| General
|
|
|
|
|
|
|
|
|
• | Product sales - Product sales represent the sale of natural gas, NGLs, crude oil and condensate where the product is purchased and resold in connection with providing the Partnership's midstream services as outlined above. |
• | Midstream services - Midstream services represents all other revenue generated as a result of performing the Partnership's midstream services outlined above. |
|
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Property, plant and equipment | $ | 225.3 | ||
Intangibles | 13.0 | |||
Liabilities assumed: | ||||
Current liabilities | (6.8 | ) | ||
Total identifiable net assets | $ | 231.5 |
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Current assets (including $21.1 million in cash) | $ | 107.4 | ||
Property, plant and equipment | 29.8 | |||
Intangibles | 43.2 | |||
Goodwill | 29.6 | |||
Liabilities assumed: | ||||
Current liabilities | (97.9 | ) | ||
Deferred tax liability | (4.0 | ) | ||
Total identifiable net assets | $ | 108.1 |
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Current assets (including $1.4 million in cash) | $ | 20.8 | ||
Property, plant and equipment | 302.1 | |||
Intangibles | 281.0 | |||
Goodwill | 18.6 | |||
Liabilities assumed: | ||||
Current liabilities | (22.3 | ) | ||
Total identifiable net assets | $ | 600.2 |
Nine Months Ended September 30, 2015 | ||||||||||||||||
Partnership Historical | EMH | VEX | Combined | |||||||||||||
(in millions) | ||||||||||||||||
Revenues | $ | 3,381.4 | $ | — | $ | 4.2 | $ | 3,385.6 | ||||||||
Net income (loss) | $ | (666.5 | ) | $ | — | $ | 0.7 | $ | (665.8 | ) | ||||||
Net income attributable to non-controlling interest | $ | 15.0 | $ | (15.3 | ) | $ | — | $ | (0.3 | ) | ||||||
Net income (loss) attributable to EnLink Midstream Partners, LP | $ | (681.5 | ) | $ | 15.3 | $ | 0.7 | $ | (665.5 | ) | ||||||
General partner interest in net income (loss) | $ | 34.2 | $ | 15.3 | $ | 0.7 | $ | 50.2 |
Three Months Ended September 30, 2014 | ||||||||||||||||||||
Partnership Historical | EMH | E2 | VEX | Combined | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Revenues | $ | 851.4 | $ | — | $ | 3.6 | $ | 2.4 | $ | 857.4 | ||||||||||
Net income (loss) | $ | 85.7 | $ | — | $ | 0.1 | $ | (2.3 | ) | $ | 83.5 | |||||||||
Net income attributable to non-controlling interest | $ | 41.7 | $ | (41.7 | ) | $ | 0.1 | $ | — | $ | 0.1 | |||||||||
Net income (loss) attributable to EnLink Midstream Partners, LP | $ | 44.0 | $ | 41.7 | $ | — | $ | (2.3 | ) | $ | 83.4 | |||||||||
General partner interest in net income (loss) | $ | 3.5 | $ | 41.7 | $ | — | $ | (2.3 | ) | $ | 42.9 |
Nine Months Ended September 30, 2014 | ||||||||||||||||||||
Partnership Historical | EMH* | E2 | VEX** | Combined | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Revenues | $ | 2,498.0 | $ | — | $ | 7.3 | $ | 2.4 | $ | 2,507.7 | ||||||||||
Net income (loss) | $ | 224.3 | $ | — | $ | — | $ | (5.3 | ) | $ | 219.0 | |||||||||
Net income attributable to non-controlling interest | $ | 94.8 | $ | (94.8 | ) | $ | 0.2 | $ | — | $ | 0.2 | |||||||||
Net income (loss) attributable to EnLink Midstream Partners, LP | $ | 129.5 | $ | 94.8 | $ | (0.2 | ) | $ | (5.3 | ) | $ | 218.8 | ||||||||
General partner interest in net income (loss) | $ | 7.5 | $ | 94.8 | $ | (0.2 | ) | $ | (5.3 | ) | $ | 96.8 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2014 | 2015 | 2014 | ||||||||||
(in millions) | ||||||||||||
Pro forma total revenues (1) | $ | 1,398.7 | $ | 3,507.7 | $ | 4,232.0 | ||||||
Pro forma net income (loss) | $ | 72.1 | $ | (671.4 | ) | $ | 177.7 | |||||
Pro forma net income (loss) attributable to EnLink Midstream Partners, LP | $ | 72.1 | $ | (671.1 | ) | $ | 177.6 | |||||
Pro forma net income (loss) per common unit: | ||||||||||||
Basic | $ | 0.13 | $ | (2.39 | ) | $ | 0.24 | |||||
Diluted | $ | 0.13 | $ | (2.39 | ) | $ | 0.24 |
|
Texas | Louisiana | Oklahoma | Crude and Condensate | Corporate | Totals | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
Balance, beginning of period | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Acquisitions (1) | 18.6 | — | — | 29.6 | — | 48.2 | |||||||||||||||||
Impairment | — | (576.1 | ) | — | — | — | (576.1 | ) | |||||||||||||||
Balance, end of period | $ | 1,186.8 | $ | 210.7 | $ | 190.3 | $ | 142.1 | $ | — | $ | 1,729.9 |
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||
Nine Months Ended September 30, 2015 | ||||||||||||
Customer relationships, beginning of period | $ | 569.5 | $ | (36.5 | ) | $ | 533.0 | |||||
Acquisitions | 337.2 | — | 337.2 | |||||||||
Amortization expense | — | (44.3 | ) | (44.3 | ) | |||||||
Impairment | (261.0 | ) | 37.9 | (223.1 | ) | |||||||
Customer relationships, end of period | $ | 645.7 | $ | (42.9 | ) | $ | 602.8 |
2015 (remaining) | $ | 10.3 | |
2016 | 41.2 | ||
2017 | 41.2 | ||
2018 | 41.2 | ||
2019 | 41.2 | ||
Thereafter | 427.7 | ||
Total | $ | 602.8 |
|
Nine Months Ended September 30, 2014 | |||
Continuing Operations: | |||
Revenues - affiliates | $ | (436.4 | ) |
Operating cost and expenses - affiliates | 340.0 | ||
Net affiliate transactions | (96.4 | ) | |
Capital expenditures | 16.2 | ||
Other third-party transactions, net | 53.0 | ||
Net third-party transactions | 69.2 | ||
Net cash distributions to Devon - continuing operations | (27.2 | ) | |
Non-cash distribution of net assets to Devon | (23.5 | ) | |
Total net distributions per equity | $ | (50.7 | ) |
Discontinued operations: | |||
Revenues - affiliates | $ | (10.4 | ) |
Operating costs and expenses - affiliates | 5.0 | ||
Net affiliate transactions | (5.4 | ) | |
Capital expenditures | 0.6 | ||
Other third-party transactions, net | 0.4 | ||
Net third-party transactions | 1.0 | ||
Net cash distributions to Devon and non-controlling interests - discontinued operations | (4.4 | ) | |
Non-cash distribution of net assets to Devon | (39.9 | ) | |
Total net distributions per equity | $ | (44.3 | ) |
Total distributions- continuing and discontinued operations | $ | (95.0 | ) |
|
September 30, 2015 | December 31, 2014 | ||||||
Partnership credit facility (due 2020), interest based on Prime and/or LIBOR plus an applicable margin, interest rate at September 30, 2015 and December 31, 2014 was 1.5% and 1.9%, respectively | $ | 175.0 | $ | 237.0 | |||
Senior unsecured notes (due 2019), net of discount of $0.4 million at September 30, 2015 and $0.5 million at December 31, 2014, which bear interest at the rate of 2.70% | 399.6 | 399.5 | |||||
Senior unsecured notes (due 2022), including a premium of $19.7 million at September 30, 2015 and $21.9 million at December 31, 2014, which bear interest at the rate of 7.125% | 182.2 | 184.4 | |||||
Senior unsecured notes (due 2024), net of premium of $2.9 million at September 30, 2015 and $3.2 million at December 31, 2014, which bear interest at the rate of 4.40% | 552.9 | 553.2 | |||||
Senior unsecured notes (due 2025), net of discount of $1.2 million at September 30, 2015, which bear interest at the rate of 4.15% | 748.8 | — | |||||
Senior unsecured notes (due 2044), net of discount of $0.3 million at September 30, 2015 and December 31, 2014, which bear interest at the rate of 5.60% | 349.7 | 349.7 | |||||
Senior unsecured notes (due 2045), net of discount of $6.9 million at September 30, 2015 and $1.7 million at December 31, 2014, which bear interest at the rate of 5.05% | 443.1 | 298.3 | |||||
Other debt | 0.2 | 0.4 | |||||
Debt classified as long-term | $ | 2,851.5 | $ | 2,022.5 |
• | failure to pay any principal or interest when due; |
• | failure to observe any other agreement, obligation or other covenant in the indenture, subject to the cure periods for certain failures; |
• | our default under other indebtedness that exceeds a certain threshold amount; |
• | failure by us to pay final judgments that exceed a certain threshold amount; and |
• | bankruptcy or other insolvency events involving us. |
|
Declaration period | Distribution/unit | Date paid/payable | ||||
Fourth Quarter of 2014 | $ | 0.375 | February 12, 2015 | |||
First Quarter of 2015 (1) | $ | 0.38 | May 14, 2015 | |||
Second Quarter of 2015 (2) | $ | 0.385 | August 13, 2015 | |||
Third Quarter of 2015 | $ | 0.39 | November 12, 2015 |
(1) | The Partnership's partial first quarter 2015 distributions on its Class D Common Units of $0.18 per unit were paid on May 14, 2015. Distributions paid for the Class D Common Units represent a pro rata distribution for the number of days the Class D Common Units were issued and outstanding during the quarter. The Class D Common Units automatically converted into common units on a one-for-one basis on May 4, 2015. |
(2) | The Partnership's partial second quarter 2015 distributions on its Class E Common Units of $0.15 per unit were paid on August 13, 2015. Distributions paid for the Class E Common Units represent a pro rata distribution for the number of days the Class E Common Units were issued and outstanding during the quarter. The Class E Common Units automatically converted into common units on a one-for-one basis on August 3, 2015. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Limited partners’ interest in net income (loss) | $ | (745.2 | ) | $ | 40.5 | $ | (700.5 | ) | $ | 86.5 | |||||
Distributed earnings allocated to: | |||||||||||||||
Common units (1) (2) (3) | $ | 125.2 | $ | 85.4 | $ | 339.5 | $ | 220.7 | |||||||
Unvested restricted units (1) | 0.5 | 0.4 | 1.5 | 0.9 | |||||||||||
Total distributed earnings | $ | 125.7 | $ | 85.8 | $ | 341.0 | $ | 221.6 | |||||||
Undistributed loss allocated to: | |||||||||||||||
Common units (2) (3) | $ | (867.6 | ) | $ | (45.1 | ) | $ | (1,037.1 | ) | $ | (134.6 | ) | |||
Unvested restricted units | (3.3 | ) | (0.2 | ) | (4.4 | ) | (0.5 | ) | |||||||
Total undistributed loss | $ | (870.9 | ) | $ | (45.3 | ) | $ | (1,041.5 | ) | $ | (135.1 | ) | |||
Net income (loss) allocated to: | 0 | ||||||||||||||
Common units (2) (3) | $ | (742.4 | ) | $ | 40.3 | $ | (697.6 | ) | $ | 86.1 | |||||
Unvested restricted units | (2.8 | ) | 0.2 | (2.9 | ) | 0.4 | |||||||||
Total limited partners’ interest in net income (loss) | $ | (745.2 | ) | $ | 40.5 | $ | (700.5 | ) | $ | 86.5 | |||||
Basic and diluted net income (loss) per unit: | |||||||||||||||
Basic | $ | (2.32 | ) | $ | 0.18 | $ | (2.38 | ) | $ | 0.38 | |||||
Diluted | $ | (2.32 | ) | $ | 0.18 | $ | (2.38 | ) | $ | 0.38 |
(1) | Three months ended September 30, 2015 and 2014 represents a declared distribution of $0.39 per unit payable on November 12, 2015 and a distribution of $0.37 per unit paid on November 13, 2014, respectively. |
(2) | Nine months ended September 30, 2015 and 2014 represents a declared distribution of $0.39 per unit payable on November 12, 2015, and distributions paid of $0.38 per unit on May 14, 2015, $0.385 per unit on August 13, 2015, $0.36 per unit on May 14, 2014, $0.365 per unit on August 13, 2014 and $0.37 per unit on November 13, 2014. |
(3) | Nine months ended September 30, 2015 includes a partial distribution of $0.15 per unit for Class E Common Units paid on August 13, 2015 and a partial distribution of $0.18 per unit for Class D Common Units paid on May 14, 2015. The nine months ended September 30, 2014 includes a partial distribution of $0.10 per unit for Class B Common Units paid on May 14, 2014. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
Basic weighted average units outstanding: | 2015 | 2014 | 2015 | 2014* | |||||||
Weighted average limited partner basic common units outstanding | 321.0 | 231.0 | 294.0 | 230.3 | |||||||
Weighted average Class C Common Units outstanding | 6.9 | — | 4.9 | — | |||||||
Total weighted average limited partner common units outstanding | 327.9 | 231.0 | 298.9 | 230.3 | |||||||
Diluted weighted average units outstanding: | |||||||||||
Weighted average limited partner basic common units outstanding | 327.9 | 231.0 | 298.9 | 230.3 | |||||||
Dilutive effect of restricted units issued | — | 0.4 | — | 0.3 | |||||||
Total weighted average limited partner diluted common units outstanding | 327.9 | 231.4 | 298.9 | 230.6 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Income allocation for incentive distributions | $ | 13.6 | $ | 6.3 | $ | 33.7 | $ | 13.6 | |||||||
Unit-based compensation attributable to ENLC’s restricted units | (3.7 | ) | (3.1 | ) | (14.6 | ) | (6.8 | ) | |||||||
General Partner share of net income (loss) | (3.6 | ) | 0.3 | (3.3 | ) | 0.7 | |||||||||
General Partner interest in drop down transactions | — | 39.4 | 34.4 | 89.3 | |||||||||||
General Partner interest in net income | $ | 6.3 | $ | 42.9 | $ | 50.2 | $ | 96.8 |
|
September 30, 2015 | September 30, 2014 | ||||||
(in millions) | |||||||
Beginning asset retirement obligation | $ | 20.6 | $ | 8.1 | |||
Revisions to existing liabilities | (4.0 | ) | 3.2 | ||||
Liabilities acquired | — | 0.5 | |||||
Accretion | 0.4 | 0.4 | |||||
Liabilities settled | (3.2 | ) | — | ||||
Ending asset retirement obligation | $ | 13.8 | $ | 12.2 |
|
Gulf Coast Fractionators | Howard Energy Partners | Total | |||||||||
Three months ended | |||||||||||
September 30, 2015 | |||||||||||
Contributions | $ | — | $ | 8.1 | $ | 8.1 | |||||
Distributions | $ | 3.8 | $ | 8.4 | $ | 12.2 | |||||
Equity in income | $ | 3.4 | $ | 3.0 | $ | 6.4 | |||||
September 30, 2014 (1) | |||||||||||
Contributions | $ | — | $ | — | $ | — | |||||
Distributions | $ | 5.2 | $ | 3.0 | $ | 8.2 | |||||
Equity in income | $ | 5.2 | $ | 0.4 | $ | 5.6 | |||||
Nine months ended | |||||||||||
September 30, 2015 | |||||||||||
Contributions | $ | — | $ | 8.1 | $ | 8.1 | |||||
Distributions | $ | 10.7 | $ | 20.7 | $ | 31.4 | |||||
Equity in income | $ | 9.7 | $ | 6.4 | $ | 16.1 | |||||
September 30, 2014 (1) | |||||||||||
Contributions | $ | — | $ | 5.7 | $ | 5.7 | |||||
Distributions | $ | 5.2 | $ | 8.7 | $ | 13.9 | |||||
Equity in income | $ | 13.2 | $ | 1.1 | $ | 14.3 |
September 30, 2015 | December 31, 2014 | ||||||
Gulf Coast Fractionators | $ | 53.0 | $ | 54.1 | |||
Howard Energy Partners | 210.5 | 216.7 | |||||
Total investments in unconsolidated affiliates | $ | 263.5 | $ | 270.8 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Cost of unit-based compensation allocated to Predecessor general and administrative expense (1) | $ | — | $ | — | $ | — | $ | 2.8 | |||||||
Cost of unit-based compensation charged to general and administrative expense | 6.3 | 4.9 | 24.6 | 10.9 | |||||||||||
Cost of unit-based compensation charged to operating expense | 1.0 | 0.8 | 4.0 | 1.8 | |||||||||||
Total amount charged to income | $ | 7.3 | $ | 5.7 | $ | 28.6 | $ | 15.5 |
(1) | Unit-based compensation expense was treated as a contribution by the Predecessor in the Consolidated Statement of Changes in Partners' Equity in 2014. |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-vested, beginning of period | 1,022,191 | $ | 31.25 | |||||
Granted | 581,047 | 26.82 | ||||||
Vested* | (264,651 | ) | 28.81 | |||||
Forfeited | (68,913 | ) | 30.92 | |||||
Non-vested, end of period | 1,269,674 | $ | 29.75 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 20.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Aggregate intrinsic value of units vested | $ | 0.1 | $ | 1.2 | $ | 7.2 | $ | 1.2 | ||||||||
Fair value of units vested | $ | 0.1 | $ | 1.2 | $ | 7.6 | $ | 1.2 |
EnLink Midstream Partners, LP Performance Units: | 2015 | |||
Beginning TSR Price | $ | 27.68 | ||
Risk-free interest rate | 0.99 | % | ||
Volatility factor | 33.01 | % | ||
Distribution yield | 5.66 | % |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream Partners, LP Performance Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-Vested, beginning of period | — | $ | — | |||||
Granted | 118,126 | 35.41 | ||||||
Vested | — | — | ||||||
Non-vested, end of period | 118,126 | $ | 35.41 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 1.9 |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream, LLC Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-vested, beginning of period | 986,472 | $ | 37.03 | |||||
Granted | 493,582 | 31.58 | ||||||
Vested* | (261,144 | ) | 35.79 | |||||
Forfeited | (59,203 | ) | 35.99 | |||||
Non-vested, end of period | 1,159,707 | $ | 35.04 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 21.2 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
EnLink Midstream, LLC Restricted Incentive Units: | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Aggregate intrinsic value of units vested | $ | 0.1 | $ | 2.4 | $ | 8.9 | $ | 2.4 | ||||||||
Fair value of units vested | $ | 0.1 | $ | 2.2 | $ | 9.3 | $ | 2.2 |
EnLink Midstream, LLC Performance Units: | 2015 | |||
Beginning TSR Price | $ | 34.24 | ||
Risk-free interest rate | 0.99 | % | ||
Volatility factor | 33.02 | % | ||
Distribution yield | 2.98 | % |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream, LLC Performance Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-Vested, beginning of period | — | $ | — | |||||
Granted | 105,080 | 40.5 | ||||||
Vested | — | — | ||||||
Non-vested, end of period | 105,080 | $ | 40.5 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 1.9 |
|
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | |||||||
Settlement gains on derivatives | $ | — | $ | 3.6 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Change in fair value of derivatives | $ | (0.2 | ) | $ | 1.8 | $ | (6.4 | ) | $ | (0.2 | ) | ||||
Realized gain (loss) on derivatives | 5.4 | (0.8 | ) | 13.0 | (1.7 | ) | |||||||||
Gain (loss) on derivative activity | $ | 5.2 | $ | 1.0 | $ | 6.6 | $ | (1.9 | ) |
September 30, 2015 | December 31, 2014 | ||||||
Fair value of derivative assets — current | $ | 15.5 | $ | 16.7 | |||
Fair value of derivative assets — long term | 2.9 | 10.0 | |||||
Fair value of derivative liabilities — current | (3.4 | ) | (3.0 | ) | |||
Fair value of derivative liabilities — long term | (0.5 | ) | (2.0 | ) | |||
Net fair value of derivatives | $ | 14.5 | $ | 21.7 |
September 30, 2015 | |||||||||||
Commodity | Instruments | Unit | Volume | Fair Value | |||||||
(In millions) | |||||||||||
NGL (short contracts) | Swaps | Gallons | (53.3 | ) | $ | 16.4 | |||||
NGL (long contracts) | Swaps | Gallons | 35.8 | (2.4 | ) | ||||||
Natural Gas (short contracts) | Swaps | MMBtu | (3.1 | ) | 1.3 | ||||||
Natural Gas (long contracts) | Swaps | MMBtu | 1.3 | (0.9 | ) | ||||||
Condensate (long contracts) | Swaps | MBbls | 0.1 | 0.1 | |||||||
Total fair value of derivatives | $ | 14.5 |
Maturity Periods | |||||||||||||||
Less than one year | One to two years | More than two years | Total fair value | ||||||||||||
September 30, 2015 | $ | 12.1 | $ | 2.4 | $ | — | $ | 14.5 |
|
September 30, 2015 Level 2 | December 31, 2014 Level 2 | ||||||
Commodity Swaps* | $ | 14.5 | $ | 21.7 | |||
Total | $ | 14.5 | $ | 21.7 |
September 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 2,851.5 | $ | 2,663.2 | $ | 2,022.5 | $ | 2,026.1 | |||||||
Obligations under capital leases | $ | 17.7 | $ | 17.0 | $ | 20.3 | $ | 19.8 |
|
|
Texas | Louisiana | Oklahoma | Crude and Condensate | Corporate | Totals | ||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Three Months Ended September 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 106.9 | $ | 399.0 | $ | 3.9 | $ | 353.7 | $ | — | $ | 863.5 | |||||||||||
Product sales-affiliates | 35.3 | 17.6 | 4.6 | 0.4 | (17.6 | ) | 40.3 | ||||||||||||||||
Midstream services | 20.3 | 63.3 | 9.4 | 18.3 | — | 111.3 | |||||||||||||||||
Midstream services-affiliates | 111.6 | 5.1 | 34.5 | 3.6 | (4.5 | ) | 150.3 | ||||||||||||||||
Cost of sales | (124.5 | ) | (415.2 | ) | (9.4 | ) | (334.8 | ) | 22.1 | (861.8 | ) | ||||||||||||
Operating expenses | (44.3 | ) | (27.2 | ) | (7.2 | ) | (26.3 | ) | — | (105.0 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 5.2 | 5.2 | |||||||||||||||||
Segment profit | $ | 105.3 | $ | 42.6 | $ | 35.8 | $ | 14.9 | $ | 5.2 | $ | 203.8 | |||||||||||
Depreciation and amortization | $ | (44.4 | ) | $ | (27.4 | ) | $ | (11.9 | ) | $ | (12.9 | ) | $ | (1.8 | ) | $ | (98.4 | ) | |||||
Impairments | $ | — | $ | (576.1 | ) | $ | — | $ | (223.1 | ) | $ | — | $ | (799.2 | ) | ||||||||
Goodwill | $ | 1,186.8 | $ | 210.7 | $ | 190.3 | $ | 142.1 | $ | — | $ | 1,729.9 | |||||||||||
Capital expenditures | $ | 29.0 | $ | 13.5 | $ | 19.7 | $ | 38.6 | $ | 3.9 | $ | 104.7 | |||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||||||
Product sales | $ | 52.5 | $ | 426.5 | $ | — | $ | 100.1 | $ | — | $ | 579.1 | |||||||||||
Product sales-affiliates | 19.2 | 36.4 | — | — | (17.8 | ) | 37.8 | ||||||||||||||||
Midstream services | 19.1 | 38.9 | — | 10.6 | — | 68.6 | |||||||||||||||||
Midstream services-affiliates | 122.7 | 2.0 | 45.8 | 2.4 | (2.0 | ) | 170.9 | ||||||||||||||||
Cost of sales | (64.2 | ) | (462.6 | ) | — | (90.2 | ) | 19.8 | (597.2 | ) | |||||||||||||
Operating expenses | (37.9 | ) | (20.3 | ) | (7.0 | ) | (14.6 | ) | — | (79.8 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Gain on derivative activity | — | — | — | — | 1.0 | 1.0 | |||||||||||||||||
Segment profit | $ | 111.4 | $ | 27.0 | $ | 38.8 | $ | 8.3 | $ | 1.0 | $ | 186.5 | |||||||||||
Depreciation and amortization | $ | (31.6 | ) | $ | (19.1 | ) | $ | (11.8 | ) | $ | (11.2 | ) | $ | (0.9 | ) | $ | (74.6 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 79.7 | $ | 79.1 | $ | 2.5 | $ | 43.8 | $ | 3.9 | $ | 209.0 | |||||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 237.3 | $ | 1,173.6 | $ | 2.4 | $ | 1,075.5 | $ | — | $ | 2,488.8 | |||||||||||
Product sales-affiliates | 91.5 | 37.4 | 10.2 | 0.8 | (50.3 | ) | 89.6 | ||||||||||||||||
Midstream services | 76.2 | 184.5 | 29.9 | 60.7 | — | 351.3 | |||||||||||||||||
Midstream services-affiliates | 342.5 | 14.3 | 94.7 | 10.6 | (12.8 | ) | 449.3 | ||||||||||||||||
Cost of sales | (305.1 | ) | (1,210.4 | ) | (14.6 | ) | (1,020.4 | ) | 63.1 | (2,487.4 | ) | ||||||||||||
Operating expenses | (136.9 | ) | (78.7 | ) | (23.3 | ) | (73.7 | ) | — | (312.6 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 6.6 | 6.6 | |||||||||||||||||
Segment profit | $ | 305.5 | $ | 120.7 | $ | 99.3 | $ | 53.5 | $ | 6.6 | $ | 585.6 | |||||||||||
Depreciation and amortization | $ | (123.6 | ) | $ | (81.8 | ) | $ | (37.2 | ) | $ | (41.5 | ) | $ | (5.0 | ) | $ | (289.1 | ) | |||||
Impairments | $ | — | $ | (576.1 | ) | $ | — | $ | (223.1 | ) | $ | — | $ | (799.2 | ) | ||||||||
Goodwill | $ | 1,186.8 | $ | 210.7 | $ | 190.3 | $ | 142.1 | $ | — | $ | 1,729.9 | |||||||||||
Capital expenditures | $ | 183.4 | $ | 43.4 | $ | 37.2 | $ | 170.6 | $ | 10.6 | $ | 445.2 | |||||||||||
Nine Months Ended September 30, 2014 |
Product sales | $ | 167.0 | $ | 1,075.6 | $ | 11.5 | $ | 226.3 | $ | — | $ | 1,480.4 | |||||||||||
Product sales-affiliates | 331.1 | 38.7 | 147.9 | — | (43.5 | ) | 474.2 | ||||||||||||||||
Midstream services | 38.6 | 87.3 | — | 28.9 | — | 154.8 | |||||||||||||||||
Midstream services-affiliates | 289.7 | 2.0 | 108.1 | 2.4 | (2.0 | ) | 400.2 | ||||||||||||||||
Cost of sales | (397.6 | ) | (1,104.2 | ) | (133.9 | ) | (207.8 | ) | 45.5 | (1,798.0 | ) | ||||||||||||
Operating expenses | (108.2 | ) | (41.9 | ) | (21.0 | ) | (29.3 | ) | — | (200.4 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Loss on derivative activity | — | — | — | (1.9 | ) | (1.9 | ) | ||||||||||||||||
Segment profit | $ | 320.6 | $ | 63.6 | $ | 112.6 | $ | 20.5 | $ | (1.9 | ) | $ | 515.4 | ||||||||||
Depreciation and amortization | $ | (91.7 | ) | $ | (43.4 | ) | $ | (37.6 | ) | $ | (23.4 | ) | $ | (1.5 | ) | $ | (197.6 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 180.2 | $ | 222.4 | $ | 10.5 | $ | 91.3 | $ | 12.6 | $ | 517.0 |
September 30, 2015 | December 31, 2014 | ||||||
Segment Identifiable Assets: | (In millions) | ||||||
Texas | $ | 3,995.0 | $ | 3,302.9 | |||
Louisiana | 2,562.3 | 3,316.5 | |||||
Oklahoma | 895.7 | 892.8 | |||||
Crude and Condensate | 980.8 | 871.8 | |||||
Corporate | 334.2 | 318.0 | |||||
Total identifiable assets | $ | 8,768.0 | $ | 8,702.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Segment profits | $ | 203.8 | $ | 186.5 | $ | 585.6 | $ | 515.4 | |||||||
General and administrative expenses | (33.5 | ) | (23.5 | ) | (102.3 | ) | (64.8 | ) | |||||||
Loss on disposition of assets | (3.2 | ) | — | (3.2 | ) | — | |||||||||
Depreciation and amortization | (98.4 | ) | (74.6 | ) | (289.1 | ) | (197.6 | ) | |||||||
Impairments | (799.2 | ) | — | (799.2 | ) | — | |||||||||
Operating income (loss) | $ | (730.5 | ) | $ | 88.4 | $ | (608.2 | ) | $ | 253.0 |
|
Nine Months Ended September 30, | |||
2014 | |||
Revenues: | |||
Revenues | $ | 6.8 | |
Revenues - affiliates | 10.5 | ||
Total revenues | 17.3 | ||
Operating costs and expenses: | |||
Operating expenses | 15.7 | ||
Total operating costs and expenses | 15.7 | ||
Income before income taxes | 1.6 | ||
Income tax provision | 0.6 | ||
Net income | $ | 1.0 |
|
Nine Months Ended September 30, | ||||
2015 | ||||
(In millions) | ||||
Non-cash financing activities: | ||||
Non-cash issuance of common units (1) | $ | 180.0 | ||
Non-cash issuance of Class C Common Units (1) | $ | 180.0 | ||
Non-cash adjustment of interest in Midstream Holdings (2) | $ | 66.5 |
|
September 30, 2015 | December 31, 2014 | ||||||
(in millions) | |||||||
Accrued interest | $ | 54.7 | $ | 16.9 | |||
Accrued wages and benefits, including taxes | 29.9 | 19.7 | |||||
Accrued ad valorem taxes | 30.2 | 23.2 | |||||
Capital expenditure accruals | 18.4 | 22.6 | |||||
Suspense producer payments | 17.5 | — | |||||
Other | 55.2 | 67.4 | |||||
Other current liabilities | $ | 205.9 | $ | 149.8 |
|
|
• | Product sales - Product sales represent the sale of natural gas, NGLs, crude oil and condensate where the product is purchased and resold in connection with providing the Partnership's midstream services as outlined above. |
• | Midstream services - Midstream services represents all other revenue generated as a result of performing the Partnership's midstream services outlined above. |
|
Nine Months Ended September 30, 2015 | ||||||||||||||||
Partnership Historical | EMH | VEX | Combined | |||||||||||||
(in millions) | ||||||||||||||||
Revenues | $ | 3,381.4 | $ | — | $ | 4.2 | $ | 3,385.6 | ||||||||
Net income (loss) | $ | (666.5 | ) | $ | — | $ | 0.7 | $ | (665.8 | ) | ||||||
Net income attributable to non-controlling interest | $ | 15.0 | $ | (15.3 | ) | $ | — | $ | (0.3 | ) | ||||||
Net income (loss) attributable to EnLink Midstream Partners, LP | $ | (681.5 | ) | $ | 15.3 | $ | 0.7 | $ | (665.5 | ) | ||||||
General partner interest in net income (loss) | $ | 34.2 | $ | 15.3 | $ | 0.7 | $ | 50.2 |
Three Months Ended September 30, 2014 | ||||||||||||||||||||
Partnership Historical | EMH | E2 | VEX | Combined | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Revenues | $ | 851.4 | $ | — | $ | 3.6 | $ | 2.4 | $ | 857.4 | ||||||||||
Net income (loss) | $ | 85.7 | $ | — | $ | 0.1 | $ | (2.3 | ) | $ | 83.5 | |||||||||
Net income attributable to non-controlling interest | $ | 41.7 | $ | (41.7 | ) | $ | 0.1 | $ | — | $ | 0.1 | |||||||||
Net income (loss) attributable to EnLink Midstream Partners, LP | $ | 44.0 | $ | 41.7 | $ | — | $ | (2.3 | ) | $ | 83.4 | |||||||||
General partner interest in net income (loss) | $ | 3.5 | $ | 41.7 | $ | — | $ | (2.3 | ) | $ | 42.9 |
Nine Months Ended September 30, 2014 | ||||||||||||||||||||
Partnership Historical | EMH* | E2 | VEX** | Combined | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Revenues | $ | 2,498.0 | $ | — | $ | 7.3 | $ | 2.4 | $ | 2,507.7 | ||||||||||
Net income (loss) | $ | 224.3 | $ | — | $ | — | $ | (5.3 | ) | $ | 219.0 | |||||||||
Net income attributable to non-controlling interest | $ | 94.8 | $ | (94.8 | ) | $ | 0.2 | $ | — | $ | 0.2 | |||||||||
Net income (loss) attributable to EnLink Midstream Partners, LP | $ | 129.5 | $ | 94.8 | $ | (0.2 | ) | $ | (5.3 | ) | $ | 218.8 | ||||||||
General partner interest in net income (loss) | $ | 7.5 | $ | 94.8 | $ | (0.2 | ) | $ | (5.3 | ) | $ | 96.8 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2014 | 2015 | 2014 | ||||||||||
(in millions) | ||||||||||||
Pro forma total revenues (1) | $ | 1,398.7 | $ | 3,507.7 | $ | 4,232.0 | ||||||
Pro forma net income (loss) | $ | 72.1 | $ | (671.4 | ) | $ | 177.7 | |||||
Pro forma net income (loss) attributable to EnLink Midstream Partners, LP | $ | 72.1 | $ | (671.1 | ) | $ | 177.6 | |||||
Pro forma net income (loss) per common unit: | ||||||||||||
Basic | $ | 0.13 | $ | (2.39 | ) | $ | 0.24 | |||||
Diluted | $ | 0.13 | $ | (2.39 | ) | $ | 0.24 |
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Property, plant and equipment | $ | 225.3 | ||
Intangibles | 13.0 | |||
Liabilities assumed: | ||||
Current liabilities | (6.8 | ) | ||
Total identifiable net assets | $ | 231.5 |
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Current assets (including $21.1 million in cash) | $ | 107.4 | ||
Property, plant and equipment | 29.8 | |||
Intangibles | 43.2 | |||
Goodwill | 29.6 | |||
Liabilities assumed: | ||||
Current liabilities | (97.9 | ) | ||
Deferred tax liability | (4.0 | ) | ||
Total identifiable net assets | $ | 108.1 |
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Current assets (including $1.4 million in cash) | $ | 20.8 | ||
Property, plant and equipment | 302.1 | |||
Intangibles | 281.0 | |||
Goodwill | 18.6 | |||
Liabilities assumed: | ||||
Current liabilities | (22.3 | ) | ||
Total identifiable net assets | $ | 600.2 |
|
Texas | Louisiana | Oklahoma | Crude and Condensate | Corporate | Totals | ||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
Balance, beginning of period | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Acquisitions (1) | 18.6 | — | — | 29.6 | — | 48.2 | |||||||||||||||||
Impairment | — | (576.1 | ) | — | — | — | (576.1 | ) | |||||||||||||||
Balance, end of period | $ | 1,186.8 | $ | 210.7 | $ | 190.3 | $ | 142.1 | $ | — | $ | 1,729.9 |
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||
Nine Months Ended September 30, 2015 | ||||||||||||
Customer relationships, beginning of period | $ | 569.5 | $ | (36.5 | ) | $ | 533.0 | |||||
Acquisitions | 337.2 | — | 337.2 | |||||||||
Amortization expense | — | (44.3 | ) | (44.3 | ) | |||||||
Impairment | (261.0 | ) | 37.9 | (223.1 | ) | |||||||
Customer relationships, end of period | $ | 645.7 | $ | (42.9 | ) | $ | 602.8 |
2015 (remaining) | $ | 10.3 | |
2016 | 41.2 | ||
2017 | 41.2 | ||
2018 | 41.2 | ||
2019 | 41.2 | ||
Thereafter | 427.7 | ||
Total | $ | 602.8 |
|
Nine Months Ended September 30, 2014 | |||
Continuing Operations: | |||
Revenues - affiliates | $ | (436.4 | ) |
Operating cost and expenses - affiliates | 340.0 | ||
Net affiliate transactions | (96.4 | ) | |
Capital expenditures | 16.2 | ||
Other third-party transactions, net | 53.0 | ||
Net third-party transactions | 69.2 | ||
Net cash distributions to Devon - continuing operations | (27.2 | ) | |
Non-cash distribution of net assets to Devon | (23.5 | ) | |
Total net distributions per equity | $ | (50.7 | ) |
Discontinued operations: | |||
Revenues - affiliates | $ | (10.4 | ) |
Operating costs and expenses - affiliates | 5.0 | ||
Net affiliate transactions | (5.4 | ) | |
Capital expenditures | 0.6 | ||
Other third-party transactions, net | 0.4 | ||
Net third-party transactions | 1.0 | ||
Net cash distributions to Devon and non-controlling interests - discontinued operations | (4.4 | ) | |
Non-cash distribution of net assets to Devon | (39.9 | ) | |
Total net distributions per equity | $ | (44.3 | ) |
Total distributions- continuing and discontinued operations | $ | (95.0 | ) |
|
September 30, 2015 | December 31, 2014 | ||||||
Partnership credit facility (due 2020), interest based on Prime and/or LIBOR plus an applicable margin, interest rate at September 30, 2015 and December 31, 2014 was 1.5% and 1.9%, respectively | $ | 175.0 | $ | 237.0 | |||
Senior unsecured notes (due 2019), net of discount of $0.4 million at September 30, 2015 and $0.5 million at December 31, 2014, which bear interest at the rate of 2.70% | 399.6 | 399.5 | |||||
Senior unsecured notes (due 2022), including a premium of $19.7 million at September 30, 2015 and $21.9 million at December 31, 2014, which bear interest at the rate of 7.125% | 182.2 | 184.4 | |||||
Senior unsecured notes (due 2024), net of premium of $2.9 million at September 30, 2015 and $3.2 million at December 31, 2014, which bear interest at the rate of 4.40% | 552.9 | 553.2 | |||||
Senior unsecured notes (due 2025), net of discount of $1.2 million at September 30, 2015, which bear interest at the rate of 4.15% | 748.8 | — | |||||
Senior unsecured notes (due 2044), net of discount of $0.3 million at September 30, 2015 and December 31, 2014, which bear interest at the rate of 5.60% | 349.7 | 349.7 | |||||
Senior unsecured notes (due 2045), net of discount of $6.9 million at September 30, 2015 and $1.7 million at December 31, 2014, which bear interest at the rate of 5.05% | 443.1 | 298.3 | |||||
Other debt | 0.2 | 0.4 | |||||
Debt classified as long-term | $ | 2,851.5 | $ | 2,022.5 |
|
Declaration period | Distribution/unit | Date paid/payable | ||||
Fourth Quarter of 2014 | $ | 0.375 | February 12, 2015 | |||
First Quarter of 2015 (1) | $ | 0.38 | May 14, 2015 | |||
Second Quarter of 2015 (2) | $ | 0.385 | August 13, 2015 | |||
Third Quarter of 2015 | $ | 0.39 | November 12, 2015 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Limited partners’ interest in net income (loss) | $ | (745.2 | ) | $ | 40.5 | $ | (700.5 | ) | $ | 86.5 | |||||
Distributed earnings allocated to: | |||||||||||||||
Common units (1) (2) (3) | $ | 125.2 | $ | 85.4 | $ | 339.5 | $ | 220.7 | |||||||
Unvested restricted units (1) | 0.5 | 0.4 | 1.5 | 0.9 | |||||||||||
Total distributed earnings | $ | 125.7 | $ | 85.8 | $ | 341.0 | $ | 221.6 | |||||||
Undistributed loss allocated to: | |||||||||||||||
Common units (2) (3) | $ | (867.6 | ) | $ | (45.1 | ) | $ | (1,037.1 | ) | $ | (134.6 | ) | |||
Unvested restricted units | (3.3 | ) | (0.2 | ) | (4.4 | ) | (0.5 | ) | |||||||
Total undistributed loss | $ | (870.9 | ) | $ | (45.3 | ) | $ | (1,041.5 | ) | $ | (135.1 | ) | |||
Net income (loss) allocated to: | 0 | ||||||||||||||
Common units (2) (3) | $ | (742.4 | ) | $ | 40.3 | $ | (697.6 | ) | $ | 86.1 | |||||
Unvested restricted units | (2.8 | ) | 0.2 | (2.9 | ) | 0.4 | |||||||||
Total limited partners’ interest in net income (loss) | $ | (745.2 | ) | $ | 40.5 | $ | (700.5 | ) | $ | 86.5 | |||||
Basic and diluted net income (loss) per unit: | |||||||||||||||
Basic | $ | (2.32 | ) | $ | 0.18 | $ | (2.38 | ) | $ | 0.38 | |||||
Diluted | $ | (2.32 | ) | $ | 0.18 | $ | (2.38 | ) | $ | 0.38 |
(1) | Three months ended September 30, 2015 and 2014 represents a declared distribution of $0.39 per unit payable on November 12, 2015 and a distribution of $0.37 per unit paid on November 13, 2014, respectively. |
(2) | Nine months ended September 30, 2015 and 2014 represents a declared distribution of $0.39 per unit payable on November 12, 2015, and distributions paid of $0.38 per unit on May 14, 2015, $0.385 per unit on August 13, 2015, $0.36 per unit on May 14, 2014, $0.365 per unit on August 13, 2014 and $0.37 per unit on November 13, 2014. |
(3) | Nine months ended September 30, 2015 includes a partial distribution of $0.15 per unit for Class E Common Units paid on August 13, 2015 and a partial distribution of $0.18 per unit for Class D Common Units paid on May 14, 2015. The nine months ended September 30, 2014 includes a partial distribution of $0.10 per unit for Class B Common Units paid on May 14, 2014. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
Basic weighted average units outstanding: | 2015 | 2014 | 2015 | 2014* | |||||||
Weighted average limited partner basic common units outstanding | 321.0 | 231.0 | 294.0 | 230.3 | |||||||
Weighted average Class C Common Units outstanding | 6.9 | — | 4.9 | — | |||||||
Total weighted average limited partner common units outstanding | 327.9 | 231.0 | 298.9 | 230.3 | |||||||
Diluted weighted average units outstanding: | |||||||||||
Weighted average limited partner basic common units outstanding | 327.9 | 231.0 | 298.9 | 230.3 | |||||||
Dilutive effect of restricted units issued | — | 0.4 | — | 0.3 | |||||||
Total weighted average limited partner diluted common units outstanding | 327.9 | 231.4 | 298.9 | 230.6 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Income allocation for incentive distributions | $ | 13.6 | $ | 6.3 | $ | 33.7 | $ | 13.6 | |||||||
Unit-based compensation attributable to ENLC’s restricted units | (3.7 | ) | (3.1 | ) | (14.6 | ) | (6.8 | ) | |||||||
General Partner share of net income (loss) | (3.6 | ) | 0.3 | (3.3 | ) | 0.7 | |||||||||
General Partner interest in drop down transactions | — | 39.4 | 34.4 | 89.3 | |||||||||||
General Partner interest in net income | $ | 6.3 | $ | 42.9 | $ | 50.2 | $ | 96.8 |
|
September 30, 2015 | September 30, 2014 | ||||||
(in millions) | |||||||
Beginning asset retirement obligation | $ | 20.6 | $ | 8.1 | |||
Revisions to existing liabilities | (4.0 | ) | 3.2 | ||||
Liabilities acquired | — | 0.5 | |||||
Accretion | 0.4 | 0.4 | |||||
Liabilities settled | (3.2 | ) | — | ||||
Ending asset retirement obligation | $ | 13.8 | $ | 12.2 |
|
September 30, 2015 | December 31, 2014 | ||||||
Gulf Coast Fractionators | $ | 53.0 | $ | 54.1 | |||
Howard Energy Partners | 210.5 | 216.7 | |||||
Total investments in unconsolidated affiliates | $ | 263.5 | $ | 270.8 |
Gulf Coast Fractionators | Howard Energy Partners | Total | |||||||||
Three months ended | |||||||||||
September 30, 2015 | |||||||||||
Contributions | $ | — | $ | 8.1 | $ | 8.1 | |||||
Distributions | $ | 3.8 | $ | 8.4 | $ | 12.2 | |||||
Equity in income | $ | 3.4 | $ | 3.0 | $ | 6.4 | |||||
September 30, 2014 (1) | |||||||||||
Contributions | $ | — | $ | — | $ | — | |||||
Distributions | $ | 5.2 | $ | 3.0 | $ | 8.2 | |||||
Equity in income | $ | 5.2 | $ | 0.4 | $ | 5.6 | |||||
Nine months ended | |||||||||||
September 30, 2015 | |||||||||||
Contributions | $ | — | $ | 8.1 | $ | 8.1 | |||||
Distributions | $ | 10.7 | $ | 20.7 | $ | 31.4 | |||||
Equity in income | $ | 9.7 | $ | 6.4 | $ | 16.1 | |||||
September 30, 2014 (1) | |||||||||||
Contributions | $ | — | $ | 5.7 | $ | 5.7 | |||||
Distributions | $ | 5.2 | $ | 8.7 | $ | 13.9 | |||||
Equity in income | $ | 13.2 | $ | 1.1 | $ | 14.3 |
|
EnLink Midstream Partners, LP Performance Units: | 2015 | |||
Beginning TSR Price | $ | 27.68 | ||
Risk-free interest rate | 0.99 | % | ||
Volatility factor | 33.01 | % | ||
Distribution yield | 5.66 | % |
EnLink Midstream, LLC Performance Units: | 2015 | |||
Beginning TSR Price | $ | 34.24 | ||
Risk-free interest rate | 0.99 | % | ||
Volatility factor | 33.02 | % | ||
Distribution yield | 2.98 | % |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream, LLC Performance Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-Vested, beginning of period | — | $ | — | |||||
Granted | 105,080 | 40.5 | ||||||
Vested | — | — | ||||||
Non-vested, end of period | 105,080 | $ | 40.5 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 1.9 |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream Partners, LP Performance Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-Vested, beginning of period | — | $ | — | |||||
Granted | 118,126 | 35.41 | ||||||
Vested | — | — | ||||||
Non-vested, end of period | 118,126 | $ | 35.41 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 1.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Aggregate intrinsic value of units vested | $ | 0.1 | $ | 1.2 | $ | 7.2 | $ | 1.2 | ||||||||
Fair value of units vested | $ | 0.1 | $ | 1.2 | $ | 7.6 | $ | 1.2 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
EnLink Midstream, LLC Restricted Incentive Units: | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Aggregate intrinsic value of units vested | $ | 0.1 | $ | 2.4 | $ | 8.9 | $ | 2.4 | ||||||||
Fair value of units vested | $ | 0.1 | $ | 2.2 | $ | 9.3 | $ | 2.2 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Cost of unit-based compensation allocated to Predecessor general and administrative expense (1) | $ | — | $ | — | $ | — | $ | 2.8 | |||||||
Cost of unit-based compensation charged to general and administrative expense | 6.3 | 4.9 | 24.6 | 10.9 | |||||||||||
Cost of unit-based compensation charged to operating expense | 1.0 | 0.8 | 4.0 | 1.8 | |||||||||||
Total amount charged to income | $ | 7.3 | $ | 5.7 | $ | 28.6 | $ | 15.5 |
(1) | Unit-based compensation expense was treated as a contribution by the Predecessor in the Consolidated Statement of Changes in Partners' Equity in 2014. |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-vested, beginning of period | 1,022,191 | $ | 31.25 | |||||
Granted | 581,047 | 26.82 | ||||||
Vested* | (264,651 | ) | 28.81 | |||||
Forfeited | (68,913 | ) | 30.92 | |||||
Non-vested, end of period | 1,269,674 | $ | 29.75 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 20.0 |
Nine Months Ended September 30, 2015 | ||||||||
EnLink Midstream, LLC Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | ||||||
Non-vested, beginning of period | 986,472 | $ | 37.03 | |||||
Granted | 493,582 | 31.58 | ||||||
Vested* | (261,144 | ) | 35.79 | |||||
Forfeited | (59,203 | ) | 35.99 | |||||
Non-vested, end of period | 1,159,707 | $ | 35.04 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 21.2 |
|
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | |||||||
Settlement gains on derivatives | $ | — | $ | 3.6 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Change in fair value of derivatives | $ | (0.2 | ) | $ | 1.8 | $ | (6.4 | ) | $ | (0.2 | ) | ||||
Realized gain (loss) on derivatives | 5.4 | (0.8 | ) | 13.0 | (1.7 | ) | |||||||||
Gain (loss) on derivative activity | $ | 5.2 | $ | 1.0 | $ | 6.6 | $ | (1.9 | ) |
September 30, 2015 | December 31, 2014 | ||||||
Fair value of derivative assets — current | $ | 15.5 | $ | 16.7 | |||
Fair value of derivative assets — long term | 2.9 | 10.0 | |||||
Fair value of derivative liabilities — current | (3.4 | ) | (3.0 | ) | |||
Fair value of derivative liabilities — long term | (0.5 | ) | (2.0 | ) | |||
Net fair value of derivatives | $ | 14.5 | $ | 21.7 |
September 30, 2015 | |||||||||||
Commodity | Instruments | Unit | Volume | Fair Value | |||||||
(In millions) | |||||||||||
NGL (short contracts) | Swaps | Gallons | (53.3 | ) | $ | 16.4 | |||||
NGL (long contracts) | Swaps | Gallons | 35.8 | (2.4 | ) | ||||||
Natural Gas (short contracts) | Swaps | MMBtu | (3.1 | ) | 1.3 | ||||||
Natural Gas (long contracts) | Swaps | MMBtu | 1.3 | (0.9 | ) | ||||||
Condensate (long contracts) | Swaps | MBbls | 0.1 | 0.1 | |||||||
Total fair value of derivatives | $ | 14.5 |
Maturity Periods | |||||||||||||||
Less than one year | One to two years | More than two years | Total fair value | ||||||||||||
September 30, 2015 | $ | 12.1 | $ | 2.4 | $ | — | $ | 14.5 |
|
September 30, 2015 Level 2 | December 31, 2014 Level 2 | ||||||
Commodity Swaps* | $ | 14.5 | $ | 21.7 | |||
Total | $ | 14.5 | $ | 21.7 |
September 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 2,851.5 | $ | 2,663.2 | $ | 2,022.5 | $ | 2,026.1 | |||||||
Obligations under capital leases | $ | 17.7 | $ | 17.0 | $ | 20.3 | $ | 19.8 |
|
Texas | Louisiana | Oklahoma | Crude and Condensate | Corporate | Totals | ||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Three Months Ended September 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 106.9 | $ | 399.0 | $ | 3.9 | $ | 353.7 | $ | — | $ | 863.5 | |||||||||||
Product sales-affiliates | 35.3 | 17.6 | 4.6 | 0.4 | (17.6 | ) | 40.3 | ||||||||||||||||
Midstream services | 20.3 | 63.3 | 9.4 | 18.3 | — | 111.3 | |||||||||||||||||
Midstream services-affiliates | 111.6 | 5.1 | 34.5 | 3.6 | (4.5 | ) | 150.3 | ||||||||||||||||
Cost of sales | (124.5 | ) | (415.2 | ) | (9.4 | ) | (334.8 | ) | 22.1 | (861.8 | ) | ||||||||||||
Operating expenses | (44.3 | ) | (27.2 | ) | (7.2 | ) | (26.3 | ) | — | (105.0 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 5.2 | 5.2 | |||||||||||||||||
Segment profit | $ | 105.3 | $ | 42.6 | $ | 35.8 | $ | 14.9 | $ | 5.2 | $ | 203.8 | |||||||||||
Depreciation and amortization | $ | (44.4 | ) | $ | (27.4 | ) | $ | (11.9 | ) | $ | (12.9 | ) | $ | (1.8 | ) | $ | (98.4 | ) | |||||
Impairments | $ | — | $ | (576.1 | ) | $ | — | $ | (223.1 | ) | $ | — | $ | (799.2 | ) | ||||||||
Goodwill | $ | 1,186.8 | $ | 210.7 | $ | 190.3 | $ | 142.1 | $ | — | $ | 1,729.9 | |||||||||||
Capital expenditures | $ | 29.0 | $ | 13.5 | $ | 19.7 | $ | 38.6 | $ | 3.9 | $ | 104.7 | |||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||||||
Product sales | $ | 52.5 | $ | 426.5 | $ | — | $ | 100.1 | $ | — | $ | 579.1 | |||||||||||
Product sales-affiliates | 19.2 | 36.4 | — | — | (17.8 | ) | 37.8 | ||||||||||||||||
Midstream services | 19.1 | 38.9 | — | 10.6 | — | 68.6 | |||||||||||||||||
Midstream services-affiliates | 122.7 | 2.0 | 45.8 | 2.4 | (2.0 | ) | 170.9 | ||||||||||||||||
Cost of sales | (64.2 | ) | (462.6 | ) | — | (90.2 | ) | 19.8 | (597.2 | ) | |||||||||||||
Operating expenses | (37.9 | ) | (20.3 | ) | (7.0 | ) | (14.6 | ) | — | (79.8 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Gain on derivative activity | — | — | — | — | 1.0 | 1.0 | |||||||||||||||||
Segment profit | $ | 111.4 | $ | 27.0 | $ | 38.8 | $ | 8.3 | $ | 1.0 | $ | 186.5 | |||||||||||
Depreciation and amortization | $ | (31.6 | ) | $ | (19.1 | ) | $ | (11.8 | ) | $ | (11.2 | ) | $ | (0.9 | ) | $ | (74.6 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 79.7 | $ | 79.1 | $ | 2.5 | $ | 43.8 | $ | 3.9 | $ | 209.0 | |||||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 237.3 | $ | 1,173.6 | $ | 2.4 | $ | 1,075.5 | $ | — | $ | 2,488.8 | |||||||||||
Product sales-affiliates | 91.5 | 37.4 | 10.2 | 0.8 | (50.3 | ) | 89.6 | ||||||||||||||||
Midstream services | 76.2 | 184.5 | 29.9 | 60.7 | — | 351.3 | |||||||||||||||||
Midstream services-affiliates | 342.5 | 14.3 | 94.7 | 10.6 | (12.8 | ) | 449.3 | ||||||||||||||||
Cost of sales | (305.1 | ) | (1,210.4 | ) | (14.6 | ) | (1,020.4 | ) | 63.1 | (2,487.4 | ) | ||||||||||||
Operating expenses | (136.9 | ) | (78.7 | ) | (23.3 | ) | (73.7 | ) | — | (312.6 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 6.6 | 6.6 | |||||||||||||||||
Segment profit | $ | 305.5 | $ | 120.7 | $ | 99.3 | $ | 53.5 | $ | 6.6 | $ | 585.6 | |||||||||||
Depreciation and amortization | $ | (123.6 | ) | $ | (81.8 | ) | $ | (37.2 | ) | $ | (41.5 | ) | $ | (5.0 | ) | $ | (289.1 | ) | |||||
Impairments | $ | — | $ | (576.1 | ) | $ | — | $ | (223.1 | ) | $ | — | $ | (799.2 | ) | ||||||||
Goodwill | $ | 1,186.8 | $ | 210.7 | $ | 190.3 | $ | 142.1 | $ | — | $ | 1,729.9 | |||||||||||
Capital expenditures | $ | 183.4 | $ | 43.4 | $ | 37.2 | $ | 170.6 | $ | 10.6 | $ | 445.2 | |||||||||||
Nine Months Ended September 30, 2014 |
Product sales | $ | 167.0 | $ | 1,075.6 | $ | 11.5 | $ | 226.3 | $ | — | $ | 1,480.4 | |||||||||||
Product sales-affiliates | 331.1 | 38.7 | 147.9 | — | (43.5 | ) | 474.2 | ||||||||||||||||
Midstream services | 38.6 | 87.3 | — | 28.9 | — | 154.8 | |||||||||||||||||
Midstream services-affiliates | 289.7 | 2.0 | 108.1 | 2.4 | (2.0 | ) | 400.2 | ||||||||||||||||
Cost of sales | (397.6 | ) | (1,104.2 | ) | (133.9 | ) | (207.8 | ) | 45.5 | (1,798.0 | ) | ||||||||||||
Operating expenses | (108.2 | ) | (41.9 | ) | (21.0 | ) | (29.3 | ) | — | (200.4 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Loss on derivative activity | — | — | — | (1.9 | ) | (1.9 | ) | ||||||||||||||||
Segment profit | $ | 320.6 | $ | 63.6 | $ | 112.6 | $ | 20.5 | $ | (1.9 | ) | $ | 515.4 | ||||||||||
Depreciation and amortization | $ | (91.7 | ) | $ | (43.4 | ) | $ | (37.6 | ) | $ | (23.4 | ) | $ | (1.5 | ) | $ | (197.6 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 180.2 | $ | 222.4 | $ | 10.5 | $ | 91.3 | $ | 12.6 | $ | 517.0 |
September 30, 2015 | December 31, 2014 | ||||||
Segment Identifiable Assets: | (In millions) | ||||||
Texas | $ | 3,995.0 | $ | 3,302.9 | |||
Louisiana | 2,562.3 | 3,316.5 | |||||
Oklahoma | 895.7 | 892.8 | |||||
Crude and Condensate | 980.8 | 871.8 | |||||
Corporate | 334.2 | 318.0 | |||||
Total identifiable assets | $ | 8,768.0 | $ | 8,702.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Segment profits | $ | 203.8 | $ | 186.5 | $ | 585.6 | $ | 515.4 | |||||||
General and administrative expenses | (33.5 | ) | (23.5 | ) | (102.3 | ) | (64.8 | ) | |||||||
Loss on disposition of assets | (3.2 | ) | — | (3.2 | ) | — | |||||||||
Depreciation and amortization | (98.4 | ) | (74.6 | ) | (289.1 | ) | (197.6 | ) | |||||||
Impairments | (799.2 | ) | — | (799.2 | ) | — | |||||||||
Operating income (loss) | $ | (730.5 | ) | $ | 88.4 | $ | (608.2 | ) | $ | 253.0 |
|
Nine Months Ended September 30, | |||
2014 | |||
Revenues: | |||
Revenues | $ | 6.8 | |
Revenues - affiliates | 10.5 | ||
Total revenues | 17.3 | ||
Operating costs and expenses: | |||
Operating expenses | 15.7 | ||
Total operating costs and expenses | 15.7 | ||
Income before income taxes | 1.6 | ||
Income tax provision | 0.6 | ||
Net income | $ | 1.0 |
|
Nine Months Ended September 30, | ||||
2015 | ||||
(In millions) | ||||
Non-cash financing activities: | ||||
Non-cash issuance of common units (1) | $ | 180.0 | ||
Non-cash issuance of Class C Common Units (1) | $ | 180.0 | ||
Non-cash adjustment of interest in Midstream Holdings (2) | $ | 66.5 |
|
September 30, 2015 | December 31, 2014 | ||||||
(in millions) | |||||||
Accrued interest | $ | 54.7 | $ | 16.9 | |||
Accrued wages and benefits, including taxes | 29.9 | 19.7 | |||||
Accrued ad valorem taxes | 30.2 | 23.2 | |||||
Capital expenditure accruals | 18.4 | 22.6 | |||||
Suspense producer payments | 17.5 | — | |||||
Other | 55.2 | 67.4 | |||||
Other current liabilities | $ | 205.9 | $ | 149.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|