XML 31 R21.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Supplemental Condensed Consolidating Financial Information
6 Months Ended
Jun. 30, 2011
Supplemental Condensed Consolidating Financial Information  
Supplemental Condensed Consolidating Financial Information

NOTE 16 − SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION

 

The Partnership's 8.75% Senior Notes and revolving credit facility are guaranteed by its wholly-owned subsidiaries.  The guarantees are full, unconditional, joint and several.  The Partnership's consolidated financial statements as of June 30, 2011 and December 31, 2010 and for the three and six months ended June 30, 2011 and 2010 include the financial statements of Atlas Pipeline Mid-Continent WestOk, LLC ("Chaney Dell LLC") and Atlas Pipeline Mid-Continent WestTex, LLC ("Midkiff/Benedum LLC"), entities in which the Partnership has 95% interests.  Under the terms of the 8.75% Senior Notes and the revolving credit facility, Chaney Dell LLC and Midkiff/Benedum LLC are non-guarantor subsidiaries as they are not wholly-owned by the Partnership.  The following supplemental condensed consolidating financial information reflects the Partnership's stand-alone accounts, the combined accounts of the guarantor subsidiaries, the combined accounts of the non-guarantor subsidiaries, the consolidating adjustments and eliminations and the Partnership's consolidated accounts as of June 30, 2011 and December 31, 2010 and for the three and six months ended June 30, 2011 and 2010.  For the purpose of the following financial information, the Partnership's investments in its subsidiaries and the guarantor subsidiaries' investments in their subsidiaries are presented in accordance with the equity method of accounting (in thousands):


 

 

Balance Sheets

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

June 30, 2011

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

$

166

 

$

 

$

 

$

166

Accounts receivable − affiliates

 

153,327

 

 

64,000

 

 

 

 

(217,327)

 

 

Other current assets

 

477

 

 

38,826

 

 

101,362

 

 

(1,027)

 

 

139,638

Total current assets

 

153,804

 

 

102,992

 

 

101,362

 

 

(218,354)

 

 

139,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 

259,154

 

 

1,153,950

 

 

 

 

1,413,104

Intangible assets, net

 

 

 

 

 

114,827

 

 

 

 

114,827

Investment in joint venture

 

 

 

85,687

 

 

 

 

 

 

85,687

Notes receivable

 

 

 

 

 

1,852,928

 

 

(1,852,928)

 

 

Equity investments

 

1,430,727

 

 

2,026,335

 

 

 

 

(3,457,062)

 

 

Other assets, net

 

19,095

 

 

6,190

 

 

558

 

 

 

 

25,843

Total assets

$

1,603,626

 

$

2,480,358

 

$

3,223,625

 

$

(5,528,344)

 

$

1,779,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable – affiliates

$

 

$

 

$

219,645

 

$

(217,327)

 

$

2,318

Current portion of derivative liability

 

 

 

6,404

 

 

 

 

 

 

6,404

Other current liabilities

 

916

 

 

48,126

 

 

117,289

 

 

 

 

166,331

Total current liabilities

 

916

 

 

54,530

 

 

336,934

 

 

(217,327)

 

 

175,053

Long-term derivative liability

 

 

 

976

 

 

 

 

 

 

976

Long-term debt, less current portion

 

358,322

 

 

 

 

422

 

 

 

 

358,744

Other long-term liability

 

69

 

 

104

 

 

 

 

 

 

173

Equity

 

1,244,319

 

 

2,424,748

 

 

2,886,269

 

 

(5,311,017)

 

 

1,244,319

Total liabilities and equity

$

1,603,626

 

$

2,480,358

 

$

3,223,625

 

$

(5,528,344)

 

$

1,779,265

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 

$

164

 

$

 

$

 

$

164

Accounts receivable − affiliates

 

1,329,448

 

 

 

 

 

 

(1,329,448)

 

 

Other current assets

 

202

 

 

25,488

 

 

89,187

 

 

 

 

114,877

Total current assets

 

1,329,650

 

 

25,652

 

 

89,187

 

 

(1,329,448)

 

 

115,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

 

243,092

 

 

1,097,910

 

 

 

 

1,341,002

Intangible assets, net

 

 

 

 

 

126,379

 

 

 

 

126,379

Investment in joint venture

 

 

 

153,358

 

 

 

 

 

 

153,358

Notes receivable

 

 

 

 

 

1,852,928

 

 

(1,852,928)

 

 

Equity investments

 

252,725

 

 

(633,455)

 

 

 

 

380,730

 

 

Other assets, net

 

26,605

 

 

1,775

 

 

688

 

 

 

 

29,068

Total assets

$

1,608,980

 

$

(209,578)

 

$

3,167,092

 

$

(2,801,646)

 

$

1,764,848

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable – affiliates

$

 

$

1,173,729

 

$

167,999

 

$

(1,329,448)

 

$

12,280

Current portion of derivative liability

 

 

 

4,564

 

 

 

 

 

 

4,564

Other current liabilities

 

2,102

 

 

47,162

 

 

85,498

 

 

 

 

134,762

Total current liabilities

 

2,102

 

 

1,225,455

 

 

253,497

 

 

(1,329,448)

 

 

151,606

Long-term derivative liability

 

 

 

5,608

 

 

 

 

 

 

5,608

Long-term debt, less current portion

 

565,231

 

 

 

 

533

 

 

 

 

565,764

Other long-term liability

 

 

 

223

 

 

 

 

 

 

223

Equity

 

1,041,647

 

 

(1,440,864)

 

 

2,913,062

 

 

(1,472,198)

 

 

1,041,647

Total liabilities and equity

$

1,608,980

 

$

(209,578)

 

$

3,167,092

 

$

(2,801,646)

 

$

1,764,848

 


 

 

Statements of Operations

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

Three Months Ended June 30, 2011

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue and other income (loss), net

$

 

$

74,135

 

$

276,050

 

$

 

$

350,185

Total costs and expenses

 

(4,710)

 

 

(75,434)

 

 

(242,062)

 

 

 

 

(322,206)

Equity income

 

32,443

 

 

34,749

 

 

 

 

(66,505)

 

 

687

Loss on asset sales and other

 

 

 

(273)

 

 

 

 

 

 

(273)

Loss on early extinguishment of debt

 

(19,574)

 

 

 

 

 

 

 

 

(19,574)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

8,159

 

$

33,177

 

$

33,988

 

$

(66,505)

 

$

8,819

 

Three Months Ended June 30, 2010(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total  revenue and other income (loss),net

$

 

$

39,948

 

$

176,279

 

$

 

$

216,227

Total costs and expenses

 

4,755

 

 

(76,694)

 

 

(152,501)

 

 

 

 

(224,440)

Equity income

 

(4,840)

 

 

24,243

 

 

 

 

(18,515)

 

 

888

Income (loss) from continuing operations

 

(85)

 

 

(12,503)

 

 

23,778

 

 

(18,515)

 

 

(7,325)

Income from discontinued operations

 

 

 

7,976

 

 

 

 

 

 

7,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

(85)

 

$

(4,527)

 

$

23,778

 

$

(18,515)

 

$

651

 

Six Months Ended June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue and other income (loss), net

$

 

$

107,180

 

$

499,868

 

$

 

$

607,048

Total costs and expenses

 

(15,804)

 

 

(140,338)

 

 

(437,681)

 

 

 

 

(593,823)

Equity income

 

284,115

 

 

62,897

 

 

 

 

(345,863)

 

 

1,149

Gain on asset sales and other

 

 

 

255,674

 

 

 

 

 

 

255,674

Loss on early extinguishment of debt

 

(19,574)

 

 

 

 

 

 

 

 

(19,574)

Income (loss) from continuing operations

 

248,737

 

 

285,413

 

 

62,187

 

 

(345,863)

 

 

250,474

Loss from discontinued operations

 

 

 

(81)

 

 

 

 

 

 

(81)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

248,737

 

$

285,332

 

$

62,187

 

$

(345,863)

 

$

250,393

 

Six Months Ended June 30, 2010(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue and other income (loss), net

$

 

$

86,554

 

$

369,826

 

$

 

$

456,380

Total costs and expenses

 

(21,904)

 

 

 (133,321)

 

 

(315,733)

 

 

 

 

(470,958)

Equity income

 

22,479

 

 

55,471

 

 

 

 

(75,600)

 

 

2,350

Income (loss) from continuing operations

 

575

 

 

8,704

 

 

54,093

 

 

(75,600)

 

 

(12,228)

Income from discontinued operations

 

 

 

14,757

 

 

 

 

 

 

14,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

575

 

$

23,461

 

$

54,093

 

$

(75,600)

 

$

2,529

 

Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating activities

$

(22,914)

 

$

25,345

 

$

110,425

 

$

(60,946)

 

$

51,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing investing activities

 

297,280

 

 

277,260

 

 

(72,987)

 

 

(278,910)

 

 

222,643

Discontinued investing activities

 

 

 

(81)

 

 

 

 

 

 

(81)

Total investing activities

 

297,280

 

 

277,179

 

 

(72,987)

 

 

(278,910)

 

 

222,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financing  activities

 

(274,366)

 

 

(302,522)

 

 

(37,438)

 

 

339,856

 

 

(274,470)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

 

2

 

 

 

 

 

 

2

Cash and cash equivalents, beginning of period

 

 

 

164

 

 

 

 

 

 

164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

$

 

$

166

 

$

 

$

 

$

166

 


 

 

Statements of Cash Flows

 

 

Guarantor

 

Non-Guarantor

 

Consolidating

 

 

Six Months Ended June 30, 2010(1)

Parent

 

Subsidiaries

 

Subsidiaries

 

Adjustments

 

Consolidated

Net cash provided by (used in):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operating activities

$

41,497

 

$

(6,490)

 

$

124,374

 

$

(106,637)

 

$

52,744

Discontinued operating activities

 

 

 

4,382

 

 

 

 

 

 

4,382

Total operating activities

 

41,497

 

 

(2,108)

 

 

124,374

 

 

(106,637)

 

 

57,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing investing activities

 

(13,157)

 

 

649,481

 

 

(16,116)

 

 

(645,203)

 

 

(24,995)

Discontinued investing activities

 

 

 

(4,382)

 

 

 

 

 

 

(4,382)

Total investing activities

 

(13,157)

 

 

645,099

 

 

(16,116)

 

 

(645,203)

 

 

(29,377)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total financing  activities

 

(28,340)

 

 

(643,852)

 

 

(108,258)

 

 

751,840

 

 

(28,610)

Net change in cash and cash equivalents

 

 

 

(861)

 

 

 

 

 

 

(861)

Cash and cash equivalents, beginning of period

 

 

 

1,021

 

 

 

 

 

 

1,021

Cash and cash equivalents, end of period

$

 

$

160

 

$

 

$

 

$

160

 

 

 

 

 

(1)   Restated to reflect amounts reclassified to discontinued operations due to the sale of Elk City (see Note 4).