8-K/A 1 a04-11458_18ka.htm 8-K/A

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K/A

 

AMENDMENT NO. 1

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported) July 30, 2004

 

MARKWEST HYDROCARBON, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

01-14841

 

84-1352233

(State or other jurisdiction of
incorporation or organization)

 

(Commission File Number)

 

(I.R.S. Employer
Identification Number)

 

 

 

 

 

155 Inverness Drive West, Suite 200, Englewood, CO 80112-5000 

 

 

(Address of principal executive offices)

 

 

 

 

 

 

 

Registrant’s telephone number, including area code: 303-290-8700

 

Not Applicable.

 

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 (see General Instruction A.2. below):

 

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 2.01.   ACQUISITION OR DISPOSITION OF ASSETS

 

On July 30, 2004, pursuant to the terms and conditions of the Asset Purchase and Sale Agreement (the “Agreement”) dated as of July 1, 2004, MarkWest Energy Partners, L.P. (the “Partnership”), a consolidated subsidiary of MarkWest Hydrocarbon, Inc. (“MarkWest Hydrocarbon”), completed the acquisition of American Central Eastern Texas Gas Company, Limited Partnership’s (“American Central Eastern Texas” or the “Seller”) Carthage gathering system and gas processing assets located in East Texas for approximately $240 million, including direct transaction costs and subject to certain post-closing adjustments.  The purchase price was determined through arm’s-length negotiations between the Partnership and American Central Eastern Texas.

 

The assets include the Carthage gathering system located in the East Texas county of Panola.  Substantially all of the Carthage gathering system has been constructed in the last 10 years and offers both low- and high-pressure service to producers in the Carthage Field, gathering gas from the Cotton Valley, Pettit and Travis Peak formations.  The acquired assets include 185 miles of existing natural gas gathering system pipelines connected to 1,730 wells with approximately 78 miles of additional pipeline under construction.  The natural gas gathering system includes 14 centralized compressor stations with a throughput capacity of 350 MMcf/d.  Average throughput volume for August 2004 was 245 MMcf/d.

 

The purchase price of approximately $240 million was financed through borrowings under the Partnership line of credit and a private placement of approximately 1.3 million of our common units, at $34.50 per unit, which netted us approximately $45.1 million after transaction costs and the general partner contribution.  The Partnership credit facility, which is administered by Royal Bank of Canada, was amended and restated concurrently with the closing of the acquisition to increase availability under the revolving credit facility from $140.0 million to $265.0 million and to add a term loan facility of $50.0 million, for an aggregate borrowing of $315.0 million.  Upon completion of the American Central Eastern Texas acquisition, outstanding borrowings under the Partnership’s new credit facility was $287.0 million.  All of the Partnership’s assets are pledged to the new credit facility lenders to secure the repayment of the outstanding borrowings under the credit facility.

 

2



 

ITEM 9.01.  FINANCIAL STATEMENTS AND EXHIBITS

 

(a)  Financial Statements of Businesses Acquired.

 

Following are the audited financial statements of American Central Eastern Texas Gas Company, Limited Partnership for the three years in the period ended December 31, 2003.

 

3



 

Report of Independent Registered Public Accounting Firm

 

Management Committee

American Central Eastern Texas Gas

Company, Limited Partnership

Tulsa, Oklahoma

 

 

We have audited the accompanying consolidated balance sheets of AMERICAN CENTRAL EASTERN TEXAS GAS COMPANY, LIMITED PARTNERSHIP as of December 31, 2003 and 2002, and the related consolidated statements of income, changes in partners’ equity, and cash flows for each of the three years in the period ended December 31, 2003.  These financial statements are the responsibility of the Partnership’s management.  Our responsibility is to express an opinion on these financial statements based on our audits.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of AMERICAN CENTRAL EASTERN TEXAS GAS COMPANY, LIMITED PARTNERSHIP as of December 31, 2003 and 2002, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2003, in conformity with accounting principles generally accepted in the United States of America.

 

 

 

/s/ BKD, LLP

 

 

 

Tulsa, Oklahoma

March 2, 2004

 

4



 

American Central Eastern Texas Gas Company, Limited Partnership

Consolidated Balance Sheets

December 31, 2003 and 2002

 

 

 

2003

 

2002

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash

 

$

2,113,833

 

$

1,310,753

 

Accounts receivable - trade

 

6,918,027

 

5,480,104

 

Other current assets

 

168,108

 

171,042

 

Total current assets

 

9,199,968

 

6,961,899

 

Property and Equipment, At Cost

 

 

 

 

 

Gas systems

 

61,998,149

 

55,543,778

 

Furniture and fixtures

 

348,235

 

399,672

 

Construction in progress

 

770,784

 

5,067,970

 

 

 

63,117,168

 

61,011,420

 

Less accumulated depreciation

 

12,230,534

 

9,347,780

 

 

 

50,886,634

 

51,663,640

 

 

 

 

 

 

 

Other Assets

 

500,000

 

 

 

 

$

60,586,602

 

$

58,625,539

 

 

 

 

 

 

 

Liabilities and Partners’ Equity

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable and accrued expenses

 

$

7,193,830

 

$

4,486,154

 

Accounts payable to general partner

 

593,891

 

364,420

 

Total current liabilities

 

7,787,721

 

4,850,574

 

 

 

 

 

 

 

Long-term Debt

 

827,950

 

 

 

 

 

 

 

 

Partners’ Equity

 

51,970,931

 

53,774,965

 

 

 

$

60,586,602

 

$

58,625,539

 

 

The accompanying notes are an integral part of these financial statements.

 

5



 

American Central Eastern Texas Gas Company, Limited Partnership

Consolidated Statements of Income

Years Ended December 31, 2003, 2002 and 2001

 

 

 

2003

 

2002

 

2001

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

Gas sales and gathering

 

$

16,737,939

 

$

15,914,855

 

$

14,099,247

 

Plant liquid sales

 

16,550,249

 

11,683,003

 

15,046,023

 

 

 

33,288,188

 

27,597,858

 

29,145,270

 

Cost of Gas and Liquid Sales

 

12,357,605

 

7,898,335

 

12,720,379

 

Gross Profit

 

20,930,583

 

19,699,523

 

16,424,891

 

Operating Expenses

 

 

 

 

 

 

 

Cost of field operations

 

5,094,803

 

4,792,299

 

4,861,392

 

Depreciation

 

2,942,155

 

2,746,615

 

2,166,359

 

General and administrative

 

121,371

 

1,217,576

 

895,466

 

Management fee to general partner, net of amount capitalized

 

1,816,296

 

1,816,296

 

1,861,176

 

 

 

9,974,625

 

10,572,786

 

9,784,393

 

Income from Operations

 

10,955,958

 

9,126,737

 

6,640,498

 

Other Income (Expense)

 

 

 

 

 

 

 

Interest income

 

11,667

 

12,836

 

189,773

 

Interest income from general partner

 

 

76,293

 

679,497

 

Litigation settlement

 

 

344,632

 

8,600,000

 

Legal expenses related to litigation settlement

 

 

 

(2,150,000

)

Net revenue interest payable

 

 

 

(1,500,000

)

Loss on sale of asset

 

(227,117

)

 

 

Other expense

 

(44,542

)

(140,146

)

 

 

 

(259,992

)

293,615

 

5,819,270

 

Net Income

 

$

10,695,966

 

$

9,420,352

 

$

12,459,768

 

 

 

 

 

 

 

 

 

Net Income Per Partnership Unit

 

$

9,867

 

$

8,690

 

$

12,460

 

 

The accompanying notes are an integral part of these financial statements.

 

6



 

American Central Eastern Texas Gas Company, Limited Partnership

Consolidated Statements of Changes in Partners’ Equity

Years Ended December 31, 2003, 2002 and 2001

 

Partners’ Equity, December 31, 2000

 

$

46,684,796

 

Conversion of net revenue interest payable to additional partnership units

 

18,900,000

 

Net income

 

12,459,768

 

Distributions to partners

 

(20,706,601

)

Partners’ Equity, December 31, 2001

 

57,337,963

 

Net income

 

9,420,352

 

Distributions to partners

 

(12,983,350

)

Partners’ Equity, December 31, 2002

 

53,774,965

 

Net income

 

10,695,966

 

Distributions to partners

 

(12,500,000

)

Partners’ Equity, December 31, 2003

 

$

51,970,931

 

 

The accompanying notes are an integral part of these financial statements.

 

7



 

American Central Eastern Texas Gas Company, Limited Partnership

Consolidated Statements of Cash Flows

Years Ended December 31, 2003, 2002 and 2001

 

 

 

2003

 

2002

 

2001

 

 

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

 

 

Net income

 

$

10,695,966

 

$

9,420,352

 

$

12,459,768

 

 Items not requiring cash

 

 

 

 

 

 

 

Depreciation

 

2,942,155

 

2,746,615

 

2,166,359

 

Loss on asset exchange

 

227,117

 

 

 

Changes in

 

 

 

 

 

 

 

Accounts and accrued interest receivable – trade and related parties

 

(1,437,923

)

(1,058,642

)

3,544,955

 

Other assets

 

(523,068

)

180,584

 

145,863

 

Accounts payable and accrued expenses – trade and related parties

 

3,402,085

 

1,940,921

 

(4,166,566

)

Net revenue interest payable

 

 

 

1,500,000

 

Net cash provided by operating activities

 

15,306,332

 

13,229,830

 

15,650,379

 

Investing Activities

 

 

 

 

 

 

 

Principal payment received on note receivable

 

 

6,158,349

 

8,583,231

 

Purchase of property and equipment

 

(3,117,124

)

(5,427,213

)

(11,912,515

)

Net change in short-term certificates of deposit

 

 

 

1,597,878

 

Proceeds from sale of assets

 

285,920

 

 

 

Net cash provided by (used in) investing activities

 

(2,831,204

)

731,136

 

(1,731,406

)

Financing Activities

 

 

 

 

 

 

 

Proceeds from long-term debt

 

2,015,000

 

 

 

Principal payments on long-term debt

 

(1,187,048

)

 

 

Distributions to partners

 

(12,500,000

)

(12,983,350

)

(20,706,601

)

Net cash used in financing activities

 

(11,672,048

)

(12,983,350

)

(20,706,601

)

 

 

 

 

 

 

 

 

Increase (Decrease) in Cash and Cash Equivalents

 

803,080

 

977,616

 

(6,787,628

)

 

 

 

 

 

 

 

 

Cash and Cash Equivalents, Beginning of Year

 

1,310,753

 

333,137

 

7,120,765

 

Cash and Cash Equivalents, End of Year

 

$

2,113,833

 

$

1,310,753

 

$

333,137

 

 

 

 

 

 

 

 

 

Supplemental Cash Flows Information

 

 

 

 

 

 

 

Purchases of property and equipment in accounts payable

 

$

64,933

 

$

529,872

 

$

294,159

 

Conversion of net revenue interest payable to limited partnership units

 

$

 

$

 

$

18,900,000

 

 

The accompanying notes are an integral part of these financial statements.

 

8



 

American Central Eastern Texas Gas Company, Limited Partnership

Notes to Consolidated Financial Statements

December 31, 2003, 2002 and 2001

 

Note 1:  Nature of Operations and Summary of Significant Accounting Policies

 

Nature of Operations

 

American Central Eastern Texas Gas Company, Limited Partnership’s (the “Partnership”) revenues are predominantly earned from gathering and processing natural gas and processing natural gas and marketing (selling) extracted liquefied petroleum products. The Partnership’s operations are located in eastern Texas. The Partnership extends unsecured credit to its customers, which are primarily comprised of several publicly traded national and international oil, gas and energy companies.

 

The Partnership was formed under a partnership agreement effective December 1, 1997, between American Central Gas Technologies, Inc. (ACGT, formerly American Central Gas Companies, Inc.), MCNIC East Texas Pipeline and Processing Company (MCNIC), ACGC Holdings, Inc. (ACGC Holdings), and MCNIC East Texas Gathering Company Holdings, Inc. (MTGC).  In exchange for a contribution of primarily property and equipment, ACGT and ACGC Holdings received 600 partnership units.  MCNIC and MTGC made a cash contribution in exchange for 400 partnership units.  In December 2001, MTGC was issued an additional 84 partnership units as payment of the Partnership’s net revenue interest payable obligation to MTGC, increasing MCNIC and MTGC partnership units to 484.  The agreement further stipulates that there are to be two general partners and two limited partners.  ACGT and MCNIC are the general partners, each owning one ownership unit.  ACGT is the managing general partner.  At December 31, 2003 and 2002, ACGC Holdings and MTGC are the limited partners owning 599 and 483 partnership units, respectively.  The term for the existence of the partnership is through December 31, 2038, or until earlier termination in accordance with certain provisions of the partnership agreement.

 

The partnership agreement between ACGT, MCNIC, ACGC Holdings and MTGC (the Partners) provides for special allocations of the Partnership’s net income or loss and the payment of cash distributions, which differ from each partner’s percentage ownership of the Partnership.  In addition, ACGT, as managing general partner, may require that additional capital be contributed by the Partners under certain conditions.

 

In January 2004, ACGT purchased both MCNIC’s and MTGC’s interest in the Partnership and, as a result, owns 100% of the Partnership (See Note 8).

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of the Partnership and its wholly owned subsidiary, American Central Gas Gathering Company, LLC.  All significant inter-company accounts and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

9



 

Cash Equivalents

 

The Partnership considers all liquid investments with original maturities of three months or less to be cash equivalents.  At December 31, 2003 and 2002, the Partnership had no cash equivalents.  At December 31, 2001, cash equivalents consisted primarily of money market accounts with brokers and certificates of deposit.

 

Accounts Receivable

 

Accounts receivable are stated at the amount billed to customers plus any accrued and unpaid interest. The Partnership provides an allowance for doubtful accounts, which is based upon a review of outstanding receivables, historical collection information, and existing economic conditions. Accounts receivable are ordinarily due 30 days after the issuance of the invoice.  Accounts that are unpaid after the due date bear interest at 1% per month.  Accounts past due more than 120 days are considered delinquent. Interest continues to accrue on delinquent accounts until the account is past due more than one year, at which time interest accrual ceases and does not resume until the account is no longer classified as delinquent. Delinquent receivables are written off based on individual credit evaluation and specific circumstances of the customer.

 

Property and Equipment

 

The Partnership provides for depreciation using the straight-line method over the estimated useful lives of the assets, which are as follows:

 

 

 

Years

 

Gas systems

 

20

 

Furniture and fixtures

 

5

 

 

Fair Value of Financial Instruments

 

The carrying amount of the Partnership’s financial instruments is a reasonable estimate of fair value.

 

Income Taxes

 

The Partnership is not directly subject to income taxes under the provisions of the Internal Revenue Code and applicable state laws.  Therefore, taxable income or loss is reported to the individual partners for inclusion in their respective tax returns and no provision for federal and state income taxes has been included in the accompanying financial statements.

 

Revenue Recognition

 

The Partnership recognizes revenues based upon contractual terms and the related volumes delivered through the month and year-end.

 

Other Assets

 

Other assets consist of loan fees paid to establish a new credit facility and will be amortized over the life of the new facility (See Note 2).

 

10



 

Note 2:  Long-Term Debt

 

Long-term debt consists of an unsecured note payable to a bank for $827,950 due March 2008.  The note is payable $37,399 monthly, including interest at 4.25%.  This debt was paid off with a new credit facility in January 2004.

 

In January 2004, the Partnership entered into a new credit facility with an initial draw of $46,700,000 (see Note 9).  Interest only payments will be made monthly until the due date of the note when the principal balance will be paid in full.  The note is secured by substantially all assets of the Partnership and guaranteed by ACGT.  The note is due January 2007 and, as a result, all long-term debt at December 31, 2003, is classified as long-term with no current maturities.

 

Note 3:  Operating Leases

 

Noncancellable operating leases for equipment, automobiles and land expire in various years through 2008.  Rent expense for the noncancellable leases and other operating leases in 2003, 2002 and 2001 was $1,014,585, $1,244,048, and $1,408,128, respectively.

 

Future minimum lease payments on the noncancellable operating leases at December 31, 2003, were:

 

2004

 

$

883,636

 

2005

 

628,852

 

2006

 

47,093

 

2007

 

20,750

 

2008

 

2,750

 

 

 

$

1,583,081

 

 

Note 4:  Related Party Transactions

 

The Partnership enters into various transactions with ACGT and certain affiliated companies.  The Partnership pays a management fee to ACGT for services rendered as the managing general partner of the Partnership. The Partnership paid ACGT management fees of approximately $2,017,000 for both 2003 and 2002, and approximately $2,062,000 during 2001.  Management fees of approximately $201,000 were capitalized in property and equipment for each of the three years.  No management fees were payable to ACGT at December 31, 2003 or 2001.  Included in accounts payable at December 31, 2002, was $336,151 payable to ACGT for management fees.  Under the terms of the management agreement, amounts paid relating to management fees may be adjusted on a quarterly basis, and the Partnership will continue to pay the management fees for the life of the Partnership.  Additionally, the Partnership reimburses ACGT for all direct operating expenses incurred by ACGT on behalf of the Partnership, of which $593,891, $28,269 and $364,242 was payable at December 31, 2003, 2002, and 2001, respectively.

 

Note 5:  Litigation Settlement

 

In March 2001, the Partnership entered into a settlement and release agreement with two of the three defendant parties to release them from all claims and litigation arising from the monopolizing of a trade area.  As a result of this agreement, the Partnership received $8,600,000.  The Partnership has an agreement with the law firm that represented them in the litigation requiring a 25% retainer of proceeds

 

11



 

from the settlement.  In March 2001, the Partnership paid the 25% or $2,150,000 to the law firm for this retainer.  The Partnership engaged in settlement discussions with the third defendant of the monopoly finding, and the initial arbitrator’s ruling was appealed.  In January 2004, the United Sates Court of Appeals affirmed the arbitrator’s ruling.

 

During 2002, the Partnership received $344,632 in additional awards relating to a binding arbitration agreement that was reached in August 2000 between the Partnership and a natural gas processor.

 

Note 6:  Earnings Per Partnership Unit

 

Earnings per partnership unit is computed based on the weighted average number of units outstanding during each year.  Earnings per unit is computed as follows:

 

 

 

2003

 

2002

 

2001

 

Net income

 

$

10,695,966

 

$

9,420,352

 

$

12,459,768

 

Average partnership units outstanding

 

1,084

 

1,084

 

1,000

 

Earnings per partnership unit

 

$

9,867

 

$

8,690

 

$

12,460

 

 

Note 7:  Significant Estimates and Concentrations

 

Accounting principles generally accepted in the United States of America require disclosure of certain significant estimates and current vulnerabilities due to certain concentrations. Those matters include the following:

 

General Litigation

 

The Partnership is subject to claims and lawsuits that arise primarily in the ordinary course of business.  It is the opinion of management that the disposition or ultimate resolution of such claims and lawsuits will not have material adverse effect on the consolidated financial position of the Partnership.

 

Major Customers

 

For the year ended December 31, 2003, three of the Partnership’s customers individually comprised approximately 50%, 14%, and 16%, respectively, of gross revenues.  Three customers individually comprised approximately 42%, 19%, and 16%, respectively, of the Partnership’s gross revenues for the year ended December 31, 2002.  Two customers individually comprised approximately 70% and 11%, respectively, of the Partnership’s gross revenues for the year ended December 31, 2001.  At December 31, 2003, one customer comprised approximately 52% of total accounts receivable.  At December 31, 2002, one customer comprised approximately 45% of total accounts receivable.  At December 31, 2001, two customers individually comprised approximately 33% and 20%, respectively, of total accounts receivable.

 

Cash Deposits

 

The Partnership maintains its cash in bank deposit accounts which, at times, may exceed federally insured limits. The Partnership has not experienced any losses in such accounts. The Partnership believes it is not exposed to any significant credit risk on cash and cash equivalents.

 

12



 

Note 8:  Net Revenue Interest Payable

 

MCNIC and MTGC had a net revenue interest (NRI) in the gross revenues of the Partnership as a result of special provisions included in the partnership agreement.  Under the terms set forth in the agreement, the NRI was allocated to MCNIC and MTGC.  The NRI allocation period was defined as the time from December 1, 1997 through December 31, 2001.  Allocated amounts are specifically defined in the partnership agreement, and these amounts were accruing monthly as a liability of the Partnership.  In December 2001, the managing general partner (ACGT), as provided for in the partnership, elected to pay off the NRI liability by issuing additional units of ownership in the Partnership which resulted in MTGC receiving an additional 84 partnership units.

 

Note 9:  Subsequent Event

 

In January 2004, the Partnership entered into a credit facility for $75,000,000.  The initial borrowing base was $50,000,000 and $46,700,000 was the initial draw on the new facility.  The purpose of the borrowing was to purchase all the Partnership interests of MCNIC and MTGC and pay off existing debt of the Partnership and ACGT (See Notes 1 and 2).

 

Interest rates vary depending on a pricing grid that changes based on a ratio of debt-to-defined earnings and LIBOR.  The initial rate was 4.125%.

 

A summary of the initial borrowing and use of proceeds is:

 

Initial borrowing

 

$

46,700,000

 

 

 

 

 

Purchase MCNIC and MTGC partnership interests

 

$

26,416,515

 

 

 

 

 

Distribution to ACGT to pay off existing debt of ACGT

 

18,721,442

 

 

 

 

 

Pay off existing debt of the Partnership

 

794,350

 

 

 

 

 

Fees associated with the credit arrangement

 

757,740

 

 

 

$

46,690,047

 

 

13



 

Report of Independent Registered Public Accounting Firm

 

Management Committee

American Central Eastern Texas

Gas Company, Limited Partnership

Tulsa, Oklahoma

 

 

We have reviewed the accompanying consolidated balance sheet of AMERICAN CENTRAL EASTERN TEXAS GAS COMPANY, LIMITED PARTNERSHIP (the Partnership) as of June 30, 2004, and the related consolidated statements of income and cash flows for the six-month periods ended June 30, 2004 and 2003, and changes in partners’ equity for the six-month period ended June 30, 2004.  These interim financial statements are the responsibility of the Partnership’s management.

 

We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States).  A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.

 

Based on our reviews, we are not aware of any material modifications that should be made to the consolidated financial statements referred to above for them to be in conformity with accounting principles generally accepted in the United States of America.

 

 

 

/s/ BKD, LLP

 

 

 

Tulsa, Oklahoma

July 23, 2004

 

14



 

American Central Eastern Texas Gas Company,

Limited Partnership

Consolidated Balance Sheet

June 30, 2004

 

 

 

(Unaudited)
June 30, 2004

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current Assets

 

 

 

Cash

 

$

9,054,889

 

Accounts receivable - trade

 

6,312,710

 

Other current assets

 

91,451

 

Total current assets

 

15,459,050

 

 

 

 

 

Property and Equipment, at Cost

 

 

 

Gas systems

 

61,934,136

 

Furniture and fixtures

 

348,235

 

Construction in progress

 

9,374,506

 

 

 

71,656,877

 

Less accumulated depreciation

 

13,542,487

 

 

 

58,114,390

 

 

 

 

 

Other Assets

 

416,667

 

 

 

 

 

 

 

$

73,990,107

 

 

 

 

 

Liabilities and Partners’ Equity

 

 

 

 

 

 

 

Current Liabilities

 

 

 

Accounts payable and accrued expenses

 

$

5,403,329

 

Accounts payable to general partner

 

363,437

 

Total current liabilities

 

5,766,766

 

 

 

 

 

Long-term Debt

 

55,000,000

 

 

 

 

 

Partners’ Equity

 

13,223,341

 

 

 

 

 

 

 

$

73,990,107

 

 

See Notes to Condensed Financial Statements

 

15



 

American Central Eastern Texas Gas Company,

Limited Partnership

Consolidated Statements of Income

Six Months Ended June 30, 2004 and 2003

 

 

 

(Unaudited)
June 30, 2004

 

(Unaudited)
June 30, 2003

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

Gas sales and gathering

 

$

13,832,255

 

$

8,009,056

 

Plant liquid sales

 

3,273,358

 

9,185,476

 

 

 

17,105,613

 

17,194,532

 

 

 

 

 

 

 

Cost of Gas and Liquid Sales

 

2,431,944

 

6,969,436

 

 

 

 

 

 

 

Gross Profit

 

14,673,669

 

10,225,096

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

Cost of field operations

 

3,143,167

 

2,460,555

 

Depreciation and amortization

 

1,657,313

 

1,404,719

 

General and administrative

 

252,659

 

107,316

 

Management fee to general partner, net of amount capitalized

 

1,468,287

 

908,148

 

 

 

6,521,427

 

4,880,738

 

 

 

 

 

 

 

Income from Operations

 

8,152,242

 

5,344,358

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

Interest expense

 

(925,069

)

(19,754

)

Loss on sale of assets

 

(136,806

)

(15,517

)

 

 

(1,061,875

)

(35,271

)

 

 

 

 

 

 

Net Income

 

$

7,090,367

 

$

5,309,087

 

 

 

 

 

 

 

Net Income Per Partnership Unit

 

$

6,541

 

$

4,898

 

 

See Notes to Condensed Financial Statement

 

16



 

American Central Eastern Texas Gas Company,
Limited Partnership

Consolidated Statement of Changes in Partners’ Equity

Six Months Ended June 30, 2004

 

Partners’ Equity, December 31, 2003

 

$

51,970,931

 

 

 

 

 

Net income

 

7,090,367

 

Distributions to partners

 

(19,421,442

)

Purchase MCNIC and MTGC partnership interest

 

(26,416,515

)

 

 

 

 

Partners’ Equity, June 30, 2004 (Unaudited)

 

$

13,223,341

 

 

See Notes to Condensed Consolidated Financial Statements

 

17



 

American Central Eastern Texas Gas Company,
Limited Partnership

Consolidated Statements of Cash Flows

Six Months Ended June 30, 2004 and 2003

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

June 30, 2004

 

June 30, 2003

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

Net income

 

$

7,090,367

 

$

5,309,087

 

Items not requiring cash

 

 

 

 

 

Depreciation and amortization

 

1,657,313

 

1,404,719

 

Loss on sale of assets

 

136,806

 

15,517

 

Changes in

 

 

 

 

 

Accounts receivable, net

 

605,317

 

200,449

 

Other current assets

 

76,657

 

15,525

 

Accounts payable and accrued expenses

 

(2,826,327

)

775,553

 

Net cash provided by operating activities

 

6,740,133

 

7,720,850

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

Proceeds from the sale of assets

 

549,943

 

35,918

 

Purchase of property and equipment

 

(8,683,113

)

(2,485,313

)

Net cash used in investing activities

 

(8,133,170

)

(2,449,395

)

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

Proceeds from long-term debt

 

55,000,000

 

2,015,000

 

Principal payments on long-term debt

 

(827,950

)

(90,979

)

Distributions to partners

 

(19,421,442

)

(6,400,000

)

Purchase MCNIC and MTGC partnership interest

 

(26,416,515

)

 

Net cash provided by (used in) financing activities

 

8,334,093

 

(4,475,979

)

 

 

 

 

 

 

Increase in Cash

 

6,941,056

 

795,476

 

 

 

 

 

 

 

Cash, Beginning of Period

 

2,113,833

 

1,310,753

 

 

 

 

 

 

 

Cash, End of Period

 

$

9,054,889

 

$

2,106,229

 

 

 

 

 

 

 

Supplemental Cash Flows Information

 

 

 

 

 

Purchases of property and equipment in accounts payable

 

$

870,306

 

$

71,101

 

 

See Notes to Condensed Consolidated Financial Statements

 

18



 

American Central Eastern Texas Gas Company, Limited Partnership

Notes to Consolidated Financial Statements

Six Months Ended June 30, 2004 and 2003

 

Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements reflect all adjustments that are, in the opinion of the Partnership’s management, necessary to fairly present the financial position, results of operations and cash flows of the Partnership.  Those adjustments consist only of normal recurring adjustments.

 

Certain information and note disclosures normally included in the Partnership’s annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted.  These financial statements should be read in conjunction with the financial statements and notes thereto included in the Partnership’s annual financial statements.

 

The consolidated financial statements include the accounts of the Partnership and its wholly owned subsidiary, American Central Gas Gathering Company, LLC.  All significant intercompany accounts and transactions have been eliminated in consolidation.

 

Results of Operations

 

The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year.

 

Earnings Per Partnership Unit

 

Earnings per partnership unit is computed based on the weighted average number of units outstanding during each year.  Earnings per unit is computed as follows:

 

 

 

Unaudited

 

Unaudited

 

 

 

June 30, 2004

 

June 30, 2003

 

 

 

 

 

 

 

Net income

 

$

7,090,367

 

$

5,309,087

 

Average partnership units outstanding

 

1,084

 

1,084

 

 

 

 

 

 

 

Earnings per partnership unit

 

$

6,541

 

$

4,898

 

 

19



 

Item 9.01 Financial Statements and Exhibits.

 

(b)           Pro Forma Financial Information.

 

The following are the unaudited pro forma financial statements as of June 30, 2004, for the six months ended June 30, 2004 and for the year ended December 31, 2003.

 

The unaudited pro forma consolidated balance sheet as of June 30, 2004 reflects the following transactions as if such transactions occurred as of June 30, 2004:

 

                                          the American Central Eastern Texas Gas Company, Limited Partnership acquisition (“American Central Eastern Texas acquisition”), which closed July 30, 2004, for consideration of $239.6 million, plus $0.4 million in estimated transaction costs,

 

                                          borrowings of $200.8 million under the Partnership’s new credit facility to partially finance the American Central Eastern Texas acquisition, and

 

                                          the Partnership’s private placement of 1,304,438 common units and a capital contribution from us, as general partner, to maintain our 2% general partner interest, the net proceeds from which were used to partially finance the American Central Eastern Texas acquisition.

 

The unaudited pro froma consolidated statements of operations for the six months ended June 30, 2004, and the year ended December 31, 2003, reflects the following transactions as if such transactions occurred as of January 1, 2003:

 

                                          the American Central Eastern Texas acquisition, which closed July 30, 2004, for consideration of $239.6 million, plus $0.4 million in estimated transaction costs,

 

                                          borrowings of $200.8 million under our new credit facility to partially finance the American Central Eastern Texas acquisition,

 

                                          the Partnership’s private placement of 1,304,438 common units and a capital contribution from us, as general partner, to maintain our 2% general partner interest, the net proceeds from which were used to partially finance the American Central Eastern Texas acquisition,

 

                                          the American Central Western Oklahoma Gas Company, L.L.C. acquisition (“American Central Western Oklahoma acquisition”), which closed December 1, 2003, for consideration of $37.9 million, plus $0.1 million in transaction costs,

 

                                          the Michigan Crude Pipeline System acquisition (“Michigan Crude Pipeline acquisition”), which closed December 18, 2003, for consideration of $21.2 million, plus $0.1 million in transaction costs,

 

                                          borrowings of $59.3 million under the Partnership’s credit facility to finance the American Central Western Oklahoma and Michigan Crude Pipeline acquisitions,

 

                                          the Partnership’s public offering of 1,172,944 common units on January 13, 2004 at a public offering price of $39.90 per common unit and a capital contribution from us, as general partner, to maintain our 2% general partner interest, the net proceeds from which were used to repay indebtedness incurred in connection with the American Central Western Oklahoma and Michigan Crude Pipeline acquisitions,

 

                                          the payment of underwriting fees and commission, and other fees and expenses associated with the January 2004 offering, of approximately $3.8 million,

 

20



 

                                          the Pinnacle acquisition, which closed March 28, 2003, for consideration of $39.5 million, plus $0.4 million in transaction costs, and

 

                                          the Partnership’s private placement in June 2003 of 375,000 common units and a capital contribution from us, as general partner, to maintain our 2% general partner interest, the net proceeds from which were used to repay indebtedness incurred in connection with the Pinnacle acquisition.

 

Adjustments for these transactions are presented in the notes to the unaudited pro forma financial statements. The unaudited pro forma financial statements and accompanying notes should be read in conjunction with the historical financial statements included in MarkWest Hydrocarbon’s previous filings with the Securities and Exchange Commission and the audited American Central Eastern Texas Gas Company, Limited Partnership financial statements included herein.

 

Information under the headings “Pinnacle” in the pro forma financial statement presentation are the results of operations of PNG Corporation and its subsidiaries which we refer to collectively as PNG.  Although Pinnacle represents most of PNG’s assets, liabilities and operations, we excluded from our acquisition certain liabilities and assets, and accordingly, we have made pro forma adjustments to the historical financial statements for PNG to exclude the impact of those liabilities and assets we did not acquire.  Most significantly, we did not assume any pre-merger tax liabilities or any liabilities associated with an existing lawsuit against PNG.  In addition, we did not acquire the property and contract rights associated with the Hobbs, New Mexico lateral pipeline, although we were providing certain operating services to the Hobbs pipeline operation.  Finally, the financial information presented under the heading “Pinnacle” in these unaudited proforma statements of operations represents PNG’s results of operations for the first three months of 2003.  The results of operations for Pinnacle for the period from March 28, 2003, the date we completed the Pinnacle acquisition, through June 30, 2004, are included in our historical results of operations.  We have made pro forma adjustments to eliminate the four days of results, March 28, 2003 through March 31, 2003, that are included in PNG’s historical results.

 

Similarly, the information presented under the headings “Eastern Texas”, “Western Oklahoma” and “Michigan Crude Pipeline” represent the results of operations of American Central Eastern Texas Gas Company, L.P., American Central Western Oklahoma Gas Company, L.L.C. and the Michigan Crude Oil Pipeline System, respectively, for the year ended December 31, 2003.  In these cases there were no material items other than working capital that we excluded from these acquisitions and, accordingly, we have not further adjusted the historical results of operations for Eastern Texas, Western Oklahoma or the Michigan Crude Oil Pipeline.  The results of operations for Western Oklahoma and Michigan Crude Oil Pipeline for the period from December 1, 2003 and December 18, 2003, the dates we completed the American Central Western Oklahoma acquisition and the Michigan Crude Pipeline acquisition, respectively, through June 30, 2004, are included in our historical results of operations.

 

In addition, while our historical consolidated balance sheet reflects our $12.2 million Lubbock pipeline acquisition in September 2003, our pro forma statements of operations present the effect of this acquisition since the date of acquisition. Similarly, our historical consolidated balance sheet also reflects our $2.3 million Hobbs Lateral acquisition in April 2004, while our pro forma statements of operations present the effect of this acquisition since the date of acquisition.  These acquisitions did not meet the applicable materiality thresholds that would require inclusion in these unaudited pro forma statements of operations.

 

The pro forma balance sheet and the pro forma statements of operations were derived by adjusting the historical financial statements of MarkWest Hydrocarbon, Inc.  The adjustments are based on currently available information and, therefore, the actual adjustments may differ from the pro forma adjustments.  However, management believes that the adjustments provide a reasonable basis for presenting the significant effects of the transactions described above.  The unaudited pro forma financial statements do not purport to present our financial position or results of operations had the acquisitions or the other transactions actually been completed as of the dates indicated.  Moreover, the statements do not project our financial position or results of operations for any future date or period.

 

21



 

MARKWEST HYDROCARBON, INC.

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

June 30, 2004

(in thousands)

 

 

 

MarkWest
Hydrocarbon,
Inc.

 

Eastern
Texas

 

Pro Forma
Adjustments

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

33,777

 

$

9,055

 

$

(9,055

)(A)

$

30,226

 

 

 

 

 

 

 

(45,057

)(B)

 

 

 

 

 

 

 

 

(3,551

)(C)

 

 

 

 

 

 

 

 

45,003

(E)

 

 

 

 

 

 

 

 

(864

)(E)

 

 

 

 

 

 

 

 

918

(E)

 

 

Restricted cash

 

2,500

 

 

 

 

2,500

 

Marketable securities

 

13,809

 

 

 

 

13,809

 

Receivables, net

 

28,300

 

6,313

 

(6,313

)(A)

30,401

 

 

 

 

 

 

 

2,101

(B)

 

 

Inventories

 

9,112

 

 

 

 

9,112

 

Prepaid replacement natural gas

 

264

 

 

 

 

264

 

Deferred income taxes

 

178

 

 

385

(F)

563

 

Other assets

 

415

 

91

 

(91

)(A)

415

 

Total current assets

 

88,355

 

15,459

 

(16,524

)

87,290

 

Property, plant and equipment, net

 

189,900

 

58,114

 

18,519

(B)

266,533

 

Customer contracts, net

 

 

 

163,343

(B)

163,343

 

Deferred financing costs, net

 

3,178

 

 

7,188

(C)

9,470

 

 

 

 

 

 

 

(896

)(D)

 

 

Investment in and advances to equity investee

 

232

 

 

 

 

232

 

Notes receivable from officers

 

207

 

 

 

 

207

 

Other assets

 

42

 

417

 

(417

)(A)

42

 

Total assets

 

$

281,914

 

$

73,990

 

$

171,213

 

$

527,117

 

LIABILITIES AND CAPITAL

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

31,237

 

$

5,403

 

$

(5,403

)(A)

$

31,237

 

Payables to affiliate

 

 

364

 

(364

)(A)

 

Accrued liabilities

 

16,863

 

 

 

 

16,863

 

Risk management liabilities

 

748

 

 

 

 

748

 

Current portion of long-term debt

 

86,200

 

 

197,020

(B)

287,000

 

 

 

 

 

 

 

3,780

(C)

 

 

Total current liabilities

 

135,048

 

5,767

 

195,033

 

335,848

 

Deferred income taxes

 

5,105

 

 

 

 

5,105

 

Long-term debt

 

 

55,000

 

(55,000

)(A)

 

Risk management liability

 

397

 

 

 

 

397

 

Other liabilities

 

501

 

 

 

 

501

 

Non-controlling interest in consolidated subsidiary

 

94,140

 

 

(143

)(C)

138,543

 

 

 

 

 

 

 

(896

)(D)

 

 

 

 

 

 

 

 

45,003

(E)

 

 

 

 

 

 

 

 

(864

)(E)

 

 

 

 

 

 

 

 

918

(E)

 

 

 

 

 

 

 

 

385

(F)

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock/partner’s equity

 

98

 

13,223

 

(13,223

)(A)

98

 

Additional paid-in capital

 

52,259

 

 

 

 

52,259

 

Retained earnings

 

(3,782

)

 

 

 

(3,782

)

Accumulated other comprehensive loss net of tax

 

(1,395

)

 

 

 

(1,395

)

Treasury stock

 

(457

)

 

 

 

(457

)

Total stockholders’ equity

 

46,723

 

13,223

 

(13,223

)

46,723

 

Total liabilities and stockholders’ equity

 

$

281,914

 

$

73,990

 

$

171,213

 

$

527,117

 

 

The accompanying notes are an integral part of these unaudited pro forma consolidated financial statements.

 

22



 

MARKWEST HYDROCARBON, INC.

UNAUDITED PRO FORMA STATEMENT OF OPERATIONS

Six Months Ended June 30, 2004

(in thousands, except per unit data)

 

 

 

MarkWest
Hydrocarbon,
Inc.

 

Eastern
Texas

 

Pro Forma
Adjustments

 

Pro Forma

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

181,484

 

$

17,105

 

$

 

$

198,589

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Purchased product costs

 

150,587

 

2,432

 

 

 

153,019

 

Facility expenses

 

11,866

 

3,143

 

 

 

15,009

 

Selling, general and administrative

 

8,746

 

253

 

 

 

8,999

 

Depreciation and amortization

 

7,410

 

1,657

 

4,041

(G)

13,108

 

Management fee to general partner, net of amount capitalized

 

 

1,468

 

 

 

1,468

 

Total operating expenses

 

178,609

 

8,953

 

4,041

 

191,603

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

2,875

 

8,152

 

(4,041

)

6,986

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(2,450

)

(925

)

(3,115

)(H)

(6,490

)

Non-controlling interest in net income of consolidated subsidiary

 

(4,242

)

 

 

 

(4,242

)

Other income (expense)

 

32

 

(137

)

 

 

(105

)

Total other expense

 

(6,660

)

(1,062

)

(3,115

)

(10,837

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(3,785

)

7,090

 

(7,156

)

(3,851

)

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes

 

(1,372

)

 

(24

)(F)

(1,396

)

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(2,413

)

$

7,090

 

$

(7,132

)

$

(2,455

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.25

)

 

 

 

 

$

(0.25

)

Diluted

 

$

(0.25

)

 

 

 

 

$

(0.25

)

 

 

 

 

 

 

 

 

 

 

Weighted average number of outstanding shares of common stock:

 

 

 

 

 

 

 

 

 

Basic

 

9,662

 

 

 

 

 

9,662

 

Diluted

 

9,662

 

 

 

 

 

9,662

 

 

The accompanying notes are an integral part of these unaudited proforma consolidated financial statements.

 

23



 

MARKWEST HYDROCARBON, INC.

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

Year Ended December 31, 2003

(in thousands, except per unit data)

 

 

 

MarkWest
Hydrocarbon,
Inc.

 

Pinnacle

 

Western
Oklahoma

 

Michigan
Crude
Pipeline

 

Eastern
Texas

 

Pro Forma
Adjustments

 

Offering
Adjustments

 

Pro Forma
As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

207,651

 

$

18,614

 

$

37,016

 

$

4,229

 

$

33,288

 

$

(51

)(I)

$

 

$

299,920

 

 

 

 

 

 

 

 

 

 

 

 

 

(827

)(J)

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

187,544

 

15,305

 

30,203

 

 

12,358

 

(680

)(J)

 

 

244,730

 

Facility expenses

 

19,977

 

885

 

2,677

 

1,790

 

5,095

 

(9

)(I)

 

 

30,376

 

 

 

 

 

 

 

 

 

 

 

 

 

(39

)(J) 

 

 

 

 

Selling, general and administrative expenses

 

14,465

 

336

 

135

 

937

 

122

 

(12

)(J)

 

 

15,983

 

Depreciation and amortization

 

8,333

 

1,031

 

2,154

 

599

 

2,942

 

8,454

(G)

 

 

23,636

 

 

 

 

 

 

 

 

 

 

 

 

 

(52

)(I) 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(46

)(J) 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

221

(K) 

 

 

 

 

Management fee

 

 

 

1,713

 

 

1,816

 

 

 

 

 

3,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment

 

1,148

 

 

 

 

 

 

 

 

 

1,148

 

Total operating expenses

 

231,467

 

17,557

 

36,882

 

3,326

 

22,333

 

7,837

 

 

319,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

(23,816

)

1,057

 

134

 

903

 

10,955

 

(8,715

)

 

(19,482

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

(6,345

)

(269

)

10

 

 

12

 

(15,073

)(H)

409

(M)

(23,332

)

 

 

 

 

 

 

 

 

 

 

 

 

(3,786

)(L)

1,710

(N)

 

 

Gain on sale of non-operating assets to related parties

 

382

 

 

 

 

 

 

 

 

 

382

 

Gain on sale of non-operating assets to related parties

 

(3,236

)

 

 

 

 

 

 

 

 

(3,236

)

Other income (expense)

 

(92

)

18

 

 

 

(272

)

 

 

 

 

(346

)

Total other income (expense)

 

(9,291

)

(251

)

10

 

 

(260

)

(18,859

)

2,119

 

(26,532

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(33,107

)

806

 

144

 

903

 

10,695

 

(27,574

)

2,119

 

(46,014

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes

 

(12,209

)

294

 

 

 

 

(5,858

)(F)

784

(F)

(16,989

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(20,898

)

$

512

 

$

144

 

$

903

 

$

10,695

 

$

(21,716

)

$

1,335

 

$

(29,025

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(2.23

)

 

 

 

 

 

 

 

 

 

 

 

 

$

(3.09

)

Diluted

 

$

(2.23

)

 

 

 

 

 

 

 

 

 

 

 

 

$

(3.09

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of outstanding shares of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

9,389

 

 

 

 

 

 

 

 

 

 

 

 

 

9,389

 

Diluted

 

9,389

 

 

 

 

 

 

 

 

 

 

 

 

 

9,389

 

 

The accompanying notes are an integral part of these unaudited pro forma consolidated financial statements.

 

24



 

MARKWEST HYDROCARBON, INC.

NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS

 

Pro Forma Adjustments

 

Unaudited Pro Forma Balance Sheet:

 

(A)                              Reflects the elimination of the American Central Eastern Texas assets, liabilities and equity that we did not acquire.

 

(B)                                Reflects the acquisition and the related financing (cash consideration and estimated direct acquisition costs were financed by borrowings under our credit facility and from proceeds from a private equity placement) of the American Central Eastern Texas assets.  The consideration paid, the purchase price allocation and funding source for the acquisition were as follows (in thousands):

 

Acquisition costs:

 

 

 

Cash consideration

 

$

239,580

 

Direct acquisition costs

 

396

 

Total

 

$

239,976

 

 

 

 

 

Allocation of acquisition costs(1):

 

 

 

Identifiable intangible assets

 

$

163,343

 

Property, plant and equipment

 

76,633

 

Net assets purchased

 

$

239,976

 

 

 

 

 

Funding sources:

 

 

 

Borrowings under the credit facility

 

$

197,020

 

Proceeds from private equity placement and general partner contribution, net (See note E)

 

45,057

 

Receivable from seller (2)

 

(2,101

)

Total

 

$

239,976

 

 


(1)                                  This acquisition was accounted for as a purchase in accordance with Statement of Financial Accounting Standards No. 141, Business Combinations.  The purchase price allocation is based on the fair values of the assets acquired, including the fair values of identifiable intangibles as of July 30, 2004, the date that the acquisition was consummated.  The pro forma allocation of the purchase price is preliminary and subject to audit.

(2)                                  Under the Asset Purchase and Sale Agreement, the Partnership, as the buyer, is entitled to operating income and expenses related to the first day of the month of closing through the closing date.  As the acquisition closed on July 30, 2004, the operating activity related to July 2004 is an adjustment to the purchase price and recorded as a receivable from the Seller.

 

(C)                                Reflects the payment of $7.2 million capitalized as deferred financing costs and approximately $0.2 million recorded as interest expense related to the Partnership’s debt refinancing for the American Central Eastern Texas acquisition ($3.6 million paid out of existing cash and $3.8 million borrowed under the Partnership’s credit facility).

 

(D)                               Relates to unamortized deferred financing costs written off to interest expense as a result of the debt refinancing for the American Central Eastern Texas acquisition.

 

(E)                                 Reflects the gross proceeds of $45.0 million from the issuance and sale of 1,304,438 common units at a private placement price of $34.50 per common unit, net of estimated offering expenses of $0.9 million, and the contribution of $0.9 million from us, as general partner, in order to maintain our 2% general partner interest.

 

25



 

Unaudited Pro Forma Statement of Operations:

 

(F)                                 The income tax provision (benefit) generated from the aggregate effects of the American Central Eastern Texas results of operations and the associated pro forma adjustments.

 

(G)                                Reflects the pro forma adjustment to American Central Eastern Texas depreciation expense, as follows:

 

 

 

Six Months
Ended
June 30, 2004

 

Year Ended
December 31, 2003

 

 

 

(in thousands)

 

Eliminate historical depreciation expense

 

$

(1,657

)

$

(2,942

)

Pro forma depreciation expense(1)

 

5,698

 

11,396

 

Pro forma adjustment to depreciation expense

 

$

4,041

 

$

8,454

 

 


(1)                                  Pro forma depreciation is based on the lesser of the term of the associated long-term contract or estimated reserves supporting our asset or the asset’s useful life, which is twenty years for property and equipment.

 

(H)                               The pro forma adjustment to American Central Eastern Texas interest expense for the periods presented is calculated as follows:

 

 

 

Six Months
Ended
June 30, 2004

 

Year Ended
December 31, 2003

 

 

 

(in thousands)

 

Eliminate Eastern Texas interest expense

 

$

925

 

$

12

 

Partnership new bank debt ($200.8 million in additional principal) at assumed rates of 3.22% and 4.09%, respectively(1)(2)

 

(3,198

)

(8,122

)

Amortization of deferred financing costs

 

(842

)

(6,820

)

Debt refinancing interest expense

 

 

(143

)

Pro forma increase to interest expense from the acquisition

 

$

(3,115

)

$

(15,073

)

 


(1)          The Partnership incurred bank debt of $200.8 million in connection with the Eastern Texas acquisition.  The assumed rates of 3.22% and 4.09% for the periods ended June 30, 2004 and December 31, 2003, respectively, reflect the weighted average interest rates for those periods.

(2)          The effects of fluctuations of 0.125% and 0.25% in annual interest rates under the Partnership’s credit facility on pro forma interest expense would have been approximately $178,000 and $356,000, respectively, for the six months ended June 30, 2004.  The effects of fluctuations of 0.125% and 0.25% in annual interest rates under the Partnership’s credit facility on pro forma interest expense would have been approximately $406,000 and $812,000, respectively, for the twelve months ended December 31, 2003.

 

(I)                                    This entry eliminates the operating results of the Hobbs, New Mexico lateral pipeline that was not acquired as part of the Pinnacle acquisition.

 

(J)                                   MarkWest Energy Partners acquired Pinnacle on March 28, 2003.  This entry eliminates the four days of Pinnacle results (March 28 through March 31, 2003) included in MarkWest Energy Partners’ results for the twelve months ended December 31, 2003.

 

26



 

(K)                               Reflects the pro forma adjustment to Western Oklahoma and Michigan Crude Pipeline depreciation expense for the year ended December 31, 2003, as follows:

 

 

 

Western
Oklahoma

 

Michigan Crude
Pipeline

 

Total

 

 

 

 

 

(in thousands)

 

 

 

Eliminate historical depreciation expense

 

$

(2,154

)

$

(599

)

$

(2,753

)

Pro forma depreciation expense(1)

 

1,900

 

1,074

 

2,974

 

Pro forma adjustment to depreciation expense

 

$

(254

)

$

475

 

$

221

 

 


(1)                                  Pro forma depreciation is based on the lesser of the term of the associated long-term contract or estimated reserves supporting our asset or the asset’s useful life, which is twenty years for property and equipment.

 

(L)                                       Reflects pro forma adjustment to interest expense for the 2003 acquisitions as calculated below (in thousands):

 

 

 

Year Ended
December 31,
2003

 

 

 

 

 

Eliminate Pinnacle interest expense

 

$

269

 

Partnership bank debt ($99.2 million in additional principal) at assumed rate of 4.09%(1)

 

(4,055

)

Pro forma increase to interest expense from the acquisition

 

$

(3,786

)

 


(1)                                  The Partnership incurred bank debt of $39.5 million in connection with the Pinnacle acquisition, $37.9 million in connection with the American Central Western Oklahoma acquisition and $21.2 million in connection with the Michigan Crude Pipeline acquisition, plus $0.6 million to pay aggregate transaction costs related to these three acquisitions.  The assumed rate of 4.09% for the period ended December 31, 2003, reflects the weighted average interest rate for that period.

 

(M)                                  The pro forma adjustment to interest expense from the June 2003 offering to pay off debt issued for the Pinnacle acquisition is calculated as follows (in thousands):

 

 

 

Year Ended December 31,
2003

 

 

 

 

 

Partnership bank debt ($10.0 million in reduced principal) at assumed rate of 4.09%(1)

 

$

409

 

Pro forma decrease to interest expense

 

$

409

 

 


(1)                                  The effects of fluctuations of 0.125% and 0.25% in annual interest rates under the Partnership’s credit facility on pro forma interest expense would have been approximately $13,000 and $25,000, respectively, for the twelve months ended December 31, 2003.  The assumed rate of 4.09% for the period ended December 31, 2003, reflects the weighted average interest rate for that period.

 

27



 

(N)                                     The pro forma adjustment to interest expense from the January 2004 offering to pay off debt issued for the American Central Western Oklahoma and Michigan Crude Pipeline acquisitions is calculated as follows (in thousands):

 

 

 

Year Ended
December 31,
2003

 

 

 

 

 

Partnership bank debt ($41.8 million in reduced principal) at assumed rate of 4.09%(1)

 

$

1,710

 

Pro forma decrease to interest expense

 

$

1,710

 

 


(1)                                  The effects of fluctuations of 0.125% and 0.25% in annual interest rates under the Partnership’s credit facility on pro forma interest expense would have been approximately $52,000 and $105,000, respectively, for the twelve months ended December 31, 2003.  The assumed rate of 4.09% for the period ended December 31, 2003, reflects the weighted average interest rate for that period.

 

Subsequent Event:

 

In July 2004, the Partnership sold 1,304,438 common units through a private placement, reducing MarkWest Hydrocarbon’s ownership interest in the Partnership from 35% to 29%.  As a result, MarkWest Hydrocarbon has determined that consolidation of the Partnership is no longer appropriate.  However, as the event that triggered the deconsolidation happened in July 2004, the unaudited pro forma financial statements as of June 30, 2004, for the six months ended June 30, 2004 and for the year ended December 31, 2003 reflect the consolidation of the Partnership.  Henceforth, the investment in the Partnership will be accounted for using the equity method.

 

28



 

(c)  Exhibits.

 

Exhibit No.

 

Description of Exhibit

 

 

 

2.1

 

Asset Purchase and Sale Agreement and Addendum, thereto, dated as of July 1, 2004 by and between American Central Eastern Texas Gas Company Limited Partnership, ACGC Gathering Company, L.L.C. and MarkWest Energy East Texas Gas Company L.P.

 

 

 

4.1

 

Unit Purchase Agreement dated as of July 29, 2004 among MarkWest Energy Partners, L.P., and MarkWest Energy GP, L.L.C. and each of Kayne Anderson Energy Fund II, L.P., Kayne Anderson Capital Income Partners, L.P., Kayne Anderson MLP Fund, L.P., Kayne Anderson Capital Income Fund, LTD., Kayne Anderson Income Partners, L.P., HFR RV Performance Master Trust, Tortoise Energy Infrastructure Corporation and Energy Income and Growth Fund, as Purchasers.

 

 

 

4.2

 

The Registration Rights Agreement dated as of July 29, 2004 among MarkWest Energy Partners, L.P., and MarkWest Energy GP, L.L.C. and each of Kayne Anderson Energy Fund II, L.P., Kayne Anderson Capital Income Partners, L.P., Kayne Anderson MLP Fund, L.P., Kayne Anderson Capital Income Fund, LTD., Kayne Anderson Income Partners, L.P., HFR RV Performance Master Trust, Tortoise Energy Infrastructure Corporation and Energy Income and Growth Fund, as Purchasers.

 

 

 

23.1

 

Consent of BKD, LLP.

 

 

 

99.1

 

Second Amended and Restated Credit Agreement dated as of July 30, 2004 among MarkWest Energy Operating Company, L.L.C., as Borrower, MarkWest Energy Partners, L.P., as Guarantor, Royal Bank of Canada, as Administrative Agent, Fortis Capital Corp., as Syndication Agent, Bank One, NA, as Documentation Agent and Societe Generale, as Documentation Agent to the $315,000,000 Senior Credit Facility.

 

 

 

99.2

 

First Amendment to the Second Amended and Restated Credit Agreement dated as of August 20, 2004, among MarkWest Energy Operating Company, L.L.C., as Borrower, MarkWest Energy Partners, L.P., as Guarantor, Royal Bank of Canada, as Administrative Agent, Fortis Capital Corp., as Syndication Agent, Bank One, NA, as Documentation Agent and Societe Generale, as Documentation Agent.

 

29



 

SIGNATURE

 

Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

 

MARKWEST HYDROCARBON, INC.

 

(Registrant)

 

 

Date:  October 12, 2004

By:

/s/ JAMES G. IVEY

 

 

James G. Ivey

 

 

Chief Financial Officer

 

30



 

EXHIBIT INDEX

 

Exhibit No.

 

Description of Exhibit

 

 

 

2.1

 

Asset Purchase and Sale Agreement and Addendum, thereto, dated as of July 1, 2004 by and between American Central Eastern Texas Gas Company Limited Partnership, ACGC Gathering Company, L.L.C. and MarkWest Energy East Texas Gas Company L.P.

 

 

 

4.1

 

Unit Purchase Agreement dated as of July 29, 2004 among MarkWest Energy Partners, L.P., and MarkWest Energy GP, L.L.C. and each of Kayne Anderson Energy Fund II, L.P., Kayne Anderson Capital Income Partners, L.P., Kayne Anderson MLP Fund, L.P., Kayne Anderson Capital Income Fund, LTD., Kayne Anderson Income Partners, L.P., HFR RV Performance Master Trust, Tortoise Energy Infrastructure Corporation and Energy Income and Growth Fund, as Purchasers.

 

 

 

4.2

 

The Registration Rights Agreement dated as of July 29, 2004 among MarkWest Energy Partners, L.P., and MarkWest Energy GP, L.L.C. and each of Kayne Anderson Energy Fund II, L.P., Kayne Anderson Capital Income Partners, L.P., Kayne Anderson MLP Fund, L.P., Kayne Anderson Capital Income Fund, LTD., Kayne Anderson Income Partners, L.P., HFR RV Performance Master Trust, Tortoise Energy Infrastructure Corporation and Energy Income and Growth Fund, as Purchasers.

 

 

 

23.1

 

Consent of BKD, LLP.

 

 

 

99.1

 

Second Amended and Restated Credit Agreement dated as of July 30, 2004 among MarkWest Energy Operating Company, L.L.C., as Borrower, MarkWest Energy Partners, L.P., as Guarantor, Royal Bank of Canada, as Administrative Agent, Fortis Capital Corp., as Syndication Agent, Bank One, NA, as Documentation Agent and Societe Generale, as Documentation Agent to the $315,000,000 Senior Credit Facility.

 

 

 

99.2

 

First Amendment to the Second Amended and Restated Credit Agreement dated as of August 20, 2004, among MarkWest Energy Operating Company, L.L.C., as Borrower, MarkWest Energy Partners, L.P., as Guarantor, Royal Bank of Canada, as Administrative Agent, Fortis Capital Corp., as Syndication Agent, Bank One, NA, as Documentation Agent and Societe Generale, as Documentation Agent.

 

31