the failure to realize the anticipated cost savings, synergies and other benefits of the proposed merger with Pacific Energy; | ||
| the success of our risk management activities; | ||
| environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves; | ||
| maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties; |
| abrupt or severe declines or interruptions in outer continental shelf production located offshore California and transported on our pipeline system; | ||
| declines in volumes shipped on the Basin Pipeline, Capline Pipeline and our other pipelines by us and third party shippers; | ||
| the availability of adequate third party production volumes for transportation and marketing in the areas in which we operate; | ||
| demand for natural gas or various grades of crude oil and resulting changes in pricing conditions or transmission throughput requirements; | ||
| fluctuations in refinery capacity in areas supplied by our main lines; | ||
| the availability of, and our ability to consummate, acquisition or combination opportunities; | ||
| our access to capital to fund additional acquisitions and our ability to obtain debt or equity financing on satisfactory terms; | ||
| 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 and volatility (or lack thereof); | ||
| the impact of current and future laws, rulings and governmental regulations; | ||
| the effects of competition; | ||
| continued creditworthiness of, and performance by, our counterparties; | ||
| 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; | ||
| the currency exchange rate of the Canadian dollar; | ||
| the impact of crude oil and natural gas price fluctuations; | ||
| shortages or cost increases of power supplies, materials or labor; | ||
| weather interference with business operations or project construction; | ||
| risks related to the development and operation of natural gas storage facilities; | ||
| general economic, market or business conditions; and | ||
| other factors and uncertainties inherent in the marketing, transportation, terminalling, gathering and storage of crude oil and liquefied petroleum gas. |
10
PLAINS ALL AMERICAN PIPELINE, L.P. | ||||||
By: | PLAINS AAP, L. P., its general partner | |||||
By: | PLAINS ALL AMERICAN GP LLC, its general partner | |||||
Date: November 2, 2006 | By: | /s/ Phil Kramer | ||||
Name: | Phil Kramer | |||||
Title: | Executive Vice President and Chief Financial Officer |
11
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
(in millions, except per unit data) | ||||||||||||||||
Long-Term Incentive Plan
(LTIP) charge
|
$ | (10.3 | ) | $ | (6.7 | ) | $ | (27.1 | ) | $ | (16.9 | ) | ||||
Cumulative effect of change in
accounting principle
LTIP(1)
|
- | - | 6.3 | - | ||||||||||||
Gain/(loss) on foreign currency
revaluation
|
- | (1.6 | ) | - | (1.4 | ) | ||||||||||
SFAS 133
mark-to-market
adjustment
|
17.9 | 6.3 | 14.8 | (20.0 | ) | |||||||||||
Total
|
$ | 7.6 | $ | (2.0 | ) | $ | (6.0 | ) | $ | (38.3 | ) | |||||
Per Basic Limited Partner
Unit(2)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.39 | ) | $ | (0.67 | ) | ||||
Per Diluted Limited Partner
Unit(2)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.38 | ) | $ | (0.66 | ) | ||||
(1) | During the first quarter of 2006, we adopted SFAS No. 123(R)(revised) Share Based Payment, which requires that the cost resulting from all share-based payment transactions be recognized in the financial statements at fair value. The cumulative effect adjustment represents a decrease to our LTIP life-to-date accrued expense and related liability, and therefore resulted in a non-cash gain of $6.3 million in the first quarter of 2006. | |
(2) | In periods when the Partnerships net income exceeds the cash distribution paid during such periods the application of Emerging Issues Task Force Issue No. 03-06: Participating Securities and the Two-Class Method under FASB Statement No. 128 (EITF 03-06) does not impact the Partnerships aggregate net income or EBITDA, but does reduce the Partnerships net income per limited partner unit. The application of EITF 03-06 negatively impacted basic and diluted earnings per limited partner unit by $0.16 for the third quarter of 2006, $0.13 for the third quarter of 2005, $0.31 for the first nine months of 2006 and $0.12 for the first nine months of 2005. This impact is included as a selected item impacting income per limited partner unit. |
Three Months Ended |
Three Months Ended |
|||||||||||||||
September 30, 2006 | September 30, 2005 | |||||||||||||||
Gathering, |
Gathering, |
|||||||||||||||
Marketing, |
Marketing, |
|||||||||||||||
Terminalling & |
Terminalling & |
|||||||||||||||
Pipeline |
Storage |
Pipeline |
Storage |
|||||||||||||
Operations | Operations | Operations | Operations(4) | |||||||||||||
(in millions) | (in millions) | |||||||||||||||
Revenues(1)
|
$ | 281.5 | $ | 4,284.8 | $ | 303.3 | $ | 8,395.8 | ||||||||
Purchases and related costs
|
(167.8 | ) | (4,136.7 | ) | (206.7 | ) | (8,292.7 | ) | ||||||||
Field operating costs (excluding
LTIP charge)
|
(47.2 | ) | (43.4 | ) | (37.0 | ) | (30.4 | ) | ||||||||
LTIP charge operations
|
(0.4 | ) | (0.6 | ) | (0.3 | ) | (0.6 | ) | ||||||||
Segment G&A expenses
(excluding LTIP
charge)(2)
|
(9.8 | ) | (13.9 | ) | (10.2 | ) | (10.5 | ) | ||||||||
LTIP charge general
and administrative
|
(4.1 | ) | (5.2 | ) | (3.4 | ) | (2.4 | ) | ||||||||
Segment profit
|
$ | 52.2 | $ | 85.0 | $ | 45.7 | $ | 59.2 | ||||||||
SFAS 133
mark-to-market
impact(3)
|
$ | - | $ | 17.9 | $ | - | $ | 6.3 | ||||||||
Maintenance capital
|
$ | 5.3 | $ | 2.9 | $ | 2.9 | $ | 1.3 | ||||||||
(1) | Includes inter-segment amounts. We have adopted EITF 04-13, which impacts the comparability of our revenues, effective April 1, 2006. Revenues for the three months ended September 30, 2005 include buy/sell transactions of $52.2 million and $4,442.8 million in the Pipeline segment and Gathering, Marketing, Terminalling & Storage segment, respectively. | |
(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) | Amounts related to SFAS 133 are included in revenues and impact segment profit. The SFAS 133 mark-to-market adjustment is primarily based upon crude oil prices (and to a lesser extent, other product prices) at the end of the period and is related to the non-effective portion of our cash flow hedges, as well as certain derivative contracts that do not qualify under SFAS 133 as cash flow hedges. The net gain or loss related to these derivative instruments is substantially offset by physical positions in future periods. | |
(4) | Gains/losses on foreign currency revaluation are included in the Gathering, Marketing, Terminalling & Storage segment. |
Nine Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, 2006 | September 30, 2005 | |||||||||||||||
Gathering, |
Gathering, |
|||||||||||||||
Marketing, |
Marketing, |
|||||||||||||||
Terminalling & |
Terminalling & |
|||||||||||||||
Pipeline |
Storage |
Pipeline |
Storage |
|||||||||||||
Operations | Operations | Operations | Operations(4) | |||||||||||||
(in millions) | (in millions) | |||||||||||||||
Revenues(1)
|
$ | 841.4 | $ | 17,328.7 | $ | 811.1 | $ | 21,753.0 | ||||||||
Purchases and related costs
|
(522.0 | ) | (16,945.9 | ) | (526.2 | ) | (21,496.8 | ) | ||||||||
Field operating costs (excluding
LTIP charge)
|
(137.1 | ) | (120.7 | ) | (108.8 | ) | (89.0 | ) | ||||||||
LTIP charge operations
|
(1.0 | ) | (1.7 | ) | (0.7 | ) | (1.5 | ) | ||||||||
Segment G&A expenses
(excluding LTIP
charge)(2)
|
(27.1 | ) | (40.7 | ) | (29.6 | ) | (30.5 | ) | ||||||||
LTIP charge general
and administrative
|
(10.9 | ) | (13.5 | ) | (8.7 | ) | (6.0 | ) | ||||||||
Segment profit
|
$ | 143.3 | $ | 206.2 | $ | 137.1 | $ | 129.2 | ||||||||
SFAS 133
mark-to-market
impact(3)
|
$ | - | $ | 14.8 | $ | - | $ | (20.0 | ) | |||||||
Maintenance capital
|
$ | 11.5 | $ | 5.8 | $ | 8.2 | $ | 4.0 | ||||||||
(1) | Includes inter-segment amounts. We have adopted EITF 04-13, which impacts the comparability of our revenues, effective April 1, 2006. Revenues include buy/sell transactions in the nine months ended September 30, 2006 of $45.3 million and $4,717.7 million and in the nine months ended September 30, 2005 of $125.8 million and $11,630.0 million in the Pipeline segment and Gathering, Marketing, Terminalling & Storage segment, respectively. | |
(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) | Amounts related to SFAS 133 are included in revenues and impact segment profit. The SFAS 133 mark-to-market adjustment is primarily based upon crude oil prices (and to a lesser extent, other product prices) at the end of the period and is related to the non-effective portion of our cash flow hedges, as well as certain derivative contracts that do not qualify under SFAS 133 as cash flow hedges. The net gain or loss related to these derivative instruments is substantially offset by physical positions in future periods. | |
(4) | Gains/losses on foreign currency revaluation are included in the Gathering, Marketing, Terminalling & Storage segment. |
1. | A review of the Partnerships third quarter performance; | |
2. | A status report on major expansion projects and recent acquisition activity; | |
3. | A discussion of capitalization and liquidity; | |
4. | A review of financial and operating guidance for the fourth quarter of 2006; and | |
5. | Comments regarding the Partnerships outlook for the future. |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
REVENUES(1)
|
$ | 4,525.8 | $ | 8,664.4 | $ | 18,053.6 | $ | 22,463.6 | ||||||||
COSTS AND EXPENSES
|
||||||||||||||||
Purchases and related costs
|
4,264.0 | 8,464.7 | 17,351.4 | 21,922.5 | ||||||||||||
Field operating costs
|
91.6 | 68.3 | 260.5 | 200.0 | ||||||||||||
General and administrative expenses
|
33.0 | 26.5 | 92.2 | 74.8 | ||||||||||||
Depreciation and amortization
|
24.2 | 20.0 | 67.1 | 58.1 | ||||||||||||
Total costs and expenses
|
4,412.8 | 8,579.5 | 17,771.2 | 22,255.4 | ||||||||||||
OPERATING INCOME
|
113.0 | 84.9 | 282.4 | 208.2 | ||||||||||||
OTHER
INCOME/(EXPENSE)
|
||||||||||||||||
Equity earnings in PAA/Vulcan Gas
Storage, LLC
|
1.3 | - | 2.2 | - | ||||||||||||
Interest expense
|
(19.2 | ) | (15.6 | ) | (52.5 | ) | (44.4 | ) | ||||||||
Interest income and other income
(expense), net
|
0.3 | (0.3 | ) | 0.7 | 0.3 | |||||||||||
Income before cumulative effect of
change in accounting principle
|
95.4 | 69.0 | 232.8 | 164.1 | ||||||||||||
Cumulative effect of change in
accounting principle
|
- | - | 6.3 | - | ||||||||||||
NET INCOME
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
NET INCOME LIMITED
PARTNERS
|
$ | 84.6 | $ | 63.9 | $ | 212.7 | $ | 150.8 | ||||||||
NET INCOME GENERAL
PARTNER
|
$ | 10.8 | $ | 5.1 | $ | 26.4 | $ | 13.3 | ||||||||
BASIC NET INCOME PER LIMITED
PARTNER UNIT
|
||||||||||||||||
Income before cumulative effect of
change in accounting principle
|
$ | 0.90 | $ | 0.81 | $ | 2.37 | $ | 2.11 | ||||||||
Cumulative effect of change in
accounting principle
|
- | - | 0.08 | - | ||||||||||||
Basic net income per limited
partner unit
|
$ | 0.90 | $ | 0.81 | $ | 2.45 | $ | 2.11 | ||||||||
DILUTED NET INCOME PER LIMITED
PARTNER UNIT
|
||||||||||||||||
Income before cumulative effect of
change in accounting principle
|
$ | 0.89 | $ | 0.79 | $ | 2.35 | $ | 2.07 | ||||||||
Cumulative effect of change in
accounting principle
|
- | - | 0.08 | - | ||||||||||||
Diluted net income per limited
partner unit
|
$ | 0.89 | $ | 0.79 | $ | 2.43 | $ | 2.07 | ||||||||
BASIC WEIGHTED AVERAGE UNITS
OUTSTANDING
|
79.9 | 68.0 | 77.0 | 67.8 | ||||||||||||
DILUTED WEIGHTED AVERAGE UNITS
OUTSTANDING
|
80.8 | 69.4 | 77.8 | 68.9 | ||||||||||||
(1) | Revenues include buy/sell transactions of $4.5 billion in the three months ended September 30, 2005 and $4.8 billion and $11.8 billion in the nine months ended September 30, 2006 and 2005, respectively. |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
OPERATING DATA
(in
thousands)(1) |
September 30, | September 30, | ||||||||||||||
Average Daily Volumes (barrels) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Pipeline activities:
|
||||||||||||||||
Tariff activities
|
||||||||||||||||
All American
|
50 | 51 | 49 | 51 | ||||||||||||
Basin
|
324 | 290 | 323 | 283 | ||||||||||||
BOA / CAM
|
168 | - | 57 | - | ||||||||||||
Capline
|
183 | 129 | 149 | 144 | ||||||||||||
Cushing to Broome
|
69 | 79 | 73 | 62 | ||||||||||||
North Dakota/Trenton
|
94 | 85 | 88 | 73 | ||||||||||||
West Texas/New Mexico Area
Systems(2)
|
416 | 428 | 445 | 422 | ||||||||||||
Canada
|
249 | 250 | 247 | 255 | ||||||||||||
Other
|
486 | 437 | 464 | 424 | ||||||||||||
Pipeline margin activities
|
93 | 65 | 89 | 69 | ||||||||||||
Pipeline activities total
|
2,132 | 1,814 | 1,984 | 1,783 | ||||||||||||
GMT&S activities:
|
||||||||||||||||
Crude oil lease gathering
|
650 | 598 | 639 | 616 | ||||||||||||
LPG sales and third party
processing
|
55 | 41 | 60 | 50 | ||||||||||||
Waterborne foreign crude imported
|
80 | 61 | 59 | 60 | ||||||||||||
GMT&S activities total
|
785 | 700 | 758 | 726 | ||||||||||||
(1) | Volumes associated with acquisitions represent total volumes transported 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 West Texas/New Mexico area. |
September 30, |
December 31, |
|||||||
2006 | 2005 | |||||||
ASSETS
|
||||||||
Current assets
|
$ | 2,992.2 | $ | 1,805.2 | ||||
Property and equipment, net
|
2,359.0 | 1,857.2 | ||||||
Pipeline linefill in owned assets
|
204.1 | 180.2 | ||||||
Inventory in third party assets
|
77.0 | 71.5 | ||||||
Investment in PAA/Vulcan Gas
Storage, LLC
|
125.7 | 113.5 | ||||||
Goodwill
|
183.3 | 47.4 | ||||||
Other long-term assets, net
|
106.6 | 45.3 | ||||||
Total assets
|
$ | 6,047.9 | $ | 4,120.3 | ||||
LIABILITIES AND PARTNERS
CAPITAL
|
||||||||
Current liabilities
|
$ | 2,941.2 | $ | 1,793.3 | ||||
Long-term debt under credit
facilities and other
|
3.6 | 4.7 | ||||||
Senior notes, net of unamortized
discount
|
1,196.8 | 947.0 | ||||||
Other long-term liabilities and
deferred credits
|
66.9 | 44.6 | ||||||
Total liabilities
|
4,208.5 | 2,789.6 | ||||||
Partners capital
|
1,839.4 | 1,330.7 | ||||||
Total liabilities and
partners capital
|
$ | 6,047.9 | $ | 4,120.3 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Numerator for basic and diluted
earnings per limited partner unit:
|
||||||||||||||||
Net income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Less: General partners
incentive distribution paid
|
(9.1 | ) | (3.8 | ) | (22.1 | ) | (10.2 | ) | ||||||||
Subtotal
|
86.3 | 65.2 | 217.0 | 153.9 | ||||||||||||
General partner 2% ownership
|
(1.7 | ) | (1.3 | ) | (4.3 | ) | (3.1 | ) | ||||||||
Net income available to limited
partners
|
84.6 | 63.9 | 212.7 | 150.8 | ||||||||||||
Pro forma additional general
partners
distribution(1)
|
(12.6 | ) | (9.1 | ) | (23.8 | ) | (8.0 | ) | ||||||||
Net income available for limited
partners under
EITF 03-06
|
72.0 | 54.8 | 188.9 | 142.8 | ||||||||||||
Less: Limited partner 98% portion
of cumulative effect of change in accounting principle
|
- | - | (6.2 | ) | - | |||||||||||
Limited partner net income before
cumulative effect of change in accounting principle
|
$ | 72.0 | $ | 54.8 | $ | 182.7 | $ | 142.8 | ||||||||
Denominator:
|
||||||||||||||||
Basic weighted average number of
limited partner units outstanding
|
79.9 | 68.0 | 77.0 | 67.8 | ||||||||||||
Effect of dilutive securities
|
||||||||||||||||
Weighted average 2005
Long-Term Incentive Plan (LTIP) units
|
0.9 | 1.4 | 0.8 | 1.1 | ||||||||||||
Diluted weighted average number of
limited partner units outstanding
|
80.8 | 69.4 | 77.8 | 68.9 | ||||||||||||
Basic net income per limited
partner unit before cumulative effect of change in accounting
principle(1)
|
$ | 0.90 | $ | 0.81 | $ | 2.37 | $ | 2.11 | ||||||||
Cumulative effect of change in
accounting principle per limited partner unit
|
- | - | 0.08 | - | ||||||||||||
Basic net income per limited
partner unit
|
$ | 0.90 | $ | 0.81 | $ | 2.45 | $ | 2.11 | ||||||||
Diluted net income per limited
partner unit before cumulative effect of change in accounting
principle(1)
|
$ | 0.89 | $ | 0.79 | $ | 2.35 | $ | 2.07 | ||||||||
Cumulative effect of change in
accounting principle per limited partner unit
|
- | - | 0.08 | - | ||||||||||||
Diluted net income per limited
partner unit
|
$ | 0.89 | $ | 0.79 | $ | 2.43 | $ | 2.07 | ||||||||
(1) | Reflects pro forma full distribution of earnings under EITF 03-06. The application of EITF 03-06 negatively impacted basic and diluted earnings per limited partner unit by approximately $0.16 and $0.13 for the three months ended and $0.31 and $0.12 for the nine months ended September 30, 2006 and 2005, respectively. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Earnings before interest,
taxes, depreciation and amortization
(EBITDA)
|
||||||||||||||||
Net income
reconciliation
|
||||||||||||||||
EBITDA
|
$ | 138.8 | $ | 104.6 | $ | 358.7 | $ | 266.6 | ||||||||
Depreciation and amortization
|
(24.2 | ) | (20.0 | ) | (67.1 | ) | (58.1 | ) | ||||||||
Earnings before interest and taxes
(EBIT)
|
114.6 | 84.6 | 291.6 | 208.5 | ||||||||||||
Interest expense
|
(19.2 | ) | (15.6 | ) | (52.5 | ) | (44.4 | ) | ||||||||
Net income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Cash flow from operating
activities reconciliation
|
||||||||||||||||
EBITDA
|
$ | 138.8 | $ | 104.6 | $ | 358.7 | $ | 266.6 | ||||||||
Interest expense
|
(19.2 | ) | (15.6 | ) | (52.5 | ) | (44.4 | ) | ||||||||
Net change in assets and
liabilities, net of acquisitions
|
349.2 | (87.2 | ) | (495.2 | ) | (709.4 | ) | |||||||||
Other items to reconcile to cash
flows from operating activities:
|
||||||||||||||||
Equity earnings in PAA/Vulcan Gas
Storage, LLC
|
(1.3 | ) | - | (2.2 | ) | - | ||||||||||
Net cash paid for terminated
interest rate hedging instruments
|
- | - | - | (0.8 | ) | |||||||||||
Net (gain)/loss on foreign
currency revaluation
|
0.3 | 1.4 | 2.1 | 0.4 | ||||||||||||
SFAS 133
mark-to-market
adjustment
|
(17.9 | ) | (6.3 | ) | (14.8 | ) | 20.0 | |||||||||
Cumulative effect of change in
accounting principle
|
- | - | (6.3 | ) | - | |||||||||||
LTIP charge
|
10.3 | 6.7 | 27.1 | 16.9 | ||||||||||||
Non-cash amortization of
terminated interest rate hedging instruments
|
0.4 | 0.4 | 1.2 | 1.2 | ||||||||||||
Net cash provided by/(used in)
operating activities
|
$ | 460.6 | $ | 4.0 | $ | (181.9 | ) | $ | (449.5 | ) | ||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Funds flow from operations
(FFO)
|
||||||||||||||||
Net Income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Equity earnings in PAA/Vulcan Gas
Storage, LLC
|
(1.3 | ) | - | (2.2 | ) | - | ||||||||||
Depreciation and amortization
|
24.2 | 20.0 | 67.1 | 58.1 | ||||||||||||
Non-cash amortization of
terminated interest rate hedging instruments
|
0.4 | 0.4 | 1.2 | 1.2 | ||||||||||||
FFO
|
118.7 | 89.4 | 305.2 | 223.4 | ||||||||||||
Maintenance capital expenditures
|
(8.2 | ) | (4.2 | ) | (17.3 | ) | (12.2 | ) | ||||||||
FFO after maintenance capital
expenditures
|
$ | 110.5 | $ | 85.2 | $ | 287.9 | $ | 211.2 | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Selected items impacting
comparability
|
||||||||||||||||
LTIP charge
|
$ | (10.3 | ) | $ | (6.7 | ) | $ | (27.1 | ) | $ | (16.9 | ) | ||||
Cumulative effect of change in
accounting principle LTIP
|
- | - | 6.3 | - | ||||||||||||
Loss on foreign currency
revaluation
|
- | (1.6 | ) | - | (1.4 | ) | ||||||||||
SFAS 133
mark-to-market
adjustment
|
17.9 | 6.3 | 14.8 | (20.0 | ) | |||||||||||
Selected items impacting
comparability
|
7.6 | (2.0 | ) | (6.0 | ) | (38.3 | ) | |||||||||
GP 2% portion of selected items
impacting comparability
|
(0.2 | ) | - | 0.1 | 0.8 | |||||||||||
LP 98% portion of selected items
impacting comparability
|
$ | 7.4 | $ | (2.0 | ) | $ | (5.9 | ) | $ | (37.5 | ) | |||||
Impact to basic net income per
limited partner
unit(1)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.39 | ) | $ | (0.67 | ) | ||||
Impact to diluted net income per
limited partner
unit(1)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.38 | ) | $ | (0.66 | ) | ||||
(1) | Includes the application of EITF 03-06, which negatively impacted basic and diluted earnings per limited partner unit by approximately $0.16 and $0.13 for the three months ended and $0.31 and $0.12 for the nine months ended September 30, 2006 and 2005, respectively. |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Net income and earnings per
limited partner unit excluding selected items impacting
comparability
|
||||||||||||||||
Net income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Selected items impacting
comparability
|
(7.6 | ) | 2.0 | 6.0 | 38.3 | |||||||||||
Adjusted net income
|
$ | 87.8 | $ | 71.0 | $ | 245.1 | $ | 202.4 | ||||||||
Net income available for limited
partners under
EITF 03-06
|
$ | 72.0 | $ | 54.8 | $ | 188.9 | $ | 142.8 | ||||||||
Limited partners 98% of selected
items impacting comparability
|
(7.4 | ) | 2.0 | 5.9 | 37.5 | |||||||||||
Pro forma additional general
partner distribution under
EITF 03-06
|
12.6 | 9.1 | 23.8 | 8.0 | ||||||||||||
Adjusted limited partners net
income
|
$ | 77.2 | $ | 65.9 | $ | 218.6 | $ | 188.3 | ||||||||
Adjusted basic net income per
limited partner unit
|
$ | 0.96 | $ | 0.97 | $ | 2.84 | $ | 2.78 | ||||||||
Adjusted diluted net income per
limited partner unit
|
$ | 0.95 | $ | 0.95 | $ | 2.81 | $ | 2.73 | ||||||||
Basic weighted average units
outstanding
|
79.9 | 68.0 | 77.0 | 67.8 | ||||||||||||
Diluted weighted average units
outstanding
|
80.8 | 69.4 | 77.8 | 68.9 | ||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
EBITDA excluding selected items
impacting comparability
|
||||||||||||||||
EBITDA
|
$ | 138.8 | $ | 104.6 | $ | 358.7 | $ | 266.6 | ||||||||
Selected items impacting
comparability
|
(7.6 | ) | 2.0 | 6.0 | 38.3 | |||||||||||
Adjusted EBITDA
|
$ | 131.2 | $ | 106.6 | $ | 364.7 | $ | 304.9 | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, 2006 | September 30, 2006 | |||||||||||||||
Pipeline | GMT&S | Pipeline | GMT&S | |||||||||||||
2006 Segment profit excluding
selected items impacting comparability
|
||||||||||||||||
Reported segment profit
|
$ | 52.2 | $ | 85.0 | $ | 143.3 | $ | 206.2 | ||||||||
Selected items impacting
comparability of segment profit:
|
||||||||||||||||
LTIP charge
|
4.5 | 5.8 | 11.9 | 15.2 | ||||||||||||
SFAS 133
mark-to-market
adjustment
|
- | (17.9 | ) | - | (14.8 | ) | ||||||||||
Segment profit excluding selected
items impacting comparability
|
$ | 56.7 | $ | 72.9 | $ | 155.2 | $ | 206.6 | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, 2005 | September 30, 2005 | |||||||||||||||
Pipeline | GMT&S | Pipeline | GMT&S | |||||||||||||
2005 Segment profit excluding
selected items impacting comparability
|
||||||||||||||||
Reported segment profit
|
$ | 45.7 | $ | 59.2 | $ | 137.1 | $ | 129.2 | ||||||||
Selected items impacting
comparability of segment profit:
|
||||||||||||||||
LTIP charge
|
3.7 | 3.0 | 9.4 | 7.5 | ||||||||||||
Loss on foreign currency
revaluation
|
- | 1.6 | - | 1.4 | ||||||||||||
SFAS 133
mark-to-market
adjustment
|
- | (6.3 | ) | - | 20.0 | |||||||||||
Segment profit excluding selected
items impacting comparability
|
$ | 49.4 | $ | 57.5 | $ | 146.5 | $ | 158.1 | ||||||||