Attached files

file filename
8-K - 8-K - MARKWEST ENERGY PARTNERS L Pa12-17621_18k.htm

Exhibit 99.1

 

GRAPHIC

 

MarkWest Energy Partners, L.P.

Contact:

Frank Semple, Chairman, President & CEO

1515 Arapahoe Street

 

Nancy Buese, Senior VP and CFO

Tower 1, Suite 1600

 

Josh Hallenbeck, VP of Finance & Treasurer

Denver, Colorado 80202

Phone:

(866) 858-0482

 

E-mail:

investorrelations@markwest.com

 

MarkWest Energy Partners Reports Second Quarter Financial Results
and Increases Common Unit Distribution by 14.3 Percent

 

DENVER—August 2, 2012—MarkWest Energy Partners, L.P. (NYSE: MWE) (the Partnership) today reported quarterly cash available for distribution to common unitholders, or distributable cash flow (DCF), of $91.2 million for the three months ended June 30, 2012, and $200.4 million for the six months ended June 30, 2012.  Distributable cash flow for the three months ended June 30, 2012, represents distribution coverage of 103 percent.  The second quarter distribution of $88.6 million, or $0.80 per common unit, will be paid to unitholders on August 14, 2012. The second quarter 2012 distribution represents an increase of $0.01 per common unit, or 1.3 percent, over the first quarter 2012 distribution and an increase of $0.10 per common unit, or 14.3 percent, over the second quarter 2011 distribution.  As a Master Limited Partnership, cash distributions to common unitholders are largely determined based on DCF.  A reconciliation of DCF to net income, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

The Partnership reported Adjusted EBITDA for the three and six months ended June 30, 2012, of $130.5 million and $263.5 million, respectively, as compared to $120.0 million and $216.2 million for the three and six months ended June 30, 2011.  The Partnership believes the presentation of Adjusted EBITDA provides useful information because it is commonly used by investors in Master Limited Partnerships to assess financial performance and operating results of ongoing business operations.  A reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

The Partnership reported income before provision for income tax for the three and six months ended June 30, 2012, of $231.6 million and $252.4 million, respectively.  Income before provision for income tax includes non-cash gain associated with the change in mark-to-market of derivative instruments of $193.7 million and $145.5 million for the three and six months ended June 30, 2012, respectively.  Excluding these items, income before provision for income tax for the three and six months ended June 30, 2012, would have been $37.9 million and $106.9 million, respectively.

 

“Our mid-year results reflect the continued solid performance of our core assets despite the significant decrease in processing margins and natural gas liquids prices during the second quarter,” said Frank Semple, Chairman, President and Chief Executive Officer. “Our year-over-year processed volumes have increased by 18% as a result of our operational performance and ongoing growth projects located in some of the best resource plays in the United States.  During the second quarter, we also improved our liquidity position and capital flexibility with a $300 million increase to our credit facility and an equity offering with net proceeds over $427 million.  The combination of MarkWest’s high-quality assets, significant fee-based growth opportunities, and balance sheet strength supports our objective of providing long term sustainable top-quartile returns for our unitholders.”

 

1



 

BUSINESS HIGHLIGHTS

 

Business Development

 

·                  Keystone Midstream Services Acquisition:  In May 2012, the Partnership completed the acquisition of 100% of the ownership interests of Keystone Midstream Services, LLC (Keystone), for consideration of $509.6 million, adjusted for working capital.  Keystone was owned by Stonehenge Energy Resources, LP, and affiliates of Rex Energy Corporation (Rex Energy), and Sumitomo Corporation (Sumitomo).  Keystone’s existing assets are located in Butler County, Pennsylvania and include two cryogenic gas processing plants totaling 90 million cubic feet per day (MMcf/d) of capacity, a gas gathering system and associated field compression.  Rex Energy and Sumitomo have dedicated approximately 900 square miles to the Partnership.  The parties have jointly leased 68,400 highly prospective acres in Butler County. The Partnership will gather and process the rich gas and fractionate the natural gas liquids (NGLs) under long-term fee-based agreements.

 

Pursuant to a letter agreement signed at the time of the Keystone acquisition, MarkWest Utica EMG, LLC (MarkWest Utica) is evaluating  gathering, processing, and NGL fractionation opportunities for portions of Rex Energy’s Ohio Utica acreage.

 

·                  Liberty:  In May 2012, the Partnership announced additional major expansion projects to serve producer customers in the hydrocarbon-rich area of the Marcellus Shale in northern West Virginia and southwest Pennsylvania area, including another 400 MMcf/d expansion of its Majorsville processing complex which includes two, 200 MMcf/d processing plants that are expected to be completed in late 2013 and mid 2014 and are supported by long-term agreements with Chesapeake Energy.  Considering the expansions announced in January and May 2012, the Partnership will have 1.1 billion cubic feet per day of cryogenic processing capacity at its Majorsville processing complex.

 

In May 2012, the Partnership announced a long-term fee-based agreement with Antero Resources Appalachian Corporation (Antero) to install gathering facilities in support of Antero’s rapidly growing rich natural gas production in Doddridge and Harrison Counties in northern West Virginia.  The new gathering system will have the capacity to initially deliver more than 300 MMcf/d of Antero’s rich gas to the Partnership’s Sherwood gas processing complex. The first phase of the gathering system will be completed in the third quarter of 2012 in conjunction with the completion of the 200 MMcf/d Sherwood I processing facility.

 

In May 2012, the Partnership also announced that it is extending its existing NGL gathering pipeline from its Houston, Pennsylvania fractionation complex into Beaver, Butler and Lawrence Counties to gather NGLs from the Keystone processing facilities and other planned processing projects in Northwest Pennsylvania.  The NGL pipeline expansion will allow Rex Energy and other producers to access all of the anticipated ethane pipeline projects.

 

In July 2012, the Partnership announced a new long-term, fee-based agreement with XTO Energy (XTO) to transport, fractionate and market NGLs from their 125 MMcf/d processing plant located in Butler County, Pennsylvania, which is expected to be operational in late 2012.  NGLs will initially be transported by truck from XTO’s plant to the Houston fractionation complex.  By the end of 2013, an extension of the Partnership’s NGL gathering pipeline is expected to be complete and will connect the Keystone processing facilities to the XTO facility.

 

In late June, the Partnership began delivering propane to Sunoco Inc.’s (Sunoco) Marcus Hook facility located outside Philadelphia, Pennsylvania.  Propane is currently being

 

2



 

transported by truck from the Houston fractionation complex to Marcus Hook, with rail deliveries expected to be added in the next several months. In addition, the Partnership is purchasing propane produced at Sunoco’s local-area facilities and the combined stream is being loaded onto ships for marketing by the Partnership to international customers.  The delivery of propane from the northeast U.S. to global markets is critical to ensure northeast propane markets remain in balance and that northeast propane continues to achieve premium pricing.  This milestone is part of the Partnership’s ongoing commitment to provide multiple marketing options that will maximize the value of its producer customers’ NGLs.

 

Utica:  In June 2012, MarkWest Utica announced the completion of definitive agreements with Gulfport Energy Corporation to provide gathering, processing, fractionation, and marketing services primarily in Harrison, Guernsey, Belmont and Noble counties of Ohio in the liquids-rich window of the Utica Shale.  MarkWest Utica expects the first phase to be operational beginning in the third quarter of 2012.  It is anticipated MarkWest Utica will have approximately 60 miles of gas gathering pipelines and associated compression to move Gulfport volumes by the end of 2012 and up to 140 miles of gathering pipelines by the first quarter of 2014.  MarkWest Utica anticipates refrigeration processing capacity of 105 MMcf/d by the end of 2012 and 125 MMcf/d of cryogenic processing capacity in early 2013, increasing to 325 MMcf/d of total cryogenic processing capacity by the end of 2013.  The NGLs from these processing plants, as well as from our Marcellus operations, will ultimately be fractionated at the previously announced 100,000 Bbl/d Harrison County fractionation complex.

 

Capital Markets

 

·                  On May 14, 2012, the Partnership completed a common unit equity offering of 8.0 million common units. The net proceeds of approximately $427.2 million were used to partially fund the acquisition of Keystone Midstream.

 

·                  On June 29, 2012, the Partnership executed an amendment to its senior secured revolving credit facility, which increased total borrowing capacity by $300.0 million to $1.2 billion and extended the maturity by one year to September 2017.

 

FINANCIAL RESULTS

 

Balance Sheet

 

·                  At June 30, 2012, the Partnership had $121.7 million of cash and cash equivalents in wholly owned subsidiaries and $959.8 million available for borrowing under its $1.2 billion revolving credit facility after consideration of aggregate borrowings of $217.9 million and $22.3 million of outstanding letters of credit.

 

Operating Results

 

·                  Operating income before items not allocated to segments for the three months ended June 30, 2012, was $146.3 million, a decrease of $1.5 million when compared to segment operating income of $147.8 million in the same period in 2011.  This decrease is primarily attributable to lower commodity prices compared to the prior year quarter.  Processed volumes remain strong, growing almost 20% when compared to the second quarter of 2011, primarily due to the Partnership’s Southwest and Liberty segments.

 

3



 

A reconciliation of operating income before items not allocated to segments to income (loss) before provision for income tax, the most directly comparable GAAP financial measure, is provided within the financial tables of this press release.

 

·                  Operating income before items not allocated to segments does not include loss on commodity derivative instruments.  Realized losses on commodity derivative instruments were $5.0 million in the second quarter of 2012 compared to realized losses of $17.7 million in the second quarter of 2011.

 

Capital Expenditures

 

·                  For the three and six months ended June 30, 2012, the Partnership’s portion of capital expenditures was $327.9 million and $582.2 million, respectively.  These expenditures do not include the Keystone purchase price of $509.6 million.

 

2012 DCF AND GROWTH CAPITAL EXPENDITURE FORECAST

 

For 2012, the Partnership forecasts DCF in a range of $400 million to $440 million based on its current forecast of operational volumes and prices for crude oil, natural gas and natural gas liquids; derivative instruments currently outstanding; and the Keystone acquisition, as mentioned above.  The midpoint of this range results in approximately 119 percent coverage of the Partnership’s full-year distribution based on current quarterly distributions and common units outstanding.  A commodity price sensitivity analysis for forecasted 2012 DCF is provided within the tables of this press release.

 

The Partnership’s portion of growth capital expenditures for 2012 remains unchanged and is forecasted in a range of $1.1 billion to $1.5 billion.  This range excludes the Keystone purchase price of $509.6 million.  Maintenance capital for 2012 is forecasted at approximately $20 million.

 

CONFERENCE CALL

 

The Partnership will host a conference call and webcast on Friday, August 3, 2012, at 12:00 p.m. Eastern Time to review its second quarter 2012 financial results. Interested parties can participate in the call by dialing (800) 475-0218 (passcode “MarkWest”) approximately ten minutes prior to the scheduled start time.  To access the webcast, please visit the Investor Relations section of the Partnership’s website at www.markwest.com. A replay of the conference call will be available on the MarkWest website or by dialing (866) 463-4105 (no passcode required).

 

###

 

MarkWest Energy Partners, L.P. is a master limited partnership engaged in the gathering, transportation, and processing of natural gas; the transportation, fractionation, marketing, and storage of natural gas liquids; and the gathering and transportation of crude oil. MarkWest has extensive natural gas gathering, processing, and transmission operations in the southwest, Gulf Coast, and northeast regions of the United States, including the Marcellus Shale, and is the largest natural gas processor and fractionator in the Appalachian region.

 

This press release includes “forward-looking statements.”  All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties. Although MarkWest believes that the expectations reflected in the forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. The forward-looking statements involve risks and uncertainties that affect MarkWest’s operations, financial performance, and other factors as discussed in its filings with the Securities and Exchange Commission.  Among the factors that could cause results to differ materially are those risks discussed in the periodic reports filed with the SEC, including MarkWest’s Annual Report on Form 10-K for the year ended December 31, 2011, and its Quarterly Report on Form 10-Q for the quarter ended March 31, 2012. You are urged to carefully review and consider the

 

4



 

cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors.”  MarkWest does not undertake any duty to update any forward-looking statement except as required by law.

 

 

MarkWest Energy Partners, L.P.

Financial Statistics

(unaudited, in thousands, except per unit data)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Statement of Operations Data

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

309,986

 

$

359,849

 

$

709,167

 

$

708,749

 

Derivative gain (loss)

 

136,067

 

40,590

 

87,352

 

(45,089

)

Total revenue

 

446,053

 

400,439

 

796,519

 

663,660

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Purchased product costs

 

112,731

 

154,580

 

267,286

 

308,209

 

Derivative (gain) loss related to purchased product costs

 

(51,579

)

(254

)

(32,779

)

19,140

 

Facility expenses

 

48,538

 

40,698

 

97,378

 

80,122

 

Derivative (gain) loss related to facility expenses

 

(1,146

)

2,927

 

(2,892

)

(84

)

Selling, general and administrative expenses

 

21,879

 

18,580

 

47,103

 

40,292

 

Depreciation

 

42,918

 

37,201

 

84,063

 

71,565

 

Amortization of intangible assets

 

12,307

 

10,830

 

23,292

 

21,647

 

Loss on disposal of property, plant and equipment

 

1,342

 

2,373

 

2,328

 

4,472

 

Accretion of asset retirement obligations

 

161

 

290

 

399

 

377

 

Total operating expenses

 

187,151

 

267,225

 

486,178

 

545,740

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

258,902

 

133,214

 

310,341

 

117,920

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Income (loss) from unconsolidated affiliates

 

551

 

(216

)

542

 

(755

)

Interest income

 

159

 

63

 

231

 

152

 

Interest expense

 

(26,762

)

(27,874

)

(56,234

)

(56,137

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(1,245

)

(1,443

)

(2,515

)

(2,871

)

Loss on redemption of debt

 

 

 

 

(43,328

)

Miscellaneous income, net

 

4

 

169

 

62

 

131

 

Income before provision for income tax

 

231,609

 

103,913

 

252,427

 

15,112

 

 

 

 

 

 

 

 

 

 

 

Provision for income tax expense (benefit):

 

 

 

 

 

 

 

 

 

Current

 

4,809

 

4,089

 

20,150

 

4,145

 

Deferred

 

39,664

 

10,619

 

28,868

 

(3,567

)

Total provision for income tax

 

44,473

 

14,708

 

49,018

 

578

 

 

 

 

 

 

 

 

 

 

 

Net income

 

187,136

 

89,205

 

203,409

 

14,534

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

(228

)

(10,708

)

(481

)

(20,066

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to the Partnership

 

$

186,908

 

$

78,497

 

$

202,928

 

$

(5,532

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to the Partnership’s common unitholders per common unit:

 

 

 

 

 

 

 

 

 

Basic

 

$

1.74

 

$

1.03

 

$

1.98

 

$

(0.09

)

Diluted

 

$

1.47

 

$

1.03

 

$

1.66

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

Weighted average number of outstanding common units:

 

 

 

 

 

 

 

 

 

Basic

 

106,825

 

75,160

 

101,833

 

74,847

 

Diluted

 

127,468

 

75,266

 

122,531

 

74,847

 

 

 

 

 

 

 

 

 

 

 

Cash Flow Data

 

 

 

 

 

 

 

 

 

Net cash flow provided by (used in):

 

 

 

 

 

 

 

 

 

Operating activities

 

$

48,524

 

$

91,045

 

$

256,437

 

$

206,364

 

Investing activities

 

$

(834,529

)

$

(120,428

)

$

(1,087,498

)

$

(462,049

)

Financing activities

 

$

560,833

 

$

51,266

 

$

839,507

 

$

283,270

 

 

 

 

 

 

 

 

 

 

 

Other Financial Data

 

 

 

 

 

 

 

 

 

Distributable cash flow

 

$

91,183

 

$

82,944

 

$

200,360

 

$

159,080

 

Adjusted EBITDA

 

$

130,533

 

$

120,004

 

$

263,475

 

$

216,191

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2012

 

December 31, 2011

 

 

 

 

 

Balance Sheet Data

 

 

 

 

 

 

 

 

 

Working capital

 

$

(114,875

)

$

4,234

 

 

 

 

 

Total assets

 

5,134,598

 

4,070,425

 

 

 

 

 

Total debt

 

1,997,985

 

1,846,062

 

 

 

 

 

Total equity

 

2,362,431

 

1,502,067

 

 

 

 

 

 

5



 

MarkWest Energy Partners, L.P.

Operating Statistics

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

Southwest

 

 

 

 

 

 

 

 

 

East Texas gathering systems throughput (Mcf/d)

 

440,400

 

428,300

 

425,200

 

427,000

 

East Texas natural gas processed (Mcf/d)

 

268,300

 

229,000

 

255,400

 

224,100

 

East Texas NGL sales (gallons, in thousands)

 

68,000

 

59,500

 

131,400

 

116,200

 

 

 

 

 

 

 

 

 

 

 

Western Oklahoma gathering system throughput (Mcf/d) (1)

 

252,200

 

223,900

 

257,100

 

215,700

 

Western Oklahoma natural gas processed (Mcf/d)

 

218,900

 

159,500

 

211,400

 

158,300

 

Western Oklahoma NGL sales (gallons, in thousands)

 

61,700

 

35,100

 

119,000

 

74,100

 

 

 

 

 

 

 

 

 

 

 

Southeast Oklahoma gathering system throughput (Mcf/d)

 

503,300

 

511,700

 

502,200

 

504,900

 

Southeast Oklahoma natural gas processed (Mcf/d) (2)

 

119,600

 

110,200

 

110,700

 

102,000

 

Southeast Oklahoma NGL sales (gallons, in thousands)

 

41,300

 

32,100

 

74,300

 

61,500

 

Arkoma Connector Pipeline throughput (Mcf/d)

 

331,200

 

298,400

 

329,900

 

292,100

 

 

 

 

 

 

 

 

 

 

 

Other Southwest gathering system throughput (Mcf/d)

 

26,700

 

31,600

 

25,600

 

32,300

 

 

 

 

 

 

 

 

 

 

 

Northeast

 

 

 

 

 

 

 

 

 

Natural gas processed (Mcf/d) (3)

 

328,200

 

319,600

 

324,900

 

312,500

 

NGLs fractionated (Bbl/d) (4)

 

17,200

 

22,700

 

16,900

 

22,500

 

 

 

 

 

 

 

 

 

 

 

Keep-whole sales (gallons, in thousands)

 

23,700

 

21,100

 

73,300

 

60,900

 

Percent-of-proceeds sales (gallons, in thousands)

 

36,800

 

33,100

 

69,800

 

64,000

 

Total NGL sales (gallons, in thousands) (5)

 

60,500

 

54,200

 

143,100

 

124,900

 

 

 

 

 

 

 

 

 

 

 

Crude oil transported for a fee (Bbl/d)

 

8,300

 

11,500

 

9,400

 

10,800

 

 

 

 

 

 

 

 

 

 

 

Liberty

 

 

 

 

 

 

 

 

 

Natural gas processed (Mcf/d)

 

400,600

 

298,200

 

396,400

 

276,500

 

Gathering system throughput (Mcf/d)

 

367,400

 

232,000

 

337,800

 

214,000

 

NGLs fractionated (Bbl/d) (6)

 

19,800

 

8,400

 

19,900

 

7,700

 

NGL sales (gallons, in thousands) (7)

 

75,900

 

50,700

 

173,400

 

102,400

 

 

 

 

 

 

 

 

 

 

 

Gulf Coast

 

 

 

 

 

 

 

 

 

Refinery off-gas processed (Mcf/d)

 

115,800

 

114,600

 

118,000

 

108,700

 

Liquids fractionated (Bbl/d)

 

21,700

 

21,900

 

22,500

 

20,600

 

NGL sales (gallons excluding hydrogen, in thousands)

 

83,000

 

83,600

 

172,300

 

156,300

 

 


(1)

Includes natural gas gathered in Western Oklahoma and from the Granite Wash formation in the Texas Panhandle as it is one integrated area of operations.

 

 

(2)

The natural gas processing in Southeast Oklahoma is outsourced to Centrahoma, our equity investment, or other third-party processors.

 

 

(3)

Includes throughput from the Kenova, Cobb, Boldman and Langley processing plants. We acquired the Langley processing plants in February 2011. The volumes reported for the six months ended June 30, 2011 are the average daily rates for the days of operation.

 

 

(4)

Amount includes zero barrels per day and 5,500 barrels per day fractionated on behalf of Liberty for the three and six months ended June 30, 2012 and 2011, respectively. Beginning in the fourth quarter of 2011, Siloam no longer fractionated NGLs on behalf of Liberty due to the operation of Liberty’s fractionation facility that began in September 2011.

 

 

(5)

Represents sales from the Siloam facilities. The total sales exclude approximately zero gallons and 20,900,000 gallons sold by the Northeast on behalf of Liberty for the three months ended June 30, 2012 and 2011, respectively and zero gallons and 41,500,000 gallons sold for the six months ended June 30, 2012 and 2011, respectively. These volumes are included as part of NGLs sold at Liberty.

 

 

(6)

Amount includes all NGLs that were produced at the Liberty processing facilities and fractionated into purity products at our Liberty fractionation facility.

 

 

(7)

Includes sale of all purity products fractionated at the Liberty facilities and sale of all unfractionated NGLs. Also includes the sale of purity products fractionated and sold from the Siloam facilities on behalf of Liberty.

 

6



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Operating Income before Items not Allocated to Segments

(unaudited, in thousands)

 

Three months ended June 30, 2012

 

Southwest

 

Northeast

 

Liberty

 

Gulf Coast

 

Total

 

Revenue

 

$

189,162

 

$

42,051

 

$

59,477

 

$

20,997

 

$

311,687

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

91,792

 

12,921

 

8,018

 

 

112,731

 

Facility expenses

 

23,034

 

4,932

 

13,647

 

9,607

 

51,220

 

Total operating expenses before items not allocated to segments

 

114,826

 

17,853

 

21,665

 

9,607

 

163,951

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating income attributable to non-controlling interests

 

1,590

 

 

(113

)

 

1,477

 

Operating income before items not allocated to segments

 

$

72,746

 

$

24,198

 

$

37,925

 

$

11,390

 

$

146,259

 

 

Three months ended June 30, 2011

 

Southwest

 

Northeast

 

Liberty

 

Gulf Coast

 

Total

 

Revenue

 

$

235,575

 

$

53,676

 

$

48,337

 

$

24,683

 

$

362,271

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

128,988

 

15,702

 

9,890

 

 

154,580

 

Facility expenses

 

20,855

 

6,929

 

7,269

 

8,312

 

43,365

 

Total operating expenses before items not allocated to segments

 

149,843

 

22,631

 

17,159

 

8,312

 

197,945

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating income attributable to non-controlling interests

 

1,346

 

 

15,182

 

 

16,528

 

Operating income before items not allocated to segments

 

$

84,386

 

$

31,045

 

$

15,996

 

$

16,371

 

$

147,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 

 

 

 

 

 

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

146,259

 

$

147,798

 

 

 

 

 

 

 

Portion of operating income attributable to non-controlling interests

 

1,477

 

16,528

 

 

 

 

 

 

 

Derivative gain not allocated to segments

 

188,792

 

37,917

 

 

 

 

 

 

 

Revenue deferral adjustment

 

(1,701

)

(2,422

)

 

 

 

 

 

 

Compensation expense included in facility expenses not allocated to segments

 

(184

)

(188

)

 

 

 

 

 

 

Facility expenses adjustments

 

2,866

 

2,855

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

(21,879

)

(18,580

)

 

 

 

 

 

 

Depreciation

 

(42,918

)

(37,201

)

 

 

 

 

 

 

Amortization of intangible assets

 

(12,307

)

(10,830

)

 

 

 

 

 

 

Loss on disposal of property, plant and equipment

 

(1,342

)

(2,373

)

 

 

 

 

 

 

Accretion of asset retirement obligations

 

(161

)

(290

)

 

 

 

 

 

 

Income from operations

 

258,902

 

133,214

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from unconsolidated affiliate

 

551

 

(216

)

 

 

 

 

 

 

Interest income

 

159

 

63

 

 

 

 

 

 

 

Interest expense

 

(26,762

)

(27,874

)

 

 

 

 

 

 

Amortization of deferred financing costs and discount (a component of interest expense)

 

(1,245

)

(1,443

)

 

 

 

 

 

 

Miscellaneous income, net

 

4

 

169

 

 

 

 

 

 

 

Income before provision for income tax

 

$

231,609

 

$

103,913

 

 

 

 

 

 

 

 

7



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Operating Income before Items not Allocated to Segments

(unaudited, in thousands)

 

Six months ended June 30, 2012

 

Southwest

 

Northeast

 

Liberty

 

Gulf Coast

 

Total

 

Revenue

 

$

403,887

 

$

128,969

 

$

135,054

 

$

45,226

 

$

713,136

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

196,025

 

38,608

 

32,653

 

 

267,286

 

Facility expenses

 

46,026

 

11,310

 

25,894

 

19,245

 

102,475

 

Total operating expenses before items not allocated to segments

 

242,051

 

49,918

 

58,547

 

19,245

 

369,761

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating income attributable to non-controlling interests

 

3,036

 

 

(113

)

 

2,923

 

Operating income before items not allocated to segments

 

$

158,800

 

$

79,051

 

$

76,620

 

$

25,981

 

$

340,452

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2011

 

Southwest

 

Northeast

 

Liberty

 

Gulf Coast

 

Total

 

Revenue

 

$

437,349

 

$

145,767

 

$

89,556

 

$

46,442

 

$

719,114

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

232,184

 

56,580

 

19,445

 

 

308,209

 

Facility expenses

 

41,012

 

12,523

 

13,767

 

17,302

 

84,604

 

Total operating expenses before items not allocated to segments

 

273,196

 

69,103

 

33,212

 

17,302

 

392,813

 

 

 

 

 

 

 

 

 

 

 

 

 

Portion of operating income attributable to non-controlling interests

 

2,518

 

 

27,559

 

 

30,077

 

Operating income before items not allocated to segments

 

$

161,635

 

$

76,664

 

$

28,785

 

$

29,140

 

$

296,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30,

 

 

 

 

 

 

 

 

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

340,452

 

$

296,224

 

 

 

 

 

 

 

Portion of operating income attributable to non-controlling interests

 

2,923

 

30,077

 

 

 

 

 

 

 

Derivative gain (loss) not allocated to segments

 

123,023

 

(64,145

)

 

 

 

 

 

 

Revenue deferral adjustment

 

(3,969

)

(10,365

)

 

 

 

 

 

 

Compensation expense included in facility expenses not allocated to segments

 

(633

)

(1,228

)

 

 

 

 

 

 

Facility expenses adjustments

 

5,730

 

5,710

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

(47,103

)

(40,292

)

 

 

 

 

 

 

Depreciation

 

(84,063

)

(71,565

)

 

 

 

 

 

 

Amortization of intangible assets

 

(23,292

)

(21,647

)

 

 

 

 

 

 

Loss on disposal of property, plant and equipment

 

(2,328

)

(4,472

)

 

 

 

 

 

 

Accretion of asset retirement obligations

 

(399

)

(377

)

 

 

 

 

 

 

Income from operations

 

310,341

 

117,920

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from unconsolidated affiliate

 

542

 

(755

)

 

 

 

 

 

 

Interest income

 

231

 

152

 

 

 

 

 

 

 

Interest expense

 

(56,234

)

(56,137

)

 

 

 

 

 

 

Amortization of deferred financing costs and discount (a component of interest expense)

 

(2,515

)

(2,871

)

 

 

 

 

 

 

Loss on redemption of debt

 

 

(43,328

)

 

 

 

 

 

 

Miscellaneous income, net

 

62

 

131

 

 

 

 

 

 

 

Income before provision for income tax

 

$

252,427

 

$

15,112

 

 

 

 

 

 

 

 

8


 


 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Distributable Cash Flow

(unaudited, in thousands)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

187,136

 

$

89,205

 

$

203,409

 

$

14,534

 

Depreciation, amortization, impairment, and other non-cash operating expenses

 

56,806

 

50,772

 

110,238

 

98,217

 

Loss on redemption of debt, net of tax benefit

 

 

 

 

39,499

 

Amortization of deferred financing costs and discount

 

1,245

 

1,443

 

2,515

 

2,871

 

Non-cash (earnings) loss from unconsolidated affiliate

 

(551

)

216

 

(542

)

755

 

Distributions from unconsolidated affiliate

 

800

 

300

 

1,700

 

300

 

Non-cash compensation expense

 

2,579

 

1,134

 

5,289

 

2,712

 

Non-cash derivative activity

 

(193,744

)

(55,663

)

(145,527

)

24,121

 

Provision for income tax - deferred

 

39,664

 

10,619

 

28,868

 

(3,567

)

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

(1,006

)

(15,536

)

(2,023

)

(28,058

)

Revenue deferral adjustment

 

1,701

 

2,422

 

3,969

 

10,365

 

Other

 

581

 

1,496

 

2,789

 

3,203

 

Maintenance capital expenditures, net of joint venture partner contributions

 

(4,028

)

(3,464

)

(10,324

)

(5,872

)

Distributable cash flow

 

$

91,183

 

$

82,944

 

$

200,360

 

$

159,080

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital expenditures

 

$

4,028

 

$

3,892

 

$

10,324

 

$

6,398

 

Growth capital expenditures

 

323,912

 

116,572

 

571,879

 

227,718

 

Total capital expenditures

 

327,940

 

120,464

 

582,203

 

234,116

 

Acquisitions

 

506,797

 

 

506,797

 

230,728

 

Total capital expenditures and acquisitions

 

834,737

 

120,464

 

1,089,000

 

464,844

 

Joint venture partner contributions

 

 

(18,850

)

 

(54,027

)

Total capital expenditures and acquisitions, net

 

$

834,737

 

$

101,614

 

$

1,089,000

 

$

410,817

 

 

 

 

 

 

 

 

 

 

 

Distributable cash flow

 

$

91,183

 

$

82,944

 

$

200,360

 

$

159,080

 

Maintenance capital expenditures, net

 

4,028

 

3,464

 

10,324

 

5,872

 

Changes in receivables and other assets

 

54,727

 

(35,268

)

112,382

 

(15,399

)

Changes in accounts payable, accrued liabilities and other long-term liabilities

 

(100,435

)

25,865

 

(65,191

)

30,967

 

Derivative instrument premium payments, net of amortization

 

 

1,099

 

 

2,144

 

Cash adjustment for non-controlling interest of consolidated subsidiaries

 

1,006

 

15,536

 

2,023

 

28,058

 

Other

 

(1,985

)

(2,595

)

(3,461

)

(4,358

)

Net cash provided by operating activities

 

$

48,524

 

$

91,045

 

$

256,437

 

$

206,364

 

 

9



 

MarkWest Energy Partners, L.P.

Reconciliation of GAAP Financial Measure to Non-GAAP Financial Measure

Adjusted EBITDA

(unaudited, in thousands)

 

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

187,136

 

$

89,205

 

$

203,409

 

$

14,534

 

Non-cash compensation expense

 

2,579

 

1,134

 

5,289

 

2,712

 

Non-cash derivative activity

 

(193,744

)

(55,663

)

(145,527

)

24,121

 

Interest expense (1)

 

25,826

 

27,092

 

54,378

 

54,548

 

Depreciation, amortization, impairment, and other non-cash operating expenses

 

56,806

 

50,772

 

110,238

 

98,217

 

Loss on redemption of debt

 

 

 

 

43,328

 

Provision for income tax

 

44,473

 

14,708

 

49,018

 

578

 

Adjustment for cash flow from unconsolidated affiliate

 

249

 

516

 

1,158

 

1,055

 

Adjustment related to non-guarantor, consolidated subsidiaries (2)

 

7,716

 

(7,416

)

(13,483

)

(22,106

)

Other

 

(508

)

(344

)

(1,005

)

(796

)

Adjusted EBITDA

 

$

130,533

 

$

120,004

 

$

263,475

 

$

216,191

 

 


(1)   Includes amortization of deferred financing costs and discount, and excludes interest expense related to the Steam Methane Reformer.

(2)   The non-guarantor subsidiaries, in accordance with Credit Facility covenants, are MarkWest Liberty Midstream & Resources, L.L.C. and its subsidiaries (Liberty), MarkWest Utica EMG L.L.C., MarkWest Pioneer, L.L.C., Wirth Gathering Partnership, and Bright Star Partnership. As of January 1, 2012, Liberty is a wholly owned subsidiary but remains a non-guarantor in accordance with the Credit Facility.

 

10



 

MarkWest Energy Partners, L.P.

Distributable Cash Flow Sensitivity Analysis

(unaudited, in millions)

 

MarkWest periodically estimates the effect on DCF resulting from its commodity risk management program, changes in crude oil and natural gas prices, and the correlation of NGL prices to crude oil.  The table below reflects MarkWest’s estimate of the range of DCF for 2012 given actual results through June 30, 2012, and forecasted crude oil and natural gas prices for the remainder of 2012.  The analysis assumes various combinations of crude oil prices and the ratio of crude oil to gas based on three NGL correlation scenarios, including:

 

a.               The three-year NGL correlation to crude for the remainder of 2012.

b.              One standard deviation above the three-year NGL correlation to crude for the remainder of 2012.

c.               One standard deviation below the three-year NGL correlation to crude for the remainder of 2012.

 

The analysis further assumes derivative instruments outstanding as of August 2, 2012, and production volumes estimated through December 31, 2012.  The range of stated hypothetical changes in commodity prices considers current and historic market performance.

 

Estimated Range of 2012 DCF

 

Crude Oil Price

 

 

 

Natural Gas Price (Henry Hub)

 

(WTI)

 

Three-year NGL Correlation to Crude

 

$2.00

 

$2.50

 

$3.00

 

$3.50

 

$4.00

 

 

 

One standard deviations above

 

$

536

 

$

534

 

$

532

 

$

530

 

$

528

 

$

110

 

Three-year NGL correlation to crude

 

$

491

 

$

489

 

$

487

 

$

485

 

$

483

 

 

 

One standard deviations below

 

$

449

 

$

447

 

$

445

 

$

443

 

$

441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One standard deviations above

 

$

536

 

$

534

 

$

532

 

$

530

 

$

528

 

$

100

 

Three-year NGL correlation to crude

 

$

478

 

$

476

 

$

474

 

$

472

 

$

470

 

 

 

One standard deviations below

 

$

449

 

$

447

 

$

445

 

$

443

 

$

441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One standard deviations above

 

$

499

 

$

497

 

$

495

 

$

493

 

$

491

 

$

 90

 

Three-year NGL correlation to crude

 

$

464

 

$

462

 

$

460

 

$

458

 

$

456

 

 

 

One standard deviations below

 

$

429

 

$

427

 

$

425

 

$

424

 

$

422

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One standard deviations above

 

$

482

 

$

480

 

$

478

 

$

476

 

$

474

 

$

80

 

Three-year NGL correlation to crude

 

$

452

 

$

450

 

$

448

 

$

446

 

$

444

 

 

 

One standard deviations below

 

$

421

 

$

419

 

$

417

 

$

416

 

$

413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One standard deviations above

 

$

468

 

$

466

 

$

464

 

$

462

 

$

460

 

$

70

 

Three-year NGL correlation to crude

 

$

441

 

$

439

 

$

437

 

$

435

 

$

433

 

 

 

One standard deviations below

 

$

413

 

$

412

 

$

410

 

$

408

 

$

406

 

 

The table is based on current information, expectations, and beliefs concerning future developments and their potential effects, and does not consider actions MarkWest management may take to mitigate exposure to changes.  Nor does the table consider the effects that such hypothetical adverse changes may have on overall economic activity.  Historical prices and correlations do not guarantee future results.

 

Although MarkWest believes the expectations reflected in this analysis are reasonable, MarkWest can give no assurance that such expectations will prove to be correct and readers are cautioned that projected performance, results, or distributions may not be achieved.  Actual changes in market prices, and the correlation between crude oil and NGL prices, may differ from the assumptions utilized in the analysis.  Actual results, performance, distributions, volumes, events, or transactions could vary significantly from those expressed, considered, or implied in this analysis.  All results, performance, distributions, volumes, events, or transactions are subject to a number of uncertainties and risks. Those uncertainties and risks may not be factored into or accounted for in this analysis.  Readers are urged to carefully review and consider the cautionary statements and disclosures made in MarkWest’s periodic reports filed with the SEC, specifically those under the heading “Risk Factors.”

 

11