8-K/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K/A

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): December 31, 2012

TARGA RESOURCES PARTNERS LP

(Exact name of registrant as specified in its charter)

Delaware	001-33303	65-1295427
(State or other jurisdiction of incorporation or organization)	(Commission File Number)	(IRS Employer Identification No.)

1000 Louisiana, Suite 4300

Houston, TX 77002

(Address of principal executive office and Zip Code)

(713) 584-1000

(Registrants’ telephone number, including area code)

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:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

EXPLANATORY NOTE

On January 4, 2013, Targa Resources Partners LP (the “Partnership”) filed a current report on Form 8-K (the “Original Filing”) in connection with the closing of the acquisition on December 31, 2012 of the equity interests in Saddle Butte Fort Berthold Gathering, LLC and Saddle Butte Assets, LLC (collectively, “the Saddle Butte Subsidiaries”) by Targa Badlands LLC, an indirect wholly-owned subsidiary of the Partnership. The Partnership is filing this Form 8-K/A to provide the audited financial statements of Saddle Butte Pipeline, LLC and unaudited pro forma condensed consolidated financial statements of Targa Resources Partners LP, as required by Item 9.01(a) and Item 9.01(b) of Form 8-K. This information was not included in the Original Filing. As the Saddle Butte Subsidiaries comprised substantially all of Saddle Butte Pipeline, LLC’s key operating assets, the financial statements of Saddle Butte Pipeline, LLC are presented in order to provide investors with the complete and comprehensive financial history of the acquired business. The elimination of specified assets and liabilities not acquired or assumed by the Partnership is depicted in the pro forma financial statements presenting the effects of the acquisition.

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of Business Acquired

The Consolidated Financial Statements of Saddle Butte Pipeline, LLC as of and for the nine months ended September 30, 2012 and 2011 (unaudited) and as of and for the years ended December 31, 2011 and 2010 (audited), including the notes thereto, are filed herewith as Exhibit 99.1.

(b) Pro Forma Financial Information.

The unaudited pro forma condensed consolidated financial statements of Targa Resources Partners LP as of and for the nine months September 30, 2012 and as of and for the year ended December 31, 2011, including the notes thereto, are filed herewith as Exhibit 99.2.

(d) Exhibits.

Exhibit Number	Description
23.1	Consent of Hein & Associates LLP, Independent Certified Public Accountants for Saddle Butte Pipeline, LLC.
99.1	Consolidated Financial Statements of Saddle Butte Pipeline, LLC as of and for the nine months ended September 30, 2012 and 2011 (unaudited) and as of and for the years ended December 31, 2011 and 2010 (audited), including the notes thereto.
99.2	Unaudited pro forma condensed consolidated financial statements of Targa Resources Partners LP as of and for the nine months September 30, 2012 and as of and for the year ended December 31, 2011, including the notes thereto.

SIGNATURES

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

	Targa Resources Partners LP.
	By:	Targa Resources GP LLC,
		its general partner
Date: March 15, 2013	By:	/s/ Matthew J. Meloy
		Matthew J. Meloy
		Senior Vice President, Chief Financial Officer and Treasurer

EXHIBIT INDEX

Exhibit Number	Description
23.1	Consent of Hein & Associates LLP, Independent Certified Public Accountants for Saddle Butte Pipeline, LLC.
99.1	Consolidated Financial Statements of Saddle Butte Pipeline, LLC as of and for the nine months ended September 30, 2012 and 2011 (unaudited) and as of and for the years ended December 31, 2011 and 2010 (audited), including the notes thereto.
99.2	Unaudited pro forma condensed consolidated financial statements of Targa Resources Partners LP as of and for the nine months September 30, 2012 and as of and for the year ended December 31, 2011, including the notes thereto.

EX-23.1

Exhibit 23.1

Consent of Independent Registered Public Accounting Firm

We consent to the incorporation by reference in the Registration Statements on Form S-3 (No. 333-165959 and 333-182567) and Form S-8 (No. 333-149200) of Targa Resources Partners LP of our report dated November 9, 2012, relating to our audits of the consolidated financial statements of Saddle Butte Pipeline, LLC as of and for the years ended December 31, 2011 and 2010, included in this Current Report on Form 8-K/A dated March 15, 2013.

/s/ Hein & Associates LLP

Denver, Colorado

March 15, 2013

EX-99.1

Exhibit 99.1

Saddle Butte Pipeline, LLC

Consolidated Financial Statements

For the Nine Months Ended September 30, 2012 and 2011 (unaudited)

and for the Years Ended December 31, 2011 and 2010 (audited)

SADDLE BUTTE PIPELINE, LLC

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

	PAGE
Independent Auditor’s Report		2
Consolidated Balance Sheets – September 30, 2012 (unaudited), December 31, 2011 and 2010		3
Consolidated Statements of Operations – For the Nine Months Ended September 30, 2012 (unaudited) and 2011 (unaudited) and for the Years Ended December 31, 2011 and 2010		4
Consolidated Statements of Members’ Equity – For the Nine Months Ended September 30, 2012 (unaudited) and 2011 (unaudited) and for the Year Ended December 31, 2011		5
Consolidated Statements of Cash Flows – For the Nine Months Ended September 30, 2012 (unaudited) and 2011 (unaudited) and for the Years Ended December 31, 2011 and 2010		6
Notes to Consolidated Financial Statements		7

-1-

INDEPENDENT AUDITOR’S REPORT

To the Board of Directors

Saddle Butte Pipeline, LLC

Durango, Colorado

We have audited the accompanying consolidated balance sheets of Saddle Butte Pipeline, LLC as of December 31, 2011 and 2010, and the related consolidated statements of operations, members’ equity, and cash flows for each of the years then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Saddle Butte Pipeline, LLC as of December 31, 2011 and 2010, and the results of its operations and its cash flows for each of the years then ended in conformity with U.S. generally accepted accounting principles.

Hein & Associates LLP

Denver, Colorado

November 9, 2012

SADDLE BUTTE PIPELINE, LLC

CONSOLIDATED BALANCE SHEETS

	SEPTEMBER 30,			DECEMBER 31,
	2012			2011			2010
	(unaudited)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents	$	22,904,421		$	30,479,485		$	27,590,737
Accounts receivable:
Gas gathering and processing		5,775,717			4,097,589			263,480
Other receivables		8,693,536			16,698,312			918,266
Prepaid expenses and other current assets		1,406,062			383,097			126,725
Other prepaid equipment		—			—			1,710,642
Pipeline inventory		14,763,011			19,514,930			1,120,690
Total current assets		53,542,747			71,173,413			31,730,540
PROPERTY AND EQUIPMENT:
Pipeline		74,239,200			57,375,360			—
Gas plant and facilities		53,568,593			53,567,175			—
Field equipment and machinery		6,882,630			6,443,704			—
Other facility costs		8,302,626			6,071,134			352,987
Vehicles and other equipment		1,718,023			1,403,283			802,538
		144,711,072			124,860,656			1,155,525
Less accumulated depreciation		(8,821,505	)		(3,025,682	)		(603,589	)
		135,889,567			121,834,974			551,936
Construction work in progress		134,988,486			68,643,392			64,704,292
Net property and equipment		270,878,053			190,478,366			65,256,228
OTHER ASSETS		—			—			10,061
TOTAL ASSETS	$	324,420,800		$	261,651,779		$	96,996,829
LIABILITIES AND MEMBERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable	$	29,803,403		$	30,801,296		$	1,272,232
Accrued expenses		3,471,776			407,235			16,118,089
Deferred revenue		3,690,828			2,130,216			108,830
Total current liabilities		36,966,007			33,338,747			17,499,151
REVOLVING LINE OF CREDIT		10,000,000			—			—
SUBORDINATED PROMISSORY NOTE, RELATED PARTY		33,171,822			—			—
COMMITMENTS AND CONTINGENCIES (Note 7)
MEMBERS’ EQUITY:
Contributed capital		269,036,396			245,562,276			85,850,000
Accumulated deficit and distributions		(24,753,425	)		(17,249,244	)		(6,352,322	)
Total members’ equity		244,282,971			228,313,032			79,497,678
TOTAL LIABILITIES AND MEMBERS’ EQUITY	$	324,420,800		$	261,651,779		$	96,996,829

The accompanying notes are an integral part of these consolidated financial statements.

-3-

SADDLE BUTTE PIPELINE, LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

	FOR THE NINE MONTHS ENDED SEPTEMBER 30,						FOR THE YEARS ENDED DECEMBER 31,
	2012			2011			2011			2010
	(unaudited)			(unaudited)
REVENUE
Residue gas sales	$	3,204,488		$	3,343,932		$	6,251,656		$	—
Natural gas liquids sales		6,983,128			4,170,246			7,951,969			831,657
Crude oil sales		392,686,958			7,628,096			50,065,002			—
Gathering and processing fees		13,935,772			1,452,049			3,891,099			633,316
Pipeline construction fee revenue		574,079			431,228			451,820			—
Other plant revenue		1,155,642			190,439			663,515			—
Total operating revenue		418,540,067			17,215,990			69,275,061			1,464,973
COST OF PURCHASED GAS AND CRUDE OIL		403,918,944			15,088,769			64,810,939			794,758
NET MARGIN		14,621,123			2,127,221			4,464,122			670,215
OPERATING EXPENSES:
Field operating		2,951,791			356,742			1,031,710			661,145
Field maintenance		1,951,367			87,583			844,536			—
General and administrative		10,671,686			5,900,238			9,304,197			3,116,958
Depreciation and amortization		5,795,823			1,011,586			2,422,093			484,767
Impairment		—			—			1,754,098			—
Total operating expenses		21,370,667			7,356,149			15,356,634			4,262,870
LOSS FROM OPERATIONS		(6,749,544	)		(5,228,928	)		(10,892,512	)		(3,592,655	)
OTHER INCOME (EXPENSE):
Interest income		5			705			720			2,649
Interest (expense)		(754,642	)		(8	)		(5,130	)		—
Other income (expense)		—			—			—			296
Total other income (expense)		(754,637	)		697			(4,410	)		2,945
NET LOSS	$	(7,504,181	)	$	(5,228,231	)	$	(10,896,922	)	$	(3,589,710	)

The accompanying notes are an integral part of the consolidated financial statements.

-4-

SADDLE BUTTE PIPELINE, LLC

CONSOLIDATED STATEMENTS OF MEMBERS’ EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2012 (UNAUDITED)

AND 2011 (UNAUDITED) AND FOR THE YEAR ENDED DECEMBER 31, 2011

	CONTRIBUTED CAPITAL		SUBSCRIPTIONS RECEIVABLE			DISTRIBUTIONS AND NET LOSS			TOTAL
BALANCE, January 1, 2010	$	23,000,000	$	—		$	(2,762,612	)	$	20,237,388
Contributions		62,850,000		—			—			62,850,000
Net loss		—		—			(3,589,710	)		(3,589,710	)
BALANCE, December 31, 2010		85,850,000		—			(6,352,322	)		79,497,678
Contributions		159,198,200		—			—			159,198,200
Member subscriptions for units		55,973,902		(55,973,902	)		—			—
Unit option compensation expense		514,076		—			—			514,076
Net loss		—		—			(10,896,922	)		(10,896,922	)
BALANCE, December 31, 2011		301,536,178		(55,973,902	)		(17,249,244	)		228,313,032
Contributions		22,387,600		—			—			22,387,600
Member subscriptions for units		8,133,530		(8,133,530	)		—			—
Unit option compensation expense		1,086,520		—			—			1,086,520
Net loss		—		—			(7,504,181	)		(7,504,181	)
BALANCE, September 30, 2012 (unaudited)	$	333,143,828	$	(64,107,432	)	$	(24,753,425	)	$	244,282,971

The accompanying notes are an integral part of the consolidated financial statements.

-5-

SADDLE BUTTE PIPELINE, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

	FOR THE NINE MONTHS ENDED SEPTEMBER 30,						FOR THE YEARS ENDED DECEMBER 31,
	2012			2011			2011			2010
	(unaudited)			(unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(7,504,181	)	$	(5,228,231	)	$	(10,896,922	)	$	(3,589,710	)
Adjustments to reconcile to net cash used in operating activities:
Depreciation and amortization		5,795,823			1,011,586			2,422,093			484,767
Loss on disposal and impairment of capital assets		16,770			—			1,770,147			—
Unit option compensation expense		1,086,520			235,936			514,076			—
Changes in operating assets and liabilities:
Accounts receivable		6,326,648			(3,627,295	)		(19,614,155	)		(1,181,746	)
Other current assets		(1,022,965	)		(55,852	)		1,454,270			(1,766,868	)
Inventory		4,751,919			(16,617,657	)		(18,394,240	)		(1,120,690	)
Other assets		—			—			—			(1,211	)
Accounts payable and accrued expenses		2,066,648			(10,818,839	)		13,818,210			16,534,338
Deferred revenue		1,560,612			—			2,021,386			108,830
Net cash provided by (used in) operating activities		13,077,794			(35,100,352	)		(26,905,135	)		9,467,710
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to pipeline and facilities		(86,103,920	)		(79,421,437	)		(128,653,508	)		(56,620,964	)
Additions to furniture, fixtures and equipment		(108,360	)		(202,600	)		(760,870	)		(689,047	)
Other non-current assets		—			10,060			10,061			—
Total cash used in investing activities		(86,212,280	)		(79,613,977	)		(129,404,317	)		(57,310,011	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Contributions		22,387,600			124,705,700			159,198,200			62,850,000
Proceeds from long-term debt		43,171,822			—			—			—
Distributions to members		—			—			—			—
Net cash provided by financing activities		65,559,422			124,705,700			159,198,200			62,850,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		(7,575,064	)		9,991,371			2,888,748			15,007,699
CASH AND CASH EQUIVALENTS, beginning of period		30,479,485			27,590,737			27,590,737			12,583,038
CASH AND CASH EQUIVALENTS, end of period	$	22,904,421		$	37,582,108		$	30,479,485		$	27,590,737
SUPPLEMENTAL STATEMENT OF CASH FLOW DISCLOSURES:
Additions to pipeline and facilities through accounts payable	$	84,388,770		$	79,624,037		$	122,948,798		$	41,377,639

The accompanying notes are an integral part of the consolidated financial statements.

-6-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES:

Business – Saddle Butte Pipeline, LLC is a midstream natural gas and crude oil gathering pipeline and processing company. Saddle Butte Pipeline, LLC gathers the natural gas and crude oil at the wellhead and transports the products to its crude terminal and gas processing plant in McKenzie County, North Dakota. The operations of the pipeline and facilities began in 2011. Saddle Butte Pipeline, LLC was formed on August 22, 2008. As an LLC, the members’ liability is limited to the amount their investment.

Basis of Presentation – The accompanying consolidated financial statements include the accounts of Saddle Butte Operating, LLC, Saddle Butte Assets, LLC, and Saddle Butte Fort Berthold Gathering, LLC, herein collectively referred to as the “Company” or “Saddle Butte.” All significant intercompany accounts and transactions have been eliminated in consolidation.

Liquidity – At September 30, 2012, the Company has had net losses since inception of approximately $24,653,000 (unaudited), and continues to fund operations and activities through member contributions and debt. Management believes that the positive cash flows that started in mid-2012, along with the commitment of additional member contributions, will allow the Company to continue its operations and expansion through 2013.

Use of Estimates – The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosures of contingent assets and liabilities. Actual results could differ from those estimates.

Cash and Cash Equivalents – Cash and cash equivalents consist of highly liquid investments, with original maturities of three months or less. From time to time, these cash accounts may exceed federally insured limits.

Gathering and Gas Processing Receivable – The Company accrues for revenue generated from the sales of residue natural gas, natural gas liquids that are gathered, compressed and processed on its system and for transportation fees for the crude oil on its system. Management regularly reviews the transportation and processing receivable amounts for collectability and records its allowance for uncollectible receivables under the specific identification method. The Company recorded no allowance for uncollected receivables at September 30, 2012 (unaudited) or at December 31, 2011 and 2010.

The Company currently has gathering and processing contracts with eight producers, which accounts for all the revenue and receivables from these activities.

-7-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Other Receivables and Deferred Revenue – During 2012 and 2011, Saddle Butte Pipeline, LLC constructed extended facilities for producers connected to the gathering system. The construction activities were performed in accordance with the gathering contracts in place with the various producers. The cost of the facilities is billed as incurred at the Company’s cost plus an agreed-upon percentage margin. The progress billings resulted in an other receivable of $8.7 million (unaudited) and $16.7 million as of September 30, 2012 and December 31, 2011, respectively, and deferred revenue of $3.7 million (unaudited) and $2.1 million as of September 30, 2012 and December 31, 2011, respectively, which represents the agreed-upon percentage margin. The revenue will be recognized when the construction is complete. The Company has not recorded an allowance for uncollected receivables from these construction projects. These projects are with three producers.

During 2010, Saddle Butte Pipeline, LLC entered into an agreement to purchase 20 Lease Automatic Custody Transfer (LACT) units for a North Dakota producer. The 20 LACT units were not complete as of December 31, 2010; therefore, the payments made by the company were classified as other prepaid equipment of $1,710,642. The Company then progress billed the producer as stipulated in the agreement, resulting in an other receivable of $834,363 and deferred revenue of $108,830 as of December 31, 2010.

Fair Value of Financial Instruments – The Company’s financial instruments consist of cash and trade payables. The carrying value of cash and cash equivalents and trade payables are considered to be representative of their fair market value, due to the short maturity of these instruments.

Pipeline Inventory – Inventory consists of steel pipe, valves, fittings and materials which will be used on the construction of pipeline and gathering systems in North Dakota. These goods are valued at the lower of cost or market and no impairment has been recorded as of September 30, 2012 (unaudited) or at December 31, 2011 and 2010.

Property and Equipment – Property and equipment assets consist of all costs incurred for the construction of an oil and gas gathering and transportation system, a 40,000 Mcf/d gas processing plant, a crude terminal and 70,000 barrels of crude storage.

Renewals and betterments, which substantially extend the useful lives of the assets, are capitalized. All costs necessary to place an asset into operation are capitalized. Maintenance and repairs are expensed when incurred. Property and equipment is generally depreciated using the straight-line method over 3 to 20 years depending on the type of asset. When property is retired or otherwise disposed of, the cost and accumulated depreciation are removed from appropriate accounts and any gain or loss is included in income.

-8-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The Company evaluates impairment of its property and equipment to determine if the carrying value is recoverable based upon the undiscounted future cash flows. If it is not recoverable, an impairment is recorded for the difference between the carrying value and the fair value of the asset. Based upon this evaluation, an impairment of $0 (unaudited), $1.75 million and $0 was recorded at September 30, 2012, December 31, 2011 and 2010, respectively. This impairment is on wellhead gas processing units, which were utilized prior to the completion of the gathering system to capture natural gas liquids produced at the well.

Construction in Progress – Costs incurred for construction of oil and gas gathering and transportation systems in process and not operational are included in the account. No depreciation is recorded for these assets as they have not been placed in operations as of September 30, 2012 (unaudited), or at December 31, 2011 and 2010.

Asset Retirement Obligations – The Company accounts for asset retirement obligations by recording the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred, if a reasonable estimate of fair value can be made. The Company believes that a reasonable estimate of any asset retirement obligation cannot be made at this time.

Revenue Recognition – The Company generates its revenue from natural gas gathering, compression and processing, and the transportation of crude oil. The Company provides services under a fee-based arrangement.

Under fee-based arrangements, the Company receives a fee for gathering, processing and compression of natural gas and transportation of crude oil. The revenue the Company earns from these arrangements is generally directly related to the volume of crude oil and natural gas that flows through the Company’s systems and facilities and is not directly dependent on commodity prices. The Company takes title at the producer’s wellhead and sells at the crude terminal and gas processing plant.

The terms of the Company contracts vary based on gas quality conditions, the competitive environment when the contracts are signed, and customer requirements.

Gas and crude volumes received may be different from equivalent volumes delivered, resulting in imbalances. Imbalances as of September 30, 2012 (unaudited) and December 31, 2011 were immaterial.

-9-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Income Taxes – The Company is a Limited Liability Company (LLC), therefore, no income tax provision is included in the accompanying consolidated financial statements. Any taxable income of the Company is reported in the respective tax returns of the Company members.

The Company has no significant uncertain tax positions in 2011 or 2010. The Company’s policy is to recognize accrued interest related to unrecognized tax benefits in interest expense, and to recognize tax penalties in operating expense. As of September 30, 2012 (unaudited) and December 31, 2011, the Company made no provision for interest or penalties related to uncertain tax positions. The Company files income tax returns in the U.S. federal jurisdiction and various states. There are currently no federal or state income tax examinations underway for these jurisdictions and tax returns for the periods from 2008 to 2011 are still open to examination.

Share-Based Payments – The Company accounts for member unit options where the measurement and recognition of compensation expense for all share-based payment awards to members and employees is based on estimated fair values.

Reclassifications – Certain prior year balances have been reclassified to conform to current year presentation. Such reclassifications had no impact on net loss or members’ equity.

New Accounting Pronouncements – In April 2011, the Financial Accounting Standards Board (FASB) issued new guidance to achieve common fair value measurement and disclosure requirements between U.S. generally accepted accounting principles and International Financial Reporting Standards. This new guidance amends current fair value measurement and disclosure guidance to include increased transparency around valuation inputs and investment categorization. This new guidance is effective for fiscal years and interim periods beginning after December 15, 2011. The Company does not believe its adoption of the new guidance will have an impact on its consolidated financial statements.

In June 2011, the FASB issued new guidance on the presentation of comprehensive income. The new guidance allows an entity to present components of net income and other comprehensive income in one continuous statement, referred to as the statement of comprehensive income, or in two separate but consecutive statements. The new guidance eliminates the current option to report other comprehensive income and its components in the statement of changes of shareholders’ equity. While the new guidance changes the presentation of comprehensive income, there are no changes to the components that are recognized in net income or other comprehensive income under current accounting guidance. Subsequently, in December 2011, the FASB modified the June guidance to defer the requirement that companies present reclassification adjustments for each component of accumulated other comprehensive income (loss) in both net income and other comprehensive income. This guidance is effective for fiscal years and interim periods beginning after December 15, 2011.

-10-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2. MEMBERS’ EQUITY:

Saddle Butte Pipeline, LLC is a Colorado LLC with membership interests owned by a group of investor members. For the year ended December 31, 2010, the members made $62,850,000 of cash contributions. For the year ended December 31, 2011, the members made additional cash contributions totaling $159,198,200. For the nine months ended September 30, 2012, the members have made additional cash contributions of $22,387,600 (unaudited).

During the first nine months of 2012, members and employees of the Company subscribed for 60,451 units (unaudited) at $100 per unit (unaudited) in exchange for non-recourse promissory notes. The subscription agreement calls for interest at 6% (unaudited). These subscriptions are due in 2019. The interest recognized on all subscribed units was $2,640,000 (unaudited) for the nine months ended September 30, 2012.

During 2011, members and employees of the Company subscribed for 547,200 units at $100 per unit in exchange for non-recourse promissory notes. The subscription agreement calls for interest at 6%, which resulted in $1,254,000 of interest recognized as of December 31, 2011. All subscriptions are due in 2018.

Stock Option Plan – The Company has adopted the 2008 Membership Unit Option Plan. Under the 2008 Plan, the maximum number of membership units that may be issued pursuant to exercise of options are 60,000.

The Black-Scholes option-pricing model was used to estimate the option fair values. This option-pricing model requires a number of assumptions, of which the most significant are, expected unit price volatility, the expected pre-vesting forfeiture rate and the expected option term (the amount of time from the grant date until the options are exercised or expire). Expected volatility was estimated based on industry comparables of other public energy companies. The expected option term is the life of the options.

The weighted average per share fair value of unit options granted during the period ended September 30, 2012 was $85.49 (unaudited). The fair value was estimated as of the grant date using the Black-Scholes option pricing model with the following assumptions (unaudited):

	2012
Expected volatility		89	%
Risk-free interest rate		1.86	%
Expected dividends		—
Expected terms (in years)		10

-11-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The following table summarizes unit options outstanding and activity as of and for the period ended September 30, 2012:

	Shares			Weighted Average Exercise Price
Outstanding at January 1, 2011		—		$	—
Granted		47,000		$	100
Forfeited		(1,300	)	$	100
Exercised		—		$	—
Outstanding at December 31, 2011		45,700
Exercisable at December 31, 2011		—
		(unaudited	)
Granted		13,250		$	100
Forfeited		(1,500	)	$	100
Exercised		—		$	—
Outstanding at September 30, 2012		57,450			(unaudited	)
Exercisable at September 30, 2012		8,767			(unaudited	)

The Company recorded compensation expense of $1,086,521 (unaudited) for the nine months ended September 30, 2012, and $514,076 for the year ended December 31, 2011 for the fair value of the options. The amounts of $3,308,502 (unaudited) and $3,392,937 of unrecognized compensation expense remains as of September 30, 2012 and December 31, 2011, respectively.

3. RELATED PARTY TRANSACTIONS:

The Company entered into a management services agreement with Peak Energy Resources, LLC (Peak) on August 1, 2008. Peak is a related party with similar ownership. Pursuant to the agreement, Saddle Butte Pipeline, LLC is to compensate Peak Energy Resources, LLC based on Peak’s actual costs in providing certain services, which are to include an allocation of overhead for providing management services. The total paid by Saddle Butte Pipeline, LLC to Peak Energy Resources, LLC as of September 30, 2012 and as of December 31, 2011 and 2010 was $83,000 (unaudited), $226,000 and $282,000, respectively. The Company had outstanding payable balances due to Peak Energy Resources, LLC in the amounts of $85,000 (unaudited), $12,000 and $131,000 at September 30, 2012, December 31, 2011 and 2010, respectively.

-12-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4. PROPERTY AND EQUIPMENT:

Gas plant, pipeline, and related equipment consisted of the following:

	September 30,		December 31,
	2012		2011		2010
	(unaudited)
Land	$	265,367	$	265,367	$	—
Line pack		2,053,448		1,348,731		—
Right of way		5,144,608		3,712,338		—
Pipeline		74,239,200		57,375,360		—
Gas plant and facilities		53,568,593		53,567,175		—
Field equipment and machinery		6,882,630		6,443,704		—
Buildings		839,203		744,698		352,987
Vehicles		759,591		596,974		449,347
Office equipment		958,432		806,309		353,191
	$	144,711,072	$	124,860,656	$	1,155,525
Accumulated depreciation	$	8,821,505	$	3,025,682	$	603,589

Depreciation expense on property and equipment of $5,795,823 (unaudited), $2,422,093 and $484,767 was recorded by the Company for the nine months ended September 30, 2012 and the years ended December 31, 2011 and 2010, respectively.

5. FAIR VALUE OF FINANCIAL INSTRUMENTS:

The Company accounts for its nonfinancial assets and liabilities measured on a nonrecurring basis by using a three-level valuation hierarchy for disclosure of fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows:

Level 1 —	Quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 —	Quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; and model-derived valuations whose inputs or significant value drivers are observable.
Level 3 —	Unobservable inputs that reflect the Company’s own assumptions.

-13-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis – Certain assets and liabilities are measured at fair value on a nonrecurring basis in our consolidated balance sheets, and the Company utilizes fair value measurement standards as they related to our nonfinancial assets and liabilities.

The following methods and assumptions were used to estimate the fair values for nonrecurring measurements made in 2011 and 2010:

Property and Equipment Impairments – The Company reviews its property and equipment for impairment when events and circumstances indicate a possible decline in the recoverability of the carrying value of such property. The Company estimates the future cash flows expected in connection with the property and compare such future cash flows to the carrying amount of the property to determine if the carrying amount is recoverable. If the carrying amount of the property exceeds its estimated undiscounted future cash flows, the carrying amount of the property is reduced to its estimated fair value. Fair value may be estimated using comparable market data, a discounted cash flow method, or a combination of the two. In the discounted cash flow method, estimated future cash flows are based on management’s expectations for the future and include estimates of future oil and gas production, commodity prices based on published forward commodity price curves as of the date of the estimate, operating and development costs, and a risk-adjusted discount rate.

Measurement information for property and equipment measured at fair value on a nonrecurring basis in 2011 was as follows:

	Level 1		Level 2		Level 3
Field equipment and machinery	$	–	$	–	$	6,443,704

6. LONG TERM DEBT (UNAUDITED):

Revolving Line of Credit – Wells Fargo – On October 7, 2011, the Company entered into a credit agreement with Wells Fargo Bank, NA. The credit agreement initially was to be used for the issuance of letters of credit with the ability to move to a revolving line of credit within a year. On July 12, 2012, the agreement was modified into the revolving line of credit with $34.0 million available for borrowing and $4.0 million available for letter of credit. At September 30, 2012, the Company had $10.0 million outstanding on the facility and $300,000 in outstanding Letters of Credit. Letters of credit outstanding at December 31, 2011 totaled $4.75 million. Any balance outstanding on the credit facility is due October 7, 2014.

-14-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

The interest rate for the amounts outstanding under the revolving line of credit is based on the current Prime Rate plus a margin determined by the Consolidated Total Leverage Ratio. At September 30, 2012, the interest rate was 5.75%. Interest on the amounts outstanding under the revolving line of credit is payable monthly. For the nine months ended September 30, 2012, the Company incurred interest expense of $119,000 and the Company capitalized interest costs of $45,000.

The agreement has various negative covenants that the Company must meet. At September 30, 2012 and December 31, 2011, the Company was in compliance with those covenants.

Subordinated Promissory Note – Related Party – On June 20, 2012, the Company entered into a subordinated credit agreement with Saddle Butte Pipeline II, LLC, a related party with similar ownership. The agreement allows the Company to borrow up to $32.5 million. At September 30, 2012, the Company had $32.1 million outstanding on the facility. The unpaid principal balance of this Subordinated Promissory Note is due October 1, 2015.

The interest rate for the amounts outstanding under the revolving line of credit is 15% and is payable quarterly. Per the Subordination Agreement with Wells Fargo, NA, the interest is treated as PIK Interest and is added to the principal amount owing under the Note. For the nine months ended September 30, 2012, the Company incurred interest expense of $1,072,000 and the Company capitalized interest costs of $445,000.

7. COMMITMENTS AND CONTINGENCIES:

Lease Commitments – The Company leases office space under non-cancellable operating leases through March 2015. The Company leases office space in Durango, Colorado, Denver, Colorado, and Houston, Texas. The Company also leases gas compressor units from various vendors. These compressor leases have terms ranging from 1 to 2 years. It has been determined that these leases do not constitute capital leases. Future payments under these leases are as follows:

2012	$	406,000
2013		1,692,000
2014		194,000
2015		10,000
2016		—
	$	2,302,000

Other – The Company may from time to time be involved in various other legal actions arising in the normal course of business. In the opinion of management, the Company’s liability, if any, in these pending actions would not have a material adverse effect on the financial position of the Company. The Company’s general and administrative expenses would include amounts incurred to resolve claims made against the Company.

-15-

SADDLE BUTTE PIPELINE, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

8. SUBSEQUENT EVENTS:

Subsequent events have been evaluated through November 9, 2012, the date the consolidated financial statements were issued.

-16-

EX-99.2

Exhibit 99.2

Targa Resources Partners LP

Unaudited Pro Forma Condensed Consolidated Financial Statements

Badlands Acquisition

On December 31, 2012, Targa Resources Partners LP (“TRP”, “we”, “us”, or “our) completed the acquisition of Saddle Butte Pipeline, LLC’s (“SBP LLC”) Williston Basin crude oil pipeline and terminal system and natural gas gathering and processing operations (collectively “Badlands”). The acquired business is located in the Bakken Shale Play in the McKenzie, Dunn and Mountrail counties of North Dakota and includes approximately 155 miles of crude oil pipelines. The business has combined crude oil operational storage capacity of 70,000 barrels, including the Johnsons Corner Terminal with 20,000 barrels of storage capacity (expanding to 40,000 barrels) and the Alexander Terminal with storage capacity of 30,000 barrels, with a combined estimated throughput of 32,000 barrels per day. It also includes approximately 95 miles of natural gas gathering pipelines and a 20 million cubic feet per day (“MMcf/d”) natural gas processing plant with an expansion underway to increase capacity to 40 MMcf/d. The operations are backed by producer dedications under long-term contracts that include approximately 260,000 acres of crude oil production and over 100,000 acres of natural gas production.

Under the terms of the Membership Interest Purchase and Sale Agreement we paid cash consideration of $975.8 million, subject to customary purchase price adjustments. In addition, the acquisition is subject to a contingent payment of $50 million (the “contingent consideration”) if aggregate crude oil gathering volumes exceed certain stipulated monthly thresholds during the period from January 2013 through June 2014. If the threshold is not attained during the contingency period, no payment is owed.

During the fourth quarter of 2012, we completed the following transactions to finance the Badlands acquisition:

• In October 2012, $400.0 million in aggregate principal of 5 ¹/₄% Senior Notes due 2023 (“5 ¹/₄% Notes”) were issued at 99.5% of the face amount, resulting in gross proceeds of $398.0 million. An additional $200.0 million in aggregate principal of 5 ¹/₄% Notes were issued in December 2012 at 101.0% of the face amount, resulting in gross proceeds of $202.0 million.

• In October 2012, we entered into a Second Amended and Restated Credit Agreement that amends and replaces our existing variable rate Senior Secured Credit Facility due July 2015 to provide a variable rate Senior Secured Credit Facility due October 3, 2017 (the “TRP Revolver”). The TRP Revolver increases available commitments to $1.2 billion from $1.1 billion and allows the Partnership to request up to an additional $300.0 million in commitment increases.

• In November 2012, we issued 10,925,000 common units (including underwriters’ overallotment option) at a price of $36.00 per common unit, providing net proceeds of $378.2 million. Targa Resources Corp. contributed $8.0 million to maintain its 2% general partner interest.

Pro Forma Financial Statements — Basis of Presentation

Item 9.01 of Form 8-K requires that we provide the following pro forma financial statements applicable to our Badlands acquisition:

• Unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2011, and for the nine months ended September 30, 2012 prepared as if the Badlands acquisition occurred as of January 1, 2011.

• Unaudited pro forma condensed consolidated balance sheet as of September 30, 2012, prepared as if the Badlands acquisition occurred as of the balance sheet date.

Under Securities and Exchange Commission (“SEC”) regulations, pro forma adjustments to our statements of operations are limited to those that are (1) directly attributable to the acquisition, (2) factually supportable and (3) expected to have a continuing impact. As such, in preparing the unaudited pro forma condensed consolidated statements of operations we have combined our reported results with those of the acquired company and made adjustments to:

1

• exclude the financial results of assets retained by the seller;

• conform the seller’s reported results of operations to our policies;

• include incremental depreciation and amortization associated with fair value adjustments under the acquisition method of accounting for business acquisitions; and

• include the financing costs applicable to the financing transactions described above

Under SEC regulations, pro forma adjustments to our balance sheet are limited to those that give effect to events that are directly attributable to the acquisition and are factually supportable regardless of whether they have a continuing impact or are nonrecurring. As such in preparing the unaudited pro forma condensed consolidated balance sheet, we have utilized our previously reported unaudited balance sheet as September 30, 2012 and made adjustments to:

• incorporate the fair values of the assets and liabilities acquired based on our preliminary Badlands valuation;

• include the fourth quarter 2012 financing transactions described above; and

• reflect the payment of acquisition related expenses incurred subsequent to the balance sheet date

The unaudited pro forma condensed consolidated financial statements reflect preliminary estimates of the fair values of assets acquired and liabilities assumed based on the application of the Financial Accounting Standards Board Accounting (“FASB”) Standards Codification (“ASC”) Topic 805, “Business Combinations.” These fair value estimates may be revised during 2013 to reflect the final valuation based on updated information and revised assumptions.

The unaudited pro forma condensed consolidated financial statements are not necessarily indicative of the results that actually would have occurred if TRP had completed the transactions on the dates indicated or which could be obtained in the future. This is especially true when the acquisition involves a rapidly expanding business such as Badlands.

The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the notes accompanying these unaudited pro forma condensed consolidated financial statements and with the historical consolidated financial statements.

2

TARGA RESOURCES PARTNERS LP

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

SEPTEMBER 30, 2012

							Targa Resources
	Targa Resources			Pro Forma			Partners LP
	Partners LP			Adjustments			Pro Forma
	(As reported)
				(In millions)
ASSETS
Current assets:
Cash and cash equivalents	$	88.9		$	5.4	A	$	88.2
					(6.1	)B
					593.7	C
					386.2	C
					(975.8	)C
					(4.1	)C
Trade receivables, net		415.9			29.6	A		445.5
Inventories		84.3			16.2	A		100.5
Assets from risk management activities		33.7			—			33.7
Other current assets		1.1			0.4	A		1.5
Total current assets		623.9			45.5			669.4
Property, plant and equipment		4,162.0			295.3	A		4,457.3
Accumulated depreciation		(1,112.1	)		—			(1,112.1	)
Property, plant and equipment, net		3,049.9			295.3			3,345.2
Long-term assets from risk management activities		11.1			—			11.1
Other intangible assets, net		1.2			679.6	A		680.8
Investment in unconsolidated affiliate		51.0			—			51.0
Other long-term assets		33.8			4.1	C		37.9
Total assets	$	3,770.9		$	1,024.5		$	4,795.4
LIABILITIES AND OWNERS’ EQUITY
Current liabilities:
Accounts payable and accrued liabilities	$	472.1		$	35.4	A	$	507.5
Accounts payable to Targa Resources Corp.		47.6			—			47.6
Liabilities from risk management activities		6.0			—			6.0
Total current liabilities		525.7			35.4			561.1
Long-term debt		1,661.7			593.7	C		2,255.4
Long-term liabilities from risk management activities		7.2						7.2
Deferred income taxes		10.7						10.7
Other long-term liabilities		46.7			15.3	A		62.0
Commitments and contingencies
Owners’ equity:
Partnership interests		1,371.9			(6.1	)B		1,752.0
					386.2	C
Noncontrolling interests in subsidiaries		147.0			—			147.0
Total owners’ equity		1,518.9			380.1			1,899.0
Total liabilities and owners’ equity	$	3,770.9		$	1,024.5		$	4,795.4

See accompanying notes to unaudited pro forma condensed consolidated financial statements

3

TARGA RESOURCES PARTNERS LP

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

NINE MONTHS ENDED SEPTEMBER 30, 2012

							Less Saddle Butte
							Pipeline LLC						Targa Resources
	Targa Resources			Saddle Butte			Excluded			Pro Forma			Partners LP
	Partners LP			Pipeline LLC			Properties (1)			Adjustments			Pro Forma
	(As reported)
	(In millions)
Revenues	$	4,356.8		$	418.5		$	—		$	(392.7	)D	$	4,382.0
											(0.6	)E
Costs and expenses:
Product purchases		3,611.7			403.9			—			(392.7	)D		3,622.9
Operating expenses		227.1			5.0			—			—			232.1
Depreciation and amortization expense		142.1			5.8			(1.5	)		(4.3	)F		164.0
											4.9	F
											17.0	F
General and administrative expense		100.0			10.6			(7.4	)		—			103.2
Other operating (income) expense		18.8			—			—			—			18.8
		4,099.7			425.3			(8.9	)		(375.1	)		4,141.0
Income from operations		257.1			(6.8	)		8.9			(18.2	)		241.0
Other income (expense):
Interest expense, net		(87.8	)		(0.7	)		0.7			(18.8	)G		(106.6	)
Equity earnings		(0.3	)		—			—			—			(0.3	)
Other		(1.6	)		—			—			—			(1.6	)
Income before income taxes		167.4			(7.5	)		9.6			(37.0	)		132.5
Current		(1.5	)		—			—			—			(1.5	)
Deferred		(1.2	)		—			—			—			(1.2	)
Income tax expense:		(2.7	)		—			—			—			(2.7	)
Net income		164.7			(7.5	)		9.6			(37.0	)		129.8
Less: Net income attributable to noncontrolling interests		23.5			—			—			—			23.5
Net income attributable to Targa Resources Partners LP	$	141.2		$	(7.5	)	$	9.6		$	(37.0	)	$	106.3
Net income attributable to general partner	$	46.2		$	(0.2	)	$	0.2		$	(0.8	)H	$	45.4
Net income attributable to limited partners		95.0			(7.3	)		9.4			(36.2	)H		60.9
Net income attributable to Targa Resources Partners LP	$	141.2		$	(7.5	)	$	9.6		$	(37.0	)	$	106.3
Net income per limited partner unit—basic and diluted	$	1.07											$	0.61
Weighted average limited partner units outstanding—basic		88.8									10.9	I		99.7
Weighted average limited partner units outstanding—diluted		88.9									10.9	I		99.8

(1) Properties retained by Saddle Butte Pipeline LLC

See accompanying notes to unaudited pro forma condensed consolidated financial statements

4

TARGA RESOURCES PARTNERS LP

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2011

							Less Saddle Butte
							Pipeline LLC						Targa Resources
	Targa Resources			Saddle Butte			Excluded			Pro Forma			Partners LP
	Partners LP			Pipeline LLC			Properties (1)			Adjustments			Pro Forma
	(As reported)
	(In millions)
Revenues	$	6,987.1		$	69.3		$	(0.4	)	$	(50.1	)D	$	7,005.4
											(0.5	)E
Costs and expenses:
Product purchases		6,039.0			64.8			—			(50.1	)D		6,053.7
Operating expenses		287.0			1.8			(0.1	)		—			288.7
Depreciation and amortization expenses		178.2			2.5			(1.3	)		(1.2	)F		207.5
											6.6	F
											22.7	F
General and administrative expenses		127.8			9.3			(7.1	)		—			130.0
Other operating (income) expense		0.2			1.8			(1.8	)		—			0.2
		6,632.2			80.2			(10.3	)		(22.0	)		6,680.1
Income from operations		354.9			(10.9	)		9.9			(28.6	)		325.3
Other income (expense):
Interest expense, net		(107.7	)		—			—			(25.2	)G		(132.9	)
Equity earnings		8.8			—			—			—			8.8
Loss on mark-to-market derivative instruments		(5.0	)		—			—			—			(5.0	)
Other		(1.2	)		—			—			—			(1.2	)
Income before income taxes		249.8			(10.9	)		9.9			(53.8	)		195.0
Current		(3.5	)		—			—			—			(3.5	)
Deferred		(0.8	)		—			—			—			(0.8	)
Income tax expense:		(4.3	)		—			—			—			(4.3	)
Net income		245.5			(10.9	)		9.9			(53.8	)		190.7
Less: Net income attributable to noncontrolling interests		41.0			—			—			—			41.0
Net income attributable to Targa Resources Partners LP	$	204.5		$	(10.9	)	$	9.9		$	(53.8	)	$	149.7
Net income attributable to general partner	$	38.0		$	(0.2	)	$	0.2		$	(1.1	)H	$	36.9
Net income attributable to limited partners		166.5			(10.7	)		9.7			(52.7	)H		112.8
Net income attributable to Targa Resources Partners LP	$	204.5		$	(10.9	)	$	9.9		$	(53.8	)	$	149.7
Net income per limited partner unit—basic and diluted	$	1.98											$	1.19
Weighted average limited partner units outstanding—basic		84.1									10.9	I		95.0
Weighted average limited partner units outstanding—diluted		84.2									10.9	I		95.1

(1) Properties retained by Saddle Butte Pipeline LLC

See accompanying notes to unaudited pro forma condensed consolidated financial statements

5

TARGA RESOURCES PARTNERS LP

NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Except as noted within the context of each footnote disclosure, the dollar amounts presented in the tabular data within these footnote disclosures are stated in millions of dollars.

Pro Forma Adjustments and Assumptions

The unaudited pro forma condensed consolidated financial statements include adjustments required under SEC regulations to:

A. Reflect the pro forma effects of the consideration paid and the application of the acquisition method of accounting in measuring the fair value of acquired assets and liabilities. The following table summarizes the consideration paid for the Badlands acquisition and the preliminary determination of the assets and liabilities acquired at the December 31, 2012 acquisition date.

Cash	$	975.8
Contingent consideration (1)		15.3
Total consideration	$	991.1

Assets acquired and liabilities assumed			Amount
Cash			$	5.4
Accounts receivable				29.6
Inventory				16.2
Other current assets				0.4
Property, plant and equipment (in service)	$	197.5
Construction in progress		97.8
Total property, plant and equipment				295.3
Intangible assets (2)				679.6
Accounts payable and accrued liabilities				(35.4	)
Net tangible and intangible assets acquired			$	991.1

(1) Pursuant to the Membership Interest Purchase and Sale Agreement, the acquisition is subject to a contingent payment of $50 million (the “contingent consideration”) if aggregate crude oil gathering volumes exceed certain stipulated monthly thresholds during the period from January 2013 through June 2014. If the threshold is not attained during the contingency period, no payment is owed. Accounting standards require that the contingent consideration be recorded at fair value at the date of acquisition and revalued at subsequent reporting dates under the acquisition method of accounting. At December 31, 2012, we recorded a $15.3 million accrued Other Long-Term liability representing the fair value of this contingent consideration, determined by a probability based model measuring the likelihood of meeting certain volumetric measures identified in the Membership Interest Purchase and Sale Agreement. Future results of operations during the contingency period will ultimately reflect a net adjustment to reflect either a gain of $15.3 million if the threshold is not attained or a loss of $34.7 million if the threshold is attained.

(2) Intangible assets consist of customer contracts and relationships acquired in the Badlands acquisition. Using relevant information and assumptions, the fair value of acquired identifiable intangible assets at the date of acquisition, was determined. Fair value is generally calculated as the present value of estimated future cash flows. Key assumptions include probability of contracts under negotiation, renewals of existing contracts, economic incentives to retain customers, past and future volumes, current and future capacity of the gathering system, pricing volatility and the discount rate.

B. Reflect a reduction of cash to pay acquisition costs including legal, accounting, banking and other fees directly attributable to the transaction that were incurred subsequent to the balance sheet date. The unaudited pro forma condensed consolidated statements of operations do not incorporate these acquisition transaction costs as they represent a non-recurring item that will not have a continuing impact.

6

C. Reflect the effects of the cash inflows and outflows directly attributable to the acquisition. The following table reflects the estimated sources and uses of cash for the acquisition.

Sources
Proceeds from long term debt:
5 1/4% Notes	$	382.3
TRP Revolver		211.4
Total proceeds from long term debt		593.7
Equity offering (10.9 million common units issued in connection with the transaction)		378.2
General partners’ contribution to maintain its 2% general partnership interest		8.0
		386.2
Total sources of cash	$	979.9
Uses
Purchase consideration (see note A)	$	975.8
Payment of debt issue costs of the 5 1/4% Notes		4.1
Total use of cash	$	979.9

D. Reflect adjustments to report SBP LLC revenues from the purchase and sale of crude oil inventory with the same counterparty on a net basis to conform to our accounting policy in accordance with ASC Topic 845, “Nonmonetary Transactions,” formerly under the FASB Emerging Issues Task Force (“EITF”) Issue No. 99-19 and EITF Issue No. 04-13.

E. Reflect the elimination of deferred revenue related to producer construction services which have no value under the acquisition method of accounting.

7

F. Reflect the increase in depreciation and amortization over the periods presented as a result of higher asset values based on fair values rather than reported historical cost.

	Estimated New  Book Value		Useful Lives (In years)  (1)
Property, plant and equipment (in service)	$	197.5		30
Construction in progress		97.8		—
Intangible assets		679.6		30

	Nine Months Ended			Year Ended
	September 30, 2012			December 31, 2011
Reversal of depreciation recorded at SBP LLC, less excluded properties	$	(4.3	)	$	(1.2	)
Depreciation expense based on the new book value		4.9			6.6
Amortization expense based on the new book value		17.0			22.7
	$	17.6		$	28.1

(1) For purposes of these pro forma financial statements, we have utilized the straight-line depreciation and amortization methods and assumed an estimated useful life of 30 years for both plant, property and equipment and intangible assets. During 2013, we will determine the amortization and depreciation methods and estimated useful lives of the tangible and intangible assets of this acquisition. A five year change in estimated useful lives of depreciable tangible assets and amortizable intangible assets would result in a change to revised pro forma straight-line depreciation expense and amortization expense for the nine months ended September 30, 2012 and the full year ended December 31, 2011 as shown in the table below:

	Useful Lives
	25 Years		35 Years
Increase (decrease) in depreciation of property, plant and equipment
Nine months ended September 30, 2012	$	1.0	$	(0.7	)
Year ended December 31, 2011		1.3		(1.0	)
Increase (decrease) in amortization of intangible assets
Nine months ended September 30, 2012		3.4		(2.4	)
Year ended December 31, 2011		4.5		(3.3	)

G. Reflect interest expense on debt issued in connection with the acquisition, at (i) stated rates for senior notes and (ii) weighted average rates for variable rate revolving credit facility borrowings and amortization of associated debt issue costs as follows:

	Nine Months  Ended September 30, 2012			Year Ended December 31, 2011
Pro forma interest expense:
Interest expense on the 5 1/4% Notes (principal of $382.3 million)	$	15.1		$	20.1
Amortization of debt issue costs on the 5 1/4% Notes		0.4			0.5
Interest expense on the TRP Revolver (2.6% for 2012 and 2.7% for 2011; principal of $211.4 million)		4.1			5.7
Less: commitment fee on the TRP Revolver		(0.8	)		(1.1	)
Pro forma interest expense adjustments for the acquisition	$	18.8		$	25.2

H. Reflect the adjustment of net income attributable to general and limited partners to give effect to the impact of pro forma adjustments.

I. Reflect adjustments to weighted average basic and diluted units to give effect to TRP’s issuance of 10.9 million common units in connection with the SBP LLC transaction (see note C).

8