EX-99.1 2 exhibit991123114.htm EXHIBIT 99.1 Exhibit 99.1 (12/31/14)


Exhibit 99.1
Tallgrass Energy Partners Reports Record Fourth Quarter 2014 Results, Provides Update on Potential Acquisition of PXP Interest and Issues 2015 Financial Guidance
LEAWOOD, Kan.--(BUSINESS WIRE)--February 19, 2015--Tallgrass Energy Partners, LP (NYSE: TEP) ("TEP" or the "Partnership") today reported financial and operating results for the full year 2014. In addition, TEP's financial results for the fourth quarter and full year 2013 have been recast to reflect the results of operations of Trailblazer Pipeline Company LLC ("Trailblazer"), which TEP acquired effective April 1, 2014, and Tallgrass Pony Express Pipeline, LLC ("Pony Express"), of which TEP acquired a controlling 33.3% interest effective September 1, 2014. The financial results for all periods presented in the table below include the results of operations of Trailblazer and Pony Express, except for periods under the column "As Reported in 2013."
President and CEO David G. Dehaemers, Jr. said, "TEP delivered a solid fourth quarter which completes an outstanding full-year performance of which our team is very proud. Specifically, the quarterly distribution of $0.485 that was paid on February 13, 2015 represents 54 percent year-over-year distribution growth, which is among the highest distribution growth rates of the high-growth MLPs. Looking ahead, 2015 is off to a great start with the announcement of the potential acquisition of another 33.3 percent interest in Pony Express."





Summary Financial Information
 
Three Months Ended December 31,
 
Year Ended December 31,
 
(in thousands, except coverage and per unit data)
 
2014
 
2013
 
As Reported in 2013
 
2014
 
2013
 
As Reported in 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Income (Loss) attributable to partners
 
$
26,828

 
$
13,411

 
$
13,829

 
$
70,681

 
$
9,747

 
$
14,179

 
Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense (income), net of noncontrolling interest
 
2,800

 
600

 
655

 
7,648

 
11,035

 
11,141

 
Depreciation and amortization expense, net of noncontrolling interest
 
19,143

 
9,306

 
7,225

 
45,389

 
37,898

 
29,549

 
Loss on extinguishment of debt
 

 

 

 

 
17,526

 
17,526

 
Non-cash (gain) loss related to derivative instruments
 
(44
)
 
203

 
203

 
(184
)
 
386

 
386

 
Non-cash compensation expense
 
1,412

 
850

 
850

 
5,136

 
1,798

 
1,798

 
Distributions from unconsolidated investment
 

 

 

 
1,464

 

 

 
Gain on remeasurement of unconsolidated investment
 

 

 

 
(9,388
)
 

 

 
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-cash loss allocated to noncontrolling interest
 
(10,151
)
 

 

 
(10,151
)
 

 

 
Equity in earnings of unconsolidated investment
 

 

 

 
(717
)
 

 

 
Adjusted EBITDA
 
$
39,988

 
$
24,370

 
$
22,762

 
$
109,878

 
$
78,390

 
$
74,579

 
Add:
 
 
 
 
 
 
 
 
 
 
 
 
 
Pony Express preferred distributions in excess of distributable cash flow attributable to Pony Express
 

 
 
 

 
5,429

 
 
 

 
Pony Express deficiency payments
 
5,378

 
 
 

 
5,378

 
 
 

 
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
Maintenance capital expenditures
 
(2,259
)
 
 
 
(3,103
)
 
(9,913
)
 
 
 
(8,773
)
 
Cash interest cost
 
(2,391
)
 
 
 
(1,233
)
 
(6,266
)
 
 
 
(5,910
)
(a)
Distributions to noncontrolling interest
 
(5,361
)
 
 
 

 
(5,361
)
 
 
 

 
Cash flow attributable to predecessor operations
 

 
 
 

 
(3,086
)
 
 
 

 
Distributable cash flow (DCF)

35,355

 
 
 
18,426

 
96,059

 
 
 
59,896

(a)
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
Distributions
 
(28,294
)
 
 
 
(13,082
)
 
(83,329
)
 
 
 
(49,140
)
(a)
Amounts in excess of distributions
 
$
7,061

 
 
 
$
5,344

 
$
12,730

 
 
 
$
10,756

(a)
Distribution coverage
 
1.25

 
 
 
1.41

 
1.15

 
 
 
1.22

(a)

 
 
 
 
 
 
 
 
 
 
 
 
 
Limited partner units outstanding
 
49,034

 
 
 
40,500

 
49,034

 
 
 
40,500

 
Distribution per unit
 
0.4850

 
 
 
0.3150

 
1.6000

 
 
 
1.1875

(a)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The following table contains the calculation of distribution coverage excluding the impact of $3,181,000 in distributions that were paid on August 14, 2014 on the 8,050,000 common units issued through the follow-on equity offering that closed on July 25, 2014.
 
 
 
 
 
 
 
 
FY 2014
 
 
 
 
 
Distributable cash flow (DCF)
 
 
 
 
 
 
 
96,059

 
 
 
 
 
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
Distributions excluding $3,181,000 paid in August on follow-on equity offering units
 
 
 
 
 
 
 
(80,148
)
 
 
 
 
 
DCF in excess of distributions excluding $3,181,000 paid in August on follow-on equity offering units
 
 
 
 
 
 
 
15,911

 
 
 
 
 
Distribution coverage, excluding $3,181,000 paid in August on follow-on equity offering units
 
 
 
 
 
 
 
1.20

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Limited partner units outstanding
 
 
 
 
 
 
 
49,034

 
 
 
 
 
Distribution per unit
 
 
 
 
 
 
 
1.6000

 
 
 
 
 
(a)
Indicated amounts presented for the "As Reported" twelve months ended December 31, 2013 are on a pro forma basis, which assumes that our initial public offering and related formation transactions, including borrowings under our revolving credit facility, had closed on January 1, 2013. No cash distributions were paid with respect to the first quarter of 2013, and a prorated distribution of available cash was paid for the period from the closing of the IPO (May 17, 2013) through the end of the second quarter. Pro forma distributions were calculated using the minimum quarterly distribution for the first two quarters of 2013 and the actual distribution for the third and fourth quarters. Actual cash distributions for the twelve month period ending December 31, 2013, were $0.7547/unit. Pro forma interest expense (inclusive of commitment fees) for the twelve months ended December 31, 2013, was calculated by multiplying the actual cash interest cost for the third quarter by three and adding the actual cash interest cost for the fourth quarter. Actual cash interest cost for the twelve month period ended December 31, 2013, was $3,555,000.
Management believes the pro forma presentation of distributable cash flow and distribution coverage provides investors with useful information to compare our historical financial results. These pro forma financial measures are presented for illustrative purposes only and are not necessarily indicative of the operating results or the financial position that would have been achieved had the initial public offering and related formation transactions been consummated on January 1, 2013, or of the results that may be obtained in the future.





Segment Overview
The financial results for the Natural Gas Transportation & Logistics Segment for the twelve months ended December 31, 2013 have been recast to reflect the results of operations of Trailblazer, which TEP acquired effective April 1, 2014. The financial results for the Natural Gas Transportation & Logistics Segment for the twelve months ended December 31, 2013, under the column "As Reported in 2013" do not include Trailblazer's results of operations.
 
 
Three Months Ended December 31,
 
Year Ended December 31,
 
 
2014
 
2013
 
As Reported in 2013
 
2014
 
2013
 
As Reported in 2013
 
 
(in thousands)
 
 
Natural Gas Transportation & Logistics
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
$
8,812

 
$
9,645

 
$
9,843

 
$
40,887

 
$
24,040

 
$
27,595

Add:
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization expense
 
6,043

 
7,259

 
5,430

 
23,788

 
30,169

 
22,829

Non-cash (gain) loss related to derivative instruments
 
(44
)
 
203

 
203

 
(184
)
 
386

 
386

Other income
 
702

 
467

 
446

 
3,102

 
2,226

 
2,157

Segment Adjusted EBITDA
 
$
15,513

 
$
17,574

 
$
15,922

 
$
67,593

 
$
56,821

 
$
52,967

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended December 31,
 
 
 
Year Ended December 31,
 
 
 
 
2014
 
2013
 
 
 
2014
 
2013
 
 
Crude Oil Transportation & Logistics
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
$
5,937

 
$
(882
)
 
 
 
$
3,601

 
$
(3,156
)
 
 
Add:
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization expense, net of noncontrolling interest
 
9,796

 
252

 
 
 
10,553

 
1,009

 
 
Adjusted EBITDA attributable to noncontrolling interests
 

 
588

 
 
 
1,557

 
2,104

 
 
Segment Adjusted EBITDA
 
$
15,733

 
$
(42
)
 
 
 
$
15,711

 
$
(43
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended December 31,
 
 
 
Year Ended December 31,
 
 
 
 
2014
 
2013
 
 
 
2014
 
2013
 
 
Processing & Logistics
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
$
6,118

 
$
5,806

 
 
 
$
20,577

 
$
16,472

 
 
Add:
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization expense, net of noncontrolling interest
 
3,304

 
1,795

 
 
 
11,048

 
6,720

 
 
Distributions from unconsolidated investment
 

 

 
 
 
1,464

 

 
 
Adjusted EBITDA attributable to noncontrolling interests
 
(55
)
 

 
 
 

 

 
 
Other expense
 

 
(121
)
 
 
 

 

 
 
Segment Adjusted EBITDA
 
$
9,367

 
$
7,480

 
 
 
$
33,089

 
$
23,192

 
 
The segment reporting in the tables above do not include public company costs or intersegment eliminations.
Adjusted EBITDA in the Natural Gas Transportation & Logistics segment for the fourth quarter of 2014 was $15.5 million, representing a decrease of $2.1 million as compared to the recast fourth quarter of 2013, primarily due to higher revenues in the fourth quarter of 2013 which were the result of a payment received from Tallgrass Midstream for the buyout of its transportation contract on the TIGT System.  Average firm contracted transportation capacity of 1,550 MMcf/d for the fourth quarter of 2014 was slightly higher than the 1,475 MMcf/d for the recast fourth quarter of 2013. When comparing the Natural Gas Transportation & Logistics segment's Adjusted EBITDA for the fourth quarter of 2014 to its $17.2 million of Adjusted EBITDA for the third quarter of 2014, the decrease is primarily attributable to higher natural gas sales and lower operating costs in the third quarter of 2014.
The Crude Oil Transportation & Logistics segment Adjusted EBITDA was $15.7 million for the fourth quarter of 2014 which was the first full quarter of commercial service for Pony Express. Due to the start-up of the pipeline, delays at the two joint tariff upstream pipelines that deliver volumes into Pony Express and the expected in-service of the lateral in Northeast Colorado in the first half of 2015, it is expected that transported volumes will continue to noticeably increase over the first half of 2015. TEP will receive from Pony Express at least a minimum quarterly preference payment of $16.65 million through the third quarter of 2015. The distributable cash flow generated by Pony Express for the fourth quarter of 2014 was greater than the $16.65 million distribution received by TEP with respect to its 33.3 percent interest.





The Processing & Logistics segment generated Adjusted EBITDA of $9.4 million for the fourth quarter of 2014, representing an increase of $1.9 million as compared to the fourth quarter of 2013. The increase was primarily due to income from the fresh water transportation pipeline and increased processing volumes during the fourth quarter of 2014. Approximate average inlet volumes were 168 MMcf/day for the fourth quarter of 2014 as compared to 147 MMcf/day for the fourth quarter of 2013. When comparing the Processing & Logistics segment's $9.4 million of Adjusted EBITDA for the fourth quarter of 2014 to its Adjusted EBITDA of $8.6 million for the third quarter of 2014, the increase is primarily attributable to increased processing volumes during the fourth quarter of 2014.
Pony Express Acquisition
As previously announced, TEP has been offered the right to acquire an additional 33.3 percent interest in Pony Express from Tallgrass Development. If consummated, this would increase TEP's ownership interest in Pony Express to 66.7 percent. Terms of the offer have not been finalized, but it is currently expected that, if consummated, the purchase price would be approximately $700 million and would include some level of preferred distribution from Tallgrass Development similar to the structure of the initial acquisition.

The offer was received from Tallgrass Development pursuant to a right of first offer that is contained in the Omnibus Agreement executed between TEP and Tallgrass Development in connection with TEP’s initial public offering in May 2013. A Conflicts Committee of the board of directors of our general partner, consisting solely of independent directors, has been formed to evaluate the offer with assistance from external advisors to be engaged by the Conflicts Committee. No definitive transaction agreement has been executed yet and the proposed transaction remains subject to review, negotiations and approval by the Conflicts Committee and by the board of directors of TEP’s general partner. In conjunction with the proposed transaction, the parties made required filings under the Hart-Scott-Rodino Antitrust Improvements Act and the waiting period for consummating the transaction has terminated.

Financial Outlook and Guidance
Assuming completion of the acquisition of an additional 33.3 percent interest in Pony Express, TEP expects Adjusted EBITDA of $205 - 225 million, distributable cash flow of $180 - 195 million and distribution coverage of 1.05 - 1.10x, for the year ended December 31, 2015. Furthermore, TEP expects its current annualized distribution rate of $1.94 to increase by approximately 20 percent for the calendar year 2015, and believes that it can deliver a minimum average compounded annual distribution growth rate (distribution CAGR) of at least 20 percent through 2017 or beyond.

Fourth Quarter Distribution
As previously announced, the board of directors of TEP's general partner declared a quarterly cash distribution to partners of $0.485 per common unit for the fourth quarter of 2014. This quarterly distribution represents $1.94 on an annualized basis. The quarterly distribution was paid on Friday, February 13, 2015, to unitholders of record as of the close of business on Monday, January 26, 2015.

Conference Call
Please join Tallgrass for a conference call and webcast to discuss fourth quarter 2014 results at 4:00 pm Central Time on Thursday, February 19, 2015. Interested parties may listen via a link posted on the Investor Relations section of our website and the replay will be available on our website for a limited time following the live call.

About Tallgrass Energy Partners, LP
Tallgrass Energy Partners, LP (NYSE: TEP) is a publicly traded, growth-oriented limited partnership formed to own, operate, acquire and develop midstream energy assets in North America. We currently provide natural gas transportation and storage services for customers in the Rocky Mountain and Midwest regions of the United States through our Tallgrass Interstate Gas Transmission and Trailblazer Pipeline systems. We provide crude oil transportation to customers in Wyoming and the surrounding region, servicing the Bakken oil production area of North Dakota and eastern Montana through our membership interest in Tallgrass Pony Express Pipeline. We also provide services for customers in Wyoming through Tallgrass Midstream at our Casper and Douglas natural gas processing and our West Frenchie Draw natural gas treating facilities and we provide water business services to customers in Colorado and Texas through BNN Water Solutions. Our operations are strategically located in and provide services to certain key United States hydrocarbon basins, including the Denver-Julesburg, Powder River, Wind River, Permian and Hugoton-Anadarko Basins and the Niobrara, Mississippi Lime, Eagle Ford and Bakken shale formations.

To learn more, please visit our website at www.tallgrassenergy.com.





Non-GAAP Measures
Adjusted EBITDA and distributable cash flow are non-GAAP supplemental financial measures that management and external users of our combined financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess:
our operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to historical cost basis or, in the case of Adjusted EBITDA, financing methods;
the ability of our assets to generate sufficient cash flow to make distributions to our unitholders;
our ability to incur and service debt and fund capital expenditures; and
the viability of acquisitions and other capital expenditure projects and the returns on investment of various expansion and growth opportunities.
We believe that the presentation of Adjusted EBITDA and distributable cash flow provides useful information to investors in assessing our financial condition and results of operations. Adjusted EBITDA and distributable cash flow should not be considered alternatives to net income, operating income, cash from operations or any other measure of financial performance or liquidity presented in accordance with GAAP, nor should Adjusted EBITDA and distributable cash flow be considered alternatives to available cash, operating surplus, distributions of available cash from operating surplus or other definitions in our partnership agreement. Adjusted EBITDA and distributable cash flow have important limitations as analytical tools because they exclude some but not all items that affect net income and net cash provided by operating activities. Additionally, because Adjusted EBITDA and distributable cash flow may be defined differently by other companies in our industry, our definition of Adjusted EBITDA and distributable cash flow may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
We define Adjusted EBITDA as net income excluding the impact of interest, income taxes, depreciation and amortization, non-cash income or loss related to derivative instruments, non-cash long-term compensation expense, impairment losses, gains or losses on asset or business disposals or acquisitions, gains or losses on the repurchase, redemption or early retirement of debt, and earnings from unconsolidated investments, but including the impact of distributions from unconsolidated investments. We define distributable cash flow as Adjusted EBITDA, plus preferred distributions received from Pony Express in excess of its distributable cash flow attributable to our net interest and adjusted for deficiency payments received from or utilized by Pony Express shippers, less cash interest expense, maintenance capital expenditures, and distributions to noncontrolling interests in excess of earnings allocated to noncontrolling interests. Neither Adjusted EBITDA nor distributable cash flow will be impacted by changes in working capital balances that are reflected in operating cash flow. For a reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures, please see "Summary Financial Information" above.
Cautionary Note Concerning Forward-Looking Statements
Disclosures in this press release contain “forward-looking statements.” All statements, other than statements of historical facts, included in this press release that address activities, events or developments that management expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include the date on which the Northeast Colorado Lateral is expected to be placed in-service, the ability to consummate the acquisition of an additional interest in Pony Express, as well as timing, purchase price and other terms of that transaction, the earnings and cash distribution accretion expected to be realized by TEP as a result of a potential acquisition of an additional interest in Pony Express, TEP’s 2015 financial outlook and guidance and TEP’s expected average compounded annual distribution growth rate in future periods. Forward looking statements may also include the expectations of plans, strategies, objectives and growth and anticipated financial and operational performance of Tallgrass Energy Partners and its subsidiaries, including: the ability to pursue expansions and other opportunities for incremental volumes; natural gas production growth in Tallgrass Energy Partners' operating areas; expected future benefits of acquisitions or expansion projects; timing of anticipated spending on planned expenses and maintenance capital projects; and distribution rate and growth, including variability of quarterly distribution coverage. These statements are based on certain assumptions made by Tallgrass Energy Partners based on management’s experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of Tallgrass Energy Partners, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include risks relating to Tallgrass Energy Partners’ financial performance and results, availability of sufficient cash flow to pay distributions and execute its business plan, the demand for natural gas storage, processing and transportation services and for crude oil transportation services, operating hazards, the effects of government regulation, tax position and other risks incidental to transporting, storing and processing natural gas or transporting crude oil and other important factors that could cause actual results to differ materially from those projected, including those set forth in reports filed by Tallgrass Energy Partners with the Securities and Exchange Commission. Any forward-looking statement applies only as of the date on which such statement is made and Tallgrass Energy Partners does not intend to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.





Financial Statements
CONSOLIDATED BALANCE SHEETS
 
December 31, 2014
 
December 31, 2013
 
(in thousands)
ASSETS
 
Current Assets:
 
 
 
Cash and cash equivalents
$
867

 
$

Accounts receivable, net
39,768

 
30,033

Receivable from related party
73,393

 

Gas imbalances
2,442

 
3,128

Inventories
13,045

 
5,549

Prepayments and other current assets
2,766

 
16,986

Total Current Assets
132,281

 
55,696

Property, plant and equipment, net
1,853,081

 
1,116,806

Goodwill
343,288

 
334,715

Intangible asset, net
104,538

 
102,567

Deferred financing costs
5,528

 
4,512

Deferred charges and other assets
18,481

 
17,117

Total Assets
$
2,457,197

 
$
1,631,413

LIABILITIES AND PARTNERS’ EQUITY
 
 
 
Current Liabilities:
 
 
 
Accounts payable
$
62,329

 
$
149,452

Accounts payable to related parties
3,915

 
7,137

Gas imbalances
3,611

 
3,664

Derivative liabilities at fair value

 
184

Accrued taxes
3,989

 
5,520

Accrued liabilities
9,384

 
5,550

Deferred revenue
5,468

 
538

Other current liabilities
7,872

 
10,695

Total Current Liabilities
96,568

 
182,740

Long-term debt
559,000

 
135,000

Other long-term liabilities and deferred credits
6,478

 
4,572

Total Long-term Liabilities
565,478

 
139,572

Equity:
 
 
 
Predecessor Equity

 
247,221

Common unitholders (32,834,105 and 24,300,000 units issued and outstanding at December 31, 2014 and 2013, respectively)
800,333

 
455,197

Subordinated unitholder (16,200,000 units issued and outstanding at December 31, 2014 and 2013)
274,133

 
274,666

General partner (834,391 and 826,531 units issued and outstanding at December 31, 2014 and 2013, respectively)
(35,743
)
 
14,078

Total Partners’ Equity
1,038,723

 
991,162

Noncontrolling interests
$
756,428

 
$
317,939

Total Equity
$
1,795,151

 
$
1,309,101

Total Liabilities and Equity
$
2,457,197

 
$
1,631,413








TALLGRASS ENERGY PARTNERS, LP
CONSOLIDATED STATEMENTS OF INCOME
 
Three Months Ended December 31, 2014
 
Three Months Ended December 31, 2013
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
(unaudited)
 
(unaudited)
 
 
 
 
 
(in thousands)
Revenues:
 
 
 
 
 
 
 
Natural gas liquids sales
38,367

 
49,006

 
170,924

 
146,313

Natural gas sales
995

 
1,308

 
10,325

 
9,387

Natural gas transportation services
31,315

 
30,582

 
126,733

 
120,025

Crude oil transportation services
28,343

 

 
28,343

 

Processing and other revenues
10,484

 
5,877

 
35,231

 
14,801

Total Revenues
109,504

 
86,773

 
371,556

 
290,526

Operating Costs and Expenses:
 
 
 
 
 
 
 
Cost of sales and transportation services (exclusive of depreciation and amortization shown below)
46,733

 
44,707

 
191,654

 
146,154

Operations and maintenance
11,548

 
9,535

 
39,577

 
35,404

Depreciation and amortization
19,143

 
9,811

 
47,048

 
39,917

General and administrative
11,939

 
7,784

 
33,160

 
27,651

Taxes, other than income taxes
1,312

 
1,847

 
6,704

 
7,401

Total Operating Costs and Expenses
90,675

 
73,684

 
318,143

 
256,527

Operating Income
18,829

 
13,089

 
53,413

 
33,999

Other (Expense) Income:
 
 
 
 
 
 
 
Interest expense, net
(2,801
)
 
(619
)
 
(7,292
)
 
(11,054
)
Gain on remeasurement of unconsolidated investment

 

 
9,388

 

Loss on extinguishment of debt

 

 

 
(17,526
)
Equity in earnings of unconsolidated investment

 

 
717

 

Other income, net
703

 
334

 
3,103

 
2,205

Total Other (Expense) Income
(2,098
)
 
(285
)
 
5,916

 
(26,375
)
Net Income
16,731

 
12,804

 
59,329

 
7,624

Net loss attributable to noncontrolling interests
10,096

 
607

 
11,352

 
2,123

Net Income attributable to partners
$
26,827

 
$
13,411

 
$
70,681

 
$
9,747

Allocation of income to the limited partners:
 
 
 
 
 
 
 
Net income attributable to partners
$
26,827

 
$
13,411

 
$
70,681

 
$
9,747

Predecessor operations interest in net loss (income)

 
418

 
(1,508
)
 
4,432

Net income attributable to partners, excluding predecessor operations interest
26,827

 
13,829

 
69,173

 
14,179

Net income attributable to partners prior to May 17, 2013

 

 

 
(6,982
)
Net income attributable to partners subsequent to May 17, 2013
26,827

 
13,829

 
69,173

 
7,197

General partner interest in net income subsequent to May 17, 2013
(4,485
)
 
(339
)
 
(7,399
)
 
(206
)
Common and subordinated unitholders' interest in net income subsequent to May 17, 2013
22,342

 
13,490

 
61,774

 
6,991

Basic net income per common and subordinated unit
$
0.46

 
$
0.33

 
$
1.39

 
$
0.17

Diluted net income per common and subordinated unit
$
0.45

 
$
0.33

 
$
1.36

 
$
0.17

Basic average number of common and subordinated units outstanding
49,022

 
40,500

 
44,346

 
40,450

Diluted average number of common and subordinated units outstanding
50,174

 
41,053

 
45,394

 
41,458







TALLGRASS ENERGY PARTNERS, LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
(in thousands)
Cash Flows from Operating Activities:
 
 
 
Net income
$
59,329

 
$
7,624

Adjustments to reconcile net income to net cash flows from operating activities:
 
 
 
Depreciation and amortization
49,041

 
41,663

Gain on remeasurement of unconsolidated investment
(9,388
)
 

Loss on extinguishment of debt

 
17,526

Noncash compensation expense
5,136

 
1,798

Changes in components of working capital:
 
 
 
Accounts receivable and other
(348
)
 
8,506

Gas imbalances
1,504

 
2,393

Inventories
(8,367
)
 
(2,807
)
Accounts payable and accrued liabilities
(21,787
)
 
12,207

Deferred revenue
6,619

 

Deferred lease payment

 
(4,563
)
Other operating, net
(2,295
)
 
(1,865
)
Net Cash Provided by Operating Activities
79,444

 
82,482

Cash Flows from Investing Activities:
 
 
 
Capital expenditures
(665,650
)
 
(346,020
)
Issuance of related party loan
(270,000
)
 

Acquisition of Trailblazer
(150,000
)
 

Acquisition of additional equity interests in Water Solutions
(7,600
)
 

Acquisition of Pony Express membership interest
(27,000
)
 

Other investing, net
17,521

 
(1,590
)
Net Cash Used in Investing Activities
(1,102,729
)
 
(347,610
)
Cash Flows from Financing Activities:
 
 
 
Distributions to unitholders
(68,117
)
 
(18,171
)
Contribution from TD
27,488

 

Repayment of debt assumed from TD

 
(400,000
)
Borrowings under revolving credit facility, net
424,000

 
135,000

Proceeds from public offerings, net of offering costs
320,385

 
290,483

Contributions from Predecessor Member, net
312,125

 
379,872

Distributions to Member, net

 
(118,538
)
Other financing, net
8,271

 
(3,518
)
Net Cash Provided by Financing Activities
1,024,152

 
265,128

Net Change in Cash and Cash Equivalents
867

 

Cash and Cash Equivalents, beginning of period

 

Cash and Cash Equivalents, end of period
$
867

 
$






CONTACT:
Tallgrass Energy Partners, LP
Investor and Financial Inquiries
Nate Lien
(913) 928-6012
investor.relations@tallgrassenergylp.com

Media and Trade Inquiries
Phyllis Hammond
(913) 928-6014
media.relations@tallgrassenergylp.com