Attached files
file | filename |
---|---|
8-K - FORM 8-K - El Paso Pipeline Partners, L.P. | h77911e8vk.htm |
EX-4.2 - EX-4.2 - El Paso Pipeline Partners, L.P. | h77911exv4w2.htm |
EX-10.5 - EX-10.5 - El Paso Pipeline Partners, L.P. | h77911exv10w5.htm |
EX-10.2 - EX-10.2 - El Paso Pipeline Partners, L.P. | h77911exv10w2.htm |
EX-99.1 - EX-99.1 - El Paso Pipeline Partners, L.P. | h77911exv99w1.htm |
EX-10.3 - EX-10.3 - El Paso Pipeline Partners, L.P. | h77911exv10w3.htm |
EX-10.4 - EX-10.4 - El Paso Pipeline Partners, L.P. | h77911exv10w4.htm |
EX-10.1 - EX-10.1 - El Paso Pipeline Partners, L.P. | h77911exv10w1.htm |
Exhibit
99.2
EL PASO
PIPELINE PARTNERS, L.P.
Unaudited Pro Forma Condensed Consolidated Financial
Statements
As of
September 30, 2010 and for the Nine Months Ended
September 30, 2010 and 2009
and the Years Ended December 31, 2009, 2008 and 2007
and the Years Ended December 31, 2009, 2008 and 2007
Introduction
On November 12, 2010, El Paso Pipeline Partners, L.P.
(EPB) entered into a contribution agreement to
acquire an additional 49 percent member interest in each of
Southern LNG Company, L.L.C. (SLNG) and Elba Express
Company, L.L.C. (Elba Express) and an additional
15 percent general partner interest in Southern Natural Gas
Company (SNG) from El Paso Corporation
(El Paso) for an aggregate consideration of
$1,133 million (the Acquisition). EPB will
finance the Acquisition with (i) approximately
$415 million of cash proceeds from the September 2010
public offering of 13,225,000 common units and the issuance of
269,898 general partner units, (ii) $325 million in
estimated net proceeds from the issuance of 10,000,000 common
units pursuant to the November 2010 common unit offering and the
issuance of 204,081 general partner units, and
(iii) $393 million of the net proceeds from the
issuance of $800 million of debt financing. The remaining
net proceeds from the debt financing will be used to repay
outstanding debt (Debt Repayments) including
approximately $154 million of Elba Express
non-recourse
project financing debt and $245 million in outstanding
borrowings under EPBs revolving credit facility.
The unaudited pro forma condensed consolidated financial
statements as of September 30, 2010 and for the years ended
December 31, 2009, 2008 and 2007, and for the nine months
ended September 30, 2010 and 2009, were derived from the
historical consolidated financial statements of EPB and SNG.
EPBs historical consolidated financial statements for all
periods presented include 100 percent of the historical
results of SLNG and Elba Express with 49 percent
attributable to El Paso as a noncontrolling interest. The
unaudited pro forma condensed consolidated financial statements
as of September 30, 2010, for the nine months ended
September 30, 2010 and 2009 and for the year ended
December 31, 2009 reflect (i) the Acquisition,
(ii) the acquisition of an additional 20 percent
general partner interest in SNG completed in June 2010
(June 2010 SNG Acquisition), (iii) the
acquisition of a 51 percent member interest in each of SLNG
and Elba Express completed in March 2010 (March 2010
SLNG/Elba Acquisition), (iv) the financing through
equity and debt associated with the Acquisition, the June 2010
SNG Acquisition and the March 2010 SLNG/Elba Acquisition, and
(v) the Debt Repayments, as if such transactions had
occurred on September 30, 2010 for the unaudited pro forma
condensed consolidated balance sheet and on January 1, 2009
for the unaudited pro forma condensed consolidated statements of
income.
Subsequent to the acquisition of an additional 15 percent
interest in SNG, we have the ability to control its operating
and financial decisions and policies. Because the acquisition
will be accounted for as a reorganization of entities under
common control, these unaudited pro forma condensed consolidated
financial statements reflect EPBs consolidation of
100 percent of the historical results of SNG for all
periods presented with 40 percent attributable to
El Paso as a noncontrolling interest. Also included are
unaudited pro forma condensed consolidated statements of income
for the years ended December 31, 2008 and 2007 reflecting
only the change in reporting entity due to the consolidation of
SNG.
The pro forma adjustments are based upon currently available
information and include certain estimates and assumptions. We
believe the assumptions provide a reasonable basis for
presenting the significant effects of the transactions
contemplated and the pro forma adjustments are factually
supportable. We have reflected those items expected to have a
continuing impact on EPB. We believe that the assumptions give
the appropriate effect to the expected impact of the events that
are directly attributable to the Acquisition, the June 2010 SNG
Acquisition, the March 2010 SLNG/Elba Acquisition and the Debt
Repayments, including the
F-1
resulting consolidation of SNG in EPBs financial
statements as well as directly related financing transactions.
Actual effects of these transactions will differ from the pro
forma adjustments.
Subsequent to the preparation of the unaudited pro forma
condensed consolidated financial statements, on
November 16, 2010, EPB priced the November 2010 common unit
offering of 10,500,000 common units at a price to the public of
$33.45 per unit, resulting in estimated net proceeds to EPB of
$346.4 million, including El Paso Pipeline GP Company,
L.L.C.s proportionate capital contribution to maintain its
two percent general partner interest in EPB. Therefore, the
adjustments in the unaudited pro forma condensed consolidated
financial statements do not give effect to EPBs receipt of
net proceeds from the common unit offering in excess of
$325 million by reason of an increase in the offering price
and the number of common units sold, nor do these pro forma
adjustments give effect to the $50 million decrease in the
amount of debt to be issued.
The unaudited pro forma condensed consolidated financial
statements should be read in conjunction with the related notes
and the historical consolidated financial statements filed in
our current Report on
Form 8-K
filed on June 10, 2010 (the June
Form 8-K)
and EPBs Quarterly Report on
Form 10-Q
for the quarterly period ended September 30, 2010.
F-2
El Paso
Pipeline Partners, L.P.
Unaudited
Pro Forma Condensed Consolidated Balance Sheet
As of
September 30, 2010
Historical |
Pro Forma |
|||||||||||||||
EPB | SNG | Adjustments | Pro Forma | |||||||||||||
(In millions) | ||||||||||||||||
ASSETS
|
||||||||||||||||
Current assets
|
||||||||||||||||
Cash and cash equivalents
|
$ | 473.5 | $ | 6.0 | $ | 790.8 | (j) | $ | 63.9 | |||||||
(154.0 | )(m) | |||||||||||||||
(245.6 | )(m) | |||||||||||||||
325.0 | (h) | |||||||||||||||
(1,133.0 | )(g) | |||||||||||||||
1.2 | (j) | |||||||||||||||
Other
|
135.9 | 109.0 | (0.7 | )(j),(f),(m) | 244.2 | |||||||||||
Total current assets
|
609.4 | 115.0 | (416.3 | ) | 308.1 | |||||||||||
Property, plant and equipment, at cost
|
4,048.5 | 3,837.0 | 7,885.5 | |||||||||||||
Less accumulated depreciation and amortization
|
871.5 | 1,397.0 | 2,268.5 | |||||||||||||
Total property, plant and equipment, net
|
3,177.0 | 2,440.0 | 5,617.0 | |||||||||||||
Other assets
|
||||||||||||||||
Investments in unconsolidated affiliates
|
737.6 | 57.0 | (722.3 | )(d) | 72.3 | |||||||||||
Other
|
114.9 | 75.0 | 3.0 | (j),(m) | 192.9 | |||||||||||
852.5 | 132.0 | (719.3 | ) | 265.2 | ||||||||||||
Total assets
|
$ | 4,638.9 | $ | 2,687.0 | $ | (1,135.6 | ) | $ | 6,190.3 | |||||||
LIABILITIES AND PARTNERS CAPITAL
|
||||||||||||||||
Current liabilities
|
$ | 202.2 | $ | 144.0 | $ | (5.9 | )(m) | $ | 339.8 | |||||||
(0.5 | )(f) | |||||||||||||||
Long-term financing obligations, including capital lease
obligation
|
2,137.2 | 910.0 | 800.0 | (j) | 3,455.9 | |||||||||||
(148.1 | )(m) | |||||||||||||||
(245.6 | )(m) | |||||||||||||||
2.4 | (j) | |||||||||||||||
Other long-term liabilities
|
53.6 | 28.0 | | 81.6 | ||||||||||||
2,190.8 | 938.0 | 408.7 | 3,537.5 | |||||||||||||
Commitments and contingencies
|
||||||||||||||||
Partners capital
|
||||||||||||||||
EPB/SNG partners capital
|
1,463.7 | 1,605.0 | (436.6 | )(i) | 1,344.4 | |||||||||||
(6.4 | )(m) | |||||||||||||||
(0.9 | )(j) | |||||||||||||||
325.0 | (h) | |||||||||||||||
(963.1 | )(d) | |||||||||||||||
(642.0 | )(e) | |||||||||||||||
(0.3 | )(j) | |||||||||||||||
Noncontrolling interests
|
782.2 | | (455.6 | )(a) | 968.6 | |||||||||||
642.0 | (e) | |||||||||||||||
Total partners capital
|
2,245.9 | 1,605.0 | (1,537.9 | ) | 2,313.0 | |||||||||||
Total liabilities and partners capital
|
$ | 4,638.9 | $ | 2,687.0 | $ | (1,135.6 | ) | $ | 6,190.3 | |||||||
F-3
El Paso
Pipeline Partners, L.P.
Unaudited
Pro Forma Condensed Consolidated Statement of Income
For the
Nine Months Ended September 30, 2010
Historical |
Pro Forma |
|||||||||||||||
EPB | SNG | Adjustments | Pro Forma | |||||||||||||
(In millions, except per unit amounts) | ||||||||||||||||
Operating revenues
|
$ | 582.2 | $ | 410.0 | $ | $ | 992.2 | |||||||||
Operating expenses
|
||||||||||||||||
Operation and maintenance
|
173.0 | 116.0 | 289.0 | |||||||||||||
Depreciation and amortization
|
68.8 | 44.0 | 112.8 | |||||||||||||
Taxes, other than income taxes
|
24.8 | 21.0 | 45.8 | |||||||||||||
266.6 | 181.0 | | 447.6 | |||||||||||||
Operating income
|
315.6 | 229.0 | 544.6 | |||||||||||||
Earnings from unconsolidated affiliates
|
63.5 | 11.0 | (62.2 | )(d) | 12.3 | |||||||||||
Other income, net
|
20.5 | 3.0 | (1.4 | )(c) | 22.1 | |||||||||||
Interest and debt expense, net
|
(84.7 | ) | (48.0 | ) | (37.8 | )(k) | (173.6 | ) | ||||||||
7.6 | (l) | |||||||||||||||
(10.7 | )(n) | |||||||||||||||
Affiliated interest income, net
|
0.8 | 1.0 | (0.4 | )(b) | 1.4 | |||||||||||
Income before income taxes
|
315.7 | 196.0 | (104.9 | ) | 406.8 | |||||||||||
Income taxes
|
2.4 | | (2.4 | )(c) | | |||||||||||
Net income
|
313.3 | 196.0 | (102.5 | ) | 406.8 | |||||||||||
Net income attributable to noncontrolling interests
|
(93.4 | ) | | 52.4 | (a) | (119.4 | ) | |||||||||
(78.4 | )(e) | |||||||||||||||
Net income attributable to El Paso Pipeline Partners,
L.P.
|
$ | 219.9 | $ | 196.0 | $ | (128.5 | ) | $ | 287.4 | |||||||
Net income attributable to El Paso Pipeline Partners, L.P.
per limited partner unit Basic and Diluted:
|
||||||||||||||||
Common units
|
$ | 1.37 | $ | 1.56 | ||||||||||||
Subordinated units
|
$ | 1.26 | $ | 1.56 | ||||||||||||
Weighted average limited partner units outstanding
Basic and Diluted:
|
||||||||||||||||
Common units
|
115.1 | 147.5 | ||||||||||||||
Subordinated units
|
27.7 | 27.7 |
F-4
El Paso
Pipeline Partners, L.P.
Unaudited
Pro Forma Condensed Consolidated Statement of Income
For the
Nine Months Ended September 30, 2009
Historical |
Pro Forma |
|||||||||||||||
EPB | SNG | Adjustments | Pro Forma | |||||||||||||
(In millions, except per unit amounts) | ||||||||||||||||
Operating revenues
|
$ | 440.9 | $ | 369.0 | $ | $ | 809.9 | |||||||||
Operating expenses
|
||||||||||||||||
Operation and maintenance
|
133.5 | 130.0 | 263.5 | |||||||||||||
Depreciation and amortization
|
55.1 | 41.0 | 96.1 | |||||||||||||
Taxes, other than income taxes
|
21.0 | 20.0 | 41.0 | |||||||||||||
209.6 | 191.0 | | 400.6 | |||||||||||||
Operating income
|
231.3 | 178.0 | 409.3 | |||||||||||||
Earnings from unconsolidated affiliates
|
37.0 | 8.0 | (35.7 | )(d) | 9.3 | |||||||||||
Other income, net
|
33.0 | 2.0 | (6.5 | )(c) | 28.5 | |||||||||||
Interest and debt expense, net
|
(50.2 | ) | (48.0 | ) | (37.8 | )(k) | (158.5 | ) | ||||||||
4.1 | (l) | |||||||||||||||
(26.6 | )(n) | |||||||||||||||
Affiliated interest income, net
|
2.4 | 1.0 | (1.0 | )(b) | 2.4 | |||||||||||
Income before income taxes
|
253.5 | 141.0 | (103.5 | ) | 291.0 | |||||||||||
Income taxes
|
15.7 | | (15.7 | )(c) | | |||||||||||
Net income
|
237.8 | 141.0 | (87.8 | ) | 291.0 | |||||||||||
Net income attributable to noncontrolling interests
|
(66.4 | ) | | 21.7 | (a) | (101.1 | ) | |||||||||
(56.4 | )(e) | |||||||||||||||
Net income attributable to El Paso Pipeline Partners,
L.P.
|
$ | 171.4 | $ | 141.0 | $ | (122.5 | ) | $ | 189.9 | |||||||
Net income attributable to El Paso Pipeline Partners, L.P.
per limited partner unit Basic and Diluted:
|
||||||||||||||||
Common units
|
$ | 1.13 | $ | 1.03 | ||||||||||||
Subordinated units
|
$ | 1.09 | $ | 1.00 | ||||||||||||
Weighted average limited partner units outstanding
Basic and Diluted:
|
||||||||||||||||
Common units
|
89.8 | 139.8 | ||||||||||||||
Subordinated units
|
27.7 | 27.7 |
F-5
El Paso
Pipeline Partners, L.P.
Unaudited
Pro Forma Condensed Consolidated Statement of Income
For the
Year Ended December 31, 2009
Historical |
Pro Forma |
|||||||||||||||
EPB | SNG | Adjustments | Pro Forma | |||||||||||||
(In millions, except per unit amounts) | ||||||||||||||||
Operating revenues
|
$ | 609.9 | $ | 510.0 | $ | $ | 1,119.9 | |||||||||
Operating expenses
|
||||||||||||||||
Operation and maintenance
|
180.1 | 173.0 | 353.1 | |||||||||||||
Depreciation and amortization
|
74.0 | 55.0 | 129.0 | |||||||||||||
Taxes, other than income taxes
|
27.9 | 27.0 | 54.9 | |||||||||||||
282.0 | 255.0 | | 537.0 | |||||||||||||
Operating income
|
327.9 | 255.0 | 582.9 | |||||||||||||
Earnings from unconsolidated affiliates
|
53.4 | 11.0 | (52.5 | )(d) | 11.9 | |||||||||||
Other income, net
|
46.2 | 2.0 | (9.2 | )(c) | 39.0 | |||||||||||
Interest and debt expense, net
|
(67.2 | ) | (62.0 | ) | (50.5 | )(k) | (208.9 | ) | ||||||||
6.2 | (l) | |||||||||||||||
(35.4 | )(n) | |||||||||||||||
Affiliated interest income, net
|
2.9 | 2.0 | (1.3 | )(b) | 3.6 | |||||||||||
Income before income taxes
|
363.2 | 208.0 | (142.7 | ) | 428.5 | |||||||||||
Income taxes
|
21.2 | | (21.2 | )(c) | | |||||||||||
Net income
|
342.0 | 208.0 | (121.5 | ) | 428.5 | |||||||||||
Net income attributable to noncontrolling interests
|
(96.6 | ) | | 30.6 | (a) | (149.2 | ) | |||||||||
(83.2 | )(e) | |||||||||||||||
Net income attributable to El Paso Pipeline Partners,
L.P.
|
$ | 245.4 | $ | 208.0 | $ | (174.1 | ) | $ | 279.3 | |||||||
Net income attributable to El Paso Pipeline Partners, L.P.
per limited partner unit Basic and Diluted:
|
||||||||||||||||
Common units
|
$ | 1.64 | $ | 1.53 | ||||||||||||
Subordinated units
|
$ | 1.56 | $ | 1.50 | ||||||||||||
Weighted average limited partner units outstanding
Basic and Diluted:
|
||||||||||||||||
Common units
|
91.8 | 141.7 | ||||||||||||||
Subordinated units
|
27.7 | 27.7 |
F-6
El Paso
Pipeline Partners, L.P.
Unaudited
Pro Forma Condensed Consolidated Statement of Income
For the
Year Ended December 31, 2008
Historical |
Pro Forma |
|||||||||||||||
EPB | SNG | Adjustments(1) | Pro Forma | |||||||||||||
(In millions, except per unit amounts) | ||||||||||||||||
Operating revenues
|
$ | 524.8 | $ | 540.0 | $ | $ | 1,064.8 | |||||||||
Operating expenses
|
||||||||||||||||
Operation and maintenance
|
172.6 | 189.0 | 361.6 | |||||||||||||
Depreciation and amortization
|
65.4 | 53.0 | 118.4 | |||||||||||||
Taxes, other than income taxes
|
25.1 | 27.0 | 52.1 | |||||||||||||
263.1 | 269.0 | | 532.1 | |||||||||||||
Operating income
|
261.7 | 271.0 | 532.7 | |||||||||||||
Earnings from unconsolidated affiliates
|
32.9 | 13.0 | (29.8 | )(d) | 16.1 | |||||||||||
Other income, net
|
23.3 | 10.0 | 33.3 | |||||||||||||
Interest and debt expense, net
|
(57.1 | ) | (72.0 | ) | (129.1 | ) | ||||||||||
Affiliated interest income, net
|
26.9 | 13.0 | 39.9 | |||||||||||||
Income before income taxes
|
287.7 | 235.0 | (29.8 | ) | 492.9 | |||||||||||
Income taxes
|
18.3 | | 18.3 | |||||||||||||
Net income
|
269.4 | 235.0 | (29.8 | ) | 474.6 | |||||||||||
Net income attributable to noncontrolling interests
|
(79.7 | ) | | (94.0 | )(e) | (173.7 | ) | |||||||||
Net income attributable to El Paso Pipeline Partners,
L.P.
|
$ | 189.7 | $ | 235.0 | $ | (123.8 | ) | $ | 300.9 | |||||||
Net income attributable to El Paso Pipeline Partners, L.P.
per limited partner unit Basic and Diluted:
|
||||||||||||||||
Common units
|
$ | 1.26 | $ | 1.26 | ||||||||||||
Subordinated units
|
$ | 1.12 | $ | 1.12 | ||||||||||||
Weighted average limited partner units outstanding
Basic and Diluted:
|
||||||||||||||||
Common units
|
64.2 | 64.2 | ||||||||||||||
Subordinated units
|
27.7 | 27.7 |
(1) | Reflects only EPBs consolidation of SNG due to change in reporting entity. |
F-7
El Paso
Pipeline Partners, L.P.
Unaudited
Pro Forma Condensed Consolidated Statement of Income
For the
Year Ended December 31, 2007
Historical |
Pro Forma |
|||||||||||||||
EPB | SNG | Adjustments(1) | Pro Forma | |||||||||||||
(In millions, except per unit amounts) | ||||||||||||||||
Operating revenues
|
$ | 486.2 | $ | 482.0 | $ | $ | 968.2 | |||||||||
Operating expenses
|
||||||||||||||||
Operation and maintenance
|
168.8 | 160.0 | 328.8 | |||||||||||||
Depreciation and amortization
|
53.5 | 53.0 | 106.5 | |||||||||||||
Taxes, other than income taxes
|
22.5 | 27.0 | | 49.5 | ||||||||||||
244.8 | 240.0 | | 484.8 | |||||||||||||
Operating income
|
241.4 | 242.0 | 483.4 | |||||||||||||
Earnings from unconsolidated affiliates
|
4.1 | 88.0 | (2.6 | )(d) | 89.5 | |||||||||||
Other income, net
|
13.6 | 13.0 | 26.6 | |||||||||||||
Interest and debt expense, net
|
(50.0 | ) | (91.0 | ) | (141.0 | ) | ||||||||||
Affiliated interest income, net
|
43.5 | 19.0 | | 62.5 | ||||||||||||
Income before income taxes
|
252.6 | 271.0 | (2.6 | ) | 521.0 | |||||||||||
Income taxes
|
58.8 | 69.0 | | 127.8 | ||||||||||||
Income from continuing operations
|
193.8 | 202.0 | (2.6 | ) | 393.2 | |||||||||||
Income from continuing operations attributable to noncontrolling
interests
|
(59.3 | ) | | (80.8 | )(e) | (140.1 | ) | |||||||||
Income from continuing operations attributable to El Paso
Pipeline Partners, L.P.
|
$ | 134.5 | $ | 202.0 | $ | (83.4 | ) | $ | 253.1 | |||||||
Income from continuing operations attributable to El Paso
Pipeline Partners, L.P. per limited partner unit
Basic and Diluted:(2)
|
||||||||||||||||
Common units
|
$ | 0.11 | $ | 0.11 | ||||||||||||
Subordinated units
|
$ | 0.11 | $ | 0.11 | ||||||||||||
Weighted average limited partner units outstanding
Basic and Diluted:
|
||||||||||||||||
Common units
|
57.2 | 57.2 | ||||||||||||||
Subordinated units
|
27.7 | 27.7 |
(1) | Reflects only EPBs consolidation of SNG due to change in reporting entity. | |
(2) | Amounts are calculated from the date of the initial public offering to December 31, 2007. |
F-8
El Paso
Pipeline Partners, L.P.
Notes to Unaudited Pro Forma
Condensed Consolidated Financial Statements
Notes to Unaudited Pro Forma
Condensed Consolidated Financial Statements
Historical
EPBs historical condensed consolidated balance sheet as of
September 30, 2010 and historical condensed consolidated
statements of income for the nine months ended
September 30, 2010 and 2009 are derived from the unaudited
consolidated financial statements in EPBs Quarterly Report
on
Form 10-Q
for the quarterly period ended September 30, 2010.
EPBs historical condensed consolidated statements of
income for the years ended December 31, 2009, 2008 and 2007
are derived from EPBs annual audited consolidated
financial statements included in EPBs June
Form 8-K.
EPBs historical financial statements for all periods
presented include 100 percent of the historical results of
SLNG/Elba Express with 49 percent attributable to
El Paso as a noncontrolling interest. SNGs historical
condensed consolidated balance sheet as of September 30,
2010 and historical condensed consolidated statements of income
for the nine months ended September 30, 2010 and 2009 are
derived from SNGs unaudited consolidated financial
statements in SNGs Quarterly Report on
Form 10-Q
for the quarterly period ended September 30, 2010.
SNGs historical condensed consolidated statements of
income for the years ended December 31, 2009, 2008 and 2007
are derived from the annual audited consolidated financial
statements included in SNGs 2009 Annual Report on
Form 10-K.
Pro Forma
Adjustments
Acquisition
of an additional 49 percent member interest in SLNG and
Elba Express
The historical amounts as of September 30, 2010 and for the
nine months ended September 30, 2010 and 2009 and for the
year ended December 31, 2009 have been adjusted to reflect
the acquisition of an additional 49 percent member interest
in each of SLNG and Elba Express as if they had occurred on
September 30, 2010 for the unaudited pro forma condensed
consolidated balance sheet and on January 1, 2009 for the
unaudited pro forma condensed consolidated statements of income.
Following the acquisition of an additional 49 percent
member interest in each of SLNG and Elba Express from
El Paso, EPB will own 100 percent of both entities.
Accordingly, the following adjustments reflect the effect of
EPBs increased ownership position:
(a) Reflects the elimination of income from noncontrolling
interest and the associated noncontrolling interest attributable
to El Pasos 49 percent ownership in each of SLNG
and Elba Express.
(b) Reflects an adjustment to affiliated interest income
due to the distribution of SLNGs balance in the
El Paso cash management program to El Paso to settle
the outstanding income tax payable.
On February 4, 2010, SLNG, which was previously a
corporation, converted into a Delaware limited liability company
and is no longer subject to income taxes. Accordingly, the
following adjustment reflects the elimination of income taxes
and certain other related tax balances from SLNG for the nine
months ended September 30, 2010 and 2009 and the year ended
December 31, 2009:
(c) Reflects an adjustment to eliminate income tax and the
tax effect on the equity allowance for funds used during
construction from EPBs historical condensed consolidated
statements of income.
Acquisition
of an additional 15 percent general partner interest in SNG
and consolidation
The historical amounts as of September 30, 2010 and for the
nine months ended September 30, 2010 and 2009 and for the
years ended December 31, 2009, 2008 and 2007 have been
adjusted to reflect the consolidation of SNG for the acquisition
by EPB of an additional 15 percent general partner interest
in SNG in connection with the Acquisition, which will increase
EPBs ownership interest in SNG to 60 percent. EPB
will reflect this transaction as a change in reporting entity
and will account for the transaction as a reorganization of
entities under common control. Due to the change in reporting
entity, the unaudited pro forma condensed consolidated financial
statements reflect the effects of EPBs consolidation of
100 percent of
F-9
El Paso
Pipeline Partners, L.P.
Notes to
Unaudited Pro Forma
Condensed Consolidated Financial
Statements (Continued)
the historical results of SNG for all periods presented with
40 percent attributable to El Pasos
noncontrolling interest. Accordingly, the following adjustments
reflect the effects of EPBs consolidation of SNG:
(d) Reflects an adjustment to eliminate EPBs
historical equity investment in and equity earnings from SNG.
(e) Reflects an adjustment to record El Pasos
40 percent noncontrolling interest in SNG as of
September 30, 2010. El Pasos 40 percent
share of net income attributable to noncontrolling interest has
been calculated based upon SNGs income from continuing
operations for all periods presented.
(f) Reflects the elimination of intercompany balances
between SNG and EPB and affiliates.
Financing
transactions
The following adjustments reflect the related financing
transactions:
(g) Reflects a decrease in cash of $1,133 million as
consideration paid to El Paso to fund the Acquisition.
(h) Reflects the issuance of 10,000,000 common units
pursuant to the November 2010 common units offering and 204,081
general partner units for estimated net proceeds of
$325 million assuming an offering price of $33 per unit and
historical expenses incurred by us in similar equity offerings.
(i) Since these transactions were between entities under
common control, we reflected our additional interest in each of
SNG, SLNG and Elba Express at its historical carrying value of
approximately $696.4 million and reflected the difference
between historical cost and the cash paid to El Paso as a
general partner distribution of $436.6 million.
(j) Reflects the issuance of $800 million of debt for
estimated net proceeds of $790.8 million as partial
consideration for the Acquisition and for the Debt Repayments
and borrowings under our revolving credit facility of
$2.4 million to pay acquisition and offering expenses.
(k) Reflects an adjustment to interest expense related to
the debt discussed in (j) above and related amortization of
debt issuance costs. The increase in interest expense was
calculated using an assumed fixed rate of 6.2% for the
$800 million debt financing and a rate of 1.0% for the
revolving credit facility. The annual impact on interest expense
due to a 0.125% change in the interest rate is $1.0 million.
(l) Reflects an adjustment to decrease interest expense as
a result of the Debt Repayments. The decrease in interest
expense was calculated using a rate of 3.25% for the Elba
Express debt and a fixed rate of 1.0% for the revolving credit
facility.
(m) Reflects the Debt Repayments of $154 million for
the Elba Express non-recourse project financing debt and the
repayment of $245.6 million of outstanding borrowings under
EPBs revolving credit facility. Additionally, related
unamortized debt issuance costs were expensed at the time of
repayment.
(n) Reflects an adjustment for the interest expense and
related amortization of debt issuance costs associated with the
$425 million 6.5% Senior Notes issued in conjunction
with the March 2010
SLNG/Elba
Acquisition and the $110 million 6.5% Senior Notes
issued in conjunction with the June 2010 SNG Acquisition.
Pro Forma
Earnings Per Unit
Pro forma net income attributable to EPB per limited partner
unit is computed by dividing the pro forma net income
attributable to EPB that would have been allocated to the common
and subordinated unitholders by
F-10
El Paso
Pipeline Partners, L.P.
Notes to
Unaudited Pro Forma
Condensed Consolidated Financial
Statements (Continued)
the number of common and subordinated units which would have
been outstanding had the Acquisition, the March 2010 SLNG/Elba
Acquisition, the June 2010 SNG Acquisition, related financings
and the Debt Repayments (the Transactions) occurred
on January 1, 2009.
Common units used in the pro forma calculation for the nine
months ended September 30, 2010 and 2009 and the year ended
December 31, 2009 reflect the historical weighted average
units outstanding adjusted for the issuances which are
considered related to the Transactions, specifically:
(i) the January 2010 public offering of 9,862,500 common
units and issuance of 201,404 general partner units to
El Paso; (ii) the March 2010 issuance of 5,346,251
common units and 109,107 general partner units to El Paso;
(iii) the June 2010 public offering of 11,500,000 common
units and issuance of 234,694 general partner units to
El Paso; (iv) the September 2010 public offering of
13,225,000 common units and issuance of 269,898 general partner
units to El Paso; and (v) the November 2010 public
offering of 10,000,000 common units and issuance of 204,081
general partner units to El Paso as if all units were
issued on January 1, 2009. Additionally, 27,727,411
subordinated units have been outstanding since EPBs
initial public offering. In determining pro forma net income
attributable to EPB per limited partner unit, EPB has reflected
assumed cash distributions which would have been payable to
unitholders under EPBs partnership agreement as if the
units directly attributable to the Transactions were outstanding
from January 1, 2009.
Due to the change in reporting entity, the unaudited pro forma
condensed consolidated statements of income reflect
100 percent of the historical results of operations of SNG
in all periods presented (with 40 percent attributable to
El Paso as noncontrolling interest). Common units used in
the pro forma calculation for the years ended December 31,
2008 and 2007 reflect the historical weighted average units
outstanding. As a result of the consolidation of SNG, earnings
prior to the acquisition of the incremental interests in SNG
have been allocated to the general partner for the years ended
December 31, 2008 and 2007.
The pro forma net income attributable to EPB per limited partner
unit calculations are performed without regard to arrearages.
F-11