EX-99.1 2 a05-3489_1ex99d1.htm EX-99.1

Exhibit 99.1

Contacts:

Phillip D. Kramer

A. Patrick Diamond

 

Executive VP and CFO

Manager, Special Projects

 

713/646-4560—800/564-3036

713/646-4487—800/564-3036

 

FOR IMMEDIATE RELEASE

Plains All American Pipeline, L.P. Reports
Record Results for 2004

(Houston—February 24, 2005) Plains All American Pipeline, L.P. (NYSE: PAA) today reported operating and financial results for the fourth quarter and full year of 2004. The Partnership reported net income of $24.7 million, or $0.32 per basic and diluted limited partner unit, for the fourth quarter of 2004 as compared to a net loss of $0.2 million, or $0.03 per basic and diluted limited partner unit, for the fourth quarter of 2003. For the year, the Partnership reported net income of $130.0 million, or $1.89 per basic and diluted limited partner unit, an increase of 119% and 87%, respectively, over net income of $59.5 million, or $1.01 per basic ($1.00 per diluted) limited partner unit, for 2003.

“During 2004, we met or exceeded each of the goals that we established at the beginning of the year,” said Greg L. Armstrong, Chairman and CEO of Plains All American. “We delivered operating and financial performance that exceeded our annual guidance, completed a total of approximately $550 million of acquisitions and completed or initiated several meaningful organic growth projects. The combination of all of these activities enabled us to increase our distribution to Unitholders by 8.9%.”

“We are also very pleased that despite the significant growth we experienced during the year, we maintained a strong balance sheet and ample liquidity,” continued Armstrong. “Our disciplined approach to financing our growth was ultimately rewarded during the year as we achieved an investment grade credit rating at both rating agencies. As a result of these collective achievements, we believe 2004 was the most productive year in the history of our Partnership.”

Armstrong also noted that as a result of acquisitions and organic growth completed during 2004, segment profit from pipeline operations in the fourth quarter of 2004 was up 91% and segment profit from gathering, marketing, terminalling and storage operations was up approximately 17% as compared to the fourth quarter of 2003. These comparisons exclude the selected items impacting comparability noted below in both periods.

Before taking into account selected items impacting comparability, earnings before interest, taxes, depreciation and amortization (“EBITDA”) for the fourth quarter of 2004 were $60.5 million, an increase of 185% as compared with EBITDA of $21.2 million for the fourth quarter of 2003. EBITDA for the full year 2004 was $243.9 million, an increase of 72% as compared with EBITDA of $141.5 million for the full year 2003. (See the section of this release entitled “Non-GAAP Financial Measures” and the attached tables for discussion of EBITDA and other non-GAAP financial measures, and reconciliations of such measures to the comparable GAAP measures.)

Both the fourth quarter and full year 2004 periods were impacted by compensation charges, charges relating to inventory valuation and asset impairment and other notable items that affected the comparability of results between reporting periods. Such selected items impacting comparability aggregated approximately $6.6 million, or $0.10 per basic and diluted limited partner unit, for the fourth quarter and approximately $9.2 million, or $0.14 per basic and diluted limited partner unit, for the full year of 2004. In addition to the selected items impacting comparability, in late December the Partnership experienced a pipeline release in West Texas, which negatively impacted fourth quarter results by $1.7 million, or approximately $0.02 per basic and diluted limited partner unit.

—MORE—




 

Excluding the selected items impacting comparability, the Partnership’s fourth quarter 2004 adjusted net income, adjusted net income per basic and diluted limited partner unit and adjusted EBITDA was $31.4 million, $0.42 per unit, and $67.2 million, respectively. Similarly, the Partnership’s fourth quarter 2003 adjusted net income, adjusted net income per basic limited partner unit and adjusted EBITDA was $22.2 million, $0.37 per basic ($0.36 per diluted) unit, and $43.6 million, respectively. On a comparable basis, fourth quarter 2004 adjusted net income, adjusted net income per basic limited partner unit and adjusted EBITDA increased 41%, 14% and 54%, respectively, over fourth quarter 2003.

The following table summarizes selected items that the Partnership believes impact the comparability of financial results between reporting periods:

 

 

For the Three
Months Ended
December 31,

 

For the Twelve
Months Ended
December 31,

 

 

 

2004

 

2003

 

2004

 

2003

 

 

 

(Dollars in millions, except per unit data)

 

Long-Term Incentive Plan (“LTIP”) charge

 

$

(3.7

)

(21.4

)

$

(7.9

)

$

(28.8

)

Cumulative effect of change in accounting principle

 

 

 

(3.1

)

 

Loss on refinancing of debt

 

 

(3.1

)

(0.7

)

(3.3

)

Gain on foreign currency revaluation

 

1.5

 

 

5.0

 

 

Inventory valuation adjustment

 

(2.0

)

 

(2.0

)

 

Asset impairment

 

(2.0

)

 

(2.0

)

 

SFAS 133 noncash mark-to-market adjustment

 

(0.4

)

2.1

 

1.0

 

0.4

 

Other

 

 

 

0.6

 

 

Total

 

$

(6.6

)

$

(22.4

)

$

(9.2

)

$

(31.7

)

Per Basic Limited Partner Unit

 

$

(0.10

)

$

(0.39

)

$

(0.14

)

$

(0.59

)

Per Diluted Limited Partner Unit

 

$

(0.10

)

$

(0.39

)

$

(0.14

)

$

(0.58

)

 

The Partnership’s adjusted net income, adjusted net income per basic and diluted limited partner unit and adjusted EBITDA for the full year of 2004 was $139.3 million, $2.03 per unit, and $253.2 million, respectively, excluding selected items impacting comparability. For 2003, these same financial measures were $91.1 million, $1.60 per basic ($1.58 per diluted) unit, and $173.2 million, respectively. Using this same basis for comparison, 2004 adjusted net income, adjusted net income per basic limited partner unit and adjusted EBITDA increased 53%, 27% and 46%, respectively, over 2003.

—MORE—




The following table presents certain selected financial information by segment for the fourth quarter reporting periods:

 

 

 

 

Gathering,

 

 

 

 

 

Marketing,

 

 

 

 

 

Terminalling &

 

 

 

Pipeline

 

Storage

 

 

 

Operations

 

Operations(4)

 

 

 

(Dollars in millions)

 

Three Months Ended December 31, 2004

 

 

 

 

 

 

 

 

 

Revenues(1)

 

 

$

235.4

 

 

 

$

5,975.9

 

 

Purchases(1)

 

 

(146.2

)

 

 

(5,917.0

)

 

Field operating costs (excluding LTIP charge)

 

 

(36.3

)

 

 

(24.2

)

 

LTIP charge—operations

 

 

 

 

 

(0.4

)

 

Segment general and administrative expenses (excluding LTIP charge)(2)

 

 

(10.8

)

 

 

(10.5

)

 

LTIP charge—general and administrative

 

 

(2.1

)

 

 

(1.2

)

 

Segment profit

 

 

$

40.0

 

 

 

$

22.6

 

 

Noncash SFAS 133 impact(3)

 

 

$

 

 

 

$

(0.4

)

 

Maintenance capital

 

 

$

4.2

 

 

 

$

1.0

 

 

Three Months Ended December 31, 2003

 

 

 

 

 

 

 

 

 

Revenues(1)

 

 

$

169.5

 

 

 

$

3,390.8

 

 

Purchases(1)

 

 

(124.2

)

 

 

(3,342.6

)

 

Field operating costs (excluding LTIP charge)

 

 

(18.6

)

 

 

(16.7

)

 

LTIP charge—operations

 

 

(1.0

)

 

 

(3.3

)

 

Segment general and administrative expenses (excluding LTIP charge)(2)

 

 

(4.6

)

 

 

(7.9

)

 

LTIP charge—general 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

 

 


(1)          Revenues and purchases include intersegment amounts.

(2)          Segment general and administrative (G&A) expenses reflect direct costs attributable to each segment and an allocation of other expenses to the segments based on the business activities that existed at that time. The proportional allocations by segment require judgment by management and will continue to be based on the business activities that exist during each period.

(3)          Amounts related to SFAS 133 are included in revenues and impact segment profit.

(4)          The gain on foreign currency revaluation and the inventory valuation adjustment are included in the Gathering, Marketing, Terminalling & Storage segment.

Segment profit from pipeline operations was up 184% (91% excluding selected items impacting comparability in both periods) in the fourth quarter of 2004 when compared to the fourth quarter of 2003. Segment profit from gathering, marketing, terminalling and storage operations was up approximately 122% (17% excluding selected items impacting comparability in both periods). These gains largely reflect the contribution of acquisitions completed since December 31, 2003.




The following table presents certain selected financial information by segment for the twelve-month reporting periods:

 

 

Pipeline
Operations

 

Gathering,
Marketing,
Terminalling &
Storage
Operations(4)

 

 

 

(Dollars in millions)

 

Twelve Months Ended December 31, 2004

 

 

 

 

 

 

 

 

 

Revenues(1)

 

 

$

874.9

 

 

 

$

20,223.5

 

 

Purchases(1)

 

 

(554.6

)

 

 

(19,992.8

)

 

Field operating costs (excluding LTIP charge)

 

 

(121.1

)

 

 

(97.5

)

 

LTIP charge—operations

 

 

(0.1

)

 

 

(0.8

)

 

Segment general and administrative expenses (excluding LTIP charge)(2)

 

 

(38.1

)

 

 

(37.7

)

 

LTIP charge—general and administrative

 

 

(3.8

)

 

 

(3.2

)

 

Segment profit

 

 

$

157.2

 

 

 

$

91.5

 

 

Noncash SFAS 133 impact(3)

 

 

$

 

 

 

$

1.0

 

 

Maintenance capital

 

 

$

8.3

 

 

 

$

3.0

 

 

Twelve Months Ended December 31, 2003

 

 

 

 

 

 

 

 

 

Revenues(1)

 

 

$

658.6

 

 

 

$

11,985.6

 

 

Purchases(1)

 

 

(487.1

)

 

 

(11,799.8

)

 

Field operating costs (excluding LTIP charge)

 

 

(60.9

)

 

 

(73.3

)

 

LTIP charge—operations

 

 

(1.4

)

 

 

(4.3

)

 

Segment general and administrative expenses (excluding LTIP charge)(2)

 

 

(18.3

)

 

 

(31.6

)

 

LTIP charge—general 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

 

 


(1)          Revenues and purchases include intersegment amounts.

(2)          Segment general and administrative (G&A) expenses reflect direct costs attributable to each segment and an allocation of other expenses to the segments based on the business activities that existed at that time. The proportional allocations by segment require judgment by management and will continue to be based on the business activities that exist during each period.

(3)          Amounts related to SFAS 133 are included in revenues and impact segment profit.

(4)          The gain on foreign currency revaluation and the inventory valuation adjustment are included in the Gathering, Marketing, Terminalling & Storage segment.

The Partnership’s basic weighted average units outstanding for the fourth quarter of 2004 totaled 67.3 million (67.3 million diluted) as compared to 55.7 million (56.3 million diluted) in last year’s fourth quarter. At December 31, 2004, the Partnership had approximately 67.3 million units outstanding, long-term debt of $949.0 million and a long-term debt-to-total capitalization ratio of approximately 47%.

On January 25, 2005, the Partnership declared a cash distribution of $0.6125 per unit ($2.45 per unit on an annualized basis) on its outstanding limited partner units. The distribution was paid on February 14, 2005, to holders of record of such units at the close of business on February 4, 2005. The distribution represents an increase of 8.9% over the February 2004 distribution and 2.1% over the November 2004 distribution. This increase represents the tenth distribution increase for the Partnership in the last 17 quarters.




The Partnership today furnished a current report on Form 8-K, which included material in this press release and financial and operational guidance for the first quarter and full year of 2005. A copy of the Form 8-K is available on the Partnership’s website at www.paalp.com.

The Partnership is in the process of finalizing its 2004 Form 10-K, and it expects to file the Form 10-K in the near future. As a result, the financial information contained herein should be considered preliminary until such time as the Partnership receives its financial audit and internal control audit reports from its external auditors and files its Form 10-K for the year ended December 31, 2004.

Non-GAAP Financial Measures

In this release, the Partnership’s 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 PAA 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. In addition, we present selected items that impact the comparability of our operating results as additional information that may be helpful to your understanding of our financial results. Management considers an understanding of these selected items impacting comparability to be material to its evaluation of our operating results and prospects. Although we present selected items that management considers in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates, mechanical interruptions, acquisitions and numerous other factors. These types of variations are not separately identified in this release, but will be discussed in management’s discussion and analysis of operating results in our Annual Report on Form 10-K.

A reconciliation of EBITDA to net income and 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, that it reconciles 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 Thursday, February 24, 2005. Specific items to be addressed in this call include:

1.                A brief review of the Partnership’s fourth quarter performance;

2.                An assessment of the Partnership’s 2004 performance versus goals;

3.                A status report on expansion and organic growth projects and recent acquisition activity;

4.                A discussion of capitalization and liquidity;

5.                A review of financial and operating guidance for the first quarter and full year 2005; and

6.                Comments regarding the Partnership’s outlook and 2005 goals.

The call will begin at 10:00 AM (Central). To participate in the call, please call 800-473-6123, or, for international callers, 973-582-2706 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 # 5696667

The replay will be available beginning Thursday, February 24, 2005, at approximately 1:00 PM (Central) and continue until 11:59 PM (Central) Monday, February 28, 2005.

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 our pipeline systems; the success of our risk management activities; the availability of, and ability to consummate, acquisition or combination opportunities; our access to capital to fund additional acquisitions and our ability to obtain debt or equity financing on satisfactory terms; successful integration and future performance of acquired assets or businesses; environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves; maintenance of our credit rating and ability to receive open credit from our suppliers; declines in volumes shipped on the Basin Pipeline, Capline Pipeline and our other pipelines by third party shippers; the availability of adequate third party production volumes for transportation and marketing in the areas in which we operate; successful third party drilling efforts in areas in which we operate pipelines or gather crude oil; demand for various grades of crude oil and resulting changes in pricing conditions or transmission throughput requirements; fluctuations in refinery capacity in areas supplied by our transmission lines; the effects of competition; continued credit worthiness of, and performance by, our counterparties; the impact of crude oil price fluctuations; the impact of current and future laws, rulings and government regulations; shortages or cost increases in power supplies, materials and labor; weather interference with business operations or project construction; the currency exchange rate of the Canadian dollar; 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 marketing and storage of liquefied petroleum gas and other petroleum products, in the United States and Canada. 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 (unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit data)

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2004

 

2003

 

2004

 

2003

 

REVENUES

 

$

6,172,086

 

$

3,545,075

 

$

20,975,470

 

$

12,589,849

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

6,024,146

 

3,451,579

 

20,424,572

 

12,232,536

 

Field operating costs (excluding LTIP charge)

 

60,495

 

35,267

 

218,548

 

134,177

 

LTIP charge—operations

 

351

 

4,337

 

918

 

5,727

 

General and administrative (excluding LTIP charge)

 

21,170

 

12,538

 

75,735

 

49,969

 

LTIP charge—general & administrative

 

3,352

 

17,057

 

7,013

 

23,063

 

Depreciation and amortization

 

21,354

 

12,657

 

67,241

 

46,821

 

Total costs and expenses

 

6,130,868

 

3,533,435

 

20,794,027

 

12,492,293

 

Gain (loss) on sales of assets

 

(63

)

40

 

580

 

648

 

Asset impairment

 

(2,000

)

 

(2,000

)

 

OPERATING INCOME

 

39,155

 

11,680

 

180,023

 

98,204

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

Interest expense

 

(14,475

)

(8,746

)

(46,676

)

(35,226

)

Interest and other income (expense), net

 

39

 

(3,106

)

(211

)

(3,530

)

Income/(Loss) before cumulative effect of change in accounting principle

 

24,719

 

(172

)

133,136

 

59,448

 

Cumulative effect of change in accounting principle

 

 

 

(3,130

)

 

NET INCOME/(LOSS)

 

$

24,719

 

$

(172

)

$

130,006

 

$

59,448

 

NET INCOME/(LOSS)—LIMITED PARTNER

 

$

21,594

 

$

(1,486

)

$

119,286

 

$

53,473

 

NET INCOME—GENERAL PARTNER

 

$

3,125

 

$

1,314

 

$

10,720

 

$

5,975

 

BASIC NET INCOME PER LIMITED PARTNER UNIT

 

 

 

 

 

 

 

 

 

Income/(Loss) before cumulative effect of change in accounting principle

 

$

0.32

 

$

(0.03

)

$

1.94

 

$

1.01

 

Cumulative effect of change in accounting principle

 

 

 

(0.05

)

 

Basic net income/(loss) per limited partner unit

 

$

0.32

 

$

(0.03

)

$

1.89

 

$

1.01

 

DILUTED NET INCOME PER LIMITED PARTNER UNIT

 

 

 

 

 

 

 

 

 

Income/(Loss) before cumulative effect of change in accounting principle

 

$

0.32

 

$

(0.03

)

$

1.94

 

$

1.00

 

Cumulative effect of change in accounting principle

 

 

 

(0.05

)

 

Diluted net income/(loss) per limited partner unit

 

$

0.32

 

$

(0.03

)

$

1.89

 

$

1.00

 

BASIC WEIGHTED AVERAGE UNITS OUTSTANDING

 

67,293

 

55,736

 

63,277

 

52,743

 

DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING

 

67,293

 

56,349

 

63,277

 

53,400

 

OPERATING DATA (in thousands)(1)

 

 

 

 

 

 

 

 

 

Average Daily Volumes (barrels)

 

 

 

 

 

 

 

 

 

Pipeline activities:

 

 

 

 

 

 

 

 

 

Tariff activities

 

 

 

 

 

 

 

 

 

All American

 

51

 

58

 

54

 

59

 

Basin

 

234

 

262

 

265

 

263

 

Link acquisition

 

387

 

N/A

 

283

 

N/A

 

Capline

 

145

 

N/A

 

123

 

N/A

 

Other domestic

 

446

 

341

 

424

 

299

 

Canada

 

278

 

238

 

263

 

203

 

Pipeline margin activities

 

78

 

74

 

74

 

78

 

Total

 

1,619

 

973

 

1,486

 

902

 

Crude oil lease gathering

 

629

 

459

 

589

 

437

 

Crude oil bulk purchases

 

161

 

109

 

148

 

90

 

Total crude oil

 

790

 

568

 

737

 

527

 

LPG sales

 

73

 

55

 

48

 

38

 


(1)             Volumes associated with acquisitions represent total volumes transported for the number of days we actually owned the assets divided by the number of days in the period.




PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited) (continued)
FINANCIAL DATA RECONCILIATIONS
(in thousands)

 

 

Three Months Ended
December 31,

 

Twelve Months Ended
December 31,

 

 

 

2004

 

2003

 

2004

 

2003

 

Earnings before interest, taxes, depreciation and amortization (“EBITDA”)

 

 

 

 

 

 

 

 

 

Net income reconciliation

 

 

 

 

 

 

 

 

 

EBITDA

 

$

60,548

 

$

21,231

 

$

243,923

 

$

141,495

 

Depreciation and amortization

 

(21,354

)

(12,657

)

(67,241

)

(46,821

)

Earnings before interest and taxes (“EBIT”)

 

39,194

 

8,574

 

176,682

 

94,674

 

Interest expense

 

(14,475

)

(8,746

)

(46,676

)

(35,226

)

Net Income (loss)

 

$

24,719

 

$

(172

)

$

130,006

 

$

59,448

 

Cash flow from operating activities reconciliation

 

 

 

 

 

 

 

 

 

EBITDA

 

$

60,548

 

$

21,231

 

$

243,923

 

$

141,495

 

Interest expense

 

(14,475

)

(8,746

)

(46,676

)

(35,226

)

Net change in assets and liabilities, net of acquisitions

 

(72,855

)

(149,947

)

(113,124

)

(16,220

)

Other items to reconcile to cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

400

 

260

 

400

 

360

 

Gain/(loss) on sales of assets

 

63

 

(40

)

(580

)

(648

)

Loss on refinancing of debt

 

 

3,072

 

658

 

3,272

 

Cumulative effect of change in accounting principle

 

 

 

3,130

 

 

Asset impairment

 

2,000

 

 

 

2,000

 

 

 

Inventory valuation adjustment

 

2,032

 

 

 

2,032

 

 

 

Gain on foreign currency revaluation

 

(1,531

)

 

(4,954

)

 

SFAS 133 noncash mark-to-market adjustment

 

437

 

(2,093

)

(994

)

(363

)

LTIP charge

 

3,703

 

21,394

 

7,931

 

28,790

 

Non-cash amortization of terminated interest rate hedging instruments

 

394

 

 

1,486

 

 

Net cash paid for terminated interest rate hedging instruments 

 

 

(6,152

)

(1,465

)

(6,152

)

Net cash provided by (used in) operating activities

 

$

(19,284

)

$

(121,021

)

$

93,767

 

$

115,308

 

Funds flow from operations (FFO)

 

 

 

 

 

 

 

 

 

Net Income (loss)

 

$

24,719

 

$

(172

)

$

130,006

 

$

59,448

 

Depreciation and amortization

 

21,354

 

12,657

 

67,241

 

46,821

 

Non-cash amortization of terminated interest rate swap

 

387

 

 

1,478

 

 

 

FFO

 

46,460

 

12,485

 

198,725

 

106,269

 

Maintenance capital expenditures

 

(5,178

)

(2,142

)

(11,321

)

(7,596

)

FFO after maintenance capital expenditures

 

$

41,282

 

$

10,343

 

$

187,404

 

$

98,673

 

Selected items impacting comparability

 

 

 

 

 

 

 

 

 

LTIP charge

 

$

(3,703

)

$

(21,394

)

$

(7,931

)

$

(28,790

)

Cumulative effect of change in accounting principle

 

 

 

(3,130

)

 

Loss on refinancing of debt

 

 

(3,072

)

(658

)

(3,272

)

Gain on foreign currency revaluation

 

1,531

 

 

4,954

 

 

Inventory valuation adjustment

 

(2,032

)

 

 

(2,032

)

 

 

Asset Impairment

 

(2,000

)

 

(2,000

)

 

SFAS 133 noncash mark-to-market adjustment

 

(437

)

2,093

 

994

 

363

 

Other

 

 

 

 

559

 

 

 

Selected items impacting comparability

 

(6,641

)

(22,373

)

(9,244

)

(31,699

)

GP 2% portion of selected items impacting comparability

 

133

 

447

 

185

 

634

 

LP 98% portion of selected items impacting comparability

 

$

(6,508

)

$

(21,926

)

$

(9,059

)

$

(31,065

)

Impact to basic net income per limited partner unit

 

$

(0.10

)

$

(0.39

)

$

(0.14

)

$

(0.59

)

Impact to diluted net income per limited partner unit

 

$

(0.10

)

$

(0.39

)

$

(0.14

)

$

(0.58

)

 

 




PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited) (continued)

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2004

 

2003

 

2004

 

2003

 

Financial measures excluding selected items impacting comparability

 

 

 

 

 

 

 

 

 

EBITDA excluding selected items impacting comparability

 

$

67,189

 

$

43,604

 

$

253,167

 

$

173,194

 

Net Income excluding selected items impacting comparability

 

$

31,360

 

$

22,201

 

$

139,250

 

$

91,147

 

Basic Net Income per limited partner unit excluding selected items impacting comparability

 

$

0.42

 

$

0.37

 

$

2.03

 

$

1.60

 

Diluted Net Income per limited partner unit excluding selected items impacting comparability

 

$

0.42

 

$

0.36

 

$

2.03

 

$

1.58

 

Basic weighted average number of units outstanding

 

67,293

 

55,736

 

63,277

 

52,743

 

Diluted weighted average number of units outstanding

 

67,293

 

56,349

 

63,277

 

53,400

 

 

 

 

Three Months Ended

 

Three Months Ended

 

 

 

December 31, 2004

 

December 31, 2003

 

 

 

Pipeline

 

GMT&S

 

Pipeline

 

GMT&S

 

Segment profit excluding selected items impacting comparability

 

 

 

 

 

 

 

 

 

Reported segment profit

 

$

39,907

 

$

22,664

 

$

14,075

 

$

10,218

 

Selected items impacting comparability of segment profit:

 

 

 

 

 

 

 

 

 

LTIP charge

 

2,146

 

1,557

 

7,965

 

13,429

 

Inventory valuation adjustment

 

 

2,032

 

 

 

 

SFAS 133 noncash mark-to-market adjustment

 

 

437

 

 

(2,093

)

Gain on foreign currency revaluation

 

 

(1,531

)

 

 

 

Segment profit excluding selected items impacting comparability 

 

$

42,053

 

$

25,159

 

$

22,040

 

$

21,554

 

 




PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES
FINANCIAL SUMMARY (unaudited) (continued)
CONDENSED CONSOLIDATED BALANCE SHEET DATA
(in thousands)

 

 

 

December 31,

 

December 31, 

 

 

 

2004

 

2003

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

$

1,101,202

 

 

 

$

732,974

 

 

Property and equipment, net

 

 

1,727,622

 

 

 

1,151,039

 

 

Pipeline linefill in owned assets

 

 

168,352

 

 

 

95,928

 

 

Inventory in third party assets

 

 

59,279

 

 

 

26,725

 

 

Other long-term assets, net

 

 

103,956

 

 

 

88,965

 

 

Total Assets

 

 

$

3,160,411

 

 

 

$

2,095,631

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

$

1,113,717

 

 

 

$

801,919

 

 

Long-term debt under credit facilities and other

 

 

151,753

 

 

 

70,000

 

 

Senior notes, net of unamortized discount

 

 

797,271

 

 

 

448,991

 

 

Other long-term liabilities and deferred credits

 

 

27,466

 

 

 

27,994

 

 

Total Liabilities

 

 

2,090,207

 

 

 

1,348,904

 

 

Partners’ capital

 

 

1,070,204

 

 

 

746,727

 

 

Total Liabilities and Partners’ Capital

 

 

$

3,160,411

 

 

 

$

2,095,631