Delaware (State or other jurisdiction of incorporation or organization) | 001-35753 (Commission File Number) | 46-0967367 (IRS Employer Identification No.) |
1201 Lake Robbins Drive The Woodlands, Texas 77380-1046 (Address of principal executive office) (Zip Code) | ||
(832) 636-6000 (Registrant’s telephone number, including area code) |
• | Audited historical Consolidated Financial Statements of the Anadarko Midstream Assets as of December 31, 2017 and 2016, and for each of the years in the three-year period ended December 31, 2017, together with the notes thereto, attached hereto as Exhibit 99.1 and incorporated herein by reference. |
• | Unaudited historical Consolidated Financial Statements of the Anadarko Midstream Assets as of September 30, 2018 and December 31, 2017, and for the nine months ended September 30, 2018 and 2017, together with the notes thereto, attached hereto as Exhibit 99.2 and incorporated herein by reference. |
• | Unaudited Pro Forma Condensed Consolidated Financial Statements of WGP as of September 30, 2018, and for each of the years in the three-year period ended December 31, 2017, and the nine months ended September 30, 2018, together with the notes thereto, attached hereto as Exhibit 99.3 and incorporated herein by reference. |
(d) | Exhibits | ||
Exhibit Number | Description of the Exhibit | ||
23.1 | |||
99.1 | |||
99.2 | |||
99.3 |
WESTERN GAS EQUITY PARTNERS, LP | ||||
By: | Western Gas Equity Holdings, LLC, its general partner | |||
Dated: | December 17, 2018 | By: | /s/ Philip H. Peacock | |
Philip H. Peacock Senior Vice President, General Counsel and Corporate Secretary |
PAGE | |
Year Ended December 31, | ||||||||||||
thousands | 2017 | 2016 | 2015 | |||||||||
Revenues and other – affiliates | ||||||||||||
Service revenues – fee based | $ | 123,897 | $ | 104,960 | $ | 67,287 | ||||||
Product sales | 61,486 | 26,935 | 28,259 | |||||||||
Total revenues and other – affiliates | 185,383 | 131,895 | 95,546 | |||||||||
Revenues and other – third parties | ||||||||||||
Service revenues – fee based | 7,416 | 6,331 | 7,350 | |||||||||
Other | 55 | 44 | 60 | |||||||||
Total revenues and other – third parties | 7,471 | 6,375 | 7,410 | |||||||||
Total revenues and other | 192,854 | 138,270 | 102,956 | |||||||||
Equity income, net – affiliates | 30,186 | 23,126 | 16,126 | |||||||||
Operating expenses | ||||||||||||
Cost of product (1) | 56,694 | 24,386 | 24,712 | |||||||||
Operation and maintenance (1) | 29,623 | 24,395 | 19,495 | |||||||||
General and administrative – affiliates | 3,281 | 3,112 | 2,951 | |||||||||
Property and other taxes | 6,328 | 5,493 | 4,717 | |||||||||
Depreciation and amortization | 27,501 | 22,783 | 17,757 | |||||||||
Impairments | 1,678 | 2,287 | 1,410 | |||||||||
Total operating expenses | 125,105 | 82,456 | 71,042 | |||||||||
Operating income | 97,935 | 78,940 | 48,040 | |||||||||
Income before income taxes | 97,935 | 78,940 | 48,040 | |||||||||
Income tax (benefit) expense | (62,143 | ) | 22,149 | 15,205 | ||||||||
Net income | $ | 160,078 | $ | 56,791 | $ | 32,835 |
(1) | Cost of product includes product purchases from affiliates (as defined in Note 1) of $0.1 million, $(3.3) million and $4.0 million for the years ended December 31, 2017, 2016 and 2015, respectively. Operation and maintenance includes charges from affiliates of $9.8 million for each of the years ended December 31, 2017 and 2016, and $7.1 million for the year ended December 31, 2015. |
December 31, | ||||||||
thousands | 2017 | 2016 | ||||||
ASSETS | ||||||||
Current assets | ||||||||
Accounts receivable, net | $ | 478 | $ | 444 | ||||
Other current assets | 593 | 1,969 | ||||||
Total current assets | 1,071 | 2,413 | ||||||
Property, plant and equipment | ||||||||
Cost | 1,102,972 | 653,157 | ||||||
Less accumulated depreciation | 79,338 | 55,010 | ||||||
Net property, plant and equipment | 1,023,634 | 598,147 | ||||||
Goodwill | 29,641 | 29,641 | ||||||
Other intangible assets | 96,917 | 99,154 | ||||||
Equity investments | 244,139 | 227,240 | ||||||
Total assets | $ | 1,395,402 | $ | 956,595 | ||||
LIABILITIES, EQUITY AND PARTNERS’ CAPITAL | ||||||||
Current liabilities | ||||||||
Accounts and imbalance payables | $ | 117,037 | $ | 12,480 | ||||
Accrued ad valorem taxes | 6,503 | 5,153 | ||||||
Total current liabilities | 123,540 | 17,633 | ||||||
Long-term liabilities | ||||||||
APCWH Note Payable | 98,966 | — | ||||||
Deferred income taxes | 127,439 | 178,920 | ||||||
Asset retirement obligations | 8,874 | 7,675 | ||||||
Other liabilities | 3 | — | ||||||
Total long-term liabilities | 235,282 | 186,595 | ||||||
Total liabilities | 358,822 | 204,228 | ||||||
Net investment by Anadarko | 1,036,580 | 752,367 | ||||||
Total liabilities and net investment by Anadarko | $ | 1,395,402 | $ | 956,595 |
thousands | ||||
Balance at December 31, 2014 | $ | 555,801 | ||
Net income | 32,835 | |||
Net contributions from Anadarko | 150,655 | |||
Elimination of net deferred tax liabilities | (20,246 | ) | ||
Balance at December 31, 2015 | $ | 719,045 | ||
Net income | 56,791 | |||
Net distributions to Anadarko | (17,298 | ) | ||
Elimination of net deferred tax liabilities | (6,171 | ) | ||
Balance at December 31, 2016 | $ | 752,367 | ||
Net income | 160,078 | |||
Net contributions from Anadarko | 125,641 | |||
Elimination of net deferred tax liabilities | (1,506 | ) | ||
Balance at December 31, 2017 | $ | 1,036,580 |
Year Ended December 31, | ||||||||||||
thousands | 2017 | 2016 | 2015 | |||||||||
Cash flows from operating activities | ||||||||||||
Net income | $ | 160,078 | $ | 56,791 | $ | 32,835 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 27,501 | 22,783 | 17,757 | |||||||||
Impairments | 1,678 | 2,287 | 1,410 | |||||||||
Deferred income taxes | (52,988 | ) | 44,884 | 29,183 | ||||||||
Equity income, net – affiliates | (30,186 | ) | (23,126 | ) | (16,126 | ) | ||||||
Distributions from equity investment earnings - affiliates | 29,713 | 22,762 | 15,556 | |||||||||
Changes in assets and liabilities: | ||||||||||||
(Increase) decrease in accounts receivable | (49 | ) | 507 | (612 | ) | |||||||
Increase (decrease) in accounts and imbalance payables and accrued liabilities, net | 5,982 | 2,338 | 9,117 | |||||||||
Change in other items, net | 1,443 | 5,186 | (7,127 | ) | ||||||||
Net cash provided by operating activities | 143,172 | 134,412 | 81,993 | |||||||||
Cash flows from investing activities | ||||||||||||
Capital expenditures | (351,200 | ) | (70,381 | ) | (144,887 | ) | ||||||
Acquisitions from affiliates | — | (131 | ) | — | ||||||||
Acquisitions from third parties | (22,500 | ) | — | (7,004 | ) | |||||||
Investments in equity affiliates | (2,500 | ) | (55,090 | ) | (90,255 | ) | ||||||
Distributions from equity investments in excess of cumulative earnings – affiliates | 8,574 | 8,488 | 9,498 | |||||||||
Net cash used in investing activities | (367,626 | ) | (117,114 | ) | (232,648 | ) | ||||||
Cash flows from financing activities | ||||||||||||
APCWH Note Payable | 98,813 | — | — | |||||||||
Net contributions from (distributions to) Anadarko | 125,641 | (17,298 | ) | 150,655 | ||||||||
Net cash provided by (used in) financing activities | 224,454 | (17,298 | ) | 150,655 | ||||||||
Net increase (decrease) in cash and cash equivalents | $ | — | $ | — | $ | — | ||||||
Supplemental disclosures | ||||||||||||
Accrued capital expenditures | $ | 108,411 | $ | 8,333 | $ | 22,916 |
• | Wattenberg processing plant. The Wattenberg processing plant consists of a cryogenic train (with capacity of 190 million cubic feet per day (“MMcf/d”)) and a refrigeration train (with capacity of 100 MMcf/d) located in Adams County, Colorado. |
• | Wamsutter pipeline. The Wamsutter pipeline is a crude oil gathering pipeline located in Sweetwater County, Wyoming and delivers crude oil into Plains All American Pipeline. |
• | DJ Basin oil system. The DJ Basin oil system consists of (i) a crude oil gathering system, (ii) a centralized oil stabilization facility (“COSF”), which commenced operation in 2015, and (iii) a 12-mile crude oil pipeline, located in Weld County, Colorado. The COSF consists of Trains I through V with total capacity of 125 thousand barrels per day (“MBbls/d”) and two storage tanks with total capacity of 500,000 barrels. Train VI, with capacity of 30 MBbls/d, commenced operation in 2018. The pipeline connects the COSF to Tampa Rail. |
• | DBM oil system. The DBM oil system consists of (i) a crude oil gathering system, (ii) three central production facilities (“CPFs”), which include ten processing trains with total capacity of 71 MBbls/d, (iii) three storage tanks with total capacity of 30,000 barrels, (iv) a 14-mile crude oil pipeline, and (v) two regional oil treating facilities (“ROTFs”), which include four trains with total capacity of 120 MBbls/d, located in Reeves and Loving Counties, Texas. The ROTFs commenced operation in 2018. The pipeline transports crude oil from the DBM oil system and one third-party CPF into Plains All American Pipeline. |
• | APC water systems. The APC water systems consist of one produced-water disposal system (with capacity of 30 MBbls/d), which commenced operation in 2017. Three additional produced-water disposal systems commenced operation in 2018, increasing the total capacity to 505 MBbls/d. The APC water systems are located in Reeves, Loving, Winkler and Ward Counties, Texas. |
• | A 20% interest in Saddlehorn Pipeline Company, LLC (“Saddlehorn”). Saddlehorn owns (i) a 600-mile crude oil and condensate pipeline (excluding pipeline capacity leased by Saddlehorn) that originates in Laramie County, Wyoming and terminates in Cushing, Oklahoma, and (ii) four storage tanks with total capacity of 300,000 barrels. The Saddlehorn interest was acquired in 2015 for a net investment of $6.0 million and is accounted for under the equity method. The pipeline commenced operation in 2016 and is operated by a third party. |
• | A 15% interest in Panola Pipeline Company, LLC (“Panola”). Panola owns a 248-mile natural gas liquids (“NGLs”) pipeline that originates in Panola County, Texas and terminates in Mont Belvieu, Texas. The Panola interest was acquired in 2015 for a net investment of $1.0 million and is accounted for under the equity method. The pipeline is operated by a third party. |
• | A 50% interest in Mi Vida JV LLC (“Mi Vida JV”). Mi Vida JV owns a cryogenic gas processing plant (with capacity of 200 MMcf/d) located in Ward County, Texas. The interest in Mi Vida JV is accounted for under the equity method. The processing plant commenced operation in 2015 and is operated by a third party. |
• | A 50% interest in Ranch Westex JV LLC (“Ranch Westex JV”). Ranch Westex JV owns a processing plant consisting of a cryogenic train (with capacity of 100 MMcf/d) and a refrigeration train (with capacity of 25 MMcf/d), located in Ward County, Texas. In 2017, an additional interest in Ranch Westex JV was purchased from a third party for a net investment of $22.5 million, increasing the ownership from 33% to 50%. The interest in Ranch Westex JV is accounted for under the equity method and the processing plant is operated by a third party. |
• | Fee-based gathering / processing. Under Topic 605, fee revenues were recognized based on the rate in effect for the month of service, even when certain fees were charged on an upfront or limited-term basis. In addition, deficiency fees were charged and recognized only when the customer did not meet the specified delivery minimums for the completed performance period. Under Topic 606, (i) revenues will continue to be recognized based on the rate in effect when the fee is either the same rate per unit over the contract term or when the fee escalates and the escalation factor approximates inflation, (ii) deficiency fees will be estimated and recognized during the performance period as the services are performed for the customer’s delivered volumes, and (iii) timing differences between Service revenues – fee based recognized and amounts billed to customers will be recognized as contract assets or contract liabilities, as appropriate, which will result in a change in the timing of revenue and changes to net income as a result of the revenue contract’s consideration provisions. In addition, under Topic 606, revenue associated with upfront or limited-term fees is recognized over the expected period of customer benefit, which is generally the life of the related properties. These revenues will also include revenues earned for marketing services performed on behalf of AMA’s customers, and the expense associated with these marketing activities will be recognized in cost of product expense, resulting in no impact to operating income. |
• | Cost of service rate adjustments. Under Topic 605, revenue was recognized based on the amounts billed to customers each period as Service revenues – fee based. Under Topic 606, fixed minimum volume commitment demand fees and variable fees that are also billed on these minimum volumes will be recognized as Service revenues – fee based on a consistent per-unit rate over the term of the contract. Annual adjustments are made to the cost of service rates charged to customers, and, as a result, a cumulative catch-up revenue adjustment related to the services already provided under the contract may be recorded in future periods, with revenues for the remaining term of the contract recognized on a consistent per-unit rate. Fees received on volumes in excess of the minimum volumes will be recognized as Service revenues – fee based as service is provided to the customer based on the billing rate in effect for the performance period. This revenue recognition timing will not affect billings to customers, and differences between amounts billed and revenue recognized will be recorded as contract assets or liabilities, as appropriate. |
• | Aid in construction. Under Topic 605, aid in construction reimbursements were reflected as a reduction to property, plant and equipment upon receipt (and a reduction to capital expenditures). Under Topic 606, reimbursement of capital costs received from customers will be reflected as a contract liability (deferred revenue) upon receipt. The contract liability will be amortized to Service revenues – fee based over the expected period of customer benefit, which is generally the life of the related properties. |
• | Percent-of-proceeds gathering / processing. Under Topic 605, cost of product expense was recognized when the product was purchased from a producer to whom services were provided, and revenue was recognized when the product was sold to Anadarko or a third party. Under Topic 606, in some instances, where all or a percentage of the proceeds from the sale must be returned to the producer, the net margin from the purchase and sale transactions will be presented net within Service revenues – product based because AMA is acting as the producer’s agent in the product sale. |
• | Noncash consideration - keep-whole and percent-of-product agreements. Under Topic 605, revenues were recognized only upon the sale of the related products. Under Topic 606, (i) Service revenues – product based will be recognized for the products received as noncash consideration in exchange for the services provided, with the keep-whole noncash consideration value based on the net value of the NGLs over the replacement residue gas cost, and (ii) product sales revenue will be recognized, along with cost of product expense related to the sale, when the product is sold to Anadarko or a third party. When the product is sold to Anadarko, Anadarko is acting as AMA’s agent in the product sale and AMA will recognize revenue, along with cost of product expense related to the sale, based on the Anadarko sales price to the third party, resulting in no impact to operating income. |
• | Wellhead purchase / sale incorporated into gathering / processing. Under Topic 605, the natural gas purchase cost was recognized as cost of product expense and any specified gathering or processing fees charged to the producer were recognized as revenues. Under Topic 606, the fees charged to the producer under this contract type will be recognized as adjustments to the amount recognized in cost of product expense instead of revenues when such fees relate to services performed after control of the product transfers to AMA. |
Year Ended December 31, | ||||||||||||
thousands | 2017 | 2016 | 2015 | |||||||||
Current income tax expense (benefit) | ||||||||||||
Federal income tax expense (benefit) | $ | (9,170 | ) | $ | (22,659 | ) | $ | (13,956 | ) | |||
State income tax expense (benefit) | 15 | (76 | ) | (22 | ) | |||||||
Total current income tax expense (benefit) | (9,155 | ) | (22,735 | ) | (13,978 | ) | ||||||
Deferred income tax expense (benefit) | ||||||||||||
Federal income tax expense (benefit) | (53,220 | ) | 44,504 | 29,148 | ||||||||
State income tax expense (benefit) | 232 | 380 | 35 | |||||||||
Total deferred income tax expense (benefit) | (52,988 | ) | 44,884 | 29,183 | ||||||||
Total income tax expense (benefit) | $ | (62,143 | ) | $ | 22,149 | $ | 15,205 |
Year Ended December 31, | ||||||||||||
thousands except percentages | 2017 | 2016 | 2015 | |||||||||
Income before income taxes | $ | 97,935 | $ | 78,940 | $ | 48,040 | ||||||
Statutory tax rate | — | % | — | % | — | % | ||||||
Tax computed at statutory rate | $ | — | $ | — | $ | — | ||||||
Adjustments resulting from: | ||||||||||||
U.S. federal tax reform | (84,147 | ) | — | — | ||||||||
Federal taxes on income attributable to AMA | 21,843 | 21,952 | 15,197 | |||||||||
State taxes on income attributable to AMA (net of federal benefit) | 161 | 197 | 8 | |||||||||
Income tax expense (benefit) | $ | (62,143 | ) | $ | 22,149 | $ | 15,205 | |||||
Effective tax rate | (63 | )% | 28 | % | 32 | % |
December 31, | ||||||||
thousands | 2017 | 2016 | ||||||
Depreciable property | $ | 127,439 | $ | 178,920 | ||||
Net long-term deferred income tax liabilities | $ | 127,439 | $ | 178,920 |
December 31, | ||||||||||
thousands | Estimated Useful Life | 2017 | 2016 | |||||||
Land | n/a | $ | 646 | $ | 645 | |||||
Gathering systems and processing complexes | 3 to 49 years | 726,233 | 623,378 | |||||||
Assets under construction | n/a | 375,218 | 27,993 | |||||||
Other | 3 to 40 years | 875 | 1,141 | |||||||
Total property, plant and equipment | 1,102,972 | 653,157 | ||||||||
Less accumulated depreciation | 79,338 | 55,010 | ||||||||
Net property, plant and equipment | $ | 1,023,634 | $ | 598,147 |
thousands | Saddlehorn | Panola | Mi Vida JV | Ranch Westex JV | Total | |||||||||||||||
Balance at December 31, 2015 | $ | 50,026 | $ | 18,023 | $ | 78,443 | $ | 33,782 | $ | 180,274 | ||||||||||
Investment earnings, net of amortization | 2,580 | 2,430 | 10,255 | 7,861 | 23,126 | |||||||||||||||
Contributions | 51,308 | 7,446 | (3,151 | ) | — | 55,603 | ||||||||||||||
Capitalized interest | — | (513 | ) | — | — | (513 | ) | |||||||||||||
Distributions | (1,800 | ) | (2,191 | ) | (12,462 | ) | (6,309 | ) | (22,762 | ) | ||||||||||
Distributions in excess of cumulative earnings (1) | — | (649 | ) | (7,282 | ) | (557 | ) | (8,488 | ) | |||||||||||
Balance at December 31, 2016 | $ | 102,114 | $ | 24,546 | $ | 65,803 | $ | 34,777 | $ | 227,240 | ||||||||||
Acquisitions | — | — | — | 22,500 | 22,500 | |||||||||||||||
Investment earnings, net of amortization | 10,135 | 2,230 | 10,135 | 7,686 | 30,186 | |||||||||||||||
Contributions | 2,454 | 46 | — | — | 2,500 | |||||||||||||||
Distributions | (10,127 | ) | (2,470 | ) | (9,161 | ) | (7,955 | ) | (29,713 | ) | ||||||||||
Distributions in excess of cumulative earnings (1) | (521 | ) | (727 | ) | (3,618 | ) | (3,708 | ) | (8,574 | ) | ||||||||||
Balance at December 31, 2017 | $ | 104,055 | $ | 23,625 | $ | 63,159 | $ | 53,300 | $ | 244,139 |
(1) | Distributions in excess of cumulative earnings, classified as investing cash flows in the consolidated statements of cash flows, are calculated on an individual investment basis. |
Year Ended December 31, | ||||||||||||
thousands | 2017 | 2016 | 2015 | |||||||||
Revenues | $ | 173,596 | $ | 119,117 | $ | 81,274 | ||||||
Operating income | 106,656 | 74,785 | 54,813 | |||||||||
Net income | 105,789 | 74,749 | 54,720 |
December 31, | ||||||||
thousands | 2017 | 2016 | ||||||
Current assets | $ | 76,515 | $ | 93,755 | ||||
Property, plant and equipment, net | 854,540 | 861,237 | ||||||
Other assets | 48,149 | 49,941 | ||||||
Total assets | $ | 979,204 | $ | 1,004,933 | ||||
Current liabilities | $ | 31,653 | $ | 43,207 | ||||
Non-current liabilities | 37,965 | 45,154 | ||||||
Equity | 909,586 | 916,572 | ||||||
Total liabilities and equity | $ | 979,204 | $ | 1,004,933 |
Year Ended December 31, | ||||||||
thousands | 2017 | 2016 | ||||||
Carrying amount of asset retirement obligations at beginning of year | $ | 7,675 | $ | 6,076 | ||||
Liabilities incurred | 1,779 | 1,575 | ||||||
Accretion expense | 384 | 324 | ||||||
Revisions in estimated liabilities | (964 | ) | (300 | ) | ||||
Carrying amount of asset retirement obligations at end of year | $ | 8,874 | $ | 7,675 |
• | the Merger Agreement pursuant to which Anadarko agreed to indemnify WES against certain losses resulting from breaches of Anadarko’s representations, warranties, covenants or agreements and for certain other matters; |
• | an omnibus agreement that provides for reimbursement for expenses paid by Anadarko on behalf of WES and compensation to Anadarko for providing WES with certain general and administrative services and insurance coverage; and |
• | a tax sharing agreement pursuant to which WES will reimburse Anadarko for WES’s share of Texas margin tax borne by Anadarko as a result of the financial results of AMA being included in a combined or consolidated tax return filed by Anadarko with respect to activity subsequent to the Transactions closing. |
PAGE | |
Nine Months Ended September 30, | ||||||||
thousands | 2018 | 2017 | ||||||
Revenues and other – affiliates | ||||||||
Service revenues – fee based | $ | 177,275 | $ | 89,136 | ||||
Service revenues – product based | 822 | — | ||||||
Product sales | 6,250 | 42,303 | ||||||
Total revenues and other – affiliates | 184,347 | 131,439 | ||||||
Revenues and other – third parties | ||||||||
Service revenues – fee based | 13,970 | 4,980 | ||||||
Service revenues – product based | 1,166 | — | ||||||
Product sales | 85 | — | ||||||
Other | 496 | 39 | ||||||
Total revenues and other – third parties | 15,717 | 5,019 | ||||||
Total revenues and other | 200,064 | 136,458 | ||||||
Equity income, net – affiliates | 31,301 | 21,076 | ||||||
Operating expenses | ||||||||
Cost of product (1) | 12,955 | 38,478 | ||||||
Operation and maintenance (1) | 38,363 | 21,111 | ||||||
General and administrative – affiliates | 2,595 | 2,461 | ||||||
Property and other taxes | 6,406 | 5,472 | ||||||
Depreciation and amortization | 32,240 | 20,176 | ||||||
Impairments | 1,668 | 1,353 | ||||||
Total operating expenses | 94,227 | 89,051 | ||||||
Operating income | 137,138 | 68,483 | ||||||
Income before income taxes | 137,138 | 68,483 | ||||||
Income tax expense | 34,908 | 15,387 | ||||||
Net income | $ | 102,230 | $ | 53,096 |
(1) | Cost of product includes product purchases from affiliates (as defined in Note 1) of $6.6 million and zero for the nine months ended September 30, 2018 and 2017, respectively. Operation and maintenance includes charges from affiliates of $10.8 million and $7.4 million for the nine months ended September 30, 2018 and 2017, respectively. |
thousands | September 30, 2018 | December 31, 2017 | ||||||
ASSETS | ||||||||
Current assets | ||||||||
Accounts receivable, net | $ | 641 | $ | 478 | ||||
Other current assets | 220 | 593 | ||||||
Total current assets | 861 | 1,071 | ||||||
Property, plant and equipment | ||||||||
Cost | 1,909,524 | 1,102,972 | ||||||
Less accumulated depreciation | 191,052 | 79,338 | ||||||
Net property, plant and equipment | 1,718,472 | 1,023,634 | ||||||
Goodwill | 29,641 | 29,641 | ||||||
Other intangible assets | 95,240 | 96,917 | ||||||
Equity investments | 240,819 | 244,139 | ||||||
Other assets (1) | 6,203 | — | ||||||
Total assets | $ | 2,091,236 | $ | 1,395,402 | ||||
LIABILITIES, EQUITY AND PARTNERS’ CAPITAL | ||||||||
Current liabilities | ||||||||
Accounts and imbalance payables | $ | 128,506 | $ | 117,037 | ||||
Accrued ad valorem taxes | 6,215 | 6,503 | ||||||
Accrued liabilities | 257 | — | ||||||
Total current liabilities | 134,978 | 123,540 | ||||||
Long-term liabilities | ||||||||
APCWH Note Payable | 368,456 | 98,966 | ||||||
Deferred income taxes | 192,320 | 127,439 | ||||||
Asset retirement obligations | 23,099 | 8,874 | ||||||
Other liabilities | — | 3 | ||||||
Total long-term liabilities | 583,875 | 235,282 | ||||||
Total liabilities | 718,853 | 358,822 | ||||||
Net investment by Anadarko | 1,372,383 | 1,036,580 | ||||||
Total liabilities and net investment by Anadarko | $ | 2,091,236 | $ | 1,395,402 |
(1) | Other assets includes affiliate amounts (as defined in Note 1) of $3.0 million and zero as of September 30, 2018, and December 31, 2017, respectively. |
thousands | ||||
Balance at December 31, 2017 | $ | 1,036,580 | ||
Cumulative effect of accounting change (1) | 629 | |||
Net income | 102,230 | |||
Net contributions from Anadarko | 174,285 | |||
Net contributions from Anadarko of other assets | 58,834 | |||
Elimination of net deferred tax liabilities | (175 | ) | ||
Balance at September 30, 2018 | $ | 1,372,383 |
(1) | See Note 1. |
Nine Months Ended September 30, | ||||||||
thousands | 2018 | 2017 | ||||||
Cash flows from operating activities | ||||||||
Net income | $ | 102,230 | $ | 53,096 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 32,240 | 20,176 | ||||||
Impairments | 1,668 | 1,353 | ||||||
Deferred income taxes | 64,705 | 21,790 | ||||||
Equity income, net – affiliates | (31,301 | ) | (21,076 | ) | ||||
Distributions from equity investment earnings - affiliates | 32,007 | 23,253 | ||||||
Changes in assets and liabilities: | ||||||||
(Increase) decrease in accounts receivable | (163 | ) | (401 | ) | ||||
Increase (decrease) in accounts and imbalance payables and accrued liabilities, net | 5,760 | 3,675 | ||||||
Change in other items, net | (5,201 | ) | 1,340 | |||||
Net cash provided by operating activities | 201,945 | 103,206 | ||||||
Cash flows from investing activities | ||||||||
Capital expenditures | (644,312 | ) | (164,723 | ) | ||||
Acquisitions from third parties | — | (22,500 | ) | |||||
Investments in equity affiliates | 893 | (2,500 | ) | |||||
Distributions from equity investments in excess of cumulative earnings – affiliates | 1,721 | 5,623 | ||||||
Net cash used in investing activities | (641,698 | ) | (184,100 | ) | ||||
Cash flows from financing activities | ||||||||
APCWH Note Payable | 265,468 | 14,132 | ||||||
Net contributions from Anadarko | 174,285 | 66,762 | ||||||
Net cash provided by financing activities | 439,753 | 80,894 | ||||||
Net increase (decrease) in cash and cash equivalents | $ | — | $ | — | ||||
Supplemental disclosures | ||||||||
Net distributions to (contributions from) Anadarko of other assets | $ | (58,834 | ) | $ | — | |||
Accrued capital expenditures | 118,111 | 95,846 |
• | Wattenberg processing plant. The Wattenberg processing plant consists of a cryogenic train (with capacity of 190 million cubic feet per day (“MMcf/d”)) and a refrigeration train (with capacity of 100 MMcf/d) located in Adams County, Colorado. |
• | Wamsutter pipeline. The Wamsutter pipeline is a crude oil gathering pipeline located in Sweetwater County, Wyoming and delivers crude oil into Plains All American Pipeline. |
• | DJ Basin oil system. The DJ Basin oil system consists of (i) a crude oil gathering system, (ii) a centralized oil stabilization facility (“COSF”), which commenced operation in 2015, and (iii) a 12-mile crude oil pipeline, located in Weld County, Colorado. The COSF consists of Trains I through VI with total capacity of 155 thousand barrels per day (“MBbls/d”) and two storage tanks with total capacity of 500,000 barrels. Train VI commenced operation in 2018. The pipeline connects the COSF to Tampa Rail. |
• | DBM oil system. The DBM oil system consists of (i) a crude oil gathering system, (ii) three central production facilities (“CPFs”), which include ten processing trains with total capacity of 71 MBbls/d, (iii) three storage tanks with total capacity of 30,000 barrels, (iv) a 14-mile crude oil pipeline, and (v) two regional oil treating facilities (“ROTFs”), which include four trains with total capacity of 120 MBbls/d, located in Reeves and Loving Counties, Texas. The ROTFs commenced operation in 2018. The pipeline transports crude oil from the DBM oil system and one third-party CPF into Plains All American Pipeline. |
• | APC water systems. The APC water systems consist of four produced-water disposal systems with total capacity of 505 MBbls/d, located in Reeves, Loving, Winkler and Ward Counties, Texas. One of the produced-water disposal systems commenced operation in 2017 and the other three commenced operation in 2018. |
• | A 20% interest in Saddlehorn Pipeline Company, LLC (“Saddlehorn”). Saddlehorn owns (i) a 600-mile crude oil and condensate pipeline (excluding pipeline capacity leased by Saddlehorn) that originates in Laramie County, Wyoming and terminates in Cushing, Oklahoma, and (ii) four storage tanks with total capacity of 300,000 barrels. The Saddlehorn interest was acquired in 2015 and is accounted for under the equity method. The pipeline commenced operation in 2016 and is operated by a third party. |
• | A 15% interest in Panola Pipeline Company, LLC (“Panola”). Panola owns a 248-mile natural gas liquids (“NGLs”) pipeline that originates in Panola County, Texas and terminates in Mont Belvieu, Texas. The Panola interest was acquired in 2015 and is accounted for under the equity method. The pipeline is operated by a third party. |
• | A 50% interest in Mi Vida JV LLC (“Mi Vida JV”). Mi Vida JV owns a cryogenic gas processing plant (with capacity of 200 MMcf/d) located in Ward County, Texas. The interest in Mi Vida JV is accounted for under the equity method. The processing plant commenced operation in 2015 and is operated by a third party. |
• | A 50% interest in Ranch Westex JV LLC (“Ranch Westex JV”). Ranch Westex JV owns a processing plant consisting of a cryogenic train (with capacity of 100 MMcf/d) and a refrigeration train (with capacity of 25 MMcf/d), located in Ward County, Texas. In 2017, an additional interest in Ranch Westex JV was purchased from a third party for a net investment of $22.5 million, increasing the ownership from 33% to 50%. The interest in Ranch Westex JV is accounted for under the equity method and the processing plant is operated by a third party. |
• | Fee-based gathering / processing. Under Topic 605, fee revenues were recognized based on the rate in effect for the month of service, even when certain fees were charged on an upfront or limited-term basis. In addition, deficiency fees were charged and recognized only when the customer did not meet the specified delivery minimums for the completed performance period. Under Topic 606, (i) revenues continue to be recognized based on the rate in effect when the fee is either the same rate per unit over the contract term or when the fee escalates and the escalation factor approximates inflation, (ii) deficiency fees are estimated and recognized during the performance period as the services are performed for the customer’s delivered volumes, and (iii) timing differences between Service revenues – fee based recognized and amounts billed to customers are recognized as contract assets or contract liabilities, as appropriate, which results in a change in the timing of revenue and changes to net income as a result of the revenue contract’s consideration provisions. In addition, under Topic 606, revenue associated with upfront or limited-term fees is recognized over the expected period of customer benefit, which is generally the life of the related properties. These revenues also include revenues earned for marketing services performed on behalf of AMA’s customers, and the expense associated with these marketing activities is recognized in cost of product expense, resulting in no impact to operating income. |
• | Cost of service rate adjustments. Under Topic 605, revenue was recognized based on the amounts billed to customers each period as Service revenues – fee based. Under Topic 606, fixed minimum volume commitment demand fees and variable fees that are also billed on these minimum volumes are recognized as Service revenues – fee based on a consistent per-unit rate over the term of the contract. Annual adjustments are made to the cost of service rates charged to customers, and, as a result, a cumulative catch-up revenue adjustment related to the services already provided under the contract may be recorded in future periods, with revenues for the remaining term of the contract recognized on a consistent per-unit rate. Fees received on volumes in excess of the minimum volumes are recognized as Service revenues – fee based as service is provided to the customer based on the billing rate in effect for the performance period. This revenue recognition timing does not affect billings to customers, and differences between amounts billed and revenue recognized are recorded as contract assets or liabilities, as appropriate. |
• | Aid in construction. Under Topic 605, aid in construction reimbursements were reflected as a reduction to property, plant and equipment upon receipt (and a reduction to capital expenditures). Under Topic 606, reimbursement of capital costs received from customers is reflected as a contract liability (deferred revenue) upon receipt. The contract liability is amortized to Service revenues – fee based over the expected period of customer benefit, which is generally the life of the related properties. |
• | Percent-of-proceeds gathering / processing. Under Topic 605, cost of product expense was recognized when the product was purchased from a producer to whom services were provided, and revenue was recognized when the product was sold to Anadarko or a third party. Under Topic 606, in some instances, where all or a percentage of the proceeds from the sale must be returned to the producer, the net margin from the purchase and sale transactions is presented net within Service revenues – product based because AMA is acting as the producer’s agent in the product sale. |
• | Noncash consideration - keep-whole and percent-of-product agreements. Under Topic 605, revenues were recognized only upon the sale of the related products. Under Topic 606, (i) Service revenues – product based is recognized for the products received as noncash consideration in exchange for the services provided, with the keep-whole noncash consideration value based on the net value of the NGLs over the replacement residue gas cost, and (ii) product sales revenue is recognized, along with cost of product expense related to the sale, when the product is sold to Anadarko or a third party. When the product is sold to Anadarko, Anadarko is acting as AMA’s agent in the product sale and AMA recognizes revenue, along with cost of product expense related to the sale, based on the Anadarko sales price to the third party, resulting in no impact to operating income. |
• | Wellhead purchase / sale incorporated into gathering / processing. Under Topic 605, the natural gas purchase cost was recognized as cost of product expense and any specified gathering or processing fees charged to the producer were recognized as revenues. Under Topic 606, the fees charged to the producer under this contract type are recognized as adjustments to the amount recognized in cost of product expense instead of revenues when such fees relate to services performed after control of the product transfers to AMA. |
Nine Months Ended September 30, 2018 | ||||||||||||
thousands | As Reported | Without Adoption of Topic 606 | Effect of Change Increase / (Decrease) | |||||||||
Revenues | ||||||||||||
Service revenues – fee based | $ | 191,245 | $ | 186,082 | $ | 5,163 | ||||||
Service revenues – product based | 1,988 | — | 1,988 | |||||||||
Product sales | 6,335 | 77,198 | (70,863 | ) | ||||||||
Expenses | ||||||||||||
Cost of product | 12,955 | 78,850 | (65,895 | ) | ||||||||
Income tax (benefit) expense | 34,908 | 34,557 | 351 | |||||||||
Net income | 102,230 | 100,398 | 1,832 |
September 30, 2018 | ||||||||||||
thousands | As Reported | Without Adoption of Topic 606 | Effect of Change Increase / (Decrease) | |||||||||
Assets | ||||||||||||
Other assets | $ | 6,203 | $ | 3,200 | $ | 3,003 | ||||||
Liabilities | ||||||||||||
Deferred income taxes | 192,320 | 191,638 | 682 | |||||||||
Net investment by Anadarko | 1,372,383 | 1,370,062 | 2,321 |
thousands | Nine Months Ended September 30, 2018 | |||
Revenue from customers | ||||
Service revenues – fee based | $ | 191,245 | ||
Service revenues – product based | 1,988 | |||
Product sales | 6,335 | |||
Total revenue from customers | 199,568 | |||
Revenue from other than customers | ||||
Other | 496 | |||
Total revenues and other | $ | 200,064 |
thousands | ||||
Balance at December 31, 2017 | $ | — | ||
Cumulative effect of adopting Topic 606 | 821 | |||
Additional estimated revenues recognized | 2,182 | |||
Balance at September 30, 2018 | $ | 3,003 |
thousands | ||||
Remainder of 2018 | $ | 30,593 | ||
2019 | 204,419 | |||
2020 | 293,058 | |||
2021 | 360,929 | |||
2022 | 416,866 | |||
Thereafter | 3,107,367 | |||
Total | $ | 4,413,232 |
Nine Months Ended September 30, | ||||||||
thousands | 2018 | 2017 | ||||||
Net carrying value | $ | 58,834 | $ | — | ||||
Partners’ capital adjustment | $ | 58,834 | $ | — |
thousands | Estimated Useful Life | September 30, 2018 | December 31, 2017 | |||||||
Land | n/a | $ | 646 | $ | 646 | |||||
Gathering systems and processing complexes | 3 to 49 years | 1,615,415 | 726,233 | |||||||
Assets under construction | n/a | 292,286 | 375,218 | |||||||
Other | 3 to 40 years | 1,177 | 875 | |||||||
Total property, plant and equipment | 1,909,524 | 1,102,972 | ||||||||
Less accumulated depreciation | 191,052 | 79,338 | ||||||||
Net property, plant and equipment | $ | 1,718,472 | $ | 1,023,634 |
thousands | Saddlehorn | Panola | Mi Vida JV | Ranch Westex JV | Total | |||||||||||||||
Balance at December 31, 2017 | $ | 104,055 | $ | 23,625 | $ | 63,159 | $ | 53,300 | $ | 244,139 | ||||||||||
Investment earnings (loss), net of amortization | 11,016 | 1,621 | 10,621 | 8,043 | 31,301 | |||||||||||||||
Contributions | (893 | ) | — | — | (893 | ) | ||||||||||||||
Distributions | (11,582 | ) | (1,621 | ) | (9,271 | ) | (9,533 | ) | (32,007 | ) | ||||||||||
Distributions in excess of cumulative earnings (1) | (830 | ) | (655 | ) | (91 | ) | (145 | ) | (1,721 | ) | ||||||||||
Balance at September 30, 2018 | $ | 101,766 | $ | 22,970 | $ | 64,418 | $ | 51,665 | $ | 240,819 |
(1) | Distributions in excess of cumulative earnings, classified as investing cash flows in the consolidated statements of cash flows, are calculated on an individual investment basis. |
thousands | September 30, 2018 | December 31, 2017 | ||||||
Carrying amount of asset retirement obligations at beginning of period | $ | 8,874 | $ | 7,675 | ||||
Liabilities incurred | 12,266 | 1,779 | ||||||
Accretion expense | 417 | 384 | ||||||
Revisions in estimated liabilities | 1,542 | (964 | ) | |||||
Carrying amount of asset retirement obligations at end of period | $ | 23,099 | $ | 8,874 |
• | the Merger Agreement pursuant to which Anadarko agreed to indemnify WES against certain losses resulting from breaches of Anadarko’s representations, warranties, covenants or agreements and for certain other matters; |
• | an omnibus agreement that provides for reimbursement for expenses paid by Anadarko on behalf of WES and compensation to Anadarko for providing WES with certain general and administrative services and insurance coverage; and |
• | a tax sharing agreement pursuant to which WES will reimburse Anadarko for WES’s share of Texas margin tax borne by Anadarko as a result of the financial results of AMA being included in a combined or consolidated tax return filed by Anadarko with respect to activity subsequent to the Transactions closing. |
PAGE | |
• | Anadarko’s transfer of AMA to WES; |
• | WES’s issuance of 45,760,201 WES common units to Anadarko, valued at $2.008 billion based on the 30-day volume-weighted-average price as of November 6, 2018, to fund the equity consideration for the acquisition of AMA; |
• | WES’s underwritten commitment for a $2.0 billion senior unsecured term loan facility (the “Term loan facility”), to fund the cash consideration for the acquisition of AMA and to repay amounts outstanding on the APCWH Note Payable. The Term loan facility is classified as Short-term debt in the unaudited pro forma condensed consolidated balance sheet as it has a maturity of less than one year and WES will be required to refinance borrowings under this facility prior to its expiration; |
• | WGP’s issuance to public WES unitholders of 1.525 WGP common units for each WES common unit, as a result of the Merger; and |
• | the anticipated issuance of $2.0 billion senior notes (the “new WES Senior Notes”) to repay the amounts borrowed under the Term loan facility. |
• | the Merger Agreement, pursuant to which Anadarko agreed to indemnify WES against certain losses resulting from breaches of Anadarko’s representations, warranties, covenants or agreements and for certain other matters; |
• | an omnibus agreement that provides for reimbursement for expenses paid by Anadarko on behalf of WES and compensation to Anadarko for providing WES with certain general and administrative services and insurance coverage; and |
• | a tax sharing agreement pursuant to which WES will reimburse Anadarko for WES’s share of Texas margin tax borne by Anadarko as a result of the financial results of AMA being included in a combined or consolidated tax return filed by Anadarko with respect to activity subsequent to the acquisition of AMA and the Merger closing. |
thousands except per-unit amounts | WGP Historical | AMA Historical | Acquisition Adjustments | Merger Adjustments | WGP Pro Forma | |||||||||||||||
Revenues and other – affiliates | ||||||||||||||||||||
Service revenues – fee based | $ | 656,795 | $ | 123,897 | $ | (11,387 | ) | (a) | $ | — | $ | 769,305 | ||||||||
Product sales | 692,447 | 61,486 | (208 | ) | (a) | — | 753,725 | |||||||||||||
Other | 16,076 | — | — | — | 16,076 | |||||||||||||||
Total revenues and other – affiliates | 1,365,318 | 185,383 | (11,595 | ) | — | 1,539,106 | ||||||||||||||
Revenues and other – third parties | ||||||||||||||||||||
Service revenues – fee based | 581,154 | 7,416 | — | — | 588,570 | |||||||||||||||
Product sales | 297,486 | — | — | — | 297,486 | |||||||||||||||
Other | 4,398 | 55 | — | — | 4,453 | |||||||||||||||
Total revenues and other – third parties | 883,038 | 7,471 | — | — | 890,509 | |||||||||||||||
Total revenues and other | 2,248,356 | 192,854 | (11,595 | ) | — | 2,429,615 | ||||||||||||||
Equity income, net – affiliates | 85,194 | 30,186 | (239 | ) | (b) | — | 115,141 | |||||||||||||
Operating expenses | ||||||||||||||||||||
Cost of product | 908,693 | 56,694 | (11,595 | ) | (a) | — | 953,792 | |||||||||||||
Operation and maintenance | 315,994 | 29,623 | — | — | 345,617 | |||||||||||||||
General and administrative | 50,668 | 3,281 | — | — | 53,949 | |||||||||||||||
Property and other taxes | 46,818 | 6,328 | — | — | 53,146 | |||||||||||||||
Depreciation and amortization | 290,874 | 27,501 | 396 | (b) | — | 318,771 | ||||||||||||||
Impairments | 178,374 | 1,678 | — | — | 180,052 | |||||||||||||||
Total operating expenses | 1,791,421 | 125,105 | (11,199 | ) | — | 1,905,327 | ||||||||||||||
Gain (loss) on divestiture and other, net | 132,388 | — | — | — | 132,388 | |||||||||||||||
Proceeds from business interruption insurance claims | 29,882 | — | — | — | 29,882 | |||||||||||||||
Operating income (loss) | 704,399 | 97,935 | (635 | ) | — | 801,699 | ||||||||||||||
Interest income – affiliates | 16,900 | — | — | — | 16,900 | |||||||||||||||
Interest expense | (144,615 | ) | — | 2,094 | (b) | — | (265,546 | ) | ||||||||||||
(123,178 | ) | (d) | ||||||||||||||||||
153 | (i) | |||||||||||||||||||
Other income (expense), net | 1,384 | — | — | — | 1,384 | |||||||||||||||
Income (loss) before income taxes | 578,068 | 97,935 | (121,566 | ) | — | 554,437 | ||||||||||||||
Income tax (benefit) expense | 4,866 | (62,143 | ) | 62,391 | (c) | — | 5,114 | |||||||||||||
Net income (loss) | 573,202 | 160,078 | (183,957 | ) | — | 549,323 | ||||||||||||||
Net income (loss) attributable to noncontrolling interests | 196,595 | — | — | (174,988 | ) | (k) | 21,607 | |||||||||||||
Net income (loss) attributable to Western Gas Equity Partners, LP | $ | 376,607 | $ | 160,078 | $ | (183,957 | ) | $ | 174,988 | $ | 527,716 | |||||||||
Limited partners’ interest in net income (loss): | ||||||||||||||||||||
Net income (loss) per common unit – basic and diluted | $ | 1.72 | $ | 1.17 | ||||||||||||||||
Weighted-average common units outstanding – basic and diluted | 218,931 | 231,106 | (m) | 450,037 |
thousands except per-unit amounts | WGP Historical | AMA Historical | Acquisition Adjustments | WGP Pro Forma | ||||||||||||
Revenues and other – affiliates | ||||||||||||||||
Service revenues – fee based | $ | 750,087 | $ | 104,960 | $ | (1,209 | ) | (a) | $ | 853,838 | ||||||
Product sales | 478,145 | 26,935 | — | 505,080 | ||||||||||||
Total revenues and other – affiliates | 1,228,232 | 131,895 | (1,209 | ) | 1,358,918 | |||||||||||
Revenues and other – third parties | ||||||||||||||||
Service revenues – fee based | 477,762 | 6,331 | — | 484,093 | ||||||||||||
Product sales | 94,168 | — | — | 94,168 | ||||||||||||
Other | 4,108 | 44 | — | 4,152 | ||||||||||||
Total revenues and other – third parties | 576,038 | 6,375 | — | 582,413 | ||||||||||||
Total revenues and other | 1,804,270 | 138,270 | (1,209 | ) | 1,941,331 | |||||||||||
Equity income, net – affiliates | 78,717 | 23,126 | (150 | ) | (b) | 101,693 | ||||||||||
Operating expenses | ||||||||||||||||
Cost of product | 494,194 | 24,386 | (1,209 | ) | (a) | 517,371 | ||||||||||
Operation and maintenance | 308,010 | 24,395 | — | 332,405 | ||||||||||||
General and administrative | 49,248 | 3,112 | — | 52,360 | ||||||||||||
Property and other taxes | 40,161 | 5,493 | — | 45,654 | ||||||||||||
Depreciation and amortization | 272,933 | 22,783 | 243 | (b) | 295,959 | |||||||||||
Impairments | 15,535 | 2,287 | — | 17,822 | ||||||||||||
Total operating expenses | 1,180,081 | 82,456 | (966 | ) | 1,261,571 | |||||||||||
Gain (loss) on divestiture and other, net | (14,641 | ) | — | — | (14,641 | ) | ||||||||||
Proceeds from business interruption insurance claims | 16,270 | — | — | 16,270 | ||||||||||||
Operating income (loss) | 704,535 | 78,940 | (393 | ) | 783,082 | |||||||||||
Interest income – affiliates | 16,900 | — | — | 16,900 | ||||||||||||
Interest expense | (116,628 | ) | — | 7,356 | (b) | (109,272 | ) | |||||||||
Other income (expense), net | 545 | — | — | 545 | ||||||||||||
Income (loss) before income taxes | 605,352 | 78,940 | 6,963 | 691,255 | ||||||||||||
Income tax (benefit) expense | 8,372 | 22,149 | (27,944 | ) | (c) | 2,577 | ||||||||||
Net income (loss) | 596,980 | 56,791 | 34,907 | 688,678 | ||||||||||||
Net income (loss) attributable to noncontrolling interests | 251,208 | — | 58,481 | (j) | 309,689 | |||||||||||
Net income (loss) attributable to Western Gas Equity Partners, LP | $ | 345,772 | $ | 56,791 | $ | (23,574 | ) | $ | 378,989 | |||||||
Limited partners’ interest in net income (loss): | ||||||||||||||||
Net income (loss) attributable to Western Gas Equity Partners, LP | $ | 345,772 | $ | 378,989 | ||||||||||||
Pre-acquisition net (income) loss allocated to Anadarko | (11,326 | ) | (11,326 | ) | ||||||||||||
Limited partners’ interest in net income (loss) | 334,446 | 367,663 | ||||||||||||||
Net income (loss) per common unit – basic and diluted | $ | 1.53 | $ | 1.68 | ||||||||||||
Weighted-average common units outstanding – basic and diluted | 218,922 | 218,922 |
thousands except per-unit amounts | WGP Historical | AMA Historical | Acquisition Adjustments | WGP Pro Forma | ||||||||||||
Revenues and other – affiliates | ||||||||||||||||
Service revenues – fee based | $ | 772,361 | $ | 67,287 | $ | (1,795 | ) | (a) | $ | 837,853 | ||||||
Product sales | 447,106 | 28,259 | — | 475,365 | ||||||||||||
Other | 1,172 | — | — | 1,172 | ||||||||||||
Total revenues and other – affiliates | 1,220,639 | 95,546 | (1,795 | ) | 1,314,390 | |||||||||||
Revenues and other – third parties | ||||||||||||||||
Service revenues – fee based | 356,477 | 7,350 | — | 363,827 | ||||||||||||
Product sales | 170,843 | — | — | 170,843 | ||||||||||||
Other | 4,113 | 60 | — | 4,173 | ||||||||||||
Total revenues and other – third parties | 531,433 | 7,410 | — | 538,843 | ||||||||||||
Total revenues and other | 1,752,072 | 102,956 | (1,795 | ) | 1,853,233 | |||||||||||
Equity income, net – affiliates | 71,251 | 16,126 | (70 | ) | (b) | 87,307 | ||||||||||
Operating expenses | ||||||||||||||||
Cost of product | 528,369 | 24,712 | (1,795 | ) | (a) | 551,286 | ||||||||||
Operation and maintenance | 331,972 | 19,495 | — | 351,467 | ||||||||||||
General and administrative | 44,428 | 2,951 | — | 47,379 | ||||||||||||
Property and other taxes | 33,327 | 4,717 | — | 38,044 | ||||||||||||
Depreciation and amortization | 272,611 | 17,757 | 48 | (b) | 290,416 | |||||||||||
Impairments | 515,458 | 1,410 | — | 516,868 | ||||||||||||
Total operating expenses | 1,726,165 | 71,042 | (1,747 | ) | 1,795,460 | |||||||||||
Gain (loss) on divestiture and other, net | 57,024 | — | — | 57,024 | ||||||||||||
Operating income (loss) | 154,182 | 48,040 | (118 | ) | 202,104 | |||||||||||
Interest income – affiliates | 16,900 | — | — | 16,900 | ||||||||||||
Interest expense | (113,874 | ) | — | 7,893 | (b) | (105,981 | ) | |||||||||
Other income (expense), net | (578 | ) | — | — | (578 | ) | ||||||||||
Income (loss) before income taxes | 56,630 | 48,040 | 7,775 | 112,445 | ||||||||||||
Income tax (benefit) expense | 45,532 | 15,205 | (57,864 | ) | (c) | 2,873 | ||||||||||
Net income (loss) | 11,098 | 32,835 | 65,639 | 109,572 | ||||||||||||
Net income (loss) attributable to noncontrolling interests | (154,409 | ) | — | 111,892 | (j) | (42,517 | ) | |||||||||
Net income (loss) attributable to Western Gas Equity Partners, LP | $ | 165,507 | $ | 32,835 | $ | (46,253 | ) | $ | 152,089 | |||||||
Limited partners’ interest in net income (loss): | ||||||||||||||||
Net income (loss) attributable to Western Gas Equity Partners, LP | $ | 165,507 | $ | 152,089 | ||||||||||||
Pre-acquisition net (income) loss allocated to Anadarko | (79,386 | ) | (79,386 | ) | ||||||||||||
Limited partners’ interest in net income (loss) | 86,121 | 72,703 | ||||||||||||||
Net income (loss) per common unit – basic and diluted | $ | 0.39 | $ | 0.33 | ||||||||||||
Weighted-average common units outstanding – basic and diluted | 218,913 | 218,913 |
thousands except per-unit amounts | WGP Historical | AMA Historical | Acquisition Adjustments | Merger Adjustments | WGP Pro Forma | |||||||||||||||
Revenues and other – affiliates | ||||||||||||||||||||
Service revenues – fee based | $ | 582,579 | $ | 177,275 | $ | (24,540 | ) | (a) | $ | — | $ | 735,314 | ||||||||
Service revenues – product based | 1,228 | 822 | — | — | 2,050 | |||||||||||||||
Product sales | 182,372 | 6,250 | (132 | ) | (a) | — | 188,490 | |||||||||||||
Total revenues and other – affiliates | 766,179 | 184,347 | (24,672 | ) | — | 925,854 | ||||||||||||||
Revenues and other – third parties | ||||||||||||||||||||
Service revenues – fee based | 563,520 | 13,970 | — | — | 577,490 | |||||||||||||||
Service revenues – product based | 66,205 | 1,166 | — | — | 67,371 | |||||||||||||||
Product sales | 35,366 | 85 | — | — | 35,451 | |||||||||||||||
Other | 1,213 | 496 | — | — | 1,709 | |||||||||||||||
Total revenues and other – third parties | 666,304 | 15,717 | — | — | 682,021 | |||||||||||||||
Total revenues and other | 1,432,483 | 200,064 | (24,672 | ) | — | 1,607,875 | ||||||||||||||
Equity income, net – affiliates | 102,752 | 31,301 | (179 | ) | (b) | — | 133,874 | |||||||||||||
Operating expenses | ||||||||||||||||||||
Cost of product | 303,518 | 12,955 | (24,623 | ) | (a) | — | 291,850 | |||||||||||||
Operation and maintenance | 300,266 | 38,363 | — | — | 338,629 | |||||||||||||||
General and administrative | 44,853 | 2,595 | — | (629 | ) | (l) | 46,819 | |||||||||||||
Property and other taxes | 35,090 | 6,406 | — | — | 41,496 | |||||||||||||||
Depreciation and amortization | 238,187 | 32,240 | (50 | ) | (a) | — | 270,756 | |||||||||||||
379 | (b) | |||||||||||||||||||
Impairments | 152,708 | 1,668 | 908 | (b) | — | 155,284 | ||||||||||||||
Total operating expenses | 1,074,622 | 94,227 | (23,386 | ) | (629 | ) | 1,144,834 | |||||||||||||
Gain (loss) on divestiture and other, net | 351 | — | — | — | 351 | |||||||||||||||
Operating income (loss) | 460,964 | 137,138 | (1,465 | ) | 629 | 597,266 | ||||||||||||||
Interest income – affiliates | 12,675 | — | — | — | 12,675 | |||||||||||||||
Interest expense | (133,359 | ) | — | 4,229 | (b) | — | (214,890 | ) | ||||||||||||
(89,782 | ) | (d) | ||||||||||||||||||
4,022 | (i) | |||||||||||||||||||
Other income (expense), net | 2,749 | — | — | — | 2,749 | |||||||||||||||
Income (loss) before income taxes | 343,029 | 137,138 | (82,996 | ) | 629 | 397,800 | ||||||||||||||
Income tax (benefit) expense | 3,301 | 34,908 | (33,451 | ) | (c) | — | 4,758 | |||||||||||||
Net income (loss) | 339,728 | 102,230 | (49,545 | ) | 629 | 393,042 | ||||||||||||||
Net income (loss) attributable to noncontrolling interests | 63,669 | — | — | (49,082 | ) | (k) | 14,587 | |||||||||||||
Net income (loss) attributable to Western Gas Equity Partners, LP | $ | 276,059 | $ | 102,230 | $ | (49,545 | ) | $ | 49,711 | $ | 378,455 | |||||||||
Limited partners’ interest in net income (loss): | ||||||||||||||||||||
Net income (loss) per common unit – basic and diluted | $ | 1.26 | $ | 0.84 | ||||||||||||||||
Weighted-average common units outstanding – basic and diluted | 218,935 | 232,450 | (m) | 451,385 |
thousands | WGP Historical | AMA Historical | Acquisition Adjustments | Merger Adjustments | WGP Pro Forma | |||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 132,877 | $ | — | $ | (2,007,500 | ) | (e) (h) | $ | — | $ | 109,827 | ||||||||
1,984,450 | (g) | |||||||||||||||||||
Accounts receivable, net | 224,887 | 641 | — | — | 225,528 | |||||||||||||||
Other current assets | 26,119 | 220 | — | — | 26,339 | |||||||||||||||
Total current assets | 383,883 | 861 | (23,050 | ) | — | 361,694 | ||||||||||||||
Note receivable – Anadarko | 260,000 | — | — | — | 260,000 | |||||||||||||||
Property, plant and equipment | ||||||||||||||||||||
Cost | 8,912,755 | 1,909,524 | (7,910 | ) | (a) | — | 10,829,801 | |||||||||||||
15,432 | (b) | |||||||||||||||||||
Less accumulated depreciation | 2,494,121 | 191,052 | (50 | ) | (a) | — | 2,686,238 | |||||||||||||
1,115 | (b) | |||||||||||||||||||
Net property, plant and equipment | 6,418,634 | 1,718,472 | 6,457 | — | 8,143,563 | |||||||||||||||
Goodwill | 416,160 | 29,641 | — | — | 445,801 | |||||||||||||||
Other intangible assets | 753,947 | 95,240 | — | — | 849,187 | |||||||||||||||
Equity investments | 786,876 | 240,819 | 6,822 | (b) | — | 1,034,517 | ||||||||||||||
Other assets | 14,057 | 6,203 | — | — | 20,260 | |||||||||||||||
Total assets | $ | 9,033,557 | $ | 2,091,236 | $ | (9,771 | ) | $ | — | $ | 11,115,022 | |||||||||
LIABILITIES, EQUITY AND PARTNERS’ CAPITAL | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Accounts and imbalance payables | $ | 360,651 | $ | 128,506 | $ | — | $ | — | $ | 489,157 | ||||||||||
Short-term debt | 28,000 | — | 2,000,000 | (f) | — | 28,000 | ||||||||||||||
(2,000,000 | ) | (f) | ||||||||||||||||||
Accrued ad valorem taxes | 37,123 | 6,215 | — | — | 43,338 | |||||||||||||||
Accrued liabilities | 114,504 | 257 | (158 | ) | (a) | 23,021 | (l) | 137,624 | ||||||||||||
Total current liabilities | 540,278 | 134,978 | (158 | ) | 23,021 | 698,119 | ||||||||||||||
Long-term liabilities | ||||||||||||||||||||
Long-term debt | 4,566,464 | 368,456 | (368,456 | ) | (h) | — | 6,550,914 | |||||||||||||
1,984,450 | (g) | |||||||||||||||||||
Deferred income taxes | 10,285 | 192,320 | (189,138 | ) | (c) | — | 13,467 | |||||||||||||
Asset retirement obligations | 157,933 | 23,099 | — | — | 181,032 | |||||||||||||||
Other liabilities | 141,957 | — | (7,702 | ) | (a) | — | 134,255 | |||||||||||||
Total long-term liabilities | 4,876,639 | 583,875 | 1,419,154 | — | 6,879,668 | |||||||||||||||
Total liabilities | 5,416,917 | 718,853 | 1,418,996 | 23,021 | 7,577,787 | |||||||||||||||
Equity and partners’ capital | ||||||||||||||||||||
Common units | 981,408 | — | (635,116 | ) | (e) | (23,021 | ) | (l) | 323,271 | |||||||||||
Net investment by Anadarko | — | 1,372,383 | 189,138 | (c) | 2,623,300 | (k) | 3,202,032 | |||||||||||||
21,139 | (b) | |||||||||||||||||||
(1,003,928 | ) | (e) | ||||||||||||||||||
Total partners’ capital | 981,408 | 1,372,383 | (1,428,767 | ) | 2,600,279 | 3,525,303 | ||||||||||||||
Noncontrolling interests | 2,635,232 | — | — | (2,623,300 | ) | (k) | 11,932 | |||||||||||||
Total equity and partners’ capital | 3,616,640 | 1,372,383 | (1,428,767 | ) | (23,021 | ) | 3,537,235 | |||||||||||||
Total liabilities, equity and partners’ capital | $ | 9,033,557 | $ | 2,091,236 | $ | (9,771 | ) | $ | — | $ | 11,115,022 |
(a) | the elimination of historical revenue, cost of product, depreciation, net property plant and equipment, accrued liabilities and other liabilities between AMA and other WES subsidiaries for consolidation purposes; |
(b) | the inclusion of capitalized interest not recognized in the historical consolidated financial statements of AMA; |
(c) | the elimination of historical current and deferred income taxes as WGP is generally not subject to federal and state income taxes, other than Texas margin tax. Texas margin taxes that continue to be borne by WGP on the portion of WGP’s pro forma income that is allocable to Texas have not been eliminated; |
(d) | the increase in interest expense consisting of (i) interest expense and amortization of deferred financing costs related to WES’s anticipated issuance of the new WES Senior Notes and (ii) the write-off of issuance costs related to the Term loan facility. The anticipated issuance of the new WES Senior Notes is assumed to have occurred on January 1, 2017, with interest expense incurred for both the nine months ended September 30, 2018, and year ended December 31, 2017. Interest expense is calculated using an assumed weighted average annual interest rate of 5.953% for the new WES Senior Notes, which is based on indicative new issue credit spreads to applicable U.S. Treasury yields; |
(e) | the acquisition of AMA by WES, consisting of the cash payment of $2.008 billion (including the repayment of the APCWH Note Payable) and the issuance of 45,760,201 WES common units to Anadarko. The excess of cash consideration over the historical net book value of assets acquired and liabilities assumed is recorded as a decrease to partners’ capital; |
(f) | the receipt of $2.0 billion of borrowings under the Term loan facility to fund the cash consideration for the acquisition of AMA and subsequent repayment with proceeds received from the anticipated issuance of the new WES Senior Notes and cash on hand; |
(g) | the increase to long-term debt and cash for the anticipated issuance of the new WES Senior Notes, net of the expected issuance costs and underwriting discounts to be amortized through interest expense over the expected life of the new WES Senior Notes; |
(h) | the repayment of the APCWH Note Payable with a portion of the borrowings under the Term loan facility; |
(i) | the elimination of interest expense related to the repayment of the APCWH Note Payable; and |
(j) | the reallocation of net income to WGP’s noncontrolling interests in connection with the acquisition of AMA. |
(k) | the reallocation of net income to WGP’s noncontrolling interests in connection with the Merger; |
(l) | the estimated nonrecurring transaction costs to be paid in connection with the Merger; and |
(m) | the recognition of the following equity impacts: |
Nine Months Ended September 30, 2018 | Year Ended December 31, 2017 | |||||||||
WGP historical weighted-average common units outstanding | 218,935,153 | 218,931,450 | ||||||||
WES historical weighted-average common units outstanding | 166,257,207 | 165,375,167 | ||||||||
Less: WES common units owned by WGP | (50,132,046 | ) | (50,132,046 | ) | ||||||
WES common units subject to conversion into WGP common units | 116,125,161 | 115,243,121 | ||||||||
Exchange ratio per unit | 1.525 | 1.525 | ||||||||
WGP common units issued for WES common units | 177,090,871 | 175,745,760 | ||||||||
WES acquisition common units subject to conversion into WGP common units | 39,384,917 | 39,384,917 | ||||||||
Conversion ratio per unit | 1.4056 | 1.4056 | ||||||||
WGP common units issued for WES acquisition common units | 55,359,439 | 55,359,439 | ||||||||
WGP pro forma weighted-average common units outstanding - basic and diluted | 451,385,463 | 450,036,649 |