Attached files

file filename
8-K - FORM 8-K - Western Midstream Operating, LPd435741d8k.htm

Exhibit 99.1

The following is an excerpt from the Registration Statement of Western Gas Equity Partners, LP filed on November 5, 2012. Throughout this excerpt, when the terms “WGP,” “we,” “us,” “our” and “Western Gas Equity Partners, LP,” are used, they refer to Western Gas Equity Partners, LP in its individual capacity or to Western Gas Equity Partners, LP and its consolidated subsidiaries collectively, as the context requires. As used herein, (i) “our general partner” refers to Western Gas Equity Holdings, LLC, the general partner of Western Gas Equity Partners, LP; (ii) “WES” refers to Western Gas Partners, LP in its individual capacity or to Western Gas Partners, LP and its subsidiaries collectively, as the context requires; (iii) “WES GP” refers to Western Gas Holdings, LLC, a wholly owned subsidiary of Western Gas Equity Partners, LP and the general partner of Western Gas Partners, LP; (iv) “Anadarko” refers to Anadarko Petroleum Corporation and its subsidiaries and affiliates, other than Western Gas Equity Partners, LP, its general partner, WES GP, WES, and its subsidiaries as of the closing date of the initial public offering of Western Gas Equity Partners, LP; and (v) “Anadarko Petroleum Corporation” refers to Anadarko Petroleum Corporation excluding its subsidiaries and affiliates.

 

1


USE OF PROCEEDS

We expect to receive net proceeds of approximately $282.5 million from the sale of our common units assuming an initial public offering price of $             per common unit, after deducting underwriting discounts, the structuring fee and offering expenses. We will use the net proceeds from this offering as follows:

 

   

to purchase from WES 5,767,708 common units representing limited partner interests in WES for approximately $276.8 million; and

 

   

to make a capital contribution to WES on behalf of WES GP of approximately $5.7 million in exchange for 117,708 WES general partner units in order to maintain WES GP’s 2.0% general partner interest in WES.

We will use any net proceeds from the exercise of the underwriters’ over-allotment option to purchase from WES additional common units and a corresponding number of general partner units. The foregoing assumes a purchase price of $48.00 per WES common unit and general partner unit.(1)

Please read “Prospectus Summary—Our Structure” for a discussion of the impact on our equity capitalization of a change in the public offering price of our common units or the number of common units sold in this offering.

 

(1)  The per unit purchase price of $48.00 was an assumed price for purposes of the Registration Statement and is expected to change prior to the closing of the WGP Offering.

 

2


Estimated Minimum Necessary WES Adjusted EBITDA to Enable Us to Pay the Aggregate Annualized Initial Quarterly Distribution for the Year Ending December 31, 2013

In order to have sufficient available cash to pay the aggregate annualized initial quarterly distribution on all of our outstanding common units for the year ending December 31, 2013, we estimate that we must receive cash distributions from WES of at least $128.2 million. In order for WES to pay us cash distributions that would permit us to pay the full initial quarterly distribution on all of our outstanding common units for the year ending December 31, 2013 (including the additional common units that we would issue if the offering price or size were increased to yield aggregate gross offering proceeds of approximately $435 million), we estimate that WES must generate Adjusted EBITDA of at least $322.4 million. WES defines Adjusted EBITDA as net income (loss) attributable to Western Gas Partners, LP, plus distributions from equity investees, non-cash equity–based compensation expense, expense in excess of the expense reimbursement cap provided in the WES omnibus agreement (if applicable), interest expense, income tax expense, depreciation, amortization and impairments, and other expense, less income from equity investments, interest income, income tax benefit, and other income. Adjusted EBITDA should not be considered an alternative to net income, net cash provided by operating activities, or any other measure of financial performance calculated in accordance with generally accepted accounting principles in the United States (“GAAP”).

The table below is intended to be an indicator or benchmark of the amount management considers to be the minimum amount of WES Adjusted EBITDA necessary for WES to pay distributions to its partners, including us, which will enable us to have sufficient available cash to pay the initial quarterly distribution of $         per common unit per quarter (or $         per common unit on an annualized basis) on our common units for the year ending December 31, 2013 (including the additional common units that we would issue if the offering price or size were increased to yield aggregate gross offering proceeds of approximately $435 million). The baseline estimate of WES Adjusted EBITDA should not be viewed as management’s full projection of WES’s expected operating results and financial performance for the year ending December 31, 2013. Similarly, such baseline estimate is not intended to modify or replace the guidance that WES provides on an annual basis. Our management believes that WES’s actual Adjusted EBITDA during the year ending December 31, 2013 will exceed the amount presented below.

We believe that our partnership interests in WES, including the incentive distribution rights, will generate sufficient cash flow to enable us to pay the aggregate annualized initial quarterly distribution on all of our common units for the year ending December 31, 2013. You should read the footnotes to the table below for a discussion of the material assumptions underlying this belief. Our belief is based on several assumptions and reflects our judgment of conditions we expect to exist and the course of action we expect WES to take. While we believe that these assumptions are reasonable in light of our current expectations regarding future events, the assumptions underlying our belief are inherently uncertain and are subject to significant business, economic, regulatory and competitive risks and uncertainties that could cause actual results to differ materially from those we anticipate. If WES’s expected results of operations are not realized, the amount of cash that WES distributes to us could be substantially less than that currently expected and could, therefore, be insufficient to permit us to pay the initial quarterly distribution, or any distribution, on our common units, which could cause the market price of our common units to decline materially. Consequently, our belief that we will have sufficient available cash to pay the initial quarterly distribution on all of our common units for the year ending December 31, 2013 should not be regarded as a representation by us, the underwriters or any other person that we will declare and pay such a distribution.

We have prepared the table below and related disclosure to substantiate our belief that we will have sufficient available cash to pay the aggregate annualized initial quarterly distribution on all of our common units for the year ending December 31, 2013. The statements made below are forward-looking statements and should be read together with the historical and pro forma financial statements and the accompanying notes included elsewhere in this prospectus and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” The financial information below was not prepared with a view toward complying with the

 

3


guidelines established by the American Institute of Certified Public Accountants with respect to prospective financial information, but, in the view of our management, was prepared on a reasonable basis, reflects the best currently available estimates and judgments, and presents, to the best of management’s knowledge and belief, the assumptions on which we base our belief that we can generate sufficient available cash to pay the aggregate annualized initial quarterly distribution on all of our common units for the year ending December 31, 2013. However, this information is not fact and should not be relied upon as being necessarily indicative of future results, and we undertake no obligation to release publicly the results of any future revisions we may make to this financial information to reflect events or circumstances after the date of this prospectus. As a result, readers of this prospectus are cautioned not to place undue reliance on this financial information.

Neither our independent auditors nor any other independent accountants have compiled, examined or performed any procedures with respect to the prospective financial information contained herein, nor have they expressed any opinion or any other form of assurance on such information or its achievability, and they assume no responsibility for, and disclaim any association with, the prospective financial information.

When reading this section, you should keep in mind the risk factors and other cautionary statements under the heading “Risk Factors” in this prospectus. Any of these factors or the other risks discussed in this prospectus could cause our financial condition and consolidated results of operations to vary significantly from those set forth in the table below.

 

4


Western Gas Equity Partners, LP

Estimated Minimum Necessary WES Adjusted EBITDA

 

     Year Ending
December 31, 2013
 
     (in thousands,
except ratio)
 

Western Gas Partners, LP

  

Estimated Minimum Necessary Adjusted EBITDA attributable to
Western Gas Partners, LP (1)

   $ 322,386   

Less:

  

Cash interest expense (2)

     55,848   

Cash income taxes (3)

     249   

Maintenance capital expenditures (4)

     38,150   

Plus:

  

Cash interest income (5)

     16,900   
  

 

 

 

Estimated available cash of Western Gas Partners, LP

   $ 245,038   

Less:

  

Expansion capital expenditures (6)

     325,901   

Plus:

  

Borrowings to fund expansion capital expenditures (7)

     43,401   

Proceeds from sale of units to WGP to fund expansion capital expenditures (7)

     282,500   
  

 

 

 

Estimated available cash of Western Gas Partners, LP

   $ 245,038   

Distributions to non-affiliated owners of WES (8)

   $ 110,722   

Distributions to Western Gas Equity Partners, LP (8)

  

2% general partner interest

     4,778   

Incentive distribution rights

     30,750   

Common units

     92,682   
  

 

 

 

Total distributions to Western Gas Equity Partners, LP

   $ 128,210   
  

 

 

 

Total distributions of Western Gas Partners, LP

   $ 238,933   

Excess of estimated available cash of Western Gas Partners, LP over total distributions of Western Gas Partners, LP(8)

   $ 6,105   

Western Gas Equity Partners, LP

  

Distributions from Western Gas Partners, LP

   $ 128,210   

Less:

  

General and administrative expenses (9)

     3,000   
  

 

 

 

Estimated available cash of Western Gas Equity Partners, LP

   $ 125,210   

Aggregate annualized initial quarterly distribution of Western Gas Equity Partners, LP (8)

   $ 125,210   

WES leverage ratio (10)

     3.76x   

 

(1) In order to have sufficient available cash to pay the aggregate annualized initial quarterly distribution on all of our outstanding common units for the year ending December 31, 2013, we estimate that we must receive cash distributions from WES of at least $128.2 million. In order for WES to pay us cash distributions that would permit us to pay the full initial quarterly distribution on all of our outstanding common units for the year ending December 31, 2013 (including the additional common units that we would issue if the offering price or size were increased to yield aggregate gross offering proceeds of approximately $435 million), we estimate that WES must generate Adjusted EBITDA of at least $322.4 million for the year ending December 31, 2013, as compared to pro forma Adjusted EBITDA of $324.3 million and $327.4 million for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively.

 

5


This table is intended to be an indicator or benchmark of the amount management considers to be the lowest amount of WES Adjusted EBITDA necessary for WES to pay distributions to its partners, including us, which will enable us to have sufficient available cash to pay the initial quarterly distribution of $         per common unit per quarter (or $         per common unit on an annualized basis) on our common units for the year ending December 31, 2013 (including the additional common units that we would issue if the offering price or size were increased to yield aggregate gross offering proceeds of approximately $435 million). The baseline estimate of WES Adjusted EBITDA should not be viewed as management’s full projection of WES’s expected operating results and financial performance for the year ending December 31, 2013. Similarly, such baseline estimate is not intended to modify or replace the guidance that WES provides on an annual basis. Our management believes that WES’s Adjusted EBITDA during the year ending December 31, 2013 will exceed the amount presented below.

The Estimated Minimum Necessary WES Adjusted EBITDA is based on a number of significant assumptions, including the following:

 

   

Total gathering, treating and transportation throughput of 1,154 MMcf/d for the year ending December 31, 2013, as compared to 1,321 MMcf/d and 1,268 MMcf/d for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively.

 

   

Total processing throughput of 1,066 MMcf/d for the year ending December 31, 2013, as compared to 962 MMcf/d and 1,143 MMcf/d for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively.

 

   

Total equity investment throughput of 151 MMcf/d for the year ending December 31, 2013, as compared to 198 MMcf/d and 231 MMcf/d for the year ended December 31, 2011 and twelve months ended September 30, 2012, respectively.

 

   

Reported throughput volumes will continue to exclude average NGL pipeline volumes and WES’s 10% share of White Cliffs pipeline volumes, both of which are measured in barrels. We assume throughput on WES’s NGL pipeline of 26 MBbls/d for the year ending December 31, 2013, as compared to 24 MBbls/d and 26 MBbls/d for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively. We assume throughput attributable to WES’s 10% share of White Cliffs of 6 MBbls/d for the year ending December 31, 2013, as compared to 4 MBbls/d and 6 MBbls/d for the year ended December 31, 2011 and twelve months ended September 30, 2012, respectively.

 

   

Equity income of $17.2 million for the year ending December 31, 2013, as compared to $11.3 million and $14.3 million for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively. The assumed increase is primarily attributable to additional anticipated transportation volumes for the White Cliffs pipeline.

 

   

Distributions from equity investees of $22.1 million for the year ending December 31, 2013, as compared to $16.0 million and $19.6 million for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively. The assumed increase is primarily related to additional anticipated transportation volumes for the White Cliffs pipeline.

 

   

Equity-based compensation expense related to employees seconded to WES of $2.8 million for the year ending December 31, 2013, as compared to $13.8 million and $23.9 million for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively. The assumed decrease is primarily due to the settlement, in cash, of liabilities related to the Incentive Plan in conjunction with the closing of this offering. Please read “Management—Executive Compensation Discussion and Analysis” for more information.

 

   

WES does not consummate any material acquisitions from Anadarko or third parties during the year ending December 30, 2013.

 

6


   

WES does not issue any common units, general partner units or other partnership securities during the year ending December 31, 2013, other than common units and general partner units to be issued to us in connection with this offering.

 

   

Our general partner does not approve any waiver, reduction, limitation or modification of or to WES’s incentive distribution rights that would alter incentive distributions during the year ending December 31, 2013.

 

   

There will not be any new federal, state or local regulation of the portions of the energy industry in which we and WES operate, or any new interpretations of existing regulations, that will be materially adverse to our or WES’s business.

 

   

There will not be any major adverse change in the portions of the energy industry in which we and WES operate resulting from supply or production disruptions, reduced demand for our products or services, or significant changes in the market prices of natural gas or NGLs.

 

   

Market, insurance and overall economic conditions will not change substantially.

We cannot assure you that any of the assumptions summarized above, or any other assumptions upon which our Estimated Minimum Necessary WES Adjusted EBITDA is based, will prove to be correct. If the assumptions are incorrect or not achieved, we may not have sufficient available cash to make the contemplated distributions.

 

(2) We assume consolidated cash interest expense of approximately $55.8 million for the year ending December 31, 2013, as compared to $53.7 million for each of the year ended December 31, 2011 and the twelve months ended September 30, 2012 on a pro forma basis. Cash interest expense is assumed to be comprised of the following components:

(i) approximately $2.2 million of interest expense, net of capitalized interest, related to borrowings of $43.4 million under the WES RCF to fund expansion capital expenditures and the additional interest associated with the annual commitment fee of approximately 0.25% on the unused borrowing capacity under the WES RCF. We assume that WES will finance a substantial portion of its expansion capital expenditures through borrowings under the WES RCF. We have assumed that the weighted-average interest rate on the WES RCF during the year ending December 31, 2013 will not exceed 1.74%;

(ii) approximately $26.8 million of interest expense associated with the 2022 Notes; and

(iii) approximately $26.9 million of interest expense associated with the 2021 Notes.

 

(3) Represents the amount paid by WES primarily for Texas margin taxes. There will likely be no incremental Texas margin tax attributable to WGP.

 

(4) We assume maintenance capital expenditures of $38.2 million for the year ending December 31, 2013, as compared to $28.4 million and $33.3 million for the year ended December 31, 2011 and twelve months ended September 30, 2012, respectively. The assumed increase in maintenance capital expenditures is primarily attributable to WES’s growing asset base and the resulting increased integrity expenditures.

 

(5) Represents cash interest income WES receives annually from Anadarko with respect to the $260.0 million 30-year note bearing interest at a fixed annual rate of 6.50% together with earned interest income on intercompany balances related to assets acquired from Anadarko for periods prior to their acquisition. Beginning December 7, 2011, Anadarko discontinued charging interest on intercompany balances.

 

(6) We assume expansion capital expenditures of $325.9 million for the year ending December 31, 2013, as compared to $87.5 million and $284.9 million for the year ended December 31, 2011 and the twelve months ended September 30, 2012, respectively. The expected increase in expansion capital expenditures is primarily attributable to amounts WES anticipates spending on the Lancaster Plant, the Brasada Plant, the expansion of the Red Desert system, and the continued expansion of its DJ Basin assets.

 

(7)

Because WES has historically financed organic growth projects and acquisitions through the use of external financing sources, including borrowings under the WES RCF and the issuance of debt and equity securities,

 

7


  and we anticipate that it will continue to do so, we have shown estimated borrowings for these purposes as a source of cash in the table above. Specifically, we assume that WES will fund its $325.9 million of expected expansion capital for the year ending December 31, 2013 by borrowing $43.4 million and using the $282.5 million of net proceeds received by WES from the sale of common units and general partner units to us in connection with this offering.

 

(8) Assumes the following:

 

   

WES will pay a quarterly cash distribution of $0.50 per WES common unit for each quarter, which per unit distribution amount is equal to WES’s most recently declared cash distribution for the quarter ended September 30, 2012;

 

   

101,702,059 and 2,075,553 outstanding WES common units and general partner units, including the assumed 5,767,708 WES common units and 117,708 WES general partner units to be purchased by WGP in connection with the closing of this offering(2); and

 

   

no exercise of the underwriters’ over-allotment option.

If the offering price or size is increased, we will use the resulting additional proceeds to purchase additional WES common and general partner units. We believe the excess of estimated available cash of Western Gas Partners, LP over total distributions of Western Gas Partners, LP presented in the table above would be more than enough to enable WES to distribute sufficient additional cash to us to permit us to pay the initial quarterly distribution on any additional common units we issue in this offering (including if the offering price or size were increased to yield aggregate gross offering proceeds of approximately $435 million).

If we receive proceeds in this offering of less than the assumed net proceeds of $282.5 million, and as a result we purchase fewer WES common and general partner units, Anadarko will agree to forgo certain distributions (subject to future reimbursement) in order to enable us to pay the full initial quarterly distribution on all common units sold to the public in this offering. Please read “Prospectus Summary—Our Structure.”

 

(9) We estimate that our incremental general and administrative expenses associated with being a publicly traded partnership will not exceed $3.0 million for the year ending December 31, 2013.

 

(10) The WES RCF contains various customary covenants, including a covenant to maintain a maximum consolidated leverage ratio (which is defined in the WES RCF as the ratio of consolidated indebtedness as of the last day of a fiscal quarter to consolidated earnings before interest, taxes, depreciation and amortization for the most recent four consecutive fiscal quarters ending on such day) of 5.0 to 1.0, or a consolidated leverage ratio of 5.5 to 1.0 with respect to quarters ending in the 270-day period immediately following certain acquisitions. The leverage ratio is calculated using the aforementioned assumptions and should not be interpreted as WES’s projected leverage ratio for the year ending December 31, 2013.

 

(2)  Based on a per unit purchase price of $48.00, which was an assumed price for purposes of the Registration Statement and is expected to change prior to the closing of the WGP Offering.

 

8