0001104659-13-061290.txt : 20130808 0001104659-13-061290.hdr.sgml : 20130808 20130808070655 ACCESSION NUMBER: 0001104659-13-061290 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20130807 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130808 DATE AS OF CHANGE: 20130808 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MARKWEST ENERGY PARTNERS L P CENTRAL INDEX KEY: 0001166036 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 270005456 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31239 FILM NUMBER: 131019875 BUSINESS ADDRESS: STREET 1: 1515 ARAPAHOE STREET STREET 2: TOWER 1, SUITE 1600 CITY: DENVER STATE: CO ZIP: 80202 BUSINESS PHONE: 303-925-9200 MAIL ADDRESS: STREET 1: 1515 ARAPAHOE STREET STREET 2: TOWER 1, SUITE 1600 CITY: DENVER STATE: CO ZIP: 80202 8-K 1 a13-18191_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): August 7, 2013

 

MARKWEST ENERGY PARTNERS, L.P.

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of

incorporation or organization)

 

001-31239

(Commission File Number)

 

27-0005456

(I.R.S. Employer

Identification Number)

 

1515 Arapahoe Street, Tower 1, Suite 1600, Denver CO 80202

(Address of principal executive offices)

 

Registrant’s telephone number, including area code: 303-925-9200

 

Not Applicable.

(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 (see General Instruction A.2. below):

 

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 2.02. Results of Operations and Financial Condition

 

On August 7, 2013, MarkWest Energy Partners, L.P. (the “Partnership”) announced its consolidated financial results for the three and six months ended June 30, 2013.  A copy of the Partnership’s earnings release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

The earnings release furnished with this Current Report on Form 8-K utilizes the Non-GAAP financial measures of Distributable Cash Flow (“DCF”), Adjusted EBITDA, and Operating Income before Items Not Allocated to Segments.  In general, we define DCF as net income (loss) adjusted for (i) depreciation, amortization, impairment, and other non-cash expense; (ii) amortization of deferred financing costs and discount; (iii) loss on redemption of debt net of current tax benefit; (iv) non-cash (earnings) loss from unconsolidated affiliates; (v) distributions from (contributions to) unconsolidated affiliates (net of affiliate growth capital expenditures); (vi) non-cash compensation expense; (vii) non-cash derivative activity; (viii) losses (gains) on the disposal of property, plant, and equipment (PP&E) and unconsolidated affiliates; (ix) provision for deferred income taxes; (x) cash adjustments for non-controlling interest in consolidated subsidiaries; (xi) revenue deferral adjustment; (xii) losses (gains) relating to other miscellaneous non-cash amounts affecting net income for the period; and (xiii) maintenance capital expenditures net of joint venture partner contributions. We define Adjusted EBITDA as net income (loss) adjusted for (i) depreciation, amortization, impairment, and other non-cash expense; (ii) interest expense; (iii) amortization of deferred financing costs; (iv) loss on redemption of debt; (v) losses (gains) on the disposal of PP&E and unconsolidated affiliates; (vi) non-cash derivative activity; (vii) non-cash compensation expense; (viii) provision for income taxes; (ix) adjustments for cash flow from unconsolidated affiliates; (x) adjustment related to non-guarantor, consolidated subsidiaries; and (xi) losses (gains) relating to other miscellaneous non-cash amounts affecting net income for the period. We generally define Operating Income before Items Not Allocated to Segments as (i) revenue, excluding derivative gains and losses and adjusted for certain revenue deferral adjustments less; (ii) purchased product costs, excluding derivative gains and losses less; (iii) facility expenses, adjusted for certain non-cash items not allocated to segments and certain interest payments allocable to the segments less; ( iv) the portion allocable to non-controlling interests.

 

DCF is a financial performance measure used by management as a key component in the determination of cash distributions paid to unitholders.  We believe distributable cash flow is an important financial measure for unitholders as an indicator of cash return on investment and to evaluate whether the Partnership is generating sufficient cash flow to support quarterly distributions.  In addition, DCF is commonly used by the investment community because the market value of publicly traded partnerships is based, in part, on distributable cash flow and cash distributions paid to unitholders.

 

Adjusted EBITDA is a financial performance measure used by management, industry analysts, investors, lenders, and rating agencies to assess the financial performance and operating results of the Partnership’s ongoing business operations.  Additionally, we believe Adjusted EBITDA provides useful information to investors for trending, analyzing, and benchmarking our operating results from period to period as compared to other companies that may have different financing and capital structures.

 

Operating Income before Items Not Allocable to Segments is a financial performance measure used by management to evaluate the performance of the operating segments in order to make decisions and allocate resources.

 

Cautionary Statements

 

This filing includes “forward-looking statements.”  All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements.  Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties.  Although we believe that the expectations reflected in the forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct.  The forward-looking statements involve risks and uncertainties that affect our operations, financial performance, and other factors as discussed in our filings with the Securities and Exchange Commission.  Among the factors that could cause results to differ materially are those risks discussed in the periodic reports we file with the SEC, including our Annual Report on Form 10-K for the year ended December

 

2



 

31, 2012 and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2013.  You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors.”  We do not undertake any duty to update any forward-looking statement except as required by law.

 

3



 

ITEM 9.01.  Financial Statements and Exhibits.

 

(d)   Exhibits.

 

Exhibit No.

 

Description of Exhibit

99.1

 

Press release dated August 7, 2013, reporting 2013 2nd quarter financial results.

 

4



 

SIGNATURE

 

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

 

 

MARKWEST ENERGY PARTNERS, L.P.

 

(Registrant)

 

 

 

By:

MarkWest Energy GP, L.L.C.,

 

 

Its General Partner

 

 

 

Date: August 7, 2013

By:

/s/ NANCY K. BUESE

 

 

Nancy K. Buese
Senior Vice President and Chief Financial Officer

 

5


 

EX-99.1 2 a13-18191_1ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

 

MarkWest Energy Partners, L.P.

 

Contact:

 

Frank Semple, Chairman, President & CEO

1515 Arapahoe Street

 

 

 

Nancy Buese, Executive VP and CFO

Tower 1, Suite 1600

 

 

 

Josh Hallenbeck, VP of Finance & Treasurer

Denver, Colorado 80202

 

Phone:

 

(866) 858-0482

 

 

E-mail:

 

investorrelations@markwest.com

 

MarkWest Energy Partners Reports Record Second Quarter Results and Announces Plans to form a Joint Venture with Kinder Morgan to Support Northern Ohio Rich-Gas Development and NGL Pipeline to Gulf Coast

 

·      MarkWest Utica EMG announced plans to form a Joint Venture with Kinder Morgan to support northern Ohio rich-gas processing, an NGL pipeline to the Gulf Coast, and additional Gulf Coast fractionation facilities.

·      Placed into service three processing facilities with combined capacity of 525 MMcf/d.

·      Commenced operations of the first large-scale de-ethanization facility in the Northeast, which is producing purity ethane for delivery initially to Mariner West and ultimately to all planned ethane projects including ATEX and Mariner East.

·      Announced expansion of Mobley processing complex by 200 MMcf/d to support EQT and other producers, bringing total expected capacity in the Marcellus Shale to nearly 3.6 billion cubic feet per day.

·      Executed agreements with Antero Resources to expand the Seneca processing complex by 200 MMcf/d, bringing total capacity in the Utica Shale to over 900 MMcf/d by the third quarter of 2014.

·      Announced four additional fractionation projects, which will increase total fractionation capacity in the Marcellus and Utica Shales by 96,000 to 332,000 barrels per day by the first quarter of 2015.

·      The Partnership has 23 major processing and fractionation currently under construction.

·      Fee-based net operating margin increased from 50 percent to 61 percent when compared to the second quarter of 2012.

 

DENVER—August 7, 2013—MarkWest Energy Partners, L.P. (NYSE: MWE) (the Partnership) today reported record quarterly cash available for distribution to common unitholders, or distributable cash flow (DCF), of $128.4 million for the three months ended June 30, 2013, and $238.2 million for the six months ended June 30, 2013.  DCF for the three months ended June 30, 2013 represents 108 percent coverage of the second quarter distribution of $118.4 million or $0.84 per common unit, which will be paid to unitholders on August 14, 2013. The second quarter 2013 distribution represents an increase of $0.01 per common unit or 1.2 percent over the first quarter 2013 distribution and an increase of $0.04 per common unit or 5.0 percent compared to the second quarter 2012 distribution.  As a Master Limited Partnership, cash distributions to common unitholders are largely determined based on DCF.  A reconciliation of DCF to net income, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

The Partnership reported Adjusted EBITDA for the three and six months ended June 30, 2013, of $156.1 million and $296.5 million, respectively, as compared to $121.9 million and $275.0 million for the three and six months ended June 30, 2012.  The Partnership believes the presentation of Adjusted EBITDA provides useful information because it is commonly used by investors in Master

 

1



 

Limited Partnerships to assess financial performance and operating results of ongoing business operations.  A reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

The Partnership reported income before provision for income tax for the three and six months ended June 30, 2013, of $101.8 million and $87.2 million, respectively.  Income before provision for income tax includes non-cash gains associated with the change in fair value of derivative instruments of $37.3 million and $46.3 million for the three and six months ended June 30, 2013, a gain of $38.2 million related to the divestiture of gathering assets in the Marcellus Shale for the three months ended June 30, 2013 and a loss associated with the redemption of debt of $38.5 million for the six months ended June 30, 2013.  Excluding these items, income before provision for income tax for the three and six months ended June 30, 2013 would have been $26.3 million and $41.2 million, respectively.

 

“Our full-service midstream model and commitment to delivering exceptional customer service continues to deliver record volumes and financial performance,” said Frank Semple, Chairman, President and Chief Executive Officer. “We are excited to announce new strategic opportunities and growth projects throughout our core operating areas, which continue to support the ongoing success of our producer customers.”

 

BUSINESS HIGHLIGHTS

 

Liberty:

 

·      In May 2013, the Partnership commenced operations of Majorsville III, a 200 million cubic feet per day (MMcf/d) processing facility in Marshall County, West Virginia.  Majorsville III is supported by long-term, fee-based agreements with Consol Energy, Inc. (NYSE: CNX) (CNX) and Noble Energy, Inc. (NYSE: NBL).  The facility will also provide additional processing capacity to Range Resources Corporation (NYSE: RRC) (Range), Chesapeake Energy Corporation (NYSE: CHK) (Chesapeake) and other producers prior to the completion of subsequent facilities.  The total processing capacity of the Majorsville complex has increased to 470 MMcf/d.

 

·      In May 2013, the Partnership commenced operations of Sherwood II, a 200 MMcf/d processing facility in Doddridge County, West Virginia.  Sherwood II is supported by long-term, fee-based agreements with Antero Resources (Antero).  The total processing capacity at the Sherwood complex has increased to 400 MMcf/d.

 

·      In June 2013, the Partnership closed on the sale of a non-strategic, high-pressure gas gathering system in Doddridge County, West Virginia to Summit Midstream Partners, LP (NYSE: SMLP) for $207.9 million in cash, net of fees.  Rich-gas gathered by this system is supported by a long-term, fee-based contract with an affiliate of Antero, and is dedicated to the Partnership for processing at the Sherwood complex.

 

·      In July 2013, the Partnership commenced operations of the Houston De-ethanizer, a 38,000 barrel per day (Bbl/d) fractionator that is producing purity ethane from Marcellus rich-gas production. The Houston De-ethanizer will initially support Mariner West, a joint project with Sunoco Logistics Partners, L.P. (NYSE: SXL) and in the future will support all the planned ethane takeaway pipeline projects.

 

·      Today, the Partnership is announcing an expansion of the Mobley Complex in Wetzel County, West Virginia to support EQT Corporation (EQT) and other producers’ rich-gas development.  EQT has requested 145 MMcf/d of additional priority capacity at the Mobley complex.  To

 

2



 

support the increase in priority capacity, MarkWest will construct Mobley IV, a new 200 MMcf/d processing facility that is scheduled to begin operations by the first quarter of 2015.  Upon completion of this facility, Mobley’s processing capacity will be 720 MMcf/d.

 

·      The Partnership is also announcing the development of additional fractionation facilities to support producers’ growing rich-gas production in the Marcellus Shale. By the first quarter of 2014, the Partnership will install de-ethanization and de-propanization units totaling 20,000 Bbl/d of capacity at the Keystone complex in Butler County, Pennsylvania. In addition, the Partnership will install a 38,000 Bbl/d de-ethanization facility at the Sherwood complex in Doddridge County, West Virginia, which is expected to be operational during the first quarter of 2015.

 

Utica:

 

·      In May 2013, MarkWest Utica EMG executed definitive agreements with CNX and two additional producers to provide processing, fractionation, and marketing services in the Utica Shale.

 

·      In May 2013, MarkWest Utica EMG commenced operations of Cadiz I, a 125 MMcf/d cryogenic processing facility in Harrison County, Ohio.  Cadiz I is supported by fee-based agreements with Gulfport Energy Corporation (NASDAQ: GPOR), Antero and other producers.

 

·      In June 2013, MarkWest Utica EMG executed definitive agreements with Antero for the development of Seneca III, a 200 MMcf/d processing facility in Noble County, Ohio. Seneca III is scheduled to be operational during the second quarter of 2014 and will support rich-gas production from Antero and other producers in the southern core area of the Utica Shale.

 

·      Today, MarkWest Utica EMG is announcing installation of a 38,000 Bbl/d de-ethanization facility at the Seneca complex, which is expected to be operational as soon as the fourth quarter of 2014.

 

·      Today, MarkWest Utica EMG announced plans to form a Joint Venture (JV) with Kinder Morgan Energy Partners, LP (NYSE: KMP) (Kinder Morgan) to pursue three critical new projects to support producers in the Utica and Marcellus Shales:

 

·      Under the first joint project, Kinder Morgan and MarkWest Utica EMG would develop a processing complex to be constructed on Kinder Morgan’s existing 220-acre site in Tuscarawas County, Ohio (JV processing complex) with an initial processing capacity of 200 MMcf/d, expandable to 400 MMcf/d of processing capacity. In addition, Kinder Morgan would convert a 65-mile segment of its existing 26-inch Tennessee Gas Pipeline into rich-gas gathering service.  MarkWest Utica EMG would also construct additional rich-gas and NGL pipelines to connect the complex with its large-scale full-service midstream infrastructure.  This project would serve new customers in Carroll, Columbiana, Mahoning and Trumbull counties in northern Ohio.  The JV would own the processing complex on a 50-50 basis.

 

·      The second joint project with Kinder Morgan would involve the development of a 200,000 Bbl/d C2+ NGL pipeline originating at the JV processing complex to Gulf Coast fractionation facilities. This would be accomplished through the conversion of over 900 miles of existing Kinder Morgan pipeline assets and the construction of approximately 200 miles of additional pipeline to connect to Gulf Coast liquids and fractionation infrastructure.  The NGL pipeline would be expandable to 400,000 Bbl/d.

 

3



 

Subject to sufficient shipper commitments, permitting and all related regulatory approvals, the pipeline would be operational during the fourth quarter of 2015.  The Partnership and MarkWest Utica EMG would utilize their extensive NGL pipeline network to deliver NGLs from the Marcellus and Utica to the new NGL pipeline.  By converting over 900 miles of existing pipeline and utilizing the Partnership and MarkWest Utica EMG’s existing NGL network, the JV’s NGL pipeline solution is best positioned to provide a cost effective outlet from the Utica and Marcellus Shale plays to Gulf Coast area markets.  Kinder Morgan would own at least 75 percent of the NGL pipeline and MarkWest Utica EMG would have the option to invest up to 25 percent.

 

·      The third joint project with Kinder Morgan would involve the development of new fractionation facilities, as well as utilizing third-party fractionation facilities, throughout the Gulf Coast.

 

Southwest:

 

·      In May 2013, the Partnership acquired midstream assets in the Texas Panhandle and Western Oklahoma from a wholly owned subsidiary of Chesapeake for consideration of $225.2 million in cash (Granite Wash Acquisition). In conjunction with the acquisition, the Partnership executed long-term, fee-based agreements with Chesapeake for gas gathering and processing services. As part of the fee-based gas processing agreement, Chesapeake has dedicated to the Partnership approximately 130,000 acres throughout the Anadarko Basin.

 

·      In May 2013, the Partnership executed a long-term fee-based agreement with Newfield Exploration (NYSE: NFX) (Newfield) to develop rich-gas gathering facilities in the Eagle Ford Shale. The Partnership will construct gathering pipelines, field compression, and liquids storage to support production from Newfield’s West Asherton project in Dimmit County, Texas.

 

Capital Markets

 

·      During the second quarter of 2013, the Partnership offered 3.8 million units and received net proceeds of approximately $244.5 million under the continuous offering program that was launched in the fourth quarter of 2012.  The Partnership completed the $600 million program in July 2013.

 

FINANCIAL RESULTS

 

Balance Sheet

 

·      As of June 30, 2013, the Partnership had $278.9 million of cash and cash equivalents in wholly owned subsidiaries and $1.19 billion remaining capacity under its $1.2 billion revolving credit facility after consideration of $11.3 million of outstanding letters of credit.

 

Operating Results

 

·      Operating income before items not allocated to segments for the three months ended June 30, 2013, was $177.5 million, an increase of $32.8 million when compared to segment operating income of $144.7 million over the same period in 2012.  This increase was primarily attributable to higher processing volumes, offset by lower commodity prices compared to the prior year quarter.  Processed volumes continued to remain strong, growing approximately 53 percent when compared to the second quarter of 2012, primarily due to the Partnership’s Liberty Segment and East Texas operations.

 

4



 

A reconciliation of operating income before items not allocated to segments to income before provision for income tax, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

·                  Operating income before items not allocated to segments does not include gains (losses) on commodity derivative instruments.  Realized gains (losses) on commodity derivative instruments were $2.0 million in the second quarter of 2013 and ($5.0) million in the second quarter of 2012.

 

Capital Expenditures

 

·                  For the three months ended June 30, 2013, the Partnership’s portion of capital expenditures was $443.0 million.

 

2013 DCF AND GROWTH CAPITAL EXPENDITURE FORECAST

 

For 2013, the Partnership’s DCF forecast remains in a range of $500 million to $540 million based on its current forecast of operational volumes and prices for crude oil, natural gas and natural gas liquids; and derivative instruments currently outstanding.  A commodity price sensitivity analysis for forecasted 2013 DCF is provided within the tables of this press release.

 

The Partnership’s portion of growth capital expenditures for 2013 is unchanged and remains in a range of $1.5 billion to $1.8 billion.  These expenditures do not include the Granite Wash Acquisition or the divestiture of the high-pressure gathering system in the Marcellus Shale.

 

CONFERENCE CALL

 

The Partnership will host a conference call and webcast on Thursday, August 8, 2013, at 12:00 p.m. Eastern Time to review its second quarter 2013 financial results. Interested parties can participate in the call by dialing (800) 475-0218 (passcode “MarkWest”) approximately ten minutes prior to the scheduled start time.  To access the webcast, please visit the Investor Relations section of the Partnership’s website at www.markwest.com. A replay of the conference call will be available on the MarkWest website or by dialing (866) 454-1418 (no passcode required).

 

###

 

MarkWest Energy Partners, L.P. is a master limited partnership engaged in the gathering, processing and transportation of natural gas; the gathering, transportation, fractionation, storage and marketing of natural gas liquids; and the gathering and transportation of crude oil.  MarkWest has a leading presence in many unconventional gas plays including the Marcellus Shale, Utica Shale, Huron/Berea Shale, Haynesville Shale, Woodford Shale and Granite Wash formation.

 

This press release includes “forward-looking statements.”  All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties. Although MarkWest believes that the expectations reflected in the forward-looking statements are reasonable, MarkWest can give no assurance that such expectations will prove to be correct. The forward-looking statements involve risks and uncertainties that affect operations, financial performance, and other factors as discussed in filings with the Securities and Exchange Commission (SEC).  Among the factors that could cause results to differ materially are those risks discussed in the periodic reports filed with the SEC, including MarkWest’s Annual Report on Form 10-K for the year ended December 31, 2012 and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2013. You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors.”  MarkWest does not undertake any duty to update any forward-looking statement except as required by law.

 

5



 

MarkWest Energy Partners, L.P.

Distributable Cash Flow Sensitivity Analysis

(unaudited, in millions)

 

MarkWest periodically estimates the effect on DCF resulting from its commodity risk management program, changes in crude oil and natural gas prices, and the ratio of NGL prices to crude oil.  The table below reflects MarkWest’s estimate of the range of DCF for 2013 and forecasted crude oil and natural gas prices for 2013.  The analysis assumes various combinations of crude oil and natural gas prices as well as three NGL-to-crude oil ratio scenarios, including:

 

a.              NGL-to-crude oil ratio at 50% for 2013.

b.              NGL-to-crude oil ratio at 40% for 2013.

c.               NGL-to-crude oil ratio at 30% for 2013.

 

The analysis further assumes derivative instruments outstanding as of August 7, 2013, and production volumes estimated through December 31, 2013.  The range of stated hypothetical changes in commodity prices considers current and historic market performance.

 

Estimated Range of 2013 DCF

 

Crude Oil Price

 

NGL-to-Crude

 

Natural Gas Price (Henry Hub)

 

(WTI)

 

Oil ratio (1)

 

$3.00

 

$3.50

 

$4.00

 

$4.50

 

$5.00

 

$

120

 

50% of WTI

 

$

548

 

$

546

 

$

543

 

$

541

 

$

539

 

 

 

40% of WTI

 

$

518

 

$

516

 

$

514

 

$

512

 

$

509

 

 

 

30% of WTI

 

$

490

 

$

488

 

$

486

 

$

483

 

$

481

 

$

110

 

50% of WTI

 

$

540

 

$

538

 

$

535

 

$

533

 

$

531

 

 

 

40% of WTI

 

$

513

 

$

511

 

$

508

 

$

506

 

$

504

 

 

 

30% of WTI

 

$

486

 

$

484

 

$

482

 

$

479

 

$

477

 

$

100

 

50% of WTI

 

$

530

 

$

528

 

$

526

 

$

524

 

$

521

 

 

 

40% of WTI

 

$

506

 

$

504

 

$

502

 

$

499

 

$

497

 

 

 

30% of WTI

 

$

481

 

$

478

 

$

476

 

$

474

 

$

472

 

$

90

 

50% of WTI

 

$

519

 

$

517

 

$

515

 

$

512

 

$

510

 

 

 

40% of WTI

 

$

497

 

$

495

 

$

493

 

$

491

 

$

488

 

 

 

30% of WTI

 

$

474

 

$

472

 

$

470

 

$

468

 

$

465

 

$

80

 

50% of WTI

 

$

509

 

$

507

 

$

505

 

$

503

 

$

500

 

 

 

40% of WTI

 

$

489

 

$

486

 

$

484

 

$

482

 

$

480

 

 

 

30% of WTI

 

$

470

 

$

467

 

$

465

 

$

462

 

$

459

 

 


(1)         The composition is based on MarkWest’s average projected barrel of approximately: Ethane: 35%, Propane: 35%, Iso-Butane: 6%, Normal Butane: 12%, Natural Gasoline: 12%.

 

The table is based on current information, expectations, and beliefs concerning future developments and their potential effects, and does not consider actions MarkWest management may take to mitigate exposure to changes.  Nor does the table consider the effects that such hypothetical adverse changes may have on overall economic activity.  Historical prices and ratios of NGL-to-crude oil do not guarantee future results.

 

Although MarkWest believes the expectations reflected in this analysis are reasonable, MarkWest can give no assurance that such expectations will prove to be correct and readers are cautioned that projected performance, results, or distributions may not be achieved.  Actual changes in market prices, and the ratio between crude oil and NGL prices, may differ from the assumptions utilized in the analysis.  Actual results, performance, distributions, volumes, events, or transactions could vary significantly from those expressed, considered, or implied in this analysis.  All results, performance, distributions, volumes, events, or transactions are subject to a number of uncertainties and risks. Those uncertainties and risks may not be factored into or accounted for in this analysis.  Readers are urged to carefully review and consider the cautionary statements and disclosures made in MarkWest’s periodic reports filed with the SEC, specifically those under the heading “Risk Factors.”

 

6



 

MarkWest Energy Partners, L.P.

Financial Statistics

(unaudited, in thousands, except per unit data)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Statement of Operations Data

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

395,421

 

$

306,755

 

$

768,879

 

$

702,733

 

Derivative gain

 

19,699

 

136,067

 

19,514

 

87,352

 

Total revenue

 

415,120

 

442,822

 

788,393

 

790,085

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Purchased product costs

 

155,359

 

112,731

 

307,916

 

267,286

 

Derivative gain related to purchased product costs

 

(20,432

)

(51,579

)

(31,136

)

(32,779

)

Facility expenses

 

62,797

 

48,230

 

122,307

 

96,555

 

Derivative loss (gain) related to facility expenses

 

800

 

(1,146

)

468

 

(2,892

)

Selling, general and administrative expenses

 

25,499

 

21,700

 

50,741

 

46,748

 

Depreciation

 

71,562

 

41,336

 

139,579

 

80,918

 

Amortization of intangible assets

 

17,092

 

12,307

 

31,922

 

23,292

 

(Gain) loss on sale or disposal of property, plant and equipment

 

(37,736

)

1,342

 

(37,598

)

2,328

 

Accretion of asset retirement obligations

 

157

 

160

 

509

 

396

 

Total operating expenses

 

275,098

 

185,081

 

584,708

 

481,852

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

140,022

 

257,741

 

203,685

 

308,233

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Gain from unconsolidated affiliates

 

430

 

1,109

 

665

 

1,548

 

Interest income

 

62

 

159

 

211

 

231

 

Interest expense

 

(36,955

)

(26,762

)

(75,291

)

(56,234

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(1,784

)

(1,245

)

(3,614

)

(2,515

)

Loss on redemption of debt

 

 

 

(38,455

)

 

Miscellaneous income, net

 

6

 

4

 

6

 

62

 

Income before provision for income tax

 

101,781

 

231,006

 

87,207

 

251,325

 

 

 

 

 

 

 

 

 

 

 

Provision for income tax (benefit) expense:

 

 

 

 

 

 

 

 

 

Current

 

(2,745

)

4,809

 

(8,159

)

20,150

 

Deferred

 

19,028

 

39,664

 

30,999

 

28,868

 

Total provision for income tax

 

16,283

 

44,473

 

22,840

 

49,018

 

 

 

 

 

 

 

 

 

 

 

Net income

 

85,498

 

186,533

 

64,367

 

202,307

 

 

 

 

 

 

 

 

 

 

 

Net (income) loss attributable to non-controlling interest

 

(1,799

)

375

 

3,874

 

621

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Partnership’s unitholders

 

$

83,699

 

$

186,908

 

$

68,241

 

$

202,928

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Partnership’s common unitholders per common unit:

 

.

 

 

 

 

 

 

 

Basic

 

$

0.63

 

$

1.74

 

$

0.52

 

$

1.98

 

Diluted

 

$

0.55

 

$

1.47

 

$

0.45

 

$

1.66

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of outstanding common units:

 

 

 

 

 

 

 

 

 

Basic

 

131,227

 

106,825

 

129,928

 

101,833

 

Diluted

 

151,866

 

127,468

 

150,580

 

122,531

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Data

 

 

 

 

 

 

 

 

 

Net cash flow provided by (used in):

 

 

 

 

 

 

 

 

 

Operating activities

 

$

92,553

 

$

45,708

 

$

177,596

 

$

253,621

 

Investing activities

 

$

(825,660

)

$

(834,145

)

$

(1,435,021

)

$

(1,087,114

)

Financing activities

 

$

435,634

 

$

562,860

 

$

1,266,223

 

$

841,534

 

 

 

 

 

 

 

 

 

 

 

Other Financial Data

 

 

 

 

 

 

 

 

 

Distributable cash flow

 

$

128,390

 

$

91,183

 

$

238,216

 

$

200,379

 

Adjusted EBITDA

 

$

156,110

 

$

121,853

 

$

296,541

 

$

274,991

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2013

 

December 31, 2012

 

 

 

 

 

Balance Sheet Data

 

 

 

 

 

 

 

 

 

Working capital

 

$

(116,922

)

$

(84,512

)

 

 

 

 

Total assets

 

8,200,883

 

6,728,362

 

 

 

 

 

Total debt

 

3,022,704

 

2,523,051

 

 

 

 

 

Total equity

 

3,482,316

 

3,111,398

 

 

 

 

 

 

7



 

MarkWest Energy Partners, L.P.

Operating Statistics

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Liberty

 

 

 

 

 

 

 

 

 

Gathering system throughput (Mcf/d)

 

683,600

 

367,400

 

644,700

 

337,800

 

Natural gas processed (Mcf/d)

 

1,033,700

 

400,600

 

931,400

 

396,400

 

NGLs fractionated (Bbl/d)

 

48,900

 

19,800

 

43,000

 

19,900

 

NGL sales (gallons, in thousands) (1)

 

160,300

 

75,900

 

306,200

 

173,400

 

 

 

 

 

 

 

 

 

 

 

Utica (2)

 

 

 

 

 

 

 

 

 

Gathering system throughput (Mcf/d)

 

46,300

 

 

27,800

 

 

Natural gas processed (Mcf/d)

 

46,300

 

 

27,200

 

 

 

 

 

 

 

 

 

 

 

 

Northeast

 

 

 

 

 

 

 

 

 

Natural gas processed (Mcf/d)

 

296,400

 

328,200

 

299,500

 

324,900

 

NGLs fractionated (Bbl/d)

 

18,100

 

17,200

 

17,600

 

16,900

 

 

 

 

 

 

 

 

 

 

 

Keep-whole sales (gallons, in thousands)

 

27,100

 

23,700

 

60,000

 

73,300

 

Percent-of-proceeds sales (gallons, in thousands)

 

32,200

 

36,800

 

67,100

 

69,800

 

Total NGL sales (gallons, in thousands)

 

59,300

 

60,500

 

127,100

 

143,100

 

 

 

 

 

 

 

 

 

 

 

Crude oil transported for a fee (Bbl/d)

 

9,700

 

8,300

 

10,000

 

9,400

 

 

 

 

 

 

 

 

 

 

 

Southwest

 

 

 

 

 

 

 

 

 

East Texas gathering systems throughput (Mcf/d)

 

521,700

 

440,400

 

510,500

 

425,200

 

East Texas natural gas processed (Mcf/d)

 

377,600

 

268,300

 

358,600

 

255,400

 

East Texas NGL sales (gallons, in thousands)

 

90,200

 

68,000

 

170,700

 

131,400

 

 

 

 

 

 

 

 

 

 

 

Western Oklahoma gathering system throughput (Mcf/d) (3)

 

220,000

 

252,200

 

211,400

 

257,100

 

Western Oklahoma natural gas processed (Mcf/d)

 

189,900

 

218,900

 

188,100

 

211,400

 

Western Oklahoma NGL sales (gallons, in thousands)

 

42,900

 

61,700

 

97,700

 

119,000

 

 

 

 

 

 

 

 

 

 

 

Southeast Oklahoma gathering system throughput (Mcf/d)

 

473,300

 

503,300

 

467,300

 

502,200

 

Southeast Oklahoma natural gas processed (Mcf/d) (4)

 

160,400

 

119,600

 

155,800

 

110,700

 

Southeast Oklahoma NGL sales (gallons, in thousands)

 

54,000

 

41,300

 

93,300

 

74,300

 

 

 

 

 

 

 

 

 

 

 

Other Southwest gathering system throughput (Mcf/d) (5)

 

39,900

 

26,700

 

30,300

 

25,600

 

 

 

 

 

 

 

 

 

 

 

Gulf Coast refinery off-gas processed (Mcf/d)

 

117,700

 

115,800

 

106,600

 

118,000

 

Gulf Coast liquids fractionated (Bbl/d)

 

22,100

 

21,700

 

19,700

 

22,500

 

Gulf Coast NGL sales (gallons excluding hydrogen, in thousands)

 

84,600

 

83,000

 

149,700

 

172,300

 

 


(1)   Includes sale of all purity products fractionated at the Liberty facilities and the sale of all unfractionated NGLs.

(2)   Utica operations began in August 2012.

(3)         Includes natural gas gathered in Western Oklahoma and from the Granite Wash formation in the Texas Panhandle as management considers this one integrated area of operations.

(4)   The natural gas processing in Southeast Oklahoma is outsourced to Centrahoma or other third party processors.

(5)   Excludes lateral pipelines where revenue is not based on throughput.

 

8



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Operating Income before Items not Allocated to Segments

(unaudited, in thousands)

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest

 

Total

 

Three months ended June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

Segment revenue

 

$

120,057

 

$

3,594

 

$

45,365

 

$

227,842

 

$

396,858

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

16,993

 

 

15,126

 

123,240

 

155,359

 

Facility expenses

 

22,272

 

6,412

 

6,655

 

29,778

 

65,117

 

Total operating expenses before items not allocated to segments

 

39,265

 

6,412

 

21,781

 

153,018

 

220,476

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(1,143

)

 

53

 

(1,090

)

Operating income (loss) before items not allocated to segments

 

$

80,792

 

$

(1,675

)

$

23,584

 

$

74,771

 

$

177,472

 

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest

 

Total

 

Three months ended June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Segment revenue

 

$

59,477

 

$

 

$

42,051

 

$

206,551

 

$

308,079

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

8,018

 

 

12,921

 

91,792

 

112,731

 

Facility expenses

 

13,364

 

283

 

4,932

 

32,156

 

50,735

 

Total operating expenses before items not allocated to segments

 

21,382

 

283

 

17,853

 

123,948

 

163,466

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(113

)

 

28

 

(85

)

Operating income (loss) before items not allocated to segments

 

$

38,095

 

$

(170

)

$

24,198

 

$

82,575

 

$

144,698

 

 

 

 

Three months ended June 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

177,472

 

$

144,698

 

Portion of operating (loss) income attributable to non-controlling interests

 

(1,090

)

(85

)

Derivative gain not allocated to segments

 

39,331

 

188,792

 

Revenue deferral adjustment and other

 

(1,437

)

(1,324

)

Compensation expense included in facility expenses not allocated to segments

 

(368

)

(183

)

Facility expenses adjustments

 

2,688

 

2,688

 

Selling, general and administrative expenses

 

(25,499

)

(21,700

)

Depreciation

 

(71,562

)

(41,336

)

Amortization of intangible assets

 

(17,092

)

(12,307

)

Gain (loss) on disposal of property, plant and equipment

 

37,736

 

(1,342

)

Accretion of asset retirement obligations

 

(157

)

(160

)

Income from operations

 

140,022

 

257,741

 

Other income (expense):

 

 

 

 

 

Earnings from unconsolidated affiliate

 

430

 

1,109

 

Interest income

 

62

 

159

 

Interest expense

 

(36,955

)

(26,762

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(1,784

)

(1,245

)

Miscellaneous income, net

 

6

 

4

 

Income before provision for income tax

 

$

101,781

 

$

231,006

 

 

9



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Operating Income before Items not Allocated to Segments

(unaudited, in thousands)

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest

 

Total

 

Six months ended June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

Segment revenue

 

$

228,554

 

$

4,217

 

$

102,701

 

$

436,208

 

$

771,680

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

35,786

 

 

34,788

 

237,342

 

307,916

 

Facility expenses

 

44,908

 

10,374

 

13,179

 

58,468

 

126,929

 

Total operating expenses before items not allocated to segments

 

80,694

 

10,374

 

47,967

 

295,810

 

434,845

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(2,482

)

 

117

 

(2,365

)

Operating income (loss) before items not allocated to segments

 

$

147,860

 

$

(3,675

)

$

54,734

 

$

140,281

 

$

339,200

 

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest

 

Total

 

Six months ended June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

Segment revenue

 

$

135,054

 

$

 

$

128,969

 

$

441,927

 

$

705,950

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

32,653

 

 

38,608

 

196,025

 

267,286

 

Facility expenses

 

25,611

 

283

 

11,310

 

64,094

 

101,298

 

Total operating expenses before items not allocated to segments

 

58,264

 

283

 

49,918

 

260,119

 

368,584

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(113

)

 

31

 

(82

)

Operating income (loss) before items not allocated to segments

 

$

76,790

 

$

(170

)

$

79,051

 

$

181,777

 

$

337,448

 

 

 

 

Six months ended June 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

339,200

 

$

337,448

 

Portion of operating (loss) income attributable to non-controlling interests

 

(2,365

)

(82

)

Derivative gain not allocated to segments

 

50,182

 

123,023

 

Revenue deferral adjustment and other

 

(2,801

)

(3,217

)

Compensation expense included in facility expenses not allocated to segments

 

(754

)

(633

)

Facility expenses adjustments

 

5,376

 

5,376

 

Selling, general and administrative expenses

 

(50,741

)

(46,748

)

Depreciation

 

(139,579

)

(80,918

)

Amortization of intangible assets

 

(31,922

)

(23,292

)

Gain (loss) on disposal of property, plant and equipment

 

37,598

 

(2,328

)

Accretion of asset retirement obligations

 

(509

)

(396

)

Income from operations

 

203,685

 

308,233

 

Other income (expense):

 

 

 

 

 

Earnings from unconsolidated affiliate

 

665

 

1,548

 

Interest income

 

211

 

231

 

Interest expense

 

(75,291

)

(56,234

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(3,614

)

(2,515

)

Loss on redemption of debt

 

(38,455

)

 

Miscellaneous income, net

 

6

 

62

 

Income before provision for income tax

 

$

87,207

 

$

251,325

 

 

10



 

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Distributable Cash Flow

(unaudited, in thousands)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net income

 

$

85,498

 

$

186,533

 

$

64,367

 

$

202,307

 

Depreciation, amortization and other non-cash operating expenses

 

88,889

 

53,881

 

172,166

 

104,762

 

(Gain) loss on sale and or disposal of assets, net of tax benefit

 

(34,689

)

1,342

 

(34,551

)

2,328

 

Loss on redemption of debt, net of tax benefit

 

 

 

36,178

 

 

Amortization of deferred financing costs and discount

 

1,784

 

1,245

 

3,614

 

2,515

 

Non-cash earnings from unconsolidated affiliate

 

(430

)

(1,109

)

(665

)

(1,548

)

Distributions from unconsolidated affiliate

 

1,962

 

1,774

 

2,728

 

4,566

 

Non-cash compensation expense

 

1,157

 

2,580

 

3,541

 

5,290

 

Non-cash derivative activity

 

(37,287

)

(193,744

)

(46,320

)

(145,527

)

Provision for income tax - deferred

 

19,028

 

39,664

 

30,999

 

28,868

 

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

1,720

 

364

 

3,489

 

604

 

Revenue deferral adjustment

 

1,645

 

1,700

 

3,410

 

3,968

 

Other

 

2,827

 

647

 

4,865

 

2,235

 

Maintenance capital expenditures, net of joint venture partner contributions

 

(3,714

)

(3,694

)

(5,605

)

(9,989

)

Distributable cash flow

 

$

128,390

 

$

91,183

 

$

238,216

 

$

200,379

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital expenditures

 

$

3,714

 

$

3,694

 

$

5,605

 

$

9,989

 

Growth capital expenditures

 

799,812

 

323,745

 

1,429,479

 

570,991

 

Total capital expenditures

 

803,526

 

327,439

 

1,435,084

 

580,980

 

Acquisitions, net of cash acquired

 

225,210

 

506,797

 

225,210

 

506,797

 

Total capital expenditures and acquisitions

 

1,028,736

 

834,236

 

1,660,294

 

1,087,777

 

Joint venture partner contributions

 

(360,499

)

 

(625,819

)

 

Total capital expenditures and acquisitions, net

 

$

668,237

 

$

834,236

 

$

1,034,475

 

$

1,087,777

 

 

 

 

 

 

 

 

 

 

 

Distributable cash flow

 

$

128,390

 

$

91,183

 

$

238,216

 

$

200,379

 

Maintenance capital expenditures, net of joint venture partner contributions

 

3,714

 

3,694

 

5,605

 

9,989

 

Changes in receivables and other assets

 

(68,610

)

54,300

 

(67,501

)

111,955

 

Changes in accounts payable, accrued liabilities and other long-term liabilities

 

37,661

 

(100,434

)

10,053

 

(65,190

)

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

(1,720

)

(364

)

(3,489

)

(604

)

Other

 

(6,882

)

(2,671

)

(5,288

)

(2,908

)

Net cash provided by operating activities

 

$

92,553

 

$

45,708

 

$

177,596

 

$

253,621

 

 

11



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Net income

 

$

85,498

 

$

186,533

 

$

64,367

 

$

202,307

 

Non-cash compensation expense

 

1,157

 

2,580

 

3,541

 

5,290

 

Non-cash derivative activity

 

(37,287

)

(193,744

)

(46,320

)

(145,527

)

Interest expense (1)

 

36,610

 

25,826

 

74,632

 

54,378

 

Depreciation, amortization and other non-cash operating expenses

 

88,889

 

53,881

 

172,166

 

104,762

 

(Gain) loss on sale and or disposal of assets

 

(37,736

)

1,342

 

(37,598

)

2,328

 

Loss on redemption of debt

 

 

 

38,455

 

 

Provision for income tax

 

16,283

 

44,473

 

22,840

 

49,018

 

Adjustment for cash flow from unconsolidated affiliate

 

1,532

 

665

 

2,063

 

3,018

 

Other

 

1,164

 

297

 

2,395

 

(583

)

Adjusted EBITDA

 

$

156,110

 

$

121,853

 

$

296,541

 

$

274,991

 

 


(1) Includes amortization of deferred financing costs and discount, and excludes interest expense related to the Steam Methane Reformer.

 

12


GRAPHIC 3 g181911mm01i001.jpg GRAPHIC begin 644 g181911mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V1V5$+,<* MHR37SQJ'C/7YM1N98-9O8XGF=D19B`JDG`'X5[=XQU#^S/".IW0.&$#*O^\W MRC]37SCT%=^#@FFVCCQ,VK)&S_PE_B3_`*#M_P#]_P`U[;X!O9]0\%V%S=3/ M/,RL'D)@G%%]I>0]LCL! M^IKC/^$O\2?]!V__`._YK-5;C4+T*"9;BXDZGJS$]:A(P2,@X/45O"E&,5&Q MC.I*3N>F_"S4M:UCQ%,][JEW<6]M`6*22EE+$@#C\Z]:KSKX-:?Y.A7M^PYN M)]BG_94?XDUO^/?%"^&=`=XF'VVYS';+Z'NWT'\\5YU9<]5QB=U)\M.\CB/B M1XYO!K/]EZ-?26\=H<32POM+R>F?0?SKC?\`A+O$A_YCM_\`]_S67''->7*1 M1JTLTSA5'4NQ/\R:;+$\,SQ2##QL58>A'!KTH4H12C8X95)2=SZ-\(Z@^J>% M--O)7,DDD"[V/4L."3^(K3NIUM;6:X?A(D9V^@&:X[X2WGVCP6L).3;7#Q_@ M<,/_`$*M'XAW_P#9_@C47!PTJ"%?^!''\LUY4H?O.7S/14OW?-Y'C$WC/Q'- M/)*-;O4#L2%68@`9Z"F?\)=XD_Z#M_\`]_S6/7LO@;P-H5UX2LKO4],BN+FX M!D+R9S@D[1U],5Z55TZ2NT<%-3J.R9YD/%_B0'/]NW_'_3P3QS7GBJ MSL$52S,<`#N31&-.K"]@;G3E:Y[Y\0]:DTOP9-=6=PT4MPR1PRQG!&3G(/T! MKQO_`(2_Q)_T';__`+_FNR^*EP]KHN@:,Y^>.$22#W"A1_[-7FO6HPU-V4\*`,9/J:L^$?!.H^*KH%` M;>Q0XEN6''T7U-*%&,+U*@Y5)3M"`_1=3\:>(-06RT[5M0ED/+'SV"H/5CV% M='XUT_Q+X3TZRNX_$^HW(E/ESDRD!7QD8]CSU]*],T+0-/\`#NGK9:?`(T'+ M,>6D/JQ[FJGC32/[;\*7UF%S)Y?F1?[Z\C^6/QKG==.:LM#;V34'KJ>8>`[_ M`%7Q)XA^P:CXCU-(Q$TBK'<$%R,<9[>OX5ZGKVA3:M9A;;5+VQN(D(C>"8J" M>VX=^E>!^&]4;1?$=CJ&2%AF!?\`W3PP_(FOH^:YA@M7NI'`AC0R,W;:!G/Y M4\4G&::%AVI0:9\[S^*?%%O-)!+K=^LD;%&4SG@@X->X>%-/%OI<-X-5OM0- MW"CE[J;>!D9^4=NM>%>(4NYK_P#M>YA$2:J7N80/[I8C^GZUZY\*-5^W^$1: MNV9+&0Q'_=/*_P`R/PK3$Q_=J2(H/WVF9WCRPU2RU'3ET?7M2CN-4NC'Y#7! M*+GG*^@&>E=/_P`(K(VD163:_JWG1EF^TK<8=F('7U`QP*S%']M_%-F^]!H= MK@>GFR?_`%OY5V=I@=!=R_^AFO?/![* MG@O268A5%FA)/0#;75B/=A%HYZ'O2:9R/B7PIXJTS3Y;[2?%6I7:PJ6>"60A M]HZD$=?I6WX$U>5O`$>J:G=23&/S7DEE;+%58]_H*M>#-;D\06NI7;R>;"+^ M2.`$=(P!@?U_&J>I^'I-'^&^J:5:.9B(Y73"XX+%L8]AQ7.Y77)+>Z-DK/FC ML)5^)>GZ1X@O))FL_, M"=`K@H<-D`9S[TZ=/%'B+X@ZKIVF:U=V=I;2_._F'9$.!@`=RA7_`(>A MO?$>FZV'\N:Q#J1M_P!8K#&,]L$YI=&T)=)N]3N?,$DFH71G8[<;1@`+[XY_ M.LW66Z6MBU3>U^IY_P".[+5?"6D6ES;>)]7GFFF\MS)/A<;2>`/I63X%N]9\ M4:Z^GWGB+5(HQ`T@:*X(.00.^?6NG^,__(`L/^OH_P#H)KE_A!_R.,G_`%Z/ M_P"A+6\-:#D]S*6E91Z%_P`:Z;XJ\*1Q7D/B:_NK*601[FE(=&/(![$'!YHK MTOQ)HB>(M"N-+>3RO.`VR;<["""#C\**FE6AR^^M2JE*=_<.2^,-_P#9_#-O M9`_-=7`R/]E1G^>*\>L[9KR]@M4&6FE6,?4G%=M\7-5^V>)X[!3E+&/'_`F` M)_I61\.['[?XXTY2,K"YF;_@(R/UQ6]'W*-_F8U??JV#XB6ZVGC:]@0815B" M_3RU%9-WK%Q>:38:8WRV]B'V*#]YF8DL?T%=%\58]GCJX/\`?AB/_CN/Z5R= MI:S7UW#:6Z%YIG"(H[DG`K6G9TXMF<[J;2.D\,Z=]E\/:QXEG&%MH3;VN>\K M_*2/H#^MH?$6WA\-^"M(\.6Y'S/OD(_C*CD_BS5YSIMFVH:G:V2#+7$ MR1C\2!4TI]^#+:/1/`MAY[")4M_/E9N`-V6)/YUXOXP\22^)]? MEO26$"?);H?X4'3\3U-=U\5O$RVMK'X8L7QE5-R5/1!]U/QZGVQZUYII6FW& ML:I;Z=:KF:X<(OMZD^P'-8X>%KU9=36M.]J<3O?A)X9^UWSZ]=1YBMCLMP?X MI.[?@/U/M7%^)X/LOBG5(,8V74F/^^B:^AM(TNWT72K;3K48BMT"@_WCW)]R M>:\,^(]O]F\=ZD,<2,L@_%1_7-*A5YZK8ZM/DII'6_!:[^75+(GNDH'Y@_TJ MS\9K_P`O2M/T]6YFF:5A[*,#]6KFOA'>?9_&)@)P+FV=?Q&&_H:/BW?_`&KQ M>+8'*VD"I^)^8_S%#A?$_B'-^X.'J['KNK11K'%JMXB*,*JW#``>@&:TO`NG M+J?C+3K=XQ)&)?,=6&0549Y_*O>Y=%TJ>-HY=-M71A@@PKT_*M*U=4W9JY%* MBYJZ=CYHEFEGE,LTKRR-U9V+$_B:]6^&?A+0+FWBUY;B2]N(GP(Y4"B!Q[9. M3Z&O,]:@AM-WI.?/G=_P)X_2NT^$ MFA6VI:O=7]W`LRV2KY0;D!R3SCO@"M+JE2N^A%G4J>IP#*R,592K`X((P17I M7PB\2&"\ET"YD_=S9DMLGHP^\OXCG\#5?XM^'?L.JQZU;IB&]^6;':4#K^(_ MD:X&TNIK&\AN[=RDT#AT8=B#D5+M7I#5Z50^HJ#6;X=UJ'Q!H=MJ4&`)D^=1 M_`PX8?@:TZ\EIIV9Z2=U<^<_&FD?V)XKO[,+B(R>9%_N-R/YX_"N];7YM;^& M^DZ5;N3?:E*M@Y[@*?G;_OD#\ZC^,VCY2QUF-?NDV\I_53_.J'P@TE[O59]2 MEW&"R4K$">!(_4C_`("/U%>@Y*=%3?0XDG&JXKJ;OQ2\/1#P?:SVL>!I15`` M/^69`4_KM-#O$.L>![)[/Q'.\;VJLMBZA$(Q]WD?\J]#$3<(1:.*C%2E),YWX0QO%X7N8Y%*NEZZ MLIZ@@+D5WA`(P>0:R])TF'1%U!Q,-EU=/=-N`41Y`R/IQUK@=<\67NL:9XDO M].NY([&Q:"*U,9V[F\SYGR.>?Y5QM.K-M'4FJ<4F-\8?"F1YY+_P[MPY+/9L M<8/^P?Z&O,[RQN].N3;WMM+;3+U252IKZ0T'5H=LFM-1MDF0CY21\R'U4]0:VIXJ4/=EJ93H1EK$\L^'7CV]MM2@T;5) MWN+6X81PR2'+1-V&>X/3VKV2OG"'2Y+?QI'I5NQD>*_$2,.^'Z_I7T?2Q48J M2<>H\/*333Z'G/QG_P"0!8?]?1_]!-E>@45LZ\W M'EZ&2HP4N;J>=>.OA[JGB?7QJ%G?>//`NL^*]8AN;6ZM(K M>&$1HLK-NSDDG@?3\JS/#?POUC1==@U*>YL9A;;G1%9N7VG;GCIG%>J44*O- M1Y5L#HQ_4#DUW5%.5> MHM?^%VOZUK][J7VVQ5;B8NH9GR%[`_+Z8KUBBM/K%3FYNI'L86L>>^`_A[?^ M&-:EU"_N+:4&$QQB$L2"2,GD#L*]!I:*SG.4W>1I&"@K(\?U#X1Z[=ZE=7*7 MM@$FF>10S/G!)//R^]=#X4\$ZWX=T76;)KFS>6^B"P,C-A&PPR>/G'S#GIS2IUITU M:(3I1F[LXSP!X5UOPI]JMKZZM9K.;#HL3,2C]#U`X(_E7:TW>N2-PR.O/2C> MO]X?G42DYN[+C%15D9/BK1O[>\-WNG`#S)8\Q$]G'*_J*K>"-`?PWX9M[*95 M%RQ,D^TY&\]L^PP/PK?W+G&X9],US_BWQA:^$8;:2ZM9IQ7YO7GSL;>GZYIVE?$W3-1U:#3+BPO; M":X($9N$`!)Z=^]=D713@LH/H33]^GY7%[L_D+6=K/\`;?DJ-$%CYASO:[+8 M7T("CFM$L!U(%9NN:_IWA_3FO]0F*P@[1L&XLWH`._%1&]]"W:VIY;/\(?$5 MS<23RW^GF25R['V,%VGRI/&LBAB,@$9Y_.IPRDD`@XZ\]*VE7G)6D91I1B[H\\U[PUX_P#$ M,#6UUJ^FPVS?>AM]ZAOJ<9/YU''X!U/3OASJ&BQ^3<7]W<+)^[;"X#+W..@! M->C;E#;2PSZ9I2R@X)`-+VTK60_91O<\WT7PGXQ\%R%M(NK/4[67F6UD8Q\^ MJD]#[_I6U?/>*ZI[@#K76[TV[MPQZYXI0589!!!]* M3J.3O)*XU!)63.+\&_#V/P_=MJFHW`O=3?)W@?+&3U(SU)]:[-]VQMF-V.,] M,TZN;3QI:/XS/A@6D_V@9_?9&S[F[Z]*EN51MC2C!6.>\5^$O&/BU88[NXTF M"&!BRQQ-(]/)QZXQ@GK6L*M1KDBC.5."?,V;^G'4&M`=36W6YR_7D<45A).+LS6+36AU-%%% M(H****`"BBB@`HHHH`****`"BBB@`HHHH`\Q^-7_`!XZ3_UUD_D*;X:U.R36 M+`-\0KJ^+.J"R>%@KDC`7/U/Z5Z)?Z5I^J*BW]E!=",DH)4#;2?3-58?"^@V MTZ3P:/9QRQL&1UA4%2.A%="JQ]GRLQ=-\_,CQVTTE=5M_%EQ-=7"BP9I8XTD MPK/N;EAWX'ZU)J>IZDWP^\/PM1NVO\JEO3&?\BO9(]#TF%+A( M].MD6[XG`C`\W_>]>II?[%TL:?\`V=_9]O\`8\Y\CRQLS]*OZPKZK^K$>Q?< M\O\`#,$UGXO*Z;=V$%I)`XGLK?4#<9&P_,"1US@^U1?#3P_%JMO=ZM)-,]QI M\N;6(2?)OVYR1WYQ^5>J6.AZ5I@<6&G6UMY@P_E1!=P]#3[/2;#3H9(;"TBM M$EY80H%R>F>.]3*M=-+J4J5FKG@2/8-X?U&XOM0NUU\SA1$6;YTR-V[\<]?0 M5T^IV4UGX-\+>*;4MYMB$6;!/*[B5)_'(_X%4NI:!JLMY]L](L/#MAJA@T\VXBE1H`YD(;.[.01]!6\IIM?UI8Q4 M6DP^'4;ZYXAUKQ7,&VS2F*W5CT'4_D`H_.JWQJ_X\=)_ZZR?R%=WX;T6#P_H M5KIMNQ=8ERSD8+L>2?SJQ?Z5I^J*BZA9070C)*"5`VW/IFN;VJ57FZ(W]FW3 MY>IP^F^`=3N]:L='_!MNUFU MPSPW7WI)-V[>.2?^^1BO13X=T4PPPG2[4QV[%HD\H80GDD>G05_`_*K)TG3SJ`U$V4'VP#`GV#?C&.OTINNK6MW#V3O<\%M0VIZ??7 ME[W]WX1MKV^+3W$`C>XAD)W`R8#` M]SCO7JL_AK0KF[-W/I%G).3DR-"I)/J:L7&DZ==W$-Q<64$LUOCRG>,$Q]^/ M2F\0KIV$J+M:YYEXT\/6>DOI&E6.I0"*'W)&,5/X!\1: M?HUKK2W-M+:QV15YFBN&N(N6V_*.W/H3D?2O1M0TG3M514U"Q@NE7E1+&&Q] M,UGZEH-C%X;O-/T^UM;-)4[6ZLN?4KQFH]JI1Y9%>S:ES(T-(U6TUO3(=1LF M9K>;.PLNT\$CI]17EE]JMEHOQIGO[^;RK>+AGVDXS%@<#W->GZ#I$.@Z):Z7 M`[2);IC>W5B3DG\R:;=>'-$OKE[F[TJTGF?[TDD0+'\:F$XPD^S*E%R2[F2W MQ&\-?V=-J$=Y)+!#(D;E(6R&;..#_NFN'^(-U_:OBOP[=:=-Y1NH(GMY77[I M:3Y21_2O3%\,Z$MN]NND68AD8,Z"$88C."1[9-2R:#I,KV[R:;;,UJH6`F,9 MC`Z!?3%.%2$)72%*$I*S9PMOIZ>"/$BZ_P"*-8>]O-0!@B\F`XS\O)_#`HKO A[W2[#4O+^W6<-SY+;H_-0-M/J,T5+G&6LMRE%QTB?__9 ` end