0001104659-15-034562.txt : 20150506 0001104659-15-034562.hdr.sgml : 20150506 20150506091119 ACCESSION NUMBER: 0001104659-15-034562 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20150506 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150506 DATE AS OF CHANGE: 20150506 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: 15835280 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 a15-10854_28k.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 6, 2015

 

MARKWEST ENERGY PARTNERS, L.P.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-31239

 

27-0005456

(State or other jurisdiction of
incorporation or organization)

 

(Commission File Number)

 

(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 May 6, 2015, MarkWest Energy Partners, L.P. (the “Partnership”) announced its consolidated financial results for the three months ended March 31, 2015.  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 Net Operating Margin. DCF, Adjusted EBITDA and Net Operating Margin are non-GAAP Financial Measures, and should not be considered separately from or as a substitute for net income, income from operations, or cash flow as reflected in our financial statements. The GAAP measure most directly comparable to DCF and Adjusted EBITDA is net income (loss). The GAAP measure most directly comparable to Net Operating Margin is income from operations.  In general, the Partnership defines DCF as net income (loss) adjusted for (i) depreciation, amortization,  and other non-cash operating expenses; (ii) amortization of deferred financing costs and debt discount; (iii) loss on redemption of debt, net of tax benefit; (iv) impairment of unconsolidated affiliates; (v) gain on sale of unconsolidated affiliate; (vi) impairment expense; (vii) (earnings) loss from unconsolidated affiliates; (viii) distributions from (contributions to) unconsolidated affiliates (net of affiliates’ growth capital expenditures); (ix) non-cash compensation expense; (x) unrealized gain (loss) on derivative instruments; (xi) loss (gain) on the sale or disposal of property, plant and equipment (“PP&E”) (xii) deferred income tax expense (benefit); (xiii) cash adjustments for non-controlling interest of consolidated subsidiaries; (xiv) revenue deferral adjustment; (xv) losses (gains) relating to other miscellaneous non-cash amounts affecting net income for the period; and (xvi) maintenance capital expenditures. The Partnership defines Adjusted EBITDA as net income (loss) adjusted for (i) depreciation, amortization,  and other non-cash operating expenses; (ii) interest expense; (iii) amortization of deferred financing costs and debt discount; (iv) loss on redemption of debt; (v) loss (gain) on the sale or disposal of PP&E; (vi) impairment of unconsolidated affiliates; (vii) gain on sale of unconsolidated affiliate; (viii) impairment expense; (ix) non-cash derivative activity; (x) non-cash compensation expense; (xi) provision for income tax (benefit); (xii) adjustments for cash flow from unconsolidated affiliates; and (xiii) losses (gains) relating to other miscellaneous non-cash amounts affecting net income for the period.  In general, the Partnership defines Net Operating Margin as segment revenue, excluding any derivative gain (loss), less purchased product costs excluding any derivative gain (loss).

 

DCF is a financial performance measure used by management as a key component in the determination of cash distributions paid to unitholders. The Partnership believes DCF 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 DCF 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, the Partnership believes 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.

 

Net Operating Margin is a financial performance measure used by management and investors to evaluate the underlying baseline operating performance of our contractual arrangements. Management also uses Net Operating Margin to evaluate the Partnership’s financial performance for purposes of planning and forecasting.

 

ITEM 7.01. Regulation FD

 

In accordance with General Instruction B.2 of Form 8-K, the following information in this Current Report on Form 8-K (including the exhibit) is furnished pursuant to Item 7.01 and shall not be deemed to be “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section.  This Current Report will not be deemed an admission as to the materiality of any information in the report that is required to be disclosed solely by Regulation FD.

 

2



 

On May 6, 2015, the Partnership posted on its website an earnings call presentation that will be used in the earnings call.  Interested parties will be able to view the materials presented on the earnings call at our website, www.markwest.com.

 

Cautionary Statements

 

This filing includes “forward-looking statements.”  The statements included in this Current Report on Form 8-K contain “forward-looking statements” within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, each as amended. These forward-looking statements (which in many instances can be identified by words like “may,” “will,” “should,” “expects,” “plans,” “believes,” and other comparable words) are based on the Partnership’s current expectations and beliefs concerning future developments and their potential effects on the Partnership, but are not guarantees of future performance, and involve risks and uncertainties. You are cautioned not to place undue reliance on forward-looking statements, as many of these factors are beyond our ability to control or predict, and which speak only as of the date hereof. The Partnership undertakes no obligation to publicly update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events, or otherwise. You are urged to carefully review and consider the cautionary statements and other disclosures made in the Partnership’s Annual Report on Form 10-K for fiscal year 2014, including under the heading “Risk Factors,” which identify and discuss significant risks, uncertainties, and various other factors that could cause actual results to vary significantly from those expected or implied in the forward-looking statements.

 

3



 

ITEM 9.01.  Financial Statements and Exhibits.

 

(d)          Exhibits.

 

Exhibit No.

 

Description of Exhibit

99.1

 

Press release dated May 6, 2015, reporting financial results for the three months ended March 31, 2015.

 

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: May 6, 2015

By:

/s/ NANCY K. BUESE

 

 

Nancy K. Buese
Executive Vice President and Chief Financial Officer

 

5


EX-99.1 2 a15-10854_2ex99d1.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 First Quarter Financial Results

 

·                  Reported DCF of $180.3 million and Adjusted EBITDA of $229.7 million for the first quarter 2015

·                  Increased quarterly distribution to 91 cents per common unit while maintaining 106 percent distribution coverage

·                  Reported record total gas volumes of 5.4 Bcf/d for the first quarter 2015, an increase of 52 percent from the first quarter 2014. The Partnership is now the second largest gas processor in the U.S.

·                  Processing capacity utilization was 82 percent during the first quarter 2015

·                  Reported NGL fractionated volumes from the Marcellus and Utica of over 215,000 Bbl/d during the first quarter 2015, an increase of 68 percent from the first quarter 2014

·                  Announced an 80 MMcf/d gas processing facility expansion in the Haynesville Shale, that upon completion will increase processing capacity in East Texas to 600 MMcf/d

·                  2015 capital expenditure forecast remains unchanged in a range of $1.5 billion to $1.9 billion and 2016 forecast remains  unchanged at approximately $1.5 billion

·                  2015 DCF forecast remains unchanged in a range of $700 million to $800 million and 2015 Adjusted EBITDA forecast remains unchanged in a range of $925 million to $1,025 million

·                  The Partnership’s distribution forecast remains unchanged at $3.70 for 2015, $3.97 for 2016 and an annual growth rate of 10% for 2017 to 2020

 

DENVER— May 6, 2015—MarkWest Energy Partners, L.P. (NYSE: MWE) (“the Partnership”) today reported quarterly cash available for distribution to common unitholders, or distributable cash flow (DCF), of $180.3 million for the three months ended March 31, 2015, compared to $148.4 million for the three months ended March 31, 2014. DCF for the three months ended March 31, 2015 represents distribution coverage of 106 percent. The first quarter distribution of $169.9 million, or $0.91 per common unit, will be paid to unitholders on May 15, 2015. The first quarter 2015 distribution represents an increase of $0.01 per common unit or 1.1 percent over the fourth quarter 2014 distribution and an increase of $0.04 per common unit or 4.6 percent compared to the first quarter 2014 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 of $229.7 million for the three months ended March 31, 2015, compared to $187.6 million for the same period in 2014. The Partnership believes the presentation of Adjusted EBITDA provides useful information because it is commonly used by investors in Master Limited Partnerships to assess financial performance and operating results of

 

1



 

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 months ended March 31, 2015 of $1.4 million, compared to $28.5 million for the same period in 2014. Income before provision for income tax includes non-cash (losses) gains associated with the change in fair value of derivative instruments of $(8.2) million and $11.8 million for the three months ended March 31, 2015 and March 31, 2014 respectively. Income before provision for income tax includes non-cash impairments associated with our Southwest segment of $25.5 million for the three months ended March 31, 2015. Excluding these items, income before provision for income tax for the three months ended March 31, 2015 and 2014 would have been $35.1 million and $16.7 million, respectively.

 

“2015 is off to a great start and our first quarter results highlight the strength of our business model and resiliency of producers’ development in America’s most economic resource plays,” commented Frank Semple, Chairman, President and Chief Executive Officer of MarkWest. “Our producer customers continue to adjust their drilling programs based on the lower commodity price environment and we are optimizing our capital program to provide just-in-time processing and fractionation capacity to support the producers’ revised volume forecasts.  As a result, our Marcellus and Utica processing plant utilization is approaching 90 percent, which improves both our operational and financial performance. There are exceptional opportunities for the ongoing development of critical energy infrastructure in our core operating areas and we will continue to focus on providing outstanding service and support for our producer customers and long-term value for our unitholders.”

 

BUSINESS HIGHLIGHTS

 

Marcellus:

 

·                  In February, the Partnership announced the development of Majorsville VII, a 200 million cubic feet per day (MMcf/d) processing plant at the Majorsville complex in Marshall County, West Virginia. The new facility is scheduled to begin operations during the second quarter of 2016 and will support Southwestern Energy Company (NYSE: SWN) (Southwestern) and Statoil ASA (NYSE: STO) (Statoil).

 

Utica:

 

·                  In February, Ohio Condensate Company, L.L.C., an entity owned by MarkWest Utica EMG Condensate, L.L.C. (MarkWest Utica EMG Condensate) and Summit Midstream Partners, LLC, announced the commencement of its condensate stabilization facility in Harrison County, Ohio. MarkWest Utica EMG Condensate is owned by the Partnership and The Energy & Minerals Group (EMG).  The new facility consists of 23,000 barrels per day (Bbl/d) of condensate stabilization capacity and is fully integrated with a storage and logistics terminal.

 

·                  Today, MarkWest Utica EMG, a joint venture between the Partnership and EMG, is announcing the execution of definitive agreements with Rice Energy (NYSE: RICE) to support the development of their acreage in eastern Ohio.

 

Southwest:

 

·                  In February, the Partnership, together with Enterprise Products Partners L.P. (NYSE:EPD) (Enterprise), Anadarko Petroleum Corporation (NYSE: APC) (Anadarko) and DCP Midstream Partners, LP (NYSE: DPM) (DCP Midstream) announced the formation of a joint venture under which Enterprise will assign a 45 percent ownership interest in its wholly owned Panola Pipeline Company, LLC.  The interest will be evenly divided among the Partnership, Anadarko’s affiliate, WGR Asset Holding Company LLC, and DCP Midstream. The Panola Pipeline, which

 

2



 

transports NGLs, originates in Carthage, Texas and extends 181 miles to Mont Belvieu, Texas. Enterprise announced plans to install 60 miles of new pipeline, as well as pumps and other associated equipment as part of an expansion project designed to increase capacity by 50,000 Bbl/d. The incremental capacity is expected to be available in the first quarter of 2016.

 

·                  In February, the Partnership announced the execution of a definitive agreement with Newfield Exploration (NYSE: NFX) (Newfield) to support the development of resources in the Cana-Woodford. Under terms of the agreements, the Partnership will provide gathering and processing services for associated gas from Newfield’s STACK acreage. As part of the agreement, the Partnership is constructing a low- and high-pressure gas gathering system within Newfield’s area of operation, as well as a 60-mile trunk line to the Partnership’s Arapaho processing plant in Custer County, OK.

 

·                  Today, the Partnership is announcing an expansion of the Carthage IV plant in Panola County, Texas. The 120 MMcf/d plant commenced operations in December 2014 and will be expanded to 200 MMcf/d in the third quarter 2015. The Partnership’s East Texas facilities continue to operate near 100 percent utilization and the capacity expansion is critical to support the ongoing requirements of producers operating in the Haynesville Shale.

 

Capital Markets

 

·                  During the first quarter of 2015, the Partnership did not issue any equity.

 

·                  In March, the Partnership completed a public offering of an additional $650 million of 4.875% senior unsecured notes with a yield of 4.66% due in 2024.

 

FINANCIAL RESULTS

 

Balance Sheet

 

·                  As of March 31, 2015, the Partnership had $126.3 million of cash and cash equivalents in wholly owned subsidiaries and had no borrowings outstanding under its $1.3 billion Senior Secured 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 March 31, 2015, was $236.4 million, an increase of $18.6 million when compared to $217.8 million over the same period in 2014. This increase was primarily attributable to higher processing volumes, partially offset by the decline in NGL pricing. Processed volumes continued to increase in the first quarter of 2015, growing approximately 63 percent when compared to the first quarter of 2014, primarily due to the Partnership’s Marcellus and Utica segments.

 

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 losses on commodity derivative instruments. Realized gains (losses) on commodity derivative instruments were $11.0 million in the first quarter of 2015 and ($7.7) million in the first quarter of 2014.

 

3



 

Capital Expenditures

 

·                  For the three months ended March 31, 2015, the Partnership’s portion of capital expenditures was $468.9 million.

 

2015 ADJUSTED EBITDA, DCF, DISTRIBUTION GROWTH AND CAPITAL EXPENDITURE FORECAST

 

For 2015, the Partnership’s Adjusted EBITDA forecast remains in a range of $925 million to $1,025 million and DCF remains in a range of $700 million to $800 million based on its current forecast of operational volumes and prices for natural gas liquids, crude oil, natural gas, and derivative instruments currently outstanding. A sensitivity analysis for forecasted 2015 DCF based on changes in composite NGL prices and changes in volume assumptions is provided within the tables of this press release.

 

The Partnership reaffirms its distribution forecast of approximately $3.70 for 2015, $3.97 for 2016 and an annual growth rate of 10% for 2017 to 2020.  The annualized distribution coverage ratio during the entire period is expected to be 1.0 times to 1.2 times.

 

The Partnership’s portion of growth capital expenditures for 2015 remains forecasted in a range of $1.5 billion to $1.9 billion and the 2016 capital expenditure forecast remains unchanged at $1.5 billion. The Partnership’s forecasted maintenance capital for 2015 remains unchanged at approximately $30 million.

 

CONFERENCE CALL

 

The Partnership will host a conference call and webcast on Wednesday, May 6, at 12:00 p.m. Eastern Time to review its first quarter 2015 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 and associated first quarter 2015 earnings call presentation, 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 Partnership’s website or by dialing (866) 446-5390 (no passcode required).

 

###

 

MarkWest Energy Partners, L.P. is a master limited partnership that owns and operates midstream service businesses. We have a leading presence in many natural gas resource 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, 2014. 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.

 

4



 

MarkWest Energy Partners, L.P.

Financial Statistics

(unaudited, in thousands, except per unit data)

 

 

 

Three months ended March 31,

 

 

 

2015

 

2014

 

Statement of Operations Data

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

Product sales

 

$

167,937

 

$

322,369

 

Service revenue

 

292,025

 

194,074

 

Derivative gain (loss)

 

7,368

 

(3,967

)

Total revenue

 

467,330

 

512,476

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

Purchased product costs

 

123,484

 

211,564

 

Derivative loss (gain) related to purchased product costs

 

4,540

 

(7,798

)

Facility expenses

 

91,816

 

83,705

 

Derivative gain related to facility expenses

 

 

(268

)

Selling, general and administrative expenses

 

34,635

 

35,290

 

Depreciation

 

119,592

 

101,929

 

Amortization of intangible assets

 

15,826

 

15,978

 

Gain on disposal of property, plant and equipment

 

(811

)

(93

)

Accretion of asset retirement obligations

 

193

 

168

 

Impairment expense

 

25,523

 

 

Total operating expenses

 

414,798

 

440,475

 

 

 

 

 

 

 

Income from operations

 

52,532

 

72,001

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

Earnings from unconsolidated affiliates

 

512

 

250

 

Interest expense

 

(50,057

)

(40,984

)

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

 

(1,635

)

(2,824

)

Miscellaneous income, net

 

48

 

19

 

Income before provision for income tax

 

1,400

 

28,462

 

 

 

 

 

 

 

Provision for income tax expense (benefit):

 

 

 

 

 

Current

 

39

 

345

 

Deferred

 

(4,160

)

12,201

 

Total provision for income tax

 

(4,121

)

12,546

 

 

 

 

 

 

 

Net income

 

5,521

 

15,916

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

(14,604

)

(3,424

)

 

 

 

 

 

 

Net (loss) income attributable to the Partnership’s unitholders

 

$

(9,083

)

$

12,492

 

 

 

 

 

 

 

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

 

 

 

 

 

Basic

 

$

(0.05

)

$

0.08

 

Diluted

 

$

(0.05

)

$

0.07

 

 

 

 

 

 

 

Weighted average number of outstanding common units:

 

 

 

 

 

Basic

 

186,685

 

158,808

 

Diluted

 

186,685

 

175,488

 

 

 

 

 

 

 

Cash Flow Data

 

 

 

 

 

Net cash flow provided by (used in):

 

 

 

 

 

Operating activities

 

$

200,934

 

$

112,373

 

Investing activities

 

$

(474,840

)

$

(575,474

)

Financing activities

 

$

401,303

 

$

501,277

 

 

 

 

 

 

 

Other Financial Data

 

 

 

 

 

Distributable cash flow

 

$

180,346

 

$

148,446

 

Adjusted EBITDA

 

$

229,655

 

$

187,567

 

 

Balance Sheet Data

 

March 31, 2015

 

December 31, 2014

 

Total assets

 

$

11,273,767

 

$

10,980,778

 

Total debt

 

$

4,184,463

 

$

3,621,404

 

Total equity

 

$

6,050,828

 

$

6,193,239

 

 

5



 

MarkWest Energy Partners, L.P.

Operating Statistics (1)

 

 

 

Three months ended March 31,

 

 

 

2015

 

2014

 

Marcellus

 

 

 

 

 

Gathering systems throughput (Mcf/d)

 

814,500

 

601,500

 

Natural gas processed (Mcf/d)

 

2,844,600

 

1,640,800

 

 

 

 

 

 

 

C2 produced (Bbl/d)

 

54,700

 

46,200

 

C3+ NGLs fractionated (Bbl/d)

 

126,500

 

70,300

 

Total NGLs fractionated (Bbl/d)

 

181,200

 

116,500

 

 

 

 

 

 

 

Utica

 

 

 

 

 

Gathering systems throughput (Mcf/d)

 

501,700

 

180,600

 

Natural gas processed (Mcf/d)

 

755,300

 

251,300

 

 

 

 

 

 

 

C2 produced (Bbl/d)

 

4,000

 

 

C3+ NGLs fractionated (Bbl/d)

 

30,300

 

12,100

 

Total NGLs fractionated (Bbl/d)

 

34,300

 

12,100

 

 

 

 

 

 

 

Condensate Stabilized (Bbl/d)

 

2,600

 

 

 

 

 

 

 

 

Northeast

 

 

 

 

 

Natural gas processed (Mcf/d)

 

266,100

 

255,600

 

NGLs fractionated (Bbl/d)

 

14,900

 

17,400

 

 

 

 

 

 

 

Keep-whole NGL sales (gallons, in thousands)

 

31,200

 

32,200

 

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

 

30,200

 

26,000

 

Total NGL sales (gallons, in thousands)

 

61,400

 

58,200

 

 

 

 

 

 

 

Crude oil transported for a fee (Bbl/d)

 

10,400

 

9,900

 

 

 

 

 

 

 

Southwest

 

 

 

 

 

East Texas gathering systems throughput (Mcf/d)

 

615,800

 

495,800

 

East Texas natural gas processed (Mcf/d)

 

497,100

 

368,100

 

East Texas NGL sales (gallons, in thousands)

 

107,200

 

93,900

 

 

 

 

 

 

 

Western Oklahoma gathering systems throughput (Mcf/d)

 

342,500

 

296,900

 

Western Oklahoma natural gas processed (Mcf/d)

 

291,200

 

250,100

 

Western Oklahoma NGL sales (gallons, in thousands)

 

34,500

 

53,900

 

 

 

 

 

 

 

Southeast Oklahoma gathering systems throughput (Mcf/d)

 

392,400

 

381,800

 

Southeast Oklahoma natural gas processed (Mcf/d)

 

178,600

 

147,300

 

Southeast Oklahoma NGL sales (gallons, in thousands)

 

28,600

 

21,000

 

Arkoma Connector Pipeline throughput (Mcf/d)

 

209,800

 

225,300

 

 

 

 

 

 

 

Other Southwest gathering systems throughput (Mcf/d)

 

46,200

 

46,900

 

 

 

 

 

 

 

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

 

100,300

 

110,500

 

Gulf Coast liquids fractionated (Bbl/d)

 

15,900

 

19,300

 

Gulf Coast NGL sales (gallons, in thousands)

 

60,200

 

73,000

 

 

 

 

 

 

 

Total Southwest Gathering system throughput (Mcf/d)

 

1,396,900

 

1,221,400

 

Total Southwest natural gas and refinery off-gas processed (Mcf/d)

 

1,067,200

 

876,000

 

 


(1) Refer to Item 2 in Form 10-Q for additional disclosures.

 

6



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Operating Income before Items not Allocated to Segments (1)

(unaudited, in thousands)

 

Three months ended March 31, 2015

 

Marcellus

 

Utica

 

Northeast

 

Southwest

 

Eliminations (2)

 

Total

 

Segment revenue

 

$

197,176

 

$

58,911

 

$

30,021

 

$

196,267

 

$

(44

)

$

482,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment purchased product costs

 

6,502

 

181

 

12,518

 

104,283

 

 

123,484

 

Segment facility expenses

 

43,382

 

16,638

 

6,878

 

33,917

 

(44

)

100,771

 

Total operating expenses before items not allocated to segments

 

49,884

 

16,819

 

19,396

 

138,200

 

(44

)

224,255

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment portion of operating income attributable to non-controlling interests

 

 

20,107

 

 

1,547

 

 

21,654

 

Operating income before items not allocated to segments

 

$

147,292

 

$

21,985

 

$

10,625

 

$

56,520

 

$

 

$

236,422

 

 

Three months ended March 31, 2014

 

Marcellus

 

Utica

 

Northeast

 

Southwest

 

Eliminations (2)

 

Total

 

Segment revenue

 

$

175,159

 

$

23,766

 

$

61,253

 

$

259,329

 

$

(1,571

)

$

517,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment purchased product costs

 

34,290

 

4,135

 

20,455

 

152,684

 

 

211,564

 

Segment facility expenses

 

35,473

 

11,852

 

7,114

 

32,521

 

(1,571

)

85,389

 

Total operating expenses before items not allocated to segments

 

69,763

 

15,987

 

27,569

 

185,205

 

(1,571

)

296,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

3,136

 

 

(1

)

 

3,135

 

Operating income before items not allocated to segments

 

$

105,396

 

$

4,643

 

$

33,684

 

$

74,125

 

$

 

$

217,848

 

 

 

 

Three months ended March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

236,422

 

$

217,848

 

Portion of operating income attributable to non-controlling interests

 

11,414

 

3,135

 

Derivative gain not allocated to segments

 

2,828

 

4,099

 

Revenue adjustment for unconsolidated affiliate

 

(27,531

)

 

Revenue deferral adjustment

 

(922

)

(1,493

)

Compensation expense included in facility expenses not allocated to segments

 

(1,107

)

(1,004

)

Facility expense and purchase product cost adjustments for unconsolidated affiliate

 

13,458

 

 

Portion of operating loss attributable to non-controlling interests of an unconsolidated affiliate

 

10,240

 

 

Facility expenses adjustments

 

2,688

 

2,688

 

Selling, general and administrative expenses

 

(34,635

)

(35,290

)

Depreciation

 

(119,592

)

(101,929

)

Amortization of intangible assets

 

(15,826

)

(15,978

)

Gain on disposal of property, plant and equipment

 

811

 

93

 

Accretion of asset retirement obligations

 

(193

)

(168

)

Impairment expense

 

(25,523

)

 

Income from operations

 

52,532

 

72,001

 

Other income (expense):

 

 

 

 

 

Earnings from unconsolidated affiliates

 

512

 

250

 

Interest expense

 

(50,057

)

(40,984

)

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

 

(1,635

)

(2,824

)

Miscellaneous income, net

 

48

 

19

 

Income before provision for income tax

 

$

1,400

 

$

28,462

 

 


(1) Refer to Item 2 in Form 10-Q for additional disclosures.

(2) Amounts represent revenues and expenses associated with the Northeast segment fractionation completed on behalf of the Marcellus segment.

 

7



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Distributable Cash Flow

(unaudited, in thousands)

 

 

 

Three months ended March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Net income

 

$

5,521

 

$

15,916

 

Depreciation, amortization and other non-cash operating expenses

 

135,664

 

118,950

 

Gain on sale or disposal of property, plant and equipment

 

(811

)

(93

)

Amortization of deferred financing costs and debt discount

 

1,635

 

2,824

 

Earnings from unconsolidated affiliates

 

(512

)

(250

)

Distributions from unconsolidated affiliates

 

10,892

 

1,369

 

Non-cash compensation expense

 

5,933

 

3,967

 

Unrealized loss (gain) on derivative instruments

 

8,160

 

(11,820

)

Deferred income tax (benefit) expense

 

(4,160

)

12,201

 

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

(10,414

)

(2,118

)

Revenue deferral adjustment

 

922

 

2,091

 

Impairment expense

 

25,523

 

 

Other (1)

 

4,564

 

8,155

 

Maintenance capital expenditures

 

(2,571

)

(2,746

)

Distributable cash flow

 

$

180,346

 

$

148,446

 

 

 

 

 

 

 

Maintenance capital expenditures

 

$

2,571

 

$

2,746

 

Growth capital expenditures of consolidated subsidiaries

 

435,700

 

584,374

 

Capital expenditures of unconsolidated subsidiaries (2)

 

100,878

 

 

Total capital expenditures

 

539,149

 

587,120

 

Acquisitions, net of cash acquired

 

 

 

Total capital expenditures and acquisitions

 

539,149

 

587,120

 

Joint venture partner contributions

 

(70,248

)

 

Total capital expenditures and acquisitions, net

 

$

468,901

 

$

587,120

 

 

 

 

 

 

 

Distributable cash flow

 

$

180,346

 

$

148,446

 

Maintenance capital expenditures

 

2,571

 

2,746

 

Changes in receivables, inventories and other assets

 

56,486

 

(7,053

)

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

 

(47,432

)

(25,714

)

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

10,414

 

2,118

 

Other

 

(1,451

)

(8,170

)

Net cash provided by operating activities

 

$

200,934

 

$

112,373

 

 


(1) Other includes amounts related to capitalized interest associated with joint venture capital expenditures and fees earned related to development of joint venture capital projects.

(2) Growth capital expenditures includes Ohio Gathering Company, L.L.C. and Ohio Condensate Company, L.L.C.

 

8



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three months ended March 31,

 

 

 

2015

 

2014

 

Net income

 

5,521

 

15,916

 

Non-cash compensation expense

 

5,933

 

3,967

 

Unrealized loss (gain) on derivative instruments

 

8,160

 

(11,820

)

Interest expense (1)

 

49,661

 

41,718

 

Depreciation, amortization and other non-cash operating expenses

 

135,664

 

118,950

 

Gain on disposal of property, plant and equipment

 

(811

)

(93

)

Provision for income tax (benefit) expense

 

(4,121

)

12,546

 

Adjustment for cash flow from unconsolidated affiliates

 

10,380

 

1,119

 

Impairment expense

 

25,523

 

 

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

(10,414

)

(2,393

)

Other (2)

 

4,159

 

7,657

 

Adjusted EBITDA

 

$

229,655

 

$

187,567

 

 


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

 

(2) Other includes amounts related to capitalized interest associated with joint venture capital expenditures and fees earned related to development of joint venture capital projects and non-controlling interest in consolidated subsidiaries.

 

9



 

MarkWest Energy Partners, L.P.

Distributable Cash Flow Sensitivity Analysis

(unaudited, in millions)

 

The Partnership periodically estimates the effect on DCF resulting from changes in its volume forecast and NGL prices. The Partnership has become less sensitive to changes in commodity prices as a result of significant increases in fee-based income. For the full-year 2015, the Partnership estimates that net operating margin will be approximately 90 percent fee-based.

 

The analysis further assumes derivative instruments outstanding as of April 27, 2015, and production volumes estimated through December 31, 2015.

 

Estimated Range of 2015 DCF

 

 

 

 

 

Volume Forecast (1)

 

 

 

 

 

Low Case

 

Base Case

 

High Case

 

NGL $/Gallon (2)(3)

 

$

0.70

 

$

735

 

$

758

 

$

779

 

 

$

0.65

 

$

729

 

$

751

 

$

772

 

 

$

0.60

 

$

722

 

$

744

 

$

765

 

 

$

0.55

 

$

716

 

$

737

 

$

757

 

 

$

0.50

 

$

709

 

$

730

 

$

750

 

 

$

0.45

 

$

701

 

$

723

 

$

742

 

 


(1)         Volume Forecast is increased/decreased by 5% in the Marcellus and Utica segments for the High and Low Cases.

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

(3)         Composite NGL prices are based on the Partnership’s average forecasted price.

 

The table is based on current information, expectations, and beliefs concerning future developments and their potential effects, and does not consider actions the Partnership’s management may take to mitigate exposure to changes. Further, the table does not consider the effects that such hypothetical adverse changes may have on overall economic activity. Historical volumes, prices and correlations do not guarantee future results.

 

Although the Partnership believes the expectations reflected in this analysis are reasonable, the Partnership 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, market conditions and constraints, production, NGL composition, infrastructure availability, market participants, and ratios between product 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 the Partnership’s periodic reports filed with the SEC, specifically those under the heading “Risk Factors.”

 

10


GRAPHIC 3 g108542mm01i001.jpg GRAPHIC begin 644 g108542mm01i001.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