0001104659-14-035789.txt : 20140507 0001104659-14-035789.hdr.sgml : 20140507 20140507161406 ACCESSION NUMBER: 0001104659-14-035789 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20140507 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20140507 DATE AS OF CHANGE: 20140507 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: 14821092 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 a14-11800_18k.htm 8-K

 

 

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) — May 7, 2014

 

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 May 7, 2014

 

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 first quarter 2014 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 second quarter and second half of 2014.  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 Second Quarter and Second Half 2014 Guidance

 

We based our guidance for the three-month period ending June 30, 2014 and the six-month period ending December 31, 2014 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 May 6, 2014. 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 2014 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.plainsallamerican.com (in particular the section under Investor Relations entitled (“Guidance and Non-GAAP Reconciliations”), which presents a historical reconciliation of EBIT and EBITDA as well as certain other commonly used non-GAAP financial measures. 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.”  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)

 

 

 

3 Months

 

3 Months Ending

 

6 Months Ending

 

12 Months Ending

 

 

 

Ended

 

Jun 30, 2014

 

Dec 31, 2014

 

Dec 31, 2014

 

 

 

Mar 31, 2014

 

Low

 

High

 

Low

 

High

 

Low

 

High

 

Segment Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues (including equity earnings from unconsolidated entities)

 

$

1,034

 

$

877

 

$

912

 

$

1,942

 

$

1,977

 

$

3,853

 

$

3,923

 

Field operating costs

 

(336

)

(372

)

(362

)

(701

)

(691

)

(1,409

)

(1,389

)

General and administrative expenses

 

(89

)

(89

)

(84

)

(163

)

(158

)

(341

)

(331

)

 

 

609

 

416

 

466

 

1,078

 

1,128

 

2,103

 

2,203

 

Depreciation and amortization expense

 

(96

)

(99

)

(95

)

(192

)

(184

)

(387

)

(375

)

Interest expense, net

 

(78

)

(86

)

(82

)

(180

)

(172

)

(344

)

(332

)

Income tax expense

 

(48

)

(6

)

(4

)

(55

)

(47

)

(109

)

(99

)

Other income / (expense), net

 

(2

)

 

 

 

 

(2

)

(2

)

Net Income

 

385

 

225

 

285

 

651

 

725

 

1,261

 

1,395

 

Net income attributable to noncontrolling interests

 

(1

)

(1

)

(1

)

(1

)

(1

)

(3

)

(3

)

Net Income Attributable to PAA

 

$

384

 

$

224

 

$

284

 

$

650

 

$

724

 

$

1,258

 

$

1,392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income to Limited Partners (b)

 

$

268

 

$

105

 

$

164

 

$

389

 

$

461

 

$

762

 

$

893

 

Basic Net Income Per Limited Partner Unit (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Units Outstanding

 

360

 

365

 

365

 

369

 

369

 

366

 

366

 

Net Income Per Unit

 

$

0.74

 

$

0.28

 

$

0.44

 

$

1.05

 

$

1.24

 

$

2.07

 

$

2.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Net Income Per Limited Partner Unit (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Units Outstanding

 

363

 

367

 

367

 

371

 

371

 

368

 

368

 

Net Income Per Unit

 

$

0.73

 

$

0.28

 

$

0.44

 

$

1.04

 

$

1.23

 

$

2.05

 

$

2.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBIT

 

$

511

 

$

317

 

$

371

 

$

886

 

$

944

 

$

1,714

 

$

1,826

 

EBITDA

 

$

607

 

$

416

 

$

466

 

$

1,078

 

$

1,128

 

$

2,101

 

$

2,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Items Impacting Comparability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-indexed compensation expense

 

$

(19

)

$

(14

)

$

(14

)

$

(25

)

$

(25

)

$

(58

)

$

(58

)

Tax effect on selected items impacting comparability

 

(9

)

 

 

 

 

(9

)

(9

)

Net gain / (loss) on foreign currency revaluation

 

(5

)

 

 

 

 

(5

)

(5

)

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

 

65

 

 

 

 

 

65

 

65

 

Selected Items Impacting Comparability of Net Income attributable to PAA

 

$

32

 

$

(14

)

$

(14

)

$

(25

)

$

(25

)

$

(7

)

$

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Segment Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation

 

$

213

 

$

200

 

$

210

 

$

477

 

$

487

 

$

890

 

$

910

 

Facilities

 

159

 

131

 

141

 

300

 

310

 

590

 

610

 

Supply and Logistics

 

194

 

99

 

129

 

326

 

356

 

619

 

679

 

Other income, net

 

1

 

 

 

 

 

1

 

1

 

Adjusted EBITDA

 

$

567

 

$

430

 

$

480

 

$

1,103

 

$

1,153

 

$

2,100

 

$

2,200

 

Adjusted Net Income Attributable to PAA

 

$

352

 

$

238

 

$

298

 

$

675

 

$

749

 

$

1,265

 

$

1,399

 

Basic Adjusted Net Income Per Limited Partner Unit (b)

 

$

0.65

 

$

0.32

 

$

0.48

 

$

1.11

 

$

1.31

 

$

2.08

 

$

2.44

 

Diluted Adjusted Net Income Per Limited Partner Unit (b)

 

$

0.65

 

$

0.32

 

$

0.48

 

$

1.10

 

$

1.30

 

$

2.07

 

$

2.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(a)                                      The projected average foreign exchange rate is $1.10 Canadian to $1.00 U.S. for the three-month period ending June 30, 2014.  The rate as of May 6, 2014 was $1.09 Canadian to $1.00 U.S. A $0.05 change in the FX rate will impact adjusted EBITDA for the nine months ending December 31, 2014 by approximately $18 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

G&A

General and administrative

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. The Transportation segment generates revenue through a combination of tariffs, third-party leases of pipeline capacity and 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 interests ranging from 22% to 50% and account for these under the equity method of accounting.

 

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 including hurricanes, 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.

 

4



 

 

 

Actual

 

Guidance

 

 

 

Three Months

 

Three Months

 

Six Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Mar 31, 2014

 

Jun 30, 2014

 

Dec 31, 2014

 

Dec 31, 2014

 

Average Daily Volumes (MBbls/d)

 

 

 

 

 

 

 

 

 

Crude Oil Pipelines

 

 

 

 

 

 

 

 

 

All American

 

33

 

40

 

35

 

36

 

Bakken Area Systems

 

131

 

150

 

150

 

145

 

Basin/Mesa

 

745

 

760

 

760

 

756

 

Capline

 

126

 

140

 

160

 

147

 

Eagle Ford Area Systems

 

189

 

215

 

250

 

226

 

Line 63 / 2000

 

125

 

95

 

130

 

120

 

Manito

 

45

 

45

 

45

 

45

 

Mid-Continent Area Systems

 

315

 

355

 

385

 

360

 

Permian Basin Area Systems

 

760

 

755

 

770

 

764

 

Rainbow

 

120

 

110

 

115

 

115

 

Rangeland

 

69

 

55

 

65

 

63

 

Salt Lake City Area Systems

 

131

 

130

 

135

 

133

 

South Saskatchewan

 

64

 

55

 

55

 

57

 

White Cliffs

 

23

 

25

 

30

 

27

 

Other

 

661

 

695

 

780

 

729

 

NGL Pipelines

 

 

 

 

 

 

 

 

 

Co-Ed

 

57

 

60

 

60

 

59

 

Other

 

116

 

120

 

110

 

114

 

 

 

3,710

 

3,805

 

4,035

 

3,896

 

Trucking

 

130

 

145

 

145

 

141

 

 

 

3,840

 

3,950

 

4,180

 

4,037

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

0.62

 

$

0.57

(1)

$

0.63

(1)

$

0.61

(1)

 


(1)             Mid-point of guidance.

 

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, NGL and natural gas, as well as NGL fractionation and isomerization services and natural gas and condensate processing services. The Facilities segment generates 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) fees from NGL fractionation and isomerization and (vi) 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.

 

5



 

 

 

Actual

 

Guidance

 

 

 

Three Months

 

Three Months

 

Six Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Mar 31, 2014

 

Jun 30, 2014

 

Dec 31, 2014

 

Dec 31, 2014

 

Operating Data

 

 

 

 

 

 

 

 

 

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

 

95

 

94

 

95

 

95

 

Rail Load / Unload Volumes (MBbls/d)

 

229

 

280

 

305

 

280

 

Natural Gas Storage (Bcf/Mo.)

 

97

 

100

 

100

 

99

 

NGL Fractionation (MBbls/d)

 

92

 

105

 

100

 

100

 

Facilities Activities Total

 

 

 

 

 

 

 

 

 

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

 

121

 

122

 

124

 

123

 

 

 

 

 

 

 

 

 

 

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

0.44

 

$

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.

 

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 and natural gas;

 

·                  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;

 

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

 

·                  the purchase and sale of natural gas.

 

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 G&A 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 market volatility as well as variable operating expenses. Forecasted operating results for the three-month period ending June 30, 2014 reflect the current market structure and for the six-month and twelve-month periods ending December 31, 2014 reflect seasonal, weather-related variations in NGL and natural gas sales. Our guidance is also based on an expectation that domestic crude oil production will continue to increase in line with increases over the last couple of years.  Variations in weather, market structure or volatility could cause actual results to differ materially from forecasted results.

 

6



 

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 crude 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

 

 

 

Three Months

 

Three Months

 

Six Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Mar 31, 2014

 

Jun 30, 2014

 

Dec 31, 2014

 

Dec 31, 2014

 

Average Daily Volumes (MBbls/d)

 

 

 

 

 

 

 

 

 

Crude Oil Lease Gathering Purchases

 

893

 

940

 

985

 

951

 

NGL Sales

 

273

 

130

 

200

 

200

 

Waterborne Cargos

 

 

 

 

 

 

 

1,166

 

1,070

 

1,185

 

1,151

 

 

 

 

 

 

 

 

 

 

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

1.85

 

$

1.17

(1)

$

1.56

(1)

$

1.54

(1)

 


(1)    Mid-point of guidance.

 

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, acceleration of depreciation 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 the calendar year of 2014 to be approximately $1.85 billion for expansion projects with an additional $185 to $205 million for maintenance capital projects.  During the first three months of 2014, we spent $563 million and $46 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, 2014:

 

 

 

Calendar 2014

 

 

 

(in millions)

 

Expansion Capital

 

 

 

· Permian Basin Area Projects

 

$470

 

· Cactus Pipeline

 

330

 

· Rail Terminal Projects (1)

 

215

 

· Ft. Sask Facility Projects / NGL Line

 

160

 

· Eagle Ford JV Project

 

70

 

· Western Oklahoma Extension

 

65

 

· Mississippian Lime Pipeline

 

50

 

· White Cliffs Expansion

 

40

 

· Line 63 Reactivation

 

40

 

· Natural Gas Storage Expansions

 

25

 

· Other Projects

 

385

 

 

 

$1,850

 

Potential Adjustments for Timing / Scope Refinement (2)

 

- $100 + $100

 

Total Projected Expansion Capital Expenditures

 

$1,750 - $1,950

 

 

 

 

 

Maintenance Capital Expenditures

 

$185 - $205

 

 


(1)    Includes projects located in or near Bakersfield, CA, Carr, CO, Van Hook, ND and Western Canada.

(2)             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.

 

7



 

5.              Capital Structure. This guidance is based on our capital structure as of March 31, 2014 and adjusted for estimated equity issuances under our continuous offering program and the $700 million of 4.7% 30-year senior notes issued in April 2014.

 

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 April 2014.

 

Interest expense is net of amounts capitalized for major expansion capital projects and does not include interest on borrowings for hedged inventory. We treat interest on hedged inventory borrowings as carrying costs of crude oil, NGL, and natural gas and include it in purchases and related costs.

 

7.             Income Taxes. We expect our Canadian income tax expense to be approximately $5 million and $104 million for the three-month period ending June 30, 2014 and twelve-month period ending December 31,2014, respectively, of which approximately $2 million is classified as a current income tax benefit and $78 million as a current income tax expense, respectively.  For the twelve-month period ending December 31, 2014 we expect to have a deferred tax expense of $26 million.  All or part of the annual income tax expense of $104 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 May 6, 2014, estimated vesting dates range from May 2014 to August 2019 and annualized benchmark distribution levels range from $1.925 to $3.10. 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 April 7, 2014, we declared an annualized distribution of $2.52 payable on May 15, 2014 to our unitholders of record as of May 2, 2014. For the purposes of guidance, we have made the assessment that a $2.75 distribution level is probable of occurring, and accordingly, guidance includes an accrual over the applicable service period at an assumed market price of $55 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, including the timing of such grant issuances. For example, a $2 change in the unit price would change the second-quarter equity-indexed compensation expense by approximately $5 million and the full year equity-indexed compensation expense by approximately $6 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 ended March 31, 2014, the three-month period ending June 30, 2014 and the six and twelve-month periods ending December 31, 2014.

 

 

 

Actual

 

Guidance

 

 

 

3 Months

 

3 Months Ending

 

6 Months Ending

 

12 Months Ending

 

 

 

Ended

 

Jun 30, 2014

 

Dec 31, 2014

 

Dec 31, 2014

 

 

 

Mar 31, 2014

 

Low

 

High

 

Low

 

High

 

Low

 

High

 

Reconciliation to EBITDA and Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

385

 

$

225

 

$

285

 

$

651

 

$

725

 

$

1,261

 

$

1,395

 

Interest expense, net

 

78

 

86

 

82

 

180

 

172

 

344

 

332

 

Income tax expense

 

48

 

6

 

4

 

55

 

47

 

109

 

99

 

EBIT

 

511

 

317

 

371

 

886

 

944

 

1,714

 

1,826

 

Depreciation and amortization

 

96

 

99

 

95

 

192

 

184

 

387

 

375

 

EBITDA

 

$

607

 

$

416

 

$

466

 

$

1,078

 

$

1,128

 

$

2,101

 

$

2,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Items Impacting Comparability of EBITDA

 

(40

)

14

 

14

 

25

 

25

 

(1

)

(1

)

Adjusted EBITDA

 

$

567

 

$

430

 

$

480

 

$

1,103

 

$

1,153

 

$

2,100

 

$

2,200

 

 

8



 

10.       Implied DCF. The following table reconciles adjusted EBITDA to implied DCF for the three-month period ended March 31, 2014, the three-month period ending June 30, 2014 and six and twelve-month periods ending December 31, 2014.

 

 

 

Actual

 

Mid-Point Guidance

 

 

 

Three Months

 

Three Months

 

Six Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Mar 31, 2014

 

Jun 30, 2014

 

Dec 31, 2014

 

Dec 31, 2014

 

 

 

(in millions)

 

Adjusted EBITDA

 

$

567

 

$

455

 

$

1,128

 

$

2,150

 

Interest expense, net

 

(78

)

(84

)

(176

)

(338

)

Current income tax (expense) / benefit

 

(36

)

2

 

(44

)

(78

)

Maintenance capital expenditures

 

(46

)

(50

)

(99

)

(195

)

Other, net

 

4

 

(2

)

(1

)

1

 

Implied DCF

 

$

411

 

$

321

 

$

808

 

$

1,540

 

 

9



 

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);

 

·                  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;

 

·                  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 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 currency exchange rate of the Canadian dollar;

 

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

 

·                  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;

 

·                  weather interference with business operations or project construction, including the impact of extreme weather events or conditions;

 

·                  the effectiveness of our risk management activities;

 

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

 

·                  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;

 

·                  increased costs or lack of availability of insurance;

 

10



 

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

 

·                  risks related to the development and operation of our facilities, including our ability to satisfy our contractual obligations to our customers at 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.

 

11



 

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: May 7, 2014

By:

/s/ Charles Kingswell-Smith

 

 

Name:   Charles Kingswell-Smith

 

 

Title:     Vice President and Treasurer

 

12


EX-99.1 2 a14-11800_1ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

GRAPHIC

GRAPHIC

 

FOR IMMEDIATE RELEASE

 

Plains All American Pipeline, L.P. and Plains GP Holdings Report First-Quarter 2014 Results

 

(Houston — May 7, 2014) Plains All American Pipeline, L.P. (NYSE: PAA) and Plains GP Holdings (NYSE: PAGP) today reported first-quarter 2014 results, with PAA’s results exceeding the midpoint of its quarterly guidance range. PAA’s first-quarter 2014 results reflect continued growth in its fee-based Transportation and Facilities segments driven by execution of PAA’s expansion capital program.  These results also include solid performance from PAA’s Supply and Logistics segment as a result of constructive crude oil and NGL market conditions, however, such conditions were not as favorable as those experienced in the first quarter of 2013.

 

Plains All American Pipeline

 

Summary Financial Information (1)

(in millions, except per unit data)

 

 

 

Three Months Ended
March 31,

 

%

 

 

 

2014

 

2013

 

Change

 

Net income attributable to PAA

 

$

384

 

$

528

 

-27%

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.73

 

$

1.27

 

-43%

 

 

 

 

 

 

 

 

 

EBITDA

 

$

607

 

$

748

 

-19%

 

 

 

 

Three Months Ended
March 31,

 

%

 

 

 

2014

 

2013

 

Change

 

Adjusted net income attributable to PAA

 

$

352

 

$

524

 

-33%

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.65

 

$

1.26

 

-48%

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

567

 

$

739

 

-23%

 

 

 

 

 

 

 

 

 

Distribution per unit declared for the period

 

$

0.6300

 

$

0.5750

 

9.6%

 

 


(1)   The Partnership’s reported results include the impact of items that affect comparability between reporting periods. The impact of certain 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 certain 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 reported first-quarter results that exceeded the midpoint of our adjusted EBITDA guidance by over $40 million,” said Greg L. Armstrong, Chairman and CEO of Plains All American.  “Solid performance from our crude oil and natural gas liquids activities was partially offset by weather-related impacts in our natural gas storage and crude oil rail activities.

 

PAA and PAGP are on track to achieve their respective distribution growth objectives of 10% and 25% for 2014.  PAA’s quarterly distribution of $0.6300 per unit to be paid next week represents a 9.6% increase over the comparable distribution paid in May 2013, and PAGP’s quarterly distribution of $0.17055 per share represents a 14.4% increase over the initial quarterly distribution included in its October 2013 initial public offering (“IPO”) prospectus. Importantly, we continue to execute on our expansion capital program, which we believe will set the stage for continued, attractive distribution growth beyond 2014.

 

Additionally, we are well positioned to not only fund our ongoing capital programs, but also pursue acquisition-oriented growth opportunities as we ended the first quarter with a strong balance sheet, credit metrics favorable to our targets and $2.0 billion of committed liquidity.”

 

The following table summarizes selected PAA financial information by segment for the first quarter of 2014:

 

Summary of Selected Financial Data by Segment (1)

(in millions)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

March 31, 2014

 

 

March 31, 2013

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

Reported segment profit

 

$

206

 

$

154

 

$

249

 

 

$

164

 

$

150

 

$

434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting the comparability of segment profit (2)

 

7

 

5

 

(55

)

 

11

 

6

 

(27

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

213

 

$

159

 

$

194

 

 

$

175

 

$

156

 

$

407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2013 period

 

22

%

2

%

-52

%

 

 

 

 

 

 

 

 


(1)   The Partnership’s reported results include the impact of items that affect comparability between reporting periods. The impact of certain 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 certain 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.

 

First-quarter 2014 Transportation adjusted segment profit increased 22% versus comparable 2013 results. This increase was primarily driven by higher crude oil pipeline volumes associated with recently completed organic growth projects and increased producer drilling activities, partially offset by the sale of our refined products pipelines in 2013.

 

First-quarter 2014 Facilities adjusted segment profit increased 2% over comparable 2013 results.  This slight increase was primarily due to increased profitability from our NGL fractionation and natural gas processing activities, partially offset by weather-related impacts in our natural gas storage operations.

 

First-quarter 2014 Supply and Logistics adjusted segment profit exceeded the high end of our guidance, but decreased by approximately 52% relative to comparable 2013 results. This decrease was primarily a result of less favorable crude oil market conditions in the first quarter of 2014 compared to the 2013 period and reduced earnings from our natural gas storage commercial optimization activities due to severe cold weather during the first quarter of 2014.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 800-564-3036

 



 

Page 3

 

Plains GP Holdings

 

PAGP’s sole assets are its ownership interest in PAA’s general partner and incentive distribution rights.  As the control entity of PAA, PAGP consolidates PAA’s results into its financial statements, which is reflected in the condensed consolidating balance sheet and income statement included at the end of this release.  Information regarding PAGP’s distributions is reflected below:

 

Summary Financial Information

 

 

 

Q1 2014

 

Q4 2013
(non-prorated) 
(1)

 

Distribution
provided in
IPO prospectus

 

Distribution per share for the period

 

$

0.17055

 

$

0.15979

 

$

0.14904

 

Q1 2014 distribution percentage growth over previous benchmarks

 

 

 

6.7

%

14.4

%

 


(1)  Reflects a full fourth quarter 2013 distribution per Class A share (before proration), assuming PAGP’s ownership in AAP at the date of record for the distribution for the full fourth quarter of 2013.

 

Conference Call

 

PAA and PAGP will hold a conference call on May 8, 2014 (see details below).  Prior to this conference call, PAA will furnish a current report on Form 8-K, which will include material in this news release as well as PAA’s financial and operational guidance for the second quarter and full year of 2014.  A copy of the Form 8-K will be available at www.plainsallamerican.com, where PAA and PAGP routinely post important information.

 

The PAA and PAGP conference call will be held at 11:00 a.m. EDT on Thursday, May 8, 2014 to discuss the following items:

 

1.              PAA’s first-quarter 2014 performance;

 

2.              The status of major expansion projects;

 

3.              Capitalization and liquidity;

 

4.              Financial and operating guidance for the second quarter and full year of 2014; and

 

5.              PAA’s and PAGP’s outlook for the future.

 

Conference Call Access Instructions

 

To access the Internet webcast of the conference call, please go to www.plainsallamerican.com, choose “Investor Relations,” and then choose “Events and Presentations.”  Following the live webcast, the call will be archived for a period of sixty (60) days on the website.

 

Alternatively, access to the live conference call is available by dialing toll free (800) 230-1059. International callers should dial (612) 332-0107.  No password is required.  The slide presentation accompanying the conference call will be available a few minutes prior to the call under the “Events and Presentations” portion of the “Investor Relations” section of the website at www.plainsallamerican.com.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 800-564-3036

 



 

Page 4

 

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 323381.  The replay will be available beginning Thursday, May 8, 2014, at approximately 1:00 p.m. EDT and will continue until 11:59 p.m. EDT on June 8, 2014.

 

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, PAA maintains on its website (www.plainsallamerican.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 “Plains All American Pipeline, L.P.” under the “Investor Relations” link on the home page, select the “Guidance & Non-GAAP Reconciliations” link and navigate to the “Non-GAAP Reconciliations” tab.

 

– 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); 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; 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 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 currency exchange rate of the Canadian dollar; the availability of, and our ability to consummate, acquisition or combination opportunities; 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; weather interference with business operations or project construction, including the impact of extreme weather events or conditions; the effectiveness of our risk management activities; shortages or cost increases of supplies, materials or labor; 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; 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; risks related to the development and operation of our facilities, including our ability to satisfy our contractual obligations to our customers at 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 Partnerships’ filings with the Securities and Exchange Commission.

 

Plains All American Pipeline, L.P. is a publicly traded master limited partnership that owns and operates midstream energy infrastructure and provides logistics services for crude oil, natural gas liquids (“NGL”), natural gas and refined products. PAA owns an extensive network of pipeline transportation, terminalling, storage and gathering assets in key crude oil and NGL producing basins and transportation corridors and at major market hubs in the United States and Canada. On average, PAA handles over 3.5 million barrels per day of crude oil and NGL on its pipelines. PAA is headquartered in Houston, Texas.

 

Plains GP Holdings (NYSE: PAGP) is a publicly traded entity that owns an interest in the general partner and incentive distribution rights of Plains All American Pipeline, L.P., one of the largest energy infrastructure and logistics companies in North America.  PAGP 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

 

 

 

March 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

REVENUES

 

$

11,684

 

$

10,620

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

Purchases and related costs

 

10,670

 

9,437

 

Field operating costs

 

336

 

340

 

General and administrative expenses

 

89

 

106

 

Depreciation and amortization

 

96

 

82

 

Total costs and expenses

 

11,191

 

9,965

 

 

 

 

 

 

 

OPERATING INCOME

 

493

 

655

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

Equity earnings in unconsolidated entities

 

20

 

11

 

Interest expense, net

 

(78

)

(77

)

Other expense, net

 

(2

)

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

433

 

589

 

Current income tax expense

 

(36

)

(46

)

Deferred income tax expense

 

(12

)

(7

)

 

 

 

 

 

 

NET INCOME

 

385

 

536

 

Net income attributable to noncontrolling interests

 

(1

)

(8

)

NET INCOME ATTRIBUTABLE TO PAA

 

$

384

 

$

528

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO PAA:

 

 

 

 

 

LIMITED PARTNERS

 

$

268

 

$

433

 

GENERAL PARTNER

 

$

116

 

$

95

 

 

 

 

 

 

 

BASIC NET INCOME PER LIMITED PARTNER UNIT

 

$

0.74

 

$

1.28

 

 

 

 

 

 

 

DILUTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.73

 

$

1.27

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE UNITS OUTSTANDING

 

360

 

336

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING

 

363

 

339

 

 

ADJUSTED RESULTS

(in millions, except per unit data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

ADJUSTED NET INCOME ATTRIBUTABLE TO PAA

 

$

352

 

$

524

 

 

 

 

 

 

 

DILUTED ADJUSTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.65

 

$

1.26

 

 

 

 

 

 

 

ADJUSTED EBITDA

 

$

567

 

$

739

 

 

– 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)

 

 

 

March 31,

 

December 31,

 

 

 

2014

 

2013

 

ASSETS

 

 

 

 

 

Current assets

 

$

4,932

 

$

4,964

 

Property and equipment, net

 

11,152

 

10,819

 

Goodwill

 

2,485

 

2,503

 

Linefill and base gas

 

864

 

798

 

Long-term inventory

 

264

 

251

 

Investments in unconsolidated entities

 

506

 

485

 

Other, net

 

499

 

540

 

Total assets

 

$

20,702

 

$

20,360

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

Current liabilities

 

$

5,554

 

$

5,411

 

Senior notes, net of unamortized discount

 

6,711

 

6,710

 

Long-term debt under credit facilities and other

 

107

 

5

 

Other long-term liabilities and deferred credits

 

547

 

531

 

Total liabilities

 

12,919

 

12,657

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

7,724

 

7,644

 

Noncontrolling interests

 

59

 

59

 

Total partners’ capital

 

7,783

 

7,703

 

Total liabilities and partners’ capital

 

$

20,702

 

$

20,360

 

 

DEBT CAPITALIZATION RATIOS

(in millions)

 

 

 

March 31,

 

December 31,

 

 

 

2014

 

2013

 

Short-term debt

 

$

879

 

$

1,113

 

Long-term debt

 

6,818

 

6,715

 

Total debt

 

$

7,697

 

$

7,828

 

 

 

 

 

 

 

Long-term debt

 

$

6,818

 

$

6,715

 

Partners’ capital

 

7,783

 

7,703

 

Total book capitalization

 

$

14,601

 

$

14,418

 

Total book capitalization, including short-term debt

 

$

15,480

 

$

15,531

 

 

 

 

 

 

 

Long-term debt-to-total book capitalization

 

47

%

47

%

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

 

50

%

50

%

 

– 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

 

 

Three Months Ended

 

 

 

March 31, 2014

 

 

March 31, 2013

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

 

Transportation

 

Facilities

 

Logistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues (1)

 

$

387

 

$

299

 

$

11,368

 

 

$

368

 

$

354

 

$

10,225

 

Purchases and related costs (1)

 

(37

)

(26

)

(10,975

)

 

(35

)

(90

)

(9,636

)

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

 

(129

)

(97

)

(106

)

 

(131

)

(86

)

(115

)

Equity-indexed compensation expense - operations

 

(4

)

(1

)

(1

)

 

(9

)

(1

)

(1

)

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

 

(22

)

(13

)

(26

)

 

(23

)

(17

)

(26

)

Equity-indexed compensation expense - general and administrative

 

(9

)

(8

)

(11

)

 

(17

)

(10

)

(13

)

Equity earnings in unconsolidated entities

 

20

 

 

 

 

11

 

 

 

Reported segment profit

 

$

206

 

$

154

 

$

249

 

 

$

164

 

$

150

 

$

434

 

Selected items impacting comparability of segment profit (3)

 

7

 

5

 

(55

)

 

11

 

6

 

(27

)

Adjusted segment profit

 

$

213

 

$

159

 

$

194

 

 

$

175

 

$

156

 

$

407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

34

 

$

10

 

$

2

 

 

$

32

 

$

7

 

$

5

 

 


(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.

(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

 

 

 

March 31,

 

 

 

2014

 

2013

 

 

 

 

 

 

 

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

 

 

 

 

 

Tariff activities

 

 

 

 

 

Crude Oil Pipelines

 

 

 

 

 

All American

 

33

 

40

 

Bakken Area Systems

 

131

 

123

 

Basin / Mesa

 

745

 

725

 

Capline

 

126

 

156

 

Eagle Ford Area Systems

 

189

 

48

 

Line 63 / Line 2000

 

125

 

118

 

Manito

 

45

 

47

 

Mid-Continent Area Systems

 

315

 

291

 

Permian Basin Area Systems

 

760

 

477

 

Rainbow

 

120

 

122

 

Rangeland

 

69

 

67

 

Salt Lake City Area Systems

 

131

 

135

 

South Saskatchewan

 

64

 

60

 

White Cliffs

 

23

 

22

 

Other

 

661

 

734

 

NGL Pipelines

 

 

 

 

 

Co-Ed

 

57

 

57

 

Other

 

116

 

207

 

Refined Products Pipelines

 

 

101

 

Tariff activities total

 

3,710

 

3,530

 

Trucking

 

130

 

111

 

Transportation activities total

 

3,840

 

3,641

 

 

 

 

 

 

 

Facilities activities (average monthly volumes):

 

 

 

 

 

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

 

95

 

94

 

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

 

229

 

216

 

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

 

97

 

93

 

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

 

92

 

100

 

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

 

121

 

119

 

 

 

 

 

 

 

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

 

 

 

 

 

Crude oil lease gathering purchases

 

893

 

857

 

NGL sales

 

273

 

284

 

Waterborne cargos

 

 

4

 

Supply and Logistics activities total

 

1,166

 

1,145

 

 


(1)  Volumes associated with assets employed through acquisitions and internal growth projects represent total volumes (attributable to our interest) for the number of days or months we employed 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

 

 

 

March 31,

 

 

 

2014

 

2013

 

Basic Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

384

 

$

528

 

Less: General partner’s incentive distribution (1)

 

(110

)

(86

)

Less: General partner 2% ownership (1)

 

(6

)

(9

)

Net income available to limited partners

 

268

 

433

 

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

 

(2

)

(3

)

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

 

$

266

 

$

430

 

 

 

 

 

 

 

 

 

360

 

336

 

Basic weighted average number of limited partner units outstanding

 

 

 

 

 

Basic net income per limited partner unit

 

$

0.74

 

$

1.28

 

 

 

 

 

 

 

Diluted Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

384

 

$

528

 

Less: General partner’s incentive distribution (1)

 

(110

)

(86

)

Less: General partner 2% ownership (1)

 

(6

)

(9

)

Net income available to limited partners

 

268

 

433

 

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

 

(2

)

(1

)

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

 

$

266

 

$

432

 

 

 

 

 

 

 

Basic weighted average number of limited partner units outstanding

 

360

 

336

 

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

 

3

 

3

 

Diluted weighted average number of limited partner units outstanding

 

363

 

339

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.73

 

$

1.27

 

 


(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

 

 

 

March 31,

 

 

 

2014

 

2013

 

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

 

 

 

 

 

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

 

$

65

 

$

24

 

Equity-indexed compensation expense (3)

 

(19

)

(24

)

Net gain/(loss) on foreign currency revaluation

 

(5

)

8

 

Tax effect on selected items impacting comparability

 

(9

)

(5

)

Other (4)

 

 

1

 

Selected items impacting comparability of net income attributable to PAA

 

$

32

 

$

4

 

 

 

 

 

 

 

Impact to basic net income per limited partner unit

 

$

0.09

 

$

0.01

 

Impact to diluted net income per limited partner unit

 

$

0.08

 

$

0.01

 

 


(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, as applicable.

(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

 

 

 

March 31,

 

 

 

2014

 

2013

 

Basic Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

384

 

$

528

 

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

 

(32

)

(4

)

Adjusted net income attributable to PAA

 

352

 

524

 

Less: General partner’s incentive distribution (2)

 

(110

)

(86

)

Less: General partner 2% ownership (2)

 

(5

)

(9

)

Adjusted net income available to limited partners

 

237

 

429

 

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

 

(2

)

(3

)

Adjusted limited partners’ net income

 

$

235

 

$

426

 

 

 

 

 

 

 

Basic weighted average number of limited partner units outstanding

 

360

 

336

 

 

 

 

 

 

 

Basic adjusted net income per limited partner unit

 

$

0.65

 

$

1.27

 

 

 

 

 

 

 

Diluted Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

384

 

$

528

 

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

 

(32

)

(4

)

Adjusted net income attributable to PAA

 

352

 

524

 

Less: General partner’s incentive distribution (2)

 

(110

)

(86

)

Less: General partner 2% ownership (2)

 

(5

)

(9

)

Adjusted net income available to limited partners

 

237

 

429

 

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

 

(2

)

(1

)

Adjusted limited partners’ net income

 

$

235

 

$

428

 

 

 

 

 

 

 

Diluted weighted average number of limited partner units outstanding

 

363

 

339

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.65

 

$

1.26

 

 


(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

 

 

 

March 31,

 

 

 

2014

 

2013

 

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

 

 

 

 

 

Net Income

 

$

385

 

$

536

 

Add: Interest expense, net

 

78

 

77

 

Add: Income tax expense

 

48

 

53

 

Add: Depreciation and amortization

 

96

 

82

 

EBITDA

 

$

607

 

$

748

 

Selected items impacting comparability of EBITDA (1)

 

(40

)

(9

)

Adjusted EBITDA

 

$

567

 

$

739

 

 


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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2014

 

2013

 

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

 

 

 

 

 

Adjusted EBITDA

 

$

567

 

$

739

 

Interest expense, net

 

(78

)

(77

)

Maintenance capital

 

(46

)

(44

)

Current income tax expense

 

(36

)

(46

)

Equity earnings in unconsolidated entities, net of distributions

 

5

 

 

Distributions to noncontrolling interests (1)

 

(1

)

(12

)

Implied DCF

 

$

411

 

$

560

 

 


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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2014

 

2013

 

Cash Flow from Operating Activities Reconciliation

 

 

 

 

 

EBITDA

 

$

607

 

$

748

 

Current income tax expense

 

(36

)

(46

)

Interest expense, net

 

(78

)

(77

)

Net change in assets and liabilities, net of acquisitions

 

295

 

303

 

Other items to reconcile to cash flows from operating activities:

 

 

 

 

 

Equity-indexed compensation expense

 

34

 

51

 

Net cash provided by operating activities

 

$

822

 

$

979

 

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 800-564-3036

 



 

Page 14

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

 

Three Months Ended

 

 

 

March 31, 2014

 

 

 

PAA

 

Consolidating
 Adjustments 
(1)

 

PAGP

 

 

 

 

 

 

 

 

 

REVENUES

 

$

11,684

 

$

 

$

11,684

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

Purchases and related costs

 

10,670

 

 

10,670

 

Field operating costs

 

336

 

 

336

 

General and administrative expenses

 

89

 

1

 

90

 

Depreciation and amortization

 

96

 

 

96

 

Total costs and expenses

 

11,191

 

1

 

11,192

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

493

 

(1

)

492

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

20

 

 

20

 

Interest expense, net

 

(78

)

(3

)

(81

)

Other expense, net

 

(2

)

 

(2

)

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

433

 

(4

)

429

 

Current income tax expense

 

(36

)

 

(36

)

Deferred income tax expense

 

(12

)

(9

)

(21

)

 

 

 

 

 

 

 

 

NET INCOME

 

385

 

(13

)

372

 

Net income attributable to noncontrolling interests

 

(1

)

(357

)

(358

)

NET INCOME ATTRIBUTABLE TO PAGP

 

$

384

 

$

(370

)

$

14

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME PER CLASS A SHARE

 

 

 

 

 

$

0.11

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING

 

 

 

 

 

135

 

 


(1)  Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 800-564-3036

 



 

Page 15

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING BALANCE SHEET DATA

(in millions)

 

 

 

March 31, 2014

 

 

 

PAA

 

Consolidating
 Adjustments 
(1)

 

PAGP

 

ASSETS

 

 

 

 

 

 

 

Current assets

 

$

4,932

 

$

2

 

$

4,934

 

Property and equipment, net

 

11,152

 

21

 

11,173

 

Goodwill

 

2,485

 

 

2,485

 

Linefill and base gas

 

864

 

 

864

 

Long-term inventory

 

264

 

 

264

 

Investments in unconsolidated entities

 

506

 

 

506

 

Other, net

 

499

 

1,083

 

1,582

 

Total assets

 

$

20,702

 

$

1,106

 

$

21,808

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

Current liabilities

 

$

5,554

 

$

2

 

$

5,556

 

Senior notes, net of unamortized discount

 

6,711

 

 

6,711

 

Long-term debt under credit facilities and other

 

107

 

520

 

627

 

Other long-term liabilities and deferred credits

 

547

 

 

547

 

Total liabilities

 

12,919

 

522

 

13,441

 

 

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

7,724

 

(6,673

)

1,051

 

Noncontrolling interests

 

59

 

7,257

 

7,316

 

Total partners’ capital

 

7,783

 

584

 

8,367

 

Total liabilities and partners’ capital

 

$

20,702

 

$

1,106

 

$

21,808

 

 


(1)  Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 800-564-3036

 



 

Page 16

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

DISTRIBUTION SUMMARY (unaudited)

 

Q1 2014 PAGP DISTRIBUTION SUMMARY

(in millions, except per unit and per share data)

 

 

 

Q1 2014 (1)

 

PAA Distribution/LP Unit

 

$

0.6300

 

GP Distribution/LP Unit

 

$

0.3159

 

Total Distribution/LP Unit

 

$

0.9459

 

 

 

 

 

PAA LP Units Outstanding at 5/2/14

 

364

 

 

 

 

 

Gross GP Distribution

 

$

121

 

Less: IDR Reduction

 

(6

)

Net Distribution from PAA to AAP

 

$

115

 

Less: Debt Service

 

(3

)

Less: G&A Expense

 

(1

)

Less: Other

 

 

Cash Available for Distribution by AAP

 

$

111

 

 

 

 

 

Distributions to AAP Partners

 

 

 

Direct AAP Owners & AAP Management (79.1% economic interest)

 

88

 

PAGP (20.9% economic interest)

 

23

 

Total distributions to AAP Partners

 

$

111

 

 

 

 

 

Distribution to PAGP Investors

 

$

23

 

PAGP Class A Shares Outstanding at 5/2/14

 

136

 

PAGP Distribution/Class A Share

 

$

0.17055

 

 


(1)  Amounts may not recalculate due to rounding.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 800-564-3036

 



 

Page 17

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF BASIC AND DILUTED NET INCOME PER CLASS A SHARE

(in millions, except per share data)

 

 

 

Three Months Ended

 

 

 

March 31, 2014

 

Basic and Diluted Net Income per Class A Share

 

 

 

Net income attributable to PAGP

 

$

14

 

Basic and diluted weighted average number of Class A shares outstanding

 

135

 

 

 

 

 

Basic and diluted net income per Class A share

 

$

0.11

 

 

Contacts:

 

Ryan Smith

 

Al Swanson

 

 

 

Director, Investor Relations

 

Executive Vice President, CFO

 

 

 

(866) 809-1291

 

(800) 564-3036

 

###

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 800-564-3036

 


GRAPHIC 3 g118002mm01i001.gif GRAPHIC begin 644 g118002mm01i001.gif M1TE&.#EAX`!#`/<````$-0`'.@`-/0`0/P`-00`40@`52@`:1P`=20`A3`\B M3``F40,G6`$K5`8M6`HE4PLL5@LN6@4P5P8P6`\P5PPS7`\X7A$J5Q,O6Q(U M7Q(Y7QLT7Q,V810Z8ADU8!H\91P]:#HK3CDM4#DQ5#H\7B$\92$^:2@^9RH] M:QM!9AY":21`92-#:R-);"I$;2A(9BE,;BI'<2Q+3Y-=CA/>#-5=C94>398>#E2=SM5?#Q;?#]@?D%6?4):?UIK?3]:@$)>@4Q> MA$9AA$ICADUFB4YIB5)EA5)FBE1LC%ELCEIND59RCEETCUUUDU]YE&)VAV)U ME61VF&-ZEV5ZF6ESDVI^G')^G6Y_H&V"G7&$GGB(FF^!H'.%HG:)I'F,IGV- MJ7J1IGZ2J8$J1X(P3(0[5;8N1;8U3(Y:<;A"6-(J/MXJ/>`J/>LJ/-,T1]\T M1N$T1NHU1O`U1==%5\!I>^5&5^M'5^](5_1(5XQRB.9WA.MV@^Q\A^Q]B?5\ MA_Q]A_E]B("'CXF4G)*4EIN;FX"-IH&/JX26IX.3K8>9KXB5KHV:K(>5L(>9 ML(F7L8R;LY&>M9.?N(^@M9*BMY:DN9>HN9BEMIFFNYRJO:*?GKJ'EZ:BH*"F MJ*JNK:&LM:"LOZVPK[*TLI^KP*&MP:6RQ*FUQJRVR*JXQJZYR;*\S+BXP[J_ MRK:_T+;!S[C$S[?`T+O$TKW(TNV"C>V&D>V(DO^!BN.>J/"V\_5X-'7X=3:X]G>YMO?Z-O@Y][BZ?;!Q^?=X>3DY.'EZ^;I[NCGY^OF MZNCK[^OM\N[P]//FZ/7IZOOL[??O\?3Q[O+T]O7V^??X^OOR]/[^_@`````` M```````````````````````````````````````````````````````````` M`````````````````````"'Y!```````+`````#@`$,```C^`-,)'$BPH,&# M"!,J7,BPH<-TYQY*3%BNV,2+&`=&%"@-U:95U1)&D1)E9,F2)$^:5+GR9$J7 M+%^BC*E29DN8)Z/(>*TZE+#PP7<)**$R6Z4"4AN6DL,`$"&Q24#=7))#``3J$-!`2"5200!6\&52."@5<,5$5 M"4R00!((5=-!`PZ4B$!@"WD#0S8/9N#606$@T,(!/*63``\5YJAC.K4,\!]7 M!D7D30<+2(#`57BPHT)6_HEG.K+X"""1 M$M!84$3=?%#D`4T,5$0"B5+YYQ51)F#G0U)0FD`1""EC0S1.# M6ZT4$.Y"V2QPE:U^OCN0)@"P(O)`N_:*+Z**'D2,MPT@T(5`1T2++F\17<'" ML0TD@`JGGHZ9K0P;)8&`!#U_X.1!X[K%B0`S,Z2#).R%3&\ZF@Q@LK-_VGLG M0OD&NV]!U4Q0Y+D""7&TP%Q/5$X,K;"L,D,*>RBTPT0+I,W^!Z8F&BG3,CBI M+JAM:X9$(NWB>'(ZF0BPRLGU\GKHV<,6-,VQB6X<\+0Z%I=.S09KL+1"$7%H M-T+:?K0&^4I<0,0$%;0-Q>G,TN6#80Q MC4/N[MA$`QJDD((&%3C0H0866%!!!1I000K\EP)J8"5RUT%>.O)EI+'9+AV, MB-("-O"BS>FH'"8@##7,%B8E?`TA"@M3PPH2#1L`Z1P]2,"Q$F"#0*4#?6[1 M1@76%*4?D.$5[QO40.*GHRZT8`;^"U(!$&"@@QD8$08S`$(*#K"`&C0`2)1)>D9B7,'3`G2(86C?0IU>2.( M,B(`LP-HX7PR0%@ZF!`E@RVH0RUXPB6:4Q`>=DT%%HB%0%:1`EDL<@(SR)WQ M)$?%:%5N(%I080'`F`XAJ'!*.H)"N"+""00@BB M#2@8I@'3'(@G"<3)C)CC`Y+,1@6*E(`C+*1T'7HC^`[BA*,9C`,L$A*Y!-** M"C"Q`4C^8YT$%I``!#3A&XE;W#%:,`!*'6``,R"D,Q^2L@]:J`.F0B,2O!") M,!QA`0=0@18(29"`46FA"6&%"PJB!!4V8`)13(CWQ(0Z$U9,!:;J&1)HF4>" M5$,+$)T.^Y#F``ELLEV[P]5&'C&#!>C`@5VC9#2-%(E:-"(,6B##)I+A0DE% MJYL3B8@3[LB54OK+=0JQ%DL/HHPX&F1]:XK9-,<%T(*4HQ6,4((,)(2`F,;L M%<%<7#9J888$/*(6H]L1`AORC2I>#-;-,/+-W1#$&^/4WP_6.`5/F3-; M+D6(&8QEL`;LAE7S>J!&M-$*,\@@2\&:EB%YYQP!F,HVCLS^%305PD!%W<69 MVV0;5EK!@D6EHPE'6X`#.(H0L=Z-A&8]2!!,F@`7F.-M;BD'EQ;"B>7=:K6X M6D4N#5:+=S64BLQ[")2D1*&&="-99<*"+V5@`[WHQ5'XW.)"VBA"."(O&A3P M%H&P("NW2.)Z#)E%SU)0#NP*:A6<-9@C0+`@O$U($\[8`&C,.!U3<",K!U)"9Z:)9Q$`@5OB MZA!4((#`!OX3@EG78^\:2H$,M*+^>`VZV(1$8J8%B4(6/A@1+\=W/6UK(X&F M+!!7+N0;63Q5!_S[@872`@';"O..4C&^!/@85[1P\.02=5B%C%>W"VG"A37R M`>`@9$C>4G24PW1B*J<8(2];TP(Z`-!)(,#)#(GT=12MHU7$LLRRE1R:6894 MA>2VS0AIP9$'THH2(`^X2&,`,C;#1E.JTV&994@$S<9J[`W`"PWA1`$,1&O> MW,7+N^PN@QT"9`@+5\T.L>`:(]U-*6"U3*EP)P(`?!#3C=4@9:UJ0J"T:K?` MD@+-05X2(L"E;E=HS*=ZM*!FRVQO+"]82#IG1"QX6XBHBE0_]9TY.&`G?4=$ M&\L+T[;^?%>FE8XI4!&1A@PJSI!L>"`!'>#2)11D`X`ZZS4%0!&.11:-472! MQ0L8PRA26J'(_<=7CO*0@1X"(0F5]].G:`$_.9F)!*`W(9FJH)H/F'[T#;G" M`KC$B""8@Q9':``26)&-WE6#%DI@`%CSREI9=(AU=$?C='?^-,7-,&(,8R## M),8_B>^;(0RS-,@DPF"&,33"$N-O1/C)`'[ZD\$,C(C$).#?"#NE@OV24'[M MQPB!0@WL-P:,0'[E-P9B0#71<(#OMW_R5P9A`!R2(`9F$("-0'^,L%#>H`4` ME0H_DW)BH`,[H`,^H`-%(`9,01`&AQ'$,`$3P&-I)0$JT%8[$FD/MC@\V(,Z M8@[2(`UM\X(2$1'*``4"0G<&PP-=0`[C]B8-U3;$,X54&#YD4H58F(54:'%8 M."A:2#RV\X7#HX4.987D<86J0G(/1(0/$1&Q(``PHX0'H``V)UI2)&D^F(=Z M^"X[ERO2T`4O$(>GH@-EL'V3M(/^!6$-OP`,C-B(COB(D!B)P+"(DLB(E%B) MDXB)CWB)EJB)GHB)G`B)OQ"*E+B(Z,"&"M$-L:`,Q5`+&U$+,.,M"Y`">J2* MTM"*3U@0>:<0OO`'@?"+P!B,PCB,Q%B,QGB,R)B,RKB,S)B,MR`.J%@F&O$# M!Z`!%'``BR`0WF`!<9@`0*"-.G``*7"-9>!0#%$O!Z!W>[B.[)@1T7@0T#(! M86(I.\9C%N`FV:`!#5`!84(%O-$C1_:C&;50`2R`!;1@#HQ0!!-`!/2G!47``-=3#630!!#@`V-0!3N` M!(ZU>4_``3$`!KES#F&P@HQ@!:;A:0-Q"9KW0-`@!C[@`#[^H$?8DP0W0`;9 MT"?H,)[D.0[DB0[BD`Z6L%WXI(2JYI[P&9_R23_<@`[F>9[GF0ZQ$)G.9"Y/ M1Q!8$``;8R$1P`!$MQ",4``68875\'G_N4<%D`'CX#MA$`#4DPYBH'D1L0D! MT"O)<`$(L*#J4P`CI8TR@`(Q208"D'X"@00/@)9GL0`%\#<"40QD(!`+0`*# M(`@\VJ,^*@BYP`9Q.)B=!9^QJ(2"2*0\1@%^D`L_VJ.!`*1XD(X.X0@%P`&A M=1=:,`!BX%#;Z``YY!`N4`!88!#2X`,-$`%1E`Q%P`$5,"]B,`!60";:``:: ML0D"H'=:(`!E&A&S@&@;(04*>B?^1#""'`$!""":5C@&IY`!!G"C$?$,TY0` M,L`,EGJIF,H,R>`,8A!32II]\3FD\XFD%C`,S<`,R)`,F:H,R,`?5*I`YO`$ M8RJ:!;&G`UH0XU`!!OH0M!`$#\`!W"D0SP`)12``>)8.B5`)'4!PFB$&`E!> MI]`<"+.A>:H95Q``71H1AQ8#$7$,,N)"E9`*#S0)-X``)`:@WF`*=54[QH!G M)]4"\!JO\AJO1.*>29I]GWJO[UFD=*<"\SJO_JH"5+I&K2`)E2``4V:KGS9# M!XIUQ+`#!6`6!%$,E4`G+%`.1_D$T\``%;!]SOIV2#`+!7$)!?`$`D$+$S!/ MZF,`W)K^#I/`'4'"%>:0!<70+;`V$%S0?%IP`!%@$<4`"7"W1OTQJDA*M/HJ MB_9(#@Q1;@FQ!<60#0RP`(3!%5N:K8/R#;I*=&U3#9&BHJR4#$#[`=L&09M0 M#OLH/!A:`#$P!I,RM=.IMEI@!`;P!$GBIXAV%U4@`.]&$+`0+D=0`%8K$%H0 M3ZC'`N;P##>J.]N`#8S;N(Z+#>2P".PYI*)JI/M*@_.Y`!;0#(O[N(U[#>!0 M"KJF$-K@!!&!!(!;JP+0I?!H`0W0L`=Q"5>1#`9SL^F0##>:"()W#DY0#E#; MLFP!7C^=0H%8+A-H4;: M8`*C,:P0L0`OT`F(4+[F>[Z(\`E#8%>7B[F&^9X+@+1'ZK[[.@&'0+[H>[Z= M\`4((&,J9@-BT)P(H+V:H;!R1!B0M:L$T0I,*1!,T`1A``8@4`"0*JSK,0T0 M``%6X`CG,`TGA;;..J>;9Q'=\")X:K+I\`SQ^S[:JK81H0H%X`,&<0J;,@XV M@`5@8`41@`"J0!!@4)3$``&?XCH)\`*A<,1(G,1'7`I48%?Z2K]$V[Y).@&@ M0`I*K,2E8`@#^V1/D`SG8`[9\`$'T,,;@04",$J:40F5`"<,:W$"D02A%1'% M8++^1J+%4PS39`4\^SX;:P'S(KW^$-'.``2%E" M*`=!E-D-*H``L*`9R4#(T%``Y06U&0#"9%JKKL,)D2D0-C"VV@JH)UL`=JH9 MM&``FV(%3"''`Q)/Z?##9>(%QBH0#3`">I`'_-S/_IP'?)`&]DJ2`UVY!!V_ M\0D!=[#/_LS0_+P';="_!%D,3,`$M!`1R0`&!?``EP`-WL`*0A``2``+JJ`* MF\`$`9#^"M&`"0^``)70"JEP"I#@`1@`)-Z`"B@P"0C<"C80`$'0"CVI!3D` MU.F`!,!!#*[V`)@@A+"`!`'@`S"M"IP@!03`$ZU@!0&``ZW@)I'@T\>@#U@`A$`=O,-_T7=]O M$`=G$,52;+FMK(00X`9P8-_V'0=J(-'.M)!&26?G6)!KM"C(`X9X0KT)^4`0 M&1$)0`._X`L:/HJ^P.&^T`O!T`?LR=^96X.=-;](F@&ZD.$L[@O`T.$?'@R> ML-GM6.,VKA!]J!!#&[^RR./Z17?[Q#[NJ2#MJ4\]CM`1TL`&$84((0R[\.$: M'N52'N6\,.56?N58GN5:ON5KN6G:#4-^4#=<`QHG@S)D.;'L.;' MP`,),$`+T`7.$`LB5H,)T`7*4`O^.I``B#3GT8`,::X,:*X,9RA:$2$+NFP0 MOV`+N(`+M_#HDA[IDC[IE0[IEY[ICT[IEA[IG)[IM_#IFW[IHJ[IF%[IG%[J MFJ[JIV[JEWZ*BE,AY6!/"C*]90`FL:@!"%,-#L!$MJ&.%\%P-S[LQ/Z.!ED, MF=`*J"`*!L0XX],S+9`DQ)`)L3`*0^=;#0;L18@1"E0XARYQ#,Z0=NCMXTXM M09LK$3%S1MX""*X0W:=B8@`&5Q!59$`&C.#6Y2(&8C#O83`)YS`)A`<&C%#O MDE`+=_%_6G`%8&`&]4X&7(`$9M$*`3SO8N#O).3=_$[#8L`%4G`%CJ6M\1X& MC!`-DA#^!E=P!?-'!F)@!4\`NP)A#I`P!@D?!F(`3$$"\`DO\`0?FSL4ZSE2 MYIE04'UY`"MPZ.TN$$Q;$$MI!``0!-^0#=>)`!RW0!SZ`,6`L>,@#1@0`%H` MQL;0!`4@`]4`QBX0`$P`QELI#5H0!.G0#>90!0'@`4%I$,_%"`%P`6.YE$_@ MO0E`!AOAEE6P"<]E#MAK`*A0#D$)W"Y@((73#=/@`1:JEBE2#9!O%]E0#,`5 M`\EB[`[1#4J@`S]PDC/`+C\F:<@#!3-*$$H@`#@@$*J`=D5Y(0APK-^0`@&P M!1#A`QEB.Q?-&4DB!M^:$)N``&9G<5H`#:EP`0+@`VX2$63^8"=^ZBVY(PW& MD`[0H'`(@44'P+H,H?U6>R$!,&<@0^R3I.V#`O:7]0VH\``+4".,5@$A$1'E M(,;A8@[>,`8&P`&Y8QQ($`UX'&T`<2Y=F`(LS*5#F#"=P$D'.'A+>,58.FD_ M"CRX)#!,JX7I8"U8@`D:,1^2.BI$F=`K4 M-PI<>3U)8#F>`P^PJ-M6X.5TEPYTZ-812[&3R6P$8.&#I\!9"1@00TCL;[IB MTH;*;"P\7;1-*W?G__BP.C',)L,0"*AQU0K MH`+7TBEG@P+(Z*B_='08H(J3!*+$"+<*,.$@A:`Q`:)+"L@@N'2NN"LF,1`H M`#OJ$$A`185R0"6=5DI,R1P3&D,I#":X8PXR$,)+J)Q9LK+``@(@,,'Q9XYA0#BD!LP$H8 M8>'/0">!1`PF%A##G`P8\.X27!E`0A*.$#IE+P3+*<<<:*.=5EIHK:7VVFJW MU;;;;+_%-MQJL?U66PV!\J8:;\I)%]28JM%&VFRR24>;;*!-%S.$\F6WFFKF MG;><<\J99MUQLOD78&_,,4===K/1YIMJNM&FFOYVTQ!B:"M&>-YUSP$9%BQ2 KFO>;AP&&-]IZZ4VGY'Z_$5#=SV:FN6:;;\8Y9]+2844*?<<%%/#F@```.S\_ ` end GRAPHIC 4 g118002mm01i002.gif GRAPHIC begin 644 g118002mm01i002.gif M1TE&.#EA[P`T`/<````!+P`$,@`)-@`..@`3/@`60``;10`?2`$D3`4H3PHF M30DH3P8I4`LL4@XP5@\S6!`E31,M4QHN5!0Q5Q4U6A&$B04-7;D%7=D)8=T-=>DE>>UA7 M-:12:*)B=MP=,>P<+^8<,.L>,<9A<^1%5N5+6^UN>_!N?/QR?XERA\1SA/]T M@("%C9J:FH"/I(*3IX25J8>8JXF7JHN;K8^?L).>KY"?L96CM)FFMYVKNJ>& MEZ&?GJZ2HJ:CH*&NO:2QOZRWO::RP*JVPZZZQJ^[R+"[Q[*]R;;!S+G#SKG) MS[W&T+_(TL>9ILF;I\N;J-6BK=FDKM&KM>R$C^Z%D/>(DOV,EY-[BW]SAYM_CZ-[IZ?O&ROW( MS/_.T?_3U/K?XN+FZ^7I[>CK[^ON\>[Q\^_X]?K@X_OFZ/+S]O7W^/'Z]O?X M^?WS]/[^_@`````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`````````````````````"'Y!```````+`````#O`#0```C^`/WXZ=-G8$&! M`Q$J7,APX<&&"OD,BD6Q(D568A'3AQ"L4A]?,B'$DQ*)_5XS*C)8BLU*TJ46,'&YBDY M-[/&8A6GAE05,MB@HKCG446D$L$Z4'$IM:8 M*`3TR7R338T@*QP[9D&D1IM8CVKXX*'`KH$&32W*D0$;P6(9$S53JK!"#Z5' M;$)$^+.#P^F8;1I,D`+H>1P5#.+^^"%P6[,>XC7\&D`1A,>/'S*T[X@SMB(" M/Z4R:=K/O[___P`&"&`FIL21P6D_%,"``2O`)`4!!1C`!$FE-(```P5@=9U, ME-P%Q(:#&,#`@F;!]$H(&!R0`(8QR!0(!9I9E(D!3\"$A``%E+!A1:SL$,`, M<5D$!P$($!`'3)HP<&&&)'%2P@`$5#`110ADLN.55_IQX$V:);A@@ZQ5M(,! M"0QP!$6:D<+``1AB%226312`P`0C9:59(`8@`)I9;\;22@9R<)!G`@2P$29K M@,!X*`HFD!3C#P2H<.4K,0@0PE@QAAF'`04<&:-FFB"@(I-Q:69)`@GD62(" MF&6*Y:O^CFZV959>,ABK'`JF:I9F%:I(`%:N[@A+"&06<,>A)L828@)[QO0* M!93L0:2H#%A)4J(D63(`&C)IE1:"^N]%FFF)8(*V@K3(X,2D$1%:BZI(:Q_R`E:#]>%J.O';??JFW9,";I[ M.$4`(^`N$HXCK326FL$!0RPEB&A`XUHYW*R)%`"E6<7,TEN1QN;^4>P$/,1A M^Y4Q%+O\ANPZ7S=,D):/6=^3^AE+$BCPWRLT$RRMZ.QUR?-7V6(1![RY*Q!& M:\"H='>E%;PA%E`HW`$6\+Y\*2M/WX.)YP@6`:$E;0JL>1%)4+&U-16`2"J8 M@I4*B!@)IHI[KPJ5\Y06K.PM*(#^P+L9%*YWL\#1JF2VTDR09""B`1C!(J2P MX?2PE`D,C*1#OC)45KQ7-6>%SUQQL!A=2A2("ZEP\6YR5R/N!!=@!+$*P&""6H(Y`DLH`8H.$$*@70"\;2BF0-JI58L.".$ M##`PBQS-?@>[DA081I$3D$F!+B*3J#A7MA%F:@=R6M`)7O*BCQ%.:(IC%@%( M4(KK[,%BVZ,CTIC$NA-`B`*`L$_P=J0&Z0B@!#5@00>FH@(!1(`$._B83!R9 ME9XEX``58$(2EK`$)(C``!4@PLF@*,5,[H@$O].,%"S&OU@M*X0DJ0`I-5'" M"Q&@1G[^H(!,VD"!`J#.>?8LVNMP53X<8JF.!Y!!$[:9!!](4`5J>&,?L<2* M)+"@$YJH0"9*(0,D2/0Z1KQ)_@[0`36@`0UJ8,,=+F&:8$5Q@I'+RB,\0,!8 M!,U77I,)%ZW6.9Y2A*!#N\0C'$##6*!"#S_H)^K*-Z6LW%))!9ACLC)3TT-U M8DV@\4$;3KJ&-P2BEC!I)Y;\4`*]B&`/L`IILJP)RM.0P@&7,^=UD`"]3*'@ MD[.+R=2LZ8MV1 M9N(@``8(0(NO^JQ,:C6_FZB)33R,B2488`J2](!:>2?$9"+/F^A6:`<`LD5B M`$296((`3SS-*;9V``I\E#4$354Z;\&T?*_P>C!Y!2BQ3,9L M7@\"H0%M)B),3NRN"15PIU[,KP=CE^`#@0KSCGV*9I&F)6* MY?E3L?B!`(A0+LTT00&KTTH2(M2$R*TS:7)S584AA^%88UE!PZYRK$0<*S"W M52MOO=RQ8'**$^1(1APX=$7D(*(%01`F(6*`KIQ5Y\GJMK]O`H(!C+1`BEB" MTE'(``:V!%)TKQX9A%H((5B&#@,9&#"*(B@A"TO@3OA6\(*!""$E3@!['8`^E%,)42R.!MJG=O MZ%L?@A6$X#9.Z/WH1S`5$4A!6218@0IX;_PHPR0&"B#)#G#^SX<05,`'3#B" M"D*@!WQ=PJ$K8"X1.F``%OQ.OZM7P0A<7WOWQB#=))G\:=HP`,7I:0#EAR6= MAR;,5C8#5&4'F"\'6(".PFP)V(#7]BD/2(!FXX`,N&EHQ3J9@A1HT`:/H&^" M]@=M$$A[$'D0Z"H+J!7Z)SA\4`'^AP`AD!P;8CQ_4X,V>(,XF(,YN()9T0;3 M\C`$$(!94G,Z6(1&""O858,3R%D@F'_VAC,=%V.H\`JG$`>*\S1X,(6LL(4= M-TU$>(1@&(9B.(;V<0D[4@JB-P'0TPK$DBK@4@,5\`$K@("`4W.J<(>J,`JC M@(=XN(=\>(=Z^(=YZ(>""(B$6(C^>GB(?YB(A6B(C0B(CVB(@=B'BCB(D'B) MC\B(D;B)G/B'JX``9A@LCP`(@5"*@?`'@R`'*V(`*O`(;0!+%Q('@9`!0D,! M?&"*@>`''52',K$*7O"+P!B,PCB,Q%B,QGB,R)B,RKB,S-B,SOB,P]@%7X`` M@I`*GG"-IM$NJ>*-`F`$UE@*U^@)J2`'-0<+\!B/ M\CB/]%B/]GB/^)B/^KB/_-B/_OB/`&F/"*`(H@`*!OD)",DVC090XOB">J(D ML,0U7&,`12`*GV"0H/`)HE`''T"&'OF1(*F#"#`'B%`(AG"2AV`(%^"0HL*2 M+OF"*F+^`#20"(5P"#99"(@@!AT9DDC(DT<(@DUX+P@@!$I0E$:I!!/PDE>X ME*'#E(I3`E%PE$H0!37P;#YYE5.%E:\CDI40$R'PDG2AE"SI*Z9&$GSPA3;( M@*]0*D$R@3)2BKMX@:U06*XR85SB*G-)@'=)56;C>:=("7$A39;@!X]0'_\E ME$]`!V:PF&:@F!<`0D,CED[Y@JGR`G;`F(MI!SE@E44```Z#\P\1)/`"4,@PJG<`E. MP`"Z:2X]0``"4"-!4@HB``$;-P)HIADQ4'(_50`38C0!UB@5<0H>D(&Q<`HL M$`!U=8,(P`5A\`5"^@5@``8;()FP2)_^EZ0X$*1%6J1D8`4[*8981`&;AP:. M\2$6`04`8"@.^#\!\*#81_ M:P10+I`%C1)UX8AG<[&4?B$J>N$81W<#CK`(YFJNCG`%4QJ&GUIH M*QH+4Q`A/E`1K3`"!5`!^!=%F681).`891HKKSJOVIZ83(1CCIDQ+$KH:([RZ(.]'M60A(I5U&FI`)-P8`DB`6S48MO2Z!WMP!V9! M"826<+$`L;%0N7JRBS#!"B:`-PO^$B%+()*M`BN4 M@*T$8`%?ZX4SBP`-(`5H,`7HJP9,5`"V&PLVX!BY&Z<.L+M]ZZ^!&PNO&KP4 MT09RXC84\6J)FZM/NW`%$'-/Y+P9%+T>=%T680I$@"%DP@`#@$*("FP[P@I& M4`,\(`-1%I1QJX-S:Z4D`7@&T+[BXFP%5"&+T[1EY;LRH4YH>D8Z^R@;A[PR MX"H^4,`&X`<^8"W0BP#2BUJD$`A<2?-1C"FR?%[9LX_97"#6``$1!Y M6PQQRXJ_10L3&E<`,%;&AY*\PM$O+$9A6%6PG2`'>F`!!#``**`'3:&V#B(` M%-NQ@.R1`XB#FM&N(FPNB+QG!6!H2$*GY%:_?XLL<4!N@OO%CD(LCUP1QZNX M-PP3/9`G#1!Y/8`ZKQP+*G`73A"G*L!KFC$CFHLO8A64_9,L9TF&(1RJ=LL\ M<^''"1,!L1:T9:H9/K"&E`RK%L%XP]:F!\O,'T,*$?`;D6<)#3``7EHV(G`7 M#X<*#+`WKD()#:!PX)S''^D'\6N$C(<`^+I`:E"[),$&`#`PK@($`F!.+0RX MF7()!L#^+3`,JW8E`'9*$6YJ`&:X9-(7>TJ]U$S=U$ZMU"R``1X@AJVU!YP2`99`"F/1":B0!%`2`ZV3 M*:\(8JT@!0@@A*R@"9T0H00`!ZW3"9;`!A'0,7*,"D@`)3-P"IE`"7I0`A.` M>G)\"C,P``.0!$JW%9U`"2B@UA_S:A\%"`P`!&B6!&/S-J<0`0S@O/"Z`IOW M-SO``BNP`BP`VJ$]VJ%]VJB=VJ:MVJ#=VJ1-VJEML9WY`T1@`SL0GCX`%$E` M!#Y@`S:`FT0@49;@`S5P!$0@`T1@.Y9`VSO@VS]@W$3``RM'4`,Q`$%-$)R^ MC9M'<`1)@`:\`%L9C1'0!M$L`(D 38$ZG$-QML`+/O0-,T-E_$Q``.S\_ ` end GRAPHIC 5 g118002mm01i003.gif GRAPHIC begin 644 g118002mm01i003.gif M1TE&.#EA\`!(`/<``/X:!_\;"?XA#OXE$_XH%_XM'/XP'_XT(_XX)_X[*_T_ M,/9"-/1*//U",_U'./M*/.Y<3^Q?4_5/0?Q/0/531?162?1:3?Y21/Y62?Y: M3?)>4?Y>4>UA5>YE6NYI7O%B5O!E6?1H7?YC5OYE6?YJ7N=M8^QM8N=P9^=R M:>9X;^UQ9^IT:NEX;^5\=.E[?>!=_:">/Z!=_Z%>_Z(?]Z'@-Z+A-V/B-Z3C=>? MF]Z7D=V:E-N>F=JAG<^VM,VXM\Z\N]>EH=6JI]2MJMJEH=BII=FMJ=2QKM^Q MK=.UL]&YM]*\NMJTL=NZM]Z^O..'@.*+A.&/B.V+@^"2B^R2B^"6D.6;E>B; ME?Z-A/.6C_^0A_Z4C/^8C_6:DOZ6NJNVFH>.R MKN&TL."]NNFTL/"FH/ZGH/ZKI/ZOJ/.RK?ZRK/.VL?:YM/ZWL?Z\MOZ^N<[` MO]'`O][`ON'"O^C`O?'"OO["O<;&QL?+S,S%Q,S(Q\O,S,;/T,K/T,72T\77 MV,;:W,G4U;1S^W0SN74TN+>WN_4 MTNK=V_/*QO[&P?[)Q?[.RO[1S?+3T/+8UO[6TO[9UO[=VO[AWN3CX^3HZ.KE MY>OHY^SKZ^+O\.;X^>SR\^S[_/3EY/'N[?[DXO[HY_[LZ_[P[_3T]/#W^/3\ M_?[T\_[X]_[^_@`````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`````````````````````"'Y!```````+`````#P`$@```C^`,L('$BPH,&# M"!,J7,BPH<.'$"-*G$BQ8L("!S!FU)CQ0,>.!@QH%.D1@<:1(4EN/&#`8P&, M)SF>]+C2I4V0(5G>C.D29D^:+3_.-'DS),:606?6?"F4ILZF2WW69)DR)].D M4J\^5SLV[M^_`NVO_'IZ:N/',JX.?-JT\;7/C MNY]/5BY=\^7JHK$?%][WNEOMD2O^4\<-?GMQO^7/OY:;?GIWU+&3.]?-.7A[ MW`>BS__^?K/^_ILYMI]XCWD7'GD#]E5``A?`A]R#;@&U45\@.=42>Q#.5IU\ M=W$4U$WYT8=91C@@X\P#]4%WEVDBD`##BS#0@(%]&\#@(HPN9K!A@KXAX("- M-\((HP@8-,#29P5D(`LTT#@S00'W%+EEK*8H!Y MP)%5P`]@I@G-,\C,\D.(9@B9DT``E@`L,+ M+\#8:2XFVK"`(XZF,%P`#F M)U3L9@`-37ZQ""4Z[-HNF=+Q^F\CWGI1@@S*:&D*$?HB4$N6DRC21&E\6C0%4#3RP'_&-A=NSAU&S>3^U"`?T"4&TZXY MR2)S.^V7R6M>,@D6`OKIFMV5I+]JER2,WD*X;$=,,+;2G`NG;Z?T5:`WM#P3>S08$,# MBB)39(9XV#:3['AGA_I[)R5@I#YTT9EOWKGG%`,B-=6+-E!`'EJ*HH@E#(P( M=LVP@[]<`H<&08N6O"A2P6JZ,SE![X8ABDFTQR?5&/`Z!U2->A(8&Y&T!$H( M(.!=#B"^O2D"$CJX5@&RIC9%-*("2Q/*;5C7"9M]+P$B04!'[I+"C$A0+4S! M2`(\(A>4D*TXJSD4#GQ0JTHHH5W^_W16!0@WS04B<6,0D-C&Q1..`# M+62QA@L(C76NPT)D$%`#/LQ"%F_(P-(D8X,\(`(1>?#B(!L`!#X@X@TB*``: MWB!!OY4!$+1`Q!E"=:R[H`L'*"!&NM95K"!.P'M8Q($SP+0+0:9F%M!(AC.< MH8Q57L`!SGA&+7<)#5T@+Y:TA(8-#``Z-(`)&0S;@`+Q$CH[&4]4,D.4PR9A M`2!B@&%:<@8.+#<;L%T"$C=#RP$><#\PE8&;0[N`Z;34RI&9"YM9^I(L%F6: M`I``&C`A:Y=P$`7N9=3'(&+E9I)V1@P",<1%0@R**' M56I)%VDH@*[0@$\F'>,"!2!`&9@TBS4@(G`7&(`&&C>T"A:/:L1$P`4L"HUE MH*P1%#"-`3+`4%UTE$DXT-[S\CB;!W1T%X>:UCEGXX">Y>(-7VKH!0CXI63D MX0UI0\0`&F`!,]7`8+G`DIV<08(74D:'*(#$+4;9M>WYSWN2(9J=:/&``\"A M8'OC0@(J%KA;"`$,8!"""&AJC"-P`0Q*"-D#5LD,)1#A"&#`$A\(D``CI")+ M;#@!%A@0'/-%S9F*F(0.]DF`-&CI=I,0A`-,TP"&':.L.QC^!J*4P-E?KDEL MC$/+_911@P*L`!A:FH($)+-!)N$"`16`@FR9Y(HAE*4`(W7&"`;0`48P@TG% M.($2D#"F"V`)%P\E`UZ+5P12E<>?DKA!IY@DBB:T"@&[@\8#-K<`/MW/EPA0 M0B0($3A3&"$!!$@CDWH!"4E``@G%M5,O'"&)25B!!>9JF1T440E(H*))#DC` M%4HAA#TPB1246,1J64@\XZEPIM)D!"2<4*P"F-89(AB`#E;UTV`PH7`(>-0S M)@&)*YAII-"@@0!0$&)X"F,1%$B216G``4I08@H6788DE(`6AN5!`#(HQ15: M@*5A4$(28/"(^)#A``*((1)8H&G^*IX@L;>@M105,&:6*,>%,6&NH)Q#X5>A M\8,!B*$47C@`\7X!,@)8K(RBW16SRDB)(T#);FC`AH[.(`.BA%"P9P M@6<\8PN*$$3A:NC2J6%0`!>0G"@:P0A*M)4L#\#2'P9P`DD(-`AWFH03XNI- M1>2VM="8!0$^0`G&[;E)E+#"`;;%)!D(@A(_7.?`:)[$U,+I\\02D^D("?0N-VP\7P6R"!+0",(E24N@<(0)/`*V3O38 M?'NVP0&P`(DD/Z!E[(U$"4S+)$*X_`,$J#23?*X$`NSY#![0M`$08.T_M*`4 M8!C`NIWA``I00J`%X%B62@C"]51*,O$N!0@&`&2#-5J%!/7>`1R`)404``J4 M4)H!%CUU1X1,ZF$[(PH1WPG4[35J02#`%+XE5C,X8M?F,^T%BC")$ZK%`"Y= M4^"85`LW,`)EE/!`*2NMC`3H8!0N(("5?LH+1TA!A3IVV+<*D,9G.$#>75@0 M`N!9>R>LVTZ>:(0E)!#@M;_.`$">A1$JP2ZV.`,1"ZC7`1C^AHL")"$2'_!( M!G`.B2YX+3`ZE'<'QK1.:.1/`P6([_\:X8"T,PD/%J@$%9[8`,)#0Q2.,`4$ M<`99DC^W%W,%J`@'V`#XE`$)H`A@D`"=\C-L-D,6B``D[MU>T0`L$8`5%@`%,$@@4,`F#\``.T``\ ME8!6H!GI5PH=H$)J9S"?\`3Q]S:;4V8$V"2K1$MPJ"6NH`B+D`#6QB0MF&$) M!@W&4',,D(:Z@``6D'H&@"Y,,@S^EE!?5K(&6]@$M>5VH#=GI\`+6@(+'N1@ MZS=0!O.&RB!+*LM1I">5IM%1+@;,,;,0">8`,9K`(*,,`!/!9 MRL-J"2`#B)(*0K!/!U`#06!N1:!VL[0FLE1+^.-!.=5)DA&&U7<`B%<\ZS)^ MW4-_S50!&E3 MD]`%\3@(D@`%(S"*T,,(#4"%E?B'7<(2*$`$;2B0HK>-O\!&U5<9@:0F*$)@6V#..I)3*:']@X@PV$(\`)G6(P)HU MUYWYZ)H@.(*3$7>9F!J+E3Z=H(:-0$36\PH?@P(.\``46J$3R@`/8"34R(?K MLP`S$P2=L@RAQD.X8``=$`ENE!H38&_&)0%FM18D!PRCTP(;"@U;$S0P1(3' MT`21<`0-4*$4BJ%!&BH]UPATV8;),`B3H`0.(*1`^@`,@*&IP4')@`,!0(30 MPSY[)6=@8@:B@CBWP$8[\*-".J%`RA?:X8PMQJ4UY0EO=0E=8HA\8P(0=$"I ML4P)@$W/``F*P`//D`P*L$Z3D`C^K``-;V!NOL,G%P!/]V@"+UHJRUD\C)!H MR3,)`@5#Z+,F*E8$PG>G">1QSH<%!\!TT/!-/U1`GJI`!B!@NK".+>`+SF<) M*]DN#2`Y^Z@Y&GD`IK,,K<8"E01# MT!D*B[`*T``(`H`^2I@(RP`--1"%4P!$#;`DTV(GIW`\P3I#I38Z57-H3%)[ M.[<7Q35UD'"J>R1.N0<)HEIWR],\KW$9!W`J6W(64Q`)^P@-H>!!HU8`-6"8 MS8`%2:9CK6:NTP,9A_(#ZD=,:'$F:K)O1K*8I4HZSK$!=C&5"0A<3RD']]@( M&-8`&&3^.7!R`!$U.;QZ?F01H^J:'V#S##`)0Z:EA+X9'Q@P:L_3".4)+W:2 M/TOP&A?0('+%)#"P`%A0"D?@85.W/G5U4!E@B%ER"C?C4O("!O&1`1G&-#(( M#3B@?N[DL5DB`KU3?Y7FLTD0&PV@#$"0.C(U+(*HQ.:;Q&CDVJNSP,- ME>"[9-%^GO`$DD%$WX@!!*`#85?%KV,DR2,*28L8B@D-TQ60IL8%)A%1);0( M"C`#?"9IS_L'!*<(6K!>S]!H?C-#38P,H*,$+(!.Y_$U4`#\`P;T``%*"E9#$!-+4,32"X'E!O_[((8Z`(R\@6A_(`7#!:"&I1TCH) M?+P6[+@W-SLTQ@L,CN`!EZ&\M?()'$``4))&M9`:2[`"FBN71OK#=;B"+Q*``U@/0:;"*=P`5]UG%9P%N8C9\,06E`0C39%B_L$ M2WQ@1(*`PN?J%@X'#650`H#\%@-WHCGU``VN`3\Z0`0.`!,HV&\7) M"XM@!2*VT.YG1LY+%H?B@2Q&%EC<)*`V"2_PH@@PBL"@D#"2F0`&HK"@MZ`9(\ M`E30PG(6II3P!)*L)8=0`VC0,R0@8X)0&J;X!DZ=D@H]DB5D":U2K)[")'P0 M`"!`"3M0+!1=M9,0MP6`:U/W,6'61(>B#''0!/6%.8C`!93^H`BH?!C#-V?D MD['&ZPR54`(8.YJY?6D/8`E2$,L*V7%[J";)0!96@`5I\PRG8`@,$SC1`@T, MP&RRT`3$4G_2#`U!L`24(`7*ZBEVHE45H'W3@=$Z.@:1T`'@K!;85-MM0;)I M(BTB<`(H,VHHI'8VU6HKD!_4:%,NE]!)]0R5X`$#`(U,(@(M(`F+\(C.$5(C M_7^0D`/">P`8"0V:8#Y=@F(5SM05L`228`(`X-"`+H[0#/+EW=&9NXT3[M6D(#5M--[=A0YK-7JC3J1&L) M#S)&"8R^`Z']/)OYA-G;`$3;"M-55"BG`*O73IR3`"`C!I M4."O;(K^AR%X>FU''[?A`$N;`3%P`UOP"9/P"6*@`=X8(2(P"P_0!(G(/R3P M!\O0#,"P/*>WF4)3`&>`"PP!96@]I0P"#K050=P`6]0 M#,U@#'-X>I6`!)(Q]B$0!I.0]I_0!""`+S/D`&F@"T+O"C77")&P:WV-!K:` M"HS@09*@!6]P!H-`AY20!5ZT`:Y`#,L`#*P@`@C0`@>,U`:P`7Q@#$(O"K)H M"9+PVZ6Q3U1P!4VP!,`O"()0WKO!$BO0>;DS;((`"?/2+03^JM`F4`G_+$X6 M(`FR;29[E0-+8`2-X`@>1`F1T`7VH4()H`1-T`17L`16<`5,(/P.ZQT%4`)C M;05+@`6-H`0'U0!/``F.P.>--AL`<>"`$4%+K%RQTJ01D@0)&B`HD$`))$B4 M)DU2\K!A`@0$&E")-(F2E`8%".BH-.E)`@(-ER2Q,LE1HTF2%FDXL+$A1`I6 M*(J$I`/!QJ$ZC1XUVD"I4@<.%R`]VJ(!U`,-7(Q1TJ5"3J@[&11!BF#!$8U( M*S`P0.&J$S`XNR:=NE2IP[=RCPXU(48)F`X(BFZ4.Y>N3K\>P#@YXL$OU!(M M/G"_'CRY_?KUV<.S+^\>_GSZ]>?+!X_?/NW3B_>__V\X\O0S M33X"Z]/O0`$#O(\^!0?,#<$(&A1#/-%8E4 M4TP5`_1*,DHWG9103O02G/)"X0R$<\