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)February 24, 2004
Plains All American Pipeline, L.P.
(Name of Registrant as specified in its charter)
DELAWARE (State or other jurisdiction of incorporation or organization) |
1-14569 (Commission File Number) |
76-0582150 (I.R.S. Employer Identification No.) |
||
333 Clay Street, Suite 1600 Houston, Texas 77002 (713) 646-4100 (Address, including zip code, and telephone number, including area code, of Registrants principal executive offices) |
||||
N/A (Former name or former address, if changed since last report.) |
Item 7. Financial Statements and Exhibits
Item 9 and 12. Regulation FD Disclosure; Results of Operations and Financial Condition
Today we issued a press release reporting our fourth quarter and full year 2003 results. We are furnishing the press release, attached as Exhibit 99.1, pursuant to Item 9 and Item 12 of Form 8-K. We are also furnishing pursuant to Item 9 our projections of certain operating and financial results for the first quarter of 2004 and modifying certain aspects of our preliminary guidance for financial performance for the full year of 2004. In accordance with General Instructions B.2. and B.6. of Form 8-K, the information presented herein under Item 9 or Item 12, including Exhibit 99.1, shall not be deemed "filed" for purposes of Section 18 of the Securities Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.
Disclosure of First Quarter 2004 Estimates; Update of Full Year 2004 Guidance
EBIT and EBITDA (each as defined below in Note 1 to the "Operating and Financial Guidance" table) are non-GAAP financial measures, and are reconciled to Net Income in Note 3 below. EBIT and EBITDA are impractical to reconcile to cash flows from operating activities for forecasted periods. Net income and cash flows from operating activities are the most directly comparable GAAP measures for EBIT and EBITDA. We encourage you to visit our website at www.paalp.com, in particular the section entitled "Non-GAAP Reconciliation," which presents a historical reconciliation of certain non-GAAP financial measures that are commonly used, such as EBIT and EBITDA. EBIT and EBITDA are presented because we believe they provide additional information with respect to both the performance of our fundamental business activities and our ability to meet our future debt service, capital expenditures, and working capital requirements. We also believe that debt holders commonly use EBITDA to analyze partnership performance.
The following table reflects our current range of guidance for operating and financial results for the first quarter of 2004 and full year ending December 31, 2004. Our guidance is based on assumptions and estimates that we believe are reasonable based on our assessment of historical trends and business cycles and currently available information; however, our assumptions and our future performance are both subject to a wide range of business risks and uncertainties, so we cannot assure you that actual performance will fall within these guidance ranges. Please refer to the information under the caption "Forward-Looking Statements and Associated Risks" below. These 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 February 23, 2004.
2
Operating and Financial Guidance
|
Quarter Ending March 31, 2004 |
Year Ending December 31, 2004 |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Low |
High |
Low |
High |
||||||||||
|
(in thousands, except per unit data) |
|||||||||||||
Pipeline segment margin | $ | 29,800 | $ | 30,600 | $ | 132,500 | $ | 134,500 | ||||||
Gathering, Marketing, Terminalling & Storage segment margin | 29,200 | 31,100 | 119,400 | 122,800 | ||||||||||
Long Term Incentive Plan (LTIP) ChargeOperations | (400 | ) | (400 | ) | (800 | ) | (800 | ) | ||||||
Total Segment Margin | $ | 58,600 | $ | 61,300 | $ | 251,100 | $ | 256,500 | ||||||
General and Administrative (G&A) Expense |
(15,000 |
) |
(14,700 |
) |
(56,900 |
) |
(56,300 |
) |
||||||
LTIP ChargeG&A | (1,500 | ) | (1,500 | ) | (3,700 | ) | (3,700 | ) | ||||||
EBITDA | $ | 42,100 | $ | 45,100 | $ | 190,500 | $ | 196,500 | ||||||
Depreciation and Amortization Expense |
(13,400 |
) |
(13,200 |
) |
(57,300 |
) |
(56,900 |
) |
||||||
EBIT | $ | 28,700 | $ | 31,900 | $ | 133,200 | $ | 139,600 | ||||||
Interest Expense |
(9,400 |
) |
(9,200 |
) |
(39,350 |
) |
(38,850 |
) |
||||||
Net Income | $ | 19,300 | $ | 22,700 | $ | 93,850 | $ | 100,750 | ||||||
Net Income to Limited Partners | $ | 17,303 | $ | 20,635 | $ | 85,475 | $ | 92,237 | ||||||
Basic Weighted Avg Units Outstanding | 58,424 | 58,424 | 58,895 | 58,895 | ||||||||||
Basic Net Income Per Limited Partner Unit | $ | 0.30 | $ | 0.35 | $ | 1.45 | $ | 1.57 | ||||||
Diluted Weighted Avg Units Outstanding |
58,833 |
58,833 |
N/A |
N/A |
||||||||||
Diluted Net Income per Limited Partner Unit | $ | 0.29 | $ | 0.35 | N/A | N/A | ||||||||
Items Impacting Comparability (in thousands) |
||||||||||||||
LTIP Charge | $ | (1,900 | ) | $ | (1,900 | ) | $ | (4,500 | ) | $ | (4,500 | ) | ||
SFAS 133 (See Note 2) | $ | | $ | | $ | | $ | | ||||||
$ | (1,900 | ) | $ | (1,900 | ) | $ | (4,500 | ) | $ | (4,500 | ) | |||
Excluding Items Impacting Comparability (in thousands) |
||||||||||||||
EBITDA | $ | 44,000 | $ | 47,000 | $ | 195,000 | $ | 201,000 | ||||||
Net Income | $ | 21,200 | $ | 24,600 | $ | 98,350 | $ | 105,250 | ||||||
Net Income per Limited Partner Unit | $ | 0.33 | $ | 0.39 | $ | 1.53 | $ | 1.64 | ||||||
Diluted Net Income per Limited Partner Unit | $ | 0.33 | $ | 0.38 | N/A | N/A | ||||||||
3
Notes and Significant Assumptions:
Net Income to EBITDA Reconciliation
|
Quarter Ending March 31, 2004 |
Year Ending December 31, 2004 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Low |
High |
Low |
High |
||||||||
|
(in thousands) |
|||||||||||
Net Income | $ | 19,300 | $ | 22,700 | $ | 93,850 | $ | 100,750 | ||||
Interest expense | 9,400 | 9,200 | 39,350 | 38,850 | ||||||||
Earnings before interest and taxes ("EBIT") | 28,700 | 31,900 | 133,200 | 139,600 | ||||||||
Depreciation and amortization expense | 13,400 | 13,200 | 57,300 | 56,900 | ||||||||
EBITDA | $ | 42,100 | $ | 45,100 | $ | 190,500 | $ | 196,500 | ||||
4
5
increase in LIBOR will have a negative impact on our results. LIBOR rates are currently at or near a historical low level.
In connection with the CANPET acquisition in July 2001, approximately $26.5 million Canadian of the purchase price, payable in cash or common units, was deferred subject to various performance objectives being met. These objectives were met as of December 31, 2003 and the deferred amount is payable on April 30, 2004. The number of common units issued in satisfaction of the deferred payment will depend upon the average trading price of our common units for a ten-day trading period prior to the payment date and the Canadian and U.S. dollar exchange rate on the payment date. In addition, an amount will be paid equivalent to the distributions that would have been paid on the common units had they been outstanding since the acquisition was consummated. At our
6
option, the deferred payment may be paid in cash rather than the issuance of units. Assuming one-third of the contingent purchase price and all past distributions are paid in cash and the remainder is satisfied with common units, based on the foreign exchange rate at December 31, 2003, (Canadian dollar to U.S. dollar exchange rate of 1.30 to 1) and a unit price of $33.35 per unit approximately 409,000 units would be issued, and are included in our forecast.
7
Forward-Looking Statements And Associated Risks
All statements, other than statements of historical fact, included in this report are forward-looking statements, including, but not limited to, statements identified by the words "anticipate," "believe," "estimate," "expect," "plan," "intend" and "forecast" and similar expressions and statements regarding our business strategy, plans and objectives of our management for future operations. These statements reflect our current views with respect to future events, based on what we believe are reasonable assumptions. Certain factors could cause actual results to differ materially from results anticipated in the forward-looking statements. These factors include, but are not limited to:
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.
8
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. | |||
Date: February 24, 2004 |
By: Plains AAP, L. P., its general partner |
||
By: |
/s/ PHIL KRAMER |
||
Name: | Phil Kramer | ||
Title: | Executive Vice President and Chief Financial Officer |
9
Exhibit Number |
Description |
|
---|---|---|
99.1 | Press Release dated February 24, 2004 |
# # #
Contacts: | Phillip D. Kramer Executive VP and CFO 713/646-4560 - 800/564-3036 |
A. Patrick Diamond Manager, Special Projects 713/646-4487 - 800/564-3036 |
FOR IMMEDIATE RELEASE
Plains All American Pipeline, L.P. Reports
2003 Fourth Quarter and Annual Results
(HoustonFebruary 24, 2004) Plains All American Pipeline, L.P. (NYSE: PAA) today reported operating and financial results for the fourth quarter and full year of 2003 in line with previously published guidance. Both periods were impacted by anticipated compensation charges, charges related to debt refinancings and other notable items that affected the comparability of results between reporting periods. Including the impact of these items, which aggregated approximately $22.4 million for the quarter, the Partnership reported a net loss of $0.2 million, or $0.03 per basic limited partner unit ($0.03 per diluted limited partner unit) for the fourth quarter. For the year, the Partnership reported net income of $59.4 million, or $1.01 per basic limited partner unit ($1.00 per diluted limited partner unit), including the impact of items affecting comparability totaling $31.7 million. The three notable items that affected the Partnership's results for the fourth quarter and full year of 2003 included:
The following table summarizes certain items that the Partnership believes affect the comparability of financial results between reporting periods:
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
|||||||||
|
(Dollars in millions) |
(Dollars in millions) |
|||||||||||
LTIP charge | $ | (21.4 | ) | $ | | $ | (28.8 | ) | $ | | |||
Loss on refinancing of debt | (3.1 | ) | | (3.3 | ) | | |||||||
SFAS 133 noncash mark-to-market adjustment | 2.1 | 2.3 | 0.4 | 0.3 | |||||||||
Noncash reserve for potential environmental obligations | | (1.2 | ) | | (1.2 | ) | |||||||
Write-off of deferred acquisition-related costs | | (1.0 | ) | | (1.0 | ) | |||||||
Total | $ | (22.4 | ) | $ | 0.1 | $ | (31.7 | ) | $ | (1.9 | ) | ||
Per Basic Limited Partner Unit | $ | (0.39 | ) | $ | 0.00 | $ | (0.59 | ) | $ | (0.04 | ) | ||
Per Diluted Limited Partner Unit | $ | (0.39 | ) | $ | 0.00 | $ | (0.58 | ) | $ | (0.04 | ) |
Collectively, these items affecting comparability reduced net income, net income per basic limited partner unit and net income per diluted limited partner unit for the fourth quarter by $22.4 million, $0.39 and $0.39, respectively, and for the full year of 2003 by $31.7 million, $0.59 and $0.58, respectively. Excluding these items affecting comparability, earnings before interest, taxes, depreciation and amortization ("EBITDA"), a non-GAAP financial measure, was $43.6 million for the fourth quarter of 2003 and $173.2 million for the full year of 2003. See the section of this release entitled "Non-GAAP Financial Measures" for information on required disclosures and reconciliations.
"By almost any measure, 2003 was a very productive and rewarding year for Plains All American and its stakeholders," said Greg L. Armstrong, Chairman and CEO of Plains All American. "We met or exceeded each of the goals established at the beginning of the year, despite absorbing unforeseen costs and time requirements associated with various corporate governance initiatives, homeland security mandates and other challenges. The Partnership was able to overcome these hurdles and entered 2004 positioned to continue its multi-year track record of improving its operating and financial results and growing its distribution to Unitholders. Looking forward, we are excited by our prospects for 2004 and beyond."
Armstrong noted that the Partnership would continue to optimize its existing asset base and pursue opportunities to consolidate and rationalize related aspects of the North American crude oil infrastructure. The Partnership's 2004 capital program includes several organic expansion projects that are being undertaken as a direct result of the Partnership's previous acquisition activities. The projects are designed to integrate the acquired assets into the Partnership's asset base, optimize regional crude oil flows and improve market alternatives for its producer customers. These projects include post-acquisition capital programs for the Red River and ArkLaTex pipeline systems, expansion of a segment of the Basin Pipeline System, construction of a 29-mile pipeline to connect the Iatan Gathering System to the Basin system and the Phase IV expansion of the Cushing Terminal. The Partnership's expansion capital program for 2004 approximates $51 million. The Partnership expects to complete the majority of these projects by year-end 2004.
The following table presents certain selected financial information by segment for the fourth quarter reporting periods:
|
Pipeline Operations |
Gathering, Marketing, Terminalling & Storage Operations |
||||
---|---|---|---|---|---|---|
|
(Dollars in millions) |
|||||
Three Months Ended December 31, 2003(1) | ||||||
Revenues | $ | 169.5 | $ | 3,390.8 | ||
Purchases and related costs | 124.2 | 3,342.6 | ||||
Operating expenses (excluding LTIP charge) | 18.6 | 16.7 | ||||
LTIP chargeoperations | 1.0 | 3.3 | ||||
Segment margin | 25.7 | 28.2 | ||||
General and administrative expenses (excluding LTIP charge)(2) | 4.6 | 7.9 | ||||
LTIP chargegeneral and administrative | 7.0 | 10.1 | ||||
Segment profit | $ | 14.1 | $ | 10.2 | ||
Noncash SFAS 133 impact(3) | $ | | $ | 2.1 | ||
Maintenance capital | $ | 1.6 | $ | 0.5 | ||
Three Months Ended December 31, 2002(1) |
||||||
Revenues | $ | 152.2 | $ | 2,367.2 | ||
Purchases and related costs | 114.4 | 2,323.6 | ||||
Operating expenses | 14.2 | 17.3 | ||||
Segment margin | 23.6 | 26.3 | ||||
General and administrative expenses(2) | 3.9 | 7.4 | ||||
Segment profit | $ | 19.7 | $ | 18.9 | ||
Noncash SFAS 133 impact(3) | $ | | $ | 2.3 | ||
Maintenance capital | $ | 0.6 | $ | 1.3 | ||
Excluding the LTIP charge, segment profit from pipeline operations was up 12% in the fourth quarter of 2003, when compared to the fourth quarter of 2002, while the segment profit from gathering, marketing, terminalling and storage operations, including the impact of SFAS 133 in both periods, was up 25%. However, excluding the impact of SFAS 133 in both periods, the gathering, marketing, terminalling and storage segment was up 30% in the fourth quarter of 2003, when compared to the fourth quarter of 2002. The relative increases primarily resulted from the impact of acquisitions completed in 2003, the contribution from our Phase III expansion of the Cushing Terminal, which was completed in January 2003, and the execution of our post-acquisition exploitation plans.
The following table presents certain selected financial information by segment for the full year reporting periods:
|
Pipeline Operations |
Gathering, Marketing, Terminalling & Storage Operations |
||||
---|---|---|---|---|---|---|
|
(Dollars in millions) |
|||||
Twelve Months Ended December 31, 2003(1) | ||||||
Revenues | $ | 658.6 | $ | 11,985.6 | ||
Purchases and related costs | 487.1 | 11,799.8 | ||||
Operating expenses (excluding LTIP charge) | 60.9 | 73.3 | ||||
LTIP chargeoperations | 1.4 | 4.3 | ||||
Segment margin | 109.2 | 108.2 | ||||
General and administrative expenses (excluding LTIP charge)(2) | 18.3 | 31.6 | ||||
LTIP chargegeneral and administrative | 9.6 | 13.5 | ||||
Segment profit | $ | 81.3 | $ | 63.1 | ||
Noncash SFAS 133 impact(3) | $ | | $ | 0.4 | ||
Maintenance capital | $ | 6.4 | $ | 1.2 | ||
Twelve Months Ended December 31, 2002(1) |
||||||
Revenues | $ | 486.2 | $ | 7,921.8 | ||
Purchases and related costs | 362.2 | 7,765.1 | ||||
Operating expenses | 40.1 | 66.3 | ||||
Segment margin | 83.9 | 90.4 | ||||
General and administrative expenses(2) | 13.2 | 31.5 | ||||
Segment profit | $ | 70.7 | $ | 58.9 | ||
Noncash SFAS 133 impact(3) | $ | | $ | 0.3 | ||
Maintenance capital | $ | 3.4 | $ | 2.6 | ||
The Partnership's basic weighted average units outstanding for the fourth quarter of 2003 totaled 55.7 million (56.3 million on a diluted basis) as compared to 49.6 million (49.6 million on a diluted basis) in last year's fourth quarter. The Partnership's basic weighted average units outstanding for the full year of 2003 totaled 52.7 million (53.4 million on a diluted basis) as compared to 45.5 million (45.5 million on a diluted basis) in 2002. At December 31, 2003, the Partnership had 58.3 million units outstanding. Including units issued in February in connection with the vesting of restricted units under the LTIP, the Partnership had approximately 58.5 million units outstanding as of February 23, 2004.
At December 31, 2003, the Partnership's long-term debt totaled $519 million and it's long-term debt-to-total capitalization ratio was approximately 41%.
On January 22, 2004, the Partnership declared a cash distribution of $0.5625 per unit on its outstanding limited partner units. The distribution was paid on February 13, 2004, to holders of record
of such units at the close of business on February 3, 2004. The distribution represented a 4.7% increase over the February 2003 distribution.
The Partnership today furnished a current report on Form 8-K, which included material in this press release as well as financial and operational guidance for the first quarter and full year of 2004. A copy of the Form 8-K is available on the Partnership's website at www.paalp.com.
Non-GAAP Financial Measures
In this release, our EBITDA disclosure is not presented in accordance with generally accepted accounting principles and is not intended to be used in lieu of GAAP presentations of results of operations or cash provided by operating activities. EBITDA is presented because management believes it provides additional information with respect to both the performance of our fundamental business activities as well as our ability to meet our future debt service, capital expenditures and working capital requirements. Management also believes that debt holders commonly use EBITDA to analyze Partnership performance. A reconciliation of EBITDA to net income and to cash flow from operating activities for the periods presented is included in the tables attached to this release. In addition, the Partnership maintains on its website (www.paalp.com) a reconciliation of all non-GAAP financial information, such as EBITDA, to the most comparable GAAP measures. To access the information, investors should click on the "Investor Relations" link on the Partnership's home page and then the "Non-GAAP Reconciliations" link on the Investor Relations page.
Conference Call:
The Partnership will host a conference call to discuss the results and other forward-looking items on Tuesday, February 24, 2004. Specific items to be addressed in this call include:
The call will begin at 10:00 AM (Central). To participate in the call, please call 877-715-5321, or, for international callers, 973-582-2785 at approximately 9:55 AM (Central). No password or reservation number is required.
Webcast Instructions:
To access the Internet webcast, please go to the Partnership's website at www.paalp.com, choose "Investor Relations", and then choose "Conference Calls". Following the live webcast, the call will be archived for a period of sixty (60) days on the Partnership's website.
Telephonic Replay Instructions:
Call 877-519-4471 or international call 973-341-3080 and enter PIN # 4489409
The replay will be available beginning Tuesday, February 24, 2004, at approximately 1:00 PM (Central) and continue until 11:59pm (Central) Monday, March 1, 2004.
Except for the historical information contained herein, the matters discussed in this news release are forward-looking statements that involve certain risks and uncertainties. These risks and uncertainties include, among other things, abrupt or severe production declines or production interruptions in outer continental shelf production located offshore California and transported on the
All American Pipeline, declines in volumes shipped on the Basin Pipeline and our other pipelines by third party shippers, the availability of adequate supplies of and demand for crude oil in the areas in which we operate, the effects of competition, the success of our risk management activities, the impact of crude oil price fluctuations, the availability (or lack thereof) of acquisition opportunities on terms favorable to the Partnership, successful integration and future performance of assets acquired, continued credit worthiness of, and performance by, our counterparties, levels of indebtedness and ability to receive credit on satisfactory terms, successful third party drilling efforts in areas in which we operate pipelines or gather crude oil, regulatory changes, unanticipated shortages or cost increases in power supplies, materials and skilled labor, weather interference with business operations or project construction, the currency exchange rate of the Canadian dollar, environmental liabilities that are not covered by an indemnity or insurance, fluctuation in the debt and equity capital markets (including the price of our units at the time of vesting under our LTIP), and other factors and uncertainties inherent in the marketing, transportation, terminalling, gathering and storage of crude oil and liquefied petroleum gas ("LPG") discussed in the Partnership's filings with the Securities and Exchange Commission.
Plains All American Pipeline, L.P. is engaged in interstate and intrastate crude oil transportation and crude oil gathering, marketing, terminalling and storage as well as the gathering, marketing and storage of liquefied petroleum gas, primarily in Texas, California, Oklahoma and Louisiana and the Canadian Provinces of Alberta and Saskatchewan. The Partnership's common units are traded on the New York Stock Exchange under the symbol "PAA." The Partnership is headquartered in Houston, Texas.
# # #
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit data) (unaudited)
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
||||||||||||
REVENUES | $ | 3,545,075 | $ | 2,509,464 | $ | 12,589,849 | $ | 8,384,223 | ||||||||
COSTS AND EXPENSES |
||||||||||||||||
Purchases and related costs | 3,451,579 | 2,428,052 | 12,232,536 | 8,103,496 | ||||||||||||
Operating expenses (excluding LTIP charge) | 35,267 | 31,482 | 134,177 | 106,436 | ||||||||||||
LTIP chargeoperations | 4,337 | | 5,727 | | ||||||||||||
General and administrative (excluding LTIP charge) | 12,538 | 12,274 | 49,969 | 45,663 | ||||||||||||
LTIP chargegeneral & administrative | 17,057 | | 23,063 | | ||||||||||||
Depreciation and amortization | 12,657 | 10,943 | 46,821 | 34,068 | ||||||||||||
Total costs and expenses | 3,533,435 | 2,482,751 | 12,492,293 | 8,289,663 | ||||||||||||
Gain on sale of assets | 40 | | 648 | | ||||||||||||
OPERATING INCOME | 11,680 | 26,713 | 98,204 | 94,560 | ||||||||||||
OTHER INCOME/(EXPENSE) |
||||||||||||||||
Interest expense | (8,746 | ) | (8,882 | ) | (35,226 | ) | (29,057 | ) | ||||||||
Interest income and other, net | (3,106 | ) | (88 | ) | (3,530 | ) | (211 | ) | ||||||||
NET INCOME (LOSS) | $ | (172 | ) | $ | 17,743 | $ | 59,448 | $ | 65,292 | |||||||
BASIC NET INCOME (LOSS) PER LIMITED PARTNER |
$ |
(0.03 |
) |
$ |
0.33 |
$ |
1.01 |
$ |
1.34 |
|||||||
DILUTED NET INCOME (LOSS) PER LIMITED PARTNER UNIT |
$ |
(0.03 |
) |
$ |
0.33 |
$ |
1.00 |
$ |
1.34 |
|||||||
BASIC WEIGHTED AVERAGE NUMBER OF UNITS OUTSTANDING |
55,736 |
49,578 |
52,743 |
45,546 |
||||||||||||
DILUTED WEIGHTED AVERAGE NUMBER OF UNITS OUTSTANDING |
56,349 |
49,578 |
53,400 |
45,546 |
||||||||||||
OPERATING DATA (in thousands)(1)(2) |
||||||||||||||||
Average Daily Volumes (barrels) |
||||||||||||||||
Pipeline activities: | ||||||||||||||||
Tariff activities | ||||||||||||||||
All American | 58 | 65 | 59 | 65 | ||||||||||||
Basin | 262 | 211 | 263 | 93 | ||||||||||||
Other domestic | 341 | 307 | 299 | 219 | ||||||||||||
Canada | 238 | 192 | 203 | 187 | ||||||||||||
Pipeline margin activities | 74 | 77 | 78 | 73 | ||||||||||||
Total | 973 | 852 | 902 | 637 | ||||||||||||
Crude oil lease gathering | 459 | 424 | 437 | 410 | ||||||||||||
Crude oil bulk purchases | 109 | 67 | 90 | 68 | ||||||||||||
Total crude oil | 568 | 491 | 527 | 478 | ||||||||||||
LPG sales | 63 | 63 | 48 | 46 | ||||||||||||
Cushing terminal throughput | 243 | 180 | 208 | 110 | ||||||||||||
FINANCIAL DATA RECONCILIATIONS
(in thousands)(unaudited)
|
Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
||||||||||
Earnings before interest, taxes, depreciation and amortization ("EBITDA") | ||||||||||||||
Net income reconciliation | ||||||||||||||
Net Income (loss) | $ | (172 | ) | $ | 17,743 | $ | 59,448 | $ | 65,292 | |||||
Interest expense | 8,746 | 8,882 | 35,226 | 29,057 | ||||||||||
Earnings before interest and taxes ("EBIT") | 8,574 | 26,625 | 94,674 | 94,349 | ||||||||||
Depreciation and amortization | 12,657 | 10,943 | 46,821 | 34,068 | ||||||||||
EBITDA | $ | 21,231 | $ | 37,568 | $ | 141,495 | $ | 128,417 | ||||||
Cash flow from operating activities reconciliation | ||||||||||||||
Net cash provided by (used in) operating activities | $ | (127,362 | ) | $ | 46,507 | $ | 68,518 | $ | 173,894 | |||||
Net change in assets and liabilities, net of acquisitions | 156,095 | (20,048 | ) | 62,272 | (74,631 | ) | ||||||||
Other items to reconcile from cash flows from operating activities: | ||||||||||||||
Allowance for doubtful accounts | (260 | ) | (146 | ) | (360 | ) | (146 | ) | ||||||
Gain on sale of assets | 40 | 648 | | |||||||||||
Change in derivative fair value | 2,093 | 2,373 | 363 | 243 | ||||||||||
Loss on refinancing of debt | (3,072 | ) | | (3,272 | ) | | ||||||||
Net cash paid for terminated interest rate hedging instruments | 6,152 | 6,152 | | |||||||||||
Non-cash portion of LTIP charge | (21,201 | ) | | (28,052 | ) | | ||||||||
Interest expense | 8,746 | 8,882 | 35,226 | 29,057 | ||||||||||
EBITDA | 21,231 | 37,568 | 141,495 | 128,417 | ||||||||||
Depreciation and amortization | (12,657 | ) | (10,943 | ) | (46,821 | ) | (34,068 | ) | ||||||
EBIT | $ | 8,574 | $ | 26,625 | $ | 94,674 | $ | 94,349 | ||||||
Funds flow from operations (FFO) |
||||||||||||||
Net Income (loss) | $ | (172 | ) | $ | 17,743 | $ | 59,448 | $ | 65,292 | |||||
Depreciation and amortization | 12,657 | 10,943 | 46,821 | 34,068 | ||||||||||
FFO | 12,485 | 28,686 | 106,269 | 99,360 | ||||||||||
Maintenance capital expenditures | (2,142 | ) | (1,892 | ) | (7,596 | ) | (5,939 | ) | ||||||
FFO after maintenance capital expenditures | $ | 10,343 | $ | 26,794 | $ | 98,673 | $ | 93,421 | ||||||
Items impacting comparability |
||||||||||||||
LTIP charge | $ | (21,394 | ) | $ | | $ | (28,790 | ) | $ | | ||||
Loss on refinancing of debt | (3,072 | ) | | (3,272 | ) | | ||||||||
SFAS 133 noncash mark-to-market adjustment | 2,093 | 2,373 | 363 | 243 | ||||||||||
Noncash reserve for potential environmental obligations | | (1,200 | ) | | (1,200 | ) | ||||||||
Write-off of deferred acquisition-related costs | | (1,000 | ) | | (1,000 | ) | ||||||||
Items impacting comparability | $ | (22,373 | ) | $ | 173 | $ | (31,699 | ) | $ | (1,957 | ) | |||
CONDENSED CONSOLIDATED BALANCE SHEET DATA
(in thousands) (unaudited)
|
December 31, 2003 |
December 31, 2002 |
||||
---|---|---|---|---|---|---|
ASSETS | ||||||
Current assets | $ | 732,974 | $ | 602,935 | ||
Property and equipment, net | 1,151,039 | 952,753 | ||||
Pipeline linefill | 122,653 | 62,558 | ||||
Other long-term assets, net | 88,965 | 48,329 | ||||
$ | 2,095,631 | $ | 1,666,575 | |||
LIABILITIES AND PARTNERS' CAPITAL | ||||||
Current liabilities | $ | 801,919 | $ | 637,249 | ||
Long-term debt under credit facilities | 70,000 | 310,126 | ||||
Senior notes, net of unamortized discount | 448,991 | 199,610 | ||||
Other long-term liabilities and deferred credits | 27,994 | 7,980 | ||||
1,348,904 | 1,154,965 | |||||
Partners' capital | 746,727 | 511,610 | ||||
$ | 2,095,631 | $ | 1,666,575 | |||