0001193125-12-216952.txt : 20120508 0001193125-12-216952.hdr.sgml : 20120508 20120508090815 ACCESSION NUMBER: 0001193125-12-216952 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20120508 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20120508 DATE AS OF CHANGE: 20120508 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Crestwood Midstream Partners LP CENTRAL INDEX KEY: 0001389030 STANDARD INDUSTRIAL CLASSIFICATION: NATURAL GAS TRANSMISSION [4922] IRS NUMBER: 562639586 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33631 FILM NUMBER: 12819802 BUSINESS ADDRESS: STREET 1: 717 TEXAS AVENUE, SUITE 3150 CITY: HOUSTON STATE: TX ZIP: 77002 BUSINESS PHONE: (832) 519-2200 MAIL ADDRESS: STREET 1: 717 TEXAS AVENUE, SUITE 3150 CITY: HOUSTON STATE: TX ZIP: 77002 FORMER COMPANY: FORMER CONFORMED NAME: Quicksilver Gas Services LP DATE OF NAME CHANGE: 20070206 8-K 1 d348708d8k.htm FORM 8-K Form 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 8, 2012

 

 

CRESTWOOD MIDSTREAM PARTNERS LP

(Exact name of registrant as specified in charter)

 

 

 

Delaware   001-33631   56-2639586

(State of Incorporation or

Organization)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

717 Texas Avenue, Suite 3150

Houston, TX

   

77002

(Address of principal executive offices)    

(Zip Code)

(832) 519-2200

(Registrant’s telephone number, including area code)

(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:

 

¨ 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))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On May 8, 2012, Crestwood Midstream Partners LP issued a press release reporting its operating and financial results for the first quarter ended March 31, 2012. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated herein by reference.

The information contained in this Item 2.02, including Exhibit 99.1 attached hereto, is being furnished to the Securities and Exchange Commission and shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section.

 

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit
Number

  

Description of Exhibit

99.1    Press Release dated May 8, 2012


Signatures

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

 

    CRESTWOOD MIDSTREAM PARTNERS LP
   

By:  Crestwood Gas Services GP LLC

         its General Partner

Date: May 8, 2012     By:   /s/ William G. Manias
      William G. Manias
     

Senior Vice President and Chief Financial

Officer

(Principal Financial Officer)


EXHIBIT INDEX

 

Exhibit No.

  

Description

99.1    Press Release dated May 8, 2012
EX-99.1 2 d348708dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

LOGO   

News Release

CRESTWOOD MIDSTREAM PARTNERS LP

717 Texas Avenue, Suite 3150

Houston, TX 77002

www.crestwoodlp.com

 

Crestwood Midstream Partners LP Announces

Improved First Quarter 2012 Results, Updates Full Year 2012 Guidance

HOUSTON, TEXAS, May 8, 2012 – Crestwood Midstream Partners LP (NYSE: CMLP) (“Crestwood” or the “Partnership”) reported today its first quarter 2012 financial results and revised its full year 2012 guidance to include the recently completed investment in Crestwood Marcellus Midstream LLC (“CMM”), a joint venture with Crestwood Holdings LLC formed on March 26, 2012 to acquire gathering systems from Antero Resources Appalachian Corporation (“Antero”).

First Quarter Summary Results

 

     Three Months Ended
March 31,
 
($ in thousands)    2012      2011  

Net income

   $ 9,805       $ 9,376   

Net income, adjusted

   $ 10,226       $ 11,341   

Net income per unit (diluted basis)

   $ 0.15       $ 0.27   

Adjusted net income per unit (diluted basis)

   $ 0.16       $ 0.33   

Weighted average number of units outstanding (diluted basis)

     42,877         31,324   

Adjusted EBITDA

   $ 28,362       $ 20,594   

Adjusted distributable cash flow

   $ 22,086       $ 18,126   

Volumes gathered (MMcf)

     55,604         39,401   

Volumes processed (MMcf)

     13,402         10,960   

Crestwood’s first quarter 2012 adjusted earnings before interest, taxes, depreciation, amortization and accretion (“Adjusted EBITDA”) totaled $28.4 million, a 38% increase from Adjusted EBITDA of $20.6 million in the first quarter 2011. The increase in Adjusted EBITDA was due to increased gathering and processing volumes in the Barnett segment and the contribution from the Fayetteville, Granite Wash and Haynesville/Bossier assets acquired subsequent to the first quarter 2011. The first quarter 2012 results do not include activity from CMM. Despite a 41% increase in year-over-year gathering volumes, which was largely attributable to the acquisitions completed in 2011, sequential volumes in the Barnett segment decreased approximately 57 million cubic feet per day (“MMcf/d”) due to Quicksilver

 

-more-


NEWS RELEASE

Page 2 of 11

 

 

 

Resources Inc.’s wells that were shut-in for fracking, natural decline and reduced Chesapeake Energy Corporation production due to announced curtailments. Crestwood forecasts that Quicksilver will maintain one rig operating in the Barnett Shale region throughout 2012 with a focus on the liquids-rich Cowtown area. Additionally, new volumes expected on our Fayetteville systems in the first quarter 2012 were slow to materialize, but are expected to come on-line by mid-year. Importantly, BHP Billiton Petroleum has recently added another drilling rig, and now has three rigs currently operating on Crestwood’s 100,000 acre dedication. First quarter 2012 processing volumes were up 20% year-over-year, and unchanged compared to the fourth quarter 2011.

“While last year’s first quarter was impacted by severe cold weather, the first quarter 2012 was negatively impacted by temporary producer shut-ins related to fracking operations. We expect the shut-in volumes in the Barnett Shale, plus production from new wells on the Alliance system to return late in the second quarter 2012. Additionally, Fayetteville volumes from wells that are currently being drilled and completed should be added by mid-year,” stated Robert G. Phillips, Chairman, President and Chief Executive Officer of Crestwood’s general partner. “Starting in the second quarter, the recently acquired Marcellus Shale assets will provide Crestwood with greater exposure to volumes from liquids-rich development areas and will make a meaningful contribution to our remaining 2012 performance. The combination of the return of wells shut-in during the first quarter, new wells coming on-line beginning in the second quarter, and three quarters of contribution from CMM supports our revised full year 2012 guidance.”

“In the Marcellus Shale area, we have seen significant drilling activity and volume increases on Crestwood’s gathering systems since we closed the transaction,” Phillips commented. “Antero has five rigs running in our area of dedication and current volumes are approximately 275 MMcf/d, up 20% from the March 26, 2012 closing date. Antero has connected 19 new wells year to date, with approximately 40 additional wells to be connected based upon their current drilling plan. In anticipation of the third quarter 2012 in-service date for the Markwest Sherwood Processing Plant, we expect Antero to begin shifting their drilling program to the liquids-rich acreage in the western portion of our area of dedication.”

“In the latest quarter, we increased distributions paid to unitholders to $0.50 per common unit, up 14% compared to first quarter 2011, with a strong 1.2 times coverage for the last four quarters. This continued growth in distributions is a result of Crestwood’s successful acquisition strategy over the past 18 months and reflects the benefits of the close collaboration between First Reserve, the sponsor of our general partner, and Crestwood management. We continue to look for accretive investment opportunities that will expand our current platform or transform Crestwood into a stronger competitor throughout the midstream value chain,” continued Phillips.


NEWS RELEASE

Page 3 of 11

 

 

 

Updated Full Year Guidance

Crestwood is revising its 2012 Adjusted EBITDA guidance to a range of $135 million to $140 million and an expected 10% increase in 2012 distributions to unitholders. This reflects our updated expectations for the Barnett, Fayetteville, Granite Wash and Haynesville/Bossier assets, as well as the contribution from CMM. Additionally, we expect total 2012 capital investment of approximately $160 million, including growth and maintenance capital and the $131 million investment for a 35% interest in CMM. Growth and maintenance capital for CMM will be funded from the joint venture credit facility. This updated guidance does not include any additional acquisitions for the remainder of 2012 or the addition of any development projects without a contractual agreement currently in place.

First Quarter 2012 Operating Performance

Crestwood’s adjusted distributable cash flow was $22.1 million in the first quarter 2012, a 22% increase over the first quarter 2011, reflecting the increase in Adjusted EBITDA, partially offset by increased cash interest expense related to $200 million of 7.75% Senior Notes issued on April 1, 2011, and outstanding balances on the revolving credit facility used to partially fund acquisitions and capital expenditures.

Operating revenues totaled $53.7 million for the first quarter 2012, compared to $32.4 million for the first quarter 2011. The increase was primarily attributable to a $2.0 million increase in the Barnett segment and $19.4 million of revenues from the Fayetteville Shale, Granite Wash and Haynesville/Bossier assets acquired since the first quarter 2011.

Gathering volumes for the first quarter 2012 averaged 611 MMcf/d, compared to 438 MMcf/d in the first quarter 2011 and 662 MMcf/d during the fourth quarter 2011. The increase in gathering volumes from the first quarter 2011 reflects the additional gathering assets acquired. The decrease from the most recent quarter was largely attributable to a 15% volume decline due to producer wells temporarily shut-in and curtailments on the Lake Arlington and Alliance systems. The revenue impact of the lower volumes in the Barnett segment was partially mitigated by a higher percentage of volumes in the liquids-rich Cowtown area, where processing revenues partially offset the decline of lower gathering volume.

Operations and maintenance (“O&M”) expenses totaled $9.7 million in the first quarter 2012, compared with $7.4 million in the first quarter 2011, reflecting additional assets added in 2011. Barnett segment O&M expense declined $0.8 million, or 12%, from the first quarter 2011 despite a 6% increase in combined gathering and processing volumes. Total O&M expense in


NEWS RELEASE

Page 4 of 11

 

 

 

the first quarter 2012 decreased $0.4 million, or 4%, from the fourth quarter 2011, reflecting continued emphasis on cost control and operating efficiencies. General and administrative (“G&A”) expenses totaled $6.7 million in the first quarter 2012, compared with $6.4 million in the first quarter 2011, which included $2.0 million of non-recurring transaction and transition related costs. The year-over-year increase in G&A expense, excluding the impact of the non-recurring costs in 2011, includes higher administrative headcount due to the 2011 acquisitions and the cost of third-party assistance in the accounting and financial reporting function relating to the 2011 year-end audit and Sarbanes-Oxley compliance.

At March 31, 2012, Crestwood had $553.3 million of debt outstanding, comprised of $200 million aggregate principal amount of 7.75% fixed-rate Senior Notes, and $353.3 million of borrowings under its revolving credit facility. The weighted average interest rate of revolving credit facility borrowings was 3.4% at March 31, 2012. Capital spending for the three months ended March 31, 2012 totaled $12.9 million. During the first quarter 2012, 3.5 million additional limited partner units were issued in an underwritten public offering. Proceeds from the offering were used to temporarily reduce outstanding borrowings under the revolving credit facility.

Net income, adjusted, adjusted net income per unit, Adjusted EBITDA and adjusted distributable cash flow are non-generally accepted accounting principles (“non-GAAP”) financial measures. The accompanying schedules of this news release provide reconciliations of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with generally accepted accounting principles in the United States of America (“GAAP”). Our non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income or operating income or any other GAAP measure of liquidity or financial performance.

Conference Call

Crestwood will host a conference call for investors and analysts on Tuesday, May 8, 2012, beginning at 9:00 a.m. Central Time, to discuss the first quarter 2012 performance. Interested parties may participate in the call by calling 888-264-8926 and entering passcode 4555934. The conference call will also be webcast live and can be accessed through the Investor Relations section on our website at www.crestwoodlp.com.

A replay will be available for 30 days following the conference call by dialing 888-203-1112 and entering the replay passcode 4555934 or through the Investor Relations section on our website.


NEWS RELEASE

Page 5 of 11

 

 

 

About Crestwood Midstream Partners LP

Houston, Texas based Crestwood is a growth-oriented, midstream master limited partnership which owns and operates predominately fee-based gathering, processing, treating and compression assets servicing natural gas producers in the Barnett Shale in north Texas, the Fayetteville Shale in northwest Arkansas, the Haynesville/Bossier Shale in western Louisiana, the Granite Wash in the Texas Panhandle, the Avalon Shale in southeastern New Mexico and the Marcellus Shale in northern West Virginia. For more information about Crestwood, visit www.crestwoodlp.com.

Forward-Looking Statements

The statements in this news release regarding future events, occurrences, circumstances, activities, performance, outcomes and results are forward-looking statements. Although these statements reflect the current views, assumptions and expectations of Crestwood’s management, the matters addressed herein are subject to numerous risks and uncertainties which could cause actual activities, performance, outcomes and results to differ materially from those indicated. Such forward-looking statements include, but are not limited to, statements about the future financial and operating results, objectives, expectations and intentions and other statements that are not historical facts. Factors that could result in such differences or otherwise materially affect Crestwood’s financial condition, results of operations and cash flows including, without limitation, changes in general economic conditions; fluctuations in oil, natural gas and NGL prices; the extent and success of drilling efforts, as well as the extent and quality of natural gas volumes produced within proximity of our assets; failure or delays by our customers in achieving expected production in their natural gas projects; competitive conditions in our industry and their impact on our ability to connect natural gas supplies to our gathering and processing assets or systems; actions or inactions taken or non-performance by third parties, including suppliers, contractors, operators, processors, transporters and customers; our ability to consummate acquisitions, successfully integrate the acquired businesses, realize any cost savings and other synergies from any acquisition; changes in the availability and cost of capital; operating hazards, natural disasters, weather-related delays, casualty losses and other matters beyond our control; timely receipt of necessary government approvals and permits, our ability to control the costs of construction, including costs of materials, labor and right-of-way and other factors that may impact our ability to complete projects within budget and on schedule; the effects of existing and future laws and governmental regulations, including environmental and climate change requirements; the effects of existing and future litigation; and risks related to our substantial indebtedness, as well as other factors disclosed in Crestwood’s filings with the U.S. Securities and Exchange


NEWS RELEASE

Page 6 of 11

 

 

 

Commission. You should read our filings with the U.S. Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2011, and our most recent Quarterly Reports and Current Reports for a more extensive list of factors that could affect results.

Investor Contact:

Mark Stockard

832-519-2207

mstockard@crestwoodlp.com

###


NEWS RELEASE

PAGE 7 of 11

 

 

 

CRESTWOOD MIDSTREAM PARTNERS LP

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except for per unit data - Unaudited)

 

     Three Months Ended March 31,  
     2012      2011  

Revenue

     

Gathering revenue - related party

   $ 23,846       $ 23,351   

Gathering revenue

     11,837         1,476   

Processing revenue - related party

     6,771         6,637   

Processing revenue

     1,196         516   

Product sales

     10,083         400   
  

 

 

    

 

 

 

Total revenue

     53,733         32,380   
  

 

 

    

 

 

 

Expenses

     

Operations and maintenance

     9,711         7,381   

Product purchases

     8,973         —     

General and administrative

     6,738         6,370   

Depreciation, amortization and accretion

     10,646         6,025   
  

 

 

    

 

 

 

Total expenses

     36,068         19,776   
  

 

 

    

 

 

 

Operating income

     17,665         12,604   

Interest expense

     7,557         3,006   
  

 

 

    

 

 

 

Income from operations before income taxes

     10,108         9,598   

Income tax provision

     303         222   
  

 

 

    

 

 

 

Net income

   $ 9,805       $ 9,376   
  

 

 

    

 

 

 

General partner’s interest in net income

   $ 3,368       $ 888   

Limited partners’ interest in net income

   $ 6,437       $ 8,488   

Basic income per unit:

     

Net income per limited partner unit

   $ 0.15       $ 0.27   

Diluted income per unit:

     

Net income per limited partner unit

   $ 0.15       $ 0.27   

Weighted-average number of limited partner units:

     

Basic

     42,694         31,188   

Diluted

     42,877         31,324   

Distributions declared per limited partner unit (attributable to the period ended)

   $ 0.50       $ 0.44   


NEWS RELEASE

PAGE 8 of 11

 

 

 

CRESTWOOD MIDSTREAM PARTNERS LP

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except for unit data - Unaudited)

 

     March 31,
2012
     December 31,
2011
 
ASSETS      

Current assets

     

Cash and cash equivalents

   $ 814       $ 797   

Accounts receivable

     14,037         11,926   

Accounts receivable - related party

     23,220         27,312   

Prepaid expenses and other

     1,204         1,935   
  

 

 

    

 

 

 

Total current assets

     39,275         41,970   

Investment in unconsolidated affiliate

     131,250         —     

Property, plant and equipment, net

     749,816         746,045   

Intangible assets, net

     126,097         127,760   

Goodwill

     93,628         93,628   

Deferred financing costs, net

     15,467         16,699   

Other assets

     806         790   
  

 

 

    

 

 

 

Total assets

   $ 1,156,339       $ 1,026,892   
  

 

 

    

 

 

 
LIABILITIES AND PARTNERS’ CAPITAL      

Current liabilities

     

Accounts payable, accrued expenses and other

   $ 28,619       $ 31,794   

Accrued additions to property, plant and equipment

     6,932         7,500   

Accounts payable - related party

     1,764         1,308   

Capital leases

     2,714         2,693   
  

 

 

    

 

 

 

Total current liabilities

     40,029         43,295   

Long-term debt

     553,250         512,500   

Long-term capital leases

     3,242         3,929   

Asset retirement obligations

     11,978         11,545   

Commitments and contingent liabilities

     

Partners’ capital

     

Common unitholders (36,538,228 and 32,997,696 units issued and outstanding at March 31, 2012 and December 31, 2011, respectively)

     377,620         286,945   

Class C unitholders (6,716,730 and 6,596,635 units issued and outstanding at March 31, 2012 and December 31, 2011, respectively)

     158,386         157,386   

General partner

     11,834         11,292   
  

 

 

    

 

 

 

Total partners’ capital

     547,840         455,623   
  

 

 

    

 

 

 
   $ 1,156,339       $ 1,026,892   
  

 

 

    

 

 

 


NEWS RELEASE

PAGE 9 of 11

 

 

 

CRESTWOOD MIDSTREAM PARTNERS LP

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands - Unaudited)

 

     Three Months Ended March 31,  
     2012     2011  

Operating activities:

    

Net income

   $ 9,805      $ 9,376   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     10,482        5,890   

Accretion of asset retirement obligations

     164        135   

Equity-based compensation

     493        283   

Amortization of deferred financing fees and debt issuance costs

     1,302        678   

Changes in assets and liabilities:

    

Accounts receivable

     (2,111     296   

Prepaid expenses and other

     715        468   

Accounts receivable - related party

     4,092        (6,174

Accounts payable - related party

     456        313   

Accounts payable, accrued expenses and other

     (3,245     6,097   
  

 

 

   

 

 

 

Net cash provided by operating activities

     22,153        17,362   
  

 

 

   

 

 

 

Investing activities:

    

Capital expenditures

     (12,889     (13,076

Investment in unconsolidated affiliate

     (131,250     —     
  

 

 

   

 

 

 

Net cash (used in) investing activities

     (144,139     (13,076
  

 

 

   

 

 

 

Financing activities:

    

Proceeds from credit facility

     182,000        38,400   

Repayments of credit facility

     (141,250     (29,104

Payments on capital leases

     (666     —     

Proceeds from issuance of Class C units

     —          12,250   

Proceeds from issuance of common units, net

     103,050        —     

Distributions to partners

     (20,729     (14,288

Taxes paid for equity-based compensation vesting

     (402     —     
  

 

 

   

 

 

 

Net cash provided by financing activities

     122,003        7,258   
  

 

 

   

 

 

 

Net cash increase

     17        11,544   

Cash and cash equivalents at beginning of period

     797        2   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 814      $ 11,546   
  

 

 

   

 

 

 

Cash paid for interest

   $ 2,561      $ 2,388   

Non-cash transactions:

    

Working capital related to capital expenditures

   $ 6,932      $ 4,209   

Paid-In-Kind value to Class C unitholders

   $ 3,666      $ —     


NEWS RELEASE

PAGE 10 of 11

 

 

 

CRESTWOOD MIDSTREAM PARTNERS LP

OPERATING STATISTICS

(Unaudited)

 

     Three Months Ended March 31,  
     2012      2011  

Volume Data:

     

Volumes gathered (MMcf)

     55,604         39,401   

Volumes processed (MMcf)

     13,402         10,960   

CRESTWOOD MIDSTREAM PARTNERS LP

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(In thousands, except for per unit data - Unaudited)

 

     Three Months Ended March 31,  
     2012     2011  

Net income

   $ 9,805      $ 9,376   

Non-recurring items impacting net income:

    

Transition-related expenses

     51        1,965   

Non-cash interest expense (write-off of deferred financing costs)

     370        —     
  

 

 

   

 

 

 

Adjusted net income

   $ 10,226      $ 11,341   
  

 

 

   

 

 

 

Net income per limited partner unit (diluted basis)

     0.15      $ 0.27   

Non-recurring items impacting net income

     0.01        0.06   
  

 

 

   

 

 

 

Adjusted net income per limited partner unit (diluted basis)

   $ 0.16      $ 0.33   
  

 

 

   

 

 

 
     Three Months Ended March 31,  
     2012     2011  

Net income

   $ 9,805      $ 9,376   

Depreciation, amortization and accretion expense

     10,646        6,025   

Income tax provision

     303        222   

Amortization of deferred financing fees and debt issuance costs

     1,302        678   

Non-cash equity compensation

     493        283   

Maintenance capital expenditures

     (514     (423
  

 

 

   

 

 

 

Distributable cash flow

     22,035        16,161   

Add: Non-recurring items impacting distributable cash flow

     51        1,965   
  

 

 

   

 

 

 

Adjusted distributable cash flow

   $ 22,086      $ 18,126   
  

 

 

   

 

 

 
     Three Months Ended March 31,  
     2012     2011  

Total revenues

   $ 53,733      $ 32,380   

Operations and maintenance expense

     9,711        7,381   

Product purchases

     8,973        —     

General and administrative expense

     6,738        6,370   
  

 

 

   

 

 

 

EBITDA

     28,311        18,629   

Non-recurring items impacting EBITDA

     51        1,965   
  

 

 

   

 

 

 

Adjusted EBITDA

     28,362        20,594   

Less:

    

Depreciation, amortization and accretion expense

     10,646        6,025   

Interest expense

     7,557        3,006   

Income tax provision

     303        222   

Non-recurring items impacting net income

     51        1,965   
  

 

 

   

 

 

 

Net income

   $ 9,805      $ 9,376   
  

 

 

   

 

 

 


NEWS RELEASE

PAGE 11 of 11

 

 

 

CRESTWOOD MIDSTREAM PARTNERS LP

Full Year 2012 Adjusted EBITDA Guidance

Reconciliation to Net Income

(In millions)

 

      Current
Guidance
    Original
Guidance  (1)
 
Crestwood Midstream Partners LP:     

Net income

     $55 to $60        $55 to $65   

Add/Deduct:

    

Depreciation, amortization and accretion expense

     $41        $41   

Interest expense, net

     $32        $28   

Income tax provision

     $1        $1   

Crestwood’s ownership interest in CMM’s net income

     ($2     —     

Crestwood’s ownership interest in CMM’s EBITDA

     $8        —     
  

 

 

   

 

 

 

Adjusted EBITDA

     $135 to $140        $125 to $135   

Crestwood Marcellus Midstream LLC (CMM) - 100%:

    

Net income

     $6     

Add/Deduct:

    

Depreciation, amortization and accretion expense

     $16     

Interest expense, net

     $1     
  

 

 

   

EBITDA

     $23     

Crestwood’s ownership interest in CMM’s net income (35%)

     $2     

Crestwood’s ownership interest in CMM’s EBITDA (35%)

     $8     

 

(1) 

Original guidance was provided on February 28, 2012, and did not include the impact of the $131 million investment in CMM, which was funded on March 26, 2012.

-end-

GRAPHIC 3 g348708g41q92.jpg GRAPHIC begin 644 g348708g41q92.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`5`$6`P$1``(1`0,1`?_$`+P```$#!`,!```````` M```````("0H%!@<+`@,$`0$!``(!!0$```````````````8(!P$"`P0%"1`` M``8"`0,"!`0$!`0%!0```0(#!`4&!P@1`!()(1,Q010*42(5%F$R(Q=Q@4(D MD3,8&;%B0[=YP=%21#H1``$"!`0#!04%!`8*`P````$``A$#!`4A,1(&01,' M46%Q@2*1H3(4%;%"(Q8(P5)B,_#1@I*B).'QA!H\S@O%O>Z=O[=D&?=:AC"!\(,7'R M":^R/YF*+I2'5>V)L5<2A\3`0`'\.I;2=#]JR1 MKJ:JIG2S@#`M!/\`9;')02J_4%NR8_3*IY,@]@T.([SJ)CY*DL_+MM)I(A0*`H*4Z4;]W(@4#@9E9CJ<"/7+-Z*[/?\,RJ9+XN#V1`[0)A$5L;UYW M?3B/X50X\#*(`\3+9&"4%1/-),-G+=GE/#L0[0,=-%Q)T.R&9.D^/5=P2%LI M3IN.P!_Y979#`/Q'J,7+H0V;C8J^`_[VC_@)4CMWZCYT@`[BMQ8S]Z4)ACY. M"[MM`ON$ASJ869=M=4=F[JTBCJ^14G#ES0`X_;]J5T54P M@)C#QR;@"\``@`!S\_C^/^'4(<>8\MDS(0P(AQ\PLA%[FMU%H=WB.7;C!=Q> M[D.XW/IS\..?_MQUS#`0.)6]V)!;@U<^B(Z(CHB.B(Z(CHB.B(Z(CHB.B(Z( MCHB.B(Z(CHB.B(Z(CHB.B(Z(CHB.B(Z(CHB^<_P'H@Q,%Y7CQNR05=.EDV[= MNFHNNNNH1%%%%%,RJJRRJABII)))E$QC&$```ZV#F37\B0"Z:[`0QQ/[5H_1 M+89TUP;)8"7$Y`!,3[C>4UTD]E,=:RN$RD2%Q'2V7'+0KI,54^]%VE0F*Z1D MU3(B/K)."F2#_P!(@^A^L_["Z0LJ9,NZ;GQ!(+90C$F.&KN[@56??_6J=)K) MEEVM&$"UTXZ=.(@=)C$'L)&?$)C^MN#Q(5P2[Y$472F+&V-P M=).GTQ'LE)99?^9(RI4P5#CL*<.H']:VQ[>@',,QP]8XZ&2]4S.).IH]X5K2^V_CZPO[L?B M+7N\;.3S1/V`ON;YX]/IKMRD(]SF'I<6U4=&CEE![BE6;("8..1,/KUWJ;8G M4[<09,OMREVFF>8BGIFQG-,(!KIA`E@0Q)#HQPAQ4;N76;H_M=[I6W+3.O$Z M68&KJ3IIW@<6L:_G$QX%D(1XX*Q77EVS4P.9&@8%U0QM&)\$:-HK$"4FLBF' M`@!GSZ23.Z.7CU$R8"(^O/7JR.@]&7EURNMWK*G-S#.1]1'KIU?1&SL?JD7:XT8'#GD_[[W+ED?JB MW66_YBSVFN[C2@#_`,);,?KSQR\D\=@3/^3<*56) MM,CD>,W"T^^82JKM"AW&$"@)` MP7N2PV7<-4ZGE4!LF[=(`IWM+952X9NE/^$..426##)6:VENR\V2A;7P,^0`9E,TY";+`:_2!CZ6N.>*=]@+'"VB,BYRNR329A)F/;RD5+1ZY'+" M0CWB)%VKIJX3,)%45DC@)1#\?\>L*OD3J2=,HJIKF5DIT'L<,6G'`\#EP)6? MJ2MI:ZFEU=*\/IIS=3'#)PX^$(C!T#W*O=;5V4=$1T1'1$=$1T1'1$=$1T1' M1$=$1T1'1$=$1T1'1$=$1T1'1$=$1T1'1$=$1T1=9A`!$.?7X\Z<`#@Q>TX!Z`8H@7 M^G^7C@!X#\H<<^G5@9R+1F=-@ M\QW.2M4PJ)DXMB!CLZW68TY^]*)JU=2/]!!QR)``G:F7W5`+_4.< M>LX;6VQ;-HT#;9::*2T"+1-$!->23ZW.)U%SL\3'%4_WMOB]]0KI,N5]K)\U MSG`\HD\E@``$MDO(!@@TP;B03CFK\ULU&RCLRXG)BNC#4K&-,(+G(N:+_(HP M..:3'H@!W*CV7X9,/S=>?NC?=AV,K5DRD5C;%]EWQR;'E%!]D?)4DZHN"D)=$0*<]8J3+W9&PQ M0*E$2J.$3@8``2KF`0ZB++;U>Z@-YEUJ1M^P`Q;)DD.J-/`\P#,\1&(67W3> MA'3A@E6:G_-.XRWUOGM=+IVF&(##IU8Y$"![%8JOF:V*BU%$<:8;U0Q1#-@` MC2*J^"X22!DCP!2%^OFGRCE:T\29Y` M]G-:/AAYA/L7;H>M-=EA:I;`:HW*_HS MVHV0K!H%LA+"#=S@W+D^M=]6LRG4,4%:<]EG)Q6B32@B9-N=V""K85`%`AC< M@,'WA9=VT5L=3[XE4^X]O`"%92AHK*/L>W2&.>1@X@&&&(AG--B5NS1=?F^F M=3-VMN=PBZCJGS7V^MCB9/X^H,=P^$#U8.SA(,U3M;Z+E)BMK4J0Q@\;OBHY M(P4Z=$D&F*;G*J+KI6_&S]`WTTYAG()RF505;`*+1V;CM2,*R1*O[IDRC)$\ M3/F)8<&R9X;C.EQ,1..8FLP^+%PCV!7(Z>7-TV6^C=3_`"-88NJ:=SXADS#2 M^F$7`R71/PP`P[<7"`$>/S"'Q'@>?B'_``#UZ@JR@N71$=$1T1'1$=$1T1'1 M$=$1T1'1$=$1T1'1$=$1T1'1$=$1T1'1$=$4?G(GW(NAF/=Z0\>ZM6V`GL5?R/>SUUS3Z]^Y[A(?MBWRU>J,6>%F;&S)9[)"0,E!P?.V M3)PNF[>(MC"BF<3$`Y%=3#8C"%Q)=6]D= MU6]/GGTX,TX6;:5"261$%!5%)H8XD`HE$Q%B#>//AM>=?KC;XQ9-&WRX)5&C M]PE$_P"Y9Y!5%-^1,1*90L,P(LZ,`<_\H/QZF.P=N_F?X>BI>7/[G&)!/@<4K+5FM4J`3R+LYEUJ5UB36N$;6IW$+&2*C=L MCO3J)8^IB152G*Y%Q*@1=4H`8..P#`)1ZA6_JJX"HI=GV,DW.[0,6XF7)=_, M]C"1#M*F>TY%);I%9O>^P^DV9CG.CE/G`1D-':1,T?W3V)I?-68[UL!E*WY> MR1**25KN4BH\=%[U#,XE@F8Q(JOQ"1CB1I#0C/A%ND0I0``$P\F.8>LX[6VM M0[2VW*LU*`&R\A]I\3VJGN\]XW3J#NJ9?[F3\[4'6QQ^Z#C#V8+*>HNM[G9G M*85B0FB4W&=,B']_S5D)T!4H^D8V@B`YF),7:Q3MB2SU-(6[,IO]8B?@0(/7 MF;^W;(V?M_ZFU@G7^ZC1%W)LM..=5 MU!P;)D2OYAC^\\C`#$ZL%;.[V[Q,Z$BL#8'C5\5Z;XL,I#XZQS$**,E;T9DH M9`V0\D&2.129GIQ5'ZE)%P*I6Y#@8_QK00(#B,X060NJ?4AUXF-VCLH?+;#H6\N2T8<_0=+JA_:]QU>HXP M,(!(AR]COQ;^%3']=NGDBLI]GMKK'%(SU4U2QXH22:M?<(91%=["+/HU MH,,V=$]D\Q/KD:+&`0;-5N!YHWU!_4A?]Q3)EMVDSZ?:F$@N9A,?WQ^[Y1/' M!?1/IQ^F#:NWI4JY[O'U"[/`):_%C,,LQ'W>)37=L^\%R56I%6(UJ\=FIV)\ M>-3&1BX:T#+6*<4:$$4VQGCBJMJ1#)'!(I>XI&Q@[@'\YNJ_W2^7N[3A-J:Z MKF$<7N+\\X:B8>2LA;MI[4LLDTU#;*.7*[&RV#VX1/F5Y*_]T3@38-<*SY`/ M%KA"WU60.9L\ONO-O^80A)IGWF`/7D/7WK-OK M>6WGL=9KA/(!!=+F/+I3AV%CHM/]WS[/!W+TTV)N>D--=;93:AE;&&&LW83O&0PUBPAE=5P0%+QCQM*Q2@1LH<5S,W+4"'443,DX'O;HOU)N*G^H.EMHKNYS M.;(E1;(FX$!^7H`7$Z17[$X<&@QD4,74+ M(ZELA<0LG1(XHA1"41=6F>R<#*D@EU1*<'"@J]$2#_,U?U7=ZP]C)!PH#6$K M\M=9%N40[#OYI\6#C#&#^85$6K!?M'Y`H/XCU9;H':*:935]RF,C,+VLC$Y` M#^M52_477/F5E!;6N/+#7.+>_&'N@F50]1]?@'KP(\`/'J/(C\/0.K#:);WN MDO$:=GPCOA'$YG'M5;)DT4\GF,AH$MQ/CB/+/@L\;JS)\6Z2ZGX2CQ]A]FN9 MMFQ&0R%X3,_;Q[E*N49%P8H`9=HW1/[A2F'@#H@8`].>HETWTW?J/>-P3OQ# M;Z=DB03E+?\`A\R`RQ#G#$'MX!=CK?73;%TIL&TJ5W+-?&KFC,S&Q2<.RI-GUF\6U*K4+RPR#OOD*9L-KDD#E+(DP;BYT$?%01S%`%4 MV-@FQ3.<.>PY%E0$!YZP902'[TZQ3JFI',M5AIFB6/NB;-:UQ/B`[#LBK129 M\[8/0&532#RKUN:L<^<[)[J>2XL8&G-K3RVZ@V&J&,=3DRQR'Q'UX#@IA$?R M\CR/^0G,(C_$1ZL-,FLEN//$7/:W1W`P!C#/'M^Q5WF.F&4&@G2QQ$.[$X=@ MPX9G'-/WZ4VC'_C&\:^ROEQRK7HJYM%2M;,G@0@^8[%H)S@T&) M&48+Z%_I*Z=4='8YF_*J2#6U)+9+G$G2P&#R`3"/`&$<3!1E?%OX\MBON$-[ MLJY7V#R;;"4&,E6N0MGLVJ%^LG%U)]PN6MXRH!'A#QK*7E&K([9DD4IVT/$M M1.")@!)(]5!@8A71#W-RA[/Z06R5UL\//C.U4J$?3,5:9X,.1LQ08O;/?:#` M9.NT\+=+L,]G[?>XZ;EG;QT/)E.TR*7*7 M;NORD?<-3S):M):[4TD'[.\=A[PET:/ZF4W1O5;">J%!F)>QU3"M1& MK1ECGF[-I-6`%))]+/)>60C^UFD_?OY%0ZA4P`G(^@`'IUN`TQAQ_IAV+C,M MI=J/Q'/'/Q[?/)*E$@%'12?S&;$ ME7S0RY2\>HEYXZ(KDCY*.EV3:2BG[*3CGB8+-'\>Z0>LG21N1*JV=-E%$%TQ M`/0Q3"'1%ZC*$(!C&.0I2%,8YC&``(4@19A.*8!(MHUZY69#[@"7^J4OYO3X]$2._)UMS9-$ M-#=DMMJ?4(6^6?"U(;V*#JMB>O6$%*2,A8H2NM_U9S&A]?\`0M#S/OG(B8AU M03[`.3N[P(H_WVP7D^W%\GF2-^!`>B+BFN@J94B2R2IT3=BQ4U"',D?\`_!4I1$4S?P'@>B*D3-GK5<-' MDL-A@X$\LY%E%EF99A%FDGA4Q6,TCROG"`O')42B<4T^XX%#GCCHBK"2R*Z9 M54%4UDC@`D42.51,P#\!*<@B4P#S\AZ(K6M%^HM(*V-=+I4J@5X)@9FM%CAX M`KL2?S@V&5>-`7$OS[>>.B*O1DK%S;!M*0TDPEXQZF"S.1C'C=^P=I&^"K9X MU45;KICQZ&(80Z(O?T14R8FX:NQSB7L$O&0<2S+WNY28?M8R.:D$>`.X>O54 M&R!1'YF,`=$5*K%XI5V17C^M-BP;WH?VAFANGR5JNO M($JQ;/I96%$VP,YSB[_`!1BF?U`#M$0XY**@E#\>PAS%]/PY#JPSI5/ M-J))F0`8)@\2`YP(]@5FGM/\"OBIHE8!4E/N ME[@INS*-5.UN[EHS&=JFVJ+HI!X5.XF)MVL`"'HHC^(=?*GJ/65%;OBZSZR/ M/-6]L#P:TZ6^X-7V1Z/R::FZ:VB11`"G-(UT5.0_L%*8B83UC\"7DI\HV&[!O[L3L?3L-8[M4=(7.&RSMYD"YOYN\0J:B MRSRZ*G!&5&L4@RG<+=Z]4;(*DY,@B*7:/1$F'QM>3O7CBJ%!9X*:2W<1+L$B;5A_`-Y4-0<8ZA[Z>/K8EGF[(N7)/&3I)C MK=*SL?,X]>Y';H24.XG9UR_7K=XQTP<+?16%R\*@R:F$WU*)F_><")]'[I36 M'?',7C.U=R_:7])_6M9ZA/VC>0<=WB0K-(D):U1N-:\!JI6)-1FZND0:Y)+' M2;J)&,V`>\A0(/H10R_%_P"-7R*>0A+,(Z%S!(LF,1IY>H]P(<_+O#DB?O^[0TGR/AZH^/?9N0>30N9/`-$U?SHV0L4 MI,Q#;+.+:;'OX66.N*YV+AQ/QRDHV%WP!G?Z60PB(B'1%([T4\PU2B/MXX'? MG(,NWEKKK=A.4Q+;8Y^Z1!Y9,X8U3;X_HT*L514%57=]>.(1V;G\XI/CJ>H% M$>B*)Q]LCY6+]B[RG3U,S]D2:G:?Y`).1K=JD;'-OW4=&9SDYJ1L]`L:23]X M=HP--3DB[A3"4`#ME$@'\J10`BS5]X]N5(Y;W@PMIK1)5\ZBM::0C/V1C#.C MJ"YR_F,6#U%C[+-05!DX>E,HLB9>/<(>14*'J80Z(G?=N]ZI_P"W2\+.F>L6 M/EV\_O+F/'"RS!W:EG$\G0I^>22MV6LE3;"5<+JR7[0G;6E"PK)3_:J.4R"< MID&RB9R*,9J?X5O,#YN(.8W%L]_!U5;A*2QX7,6T61[01YD1^U=+)2"E&AFD M59)4:TSD2*-RN$VK.,(H0R;?O!,Q2$7FJ^6_+O\`;*;>UBFY#>SB-+EOI9]Y MBU];9&YZX;`8]2??33#FI.#'^BB9QOWG2!ZV093,2Z,3WTA3,":I%L?KCY7= M;*KXOS>5`CMX^PH\PY'Y+@:^"S9*R2EIF3I0D3BT>\001M1[ZL$(N/`D17(H MH("F0>B+6ZM9+S#?C:OQ)^8;P.!6-MJ[D%:$J,/.Q;1SFS6 MC(MA>1%5FGC@J4;$9'K\A&P#XL'-.3@W(+Y@ZB'2AP04-WG*F8BGN>`3S`I> M634Z4L.1&4+6MF,%2$73L[P\,!&<'/&D6*[JL9/KT>R*/1%#X\T_FLW&\H.Y,AX]?'M+7Z/P_M2O,=A/%BN?JRYQI9 M[]5XP]M?8XQ1EJ=/F6,.R;C(.$ZZ^&&AX6=LK("#PA'RAUEE"]KQ/Y8ZDFYEB MG;]BQG!A6[RCWCSST1;M+HB.B*/KYFN8ZFK;9$(?\.K$L+94V9-^[*QAVDB$ M/''(*LCVS9EMY3`[F3&`8`Q^,.CX89K-N\,6?(^G^G.<&*9G*V-OWAK?>U2C MW'CG;%Z-AIBKKC_EIR,8"@D$0#@3``#Z\=1?I@?IF\[[MB80R762V5DN,!J< MXLUAH/Q$8DPC`1BNUU\H1>>G6W=WM&I]&7T1\,3`#5".`&832 M8@'PX[A#\W:!2&$1`#=H"!^0`.X/\^L^M,6%4=P+I&IX@P0$3EZ M8?&;JQF>#)^H3.IMJMFO&4TDQ!=Q&UBSO49RASCI,0]Y&/4]M M!N"@_D]Q?M^0]80VC4NVIU?EUGZHDS)T^3I=`,:"3'CF?VA8#E%LM\7",7.AX0('OA!/19;PZ_\ MI/V^%]P%0B?KNQVA%N2R73:JT3!:7LE9KH3/3K3(P.:U3=OV0[-J&L^]#X$$P>+9VQFS5<@'"IVK>A2 M*R*!CAZBFDJY4,`?(3C^/1$V)]ZC5[+'[\ZTVQ^B[/4K'JVG#UUP;N,T-*5S M(UM4L35`>!*1RBG-LE5`^(E5(/'PZ(L+8Y:>9;[CQIC/7_&$4WP+H-A"O4C& MARQ!)BGZX5%O0J_$P9'=H?%XF\U9!%NQ!PG%I`Y(R.J4`3:$Y6$BF:^,7PO^ M.GQ,3&/8"*?57)6YF1HJ:5B11X5$0^I=J`(!T16;YTO`C2O+S'43(=/R4GAO9;%->?5>KVR8BEYNCW.GO9 M`TL2I75FQ42EVQH^16659R#4556XKJ%.DJ4P`4B@@9PQEYG_`+HK&!08]&[R<0X M.`B11=OO<\BXE-A?2G$ZSZ(=9Q+E"\9`CXU)1)2>A,6_M3]OS+UZF7E=G%6* MT'8$0[^"N%8U02\^R;@B;PR'C'-+?[-?$;YRTETX%OMH;)3UD=%94XXAE(G>FVT.+(AY#-LW0F?D+M=XK MW&Z=BDZ%.4JNP]*FO9$_U;R$CY6(E&O>4HIMW"@@;@5B]Q$^]YYLB8DQQXC= MYWN9'L0A7[1@ZST2N1TJLV(K8,C6U`(S'D/"HN!Y=3?[K,V=(@F!E$0;&7]" MI&,4BAE?9UT;*-@LWD\E:6C))13W4Z.HT=((@L1D?*-@?V1S1D$U@*"1I)HV M9/CE`#=Z9%>>.#<]$2&/M7[ECK$'FDH4/G)1C7;1.T?,N+J.ZM!R,QC,RR+5 M%NWB#&>$#Z:?F6$=)QC<#"10[IR"(T=/W[ILQ8,FRSQZ]> M+)-6C-HV2,LX=.G"QB(MV[=$@G.XT1H1(+0W*A9J0NH)2E3M,&05F2!E#_`,A9-`5&AO@`%5Y^ M74JV)N2;M?>V)ULG",]K2Z6/XAC@H@CQF\ MC7KR,DVCB/E(UTNPE(UVF9)Y'OFJIT'3)VB8`,DY;K)"4Q1^'`#\!#J\4JKD MUU']2HR#+H3)FI^5Y9*(Q MYL+'LV4)8')"_34++\48!H%M,NIR1LB[?"5FX-^4!)V@8>T1'J%;TD5MKG4. M_+4TONU`X:V@1+I#HB8(=["8*8[1?;-R66OZ;WHAM!=`3+>?A$\8RG'PF`1[ MHX)I#+.+KUA/(EJQ-DF'5@[A2)->)E&9N!07`BJIFTI'*<%^IB9=`"N6JI>X MADE0X'XAU8+;>XK3N.U2=PVI[?E9C(NE@_"3VCA`JFN[]MU>SKK4;2W&Q[:J MF?I!@=,TB&(.1!S2C-+MAJIB&SW/&F9XI>RZR["UY3'F;J^B5119@Q7*9.$O ML20O<<)FHNG`K?TB"K[!>2_F(4.H-O[9UQW/;VW2T@2]TVV;SI$^,")?*G4XQ:&D`-G]FN60(8QP@DR;FZ8WO4* M^,V[ERG><-W],LYAK,T"!'M/O]7?#[T84TFV[VC&S,6:Q"O&AS`83_U$^],X M"$DZ?]0[;OJB^7J&_*;AI@)53)F#21.:8%S0>#@"8CB<<5V.I?3:LV3;25$HZPZ4[$!Q&1;\)!Q!$."H6F6X&2M)H@F,+>J:^7 M4;Q%\IZZY%'<0_,4#`V>MS%]]BY$AC-W!2B(=@G*/+U'V!:-^6PV6Z.+:EK8 MRG#'2^'I=V>,5U.F?4.Z=-]T2[U0S#-E%NE[28@MAB#'PX+*&_/@YU_\I:]I MW2\/UVI%?RU;3K6C.6DMXE&-'D$;:_.=W-RU!.N<&-8D)AXJ=19FMQ"NUQ%9 MNZ0$XI#\YMY;#W+L:J?1W:EF.D^KQ7U2V/U*V?U"HI=3 M9:N6VX:1JDEP#@??N8O'1'H86B$M\\?UR#*$9#56QXK MFLR56);$!,B*53EY:J7R*2CRE`I42L70MNW^0/PADP26/#`YV?A^WW+))89X MC3L<6^.(_:JF\U?^Y.\O\G'5O*M>VZNU+=.RF.KG5X]P=A&(,8P*@[>P$XC4 M*Z[!N`B8H(QSQT4!_(3UX'D,ITHB9+)+2,SF>W`G)=;3*$TR8P=")!))Q[\> MS!2K-PO%SNA3_MK*OXX8"'8;([,T:2QPR:0^)P43CW$$RS.I=1CH]];7,,9Z ME48)Y["SI0&Z:GL\II@7@>N)IUG4N1;DXOYK/$50?+=K"UQH[G66/\W8SDWELP/DY=FJ\8PEA=M/ MI)2L6I!H7ZQY2+>V223>%1`5FJR23E,#BD*9R*"3BW5#[GCQ`3-MQEK3CS8V M.I$U++K.T<+P4#L!AFRR:J94/W5#1"D?;&,')/&J)>]P=C'/>T"E5#DI>")? M'C$\7OGNV7\DV"O(7NK9LC8C-AJX1MBD;WL7,-W%LGZD5NLWF<9T'$,2\1-# MP=JAGJS)4BC>+CVY%3*_U52@02)XO[DG`7FHRE*:\7[QR2T_(X=PI*,\@25% MP?-*0.=4,S1KUS^DW&68.G;4E^JD;#K@DSCFAE/97.X,X;+`H0Q2*.!?=&_N M./.KE##%.W/QQ>,=T#%IW,2TR/FC'$'A"AT9E+JQY+9;!J\;'0\W>K;(L8]$ M.UFT6,N9$B?>@03'`BGW#XT,)?\`;%-XN4G\PEATVNYL"_N4A$OW`"YHWN-? M10!0&YILUO']9%'O]L5_Z?=V^O1%KIKC]O;YYO'AG&1L^IE8OUP78*2456,Z M:HY/85Y_/5IPJ)2IRL&XLM;N$01^BDF=Q'NVRR!%2AVJ*]A5!(MHEKZTN2.O M^$6.3B2:F0D<.XV9Y#)85".YD]S3I4*C;23BW>LFYDS38.`=&[C`=7N'D>>B M*"]KY]LYER!\]-NR+?L4E:>.W'&8I_8W']L=R5=>0EZ,J];7*@XG0@V\H:<1 M"!N4W7CVS#\P\[2! M7\OT\BLO1GP.!$HMVK]^F:.>&Y`!8OEBCZ#T1,D?:L^(O.OCUQYLIF+;;%R^ M+\]9>L\)0*S6I.3@I>4B<44M`999^+FO24O'H(VZURHF[`6]P4XM$QBAR'1$ M[WYAO%!B;RV:O+87NR3ZK-W2!S(%=21636.3,8R#98 MP`F)%L6;%J+KW9]57VE4GCBU]B8F$QQPU3^GC6E`;PJ<$Q8,52@*S9_'- MT$UD'8"*Z;Q,J_<*@=W1%KA]HOMXO+_XL=BGN;/&O,94R]163Z4/C_*&OL\$ M1FFO5MT\8F(/%+JE!:[XT>&M5HDY`UQS%E%XP3CY3).17S-NT>RHM"J+FC M8")9MDV46R%13Z9HD`F,=914YR*++YW?M@\PY-SG;]XO&>SC'UGO$XM?62NNJW5JS6''ZM4,$U>933+/- MVHAR M`>@B4!]>/^/0D2V%W;FN/!TYNII@W(IE#R-:%/[D[DL_X8A%'UH^G,YR+2HP MA0=V%%%$.;1!MRAPO.H)I?[I`G)WA"@8H>X`]V?^E/4FGH9!V[?9A%'-8&RG M&$&NU!P:XY@"&!RX=BK?U>Z855;4'<]BEA@,7CY=69DO#VETW09$UFG6 M(.:YI$`V&($1A$"/>JH5/(IG"5)U-J)+B6RR2US78XZL'9XYI8KF0P_NA1H' M%.Q=B;8\S;3HU*"PULBZ0*=C)1Z9.(Z@9A53("KF/(KPFWD#CWI\]W>4>X#X MW^5OO3:X3+KM>6:S;]0XNJ:88Z.)=+Q!:X<6@^K#)3VYTFU^J5FI[3N\BEW3 M(E:::K`].`@UDUV(?V!SP2/9!K7/FL&;-9;`:%R[27L.T6.*D%O&Z%EQ-4)3">3Z37-A=9;*J*E@PK?P,Z:Q)Q,"B\OC^=%)9U4Y4JA_ M=3%'M0]W\P@0WYP\G>W3BFW![);1RYLH09-(Q#)@8TL?',N>(D# MXE)^G_62Y[2MS]LW6GEW;9]0XATF>6E\MQS?*<2)LN`PTM(;QTQ5\SFEF@NP MH'EM6MNF^OEE?@*SC"6U35TV81CU4@*?0P&3H\JB#B.*L)DTC+'>J&*`#W_/ MJ.4_4#J;M$.D;VM!N-/H+6U%&&/<>`+I<06]Y&*R,_9?1'?;Q4;,OC+3>'?% M2UC9K9;#Q#9O+<#XDA4&O>('>>JS$?9L69,P`N[8J^Y#7O'NRD+!.DB^ARK, MY%)2-DB)'X[NT`#GYAUO/6K8M72.HKS;;D06A-F,M/D MCCV)HQ4&QKBSQ=P=/@"G56-VF'N,(@`]8?OM=TG?)?/M>TJSYF!.JH=-IY<> MTQG-P\&^2S;MZGZQT]3+H:[>%'\KAZ*82ZI\.P'D/`/>7@<,$_U@###^D0K* MP77*&9)5;4N9;Z:FHJ&`_"DZG-CQ)F/B]Q/''3@(#MM%M>P.I*9M5DH&79.EC'`K M9L#U(JA@,(];D5MR'E!N]GR#CG&6OVE66-@K)?-1L0;B2C>&R;A['Y*=0LRN M7K.NU]^?(-CADI>RMEV*I5_HSG0[BA^8I1YZ(OK_`,MU!F\9X5E\-X/RAD+/ MV>,X9$UJK6LEK?U3$EUI6 M2+!)QE0S'1[/!.@^C7AS&=D=D.BN@B8@&3FJTBSR5H^JFDW1$P$$.UN<1]T0`.B+RX%\B^)=@-O]B-/ZU6 M;A#V/!#=9:)R!-IQR=&S&I5Y5A5\NML;.4'2KU^OAN[2[.'F@53)VNW)>SDH M&$"*W-1_)_@[:^I[?6QM"V?%B&EN4\DX^RNSO9HTJRU=QXG+KERC"JL'"B#B ME69O79(6:AA*H"K!=,X`8@]$62_'GO#4/(AK%6MGZ/0;KC.O6>T7RLMJAD(K M!*V,E*+:Y.KJNY)O'++H-/U48X'*:)C>ZDFJ4IP`P#T1(@-YE)EE3KQG>9T8 MSLUU(QKG"XX5O6Q<9?\`#,RC7AH^5W.')^^KXM3MK3(3FH1UM;]RXHMCNDV8 MBL"1P*(=$2MIWR,8C@M^*EH.O6[19:O3M[JF$Y9ZH MY+(I9$MN,ZO(V%DB"0IF8-@Y'O4(`D6'[OY*\L-LU;1XGPEH5F'8*)U&GJY7 M,HWNKY7PC3FR\K8<90&5RLZQ6KY:H2J MI*E53,/':(#T1<\F^1'-N#L)RF5\U:"Y4H=A>YAPIA3&&,$LS8-M,YE&UYKM M04^*/'SU=LSRN5AE!R[AN5R:360]PJX"GR!3<$7B:>5&/Q]/YEJ&WFLN7-4K M5B+6.\;>(L9FQ8WRS%WS"V-)%O#7IY6)W%]FF&J%J@9=^T1&,?E:G6*[3434 M$O?VD5YZZ;ZYNY)D M<;+.T,2W1]5Y1-XR:O5'+)\*:R"+LZR0D,1*4R1L_6\;;.ZT:OR-:G)&R;,P M&<;!7+*R68$@JVA@R`J\_--YM%=4K]9:;0M":;44"&`ITC=_`"'1%A7:W>&V MZ_YTP;KCBW6.^;+95SG2I7S'./F$#5\1.J6SL;R6F,C3$0P567<7E MH5!)$QCFX-Z>G1%DC3?;R&V[IV1),<;7G#&1L+Y8LV$,S8BR(>`>6*AY&JS* M'EW#)../4 M>>..!Y^7QZ.`=`<`M`7Q(=#1P[5U'2.8"\&`!*;NY'GX>OH''KSZ_'H&R]1= M#A#_`$KC'/8V#""8\I]ZVVQM%6N?56H'X7'U-'\),CVW=T33),T,80.NX9-VQIR/*J0`$Q%T![1]`'X=6,VUU-VG?0)4JJ%-/F# M&7-&DN[CAIR[U6OPJR<<;59@Q'%N<> MO7$1><<*F%&2P_E^"3ME252,)@612CIL@24(1$@CSUW+SLC:U M]G_.T`-'<.$^D?`D^+7`'OSQ7FVK>VYK13_3;@/FK.T$?+54EA#1EFYIF1.< M2<(X8053D@\<.4%#OKYK7D3"<\X]7TKKY?VSFNKNC\B==*I6DIFS1,IA[@10 M#@"AQSTH:3J[8&MD6BZ4]5;6G!M6S4\CL+RT^T>KO7CUUCZ$;FFS)]WL]3;[ MM,'\VEF>D&..F6Z8![E;0ZQ>,.04'V-A=K&IE!`Z<0KC6IR+XW<(`5NFHUCU MD5CE^`>H]=Z9O_K';YIY=MLXEP@YS9T&]Y.J$!_97F2^C?1*LE-DNO=\+@Z( M::66YY_A#VM=[W)5&&O'KJ):%VRF/=( M)Q4B[;C_`*BMTUC"4W';UCW<_5#>#C&XW&RT$R!);)D<]_AJY)$?.'>LA;8Z M"]-IL1;;-?;JW@Z?5.IF>.EE0W#N@GR=;]7Z_A"-(C7*!BC$350$E357$T"H M*BW:`]J=ER)-)#9;.L3XF["-4A-\>X!Y&O>Z]TW+V!A'R2P44Q3*)1,)A M$PFY'^/'I\NH@QI:V#C$^`'^OQ.*R"UH;&`@(]I/V_9DF+O(;I'G;8?:I_EW M%M;;?48[T;=J8/O+F9B8\D9MYC#9JC9TQ)6?IW+M*3C6UD9U5=@\?^W]*1@_ M634,'=QUO6Y)FIWC^VY;-KID2[XXC7>:-D/'!O\`HYY=Q5HKIXUMN'MA>:W: MJUB5@NM()K.HBH5:*:5UA(!WQZ;2'((J$[_4BR1B_'^Y^HFP6'DV2MA( M@?%3J7J_.ML=Y,P965:CFC$DM-R5L@;$XR)D.L",6U+*)E*_8)/D3F`PD`_` M,4%\5S,!KP]07B()S8I4T2D50QU42J M>T0BLG(.BV;\@^+#QOZG3-(ETKSB>_Z&&SS`5Z_MJG.4^H8CEH4^4Y."O4). M1SAO)5YLV4,BXAW@/3B`"V$QN.B+&.>?%]D7'-RWR@]6Z=D._P!"VS\7]_Q* MUFLKYHD,HV1MLC`V69:T>C0EUS/=)N^5BK7"H6599=JFY"`!ZT364]E0H")% M4=.L,736>NR\[ASQ6;38MV`K^L-E@(&WY2VOHN0L<6C),+38\\/4OVXYV?OS M.+1MUSC$"(O0B6Z31N!NXZ!!$HD5KXK\5FW>HZOC_P`^4?/60=B/'B"L.[>-6R#ZHR310C8QBKMRB":A"'*)0(F^-.O#?0G%+OU MDW&K>;IBRR>W>Q.9V>!G>R60)#7VPPKW/EHO^(IV0PM6+NEBMZ9]'#'R9F3U MN8HON#O$Q4`P`18!LWBXWPNF%LD[<_WHOE:W3LFTZ6_M6U`XPNOC1CE7&%A& M#PYB:0RO^B/+6DE_8*&;5MPHA8DXHB[Y8HE%#O`Q%G/=F;[0&CZ.+JM1ZA/DLE4Q1D*.JDM*5G(K1Y'JGFV;@KM-O MP7W&9B]Q%DNW:Q;1Y"\>WBWQA+8JCX?-&!-A]#[IG"E1DC1(2,I]=P586R61 M)M@$)(HU-PU8L(\':;2+.H94JH%12$W)`(K_`-J]`I7;7>JX2N1*P\1UUNGC M@D,'(9/AYJ+:V:B9^CMFH/*U!L%/:$>DL49;Z-^D(3L;*)I`W1=-BIBIR8Q! M(FLK-H%OW;=5+C![,Z^JYZRBZ\PF,MD8O05]-\:,4E(V1:.5U"$`A`+T1*"ONC<_F35%W@S$.B6QNK[)YNCIY MDN\0N5MH(>XV>UX_I62(^4R';:+>878').S+6O&T&?+=IW5D;U5\\Z!VO'9IK;O(MJV'IK+/U0R&RDJ/C^QKY1 MN5BRFSQ7DVE3N>',N@DX62%8A0,18PU"U=S72]LM>K5KEIEG7QQXE MIXW0^Y5!N6PU M,\1;;U3(+>M[#06-;M>KY:%$%+%=KU>+C M*35HMEHE_I4BJNWCI4_M(IIE[2$*4")1'1$=$1T1'1%\'C@>?AQZ_P"'SZ)X MY+K#V^T.WX?+MY^'/RX^7_TZVF&K&.OSBM1\.$-/E!8+R7_TS\*_W;_LKW\C M[G[Y_9GU7=V>O'ZQ_N>_L_#UXZDEJ_-O*'T7ZC\O$PY7.TQXPT^G-1.Y_DGF MN^K_`$SYC#5S.3KRPCJ]664>"2HO_P!K'ZM3W?\`I8^J[@]WL_:O/=W!QW>U M_3X[O\NI-_\`JO+]7UGE]_.A[U%3_P"G>;ZOHO,[^5^W!*.QE_TC=Q/[3_V' M^HX+[?[2_9/ZC_Y./H_]_P#X=1^X?G/EN^I?4N3][7SM/G'T^U2:W?D3#Z9] M+C'#1R8^4,?8E&E^F]LO;V^WP'9Q_)Q_I[>/R\SN-V\=W/YOQY_SZ+E7/HBZ0]ODWQ_SYXXX'_E_PX_#HB^% M]G\WP^(\^YSW<]QN/Y_S<=W/'1%Q+]-S_3[>>!Y[/C\/7NX_U?X^O/1%])[' M_I]W'X>..[_`$]WPX^?1%R)[?IV?B/X\_/GGGUZ(NSHB.B(Z(CHB.B(