| General
|
|
|
|
|
|
|
|
|
(a) | Basis of Presentation |
(b) | Management's Use of Estimates |
(c) | Revenue Recognition |
(d) | Gas Imbalance Accounting |
(e) | Cash and Cash Equivalents |
(f) | Natural Gas, Natural Gas Liquids, Crude Oil and Condensate Inventory |
(g) | Property, Plant, and Equipment |
(h) | Equity Method of Accounting |
(i) | Goodwill |
(j) | Intangible Assets |
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||
Customer relationships | $ | 525.0 | $ | (23.2 | ) | $ | 501.8 |
2014 (remaining) | $ | 10.2 | |
2015 | 41.0 | ||
2016 | 41.0 | ||
2017 | 41.0 | ||
2018 | 41.0 | ||
Thereafter | 327.6 | ||
Total | $ | 501.8 |
|
EnLink Midstream Partners, LP outstanding units: | |||
Common units held by public unitholders | 75.1 | ||
Common units held by EMI | 18.0 | ||
Preferred units held by third party (1) | 17.1 | ||
Restricted units | 0.4 | ||
Total units exchanged | 110.6 | ||
EnLink Midstream Partners, LP common unit price (2) | $ | 30.51 | |
EnLink Midstream Partners, LP common units fair value | $ | 3,374.4 | |
EnLink Midstream Partners, LP outstanding unit options fair value | $ | 3.9 | |
Total purchase price | $ | 3,378.3 |
(1) | The Partnership converted the preferred units to common units in February 2014. |
(2) | The final purchase price is based on the market value of the Partnership's common units as of the closing date, March 7, 2014. |
Assets acquired: | |||
Current assets | $ | 435.9 | |
Property, plant and equipment | 2,341.9 | ||
Intangibles assets | 524.9 | ||
Equity investment | 221.5 | ||
Goodwill | 1,856.0 | ||
Other long-term assets | 1.1 | ||
Liabilities assumed: | |||
Current liabilities | (474.0 | ) | |
Long-term debt | (1,364.3 | ) | |
Deferred taxes | (63.6 | ) | |
Other long-term liabilities | (101.1 | ) | |
Net assets acquired | $ | 3,378.3 |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2013 | September 30, 2014 | September 30, 2013 | |||||||||
(in millions, except for per unit data) | |||||||||||
Pro forma total revenues | $ | 621.6 | $ | 2,667.9 | $ | 1,818.4 | |||||
Pro forma net income | $ | 5.5 | $ | 217.3 | $ | 114.0 | |||||
Pro forma net income attributable to EnLink Midstream Partners, LP | $ | (24.4 | ) | $ | 101.2 | $ | 30.3 | ||||
Pro forma net income per common unit: | |||||||||||
Basic | $ | (0.13 | ) | $ | 0.38 | $ | 0.11 | ||||
Diluted | $ | (0.13 | ) | $ | 0.38 | $ | 0.11 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | |||||||||
Continuing Operations: | |||||||||||
Operating revenues - affiliates | $ | (531.4 | ) | $ | (436.4 | ) | $ | (1,557.0 | ) | ||
Operating expenses - affiliates | 417.5 | 340.0 | 1,229.6 | ||||||||
Net affiliate transactions | (113.9 | ) | (96.4 | ) | (327.4 | ) | |||||
Capital expenditures | 44.7 | 16.2 | 201.3 | ||||||||
Other third-party transactions, net | (50.8 | ) | 53.0 | 8.4 | |||||||
Net third-party transactions | (6.1 | ) | 69.2 | 209.7 | |||||||
Net cash distributions to Devon - continuing operations | (120.0 | ) | (27.2 | ) | (117.7 | ) | |||||
Non-cash distribution of net assets to Devon | — | (23.5 | ) | — | |||||||
Total net distributions per equity | $ | (120.0 | ) | $ | (50.7 | ) | $ | (117.7 | ) | ||
Discontinued operations: | |||||||||||
Operating revenues - affiliates | $ | (20.8 | ) | $ | (10.4 | ) | $ | (68.1 | ) | ||
Operating expenses - affiliates | 7.8 | 5.0 | 25.4 | ||||||||
Cash used in financing activities - affiliates | (0.4 | ) | — | (5.6 | ) | ||||||
Net affiliate transactions | (13.4 | ) | (5.4 | ) | (48.3 | ) | |||||
Capital expenditures | (0.1 | ) | 0.6 | 5.3 | |||||||
Other third-party transactions, net | (73.5 | ) | 0.4 | (54.6 | ) | ||||||
Net third-party transactions | (73.6 | ) | 1.0 | (49.3 | ) | ||||||
Net distributions to Devon and non-controlling interests - discontinued operations | (87.0 | ) | (4.4 | ) | (97.6 | ) | |||||
Non-cash distribution of net assets to Devon | — | (39.9 | ) | — | |||||||
Total net distributions per equity | $ | (87.0 | ) | $ | (44.3 | ) | $ | (97.6 | ) | ||
Total distributions- continuing and discontinued operations | $ | (207.0 | ) | $ | (95.0 | ) | $ | (215.3 | ) |
|
September 30, 2014 | |||
Bank credit facility (due 2019), interest based on Prime and/or LIBOR plus an applicable margin, interest rate at September 30, 2014 was 1.9% | $ | 371.0 | |
Senior unsecured notes (due 2019), net of discount of $2.7 million, which bear interest at the rate of 2.70% | 397.3 | ||
Senior unsecured notes (due 2022), including a premium of $22.6 million, which bear interest at the rate of 7.125% | 185.1 | ||
Senior unsecured notes (due 2024), net of discount of $3.5 million, which bear interest at the rate of 4.40% | 446.5 | ||
Senior unsecured notes (due 2044), net of discount of $3.3 million, which bear interest at the rate of 5.60% | 346.8 | ||
Debt classified as long-term | $ | 1,746.7 |
Pricing Level | Debt Ratings | Applicable Rate Commitment Fee | EuroDollar Rate/Letter of Credit | Base Rate + | |
1 | A-/A3 or better | 0.100% | 1.000% | — | |
2 | BBB+/Baa1 | 0.125% | 1.125% | 0.125% | |
3 | BBB/Baa2 | 0.175% | 1.250% | 0.250% | |
4 | BBB-/Baa3 | 0.225% | 1.500% | 0.500% | |
5 | BB+/Ba1 | 0.275% | 1.625% | 0.625% | |
6 | BB/Ba2 or worse | 0.350% | 1.750% | 0.750% |
• | 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. |
|
|
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||||
Limited partners’ interest in net income | $ | 40.5 | $ | 86.5 | |||
Distributed earnings allocated to: | |||||||
Common units and Class B Units (1) (2) | $ | 85.5 | $ | 220.6 | |||
Unvested restricted units (1) | 0.4 | 0.9 | |||||
Total distributed earnings | $ | 85.9 | $ | 221.5 | |||
Undistributed loss allocated to: | |||||||
Common units and Class B Units (2) | $ | (45.1 | ) | $ | (134.6 | ) | |
Unvested restricted units | (0.2 | ) | (0.5 | ) | |||
Total undistributed loss | $ | (45.3 | ) | $ | (135.1 | ) | |
Net income allocated to: | |||||||
Common units and Class B Units (2) | $ | 40.3 | $ | 86.1 | |||
Unvested restricted units | 0.2 | 0.4 | |||||
Total limited partners’ interest in net income | $ | 40.5 | $ | 86.5 | |||
Basic and diluted net income per unit: | |||||||
Basic | $ | 0.18 | $ | 0.38 | |||
Diluted | $ | 0.18 | $ | 0.38 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||
Basic weighted average units outstanding: | |||||
Weighted average limited partner basic common units outstanding | 231.0 | 230.3 | |||
Diluted weighted average units outstanding: | |||||
Weighted average limited partner basic common units outstanding | 231.0 | 230.3 | |||
Dilutive effect of restricted units issued | 0.4 | 0.3 | |||
Total weighted average limited partner diluted common units outstanding | 231.4 | 230.6 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||||
Income allocation for incentive distributions | $ | 6.3 | $ | 13.6 | |||
Unit-based compensation attributable to ENLC’s restricted units | (3.1 | ) | (6.8 | ) | |||
General Partner interest in net income | 0.3 | 0.7 | |||||
General Partner share of net income | $ | 3.5 | $ | 7.5 |
|
September 30, 2014 | September 30, 2013 | ||||||
(in millions) | |||||||
Beginning asset retirement obligations | $ | 7.7 | $ | 9.1 | |||
Revisions to existing liabilities | 2.2 | 0.4 | |||||
Liabilities acquired | 0.5 | — | |||||
Accretion | 0.4 | 0.3 | |||||
Ending asset retirement obligations | $ | 10.8 | $ | 9.8 |
|
Gulf Coast Fractionators | Howard Energy Partners (1) | Total | |||||||||
Three months ended | |||||||||||
September 30, 2014 | |||||||||||
Distributions | $ | 5.2 | $ | 3.0 | $ | 8.2 | |||||
Equity in income | $ | 5.2 | $ | 0.4 | $ | 5.6 | |||||
September 30, 2013 | |||||||||||
Distributions | $ | 12.0 | $ | — | $ | 12.0 | |||||
Equity in income | $ | 5.8 | $ | — | $ | 5.8 | |||||
Nine months ended | |||||||||||
September 30, 2014 (1) | |||||||||||
Distributions | $ | 5.2 | $ | 8.7 | $ | 13.9 | |||||
Equity in income | $ | 13.2 | $ | 1.1 | $ | 14.3 | |||||
September 30, 2013 | |||||||||||
Distributions | $ | 12.0 | $ | — | $ | 12.0 | |||||
Equity in income | $ | 10.2 | $ | — | $ | 10.2 |
September 30, 2014 | December 31, 2013 | ||||||
Gulf Coast Fractionators (1) | $ | 56.0 | $ | 61.1 | |||
Howard Energy Partners | 220.1 | — | |||||
Total investments in unconsolidated affiliates | $ | 276.1 | $ | 61.1 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Cost of unit-based compensation allocated to Predecessor general and administrative expense (1) | $ | — | $ | 3.5 | $ | 2.8 | $ | 10.1 | |||||||
Cost of unit-based compensation charged to general and administrative expense | 4.9 | — | 10.9 | — | |||||||||||
Cost of unit-based compensation charged to operating expense | 0.8 | — | 1.8 | — | |||||||||||
Total amount charged to income | $ | 5.7 | $ | 3.5 | $ | 15.5 | $ | 10.1 |
(1) | Unit-based compensation expense was treated as a contribution by the Predecessor in the Consolidated Statement of Changes in Partners' Equity. |
Nine Months Ended September 30, 2014 | |||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | |||||
Non-vested, beginning of period | — | $ | — | ||||
Assumed in business combination | 371,225 | 30.51 | |||||
Granted | 701,119 | 31.65 | |||||
Vested* | (39,833 | ) | 30.63 | ||||
Forfeited | (13,196 | ) | 31.83 | ||||
Non-vested, end of period | 1,019,315 | $ | 31.27 | ||||
Aggregate intrinsic value, end of period (in millions) | $ | 31.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | 2014 | 2014 | ||||||
Aggregate intrinsic value of units vested | $ | 1.2 | $ | 1.2 | ||||
Fair value of units vested | $ | 1.2 | $ | 1.2 |
Nine Months Ended September 30, 2014 | |||||||
EnLink Midstream, LLC Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | |||||
Non-vested, beginning of period | — | $ | — | ||||
Assumed in business combination | 435,674 | 37.60 | |||||
Granted | 626,341 | 36.59 | |||||
Vested* | (59,553 | ) | 37.56 | ||||
Forfeited | (11,859 | ) | 36.54 | ||||
Non-vested, end of period | 990,603 | $ | 36.97 | ||||
Aggregate intrinsic value, end of period (in millions) | $ | 40.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
EnLink Midstream, LLC Restricted Incentive Units: | 2014 | 2014 | ||||||
Aggregate intrinsic value of units vested | $ | 2.4 | $ | 2.4 | ||||
Fair value of units vested | $ | 2.2 | $ | 2.2 |
|
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||||
Change in fair value of derivatives | $ | 1.8 | $ | (0.2 | ) | ||
Realized losses on derivatives | (0.8 | ) | (1.7 | ) | |||
Gain (loss) on derivative activity | $ | 1.0 | $ | (1.9 | ) |
September 30, 2014 | |||
Fair value of derivative assets — current | $ | 1.1 | |
Fair value of derivative assets — long term | 0.2 | ||
Fair value of derivative liabilities — current | (0.9 | ) | |
Fair value of derivative liabilities — long term | (0.6 | ) | |
Net fair value of derivatives | $ | (0.2 | ) |
September 30, 2014 | |||||||||||
Commodity | Instruments | Unit | Volume | Fair Value | |||||||
(In millions) | |||||||||||
NGL (short contracts) | Swaps | Gallons | (61.3 | ) | $ | 0.7 | |||||
NGL (long contracts) | Swaps | Gallons | 47.9 | (0.9 | ) | ||||||
Natural Gas (short contracts) | Swaps | MMBtu | (2.2 | ) | 0.1 | ||||||
Natural Gas (long contracts) | Swaps | MMBtu | 0.4 | (0.1 | ) | ||||||
Total fair value of derivatives | $ | (0.2 | ) |
Maturity Periods | |||||||||||||||
Less than one year | One to two years | More than two years | Total fair value | ||||||||||||
September 30, 2014 | $ | 0.2 | $ | (0.3 | ) | $ | (0.1 | ) | $ | (0.2 | ) |
|
September 30, 2014 Level 2 | |||
Commodity Swaps* | $ | (0.2 | ) |
Total | $ | (0.2 | ) |
September 30, 2014 | |||||||
Carrying Value | Fair Value | ||||||
Long-term debt | $ | 1,746.7 | $ | 1,809.2 | |||
Obligations under capital leases | $ | 20.7 | $ | 20.3 |
|
|
Texas | Louisiana | Oklahoma | Ohio River Valley | Corporate | Totals | ||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||||||
Sales to external customers | $ | 77.3 | $ | 491.3 | $ | — | $ | 75.5 | $ | — | $ | 644.1 | |||||||||||
Sales to affiliates | 148.9 | 39.5 | 45.9 | — | (28.0 | ) | 206.3 | ||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (76.8 | ) | (486.9 | ) | — | (61.5 | ) | 28.0 | (597.2 | ) | |||||||||||||
Operating expenses | (36.2 | ) | (23.7 | ) | (7.0 | ) | (8.9 | ) | — | (75.8 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Gain on derivative activity | — | — | — | — | 1.0 | 1.0 | |||||||||||||||||
Segment profit | $ | 113.2 | $ | 26.3 | $ | 38.9 | $ | 5.1 | $ | 1.0 | $ | 184.5 | |||||||||||
Depreciation and amortization | $ | (31.6 | ) | $ | (19.1 | ) | $ | (11.8 | ) | $ | (8.2 | ) | $ | (0.9 | ) | $ | (71.6 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 79.7 | $ | 79.1 | $ | 2.5 | $ | 25.4 | $ | 3.9 | $ | 190.6 | |||||||||||
Three Months Ended September 30, 2013 | |||||||||||||||||||||||
Sales to external customers | $ | 32.9 | $ | — | $ | 13.9 | $ | — | $ | — | $ | 46.8 | |||||||||||
Sales to affiliates | 359.4 | — | 172.0 | — | — | 531.4 | |||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (286.2 | ) | — | (149.3 | ) | — | — | (435.5 | ) | ||||||||||||||
Operating expenses | (26.9 | ) | — | (8.9 | ) | — | — | (35.8 | ) | ||||||||||||||
Segment profit | $ | 79.2 | $ | — | $ | 27.7 | $ | — | $ | — | $ | 106.9 | |||||||||||
Depreciation and amortization | $ | (29.0 | ) | $ | — | $ | (19.0 | ) | $ | — | $ | — | $ | (48.0 | ) | ||||||||
Goodwill | $ | 325.4 | $ | — | $ | 76.3 | $ | — | $ | — | $ | 401.7 | |||||||||||
Capital expenditures | $ | 27.1 | $ | — | $ | 10.0 | $ | — | $ | — | $ | 37.1 | |||||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||||||||||
Sales to external customers | $ | 214.3 | $ | 1,221.9 | $ | 11.5 | $ | 180.2 | $ | — | $ | 1,627.9 | |||||||||||
Sales to affiliates | 637.7 | 41.7 | 256.0 | — | (63.4 | ) | 872.0 | ||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (423.0 | ) | (1,158.2 | ) | (133.8 | ) | (146.4 | ) | 63.4 | (1,798.0 | ) | ||||||||||||
Operating expenses | (106.5 | ) | (45.5 | ) | (20.9 | ) | (20.4 | ) | — | (193.3 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Gain on derivative activity | — | — | — | — | (1.9 | ) | (1.9 | ) | |||||||||||||||
Segment profit (loss) | $ | 322.5 | $ | 66.0 | $ | 112.8 | $ | 13.4 | $ | (1.9 | ) | $ | 512.8 | ||||||||||
Depreciation and amortization | $ | (91.7 | ) | $ | (43.4 | ) | $ | (37.6 | ) | $ | (18.1 | ) | $ | (1.5 | ) | $ | (192.3 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 180.2 | $ | 222.4 | $ | 10.5 | $ | 27.7 | $ | 12.6 | $ | 453.4 | |||||||||||
Nine Months Ended September 30, 2013 | |||||||||||||||||||||||
Sales to external customers | $ | 96.6 | $ | — | $ | 39.5 | $ | — | $ | — | $ | 136.1 | |||||||||||
Sales to affiliates | 1,052.3 | — | 504.7 | — | — | 1,557.0 | |||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (838.7 | ) | — | (440.9 | ) | — | — | (1,279.6 | ) | ||||||||||||||
Operating expenses | (92.0 | ) | — | (24.0 | ) | — | — | (116.0 | ) | ||||||||||||||
Segment profit | $ | 218.2 | $ | — | $ | 79.3 | $ | — | $ | — | $ | 297.5 | |||||||||||
Depreciation and amortization | $ | (82.4 | ) | $ | — | $ | (56.2 | ) | $ | — | $ | — | $ | (138.6 | ) | ||||||||
Goodwill | $ | 325.4 | $ | — | $ | 76.3 | $ | — | $ | — | $ | 401.7 | |||||||||||
Capital expenditures | $ | 113.9 | $ | — | $ | 58.7 | $ | — | $ | — | $ | 172.6 |
September 30, 2014 | December 31, 2013 | ||||||
Segment Identifiable Assets: | (In millions) | ||||||
Texas | $ | 3,236.9 | $ | 1,460.0 | |||
Louisiana | 2,925.3 | — | |||||
Oklahoma | 894.5 | 777.1 | |||||
Ohio River Valley | 513.6 | — | |||||
Corporate | 347.3 | 72.7 | |||||
Total identifiable assets | $ | 7,917.6 | $ | 2,309.8 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Segment profits | $ | 184.5 | $ | 106.9 | $ | 512.8 | $ | 297.5 | |||||||
General and administrative expenses | (22.8 | ) | (10.8 | ) | (62.8 | ) | (32.3 | ) | |||||||
Depreciation and amortization | (71.6 | ) | (48.0 | ) | (192.3 | ) | (138.6 | ) | |||||||
Operating income | $ | 90.1 | $ | 48.1 | $ | 257.7 | $ | 126.6 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | |||||||||
Operating revenues: | |||||||||||
Operating revenues | $ | 10.9 | $ | 6.8 | $ | 33.5 | |||||
Operating revenues - affiliates | 20.8 | 10.5 | 68.1 | ||||||||
Total operating revenues | 31.7 | 17.3 | 101.6 | ||||||||
Operating expenses: | |||||||||||
Operating expenses | 37.9 | 15.7 | 91.7 | ||||||||
Total operating expenses | 37.9 | 15.7 | 91.7 | ||||||||
Income (loss) before income taxes | (6.2 | ) | 1.6 | 9.9 | |||||||
Income tax provision (benefit) | (2.2 | ) | 0.6 | 3.6 | |||||||
Net income (loss) | (4.0 | ) | 1.0 | 6.3 | |||||||
Net income attributable to non-controlling interest | (0.3 | ) | — | (1.4 | ) | ||||||
Net income (loss) including non-controlling interest | $ | (4.3 | ) | $ | 1.0 | $ | 4.9 |
December 31, 2013 | |||
(in millions) | |||
Inventories | $ | 0.2 | |
Other current assets | 0.2 | ||
Total current assets | 0.4 | ||
Property, plant & equipment | 72.3 | ||
Total assets | $ | 72.7 | |
Accounts payable | $ | 3.2 | |
Other current liabilities | 1.1 | ||
Total current liabilities | 4.3 | ||
Asset retirement obligations | 7.1 | ||
Deferred income taxes | 25.3 | ||
Other long-term liabilities | 0.3 | ||
Total liabilities | $ | 37.0 |
|
|
(a) | Basis of Presentation |
(b) | Management's Use of Estimates |
(c) | Revenue Recognition |
(d) | Gas Imbalance Accounting |
(e) | Cash and Cash Equivalents |
(f) | Natural Gas, Natural Gas Liquids, Crude Oil and Condensate Inventory |
(g) | Property, Plant, and Equipment |
(h) | Equity Method of Accounting |
(i) | Goodwill |
(j) | Intangible Assets |
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||
Customer relationships | $ | 525.0 | $ | (23.2 | ) | $ | 501.8 |
2014 (remaining) | $ | 10.2 | |
2015 | 41.0 | ||
2016 | 41.0 | ||
2017 | 41.0 | ||
2018 | 41.0 | ||
Thereafter | 327.6 | ||
Total | $ | 501.8 |
|
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||
Customer relationships | $ | 525.0 | $ | (23.2 | ) | $ | 501.8 |
2014 (remaining) | $ | 10.2 | |
2015 | 41.0 | ||
2016 | 41.0 | ||
2017 | 41.0 | ||
2018 | 41.0 | ||
Thereafter | 327.6 | ||
Total | $ | 501.8 |
|
EnLink Midstream Partners, LP outstanding units: | |||
Common units held by public unitholders | 75.1 | ||
Common units held by EMI | 18.0 | ||
Preferred units held by third party (1) | 17.1 | ||
Restricted units | 0.4 | ||
Total units exchanged | 110.6 | ||
EnLink Midstream Partners, LP common unit price (2) | $ | 30.51 | |
EnLink Midstream Partners, LP common units fair value | $ | 3,374.4 | |
EnLink Midstream Partners, LP outstanding unit options fair value | $ | 3.9 | |
Total purchase price | $ | 3,378.3 |
(1) | The Partnership converted the preferred units to common units in February 2014. |
(2) | The final purchase price is based on the market value of the Partnership's common units as of the closing date, March 7, 2014. |
Assets acquired: | |||
Current assets | $ | 435.9 | |
Property, plant and equipment | 2,341.9 | ||
Intangibles assets | 524.9 | ||
Equity investment | 221.5 | ||
Goodwill | 1,856.0 | ||
Other long-term assets | 1.1 | ||
Liabilities assumed: | |||
Current liabilities | (474.0 | ) | |
Long-term debt | (1,364.3 | ) | |
Deferred taxes | (63.6 | ) | |
Other long-term liabilities | (101.1 | ) | |
Net assets acquired | $ | 3,378.3 |
Three Months Ended | Nine Months Ended | ||||||||||
September 30, 2013 | September 30, 2014 | September 30, 2013 | |||||||||
(in millions, except for per unit data) | |||||||||||
Pro forma total revenues | $ | 621.6 | $ | 2,667.9 | $ | 1,818.4 | |||||
Pro forma net income | $ | 5.5 | $ | 217.3 | $ | 114.0 | |||||
Pro forma net income attributable to EnLink Midstream Partners, LP | $ | (24.4 | ) | $ | 101.2 | $ | 30.3 | ||||
Pro forma net income per common unit: | |||||||||||
Basic | $ | (0.13 | ) | $ | 0.38 | $ | 0.11 | ||||
Diluted | $ | (0.13 | ) | $ | 0.38 | $ | 0.11 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | |||||||||
Continuing Operations: | |||||||||||
Operating revenues - affiliates | $ | (531.4 | ) | $ | (436.4 | ) | $ | (1,557.0 | ) | ||
Operating expenses - affiliates | 417.5 | 340.0 | 1,229.6 | ||||||||
Net affiliate transactions | (113.9 | ) | (96.4 | ) | (327.4 | ) | |||||
Capital expenditures | 44.7 | 16.2 | 201.3 | ||||||||
Other third-party transactions, net | (50.8 | ) | 53.0 | 8.4 | |||||||
Net third-party transactions | (6.1 | ) | 69.2 | 209.7 | |||||||
Net cash distributions to Devon - continuing operations | (120.0 | ) | (27.2 | ) | (117.7 | ) | |||||
Non-cash distribution of net assets to Devon | — | (23.5 | ) | — | |||||||
Total net distributions per equity | $ | (120.0 | ) | $ | (50.7 | ) | $ | (117.7 | ) | ||
Discontinued operations: | |||||||||||
Operating revenues - affiliates | $ | (20.8 | ) | $ | (10.4 | ) | $ | (68.1 | ) | ||
Operating expenses - affiliates | 7.8 | 5.0 | 25.4 | ||||||||
Cash used in financing activities - affiliates | (0.4 | ) | — | (5.6 | ) | ||||||
Net affiliate transactions | (13.4 | ) | (5.4 | ) | (48.3 | ) | |||||
Capital expenditures | (0.1 | ) | 0.6 | 5.3 | |||||||
Other third-party transactions, net | (73.5 | ) | 0.4 | (54.6 | ) | ||||||
Net third-party transactions | (73.6 | ) | 1.0 | (49.3 | ) | ||||||
Net distributions to Devon and non-controlling interests - discontinued operations | (87.0 | ) | (4.4 | ) | (97.6 | ) | |||||
Non-cash distribution of net assets to Devon | — | (39.9 | ) | — | |||||||
Total net distributions per equity | $ | (87.0 | ) | $ | (44.3 | ) | $ | (97.6 | ) | ||
Total distributions- continuing and discontinued operations | $ | (207.0 | ) | $ | (95.0 | ) | $ | (215.3 | ) |
|
September 30, 2014 | |||
Bank credit facility (due 2019), interest based on Prime and/or LIBOR plus an applicable margin, interest rate at September 30, 2014 was 1.9% | $ | 371.0 | |
Senior unsecured notes (due 2019), net of discount of $2.7 million, which bear interest at the rate of 2.70% | 397.3 | ||
Senior unsecured notes (due 2022), including a premium of $22.6 million, which bear interest at the rate of 7.125% | 185.1 | ||
Senior unsecured notes (due 2024), net of discount of $3.5 million, which bear interest at the rate of 4.40% | 446.5 | ||
Senior unsecured notes (due 2044), net of discount of $3.3 million, which bear interest at the rate of 5.60% | 346.8 | ||
Debt classified as long-term | $ | 1,746.7 |
Pricing Level | Debt Ratings | Applicable Rate Commitment Fee | EuroDollar Rate/Letter of Credit | Base Rate + | |
1 | A-/A3 or better | 0.100% | 1.000% | — | |
2 | BBB+/Baa1 | 0.125% | 1.125% | 0.125% | |
3 | BBB/Baa2 | 0.175% | 1.250% | 0.250% | |
4 | BBB-/Baa3 | 0.225% | 1.500% | 0.500% | |
5 | BB+/Ba1 | 0.275% | 1.625% | 0.625% | |
6 | BB/Ba2 or worse | 0.350% | 1.750% | 0.750% |
|
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||||
Limited partners’ interest in net income | $ | 40.5 | $ | 86.5 | |||
Distributed earnings allocated to: | |||||||
Common units and Class B Units (1) (2) | $ | 85.5 | $ | 220.6 | |||
Unvested restricted units (1) | 0.4 | 0.9 | |||||
Total distributed earnings | $ | 85.9 | $ | 221.5 | |||
Undistributed loss allocated to: | |||||||
Common units and Class B Units (2) | $ | (45.1 | ) | $ | (134.6 | ) | |
Unvested restricted units | (0.2 | ) | (0.5 | ) | |||
Total undistributed loss | $ | (45.3 | ) | $ | (135.1 | ) | |
Net income allocated to: | |||||||
Common units and Class B Units (2) | $ | 40.3 | $ | 86.1 | |||
Unvested restricted units | 0.2 | 0.4 | |||||
Total limited partners’ interest in net income | $ | 40.5 | $ | 86.5 | |||
Basic and diluted net income per unit: | |||||||
Basic | $ | 0.18 | $ | 0.38 | |||
Diluted | $ | 0.18 | $ | 0.38 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||
Basic weighted average units outstanding: | |||||
Weighted average limited partner basic common units outstanding | 231.0 | 230.3 | |||
Diluted weighted average units outstanding: | |||||
Weighted average limited partner basic common units outstanding | 231.0 | 230.3 | |||
Dilutive effect of restricted units issued | 0.4 | 0.3 | |||
Total weighted average limited partner diluted common units outstanding | 231.4 | 230.6 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||||
Income allocation for incentive distributions | $ | 6.3 | $ | 13.6 | |||
Unit-based compensation attributable to ENLC’s restricted units | (3.1 | ) | (6.8 | ) | |||
General Partner interest in net income | 0.3 | 0.7 | |||||
General Partner share of net income | $ | 3.5 | $ | 7.5 |
|
September 30, 2014 | September 30, 2013 | ||||||
(in millions) | |||||||
Beginning asset retirement obligations | $ | 7.7 | $ | 9.1 | |||
Revisions to existing liabilities | 2.2 | 0.4 | |||||
Liabilities acquired | 0.5 | — | |||||
Accretion | 0.4 | 0.3 | |||||
Ending asset retirement obligations | $ | 10.8 | $ | 9.8 |
|
Gulf Coast Fractionators | Howard Energy Partners (1) | Total | |||||||||
Three months ended | |||||||||||
September 30, 2014 | |||||||||||
Distributions | $ | 5.2 | $ | 3.0 | $ | 8.2 | |||||
Equity in income | $ | 5.2 | $ | 0.4 | $ | 5.6 | |||||
September 30, 2013 | |||||||||||
Distributions | $ | 12.0 | $ | — | $ | 12.0 | |||||
Equity in income | $ | 5.8 | $ | — | $ | 5.8 | |||||
Nine months ended | |||||||||||
September 30, 2014 (1) | |||||||||||
Distributions | $ | 5.2 | $ | 8.7 | $ | 13.9 | |||||
Equity in income | $ | 13.2 | $ | 1.1 | $ | 14.3 | |||||
September 30, 2013 | |||||||||||
Distributions | $ | 12.0 | $ | — | $ | 12.0 | |||||
Equity in income | $ | 10.2 | $ | — | $ | 10.2 |
September 30, 2014 | December 31, 2013 | ||||||
Gulf Coast Fractionators (1) | $ | 56.0 | $ | 61.1 | |||
Howard Energy Partners | 220.1 | — | |||||
Total investments in unconsolidated affiliates | $ | 276.1 | $ | 61.1 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | 2014 | 2014 | ||||||
Aggregate intrinsic value of units vested | $ | 1.2 | $ | 1.2 | ||||
Fair value of units vested | $ | 1.2 | $ | 1.2 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||
EnLink Midstream, LLC Restricted Incentive Units: | 2014 | 2014 | ||||||
Aggregate intrinsic value of units vested | $ | 2.4 | $ | 2.4 | ||||
Fair value of units vested | $ | 2.2 | $ | 2.2 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Cost of unit-based compensation allocated to Predecessor general and administrative expense (1) | $ | — | $ | 3.5 | $ | 2.8 | $ | 10.1 | |||||||
Cost of unit-based compensation charged to general and administrative expense | 4.9 | — | 10.9 | — | |||||||||||
Cost of unit-based compensation charged to operating expense | 0.8 | — | 1.8 | — | |||||||||||
Total amount charged to income | $ | 5.7 | $ | 3.5 | $ | 15.5 | $ | 10.1 |
(1) | Unit-based compensation expense was treated as a contribution by the Predecessor in the Consolidated Statement of Changes in Partners' Equity. |
Nine Months Ended September 30, 2014 | |||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | |||||
Non-vested, beginning of period | — | $ | — | ||||
Assumed in business combination | 371,225 | 30.51 | |||||
Granted | 701,119 | 31.65 | |||||
Vested* | (39,833 | ) | 30.63 | ||||
Forfeited | (13,196 | ) | 31.83 | ||||
Non-vested, end of period | 1,019,315 | $ | 31.27 | ||||
Aggregate intrinsic value, end of period (in millions) | $ | 31.0 |
Nine Months Ended September 30, 2014 | |||||||
EnLink Midstream, LLC Restricted Incentive Units: | Number of Units | Weighted Average Grant-Date Fair Value | |||||
Non-vested, beginning of period | — | $ | — | ||||
Assumed in business combination | 435,674 | 37.60 | |||||
Granted | 626,341 | 36.59 | |||||
Vested* | (59,553 | ) | 37.56 | ||||
Forfeited | (11,859 | ) | 36.54 | ||||
Non-vested, end of period | 990,603 | $ | 36.97 | ||||
Aggregate intrinsic value, end of period (in millions) | $ | 40.9 |
|
September 30, 2014 | |||
Fair value of derivative assets — current | $ | 1.1 | |
Fair value of derivative assets — long term | 0.2 | ||
Fair value of derivative liabilities — current | (0.9 | ) | |
Fair value of derivative liabilities — long term | (0.6 | ) | |
Net fair value of derivatives | $ | (0.2 | ) |
September 30, 2014 | |||||||||||
Commodity | Instruments | Unit | Volume | Fair Value | |||||||
(In millions) | |||||||||||
NGL (short contracts) | Swaps | Gallons | (61.3 | ) | $ | 0.7 | |||||
NGL (long contracts) | Swaps | Gallons | 47.9 | (0.9 | ) | ||||||
Natural Gas (short contracts) | Swaps | MMBtu | (2.2 | ) | 0.1 | ||||||
Natural Gas (long contracts) | Swaps | MMBtu | 0.4 | (0.1 | ) | ||||||
Total fair value of derivatives | $ | (0.2 | ) |
Maturity Periods | |||||||||||||||
Less than one year | One to two years | More than two years | Total fair value | ||||||||||||
September 30, 2014 | $ | 0.2 | $ | (0.3 | ) | $ | (0.1 | ) | $ | (0.2 | ) |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014* | ||||||
Change in fair value of derivatives | $ | 1.8 | $ | (0.2 | ) | ||
Realized losses on derivatives | (0.8 | ) | (1.7 | ) | |||
Gain (loss) on derivative activity | $ | 1.0 | $ | (1.9 | ) |
|
September 30, 2014 Level 2 | |||
Commodity Swaps* | $ | (0.2 | ) |
Total | $ | (0.2 | ) |
September 30, 2014 | |||||||
Carrying Value | Fair Value | ||||||
Long-term debt | $ | 1,746.7 | $ | 1,809.2 | |||
Obligations under capital leases | $ | 20.7 | $ | 20.3 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Segment profits | $ | 184.5 | $ | 106.9 | $ | 512.8 | $ | 297.5 | |||||||
General and administrative expenses | (22.8 | ) | (10.8 | ) | (62.8 | ) | (32.3 | ) | |||||||
Depreciation and amortization | (71.6 | ) | (48.0 | ) | (192.3 | ) | (138.6 | ) | |||||||
Operating income | $ | 90.1 | $ | 48.1 | $ | 257.7 | $ | 126.6 |
Texas | Louisiana | Oklahoma | Ohio River Valley | Corporate | Totals | ||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||||||
Sales to external customers | $ | 77.3 | $ | 491.3 | $ | — | $ | 75.5 | $ | — | $ | 644.1 | |||||||||||
Sales to affiliates | 148.9 | 39.5 | 45.9 | — | (28.0 | ) | 206.3 | ||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (76.8 | ) | (486.9 | ) | — | (61.5 | ) | 28.0 | (597.2 | ) | |||||||||||||
Operating expenses | (36.2 | ) | (23.7 | ) | (7.0 | ) | (8.9 | ) | — | (75.8 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Gain on derivative activity | — | — | — | — | 1.0 | 1.0 | |||||||||||||||||
Segment profit | $ | 113.2 | $ | 26.3 | $ | 38.9 | $ | 5.1 | $ | 1.0 | $ | 184.5 | |||||||||||
Depreciation and amortization | $ | (31.6 | ) | $ | (19.1 | ) | $ | (11.8 | ) | $ | (8.2 | ) | $ | (0.9 | ) | $ | (71.6 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 79.7 | $ | 79.1 | $ | 2.5 | $ | 25.4 | $ | 3.9 | $ | 190.6 | |||||||||||
Three Months Ended September 30, 2013 | |||||||||||||||||||||||
Sales to external customers | $ | 32.9 | $ | — | $ | 13.9 | $ | — | $ | — | $ | 46.8 | |||||||||||
Sales to affiliates | 359.4 | — | 172.0 | — | — | 531.4 | |||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (286.2 | ) | — | (149.3 | ) | — | — | (435.5 | ) | ||||||||||||||
Operating expenses | (26.9 | ) | — | (8.9 | ) | — | — | (35.8 | ) | ||||||||||||||
Segment profit | $ | 79.2 | $ | — | $ | 27.7 | $ | — | $ | — | $ | 106.9 | |||||||||||
Depreciation and amortization | $ | (29.0 | ) | $ | — | $ | (19.0 | ) | $ | — | $ | — | $ | (48.0 | ) | ||||||||
Goodwill | $ | 325.4 | $ | — | $ | 76.3 | $ | — | $ | — | $ | 401.7 | |||||||||||
Capital expenditures | $ | 27.1 | $ | — | $ | 10.0 | $ | — | $ | — | $ | 37.1 | |||||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||||||||||
Sales to external customers | $ | 214.3 | $ | 1,221.9 | $ | 11.5 | $ | 180.2 | $ | — | $ | 1,627.9 | |||||||||||
Sales to affiliates | 637.7 | 41.7 | 256.0 | — | (63.4 | ) | 872.0 | ||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (423.0 | ) | (1,158.2 | ) | (133.8 | ) | (146.4 | ) | 63.4 | (1,798.0 | ) | ||||||||||||
Operating expenses | (106.5 | ) | (45.5 | ) | (20.9 | ) | (20.4 | ) | — | (193.3 | ) | ||||||||||||
Gain on litigation settlement | — | 6.1 | — | — | — | 6.1 | |||||||||||||||||
Gain on derivative activity | — | — | — | — | (1.9 | ) | (1.9 | ) | |||||||||||||||
Segment profit (loss) | $ | 322.5 | $ | 66.0 | $ | 112.8 | $ | 13.4 | $ | (1.9 | ) | $ | 512.8 | ||||||||||
Depreciation and amortization | $ | (91.7 | ) | $ | (43.4 | ) | $ | (37.6 | ) | $ | (18.1 | ) | $ | (1.5 | ) | $ | (192.3 | ) | |||||
Goodwill | $ | 1,168.2 | $ | 786.8 | $ | 190.3 | $ | 112.5 | $ | — | $ | 2,257.8 | |||||||||||
Capital expenditures | $ | 180.2 | $ | 222.4 | $ | 10.5 | $ | 27.7 | $ | 12.6 | $ | 453.4 | |||||||||||
Nine Months Ended September 30, 2013 | |||||||||||||||||||||||
Sales to external customers | $ | 96.6 | $ | — | $ | 39.5 | $ | — | $ | — | $ | 136.1 | |||||||||||
Sales to affiliates | 1,052.3 | — | 504.7 | — | — | 1,557.0 | |||||||||||||||||
Purchased gas, NGLs, condensate and crude oil | (838.7 | ) | — | (440.9 | ) | — | — | (1,279.6 | ) | ||||||||||||||
Operating expenses | (92.0 | ) | — | (24.0 | ) | — | — | (116.0 | ) | ||||||||||||||
Segment profit | $ | 218.2 | $ | — | $ | 79.3 | $ | — | $ | — | $ | 297.5 | |||||||||||
Depreciation and amortization | $ | (82.4 | ) | $ | — | $ | (56.2 | ) | $ | — | $ | — | $ | (138.6 | ) | ||||||||
Goodwill | $ | 325.4 | $ | — | $ | 76.3 | $ | — | $ | — | $ | 401.7 | |||||||||||
Capital expenditures | $ | 113.9 | $ | — | $ | 58.7 | $ | — | $ | — | $ | 172.6 |
September 30, 2014 | December 31, 2013 | ||||||
Segment Identifiable Assets: | (In millions) | ||||||
Texas | $ | 3,236.9 | $ | 1,460.0 | |||
Louisiana | 2,925.3 | — | |||||
Oklahoma | 894.5 | 777.1 | |||||
Ohio River Valley | 513.6 | — | |||||
Corporate | 347.3 | 72.7 | |||||
Total identifiable assets | $ | 7,917.6 | $ | 2,309.8 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2013 | 2014 | 2013 | |||||||||
Operating revenues: | |||||||||||
Operating revenues | $ | 10.9 | $ | 6.8 | $ | 33.5 | |||||
Operating revenues - affiliates | 20.8 | 10.5 | 68.1 | ||||||||
Total operating revenues | 31.7 | 17.3 | 101.6 | ||||||||
Operating expenses: | |||||||||||
Operating expenses | 37.9 | 15.7 | 91.7 | ||||||||
Total operating expenses | 37.9 | 15.7 | 91.7 | ||||||||
Income (loss) before income taxes | (6.2 | ) | 1.6 | 9.9 | |||||||
Income tax provision (benefit) | (2.2 | ) | 0.6 | 3.6 | |||||||
Net income (loss) | (4.0 | ) | 1.0 | 6.3 | |||||||
Net income attributable to non-controlling interest | (0.3 | ) | — | (1.4 | ) | ||||||
Net income (loss) including non-controlling interest | $ | (4.3 | ) | $ | 1.0 | $ | 4.9 |
December 31, 2013 | |||
(in millions) | |||
Inventories | $ | 0.2 | |
Other current assets | 0.2 | ||
Total current assets | 0.4 | ||
Property, plant & equipment | 72.3 | ||
Total assets | $ | 72.7 | |
Accounts payable | $ | 3.2 | |
Other current liabilities | 1.1 | ||
Total current liabilities | 4.3 | ||
Asset retirement obligations | 7.1 | ||
Deferred income taxes | 25.3 | ||
Other long-term liabilities | 0.3 | ||
Total liabilities | $ | 37.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|