0001104659-13-059878.txt : 20130805 0001104659-13-059878.hdr.sgml : 20130805 20130805162238 ACCESSION NUMBER: 0001104659-13-059878 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20130805 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130805 DATE AS OF CHANGE: 20130805 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PLAINS ALL AMERICAN PIPELINE LP CENTRAL INDEX KEY: 0001070423 STANDARD INDUSTRIAL CLASSIFICATION: PIPE LINES (NO NATURAL GAS) [4610] IRS NUMBER: 760582150 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14569 FILM NUMBER: 131010499 BUSINESS ADDRESS: STREET 1: 333 CLAY STREET STREET 2: SUITE 1600 CITY: HOUSTON STATE: TX ZIP: 77002 BUSINESS PHONE: 7136544100 MAIL ADDRESS: STREET 1: 333 CLAY STREET STREET 2: SUITE 1600 CITY: HOUSTON STATE: TX ZIP: 77002 8-K 1 a13-17561_18k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported) — August 5, 2013

 

Plains All American Pipeline, L.P.

(Exact name of registrant as specified in its charter)

 

DELAWARE

 

1-14569

 

76-0582150

(State or other jurisdiction of
incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

333 Clay Street, Suite 1600, Houston, Texas 77002

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: 713-646-4100

 

 

(Former name or former address, if changed since last report)

 

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:

 

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 9.01.                                        Financial Statements and Exhibits

 

(d)    Exhibit 99.1 — Press Release dated August 5, 2013

 

Item 2.02 and Item 7.01. Results of Operations and Financial Condition; Regulation FD Disclosure

 

Plains All American Pipeline, L.P. (the “Partnership”) today issued a press release reporting its second-quarter 2013 results. We are furnishing the press release, attached as Exhibit 99.1, pursuant to Item 2.02 and Item 7.01 of Form 8-K.  Pursuant to Item 7.01, we are also providing detailed guidance for financial performance for the third and fourth quarters and full year of 2013.  In accordance with General Instruction B.2. of Form 8-K, the information presented herein under Item 2.02 and Item 7.01 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall it be deemed incorporated by reference in any filing under the Exchange Act or Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.

 

Disclosure of Third and Fourth Quarter 2013 Guidance; Update of Full Year 2013 Guidance

 

We based our guidance for the three-month period ending September 30, 2013 and three-month and twelve-month periods ending December 31, 2013 on assumptions and estimates that we believe are reasonable, given our assessment of historical trends (modified for changes in market conditions), business cycles and other reasonably available information. Projections covering multi-quarter periods contemplate inter-period changes in future performance resulting from new expansion projects, seasonal operational changes (such as NGL sales) and acquisition synergies. Our assumptions and future performance, however, are both subject to a wide range of business risks and uncertainties, so we can provide no assurance that actual performance will fall within the guidance ranges. Please refer to information under the caption “Forward-Looking Statements and Associated Risks” below. These risks and uncertainties, as well as other unforeseeable risks and uncertainties, could cause our actual results to differ materially from those in the following table. The operating and financial guidance provided below is given as of the date hereof, based on information known to us as of August 4, 2013. We undertake no obligation to publicly update or revise any forward-looking statements.

 

To supplement our financial information presented in accordance with GAAP, management uses additional measures known as “non-GAAP financial measures” in its evaluation of past performance and prospects for the future.  Management believes that the presentation of such additional financial measures provides useful information to investors regarding our financial condition and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide additional information about our core operations and ability to generate and distribute cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) present measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations.  EBIT and EBITDA (each as defined below in Note 1 to the “Operating and Financial Guidance” table) are non-GAAP financial measures. Net income represents one of the two most directly comparable GAAP measures to EBIT and EBITDA. In Note 9 below, we reconcile net income to EBIT and EBITDA for the 2013 guidance periods presented. Cash flows from operating activities is the other most comparable GAAP measure. We do not, however, reconcile cash flows from operating activities to EBIT and EBITDA, because such reconciliations are impractical for forecasted periods. We encourage you to visit our website at www.paalp.com (in particular the section entitled “Non-GAAP Reconciliations”), which presents a historical reconciliation of EBIT and EBITDA as well as certain other commonly used non-GAAP financial measures. In addition, within our guidance, we have highlighted the impact of (i) equity-indexed compensation expense, (ii) tax effect on selected items impacting comparability, (iii) net gain on foreign currency revaluation, (iv) gains/(losses) from derivative activities and (v) other selected items impacting comparability.  Due to the nature of the selected items, certain selected items impacting comparability may impact certain non-GAAP financial measures but not impact other non-GAAP financial measures.

 

2



 

Plains All American Pipeline, L.P.

Operating and Financial Guidance

(in millions, except per unit data)

 

 

 

Actual

 

Guidance (a)

 

 

 

6 Months

 

3 Months Ending

 

3 Months Ending

 

12 Months Ending

 

 

 

Ended

 

September 30, 2013

 

December 31, 2013

 

December 31, 2013

 

 

 

June 30, 2013

 

Low

 

High

 

Low

 

High

 

Low

 

High

 

Segment Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues (including equity earnings from unconsolidated entities)

 

$

2,113

 

$

820

 

$

855

 

$

908

 

$

943

 

$

3,841

 

$

3,911

 

Field operating costs

 

(684

)

(344

)

(334

)

(320

)

(310

)

(1,348

)

(1,328

)

General and administrative expenses

 

(196

)

(86

)

(81

)

(84

)

(79

)

(366

)

(356

)

 

 

1,233

 

390

 

440

 

504

 

554

 

2,127

 

2,227

 

Depreciation and amortization expense

 

(173

)

(91

)

(86

)

(92

)

(87

)

(356

)

(346

)

Interest expense, net

 

(152

)

(84

)

(80

)

(85

)

(81

)

(321

)

(313

)

Income tax expense

 

(70

)

(11

)

(7

)

(23

)

(19

)

(104

)

(96

)

Other income / (expense), net

 

(1

)

1

 

1

 

1

 

1

 

1

 

1

 

Net Income

 

837

 

205

 

268

 

305

 

368

 

1,347

 

1,473

 

Net income attributable to noncontrolling interests

 

(16

)

(6

)

(6

)

(9

)

(9

)

(31

)

(31

)

Net Income Attributable to Plains

 

$

821

 

$

199

 

$

262

 

$

296

 

$

359

 

$

1,316

 

$

1,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income to Limited Partners (b)

 

$

631

 

$

101

 

$

163

 

$

191

 

$

253

 

$

923

 

$

1,047

 

Basic Net Income Per Limited Partner Unit (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Units Outstanding

 

 

338

 

343

 

343

 

345

 

345

 

341

 

341

 

Net Income Per Unit

 

$

1.85

 

$

0.29

 

$

0.47

 

$

0.55

 

$

0.73

 

$

2.69

 

$

3.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Net Income Per Limited Partner Unit (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Units Outstanding

 

 

341

 

345

 

345

 

347

 

347

 

344

 

344

 

Net Income Per Unit

 

$

1.84

 

$

0.29

 

$

0.47

 

$

0.54

 

$

0.72

 

$

2.67

 

$

3.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBIT

 

$

1,059

 

$

300

 

$

355

 

$

413

 

$

468

 

$

1,772

 

$

1,882

 

EBITDA

 

$

1,232

 

$

391

 

$

441

 

$

505

 

$

555

 

$

2,128

 

$

2,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Items Impacting Comparability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-indexed compensation expense

 

$

(39

)

$

(14

)

$

(14

)

$

(13

)

$

(13

)

$

(66

)

$

(66

)

Tax effect on selected items impacting comparability

 

(6

)

 

 

 

 

(6

)

(6

)

Net gain on foreign currency revaluation

 

4

 

 

 

 

 

4

 

4

 

Gains/(losses) from derivative activities

 

50

 

 

 

 

 

50

 

50

 

Other

 

1

 

1

 

1

 

 

 

2

 

2

 

Selected Items Impacting Comparability of Net Income attributable to Plains

 

$

10

 

$

(13

)

$

(13

)

$

(13

)

$

(13

)

$

(16

)

$

(16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Segment Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation

 

$

341

 

$

199

 

$

209

 

$

222

 

$

232

 

$

762

 

$

782

 

Facilities

 

310

 

130

 

140

 

150

 

160

 

590

 

610

 

Supply and Logistics

 

561

 

75

 

105

 

145

 

175

 

781

 

841

 

Other income, net

 

5

 

1

 

1

 

1

 

1

 

7

 

7

 

Adjusted EBITDA

 

$

1,217

 

$

405

 

$

455

 

$

518

 

$

568

 

$

2,140

 

$

2,240

 

Adjusted Net Income Attributable to Plains

 

$

811

 

$

212

 

$

275

 

$

319

 

$

372

 

$

1,332

 

$

1,458

 

Basic Adjusted Net Income Per Limited Partner Unit (b)

 

$

1.83

 

$

0.33

 

$

0.51

 

$

0.58

 

$

0.76

 

$

2.74

 

$

3.10

 

Diluted Adjusted Net Income Per Limited Partner Unit (b)

 

$

1.82

 

$

0.33

 

$

0.51

 

$

0.57

 

$

0.75

 

$

2.72

 

$

3.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(a)                                 The projected average foreign exchange rate is $1.00 Canadian to $1.00 U.S. for the three-month periods ending September 30, 2013 and December 31, 2013. The rate as of August 2, 2013 was $1.00 Canadian to $0.96 U.S. A $0.05 change in the FX rate will impact annual adjusted EBITDA by approximately $12 million.

(b)                                We calculate net income available to limited partners based on the distributions pertaining to the current period’s net income. After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

 

3



 

Notes and Significant Assumptions:

 

1. Definitions.

 

EBIT

 

Earnings before interest and taxes

EBITDA

 

Earnings before interest, taxes and depreciation and amortization expense

Segment Profit

 

Net revenues (including equity earnings, as applicable) less field operating costs and segment general and administrative expenses

DCF

 

Distributable Cash Flow

FASB

 

Financial Accounting Standards Board

Bbls/d

 

Barrels per day

Bcf

 

Billion cubic feet

LTIP

 

Long-Term Incentive Plan

NGL

 

Natural gas liquids. Includes ethane and natural gasoline products as well as propane and butane, which are often referred to as liquefied petroleum gas (LPG). When used in this document NGL refers to all NGL products including LPG.

FX

 

Foreign currency exchange

General partner (GP)

 

As the context requires, “general partner” or “GP” refers to any or all of (i) PAA GP LLC, the owner of our 2% general partner interest, (ii) Plains AAP, L.P., the sole member of PAA GP LLC and owner of our incentive distribution rights and (iii) Plains All American GP LLC, the general partner of Plains AAP, L.P.

 

2.              Operating Segments. We manage our operations through three operating segments: (i) Transportation, (ii) Facilities and (iii) Supply and Logistics. The following is a brief explanation of the operating activities for each segment as well as key metrics.

 

a.              Transportation. Our Transportation segment operations generally consist of fee-based activities associated with transporting crude oil and NGL on pipelines, gathering systems, trucks and barges. We generate revenue through a combination of tariffs, third-party leases of pipeline capacity and other transportation fees. Our transportation segment also includes our equity earnings from our investments in Settoon Towing and the White Cliffs, Butte, Frontier and Eagle Ford pipeline systems, in which we own non-controlling interests.

 

Pipeline volume estimates are based on historical trends, anticipated future operating performance and assumed completion of internal growth projects. Actual volumes will be influenced by maintenance schedules at refineries, production trends, weather and other natural occurrences, changes in the quantity of inventory held in tanks, and other external factors beyond our control. We forecast adjusted segment profit using the volume assumptions in the table below, priced at forecasted tariff rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation. Actual segment profit could vary materially depending on the level and mix of volumes transported or expenses incurred during the period. The following table summarizes our total transportation volumes and highlights major systems that are significant either in total volumes transported or in contribution to total Transportation segment profit.

 

 

 

Actual

 

Guidance

 

 

 

Six Months

 

Three Months

 

Three Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Jun 30, 2013

 

Sep 30, 2013

 

Dec 31, 2013

 

Dec 31, 2013

 

Average Daily Volumes (MBbls/d)

 

 

 

 

 

 

 

 

 

Crude Oil / Refined Products Pipelines

 

 

 

 

 

 

 

 

 

All American

 

39

 

40

 

40

 

40

 

Bakken Area Systems

 

127

 

130

 

135

 

130

 

Basin/Mesa

 

702

 

700

 

675

 

695

 

Capline

 

157

 

160

 

160

 

159

 

Eagle Ford Area Systems

 

61

 

130

 

195

 

112

 

Line 63 / 2000

 

113

 

105

 

105

 

109

 

Manito

 

46

 

45

 

45

 

45

 

Mid-Continent Area Systems

 

261

 

270

 

285

 

269

 

Permian Basin Area Systems

 

513

 

605

 

675

 

577

 

Rainbow

 

124

 

125

 

125

 

125

 

Rangeland

 

62

 

60

 

60

 

61

 

Salt Lake City Area Systems

 

133

 

145

 

140

 

138

 

South Saskatchewan

 

46

 

55

 

55

 

51

 

White Cliffs

 

21

 

25

 

25

 

23

 

Other

 

868

 

835

 

760

 

832

 

NGL Pipelines

 

 

 

 

 

 

 

 

 

Co-Ed

 

54

 

55

 

55

 

55

 

Other

 

186

 

170

 

165

 

177

 

 

 

3,513

 

3,655

 

3,700

 

3,598

 

Trucking

 

109

 

110

 

110

 

110

 

 

 

3,622

 

3,765

 

3,810

 

3,708

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

0.52

 

$

0.59

(1)

$

0.65

(1)

$

0.57

(1)

 


(1)    Mid-point of guidance.

 

4



 

b.              Facilities. Our Facilities segment operations generally consist of fee-based activities associated with providing storage, terminalling and throughput services for crude oil, refined products, natural gas and NGL, NGL fractionation and isomerization services and natural gas and condensate processing services. We generate revenue through a combination of month-to-month and multi-year leases and processing arrangements.

 

Revenues generated in this segment include (i) storage fees that are generated when we lease storage capacity, (ii) terminal throughput fees that are generated when we receive crude oil, refined products or NGL from one connecting source and redeliver the applicable product to another connecting carrier, (iii) loading and unloading fees at our rail terminals, (iv) hub service fees associated with natural gas park and loan activities, interruptible storage services and wheeling and balancing services, (v) revenues from the sale of natural gas, (vi) fees from NGL fractionation and isomerization and (vii) fees from gas and condensate processing services. Adjusted segment profit is forecasted using the volume assumptions in the table below, priced at forecasted rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation.

 

 

 

Actual

 

Guidance

 

 

 

Six Months

 

Three Months

 

Three Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Jun 30, 2013

 

Sep 30, 2013

 

Dec 31, 2013

 

Dec 31, 2013

 

Operating Data

 

 

 

 

 

 

 

 

 

Crude Oil, Refined Products, and NGL Terminalling and Storage (MMBbls/Mo.)

 

94

 

95

 

96

 

95

 

Rail Load / Unload Volumes (MBbl/d)

 

223

 

250

 

305

 

250

 

Natural Gas Storage (Bcf/Mo.)

 

95

 

97

 

97

 

96

 

NGL Fractionation (MBbls/d)

 

95

 

100

 

110

 

100

 

Facilities Activities Total

 

 

 

 

 

 

 

 

 

Avg. Capacity (MMBbls/Mo.) (1)

 

120

 

122

 

125

 

122

 

 

 

 

 

 

 

 

 

 

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

0.43

 

$

0.37

(2)

$

0.41

(2)

$

0.41

(2)

 


(1)             Calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes, multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage capacity divided by 6 to account for the 6:1 mcf of gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation volumes, multiplied by the number of days in the period and divided by the number of months in the period.

(2)    Mid-point of guidance.

 

5



 

c.               Supply and Logistics. Our Supply and Logistics segment operations generally consist of the following merchant-related activities:

 

·                  the purchase of U.S. and Canadian crude oil at the wellhead, the bulk purchase of crude oil at pipeline, terminal and rail facilities, and the purchase of cargos at their load port and various other locations in transit;

 

·                  the storage of inventory during contango market conditions and the seasonal storage of NGL;

 

·                  the purchase of NGL from producers, refiners, processors and other marketers;

 

·                  the resale or exchange of crude oil and NGL at various points along the distribution chain to refiners or other resellers to maximize profits; and

 

·                  the transportation of crude oil and NGL on trucks, barges, railcars, pipelines and ocean-going vessels from various delivery points to market hub locations or directly to end users such as refineries, processors and fractionation facilities.

 

We characterize a substantial portion of our baseline profit generated by our Supply and Logistics segment as fee equivalent. This portion of the segment profit is generated by the purchase and resale of crude oil on an index-related basis, which results in us generating a gross margin for such activities.  This gross margin is reduced by the transportation, facilities and other logistical costs associated with delivering the crude oil to market as well as any operating and general and administrative expenses.  The level of profit associated with a portion of the other activities we conduct in the Supply and Logistics segment is influenced by overall market structure and the degree of volatility in the crude oil market, as well as variable operating expenses. Forecasted operating results for the three-month period ending September 30, 2013 reflect the current market structure and for the last six months of 2013 reflect the seasonal, weather-related variations in NGL sales. Our second-half guidance reflects an expectation for less favorable crude oil market conditions than those experienced during the first half of the year. Variations in weather, market structure or volatility could cause actual results to differ materially from forecasted results.

 

We forecast adjusted segment profit using the volume assumptions stated below, as well as estimates of unit margins, field operating costs, G&A expenses and carrying costs for contango inventory, based on current and anticipated market conditions. Actual volumes are influenced by temporary market-driven storage and withdrawal of oil, maintenance schedules at refineries, actual production levels, weather, and other external factors beyond our control. Field operating costs do not include depreciation. Realized unit margins for any given lease-gathered barrel could vary significantly based on a variety of factors including location and quality differentials as well as contract structure. Accordingly, the projected segment profit per barrel can vary significantly even if aggregate volumes are in line with the forecasted levels.

 

 

 

Actual

 

Guidance

 

 

 

Six Months

 

Three Months

 

Three Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Jun 30, 2013

 

Sep 30, 2013

 

Dec 31, 2013

 

Dec 31, 2013

 

Average Daily Volumes (MBbl/d)

 

 

 

 

 

 

 

 

 

Crude Oil Lease Gathering Purchases

 

855

 

860

 

880

 

863

 

NGL Sales

 

221

 

125

 

235

 

200

 

Waterborne Cargos

 

6

 

5

 

5

 

5

 

 

 

1,082

 

990

 

1,120

 

1,068

 

 

 

 

 

 

 

 

 

 

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

2.86

 

$

0.99

(1)

$

1.55

(1)

$

2.08

(1)

 


(1)    Mid-point of guidance.

 

6



 

3.              Depreciation and Amortization. We forecast depreciation and amortization based on our existing depreciable assets, forecasted capital expenditures and projected in-service dates. Depreciation may vary due to gains and losses on intermittent sales of assets, asset retirement obligations, asset impairments or foreign exchange rates.

 

4.              Capital Expenditures and Acquisitions.  Although acquisitions constitute a key element of our growth strategy, the forecasted results and associated estimates do not include any forecasts for acquisitions that we may commit to after the date hereof. We forecast capital expenditures during calendar 2013 to be approximately $1.6 billion for expansion projects with an additional $175 to $195 million for maintenance capital projects.  During the first six months of 2013, we invested $830 million and $82 million for expansion and maintenance projects, respectively.  The following are some of the more notable projects and forecasted expenditures for the year ending December 31, 2013:

 

 

 

Calendar 2013

 

 

 

(in millions)

 

Expansion Capital

 

 

 

· Mississippian Lime Pipeline

 

$170

 

· Rainbow II Pipeline

 

135

 

· Yorktown Terminal Projects

 

100

 

· Gulf Coast Pipeline

 

95

 

· Eagle Ford Area Pipeline Projects

 

90

 

· White Cliffs Expansion

 

90

 

· Rail Terminal Projects (1)

 

80

 

· Cactus Pipeline

 

75

 

· Fort Saskatchewan Facility Expansions

 

75

 

· Eagle Ford JV Project

 

70

 

· St. James Terminal Projects

 

55

 

· Western Oklahoma Extension

 

45

 

· PAA Natural Gas Storage (Multiple Projects)

 

44

 

· Spraberry Area Pipeline Projects

 

40

 

· Gulf Coast Gas Processing Facility Enhancements

 

35

 

· Cushing Terminal Projects

 

30

 

· Shafter Expansion

 

25

 

· Other Projects (2)

 

346

 

 

 

$1,600

 

Potential Adjustments for Timing / Scope Refinement (3)

 

- $50 + $100

 

Total Projected Expansion Capital Expenditures

 

$1,550 - $1,700

 

 

 

 

 

Maintenance Capital Expenditures

 

$175 - $195

 

 


(1)    Includes projects located at or near Tampa, CO, Bakersfield, CA and Van Hook, ND.

(2)             Primarily multiple, smaller projects comprised of pipeline connections, upgrades and truck stations, new tank construction and refurbishing, pipeline linefill purchases and carry-over of capital from prior year projects.

(3)             Potential variation to current capital costs estimates may result from changes to project design, final cost of materials and labor and timing of incurrence of costs due to uncontrollable factors such as permits, regulatory approvals and weather.

 

5.              Capital Structure. This guidance is based on our capital structure as of June 30, 2013 and adjusted for estimated equity issuances under our continuous offering program.  Also assumed in our guidance is that we expect to repay our $250 million 5.625% senior notes that mature December 15, 2013 with short-term borrowings from our credit facility as a result of prefunding during 2012 (equity and retained cash flow), accordingly these notes are classified as short-term on our balance sheet at June 30, 2013.

 

6.              Interest Expense. Debt balances are projected based on estimated cash flows, estimated distribution rates, estimated capital expenditures for maintenance and expansion projects, anticipated equity proceeds from the continuous offering program, expected timing of collections and payments and forecasted levels of inventory and other working capital sources and uses. Interest rate assumptions for variable-rate debt are based on the LIBOR curve as of late July.

 

Included in interest expense are commitment fees, amortization of long-term debt discounts or premiums, deferred amounts associated with terminated interest-rate hedges and interest on short-term debt for non-contango inventory (primarily hedged NGL inventory and New York Mercantile Exchange and Intercontinental Exchange margin deposits). Interest expense is net of amounts capitalized for major expansion capital projects and does not include interest on borrowings for inventory stored in a contango market. We treat interest on hedged inventory borrowings as carrying costs of crude oil and NGL and include it in purchases and related costs.

 

7



 

7.             Income Taxes. We expect our Canadian income tax expense to be approximately $9 million and $100 million for the three-month period ending September 30, 2013 and twelve-month period ending December 31, 2013, respectively, of which approximately $2 million and $69 million, respectively, is classified as current income tax expense.  For the twelve-month period ending December 31, 2013 we expect to have deferred tax expense of $31 million.  All or part of the income tax expense of $100 million may result in a tax credit to our equity holders.

 

8.              Equity-Indexed Compensation Plans. The majority of grants outstanding under our various equity-indexed compensation plans contain vesting criteria that are based on a combination of performance benchmarks and service periods. The grants will vest in various percentages, typically on the later to occur of specified vesting dates and the dates on which minimum distribution levels are reached. Among the various grants outstanding as of August 5, 2013, estimated vesting dates range from August 2013 to August 2019 and annualized benchmark distribution levels range from $1.925 to $2.85. For some awards, a percentage of any units remaining unvested as of a certain date will vest on such date and all others will be forfeited.

 

On July 8, 2013, we declared an annualized distribution of $2.35 payable on August 14, 2013 to our unitholders of record as of August 2, 2013. For the purposes of guidance, we have made the assessment that a $2.50 distribution level is probable of occurring, and accordingly, guidance includes an accrual over the applicable service period at an assumed market price of $56.00 per unit as well as an accrual associated with awards that will vest on a certain date. The actual amount of equity-indexed compensation expense in any given period will be directly influenced by (i) our unit price at the end of each reporting period, (ii) our unit price on the vesting date, (iii) the probability assessment regarding distributions, and (iv) new equity-indexed compensation award grants. For example, a $2.00 change in the unit price would change both the third-quarter and full-year equity-indexed compensation expense by approximately $4 million. Therefore, actual net income could differ from our projections.

 

9.              Reconciliation of Net Income to EBIT, EBITDA and Adjusted EBITDA. The following table reconciles net income to EBIT, EBITDA and Adjusted EBITDA for the three-month period ending September 30, 2013 and the three-month and twelve-month periods ending December 31, 2013.

 

 

 

Guidance

 

 

 

3 Months Ending

 

3 Months Ending

 

12 Months Ending

 

 

 

September 30, 2013

 

December 31, 2013

 

December 31, 2013

 

 

 

Low

 

High

 

Low

 

High

 

Low

 

High

 

Reconciliation to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

205

 

$

268

 

$

305

 

$

368

 

$

1,347

 

$

1,473

 

Interest expense, net

 

84

 

80

 

85

 

81

 

321

 

313

 

Income tax expense

 

11

 

7

 

23

 

19

 

104

 

96

 

EBIT

 

300

 

355

 

413

 

468

 

1,772

 

1,882

 

Depreciation and amortization

 

91

 

86

 

92

 

87

 

356

 

346

 

EBITDA

 

$

391

 

$

441

 

$

505

 

$

555

 

$

2,128

 

$

2,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Items Impacting Comparability of EBITDA

 

14

 

14

 

13

 

13

 

12

 

12

 

Adjusted EBITDA

 

$

405

 

$

455

 

$

518

 

$

568

 

$

2,140

 

$

2,240

 

 

10.       Implied DCF. The following table reconciles the mid-point of adjusted EBITDA to implied DCF for the three-month period ending September 30, 2013 and the three-month and twelve-month periods ending December 31, 2013.

 

 

 

Mid-Point Guidance

 

 

 

Three Months

 

Three Months

 

Twelve Months

 

 

 

Ending

 

Ending

 

Ending

 

 

 

September 30, 2013

 

December 31, 2013

 

December 31, 2013

 

 

 

(in millions)

 

Adjusted EBITDA

 

$

430

 

$

543

 

$

2,190

 

Interest expense, net

 

(82

)

(83

)

(317

)

Current income tax expense

 

(2

)

(14

)

(69

)

Distributions to noncontrolling interests

 

(13

)

(13

)

(51

)

Maintenance capital expenditures

 

(52

)

(51

)

(185

)

Other, net

 

(1

)

(2

)

(4

)

Implied DCF

 

$

280

 

$

380

 

$

1,564

 

 

8



 

Forward-Looking Statements and Associated Risks

 

All statements included in this report, other than statements of historical fact, are forward-looking statements, including, but not limited to, statements incorporating the words “anticipate,” “believe,” “estimate,” “expect,” “plan,” “intend” and “forecast,” as well as similar expressions and statements regarding our business strategy, plans and objectives for future operations. The absence of such words, however, does not mean that the statements are not forward-looking. These statements reflect our current views with respect to future events, based on what we believe to be reasonable assumptions. Certain factors could cause actual results to differ materially from results anticipated in the forward-looking statements. The most important of these factors include, but are not limited to:

 

·                  failure to implement or capitalize, or delays in implementing or capitalizing, on planned internal growth projects;

 

·                  unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof);

 

·                  the successful integration and future performance of acquired assets or businesses and the risks associated with operating in lines of business that are distinct and separate from our historical operations;

 

·                  the occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems;

 

·                  tightened capital markets or other factors that increase our cost of capital or limit our access to capital;

 

·                  maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties;

 

·                  continued creditworthiness of, and performance by, our counterparties, including financial institutions and trading companies with which we do business;

 

·                  the effectiveness of our risk management activities;

 

·                  environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves;

 

·                  declines in the volume of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our facilities, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves or other factors;

 

·                  shortages or cost increases of supplies, materials or labor;

 

·                  fluctuations in refinery capacity in areas supplied by our mainlines and other factors affecting demand for various grades of crude oil, refined products and natural gas and resulting changes in pricing conditions or transportation throughput requirements;

 

·                  the availability of, and our ability to consummate, acquisition or combination opportunities;

 

·                  our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness;

 

·                  the impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations;

 

·                  non-utilization of our assets and facilities;

 

·                  the effects of competition;

 

·                  interruptions in service on third-party pipelines;

 

·                  increased costs or lack of availability of insurance;

 

·                  fluctuations in the debt and equity markets, including the price of our units at the time of vesting under our long-term incentive plans;

 

9



 

·                  the currency exchange rate of the Canadian dollar;

 

·                  weather interference with business operations or project construction;

 

·                  risks related to the development and operation of our facilities;

 

·                  factors affecting demand for natural gas and natural gas storage services and rates;

 

·                  general economic, market or business conditions and the amplification of other risks caused by volatile financial markets, capital constraints and pervasive liquidity concerns; and

 

·                  other factors and uncertainties inherent in the transportation, storage, terminalling and marketing of crude oil and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids.

 

We undertake no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in our filings with the Securities and Exchange Commission, which information is incorporated by reference herein.

 

10



 

SIGNATURES

 

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

 

 

PLAINS ALL AMERICAN PIPELINE, L.P.

 

 

 

By:

PAA GP LLC, its general partner

 

 

 

 

By:

PLAINS AAP, L. P., its sole member

 

 

 

 

By:

PLAINS ALL AMERICAN GP LLC, its general partner

 

 

 

Date: August 5, 2013

By:

/s/ Charles Kingswell-Smith

 

 

Name:

Charles Kingswell-Smith

 

 

Title:

Vice President and Treasurer

 

11


EX-99.1 2 a13-17561_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

Plains All American Pipeline, L.P. Reports

Second-Quarter 2013 Results

 

(Houston — August 5, 2013) Plains All American Pipeline, L.P. (NYSE: PAA) reported second-quarter 2013 results as summarized below:

 

Summary Financial Information (1)

(in millions, except per unit data)

 

 

 

Three Months Ended
June 30,

 

%

 

 

Six Months Ended
June 30,

 

%

 

 

 

2013

 

2012

 

Change

 

 

2013

 

2012

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Plains

 

$

292

 

$

378

 

-23%

 

 

$

821

 

$

609

 

35%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.57

 

$

0.93

 

-39%

 

 

$

1.84

 

$

1.44

 

28%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

484

 

$

557

 

-13%

 

 

$

1,232

 

$

940

 

31%

 

 

 

 

Three Months Ended
June 30,

 

%

 

 

Six Months Ended
June 30,

 

%

 

 

 

2013

 

2012

 

Change

 

 

2013

 

2012

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income attributable to Plains

 

$

287

 

$

343

 

-16%

 

 

$

811

 

$

663

 

22%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.56

 

$

0.82

 

-32%

 

 

$

1.82

 

$

1.61

 

13%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

478

 

$

522

 

-8%

 

 

$

1,217

 

$

995

 

22%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution declared for the period

 

$

0.5875

 

$

0.5325

 

10.3%

 

 

 

 

 

 

 

 

 


(1)    The Partnership’s reported results include the impact of items that affect comparability between reporting periods. The impact of these items is excluded from adjusted results. See the section of this release entitled “Non-GAAP Financial Measures and Selected Items Impacting Comparability” and the tables attached hereto for information regarding selected items that the Partnership believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures (such as adjusted EBITDA) and their reconciliation to the most directly comparable GAAP measures.

 

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 2

 

“PAA delivered solid second-quarter results, exceeding the high-end of our guidance and in line with our updated outlook provided in late May,” said Greg L. Armstrong, Chairman and CEO of Plains All American. “These results include an approximate $25 million adverse impact associated with certain operational issues that occurred during the second quarter of 2013.

 

“This performance was driven by continued strong fundamentals and favorable market conditions, albeit less favorable than experienced during the first quarter of 2013 or the second quarter of 2012.  We have increased the midpoint of our 2013 adjusted EBITDA guidance by $30 million to $2.19 billion, incorporating our strong performance to date and an assumed return to baseline performance levels in our Supply and Logistics segment in the second half of the year.

 

“We have performed well thus far this year and we are on track to achieve our 2013 goals.  Our distribution payable next week represents a 10.3% increase over our distribution paid in August 2012, which is consistent with our 2013 target of 9 to 10% year-over-year distribution growth, and we expect distribution coverage for 2013 to exceed 130%.  We have increased our expansion capital program by $200 million to $1.6 billion and continue to advance our multi-billion dollar project portfolio.  Furthermore, PAA remains financially well-positioned, ending the quarter with a strong balance sheet, favorable credit metrics compared to our targets, and approximately $2.6 billion in committed liquidity.”

 

The following table summarizes selected financial information by segment for the second quarter and first half of 2013:

 

Summary of Selected Financial Data by Segment (1)

(in millions)

 

 

 

Three Months Ended
June 30, 2013

 

 

Three Months Ended
June 30, 2012

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported segment profit

 

$

160

 

$

149

 

$

176

 

 

$

169

 

$

114

 

$

274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting the comparability of segment profit (2)

 

7

 

4

 

(22

)

 

11

 

5

 

(53

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

167

 

$

153

 

$

154

 

 

$

180

 

$

119

 

$

221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2012 period

 

-7

%

29

%

-30

%

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2013

 

 

June 30, 2012

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reported segment profit

 

$

323

 

$

300

 

$

610

 

 

$

332

 

$

204

 

$

402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting the comparability of segment profit (2)

 

18

 

10

 

(49

)

 

21

 

15

 

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

341

 

$

310

 

$

561

 

 

$

353

 

$

219

 

$

419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2012 period

 

-3

%

42

%

34

%

 

 

 

 

 

 

 

 


(1)    The Partnership’s reported results include the impact of items that affect comparability between reporting periods. The impact of these items is excluded from adjusted results. See the section of this release entitled “Non-GAAP Financial Measures and Selected Items Impacting Comparability” and the tables attached hereto for information regarding selected items that the Partnership believes impact comparability of financial results between reporting periods.

(2)   Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 3

 

Second-quarter 2013 Transportation adjusted segment profit decreased 7% versus comparable 2012 results.  This decrease was driven by lost revenue and incremental expenses related to operational issues that occurred during the second quarter of 2013.  This impact was partially offset by the benefit of increased volumes from increased producer drilling activities and recently completed organic growth projects.

 

Second-quarter 2013 Facilities adjusted segment profit increased 29% over comparable 2012 results.  This increase was primarily related to the benefit of a recently completed crude oil rail acquisition and rail-related organic growth projects as well as increased profitability from NGL fractionation and gas processing activities.

 

Second-quarter 2013 Supply and Logistics adjusted segment profit exceeded our guidance, but represented a 30% decrease relative to comparable 2012 results.  This decrease was primarily related to relatively less favorable crude oil market conditions, particularly narrower crude oil  differentials, partially offset by higher net margins in the NGL business.

 

The Partnership will hold a conference call on August 6, 2013 (see details below).  Prior to this conference call, the Partnership will furnish a current report on Form 8-K, which will include material in this news release as well as financial and operational guidance for the third quarter and full year of 2013.  A copy of the Form 8-K will be available on the Partnership’s website at www.paalp.com, where PAA routinely posts important information about the Partnership.

 

Conference Call

 

The Partnership’s conference call will be held at 11:00 a.m. EDT on Tuesday, August 6, 2013 to discuss the following items:

 

1.              The Partnership’s second-quarter 2013 performance;

 

2.              The status of major expansion projects;

 

3.              Capitalization and liquidity;

 

4.              Financial and operating guidance for the third quarter and full year of 2013; and

 

5.              The Partnership’s outlook for the future.

 

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 4

 

Conference Call Access Instructions

 

To access the Internet webcast of the conference call, 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.

 

Alternatively, access to the live conference call is available by dialing toll free (888) 276-0010. International callers should dial (612) 332-1210. No password is required. The slide presentation accompanying the conference call will be available a few minutes prior to the call under the “Conference Call Summaries” portion of the “Conference Calls” tab of the “Investor Relations” section of the PAA website at www.paalp.com.

 

Telephonic Replay Instructions

 

To listen to a telephonic replay of the conference call, please dial (800) 475-6701 or (320) 365-3844 for international callers and enter replay access code 295443.  The replay will be available beginning Tuesday, August 6, 2013, at approximately 1:00 p.m. EDT and will continue until 12:59 a.m. EDT on September 7, 2013.

 

Non-GAAP Financial Measures and Selected Items Impacting Comparability

 

To supplement our financial information presented in accordance with GAAP, management uses additional measures that are known as “non-GAAP financial measures” (such as adjusted EBITDA and implied distributable cash flow) in its evaluation of past performance and prospects for the future. Management believes that the presentation of such additional financial measures provides useful information to investors regarding our performance and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide additional information about our core operating performance and ability to generate and distribute cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) present measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations. These measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) the mark-to-market of derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), (iii) items that are not indicative of our core operating results and business outlook and/or (iv) other items that we believe should be excluded in understanding our core operating performance. We have defined all such items as “selected items impacting comparability.”  We consider an understanding of these selected items impacting comparability to be material to the evaluation of our operating results and prospects.

 

Although we present selected items that we consider 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, as applicable, in management’s discussion and analysis of operating results in our Quarterly Report on Form 10-Q.

 

Adjusted EBITDA and other non-GAAP financial measures are reconciled to the most comparable GAAP measures for the periods presented in the tables attached to this release, and should be viewed in addition to, and not in lieu of, our consolidated financial statements and notes thereto. In addition, the Partnership maintains on its website (www.paalp.com) a reconciliation of adjusted EBITDA and certain commonly used non-GAAP financial information 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 Reconciliation” link on the Investor Relations page.

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 5

 

Forward Looking Statements

 

Except for the historical information contained herein, the matters discussed in this release are forward-looking statements that involve certain risks and uncertainties that could cause actual results to differ materially from results anticipated in the forward-looking statements. These risks and uncertainties include, among other things, failure to implement or capitalize, or delays in implementing or capitalizing, on planned internal growth projects; unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof); the successful integration and future performance of acquired assets or businesses and the risks associated with operating in lines of business that are distinct and separate from our historical operations; the occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems; tightened capital markets or other factors that increase our cost of capital or limit our access to capital;  maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties; continued creditworthiness of, and performance by, our counterparties, including financial institutions and trading companies with which we do business; the effectiveness of our risk management activities; environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves; declines in the volumes of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our facilities, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves or other factors; shortages or cost increases of supplies, materials or labor; fluctuations in refinery capacity in areas supplied by our mainlines and other factors affecting demand for various grades of crude oil, refined products and natural gas and resulting changes in pricing conditions or transportation throughput requirements; the availability of, and our ability to consummate, acquisition or combination opportunities; our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness; the impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations; non-utilization of our assets and facilities; the effects of competition; interruptions in service on third-party pipelines; increased costs or lack of availability of insurance; fluctuations in the debt and equity markets, including the price of our units at the time of vesting under our long-term incentive plans; the currency exchange rate of the Canadian dollar; weather interference with business operations or project construction; risks related to the development and operation of our facilities; factors affecting demand for natural gas and natural gas storage services and rates; general economic, market or business conditions and the amplification of other risks caused by volatile financial markets, capital constraints and pervasive liquidity concerns; and other factors and uncertainties inherent in the transportation, storage, terminalling and marketing of crude oil and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids discussed in the Partnership’s filings with the Securities and Exchange Commission.

 

Plains All American Pipeline, L.P. is a publicly traded master limited partnership engaged in the transportation, storage, terminalling and marketing of crude oil and refined products, as well as in the processing, transportation, fractionation, storage and marketing of natural gas liquids. Through its general partner interest and majority equity ownership position in PAA Natural Gas Storage, L.P. (NYSE: PNG), PAA also owns and operates natural gas storage facilities. PAA is headquartered in Houston, Texas.

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 6

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per unit data)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

10,295

 

$

9,786

 

$

20,915

 

$

19,004

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

9,387

 

8,830

 

18,825

 

17,332

 

Field operating costs

 

343

 

319

 

684

 

568

 

General and administrative expenses

 

91

 

89

 

196

 

182

 

Depreciation and amortization

 

91

 

86

 

173

 

146

 

Total costs and expenses

 

9,912

 

9,324

 

19,878

 

18,228

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

383

 

462

 

1,037

 

776

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

11

 

9

 

23

 

16

 

Interest expense, net

 

(75

)

(75

)

(152

)

(140

)

Other income/(expense), net

 

(1

)

 

(1

)

2

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

318

 

396

 

907

 

654

 

Current income tax expense

 

(8

)

(6

)

(53

)

(23

)

Deferred income tax expense

 

(10

)

(4

)

(17

)

(7

)

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

300

 

386

 

837

 

624

 

Net income attributable to noncontrolling interests

 

(8

)

(8

)

(16

)

(15

)

NET INCOME ATTRIBUTABLE TO PLAINS

 

$

292

 

$

378

 

$

821

 

$

609

 

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO PLAINS:

 

 

 

 

 

 

 

 

 

LIMITED PARTNERS

 

$

197

 

$

303

 

$

631

 

$

465

 

GENERAL PARTNER

 

$

95

 

$

75

 

$

190

 

$

144

 

 

 

 

 

 

 

 

 

 

 

BASIC NET INCOME PER LIMITED PARTNER UNIT

 

$

0.58

 

$

0.93

 

$

1.85

 

$

1.45

 

 

 

 

 

 

 

 

 

 

 

DILUTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.57

 

$

0.93

 

$

1.84

 

$

1.44

 

 

 

 

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE UNITS OUTSTANDING

 

340

 

323

 

338

 

319

 

 

 

 

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING

 

342

 

326

 

341

 

321

 

 

 

ADJUSTED RESULTS:

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED NET INCOME ATTRIBUTABLE TO PLAINS

 

$

287

 

$

343

 

$

811

 

$

663

 

 

 

 

 

 

 

 

 

 

 

DILUTED ADJUSTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.56

 

$

0.82

 

$

1.82

 

$

1.61

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EBITDA

 

$

478

 

$

522

 

$

1,217

 

$

995

 

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 7

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATED BALANCE SHEET DATA

(in millions)

 

 

 

June 30,

 

December 31,

 

 

 

2013

 

2012

 

ASSETS

 

 

 

 

 

Current assets

 

$

4,841

 

$

5,147

 

Property and equipment, net

 

10,181

 

9,643

 

Goodwill

 

2,503

 

2,535

 

Linefill and base gas

 

707

 

707

 

Long-term inventory

 

207

 

274

 

Investments in unconsolidated entities

 

442

 

343

 

Other, net

 

543

 

586

 

Total assets

 

$

19,424

 

$

19,235

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

Current liabilities

 

$

4,924

 

$

5,183

 

Senior notes, net of unamortized discount

 

6,011

 

6,010

 

Long-term debt under credit facilities and other

 

302

 

310

 

Other long-term liabilities and deferred credits

 

558

 

586

 

Total liabilities

 

11,795

 

12,089

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

7,098

 

6,637

 

Noncontrolling interests

 

531

 

509

 

Total partners’ capital

 

7,629

 

7,146

 

Total liabilities and partners’ capital

 

$

19,424

 

$

19,235

 

 

DEBT CAPITALIZATION RATIOS

(in millions)

 

 

 

June 30,

 

December 31,

 

 

 

2013

 

2012

 

Short-term debt

 

$

902

 

$

1,086

 

Long-term debt

 

6,313

 

6,320

 

Total debt

 

$

7,215

 

$

7,406

 

 

 

 

 

 

 

Long-term debt

 

$

6,313

 

$

6,320

 

Partners’ capital

 

7,629

 

7,146

 

Total book capitalization

 

$

13,942

 

$

13,466

 

Total book capitalization, including short-term debt

 

$

14,844

 

$

14,552

 

 

 

 

 

 

 

Long-term debt-to-total book capitalization

 

45

%

47

%

Total debt-to-total book capitalization, including short-term debt

 

49

%

51

%

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 8

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

SELECTED FINANCIAL DATA BY SEGMENT

(in millions)

 

 

 

Three Months Ended
June 30, 2013

 

Three Months Ended
June 30, 2012

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

Transportation

 

Facilities

 

Logistics

 

Revenues (1)

 

$

365

 

$

348

 

$

9,934

 

 

$

361

 

$

287

 

$

9,442

 

Purchases and related costs (1)

 

(39

)

(83

)

(9,614

)

 

(35

)

(65

)

(9,030

)

Field operating costs (excluding equity-indexed compensation expense) (1)

 

(138

)

(94

)

(109

)

 

(128

)

(86

)

(105

)

Equity-indexed compensation expense - operations

 

(4

)

 

(1

)

 

(3

)

 

(1

)

Segment G&A expenses (excluding equity-indexed compensation expense) (2)

 

(26

)

(16

)

(27

)

 

(28

)

(18

)

(27

)

Equity-indexed compensation expense - general and administrative

 

(9

)

(6

)

(7

)

 

(7

)

(4

)

(5

)

Equity earnings in unconsolidated entities

 

11

 

 

 

 

9

 

 

 

Reported segment profit

 

$

160

 

$

149

 

$

176

 

 

$

169

 

$

114

 

$

274

 

Selected items impacting comparability of segment profit (3)

 

7

 

4

 

(22

)

 

11

 

5

 

(53

)

Segment profit excluding selected items impacting comparability

 

$

167

 

$

153

 

$

154

 

 

$

180

 

$

119

 

$

221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

23

 

$

11

 

$

5

 

 

$

27

 

$

10

 

$

3

 

 

 

 

Six Months Ended
June 30, 2013

 

Six Months Ended
June 30, 2012

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

Transportation

 

Facilities

 

Logistics

 

Revenues (1)

 

$

732

 

$

703

 

$

20,158

 

 

$

678

 

$

523

 

$

18,319

 

Purchases and related costs (1)

 

(74

)

(174

)

(19,249

)

 

(63

)

(139

)

(17,638

)

Field operating costs (excluding equity-indexed compensation expense) (1)

 

(270

)

(180

)

(224

)

 

(224

)

(133

)

(207

)

Equity-indexed compensation expense - operations

 

(13

)

(1

)

(2

)

 

(10

)

(1

)

(1

)

Segment G&A expenses (excluding equity-indexed compensation expense) (2)

 

(49

)

(32

)

(53

)

 

(49

)

(32

)

(53

)

Equity-indexed compensation expense - general and administrative

 

(26

)

(16

)

(20

)

 

(16

)

(14

)

(18

)

Equity earnings in unconsolidated entities

 

23

 

 

 

 

16

 

 

 

Reported segment profit

 

$

323

 

$

300

 

$

610

 

 

$

332

 

$

204

 

$

402

 

Selected items impacting comparability of segment profit (3)

 

18

 

10

 

(49

)

 

21

 

15

 

17

 

Segment profit excluding selected items impacting comparability

 

$

341

 

$

310

 

$

561

 

 

$

353

 

$

219

 

$

419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

55

 

$

18

 

$

9

 

 

$

52

 

$

17

 

$

7

 

 


(1)   Includes intersegment amounts.

(2)   Segment general and administrative expenses (G&A) reflect direct costs attributable to each segment and an allocation of other expenses to the segments. The proportional allocations by segment require judgment by management and are based on the business activities that exist during each period. Includes acquisition-related expenses for the 2012 period.

(3)   Certain non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 9

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

OPERATING DATA (1)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Transportation activities (average daily volumes in thousands of barrels):

 

 

 

 

 

 

 

 

 

Tariff activities

 

 

 

 

 

 

 

 

 

Crude Oil Pipelines

 

 

 

 

 

 

 

 

 

All American

 

38

 

31

 

39

 

28

 

Bakken Area Systems

 

130

 

135

 

127

 

136

 

Basin / Mesa

 

680

 

707

 

702

 

675

 

Capline

 

158

 

149

 

157

 

136

 

Eagle Ford Area Systems

 

74

 

15

 

61

 

12

 

Line 63 / Line 2000

 

108

 

130

 

113

 

124

 

Manito

 

46

 

57

 

46

 

62

 

Mid-Continent Area Systems

 

255

 

262

 

261

 

242

 

Permian Basin Area Systems

 

548

 

447

 

513

 

451

 

Rainbow

 

125

 

156

 

124

 

149

 

Rangeland

 

56

 

61

 

62

 

62

 

Salt Lake City Area Systems

 

131

 

157

 

133

 

148

 

South Saskatchewan

 

33

 

59

 

46

 

60

 

White Cliffs

 

21

 

17

 

21

 

17

 

Other

 

766

 

743

 

763

 

735

 

NGL Pipelines

 

 

 

 

 

 

 

 

 

Co-Ed

 

51

 

64

 

54

 

32

 

Other

 

165

 

159

 

186

 

79

 

Refined Products Pipelines

 

110

 

118

 

105

 

115

 

Tariff activities total

 

3,495

 

3,467

 

3,513

 

3,263

 

Trucking

 

108

 

96

 

109

 

102

 

Transportation activities total

 

3,603

 

3,563

 

3,622

 

3,365

 

 

 

 

 

 

 

 

 

 

 

Facilities activities (average monthly volumes):

 

 

 

 

 

 

 

 

 

Crude oil, refined products and NGL terminalling and storage
(average monthly capacity in millions of barrels)

 

95

 

93

 

94

 

85

 

Rail load / unload volumes
(average throughput in thousands of barrels per day)

 

231

 

 

223

 

 

Natural gas storage
(average monthly capacity in billions of cubic feet)

 

97

 

80

 

95

 

78

 

NGL fractionation
(average throughput in thousands of barrels per day)

 

90

 

108

 

95

 

60

 

Facilities activities total
(average monthly capacity in millions of barrels)
(2)

 

121

 

109

 

120

 

100

 

 

 

 

 

 

 

 

 

 

 

Supply and Logistics activities (average daily volumes in thousands of barrels):

 

 

 

 

 

 

 

 

 

Crude oil lease gathering purchases

 

853

 

814

 

855

 

806

 

NGL sales

 

160

 

153

 

221

 

144

 

Waterborne cargos

 

7

 

4

 

6

 

2

 

Supply and Logistics activities total

 

1,020

 

971

 

1,082

 

952

 

 


(1)   Volumes associated with acquisitions represent total volumes (attributable to our interest) for the number of days or months we actually owned the assets divided by the number of days or months in the period.

(2)   Facilities total is calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage capacity divided by 6 to account for the 6:1 mcf of gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation volumes multiplied by the number of days in the period and divided by the number of months in the period.

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 10

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF BASIC AND DILUTED EARNINGS PER LIMITED PARTNER UNIT

(in millions, except per unit data)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Basic Net Income per Limited Partner Unit:

 

 

 

 

 

 

 

 

 

Net income attributable to Plains

 

$

292

 

$

378

 

$

821

 

$

609

 

Less: General partner’s incentive distribution (1)

 

(91

)

(69

)

(177

)

(134

)

Less: General partner 2% ownership (1)

 

(4

)

(6

)

(13

)

(10

)

Net income available to limited partners

 

197

 

303

 

631

 

465

 

Less: Undistributed earnings allocated and distributions to participating securities (1)

 

(1

)

(2

)

(5

)

(3

)

Net income available to limited partners in accordance with application of the two-class method for MLPs

 

$

196

 

$

301

 

$

626

 

$

462

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average number of limited partner units outstanding

 

340

 

323

 

338

 

319

 

 

 

 

 

 

 

 

 

 

 

Basic net income per limited partner unit

 

$

0.58

 

$

0.93

 

$

1.85

 

$

1.45

 

 

 

 

 

 

 

 

 

 

 

Diluted Net Income per Limited Partner Unit:

 

 

 

 

 

 

 

 

 

Net income attributable to Plains

 

$

292

 

$

378

 

$

821

 

$

609

 

Less: General partner’s incentive distribution (1)

 

(91

)

(69

)

(177

)

(134

)

Less: General partner 2% ownership (1)

 

(4

)

(6

)

(13

)

(10

)

Net income available to limited partners

 

197

 

303

 

631

 

465

 

Less: Undistributed earnings allocated and distributions to participating securities (1)

 

(1

)

(1

)

(3

)

(2

)

Net income available to limited partners in accordance with application of the two-class method for MLPs

 

$

196

 

$

302

 

$

628

 

$

463

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average number of limited partner units outstanding

 

340

 

323

 

338

 

319

 

Effect of dilutive securities: Weighted average LTIP units (2)

 

2

 

3

 

3

 

2

 

Diluted weighted average number of limited partner units outstanding

 

342

 

326

 

341

 

321

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.57

 

$

0.93

 

$

1.84

 

$

1.44

 

 


(1)   We calculate net income available to limited partners based on the distributions pertaining to the current period’s net income.  After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

(2)   Our Long-term Incentive Plan (“LTIP”) awards that contemplate the issuance of common units are considered dilutive unless (i) vesting occurs only upon the satisfaction of a performance condition and (ii) that performance condition has yet to be satisfied. LTIP awards that are deemed to be dilutive are reduced by a hypothetical unit repurchase based on the remaining unamortized fair value, as prescribed by the treasury stock method in guidance issued by the FASB.

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 11

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

SELECTED ITEMS IMPACTING COMPARABILITY

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Selected Items Impacting Comparability - Income/(Loss) (1):

 

 

 

 

 

 

 

 

 

Gains/(losses) from derivative activities net of inventory valuation adjustments (2)

 

$

26

 

$

72

 

$

50

 

$

13

 

Equity-indexed compensation expense (3)

 

(16

)

(12

)

(39

)

(38

)

Net gain/(loss) on foreign currency revaluation

 

(4

)

(16

)

4

 

(16

)

Tax effect on selected items impacting comparability

 

(1

)

 

(6

)

 

Significant acquisition-related expenses

 

 

(9

)

 

(13

)

Other (4)

 

 

 

1

 

 

Selected items impacting comparability of net income attributable to Plains

 

$

5

 

$

35

 

$

10

 

$

(54

)

 

 

 

 

 

 

 

 

 

 

Impact to basic net income per limited partner unit

 

$

0.02

 

$

0.11

 

$

0.02

 

$

(0.16

)

Impact to diluted net income per limited partner unit

 

$

0.01

 

$

0.11

 

$

0.02

 

$

(0.17

)

 


(1)   Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

(2)   Includes mark-to-market gains and losses resulting from derivative instruments that are related to underlying activities in future periods or the reversal of mark-to-market gains and losses from the prior period, net of inventory valuation adjustments.

(3)   Equity-indexed compensation expense above excludes the portion of equity-indexed compensation expense represented by grants under LTIP that, pursuant to the terms of the grant, will be settled in cash only and have no impact on diluted units.

(4)   Includes other immaterial selected items impacting comparability, as well as the noncontrolling interests’ portion of selected items.

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 12

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF ADJUSTED BASIC AND DILUTED EARNINGS PER LIMITED PARTNER UNIT

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Basic Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to Plains

 

$

292

 

$

378

 

$

821

 

$

609

 

Selected items impacting comparability of net income attributable to Plains (1)

 

(5

)

(35

)

(10

)

54

 

Adjusted net income attributable to Plains

 

287

 

343

 

811

 

663

 

Less: General partner’s incentive distribution (2)

 

(91

)

(69

)

(177

)

(134

)

Less: General partner 2% ownership (2)

 

(4

)

(5

)

(13

)

(11

)

Adjusted net income available to limited partners

 

192

 

269

 

621

 

518

 

Less: Undistributed earnings allocated and distributions to participating securities (2)

 

(1

)

(2

)

(4

)

(3

)

Adjusted limited partners’ net income

 

$

191

 

$

267

 

$

617

 

$

515

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average number of limited partner units outstanding

 

340

 

323

 

338

 

319

 

 

 

 

 

 

 

 

 

 

 

Basic adjusted net income per limited partner unit

 

$

0.56

 

$

0.82

 

$

1.83

 

$

1.61

 

 

 

 

 

 

 

 

 

 

 

Diluted Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to Plains

 

$

292

 

$

378

 

$

821

 

$

609

 

Selected items impacting comparability of net income attributable to Plains (1)

 

(5

)

(35

)

(10

)

54

 

Adjusted net income attributable to Plains

 

287

 

343

 

811

 

663

 

Less: General partner’s incentive distribution (2)

 

(91

)

(69

)

(177

)

(134

)

Less: General partner 2% ownership (2)

 

(4

)

(5

)

(13

)

(11

)

Adjusted net income available to limited partners

 

192

 

269

 

621

 

518

 

Less: Undistributed earnings allocated and distributions to participating securities (2)

 

(1

)

(1

)

(3

)

(2

)

Adjusted limited partners’ net income

 

$

191

 

$

268

 

$

618

 

$

516

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average number of limited partner units outstanding

 

342

 

326

 

341

 

321

 

 

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.56

 

$

0.82

 

$

1.82

 

$

1.61

 

 


(1)   Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

(2)   We calculate adjusted net income available to limited partners based on the distributions pertaining to the current period’s net income.  After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

 

-more-

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 



 

Page 13

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

FINANCIAL DATA RECONCILIATIONS

(in millions)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net Income to Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Excluding Selected Items Impacting Comparability (“Adjusted EBITDA”) Reconciliations

 

 

 

 

 

 

 

 

 

Net Income

 

$

300

 

$

386

 

$

837

 

$

624

 

Add: Interest expense

 

75

 

75

 

152

 

140

 

Add: Income tax expense

 

18

 

10

 

70

 

30

 

Add: Depreciation and amortization

 

91

 

86

 

173

 

146

 

EBITDA

 

$

484

 

$

557

 

$

1,232

 

$

940

 

Selected items impacting comparability of EBITDA (1)

 

(6

)

(35

)

(15

)

55

 

Adjusted EBITDA

 

$

478

 

$

522

 

$

1,217

 

$

995

 

 


(1)   Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Adjusted EBITDA to Implied Distributable Cash Flow (“DCF”)

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

478

 

$

522

 

$

1,217

 

$

995

 

Interest expense

 

(75

)

(75

)

(152

)

(140

)

Maintenance capital

 

(39

)

(40

)

(82

)

(76

)

Current income tax expense

 

(8

)

(6

)

(53

)

(23

)

Equity earnings in unconsolidated entities, net of distributions

 

(1

)

1

 

(1

)

 

Distributions to noncontrolling interests (1)

 

(13

)

(12

)

(25

)

(24

)

Implied DCF

 

$

342

 

$

390

 

$

904

 

$

732

 

 


(1)    Includes distributions that pertain to the current period’s net income, which are paid in the subsequent period.

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Cash Flow from Operating Activities Reconciliation

 

 

 

 

 

 

 

 

 

EBITDA

 

$

484

 

$

557

 

$

1,232

 

$

940

 

Current income tax expense

 

(8

)

(6

)

(53

)

(23

)

Interest expense

 

(75

)

(75

)

(152

)

(140

)

Net change in assets and liabilities, net of acquisitions

 

(70

)

(466

)

232

 

(489

)

Other items to reconcile to cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Equity-indexed compensation expense

 

27

 

20

 

78

 

60

 

Net cash provided by operating activities

 

$

358

 

$

30

 

$

1,337

 

$

348

 

 

Contacts :

 

Roy I. Lamoreaux

Al Swanson

 

 

Director, Investor Relations

Executive Vice President, CFO

 

 

(713) 646-4222 — (800) 564-3036

(800) 564-3036

 

###

333 Clay Street, Suite 1600

Houston, Texas 77002

713-646-4100 / 800-564-3036

 


GRAPHIC 3 g175612mm01i001.jpg GRAPHIC begin 644 g175612mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V:BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HJM>:C9:>JM>W<-N'X4RN%S],U5_X230O^@Q9?]_U_QJ7**W9K&C5D MKQBVO0TZ*S/^$DT+_H,67_?]?\:/^$DT+_H,67_?]?\`&CGCW*^KUOY']S-. MBLS_`(230O\`H,67_?\`7_&C_A)-"_Z#%E_W_7_&CGCW#ZO6_D?W,TZ*S/\` MA)-"_P"@Q9?]_P!?\:/^$DT+_H,67_?]?\:.>//////5@2$4L<>PKA8_BQ8S()(-`UJ:,D@/';AE./0YK2%. M4_A1FVD=[17"?\+3MO\`H6]=_P#`7_Z]'_"T[;_H6]=_\!?_`*]7["IV#F1W M=%<)_P`+3MO^A;UW_P`!?_KT?\+3MO\`H6]=_P#`7_Z]'L*G8.9'=T5PG_"T M[;_H6]=_\!?_`*]'_"T[;_H6]=_\!?\`Z]'L*G8.9'=T5PG_``M.V_Z%O7?_ M``%_^O1_PM.V_P"A;UW_`,!?_KT>PJ=@YD=W17"?\+3MO^A;UW_P%_\`KT?\ M+3MO^A;UW_P%_P#KT?5ZG8.9'=T5P;?%6T1"[^'=<55&23:@`#\ZZK0=:@\0 M:-;ZI;(Z0W"Y59`-PYQSBIE2G!7D@33-*BJ6HR7\:)]AA61B?FR1P/Q-<-%\ M4'G\2?\`"/I8R_;?.\G)5=N[Z[J4:C45S5]K^KZ/;/=WNC3W$$0R MYMMC,!ZXW9-1Z3XXL?$]H6T&02W2']Y;R@*ZCUP3S^%')*W-;0+G4T5YY1WM%# M;`8QDU=5X8\ M1V?BC1HM2LV.UN'1OO(PZ@BG*G.,>9K0+ZV-BBJ]V\Z6SFV0/,!\JGN:YY-> MUM]8?2QIC"6.(2LY*[-I..N[K4*+>P7.IHKE6UW5]QC)6+W8$YQ[@5?LW;S[=0N=/161H/B M2P\1B[?3G,D-K-Y1E_AX%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1 M110`4444`%%%%`!1110`44I!'44E`!1110`4444`%%%%`!1110`4444`;O@K M_D<--_ZZ_P!#7N=>&>"O^1PTW_KK_0U[G7J8+X'ZGP7$_P#O,/\`#^K*]]_R M#[C_`*Y-_(US?PR`/@'3N.S_`/H9KI+[_D'W/_7)OY&N;^&7_(@Z=]'_`/0S M7J+^$_5?J?*]3JL#T%+@>@HI:Q&)CV%)@>@IU4]4M[NZTV:&QN_LERZXCFV; MMA]<4`.U"[33]/N+R1QZEIUM?1*52XB610PY`(SS7EV MK6GCNSN9;#6?$,BZ9.A4WL-L'3!X(<`97Z]*S-,U[5!]ITZR\;N4L-L5LD=H M'-R,<",#D^E=2P]XW3_/_(GF/;<#T%&!Z"O/_"NF>/[B6"^UK6S!;B3)M'B4 MNZ?[6/N_G7H-83ARNU[C08]A28'H*=25`S/U\?\`%/:CP/\`CUD_]!-8?PP_ MY)YI7_7,_P#H1K=U_P#Y%[4?^O63_P!!-8?PP_Y)[I7_`%S/_H1K9?P7ZD]3 MJZ^?K#_DMX_[")KZ!KY[MYH[?XU--*6")J!)VJ6/Y"NC![37D*70^@R`>HS7 M@!)\/?&WR[$>7'_:"IM7^Z^,C]37L>I>+M-L;1Y8C+>S`92WMXV=W/IP./QK M@/!W@K6-7\:2>+?$%J;1/.,T=O)]]F_AX[`AB'3\#S7T#>?-;F,?\M"$_/\`^MFO)/CA MH&P6&M0(`BC[-+@=.Z_AU%=N"E%5+2ZZ$RV/7;2YCO+.&YB.4F0.I]B,U*>: MX+X/ZX=6\'I:32[Y[!S$03SLZK^&./PKO:Y:D'";B^@T[GA7Q@_Y*#8_]\?^X/Y5X=\8/^2A6/_7*+_P!"->XV_P#Q[Q_[@_E77B/X-/T) MCNSB?$'ARU\4^)M6TRZ&-VFPM%(.J.'?!KS3P=KU[\.?&,VG:HC);2/Y5RG8 M?W7'^>E>R6W_`"4/4/\`L'0_^AO7.?%?P3_;NE?VK80!M0M1\X4]Q)%9.FZ-1J7 M](+W0[P(]I)X)TIK,J4^SKNV_P!_'S9]\YK=D1)8VC=0R,,,IZ$5\^W.E^._ M`%[-#ISWJV@8E98%WQN/4C!`-6M-^,GB?3[A5U*&&[C'WD>/RW/X_P#UJVGA M)3;E3::8E*VC/3?`6C#09=>L8XFCMQJ!>$-_=**>#WKKZY[PAXQT_P`8:>;F MSS'+'Q-`_P!Z,_U'O70UR5')S?-N4M@HHHK,84444`%%%%`!1110`4444`%% M%%`!1110!YY\6_\`CTTS_KI)_):\RKTWXM_\>FF?]=)/Y+7F5>-BOXK/TK(/ M^1?#Y_FSI?"2^%YV:UUZ&0322`13"0J@!'0X/'/?WKM-8^&^D2:3.=)@,=WM MW1,TK,#CG')[CC\:\FKW3P8[/X0TUG8L3%U)R>IK7"\M2\)(X,]=?"..)I5& MKO:^GW?+5'B=[93Z?=/;7"[9$ZX.16OX6;PVT\D/B"&4B0KY4JN0J=CG!_'/ MM72_$G0=K#484Z?>P.W_`-8_SKSU/]8OU%85(>QJ6W/4PF(68X/FNXO9V=FF MOZ^X]8U+P7X7T^WWKILL\C#Y(Q<,-WXYXKS75M*ETZ4EQ&J.YVHLH+7F*L<+IFX#W#-S7DKNSN78Y9CDDUMBE!6LCSG MW#:***XCZD****`"BBB@`HHHH`****`.Q\&6OA;5FCTW4K.47S9VR^DR@;ADH;FL)2P2V.L^(&AV]W/]M=B MOD6A"HHP,Y)R?SKRRO9?&W_'G-_U['^=>-5OC(I3374\OAJM4J8>2F[I.R^X M****XCZ<****`"BBB@`HHHH`****`-WP5_R.&F_]=?Z&O8?X?U97OO^0?<_\`7)OY&N;^&7_(@Z=]'_\`0S72 M7W_(/N?^N3?R-WT2_FCQOCMW9/E_"O9O&> MLZ?I/AZ[6_ND@-S!)'%N_B8J>*^?_A]J%KI7C73[R^F$,$3-O=N@^4BO2PL+ MT:FA$MT?3V*6HXI4FB66-@R.`RL.A!J2O-+"DI:2@"AK_P#R+VH_]>LG_H)K M#^&'_)/=*_ZYG_T(UN:__P`B]J/_`%ZR?^@FL/X8?\D]TK_KF?\`T(ULOX+] M2>IU=?/UA_R7`?\`81->[WNH0:>B-.LQ#G`\J%I/SV@XKQ&STS4XOBL-9?2K M\6/VTR>=]E?[OKC&:WPCLIW["ET/=Q&@.0B@^H%+5:RU""_1GA690IP?-A:, M_DP%+>WT-C#YLPE*DX_=1-(?R4$UQ,L\1UC_`)+S'_U^1_\`H(KW:O#]1L-0 MN/BZFMQZ7?FP%RCF;[*^,!<$XQFO6O\`A)+#_GG>_P#@%+_\37;BM8PMV(B: MIK'T#76UJ:^0PB,6DOE@AL[NO/Z50UGQH+6PF.FZ5J=[=[3Y2"RD5=W;)('% M8_P[FO-)T*YN=:M+J&6>0,1]G:5 M.2MT#<\+^$%\^C^.Y]+N#Y9N$:%E/]]3D#^=>]5X+XLTC4H/B"=<\.Z9J#PF M5+CS6FO6US`TGDW:,D8=U:UD!'L,CD^PKHQ=IN-1=43%] M#Q[XP?\`)0K'_KE%_P"A&O<;?_CWC_W!_*O%/B38ZAKOC*TO]-TN_GMXXXPS MBU<8(;)X(KUJUUNT:U+".['DQ@N&M9`?3@%>?PHQ#O2II!'=E*V_Y*)?_P#8 M.A_]#>NB(KC;?6H5\;WMZUGJ`MI+*.))?L4N&8,Q(^[GO77Q2K+&LBAL,,C< M"#^1Z5RS6Q29XA\4_!L^@:N/$FCJZ6TD@>3R^/(DSU^AK>\/>.YM4TC4]<2, M"]L-/19@P^5G!^]^->DZGIUMJVG7%A=IO@N$*./:O)M,\':EXVCE!#+(H8>AR*I:KX?TG6; MB\E[16RF1S^`Z?C7(X3C+W?P*NC@O`VC/X8^+.K:1:ES9_9M_/8'! M4'\R*]9KF/"^D72:KJ?B#48O)NM290D&?/*_D""BBBL! MA1110`4444`%%%%`!1110`4444`%%%%`'GGQ;_X]-,_ZZ2?R6O,J]-^+?_'I MIG_723^2UYE7C8K^*S]*R#_D7P^?YL*]9TC4)=/\-^%W1V$&4J_7U MQU_"O)J].B_Y%+PO_P!=C_Z"]/"_$_ZZHSSY)TH)]W_Z3([;4[&+4K"2%U#; ME.T]:\*U33I-+U:2U<8VO\ON,UZAX&UW[5+?Z1.^9;:=VBR>2A)XZ\X/Y#%9 MWQ&T'S$3484^:,Y;`[=_\?SKKKQ56GSQW1X&4UI9?C7AZGPRM_P'^A;\4_\` M(*>&PDG%VE+D M2?:]]?D6K+PAX+O[B>"VB>1X'V,1.^"1UP<\XZ5S6K^![?1]V<&U:Y.I7;QA M=V4"G(]N*S-%\`V%^[P7EWES+@B1EBPW(&3M;^=3*E245+E-J&.QU2K4H>UU2;3 M]/\`,DUKX=Z?IUHWV:\NIKMES%&P7:3[G'`JEX:\%:=J[3V=[?30:A`=SQ1[ M2-G&"#CGKS7?^)[=I++?&,.59-P/3(X_6N'\.;])\#:YJDQ)><_9T=#^\5ON M]?3+`_A2J4:<9K334O!YAC*^'FG4]Z\4N]V[>EM_\R.U^'Z7/B4VT<\ATU.3 M*V-SXQD<=.<\UM6OA;P7JLUS:6<5PCQDIYWF-MW?[))P2*T?!\[K?36#.7^S MVD1780QJREGW'H,]?OGKJ6M,_Y"EI_ MUW3_`-"%>XZ__P`>D?\`UT_H:\.TS_D*6G_7=/\`T(5[UJ,=K+%&EU(44O\` M*0<6^#M,FOO';W$?$=G*TCMC(ZD`?CS^5>CZ_(HABC MYW%MWX`?_7IT-AI_AVUDDL[/!D;,C+RS'U)-B2_S9P=Y"]YKLT,`W/+<%5'KDUW]MX+\,Z6EI8Z MS(TVH7&2=LC`#`ST'0=LGJ:POAI8&\\3-=/%YB6T98L3]UST/\ZZ/4M#UN23 M5-0M+-C=WQ_G7!>$O"@U@2:EJ+^ M1I5MEI7S@OCDCV'J:[WQN<6,Y]+9OYU%)H5V?!VF:38A7BE*-=.,(2F-Q[]S M@?2M*U/GJ)M7LCER[&/#X248RY7*5K]E;5KS[$-AX+\'ZM;-+90RE>0'\U_< M!AD].XKS_P`0^&;W0=1-LZF6)FQ%(!]\=N/6O1-#TO7+?QF.`?K6KKL-N;ZSFG4;8Y!(6]-I!!J98>-2.BLT:40E7&1G.>G&:W=8O]/OC"]KU7[&G\-MS#^T<:KU_:-.+5T]G>^R[61Y9I'AV[U+7X])=6B?/[TX MSL4=3_GUKNXO#'@E]1?35BFDEA`$DHE;8&]"V<9]JDTF%4\?02@`&2SD!_`B MLOQOI$NA:2R68<6\UR7=\Y)SS@GZUA&E&G&3:O8]*KF%7&5:5.,W!R2M9V5V MW=OOMHBIXK\#KIUS`FF(?(6V+2R2/DEAG)_$8Z5%X/\`"-IJ%E+K.M2B/3H@ M0%W%=Q'4D^@]NM:USK+ZFUC:)Z#>-;7B=_E=>5;Z5Z5X=T_Q%;^*[BY MO8##I[QE%42*1P?EX!SZT[X@:J4QYX8B! M)*B$\@,P&:\`_P"%T^+?6R_[\'_&N=\0>+]4\37R7NH,@E2/RQY0*C'TS79# M+ZK=I:$]>06UO+=745O!&9)97" M(@ZL3T%;Q\=:V?"__"."6-;$@JV%)=AG."Q/2L.RO)K"]AO+9MDT#B2-O0@Y M%>GAZ%=-LM0,=M<10!7C>0<$>YZUN*Z.H9&#*>00 M<@U\L^(?%FI^)[V.\U$QF6./RQY0*C'TS6SI'Q4\2:)I<&G69M1!`NU-\19O MQ.:\Z>`JOWKJ[+4D?1V11FO$O"_Q8\1ZIXDL;*]:S^SS2;9,1%3C![Y->I_\ M)!%_>@_[Z;_XFN*K1G2=I%QO+8M:_P#\B]J/_7K)_P"@FL3X8?\`)/=*_P"N M9_\`0C4FLZ]'+H=_&&@RUM(.&;^Z?:H_AA_R3W2O^N9_]"-4OX+]1--/4V]7 MU"[T^*-[33)M09F(98G"E??FLK_A)=:_Z%*]_P"_R5TE<3I?C":X^(MUI%PV M+&YA!L&QP[+][!_/\JRC!RO;H:*4$M8W-+_A)=:_Z%*]_P"_R4?\))K7_0I7 MO_?Y*K^.[Z_TN+39[&^F@-Q?16\BKM(*L>>HZUU449BA6,R/(5&-[XR?KBAQ M:BI=RE4A_+^+.=_X276O^A3O?^_R4?\`"2ZU_P!"E>_]_DK-6_U,_%!M".IW M/V(67V@)\N=V1QG'2NWIS@XV\P52'\OXLYK_`(236O\`H4KW_O\`)1_PDNM? M]"E>_P#?Y*W[NYCL[26YE/R1(7;'M7`^`?&NI:OXFU71]9(25/WEM&0`57^[ M[G!!HC3'+JPU#3[F1K<,TEW;L`5,2X!QQD=?6M#QCXBFL_!CZEI$P6>>+S+>0C.%Q MN)_(&FJ4GRVZB]I3_E_%DO\`PDNM?]"E>_\`?Y*/^$EUK_H4KW_O\E8]_JNJ MVWPG77X]3G^W&U2?>0N-QQD8QTYK0MGN;O1M/`UV\34KZWWQ@%"NX+DY&WI5 M.DTKWZV#VD/Y?Q98_P"$EUK_`*%*]_[_`"4?\)+K7_0I7O\`W^2L_P`8ZCJN MEQ:))%?RV\EW=1P7"IM*X/7&1UHO=6O]*\;:3IEGJ3ZA!>[_`+1#)M9H@/XL MJ!C\:7LFU=/O^`_:0_D_$T/^$EUK_H4KW_O\E'_"2:SV\)7O_?Y*I:W>ZC!X M^TC2X=2N([2^CD>5%V\%>F"1P*L'6[C5O&D_AVSF>WAL+<2W,Z8WNQ(`49'' MJ:/9.R?E./%DWAJ2P:%"T0F5[U@,A(2=OYDD5,8.34 M5U#VE/\`E_%ED^)-9((/A&\(/8RI34U_58SN3P;=(?59$%:^JEY='EFMKJ2` M^7O22+&>G'4'BN3\+^)-6M]*)E-S(GF65XH"B=3V],BG&#E%M=`]I3_ M`)?Q9U6CZG>Z@T@N](FT_9C;YKAM_P!,5J5D:$L^;II[V>XVSO&HE*X`!XZ` M5KU#5G8S;3=TK!1112$%%%%`!1110`4444`%%%%`!1110`4444`>>?%O_CTT MS_KI)_):\RKTWXM_\>FF?]=)/Y+7F5>-BOXK/TK(/^1?#Y_FPKTZ+_D4O"__ M`%V/_H+UYC7IT7_(I>%O^NQ_]!>GA?B?]=41GO\`"AZO_P!)D<=;:M)HGC"2 M^C)PEPP<9/S*3R*]FGB@U?35*D&.50Z,1FO"-6_Y"]W_`-=F_G7H'PNUW?%- MHL[_`#)^\@R>H_B'7\<#WK7#5;3<'U//SO`^TPL,3#>*5_3_`(!>\5C&O2?] M@L_^A-5[PZDK?#^Q\F8Q.L6[ M,*L):$\YW`E)SP+DE\,HK\)'*ZSXYU72]3EM$PZH`0S M.V3D9J@_Q#U:6(^9`CQYPTU2&8(SI*-@8*>3V'UYJS?Z,^C M>"K+36CC%]JETIE5QET`Z8YXQW/^T17+.=;GDD]%_2/H,-A\N>%HRE33E+3= M]/B?RL:_PTUA[^XU2)XXX][K/\IYR1@CZ`,3C'O^E>C>*E9?#]^L'S37,7E!3SG@CC\":WH2 MYJ3OJU_PYY6:TE2QT73?+&:7W-?,J#Y9%7DY]3G%=!X4DB.DMIR)A;(B$G/WLJ#_6L/Q:3#JC MWP;=%9V;(BG^%SC^8K2>L+O^NYQX9\F*<8Z)WLO.SY?S.4TWQ8^C>+[F^(,E MM*QCD16ZJ.`?HZ_A7'2JRBO?^%GT>89?2K2 MMAW:K32^=DFK>?89XI\)W?AFX=X)&DLY1@..H![-7,U[GXHA2ZLDA<;DD#`_ ME7A\J>7,\?\`=8BL\515-IQV9VY'F,\93E&I\4;:]R?3/^0I:?\`7=/_`$(5 M[CK_`/QZ1_\`73^AKQ+1+:6[UNR@@3?(TRX&<=#D_H*]MU__`(](_P#KI_0U MO@=I'D\4M>TI+R?Z#-!U*'7-&.22T;-!,&.3N7C)^O7\:\N\GY5V'CG1!JFD.R*/,09!]^ MW^'XU;_?T7W1ST[Y5F,7]B2_!_Y,YKX2?\?>I_\`7./^;5H>)M=U+P[#F.=K MAO.*$NQP`.]*BW]7]W=7*S*,%G"59>Y)Q^ZUCCE^(^LL<+&I/H&;_&KGA77Y];\ M9Z?YT,<9C$IRI/.4/K53P+I$J/<>(+B*-;2TA?RWF.`TF.,>H['ZU-X+M/*\ M4:7>R866\\]]BC"A=IQ@=N]8PE5DXN3T;_5'I8FA@*4:T:4$I1BU>[W<9-KY M)'6^.?\`CPN/^O5JT)GGCT"P>!W3;''N*G'&W_&L_P`<#-C./6V;^=:VCR0Z MOX7M'565)(%`W#D$#&?S%>A_R\^1\C9_4T_[S_)'G5W\0M7MKN:`*I$;E:I=;1):))NRJY+'/TJIXBT"_C\326T%G*[SGS$5%)SD\GZ9[UUD> MCP0^)/#.C,S&6PA>>;8NW#<,">QY&/PK@4JSDU?J?62HY9"C"?LTVXM[O9*_ MYZ$^EZ+:^!M*34+Q9+O4)V""&)OE+'HH'3CUKI]"NKV\T]Y[\1K(TK;8TZ1K MQA2>Y]ZSO%"-%.EZ_P`R0P-Y:G&%;J3^(P*/`D=ZOAPRWR.DEQ,\H#]=IQCZ M5V02A)16Q\W7J2Q-&5>;3E=7?76^B[)(Y/6];F\/Z]8ZA`BN51E=&_B4GD>W M2N]L+_3/%.D"5%2XMY1B2*0`[3Z$5QNHZ/'J>LQ6UW"S*]C-)$%X;<",$5RN MD:GJ/A*^MKN%MT=RF9(6R`PR00?0CUK"55TZCO\`"SU:6"IXS!TU3=JL5IYZ MMV_!FUKO@^;PYKEK>Z:[FS>9>_S1_,./<5Z!KAFA$=Q%<2QXRFQ3A3WS]>/U MI^M'_B7I)M!8.I&1FIYXAJ6F@(Z$NH(8W^-077CO4KF,I<6T;!E(!8MT/IS534?#FH2>*Y=+@ MMV::20LHQP%/.2?0>M;?BFPMIM2M=)C2..+2[$F:6-L\XS@_0^OK7G\]=WU\ MCZ_ZOE<73:IK58?X?U97OO^0?<_P#7)OY&O+?!IC_X1>UW66JR'+_-!=%$/S'H M,\5ZE??\@^Y_ZY-_(UY'X2\`WVL^'+;4(M7,"3%B(\'Y?F(]:]12:I.W=?J? M.4*=.I.U2?*N]KG39B_Z!^M_^!I_QKS;XID?;]/"P7D/[IN+J;S">1T/:N\_ MX5=J7_0?/Y-_C7)>,_AKXBCNK862RZJI0EG7C8<].36N#JM5ES:(VQ&&H0IN M4*O,^UFCS6BNF_X5SXO_`.@'BW*VVI6C6TS)O".1G'K7NQJ MPD[)H\RQGT5HR:!JL.DQZL]G(+&0X6<6>DRS02C*.I7Y MA^=2ZD$KMZ!9D?@P@>+M.RDSCS?NPOM<\'H>U>T9B_Z!^M_^!I_QKS/0?AMX MK.M6JW&G3641?YK@D'8,=>#FO0/^%7:E_P!!X_DW^->+CZMZBY-=#T,+AZ-2 M+=2IROTN.U,Q_P!DWF+#65_Z5_US/\`Z$:YE)RHN_="Q%*E3DE3GS?* MQJ^)=572=&EEY,LG[N(`')8\9X],Y_"N*\8Z2^D:?HNM6MX9Y=*F5HXUA`,B M$C?C`R?6N]U2>]@B0V1M0Q/S?:'*C'M6:M[KSN%0Z26/0"S3,/Z4TWNOJ`3_9(!Z$SGG]*'--)6V*]E_>1S8O($^,< MEX[D0#3?+,NT[=V1QG'6NKB\06UWK<.GV([V%A;Z4;CRI;N502%SM4< MYZ8Z@5R7C33I-!UW1O$L,QFGBNMMPJ0A6:-N&/RCGTKJA?:ZS!0=)+'L)SS^ ME*]YK\;8<:4A'9IF']*(5.1[!['^\BCK-P7';_ M`#BN1ATK4;'P!K<&KEW:QCFL=/4JF,OJ)6(_E M3&N]?C;;)_92MZ-,P/\`*JC5<5:P>Q_O(Y35)D?X'K;(6:<6,4?EA3NW#;D8 MQUJ_HEOX8TNPTS6,I;7EM:XD*HV7RO((Q6V;W7E(R=)!/(S.W/Z5(TWB1%WM M%IBJ.I,K?X4W6;37=W^\%1_O(X[QAJ2:[HWAN:X@/[V^266'8WRIZD8]*L:A M:6_AKQYHNHZ3!]FTR_1X[MHE/EDX^7/I72B^UXKNSI..F?/./Y4AOM<[MI&/ M^NY_PH5:RY4M-?Q!T?[R,/Q!=0GXF^'YMQ,<,,HD<*<*3TR<5+;V3>'_`(CW MVJW.18ZO;@),!D)(,?*?3('%;BR^)74,D6FLIZ$2L0?TI2_B7',&G8[_`+QO M\*7M7:UNE@]C_>1#=>(_^)_865IF2U=9&NIPA*I@#:,^M8]W8+XLT;6I9M1$ M4%T2BH(@=J)]PG(SG.36RMYKF0BG2/91.?\`"I=WB;_GAIW_`'\;_"I4^75( M?LO[R.9\(^(_M'@%[75',5W9HUN0R,"ZKPI''/%:OB'PY;>+_#EL]K/Y5[:J M)+.Y7@HX'0^U:#S^(XEW21Z8@]6E8?TJ,7NO,0`VDDGIB95Z;\6_^/33/^NDG\EKS*O&Q7\5GZ5D'_(OA\_S9J>'['3=0U+R M-4OOL5OY9;S>/O<8'->MVMOH,VB6EG;72206V##+G<0>Y!]^1^->(5.E[=QH M$2ZF51T59"`**%94]T/-,LJ8VSC4:MTZ&SXNT5]-UFYDA\R6T=@RSD<$L,D? MGD?A67I6I3:1J=O?VY^>%PV,XW#N#[$<5#)=W,R;);B61`3Z#U/]*\T ML]1O-/:C>:@P:[N'E*],]!^%;RQB<=M3RJ7#DZ=>ZJ>Y^ M-NWS&V]TT6H1W;Y8K*)&P<$\Y->NZIK]K>2QVT;CG/YUXU4T%U M/;>9Y,A3S$*/CNI[5ST:[I7\SV,SRJ&.4=;..WX';?#[7-OB:_,[(D5U&TK/ M(V-NT_\`U_TH\9:JMWHWFQL'%W-PR]"`>OZ5P=32W<\T$4$DI:.$$1KV7-.. M(:IN#(JY/3EBX8F+VMIZ+3]/N.Q^&NK:?I5QJ#:A=Q6ZR(@7S#C=R,U>BUK4H'WQWDBG`7KD8'3BJI8B,8\DE=&. M/RBK6KO$4*G+)JS^ZQZ)J.ORW+7>I3I);6<2>7;Q2<%SS\^.Q.GY"JE9UJWM+>1V99E_P!34F[7E;;9);>OFSN_ M`UCX<@>SU2\U4+?JS8MBV`IR0#ZGC^=>B7DMA?0!'N5`!R"#7@2.T;!T8JPZ M$'!%3_VA>_\`/Y/_`-_6_P`:VHXI4XVY3SLQR*IC*OM/:_>MO)6L:/B#2[O3 M-8N9UCD$`G)BG['G(.?6O4=`\5Z9J>E6D5W>V_VR6/$D);))'U]AFO&I+NYF M39+<2R+G.&-V1AT*G!%9TZ_LYMQ6C.O%94\9AXTZTO>CLTO+S/0 M?$&@?V/J\&N>'B;B83&1X<`A..P]^:['P_XJT[7[90LBQ70!\VW<_,I'!^HK MQ3^T+W_G\G_[^M_C4*2R1RB5'97!R&!YS5K$J$KQ6CZ'+4R.>(H*%>=Y1VDE MK;L^Y[9X@FMKW3CI\;J89?\`6[>FT'./:L#P_>>'7U=-1GU%(I[8M;VUN6P, M=-P]U6YA,,M[(T9&".!G\JSU9D8,I*L#D$'D54\6FTXHQPO#]2%. M4:M3>]K>>^_?;T/;O$D5KJ>EW`AG!G\HJB@_>]JY/P+XD30#+HVM%K52?,B: M08"GN#]<@QG\37G]GJ^H6"%+6Z>-3V&"/UJ"YN[B\F,US*TKGNQJYXQ..BU.? M#<.2IUVYSO#MU?DSW*U\0Z%K$(,5W#-A0YC;[R_4>M$?B*RB4_;[B&VW2[80 MQQN7M^->&VUU/9RB6WE:)QW4TMS>7-Y+YEQ.\CCH6/2A8WW=5J2^&%[72?N? MC_D>P3WUDGB.+5[NZ6V@@A:%/,X!R1_A4&I>&-!U\6E_#=(EG&Y9A$<*XSR` M>V3_`%KR>XOKJZ1$N+AY%C&%#'.*D@U:_MBGDW6NU0#P!]*3Q4)-IQT-( M9#B*48RIUK36GE;7_/<]0U77!=7DDGE-%86"D"9^/.;O@>G'![UF^#O'UNN[ M3M5=(8U),$Y&`!UVM_C7!7FL:AJ"!+JZ>11V.`/TJE42Q4N9.)T4,@I^QE"M MN[6MTMYOJ[NY]"SWUI`IE\R,N5RN.2U>9>++J*RM[D*0;S47W2MWV_X=JY:U MUO4K*+RK:[>-/[O!Q^=5)[B:ZF::>1I)&ZLQJJN+4X62U,,#D%3#XCGG.\5T M76VU_GKU-GP5_P`CAIO_`%U_H:]SKPSP5_R.&F_]=?Z&OC\B7KT.U>WAE.9(4<^K*#3T144*BA5'0`8`K MA_\`A7%]_P!#GK'_`'\H_P"%<7W_`$.>L?\`?RL/9T_Y_P`&5=]CNJ*X7_A7 M%]_T.>L?]_*/^%<7W_0YZQ_W\I>SI_S_`(,+LZO7_P#D7M1_Z]9/_036%\,/ M^2>Z5_US/_H1K/D^&EY+&T.M=YJNDV>M6365_$9K=^'CW%0P]\4NFZ7:Z3:K:V41BA082/ M>6"CT&:(U5&GR];W%;4X/QMIUUIOPZTVVO[HW=W#=VZ/<="WS5>^*\,<7PYN M6C0(5>+:5XQEUKJ=5T'3M;C6+4;#4>H>'-,U6P^PW]NUQ; M9!\MY6P<'(SS3C52<6^CN%CE-:T6\\0>&K"UTS2S;7FV)EO7DV>1@#)&.353 MXA02VMSX120_:K@7T:2/G;YQ&.OUKT2SLH;&W6"`,(UZ!F+8'IS5+4O#FEZO MVS30Q%2D9D8*I7I@`U,*D8R4GT&[V-)1'!;YPL:*N3V`]: MX;Q^8+FX\*W$.UTFU6,;U_C7!_2NLGT&QN8'@F$SQN-K+Y[C(].#4-QX5TBZ M2T2:U+)9%6MU\Q@(R.A'/6E3E&$N9AJ5/$^@:?K9L]/NX3Y4C,,H=K*0.""/ M2N;AU#6O`SG2_$0?4M"<;(=2VY,(QP)!Z>]=Q-H]I/)%)()&>'_5GS6&/UJQ M<6L5U;R6MQ$LL$BE'1AD,#V-$:EERO5!8XB[B@'P8DDC1>=/WAE[GUS1X2%W M-X7T&W;0HYK2:$":Y:0-Q@_P]>?6NLE\/Z;-HZ:0]O\`Z"D?EB$.0-OH>:2W M\/:?9VL=I;1RQ01KM2-9G`4>@YJO:+E:\[BMJ2:5:6.FV9L+%\10.1L+[MA) MSM_7I5XXKGK_`,+6@TY;6QMF4O<^:7,SDHQZN?FRV/3-;T<12!(RQ?:H4L>I MXZUE*V]QH\XTN&,?'/5(]@V+9JRKV!VKSBO1Y)HHGC61PK2-M0'^(XSBLI/" M>CQZF^J+;.+V1=KSB5MS#TZ^U3KH5B+V&\,F*]" MCT&PBL)+)8W\B5F9U,K$L3UY)SCVI=)T/3]#MA;:;`8(!TCWD@?F:(U%&%EW M`I^#]*U#1?#EM8:I>?:[J,$L^6NG"UM9IRKON$49;'`ZXKSK^P]7_Z!5[_X#O\` MX5X^*BW5>A^CY%5A'`03DNOYLH45?_L/5_\`H%7O_@._^%']AZO_`-`J]_\` M`=_\*YN678]KVU+^9?>4**O_`-AZO_T"KW_P'?\`PH_L/5_^@5>_^`[_`.%' M++L'MJ7\R^\H45?_`+#U?_H%7O\`X#O_`(4?V'J__0*O?_`=_P#"CEEV#VU+ M^9?>4**O_P!AZO\`]`J]_P#`=_\`"C^P]7_Z!5[_`.`[_P"%'++L'MJ7\R^\ MH45?_L/5_P#H%7O_`(#O_A1_8>K_`/0*O?\`P'?_``HY9=@]M2_F7WE"BK_] MAZO_`-`J]_\``=_\*/[#U?\`Z!5[_P"`[_X4VI?S+[RA15_^P]7_P"@ M5>_^`[_X4?V'J_\`T"KW_P`!W_PHY9=@]M2_F7WE"BK_`/8>K_\`0*O?_`=_ M\*/[#U?_`*!5[_X#O_A1RR[![:E_,OO*%%7_`.P]7_Z!5[_X#O\`X4?V'J__ M`$"KW_P'?_"CEEV#VU+^9?>4**O_`-AZO_T"KW_P'?\`PH_L/5_^@5>_^`[_ M`.%'++L'MJ7\R^\H45?_`+#U?_H%7O\`X#O_`(4?V'J__0*O?_`=_P#"CEEV M#VU+^9?>4**O_P!AZO\`]`J]_P#`=_\`"C^P]7_Z!5[_`.`[_P"%'++L'MJ7 M\R^\H45?_L/5_P#H%7O_`(#O_A1_8>K_`/0*O?\`P'?_``HY9=@]M2_F7WE" MBK_]AZO_`-`J]_\``=_\*/[#U?\`Z!5[_P"`[_X4VI?S+[RA15_^P]7 M_P"@5>_^`[_X4?V'J_\`T"KW_P`!W_PHY9=@]M2_F7WE"BK_`/8>K_\`0*O? M_`=_\*/[#U?_`*!5[_X#O_A1RR[![:E_,OO*%%7_`.P]7_Z!5[_X#O\`X4?V M'J__`$"KW_P'?_"CEEV#VU+^9?>4**O_`-AZO_T"KW_P'?\`PH_L/5_^@5>_ M^`[_`.%'++L'MJ7\R^\O>"O^1PTW_KK_`$->YUXOX/TC4X/%FGRS:==1QK+E MG>%@!P>I(KVBO4P2:@[]SX7B6<98F#B[^[^K*E]<7=NJ&TL3=DD[@)53;^?6 MJG]HZQ_T`6_\"TK6HKK:;ZGST:D8JS@G]_Z-&3_:.L?]`%O_``+2C^T=8_Z` M+?\`@6E:U%+E??\`+_(KVT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\` M`M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ* M.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_ MR#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^ M?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#) MO_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_ MM'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\` MH`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E M']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L M?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\` M`M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ* M.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_ MR#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^ M?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#) MO_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_ MM'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\` MH`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E M']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L M?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\` M`M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ* M.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_ MR#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^ M?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#) MO_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_ MM'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\` MH`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E M']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L M?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\` M`M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ* M.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_ MR#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^ M?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#) MO_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_ MM'6/^@"W_@6E']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\` MH`M_X%I1_:.L?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E M']HZQ_T`6_\``M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L M?]`%O_`M*UJ*.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E']HZQ_T`6_\` M`M*UJ*.5]_R_R#VT/^?:_P#)O_DC)_M'6/\`H`M_X%I1_:.L?]`%O_`M*UJ* M.5]_R_R#VT/^?:_\F_\`DC)_M'6/^@"W_@6E:-N\LL"/-#Y,A'S1[@VW\1UJ 16BFDUU(G.,E912]+_JV?_]D_ ` end