0001483096-12-000009.txt : 20120229 0001483096-12-000009.hdr.sgml : 20120229 20120228175657 ACCESSION NUMBER: 0001483096-12-000009 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20120228 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20120229 DATE AS OF CHANGE: 20120228 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHESAPEAKE MIDSTREAM PARTNERS LP CENTRAL INDEX KEY: 0001483096 STANDARD INDUSTRIAL CLASSIFICATION: NATURAL GAS TRANSMISSION [4922] IRS NUMBER: 800534394 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34831 FILM NUMBER: 12649166 BUSINESS ADDRESS: STREET 1: 900 NW 63RD CITY: OKLAHOMA CITY STATE: OK ZIP: 73118 BUSINESS PHONE: (405) 935-1500 MAIL ADDRESS: STREET 1: 900 NW 63RD CITY: OKLAHOMA CITY STATE: OK ZIP: 73118 FORMER COMPANY: FORMER CONFORMED NAME: Chesapeake Midstream Partners, L.P. DATE OF NAME CHANGE: 20100202 8-K 1 chkm02282012_8k.htm CURRENT REPORT chkm02282012_8k.htm


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 28, 2012 (February 28, 2012)



 
CHESAPEAKE MIDSTREAM PARTNERS, L.P.

(Exact name of Registrant as specified in its Charter)

Delaware
 
001-34831
 
80-0534394
(State or other jurisdiction of incorporation or organization)
 
(Commission File No.)
 
(IRS Employer Identification No.)

900 North West 63rd Street, Oklahoma City, Oklahoma
 
73118
(Address of principal executive offices)
 
(Zip Code)

 
(405) 935-1500
 
 
(Registrant’s telephone number, including area code)
 


 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 




 
 
 
 
 
Section 2 – Financial Information

Item 2.02 Results of Operations and Financial Condition.

On February 28, 2012, Chesapeake Midstream Partners, L.P. issued a press release reporting its financial results for the 2011 fourth quarter and 2011 full year.   The press release also provided information for accessing the related conference call.  A copy of this press release is attached as Exhibit 99.1 to this Current Report.


Section 9 – Financial Statements and Exhibits
 
Item 9.01 Financial Statements and Exhibits.
 
(d) Exhibits.  See “Exhibit Index” attached to this Current Report on Form 8-K, which is incorporated by reference herein.




 
 
 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
   
CHESAPEAKE MIDSTREAM PARTNERS, L.P.
   
By:  Chesapeake Midstream GP, L.L.C.,
its general partner
     
 
By:
 /s/ David C. Shiels
   
David C. Shiels
Chief Financial Officer

Dated: February 28, 2012


 
 
 

EXHIBIT INDEX
 
99.1
Chesapeake Midstream Partners, L.P. press release dated February 28, 2012
 
 


EX-99.1 2 chkm02282012_991.htm PRESS RELEASE - FEBRUARY 28, 2012 chkm02282012_991.htm
Exhibit 99.1
 
 News Release
 
   
 FOR IMMEDIATE RELEASE
 
 FEBRUARY 28, 2012
 

CHESAPEAKE MIDSTREAM PARTNERS, L.P. REPORTS FINANCIAL
RESULTS FOR THE 2011 FOURTH QUARTER AND FULL YEAR
 
Partnership Reports 2011 Fourth Quarter Net Income of $66 Million, Adjusted Ebitda of $110 Million and Adjusted Distributable Cash Flow of $79 Million
 
2011 Full Year Net Income Was $194 Million, Adjusted Ebitda Was $349 Million and
Distributable Cash Flow Was $262 Million
 
 
Partnership Affirms 2012 Ebitda Outlook and Capital Program
 
OKLAHOMA CITY, OKLAHOMA, FEBRUARY 28, 2012 – Chesapeake Midstream Partners, L.P. (NYSE:CHKM) today announced financial results for the 2011 fourth quarter and full year.  The Partnership’s 2011 fourth quarter net income totaled $66.3 million, down $23.6 million from the 2010 fourth quarter.  Adjusted ebitda for the 2011 fourth quarter was $110.0 million, down $5.6 million, or 4.8%, from 2010 fourth quarter adjusted ebitda of $115.6 million.  The fourth quarter results include revenue associated with minimum volume commitments (MVC) of $17.4 million in 2011 as compared to $56.8 million in 2010.  Annual revenue from MVC is recognized in the fourth quarter of each year.  After eliminating the MVC impact in each period, fourth quarter adjusted ebitda was up 57.5% and net income was up 47.8%.

The Partnership’s 2011 full year net income was $194.3 million, down $0.9 million, or 0.5%, compared to 2010 full year net income of $195.2 million.  Adjusted ebitda for the 2011 full year was $349.5 million, an increase of $55.5 million, or 18.9%, compared to 2010 adjusted ebitda of $294.0 million.

Adjusted distributable cash flow (DCF) for the 2011 fourth quarter totaled $78.9 million, an increase of $30.0 million, or 61.3%, compared to the 2010 fourth quarter and resulted in a coverage ratio of 1.34. DCF for the 2011 full year was $262.0 million and resulted in a full year coverage ratio of 1.23.  Financial terms are defined on pages three and four of this release.

Throughput for the 2011 fourth quarter totaled 213.4 billion cubic feet (bcf) of natural gas, or 2.32 bcf per day, an increase of 41.5% from 2010 fourth quarter throughput of 1.64 bcf per day. For the 2011 full year, total throughput was 794.3 bcf of natural gas, or 2.18 bcf per day, an increase of 36.3% from 2010 full year throughput of 1.60 bcf per day. The increases in throughput were driven by the Haynesville Springridge gas gathering system acquired in December 2010 and strong well-connect performance in the Barnett Shale region.  The Partnership connected 166 new wells to its gathering systems during the 2011 fourth quarter, an increase of 31.7% compared to the 2010 fourth quarter, resulting in the most well connects for any quarter during 2011.  For the 2011 full year, the Partnership connected 610 wells to its systems, an increase of 42.9% compared to 2010.

INVESTOR CONTACT:
 
MEDIA CONTACT:
   
CHESAPEAKE MIDSTREAM PARTNERS, L.P.
Dave Shiels, CFO
 
Michael Kehs
Jim Gipson
 
900 N.W. 63rd
(405) 935-6224
 
(405) 935-2560
(405) 935-1310
 
P.O. Box 18355
dave.shiels@chk.com
 
michael.kehs@chk.com
jim.gipson@chk.com
 
Oklahoma City, OK 73154
 
 
 
 

 
Partnership revenue for the 2011 fourth quarter was $169.1 million, an increase of $6.6 million, or 4.1%, compared to 2010 fourth quarter revenue of $162.5 million.  After eliminating revenue related to MVC in each period, fourth quarter revenue was up 43.5%.  For the 2011 full year, Partnership revenue was $565.9 million, an increase of $106.7 million or 23.2%, compared to 2010 full year revenue of $459.2 million.

Capital expenditures during the 2011 fourth quarter totaled $92.2 million, including maintenance capital expenditures of $18.5 million.  Capital expenditures for the 2011 full year totaled $418.8 million, including maintenance capital expenditures of $74.0 million.
 
 
Partnership Completes Acquisition
 
On December 29, 2011, the Partnership closed its second significant acquisition, acquiring 100% of Chesapeake’s interest in Appalachia Midstream Services which owns an average 47% of the 10 gas gathering systems in the Marcellus Shale consisting of approximately 200 miles of gathering pipeline in West Virginia and Pennsylvania.  At the end of 2011, total gross throughput for these systems was just over 1.0 bcf per day.  The acquisition broadens the Partnership’s operating footprint, increases its basin and customer diversification, increases its exposure to liquids-rich plays and provides access to the Marcellus Shale, the largest and most profitable gas shale in North America.

Partnership Increases Cash Distribution
 
On January 27, 2012, the Board of Directors of the Partnership’s general partner declared a quarterly cash distribution of $0.39 per unit for the 2011 fourth quarter, a $0.0525, or 15.6%, increase over the 2010 fourth quarter distribution and a $0.015, or 4.0%, increase over the 2011 third quarter distribution.  The distribution was paid on February 14, 2012 to unitholders of record at the close of business on February 7, 2012.  Adjusted DCF for the 2011 fourth quarter of $78.9 million provided distribution coverage of 1.34 times the amount required for the Partnership to fund the distribution to both the general and limited partners.

 
Outlook for 2012 Unchanged
 
The Partnership is projecting ebitda for the twelve months ending December 31, 2012 to be $475 million with expansion capital expenditures of $660 million and maintenance capital expenditures of $74 million.

Management Comments
 
J. Mike Stice, Chesapeake Midstream Partners’ Chief Executive Officer, commented, “I’m pleased to report results exceeding expectations for the 2011 fourth quarter and full year.  Our business model is performing exactly as anticipated.  With the Marcellus assets now in our portfolio, we are well positioned to continue delivering steady, growing cash flows for investors.  After recent announcements of curtailments by producers in dry gas plays, we conducted a thorough review of our business plans and are confident in affirming our outlook for 2012.  This is a testament to the resiliency of our low risk business model and related contractual protections.”
 

 
 
 
 
 
Conference Call Information
 
A conference call to discuss this release of financial results has been scheduled for Wednesday, February 29, 2012 at 9:00 a.m. EST.  The telephone number to access the conference call is 719-325-4835 or toll-free 877-545-1403.  The passcode for the call is 3415504.  We encourage those who would like to participate in the call to dial the access number between 8:50 and 9:00 a.m. EST.  For those unable to participate in the conference call, a replay will be available for audio playback from 12:00 p.m. EST on February 29, 2012 through 12:00 p.m. EDT on March 14, 2012.  The number to access the conference call replay is 719-457-0820 or toll-free 888-203-1112.  The passcode for the replay is 3415504.  The conference call will also be webcast live on the Internet and can be accessed by going to the Partnership’s website at www.chkm.com in the "Events" subsection of the "Investors" section of the website.  An archive of the conference call webcast will also be available on the website.
 
 
Use of Non-GAAP Financial Measures
 
This press release and accompanying schedules include the non-GAAP financial measures of adjusted ebitda, DCF and adjusted DCF.  The accompanying schedules provide reconciliations of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP.  Non-GAAP financial measures should not be considered as an alternative to GAAP measures such as net income, net cash provided by operating activities or any other measure of liquidity or financial performance calculated and presented in accordance with GAAP.  Investors should not consider adjusted ebitda, DCF or adjusted DCF in isolation or as a substitute for analysis of the Partnership’s results as reported under GAAP.  Because these non-GAAP financial measures may be defined differently by other companies in our industry, the Partnership’s definition of adjusted ebitda, DCF and adjusted DCF may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

Adjusted Ebitda.  The Partnership agreement defines adjusted ebitda as net income (loss) before income tax expense, interest expense, depreciation and amortization expense and certain other items management believes affect the comparability of operating results.  Adjusted ebitda is a non-GAAP financial measure that management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess:

·  
The Partnership’s operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to capital structure, historical cost basis or financing methods;

·  
The Partnership’s ability to incur and service debt and fund capital expenditures;

·  
The ability of the Partnership’s assets to generate sufficient cash flow to make distributions to unitholders; and

·  
The viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.
 
 
Management believes it is appropriate to exclude certain items from ebitda because management believes these items affect the comparability of operating results.  The Partnership believes that the presentation of adjusted ebitda in this press release provides information useful to investors in assessing its financial condition and results of operations.  The GAAP measure most directly comparable to adjusted ebitda is net income.
 

 
 
 
 
Distributable Cash Flow.  The Partnership agreement defines DCF as adjusted ebitda attributable to the Partnership adjusted for:
·  
Addition of interest income;
 
 
·  
Subtraction of net cash paid for interest expense;

·  
Subtraction of maintenance capital expenditures; and
 
 
·  
Subtraction of income taxes.

Management compares the DCF the Partnership generates to the cash distributions it expects to pay its partners.  Using this metric, management computes a distribution coverage ratio.  DCF is an important non-GAAP financial measure for our limited partners since it serves as an indicator of our success in providing a cash return on investment.  Specifically, this financial measure indicates to investors whether or not the Partnership is generating cash flows at a level that can sustain or support an increase in its quarterly cash distributions.  DCF is also a quantitative standard used by the investment community with respect to publicly traded partnerships because the value of a partnership unit is in part measured by its yield, which is based on the amount of cash distributions a partnership can pay to a unitholder.  The GAAP measure most directly comparable to DCF is net cash provided by operating activities.

Adjusted Distributable Cash Flow.  The Partnership includes the quarterly impact of contractual minimum volume commitments that are not recognized until the fourth quarter of each year in its calculation of adjusted DCF for the purpose of calculating the distribution coverage ratio.

Chesapeake Midstream Partners, L.P. (NYSE:CHKM) is the industry’s largest gathering and processing master limited partnership as measured by throughput volume and owns, operates, develops and acquires natural gas gathering systems and other midstream energy assets.   Headquartered in Oklahoma City, the Partnership's operations are focused on the Barnett Shale, Haynesville Shale, Marcellus Shale and Mid-Continent regions of the U.S.  The Partnership’s common units are listed on the New York Stock Exchange under the symbol CHKM.  Further information is available at www.chkm.com where the Partnership routinely posts announcements, updates, events, investor information and presentations and all recent press releases.

This press release includes forward-looking statements. Forward-looking statements give our current expectations or forecasts of future events.  They include but are not limited to throughput volumes, revenues, net income, capital expenditures, adjusted ebitda and distributable cash flow, as well as other statements concerning our business strategy and plans and objectives for future operations.  We caution you not to place undue reliance on our forward-looking statements, which speak only as of the date of this release, and we undertake no obligations to update this information.  Although we believe the expectations and forecasts reflected in these and other forward-looking statements are reasonable, we can give no assurance they will prove to be correct.  They can be affected by inaccurate assumptions or by known or unknown risks and uncertainties.  Factors that could cause actual results to differ materially from expected results are described under “Risk Factors” in our 2010 Annual Report on Form 10-K and in the other reports we file with the Securities and Exchange Commission.
 
 
 
 
 
 


CHESAPEAKE MIDSTREAM PARTNERS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except per unit data)
(unaudited)

   
Three Months Ended
December 31,
 
   
2011
   
2010
 
Revenues, including revenue from affiliates (1)
 
$
169,078
   
$
162,468
 
                 
Operating Expenses
               
Operating expenses, including expenses from affiliates
   
46,773
     
36,121
 
Depreciation and amortization expense
   
37,463
     
23,482
 
General and administrative expense, including expenses from
affiliates
   
12,835
     
10,771
 
Other operating (income) expense
   
(84
)
   
29
 
                 
Total operating expenses
   
96,987
     
70,403
 
                 
Operating income
   
72,091
     
92,065
 
                 
Other income (expense)
               
Income from unconsolidated affiliates
   
433
     
 
Interest expense
   
(5,357
)
   
(1,550
)
Other income
   
66
     
26
 
                 
Income before income tax expense
   
67,233
     
90,541
 
Income tax expense
   
928
     
659
 
         
  
     
Net income
 
$
66,305
   
$
89,882
 
                 
Limited partner interest in net income
               
Net income
   
66,305
     
89,882
 
Less general partner interest in net income
   
(2,510
)
   
(1,798
)
                 
Limited partner interest in net income
   
63,795
     
88,084
 
                 
Net income per limited partner unit – basic and diluted
               
      Common units
   
0.46
     
0.64
 
      Subordinated units
   
0.46
     
0.64
 
                 
Weighted average limited partner units outstanding used for net
 income per unit calculation – basic and diluted (in thousands)
               
      Common units
   
69,678
     
69,083
 
      Subordinated units
   
69,076
     
69,076
 

(1)  
If either Chesapeake Energy Corporation (“Chesapeake”) or Total E&P USA, Inc. (“Total”) does not meet its minimum volume commitment to the Partnership in the Barnett Shale region or Chesapeake does not meet its minimum volume commitment in the Haynesville Shale region under the relevant gas gathering agreement for specified annual periods, Chesapeake or Total is obligated to pay the Partnership a fee equal to the applicable fee for each mcf by which the applicable party’s minimum volume commitment for the year exceeds the actual volumes gathered on the Partnership’s systems.  Should payments be due under the minimum volume commitment with respect to any year, the Partnership recognizes the associated revenue in the fourth quarter of that year.  The Partnership recognized $17.4 million in the 2011 fourth quarter and $56.8 million in the 2010 fourth quarter related to these commitments.
 
 
 
 



CHESAPEAKE MIDSTREAM PARTNERS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except per unit data)
(unaudited)

   
Twelve Months Ended
December 31,
 
   
2011
   
2010
 
Revenues, including revenue from affiliates
 
$
565,929
   
$
459,153
 
                 
Operating Expenses
               
Operating expenses, including expenses from affiliates
   
176,851
     
133,293
 
Depreciation and amortization expense
   
136,169
     
88,601
 
General and administrative expense, including expenses from
affiliates
   
40,380
     
31,992
 
Other operating expense
   
739
     
285
 
                 
Total operating expenses
   
354,139
     
254,171
 
                 
Operating income
   
211,790
     
204,982
 
                 
Other income (expense)
               
Income from unconsolidated affiliates
   
433
     
 
Interest expense 
   
(14,884
)
   
(7,426
)
Other income
   
287
     
102
 
                 
Income before income tax expense
   
197,626
     
197,658
 
Income tax expense
   
3,289
     
2,431
 
         
  
     
Net income
 
$
194,337
   
$
195,227
 
                 
Limited partner interest in net income
               
Net income
   
194,337
     
109,396
(1)
Less general partner interest in net income
   
(5,070
)
   
(2,188
)
                 
Limited partner interest in net income
   
189,267
     
107,208
 
                 
Net income per limited partner unit – basic and diluted
               
      Common units
   
1.37
     
0.78
 
      Subordinated units
   
1.37
     
0.78
 
                 
Weighted average limited partner units outstanding used for net
 income per unit calculation – basic and diluted (in thousands)
               
      Common units
   
69,371
     
69,083
 
      Subordinated units
   
69,076
     
69,076
 

(1)  
Reflective of general and limited partner interest in net income from closing of the Partnership’s initial public offering on August 3, 2010 through December 31, 2010.

 
 
 
CHESAPEAKE MIDSTREAM PARTNERS, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
($ in thousands)
(unaudited)
 
  
 
As of
December 31,
2011
   
As of
December 31,
2010
 
Assets
  
             
                 
Total current assets
  
$
88,188
   
$
131,487
  
 
  
             
Property, plant and equipment
  
             
Gathering systems
  
 
2,954,868
     
2,544,053
  
Other fixed assets
  
 
53,611
     
41,125
  
Less: Accumulated depreciation
  
 
(480,555
)
   
(358,269
)
 
  
             
Total property, plant and equipment, net
  
 
2,527,924
     
2,226,909
  
 
  
             
Investment in unconsolidated affiliates
   
886,558
     
 
   Intangible assets, net
   
158,621
     
172,481
 
   Deferred loan costs, net
  
 
21,947
     
15,039
  
                 
Total assets
  
$
3,683,238
   
$
2,545,916
  
 
  
             
Liabilities and Partners’ Capital
  
             
                 
Total current liabilities
  
$
143,094
   
$
97,991
  
 
  
             
Long-term liabilities
  
             
Long-term debt
  
 
1,062,900
     
249,100
  
Other liabilities
  
 
4,099
     
4,257
  
 
  
             
Total long-term liabilities
  
 
1,066,999
     
253,357
  
 
  
             
Partners’ capital
  
             
Partners' capital
  
 
2,473,145
     
2,194,568
 
 
  
             
Total partners’ capital
  
 
2,473,145
     
2,194,568
  
 
  
             
Total liabilities and partners’ capital
  
$
3,683,238
   
$
2,545,916
  


 
 
 
CHESAPEAKE MIDSTREAM PARTNERS, L.P.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
($ in thousands)
(unaudited)
   
Twelve Months Ended
December 31,
2011
   
Twelve Months Ended
December 31,
2010
 
Cash flows from operating activities
             
  Net income
 
$
194,337
   
$
195,227
 
  Adjustments to reconcile net income to net cash provided
 by operating activities:
               
  Depreciation and amortization
   
136,169
     
88,601
 
  Income from unconsolidated affiliates
   
(433
)
   
 
  Other non-cash items 
   
6,486
     
5,261
 
  Changes in assets and liabilities
               
  Decrease in accounts receivable
   
31,501
     
58,172
 
  Increase in other assets
   
(292
)
   
(4,833
)
  Increase in accounts payable
   
11,258
     
7,474
 
  Increase (decrease) in accrued liabilities
   
19,990
     
(32,811
)
                 
  Net cash provided by operating activities
   
399,016
     
317,091
 
                 
Cash flows from investing activities
               
  Additions to property, plant and equipment
   
(418,834
)
   
(216,303
)
  Acquisition of gathering system assets
   
     
(500,000
)
  Investment in unconsolidated affiliate
   
(600,000
)
   
 
  Proceeds from sale of assets
   
1,730
     
4,823
 
                 
  Net cash used in investing activities
   
(1,017,104
)
   
(711,480
)
                 
Cash flows from financing activities
               
  Proceeds from credit facility borrowings
   
1,576,700
     
529,300
 
  Payments on credit facility borrowings
   
(1,112,900
)
   
(324,300
)
  Proceeds from issuance of common units,
 net of offering costs
   
     
474,579
 
  Proceeds from issuance of senior notes,
 net of offering costs
   
350,000
     
 
  Distribution to unitholders
   
(200,897
)
   
(30,522
)
  Initial public offering costs
   
(1,280
)
   
 
  Debt issuance costs
   
(11,332
)
   
(5,113
)
  Distribution to partners
   
     
(231,919
)
  Contribution from predecessor
   
     
177
 
  Other adjustments
   
3
     
 
                 
  Net cash provided by financing activities
   
600,294
     
412,202
 
                 
  Net increase (decrease) in cash and cash
equivalents
   
(17,794
)
   
17,813
 
                 
Cash and cash equivalents
               
  Beginning of period
   
17,816
     
3
 
                 
  End of period
 
$
22
   
$
17,816
 
                 
 
 
 
 
CHESAPEAKE MIDSTREAM PARTNERS, L.P.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 ($ in thousands)
(unaudited)
   
Three Months Ended
December 31,
 
   
2011
   
2010
 
                 
Net Income
 
$
66,305
   
$
89,882
 
                 
Adjusted for:
               
Interest expense
   
5,357
     
1,550
 
Income tax expense
   
928
     
659
 
Depreciation and amortization expense
   
37,463
     
23,482
 
   (Gain) loss on sale of assets
   
(84
)
   
29
 
   Income from unconsolidated affiliates
   
(433
)
   
 
EBITDA from unconsolidated affiliates
   
488
     
 
                 
Adjusted EBITDA
 
$
110,024
   
$
115,602
 
                 
Adjusted for:
               
Maintenance capital expenditures
   
(18,500
)
   
(17,500
)
Cash portion of interest expense
   
(4,168
)
   
(732
)
Income tax expense
   
(928
)
   
(659
)
                 
Distributable cash flow
   
86,428
     
96,711
 
                 
Adjusted for:
               
Q1 through Q3 minimum volume commitment
   
(7,479
)
   
(47,801
)
                 
Adjusted distributable cash flow
 
$
78,949
   
$
48,910
 
                 
                 
Cash provided by operating activities
 
$
100,522
   
$
49,971
 
                 
Adjusted for:
               
Change in assets and liabilities
   
4,122
     
64,241
 
Interest expense
   
5,357
     
1,550
 
Income tax expense
   
928
     
659
 
Other non-cash items
   
(1,393
)
   
(819
)
EBITDA from unconsolidated affiliates
   
488
     
 
                 
Adjusted EBITDA
 
$
110,024
   
$
115,602
 
                 
Adjusted for:
               
Maintenance capital expenditures
   
(18,500
)
   
(17,500
)
Cash portion of interest expense
   
(4,168
)
   
(732
)
Income tax expense
   
(928
)
   
(659
)
Distributable cash flow
   
86,428
     
96,711
 
                 
Adjusted for:
               
Q1 through Q3 minimum volume commitment
   
(7,479
)
   
(47,801
)
                 
Adjusted distributable cash flow
 
$
78,949
   
$
48,910
 
                 
Cash distribution
               
Limited partner units
($0.39 x 147,975,772 units)
 
$
57,711
         
General partner interest 
   
1,221
         
                 
Total cash distribution
 
$
58,932
         
                 
Distribution coverage ratio
   
1.34
         
 
 
 
 
 
CHESAPEAKE MIDSTREAM PARTNERS, L.P.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 ($ in thousands)
(unaudited)
   
Twelve Months Ended
December 31,
 
   
2011
   
2010
 
                 
Net Income
 
$
194,337
   
$
195,227
 
                 
Adjusted for:
               
Interest expense
   
14,884
     
7,426
 
Income tax expense
   
3,289
     
2,431
 
Depreciation and amortization expense
   
136,169
     
88,601
 
Loss on sale of assets
   
739
     
285
 
Income from unconsolidated affiliates
   
(433
)
   
 
EBITDA from unconsolidated affiliates
   
488
     
 
                 
Adjusted EBITDA
 
$
349,473
   
$
293,970
 
                 
Adjusted for:
               
Maintenance capital expenditures
   
(74,000
)
   
(70,000
)
Cash portion of interest expense
   
(10,224
)
   
(2,550
)
Income tax expense
   
(3,289
)
   
(2,431
)
                 
Distributable cash flow
 
$
261,960
   
$
218,989
 
                 
                 
Cash provided by operating activities
 
$
399,016
   
$
317,091
 
                 
Adjusted for:
               
Change in assets and liabilities
   
(62,457
)
   
(28,002
)
Interest expense
   
14,884
     
7,426
 
Income tax expense
   
3,289
     
2,431
 
Other non-cash items
   
(5,747
)
   
(4,976
)
EBITDA from unconsolidated affiliates
   
488
     
 
                 
Adjusted EBITDA
 
$
349,473
   
$
293,970
 
                 
Adjusted for:
               
Maintenance capital expenditures
   
(74,000
)
   
(70,000
)
Cash portion of interest expense
   
(10,224
)
   
(2,550
)
Income tax expense
   
(3,289
)
   
(2,431
)
Distributable cash flow
 
$
261,960
   
$
218,989
 
                 
Cash distribution
               
Limited partner units
 
$
207,962
         
General partner interest
   
4,287
         
                 
Total cash distribution
 
$
212,249
         
                 
Distribution coverage ratio
   
1.23
         
                 
 
 
 
 

CHESAPEAKE MIDSTREAM PARTNERS, L.P.
OPERATING STATISTICS
(unaudited)
   
Three Months Ended
December 31,
   
   
2011
   
2010
   
                   
Barnett Shale
                 
  Wells connected during period 
   
117
     
64
   
  Total wells connected 
   
2,219
     
1,835
   
  Throughput, bcf per day 
   
1.243
     
1.031
   
  Approximate miles of pipe at end of period
   
882
     
781
   
  Gas compression (horsepower) at end of period
   
159,810
     
138,435
   
                   
                   
Haynesville Shale
                 
  Wells connected during period 
   
7
     
   
  Total wells connected 
   
220
     
164
   
  Throughput, bcf per day 
   
0.528
     
0.444
(1)
 
  Approximate miles of pipe at end of period
   
260
     
226
   
  Gas compression (horsepower) at end of period
   
23,745
     
11,320
   
                   
                   
Mid-Continent
                 
  Wells connected during period 
   
42
     
62
   
  Total wells connected 
   
2,526
     
2,356
   
  Throughput, bcf per day 
   
0.549
     
0.558
   
  Approximate miles of pipe at end of period
   
2,487
     
2,358
   
  Gas compression (horsepower) at end of period
   
94,621
     
86,251
   
                   
                   
Total
                 
  Wells connected during period 
   
166
     
126
   
  Total wells connected 
   
4,965
     
4,355
   
  Throughput, bcf per day 
   
2.320
     
1.642
(1)
 
  Approximate miles of pipe at end of period
   
3,628
     
3,365
   
  Gas compression (horsepower) at end of period
   
278,176
     
236,006
   
                   
                   
(1)
Total throughput volume for the Springridge gathering system from closing of the acquisition on December 21, 2010 through December 31, 2010 was 4.888 billion cubic feet, or 0.444 bcf per day.
 
 
 
 
 

 
CHESAPEAKE MIDSTREAM PARTNERS, L.P.
OPERATING STATISTICS
(unaudited)

   
Twelve Months Ended
December 31,
   
   
2011
   
2010
   
                   
Barnett Shale
                 
  Wells connected during period 
   
384
     
270
   
  Total wells connected 
   
2,219
     
1,835
   
  Throughput, bcf per day 
   
1.083
     
1.025
   
  Approximate miles of pipe at end of period
   
882
     
781
   
  Gas compression (horsepower) at end of period
   
159,810
     
138,435
   
                   
                   
Haynesville Shale
                 
  Wells connected during period 
   
56
     
   
  Total wells connected 
   
220
     
164
   
  Throughput, bcf per day 
   
0.541
     
0.444
(1)
 
  Approximate miles of pipe at end of period
   
260
     
226
   
  Gas compression (horsepower) at end of period
   
23,745
     
11,320
   
                   
                   
Mid-Continent
                 
  Wells connected during period 
   
170
     
157
   
  Total wells connected 
   
2,526
     
2,356
   
  Throughput, bcf per day 
   
0.552
     
0.557
   
  Approximate miles of pipe at end of period
   
2,487
     
2,358
   
  Gas compression (horsepower) at end of period
   
94,621
     
86,251
   
                   
                   
Total
                 
  Wells connected during period 
   
610
     
427
   
  Total wells connected 
   
4,965
     
4,355
   
  Throughput, bcf per day 
   
2.176
     
1.595
(1)
 
  Approximate miles of pipe at end of period
   
3,628
     
3,365
   
  Gas compression (horsepower) at end of period
   
278,176
     
236,006
   
                   
                   
(1)
Total throughput volume for the Springridge gathering system from closing of the acquisition on December 21, 2010 through December 31, 2010 was 4.888 billion cubic feet, or 0.444 bcf per day.


GRAPHIC 3 chkm.jpg begin 644 chkm.jpg M_]C_X``02D9)1@`!`0$`D`"0``#_X1#X17AI9@``34T`*@````@`!`$[``(` M```/```(2H=I``0````!```(6IR=``$````>```0TNH<``<```@,````/@`` M```&UL;G,Z9&,] M(FAT='`Z+R]P=7)L+F]R9R]D8R]E;&5M96YT'!A8VME="!E;F0])W7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7&Q\C) MRM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$!`0$! M`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$"`Q$$ M!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF)R@I M*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$A8:' MB(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7 MV-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#Z1HHHI`%%%%`! M1110`4444`%%%%`!112&@"KJ.J6.D6;7>J7<5I`IP9)6"C/I]:=8:C9ZI9I= MZ;=175N_W98G#*?Q%>9:Q!%XZ^*TUEJ,@.@^'(?,N%9L(\G4Y_K[*:T-'^)/ MAV\N)].\(VBK+&3(L+0^2MTJCYO+(_BP,C(YQ74\.^56WW\D8^UWD]D>C457 ML;V'4;"&\M6W0S('0^QJQ7,TT[,U335T%%%%(84444`%%%%`!1110`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%,ED$43R-T52Q_"GUE^)YOLWA/5I@ M<&.RF8?78:<5=I";LKGAT^I26WPHU.^5R+OQ-JKJS=S$IR?\/QKD-':;3K^W MO+4E9K>19$(]0UQ]M@C7'E>X/<`]:^BIN$?B^TW_D>)7JSC3]S[*_X)Z9X&NTEL+RVB_P!5 M#<>9"/2.11(H_#<174UYS\,+C=/<1`Y!M(OS1F7^1%>C5XV+AR5FCNP%3VF& MC)>?YZ?@%%%%+X?M'@O68AG+6,V,>NPU=/XUZD MS^%GFFF6^S7-+O'48TSP]!(@[!RNU?U:M#090NL1Q3',5T#;R@_Q!QCG\<5G M-<>5X8:ZSS)ING1[AW!!)_\`0167!=W$+6UVT4BPM,H24J=K$'D`U[JCS1:^ M7X7_`%/GVWSW\W^=OT.J^&D;6WB6]M7!W0P.AS[2UZ?7!^$[?ROB/XC900O7 M'^\VZN\KS,;+FJW[I?D=^5PY,/R]FU]SL%%%%<1Z84444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%0W<(N;2:!AE98V0@^XQ4U%`'A M-XTA^'=M`I)DS:6O_`D>6/\`FM=;;"FX2Y;:/3\_P#,]I\)PAO$7B*['(::*('W M5!G^==96+X8M_*TR6XV[3>7,EQ@]@6^7]`*VJ\^O+FJ/Y+[E8ZL-'EI+SN_O M=_U"BBBL3H"BBB@`HHHH`****`"BBB@`HHHH`**;)(D,3RRNL<:*69V.`H'4 MD]A7E4OQ8U7Q;KLVC?"K2(]1\@[;C6+TE+6'W`'+>WKZ=Z`/5Z*X.'PS\1)8 M_,O/'\,,QY\JUT>(QCVRV6-<_P"*/'/CWX90+?>)].T_Q%HQ;:U[8!K>6(GH M'0[@,^O3Z4`>MNZQH6D8*HZEC@"EKYJ^/CZU#KF@W+:]=SZ1J[++%IY(1("I M0X^7[WWAR#K,?ZR>9_R%<\L1C)?!1MZR7Y("])XBTN/K=JW^X":K/XLTU? MN^<_T3_&G+X4TU>JRM]7JC-:Z+#,T4&FWEW(AP1$CD9^I(%<\YYDM6X1^\3: M1,?%MAN)%M*2W!)4:];?_PPOR?EU:$_6(C^M5I? MAAJX'R7MH_U+#^E=,:N.C\44_P"O4Q=6NOL'ID%Y;70S;7$4P]8W#?RJ:O(' M^'WB.V;=!%$Q'0Q3@'^E21R>.=%P0M^47LZ^.Q.$2`JZ\87&X<]3S7;2JQJQYHG3"I&I'FB?2E%%%:%A11 M10`4444`>#?M)^-+FSL[+PEILC(U\OGWA5L%H\X1/H2"3]*]2^'GA.V\&>!] M/TJVC"RB(27+XYDE898G\>/H!7SW\?\`-O\`&NVGN5WP_9K5PI'!4.(;(Z[J5T,W&H7 MSDRNQ'\.#A`.P7&*8'6:+K^D^(K$7FA:C;W]OG!>"0-@^A]#[&G:OKFEZ!9? M:];U"VL+?./,N)`@)]!GJ?85\\_"^W?P)^T1K'AJVGD_L[RYE8.>J*HD1CZD M#C/UJ?PAXST_Q5\0-6\6^+].U/4X[:3[/I%M;:=)=0VJ9.6PH(#XQUYY)I`> MVZ%X^\*^)KDVVAZ[9W=P/^6*OM<_13@FMC4-2LM)L9+W5+N&SMHQEYIW"*OX MFOG[XPW]EXLT_3KSPAX;UV'7K*Y#I=+I$L!6/!S\VT9PP7'XU6\?>*I9?%'P MXNO'5I.NE?8DN[ZSFB('G9*LS)W(PIV^AH`]HL/BAX)U2]%I9>)K!YV.%1I- MFX^Q;`/X5U0KA_$OAKPU\3_`DT.D-IUR7CW65Y"%(@D'*G*C(&>"/3/%9WQ$ MM/'%^?#WA[PRDL-A=%4U?4;:4(T:#:&4,>5!&XY')Z4`=-K'Q#\(Z!J*V&L> M(;&UNFX\II"M1CM]"MK6>"UDDBNH5Q*KJI();JW(YSG->:?!?0(/&OP>\2:)JLUP+:*[\ MVW$]:=XO\/ZL+]M-UBTN(]-8+=RI(-D1(R,OT['O6 M?8_$WP5J>I_V?8^)=/ENBVT1B7&X^@)X/X&O#/@#X)TOQ=IFMQ>(3/<6=M\=^%_#,X@UW7+.SG(SY+/EP/4J,D#WQ7BOA7XQZA8_`'4[ MB>\-^&_"L,U_HNO7^LWZ_:+_4& MT6:9IW;GA]IRHSQC@]:`/8='U[2?$-E]KT/4;:_@S@O;R!P#Z''0_6KD\\5M M`\US*D,48W/)(P55'J2>E?.NFW%Y9?M#6NK^"]`U>QT/4WCAODET^2"([AAV M*D<`'#9]F3RSM#(EL-B-\I8-@=&!'45'\EV;W>IW<%G;1XWS7$@C1<\#+'@5F'QIX7`C)\ M2:0!*=L9^W1?.>F!\W-8/C?Q8&NO^$2\.6$&M>(+M,FWF4/!9Q_\]9\\`#LO M4U1\+?"[PK\.O#D]_>V=OJ-]#$UQ=7UQ"I)(&XA`>$48X`I`=IK?B/1O#=J+ MG7M3MK")CA3/(%+'T`ZG\*JZ!XV\->*'9-`UJTOI$&6BCDPX'KM.#^E>(?#C MQ=IVL:[JGC3QEI>JZIJ-Q.8K$6^FRW4-G"!]U"`0&YP>_'O4'Q:OUUS5-&US MP#X=UVUUNQE8R7*Z3+`2HY7/RC=S^A(H`^DZ*J:5<37FC65S=1&&>:W222-A M@HQ4$@CM@FB@#QK]I'P1/J^B6GB;3XFEDTU6BNT49/DL<[L?[)Z^Q]JZ7X(^ M/[?Q?X*M["XF7^U]+C6&XC)^:1!PL@]01@'W!]J]*=%D1DD4,K##*1D$>AKR M'7O@-;QZ\-?^'NL2^&]25BXC5=T.3UP.J@]QR/:@#U^L3QCXEM_"/A#4=;N= MI^RPEHXV/^MDZ(@^K8%DPE8@0<\L_)/;)'TQ0!Q?[14\UR?`<]U&L<\H=Y M$7HK$PD@?C7T/%_J4_W17DGQ!^%7BGX@ZE:37NM:590::SFSC@MG)PQ!&\D] M<*O3BO0-/A\51^'[B/4;G2I-5`Q;20Q2+#T&-X)SUST]J`/$)+:2]_:KUNUA M/[R:QGC3ZFUP/YU8_9@UN&U.M^&KIQ'=[UN(D;@N%&QQ]00/SK>LOA)XQL?B M++XWC\0:3)JLSNSPO:R>3AEVX'S9Z`?E57Q=\"M6N?$$7B?P;JUOI6LN1-%]:EDL&F">:ORLK'D+*GW64XQG^5>GZK\:I8-#\+P:/I*WGB+Q';1R0V\C M[(82YVY8]<;LX'H.M3^)/!7C?XD6MMI?BZXTK1]&CF6:XBTYGEFG(Z#"*4D+LC.4*L,X8'VYI@:VL^"-5U'PQJ M%WXS\37M_,EI+)]BL&^RVBD(2!M7YG`/=F_"N+_9H.?`OB8G_GX'_HJNSM?" M'CGQ/I_V+XA^(+6*P*;9+31HS&UR!Y]2 MMW\0VEOHDC>;(EO%OEN-H./O#Y,C@]?;UH`J_LN_\@WQ-_U]1?\`H+5[5KU[ M;Z=X=U&\O65;>"VD>0MTVA3FOF?X&:=XR:ZU?5?!5Y8!8)5BNK"_W!+@')4@ MKT(P>?>O8=3\(>+?'D26/C:^L=,T3<>_22[276#D*\K8POLHYH`^?8O#-Z MG[/E_KIB=(+S6H712/\`EDBNF[Z;GQ^%?2_PGU^V\1?##1;BV<%K>V2UF0'E M'C`4@_D#^-;MYX:TB]\+2>'9;*-=*D@^S_9T&%5,<8]".H/J*\4L/@U\0O`N MM33?#[Q-:BSF;E+G(W`=-Z8*DCU�![W/=06J*US-'"KN(U,C!=S$X"C/<^ ME>6V7Q$USXB>+M0T+P)Y&F:?IK;;O6+J/S7;DC$4?`YP<%O3..U;/A?P%JXU M2'7/B%KG]O:G;Y-K!&FRUM">K(F!EO\`:(X[>M<59?"7QQX'\;WNJ_#[5].: MROF.^&_#<*6+!6`'."3@@@T`8/[0GA./0_">FWL^JZEJM]-=E)+B^N"PQL)P MJ#"J,CL*I_&\!M"^'*L.&LD!^FV*NZ\=?![Q!XU\->=JWB%+WQ"D@:)=IBLX MDP0T:(,G)R#O.2<#H*QM0^"/CGQ/I^DQ^)/%6G;M)A$=I'';%M@&,;FXW'Y0 M,^U`&'XZ\,ZW\%O'$7C'PC)--I%S)MF25VD"YZQ2$Y)4_P`+'D']?69_$ME\ M2O@SK-WX>D/F7.GS1/`3\\,NPYC;_'N#71V6EZCJ7AZYTWQNNG7_`-H!CD6U MB98WC([AB3G.>GM7F7AGX,>)O`GB:\U#PAXGM8[.8D+9W<#.LB9^59,$$:[\!]>L/$:>(OA_K-OIE\Q\R6`%D2.0_?$9Y^0G/RL.GK72Z9X!\ M<>(GC3XF^*([C34(+:7IJ>6MSCM*X`)7U4<&@#U&&:.X@2:"198I%#(Z'*L# MR"#W%%$44<$*10HL<:*%1$&`H'0`=A12`?1110`4444`9?B/7K;PSH-SJU\K MO%;@92/&YB2``,]^:RG\?Z-_:UO86[OR/'@K!$$WY8^I&./<5?\0Z) M)KDNF1M)&MI;7BW%Q&ZY\T*#M4?\"(SGL*YJX^&B1+?0:+)!9VT]D+.,$,6` M>3=,S'N67Y1Z8%=--47'WWJ93=2_N[%^3XA0*L;Q:/J-P@LH[VX,**QMXWR5 MW#.2<#.!GBI[CQU:?;(K?2K"]U5GMDNW-HJG9$_W3@D%C[#-9[>$?$*ZAK"V M>IV%I9:HZJTBP,T\4*H$5%R=HXSSC@FH[KP#?37UC'#*OEH=_P`R+U32;QK*/$$FDKX>U)I8U$C2$QA5B+%1(?FX M'!]^.E,TWX@6E_*QC\-&LEOET>YB7S]-%I;MH."`>]8MGX$U2'2YM.5M)TZ&Y"0W$^G1RK*T(SN4% MB1D\#/N:&^&\]NM[:6&J,UA>QVT4BW)+2*D3Y*J0`,%>!3<:%WJ"E5LM#3A^ M(NCW(T-+4337&LD"*!0-T0Y!+\\8P?R-=->_\@^Y_P"N3?R-!;*P\6VV MJ:?'#!;Q--/)&`=[S28`.>@51NP/ZA2#POOM6%3V=UR&D.?7F/)/V7?^0=XF_P"OJ+_T%J]MUC5(-$T:ZU*[W&&U MC,C!>IQV'N>E>6^!?AAXS^'$%]'H&M:)>"^=7D%]:R_*5!P048>M>A^)M"F\ M1Z''ILDZPQR31-=[0?GC4@LJ^F2!S4Q2_CU:SN=)EL M;=;J1+K:"> MM5+OX<6$]S%#;R26M@");CRY&,]Q*I_=[I&)^5>H'K4"?#DR&.SO[]KG3(]0 MFO?+9F$KET`7+@]0VYL^]=%J#UN8WJEJ?X@QV^FW]S+HE^KZ;($O8"8]T((R MK9W88'/;)JPOCBWBUK3=*U33KK3KO42WE),4.T#H6*DXW'('TJG:^!'M_"5O MH?VB#:+Y)[J8(=US&K[@&S_$<*">G%6-:\%MK=WK-S<72I)=P0Q63JIW6IC) M8-GUWG/':C]Q>W]?UU#][8&\?6SM`ECIMU=RW$T\<2(\:;EA;:SY9@-N>!SV MI;OQO):R&'^P-0EN(K7[5<11O$3!'N(!)W8.=I/!/%8[?#J]CELMC:3>PVE@ MEJL=_`[C=N+/(,,.68_I4NK?#7^UKB]O9KF);N22#[.JAA"L,:@&)E!Y4_-^ M=5RX>^_YBO5L:3^/K>6ZA@TC2[W4V>TCO'$&P-'')]WY68%CP>!FNL4[E!P1 MD9P>HKBM4\%ZCJFN6LSW=A%:VDZ2V\T5L4NH(UP?)5@<%>,