|
|
|
|
|
|
|
|
• | 100.0% ownership interest in EnLink Midstream Partners GP, LLC, the general partner of the Partnership, which owns a 0.5% general partner interest and all of the incentive distribution rights in the Partnership. |
|
• | 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 its 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 | (106.0 | ) | ||
Deferred tax liability | (4.0 | ) | ||
Total identifiable net assets | $ | 100.0 |
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Current assets (including $9.6 million in cash) | $ | 26.2 | ||
Property, plant and equipment | 302.1 | |||
Intangibles | 281.0 | |||
Goodwill | 16.9 | |||
Liabilities assumed: | ||||
Current liabilities | (24.1 | ) | ||
Total identifiable net assets | $ | 602.1 |
Six Months Ended June 30, 2015 | ||||||||||||
Company Historical | VEX | Combined | ||||||||||
(in millions) | ||||||||||||
Revenues | $ | 2,210.8 | $ | 4.2 | $ | 2,215.0 | ||||||
Net income (loss) | $ | 67.2 | $ | 2.4 | $ | 69.6 | ||||||
Net income attributable to non-controlling interest | $ | 36.4 | $ | — | $ | 36.4 | ||||||
Net income attributable to EnLink Midstream, LLC | $ | 30.8 | $ | 2.4 | $ | 33.2 | ||||||
EnLink Midstream, LLC interest in net income | $ | 30.8 | $ | — | $ | 30.8 |
Three Months Ended June 30, 2014 | ||||||||||||
Company Historical | VEX | Combined | ||||||||||
(in millions) | ||||||||||||
Revenues | $ | 927.2 | $ | — | $ | 927.2 | ||||||
Net income (loss) | $ | 64.5 | $ | (2.1 | ) | $ | 62.4 | |||||
Net income attributable to non-controlling interest | $ | 35.7 | $ | — | $ | 35.7 | ||||||
Net income attributable to EnLink Midstream, LLC | $ | 28.8 | $ | (2.1 | ) | $ | 26.7 | |||||
EnLink Midstream, LLC interest in net income | $ | 28.8 | $ | — | $ | 28.8 |
Six Months Ended June 30, 2014 | ||||||||||||
Company Historical | VEX | Combined | ||||||||||
(in millions) | ||||||||||||
Revenues | $ | 1,650.3 | $ | — | $ | 1,650.3 | ||||||
Net income (loss) | $ | 113.9 | $ | (3.0 | ) | $ | 110.9 | |||||
Net income attributable to non-controlling interest | $ | 42.8 | $ | — | $ | 42.8 | ||||||
Net income attributable to EnLink Midstream, LLC | $ | 71.1 | $ | (3.0 | ) | $ | 68.1 | |||||
EnLink Midstream, LLC interest in net income (1) | $ | 35.6 | $ | — | $ | 35.6 |
(1) | Represents net income for the period from March 7, 2014 through June 30, 2014. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2014 | 2015 | 2014 | ||||||||||
(in millions) | ||||||||||||
Pro forma total revenues (1) | $ | 1,453.4 | $ | 2,337.2 | $ | 2,834.6 | ||||||
Pro forma net income | $ | 55.2 | $ | 64.7 | $ | 74.0 | ||||||
Pro forma net income attributable to EnLink Midstream, LLC | $ | 25.3 | $ | 31.0 | $ | 42.7 | ||||||
Pro forma net income per common unit: | ||||||||||||
Basic | $ | 0.17 | $ | 0.18 | $ | 0.28 | ||||||
Diluted | $ | 0.17 | $ | 0.18 | $ | 0.28 |
(1) | On January 1, 2014, Midstream Holdings entered into gathering and processing agreements with Devon, which are described in Note 5. |
|
June 30, 2015 | December 31, 2014 | |||||||
(in millions) | ||||||||
Texas | $ | 1,185.0 | $ | 1,168.2 | ||||
Louisiana | 786.8 | 786.8 | ||||||
Oklahoma | 190.3 | 190.3 | ||||||
Crude and Condensate | 142.1 | 112.5 | ||||||
Corporate | 1,427.0 | 1,426.9 | ||||||
Total | $ | 3,731.2 | $ | 3,684.7 |
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||
June 30, 2015 | ||||||||||||
Customer relationships | $ | 906.8 | $ | (66.3 | ) | $ | 840.5 | |||||
December 31, 2014 | ||||||||||||
Customer relationships | $ | 569.5 | $ | (36.5 | ) | $ | 533.0 |
2015 (remaining) | $ | 33.2 | |
2016 | 66.4 | ||
2017 | 66.4 | ||
2018 | 66.3 | ||
2019 | 65.5 | ||
Thereafter | 542.7 | ||
Total | $ | 840.5 |
|
Six Months Ended June 30, 2014 | |||
Continuing Operations: | |||
Revenues - affiliates | $ | (436.4 | ) |
Operating cost and expenses - affiliates | 340.0 | ||
Net affiliate transactions | (96.4 | ) | |
Capital expenditures | 21.3 | ||
Other third-party transactions, net | 53.0 | ||
Net third-party transactions | 74.3 | ||
Net cash distributions to Devon - continuing operations | (22.1 | ) | |
Non-cash distribution of net assets to Devon | (23.2 | ) | |
Total net distributions per equity | $ | (45.3 | ) |
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 | $ | (89.6 | ) |
|
June 30, 2015 | December 31, 2014 | ||||||
Partnership credit facility (due 2020), interest based on Prime and/or LIBOR plus an applicable margin, interest rate at June 30, 2015 and December 31, 2014 was 2.3% and 1.9% respectively | $ | 150.0 | $ | 237.0 | |||
Company credit facility (due 2019) | — | — | |||||
The Partnership's senior unsecured notes (due 2019), net of discount of $0.4 million at June 30, 2015 and $0.5 million at December 31, 2014, which bear interest at the rate of 2.70% | 399.6 | 399.5 | |||||
The Partnership's senior unsecured notes (due 2022), including a premium of $20.4 million at June 30, 2015 and $21.9 million at December 31, 2014, which bear interest at the rate of 7.125% | 182.9 | 184.4 | |||||
The Partnership's senior unsecured notes (due 2024), net of premium of $3.0 million at June 30, 2015 and $3.2 million at December 31, 2014, which bear interest at the rate of 4.40% | 553.0 | 553.2 | |||||
Partnership's Senior unsecured notes (due 2025), net of discount of $1.3 million at June 30, 2015, which bear interest at the rate of 4.15% | 748.7 | — | |||||
The Partnership's senior unsecured notes (due 2044), net of discount of $0.3 million at June 30, 2015 and December 31, 2014, which bear interest at the rate of 5.60% | 349.7 | 349.7 | |||||
The Partnership's senior unsecured notes (due 2045), net of discount of $7.0 million at June 30, 2015 and $1.7 million at December 31, 2014, which bear interest at the rate of 5.05% | 443.0 | 298.3 | |||||
Other debt | 0.3 | 0.4 | |||||
Debt classified as long-term | $ | 2,827.2 | $ | 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. |
|
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(in millions) | ||||||||||||||||
Predecessor income tax expense | $ | — | $ | — | $ | — | $ | 19.4 | ||||||||
ENLC income tax expense | 10.2 | 18.5 | 20.9 | 22.8 | ||||||||||||
Total income tax expense | $ | 10.2 | $ | 18.5 | $ | 20.9 | $ | 42.2 |
|
Declaration period | Distribution/unit | Date paid/payable | ||||
Fourth Quarter of 2014 | $ | 0.375 | February 12, 2015 | |||
First Quarter of 2015 (1) (2) | $ | 0.38 | May 14, 2015 | |||
Second Quarter of 2015 (3) | $ | 0.385 | August 13, 2015 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Income allocation for incentive distributions | $ | 11.3 | $ | 5.9 | $ | 20.1 | $ | 7.3 | |||||||
Unit-based compensation attributable to ENLC’s restricted units | (3.9 | ) | (3.1 | ) | (10.9 | ) | (3.7 | ) | |||||||
General Partner interest in net income | 0.2 | 0.3 | 0.3 | 0.4 | |||||||||||
General Partner interest in drop down transactions | 11.5 | 40.4 | 36.1 | 49.9 | |||||||||||
General Partner share of net income | $ | 19.1 | $ | 43.5 | $ | 45.6 | $ | 53.9 |
|
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014* | |||||||||||||
EnLink Midstream, LLC interest in net income | $ | 14.5 | $ | 28.8 | $ | 30.8 | $ | 35.6 | ||||||||
Distributed earnings allocated to: | ||||||||||||||||
Common units (1) (2) | $ | 41.1 | $ | 36.1 | $ | 81.3 | $ | 50.6 | ||||||||
Unvested restricted units (1) | 0.3 | 0.1 | 0.5 | 0.3 | ||||||||||||
Total distributed earnings | $ | 41.4 | $ | 36.2 | $ | 81.8 | $ | 50.9 | ||||||||
Undistributed loss allocated to: | ||||||||||||||||
Common units | $ | (26.7 | ) | $ | (7.4 | ) | $ | (50.7 | ) | $ | (15.2 | ) | ||||
Unvested restricted units | (0.2 | ) | — | (0.3 | ) | (0.1 | ) | |||||||||
Total undistributed loss | $ | (26.9 | ) | $ | (7.4 | ) | $ | (51.0 | ) | $ | (15.3 | ) | ||||
Net income allocated to: | ||||||||||||||||
Common units | $ | 14.4 | $ | 28.7 | $ | 30.6 | $ | 35.4 | ||||||||
Unvested restricted units | 0.1 | 0.1 | 0.2 | 0.2 | ||||||||||||
Total net income | $ | 14.5 | $ | 28.8 | $ | 30.8 | $ | 35.6 | ||||||||
Total basic and diluted net income per unit: | ||||||||||||||||
Basic | $ | 0.09 | $ | 0.18 | $ | 0.19 | $ | 0.22 | ||||||||
Diluted | $ | 0.09 | $ | 0.18 | $ | 0.19 | $ | 0.22 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2015 | 2014 | 2015 | 2014* | |||||||||
Basic and diluted earnings per unit: | ||||||||||||
Weighted average common units outstanding | 164.2 | 164.0 | 164.2 | 164.0 | ||||||||
Diluted weighted average units outstanding: | ||||||||||||
Weighted average basic common units outstanding | 164.2 | 164.0 | 164.2 | 164.0 | ||||||||
Dilutive effect of restricted units issued | 0.4 | 0.3 | 0.4 | 0.2 | ||||||||
Total weighted average diluted common units outstanding | 164.6 | 164.3 | 164.6 | 164.2 |
|
June 30, 2015 | June 30, 2014 | ||||||
(in millions) | |||||||
Beginning asset retirement obligation | $ | 20.6 | $ | 8.1 | |||
Revisions to existing liabilities | (4.0 | ) | 3.4 | ||||
Liabilities acquired | — | 0.5 | |||||
Accretion | 0.3 | 0.3 | |||||
Liabilities settled | (3.2 | ) | — | ||||
Ending asset retirement obligation | $ | 13.7 | $ | 12.3 |
|
Gulf Coast Fractionators | Howard Energy Partners | Total | |||||||||
Three months ended | |||||||||||
June 30, 2015 | |||||||||||
Distributions | $ | 4.2 | $ | 8.2 | $ | 12.4 | |||||
Equity in income | $ | 2.9 | $ | 3.0 | $ | 5.9 | |||||
June 30, 2014 (1) | |||||||||||
Distributions | $ | — | $ | 3.0 | $ | 3.0 | |||||
Equity in income | $ | 3.9 | $ | 0.6 | $ | 4.5 | |||||
Six months ended | |||||||||||
June 30, 2015 | |||||||||||
Distributions | $ | 6.9 | $ | 12.3 | $ | 19.2 | |||||
Equity in income | $ | 6.3 | $ | 3.4 | $ | 9.7 | |||||
June 30, 2014 (1) | |||||||||||
Distributions | $ | — | $ | 5.7 | $ | 5.7 | |||||
Equity in income | $ | 8.0 | $ | 0.7 | $ | 8.7 |
June 30, 2015 | December 31, 2014 | ||||||
Gulf Coast Fractionators | $ | 53.4 | $ | 54.1 | |||
Howard Energy Partners | 207.8 | 216.7 | |||||
Total investments in unconsolidated affiliates | $ | 261.2 | $ | 270.8 |
|
Three Months Ended June 30, | Six Months Ended June 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 | 6.6 | 5.0 | 18.5 | 6.0 | |||||||||||
Cost of unit-based compensation charged to operating expense | 1.1 | 0.8 | 3.0 | 1.0 | |||||||||||
Total amount charged to income | $ | 7.7 | $ | 5.8 | $ | 21.5 | $ | 9.8 | |||||||
Interest of non-controlling partners in unit-based compensation | $ | 3.7 | $ | 2.5 | $ | 9.2 | $ | 3.0 | |||||||
Amount of related income tax benefit recognized in income | $ | 1.5 | $ | 1.3 | $ | 4.6 | $ | 2.6 |
(1) | Unit-based compensation expense was treated as a contribution by the Predecessor in the Consolidated Statement of Changes in Members' Equity in 2014. |
Six Months Ended June 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 | 564,524 | 27.05 | ||||||
Vested* | (261,409 | ) | 28.76 | |||||
Forfeited | (62,451 | ) | 31.09 | |||||
Non-vested, end of period | 1,262,855 | $ | 29.89 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 27.7 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | 2015 | 2015 | ||||||
Aggregate intrinsic value of units vested | $ | 0.4 | $ | 7.2 | ||||
Fair value of units vested | $ | 0.5 | $ | 7.5 |
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 | % |
Six Months Ended June 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) | $ | 2.6 |
Six Months Ended June 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 | 481,042 | 31.74 | ||||||
Vested* | (258,094 | ) | 35.79 | |||||
Forfeited | (53,723 | ) | 36.15 | |||||
Non-vested, end of period | 1,155,697 | $ | 35.15 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 35.9 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
EnLink Midstream, LLC Restricted Incentive Units: | 2015 | 2015 | ||||||
Aggregate intrinsic value of units vested | $ | 0.6 | $ | 8.9 | ||||
Fair value of units vested | $ | 0.6 | $ | 9.2 |
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 | % |
Six Months Ended June 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) | $ | 3.3 |
|
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2015 | 2015 | |||||||
Settlement gains on derivatives | $ | 3.6 | $ | 3.6 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Change in fair value of derivatives | $ | (2.5 | ) | $ | (1.3 | ) | $ | (6.3 | ) | $ | (2.0 | ) | |||
Realized gain (loss) on derivatives | 3.7 | (0.3 | ) | 7.7 | (0.9 | ) | |||||||||
Gain (loss) on derivative activity | $ | 1.2 | $ | (1.6 | ) | $ | 1.4 | $ | (2.9 | ) |
June 30, 2015 | December 31, 2014 | ||||||
Fair value of derivative assets — current | $ | 14.0 | $ | 16.7 | |||
Fair value of derivative assets — long term | 4.9 | 10.0 | |||||
Fair value of derivative liabilities — current | (3.5 | ) | (3.0 | ) | |||
Fair value of derivative liabilities — long term | (0.8 | ) | (2.0 | ) | |||
Net fair value of derivatives | $ | 14.6 | $ | 21.7 |
June 30, 2015 | |||||||||||
Commodity | Instruments | Unit | Volume | Fair Value | |||||||
(In millions) | |||||||||||
NGL (short contracts) | Swaps | Gallons | (60.5 | ) | $ | 18.1 | |||||
NGL (long contracts) | Swaps | Gallons | 35.8 | (2.6 | ) | ||||||
Natural Gas (short contracts) | Swaps | MMBtu | (3.7 | ) | 2.6 | ||||||
Natural Gas (long contracts) | Swaps | MMBtu | 2.7 | (3.5 | ) | ||||||
Total fair value of derivatives | $ | 14.6 |
Maturity Periods | |||||||||||||||
Less than one year | One to two years | More than two years | Total fair value | ||||||||||||
June 30, 2015 | $ | 10.5 | $ | 4.1 | $ | — | $ | 14.6 |
|
June 30, 2015 Level 2 | December 31, 2014 Level 2 | ||||||
Commodity Swaps* | $ | 14.6 | $ | 21.7 | |||
Total | $ | 14.6 | $ | 21.7 |
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 2,827.2 | $ | 2,757.1 | $ | 2,022.5 | $ | 2,026.1 | |||||||
Obligations under capital leases | $ | 18.7 | $ | 18.0 | $ | 20.3 | $ | 19.8 |
|
|
Texas | Louisiana | Oklahoma | Crude and Condensate | Corporate | Totals | ||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Three Months Ended June 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 81.2 | $ | 401.2 | $ | 0.1 | $ | 473.7 | $ | — | $ | 956.2 | |||||||||||
Product sales-affiliates | 35.0 | 17.0 | 1.7 | 14.0 | (36.0 | ) | 31.7 | ||||||||||||||||
Midstream services | 36.0 | 63.2 | 9.8 | 26.9 | — | 135.9 | |||||||||||||||||
Midstream services-affiliates | 115.8 | 0.3 | 29.1 | 4.3 | — | 149.5 | |||||||||||||||||
Cost of sales | (118.4 | ) | (418.2 | ) | (2.0 | ) | (465.6 | ) | 36.0 | (968.2 | ) | ||||||||||||
Operating expenses | (45.5 | ) | (27.2 | ) | (9.1 | ) | (27.3 | ) | — | (109.1 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 1.2 | 1.2 | |||||||||||||||||
Segment profit | $ | 104.1 | $ | 36.3 | $ | 29.6 | $ | 26.0 | $ | 1.2 | $ | 197.2 | |||||||||||
Depreciation and amortization | $ | (42.8 | ) | $ | (26.9 | ) | $ | (11.8 | ) | $ | (14.5 | ) | $ | (1.7 | ) | $ | (97.7 | ) | |||||
Goodwill | $ | 1,185.0 | $ | 786.8 | $ | 190.3 | $ | 142.1 | $ | 1,427.0 | $ | 3,731.2 | |||||||||||
Capital expenditures | $ | 80.9 | $ | 14.7 | $ | 12.3 | $ | 54.4 | $ | 2.5 | $ | 164.8 | |||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||||||||||
Product sales | $ | 68.6 | $ | 514.2 | $ | — | $ | 105.1 | $ | — | $ | 687.9 | |||||||||||
Product sales-affiliates | 19.3 | 1.7 | — | — | (21.0 | ) | — | ||||||||||||||||
Midstream services | 14.6 | 37.9 | — | 14.6 | — | 67.1 | |||||||||||||||||
Midstream services-affiliates | 126.6 | — | 47.2 | — | — | 173.8 | |||||||||||||||||
Cost of sales | (76.1 | ) | (508.1 | ) | — | (98.7 | ) | 21.0 | (661.9 | ) | |||||||||||||
Operating expenses | (38.6 | ) | (16.5 | ) | (7.3 | ) | (11.5 | ) | — | (73.9 | ) | ||||||||||||
Loss on derivative activity | — | — | — | — | (1.6 | ) | (1.6 | ) | |||||||||||||||
Segment profit | $ | 114.4 | $ | 29.2 | $ | 39.9 | $ | 9.5 | $ | (1.6 | ) | $ | 191.4 | ||||||||||
Depreciation and amortization | $ | (32.8 | ) | $ | (19.1 | ) | $ | (11.6 | ) | $ | (10.7 | ) | $ | (0.8 | ) | $ | (75.0 | ) | |||||
Goodwill | $ | 1,168.1 | $ | 786.7 | $ | 190.3 | $ | 118.0 | $ | 1,430.4 | $ | 3,693.5 | |||||||||||
Capital expenditures | $ | 75.4 | $ | 121.2 | $ | (2.2 | ) | $ | 33.9 | $ | 3.2 | $ | 231.5 |
Six Months Ended June 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 131.0 | $ | 773.4 | $ | 0.1 | $ | 722.4 | $ | — | $ | 1,626.9 | |||||||||||
Product sales-affiliates | 60.9 | 24.1 | 5.4 | 14.0 | (56.5 | ) | 47.9 | ||||||||||||||||
Midstream services | 55.6 | 121.1 | 20.5 | 41.1 | — | 238.3 | |||||||||||||||||
Midstream services-affiliates | 231.3 | 0.4 | 60.3 | 8.5 | — | 300.5 | |||||||||||||||||
Cost of sales | (185.6 | ) | (789.1 | ) | (7.1 | ) | (700.3 | ) | 56.5 | (1,625.6 | ) | ||||||||||||
Operating expenses | (92.6 | ) | (51.5 | ) | (16.1 | ) | (47.4 | ) | — | (207.6 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 1.4 | 1.4 | |||||||||||||||||
Segment profit | $ | 200.6 | $ | 78.4 | $ | 63.1 | $ | 38.3 | $ | 1.4 | $ | 381.8 | |||||||||||
Depreciation and amortization | $ | (79.2 | ) | $ | (54.4 | ) | $ | (25.3 | ) | $ | (26.9 | ) | $ | (3.2 | ) | $ | (189.0 | ) | |||||
Goodwill | $ | 1,185.0 | $ | 786.8 | $ | 190.3 | $ | 142.1 | $ | 1,427.0 | $ | 3,731.2 | |||||||||||
Capital expenditures | $ | 154.4 | $ | 29.9 | $ | 17.5 | $ | 132.0 | $ | 6.7 | $ | 340.5 | |||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||||||||||
Product sales | $ | 114.5 | $ | 649.1 | $ | 11.5 | $ | 126.2 | $ | — | $ | 901.3 | |||||||||||
Product sales-affiliates | 311.9 | 2.3 | 147.9 | — | (25.7 | ) | 436.4 | ||||||||||||||||
Midstream services | 19.5 | 48.4 | — | 18.3 | — | 86.2 | |||||||||||||||||
Midstream services-affiliates | 167.0 | — | 62.3 | — | — | 229.3 | |||||||||||||||||
Cost of sales | (333.4 | ) | (641.6 | ) | (133.9 | ) | (117.6 | ) | 25.7 | (1,200.8 | ) | ||||||||||||
Operating expenses | (70.3 | ) | (21.6 | ) | (14.0 | ) | (14.7 | ) | — | (120.6 | ) | ||||||||||||
Loss on derivative activity | — | — | — | — | (2.9 | ) | (2.9 | ) | |||||||||||||||
Segment profit | $ | 209.2 | $ | 36.6 | $ | 73.8 | $ | 12.2 | $ | (2.9 | ) | $ | 328.9 | ||||||||||
Depreciation and amortization | $ | (60.1 | ) | $ | (24.3 | ) | $ | (25.8 | ) | $ | (12.4 | ) | $ | (0.9 | ) | $ | (123.5 | ) | |||||
Goodwill | $ | 1,168.1 | $ | 786.7 | $ | 190.3 | $ | 118.0 | $ | 1,430.4 | $ | 3,693.5 | |||||||||||
Capital expenditures | $ | 100.5 | $ | 143.3 | $ | 8.0 | $ | 45.0 | $ | 8.7 | $ | 305.5 |
June 30, 2015 | December 31, 2014 | ||||||
Segment Identifiable Assets: | (In millions) | ||||||
Texas | $ | 4,011.7 | $ | 3,303.0 | |||
Louisiana | 3,195.5 | 3,316.5 | |||||
Oklahoma | 885.5 | 892.8 | |||||
Crude and Condensate | 1,210.6 | 871.9 | |||||
Corporate | 1,825.2 | 1,822.5 | |||||
Total identifiable assets | $ | 11,128.5 | $ | 10,206.7 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Segment profits | $ | 197.2 | $ | 191.4 | $ | 381.8 | $ | 328.9 | |||||||
General and administrative expenses | (28.1 | ) | (26.6 | ) | (70.8 | ) | (42.5 | ) | |||||||
Depreciation and amortization | (97.7 | ) | (75.0 | ) | (189.0 | ) | (123.5 | ) | |||||||
Operating income | $ | 71.4 | $ | 89.8 | $ | 122.0 | $ | 162.9 |
|
Six Months Ended June 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 |
|
Six Months Ended June 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 |
|
• | 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 its 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. |
|
Six Months Ended June 30, 2015 | ||||||||||||
Company Historical | VEX | Combined | ||||||||||
(in millions) | ||||||||||||
Revenues | $ | 2,210.8 | $ | 4.2 | $ | 2,215.0 | ||||||
Net income (loss) | $ | 67.2 | $ | 2.4 | $ | 69.6 | ||||||
Net income attributable to non-controlling interest | $ | 36.4 | $ | — | $ | 36.4 | ||||||
Net income attributable to EnLink Midstream, LLC | $ | 30.8 | $ | 2.4 | $ | 33.2 | ||||||
EnLink Midstream, LLC interest in net income | $ | 30.8 | $ | — | $ | 30.8 |
Six Months Ended June 30, 2014 | ||||||||||||
Company Historical | VEX | Combined | ||||||||||
(in millions) | ||||||||||||
Revenues | $ | 1,650.3 | $ | — | $ | 1,650.3 | ||||||
Net income (loss) | $ | 113.9 | $ | (3.0 | ) | $ | 110.9 | |||||
Net income attributable to non-controlling interest | $ | 42.8 | $ | — | $ | 42.8 | ||||||
Net income attributable to EnLink Midstream, LLC | $ | 71.1 | $ | (3.0 | ) | $ | 68.1 | |||||
EnLink Midstream, LLC interest in net income (1) | $ | 35.6 | $ | — | $ | 35.6 |
(1) | Represents net income for the period from March 7, 2014 through June 30, 2014. |
Three Months Ended June 30, 2014 | ||||||||||||
Company Historical | VEX | Combined | ||||||||||
(in millions) | ||||||||||||
Revenues | $ | 927.2 | $ | — | $ | 927.2 | ||||||
Net income (loss) | $ | 64.5 | $ | (2.1 | ) | $ | 62.4 | |||||
Net income attributable to non-controlling interest | $ | 35.7 | $ | — | $ | 35.7 | ||||||
Net income attributable to EnLink Midstream, LLC | $ | 28.8 | $ | (2.1 | ) | $ | 26.7 | |||||
EnLink Midstream, LLC interest in net income | $ | 28.8 | $ | — | $ | 28.8 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2014 | 2015 | 2014 | ||||||||||
(in millions) | ||||||||||||
Pro forma total revenues (1) | $ | 1,453.4 | $ | 2,337.2 | $ | 2,834.6 | ||||||
Pro forma net income | $ | 55.2 | $ | 64.7 | $ | 74.0 | ||||||
Pro forma net income attributable to EnLink Midstream, LLC | $ | 25.3 | $ | 31.0 | $ | 42.7 | ||||||
Pro forma net income per common unit: | ||||||||||||
Basic | $ | 0.17 | $ | 0.18 | $ | 0.28 | ||||||
Diluted | $ | 0.17 | $ | 0.18 | $ | 0.28 |
(1) | On January 1, 2014, Midstream Holdings entered into gathering and processing agreements with Devon, which are described in Note 5. |
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 | (106.0 | ) | ||
Deferred tax liability | (4.0 | ) | ||
Total identifiable net assets | $ | 100.0 |
Purchase Price Allocation (in millions): | ||||
Assets acquired: | ||||
Current assets (including $9.6 million in cash) | $ | 26.2 | ||
Property, plant and equipment | 302.1 | |||
Intangibles | 281.0 | |||
Goodwill | 16.9 | |||
Liabilities assumed: | ||||
Current liabilities | (24.1 | ) | ||
Total identifiable net assets | $ | 602.1 |
|
June 30, 2015 | December 31, 2014 | |||||||
(in millions) | ||||||||
Texas | $ | 1,185.0 | $ | 1,168.2 | ||||
Louisiana | 786.8 | 786.8 | ||||||
Oklahoma | 190.3 | 190.3 | ||||||
Crude and Condensate | 142.1 | 112.5 | ||||||
Corporate | 1,427.0 | 1,426.9 | ||||||
Total | $ | 3,731.2 | $ | 3,684.7 |
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||
June 30, 2015 | ||||||||||||
Customer relationships | $ | 906.8 | $ | (66.3 | ) | $ | 840.5 | |||||
December 31, 2014 | ||||||||||||
Customer relationships | $ | 569.5 | $ | (36.5 | ) | $ | 533.0 |
2015 (remaining) | $ | 33.2 | |
2016 | 66.4 | ||
2017 | 66.4 | ||
2018 | 66.3 | ||
2019 | 65.5 | ||
Thereafter | 542.7 | ||
Total | $ | 840.5 |
|
Six Months Ended June 30, 2014 | |||
Continuing Operations: | |||
Revenues - affiliates | $ | (436.4 | ) |
Operating cost and expenses - affiliates | 340.0 | ||
Net affiliate transactions | (96.4 | ) | |
Capital expenditures | 21.3 | ||
Other third-party transactions, net | 53.0 | ||
Net third-party transactions | 74.3 | ||
Net cash distributions to Devon - continuing operations | (22.1 | ) | |
Non-cash distribution of net assets to Devon | (23.2 | ) | |
Total net distributions per equity | $ | (45.3 | ) |
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 | $ | (89.6 | ) |
|
June 30, 2015 | December 31, 2014 | ||||||
Partnership credit facility (due 2020), interest based on Prime and/or LIBOR plus an applicable margin, interest rate at June 30, 2015 and December 31, 2014 was 2.3% and 1.9% respectively | $ | 150.0 | $ | 237.0 | |||
Company credit facility (due 2019) | — | — | |||||
The Partnership's senior unsecured notes (due 2019), net of discount of $0.4 million at June 30, 2015 and $0.5 million at December 31, 2014, which bear interest at the rate of 2.70% | 399.6 | 399.5 | |||||
The Partnership's senior unsecured notes (due 2022), including a premium of $20.4 million at June 30, 2015 and $21.9 million at December 31, 2014, which bear interest at the rate of 7.125% | 182.9 | 184.4 | |||||
The Partnership's senior unsecured notes (due 2024), net of premium of $3.0 million at June 30, 2015 and $3.2 million at December 31, 2014, which bear interest at the rate of 4.40% | 553.0 | 553.2 | |||||
Partnership's Senior unsecured notes (due 2025), net of discount of $1.3 million at June 30, 2015, which bear interest at the rate of 4.15% | 748.7 | — | |||||
The Partnership's senior unsecured notes (due 2044), net of discount of $0.3 million at June 30, 2015 and December 31, 2014, which bear interest at the rate of 5.60% | 349.7 | 349.7 | |||||
The Partnership's senior unsecured notes (due 2045), net of discount of $7.0 million at June 30, 2015 and $1.7 million at December 31, 2014, which bear interest at the rate of 5.05% | 443.0 | 298.3 | |||||
Other debt | 0.3 | 0.4 | |||||
Debt classified as long-term | $ | 2,827.2 | $ | 2,022.5 |
|
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(in millions) | ||||||||||||||||
Predecessor income tax expense | $ | — | $ | — | $ | — | $ | 19.4 | ||||||||
ENLC income tax expense | 10.2 | 18.5 | 20.9 | 22.8 | ||||||||||||
Total income tax expense | $ | 10.2 | $ | 18.5 | $ | 20.9 | $ | 42.2 |
|
Declaration period | Distribution/unit | Date paid/payable | ||||
Fourth Quarter of 2014 | $ | 0.375 | February 12, 2015 | |||
First Quarter of 2015 (1) (2) | $ | 0.38 | May 14, 2015 | |||
Second Quarter of 2015 (3) | $ | 0.385 | August 13, 2015 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Income allocation for incentive distributions | $ | 11.3 | $ | 5.9 | $ | 20.1 | $ | 7.3 | |||||||
Unit-based compensation attributable to ENLC’s restricted units | (3.9 | ) | (3.1 | ) | (10.9 | ) | (3.7 | ) | |||||||
General Partner interest in net income | 0.2 | 0.3 | 0.3 | 0.4 | |||||||||||
General Partner interest in drop down transactions | 11.5 | 40.4 | 36.1 | 49.9 | |||||||||||
General Partner share of net income | $ | 19.1 | $ | 43.5 | $ | 45.6 | $ | 53.9 |
|
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014* | |||||||||||||
EnLink Midstream, LLC interest in net income | $ | 14.5 | $ | 28.8 | $ | 30.8 | $ | 35.6 | ||||||||
Distributed earnings allocated to: | ||||||||||||||||
Common units (1) (2) | $ | 41.1 | $ | 36.1 | $ | 81.3 | $ | 50.6 | ||||||||
Unvested restricted units (1) | 0.3 | 0.1 | 0.5 | 0.3 | ||||||||||||
Total distributed earnings | $ | 41.4 | $ | 36.2 | $ | 81.8 | $ | 50.9 | ||||||||
Undistributed loss allocated to: | ||||||||||||||||
Common units | $ | (26.7 | ) | $ | (7.4 | ) | $ | (50.7 | ) | $ | (15.2 | ) | ||||
Unvested restricted units | (0.2 | ) | — | (0.3 | ) | (0.1 | ) | |||||||||
Total undistributed loss | $ | (26.9 | ) | $ | (7.4 | ) | $ | (51.0 | ) | $ | (15.3 | ) | ||||
Net income allocated to: | ||||||||||||||||
Common units | $ | 14.4 | $ | 28.7 | $ | 30.6 | $ | 35.4 | ||||||||
Unvested restricted units | 0.1 | 0.1 | 0.2 | 0.2 | ||||||||||||
Total net income | $ | 14.5 | $ | 28.8 | $ | 30.8 | $ | 35.6 | ||||||||
Total basic and diluted net income per unit: | ||||||||||||||||
Basic | $ | 0.09 | $ | 0.18 | $ | 0.19 | $ | 0.22 | ||||||||
Diluted | $ | 0.09 | $ | 0.18 | $ | 0.19 | $ | 0.22 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2015 | 2014 | 2015 | 2014* | |||||||||
Basic and diluted earnings per unit: | ||||||||||||
Weighted average common units outstanding | 164.2 | 164.0 | 164.2 | 164.0 | ||||||||
Diluted weighted average units outstanding: | ||||||||||||
Weighted average basic common units outstanding | 164.2 | 164.0 | 164.2 | 164.0 | ||||||||
Dilutive effect of restricted units issued | 0.4 | 0.3 | 0.4 | 0.2 | ||||||||
Total weighted average diluted common units outstanding | 164.6 | 164.3 | 164.6 | 164.2 |
|
June 30, 2015 | June 30, 2014 | ||||||
(in millions) | |||||||
Beginning asset retirement obligation | $ | 20.6 | $ | 8.1 | |||
Revisions to existing liabilities | (4.0 | ) | 3.4 | ||||
Liabilities acquired | — | 0.5 | |||||
Accretion | 0.3 | 0.3 | |||||
Liabilities settled | (3.2 | ) | — | ||||
Ending asset retirement obligation | $ | 13.7 | $ | 12.3 |
|
Gulf Coast Fractionators | Howard Energy Partners | Total | |||||||||
Three months ended | |||||||||||
June 30, 2015 | |||||||||||
Distributions | $ | 4.2 | $ | 8.2 | $ | 12.4 | |||||
Equity in income | $ | 2.9 | $ | 3.0 | $ | 5.9 | |||||
June 30, 2014 (1) | |||||||||||
Distributions | $ | — | $ | 3.0 | $ | 3.0 | |||||
Equity in income | $ | 3.9 | $ | 0.6 | $ | 4.5 | |||||
Six months ended | |||||||||||
June 30, 2015 | |||||||||||
Distributions | $ | 6.9 | $ | 12.3 | $ | 19.2 | |||||
Equity in income | $ | 6.3 | $ | 3.4 | $ | 9.7 | |||||
June 30, 2014 (1) | |||||||||||
Distributions | $ | — | $ | 5.7 | $ | 5.7 | |||||
Equity in income | $ | 8.0 | $ | 0.7 | $ | 8.7 |
June 30, 2015 | December 31, 2014 | ||||||
Gulf Coast Fractionators | $ | 53.4 | $ | 54.1 | |||
Howard Energy Partners | 207.8 | 216.7 | |||||
Total investments in unconsolidated affiliates | $ | 261.2 | $ | 270.8 |
|
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 | % |
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 | % |
Six Months Ended June 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) | $ | 3.3 |
Six Months Ended June 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) | $ | 2.6 |
Three Months Ended June 30, | Six Months Ended June 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 | 6.6 | 5.0 | 18.5 | 6.0 | |||||||||||
Cost of unit-based compensation charged to operating expense | 1.1 | 0.8 | 3.0 | 1.0 | |||||||||||
Total amount charged to income | $ | 7.7 | $ | 5.8 | $ | 21.5 | $ | 9.8 | |||||||
Interest of non-controlling partners in unit-based compensation | $ | 3.7 | $ | 2.5 | $ | 9.2 | $ | 3.0 | |||||||
Amount of related income tax benefit recognized in income | $ | 1.5 | $ | 1.3 | $ | 4.6 | $ | 2.6 |
(1) | Unit-based compensation expense was treated as a contribution by the Predecessor in the Consolidated Statement of Changes in Members' Equity in 2014. |
Six Months Ended June 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 | 564,524 | 27.05 | ||||||
Vested* | (261,409 | ) | 28.76 | |||||
Forfeited | (62,451 | ) | 31.09 | |||||
Non-vested, end of period | 1,262,855 | $ | 29.89 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 27.7 |
Six Months Ended June 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 | 481,042 | 31.74 | ||||||
Vested* | (258,094 | ) | 35.79 | |||||
Forfeited | (53,723 | ) | 36.15 | |||||
Non-vested, end of period | 1,155,697 | $ | 35.15 | |||||
Aggregate intrinsic value, end of period (in millions) | $ | 35.9 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
EnLink Midstream, LLC Restricted Incentive Units: | 2015 | 2015 | ||||||
Aggregate intrinsic value of units vested | $ | 0.6 | $ | 8.9 | ||||
Fair value of units vested | $ | 0.6 | $ | 9.2 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
EnLink Midstream Partners, LP Restricted Incentive Units: | 2015 | 2015 | ||||||
Aggregate intrinsic value of units vested | $ | 0.4 | $ | 7.2 | ||||
Fair value of units vested | $ | 0.5 | $ | 7.5 |
|
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2015 | 2015 | |||||||
Settlement gains on derivatives | $ | 3.6 | $ | 3.6 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014* | ||||||||||||
Change in fair value of derivatives | $ | (2.5 | ) | $ | (1.3 | ) | $ | (6.3 | ) | $ | (2.0 | ) | |||
Realized gain (loss) on derivatives | 3.7 | (0.3 | ) | 7.7 | (0.9 | ) | |||||||||
Gain (loss) on derivative activity | $ | 1.2 | $ | (1.6 | ) | $ | 1.4 | $ | (2.9 | ) |
June 30, 2015 | December 31, 2014 | ||||||
Fair value of derivative assets — current | $ | 14.0 | $ | 16.7 | |||
Fair value of derivative assets — long term | 4.9 | 10.0 | |||||
Fair value of derivative liabilities — current | (3.5 | ) | (3.0 | ) | |||
Fair value of derivative liabilities — long term | (0.8 | ) | (2.0 | ) | |||
Net fair value of derivatives | $ | 14.6 | $ | 21.7 |
June 30, 2015 | |||||||||||
Commodity | Instruments | Unit | Volume | Fair Value | |||||||
(In millions) | |||||||||||
NGL (short contracts) | Swaps | Gallons | (60.5 | ) | $ | 18.1 | |||||
NGL (long contracts) | Swaps | Gallons | 35.8 | (2.6 | ) | ||||||
Natural Gas (short contracts) | Swaps | MMBtu | (3.7 | ) | 2.6 | ||||||
Natural Gas (long contracts) | Swaps | MMBtu | 2.7 | (3.5 | ) | ||||||
Total fair value of derivatives | $ | 14.6 |
Maturity Periods | |||||||||||||||
Less than one year | One to two years | More than two years | Total fair value | ||||||||||||
June 30, 2015 | $ | 10.5 | $ | 4.1 | $ | — | $ | 14.6 |
|
June 30, 2015 Level 2 | December 31, 2014 Level 2 | ||||||
Commodity Swaps* | $ | 14.6 | $ | 21.7 | |||
Total | $ | 14.6 | $ | 21.7 |
June 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | ||||||||||||
Long-term debt | $ | 2,827.2 | $ | 2,757.1 | $ | 2,022.5 | $ | 2,026.1 | |||||||
Obligations under capital leases | $ | 18.7 | $ | 18.0 | $ | 20.3 | $ | 19.8 |
|
Texas | Louisiana | Oklahoma | Crude and Condensate | Corporate | Totals | ||||||||||||||||||
(In millions) | |||||||||||||||||||||||
Three Months Ended June 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 81.2 | $ | 401.2 | $ | 0.1 | $ | 473.7 | $ | — | $ | 956.2 | |||||||||||
Product sales-affiliates | 35.0 | 17.0 | 1.7 | 14.0 | (36.0 | ) | 31.7 | ||||||||||||||||
Midstream services | 36.0 | 63.2 | 9.8 | 26.9 | — | 135.9 | |||||||||||||||||
Midstream services-affiliates | 115.8 | 0.3 | 29.1 | 4.3 | — | 149.5 | |||||||||||||||||
Cost of sales | (118.4 | ) | (418.2 | ) | (2.0 | ) | (465.6 | ) | 36.0 | (968.2 | ) | ||||||||||||
Operating expenses | (45.5 | ) | (27.2 | ) | (9.1 | ) | (27.3 | ) | — | (109.1 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 1.2 | 1.2 | |||||||||||||||||
Segment profit | $ | 104.1 | $ | 36.3 | $ | 29.6 | $ | 26.0 | $ | 1.2 | $ | 197.2 | |||||||||||
Depreciation and amortization | $ | (42.8 | ) | $ | (26.9 | ) | $ | (11.8 | ) | $ | (14.5 | ) | $ | (1.7 | ) | $ | (97.7 | ) | |||||
Goodwill | $ | 1,185.0 | $ | 786.8 | $ | 190.3 | $ | 142.1 | $ | 1,427.0 | $ | 3,731.2 | |||||||||||
Capital expenditures | $ | 80.9 | $ | 14.7 | $ | 12.3 | $ | 54.4 | $ | 2.5 | $ | 164.8 | |||||||||||
Three Months Ended June 30, 2014 | |||||||||||||||||||||||
Product sales | $ | 68.6 | $ | 514.2 | $ | — | $ | 105.1 | $ | — | $ | 687.9 | |||||||||||
Product sales-affiliates | 19.3 | 1.7 | — | — | (21.0 | ) | — | ||||||||||||||||
Midstream services | 14.6 | 37.9 | — | 14.6 | — | 67.1 | |||||||||||||||||
Midstream services-affiliates | 126.6 | — | 47.2 | — | — | 173.8 | |||||||||||||||||
Cost of sales | (76.1 | ) | (508.1 | ) | — | (98.7 | ) | 21.0 | (661.9 | ) | |||||||||||||
Operating expenses | (38.6 | ) | (16.5 | ) | (7.3 | ) | (11.5 | ) | — | (73.9 | ) | ||||||||||||
Loss on derivative activity | — | — | — | — | (1.6 | ) | (1.6 | ) | |||||||||||||||
Segment profit | $ | 114.4 | $ | 29.2 | $ | 39.9 | $ | 9.5 | $ | (1.6 | ) | $ | 191.4 | ||||||||||
Depreciation and amortization | $ | (32.8 | ) | $ | (19.1 | ) | $ | (11.6 | ) | $ | (10.7 | ) | $ | (0.8 | ) | $ | (75.0 | ) | |||||
Goodwill | $ | 1,168.1 | $ | 786.7 | $ | 190.3 | $ | 118.0 | $ | 1,430.4 | $ | 3,693.5 | |||||||||||
Capital expenditures | $ | 75.4 | $ | 121.2 | $ | (2.2 | ) | $ | 33.9 | $ | 3.2 | $ | 231.5 |
Six Months Ended June 30, 2015 | |||||||||||||||||||||||
Product sales | $ | 131.0 | $ | 773.4 | $ | 0.1 | $ | 722.4 | $ | — | $ | 1,626.9 | |||||||||||
Product sales-affiliates | 60.9 | 24.1 | 5.4 | 14.0 | (56.5 | ) | 47.9 | ||||||||||||||||
Midstream services | 55.6 | 121.1 | 20.5 | 41.1 | — | 238.3 | |||||||||||||||||
Midstream services-affiliates | 231.3 | 0.4 | 60.3 | 8.5 | — | 300.5 | |||||||||||||||||
Cost of sales | (185.6 | ) | (789.1 | ) | (7.1 | ) | (700.3 | ) | 56.5 | (1,625.6 | ) | ||||||||||||
Operating expenses | (92.6 | ) | (51.5 | ) | (16.1 | ) | (47.4 | ) | — | (207.6 | ) | ||||||||||||
Gain on derivative activity | — | — | — | — | 1.4 | 1.4 | |||||||||||||||||
Segment profit | $ | 200.6 | $ | 78.4 | $ | 63.1 | $ | 38.3 | $ | 1.4 | $ | 381.8 | |||||||||||
Depreciation and amortization | $ | (79.2 | ) | $ | (54.4 | ) | $ | (25.3 | ) | $ | (26.9 | ) | $ | (3.2 | ) | $ | (189.0 | ) | |||||
Goodwill | $ | 1,185.0 | $ | 786.8 | $ | 190.3 | $ | 142.1 | $ | 1,427.0 | $ | 3,731.2 | |||||||||||
Capital expenditures | $ | 154.4 | $ | 29.9 | $ | 17.5 | $ | 132.0 | $ | 6.7 | $ | 340.5 | |||||||||||
Six Months Ended June 30, 2014 | |||||||||||||||||||||||
Product sales | $ | 114.5 | $ | 649.1 | $ | 11.5 | $ | 126.2 | $ | — | $ | 901.3 | |||||||||||
Product sales-affiliates | 311.9 | 2.3 | 147.9 | — | (25.7 | ) | 436.4 | ||||||||||||||||
Midstream services | 19.5 | 48.4 | — | 18.3 | — | 86.2 | |||||||||||||||||
Midstream services-affiliates | 167.0 | — | 62.3 | — | — | 229.3 | |||||||||||||||||
Cost of sales | (333.4 | ) | (641.6 | ) | (133.9 | ) | (117.6 | ) | 25.7 | (1,200.8 | ) | ||||||||||||
Operating expenses | (70.3 | ) | (21.6 | ) | (14.0 | ) | (14.7 | ) | — | (120.6 | ) | ||||||||||||
Loss on derivative activity | — | — | — | — | (2.9 | ) | (2.9 | ) | |||||||||||||||
Segment profit | $ | 209.2 | $ | 36.6 | $ | 73.8 | $ | 12.2 | $ | (2.9 | ) | $ | 328.9 | ||||||||||
Depreciation and amortization | $ | (60.1 | ) | $ | (24.3 | ) | $ | (25.8 | ) | $ | (12.4 | ) | $ | (0.9 | ) | $ | (123.5 | ) | |||||
Goodwill | $ | 1,168.1 | $ | 786.7 | $ | 190.3 | $ | 118.0 | $ | 1,430.4 | $ | 3,693.5 | |||||||||||
Capital expenditures | $ | 100.5 | $ | 143.3 | $ | 8.0 | $ | 45.0 | $ | 8.7 | $ | 305.5 |
June 30, 2015 | December 31, 2014 | ||||||
Segment Identifiable Assets: | (In millions) | ||||||
Texas | $ | 4,011.7 | $ | 3,303.0 | |||
Louisiana | 3,195.5 | 3,316.5 | |||||
Oklahoma | 885.5 | 892.8 | |||||
Crude and Condensate | 1,210.6 | 871.9 | |||||
Corporate | 1,825.2 | 1,822.5 | |||||
Total identifiable assets | $ | 11,128.5 | $ | 10,206.7 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Segment profits | $ | 197.2 | $ | 191.4 | $ | 381.8 | $ | 328.9 | |||||||
General and administrative expenses | (28.1 | ) | (26.6 | ) | (70.8 | ) | (42.5 | ) | |||||||
Depreciation and amortization | (97.7 | ) | (75.0 | ) | (189.0 | ) | (123.5 | ) | |||||||
Operating income | $ | 71.4 | $ | 89.8 | $ | 122.0 | $ | 162.9 |
|
Six Months Ended June 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 |
|
Six Months Ended June 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|