Attached files

file filename
8-K - ACCESS MIDSTREAM PARTNERS LP 8-K 2-18-2014 - WILLIAMS PARTNERS L.P.form8k.htm

Exhibit 99.1
 
News Release
 
 

FOR IMMEDIATE RELEASE
FEBRUARY 18, 2014
 
ACCESS MIDSTREAM PARTNERS, L.P. REPORTS FINANCIAL
RESULTS FOR THE 2013 FOURTH QUARTER AND FULL YEAR

Partnership Reports 2013 Fourth Quarter Adjusted EBITDA of $241 Million, Distributable Cash Flow of $180 Million and Net Income of $129 Million

2013 Full Year Adjusted EBITDA of $859 Million,
Distributable Cash Flow of $635 Million and Net Income of $336 Million

Partnership Increases Quarterly Distribution to $0.555 per Unit


OKLAHOMA CITY, OKLAHOMA, February 18, 2014 – Access Midstream Partners, L.P. (NYSE:ACMP) today announced financial results for the 2013 fourth quarter and full year.  The Partnership’s adjusted EBITDA for the 2013 fourth quarter totaled $240.6 million, an increase of $121.6 million, or 102.2%, from 2012 fourth quarter adjusted EBITDA of $119.0 million.  Net income attributable to the Partnership totaled $129.1 million in the 2013 fourth quarter, an increase of $104.8 million from 2012 fourth quarter net income of $24.3 million.  Distributable cash flow (DCF) for the 2013 fourth quarter totaled $180.3 million, an increase of $98.2 million, or 119.6%, from 2012 fourth quarter DCF of $82.1 million and resulted in a distribution coverage ratio of 1.48.

The Partnership’s 2013 full year adjusted EBITDA was $858.6 million, an increase of $380.7 million, or 79.7%, compared to 2012 full year adjusted EBITDA of $477.9 million.  Net income attributable to the Partnership for the 2013 full year was $336.0 million, up $157.5 million, or 88.2%, compared to 2012 full year net income of $178.5 million.  DCF for the 2013 full year was $635.1 million, an increase of 86.7% over the 2012 full year, and resulted in a full year coverage ratio of 1.49.  Financial terms are defined on pages three and four of this release.

Capital expenditures for the 2013 fourth quarter totaled $345.5 million, including maintenance capital expenditures of $27.5 million.  These capital expenditures included $135.4 million for the Partnership’s share of capital expenditures in entities accounted for as equity investments. Capital expenditures for the 2013 full year totaled $1.6 billion, including maintenance capital expenditures of $110.0 million. These capital expenditures included $671.4 million for the Partnership’s share of capital expenditures in entities accounted for as equity investments.

Throughput for the 2013 fourth quarter totaled 348.3 billion cubic feet (bcf) of natural gas, or 3.79 bcf per day, an increase of 31.1% from 2012 fourth quarter throughput of 2.89 bcf per day.  The increase was driven primarily by well connect activity in the Marcellus Shale and throughput from the Eagle Ford assets acquired in 2012. Partnership revenue for the 2013 fourth quarter totaled $328.1 million, an increase of $179.8 million, or 121.2%, compared to 2012 fourth quarter revenue of $148.3 million.  The 2013 fourth quarter results include $64.9 million of revenue associated with minimum volume commitments (MVC). No revenue associated with MVC was included in the 2012 fourth quarter.  After excluding revenue attributable to MVC, 2013 fourth quarter revenue was up 77.5%.  Revenue for the 2013 fourth quarter excludes revenue attributable to the Partnership’s equity investments as those revenues are accounted for as part of the Partnership’s investments in unconsolidated affiliates.  If the Partnership’s proportional share of revenue from equity investments was included, revenue for the 2013 fourth quarter would have totaled $401.8 million, an increase of $211.4 million, or 111.0%, compared to the 2012 fourth quarter.

 
 
INVESTOR CONTACT:
MEDIA CONTACTS:
  
ACCESS MIDSTREAM
Dave Shiels, CFO
(405) 727-1740
dave.shiels@accessmidstream.com
Debbie Nauser
(405) 727-1612
debbie.nauser@accessmidstream.com
       Tom Johnson
       (212) 371-5999
       tbj@abmac.com
525 Central Park Drive
Oklahoma City, OK 73105
 

Partnership Increases Cash Distribution
 
On January 24, 2014, the Board of Directors of the Partnership’s general partner declared a quarterly cash distribution of $0.555 per unit for the 2013 fourth quarter, an increase of $0.105, or 23.3%, per unit over the 2012 fourth quarter distribution and an increase of $0.02, or 3.7%, per unit over the 2013 third quarter distribution.  The distribution was paid on February 14, 2014 to unitholders of record at the close of business on February 7, 2014.  DCF of $180.3 million for the 2013 fourth quarter provided distribution coverage of 1.48 times the amount required for the Partnership to fund the distribution to the limited partners and the general partner.

Management Comments
 
J. Mike Stice, Access Midstream Partners’ Chief Executive Officer, commented, “Access Midstream had a tremendous year in 2013.  We delivered strong returns for our investors as we exceeded the consensus EBITDA estimate in each quarter of 2013.  That financial success was driven by our operations teams which executed a capital program of $1.6 billion in 2013 that will contribute to our continued growth for many years to come.  We also completed the enormous task of creating our own back office infrastructure over the last 18 months.  In just three and a half years since our IPO in 2010, we have increased our enterprise value from $2.6 billion to $14.8 billion and I’m excited about continuing that growth profile as we execute on our many opportunities in 2014 and beyond.  Our growth story is just beginning as our anchor positions in the most prolific unconventional plays in America will continue to be the source of long-term, predictable growth.”

Outlook for 2014 and 2015 Updated
 
Based on 2013 year end results and analysis, the Partnership has made two updates to its previously published financial outlook.  First, the Partnership’s outlook for growth capital expenditures in 2014 has increased by $100 million to a range of $1.1 billion to $1.2 billion due to the cash impact of 2013 construction activity being pushed to 2014.  In addition, the Partnership’s outlook for maintenance capital expenditures in 2014 has increased from $110 million to $130 million based on the Partnership's annual review of long range capital requirements.  All other aspects of the Partnership's financial outlook for 2014 and 2015 remain unchanged.

Conference Call Information
 
A conference call to discuss this release of financial results has been scheduled for Wednesday, February 19, 2014 at 9:00 a.m. EST.  The telephone number to access the conference call is 719-325-4908 or toll-free 877-440-5807.  The passcode for the call is 7770077.  We encourage those who would like to participate in the call to dial the access number between 8:50 and 9:00 a.m. EST.  For those unable to participate in the conference call, a replay will be available for audio playback from 12:00 p.m. EST on February 19, 2014 through 12:00 p.m. EST on March 5, 2014.  The number to access the conference call replay is 719-457-0820 or toll-free 888-203-1112.  The passcode for the replay is 7770077.  The conference call will also be webcast live on the Internet and can be accessed by going to the Partnership’s website at www.accessmidstream.com in the "Events" subsection of the "Investors" section of the website.  An archive of the conference call webcast will also be available on the website.

2

Use of Non-GAAP Financial Measures

This press release and accompanying schedules include the non-GAAP financial measures of adjusted EBITDA and DCF.  The accompanying schedules provide reconciliations of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP.  Non-GAAP financial measures should not be considered as an alternative to GAAP measures such as net income, net cash provided by operating activities or any other measure of liquidity or financial performance calculated and presented in accordance with GAAP.  Investors should not consider adjusted EBITDA or DCF in isolation or as a substitute for analysis of the Partnership’s results as reported under GAAP.  Because these non-GAAP financial measures may be defined differently by other companies in our industry, the Partnership’s definition of adjusted EBITDA and DCF may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

Adjusted EBITDA.  The Partnership agreement defines adjusted EBITDA as net income (loss) before income tax expense, interest expense, depreciation and amortization expense and certain other items management believes affect the comparability of operating results.  Adjusted EBITDA is a non-GAAP financial measure that management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies, may use to assess:

· The Partnership’s operating performance as compared to other publicly traded partnerships in the midstream energy industry, without regard to capital structure, historical cost basis or financing methods;

· The Partnership’s ability to incur and service debt and fund capital expenditures;

· The ability of the Partnership’s assets to generate sufficient cash flow to make distributions to unitholders; and

· The viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.

Management believes it is appropriate to exclude certain items from EBITDA because management believes these items affect the comparability of operating results.  The Partnership believes that the presentation of adjusted EBITDA in this press release provides information useful to investors in assessing its financial condition and results of operations.  The GAAP measure most directly comparable to adjusted EBITDA is net income.

Distributable Cash Flow.  The Partnership agreement defines DCF as adjusted EBITDA attributable to the Partnership adjusted for:

· Addition of interest income;

· Subtraction of net cash paid for interest expense;

3

· Subtraction of maintenance capital expenditures; and

· Subtraction of income taxes.

Management compares the DCF the Partnership generates to the cash distributions it expects to pay its partners.  Using this metric, management computes a distribution coverage ratio.  DCF is an important non-GAAP financial measure for our limited partners since it serves as an indicator of our success in providing a cash return on investment.  Specifically, this financial measure indicates to investors whether or not the Partnership is generating cash flows at a level that can sustain or support an increase in its quarterly cash distributions.  DCF is also a quantitative standard used by the investment community with respect to publicly traded partnerships because the value of a partnership unit is in part measured by its yield, which is based on the amount of cash distributions a partnership can pay to a unitholder.  The GAAP measure most directly comparable to DCF is net cash provided by operating activities.

Access Midstream Partners, L.P. (NYSE:ACMP) is the industry’s largest gathering and processing master limited partnership as measured by throughput volume.  The Partnership owns, operates, develops and acquires natural gas gathering and processing systems and other midstream energy assets.  Headquartered in Oklahoma City, the Partnership's operations are focused on the Barnett, Eagle Ford, Haynesville, Marcellus, Niobrara and Utica Shales and Mid-Continent region of the U.S.  The Partnership’s common units are listed on the New York Stock Exchange under the symbol ACMP.  Further information is available at www.accessmidstream.com where the Partnership routinely posts announcements, updates, events, investor information and presentations and all recent press releases.

This press release includes forward-looking statements. Forward-looking statements give our current expectations or forecasts of future events. They include but are not limited to our business strategy and plans and objectives for future operations. We caution you not to place undue reliance on our forward-looking statements, which speak only as of the date of this release, and we undertake no obligations to update this information. Although we believe the expectations and forecasts reflected in these and other forward-looking statements are reasonable, we can give no assurance they will prove to be correct. They can be affected by inaccurate assumptions or by known or unknown risks and uncertainties. Factors that could cause actual results to differ materially from expected results are described under “Risk Factors” in our 2012 Annual Report on Form 10-K and our other SEC filings.
4

Access Midstream Partners, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except per unit data)
(unaudited)
 
 
 
Three Months Ended
December 31,
 
 
 
2013
   
2012
 
Revenues(1)
 
$
328,078
   
$
148,349
 
 
               
Operating Expenses
               
Operating expenses
   
89,576
     
54,421
 
Depreciation and amortization expense
   
80,574
     
45,194
 
General and administrative expense
   
31,039
     
29,253
 
Other operating (income) expense
   
348
     
(333
)
 
               
Total operating expenses
   
201,537
     
128,535
 
 
               
Operating income
   
126,541
     
19,814
 
 
               
Other income (expense)
               
Income from unconsolidated affiliates
   
38,832
     
22,860
 
Interest expense
   
(33,384
)
   
(17,926
)
Other income
   
196
     
146
 
 
               
Income before income tax expense
   
132,185
     
24,894
 
Income tax expense
   
1,370
     
707
 
 
               
Net income
   
130,815
     
24,187
 
Net income (loss) attributable to noncontrolling interests
   
1,758
     
(68
)
 
               
Net income attributable to Access Midstream Partners, L.P.
 
$
129,057
   
$
24,255
 
 
               
Limited partner interest in net income
               
Net income attributable to Access Midstream Partners, L.P.
 
$
129,057
   
$
24,255
 
Less general partner interest in net income
   
(17,303
)
   
(2,934
)
 
               
Limited partner interest in net income
 
$
111,754
   
$
21,321
 
 
               
Net income per limited partner unit – basic and diluted
               
Common units
 
$
0.47
   
$
0.11
 
Subordinated units
 
$
   
$
0.14
 
 
               
Weighted average limited partner units outstanding used for net income per unit calculation – basic and diluted (in thousands)
               
Common units
   
178,486
     
82,230
 
Subordinated units
   
     
69,076
 

(1)
Excludes revenues from equity investments of $73.7 million and $42.1 million for the three months ended December 31, 2013 and 2012, respectively, that is included in Income from Unconsolidated Affiliates.
 
 
If either Chesapeake Energy Corporation (“Chesapeake”) or Total E&P USA, Inc. (“Total”) does not meet its minimum volume commitment to the Partnership in the Barnett Shale region or Chesapeake does not meet its minimum volume commitment in the Haynesville Shale region under the relevant gas gathering agreement for specified annual periods, Chesapeake or Total is obligated to pay the Partnership a fee equal to the applicable fee for each mcf by which the applicable party’s minimum volume commitment for the year exceeds the actual volumes gathered on the Partnership’s systems.  The Partnership recognizes any associated revenue in the fourth quarter. For the year ended December 31, 2013, we recognized revenue related to volume shortfall of $64.9 million.  No revenue associated with minimum volume commitments was recognized in 2012 as volumes exceeded commitment levels.
 
5

Access Midstream Partners, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands, except per unit data)
(unaudited)

 
 
Twelve Months Ended
December 31,
 
 
 
2013
   
2012
 
Revenues(1)
 
$
1,073,222
   
$
608,447
 
 
               
Operating Expenses
               
Operating expenses
   
338,716
     
197,639
 
Depreciation and amortization expense
   
296,179
     
165,517
 
General and administrative expense
   
104,332
     
67,579
 
Other operating (income) expense
   
2,092
     
(766
)
 
               
Total operating expenses
   
741,319
     
429,969
 
 
               
Operating income
   
331,903
     
178,478
 
 
               
Other income (expense)
               
Income from unconsolidated affiliates
   
130,420
     
67,542
 
Interest expense
   
(116,778
)
   
(64,739
)
Other income
   
827
     
320
 
 
               
Income before income tax expense
   
346,372
     
181,601
 
Income tax expense
   
5,223
     
3,214
 
 
               
Net income
   
341,149
     
178,387
 
Net income (loss) attributable to noncontrolling interests
   
5,124
     
(68
)
 
               
Net income attributable to Access Midstream Partners, L.P.
 
$
336,025
   
$
178,455
 
 
               
Limited partner interest in net income
               
Net income attributable to Access Midstream Partners, L.P.
 
$
336,025
   
$
178,455
 
Less general partner interest in net income
   
(40,681
)
   
(8,481
)
 
               
Limited partner interest in net income
 
$
295,344
   
$
169,974
 
 
               
Net income per limited partner unit – basic and diluted
               
Common units
 
$
1.01
   
$
1.11
 
Subordinated units
 
$
0.93
   
$
1.14
 
 
               
Weighted average limited partner units outstanding used for net income per unit calculation – basic and diluted (in thousands)
               
Common units
   
132,709
     
80,059
 
Subordinated units
   
42,770
     
69,076
 

(1)
Excludes revenues from equity investments of $246.8 million and $140.5 million for the twelve months ended December 31, 2013 and 2012, respectively that is included in Income from Unconsolidated Affiliates.
 
 
If either Chesapeake Energy Corporation (“Chesapeake”) or Total E&P USA, Inc. (“Total”) does not meet its minimum volume commitment to the Partnership in the Barnett Shale region or Chesapeake does not meet its minimum volume commitment in the Haynesville Shale region under the relevant gas gathering agreement for specified annual periods, Chesapeake or Total is obligated to pay the Partnership a fee equal to the applicable fee for each mcf by which the applicable party’s minimum volume commitment for the year exceeds the actual volumes gathered on the Partnership’s systems.  The Partnership recognizes any associated revenue in the fourth quarter. For the year ended December 31, 2013, we recognized revenue related to volume shortfall of $64.9 million. No revenue associated with minimum volume commitments was recognized in 2012 as volumes exceeded commitment levels.
 
6

Access Midstream Partners, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
($ in thousands)
(unaudited)
 
 
 
As of
December 31,
2013
   
As of
December 31,
2012
 
Assets
 
   
 
 
 
   
 
Total current assets
 
$
257,931
   
$
219,766
 
 
               
Property, plant and equipment
               
Gathering systems
   
5,974,940
     
5,125,746
 
Other fixed assets
   
175,411
     
96,916
 
Less: Accumulated depreciation
   
(859,551
)
   
(590,614
)
 
               
Total property, plant and equipment, net
   
5,290,800
     
4,632,048
 
 
               
Investments in unconsolidated affiliates
   
1,936,603
     
1,297,811
 
Intangible customer relationships, net
   
372,391
     
355,217
 
Deferred loan costs, net
   
59,721
     
56,258
 
 
               
Total assets
 
$
7,917,446
   
$
6,561,100
 
 
               
Liabilities and Partners’ Capital
               
 
               
Total current liabilities
 
$
306,472
   
$
259,261
 
 
               
Long-term liabilities
               
Long-term debt
   
3,249,230
     
2,500,000
 
Other liabilities
   
8,954
     
5,333
 
 
               
Total long-term liabilities
   
3,258,184
     
2,505,333
 
 
               
Total partners’ capital
   
4,352,790
     
3,796,506
 
 
               
Total liabilities and partners’ capital
 
$
7,917,446
   
$
6,561,100
 

7

Access Midstream Partners, L.P.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
($ in thousands)
(unaudited)
 
 
 
Twelve Months Ended
December 31,
 
 
 
2013
   
2012
 
Cash flows from operating activities
 
   
 
Net income
 
$
341,149
   
$
178,387
 
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
   
296,179
     
165,517
 
Income from unconsolidated affiliates
   
(130,420
)
   
(67,542
)
Other non-cash items
   
20,577
     
8,296
 
Distribution of earnings received from unconsolidated affiliates
   
82,871
     
 
Changes in assets and liabilities
               
(Increase) decrease in accounts receivable
   
(97,507
)
   
18,484
 
(Increase) decrease in other assets
   
2,244
     
(9,925
)
Increase (decrease) in accounts payable
   
(10,492
)
   
8,800
 
Increase in accrued liabilities
   
59,361
     
16,113
 
 
               
Net cash provided by operating activities
   
563,962
     
318,130
 
 
               
Cash flows from investing activities
               
Additions to property, plant and equipment
   
(1,058,599
)
   
(350,500
)
Acquisition of gathering system assets
   
     
(2,160,000
)
Investments in unconsolidated affiliates
   
(572,370
)
   
(185,039
)
Proceeds from sale of assets
   
74,551
     
9,574
 
 
               
Net cash used in investing activities
   
(1,556,418
)
   
(2,685,965
)
 
               
Cash flows from financing activities
               
Proceeds from long-term borrowings
   
2,015,700
     
1,387,800
 
Payments on long-term borrowings
   
(1,672,200
)
   
(2,100,700
)
Proceeds from issuance of common units
   
449,312
     
569,255
 
Proceeds from issuance of Class B units
   
     
343,000
 
Proceeds from issuance of Class C units
   
     
343,000
 
Proceeds from issuance of senior notes
   
414,094
     
2,150,000
 
Distribution to unitholders
   
(389,128
)
   
(251,720
)
Capital contribution from noncontrolling interests
   
151,976
     
 
Payments on capital lease obligations
   
(3,552
)
   
 
Payments on leasehold improvement financing
   
(17,798
)
   
 
Debt issuance costs
   
(12,414
)
   
(39,626
)
Other adjustments
   
8,701
     
31,798
 
 
               
Net cash provided by financing activities
   
944,691
     
2,432,807
 
 
               
Net increase (decrease) in cash and cash equivalents
   
(47,765
)
   
64,972
 
 
               
Cash and cash equivalents
               
Beginning of period
   
64,994
     
22
 
 
               
End of period
 
$
17,229
   
$
64,994
 

8

Access Midstream Partners, L.P.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
($ in thousands)
(unaudited)

 
 
Three Months Ended
December 31,
 
 
 
2013
   
2012
 
 
   
 
Net Income attributable to Access Midstream Partners, L.P.
 
$
129,057
   
$
24,255
 
 
               
Adjusted for:
               
Interest expense
   
33,384
     
17,926
 
Income tax expense
   
1,370
     
707
 
Depreciation and amortization expense
   
80,574
     
45,194
 
Other
   
(1,038
)
   
(387
)
Income from unconsolidated affiliates
   
(38,832
)
   
(22,860
)
EBITDA from unconsolidated affiliates(1) (2)
   
60,791
     
36,766
 
Expense for non-cash equity awards
   
12,840
     
 
Implied minimum volume commitment
   
(37,500
)
   
 
Acquisition transaction costs
   
     
17,432
 
 
               
Adjusted EBITDA
 
$
240,646
   
$
119,033
 
 
               
Adjusted for:
               
Maintenance capital expenditures
   
(27,500
)
   
(19,684
)
Cash portion of interest expense
   
(31,433
)
   
(16,576
)
Income tax expense
   
(1,370
)
   
(707
)
 
               
Distributable cash flow
 
$
180,343
   
$
82,066
 
 
               
 
               
Cash provided by operating activities
 
$
205,956
   
$
75,457
 
 
               
Adjusted for:
               
Change in assets and liabilities
   
56,531
     
(26,301
)
Distribution of earnings received from unconsolidated affiliates
   
(78,134
)
   
 
Interest expense
   
33,384
     
17,926
 
Income tax expense
   
1,370
     
707
 
Other non-cash items
   
(14,592
)
   
(2,954
)
EBITDA from unconsolidated affiliates(1) (2)
   
60,791
     
36,766
 
Expense for non-cash equity awards
   
12,840
     
 
Implied minimum volume commitment
   
(37,500
)
   
 
Acquisition transaction costs
   
     
17,432
 
 
               
Adjusted EBITDA
 
$
240,646
   
$
119,033
 
 
               
Adjusted for:
               
Maintenance capital expenditures
   
(27,500
)
   
(19,684
)
Cash portion of interest expense
   
(31,433
)
   
(16,576
)
Income tax expense
   
(1,370
)
   
(707
)
 
               
Distributable cash flow
 
$
180,343
   
$
82,066
 
 
               
 
               
Cash distribution
               
Limited partner units
2013: ($0.555 x  189,129,347 units) 2012: ($0.45 x  177,648,724 units)
 
$
104,967
   
$
79,942
 
General partner interest
   
17,164
     
4,131
 
 
               
Total cash distribution
 
$
122,131
   
$
84,073
 
 
               
Distribution coverage ratio
   
1.48
     
0.98
 
 
(1) EBITDA from unconsolidated affiliates is calculated as follows:
 
Net Income
 
$
38,832
   
$
22,860
 
 
               
Adjusted for:
               
Depreciation and amortization expense
   
21,956
     
13,925
 
Other
   
3
     
(19
)
 
               
EBITDA from unconsolidated affiliates
 
$
60,791
   
$
36,766
 

(2) The Partnership maintains equity investments in 10 gathering systems in the Marcellus Shale, Utica East Ohio Midstream, LLC. and Ranch Westex JV, LLC.
9

Access Midstream Partners, L.P.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
($ in thousands)
(unaudited)
 
 
Twelve Months Ended
December 31,
 
 
 
2013
   
2012
 
 
   
 
Net Income attributable to Access Midstream Partners, L.P.
 
$
336,025
   
$
178,455
 
 
               
Adjusted for:
               
Interest expense
   
116,778
     
64,739
 
Income tax expense
   
5,223
     
3,214
 
Depreciation and amortization expense
   
296,179
     
165,517
 
Other
   
(2,615
)
   
(820
)
Income from unconsolidated affiliates
   
(130,420
)
   
(67,542
)
EBITDA from unconsolidated affiliates(1) (2)
   
202,453
     
116,887
 
Expense for non-cash equity awards
   
35,010
     
 
Implied minimum volume commitment
   
     
 
Acquisition transaction costs
   
     
17,432
 
 
               
Adjusted EBITDA
 
$
858,633
   
$
477,882
 
 
               
Adjusted for:
               
Maintenance capital expenditures
   
(110,000
)
   
(75,184
)
Cash portion of interest expense
   
(108,285
)
   
(59,411
)
Income tax expense
   
(5,223
)
   
(3,214
)
 
               
 
               
Distributable cash flow
 
$
635,125
   
$
340,073
 
 
               
 
               
Cash provided by operating activities
 
$
563,962
   
$
318,130
 
 
               
Adjusted for:
               
Change in assets and liabilities
   
46,394
     
(33,472
)
Distribution of earnings received from unconsolidated affiliates
   
(82,871
)
   
 
Interest expense
   
116,778
     
64,739
 
Income tax expense
   
5,223
     
3,214
 
Other non-cash items
   
(28,316
)
   
(9,048
)
EBITDA from unconsolidated affiliates(1) (2)
   
202,453
     
116,887
 
Expense for non-cash equity awards
   
35,010
     
 
Implied minimum volume commitment
   
     
 
Acquisition transaction costs
   
     
17,432
 
 
               
Adjusted EBITDA
 
$
858,633
   
$
477,882
 
 
               
Adjusted for:
               
Maintenance capital expenditures
   
(110,000
)
   
(75,184
)
Cash portion of interest expense
   
(108,285
)
   
(59,411
)
Income tax expense
   
(5,223
)
   
(3,214
)
 
               
Distributable cash flow
 
$
635,125
   
$
340,073
 
 
               

Cash Distribution
 
   
 
Limited partner units
 
$
384,675
   
$
266,412
 
General partner interest
   
42,504
     
10,449
 
 
               
Total cash distribution
 
$
427,179
   
$
276,861
 
 
               
Distribution coverage ratio
   
1.49
     
1.23
 

(1)
EBITDA from unconsolidated affiliates is calculated as follows:
 
 

Net Income
 
$
130,420
   
$
67,542
 
 
               
Adjusted for:
               
Depreciation and amortization expense
   
72,053
     
49,458
 
Other
   
(20
)
   
(113
)
 
               
EBITDA from unconsolidated affiliates
 
$
202,453
   
$
116,887
 

(2)
The Partnership maintains equity investments in 10 gathering systems in the Marcellus Shale, Utica East Ohio Midstream, LLC. and Ranch Westex JV, LLC.
 
10

Access Midstream Partners, L.P.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
($ in thousands)
(unaudited)

 
 
Three Months Ended
December 31,
   
Twelve Months Ended
December 31,
 
 
 
2013
   
2012
   
2013
   
2012
 
 
($ in thousands)
 
 
   
   
   
 
GAAP capital expenditures
 
$
247,488
   
$
118,868
   
$
1,058,599
   
$
350,500
 
                               
Adjusted for:
                               
Capital expenditures included in unconsolidated affiliates
   
135,430
     
93,686
     
671,394
     
384,403
 
Capital expenditures attributable to noncontrolling interest
   
(37,376
)
   
     
(151,584
)
   
 
                               
Net capital expenditures
 
$
345,542
   
$
212,554
   
$
1,578,409
   
$
734,903
 
 

 
 
 
Three Months Ended
December 31,
   
Twelve Months Ended
December 31,
 
 
 
2013
   
2012
   
2013
   
2012
 
 
($ in thousands)
 
 
   
   
   
 
Revenues
 
$
328,078
   
$
148,349
   
$
1,073,222
   
$
608,447
 
                               
Adjusted for:
                               
Revenues included in investments in unconsolidated affiliates
   
73,734
     
42,084
     
246,769
     
140,541
 
                               
Total revenues including revenues from equity investments
 
$
401,812
   
$
190,433
   
$
1,319,991
   
$
748,988
 
 
11

Access Midstream Partners, L.P.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
($ in thousands)
(unaudited)
 
 
Twelve Months Ended
December 31,
   
Twelve Months Ended
December 31,
 
 
 
2014 (Low)
   
2014 (High)
   
2015 (Low)
   
2015 (High)
 
 
($ in thousands)
 
 
   
   
   
 
GAAP capital expenditures
 
$
1,030,000
   
$
1,130,000
   
$
855,000
   
$
955,000
 
                               
Adjusted for:
                               
Capital expenditures included in unconsolidated affiliates
   
425,000
     
450,000
     
200,000
     
225,000
 
Capital expenditures attributable to noncontrolling interest
   
(225,000
)
   
(250,000
)
   
(125,000
)
   
(150,000
)
                               
Net capital expenditures
 
$
1,230,000
   
$
1,330,000
   
$
930,000
   
$
1,030,000
 



 
 
Twelve Months Ended
December 31,
   
Twelve Months Ended
December 31,
 
 
 
2014 (Low)
   
2014 (High)
   
2015 (Low)
   
2015 (High)
 
 
($ in thousands)
 
 
   
   
   
 
Net income attributable to Access Midstream Partners, L.P.
 
$
420,000
   
$
595,000
   
$
545,000
   
$
720,000
 
                               
Adjusted for:
                               
Interest expense
   
200,000
     
150,000
     
225,000
     
175,000
 
Income tax expense
   
5,000
     
5,000
     
5,000
     
5,000
 
Depreciation and amortization expense
   
375,000
     
350,000
     
425,000
     
400,000
 
                               
Adjusted EBITDA
 
$
1,000,000
   
$
1,100,000
   
$
1,200,000
   
$
1,300,000
 
12

Access Midstream Partners, L.P.
SEGMENT INFORMATION AND OPERATING STATISTICS
(unaudited)
 
 
 
Three Months Ended
December 31,
 
 
 
2013
   
2012
 
Barnett Shale
 
   
 
  Operating income                                                                                                                
   
105,385
     
38,577
 
  Income from unconsolidated affiliates                                                                                                                
   
     
 
  Capital expenditures(1)                                                                                                                
   
4,891
     
17,894
 
  Throughput, bcf per day
   
1.025
     
1.005
 
  Approximate miles of pipe at end of period                                                                                                                
   
859
     
850
 
  Gas compression (horsepower) at end of period
   
150,945
     
161,275
 
 
               
Eagle Ford Shale
               
  Operating income                                                                                                                
   
48,474
     
4,660
 
  Income from unconsolidated affiliates                                                                                                                
   
     
 
  Capital expenditures(1)                                                                                                                
   
69,849
     
11,796
 
  Throughput, bcf per day
   
0.271
     
0.023
 
  Approximate miles of pipe at end of period                                                                                                                
   
870
     
618
 
  Gas compression (horsepower) at end of period
   
93,847
     
38,007
 
 
               
Haynesville Shale
               
  Operating income (loss)                                                                                                                
   
(5,400
)
   
3,384
 
  Income from unconsolidated affiliates                                                                                                                
   
     
 
  Capital expenditures(1)                                                                                                                
   
3,677
     
6,097
 
  Throughput, bcf per day
   
0.584
     
0.422
 
  Approximate miles of pipe at end of period                                                                                                                
   
582
     
575
 
  Gas compression (horsepower) at end of period
   
20,195
     
34,395
 
 
               
Marcellus Shale
               
  Operating income (loss)                                                                                                                
   
(445
)
   
589
 
  Income from unconsolidated affiliates                                                                                                                
   
39,373
     
22,910
 
  Capital expenditures(1)                                                                                                                
   
47,646
     
93,686
 
  Throughput, bcf per day(2)
   
1.150
     
0.859
 
  Approximate miles of pipe at end of period                                                                                                                
   
823
     
549
 
  Gas compression (horsepower) at end of period
   
136,090
     
53,710
 
 
               
Niobrara Shale
               
  Operating income (loss)                                                                                                                
   
2,831
     
(48
)
  Income from unconsolidated affiliates                                                                                                                
   
     
 
  Capital expenditures(1)                                                                                                                
   
7,539
     
1,967
 
  Throughput, bcf per day(2)
   
0.024
     
 
  Approximate miles of pipe at end of period                                                                                                                
   
132
     
79
 
  Gas compression (horsepower) at end of period
   
15,665
     
4,625
 
 
               
Utica Shale
               
  Operating income                                                                                                                
   
2,658
     
146
 
  Loss from unconsolidated affiliates                                                                                                                
   
(1,299
)
   
(38
)
  Capital expenditures(1)                                                                                                                
   
140,301
     
126
 
  Throughput, bcf per day(2)
   
0.158
     
0.006
 
  Approximate miles of pipe at end of period                                                                                                                
   
265
     
62
 
  Gas compression (horsepower) at end of period
   
63,505
     
 
 
               
Mid-Continent
               
  Operating income                                                                                                                
   
18,217
     
12,742
 
  Income (loss) from unconsolidated affiliates                                                                                                                
   
758
     
(12
)
  Capital expenditures(1)                                                                                                                
   
19,075
     
71,237
 
  Throughput, bcf per day
   
0.575
     
0.570
 
  Approximate miles of pipe at end of period                                                                                                                
   
2,805
     
2,584
 
  Gas compression (horsepower) at end of period
   
108,735
     
103,456
 
 
               
Corporate
               
  Operating loss                                                                                                                
   
(45,179
)
   
(40,236
)
  Capital expenditures(1)                                                                                                                
   
52,564
     
9,751
 
 
               
Total
               
  Operating income                                                                                                                
   
126,541
     
19,814
 
  Income from unconsolidated affiliates                                                                                                                
   
38,832
     
22,860
 
  Capital expenditures(1)                                                                                                                
   
345,542
     
212,554
 
  Throughput, bcf per day(2)
   
3.787
     
2.885
 
  Approximate miles of pipe at end of period                                                                                                                
   
6,336
     
5,317
 
  Gas compression (horsepower) at end of period
   
588,982
     
395,468
 
 
(1)
Includes capital expenditures accounted for as part of the Partnership’s equity investments and excludes capital expenditures attributable to noncontrolling interests. See page 11 of this release for required reconciliation to GAAP capital expenditures.
 
 
(2)
Throughput in all regions represents the net throughput allocated to the Partnership’s interest.  Throughput for 2012 includes 12 days of activity for assets we acquired in December 2012.
13

Access Midstream Partners, L.P.
SEGMENT INFORMATION AND OPERATING STATISTICS
(unaudited)
 
 
 
Twelve Months Ended
December 31,
 
 
 
2013
   
2012
 
Barnett Shale
 
   
 
Operating income
   
238,842
     
200,421
 
Income from unconsolidated affiliates
   
     
 
Capital expenditures(1)
   
50,627
     
98,507
 
Throughput, bcf per day
   
1.045
     
1.195
 
Approximate miles of pipe at end of period
   
859
     
850
 
Gas compression (horsepower) at end of period
   
150,945
     
161,275
 
 
               
Eagle Ford Shale
               
Operating income
   
167,790
     
4,660
 
Income from unconsolidated affiliates
   
     
 
Capital expenditures(1)
   
316,002
     
11,796
 
Throughput, bcf per day
   
0.263
     
0.006
 
Approximate miles of pipe at end of period
   
870
     
618
 
Gas compression (horsepower) at end of period
   
93,847
     
38,007
 
 
               
Haynesville Shale
               
Operating income (loss)
   
(2,737
)
   
19,332
 
Income from unconsolidated affiliates
   
     
 
Capital expenditures(1)
   
17,186
     
23,578
 
Throughput, bcf per day
   
0.669
     
0.378
 
Approximate miles of pipe at end of period
   
582
     
575
 
Gas compression (horsepower) at end of period
   
20,195
     
34,395
 
 
               
Marcellus Shale
               
Operating income
   
4,774
     
589
 
Income from unconsolidated affiliates
   
133,036
     
67,592
 
Capital expenditures(1)
   
292,332
     
384,403
 
Throughput, bcf per day(2)
   
1.019
     
0.701
 
Approximate miles of pipe at end of period
   
823
     
549
 
Gas compression (horsepower) at end of period
   
136,090
     
53,710
 
 
               
Niobrara Shale
               
Operating income (loss)
   
1,721
     
(48
)
Income from unconsolidated affiliates
   
     
 
Capital expenditures(1)
   
29,557
     
1,967
 
Throughput, bcf per day(2)
   
0.015
     
 
Approximate miles of pipe at end of period
   
132
     
79
 
Gas compression (horsepower) at end of period
   
15,665
     
4,625
 
 
               
Utica Shale
               
Operating income
   
15,547
     
146
 
Loss from unconsolidated affiliates
   
(3,842
)
   
(38
)
Capital expenditures(1)
   
597,592
     
126
 
Throughput, bcf per day(2)
   
0.107
     
0.001
 
Approximate miles of pipe at end of period
   
265
     
62
 
Gas compression (horsepower) at end of period
   
63,505
     
 
 
               
Mid-Continent
               
Operating income
   
64,831
     
51,291
 
Income (loss) from unconsolidated affiliates
   
1,226
     
(12
)
Capital expenditures(1)
   
111,591
     
184,285
 
Throughput, bcf per day
   
0.581
     
0.564
 
Approximate miles of pipe at end of period
   
2,805
     
2,584
 
Gas compression (horsepower) at end of period
   
108,735
     
103,456
 
 
               
Corporate
               
Operating loss
   
(158,865
)
   
(97,913
)
Capital expenditures(1)
   
163,522
     
30,241
 
 
               
Total
               
Operating income
   
331,903
     
178,478
 
Income from unconsolidated affiliates
   
130,420
     
67,542
 
Capital expenditures(1)
   
1,578,409
     
734,903
 
Throughput, bcf per day(2)
   
3.699
     
2.845
 
Approximate miles of pipe at end of period
   
6,336
     
5,317
 
Gas compression (horsepower) at end of period
   
588,982
     
395,468
 
 
(1)
Includes capital expenditures accounted for as part of the Partnership’s equity investments and excludes capital expenditures attributable to noncontrolling interests.  See page 11 of this release for required reconciliation to GAAP capital expenditures.
 
 
(2)
Throughput in all regions represents the net throughput allocated to the Partnership’s interest.  Throughput for 2012 includes 12 days of activity for assets we acquired in December 2012.
 
 
14