Delaware | 001-34046 | 26-1075808 |
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |
• | the Computation of Ratio of Earnings to Fixed Charges of the Partnership included herein on Exhibit 12.1 supersedes Exhibit 12.1 filed under Part IV, Item 15 of the 2013 Form 10-K; |
• | the Selected Financial and Operating Data of the Partnership included herein on Exhibit 99.1 supersedes Part II, Item 6 of the 2013 Form 10-K; |
• | the Management’s Discussion and Analysis of Financial Condition and Results of Operations of the Partnership included herein on Exhibit 99.2 supersedes Part II, Item 7 of the 2013 Form 10-K; and |
• | the Financial Statements and Supplementary Data of the Partnership included herein on Exhibit 99.3 supersedes Part II, Item 8 of the 2013 Form 10-K, except for the Report of Management, Management’s Assessment of Internal Control over Financial Reporting and the Report of Independent Registered Public Accounting Firm with regard to internal control over financial reporting, included at pages 107 and 108 of the 2013 Form 10-K, respectively, which are not impacted by this Current Report on Form 8-K. |
(d) | Exhibits | |||
12.1 | Computation of Ratio of Earnings to Fixed Charges. | |||
23.1 | Consent of KPMG LLP. | |||
99.1 | Selected Financial and Operating Data. | |||
99.2 | Management’s Discussion and Analysis of Financial Condition and Results of Operations. | |||
99.3 | Financial Statements and Supplementary Data. | |||
101.INS | XBRL Instance Document. | |||
101.SCH | XBRL Schema Document. | |||
101.CAL | XBRL Calculation Linkbase Document. | |||
101.LAB | XBRL Label Linkbase Document. | |||
101.PRE | XBRL Presentation Linkbase Document. | |||
101.DEF | XBRL Definition Linkbase Document. |
WESTERN GAS PARTNERS, LP | |||
By: | Western Gas Holdings, LLC, its general partner | ||
Date: | August 27, 2014 | By: | /s/ Donald R. Sinclair |
Donald R. Sinclair President and Chief Executive Officer |
Exhibit Number | Exhibit Title | |
12.1* | Computation of Ratio of Earnings to Fixed Charges. | |
23.1* | Consent of KPMG LLP. | |
99.1* | Selected Financial and Operating Data. | |
99.2* | Management’s Discussion and Analysis of Financial Condition and Results of Operations. | |
99.3* | Financial Statements and Supplementary Data. | |
101.INS* | XBRL Instance Document. | |
101.SCH* | XBRL Schema Document. | |
101.CAL* | XBRL Calculation Linkbase Document. | |
101.LAB* | XBRL Label Linkbase Document. | |
101.PRE* | XBRL Presentation Linkbase Document. | |
101.DEF* | XBRL Definition Linkbase Document. |
* | Filed herewith |
Year Ended December 31, | ||||||||||||||||||||
thousands | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||
Earnings: | ||||||||||||||||||||
Income before income taxes | $ | 287,798 | $ | 169,957 | $ | 239,011 | $ | 178,450 | $ | 148,520 | ||||||||||
Add: | ||||||||||||||||||||
Fixed charges | 63,903 | 48,422 | 30,993 | 19,292 | 10,992 | |||||||||||||||
Distributions from equity investees | 22,136 | 20,660 | 15,999 | 10,973 | 11,206 | |||||||||||||||
Amortization of capitalized interest | 814 | 479 | 294 | 256 | 182 | |||||||||||||||
Less: | ||||||||||||||||||||
Equity income | 22,948 | 16,042 | 11,261 | 7,628 | 7,923 | |||||||||||||||
Capitalized interest | 11,945 | 6,196 | 420 | — | — | |||||||||||||||
Net income before taxes attributable to noncontrolling interests | 10,816 | 14,890 | 14,103 | 11,005 | 10,260 | |||||||||||||||
Earnings | $ | 328,942 | $ | 202,390 | $ | 260,513 | $ | 190,338 | $ | 152,717 | ||||||||||
Fixed charges: | ||||||||||||||||||||
Interest expense, including capitalized interest | $ | 63,742 | $ | 48,256 | $ | 30,765 | $ | 18,794 | $ | 9,955 | ||||||||||
Interest component of rent expense | 161 | 166 | 228 | 498 | 1,037 | |||||||||||||||
Fixed charges | $ | 63,903 | $ | 48,422 | $ | 30,993 | $ | 19,292 | $ | 10,992 | ||||||||||
Ratio of earnings to fixed charges | 5.1x | 4.2x | 8.4x | 9.9x | 13.9x |
thousands except per-unit data, throughput, Adjusted | Summary Financial Information | ||||||||||||||||||
gross margin per Mcf and Adjusted gross margin per Bbl | 2013 (1) | 2012 (1) | 2011 (1) | 2010 | 2009 | ||||||||||||||
Statement of Income Data (for the year ended): | |||||||||||||||||||
Total revenues | $ | 1,029,763 | $ | 894,476 | $ | 858,144 | $ | 655,646 | $ | 611,841 | |||||||||
Operating income | 320,858 | 194,825 | 245,294 | 177,539 | 136,130 | ||||||||||||||
Net income | 285,443 | 149,267 | 206,861 | 156,933 | 126,417 | ||||||||||||||
Net income attributable to noncontrolling interests | 10,816 | 14,890 | 14,103 | 11,005 | 10,260 | ||||||||||||||
Net income attributable to Western Gas Partners, LP | $ | 274,627 | $ | 134,377 | $ | 192,758 | $ | 145,928 | $ | 116,157 | |||||||||
General partner interest in net income (2) | 69,633 | 28,089 | 8,599 | 3,067 | 1,428 | ||||||||||||||
Limited partners’ interest in net income (2) | 200,866 | 78,897 | 131,560 | 111,064 | 69,980 | ||||||||||||||
Net income per common unit (basic and diluted) (2) | $ | 1.83 | $ | 0.84 | $ | 1.64 | $ | 1.66 | $ | 1.25 | |||||||||
Net income per subordinated unit (basic and diluted) (2) | $ | — | $ | — | $ | 1.28 | $ | 1.61 | $ | 1.24 | |||||||||
Distributions per unit | $ | 2.280 | $ | 1.960 | $ | 1.655 | $ | 1.440 | $ | 1.260 | |||||||||
Balance Sheet Data (at period end): | |||||||||||||||||||
Total assets | $ | 4,617,808 | $ | 3,863,558 | $ | 2,997,689 | $ | 2,345,255 | $ | 2,278,512 | |||||||||
Total long-term liabilities | 1,535,312 | 1,284,176 | 860,092 | 649,414 | 568,331 | ||||||||||||||
Total equity and partners’ capital | $ | 2,892,036 | $ | 2,394,076 | $ | 2,010,279 | $ | 1,613,311 | $ | 1,627,818 | |||||||||
Cash Flow Data (for the year ended): | |||||||||||||||||||
Net cash flows provided by (used in): | |||||||||||||||||||
Operating activities | $ | 448,201 | $ | 338,047 | $ | 312,838 | $ | 252,898 | $ | 209,345 | |||||||||
Investing activities | (1,652,995 | ) | (1,357,537 | ) | (485,832 | ) | (921,398 | ) | (223,128 | ) | |||||||||
Financing activities | 885,541 | 1,212,912 | 372,479 | 625,590 | 47,694 | ||||||||||||||
Capital expenditures | $ | (645,854 | ) | $ | (638,121 | ) | $ | (149,717 | ) | $ | (173,891 | ) | $ | (121,295 | ) | ||||
Throughput (MMcf/d except throughput measured in barrels): | |||||||||||||||||||
Total throughput for natural gas assets | 3,368 | 3,023 | 2,715 | 2,224 | 2,262 | ||||||||||||||
Throughput attributable to noncontrolling interests for natural gas assets | 168 | 228 | 242 | 197 | 180 | ||||||||||||||
Throughput attributable to Western Gas Partners, LP for natural gas assets (3) | 3,200 | 2,795 | 2,473 | 2,027 | 2,082 | ||||||||||||||
Throughput (MBbls/d) for crude/NGL assets (4) | 40 | 31 | 28 | 17 | 11 | ||||||||||||||
Key Performance Metrics (for the year ended): | |||||||||||||||||||
Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets (5) | $ | 654,924 | $ | 544,853 | $ | 516,038 | $ | 398,676 | $ | 365,930 | |||||||||
Adjusted gross margin for crude/NGL assets (6) | 15,274 | 13,221 | 9,497 | 3,503 | 1,245 | ||||||||||||||
Adjusted gross margin per Mcf attributable to Western Gas Partners, LP for natural gas assets (7) | 0.56 | 0.53 | 0.57 | 0.54 | 0.48 | ||||||||||||||
Adjusted gross margin per Bbl for crude/NGL assets (8) | 1.05 | 1.17 | 0.94 | 0.57 | 0.31 | ||||||||||||||
Adjusted EBITDA attributable to Western Gas Partners, LP (9) | 457,773 | 377,929 | 361,653 | 264,694 | 223,635 | ||||||||||||||
Distributable cash flow (9) | $ | 380,529 | $ | 309,945 | $ | 319,294 | $ | 237,372 | $ | 203,245 |
(1) | Information has been recast to include the financial position, results and throughput attributable to the TEFR Interests. See Note 1—Summary of Significant Accounting Policies and Note 2—Acquisitions in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
(2) | Net income earned on and subsequent to the date of our acquisitions of Partnership assets is allocated to the general partner and the limited partners, including any subordinated unitholders, in accordance with their respective ownership percentages, and when applicable, giving effect to incentive distributions allocable to the general partner. Prior to our acquisition of the Partnership assets, all income is attributed to Anadarko. All subordinated units were converted into common units on August 15, 2011, on a one-for-one basis. For purposes of calculating net income per common and subordinated unit, the conversion of the subordinated units is deemed to have occurred on July 1, 2011. See Note 4—Equity and Partners’ Capital in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
(3) | Includes affiliate, third-party and equity investment throughput (defined as our 14.81% share of average Fort Union and our 22% share of average Rendezvous throughput), excluding the noncontrolling interest owners’ proportionate share of throughput. |
(4) | Represents total throughput measured in barrels consisting of throughput from our Chipeta NGL pipeline, our 10% share of average White Cliffs throughput, our 25% share of average Mont Belvieu JV throughput, our 20% share of average TEG and TEP throughput and our 33.33% share of average FRP throughput. |
(5) | Calculated as total revenues for natural gas assets less cost of product for natural gas assets plus distributions from our equity investments in Fort Union and Rendezvous, which are measured in Mcf, and excluding the noncontrolling interest owners’ proportionate share of revenue and cost of product. |
(6) | Calculated as total revenues for crude/NGL assets less cost of product for crude/NGL assets plus distributions from our equity investments in White Cliffs, the Mont Belvieu JV, TEG, TEP, and FRP, which are measured in barrels. |
(7) | Average for period. Calculated as Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets divided by total throughput attributable to Western Gas Partners, LP for natural gas assets. |
(8) | Average for period. Calculated as Adjusted gross margin for crude/NGL assets, divided by total throughput (MBbls/d) for crude/NGL assets. |
(9) | Adjusted EBITDA attributable to Western Gas Partners, LP (“Adjusted EBITDA”) and Distributable cash flow are not defined in the generally accepted accounting principles in the United States (“GAAP”). For descriptions and reconciliations of Adjusted EBITDA and Distributable cash flow to their most directly comparable financial measures calculated and presented in accordance with GAAP, please see the caption How We Evaluate Our Operations under Item 7 of Exhibit 99.2 to this Current Report on Form 8-K. |
Owned and Operated | Operated Interests | Non-Operated Interests | Equity Interests | |||||||||
Natural gas gathering systems | 13 | 1 | 5 | 2 | ||||||||
NGL gathering systems | — | — | — | 2 | ||||||||
Natural gas treating facilities | 8 | — | — | 1 | ||||||||
Natural gas processing facilities | 8 | 3 | — | 2 | ||||||||
NGL pipelines | 3 | — | — | 2 | ||||||||
Natural gas pipelines | 3 | — | — | — | ||||||||
Oil pipeline | — | — | — | 1 |
• | We issued $250.0 million aggregate principal amount of 2.600% Senior Notes due 2018. Net proceeds were used to repay amounts then outstanding under our revolving credit facility. See Liquidity and Capital Resources within this Item 7 for additional information. |
• | We completed construction and commenced operations in June 2013 of the 200 MMcf/d Brasada processing and stabilization facility in the Eagleford shale area of South Texas. |
• | We announced a project to expand the processing capacity at our Lancaster plant by another 300 MMcf/d with a second cryogenic processing train. The expansion project is currently under construction. |
• | We completed the following acquisitions: (i) Anadarko’s 33.75% interest (non-operated) in the Liberty and Rome gas gathering systems in north-central Pennsylvania, (ii) a third party’s 33.75% interest (operated by Anadarko) in each of the Larry’s Creek, Seely and Warrensville gas gathering systems, also in north-central Pennsylvania, (iii) a 25% interest in the Mont Belvieu JV, an entity formed to design, construct and own two NGL fractionation trains located in Mont Belvieu, Texas, and (iv) Overland Trail Transmission, LLC, which owns and operates a natural gas pipeline connecting our Red Desert and Granger complexes in southwestern Wyoming. See Acquisitions under Items 1 and 2 of our 2013 Form 10-K for additional information. |
• | We issued 12,200,735 common units to the public, generating net proceeds of $740.3 million, including the general partner’s proportionate capital contribution to maintain its 2.0% general partner interest. Net proceeds were used to repay a portion of the amount outstanding under our revolving credit facility, with the remaining net proceeds used for general partnership purposes, including the funding of capital expenditures. |
• | We raised our distribution to $0.60 per unit for the fourth quarter of 2013, representing a 3% increase over the distribution for the third quarter of 2013, a 15% increase over the distribution for the fourth quarter of 2012, and our nineteenth consecutive quarterly increase. |
• | Throughput attributable to Western Gas Partners, LP for natural gas assets totaled 3,200 MMcf/d for the year ended December 31, 2013, representing a 14% increase compared to the year ended December 31, 2012. |
• | Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets (as defined under the caption Key Performance Metrics within this Item 7) averaged $0.56 per Mcf for the year ended December 31, 2013, representing a 6% increase compared to the year ended December 31, 2012. |
• | expenses associated with annual and quarterly reporting; |
• | tax return and Schedule K-1 preparation and distribution expenses; |
• | expenses associated with listing on the New York Stock Exchange; and |
• | independent auditor fees, legal expenses, investor relations expenses, director fees, and registrar and transfer agent fees. |
• | our operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to financing methods, capital structure or historical cost basis; |
• | the ability of our assets to generate cash flow to make distributions; and |
• | the viability of acquisitions and capital expenditure projects and the returns on investment of various investment opportunities. |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Reconciliation of Adjusted gross margin attributable to Western Gas Partners, LP to Operating income | ||||||||||||
Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets | $ | 654,924 | $ | 544,853 | $ | 516,038 | ||||||
Adjusted gross margin for crude/NGL assets | 15,274 | 13,221 | 9,497 | |||||||||
Adjusted gross margin attributable to Western Gas Partners, LP | $ | 670,198 | $ | 558,074 | $ | 525,535 | ||||||
Adjusted gross margin attributable to noncontrolling interest | 17,416 | 20,983 | 21,237 | |||||||||
Equity income, net | 22,948 | 16,042 | 11,261 | |||||||||
Less: | ||||||||||||
Distributions from equity investees | 22,136 | 20,660 | 15,999 | |||||||||
Operation and maintenance | 168,657 | 140,106 | 126,464 | |||||||||
General and administrative | 29,751 | 99,212 | 40,564 | |||||||||
Property and other taxes | 23,244 | 19,688 | 16,579 | |||||||||
Depreciation, amortization and impairments | 145,916 | 120,608 | 113,133 | |||||||||
Operating income | $ | 320,858 | $ | 194,825 | $ | 245,294 |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Reconciliation of Adjusted EBITDA attributable to Western Gas Partners, LP to Net income attributable to Western Gas Partners, LP | ||||||||||||
Adjusted EBITDA attributable to Western Gas Partners, LP | $ | 457,773 | $ | 377,929 | $ | 361,653 | ||||||
Less: | ||||||||||||
Distributions from equity investees | 22,136 | 20,660 | 15,999 | |||||||||
Non-cash equity-based compensation expense (1) | 3,575 | 73,508 | 13,754 | |||||||||
Interest expense | 51,797 | 42,060 | 30,345 | |||||||||
Income tax expense | 4,219 | 20,690 | 32,150 | |||||||||
Depreciation, amortization and impairments (2) | 143,375 | 118,279 | 110,380 | |||||||||
Other expense (2) | 175 | 1,665 | 3,683 | |||||||||
Add: | ||||||||||||
Equity income, net | 22,948 | 16,042 | 11,261 | |||||||||
Interest income, net – affiliates | 16,900 | 16,900 | 24,106 | |||||||||
Other income (2) (3) | 419 | 368 | 2,049 | |||||||||
Income tax benefit | 1,864 | — | — | |||||||||
Net income attributable to Western Gas Partners, LP | $ | 274,627 | $ | 134,377 | $ | 192,758 | ||||||
Reconciliation of Adjusted EBITDA attributable to Western Gas Partners, LP to Net cash provided by operating activities | ||||||||||||
Adjusted EBITDA attributable to Western Gas Partners, LP | $ | 457,773 | $ | 377,929 | $ | 361,653 | ||||||
Adjusted EBITDA attributable to noncontrolling interests | 13,348 | 17,214 | 16,850 | |||||||||
Interest income (expense), net | (34,897 | ) | (25,160 | ) | (6,239 | ) | ||||||
Non-cash equity-based compensation expense (1) | (54 | ) | (69,791 | ) | (10,264 | ) | ||||||
Debt-related amortization and other items, net | 2,449 | 2,319 | 3,110 | |||||||||
Current income tax benefit (expense) | 29,536 | 9,419 | (15,570 | ) | ||||||||
Other income (expense), net (3) | 253 | (1,292 | ) | (1,628 | ) | |||||||
Distributions from equity investments in excess of cumulative earnings | (4,438 | ) | — | — | ||||||||
Changes in operating working capital: | ||||||||||||
Accounts receivable, net | (34,019 | ) | 22,916 | (44,725 | ) | |||||||
Accounts and natural gas imbalance payables and accrued liabilities, net | 21,952 | 5,045 | 30,884 | |||||||||
Other | (3,702 | ) | (552 | ) | (21,233 | ) | ||||||
Net cash provided by operating activities | $ | 448,201 | $ | 338,047 | $ | 312,838 | ||||||
Cash flow information of Western Gas Partners, LP | ||||||||||||
Net cash provided by operating activities | $ | 448,201 | $ | 338,047 | $ | 312,838 | ||||||
Net cash used in investing activities | $ | (1,652,995 | ) | $ | (1,357,537 | ) | $ | (485,832 | ) | |||
Net cash provided by financing activities | $ | 885,541 | $ | 1,212,912 | $ | 372,479 |
(1) | For the year ended December 31, 2012, includes $69.8 million of equity-based compensation associated with the Western Gas Holdings, LLC Equity Incentive Plan, as amended and restated (the “Incentive Plan”) (as defined and described in Note 5—Transactions with Affiliates in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K), paid and contributed by Anadarko. |
(2) | Includes our 51% share prior to August 1, 2012, and our 75% share after August 1, 2012, of depreciation, amortization and impairments; other expense; and other income attributable to Chipeta. See Note 2—Acquisitions in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
(3) | Excludes income of $1.6 million for each of the years ended December 31, 2013, 2012 and 2011, related to a component of a gas processing agreement accounted for as a capital lease. |
Year Ended December 31, | ||||||||||||
thousands except Coverage ratio | 2013 | 2012 | 2011 | |||||||||
Reconciliation of Distributable cash flow to Net income attributable to Western Gas Partners, LP and calculation of the Coverage ratio | ||||||||||||
Distributable cash flow | $ | 380,529 | $ | 309,945 | $ | 319,294 | ||||||
Less: | ||||||||||||
Distributions from equity investees | 22,136 | 20,660 | 15,999 | |||||||||
Non-cash equity-based compensation expense (1) | 3,575 | 73,508 | 13,754 | |||||||||
Interest expense, net (non-cash settled) | — | 326 | — | |||||||||
Income tax expense | 2,355 | 20,690 | 32,150 | |||||||||
Depreciation, amortization and impairments (2) | 143,375 | 118,279 | 110,380 | |||||||||
Other expense (2) | 175 | 1,665 | 3,683 | |||||||||
Add: | ||||||||||||
Equity income, net | 22,948 | 16,042 | 11,261 | |||||||||
Cash paid for maintenance capital expenditures (2) (3) | 29,850 | 36,459 | 28,304 | |||||||||
Capitalized interest | 11,945 | 6,196 | 420 | |||||||||
Cash paid for income taxes | 552 | 495 | 190 | |||||||||
Other income (2) (4) | 419 | 368 | 2,049 | |||||||||
Interest income, net (non-cash settled) | — | — | 7,206 | |||||||||
Net income attributable to Western Gas Partners, LP | $ | 274,627 | $ | 134,377 | $ | 192,758 | ||||||
Distributions declared (5) | ||||||||||||
Limited partners | $ | 255,308 | ||||||||||
General partner | 70,745 | |||||||||||
Total | $ | 326,053 | ||||||||||
Coverage ratio | 1.17 | x |
(1) | For the year ended December 31, 2012, includes $69.8 million of equity-based compensation associated with the Incentive Plan (as defined and described in Note 5—Transactions with Affiliates in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K), paid and contributed by Anadarko. |
(2) | Includes our 51% share prior to August 1, 2012, and our 75% share after August 1, 2012, of depreciation, amortization and impairments; other expense; cash paid for maintenance capital expenditures; and other income attributable to Chipeta. See Note 2—Acquisitions in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
(3) | Net of a prior period adjustment reclassifying $0.7 million from capital expenditures to operating expenses for the year ended December 31, 2012. |
(4) | Excludes income of $1.6 million for each of the years ended December 31, 2013, 2012 and 2011, related to a component of a gas processing agreement accounted for as a capital lease. See Note 2—Acquisitions in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
(5) | Reflects distributions of $2.28 per unit declared for the year ended December 31, 2013. |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
General and administrative expenses | $ | 16,882 | $ | 14,904 | $ | 11,754 | ||||||
Public company expenses | 7,152 | 6,830 | 7,735 | |||||||||
Total reimbursement | $ | 24,034 | $ | 21,734 | $ | 19,489 |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Gathering, processing and transportation of natural gas and natural gas liquids | $ | 482,542 | $ | 382,330 | $ | 347,469 | ||||||
Natural gas, natural gas liquids and condensate sales | 541,244 | 508,339 | 502,383 | |||||||||
Other, net | 5,977 | 3,807 | 8,292 | |||||||||
Total revenues (1) | 1,029,763 | 894,476 | 858,144 | |||||||||
Equity income, net | 22,948 | 16,042 | 11,261 | |||||||||
Total operating expenses (1) | 731,853 | 715,693 | 624,111 | |||||||||
Operating income | 320,858 | 194,825 | 245,294 | |||||||||
Interest income, net – affiliates | 16,900 | 16,900 | 24,106 | |||||||||
Interest expense | (51,797 | ) | (42,060 | ) | (30,345 | ) | ||||||
Other income (expense), net | 1,837 | 292 | (44 | ) | ||||||||
Income before income taxes | 287,798 | 169,957 | 239,011 | |||||||||
Income tax expense | 2,355 | 20,690 | 32,150 | |||||||||
Net income | 285,443 | 149,267 | 206,861 | |||||||||
Net income attributable to noncontrolling interests | 10,816 | 14,890 | 14,103 | |||||||||
Net income attributable to Western Gas Partners, LP | $ | 274,627 | $ | 134,377 | $ | 192,758 | ||||||
Key performance metrics (2) | ||||||||||||
Adjusted gross margin attributable to Western Gas Partners, LP | $ | 670,198 | $ | 558,074 | $ | 525,535 | ||||||
Adjusted EBITDA attributable to Western Gas Partners, LP | $ | 457,773 | $ | 377,929 | $ | 361,653 | ||||||
Distributable cash flow | $ | 380,529 | $ | 309,945 | $ | 319,294 |
(1) | Revenues include amounts earned from services provided to our affiliates, as well as from the sale of residue, condensate and NGLs to our affiliates. Operating expenses include amounts charged by our affiliates for services as well as reimbursement of amounts paid by affiliates to third parties on our behalf. See Note 5—Transactions with Affiliates in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
(2) | Adjusted gross margin, Adjusted EBITDA and Distributable cash flow are defined under the caption How We Evaluate Our Operations—Non-GAAP financial measures within this Item 7. For reconciliations of Adjusted gross margin, Adjusted EBITDA and Distributable cash flow to their most directly comparable financial measures calculated and presented in accordance with GAAP, see How We Evaluate Our Operations—Reconciliation to GAAP Measures within this Item 7. |
Year Ended December 31, | |||||||||||||||
MMcf/d (except throughput measured in barrels) | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | ||||||||||
Throughput for natural gas assets | |||||||||||||||
Gathering, treating and transportation | 1,803 | 1,601 | 13 | % | 1,555 | 3 | % | ||||||||
Processing | 1,359 | 1,187 | 14 | % | 962 | 23 | % | ||||||||
Equity investment (1) | 206 | 235 | (12 | )% | 198 | 19 | % | ||||||||
Total throughput for natural gas assets | 3,368 | 3,023 | 11 | % | 2,715 | 11 | % | ||||||||
Throughput attributable to noncontrolling interests for natural gas assets | 168 | 228 | (26 | )% | 242 | (6 | )% | ||||||||
Total throughput attributable to Western Gas Partners, LP for natural gas assets (2) | 3,200 | 2,795 | 14 | % | 2,473 | 13 | % | ||||||||
Total throughput (MBbls/d) for crude/NGL assets (3) | 40 | 31 | 29 | % | 28 | 11 | % |
(1) | Represents our 14.81% share of average Fort Union and our 22% share of average Rendezvous throughput. Excludes equity investment throughput measured in barrels (captured in “Total throughput (MBbls/d) for crude/NGL assets” as noted below). |
(2) | Includes affiliate, third-party and equity investment throughput (as equity investment throughput is defined in the above footnote), excluding the noncontrolling interest owners’ proportionate share of throughput. |
(3) | Represents total throughput measured in barrels consisting of throughput from our Chipeta NGL pipeline, our 10% share of average White Cliffs throughput, our 25% share of average Mont Belvieu JV throughput, our 20% share of average TEG and TEP throughput and our 33.33% share of average FRP throughput. |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
Gathering, processing and transportation of natural gas and natural gas liquids | $ | 482,542 | $ | 382,330 | 26 | % | $ | 347,469 | 10 | % |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages and per-unit amounts | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
Natural gas sales | $ | 118,134 | $ | 101,116 | 17 | % | $ | 129,939 | (22 | )% | ||||||||
Natural gas liquids sales | 391,608 | 377,377 | 4 | % | 345,375 | 9 | % | |||||||||||
Drip condensate sales | 31,502 | 29,846 | 6 | % | 27,069 | 10 | % | |||||||||||
Total | $ | 541,244 | $ | 508,339 | 6 | % | $ | 502,383 | 1 | % | ||||||||
Average price per unit: | ||||||||||||||||||
Natural gas (per Mcf) | $ | 4.58 | $ | 4.24 | 8 | % | $ | 5.32 | (20 | )% | ||||||||
Natural gas liquids (per Bbl) | $ | 47.69 | $ | 48.22 | (1 | )% | $ | 47.44 | 2 | % | ||||||||
Drip condensate (per Bbl) | $ | 76.62 | $ | 75.88 | 1 | % | $ | 73.60 | 3 | % |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
Equity income, net | $ | 22,948 | $ | 16,042 | 43 | % | $ | 11,261 | 42 | % | ||||||||
Other revenues, net | 5,977 | 3,807 | 57 | % | 8,292 | (54 | )% | |||||||||||
Total | $ | 28,925 | $ | 19,849 | 46 | % | $ | 19,553 | 2 | % |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
NGL purchases | $ | 191,788 | $ | 181,078 | 6 | % | $ | 158,288 | 14 | % | ||||||||
Residue purchases | 156,170 | 143,962 | 8 | % | 156,555 | (8 | )% | |||||||||||
Other | 16,327 | 11,039 | 48 | % | 12,528 | (12 | )% | |||||||||||
Cost of product | $ | 364,285 | $ | 336,079 | 8 | % | $ | 327,371 | 3 | % | ||||||||
Operation and maintenance | 168,657 | 140,106 | 20 | % | 126,464 | 11 | % | |||||||||||
Total cost of product and operation and maintenance expenses | $ | 532,942 | $ | 476,185 | 12 | % | $ | 453,835 | 5 | % |
• | an $11.6 million net increase in residue purchases primarily at the Wattenberg system and the Red Desert complex, partially offset by decreases at the Platte Valley system and the Granger complex; and |
• | a $10.7 million net increase in NGL purchases primarily at the Red Desert complex, the Hilight system, and the Wattenberg system, partially offset by decreases at Chipeta, the Platte Valley system, and the Granger complex. |
• | a $22.8 million net increase in NGL purchases primarily at Chipeta, the Hilight system, and the Wattenberg system due to volume fluctuations noted in Throughput and Natural Gas, Natural Gas Liquids and Condensate Sales within this Item 7, and an increase for the MGR assets as a result of entering into commodity price swap agreements that became effective in January 2012, partially offset by a decrease at the Platte Valley system due to lower pricing subsequent to its acquisition in February 2011; and |
• | a $12.6 million net decrease in residue purchases at the Hilight system due to declines in residue purchase prices, partially offset by an increase in cost of product expense for residue purchases for the MGR assets as a result of entering into commodity price swap agreements that became effective in January 2012. |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
General and administrative | $ | 29,751 | $ | 99,212 | (70 | )% | $ | 40,564 | 145 | % | ||||||||
Property and other taxes | 23,244 | 19,688 | 18 | % | 16,579 | 19 | % | |||||||||||
Depreciation, amortization and impairments | 145,916 | 120,608 | 21 | % | 113,133 | 7 | % | |||||||||||
Total general and administrative, depreciation and other expenses | $ | 198,911 | $ | 239,508 | (17 | )% | $ | 170,276 | 41 | % |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
Interest income on note receivable | $ | 16,900 | $ | 16,900 | — | % | $ | 16,900 | — | % | ||||||||
Interest income, net on affiliate balances (1) | — | — | — | % | 7,206 | (100 | )% | |||||||||||
Interest income, net – affiliates | $ | 16,900 | $ | 16,900 | — | % | $ | 24,106 | (30 | )% | ||||||||
Third parties | ||||||||||||||||||
Interest expense on long-term debt | $ | (59,293 | ) | $ | (41,171 | ) | 44 | % | $ | (20,533 | ) | 101 | % | |||||
Amortization of debt issuance costs and commitment fees (2) | (4,449 | ) | (4,319 | ) | 3 | % | (5,297 | ) | (18 | )% | ||||||||
Capitalized interest | 11,945 | 6,196 | 93 | % | 420 | NM | ||||||||||||
Affiliates | ||||||||||||||||||
Interest expense on note payable to Anadarko (3) | — | (2,440 | ) | (100 | )% | (4,935 | ) | (51 | )% | |||||||||
Interest expense on affiliate balances (4) | — | (326 | ) | (100 | )% | — | NM | |||||||||||
Interest expense | $ | (51,797 | ) | $ | (42,060 | ) | 23 | % | $ | (30,345 | ) | 39 | % |
(1) | Incurred on affiliate balances related to the Non-Operated Marcellus Interest, the MGR assets, and the Bison assets for periods prior to the acquisition of such assets. Beginning December 7, 2011, Anadarko discontinued charging interest on intercompany balances. The outstanding affiliate balances on the Partnership assets prior to their acquisition were entirely settled through an adjustment to net investment by Anadarko. |
(2) | For the year ended December 31, 2013, includes $1.2 million of amortization of debt issuance costs and underwriters’ fees for the 2022 Notes, the 2021 Notes, and the 2018 Notes. For the year ended December 31, 2012, includes $1.1 million of amortization of debt issuance costs and underwriters’ fees for the 2022 Notes and the 2021 Notes. |
(3) | In June 2012, the note payable to Anadarko was repaid in full. See Note 10—Debt and Interest Expense in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
(4) | Imputed interest expense on the reimbursement payable to Anadarko for certain expenditures incurred in 2011 related to the construction of the Brasada facility and Lancaster plant. In the fourth quarter of 2012, we repaid the reimbursement payable to Anadarko associated with the construction of the Brasada facility and Lancaster plant. See Note 5—Transactions with Affiliates in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K. |
Year Ended December 31, | ||||||||||||||||
thousands | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||
Other income (expense), net | $ | 1,837 | $ | 292 | NM | $ | (44 | ) | NM |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
Income before income taxes | $ | 287,798 | $ | 169,957 | 69 | % | $ | 239,011 | (29 | )% | ||||||||
Income tax expense | 2,355 | 20,690 | (89 | )% | 32,150 | (36 | )% | |||||||||||
Effective tax rate | 1 | % | 12 | % | 13 | % |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
Net income attributable to noncontrolling interests | $ | 10,816 | $ | 14,890 | (27 | )% | $ | 14,103 | 6 | % |
Year Ended December 31, | ||||||||||||||||||
thousands except percentages and per-unit amounts | 2013 | 2012 | Inc/ (Dec) | 2011 | Inc/ (Dec) | |||||||||||||
Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets (1) | $ | 654,924 | $ | 544,853 | 20 | % | $ | 516,038 | 6 | % | ||||||||
Adjusted gross margin for crude/NGL assets (2) | 15,274 | 13,221 | 16 | % | 9,497 | 39 | % | |||||||||||
Adjusted gross margin attributable to Western Gas Partners, LP (3) | $ | 670,198 | $ | 558,074 | 20 | % | $ | 525,535 | 6 | % | ||||||||
Adjusted gross margin per Mcf attributable to Western Gas Partners, LP for natural gas assets (4) | 0.56 | 0.53 | 6 | % | 0.57 | (7 | )% | |||||||||||
Adjusted gross margin per Bbl for crude/NGL assets (5) | 1.05 | 1.17 | (10 | )% | 0.94 | 24 | % | |||||||||||
Adjusted EBITDA attributable to Western Gas Partners, LP (6) | 457,773 | 377,929 | 21 | % | 361,653 | 5 | % | |||||||||||
Distributable cash flow (6) | $ | 380,529 | $ | 309,945 | 23 | % | $ | 319,294 | (3 | )% |
(1) | Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets is calculated as total revenues for natural gas assets less cost of product for natural gas assets plus distributions from our equity investments in Fort Union and Rendezvous, which are measured in Mcf, and excluding the noncontrolling interest owners’ proportionate share of revenue and cost of product. |
(2) | Adjusted gross margin for crude/NGL assets is calculated as total revenues for crude/NGL assets less cost of product for crude/NGL assets plus distributions from our equity investments in White Cliffs, the Mont Belvieu JV, TEG, TEP and FRP, which are measured in barrels. |
(3) | For a reconciliation of Adjusted gross margin attributable to Western Gas Partners, LP to the most directly comparable financial measure calculated and presented in accordance with GAAP, see How We Evaluate Our Operations—Reconciliation to GAAP measures within this Item 7. |
(4) | Average for period. Calculated as Adjusted gross margin attributable to Western Gas Partners, LP for natural gas assets, divided by total throughput attributable to Western Gas Partners, LP for natural gas assets. |
(5) | Average for period. Calculated as Adjusted gross margin for crude/NGL assets, divided by total throughput (MBbls/d) for crude/NGL assets. |
(6) | For reconciliations of Adjusted EBITDA and Distributable cash flow to their most directly comparable financial measures calculated and presented in accordance with GAAP, see How We Evaluate Our Operations—Reconciliation to GAAP measures within this Item 7. |
• | maintenance capital expenditures, which include those expenditures required to maintain the existing operating capacity and service capability of our assets, such as to replace system components and equipment that have been subject to significant use over time, become obsolete or reached the end of their useful lives, to remain in compliance with regulatory or legal requirements or to complete additional well connections to maintain existing system throughput and related cash flows; or |
• | expansion capital expenditures, which include expenditures to construct new midstream infrastructure and those expenditures incurred in order to extend the useful lives of our assets, reduce costs, increase revenues or increase system throughput or capacity from current levels, including well connections that increase existing system throughput. |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Acquisitions | $ | 716,985 | $ | 611,719 | $ | 330,794 | ||||||
Expansion capital expenditures | $ | 615,924 | $ | 600,893 | $ | 121,318 | ||||||
Maintenance capital expenditures | 29,930 | 37,228 | 28,399 | |||||||||
Total capital expenditures (1) | $ | 645,854 | $ | 638,121 | $ | 149,717 | ||||||
Capital incurred (2) | $ | 628,285 | $ | 690,041 | $ | 182,536 |
(1) | Capital expenditures for the years ended December 31, 2013 and 2012, included $10.6 million and $6.8 million, respectively, of capitalized interest. Capital expenditures included the noncontrolling interest owners’ share of Chipeta’s capital expenditures, funded by contributions from the noncontrolling interest owners for all periods presented. Capital expenditures for the years ended December 31, 2012 and 2011, included $178.8 million and $20.1 million, respectively, of pre-acquisition capital expenditures for the Non-Operated Marcellus Interest, the MGR assets, and the Bison assets. |
(2) | Includes the noncontrolling interest owners’ share of Chipeta’s capital incurred, funded by contributions from the noncontrolling interest owners for all periods presented. Capital incurred for the years ended December 31, 2013 and 2012, included $10.6 million and $6.8 million, respectively, of capitalized interest. Capital incurred for the years ended December 31, 2013, 2012 and 2011, included $8.8 million, $160.9 million and $45.7 million, respectively, of pre-acquisition capital incurred for the Non-Operated Marcellus Interest, the MGR assets, and the Bison assets. |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Net cash provided by (used in): | ||||||||||||
Operating activities | $ | 448,201 | $ | 338,047 | $ | 312,838 | ||||||
Investing activities | (1,652,995 | ) | (1,357,537 | ) | (485,832 | ) | ||||||
Financing activities | 885,541 | 1,212,912 | 372,479 | |||||||||
Net increase (decrease) in cash and cash equivalents | $ | (319,253 | ) | $ | 193,422 | $ | 199,485 |
• | $465.5 million of cash paid for the acquisition of the Non-Operated Marcellus Interest; |
• | $646.5 million of capital expenditures, net of $0.6 million of contributions in aid of construction costs from affiliates; |
• | $221.2 million of capital contributions to TEG, TEP and FRP for construction costs; |
• | $134.6 million of cash paid for the acquisition of the Anadarko-Operated Marcellus Interest; |
• | $78.1 million of cash paid for the acquisition of the Mont Belvieu JV; |
• | $37.3 million of capital contributions to the Mont Belvieu JV to fund our share of construction costs for the fractionation facilities completed in the fourth quarter of 2013; |
• | $27.5 million of cash paid for the acquisition of OTTCO; |
• | $19.1 million of cash paid related to a White Cliffs expansion project anticipated to be completed in the first half of 2014; |
• | $17.0 million of capitalized interest on equity investments related to the Mont Belvieu JV, TEP, TEG and FRP; |
• | $11.2 million of cash paid for equipment purchases from Anadarko; and |
• | $4.4 million of distributions from equity investments in excess of cumulative earnings. |
• | $458.6 million of cash paid for the acquisition of the MGR assets; |
• | $638.1 million of capital expenditures; |
• | $128.3 million of cash paid for the additional Chipeta interest; |
• | $107.6 million of cash paid for the capital contributions to TEP for construction costs and the initial investments in TEG and FRP; and |
• | $24.7 million of cash paid for equipment purchases from Anadarko. |
• | $302.0 million of cash paid for the acquisition of the Platte Valley system; |
• | $149.7 million of capital expenditures; |
• | $25.0 million of cash paid for the acquisition of the Bison facility; |
• | $6.1 million of cash paid for the initial investment in TEP; and |
• | $3.8 million for equipment purchases from Anadarko. |
• | $273.7 million of net proceeds from our December 2013 equity offering, including net proceeds from the issuance of general partner units to our general partner to maintain its 2.0% general partner interest, $215.0 million of which was used to repay a portion of our outstanding borrowings under our RCF; |
• | $424.7 million of net proceeds from our May 2013 equity offering, including net proceeds from the issuance of general partner units to our general partner to maintain its 2.0% general partner interest, $245.0 million of which was used to repay a portion of our outstanding borrowings under our RCF; |
• | $247.6 million of net proceeds from our 2018 Notes offering in August 2013, after underwriting and original issue discounts and offering costs, all of which was used to repay a portion of our outstanding borrowings under our RCF, including $250.0 million of borrowings to fund the acquisition of the Non-Operated Marcellus Interest; |
• | $133.5 million of borrowings to fund the acquisition of the Anadarko-Operated Marcellus Interest; |
• | $299.0 million of borrowings to fund capital expenditures; |
• | $27.5 million of borrowings to fund the acquisition of OTTCO; |
• | $41.8 million of net proceeds from activity under our Continuous Offering Program (as defined and discussed in Registered Securities within this Item 7), including net proceeds from the issuance of general partner units to our general partner to maintain its 2.0% general partner interest; and |
• | $0.5 million of net proceeds from the issuance of general partner units to our general partner to maintain its 2.0% general partner interest after common units were issued in conjunction with the acquisition of the Non-Operated Marcellus Interest. |
• | $511.3 million and $156.4 million of net proceeds from our 2022 Notes offering in June 2012 and October 2012, respectively, after underwriting and original issue discounts, original issue premiums and offering costs; |
• | $409.4 million of net proceeds from the issuance of WES common and general partner units sold in connection with the closing of the WGP IPO; |
• | $299.0 million of borrowings to fund the acquisition of the MGR assets; and |
• | $216.4 million of net proceeds from our June 2012 equity offering. |
• | $493.9 million of net proceeds from our 2021 Notes offering in May 2011, after underwriting and original issue discounts and offering costs; |
• | $303.0 million of borrowings to fund the acquisition of the Platte Valley system; |
• | $250.0 million repayment of the Wattenberg term loan (described below) using borrowings from our RCF; |
• | $202.8 million of net proceeds from our September 2011 equity offering; and |
• | $132.6 million of net proceeds from our March 2011 equity offering. |
Obligations by Period | ||||||||||||||||||||||||||||
thousands | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | Total | |||||||||||||||||||||
Long-term debt | ||||||||||||||||||||||||||||
Principal | — | — | — | — | 250,000 | 1,170,000 | 1,420,000 | |||||||||||||||||||||
Interest | 59,652 | 59,634 | 59,614 | 59,595 | 56,324 | 160,275 | 455,094 | |||||||||||||||||||||
Asset retirement obligations | 1,966 | 1,755 | 127 | — | — | 74,187 | 78,035 | |||||||||||||||||||||
Capital expenditures | 47,112 | — | — | — | — | — | 47,112 | |||||||||||||||||||||
Credit facility fees | 2,000 | 2,000 | 460 | — | — | — | 4,460 | |||||||||||||||||||||
Environmental obligations | 932 | 532 | 532 | 135 | 135 | 579 | 2,845 | |||||||||||||||||||||
Operating leases | 309 | 245 | 233 | 157 | 34 | — | 978 | |||||||||||||||||||||
Total | $ | 111,971 | $ | 64,166 | $ | 60,966 | $ | 59,887 | $ | 306,493 | $ | 1,405,041 | $ | 2,008,524 |
Year Ended December 31, | ||||||||||||
thousands except per-unit amounts | 2013 (1) | 2012 (1) | 2011 (1) | |||||||||
Revenues – affiliates | ||||||||||||
Gathering, processing and transportation of natural gas and natural gas liquids | $ | 306,810 | $ | 249,997 | $ | 227,535 | ||||||
Natural gas, natural gas liquids and condensate sales | 496,848 | 436,423 | 417,547 | |||||||||
Other, net | 1,868 | 1,606 | 2,337 | |||||||||
Total revenues – affiliates | 805,526 | 688,026 | 647,419 | |||||||||
Revenues – third parties | ||||||||||||
Gathering, processing and transportation of natural gas and natural gas liquids | 175,732 | 132,333 | 119,934 | |||||||||
Natural gas, natural gas liquids and condensate sales | 44,396 | 71,916 | 84,836 | |||||||||
Other, net | 4,109 | 2,201 | 5,955 | |||||||||
Total revenues – third parties | 224,237 | 206,450 | 210,725 | |||||||||
Total revenues | 1,029,763 | 894,476 | 858,144 | |||||||||
Equity income, net (2) | 22,948 | 16,042 | 11,261 | |||||||||
Operating expenses | ||||||||||||
Cost of product (3) | 364,285 | 336,079 | 327,371 | |||||||||
Operation and maintenance (3) | 168,657 | 140,106 | 126,464 | |||||||||
General and administrative (3) | 29,751 | 99,212 | 40,564 | |||||||||
Property and other taxes | 23,244 | 19,688 | 16,579 | |||||||||
Depreciation, amortization and impairments | 145,916 | 120,608 | 113,133 | |||||||||
Total operating expenses | 731,853 | 715,693 | 624,111 | |||||||||
Operating income | 320,858 | 194,825 | 245,294 | |||||||||
Interest income, net – affiliates | 16,900 | 16,900 | 24,106 | |||||||||
Interest expense (4) | (51,797 | ) | (42,060 | ) | (30,345 | ) | ||||||
Other income (expense), net | 1,837 | 292 | (44 | ) | ||||||||
Income before income taxes | 287,798 | 169,957 | 239,011 | |||||||||
Income tax expense | 2,355 | 20,690 | 32,150 | |||||||||
Net income | 285,443 | 149,267 | 206,861 | |||||||||
Net income attributable to noncontrolling interests | 10,816 | 14,890 | 14,103 | |||||||||
Net income attributable to Western Gas Partners, LP | $ | 274,627 | $ | 134,377 | $ | 192,758 | ||||||
Limited partners’ interest in net income: | ||||||||||||
Net income attributable to Western Gas Partners, LP | $ | 274,627 | $ | 134,377 | $ | 192,758 | ||||||
Pre-acquisition net (income) loss allocated to Anadarko | (4,128 | ) | (27,391 | ) | (52,599 | ) | ||||||
General partner interest in net (income) loss (5) | (69,633 | ) | (28,089 | ) | (8,599 | ) | ||||||
Limited partners’ interest in net income (5) | $ | 200,866 | $ | 78,897 | $ | 131,560 | ||||||
Net income per common unit – basic and diluted | $ | 1.83 | $ | 0.84 | $ | 1.64 | ||||||
Net income per subordinated unit – basic and diluted (6) | $ | — | $ | — | $ | 1.28 |
(1) | Financial information has been recast to include the financial position and results attributable to the TEFR Interests. See Note 1 and Note 2. |
(2) | Income earned from equity investments is classified as affiliate. See Note 1. |
(3) | Cost of product includes product purchases from Anadarko (as defined in Note 1) of $129.0 million, $145.3 million and $83.7 million for the years ended December 31, 2013, 2012 and 2011, respectively. Operation and maintenance includes charges from Anadarko of $56.4 million, $51.2 million and $51.3 million for the years ended December 31, 2013, 2012 and 2011, respectively. General and administrative includes charges from Anadarko of $23.4 million, $92.8 million and $33.3 million for the years ended December 31, 2013, 2012 and 2011, respectively. See Note 5. |
(4) | Includes affiliate (as defined in Note 1) interest expense of zero, $2.8 million and $4.9 million for the years ended December 31, 2013, 2012 and 2011, respectively. See Note 10. |
(5) | Represents net income earned on and subsequent to the date of the acquisition of the Partnership assets (as defined in Note 1). See Note 4. |
(6) | All subordinated units were converted to common units on a one-for-one basis on August 15, 2011. See Note 4. |
December 31, | ||||||||
thousands except number of units | 2013 (1) | 2012 (1) | ||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 100,728 | $ | 419,981 | ||||
Accounts receivable, net (2) | 84,060 | 50,233 | ||||||
Other current assets (3) | 10,022 | 6,998 | ||||||
Total current assets | 194,810 | 477,212 | ||||||
Note receivable – Anadarko | 260,000 | 260,000 | ||||||
Property, plant and equipment | ||||||||
Cost | 4,239,100 | 3,432,392 | ||||||
Less accumulated depreciation | 855,845 | 714,436 | ||||||
Net property, plant and equipment | 3,383,255 | 2,717,956 | ||||||
Goodwill | 105,336 | 105,336 | ||||||
Other intangible assets | 53,606 | 55,490 | ||||||
Equity investments | 593,400 | 219,766 | ||||||
Other assets | 27,401 | 27,798 | ||||||
Total assets | $ | 4,617,808 | $ | 3,863,558 | ||||
LIABILITIES, EQUITY AND PARTNERS’ CAPITAL | ||||||||
Current liabilities | ||||||||
Accounts and natural gas imbalance payables (4) | $ | 39,589 | $ | 25,154 | ||||
Accrued ad valorem taxes | 13,860 | 11,949 | ||||||
Income taxes payable | — | 552 | ||||||
Accrued liabilities (5) | 137,011 | 147,651 | ||||||
Total current liabilities | 190,460 | 185,306 | ||||||
Long-term debt | 1,418,169 | 1,168,278 | ||||||
Deferred income taxes | 37,998 | 47,149 | ||||||
Asset retirement obligations and other | 79,145 | 68,749 | ||||||
Total long-term liabilities | 1,535,312 | 1,284,176 | ||||||
Total liabilities | 1,725,772 | 1,469,482 | ||||||
Equity and partners’ capital | ||||||||
Common units (117,322,812 and 104,660,553 units issued and outstanding at December 31, 2013 and 2012, respectively) | 2,431,193 | 1,957,066 | ||||||
General partner units (2,394,345 and 2,135,930 units issued and outstanding at December 31, 2013 and 2012, respectively) | 78,157 | 52,752 | ||||||
Net investment by Anadarko | 312,092 | 313,600 | ||||||
Total partners’ capital | 2,821,442 | 2,323,418 | ||||||
Noncontrolling interests | 70,594 | 70,658 | ||||||
Total equity and partners’ capital | 2,892,036 | 2,394,076 | ||||||
Total liabilities, equity and partners’ capital | $ | 4,617,808 | $ | 3,863,558 |
(1) | Financial information has been recast to include the financial position and results attributable to the TEFR Interests. See Note 1 and Note 2. |
(2) | Accounts receivable, net includes amounts receivable from affiliates (as defined in Note 1) of $47.9 million and $19.1 million as of December 31, 2013 and 2012, respectively. |
(3) | Other current assets includes natural gas imbalance receivables from affiliates of $0.1 million and $0.4 million as of December 31, 2013 and 2012, respectively. |
(4) | Accounts and natural gas imbalance payables includes amounts payable to affiliates of $2.3 million and $2.5 million as of December 31, 2013 and 2012, respectively. |
(5) | Accrued liabilities include amounts payable to affiliates of $0.1 million as of December 31, 2013 and 2012. |
Partners’ Capital | ||||||||||||||||||||||||
thousands | Net Investment by Anadarko | Common Units | Subordinated Units | General Partner Units | Noncontrolling Interests | Total | ||||||||||||||||||
Balance at December 31, 2010 | $ | 408,243 | $ | 810,717 | $ | 282,384 | $ | 21,505 | $ | 90,462 | $ | 1,613,311 | ||||||||||||
Net income | 52,599 | 110,542 | 21,018 | 8,599 | 14,103 | 206,861 | ||||||||||||||||||
Conversion of subordinated units to common units (1) | — | 272,222 | (272,222 | ) | — | — | — | |||||||||||||||||
Issuance of common and general partner units, net of offering expenses | — | 328,345 | — | 6,972 | — | 335,317 | ||||||||||||||||||
Contributions from noncontrolling interest owners | — | — | — | — | 33,637 | 33,637 | ||||||||||||||||||
Distributions to noncontrolling interest owners | — | — | — | — | (17,478 | ) | (17,478 | ) | ||||||||||||||||
Distributions to unitholders | — | (102,091 | ) | (31,180 | ) | (6,847 | ) | — | (140,118 | ) | ||||||||||||||
Acquisition from affiliates | (92,666 | ) | 66,313 | — | 1,353 | — | (25,000 | ) | ||||||||||||||||
Contributions of equity-based compensation from Anadarko (2) | — | 9,472 | — | 194 | — | 9,666 | ||||||||||||||||||
Net pre-acquisition contributions from (distributions to) Anadarko | (27,675 | ) | — | — | — | — | (27,675 | ) | ||||||||||||||||
Elimination of net deferred tax liabilities | 22,072 | — | — | — | — | 22,072 | ||||||||||||||||||
Other | — | (267 | ) | — | (47 | ) | — | (314 | ) | |||||||||||||||
Balance at December 31, 2011 (3) | $ | 362,573 | $ | 1,495,253 | $ | — | $ | 31,729 | $ | 120,724 | $ | 2,010,279 | ||||||||||||
Net income | 27,391 | 78,897 | — | 28,089 | 14,890 | 149,267 | ||||||||||||||||||
Issuance of common and general partner units, net of offering expenses | — | 613,188 | — | 12,689 | — | 625,877 | ||||||||||||||||||
Contributions from noncontrolling interest owners | — | — | — | — | 29,108 | 29,108 | ||||||||||||||||||
Distributions to noncontrolling interest owners | — | — | — | — | (17,303 | ) | (17,303 | ) | ||||||||||||||||
Distributions to unitholders | — | (175,639 | ) | — | (22,211 | ) | — | (197,850 | ) | |||||||||||||||
Acquisition from affiliates | (482,701 | ) | 23,458 | — | 479 | — | (458,764 | ) | ||||||||||||||||
Acquisition of additional 24% interest in Chipeta (4) | — | (44,071 | ) | — | 162 | (77,195 | ) | (121,104 | ) | |||||||||||||||
Contributions of equity-based compensation from Anadarko (2) | — | 84,971 | — | 2,086 | — | 87,057 | ||||||||||||||||||
Net pre-acquisition contributions from (distributions to) Anadarko | 299,833 | (106,597 | ) | — | — | — | 193,236 | |||||||||||||||||
Net distributions of other assets to Anadarko | — | (15,002 | ) | — | (273 | ) | (21 | ) | (15,296 | ) | ||||||||||||||
Elimination of net deferred tax liabilities | 106,504 | — | — | — | — | 106,504 | ||||||||||||||||||
Other | — | 2,608 | — | 2 | 455 | 3,065 | ||||||||||||||||||
Balance at December 31, 2012 (3) | $ | 313,600 | $ | 1,957,066 | $ | — | $ | 52,752 | $ | 70,658 | $ | 2,394,076 | ||||||||||||
Net income | 4,128 | 200,866 | — | 69,633 | 10,816 | 285,443 | ||||||||||||||||||
Issuance of common and general partner units, net of offering expenses | — | 724,811 | — | 15,775 | — | 740,586 | ||||||||||||||||||
Contributions from noncontrolling interest owners | — | — | — | — | 2,247 | 2,247 | ||||||||||||||||||
Distributions to noncontrolling interest owners | — | — | — | — | (13,127 | ) | (13,127 | ) | ||||||||||||||||
Distributions to unitholders | — | (239,157 | ) | — | (59,944 | ) | — | (299,101 | ) | |||||||||||||||
Acquisitions from affiliates | (255,635 | ) | (209,865 | ) | — | — | — | (465,500 | ) | |||||||||||||||
Contributions of equity-based compensation from Anadarko (2) | — | 2,865 | — | 58 | — | 2,923 | ||||||||||||||||||
Net pre-acquisition contributions from (distributions to) Anadarko (5) | 203,469 | — | — | — | — | 203,469 | ||||||||||||||||||
Net distributions of other assets to Anadarko | — | (5,738 | ) | — | (117 | ) | — | (5,855 | ) | |||||||||||||||
Elimination of net deferred tax liabilities | 46,530 | — | — | — | — | 46,530 | ||||||||||||||||||
Other | — | 345 | — | — | — | 345 | ||||||||||||||||||
Balance at December 31, 2013 (3) | $ | 312,092 | $ | 2,431,193 | $ | — | $ | 78,157 | $ | 70,594 | $ | 2,892,036 |
(1) | All subordinated units were converted to common units on a one-for-one basis on August 15, 2011. See Note 4. |
(2) | Associated with the Anadarko Incentive Plans for the years ended December 31, 2011 and 2013, associated with the Anadarko Incentive Plans and the Incentive Plan for the year ended December 31, 2012, as defined and described in Note 1 and Note 5. |
(3) | Financial information has been recast to include the financial position and results attributable to the TEFR Interests. See Note 1 and Note 2. |
(4) | See Note 2 for a description of the acquisition of Anadarko’s then-remaining 24% membership interest in Chipeta in August 2012. The $43.9 million decrease to partners’ capital resulting from the August 2012 Chipeta acquisition, together with net income attributable to Western Gas Partners, LP, totaled $90.5 million for the year ended December 31, 2012. |
(5) | Includes deferred taxes on capitalized interest of $5.5 million associated with the acquisition of the TEFR Interests for the year ended December 31, 2013. |
Year Ended December 31, | ||||||||||||
thousands | 2013 (1) | 2012 (1) | 2011 (1) | |||||||||
Cash flows from operating activities | ||||||||||||
Net income | $ | 285,443 | $ | 149,267 | $ | 206,861 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation, amortization and impairments | 145,916 | 120,608 | 113,133 | |||||||||
Non-cash equity-based compensation expense | 3,521 | 3,717 | 3,490 | |||||||||
Deferred income taxes | 31,891 | 30,109 | 16,580 | |||||||||
Debt-related amortization and other items, net | 2,449 | 2,319 | 3,110 | |||||||||
Equity income, net (2) | (22,948 | ) | (16,042 | ) | (11,261 | ) | ||||||
Distributions from equity investment earnings (2) | 17,698 | 20,660 | 15,999 | |||||||||
Changes in assets and liabilities: | ||||||||||||
(Increase) decrease in accounts receivable, net | (34,019 | ) | 22,916 | (44,725 | ) | |||||||
Increase (decrease) in accounts and natural gas imbalance payables and accrued liabilities, net | 21,952 | 5,045 | 30,884 | |||||||||
Change in other items, net | (3,702 | ) | (552 | ) | (21,233 | ) | ||||||
Net cash provided by operating activities | 448,201 | 338,047 | 312,838 | |||||||||
Cash flows from investing activities | ||||||||||||
Capital expenditures | (646,471 | ) | (638,121 | ) | (149,717 | ) | ||||||
Contributions in aid of construction costs from affiliates | 617 | — | — | |||||||||
Acquisitions from affiliates | (476,711 | ) | (611,719 | ) | (28,837 | ) | ||||||
Acquisitions from third parties | (240,274 | ) | — | (301,957 | ) | |||||||
Investments in equity affiliates | (294,693 | ) | (108,457 | ) | (6,203 | ) | ||||||
Distributions from equity investments in excess of cumulative earnings (2) | 4,438 | — | — | |||||||||
Proceeds from the sale of assets to affiliates | 85 | 760 | 382 | |||||||||
Other | 14 | — | 500 | |||||||||
Net cash used in investing activities | (1,652,995 | ) | (1,357,537 | ) | (485,832 | ) | ||||||
Cash flows from financing activities | ||||||||||||
Borrowings, net of debt issuance costs | 957,503 | 1,041,648 | 1,055,939 | |||||||||
Repayments of debt | (710,000 | ) | (549,000 | ) | (869,000 | ) | ||||||
Increase (decrease) in outstanding checks | (1,763 | ) | 1,800 | 4,039 | ||||||||
Proceeds from the issuance of common and general partner units, net of offering expenses | 740,825 | 625,877 | 335,317 | |||||||||
Distributions to unitholders | (299,101 | ) | (197,850 | ) | (140,118 | ) | ||||||
Contributions from noncontrolling interest owners | 2,247 | 29,108 | 33,637 | |||||||||
Distributions to noncontrolling interest owners | (13,127 | ) | (17,303 | ) | (17,478 | ) | ||||||
Net contributions from (distributions to) Anadarko | 208,957 | 278,632 | (29,857 | ) | ||||||||
Net cash provided by financing activities | 885,541 | 1,212,912 | 372,479 | |||||||||
Net increase (decrease) in cash and cash equivalents | (319,253 | ) | 193,422 | 199,485 | ||||||||
Cash and cash equivalents at beginning of period | 419,981 | 226,559 | 27,074 | |||||||||
Cash and cash equivalents at end of period | $ | 100,728 | $ | 419,981 | $ | 226,559 | ||||||
Supplemental disclosures | ||||||||||||
Net distributions to (contributions from) Anadarko of other assets | $ | 5,855 | $ | 15,296 | $ | (29 | ) | |||||
Interest paid, net of capitalized interest | $ | 47,098 | $ | 28,042 | $ | 25,828 | ||||||
Taxes paid | $ | 552 | $ | 495 | $ | 190 |
(1) | Financial information has been recast to include the financial position and results attributable to the TEFR Interests. See Note 1 and Note 2. |
(2) | Income earned on, distributions from and contributions to equity investments are classified as affiliate. See Note 1. |
Owned and Operated | Operated Interests | Non-Operated Interests | Equity Interests | |||||||||
Natural gas gathering systems | 13 | 1 | 5 | 2 | ||||||||
NGL gathering systems | — | — | — | 2 | ||||||||
Natural gas treating facilities | 8 | — | — | 1 | ||||||||
Natural gas processing facilities | 8 | 3 | — | 2 | ||||||||
NGL pipelines | 3 | — | — | 2 | ||||||||
Natural gas pipelines | 3 | — | — | — | ||||||||
Oil pipeline | — | — | — | 1 |
Equity Investments | |||||||||||||||||||||||||||
thousands | Fort Union (1) | White Cliffs (2) | Rendezvous (3) | Mont Belvieu JV (4) | TEG (5) | TEP (6) | FRP (7) | ||||||||||||||||||||
Balance at December 31, 2011 | $ | 22,268 | $ | 17,710 | $ | 69,839 | $ | — | $ | — | $ | 6,110 | $ | — | |||||||||||||
Initial investment | — | — | — | — | 9,086 | — | 23,878 | ||||||||||||||||||||
Investment earnings (loss), net of amortization | 6,383 | 7,871 | 1,857 | — | (53 | ) | (4 | ) | (12 | ) | |||||||||||||||||
Contributions | — | 862 | — | — | — | 74,631 | — | ||||||||||||||||||||
Distributions | (5,198 | ) | (8,876 | ) | (6,586 | ) | — | — | — | — | |||||||||||||||||
Balance at December 31, 2012 | $ | 23,453 | $ | 17,567 | $ | 65,110 | $ | — | $ | 9,033 | $ | 80,737 | $ | 23,866 | |||||||||||||
Initial investment | — | — | — | 78,129 | — | — | — | ||||||||||||||||||||
Investment earnings (loss), net of amortization | 6,273 | 9,681 | 2,088 | 5,690 | 93 | (776 | ) | (101 | ) | ||||||||||||||||||
Contributions | 16 | 19,087 | — | 37,309 | 6,732 | 108,969 | 105,547 | ||||||||||||||||||||
Capitalized interest | — | — | — | 1,352 | 791 | 8,801 | 6,089 | ||||||||||||||||||||
Distributions | (4,570 | ) | (9,099 | ) | (4,029 | ) | — | — | — | — | |||||||||||||||||
Distributions in excess of cumulative earnings | — | (2,197 | ) | (2,241 | ) | — | — | — | — | ||||||||||||||||||
Balance at December 31, 2013 | $ | 25,172 | $ | 35,039 | $ | 60,928 | $ | 122,480 | $ | 16,649 | $ | 197,731 | $ | 135,401 |
(1) | The Partnership has a 14.81% interest in Fort Union, a joint venture which owns a gathering pipeline and treating facilities in the Powder River Basin. Anadarko is the construction manager and physical operator of the Fort Union facilities. Certain business decisions, including, but not limited to, decisions with respect to significant expenditures or contractual commitments, annual budgets, material financings, dispositions of assets or amending the owners’ firm gathering agreements, require 65% or unanimous approval of the owners. |
(2) | The Partnership has a 10% interest in White Cliffs, a limited liability company which owns a crude oil pipeline that originates in Platteville, Colorado and terminates in Cushing, Oklahoma. The third-party majority owner is the manager of the White Cliffs operations. Certain business decisions, including, but not limited to, approval of annual budgets and decisions with respect to significant expenditures, contractual commitments, acquisitions, material financings, dispositions of assets or admitting new members, require more than 75% approval of the members. |
(3) | The Partnership has a 22% interest in Rendezvous, a limited liability company that operates gas gathering facilities in Southwestern Wyoming. Certain business decisions, including, but not limited to, decisions with respect to significant expenditures or contractual commitments, annual budgets, material financings, dispositions of assets or amending the members’ gas servicing agreements, require unanimous approval of the members. |
(4) | The Partnership has a 25% interest in the Mont Belvieu JV, an entity formed to design, construct, and own two fractionation trains located in Mont Belvieu, Texas. A third party is the operator of the Mont Belvieu JV fractionation trains. Certain business decisions, including, but not limited to, decisions with respect to the execution of contracts, settlements, disposition of assets, or the creation, appointment, or removal of officer positions require 50% or unanimous approval of the owners. |
(5) | The Partnership has a 20% interest in TEG, an entity that consists of two NGL gathering systems that link natural gas processing plants to TEP. Enbridge Midcoast Energy, LP (“Enbridge”) is the operator of the two gathering systems. Certain business decisions, including, but not limited to, decisions with respect to the execution of contracts, settlements, disposition of assets, or the delegation, creation, appointment, or removal of officer positions require more than 50% approval of the members. |
(6) | The Partnership has a 20% interest in TEP, which consists of an NGL pipeline that originates in Skellytown, Texas and extends to Mont Belvieu, Texas. Enterprise Products Operating LLC (“Enterprise”) is the operator of TEP. Certain business decisions, including, but not limited to, decisions with respect to the execution of contracts, settlements, disposition of assets, or the creation, appointment, or removal of officer positions require more than 50% approval of the members. |
(7) | The Partnership has a 33.33% interest in the FRP, an NGL pipeline that extends from Weld County, Colorado to Skellytown, Texas. Enterprise is the operator of FRP. Certain business decisions, including, but not limited to, decisions with respect to the execution of contracts, settlements, disposition of assets, or the creation, appointment, or removal of officer positions require more than 50% approval of the members. |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Consolidated Statements of Income | ||||||||||||
Revenues | $ | 261,705 | $ | 199,764 | $ | 153,131 | ||||||
Operating income | 171,496 | 135,498 | 90,544 | |||||||||
Net income | 170,175 | 133,987 | 88,504 |
December 31, | ||||||||
thousands | 2013 | 2012 | ||||||
Consolidated Balance Sheets | ||||||||
Current assets | $ | 186,690 | $ | 79,835 | ||||
Property, plant and equipment, net | 2,676,531 | 1,174,311 | ||||||
Other assets | 38,258 | 45,100 | ||||||
Total assets | $ | 2,901,479 | $ | 1,299,246 | ||||
Current liabilities | 206,602 | 76,862 | ||||||
Non-current liabilities | 34,012 | 50,759 | ||||||
Equity | 2,660,865 | 1,171,625 | ||||||
Total liabilities and equity | $ | 2,901,479 | $ | 1,299,246 |
thousands except unit and percent amounts | Acquisition Date | Percentage Acquired | Borrowings | Cash On Hand | Common Units Issued | GP Units Issued | |||||||||||||
Platte Valley (1) | 02/28/2011 | 100 | % | $ | 303,000 | $ | 602 | — | — | ||||||||||
Bison (2) | 07/08/2011 | 100 | % | — | 25,000 | 2,950,284 | 60,210 | ||||||||||||
MGR (3) | 01/13/2012 | 100 | % | 299,000 | 159,587 | 632,783 | 12,914 | ||||||||||||
Chipeta (4) | 08/01/2012 | 24 | % | — | 128,250 | 151,235 | 3,086 | ||||||||||||
Non-Operated Marcellus Interest (5) | 03/01/2013 | 33.75 | % | 250,000 | 215,500 | 449,129 | — | ||||||||||||
Anadarko-Operated Marcellus Interest (6) | 03/08/2013 | 33.75 | % | 133,500 | — | — | — | ||||||||||||
Mont Belvieu JV (7) | 06/05/2013 | 25 | % | — | 78,129 | — | — | ||||||||||||
OTTCO (8) | 09/03/2013 | 100 | % | 27,500 | — | — | — |
(1) | The Partnership acquired (i) a natural gas gathering system and related compression and other ancillary equipment and (ii) cryogenic gas processing facilities from a third party. These assets are located in the Denver-Julesburg Basin. The acquisition is referred to as the “Platte Valley acquisition.” |
(2) | The Bison gas treating facility acquired from Anadarko is located in the Powder River Basin in northeastern Wyoming and includes (i) three amine treating units, (ii) compressor units, and (iii) generators. These assets are referred to collectively as the “Bison assets.” The Bison assets are the only treating and delivery point into the third-party-owned Bison pipeline. The Bison assets were placed in service in June 2010. |
(3) | The assets acquired from Anadarko consisted of (i) the Red Desert complex, which is located in the greater Green River Basin in southwestern Wyoming, and includes the Patrick Draw processing plant, the Red Desert processing plant, gathering lines, and related facilities, (ii) a 22% interest in Rendezvous, which owns a gathering system serving the Jonah and Pinedale Anticline fields in southwestern Wyoming, and (iii) certain additional midstream assets and equipment. These assets are collectively referred to as the “MGR assets” and the acquisition as the “MGR acquisition.” |
(4) | The Partnership acquired Anadarko’s additional Chipeta interest (as described in Note 1). The Partnership received distributions related to the additional interest beginning July 1, 2012. This transaction brought the Partnership’s total membership interest in Chipeta to 75%. The remaining 25% membership interest in Chipeta held by a third-party member is reflected as noncontrolling interests in the consolidated financial statements for all periods presented. |
(5) | The Partnership acquired Anadarko’s 33.75% interest (non-operated) in the Liberty and Rome gas gathering systems, serving production from the Marcellus shale in north-central Pennsylvania. The interest acquired is referred to as the “Non-Operated Marcellus Interest” and the acquisition as the “Non-Operated Marcellus Interest acquisition.” In connection with the issuance of the common units, the Partnership’s general partner purchased 9,166 general partner units for consideration of $0.5 million in order to maintain its 2.0% general partner interest in the Partnership. |
(6) | The Partnership acquired a 33.75% interest in each of the Larry’s Creek, Seely and Warrensville gas gathering systems, which are operated by Anadarko and serve production from the Marcellus shale in north-central Pennsylvania, from a third party. The interest acquired is referred to as the “Anadarko-Operated Marcellus Interest” and the acquisition as the “Anadarko-Operated Marcellus Interest acquisition.” See Anadarko-Operated Marcellus Interest acquisition below for further information, including the final allocation of the purchase price. |
(7) | The Partnership acquired a 25% interest in Enterprise EF78 LLC, an entity formed to design, construct, and own two fractionation trains located in Mont Belvieu, Texas, from a third party. The interest acquired is accounted for under the equity method of accounting and is referred to as the “Mont Belvieu JV” and the acquisition as the “Mont Belvieu JV acquisition.” See Mont Belvieu JV acquisition below for further information. |
(8) | The Partnership acquired Overland Trail Transmission, LLC (“OTTCO”), a Delaware limited liability company, from a third party. OTTCO owns and operates an intrastate pipeline that connects the Partnership’s Red Desert and Granger complexes in southwestern Wyoming. |
thousands | ||||
Property, plant and equipment | $ | 134,819 | ||
Asset retirement obligations | (174 | ) | ||
Total purchase price | $ | 134,645 |
Year Ended December 31, | ||||||||
thousands except per-unit amounts | 2013 | 2012 | ||||||
Revenues | $ | 1,031,017 | $ | 899,353 | ||||
Net income | 285,591 | 147,238 | ||||||
Net income attributable to Western Gas Partners, LP | 274,775 | 132,348 | ||||||
Net income per common unit - basic and diluted | $ | 1.82 | $ | 0.82 |
Year Ended December 31, 2013 | ||||||||||||
thousands | Partnership Historical | TEFR Interests | Combined | |||||||||
Revenues | $ | 1,029,763 | $ | — | $ | 1,029,763 | ||||||
Equity income (loss), net | 23,732 | (784 | ) | 22,948 | ||||||||
Net income (loss) | $ | 285,952 | $ | (509 | ) | $ | 285,443 |
Year Ended December 31, 2012 | ||||||||||||
thousands | Partnership Historical | TEFR Interests | Combined | |||||||||
Revenues | $ | 894,476 | $ | — | $ | 894,476 | ||||||
Equity income (loss), net | 16,111 | (69 | ) | 16,042 | ||||||||
Net income (loss) | $ | 149,311 | $ | (44 | ) | $ | 149,267 |
Year Ended December 31, 2011 | ||||||||||||
thousands | Partnership Historical | TEFR Interests | Combined | |||||||||
Revenues | $ | 858,144 | $ | — | $ | 858,144 | ||||||
Equity income (loss), net | 11,261 | — | 11,261 | |||||||||
Net income (loss) | $ | 206,861 | $ | — | $ | 206,861 |
thousands except per-unit amounts Quarters Ended | Total Quarterly Distribution per Unit | Total Quarterly Cash Distribution | Date of Distribution | ||||||||
2011 | |||||||||||
March 31 | $ | 0.390 | $ | 33,168 | May 2011 | ||||||
June 30 | $ | 0.405 | $ | 36,063 | August 2011 | ||||||
September 30 | $ | 0.420 | $ | 40,323 | November 2011 | ||||||
December 31 | $ | 0.440 | $ | 43,027 | February 2012 | ||||||
2012 | |||||||||||
March 31 | $ | 0.460 | $ | 46,053 | May 2012 | ||||||
June 30 | $ | 0.480 | $ | 52,425 | August 2012 | ||||||
September 30 | $ | 0.500 | $ | 56,346 | November 2012 | ||||||
December 31 | $ | 0.520 | $ | 65,657 | February 2013 | ||||||
2013 | |||||||||||
March 31 | $ | 0.540 | $ | 70,143 | May 2013 | ||||||
June 30 | $ | 0.560 | $ | 79,315 | August 2013 | ||||||
September 30 | $ | 0.580 | $ | 83,986 | November 2013 | ||||||
December 31 (1) | $ | 0.600 | $ | 92,609 | February 2014 |
(1) | On January 20, 2014, the board of directors of the Partnership’s general partner declared a cash distribution to the Partnership’s unitholders of $0.60 per unit, or $92.6 million in aggregate, including incentive distributions. The cash distribution was paid on February 12, 2014, to unitholders of record at the close of business on January 31, 2014. |
Total Quarterly Distribution Target Amount | Marginal Percentage Interest in Distributions | |||||
Unitholders | General Partner | |||||
Minimum quarterly distribution | $0.300 | 98.0% | 2.0% | |||
First target distribution | up to $0.345 | 98.0% | 2.0% | |||
Second target distribution | above $0.345 up to $0.375 | 85.0% | 15.0% | |||
Third target distribution | above $0.375 up to $0.450 | 75.0% | 25.0% | |||
Thereafter | above $0.450 | 50.0% | 50.0% |
thousands except unit and per-unit amounts | Common Units Issued (1) | GP Units Issued (2) | Price Per Unit | Underwriting Discount and Other Offering Expenses | Net Proceeds | ||||||||||||
March 2011 equity offering | 3,852,813 | 78,629 | $ | 35.15 | $ | 5,621 | $ | 132,569 | |||||||||
September 2011 equity offering | 5,750,000 | 117,347 | 35.86 | 7,655 | 202,748 | ||||||||||||
June 2012 equity offering | 5,000,000 | 102,041 | 43.88 | 7,468 | 216,409 | ||||||||||||
May 2013 equity offering | 7,015,000 | 143,163 | 61.18 | 13,203 | 424,733 | ||||||||||||
December 2013 equity offering (3) | 4,500,000 | 91,837 | 61.51 | 8,716 | 273,728 |
(1) | Includes the issuance of 302,813 common units, 750,000 common units and 915,000 common units pursuant to the full exercise of the underwriters’ over-allotment option granted in connection with the March 2011, September 2011 and May 2013 equity offerings, respectively. |
(2) | Represents general partner units issued to the general partner in exchange for the general partner’s proportionate capital contribution to maintain its 2.0% general partner interest. |
(3) | Excludes the issuance of 300,000 common units on January 3, 2014, pursuant to the partial exercise of the underwriters’ over-allotment option, and the corresponding issuance of 6,122 general partner units to the general partner in exchange for the general partner’s proportionate capital contribution to maintain its 2.0% general partner interest. Total net proceeds for the partial exercise of the underwriters’ over-allotment option (including the general partner’s proportionate capital contribution) were $18.3 million. |
Common Units | General Partner Units | Total | |||||||
Balance at December 31, 2011 | 90,140,999 | 1,839,613 | 91,980,612 | ||||||
MGR acquisition | 632,783 | 12,914 | 645,697 | ||||||
Long-Term Incentive Plan awards | 12,570 | 257 | 12,827 | ||||||
June 2012 equity offering | 5,000,000 | 102,041 | 5,102,041 | ||||||
Chipeta acquisition | 151,235 | 3,086 | 154,321 | ||||||
WGP unit purchase agreement | 8,722,966 | 178,019 | 8,900,985 | ||||||
Balance at December 31, 2012 | 104,660,553 | 2,135,930 | 106,796,483 | ||||||
Non-Operated Marcellus Interest acquisition | 449,129 | 9,166 | 458,295 | ||||||
Long-Term Incentive Plan awards | 12,395 | 253 | 12,648 | ||||||
May 2013 equity offering | 7,015,000 | 143,163 | 7,158,163 | ||||||
Continuous Offering Program | 685,735 | 13,996 | 699,731 | ||||||
December 2013 equity offering | 4,500,000 | 91,837 | 4,591,837 | ||||||
Balance at December 31, 2013 | 117,322,812 | 2,394,345 | 119,717,157 |
Year Ended December 31, | |||||||||||
thousands except per-unit amounts | 2013 | 2012 | 2011 | ||||||||
Net income attributable to Western Gas Partners, LP | $ | 274,627 | $ | 134,377 | $ | 192,758 | |||||
Pre-acquisition net (income) loss allocated to Anadarko | (4,128 | ) | (27,391 | ) | (52,599 | ) | |||||
General partner interest in net (income) loss | (69,633 | ) | (28,089 | ) | (8,599 | ) | |||||
Limited partners’ interest in net income | $ | 200,866 | $ | 78,897 | $ | 131,560 | |||||
Net income allocable to common units | $ | 200,866 | $ | 78,897 | $ | 110,542 | |||||
Net income allocable to subordinated units | — | — | 21,018 | ||||||||
Limited partners’ interest in net income | $ | 200,866 | $ | 78,897 | $ | 131,560 | |||||
Net income per unit – basic and diluted | |||||||||||
Common units | $ | 1.83 | $ | 0.84 | $ | 1.64 | |||||
Subordinated units | $ | — | $ | — | $ | 1.28 | |||||
Weighted average units outstanding – basic and diluted | |||||||||||
Common units | 109,872 | 93,936 | 67,333 | ||||||||
Subordinated units | — | — | 16,431 |
Year Ended December 31, | ||||||||||||
thousands except per-unit amounts | 2013 | 2012 | 2011 | |||||||||
Limited partners’ interest in net income | $ | 200,866 | $ | 78,897 | $ | 131,560 | ||||||
Add: Pre-acquisition net income (loss) allocated to Anadarko | 4,128 | 27,391 | 52,599 | |||||||||
Add: General partner interest in net income (loss) | 69,633 | 28,089 | 8,599 | |||||||||
Less: Reallocation of general partner interest in net (income) loss | (69,717 | ) | (28,636 | ) | (9,650 | ) | ||||||
Supplemental limited partners’ interest in net income | $ | 204,910 | $ | 105,741 | $ | 183,108 | ||||||
Net income allocable to common units | $ | 204,910 | $ | 105,741 | $ | 156,132 | ||||||
Net income allocable to subordinated units | — | — | 26,976 | |||||||||
Limited partners’ interest in net income | $ | 204,910 | $ | 105,741 | $ | 183,108 | ||||||
Supplemental net income per unit - basic and diluted | ||||||||||||
Common units | $ | 1.86 | $ | 1.13 | $ | 2.32 | ||||||
Subordinated units | $ | — | $ | — | $ | 1.64 | ||||||
Weighted average units outstanding - basic and diluted | ||||||||||||
Common units | 109,872 | 93,936 | 67,333 | |||||||||
Subordinated units | — | — | 16,431 |
per barrel except natural gas | 2014 | 2015 | 2016 | |||||||||||||||||
Ethane | $ | 18.36 | − | $ | 30.53 | $ | 18.41 | − | $ | 23.41 | $ | 23.11 | ||||||||
Propane | $ | 46.47 | − | $ | 53.78 | $ | 47.08 | − | $ | 52.99 | $ | 52.90 | ||||||||
Isobutane | $ | 61.24 | − | $ | 75.13 | $ | 62.09 | − | $ | 74.02 | $ | 73.89 | ||||||||
Normal butane | $ | 53.89 | − | $ | 66.01 | $ | 54.62 | − | $ | 65.04 | $ | 64.93 | ||||||||
Natural gasoline | $ | 71.85 | − | $ | 83.04 | $ | 72.88 | − | $ | 81.82 | $ | 81.68 | ||||||||
Condensate | $ | 75.22 | − | $ | 83.04 | $ | 76.47 | − | $ | 81.82 | $ | 81.68 | ||||||||
Natural gas (per MMBtu) | $ | 4.45 | − | $ | 6.20 | $ | 4.66 | − | $ | 5.96 | $ | 4.87 |
per barrel except natural gas | 2014 | |||||||
Propane | $ | 40.38 | ||||||
Normal butane | $ | 64.73 | − | $ | 66.83 | |||
Natural gasoline | $ | 90.89 | ||||||
Condensate | $ | 87.30 | ||||||
Natural gas (per MMBtu) | $ | 3.45 |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Gains (losses) on commodity price swap agreements related to sales: (1) | ||||||||||||
Natural gas sales | $ | 21,382 | $ | 37,665 | $ | 33,845 | ||||||
Natural gas liquids sales | 102,076 | 66,260 | (36,802 | ) | ||||||||
Total | 123,458 | 103,925 | (2,957 | ) | ||||||||
Losses on commodity price swap agreements related to purchases (2) | (85,294 | ) | (89,710 | ) | (27,234 | ) | ||||||
Net gains (losses) on commodity price swap agreements | $ | 38,164 | $ | 14,215 | $ | (30,191 | ) |
(1) | Reported in affiliate natural gas, NGLs and condensate sales in the consolidated statements of income in the period in which the related sale is recorded. |
(2) | Reported in cost of product in the consolidated statements of income in the period in which the related purchase is recorded. |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
General and administrative expenses | $ | 16,882 | $ | 14,904 | $ | 11,754 | ||||||
Public company expenses | 7,152 | 6,830 | 7,735 | |||||||||
Total reimbursement | $ | 24,034 | $ | 21,734 | $ | 19,489 |
2013 | 2012 | 2011 | ||||||||||||||||||
Weighted-Average Grant-Date Fair Value | Units | Weighted-Average Grant-Date Fair Value | Units | Weighted-Average Grant-Date Fair Value | Units | |||||||||||||||
Phantom units outstanding at beginning of year | $ | 41.77 | 25,619 | $ | 33.92 | 23,978 | $ | 20.19 | 17,503 | |||||||||||
Vested | $ | 41.28 | (14,695 | ) | $ | 33.20 | (14,260 | ) | $ | 20.51 | (15,119 | ) | ||||||||
Granted | $ | 62.49 | 5,920 | $ | 45.91 | 15,901 | $ | 35.66 | 21,594 | |||||||||||
Phantom units outstanding at end of year | $ | 49.47 | 16,844 | $ | 41.77 | 25,619 | $ | 33.92 | 23,978 |
Year Ended December 31, | ||||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | |||||||||||||||||||
thousands | Purchases | Sales | ||||||||||||||||||||||
Cash consideration | $ | 11,211 | $ | 24,705 | $ | 3,837 | $ | 85 | $ | 760 | $ | 382 | ||||||||||||
Net carrying value | 5,309 | 8,009 | 1,998 | 38 | 393 | 316 | ||||||||||||||||||
Partners’ capital adjustment | $ | 5,902 | $ | 16,696 | $ | 1,839 | $ | 47 | $ | 367 | $ | 66 |
Year ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Revenues (1) | $ | 805,526 | $ | 688,026 | $ | 647,419 | ||||||
Equity income, net | 22,948 | 16,042 | 11,261 | |||||||||
Cost of product (1) | 129,045 | 145,250 | 83,722 | |||||||||
Operation and maintenance (2) | 56,435 | 51,237 | 51,339 | |||||||||
General and administrative (3) | 23,354 | 92,847 | 33,305 | |||||||||
Operating expenses | 208,834 | 289,334 | 168,366 | |||||||||
Interest income, net (4) | 16,900 | 16,900 | 24,106 | |||||||||
Interest expense (5) | — | 2,766 | 4,935 | |||||||||
Distributions to unitholders (6) | 169,150 | 98,280 | 68,039 | |||||||||
Contributions from noncontrolling interest owners (7) | — | 12,588 | 16,476 | |||||||||
Distributions to noncontrolling interest owners (7) | — | 6,528 | 9,437 |
(1) | Represents amounts recognized under gathering, treating or processing agreements, and purchase and sale agreements. |
(2) | Represents expenses incurred on and subsequent to the date of the acquisition of the Partnership assets, as well as expenses incurred by Anadarko on a historical basis related to the Partnership assets prior to the acquisition of such assets by the Partnership. |
(3) | Represents general and administrative expense incurred on and subsequent to the date of the Partnership’s acquisition of the Partnership assets, as well as a management services fee for reimbursement of expenses incurred by Anadarko for periods prior to the acquisition of the Partnership assets by the Partnership. These amounts include equity-based compensation expense allocated to the Partnership by Anadarko (see The Incentive Plan and WGP LTIP and Anadarko Incentive Plans within this Note 5). |
(4) | Represents interest income recognized on the note receivable from Anadarko. For the year ended December 31, 2011, this line item also includes interest income, net on affiliate balances related to the Non-Operated Marcellus Interest, the MGR assets and the Bison assets for periods prior to the acquisition of such assets. Beginning December 7, 2011, Anadarko discontinued charging interest on intercompany balances. The outstanding affiliate balances on the aforementioned assets prior to their acquisition were entirely settled through an adjustment to net investment by Anadarko. |
(5) | For the year ended December 31, 2012, includes interest expense recognized on the note payable to Anadarko (see Note 10) and interest imputed on the reimbursement payable to Anadarko for certain expenditures Anadarko incurred in 2011 related to the construction of the Brasada facility and Lancaster plant. The Partnership repaid the note payable to Anadarko in June 2012, and repaid the reimbursement payable to Anadarko related to the construction of the Brasada facility and Lancaster plant in the fourth quarter of 2012. |
(6) | Represents distributions paid under the partnership agreement. |
(7) | As described in Note 2, the Partnership acquired the additional Chipeta interest on August 1, 2012, and accounted for the acquisition on a prospective basis. As such, contributions from noncontrolling interest owners and distributions to noncontrolling interest owners subsequent to the acquisition date no longer reflect contributions from or distributions to Anadarko. |
Year Ended December 31, | |||||||||||
thousands | 2013 | 2012 | 2011 | ||||||||
Current income tax expense (benefit) | |||||||||||
Federal income tax expense (benefit) | $ | (30,176 | ) | $ | (7,576 | ) | $ | 15,248 | |||
State income tax expense (benefit) | 640 | (1,843 | ) | 322 | |||||||
Total current income tax expense (benefit) | (29,536 | ) | (9,419 | ) | 15,570 | ||||||
Deferred income tax expense (benefit) | |||||||||||
Federal income tax expense | 32,930 | 22,324 | 13,075 | ||||||||
State income tax expense (benefit) | (1,039 | ) | 7,785 | 3,505 | |||||||
Total deferred income tax expense | 31,891 | 30,109 | 16,580 | ||||||||
Total income tax expense | $ | 2,355 | $ | 20,690 | $ | 32,150 |
Year Ended December 31, | |||||||||||
thousands except percentages | 2013 | 2012 | 2011 | ||||||||
Income before income taxes | $ | 287,798 | $ | 169,957 | $ | 239,011 | |||||
Statutory tax rate | — | % | — | % | — | % | |||||
Tax computed at statutory rate | $ | — | $ | — | $ | — | |||||
Adjustments resulting from: | |||||||||||
Federal taxes on income attributable to Partnership assets pre-acquisition | 3,090 | 17,226 | 29,502 | ||||||||
State taxes on income attributable to Partnership assets pre-acquisition (net of federal benefit) | 624 | 2,206 | 1,984 | ||||||||
Texas margin tax expense (benefit) | (1,359 | ) | 1,258 | 664 | |||||||
Income tax expense | $ | 2,355 | $ | 20,690 | $ | 32,150 | |||||
Effective tax rate | 1 | % | 12 | % | 13 | % |
December 31, | |||||||
thousands | 2013 | 2012 | |||||
Credit carryforwards | $ | 14 | $ | 14 | |||
Net current deferred income tax assets | 14 | 14 | |||||
Depreciable property | (38,528 | ) | (47,554 | ) | |||
Credit carryforwards | 527 | 541 | |||||
Other | 3 | (136 | ) | ||||
Net long-term deferred income tax liabilities | (37,998 | ) | (47,149 | ) | |||
Total net deferred income tax liabilities | $ | (37,984 | ) | $ | (47,135 | ) |
December 31, | ||||||||||
thousands | Estimated Useful Life | 2013 | 2012 | |||||||
Land | n/a | $ | 2,584 | $ | 501 | |||||
Gathering systems | 3 to 47 years | 3,673,008 | 2,911,572 | |||||||
Pipelines and equipment | 15 to 45 years | 146,008 | 91,126 | |||||||
Assets under construction | n/a | 405,633 | 422,002 | |||||||
Other | 3 to 40 years | 11,867 | 7,191 | |||||||
Total property, plant and equipment | 4,239,100 | 3,432,392 | ||||||||
Accumulated depreciation | 855,845 | 714,436 | ||||||||
Net property, plant and equipment | $ | 3,383,255 | $ | 2,717,956 |
December 31, | ||||||||
thousands | 2013 | 2012 | ||||||
Natural gas liquids inventory | $ | 2,584 | $ | 1,678 | ||||
Natural gas imbalance receivables | 3,605 | 1,663 | ||||||
Prepaid insurance | 2,123 | 1,897 | ||||||
Other | 1,710 | 1,760 | ||||||
Total other current assets | $ | 10,022 | $ | 6,998 |
December 31, | ||||||||
thousands | 2013 | 2012 | ||||||
Accrued capital expenditures | $ | 94,750 | $ | 112,311 | ||||
Accrued plant purchases | 21,396 | 16,350 | ||||||
Accrued interest expense | 18,119 | 15,868 | ||||||
Short-term asset retirement obligations | 1,966 | 1,711 | ||||||
Short-term remediation and reclamation obligations | 562 | 799 | ||||||
Other | 218 | 612 | ||||||
Total accrued liabilities | $ | 137,011 | $ | 147,651 |
Year Ended December 31, | ||||||||
thousands | 2013 | 2012 | ||||||
Carrying amount of asset retirement obligations at beginning of year | $ | 66,723 | $ | 64,345 | ||||
Liabilities incurred | 14,143 | 9,414 | ||||||
Liabilities settled | (1,943 | ) | (786 | ) | ||||
Accretion expense | 4,326 | 4,270 | ||||||
Revisions in estimated liabilities | (5,214 | ) | (10,520 | ) | ||||
Carrying amount of asset retirement obligations at end of year | $ | 78,035 | $ | 66,723 |
December 31, 2013 | December 31, 2012 | |||||||||||||||||||||||
thousands | Principal | Carrying Value | Fair Value (1) | Principal | Carrying Value | Fair Value (1) | ||||||||||||||||||
4.000% Senior Notes due 2022 | $ | 670,000 | $ | 673,278 | $ | 641,237 | $ | 670,000 | $ | 673,617 | $ | 669,928 | ||||||||||||
5.375% Senior Notes due 2021 | 500,000 | 495,173 | 533,615 | 500,000 | 494,661 | 499,946 | ||||||||||||||||||
2.600% Senior Notes due 2018 | 250,000 | 249,718 | 247,988 | — | — | — | ||||||||||||||||||
Total debt outstanding | $ | 1,420,000 | $ | 1,418,169 | $ | 1,422,840 | $ | 1,170,000 | $ | 1,168,278 | $ | 1,169,874 |
(1) | Fair value is measured using Level 2 inputs. |
thousands | Carrying Value | |||
Balance as of December 31, 2011 | $ | 669,178 | ||
Revolving credit facility borrowings | 374,000 | |||
Issuance of 4.000% Senior Notes due 2022 | 670,000 | |||
Repayment of revolving credit facility | (374,000 | ) | ||
Repayment of note payable to Anadarko | (175,000 | ) | ||
Revolving credit facility borrowings - Swingline | 20,000 | |||
Repayment of revolving credit facility - Swingline | (20,000 | ) | ||
Other | 4,100 | |||
Balance as of December 31, 2012 | $ | 1,168,278 | ||
Revolving credit facility borrowings | 710,000 | |||
Repayments of revolving credit facility | (710,000 | ) | ||
Issuance of 2.600% Senior Notes due 2018 | 250,000 | |||
Other | (109 | ) | ||
Balance as of December 31, 2013 | $ | 1,418,169 |
Year Ended December 31, | ||||||||||||
thousands | 2013 | 2012 | 2011 | |||||||||
Third parties | ||||||||||||
Interest expense on long-term debt | $ | 59,293 | $ | 41,171 | $ | 20,533 | ||||||
Amortization of debt issuance costs and commitment fees (1) | 4,449 | 4,319 | 5,297 | |||||||||
Capitalized interest | (11,945 | ) | (6,196 | ) | (420 | ) | ||||||
Total interest expense – third parties | 51,797 | 39,294 | 25,410 | |||||||||
Affiliates | ||||||||||||
Interest expense on note payable to Anadarko (2) | — | 2,440 | 4,935 | |||||||||
Interest expense on affiliate balances (3) | — | 326 | — | |||||||||
Total interest expense – affiliates | — | 2,766 | 4,935 | |||||||||
Interest expense | $ | 51,797 | $ | 42,060 | $ | 30,345 |
(1) | For the years ended December 31, 2013 and 2012, includes $1.0 million and $1.1 million, respectively, of amortization of (i) the original issue discount for the June 2012 offering of the 2022 Notes, partially offset by the original issue premium for the October 2012 offering of the 2022 Notes, (ii) original issue discount for the 2021 Notes and (iii) underwriters’ fees. In addition, for the year ended December 31, 2013, includes the amortization of the original issue discount and underwriters’ fees for the 2018 Notes of $0.2 million. For the year ended December 31, 2011, includes $0.5 million of amortization of the original issue discount and underwriters’ fees for the 2021 Notes. |
(2) | In June 2012, the note payable to Anadarko was repaid in full. See Note payable to Anadarko within this Note 10. |
(3) | Imputed interest expense on the reimbursement payable to Anadarko for certain expenditures Anadarko incurred in 2011 related to the construction of the Brasada facility and Lancaster plant. In the fourth quarter of 2012, the Partnership repaid the reimbursement payable to Anadarko associated with the construction of the Brasada facility and Lancaster plant. |
thousands | Operating Leases | ||
2014 | $ | 309 | |
2015 | 245 | ||
2016 | 233 | ||
2017 | 157 | ||
2018 | 34 | ||
Thereafter | — | ||
Total | $ | 978 |
thousands except per-unit amounts | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||
2013 | |||||||||||||||
Revenues | $ | 225,766 | $ | 251,402 | $ | 273,502 | $ | 279,093 | |||||||
Equity income | $ | 3,968 | $ | 3,456 | $ | 4,520 | $ | 11,004 | |||||||
Operating income | $ | 64,023 | $ | 69,859 | $ | 90,209 | $ | 96,767 | |||||||
Net income | $ | 52,945 | $ | 61,876 | $ | 81,882 | $ | 88,740 | |||||||
Net income attributable to Western Gas Partners, LP | $ | 50,714 | $ | 60,016 | $ | 78,506 | $ | 85,391 | |||||||
Net income per common unit – basic and diluted (1) | $ | 0.31 | $ | 0.41 | $ | 0.53 | $ | 0.56 | |||||||
2012 | |||||||||||||||
Revenues | $ | 221,063 | $ | 216,975 | $ | 230,931 | $ | 225,507 | |||||||
Equity income | $ | 3,617 | $ | 3,331 | $ | 3,758 | $ | 5,336 | |||||||
Operating income (2) | $ | 67,225 | $ | 59,276 | $ | 61,267 | $ | 7,057 | |||||||
Net income (loss) (2) | $ | 57,897 | $ | 47,596 | $ | 49,958 | $ | (6,184 | ) | ||||||
Net income (loss) attributable to Western Gas Partners, LP (2) | $ | 53,655 | $ | 43,307 | $ | 46,533 | $ | (9,118 | ) | ||||||
Net income (loss) per common unit – basic and diluted (1) (2) | $ | 0.48 | $ | 0.33 | $ | 0.33 | $ | (0.27 | ) |
(1) | Represents net income earned on and subsequent to the acquisition of the Partnership assets (as defined in Note 1—Summary of Significant Accounting Policies in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K). |
(2) | During the fourth quarter of 2012, the Partnership was allocated $54.9 million of general and administrative expenses from Anadarko associated with the Incentive Plan (as defined and described in Note 1—Summary of Significant Accounting Policies and Note 5—Transactions with Affiliates in the Notes to Consolidated Financial Statements under Item 8 of Exhibit 99.3 to this Current Report on Form 8-K). |
Acquisitions - Purchase Price Allocation Table (details) (Anadarko-Operated Marcellus Interest [Member], USD $)
In Thousands, unless otherwise specified |
Dec. 31, 2013
|
---|---|
Anadarko-Operated Marcellus Interest [Member]
|
|
Business Acquisition [Line Items] | |
Property, plant and equipment | $ 134,819 |
Asset retirement obligations | (174) |
Total purchase price | $ 134,645 |
Transactions With Affiliates - LTIP Award Activity Table (details) (USD $)
|
12 Months Ended | |||
---|---|---|---|---|
Dec. 31, 2013
|
Dec. 31, 2012
|
Dec. 31, 2011
|
Dec. 31, 2010
|
|
Share-based Compensation Arrangement by Share-based Payment Award, Equity Instruments Other than Options, Nonvested, Number of Shares [Roll Forward] | ||||
Phantom units outstanding at beginning of year | 25,619 | 23,978 | 17,503 | |
Vested | (14,695) | (14,260) | (15,119) | |
Granted | 5,920 | 15,901 | 21,594 | |
Phantom units outstanding at end of year | 16,844 | 25,619 | 23,978 | |
Value Per Unit of Phantom Units Oustanding | $ 49.47 | $ 41.77 | $ 33.92 | $ 20.19 |
Value Per Unit of Phantom Units Vested during the Period | $ 41.28 | $ 33.20 | $ 20.51 | |
Value Per Unit of Phantom Units Granted during the Period | $ 62.49 | $ 45.91 | $ 35.66 |
Equity and Partners' Capital - Calculation of Net Income Per Unit Table (details) (USD $)
Share data in Thousands, except Per Share data, unless otherwise specified |
12 Months Ended | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2013
|
Dec. 31, 2012
|
Dec. 31, 2011
|
||||||||||
Earnings Per Unit [Line Items] | ||||||||||||
Net income attributable to Western Gas Partners, LP | $ 274,627,000 | [1] | $ 134,377,000 | [1] | $ 192,758,000 | [1] | ||||||
Pre-acquisition net (income) loss allocated to Anadarko | (4,128,000) | [1] | (27,391,000) | [1] | (52,599,000) | [1] | ||||||
General partner interest in net (income) loss | 69,633,000 | [1],[2] | 28,089,000 | [1],[2] | 8,599,000 | [1],[2] | ||||||
Limited partners' interest in net income | 200,866,000 | [1],[2] | 78,897,000 | [1],[2] | 131,560,000 | [1],[2] | ||||||
Common Units [Member]
|
||||||||||||
Earnings Per Unit [Line Items] | ||||||||||||
Limited partners' interest in net income | 200,866,000 | 78,897,000 | 110,542,000 | |||||||||
Common Units [Member] | Limited Partner [Member]
|
||||||||||||
Earnings Per Unit [Line Items] | ||||||||||||
Net income per common unit - basic and diluted | $ 1.83 | [1] | $ 0.84 | [1] | $ 1.64 | [1] | ||||||
Weighted average units outstanding - basic and diluted | 109,872 | 93,936 | 67,333 | |||||||||
Subordinated [Member]
|
||||||||||||
Earnings Per Unit [Line Items] | ||||||||||||
Limited partners' interest in net income | $ 0 | $ 0 | $ 21,018,000 | |||||||||
Subordinated [Member] | Limited Partner [Member]
|
||||||||||||
Earnings Per Unit [Line Items] | ||||||||||||
Net income per common unit - basic and diluted | $ 0 | [1],[3] | $ 0 | [1],[3] | $ 1.28 | [1],[3] | ||||||
Weighted average units outstanding - basic and diluted | 0 | 0 | 16,431 | |||||||||
|
L=6:$!) M`1SAUS%=LU&OR2V3I)!#!JGH9I(4CTFB5-K-S$AESF<@UE(3TS(]5SQ6 MCX0AY@M^[,5U+5 Z%L/8'3DO, MP$$U'553H)I"U12IIE@PB2'2[F0(L3N9::[9%<$GO],I7MRE\LES(`Q#CTA> MW_#9EE/*4;@*P4!$4ZB:(M44"R91'VU-_H\^ULJ,0Y
P^O\K??+)RCX1WKVN.S[C+J
MQ$:M+OW8M''1PWY 6YER)U/N93L,J.AL/*SJ2-.;D
M(9_8B3V?B?=8Y9/N,&/$OW*IE,@9O:9$"6VL:PD>T(8FSOHWTR6M=$D[7=))
MEW2U!!O0T\39@+Z6H&F@B=,TU!(TC31QFL9:@J:))D[35$O0--/$:9IK"9H6
MFCA-RW3)*EVR3I=LM`1KM]7$6;N=EJ`))HDP]PF1ADD"-=H6Q=RY,W@\E=GN
M"#H\L
PD[6:F[/,"9TV.F'57
M^?6PA]_:-`"P6IY4)=H1IV"EQAR9-4HX!8U2CLP:99RB[6#:E=QQD#4K4%)\
M\?=V,&,MNH@47&U,$)FDE;@DG()&*4=FC3).T5RDS<7DHK:#6>\AY5*[?1B'
M_411+H*(L$&Q1!?HB49/1V3\`40LHO?XF6@E5RCM)Q:\8^V&Z!TD4MN'V)3,
MACHOU=5Z>$;N&B2XUT+32.\B]#]#>:UUSPF"
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MH^._D&)T0R,_:7(:Q`(6%!F!,QI$.%<1]2,]6<7635'J%%.;L#"6-NT>BJ7#
MT;7!/>3L78GR-C9"<,Z%2NTA,8(@B5-DZ!WKE"@)`B13JNFX\!Z*I8FZ<0\I
ME&>V.4%PM@5%)F?+"((D3I%)4DD01Z+?.L5CULE:OYT"3>Q=QS7YX$P-#E<6
M5Q':EXY1U"EF^4S'1.63'@B>A^,*[F(GE+NAP@TQ-\3=4&F$S"D*)V)M)O$D
M4+XJX[[*$4OGHN\NVY[O%$8\#*?CTEZT?`#A(A1NB+DA[H9*(V3*&W$Y7GFN
M[4ELHQXKUZ/+<[SZ`!KD$0]#S$5Q-U0:(4,>O+GU0]7K\>9-F%CWV$YAC.IM
MK*LH'T"HI7!#S`UQ-R1>/^M_$D9B.TAY\G4R^