Close

Form 8-K PLAINS ALL AMERICAN PIPE For: Nov 03

November 3, 2015 4:28 PM EST

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported) — November 3, 2015

 

Plains All American Pipeline, L.P.

(Exact name of registrant as specified in its charter)

 

DELAWARE

 

1-14569

 

76-0582150

(State or other jurisdiction of
incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

333 Clay Street, Suite 1600, Houston, Texas 77002

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: 713-646-4100

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 9.01.             Financial Statements and Exhibits

 

(d)    Exhibit 99.1 — Press Release dated November 3, 2015

 

Item 2.02 and Item 7.01. Results of Operations and Financial Condition; Regulation FD Disclosure

 

Plains All American Pipeline, L.P. (the “Partnership”) today issued a press release reporting its third-quarter 2015 results. We are furnishing the press release, attached as Exhibit 99.1, pursuant to Item 2.02 and Item 7.01 of Form 8-K.  Pursuant to Item 7.01, we are also providing detailed guidance of financial performance for the fourth quarter and full year of 2015.  In accordance with General Instruction B.2. of Form 8-K, the information presented herein under Item 2.02 and Item 7.01 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall it be deemed incorporated by reference in any filing under the Exchange Act or Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.

 

Update of Fourth-Quarter and Full-Year 2015 Guidance

 

We based our guidance for the three-month and twelve-month periods ending December 31, 2015 on assumptions and estimates that we believe are reasonable, given our assessment of historical trends (modified for changes in market conditions, including an assumption that crude oil prices do not meaningfully increase from current levels during the remainder of 2015 which we expect to result in continued reduced drilling activity, oil production declines and increased competition), business cycles and other reasonably available information. Certain of our future revenue estimates for our transportation and facilities segments are based on contractual arrangements whereby our customer is obligated to pay us for a minimum level of volume shipments or movements, regardless of actual volumes shipped or moved, in exchange for a credit that can, subject to certain time limits, be applied against future shipments or movements.  Our forecasted volumes reflect our estimate of expected volume shipments or movements.  Payment terms vary by contract; however, if actual volumes shipped or moved fall below the minimum obligation, any cash received in excess of actual volumes shipped or moved would be classified as deferred revenue until such time as the related credit expires or is used. Projections covering multi-quarter periods contemplate inter-period changes in future performance resulting from new expansion projects, seasonal operational changes (such as NGL sales) and acquisition synergies. Our assumptions and future performance, however, are both subject to a wide range of business risks and uncertainties, so we can provide no assurance that actual performance will fall within the guidance ranges. Please refer to information under the caption “Forward-Looking Statements and Associated Risks” below. These risks and uncertainties, as well as other unforeseeable risks and uncertainties, could cause our actual results to differ materially from those in the following table. The operating and financial guidance provided below is given as of the date hereof, based on information known to us as of November 2, 2015. We undertake no obligation to publicly update or revise any forward-looking statements.

 

To supplement our financial information presented in accordance with GAAP, management uses additional measures known as “non-GAAP financial measures” in its evaluation of past performance and prospects for the future.  Management believes that the presentation of such additional financial measures provides useful information to investors regarding our financial condition and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide additional information about our core operations and ability to generate and distribute cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) present measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations.  EBITDA (as defined below in Note 1 to the “Operating and Financial Guidance” table) is a non-GAAP financial measure. Net income represents one of the two most directly comparable GAAP measures to EBITDA. In Note 9 below, we reconcile net income to EBITDA and adjusted EBITDA for the 2015 guidance periods presented. Cash flows from operating activities is the other most comparable GAAP measure. We do not, however, reconcile cash flows from operating activities to EBITDA, because such reconciliations are impractical for forecasted periods. We encourage you to visit our website at www.plainsallamerican.com (in particular the section under Investor Relations and Financial Information entitled “Non-GAAP Reconciliations”), which presents a historical reconciliation of EBITDA as well as certain other commonly used non-GAAP and supplemental financial measures. These measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) the mark-to-market of derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), gains and losses on derivatives that are related to investing activities (such as the purchase of linefill) and inventory valuation adjustments, as applicable, (iii) long—term inventory costing adjustments, (iv) items that are not indicative of our core operating results and business outlook and/or (v) other items that we believe should be excluded in understanding our core operating performance. We have defined all such items as “Selected Items Impacting Comparability.”  Due to the nature of the selected items, certain selected items impacting comparability may impact certain non-GAAP financial measures, referred to as adjusted results, but not impact other non-GAAP financial measures.

 

2



 

Plains All American Pipeline, L.P.

Operating and Financial Guidance

(in millions, except per unit data)(a)

 

 

 

Actual

 

Guidance (b)

 

 

 

9 Months

 

3 Months Ending

 

12 Months Ending

 

 

 

Ended

 

Dec 31, 2015

 

Dec 31, 2015

 

 

 

Sep 30, 2015

 

Low

 

High

 

Low

 

High

 

Segment Profit

 

 

 

 

 

 

 

 

 

 

 

Net revenues (including equity earnings in unconsolidated entities)

 

$

2,699

 

$

976

 

$

1,024

 

$

3,675

 

$

3,723

 

Field operating costs

 

(1,111

)

(348

)

(339

)

(1,459

)

(1,450

)

General and administrative expenses

 

(217

)

(72

)

(69

)

(289

)

(286

)

 

 

1,371

 

556

 

616

 

1,927

 

1,987

 

Depreciation and amortization expense

 

(326

)

(116

)

(112

)

(442

)

(438

)

Interest expense, net

 

(313

)

(111

)

(107

)

(424

)

(420

)

Income tax expense

 

(66

)

(35

)

(31

)

(101

)

(97

)

Other income / (expense), net

 

(7

)

 

 

(7

)

(7

)

Net Income

 

659

 

294

 

366

 

953

 

1,025

 

Net income attributable to noncontrolling interests

 

(2

)

(1

)

(1

)

(3

)

(3

)

Net Income Attributable to PAA

 

$

657

 

$

293

 

$

365

 

$

950

 

$

1,022

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income Attributable to Limited Partners (c)

 

$

215

 

$

140

 

$

211

 

$

356

 

$

426

 

Basic Net Income Per Limited Partner Unit (c)

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Units Outstanding

 

393

 

398

 

398

 

394

 

394

 

Net Income Per Unit

 

$

0.54

 

$

0.35

 

$

0.53

 

$

0.89

 

$

1.07

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Net Income Per Limited Partner Unit (c)

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Units Outstanding

 

395

 

399

 

399

 

396

 

396

 

Net Income Per Unit

 

$

0.53

 

$

0.35

 

$

0.52

 

$

0.88

 

$

1.06

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

1,364

 

$

556

 

$

616

 

$

1,920

 

$

1,980

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Items Impacting Comparability- Income / (Loss)

 

 

 

 

 

 

 

 

 

 

 

Gains/(losses) from derivative activities net of inventory valuation adjustments

 

$

(112

)

$

 

$

 

$

(112

)

$

(112

)

Long-term inventory costing adjustments

 

(62

)

 

 

(62

)

(62

)

Equity-indexed compensation expense

 

(22

)

(9

)

(9

)

(31

)

(31

)

Net gain / (loss) on foreign currency revaluation

 

20

 

 

 

20

 

20

 

Line 901 incident

 

(65

)

 

 

(65

)

(65

)

Deferred income tax expense

 

(22

)

 

 

(22

)

(22

)

Tax effect on selected items impacting comparability

 

33

 

 

 

33

 

33

 

Selected Items Impacting Comparability of Net Income Attributable to PAA

 

$

(230

)

$

(9

)

$

(9

)

$

(239

)

$

(239

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

 

 

 

 

 

 

 

 

 

 

Adjusted Segment Profit

 

 

 

 

 

 

 

 

 

 

 

Transportation

 

$

755

 

$

269

 

$

281

 

$

1,024

 

$

1,036

 

Facilities

 

439

 

134

 

146

 

573

 

585

 

Supply and Logistics

 

410

 

162

 

198

 

572

 

608

 

Other income / (expense), net

 

1

 

 

 

1

 

1

 

Adjusted EBITDA

 

$

1,605

 

$

565

 

$

625

 

$

2,170

 

$

2,230

 

Adjusted Net Income Attributable to PAA

 

$

887

 

$

302

 

$

374

 

$

1,189

 

$

1,261

 

Basic Adjusted Net Income Per Limited Partner Unit (c)

 

$

1.11

 

$

0.37

 

$

0.55

 

$

1.48

 

$

1.66

 

Diluted Adjusted Net Income Per Limited Partner Unit (c)

 

$

1.11

 

$

0.37

 

$

0.55

 

$

1.48

 

$

1.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(a)                                 Amounts may not recalculate due to rounding.

(b)                                 The assumed average foreign exchange rate is $1.30 Canadian dollar (CAD) to $1.00 U.S. dollar (USD) for the three-month period ending December 31, 2015.  The rate as of November 2, 2015 was $1.31 CAD to $1.00 USD. A $0.05 change in such average FX rate will impact the remaining three months of 2015 adjusted EBITDA by approximately $2 million.

(c)                                  We calculate net income available to limited partners based on the distributions pertaining to the current period’s net income. After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

 

3



 

Notes and Significant Assumptions:

 

1.              Definitions.

 

EBITDA

Earnings before interest, taxes and depreciation and amortization expense

Segment Profit

Net revenues (including equity earnings in unconsolidated entities, as applicable) less field operating costs and segment general and administrative expenses

DCF

Distributable cash flow

Bbls/d

Barrels per day

Mcf

Thousand cubic feet

Bcf

Billion cubic feet

LTIP

Long-term incentive plan

NGL

Natural gas liquids, including ethane and natural gasoline products as well as propane and butane, which are often referred to as liquefied petroleum gas (LPG). When used in this document NGL refers to all NGL products including LPG.

FX

Foreign currency exchange

G&A

General and administrative

General partner (GP)

As the context requires, “general partner” or “GP” refers to any or all of (i) PAA GP LLC, the owner of our 2% general partner interest, (ii) Plains AAP, L.P., the sole member of PAA GP LLC and owner of our incentive distribution rights and (iii) Plains All American GP LLC, the general partner of Plains AAP, L.P.

 

2.              Operating Segments. We manage our operations through three operating segments:  Transportation, Facilities and Supply and Logistics. The following is a brief explanation of the operating activities for each segment as well as key metrics.

 

a.              Transportation. Our Transportation segment operations generally consist of fee-based activities associated with transporting crude oil and NGL on pipelines, gathering systems, trucks and barges. The Transportation segment generates revenue through a combination of tariffs, third-party pipeline capacity agreements and other transportation fees. Our transportation segment also includes our equity earnings from investments in the Eagle Ford, White Cliffs, BridgeTex, Butte and Frontier pipeline systems as well as Settoon Towing, in which we own interests ranging from 22% to 50%.  We account for these investments under the equity method of accounting.

 

Pipeline volume estimates are based on historical trends, anticipated future operating performance and assumed completion of capital projects. Actual volumes will be influenced by maintenance schedules at refineries, drilling and completion activity levels, production trends, weather and other natural occurrences including hurricanes, changes in the quantity of inventory held in tanks, variations due to market structure and other external factors beyond our control. We forecast adjusted segment profit using the volume assumptions in the table below, priced at forecasted tariff rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation. Actual segment profit could vary materially depending on the level and mix of volumes transported or expenses incurred during the period. The following table summarizes our total transportation volumes and highlights major systems that are significant either in total volumes transported or in contribution to total Transportation segment profit.

 

4



 

 

 

Actual

 

Guidance

 

 

 

Nine Months

 

Three Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

 

 

Sep 30, 2015

 

Dec 31, 2015

 

Dec 31, 2015

 

Average Daily Volumes (MBbls/d)

 

 

 

 

 

 

 

Crude Oil Pipelines

 

 

 

 

 

 

 

All American

 

18

 

 

13

 

Bakken Area Systems (1)

 

146

 

140

 

144

 

Basin / Mesa / Sunrise

 

831

 

840

 

833

 

BridgeTex

 

105

 

105

 

105

 

Cactus

 

58

 

145

 

80

 

Capline

 

167

 

155

 

164

 

Eagle Ford Area Systems (1)

 

298

 

335

 

307

 

Line 63 / 2000

 

121

 

115

 

119

 

Manito

 

48

 

50

 

49

 

Mid-Continent Area Systems

 

356

 

305

 

343

 

Permian Basin Area Systems

 

817

 

995

 

862

 

Rainbow

 

114

 

105

 

112

 

Rangeland

 

59

 

60

 

59

 

Salt Lake City Area Systems (1)

 

136

 

165

 

143

 

South Saskatchewan

 

62

 

60

 

61

 

White Cliffs

 

43

 

40

 

42

 

Other

 

752

 

780

 

759

 

NGL Pipelines

 

 

 

 

 

 

 

Co-Ed

 

56

 

55

 

56

 

Other

 

139

 

175

 

148

 

Tariff Activities Total

 

4,326

 

4,625

 

4,399

 

Trucking

 

114

 

115

 

114

 

Transportation Segment Total

 

4,440

 

4,740

 

4,513

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

0.62

 

$

0.63

(2) 

$

0.63

(2) 

 


(1)             Area systems include volumes (attributable to our interest) from our investments in unconsolidated entities.

(2)             Represents the mid-point of guidance.

 

b.              Facilities. Our Facilities segment operations generally consist of fee-based activities associated with providing storage, terminalling and throughput services for crude oil, refined products, NGL and natural gas, as well as NGL fractionation and isomerization services and natural gas and condensate processing services. The Facilities segment generates revenue through a combination of month-to-month and multi-year agreements and processing arrangements.

 

Revenues generated in this segment primarily include (i) fees that are generated from storage capacity agreements, (ii) terminal throughput fees that are generated when we receive crude oil, refined products or NGL from one connecting source and deliver the applicable product to another connecting carrier, (iii) loading and unloading fees at our rail terminals, (iv) fees from NGL fractionation and isomerization, (v) fees from natural gas and condensate processing services and (vi) fees associated with natural gas park and loan activities, interruptible storage services and wheeling and balancing services.  Adjusted segment profit is forecasted using the volume assumptions in the table below, priced at forecasted rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation.

 

5



 

 

 

Actual

 

Guidance

 

 

 

Nine Months

 

Three Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

 

 

Sep 30, 2015

 

Dec 31, 2015

 

Dec 31, 2015

 

Operating Data

 

 

 

 

 

 

 

Crude Oil, Refined Products and NGL Terminalling and Storage Capacity (MMBbls/Mo.)

 

99

 

103

 

100

 

Rail Load / Unload Volumes (MBbls/d)

 

223

 

185

 

214

 

Natural Gas Storage Capacity (Bcf/Mo.)

 

97

 

97

 

97

 

NGL Fractionation Volumes (MBbls/d)

 

101

 

115

 

105

 

Facilities Segment Total

 

 

 

 

 

 

 

Avg. Capacity (MMBbls/Mo.) (1)

 

126

 

128

 

126

 

 

 

 

 

 

 

 

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

0.39

 

$

0.36

(2) 

$

0.38

(2) 

 


(1)             Calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage working capacity divided by 6 to account for the 6:1 mcf of natural gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation volumes multiplied by the number of days in the period and divided by the number of months in the period.

(2)             Represents the mid-point of guidance.

 

c.                           Supply and Logistics. Our Supply and Logistics segment operations generally consist of the following merchant-related activities:

 

·                  the purchase of U.S. and Canadian crude oil at the wellhead, the bulk purchase of crude oil at pipeline, terminal and rail facilities and the purchase of cargos at their load port and various other locations in transit;

 

·                  the storage of inventory during contango market conditions and the seasonal storage of NGL and natural gas;

 

·                  the purchase of NGL from producers, refiners, processors and other marketers;

 

·                  the resale or exchange of crude oil and NGL at various points along the distribution chain to refiners or other resellers;

 

·                  the transportation of crude oil and NGL on trucks, barges, railcars, pipelines and ocean-going vessels from various delivery points, market hub locations or directly to end users such as refineries, processors and fractionation facilities; and

 

·                  the purchase and sale of natural gas.

 

We characterize a substantial portion of our baseline profit generated by our Supply and Logistics segment as fee equivalent. This portion of the segment profit is generated by the purchase and resale of crude oil on an index-related basis, which results in us generating a gross margin for such activities.  This gross margin is reduced by the transportation, facilities and other logistical costs associated with delivering the crude oil to market and carrying costs for hedged inventory as well as any operating and G&A expenses.  The level of profit associated with a portion of the other activities we conduct in the Supply and Logistics segment is influenced by overall market structure and the degree of market volatility as well as variable operating expenses. Forecasted operating results for the three-month period ending December 31, 2015 reflect current market structure as well as seasonal, and weather-related and other anticipated variations in crude oil, NGL and natural gas sales. Variations in weather, market structure or volatility could cause actual results to differ materially from forecasted results.

 

6



 

We forecast adjusted segment profit using the volume assumptions stated below, as well as estimates of unit margins, field operating costs, G&A expenses and carrying costs for hedged inventory, based on current and anticipated market conditions. Actual volumes are influenced by temporary market-driven storage and withdrawal of crude oil, maintenance schedules at refineries, actual production levels, weather, and other external factors beyond our control. Field operating costs do not include depreciation. Realized unit margins for any given lease-gathered barrel could vary significantly based on a variety of factors including location and quality differentials as well as contract structure. Accordingly, the projected segment profit per barrel can vary significantly even if aggregate volumes are in line with the forecasted levels.

 

 

 

Actual

 

Guidance

 

 

 

Nine Months

 

Three Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

 

 

Sep 30, 2015

 

Dec 31, 2015

 

Dec 31, 2015

 

Average Daily Volumes (MBbls/d)

 

 

 

 

 

 

 

Crude Oil Lease Gathering Purchases

 

958

 

900

 

943

 

NGL Sales

 

209

 

295

 

231

 

Waterborne Cargos

 

1

 

 

1

 

Supply and Logistics Segment Total

 

1,168

 

1,195

 

1,175

 

 

 

 

 

 

 

 

 

Segment Profit per Barrel ($/Bbl)

 

 

 

 

 

 

 

Excluding Selected Items Impacting Comparability

 

$

1.29

 

$

1.64

(1) 

$

1.38

(1) 

 


(1)             Represents the mid-point of guidance.

 

3.              Depreciation and Amortization. We forecast depreciation and amortization based on our existing depreciable assets, forecasted capital expenditures and projected in-service dates. Depreciation may also vary due to gains and losses on intermittent sales of assets, asset retirement obligations, asset impairments, acceleration of depreciation or foreign exchange rates.

 

4.              Capital Expenditures and Acquisitions.  Although acquisitions constitute a key element of our growth strategy, the forecasted results and associated estimates do not include any forecasts for acquisitions that we may commit to after the date hereof. We forecast capital expenditures during the calendar year of 2015 to be approximately $2.2 billion for expansion projects with an additional $200 to $220 million for maintenance capital projects.  During the first nine months of 2015, we invested $1,837 million and $154 million for expansion and maintenance projects, respectively. The following are some of the more notable projects and forecasted expenditures for the year ending December 31, 2015:

 

 

 

Calendar 2015

 

 

 

(in millions)

 

Expansion Capital

 

 

 

• Permian Basin Area Projects

 

$445

 

• Rail Terminal Projects (1)

 

295

 

• Fort Saskatchewan Facility Projects / NGL Line

 

270

 

• Cactus Pipeline (2)

 

150

 

• Red River Pipeline (Cushing to Longview)

 

140

 

• Saddlehorn Pipeline

 

135

 

• Eagle Ford JV Project

 

80

 

• Cowboy Pipeline (Cheyenne to Carr)

 

50

 

• Eagle Ford Area Projects

 

45

 

• Cushing Terminal Expansions

 

40

 

• Diamond Pipeline

 

40

 

• St. James Terminal Expansions

 

35

 

• Line 63 Reactivation

 

25

 

• Other Projects

 

450

 

 

 

$2,200

 

Potential Adjustments for Timing / Scope Refinement (3)

 

- $100 + $100

 

Total Projected Expansion Capital Expenditures

 

$2,100 - $2,300

 

 

 

 

 

Maintenance Capital Expenditures

 

$200 - $220

 

 


(1)             Includes railcar purchases and projects located in or near St. James, LA, Kerrobert, Canada and Tampa, CO.

(2)             Includes linefill costs associated with the project.

(3)             Potential variation to current capital costs estimates may result from (i) changes to project design, (ii) final cost of materials and labor and (iii) timing of incurrence of costs due to uncontrollable factors such as permits, regulatory approvals and weather.

 

7



 

5.              Capital Structure. This guidance is based on our capital structure as of September 30, 2015.

 

6.              Interest Expense. Debt balances are projected based on estimated cash flows, estimated distribution rates, estimated capital expenditures for maintenance and expansion projects, anticipated equity proceeds from the continuous offering program, expected timing of collections and payments and forecasted levels of inventory and other working capital sources and uses. Interest rate assumptions for variable-rate debt are based on the LIBOR curve as of late October 2015.

 

Interest expense is net of amounts capitalized for expansion capital projects and does not include interest on borrowings for hedged inventory. We treat interest on hedged inventory borrowings as carrying costs of crude oil, NGL, and natural gas and include it in purchases and related costs.

 

7.             Income Taxes. We expect our Canadian income tax expense to be approximately $33 million and $99 million for the three-month and twelve-month periods ending December 31, 2015, respectively, of which approximately $28 million and $100 million, respectively, is classified as a current income tax expense.  For the twelve-month period ending December 31, 2015 we expect to have a deferred tax benefit of $1 million.  All or part of the annual income tax expense of $99 million may result in a tax credit to our equity holders.

 

8.              Equity-Indexed Compensation Plans. The majority of grants outstanding under our various equity-indexed compensation plans contain vesting criteria that are based on a combination of performance benchmarks and service periods. The grants will vest in various percentages, typically on the later to occur of specified vesting dates and the dates on which minimum distribution levels are reached. Among the various grants outstanding as of November 2, 2015, estimated vesting dates range from November 2015 to August 2020 and annualized benchmark distribution levels range from $2.075 to $3.50.

 

On October 7, 2015, we declared an annualized distribution of $2.80 payable on November 13, 2015 to our unitholders of record as of October 30, 2015. For the purposes of guidance, we have made the assessment that an annualized $2.90 distribution level is probable of occurring, and accordingly, guidance includes an accrual over the applicable service period at an assumed market price of $30 per unit as well as an accrual associated with awards that will vest on a certain date. The actual amount of equity-indexed compensation expense in any given period will be directly influenced by (i) our unit price at the end of each reporting period, (ii) our unit price on the vesting date, (iii) our then current probability assessment regarding distributions, and (iv) new equity-indexed compensation award grants, including the timing of such grant issuances. For example, a $2 change in the unit price would change the fourth-quarter equity-indexed compensation expense by approximately $3 million. Therefore, actual net income could differ from our projections.

 

9.              Reconciliation of Net Income to EBITDA and Adjusted EBITDA. The following table reconciles net income to EBITDA and Adjusted EBITDA for the indicated periods.

 

 

 

Actual

 

Guidance

 

 

 

9 Months

 

3 Months Ending

 

12 Months Ending

 

 

 

Ended

 

Dec 31, 2015

 

Dec 31, 2015

 

 

 

Sep 30, 2015

 

Low

 

High

 

Low

 

High

 

 

 

(in millions)

 

Reconciliation to EBITDA and Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

659

 

$

294

 

$

366

 

$

953

 

$

1,025

 

Interest expense, net

 

313

 

111

 

107

 

424

 

420

 

Income tax expense

 

66

 

35

 

31

 

101

 

97

 

Depreciation and amortization

 

326

 

116

 

112

 

442

 

438

 

EBITDA

 

$

1,364

 

$

556

 

$

616

 

$

1,920

 

$

1,980

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Items Impacting Comparability of EBITDA

 

241

 

9

 

9

 

250

 

250

 

Adjusted EBITDA

 

$

1,605

 

$

565

 

$

625

 

$

2,170

 

$

2,230

 

 

8



 

10.       Implied DCF. The following table reconciles adjusted EBITDA to implied DCF for the indicated periods.

 

 

 

Actual

 

Mid-Point Guidance

 

 

 

Nine Months

 

Three Months

 

Twelve Months

 

 

 

Ended

 

Ending

 

Ending

 

 

 

Sep 30, 2015

 

Dec 31, 2015

 

Dec 31, 2015

 

 

 

(in millions)

 

Adjusted EBITDA

 

$

1,605

 

$

595

 

$

2,200

 

Interest expense, net

 

(313

)

(109

)

(422

)

Maintenance capital expenditures

 

(154

)

(56

)

(210

)

Current income tax expense

 

(72

)

(28

)

(100

)

Other, net

 

22

 

3

 

25

 

Implied DCF (1)

 

$

1,088

 

$

405

 

$

1,493

 

 


(1)             Including costs of $65 million related to our Line 901 incident that occurred during May 2015, Implied DCF would have been $1,023 million for the nine months ended September 30, 2015.

 

9



 

Forward-Looking Statements and Associated Risks

 

All statements included in this report, other than statements of historical fact, are forward-looking statements, including, but not limited to, statements incorporating the words “anticipate,” “believe,” “estimate,” “expect,” “plan,” “intend” and “forecast,” as well as similar expressions and statements regarding our business strategy, plans and objectives for future operations. The absence of such words, expressions or statements, however, does not mean that the statements are not forward-looking. Any such forward-looking statements reflect our current views with respect to future events, based on what we believe to be reasonable assumptions. Certain factors could cause actual results or outcomes to differ materially from the results or outcomes anticipated in the forward-looking statements. The most important of these factors include, but are not limited to:

 

·                  failure to implement or capitalize, or delays in implementing or capitalizing, on planned growth projects;

 

·                  declines in the volume of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our assets, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves, whether from reduced cash flow to fund drilling or the inability to access capital, or other factors;

 

·                  the effects of competition;

 

·                  unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof);

 

·                  environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves;

 

·                  fluctuations in refinery capacity in areas supplied by our mainlines and other factors affecting demand for various grades of crude oil, refined products and natural gas and resulting changes in pricing conditions or transportation throughput requirements;

 

·                  the occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems;

 

·                  tightened capital markets or other factors that increase our cost of capital or limit our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness;

 

·                  the currency exchange rate of the Canadian dollar;

 

·                  continued creditworthiness of, and performance by, our counterparties, including financial institutions and trading companies with which we do business;

 

·                  maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties;

 

·                  weather interference with business operations or project construction, including the impact of extreme weather events or conditions;

 

·                  the availability of, and our ability to consummate, acquisition or combination opportunities;

 

·                  the successful integration and future performance of acquired assets or businesses and the risks associated with operating in lines of business that are distinct and separate from our historical operations;

 

·                  increased costs, or lack of availability, of insurance;

 

10



 

·                  non-utilization of our assets and facilities;

 

·                  the effectiveness of our risk management activities;

 

·                  shortages or cost increases of supplies, materials or labor;

 

·                  the impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations;

 

·                  fluctuations in the debt and equity markets, including the price of our units at the time of vesting under our long-term incentive plans;

 

·                  risks related to the development and operation of our assets, including our ability to satisfy our contractual obligations to our customers;

 

·                  inability to recognize current revenue attributable to deficiency payments received from customers who fail to ship or move more than minimum contracted volumes until the related credits expire or are used.

 

·                  factors affecting demand for natural gas and natural gas storage services and rates;

 

·                  general economic, market or business conditions and the amplification of other risks caused by volatile financial markets, capital constraints and pervasive liquidity concerns; and

 

·                  other factors and uncertainties inherent in the transportation, storage, terminalling and marketing of crude oil and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids.

 

We undertake no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in our filings with the Securities and Exchange Commission, which information is incorporated by reference herein.

 

11



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

PLAINS ALL AMERICAN PIPELINE, L.P.

 

 

 

 

By:

PAA GP LLC, its general partner

 

 

 

 

By:

PLAINS AAP, L. P., its sole member

 

 

 

 

By:

PLAINS ALL AMERICAN GP LLC, its general partner

 

 

 

Date: November 3, 2015

By:

/s/ Sharon Spurlin

 

 

Name: Sharon Spurlin

 

 

Title: Vice President and Treasurer

 

12


Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

Plains All American Pipeline, L.P. and Plains GP Holdings Report Third-Quarter 2015 Results

 

(Houston — November 3, 2015) Plains All American Pipeline, L.P. (NYSE: PAA) and Plains GP Holdings (NYSE: PAGP) today reported third-quarter 2015 results.

 

Plains All American Pipeline, L.P.

 

Summary Financial Information (1) (unaudited)

(in millions, except per unit data)

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

%

 

September 30,

 

%

 

 

 

2015

 

2014

 

Change

 

2015

 

2014

 

Change

 

Net income attributable to PAA

 

$

249

 

$

323

 

(23)%

 

$

657

 

$

994

 

(34)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.24

 

$

0.52

 

(54)%

 

$

0.53

 

$

1.70

 

(69)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average limited partner units outstanding

 

399

 

371

 

8%

 

395

 

367

 

8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

483

 

$

526

 

(8)%

 

$

1,364

 

$

1,625

 

(16)%

 

 

 

 

Three Months Ended

 

 

 

Nine Months Ended

 

 

 

 

 

September 30,

 

%

 

September 30,

 

%

 

 

 

2015

 

2014

 

Change

 

2015

 

2014

 

Change

 

Adjusted net income attributable to PAA

 

$

262

 

$

325

 

(19)%

 

$

887

 

$

985

 

(10)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.28

 

$

0.53

 

(47)%

 

$

1.11

 

$

1.68

 

(34)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

497

 

$

527

 

(6)%

 

$

1,605

 

$

1,606

 

—%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution per limited partner unit declared for the period

 

$

0.700

 

$

0.660

 

6.1%

 

 

 

 

 

 

 

 


(1)                                     PAA’s reported results include the impact of items that affect comparability between reporting periods. The impact of certain of these items is excluded from adjusted results. See the section of this release entitled “Non-GAAP Financial Measures and Selected Items Impacting Comparability” and the tables attached hereto for information regarding certain selected items that PAA believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures (such as adjusted EBITDA) and their reconciliation to the most directly comparable measures as reported in accordance with GAAP.

 

“PAA reported third quarter results with adjusted EBITDA of $497 million, which was $17 million above the mid-point of our quarterly guidance range,” said Greg Armstrong, Chairman and CEO of Plains All American. “PAA will pay a quarterly distribution of $0.70 per limited partner unit next week, which is the equivalent of $2.80 per unit on an annualized basis, while PAGP will pay a quarterly distribution of $0.231 per Class A share, or $0.924 per share on an annualized basis.  These distributions represent a 6.1% and 21.1% increase over comparative distributions paid in the same quarter of 2014, respectively.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 2

 

“We remain constructive on the intermediate to long-term outlook for crude oil prices, activity levels, and PAA’s growth prospects.  In the near term we remain cautious due to the impacts of excess capacity and related competitive pressures, and our fourth quarter guidance reflects our most current view of the near term environment,” said Armstrong.  “PAA has a solid financial position with over $3 billion of liquidity and numerous capital projects scheduled to come on line or ramp up activity levels over the next 18 months that will contribute meaningfully to our cash flow.  Accordingly, we believe PAA is well positioned to manage through the near term challenges and prosper over the intermediate to long term.”

 

The following table summarizes selected PAA financial information by segment for the third quarter and nine months ending September 30, 2015:

 

Summary of Selected Financial Data by Segment (1) (unaudited)

(in millions)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

Reported segment profit

 

$

254

 

$

146

 

$

87

 

 

$

231

 

$

147

 

$

152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting comparability of segment profit (2)

 

(1

)

2

 

8

 

 

6

 

2

 

(11

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

253

 

$

148

 

$

95

 

 

$

237

 

$

149

 

$

141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2014 period

 

7

%

(1

)%

(33

)%

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

Reported segment profit

 

$

681

 

$

432

 

$

258

 

 

$

658

 

$

435

 

$

534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting comparability of segment profit (2)

 

74

 

7

 

152

 

 

22

 

11

 

(55

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

755

 

$

439

 

$

410

 

 

$

680

 

$

446

 

$

479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2014 period

 

11

%

(2

)%

(14

)%

 

 

 

 

 

 

 

 


(1)                                     PAA’s reported results include the impact of items that affect comparability between reporting periods. The impact of certain of these items is excluded from adjusted results. See the section of this release entitled “Non-GAAP Financial Measures and Selected Items Impacting Comparability” and the tables attached hereto for information regarding certain selected items that PAA believes impact comparability of financial results between reporting periods.

(2)                                     Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

Third-quarter 2015 Transportation adjusted segment profit increased by 7% over comparable 2014 results. This increase was driven by higher crude oil pipeline volumes associated with our Cactus pipeline and other recently completed organic growth projects primarily within the Permian Basin and Eagle Ford producing regions, earnings from our 50% interest in the BridgeTex pipeline and lower field operating costs.  These increases were partially offset by lost revenues associated with the shutdown of our All American system in California, lower pipeline loss allowance revenues and the impact of a weaker Canadian dollar.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 3

 

Third-quarter 2015 Facilities adjusted segment profit decreased by 1% versus comparable 2014 results. This decrease was primarily due to a less favorable Canadian dollar and a less favorable environment for both our rail and natural gas storage activities, which was partially offset by lower field operating costs.

 

Third-quarter 2015 Supply and Logistics adjusted segment profit exceeded the high end of our quarterly guidance range but decreased by 33% compared to 2014 results. This decrease was primarily driven by lower margins and volumes associated with our crude oil lease gathering activities due to less favorable crude oil market conditions, partially offset by higher margins in our NGL sales activities, which benefitted from a stronger US dollar.

 

Plains GP Holdings

 

PAGP’s sole assets are its ownership interest in PAA’s general partner and incentive distribution rights.  As the control entity of PAA, PAGP consolidates PAA’s results into its financial statements, which is reflected in the condensed consolidating balance sheet and income statement tables included at the end of this release.  Information regarding PAGP’s distributions is reflected below:

 

 

 

Q3 2015

 

Q2 2015

 

Q3 2014

 

Distribution per Class A share declared for the period

 

$

0.231

 

$

0.227

 

$

0.19075

 

Q3 2015 distribution percentage growth from prior periods

 

 

 

1.8

%

21.1

%

 

Conference Call

 

PAA and PAGP will hold a conference call on November 4, 2015 (see details below).  Prior to this conference call, PAA will furnish a current report on Form 8-K, which will include material in this news release as well as PAA’s financial and operational guidance for the fourth quarter and full year of 2015.  A copy of the Form 8-K will be available at www.plainsallamerican.com, where PAA and PAGP routinely post important information.

 

The PAA and PAGP conference call will be held at 11:00 a.m. EST on Wednesday, November 4, 2015 to discuss the following items:

 

1.              PAA’s third-quarter 2015 performance;

 

2.              The status of major organic growth projects;

 

3.              Capitalization and liquidity;

 

4.              Financial and operating guidance for the fourth quarter and full year of 2015; and

 

5.              PAA and PAGP’s outlook for the future.

 

Conference Call Access Instructions

 

To access the Internet webcast of the conference call, please go to www.plainsallamerican.com, navigate to “Investor Relations,” select “PAA” or “PAGP,” then “News & Events,” and then “Quarterly Earnings.”  Following the live webcast, the call will be archived for a period of sixty (60) days on the website.

 

Alternatively, access to the live conference call is available by dialing toll free (800) 230-1059. International callers should dial (612) 234-9959.  No password is required.  The slide presentation accompanying the conference call will be available a few minutes prior to the call at the above referenced website.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 4

 

Telephonic Replay Instructions

 

To listen to a telephonic replay of the conference call, please dial (800) 475-6701, or (320) 365-3844 for international callers, and enter replay access code 365414.  The replay will be available beginning Wednesday, November 4, 2015, at approximately 1:00 p.m. EST and will continue until 11:59 p.m. EST on December 4, 2015.

 

Non-GAAP Financial Measures and Selected Items Impacting Comparability

 

To supplement our financial information presented in accordance with GAAP, management uses additional measures that are known as “non-GAAP financial measures” (such as adjusted EBITDA and implied distributable cash flow (“DCF”)) in its evaluation of past performance and prospects for the future. Management believes that the presentation of such additional financial measures provides useful information to investors regarding our performance and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide additional information about our core operating performance and ability to generate and distribute cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) present measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations. These measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) the mark-to-market of derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), gains and losses on derivatives that are related to investing activities (such as the purchase of linefill) and inventory valuation adjustments, as applicable, (iii) long-term inventory costing adjustments, (iv) items that are not indicative of our core operating results and business outlook and/or (v) other items that we believe should be excluded in understanding our core operating performance. We have defined all such items as “Selected Items Impacting Comparability.”  We consider an understanding of these selected items impacting comparability to be material to the evaluation of our operating results and prospects.

 

Although we present selected items that we consider in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates, mechanical interruptions, acquisitions and numerous other factors. These types of variations are not separately identified in this release, but will be discussed, as applicable, in management’s discussion and analysis of operating results in our Quarterly Report on Form 10-Q.

 

Adjusted EBITDA and other non-GAAP financial measures are reconciled to the most comparable measures as reported in accordance with GAAP for the periods presented in the tables attached to this release, and should be viewed in addition to, and not in lieu of, our Consolidated Financial Statements and notes thereto. In addition, PAA maintains on its website (www.plainsallamerican.com) a reconciliation of adjusted EBITDA and certain commonly used non-GAAP financial information to the most comparable GAAP measures. To access the information, investors should click on “PAA” under the “Investor Relations” tab on the home page, select the “Financial Information” tab and navigate to the “Non-GAAP Reconciliations” link.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 5

 

Forward Looking Statements

 

Except for the historical information contained herein, the matters discussed in this release consist of forward-looking statements that involve certain risks and uncertainties that could cause actual results or outcomes to differ materially from results or outcomes anticipated in the forward-looking statements. These risks and uncertainties include, among other things, failure to implement or capitalize, or delays in implementing or capitalizing, on planned growth projects; declines in the volume of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our assets, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves, whether from reduced cash flow to fund drilling or the inability to access capital, or other factors; the effects of competition; unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof); environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves; fluctuations in refinery capacity in areas supplied by our mainlines and other factors affecting demand for various grades of crude oil, refined products and natural gas and resulting changes in pricing conditions or transportation throughput requirements; the occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems; tightened capital markets or other factors that increase our cost of capital or limit our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness; the currency exchange rate of the Canadian dollar; continued creditworthiness of, and performance by, our counterparties, including financial institutions and trading companies with which we do business; maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties; weather interference with business operations or project construction, including the impact of extreme weather events or conditions; the availability of, and our ability to consummate, acquisition or combination opportunities; the successful integration and future performance of acquired assets or businesses and the risks associated with operating in lines of business that are distinct and separate from our historical operations; increased costs, or lack of availability, of insurance; non-utilization of our assets and facilities; the effectiveness of our risk management activities; shortages or cost increases of supplies, materials or labor; the impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations; fluctuations in the debt and equity markets, including the price of our units at the time of vesting under our long-term incentive plans; risks related to the development and operation of our assets, including our ability to satisfy our contractual obligations to our customers; inability to recognize current revenue attributable to deficiency payments received from customers who fail to ship or move more than minimum contracted volumes until the related credits expire or are used; factors affecting demand for natural gas and natural gas storage services and rates; general economic, market or business conditions and the amplification of other risks caused by volatile financial markets, capital constraints and pervasive liquidity concerns; and other factors and uncertainties inherent in the transportation, storage, terminalling and marketing of crude oil and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids as discussed in the Partnerships’ filings with the Securities and Exchange Commission.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 6

 

Plains All American Pipeline, L.P. is a publicly traded master limited partnership that owns and operates midstream energy infrastructure and provides logistics services for crude oil, natural gas liquids (“NGL”), natural gas and refined products. PAA owns an extensive network of pipeline transportation, terminalling, storage and gathering assets in key crude oil and NGL producing basins and transportation corridors and at major market hubs in the United States and Canada. On average, PAA handles over 4.4 million barrels per day of crude oil and NGL in its Transportation segment. PAA is headquartered in Houston, Texas.

 

Plains GP Holdings is a publicly traded entity that owns an interest in the general partner and incentive distribution rights of Plains All American Pipeline, L.P., one of the largest energy infrastructure and logistics companies in North America. PAGP is headquartered in Houston, Texas.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 7

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

5,551

 

$

11,127

 

$

18,156

 

$

34,005

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

4,701

 

10,166

 

15,591

 

31,116

 

Field operating costs

 

348

 

382

 

1,111

 

1,078

 

General and administrative expenses

 

60

 

78

 

217

 

257

 

Depreciation and amortization

 

109

 

97

 

326

 

293

 

Total costs and expenses

 

5,218

 

10,723

 

17,245

 

32,744

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

333

 

404

 

911

 

1,261

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

45

 

29

 

134

 

73

 

Interest expense, net

 

(107

)

(85

)

(313

)

(246

)

Other expense, net

 

(4

)

(4

)

(7

)

(2

)

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

267

 

344

 

725

 

1,086

 

Current income tax expense

 

(11

)

(10

)

(72

)

(62

)

Deferred income tax (expense)/benefit

 

(6

)

(10

)

6

 

(28

)

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

250

 

324

 

659

 

996

 

Net income attributable to noncontrolling interests

 

(1

)

(1

)

(2

)

(2

)

NET INCOME ATTRIBUTABLE TO PAA

 

$

249

 

$

323

 

$

657

 

$

994

 

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO PAA:

 

 

 

 

 

 

 

 

 

LIMITED PARTNERS

 

$

99

 

$

195

 

$

215

 

$

630

 

GENERAL PARTNER

 

$

150

 

$

128

 

$

442

 

$

364

 

 

 

 

 

 

 

 

 

 

 

BASIC NET INCOME PER LIMITED PARTNER UNIT

 

$

0.25

 

$

0.52

 

$

0.54

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

DILUTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.24

 

$

0.52

 

$

0.53

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING

 

398

 

370

 

393

 

365

 

 

 

 

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING

 

399

 

371

 

395

 

367

 

 

ADJUSTED RESULTS

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED NET INCOME ATTRIBUTABLE TO PAA

 

$

262

 

$

325

 

$

887

 

$

985

 

 

 

 

 

 

 

 

 

 

 

DILUTED ADJUSTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.28

 

$

0.53

 

$

1.11

 

$

1.68

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EBITDA

 

$

497

 

$

527

 

$

1,605

 

$

1,606

 

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 8

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATED BALANCE SHEET DATA

(in millions)

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

ASSETS

 

 

 

 

 

Current assets

 

$

2,958

 

$

4,179

 

Property and equipment, net

 

13,350

 

12,272

 

Goodwill

 

2,417

 

2,465

 

Investments in unconsolidated entities

 

1,954

 

1,735

 

Linefill and base gas

 

910

 

930

 

Long-term inventory

 

166

 

186

 

Other long-term assets, net

 

462

 

489

 

Total assets

 

$

22,217

 

$

22,256

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

Current liabilities

 

$

3,478

 

$

4,755

 

Senior notes, net of unamortized discount

 

9,757

 

8,757

 

Other long-term debt

 

213

 

5

 

Other long-term liabilities and deferred credits

 

553

 

548

 

Total liabilities

 

14,001

 

14,065

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

8,158

 

8,133

 

Noncontrolling interests

 

58

 

58

 

Total partners’ capital

 

8,216

 

8,191

 

Total liabilities and partners’ capital

 

$

22,217

 

$

22,256

 

 

DEBT CAPITALIZATION RATIOS

(in millions)

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

Short-term debt

 

$

681

 

$

1,287

 

Long-term debt

 

9,970

 

8,762

 

Total debt

 

$

10,651

 

$

10,049

 

 

 

 

 

 

 

Long-term debt

 

$

9,970

 

$

8,762

 

Partners’ capital

 

8,216

 

8,191

 

Total book capitalization

 

$

18,186

 

$

16,953

 

Total book capitalization, including short-term debt

 

$

18,867

 

$

18,240

 

 

 

 

 

 

 

Long-term debt-to-total book capitalization

 

55

%

52

%

Total debt-to-total book capitalization, including short-term debt

 

56

%

55

%

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 9

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

SELECTED FINANCIAL DATA BY SEGMENT

(in millions)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

 

Transportation

 

Facilities

 

Logistics

 

Revenues (1)

 

$

401

 

$

263

 

$

5,254

 

 

$

424

 

$

281

 

$

10,793

 

Purchases and related costs (1)

 

(26

)

(7

)

(5,032

)

 

(38

)

(9

)

(10,488

)

Field operating costs (1) (2)

 

(147

)

(96

)

(110

)

 

(153

)

(104

)

(122

)

Equity-indexed compensation (expense)/benefit - operations

 

1

 

1

 

 

 

(4

)

(1

)

 

Segment general and administrative expenses (2) (3)

 

(23

)

(17

)

(26

)

 

(20

)

(16

)

(25

)

Equity-indexed compensation (expense)/benefit - general and administrative

 

3

 

2

 

1

 

 

(7

)

(4

)

(6

)

Equity earnings in unconsolidated entities

 

45

 

 

 

 

29

 

 

 

Reported segment profit

 

$

254

 

$

146

 

$

87

 

 

231

 

147

 

152

 

Selected items impacting comparability of segment profit (4)

 

(1

)

2

 

8

 

 

6

 

2

 

(11

)

Adjusted segment profit

 

$

253

 

$

148

 

$

95

 

 

$

237

 

$

149

 

$

141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

34

 

$

16

 

$

2

 

 

$

35

 

$

19

 

$

2

 

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

 

Transportation

 

Facilities

 

Logistics

 

Revenues (1)

 

$

1,203

 

$

789

 

$

17,238

 

 

$

1,222

 

$

858

 

$

33,021

 

Purchases and related costs (1)

 

(85

)

(17

)

(16,553

)

 

(116

)

(47

)

(32,041

)

Field operating costs (1) (2)

 

(493

)

(284

)

(338

)

 

(419

)

(307

)

(340

)

Equity-indexed compensation (expense)/benefit - operations

 

(5

)

(1

)

 

 

(14

)

(4

)

(2

)

Segment general and administrative expenses (2) (3)

 

(67

)

(50

)

(79

)

 

(62

)

(46

)

(79

)

Equity-indexed compensation (expense)/benefit - general and administrative

 

(6

)

(5

)

(10

)

 

(26

)

(19

)

(25

)

Equity earnings in unconsolidated entities

 

134

 

 

 

 

73

 

 

 

Reported segment profit

 

$

681

 

$

432

 

$

258

 

 

$

658

 

$

435

 

$

534

 

Selected items impacting comparability of segment profit (4)

 

74

 

7

 

152

 

 

22

 

11

 

(55

)

Adjusted segment profit

 

$

755

 

$

439

 

$

410

 

 

$

680

 

$

446

 

$

479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

101

 

$

48

 

$

5

 

 

$

111

 

$

34

 

$

6

 

 


(1)                       Includes intersegment amounts.

(2)                       Field operating costs and Segment general and administrative expenses exclude equity-indexed compensation expense, which is presented separately in the table above.

(3)                       Segment general and administrative expenses reflect direct costs attributable to each segment and an allocation of other expenses to the segments. The proportional allocations by segment require judgment by management and are based on the business activities that exist during each period.

(4)                       Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 10

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

OPERATING DATA (1)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

Transportation segment (average daily volumes in thousands of barrels per day):

 

 

 

 

 

 

 

 

 

Tariff activities

 

 

 

 

 

 

 

 

 

Crude Oil Pipelines

 

 

 

 

 

 

 

 

 

All American

 

 

40

 

18

 

37

 

Bakken Area Systems (2)

 

141

 

164

 

146

 

147

 

Basin / Mesa / Sunrise

 

815

 

743

 

831

 

734

 

BridgeTex

 

100

 

 

105

 

 

Cactus

 

110

 

 

58

 

 

Capline

 

181

 

178

 

167

 

142

 

Eagle Ford Area Systems (2) 

 

321

 

247

 

298

 

215

 

Line 63 / Line 2000

 

121

 

126

 

121

 

119

 

Manito

 

43

 

44

 

48

 

44

 

Mid-Continent Area Systems

 

342

 

354

 

356

 

350

 

Permian Basin Area Systems

 

860

 

776

 

817

 

765

 

Rainbow

 

109

 

104

 

114

 

111

 

Rangeland

 

58

 

61

 

59

 

65

 

Salt Lake City Area Systems (2)

 

155

 

140

 

136

 

134

 

South Saskatchewan

 

59

 

62

 

62

 

61

 

White Cliffs

 

41

 

33

 

43

 

27

 

Other

 

777

 

823

 

752

 

737

 

NGL Pipelines

 

 

 

 

 

 

 

 

 

Co-Ed

 

51

 

57

 

56

 

56

 

Other

 

149

 

143

 

139

 

127

 

Tariff activities total

 

4,433

 

4,095

 

4,326

 

3,871

 

Trucking

 

112

 

131

 

114

 

129

 

Transportation segment total

 

4,545

 

4,226

 

4,440

 

4,000

 

 

 

 

 

 

 

 

 

 

 

Facilities segment (average monthly volumes):

 

 

 

 

 

 

 

 

 

Crude oil, refined products and NGL terminalling and storage (average monthly capacity in millions of barrels)

 

100

 

95

 

99

 

95

 

Rail load / unload volumes (average volumes in thousands of barrels per day)

 

231

 

241

 

223

 

232

 

Natural gas storage (average monthly working capacity in billions of cubic feet)

 

97

 

97

 

97

 

97

 

NGL fractionation (average volumes in thousands of barrels per day)

 

98

 

104

 

101

 

94

 

Facilities segment total (average monthly volumes in millions of barrels) (3)

 

126

 

121

 

126

 

121

 

 

 

 

 

 

 

 

 

 

 

Supply and Logistics segment (average daily volumes in thousands of barrels per day):

 

 

 

 

 

 

 

 

 

Crude oil lease gathering purchases

 

927

 

971

 

958

 

932

 

NGL sales

 

183

 

153

 

209

 

188

 

Waterborne cargos

 

4

 

 

1

 

 

Supply and Logistics segment total

 

1,114

 

1,124

 

1,168

 

1,120

 

 


(1)                       Volumes associated with assets employed through acquisitions and capital expansion projects represent total volumes (attributable to our interest) for the number of days or months we employed the assets divided by the number of days or months in the period.

(2)                       Area systems include volumes (attributable to our interest) from our investments in unconsolidated entities.

(3)                       Facilities segment total is calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage working capacity divided by 6 to account for the 6:1 mcf of natural gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation volumes multiplied by the number of days in the period and divided by the number of months in the period.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 11

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF BASIC AND DILUTED NET INCOME PER LIMITED PARTNER UNIT

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Basic Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

249

 

$

323

 

$

657

 

$

994

 

Less: General partner’s incentive distribution (1)

 

(148

)

(124

)

(437

)

(351

)

Less: General partner 2% ownership (1)

 

(2

)

(4

)

(5

)

(13

)

Net income attributable to limited partners

 

99

 

195

 

215

 

630

 

Less: Undistributed earnings allocated and distributions to participating securities (1)

 

(1

)

(1

)

(4

)

(5

)

Net income attributable to limited partners in accordance with application of the two-class method for MLPs

 

$

98

 

$

194

 

$

211

 

$

625

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

398

 

370

 

393

 

365

 

 

 

 

 

 

 

 

 

 

 

Basic net income per limited partner unit

 

$

0.25

 

$

0.52

 

$

0.54

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

Diluted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

249

 

$

323

 

$

657

 

$

994

 

Less: General partner’s incentive distribution (1)

 

(148

)

(124

)

(437

)

(351

)

Less: General partner 2% ownership (1)

 

(2

)

(4

)

(5

)

(13

)

Net income attributable to limited partners

 

99

 

195

 

215

 

630

 

Less: Undistributed earnings allocated and distributions to participating securities (1)

 

(1

)

(1

)

(4

)

(5

)

Net income attributable to limited partners in accordance with application of the two-class method for MLPs

 

$

98

 

$

194

 

$

211

 

$

625

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

398

 

370

 

393

 

365

 

Effect of dilutive securities: Weighted average LTIP units (2)

 

1

 

1

 

2

 

2

 

Diluted weighted average limited partner units outstanding

 

399

 

371

 

395

 

367

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.24

 

$

0.52

 

$

0.53

 

$

1.70

 

 


(1)                       We calculate net income attributable to limited partners based on the distributions pertaining to the current period’s net income.  After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

(2)                       Our Long-term Incentive Plan (“LTIP”) awards that contemplate the issuance of common units are considered dilutive unless (i) vesting occurs only upon the satisfaction of a performance condition and (ii) that performance condition has yet to be satisfied. LTIP awards that are deemed to be dilutive are reduced by a hypothetical unit repurchase based on the remaining unamortized fair value, as prescribed by the treasury stock method in guidance issued by the FASB.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 12

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

SELECTED ITEMS IMPACTING COMPARABILITY

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Selected Items Impacting Comparability - Income/(Loss) (1):

 

 

 

 

 

 

 

 

 

Gains/(losses) from derivative activities net of inventory valuation adjustments (2)

 

$

39

 

$

27

 

$

(112

)

$

77

 

Long-term inventory costing adjustments (3)

 

(47

)

 

(62

)

 

Equity-indexed compensation expense (4)

 

 

(12

)

(22

)

(48

)

Net gain/(loss) on foreign currency revaluation

 

(6

)

(16

)

20

 

(10

)

Line 901 incident

 

 

 

(65

)

 

Deferred income tax expense (5)

 

 

 

(22

)

 

Tax effect on selected items impacting comparability

 

1

 

(1

)

33

 

(10

)

Selected items impacting comparability of net income attributable to PAA

 

$

(13

)

$

(2

)

$

(230

)

$

9

 

 

 

 

 

 

 

 

 

 

 

Impact to basic net income per limited partner unit

 

$

(0.03

)

$

(0.01

)

$

(0.57

)

$

0.02

 

Impact to diluted net income per limited partner unit

 

$

(0.04

)

$

(0.01

)

$

(0.58

)

$

0.02

 

 


(1)                       Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

(2)                       Includes mark-to-market and other gains and losses resulting from derivative instruments that are related to underlying activities in another period (or the reversal of mark-to-market gains and losses from a prior period), gains and losses on derivatives that are related to investing activities (such as the purchase of linefill) and inventory valuation adjustments, as applicable.

(3)                       Includes the impact of changes in the average cost of long-term inventory that result from fluctuations in market prices and writedowns of such inventory that result from price declines. Long-term inventory consists of minimum working inventory requirements in third-party assets and other working inventory needed for our commercial operations. We consider this inventory necessary to conduct our operations and we intend to carry this inventory for the foreseeable future. Therefore, we classify this inventory as long-term on our balance sheet and do not hedge the inventory with derivative instruments (similar to Linefill in our own assets). See Note 5 to our Consolidated Financial Statements included in Part IV of our 2014 Annual Report on Form 10-K for a complete discussion of our long-term inventory.

(4)                       Includes equity-indexed compensation expense associated with LTIP awards that will or may be settled in units, as the dilutive impact of these outstanding awards is included in our diluted net income per unit calculation and the majority of these awards are expected to be settled in units.

(5)                       Includes the initial cumulative effect of the recent change in Canadian tax legislation.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 13

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF ADJUSTED BASIC AND DILUTED EARNINGS PER LIMITED PARTNER UNIT

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Basic Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

249

 

$

323

 

$

657

 

$

994

 

Selected items impacting comparability of net income attributable to PAA (1)

 

13

 

2

 

230

 

(9

)

Adjusted net income attributable to PAA

 

262

 

325

 

887

 

985

 

Less: General partner’s incentive distribution (2)

 

(148

)

(124

)

(437

)

(351

)

Less: General partner 2% ownership (2)

 

(3

)

(4

)

(9

)

(12

)

Adjusted net income attributable to limited partners

 

111

 

197

 

441

 

622

 

Less: Undistributed earnings allocated and distributions to participating securities (2)

 

(1

)

(1

)

(4

)

(5

)

Adjusted limited partners’ net income

 

$

110

 

$

196

 

$

437

 

$

617

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

398

 

370

 

393

 

365

 

 

 

 

 

 

 

 

 

 

 

Basic adjusted net income per limited partner unit

 

$

0.28

 

$

0.53

 

$

1.11

 

$

1.69

 

 

 

 

 

 

 

 

 

 

 

Diluted Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

249

 

$

323

 

$

657

 

$

994

 

Selected items impacting comparability of net income attributable to PAA (1)

 

13

 

2

 

230

 

(9

)

Adjusted net income attributable to PAA

 

262

 

325

 

887

 

985

 

Less: General partner’s incentive distribution (2)

 

(148

)

(124

)

(437

)

(351

)

Less: General partner 2% ownership (2)

 

(3

)

(4

)

(9

)

(12

)

Adjusted net income attributable to limited partners

 

111

 

197

 

441

 

622

 

Less: Undistributed earnings allocated and distributions to participating securities (2)

 

(1

)

(1

)

(4

)

(5

)

Adjusted limited partners’ net income

 

$

110

 

$

196

 

$

437

 

$

617

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average limited partner units outstanding

 

399

 

371

 

395

 

367

 

 

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.28

 

$

0.53

 

$

1.11

 

$

1.68

 

 


(1)                       Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

(2)                       We calculate adjusted net income attributable to limited partners based on the distributions pertaining to the current period’s net income.  After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 14

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

FINANCIAL DATA RECONCILIATIONS

(in millions)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Net Income to Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Excluding Selected Items Impacting Comparability (“Adjusted EBITDA”) Reconciliations

 

 

 

 

 

 

 

 

 

Net Income

 

$

250

 

$

324

 

$

659

 

$

996

 

Add: Interest expense, net

 

107

 

85

 

313

 

246

 

Add: Income tax expense

 

17

 

20

 

66

 

90

 

Add: Depreciation and amortization

 

109

 

97

 

326

 

293

 

EBITDA

 

$

483

 

$

526

 

$

1,364

 

$

1,625

 

Selected items impacting comparability of EBITDA (1)

 

14

 

1

 

241

 

(19

)

Adjusted EBITDA

 

$

497

 

$

527

 

$

1,605

 

$

1,606

 

 


(1)                       Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Adjusted EBITDA to Implied Distributable Cash Flow (“DCF”) Reconciliation

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

497

 

$

527

 

$

1,605

 

$

1,606

 

Interest expense, net

 

(107

)

(85

)

(313

)

(246

)

Maintenance capital

 

(52

)

(56

)

(154

)

(151

)

Current income tax expense

 

(11

)

(10

)

(72

)

(62

)

Equity earnings in unconsolidated entities, net of distributions

 

12

 

(6

)

25

 

1

 

Distributions to noncontrolling interests (1)

 

(1

)

(1

)

(3

)

(3

)

Implied DCF (2)

 

$

338

 

$

369

 

$

1,088

 

$

1,145

 

 


(1)                       Includes distributions that pertain to the current period’s net income, which are paid in the subsequent period.

(2)                       Including costs of $65 million related to our Line 901 incident that occurred during May 2015, Implied DCF would have been $1,023 million for the nine months ended September 30, 2015.

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Net Cash Provided by Operating Activities Reconciliation

 

 

 

 

 

 

 

 

 

EBITDA

 

$

483

 

$

526

 

$

1,364

 

$

1,625

 

Current income tax expense

 

(11

)

(10

)

(72

)

(62

)

Interest expense, net

 

(107

)

(85

)

(313

)

(246

)

Net change in assets and liabilities, net of acquisitions

 

205

 

(138

)

216

 

(129

)

Other items to reconcile to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Equity-indexed compensation expense/(benefit)

 

(8

)

22

 

27

 

90

 

Net cash provided by operating activities

 

$

562

 

$

315

 

$

1,222

 

$

1,278

 

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 15

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

5,551

 

$

 

$

5,551

 

 

$

11,127

 

$

 

$

11,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

4,701

 

 

4,701

 

 

10,166

 

 

10,166

 

Field operating costs

 

348

 

 

348

 

 

382

 

 

382

 

General and administrative expenses

 

60

 

 

60

 

 

78

 

1

 

79

 

Depreciation and amortization

 

109

 

1

 

110

 

 

97

 

 

97

 

Total costs and expenses

 

5,218

 

1

 

5,219

 

 

10,723

 

1

 

10,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

333

 

(1

)

332

 

 

404

 

(1

)

403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

45

 

 

45

 

 

29

 

 

29

 

Interest expense, net

 

(107

)

(3

)

(110

)

 

(85

)

(3

)

(88

)

Other expense, net

 

(4

)

 

(4

)

 

(4

)

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

267

 

(4

)

263

 

 

344

 

(4

)

340

 

Current income tax expense

 

(11

)

 

(11

)

 

(10

)

 

(10

)

Deferred income tax expense

 

(6

)

(18

)

(24

)

 

(10

)

(9

)

(19

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

250

 

(22

)

228

 

 

324

 

(13

)

311

 

Net income attributable to noncontrolling interests

 

(1

)

(195

)

(196

)

 

(1

)

(294

)

(295

)

NET INCOME ATTRIBUTABLE TO PAGP

 

$

249

 

$

(217

)

$

32

 

 

$

323

 

$

(307

)

$

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME PER CLASS A SHARE

 

$

0.14

 

 

 

 

 

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING

 

225

 

 

 

 

 

 

136

 

 


(1)                       Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 16

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2015

 

 

September 30, 2014

 

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

18,156

 

$

 

$

18,156

 

 

$

34,005

 

$

 

$

34,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

15,591

 

 

15,591

 

 

31,116

 

 

31,116

 

Field operating costs

 

1,111

 

 

1,111

 

 

1,078

 

 

1,078

 

General and administrative expenses

 

217

 

2

 

219

 

 

257

 

3

 

260

 

Depreciation and amortization

 

326

 

1

 

327

 

 

293

 

1

 

294

 

Total costs and expenses

 

17,245

 

3

 

17,248

 

 

32,744

 

4

 

32,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

911

 

(3

)

908

 

 

1,261

 

(4

)

1,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

134

 

 

134

 

 

73

 

 

73

 

Interest expense, net

 

(313

)

(9

)

(322

)

 

(246

)

(8

)

(254

)

Other expense, net

 

(7

)

 

(7

)

 

(2

)

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

725

 

(12

)

713

 

 

1,086

 

(12

)

1,074

 

Current income tax expense

 

(72

)

 

(72

)

 

(62

)

 

(62

)

Deferred income tax (expense)/benefit

 

6

 

(54

)

(48

)

 

(28

)

(26

)

(54

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

659

 

(66

)

593

 

 

996

 

(38

)

958

 

Net income attributable to noncontrolling interests

 

(2

)

(498

)

(500

)

 

(2

)

(911

)

(913

)

NET INCOME ATTRIBUTABLE TO PAGP

 

$

657

 

$

(564

)

$

93

 

 

$

994

 

$

(949

)

$

45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME PER CLASS A SHARE

 

$

0.42

 

 

 

 

 

 

$

0.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING

 

220

 

 

 

 

 

 

136

 

 


(1)                       Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 17

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING BALANCE SHEET DATA

(in millions)

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

2,958

 

$

3

 

$

2,961

 

 

$

4,179

 

$

2

 

$

4,181

 

Property and equipment, net

 

13,350

 

19

 

13,369

 

 

12,272

 

20

 

12,292

 

Goodwill

 

2,417

 

 

2,417

 

 

2,465

 

 

2,465

 

Investments in unconsolidated entities

 

1,954

 

 

1,954

 

 

1,735

 

 

1,735

 

Deferred tax asset

 

 

1,849

 

1,849

 

 

 

1,705

 

1,705

 

Linefill and base gas

 

910

 

 

910

 

 

930

 

 

930

 

Long-term inventory

 

166

 

 

166

 

 

186

 

 

186

 

Other long-term assets, net

 

462

 

 

462

 

 

489

 

 

489

 

Total assets

 

$

22,217

 

$

1,871

 

$

24,088

 

 

$

22,256

 

$

1,727

 

$

23,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

3,478

 

$

2

 

$

3,480

 

 

$

4,755

 

$

1

 

$

4,756

 

Senior notes, net of unamortized discount

 

9,757

 

 

9,757

 

 

8,757

 

 

8,757

 

Other long-term debt

 

213

 

559

 

772

 

 

5

 

536

 

541

 

Other long-term liabilities and deferred credits

 

553

 

 

553

 

 

548

 

 

548

 

Total liabilities

 

14,001

 

561

 

14,562

 

 

14,065

 

537

 

14,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

8,158

 

(6,361

)

1,797

 

 

8,133

 

(6,476

)

1,657

 

Noncontrolling interests

 

58

 

7,671

 

7,729

 

 

58

 

7,666

 

7,724

 

Total partners’ capital

 

8,216

 

1,310

 

9,526

 

 

8,191

 

1,190

 

9,381

 

Total liabilities and partners’ capital

 

$

22,217

 

$

1,871

 

$

24,088

 

 

$

22,256

 

$

1,727

 

$

23,983

 

 


(1)                       Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 18

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

DISTRIBUTION SUMMARY (unaudited)

 

Q3 2015 PAGP DISTRIBUTION SUMMARY

(in millions, except per unit and per share data)

 

 

 

Q3 2015 (1)

 

PAA Distribution/LP Unit

 

$

0.7000

 

GP Distribution/LP Unit

 

$

0.3872

 

Total Distribution/LP Unit

 

$

1.0872

 

 

 

 

 

PAA LP Units Outstanding at 10/30/15

 

398

 

 

 

 

 

Gross GP Distribution

 

$

160

 

Less: IDR Reduction

 

(6

)

Net Distribution from PAA to AAP (2)

 

$

154

 

Less: Debt Service

 

(3

)

Less: G&A Expense

 

(1

)

Plus: Projected Cash Available

 

1

 

Cash Available for Distribution by AAP

 

$

151

 

 

 

 

 

Distributions to AAP Partners

 

 

 

Direct AAP Owners & AAP Management (65% economic interest)

 

$

98

 

PAGP (35% economic interest)

 

53

 

Total distributions to AAP Partners

 

$

151

 

 

 

 

 

Distribution to PAGP Investors

 

$

52

 

PAGP Class A Shares Outstanding at 10/30/15

 

227

 

PAGP Distribution/Class A Share

 

$

0.231

 

 


(1)                       Amounts may not recalculate due to rounding.

(2)                       Plains AAP, L.P. (“AAP”) is the general partner of PAA.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 



 

Page 19

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF BASIC AND DILUTED NET INCOME PER CLASS A SHARE

(in millions, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Basic and Diluted Net Income per Class A Share

 

 

 

 

 

 

 

 

 

Net income attributable to PAGP

 

$

32

 

$

16

 

$

93

 

$

45

 

Basic and diluted weighted average Class A shares outstanding

 

225

 

136

 

220

 

136

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted net income per Class A share

 

$

0.14

 

$

0.12

 

$

0.42

 

$

0.33

 

 

Contacts:

 

Ryan Smith

Al Swanson

Director, Investor Relations

Executive Vice President, CFO

(866) 809-1291

(800) 564-3036

 

###

333 Clay Street, Suite 1600          Houston, Texas 77002          713-646-4100 / 866-809-1291

 




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings