Plains All American Pipeline, L.P. (NYSE:PAA)
today reported net income attributable to Plains of $230 million, or
$1.02 per diluted limited partner unit, for the first quarter of 2012 as
compared to net income attributable to Plains for the first quarter of
2011 of $182 million, or $0.90 per diluted limited partner unit. The
Partnership reported earnings before interest, taxes, depreciation and
amortization ("EBITDA") of $382 million for the first quarter of 2012,
compared with reported EBITDA of $326 million for the first quarter of
2011.
The Partnership's reported results include the impact of items that
affect comparability between reporting periods. The impact of these
items is excluded from adjusted results, as detailed in the table below.
Accordingly, the Partnership's first-quarter 2012 adjusted net income
attributable to Plains, adjusted net income per diluted limited partner
unit and adjusted EBITDA were $320 million, $1.58 and $472 million,
respectively. The comparable amounts for the first quarter of 2011 were
$202 million, $1.03 and $348 million. (See the section of this release
entitled "Non-GAAP Financial Measures" and the attached tables for
discussion of EBITDA and other non-GAAP financial measures and
reconciliations of such measures to the comparable GAAP measures.)
"PAA delivered strong first-quarter results, underpinned by
above-forecast performance from each of our segments," said Greg L.
Armstrong, Chairman and CEO of Plains All American. "Adjusted EBITDA of
$472 million surpassed the mid-point of our guidance by 18% driven by
higher than forecasted pipeline volumes and solid execution during
favorable market conditions."
"We also increased our targeted 2012 organic growth capital program by
$150 million to $1 billion and raised the mid-point of our annual
Adjusted EBITDA guidance by $150 million, incorporating our strong
first-quarter performance and our enhanced outlook for the remainder of
the year."
Armstrong added, "PAA ended the quarter with a strong balance sheet and
comfortably within our targeted credit metrics. On March 31, we had cash
on hand to fully prefund the acquisition of the $1.67 billion Canadian
NGL business from BP, which closed immediately following the end of the
quarter. Following the close of this large transaction, PAA maintained
approximately $2.5 billion of committed liquidity."
Armstrong also noted that with the distribution payable next week, PAA
will have increased its year-over-year limited partner distributions by
7.7%, and remains on target to deliver 8-9% year-over-year distribution
growth for 2012.
The following table summarizes selected items that the Partnership
believes impact comparability of financial results between reporting
periods (amounts in millions, except per unit amounts):
|
| |
| | Three Months Ended |
| | March 31, |
| | 2012 |
| 2011 |
Selected Items Impacting Comparability - Income / (Loss)
(1): | | | | |
Gains/(losses) from derivative activities
| |
$
|
(59
|
)
| |
$
|
20
| |
Equity compensation expense (2) | | |
(26
|
)
| | |
(14
|
)
|
Net loss on early repayment of senior notes
| | |
-
| | | |
(23
|
)
|
Significant acquisition-related expenses
| | |
(4
|
)
| | |
(4
|
)
|
Other (3) | |
|
(1
|
)
| |
|
1
|
|
Selected items impacting comparability of net income attributable to
Plains
| | |
(90
|
)
| | |
(20
|
)
|
Less: GP 2% portion of selected items impacting comparability
| |
|
2
|
| |
|
-
|
|
LP 98% portion of selected items impacting comparability
| |
$
|
(88
|
)
| |
$
|
(20
|
)
|
| | | |
|
Impact to basic net income per limited partner unit
| |
$
|
(0.56
|
)
| |
$
|
(0.14
|
)
|
Impact to diluted net income per limited partner unit
| |
$
|
(0.56
|
)
| |
$
|
(0.13
|
)
|
|
|
|
|
|
| |
(1)
|
|
Certain of our non-GAAP financial measures may not be impacted by
each of the selected items impacting comparability.
|
(2)
| |
Equity compensation expense for the three months ended March 31,
2012 and 2011 excludes the portion of equity compensation expense
represented by grants under our Long-term Incentive Plans
("LTIPs") that, pursuant to the terms of the grant, will be
settled in cash only and have no impact on diluted units.
|
(3)
| |
Includes other immaterial selected items impacting comparability,
as well as the noncontrolling interests' portion of selected items.
|
| |
|
The following tables present certain selected financial information by
segment for the first quarter (amounts in millions):
|
| Three Months Ended |
|
| Three Months Ended |
| | March 31, 2012 | | | March 31, 2011 |
| | |
| |
| Supply and | | | |
| |
| Supply and |
| | Transportation | | Facilities | | Logistics | | | Transportation | | Facilities | | Logistics |
Revenues (1) | |
$
|
317
| | |
$
|
236
| | |
$
|
8,877
| | | |
$
|
275
| | |
$
|
161
| | |
$
|
7,435
| |
Purchases and related costs (1) | | |
(28
|
)
| | |
(74
|
)
| | |
(8,608
|
)
| | | |
(22
|
)
| | |
(24
|
)
| | |
(7,206
|
)
|
Field operating costs (excluding equity compensation expense) (1) | | |
(98
|
)
| | |
(46
|
)
| | |
(101
|
)
| | | |
(91
|
)
| | |
(40
|
)
| | |
(67
|
)
|
Equity compensation expense - operations
| | |
(6
|
)
| | |
(1
|
)
| | |
(1
|
)
| | | |
(2
|
)
| | |
(1
|
)
| | |
-
| |
Segment G&A expenses (excluding equity compensation expense) (2) | | |
(22
|
)
| | |
(14
|
)
| | |
(27
|
)
| | | |
(16
|
)
| | |
(14
|
)
| | |
(23
|
)
|
Equity compensation expense - general and administrative
| | |
(8
|
)
| | |
(11
|
)
| | |
(12
|
)
| | | |
(7
|
)
| | |
(4
|
)
| | |
(6
|
)
|
Equity earnings in unconsolidated entities
| |
|
7
|
| |
|
-
|
| |
|
-
|
| | |
|
-
|
| |
|
-
|
| |
|
-
|
|
Reported segment profit
| |
$
|
162
| | |
$
|
90
| | |
$
|
128
| | | |
$
|
137
| | |
$
|
78
| | |
$
|
133
| |
Selected items impacting comparability of segment profit (3) | |
|
11
|
| |
|
10
|
| |
|
69
|
| | |
|
6
|
| |
|
9
|
| |
|
(16
|
)
|
Segment profit excluding selected items impacting comparability
| |
$
|
173
|
| |
$
|
100
|
| |
$
|
197
|
| | |
$
|
143
|
| |
$
|
87
|
| |
$
|
117
|
|
| | | | | | | | | | | | |
|
Maintenance capital
| |
$
|
24
|
| |
$
|
7
|
| |
$
|
4
|
| | |
$
|
18
|
| |
$
|
3
|
| |
$
|
3
|
|
|
|
|
|
|
| |
(1)
|
|
Includes intersegment amounts.
|
(2)
| |
Segment general and administrative expenses (G&A) reflect direct
costs attributable to each segment and an allocation of other
expenses to the segments based on the business activities that
existed at that time. The proportional allocations by segment
require judgment by management and will continue to be based on
the business activities that exist during each period. Includes
acquisition-related expenses for both the 2012 and 2011 periods.
|
(3)
| |
Certain of our non-GAAP financial measures may not be impacted by
each of the selected items impacting comparability.
|
| |
|
Adjusted segment profit for the Transportation segment for the first
quarter of 2012 increased by 21% over comparable 2011 results. The
increase was primarily driven by higher pipeline tariffs, volumes and
pipeline loss allowance revenue, partially offset by higher operating
and general and administrative expenses.
Adjusted segment profit for the Facilities segment for the first quarter
of 2012 increased 15% over comparable 2011 results, benefitting from
increased capacity from recently completed organic growth projects and
the Southern Pines and Yorktown acquisitions.
Adjusted segment profit for the Supply and Logistics segment for the
first quarter of 2012 increased 68% over comparable 2011 results due
primarily to increased crude oil lease gathering margins and volumes
during a period of significant increases in US and Canadian crude oil
production.
The Partnership's basic weighted average units outstanding for the first
quarter of 2012 totaled 157 million (158 million diluted) as compared to
143 million (144 million diluted) in last year's first quarter. On March
31, 2012, the Partnership had approximately 161.3 million units
outstanding, long-term debt of approximately $5.8 billion and long-term
debt-to-total capitalization ratio of 47%.
The Partnership has declared a quarterly distribution of $1.045 per unit
($4.18 per unit on an annualized basis) payable May 15, 2012, on its
outstanding limited partner units. This distribution represents an
increase of approximately 7.7% over the quarterly distribution paid in
May 2011 and an increase of approximately 2.0% over the quarterly
distribution paid in February 2012.
The Partnership will hold a conference call at 11:00 AM (Eastern) on May
8, 2012 (see details below). Prior to this conference call, the
Partnership will furnish a current report on Form 8-K, which will
include material in this press release and financial and operational
guidance for the second quarter and full year 2012. A copy of the
Form 8-K will be available on the Partnership's website at www.paalp.com.
Non-GAAP Financial Measures
To supplement our financial information presented in accordance with
GAAP, management uses additional measures that are known as "non-GAAP
financial measures" in its evaluation of past performance and prospects
for the future. These measures include adjusted EBITDA and implied
distributable cash flow ("DCF"). Management believes that the
presentation of such additional financial measures provides useful
information to investors regarding our performance and results of
operations because these measures, when used in conjunction with related
GAAP financial measures, (i) provide additional information about our
core operating performance and ability to generate and distribute cash
flow, (ii) provide investors with the financial analytical framework
upon which management bases financial, operational, compensation and
planning decisions and (iii) present measurements that investors, rating
agencies and debt holders have indicated are useful in assessing us and
our results of operations. These measures may exclude, for example, (i)
charges for obligations that are expected to be settled with the
issuance of equity instruments, (ii) the mark-to-market of derivative
instruments that are related to underlying activities in another period
(or the reversal of such adjustments from a prior period), (iii) items
that are not indicative of our core operating results and business
outlook and/or (iv) other items that we believe should be excluded in
understanding our core operating performance. We have defined all such
items as "Selected Items Impacting Comparability." These additional
financial measures are reconciled from the most directly comparable
measures as reported in accordance with GAAP, and should be viewed in
addition to, and not in lieu of, our consolidated financial statements
and footnotes.
Although we present selected items that we consider in evaluating our
performance, you should also be aware that the items presented do not
represent all items that affect comparability between the periods
presented. Variations in our operating results are also caused by
changes in volumes, prices, exchange rates, mechanical interruptions,
acquisitions and numerous other factors. A full analysis of these types
of variations are not separately identified in this release, but will be
discussed, as applicable, in management's discussion and analysis of
operating results in our Quarterly Report on Form 10-Q.
Conference Call
The Partnership will host a conference call at 11:00 AM (Eastern) on
Tuesday, May 8, 2012 to discuss the following items:
1. The Partnership's first-quarter 2012 performance;
2. The status of major expansion projects;
3. Capitalization and liquidity;
4. Financial and operating guidance for the second quarter and full year
2012; and
5. The Partnership's outlook for the future.
Webcast Instructions
To access the Internet webcast, please go to the Partnership's website
at www.paalp.com,
choose "Investor Relations," and then choose "Conference Calls."
Following the live webcast, the call will be archived for a period of
sixty (60) days on the Partnership's website.
Alternatively, you may access the live conference call by dialing toll
free 800-230-1059. International callers should dial 612-234-9960. No
password is required. You may access the slide presentation accompanying
the conference call a few minutes prior to the call under the Conference
Call Summaries portion of the Conference Calls tab of the Investor
Relations section of PAA's website at www.paalp.com.
Telephonic Replay Instructions
To listen to a telephonic replay of the conference call, please dial
800-475-6701, or, for international callers, 320-365-3844, and replay
access code 242796. The replay will be available beginning Tuesday, May
8, 2012, at approximately 1:00 PM (Eastern) and continue until 11:59 PM
(Eastern) June 8, 2012.
Forward Looking Statements
Except for the historical information contained herein, the matters
discussed in this release are forward-looking statements that involve
certain risks and uncertainties that could cause actual results to
differ materially from results anticipated in the forward-looking
statements. These risks and uncertainties include, among other things,
failure to integrate the BP NGL Acquisition; failure to implement or
capitalize on planned internal growth projects; maintenance of our
credit rating and ability to receive open credit from our suppliers and
trade counterparties; continued creditworthiness of, and performance by,
our counterparties, including financial institutions and trading
companies with which we do business; the effectiveness of our risk
management activities; unanticipated changes in crude oil market
structure, grade differentials and volatility (or lack thereof);
environmental liabilities or events that are not covered by an
indemnity, insurance or existing reserves; abrupt or severe declines or
interruptions in outer continental shelf production located offshore
California and transported on our pipeline systems; shortages or cost
increases of supplies, materials or labor; the availability of adequate
third-party production volumes for transportation and marketing in the
areas in which we operate and other factors that could cause declines in
volumes shipped on our pipelines by us and third-party shippers, such as
declines in production from existing oil and gas reserves or failure to
develop additional oil and gas reserves; fluctuations in refinery
capacity in areas supplied by our mainlines and other factors affecting
demand for various grades of crude oil, refined products and natural gas
and resulting changes in pricing conditions or transportation throughput
requirements; the availability of, and our ability to consummate,
acquisition or combination opportunities; our ability to obtain debt or
equity financing on satisfactory terms to fund additional acquisitions,
expansion projects, working capital requirements and the repayment or
refinancing of indebtedness; the successful integration and future
performance of acquired assets or businesses and the risks associated
with operating in lines of business that are distinct and separate from
our historical operations; the impact of current and future laws,
rulings, governmental regulations, accounting standards and statements
and related interpretations; the effects of competition; interruptions
in service on third-party pipelines; increased costs or lack of
availability of insurance; fluctuations in the debt and equity markets,
including the price of our units at the time of vesting under our
long-term incentive plans; the currency exchange rate of the Canadian
dollar; weather interference with business operations or project
construction; risks related to the development and operation of natural
gas storage facilities; factors affecting demand for natural gas and
natural gas storage services and rates; general economic, market or
business conditions and the amplification of other risks caused by
volatile financial markets, capital constraints and pervasive liquidity
concerns; and other factors and uncertainties inherent in the
transportation, storage, terminalling and marketing of crude oil and
refined products, as well as in the storage of natural gas and the
processing, transportation, fractionation, storage and marketing of
natural gas liquids discussed in the Partnership's filings with the
Securities and Exchange Commission.
Plains All American Pipeline, L.P. is a publicly traded master limited
partnership engaged in the transportation, storage, terminalling and
marketing of crude oil and refined products, as well as in the
processing, transportation, fractionation, storage and marketing of
natural gas liquids. Through its general partner interest and majority
equity ownership position in PAA Natural Gas Storage, L.P. (NYSE:PNG),
PAA owns and operates natural gas storage facilities. PAA is
headquartered in Houston, Texas.
|
| |
| |
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES |
FINANCIAL SUMMARY (unaudited)
|
|
|
|
|
| | | |
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
(in millions, except per unit data)
|
| | | |
|
| | Three Months Ended |
| | March 31, |
| | 2012 | | 2011 |
| | | |
|
REVENUES | |
$
|
9,218
| | |
$
|
7,694
| |
| | | |
|
COSTS AND EXPENSES | | | | |
Purchases and related costs
| | |
8,502
| | | |
7,079
| |
Field operating costs
| | |
249
| | | |
197
| |
General and administrative expenses
| | |
94
| | | |
70
| |
Depreciation and amortization
| |
|
60
|
| |
|
63
|
|
Total costs and expenses
| |
|
8,905
|
| |
|
7,409
|
|
| | | |
|
OPERATING INCOME | | |
313
| | | |
285
| |
| | | |
|
OTHER INCOME/(EXPENSE) | | | | |
Equity earnings in unconsolidated entities
| | |
7
| | | |
-
| |
Interest expense
| | |
(65
|
)
| | |
(65
|
)
|
Other income/(expense), net
| |
|
2
|
| |
|
(22
|
)
|
| | | |
|
INCOME BEFORE TAX | | |
257
| | | |
198
| |
Current income tax expense
| | |
(17
|
)
| | |
(11
|
)
|
Deferred income tax expense
| |
|
(3
|
)
| |
|
(2
|
)
|
| | | |
|
NET INCOME | | |
237
| | | |
185
| |
Less: Net income attributable to noncontrolling interests
| |
|
(7
|
)
| |
|
(3
|
)
|
NET INCOME ATTRIBUTABLE TO PLAINS | |
$
|
230
|
| |
$
|
182
|
|
| | | |
|
NET INCOME ATTRIBUTABLE TO PLAINS: | | | | |
LIMITED PARTNERS | |
$
|
162
|
| |
$
|
129
|
|
GENERAL PARTNER | |
$
|
68
|
| |
$
|
53
|
|
| | | |
|
BASIC NET INCOME PER LIMITED PARTNER UNIT | |
$
|
1.03
|
| |
$
|
0.90
|
|
| | | |
|
DILUTED NET INCOME PER LIMITED PARTNER UNIT | |
$
|
1.02
|
| |
$
|
0.90
|
|
| | | |
|
BASIC WEIGHTED AVERAGE UNITS OUTSTANDING | |
|
157
|
| |
|
143
|
|
| | | |
|
DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING | |
|
158
|
| |
|
144
|
|
| | | |
|
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES |
FINANCIAL SUMMARY (unaudited)
|
|
| |
| |
| | Three Months Ended |
| | March 31, |
OPERATING DATA(1) | | 2012 | | 2011 |
| | | |
|
Transportation activities (Average Daily Volumes in thousands of
barrels): | | | | |
Tariff activities
| | | | |
All American
| |
25
| |
35
|
Basin
| |
497
| |
427
|
Capline
| |
122
| |
188
|
Line 63/Line 2000
| |
118
| |
94
|
Salt Lake City Area Systems (2) | |
130
| |
136
|
Permian Basin Area Systems (2) | |
454
| |
392
|
Mid-Continent Area Systems (2) | |
217
| |
215
|
Manito
| |
68
| |
67
|
Rainbow
| |
142
| |
179
|
Rangeland
| |
64
| |
54
|
Refined products
| |
112
| |
97
|
Other
| |
1,109
| |
1,020
|
Tariff activities total
| |
3,058
| |
2,904
|
Trucking
| |
108
| |
99
|
Transportation activities total
| |
3,166
| |
3,003
|
| | | |
|
Facilities activities (Average Monthly Volumes): | | | | |
Crude oil, refined products and NGL storage (average monthly
capacity in millions of barrels)
| |
78
| |
67
|
Natural gas storage (average monthly capacity in billions of cubic
feet)
| |
76
| |
59
|
NGL fractionation (average throughput in thousands of barrels per
day)
| |
11
| |
11
|
Facilities activities total (average monthly capacity in millions of
barrels) (3) | |
91
| |
77
|
| | | |
|
Supply and Logistics activities (Average Daily Volumes in
thousands of barrels): | | | | |
Crude oil lease gathering purchases
| |
798
| |
723
|
NGL sales
| |
134
| |
151
|
Waterborne cargos
| |
-
| |
26
|
Supply and Logistics activities total
| |
932
| |
900
|
|
|
|
|
|
| |
(1)
|
|
Volumes associated with acquisitions represent total volumes for
the number of days or months (dependent on the calculation) we
actually owned the assets divided by the number of days or months
in the period.
|
(2)
| |
The aggregate of multiple systems in the respective areas.
|
(3)
| |
Facilities total is calculated as the sum of: (i) crude oil,
refined products and NGL storage capacity; (ii) natural gas
capacity divided by 6 to account for the 6:1 mcf of gas to crude
Btu equivalent ratio and further divided by 1,000 to convert to
monthly volumes in millions; and (iii) NGL fractionation volumes
multiplied by the number of days in the period and divided by the
number of months in the period.
|
| |
|
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES |
FINANCIAL SUMMARY (unaudited)
|
|
CONDENSED CONSOLIDATED BALANCE SHEET DATA |
(in millions)
|
| |
| |
| | March 31, | | December 31, |
| | 2012 | | 2011 |
ASSETS | | | | |
Current assets
| |
$
|
4,166
| |
$
|
4,351
|
Property and equipment, net
| | |
7,975
| | |
7,740
|
Goodwill
| | |
1,879
| | |
1,854
|
Restricted cash (1) | | |
1,632
| | |
-
|
Linefill and base gas
| | |
577
| | |
564
|
Long-term inventory
| | |
146
| | |
135
|
Investments in unconsolidated entities
| | |
192
| | |
191
|
Other, net
| |
|
514
| |
|
546
|
Total assets
| |
$
|
17,081
| |
$
|
15,381
|
| | | |
|
LIABILITIES AND PARTNERS' CAPITAL | | | | |
Current liabilities
| |
$
|
4,442
| |
$
|
4,511
|
Senior notes, net of unamortized discount
| | |
5,510
| | |
4,262
|
Long-term debt under credit facilities and other
| | |
284
| | |
258
|
Other long-term liabilities and deferred credits
| |
|
332
| |
|
376
|
Total liabilities
| | |
10,568
| | |
9,407
|
| | | |
|
Partners' capital excluding noncontrolling interests
| | |
5,997
| | |
5,450
|
Noncontrolling interests
| |
|
516
| |
|
524
|
Total partners' capital
| |
|
6,513
| |
|
5,974
|
Total liabilities and partners' capital
| |
$
|
17,081
| |
$
|
15,381
|
| | | | | |
|
(1)
|
|
Restricted cash is associated with the BP NGL Acquisition, which
was completed on April 1, 2012.
|
| |
| | | |
|
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES |
| |
| |
FINANCIAL SUMMARY (unaudited)
|
|
|
|
|
| | | |
|
CREDIT RATIOS |
(in millions)
| | | | |
| | March 31, | | December 31, |
| | 2012 | | 2011 |
Short-term debt
| |
$
|
757
| | |
$
|
679
| |
Long-term debt
| |
|
5,794
|
| |
|
4,520
|
|
Total debt
| |
$
|
6,551
|
| |
$
|
5,199
|
|
| | | |
|
Long-term debt
| | |
5,794
| | | |
4,520
| |
Partners' capital
| |
|
6,513
|
| |
|
5,974
|
|
Total book capitalization
| |
$
|
12,307
|
| |
$
|
10,494
|
|
Total book capitalization, including short-term debt
| |
$
|
13,064
|
| |
$
|
11,173
|
|
| | | |
|
Long-term debt-to-total book capitalization
| | |
47
|
%
| | |
43
|
%
|
Total debt-to-total book capitalization, including short-term debt
| | |
50
|
%
| | |
47
|
%
|
| | | | | | | |
|
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES |
| |
| |
FINANCIAL SUMMARY (unaudited)
|
|
|
|
|
| | | | |
COMPUTATION OF BASIC AND DILUTED EARNINGS
PER LIMITED PARTNER UNIT |
(in millions, except per unit data)
| | | | |
| | | |
|
| | Three Months Ended |
| | March 31, |
| | 2012 | | 2011 |
Numerator for basic and diluted earnings per limited partner unit (1):
| | | | |
Net income attributable to Plains
| |
$
|
230
| | |
$
|
182
| |
Less: General partner's incentive distribution
| | |
(65
|
)
| | |
(50
|
)
|
Less: General partner 2% ownership
| |
|
(3
|
)
| |
|
(3
|
)
|
Net income available to limited partners in accordance with
application of the two-class method for MLPs
| |
$
|
162
|
| |
$
|
129
|
|
| | | |
|
Denominator:
| | | | |
Basic weighted average number of limited partner units outstanding
| | |
157
| | | |
143
| |
Effect of dilutive securities:
| | | | |
Weighted average LTIP units
| |
|
1
|
| |
|
1
|
|
Diluted weighted average number of limited partner units outstanding
| |
|
158
|
| |
|
144
|
|
| | | |
|
Basic net income per limited partner unit
| |
$
|
1.03
|
| |
$
|
0.90
|
|
| | | |
|
Diluted net income per limited partner unit
| |
$
|
1.02
|
| |
$
|
0.90
|
|
|
|
|
|
|
| |
(1)
|
|
We calculate net income available to limited partners based on the
distributions pertaining to the current period's net income. After
adjusting for the appropriate period's distributions, the
remaining undistributed earnings or excess distributions over
earnings, if any, are allocated to the general partner and limited
partners in accordance with the contractual terms of the
partnership agreement.
|
| |
|
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES |
| |
| |
FINANCIAL SUMMARY (unaudited)
|
|
|
|
|
| | | |
|
FINANCIAL DATA RECONCILIATIONS | | | | |
(in millions)
| | | | |
| | Three Months Ended |
| | March 31, |
| | 2012 | | 2011 |
Net income to earnings before interest, taxes, depreciation and amortization
("EBITDA") and excluding selected items impacting
comparability ("Adjusted EBITDA") reconciliations | | | | |
Net Income
| |
$
|
237
| |
$
|
185
|
Add: Interest expense
| | |
65
| | |
65
|
Add: Income tax expense
| | |
20
| | |
13
|
Add: Depreciation and amortization
| |
|
60
| |
|
63
|
EBITDA
| | |
382
| | |
326
|
Selected items impacting comparability of EBITDA (1) | |
|
90
| |
|
22
|
Adjusted EBITDA
| |
$
|
472
| |
$
|
348
|
|
|
|
|
|
| |
(1)
|
|
Certain of our non-GAAP financial measures may not be impacted by
each of the selected items impacting comparability.
|
| |
| | | | |
|
| |
| |
| | Three Months Ended |
| | March 31, |
| | 2012 | | 2011 |
Adjusted EBITDA to Implied Distributable Cash Flow ("DCF") | | | | |
Adjusted EBITDA
| |
$
|
472
| | |
$
|
348
| |
Interest expense
| | |
(65
|
)
| | |
(65
|
)
|
Maintenance capital
| | |
(35
|
)
| | |
(24
|
)
|
Current income tax expense
| | |
(17
|
)
| | |
(11
|
)
|
Equity earnings in unconsolidated entities, net of distributions
| | |
(1
|
)
| | |
5
| |
Distributions to noncontrolling interests (1) | | |
(12
|
)
| | |
(11
|
)
|
Other
| |
|
-
|
| |
|
(1
|
)
|
Implied DCF
| |
$
|
342
|
| |
$
|
241
|
|
|
|
|
|
|
| |
(1)
|
|
Includes distributions that pertain to the current quarter's net
income and are to be paid in the subsequent quarter.
|
| |
| | | | |
|
| |
| |
| | Three Months Ended |
| | March 31, |
| | 2012 | | 2011 |
Cash flow from operating activities reconciliation | | | | |
EBITDA
| |
$
|
382
| | |
$
|
326
| |
Current income tax expense
| | |
(17
|
)
| | |
(11
|
)
|
Interest expense
| | |
(65
|
)
| | |
(65
|
)
|
Net change in assets and liabilities, net of acquisitions
| | |
(22
|
)
| | |
384
| |
Other items to reconcile to cash flows from operating activities:
| | | | |
Equity compensation expense
| |
|
39
|
| |
|
20
|
|
Net cash provided by operating activities
| |
$
|
317
|
| |
$
|
654
|
|
| | | |
|
PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES |
| |
| |
FINANCIAL SUMMARY (unaudited)
|
|
|
|
|
| | | |
|
FINANCIAL DATA RECONCILIATIONS |
(in millions, except per unit data) (continued)
| | | | |
| | | |
|
| | Three Months Ended |
| | March 31, |
| | 2012 | | 2011 |
Net income and earnings per limited partner unit excluding
selected items impacting comparability | | | | |
| | | |
|
Net income attributable to Plains
| |
$
|
230
| |
$
|
182
|
Selected items impacting comparability of net income attributable to
Plains
| |
|
90
| |
|
20
|
Adjusted net income attributable to Plains
| |
$
|
320
| |
$
|
202
|
| | | |
|
Net income available to limited partners in accordance with
application of the two-class method for MLPs
| |
$
|
162
| |
$
|
129
|
Limited partners' 98% of selected items impacting comparability
| |
|
88
| |
|
20
|
Adjusted limited partners' net income
| |
$
|
250
| |
$
|
149
|
| | | |
|
Adjusted basic net income per limited partner unit
| |
$
|
1.59
| |
$
|
1.04
|
| | | |
|
Adjusted diluted net income per limited partner unit
| |
$
|
1.58
| |
$
|
1.03
|
| | | |
|
Basic weighted average units outstanding
| |
|
157
| |
|
143
|
| | | |
|
Diluted weighted average units outstanding
| |
|
158
| |
|
144
|
| | | |
|
Plains All American Pipeline, L.P.
Roy I. Lamoreaux, 713-646-4222
or 800-564-3036
Director, Investor Relations
or
Al
Swanson, 800-564-3036
Executive Vice President, CFO