XML 16 R39.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2011
Business Combinations [Abstract]  
Cash for Business Combinations By Segment
The following table presents our cash used for business combinations by segment for the periods presented:

   
For Year Ended
December 31,
 
   
2010
  
2009
 
NGL Pipelines & Services
 $105.6  $33.3 
Onshore Natural Gas Pipelines & Services
  1,111.1   0.8 
Onshore Crude Oil Pipelines & Services
  10.2   -- 
Petrochemical & Refined Products Services
  87.0   73.2 
         Total cash used for business combinations
 $1,313.9  $107.3 
 
Fair Value Allocation of Assets and Liabilities
The following table depicts the fair value allocation of assets acquired and liabilities assumed for our business combinations for the periods presented:

   
For Year Ended
December 31,
 
   
2010
  
2009
 
Assets acquired in business combination:
      
Current assets
 $3.3  $1.4 
Property, plant and equipment, net
  421.4   115.9 
Intangible assets
  907.6   0.3 
Other assets
  --   (0.3)
Total assets acquired
  1,332.3   117.3 
Liabilities assumed in business combination:
        
Current liabilities
  (0.4)  0.3 
Long-term debt
  (1.3)  -- 
Other long-term liabilities
  (0.9)  -- 
Total liabilities assumed
  (2.6)  0.3 
Total assets acquired plus liabilities assumed
  1,329.7   117.6 
Noncontrolling interests acquired
  --   10.3 
Fair value of 2,329,639 of our units
  99.7   -- 
Total cash used for business combinations
  1,313.9   107.3 
Goodwill (1)
 $83.9  $-- 
          
(1)   See Note 11 for additional information regarding goodwill.
 

Pro Forma Information
Pro Forma Financial Information.  Since the effective date of the State Line and Fairplay acquisitions was May 1, 2010, our Statements of Consolidated Operations do not include earnings from these businesses prior to this date.  The following table presents selected unaudited pro forma earnings information for the periods presented as if the acquisitions had been completed on January 1 of each year presented.  This pro forma information was prepared using historical financial data for the State Line and Fairplay systems and reflects certain estimates and assumptions made by our management.  Our unaudited pro forma financial information is not necessarily indicative of what our consolidated financial results would have been had we actually acquired the State Line and Fairplay systems on January 1 of each year presented.

   
For Year Ended December 31,
 
   
2010
  
2009
 
Pro forma earnings data:
      
Revenues
 $33,804.7  $25,643.2 
Costs and expenses
  31,713.4   23,879.2 
Operating income
  2,153.3   1,856.3 
Net income
  1,388.2   1,135.7 
Net income attributable to partners
  321.0   203.9 
          
Basic earnings per unit:
        
As reported basic units outstanding
  274.5   206.7 
Pro forma basic units outstanding
  274.5   206.7 
As reported basic earnings per unit
 $1.17  $0.99 
Pro forma basic earnings per unit
 $1.17  $0.99 
Diluted earnings per unit:
        
As reported diluted units outstanding
  278.5   206.7 
Pro forma diluted units outstanding
  278.5   206.7 
As reported diluted earnings per unit
 $1.15  $0.99 
Pro forma diluted earnings per unit
 $1.15  $0.99