UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2004
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No.: 1-16335
Magellan Midstream Partners, L.P.
(Exact name of registrant as specified in its charter)
Delaware | 73-1599053 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
One Williams Center, P.O. Box 22186, Tulsa, Oklahoma 74121-2186
(Address of principal executive offices and zip code)
(918) 574-7000
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No ¨
As of November 5, 2004, there were outstanding 28,920,541 common units and 4,259,771 subordinated units.
FINANCIAL INFORMATION
MAGELLAN MIDSTREAM PARTNERS, L.P.
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per unit amounts)
(Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2003 |
2004 |
2003 |
2004 |
|||||||||||||
Transportation and terminals revenues: |
||||||||||||||||
Third party |
$ | 97,785 | $ | 104,001 | $ | 268,093 | $ | 296,630 | ||||||||
Affiliate |
| | 13,122 | | ||||||||||||
Product sales revenues: |
||||||||||||||||
Third party |
24,391 | 54,499 | 67,811 | 137,234 | ||||||||||||
Affiliate |
| | 790 | | ||||||||||||
Total revenues |
122,176 | 158,500 | 349,816 | 433,864 | ||||||||||||
Costs and expenses: |
||||||||||||||||
Operating |
46,535 | 46,792 | 122,244 | 126,703 | ||||||||||||
Environmental |
7,186 | 176 | 9,137 | 42,504 | ||||||||||||
Environmental reimbursements |
(7,358 | ) | | (8,616 | ) | (41,324 | ) | |||||||||
Product purchases |
21,170 | 49,617 | 61,021 | 120,498 | ||||||||||||
Depreciation and amortization |
8,994 | 9,564 | 27,256 | 28,908 | ||||||||||||
Affiliate general and administrative |
13,802 | 13,837 | 40,725 | 40,231 | ||||||||||||
Total costs and expenses |
90,329 | 119,986 | 251,767 | 317,520 | ||||||||||||
Equity earnings |
| 713 | | 981 | ||||||||||||
Operating profit |
31,847 | 39,227 | 98,049 | 117,325 | ||||||||||||
Interest expense |
9,734 | 8,029 | 27,264 | 25,248 | ||||||||||||
Interest income |
(996 | ) | (291 | ) | (1,550 | ) | (1,737 | ) | ||||||||
Debt prepayment premium |
| | | 12,666 | ||||||||||||
Write-off of unamortized debt placement fees |
| | | 5,002 | ||||||||||||
Debt placement fee amortization |
838 | 886 | 2,147 | 2,224 | ||||||||||||
Gain on derivative |
| | | (953 | ) | |||||||||||
Net income |
$ | 22,271 | $ | 30,603 | $ | 70,188 | $ | 74,875 | ||||||||
Allocation of net income: |
||||||||||||||||
Limited partners interest |
$ | 22,705 | $ | 28,286 | $ | 70,211 | $ | 69,625 | ||||||||
General partners interest |
(434 | ) | 2,317 | (23 | ) | 5,250 | ||||||||||
Net income |
$ | 22,271 | $ | 30,603 | $ | 70,188 | $ | 74,875 | ||||||||
Basic net income per limited partner unit |
$ | 0.84 | $ | 0.97 | $ | 2.58 | $ | 2.47 | ||||||||
Weighted average number of limited partner units outstanding used for basic net income per unit calculation |
27,190 | 29,271 | 27,190 | 28,157 | ||||||||||||
Diluted net income per limited partner unit |
$ | 0.84 | $ | 0.96 | $ | 2.58 | $ | 2.47 | ||||||||
Weighted average number of limited partner units outstanding used for diluted net income per unit calculation |
27,190 | 29,341 | 27,233 | 28,216 | ||||||||||||
See notes to consolidated financial statements.
2
MAGELLAN MIDSTREAM PARTNERS, L.P.
CONSOLIDATED BALANCE SHEETS
(In thousands)
December 31, 2003 |
September 30, 2004 |
|||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 111,357 | $ | 182,772 | ||||
Restricted cash |
8,223 | 11,683 | ||||||
Accounts receivable (less allowance for doubtful accounts of $319 and $137 at December 31, 2003 and September 30, 2004, respectively) |
19,615 | 26,973 | ||||||
Other accounts receivable |
14,579 | 27,685 | ||||||
Affiliate accounts receivable |
9,324 | 9,092 | ||||||
Inventory |
17,588 | 24,359 | ||||||
Other current assets |
3,941 | 6,279 | ||||||
Total current assets |
184,627 | 288,843 | ||||||
Property, plant and equipment, at cost |
1,371,847 | 1,418,948 | ||||||
Less: accumulated depreciation |
431,298 | 453,072 | ||||||
Net property, plant and equipment |
940,549 | 965,876 | ||||||
Acquisition prepayment |
| 24,731 | ||||||
Equity investment |
| 26,013 | ||||||
Goodwill |
22,057 | 22,007 | ||||||
Other intangibles (less accumulated amortization of $911 and $1,886 at December 31, 2003 and September 30, 2004, respectively) |
11,417 | 10,442 | ||||||
Long-term affiliate receivables |
13,472 | 6,662 | ||||||
Long-term receivables |
9,077 | 8,281 | ||||||
Debt placement costs (less accumulated amortization of $2,761 and $3,305 at December 31, 2003 and September 30, 2004, respectively) |
10,618 | 9,642 | ||||||
Other noncurrent assets |
3,113 | 2,402 | ||||||
Total assets |
$ | 1,194,930 | $ | 1,364,899 | ||||
LIABILITIES AND PARTNERS CAPITAL | ||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 21,200 | $ | 15,776 | ||||
Affiliate accounts payable |
257 | 364 | ||||||
Outstanding checks |
6,961 | | ||||||
Accrued affiliate payroll and benefits |
15,077 | 12,930 | ||||||
Accrued taxes other than income |
14,286 | 16,806 | ||||||
Accrued interest payable |
8,196 | 16,726 | ||||||
Environmental liabilities |
12,243 | 34,015 | ||||||
Deferred revenue |
10,868 | 12,456 | ||||||
Accrued product purchases |
11,585 | 8,159 | ||||||
Product shortage liability |
874 | 11,765 | ||||||
Payable on interest rate derivative |
| 8,328 | ||||||
Current portion of long-term debt |
900 | | ||||||
Other current liabilities |
4,742 | 5,582 | ||||||
Total current liabilities |
107,189 | 142,907 | ||||||
Long-term debt |
569,100 | 555,594 | ||||||
Long-term affiliate payable |
1,509 | 4,442 | ||||||
Long-term affiliate pension and benefits |
| 3,422 | ||||||
Other deferred liabilities |
4,455 | 4,114 | ||||||
Environmental liabilities |
14,528 | 26,954 | ||||||
Commitments and contingencies |
||||||||
Partners capital: |
||||||||
Partners capital |
498,920 | 631,467 | ||||||
Accumulated other comprehensive (loss) |
(771 | ) | (4,001 | ) | ||||
Total partners capital |
498,149 | 627,466 | ||||||
Total liabilities and partners capital |
$ | 1,194,930 | $ | 1,364,899 | ||||
See notes to consolidated financial statements.
3
MAGELLAN MIDSTREAM PARTNERS, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Nine Months Ended September 30, |
||||||||
2003 |
2004 |
|||||||
Operating Activities: |
||||||||
Net income |
$ | 70,188 | $ | 74,875 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
27,256 | 28,908 | ||||||
Debt placement fee amortization |
2,147 | 2,224 | ||||||
Write-off of unamortized debt placement fees |
| 5,002 | ||||||
Loss on sale and retirement of assets |
2,721 | 2,067 | ||||||
Equity earnings |
| (981 | ) | |||||
Debt prepayment premium |
| 12,666 | ||||||
Gain on derivative |
| (953 | ) | |||||
Changes in components of operating assets and liabilities: |
||||||||
Accounts receivable and other accounts receivable |
(11,512 | ) | (16,367 | ) | ||||
Affiliate accounts receivable |
5,711 | 232 | ||||||
Inventory |
(5,953 | ) | (6,771 | ) | ||||
Accounts payable |
5,742 | (4,998 | ) | |||||
Affiliate accounts payable |
(10,171 | ) | 87 | |||||
Accrued affiliate payroll and benefits |
5,527 | (1,813 | ) | |||||
Accrued taxes other than income |
1,097 | 2,520 | ||||||
Accrued interest payable |
12,298 | 8,530 | ||||||
Accrued product purchases |
5,033 | (3,426 | ) | |||||
Product shortage liability |
30 | 10,891 | ||||||
Restricted cash |
(11,571 | ) | (3,460 | ) | ||||
Current and noncurrent environmental liabilities |
4,078 | 30,383 | ||||||
Other current and noncurrent assets and liabilities |
(6,614 | ) | 7,131 | |||||
Net cash provided by operating activities |
96,007 | 146,747 | ||||||
Investing Activities: |
||||||||
Additions to property, plant and equipment |
(19,908 | ) | (30,939 | ) | ||||
Proceeds from sale of assets |
4,074 | 1,735 | ||||||
Acquisition of businesses |
(15,328 | ) | (25,441 | ) | ||||
Equity investment |
| (25,032 | ) | |||||
Acquisition prepayment |
| (24,622 | ) | |||||
Net cash used by investing activities |
(31,162 | ) | (104,299 | ) | ||||
Financing Activities: |
||||||||
Distributions paid |
(66,003 | ) | (81,708 | ) | ||||
Capital contributions by affiliate |
7,353 | 10,971 | ||||||
Borrowings under long-term notes, net of discount |
| 249,485 | ||||||
Borrowings under credit facility |
90,000 | | ||||||
Payments on credit facility |
(90,000 | ) | (90,000 | ) | ||||
Payments on long-term notes |
| (178,000 | ) | |||||
Debt placement costs |
(2,672 | ) | (6,250 | ) | ||||
Issuance of common units, net |
| 131,063 | ||||||
Payment of debt prepayment premium |
| (12,666 | ) | |||||
Receipts on interest rate derivatives |
| 6,072 | ||||||
Other |
150 | | ||||||
Net cash used by financing activities |
(61,172 | ) | 28,967 | |||||
Change in cash and cash equivalents |
3,673 | 71,415 | ||||||
Cash and cash equivalents at beginning of period |
75,151 | 111,357 | ||||||
Cash and cash equivalents at end of period |
$ | 78,824 | $ | 182,772 | ||||
Supplemental non-cash transactions: |
||||||||
Contribution by affiliate of property, plant and equipment |
$ | 23,500 | $ | |
See notes to consolidated financial statements.
4
MAGELLAN MIDSTREAM PARTNERS, L.P.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. Organization and Basis of Presentation
Unless indicated otherwise, the terms our, we, us and similar language refer to Magellan Midstream Partners, L.P., together with our subsidiaries. We are a Delaware master limited partnership formed in August 2000 as Williams Energy Partners L.P. and renamed Magellan Midstream Partners, L.P. effective September 1, 2003. Magellan GP, LLC (the General Partner), a Delaware limited liability company, serves as our general partner and owns a 2% general partner interest. The General Partner is a wholly-owned subsidiary of Magellan Midstream Holdings, L.P. (MMH), a Delaware limited partnership owned by Madison Dearborn Capital Partners IV, L.P. and Carlyle/Riverstone MLP Holdings, L.P. The General Partner has contracted with MMH to perform all of our management and operating functions.
We operate and report in three business segments: the petroleum products pipeline system, the petroleum products terminals and the ammonia pipeline system. Our reportable segments offer different products and services and are managed separately because each requires different business strategies.
In the opinion of management, the accompanying consolidated financial statements of Magellan Midstream Partners, L.P., which are unaudited except for the consolidated balance sheet as of December 31, 2003, which is derived from audited financial statements, include all normal and recurring adjustments necessary to present fairly our financial position as of September 30, 2004, the results of operations for the three- and nine-month periods ended September 30, 2004 and 2003 and cash flows for the nine-month periods ended September 30, 2004 and 2003. The results of operations for the three and nine months ended September 30, 2004 are not necessarily indicative of the results to be expected for the full year ending December 31, 2004. Certain amounts in the 2003 financial statements have been reclassified to conform to the current periods presentation.
Pursuant to the rules and regulations of the Securities and Exchange Commission, the financial statements do not include all of the information and notes normally included with financial statements prepared in accordance with accounting principles generally accepted in the United States. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2003.
2. Debt and Equity Offerings
On October 1, 2004, we completed an acquisition of pipeline assets from Shell Pipeline Company LP and Equilon Enterprises LLC doing business as Shell Oil Products US (collectively Shell). The current quarter and subsequent debt and equity offerings discussed below were completed as part of the financing requirements associated with that acquisition.
Current Quarter Activity
During August 2004, we issued and sold 1.8 million common units representing limited partner interests in us. Total proceeds from the sale, at a price of $49.77 per unit, were $91.4 million, including the General Partners $1.8 million contribution to maintain its 2% general partner interest. Net proceeds of $87.3 million, after underwriter discounts of $3.8 million and expected offering expenses of $0.3 million (of which we have incurred $0.2 million through September 30, 2004), were used as partial payment of the pipeline assets acquired in October 2004 (see Note 17 Subsequent Events). The underwriters exercised their over-allotment option associated with this equity offering and sold an additional 0.3 million units. These over-allotment units were sold by MMH and we did not receive any of the cash proceeds from the over-allotment sale. As a result of this equity offering and sale of over-allotment units, MMHs ownership interest in us, including its 2% ownership interest through the general partner, decreased from 27% to 25%.
Subsequent Activity
During October 2004, we issued $250.0 million of senior notes. Further, during October and November 2004, we issued and sold 3.0 million common units representing limited partner interests in us. The proceeds from these
5
offerings were used to repay short-term borrowings associated with the pipeline assets we acquired from Shell (see Note 17 Subsequent Events for details). The equity issuances in October and November 2004 reduced MMHs ownership interest in us from 25% to 23%.
Previous 2004 Activity
During May 2004, we executed a refinancing plan to improve our credit profile and increase our financial flexibility by removing all of the secured debt from our capital structure. This refinancing plan included the issuance of $250.0 million of senior notes, establishment of a new revolving credit facility and the offering of 1.0 million common units representing limited partner interests in us. Both the senior notes and common units were issued on May 25, 2004. Associated with this offering, MMH sold approximately 2.4 million common units that it was holding as an investment in us. MMHs sale of these common units, combined with our equity offering, reduced MMHs percentage ownership interest in us from 36% to 27%, including MMHs 2% ownership interest through the general partner.
Total proceeds from our 1.0 million common unit equity offering at a price of $47.60 per unit were $47.6 million. Associated with this offering, the General Partner contributed $1.0 million to us to maintain its 2% general partner interest. Of the proceeds received, $2.0 million was used to pay underwriting discounts and commissions. Legal, professional and other costs associated with the equity offering were approximately $0.1 million. Total proceeds from the note issuance were $249.5 million. Of the proceeds received, $1.8 million was used to pay underwriting discounts and commissions and $0.8 million was used to pay legal, professional and other fees.
We used the net proceeds from the May 2004 offerings of $293.4 million as follows:
| repaid all of the outstanding $178.0 million principal amount of Series A senior notes (see Note 12Debt for a description of these notes) issued by Magellan Pipeline Company, L.P. (Magellan Pipeline), formerly Magellan Pipeline Company, LLC; |
| paid $12.7 million of prepayment premiums associated with the early repayment of the Magellan Pipeline Series A senior notes; |
| repaid the $90.0 million outstanding principal balance of our then outstanding term loan; |
| paid $1.9 million to Magellan Pipelines Series B noteholders (see Note 12Debt for a description of these notes) to release the collateral held by them and $0.9 million of associated legal costs; |
| incurred $0.9 million of legal and professional fees associated with establishing a new revolving credit facility (see Note 12 Debt for a description of this facility); and |
| partially replenished the cash used to fund acquisitions completed in 2003 and early 2004. |
In conjunction with the repayment of the Magellan Pipeline Series A notes and our term loan, we recognized $5.0 million of expense associated with the write-off of the unamortized debt placement costs.
3. Derivative Financial Instruments
We use interest rate derivatives to help us manage interest rate risk. In conjunction with our existing and anticipated debt instruments, we have executed the following derivative transactions:
Hedges Against Interest Rate Increases on the Anticipated Refinancing of the Magellan Pipeline Notes
In February 2004, we entered into three separate interest rate swap agreements to hedge our exposure to changes in interest rates for a portion of the debt we anticipated refinancing related to Magellan Pipelines Series A and Series B notes (see Note 12 Debt). The notional amounts of the swaps totaled $150.0 million. The 10-year period of the swap agreements was the assumed tenure of the replacement debt starting in October 2007. The average fixed rate on the swap agreements was 5.9%.
6
Hedges Against Interest Rate Increases on a Portion of the Notes Issued in May 2004
In April 2004, we entered into three agreements for treasury lock transactions to hedge our exposure against interest rate increases for a portion of the $250.0 million of 10-year notes we issued in connection with our May 2004 refinancing plan. The notional amount of the agreements totaled $150.0 million and extended from 2004 to 2014 at a weighted average interest rate of 4.4%.
Impact of Unwinding the Above-Noted Hedges
During May 2004 we unwound the interest rate swap agreements described above and realized a gain of $3.2 million. We also unwound the treasury lock transactions described above in May 2004 and realized a gain of $2.9 million. Because the interest rate swap hedges were considered to be effective, all of the realized gain associated with the interest rate swaps was recorded to other comprehensive income and is being amortized over the 10-year life of the notes issued during May 2004. Because the combined notional amounts of the interest rate swap agreements and the treasury locks exceeded the total amount of debt issued, a portion of the treasury lock hedge was ineffective. As such, the portion of the realized gain associated with the ineffective portion of this hedge, or $1.0 million, was recorded as a gain on derivative during May 2004. The remainder of the realized gain, $1.9 million, was recorded to other comprehensive income and is being amortized over the 10-year life of the notes issued during May 2004.
Fair Value Hedges on a Portion of the Magellan Pipeline Notes
During May 2004, we entered into four separate interest rate swap agreements to hedge against changes in the fair value of a portion of the Magellan Pipeline Series B notes. We have accounted for these interest rate hedges as fair value hedges. The notional amounts of the interest rate swap agreements total $250.0 million. Under the terms of the interest rate swap agreements, we receive 7.7% (the weighted-average interest rate of the Magellan Pipeline Series B notes) and pay LIBOR plus 3.4%. These hedges effectively convert $250.0 million of our fixed-rate debt to floating-rate debt. The interest rate swap agreements began on May 25, 2004 and expire on October 7, 2007, the maturity date of the Magellan Pipeline Series B notes. Payments settle in April and October each year with the LIBOR interest rate set in arrears. During each settlement period we will record the impact of this swap based on our best estimate of LIBOR. Any differences between the actual LIBOR rate determined on the settlement date and our estimated LIBOR rates will result in an adjustment to our previously reported interest expense. A 1.0% change in LIBOR would result in an annual adjustment to our interest expense associated with this hedge of $2.5 million.
Hedges Against Interest Rate Increases on a Portion of the Senior Notes Issued in October 2004
In July 2004, we entered into two agreements for forward starting swaps to hedge our exposure to changes in interest rates for a portion of the $250.0 million of senior notes we anticipated issuing during October 2004 (see Note 17 - Subsequent Events) as partial financing for the pipeline asset acquisition from Shell. The notional amounts of the agreements totaled $150.0 million. We recorded the fair value of these interest rate swaps on September 30, 2004, which resulted in us recording a liability of $8.3 million. On October 7, 2004, the date we issued $250.0 million of debt due 2016, we unwound these hedges and realized a loss of $6.3 million. Because the hedges were considered to be effective, all of the realized loss associated with the hedges will be recorded to other comprehensive income and will be amortized over the 12-year life of the notes issued in October 2004.
Fair Value Hedges on a Portion of the Senior Notes Issued in October 2004
Also, in October 2004, we entered into an interest rate swap agreement to hedge against changes in the fair value of a portion of the $250.0 million of senior notes due 2016 which were issued in October 2004. The notional amount of this agreement is $100.0 million (see Note 17 Subsequent Events for additional details of this matter). This hedge effectively converts $100.0 million of our 5.65% fixed-rate senior notes issued in October 2004 to floating-rate debt.
We generally report gains, losses and any ineffectiveness from interest rate derivatives in our results of operations separately. We recognize the effective portion of hedges against changes in interest rates as adjustments to other comprehensive income. We record the non-current portion of unrealized gains or losses associated with fair value hedges on long-term debt as adjustments to long-term debt on the balance sheet with the current portion recorded as adjustments to interest expense.
7
4. Acquisitions
During the nine months ended September 30, 2004, we completed two acquisitions, which are described below. The petroleum products terminals acquisition was accounted for under the purchase method and the assets acquired and liabilities assumed were recorded at their estimated fair market values as of the acquisition date. The Osage Pipeline acquisition was accounted for as an equity investment. The results of operations from the petroleum products terminals acquisition have been included with the petroleum products terminals segment results and the equity earnings from the Osage Pipeline acquisition have been included in the petroleum products pipeline system segment results since their respective acquisition dates.
Petroleum Products Terminals
On January 29, 2004, we acquired ownership in 14 petroleum products terminals located in the southeastern United States. We paid $24.8 million for these facilities, incurred $0.6 million of closing costs and assumed $3.8 million of environmental liabilities. We previously owned a 79% interest in eight of these terminals and purchased the remaining ownership interest from Murphy Oil USA, Inc. In addition, the acquisition included sole ownership of six terminals that were previously jointly owned by Murphy Oil USA, Inc. and Colonial Pipeline Company. The allocation of the purchase price to assets acquired and liabilities assumed was as follows (in thousands):
Purchase price: |
|||
Cash paid, including transaction costs |
$ | 25,441 | |
Environmental liabilities assumed |
3,815 | ||
Total purchase price |
$ | 29,256 | |
Allocation of purchase price: |
|||
Property, plant and equipment |
$ | 29,256 | |
Osage Pipeline
On March 2, 2004, we acquired a 50% ownership in Osage Pipe Line Company, LLC (OPL) for $25.0 million from National Cooperative Refining Association (NCRA). The 135-mile Osage pipeline transports crude oil from Cushing, Oklahoma to El Dorado, Kansas and has connections to the NCRA refinery in McPherson, Kansas and the Frontier refinery in El Dorado, Kansas. The remaining 50% interest in OPL is owned by NCRA. Our investment in OPL included an excess net investment amount of $21.7 million. Excess investment is the amount by which our initial investment exceeded the proportionate share of the book value of the net assets of the investment. We determined that there was no equity method goodwill included in the excess investment. Hence, all of the excess investment is being amortized based on a purchase price allocation which reflects the partial step-up in values of OPLs assets and liabilities.
8
Pro Forma Information
The following summarized pro forma consolidated income statement information for the three and nine months ended September 30, 2003 and for the nine months ended September 30, 2004, assumes that all of the acquisitions discussed above had occurred as of January 1, 2003. We have prepared these pro forma financial results for comparative purposes only. These pro forma financial results may not be indicative of the results that would have occurred if we had completed these acquisitions as of the periods shown below or the results that will be attained in the future. The amounts presented below are in thousands, except per unit amounts:
Three Months Ended September 30, 2003 | |||||||||
As Reported |
Pro Forma |
Pro Forma | |||||||
Revenues |
$ | 122,176 | $ | 1,791 | $ | 123,967 | |||
Net income |
$ | 22,271 | $ | 1,476 | $ | 23,747 | |||
Basic net income per limited partner unit |
$ | 0.84 | $ | 0.04 | $ | 0.88 | |||
Diluted net income per limited partner unit |
$ | 0.84 | $ | 0.04 | $ | 0.88 | |||
Weighted average number of limited partner units used for basic net income per unit calculation |
27,190 | 27,190 | 27,190 | ||||||
Weighted average number of limited partner units used for diluted net income per unit calculation |
27,190 | 27,190 | 27,190 |
Nine Months Ended September 30, 2003 |
Nine Months Ended September 30, 2004 | |||||||||||||||||
As Reported |
Pro Forma Adjustments |
Pro Forma |
As Reported |
Pro Forma Adjustments |
Pro Forma | |||||||||||||
Revenues |
$ | 349,816 | $ | 5,460 | $ | 355,276 | $ | 433,864 | $ | 633 | $ | 434,497 | ||||||
Net income |
$ | 70,188 | $ | 3,319 | $ | 73,507 | $ | 74,875 | $ | 322 | $ | 75,197 | ||||||
Basic net income per limited partner unit |
$ | 2.58 | $ | 0.11 | $ | 2.69 | $ | 2.47 | $ | 0.01 | $ | 2.48 | ||||||
Diluted net income per limited partner unit |
$ | 2.58 | $ | 0.11 | $ | 2.69 | $ | 2.47 | $ | 0.01 | $ | 2.48 | ||||||
Weighted average number of limited partner units used for basic net income per unit calculation |
27,190 | 27,190 | 27,190 | 28,157 | 28,157 | 28,157 | ||||||||||||
Weighted average number of limited partner units used for diluted net income per unit calculation |
27,233 | 27,233 | 27,233 | 28,216 | 28,216 | 28,216 |
Significant pro forma adjustments include: revenues and expenses for the period prior to our acquisitions, incremental general and administrative expenses, excess equity investment amortization and the elimination of income taxes.
Shell Pipeline Asset Acquisition
On October 1, 2004, we acquired more than 2,000 miles of refined petroleum products pipelines from Shell (see Note 17 - Subsequent Events). During June 2004, we paid Shell $24.6 million as earnest money associated with the acquisition, which was applied against the purchase price at closing. This earnest money plus accrued interest income of $0.1 million was reflected as an acquisition prepayment on our September 30, 2004, consolidated balance sheet.
9
5. Allocation of Net Income
The allocation of net income between the General Partner and limited partners is as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2003 |
2004 |
2003 |
2004 |
|||||||||||||
Allocation of net income to General Partner: |
||||||||||||||||
Net income |
$ | 22,271 | $ | 30,603 | $ | 70,188 | $ | 74,875 | ||||||||
Charges direct to General Partner: |
||||||||||||||||
General and administrative portion of paid-time-off accrual |
315 | | 1,678 | | ||||||||||||
Write-off of property, plant and equipment |
| | 1,788 | | ||||||||||||
Charges in excess of the general and administrative expense cap charged against income |
2,696 | 2,245 | 2,943 | 5,807 | ||||||||||||
Other |
| 903 | | 1,164 | ||||||||||||
Total direct charges to General Partner |
3,011 | 3,148 | 6,409 | 6,971 | ||||||||||||
Income before direct charges to General Partner |
25,282 | 33,751 | 76,597 | 81,846 | ||||||||||||
General Partners share of income |
10.19 | % | 16.19 | % | 8.34 | % | 14.93 | % | ||||||||
General Partners allocated share of net income before direct charges |
2,577 | 5,465 | 6,386 | 12,221 | ||||||||||||
Direct charges to General Partner |
(3,011 | ) | (3,148 | ) | (6,409 | ) | (6,971 | ) | ||||||||
Net income (loss) allocated to General Partner |
$ | (434 | ) | $ | 2,317 | $ | (23 | ) | $ | 5,250 | ||||||
Net income |
$ | 22,271 | $ | 30,603 | $ | 70,188 | $ | 74,875 | ||||||||
Less: net income (loss) allocated to General Partner |
(434 | ) | 2,317 | (23 | ) | 5,250 | ||||||||||
Net income allocated to limited partners |
$ | 22,705 | $ | 28,286 | $ | 70,211 | $ | 69,625 | ||||||||
The write-off of property, plant and equipment relates to Magellan Pipelines asset balances prior to our acquisition of it; hence, these write-offs were charged directly against the General Partners allocation of net income. The general and administrative portion of paid-time-off expense accrual and the charges in excess of the general and administrative expense cap represent general and administrative expenses charged against our income during the periods presented that were required to be reimbursed to us by our general partner under the terms of the new omnibus agreement. Consequently, these amounts have been charged directly against the General Partners allocation of net income. We record the reimbursements by our general partner as capital contributions.
6. Comprehensive Income
The difference between net income and comprehensive income is the result of net losses on interest rate swaps, gains on treasury locks and the amortization of gains/losses on derivative transactions. For information on gains/losses on interest rate swaps and treasury locks, see Note 3 Derivative Financial Instruments.
During September 2002, in anticipation of a new debt placement to replace the short-term debt assumed to acquire Magellan Pipeline, we entered into an interest rate hedge. The effect of this interest rate hedge was to set the coupon rate on a portion of the fixed-rate debt prior to actual execution of the debt agreement. The loss on the hedge, approximately $1.0 million, was recorded in accumulated other comprehensive loss and is being amortized over the five-year life of the fixed-rate debt borrowed during October 2002. Our comprehensive income is as follows (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||
2003 |
2004 |
2003 |
2004 |
|||||||||||
Net income |
$ | 22,271 | $ | 30,603 | $ | 70,188 | $ | 74,875 | ||||||
Net loss on interest rate swaps |
| (8,328 | ) | | (5,116 | ) | ||||||||
Gain on effective portion of treasury locks |
| | | 1,907 | ||||||||||
Amortization of hedges |
50 | (78 | ) | 150 | (21 | ) | ||||||||
Other comprehensive income/(loss) |
50 | (8,406 | ) | 150 | (3,230 | ) | ||||||||
Comprehensive income |
$ | 22,321 | $ | 22,197 | $ | 70,338 | $ | 71,645 | ||||||
7. Segment Disclosures
Our reportable segments are strategic business units that offer different products and services. The segments are managed separately because each segment requires different marketing strategies and business knowledge.
10
Management evaluates performance based upon segment operating margin, which includes revenues from affiliate and external customers, operating expenses, environmental expenses, environmental reimbursements, product purchases and equity earnings.
On June 17, 2003, The Williams Companies, Inc. (Williams) sold its interest in us to MMH. Prior to June 17, 2003, affiliate revenues from Williams were accounted for as if the sales were to unaffiliated third parties. We have not had affiliate revenues since Williams sale of its interest in us to MMH on June 17, 2003. Also, prior to June 17, 2003, affiliate general and administrative costs, other than equity-based incentive compensation, were based on the expense limitations provided for in the omnibus agreement and were allocated to the business segments based on their proportional percentage of revenues. After June 17, 2003, affiliate general and administrative costs have generally been allocated to the business segments based on a three-factor formula which considers total salaries, property, plant and equipment and operating revenues less product purchases.
The non-generally accepted accounting principle measure of operating margin (in the aggregate and by segment) is presented in the following tables. The components of operating margin are computed by using amounts that are determined in accordance with generally accepted accounting principles (GAAP). A reconciliation of operating margin to operating profit, which is its nearest comparable GAAP financial measure, is included in the tables below. Management believes that investors benefit from having access to the same financial measures they use to evaluate performance. Operating margin is an important performance measure of the economic performance of our core operations. This measure forms the basis of our internal financial reporting and is used by management in deciding how to allocate capital resources between segments. Operating profit, alternatively, includes expense items that management does not consider when evaluating the core profitability of an operation such as depreciation and amortization and general and administrative costs.
Three Months Ended September 30, 2003 |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
Petroleum Products Pipeline System |
Petroleum Products Terminals |
Ammonia Pipeline System |
Inter- segment Elimin- ations |
Total |
||||||||||||||||
Revenues |
$ | 99,544 | $ | 19,347 | $ | 3,285 | $ | | $ | 122,176 | ||||||||||
Operating expenses |
36,811 | 9,227 | 930 | (433 | ) | 46,535 | ||||||||||||||
Environmental |
6,494 | 491 | 201 | | 7,186 | |||||||||||||||
Environmental reimbursements |
(6,666 | ) | (491 | ) | (201 | ) | | (7,358 | ) | |||||||||||
Product purchases |
20,734 | 436 | | | 21,170 | |||||||||||||||
Operating margin |
42,171 | 9,684 | 2,355 | 433 | 54,643 | |||||||||||||||
Depreciation and amortization |
5,360 | 2,961 | 240 | 433 | 8,994 | |||||||||||||||
Affiliate general and administrative expenses |
8,794 | 4,102 | 906 | | 13,802 | |||||||||||||||
Segment profit |
$ | 28,017 | $ | 2,621 | $ | 1,209 | $ | | $ | 31,847 | ||||||||||
Three Months Ended September 30, 2004 |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
Petroleum Products Pipeline System |
Petroleum Products Terminals |
Ammonia Pipeline System |
Inter- segment Elimin- ations |
Total |
||||||||||||||||
Revenues |
$ | 129,482 | $ | 25,862 | $ | 3,298 | $ | (142 | ) | $ | 158,500 | |||||||||
Operating expenses |
38,096 | 9,323 | 295 | (922 | ) | 46,792 | ||||||||||||||
Environmental |
44 | | 132 | | 176 | |||||||||||||||
Product purchases |
48,002 | 1,615 | | | 49,617 | |||||||||||||||
Equity earnings |
(713 | ) | | | | (713 | ) | |||||||||||||
Operating margin |
44,053 | 14,924 | 2,871 | 780 | 62,628 | |||||||||||||||
Depreciation and amortization |
5,577 | 3,323 | (116 | ) | 780 | 9,564 | ||||||||||||||
Affiliate general and administrative expenses |
9,659 | 3,604 | 574 | | 13,837 | |||||||||||||||
Segment profit |
$ | 28,817 | $ | 7,997 | $ | 2,413 | $ | | $ | 39,227 | ||||||||||
11
Nine Months Ended September 30, 2003 |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
Petroleum Products Pipeline System |
Petroleum Products Terminals |
Ammonia Pipeline System |
Inter- segment Elimin- ations |
Total |
||||||||||||||||
Revenues: |
||||||||||||||||||||
Third party |
$ | 269,608 | $ | 57,926 | $ | 8,370 | $ | | $ | 335,904 | ||||||||||
Affiliate |
7,906 | 6,006 | | | 13,912 | |||||||||||||||
Total revenues |
277,514 | 63,932 | 8,370 | | 349,816 | |||||||||||||||
Operating expenses |
93,473 | 26,055 | 3,149 | (433 | ) | 122,244 | ||||||||||||||
Environmental |
8,304 | 389 | 444 | | 9,137 | |||||||||||||||
Environmental reimbursements |
(7,765 | ) | (359 | ) | (492 | ) | | (8,616 | ) | |||||||||||
Product purchases |
59,748 | 1,273 | | | 61,021 | |||||||||||||||
Operating margin |
123,754 | 36,574 | 5,269 | 433 | 166,030 | |||||||||||||||
Depreciation and amortization |
16,696 | 8,838 | 1,289 | 433 | 27,256 | |||||||||||||||
Affiliate general and administrative expenses |
28,622 | 10,573 | 1,530 | | 40,725 | |||||||||||||||
Segment profit |
$ | 78,436 | $ | 17,163 | $ | 2,450 | $ | | $ | 98,049 | ||||||||||
Nine Months Ended September 30, 2004 |
||||||||||||||||||||
(in thousands) |
||||||||||||||||||||
Petroleum Products Pipeline System |
Petroleum Products Terminals |
Ammonia Pipeline System |
Inter- segment Elimin- ations |
Total |
||||||||||||||||
Revenues |
$ | 350,260 | $ | 74,157 | $ | 9,883 | $ | (436 | ) | $ | 433,864 | |||||||||
Operating expenses |
100,109 | 26,678 | 2,580 | (2,664 | ) | 126,703 | ||||||||||||||
Environmental |
38,481 | 2,839 | 1,184 | | 42,504 | |||||||||||||||
Environmental reimbursements |
(37,573 | ) | (2,839 | ) | (912 | ) | | (41,324 | ) | |||||||||||
Product purchases |
116,460 | 4,038 | | | 120,498 | |||||||||||||||
Equity earnings |
(981 | ) | | | | (981 | ) | |||||||||||||
Operating margin |
133,764 | 43,441 | 7,031 | 2,228 | 186,464 | |||||||||||||||
Depreciation and amortization |
16,619 | 9,772 | 289 | 2,228 | 28,908 | |||||||||||||||
Affiliate general and administrative expenses |
28,030 | 10,447 | 1,754 | | 40,231 | |||||||||||||||
Segment profit |
$ | 89,115 | $ | 23,222 | $ | 4,988 | $ | | $ | 117,325 | ||||||||||
Segment assets |
$ | 709,182 | $ | 391,629 | $ | 24,476 | $ | | $ | 1,125,287 | ||||||||||
Corporate assets |
239,612 | |||||||||||||||||||
Total assets |
$ | 1,364,899 | ||||||||||||||||||
8. Inventories
Inventories at December 31, 2003 and September 30, 2004 were as follows (in thousands):
December 31, 2003 |
September 30, 2004 | |||||
Refined petroleum products |
$ | 3,741 | $ | 1,167 | ||
Natural gas liquids |
12,362 | 21,905 | ||||
Additives |
977 | 898 | ||||
Other |
508 | 389 | ||||
Total inventories |
$ | 17,588 | $ | 24,359 | ||
9. Equity Investment
Effective March 2, 2004, we acquired a 50% ownership in OPL, which owns the Osage pipeline. The remaining 50% interest is owned by NCRA. The 135-mile Osage pipeline transports crude oil from Cushing, Oklahoma to El Dorado, Kansas and has connections to the NCRA refinery in McPherson, Kansas and the Frontier refinery in El Dorado, Kansas. Our agreement with NCRA calls for equal sharing of OPLs net income.
12
We use the equity method of accounting for this investment. Summarized financial information for OPL from the acquisition date (March 2, 2004) through September 30, 2004 is presented below (in thousands):
Revenues |
$ | 6,724 | |
Net income |
$ | 2,737 |
The condensed balance sheet for OPL as of September 30, 2004 is presented below (in thousands):
Current assets |
$ | 4,994 | |
Noncurrent assets |
$ | 5,139 | |
Current liabilities |
$ | 673 | |
Members equity |
$ | 9,460 |
A summary of our equity investment in OPL is as follows (in thousands):
Initial investment |
$ | 25,032 | ||
Earnings in equity investment: |
||||
Proportionate share of Osage earnings |
1,369 | |||
Amortization of excess investment |
(388 | ) | ||
Net earnings in equity investment |
981 | |||
Equity investment, September 30, 2004 |
$ | 26,013 | ||
Our investment in OPL included an excess net investment amount of $21.7 million. Excess investment is the amount by which our initial investment exceeded our proportionate share of the book value of the net assets of the investment. Amortization expense associated with the excess investment for the three and nine months ended September 30, 2004 was $0.2 million and $0.4 million, respectively.
10. Related Party Transactions
Affiliate revenues historically represented revenues from Williams and its affiliates. We have not had affiliate revenues since Williams sale of its interest in us to MMH on June 17, 2003. Affiliate revenues during 2003 primarily included pipeline and terminal storage revenues, ancillary service revenues for our marine facilities, fee income related to petroleum products asset management activities and certain software licensing fees.
The following table reflects affiliate revenues for the three and nine months ended September 30, 2003 (in thousands):
Three Months Ended September 30, 2003 |
Nine Months Ended September 30, 2003 | |||||
Williams Energy Marketing & Trading |
$ | | $ | 7,425 | ||
Midstream Marketing & Risk Management |
| 598 | ||||
Williams Refining & Marketing |
| 306 | ||||
Williams Bio-Energy |
| 2,366 | ||||
Williams Petroleum Services, LLC |
| 2,992 | ||||
Rio Grande Pipeline |
| 225 | ||||
Total |
$ | | $ | 13,912 | ||
Costs and expenses related to activities between us and Williams and its affiliates after June 17, 2003 have been accounted for as unaffiliated third-party transactions. Transactions between us and MMH and its affiliates have been accounted for as affiliate transactions after June 17, 2003. The following table summarizes costs and expenses from our various affiliate companies and are reflected in the cost and expenses in the accompanying consolidated statements of income (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
2003 |
2004 |
2003 |
2004 | |||||||||
Williamsallocated general and administrative expenses |
$ | | $ | | $ | 23,880 | $ | | ||||
Williamsallocated operating expenses |
| | 68,079 | | ||||||||
Williams Energy Marketing & Tradingproduct purchases |
| | 472 | | ||||||||
MMHallocated operating expenses |
46,363 | 15,098 | 54,686 | 43,291 | ||||||||
MMHallocated general and administrative expenses |
13,802 | 13,837 | 16,845 | 40,231 |
13
For the period January 1, 2003 through June 17, 2003, Williams allocated both direct and indirect general and administrative expenses to our general partner. Direct expenses allocated by Williams were primarily salaries and benefits of employees and officers associated with our business activities. Indirect expenses included legal, accounting, treasury, engineering, information technology and other corporate services. Williams allocated these expenses to our general partner based on the expense limitation provided for in an agreement between Williams, our general partner and us. We reimbursed our general partner and its affiliates for expenses charged to us by the General Partner on a monthly basis.
As a result of the sale of Williams ownership interests in us, we entered into a new services agreement with MMH pursuant to which MMH agreed to perform specified services required for our operations. Consequently, since June 17, 2003, our operations and general and administrative functions have been provided by MMH. Our reimbursement of general and administrative costs is subject to the limitations as defined in the new omnibus agreement.
In addition, MMH has indemnified us against certain environmental costs (see Note 13 Commitments and Contingencies for further discussion of this matter). Receivables from MMH associated with this indemnification were $19.0 million and $13.9 million at December 31, 2003 and September 30, 2004, respectively, and are included with the affiliate accounts receivable in the consolidated balance sheets.
11. Employee Benefit Plans
On January 1, 2004, MMH assumed sponsorship of the Magellan Pension Plan for PACE Employees (Union Pension Plan) for certain hourly employees. In addition, MMH began sponsorship of a pension plan for certain non-union employees and a post-retirement benefit plan for selected employees effective January 1, 2004. The following table presents our recognition of net periodic benefit costs related to these plans during the three and nine months ended September 30, 2004 (in thousands):
Three Months Ended September 30, 2004 |
Nine Months Ended September 30, 2004 | |||||||||||||
Pension Benefits |
Other Post- Benefits |
Pension Benefits |
Other Post- Retirement Benefits | |||||||||||
Components of Net Periodic Benefit Costs: |
||||||||||||||
Service cost |
$ | 885 | $ | 37 | $ | 2,735 | $ | 243 | ||||||
Interest cost |
426 | 69 | 1,280 | 511 | ||||||||||
Expected return on plan assets |
(410 | ) | | (1,228 | ) | | ||||||||
Amortization of prior service cost |
284 | 185 | 508 | 1,349 | ||||||||||
Net periodic benefit cost |
$ | 1,185 | $ | 291 | $ | 3,295 | $ | 2,103 | ||||||
We anticipate contributing a total of $2.6 million to satisfy minimum funding requirements for pension benefits for the 2004 plan year. Through September 30, 2004, a total of $2.0 million had been contributed to the Plans.
The Medicare Prescription Drug Improvement and Modernization Act of 2003 (the Medicare Act) was enacted on December 8, 2003. During the third quarter of 2004, the Secretary of Health and Human Services issued the detailed regulations necessary to implement the Medicare Act. We have included $0.6 million of cost savings for the nine months ending September 30, 2004, from the Medicare Act in our operating results for 2004.
14
12. Debt
A summary of our debt at December 31, 2003 and September 30, 2004 follows (in thousands):
December 31, 2003 |
September 30, 2004 | |||||
August 2003 term loan and revolving credit facility: |
||||||
Long-term portion |
$ | 89,100 | $ | | ||
Current portion |
900 | | ||||
Total |
90,000 | | ||||
Magellan Pipeline Notes |
480,000 | 306,097 | ||||
6.45% Notes due 2014 |
| 249,497 | ||||
Total debt |
$ | 570,000 | $ | 555,594 | ||
Magellan Pipeline Notes
During October 2002, Magellan Pipeline entered into a private placement debt agreement with a group of financial institutions for $178.0 million of floating rate Series A Senior Secured Notes and $302.0 million of fixed rate Series B Senior Secured Notes. Both notes were secured with our membership interest in and assets of Magellan Pipeline until our refinancing plan was executed in May 2004 (see Note 2 Debt and Equity Offerings). As part of that refinancing, the $178.0 million outstanding balance of the floating rate Series A Senior Secured Notes was repaid and we incurred $12.7 million of associated prepayment premiums. In addition, in exchange for a $1.9 million payment, the fixed rate Series B noteholders released the collateral which secured those notes except for cash deposited in an escrow account in anticipation of semi-annual interest payments on the Magellan Pipeline notes. The maturity date of the Series B notes is October 7, 2007; however, we will be required on each of October 7, 2005 and October 7, 2006, to repay 5.0% of the principal amount outstanding on those dates. The outstanding principal amount of the Series B notes at September 30, 2004 was $302.0 million; however, the recorded amount was increased by $4.1 million for the change in the fair value of the debt from May 25, 2004 through September 30, 2004 in connection with the associated fair value hedge (see Note 3 Derivative Financial Instruments). The interest rate of the Series B notes is fixed at 7.8%. However, including the impact of the associated fair value hedge, which effectively swaps $250.0 million of the fixed-rate Series B notes to floating-rate debt (see Note 3 Derivative Financial Instruments), the weighted-average interest rate for the Series B notes was 5.6% and 6.8% for the three and nine months ended September 30, 2004, respectively. The weighted-average interest rate for the Series A and Series B notes combined (including the impact of the associated hedges) for the nine months ended September 30, 2004 was 6.3%.
We incurred debt placement fees associated with these notes of $10.8 million. During May 2004 we recorded $2.8 million of expense, which represented the write-off of the unamortized debt placement fees associated with the Series A notes. The debt placement fees associated with the Series B notes are being amortized over the life of these notes. Deposits for interest due the lenders are made to a cash escrow account and were reflected as restricted cash on our consolidated balance sheets of $8.2 million and $11.7 million at December 31, 2003 and September 30, 2004, respectively.
The note purchase agreement, as amended in connection with our May 2004 refinancing, requires Magellan Pipeline to maintain specified ratios of: (i) consolidated debt to EBITDA of no greater than 3.50 to 1.00, and (ii) consolidated EBITDA to interest expense of at least 3.25 to 1.00. It also requires us to maintain specified ratios of: (i) consolidated debt to EBITDA of no greater than 4.50 to 1.00, and (ii) consolidated EBITDA to interest expense of at least 2.50 to 1.00. In addition, the note purchase agreement contains additional covenants that limit Magellan Pipelines ability to incur additional indebtedness, encumber its assets, make debt or equity investments, make loans or advances, engage in certain transactions with affiliates, merge, consolidate, liquidate or dissolve, sell or lease a material portion of its assets, engage in sale and leaseback transactions and change the nature of its business. We are in compliance with these covenants.
6.45% Notes due 2014
On May 25, 2004, we sold $250.0 million aggregate principal of 6.45% notes due June 1, 2014 in an underwritten public offering. The notes were issued for the discounted price of 99.8%, or $249.5 million. Including the impact of the amortization of the realized gains on the interest hedges associated with these notes (see Note 3 Derivative Financial Instruments), the effective interest rate on the notes at September 30, 2004 was 6.3%. Interest is payable semi-annually in arrears on June 1 and December 1 of each year, beginning December 1, 2004. The discount on the notes is being accreted over the life of the notes.
15
The indenture under which the notes were issued does not limit our ability to incur additional unsecured debt. The indenture contains covenants limiting, among other things, our ability to incur indebtedness secured by certain liens, engage in certain sale-leaseback transactions, and consolidate, merge or dispose of all or substantially all of our assets. We are in compliance with all of these covenants.
May 2004 Revolving Credit Facility
In connection with our May 2004 refinancing, we entered into a five-year $125.0 million revolving credit facility with a syndicate of banks. In September 2004, we exercised an option in the credit agreement and entered into separate agreements with each of the then current lenders under the revolving credit facility and certain new lenders in order to increase our borrowing capacity to $175.0 million. Up to $50.0 million of the revolving credit facility is available for letters of credit. As of September 30, 2004, $0.7 million of the facility was being used for letters of credit. Borrowings under this revolving credit facility are unsecured and bear interest at LIBOR plus a spread ranging from 0.6% to 1.5%.
The revolving credit facility requires us to maintain specified ratios of: (i) consolidated debt to EBITDA of no greater than 4.50 to 1.00; and (ii) consolidated EBITDA to interest expense of at least 2.50 to 1.00. In addition, the revolving credit facility contains covenants that limit our ability to, among other things, incur additional indebtedness or modify our other debt instruments, encumber our assets, make debt or equity investments, make loans or advances, engage in certain transactions with affiliates, engage in sale and leaseback transactions, merge, consolidate, liquidate or dissolve, sell or lease all or substantially all of our assets and change the nature of our business. We are in compliance with these covenants.
August 2003 Term Loan and Revolving Credit Facility
In August 2003, we entered into a credit agreement with a syndicate of banks. This facility was comprised of a $90.0 million term loan and an $85.0 million revolving credit facility. Indebtedness under the term loan incurred interest at the Eurodollar rate plus a margin of 2.0%, while indebtedness under the revolving credit facility incurred interest at the Eurodollar rate plus a margin of 1.8%. In May 2004, we repaid the $90.0 million outstanding term loan and this facility was replaced with the revolving credit agreement described above. During May 2004, we recorded $2.2 million of expense, which represented the write-off of the unamortized debt placement fees associated with this facility.
5.65% Notes due 2016
On October 7, 2004, we issued $250.0 million of senior notes due 2016 (see Note 17 Subsequent Events for further discussion of this transaction). The notes were issued for the discounted price of 99.9%, or $249.7 million. Including the impact of hedges associated with these notes (see Note 3 Derivative Financial Instruments), the effective interest rate on the notes is 4.8%. Interest will be payable semi-annually in arrears on April 15 and October 15 of each year, commencing on April 15, 2005. The discount on the notes will be accreted over the life of the notes.
The indenture under which the notes were issued does not limit our ability to incur additional unsecured debt. The indenture contains covenants limiting, among other things, our ability to incur indebtedness secured by certain liens, engage in certain sale-leaseback transactions, and consolidate, merge or dispose of all or substantially all of our assets.
13. Commitments and Contingencies
Prior to May 27, 2004, we had three separate indemnification agreements with Williams. These three agreements are described below:
IPO Indemnity Agreement - Williams and certain of its affiliates indemnified us for covered environmental losses up to $15.0 million related to assets operated by us at the time of our initial public offering date (February 9, 2001) that become known by August 9, 2004 and that exceed amounts recovered or recoverable under our contractual indemnities from third persons or under any applicable insurance policies. We refer to this indemnity as the IPO Indemnity. Covered environmental losses included those non-contingent terminal and ammonia system environmental losses, costs, damages and expenses suffered or incurred by us arising from correction of violations or performance of remediation required by environmental laws in effect at February 9, 2001, due to events and conditions associated with the operation of the assets and occurring before February 9, 2001. In addition, Williams and certain of its affiliates indemnified us for right-of-way defects or failures in the ammonia pipeline easements for
16
15 years after February 9, 2001. Williams and certain of its affiliates also indemnified us for right-of-way defects or failures associated with the marine facilities at Galena Park and Corpus Christi, Texas and Marrero, Louisiana for 15 years after February 9, 2001.
Magellan Pipeline Indemnity Agreement - In conjunction with the acquisition of Magellan Pipeline in April 2002, Williams agreed to indemnify us for any breaches of representations or warranties, environmental liabilities and failures to comply with environmental laws as described below. Williams liability under this indemnity was capped at $125.0 million. We refer to this indemnity as the Magellan Pipeline Indemnity. In addition to environmental liabilities, this indemnity included matters relating to employees and employee benefits and real property, including asset titles. Also, this indemnity provided that we were indemnified for an unlimited amount of losses and damages related to tax liabilities. The environmental liability indemnity included any losses and damages related to environmental liabilities caused by events that occurred prior to the acquisition. Covered environmental losses include those losses arising from the correction of violations of, or performance of remediation required by, environmental laws in effect at April 11, 2002.
Acquisition Indemnity Agreement - In addition to these two agreements, the purchase and sale agreement (June 2003 Agreement) entered into in connection with MMHs acquisition of Williams partnership interest provided us with two additional indemnities related to environmental liabilities, which we collectively refer to as the Acquisition Indemnity.
First, MMH assumed Williams obligations to indemnify us for $21.9 million of known environmental liabilities.
Second, in the June 2003 Agreement, Williams agreed to indemnify us for certain environmental liabilities arising prior to June 17, 2003 related to all of our facilities to the extent not already indemnified under the IPO Indemnity and Magellan Pipeline Indemnity agreements described above. This additional indemnification included those liabilities related to the petroleum products terminals and the ammonia pipeline system arising after the initial public offering (February 9, 2001) through June 17, 2003 and those liabilities related to Magellan Pipeline arising after our acquisition of it on April 11, 2002 through June 17, 2003. This indemnification covers environmental as well as other liabilities.
Indemnification Settlement - In May 2004, our general partner entered into an agreement with Williams under which Williams agreed to pay us $117.5 million to release Williams from the environmental indemnifications and certain other indemnifications described under the IPO Indemnity, Magellan Pipeline Indemnity and Acquisition Indemnity agreements described above. We received $35.0 million from Williams on July 1, 2004 and expect to receive installment payments from Williams of $27.5 million, $20.0 million and $35.0 million on July 1, 2005, 2006 and 2007, respectively. In conjunction with this transaction:
| The $35.0 million amount received in July 2004 was recorded as a reduction in our receivable with Williams. Following this payment, our receivable balance with Williams was $10.1 million; |
| When the $27.5 million payment from Williams is received in July 2005, we will record $10.1 million as a reduction in our receivable balance with Williams with the remaining $17.4 million recorded as a capital contribution from our general partner; and |
| The final two installment payments from Williams will be recorded as capital contributions from our general partner when the cash amounts have been received from Williams. |
While the settlement agreement releases Williams from its environmental and certain other indemnifications, certain indemnifications remain in effect. These remaining indemnifications cover:
| Right-of-way defects or failures in the ammonia pipeline easements for 15 years after February 9, 2001, and right-of-way defects or failures associated with the marine facilities at Galena Park and Corpus Christi, Texas and Marrero, Louisiana for 15 years after February 9, 2001; |
| Issues involving employee benefits matters; |
| Issues involving real property, including asset titles; and |
| Unlimited losses and damages related to tax liabilities. |
17
Environmental Liabilities - Estimated liabilities for environmental costs were $26.8 million and $61.0 million at December 31, 2003 and September 30, 2004, respectively. These estimates are provided on an undiscounted basis and have been classified as current or non-current based on managements estimates regarding the timing of actual payments. Management estimates that expenditures associated with these environmental remediation liabilities will be paid over the next ten years. As of September 30, 2004, known liabilities that would have been covered by the three indemnity agreements discussed above were $41.7 million.
Environmental Receivables - As part of its negotiations with Williams for the June 2003 acquisition of Williams interest in us, MMH assumed Williams obligations for $21.9 million of environmental liabilities and we recorded a receivable from MMH for this amount. To the extent the environmental and other Williams indemnity claims against MMH are less than $21.9 million, MMH will pay to Williams the remaining difference between $21.9 million and the indemnity claims paid by MMH. Environmental receivables from MMH at December 31, 2003 and September 30, 2004 were $19.0 million and $13.9 million, respectively. Environmental receivables from insurance carriers were $3.1 million and $8.3 million at December 31, 2003 and September 30, 2004, respectively. We invoice MMH and third-party insurance companies for reimbursement as environmental remediation work is performed. Receivables from Williams or its affiliates associated with indemnified environmental costs were $7.8 million at December 31, 2003.
Other Indemnifications - In conjunction with the 1999 acquisition of the Gulf Coast marine terminals from Amerada Hess Corporation (Hess), Hess represented that it had disclosed to us all suits, actions, claims, arbitrations, administrative, governmental investigation or other legal proceedings pending or threatened, against or related to the assets we acquired, which arise under environmental law. Our agreement with Hess provided that in the event that any pre-acquisition releases of hazardous substances at the Corpus Christi and Galena Park, Texas and Marrero, Louisiana marine terminal facilities were unknown at closing but subsequently identified by us prior to July 30, 2004, we would be liable for the first $2.5 million of environmental liabilities, Hess would be liable for the next $12.5 million of losses and we would assume responsibility for any losses in excess of $15.0 million. Also, Hess agreed to indemnify us through July 30, 2014 against all known and required environmental remediation costs at the Corpus Christi and Galena Park, Texas marine terminal facilities from any matters related to pre-acquisition actions. Hess has further indemnified us for certain pre-acquisition fines and claims that may be imposed or asserted against us under certain environmental laws. We have filed claims with Hess associated with their indemnifications to us totaling $1.9 million. Our claims stated that remediation expenditures beyond our initial $1.9 million claim may be necessary and that our claims would be increased for any expenditures required beyond this amount.
EPA Issue - In July 2001, the Environmental Protection Agency (EPA), pursuant to Section 308 of the Clean Water Act (the Act) served an information request to Williams based on a preliminary determination that Williams may have systemic problems with petroleum discharges from pipeline operations. That inquiry primarily focused on Magellan Pipeline. The response to the EPAs information request was submitted during November 2001. In March 2004, we received an additional information request from the EPA and notice from the U.S. Department of Justice (DOJ) that the EPA had requested the DOJ to initiate a lawsuit alleging violations of Section 311(b) of the Act in regards to 32 releases. The DOJ stated that the maximum statutory penalty for the releases was in excess of $22.0 million, which assumes that all releases are violations of the Act and that the EPA would impose the maximum penalty. The EPA further indicated that some of those spills may have also violated the Spill Prevention Control and Countermeasure requirements of Section 311(j) of the Act and that additional penalties may be assessed. In addition, we may incur additional costs associated with these spills if the EPA were to successfully seek and obtain injunctive relief. We have verbally agreed to a response schedule for the 32 releases and have submitted a response in accordance to that schedule. We have met with the EPA and the DOJ and anticipate negotiating a final settlement with both agencies by the end of 2005. We have evaluated this issue and have accrued an amount based on our best estimates that is less than $22.0 million. This liability was covered under the environmental indemnification settlement with Williams in May 2004.
Shawnee, Kansas Spill - During the fourth quarter of 2003, we experienced a line break and product spill on our petroleum products pipeline near Shawnee, Kansas. As of September 30, 2004, we estimated the total costs associated with this spill to be $9.2 million. We have spent $8.1 million on remediation at this site, leaving a remaining liability on our balance sheet at September 30, 2004 of $1.1 million. At September 30, 2004, we had recorded a receivable from our insurance carrier of $8.3 million related to this spill.
Other We are a party to various other claims, legal actions and complaints arising in the ordinary course of business. In the opinion of management, the ultimate resolution of all claims, legal actions and complaints after consideration of amounts accrued, insurance coverage or other indemnification arrangements will not have a material adverse effect upon our future financial position, results of operations or cash flows.
18
14. Long-Term Incentive Plan
In February 2001, our general partner adopted the Williams Energy Partners Long-Term Incentive Plan, which was amended and restated on February 3, 2003, on July 22, 2003, and on February 3, 2004, for employees who perform services for us and for directors and executive officers of our general partner. The Long-Term Incentive Plan consists of two components: phantom units and unit options. The Long-Term Incentive Plan permits the grant of awards covering an aggregate of 700,000 common units. The Compensation Committee of our general partners Board of Directors administers the Long-Term Incentive Plan.
In April 2001, our general partner granted 64,200 phantom units pursuant to the Long-Term Incentive Plan. With the change in control of our general partner, which occurred on June 17, 2003, these awards vested at their maximum award level, resulting in 128,400 unit awards. We recognized compensation expense associated with these awards of zero and $3.4 million during the three and nine months ended September 30, 2003, respectively.
During 2002, our general partner granted 22,650 phantom units pursuant to the Long-Term Incentive Plan. With the change in control of our general partner, which occurred on June 17, 2003, these awards vested at their maximum award level, resulting in 45,300 unit awards. We recognized compensation expense associated with these awards of zero and $2.0 million during the three and nine months ended September 30, 2003, respectively.
In February 2003, our general partner granted 52,825 phantom units pursuant to the Long-Term Incentive Plan. The actual number of units that will be awarded under this grant are based on certain performance metrics, which we determined at the end of 2003, and a personal performance component that will be determined at the end of 2005, with vesting to occur at that time. These units are subject to forfeiture if employment is terminated prior to the vesting date. These awards do not have an early vesting feature except under certain circumstances. During 2003, we increased the associated accrual to an expected payout of 95,271 units with further adjustments to the expected unit payouts during 2004 for employee terminations and retirements. Accordingly, we recorded incentive compensation expense of $0.7 million and $1.2 million associated with these phantom awards during the three and nine months ended September 30, 2003 and $0.7 million and $1.6 million for the three and nine months ended September 30, 2004, respectively. The value of the 94,205 phantom unit awards being accrued was $5.2 million on September 30, 2004.
Following the change in control of our general partner in June 2003 from Williams to MMH, the board of directors of our general partner made the following grants to certain employees who became dedicated to providing services to us:
| In October 2003, our general partner granted 10,640 phantom units pursuant to the Long-Term Incentive Plan. Of these awards, 4,850 units vested on December 31, 2003 and 470 units vested on July 31, 2004. The remaining units will vest as follows: 4,850 units on December 31, 2004 and 470 units on July 31, 2005. There are no performance metrics associated with these awards and the payouts cannot exceed the face amount of the units awarded. These units are subject to forfeiture if employment is terminated prior to the vesting date. These awards do not have an early vesting feature except under certain circumstances. We recorded $0.1 million and $0.2 million of compensation expense associated with these awards during the three and nine months ended September 30, 2004, respectively. The value of the 5,320 unvested awards at September 30, 2004 was $0.3 million. |
| On January 2, 2004, our general partner granted 10,856 phantom units pursuant to the Long-Term Incentive Plan. Of these awards, 5,433 units vested on July 31, 2004 and 5,423 units will vest on July 31, 2005. There are no performance metrics associated with these awards and the payouts cannot exceed the face amount of the units awarded. These units are subject to forfeiture if employment is terminated prior to the vesting date. These awards do not have an early vesting feature except under certain circumstances. We recorded $0.1 million and $0.5 million of compensation expense associated with these awards during the three and nine months ended September 30, 2004. The value of the 5,423 unvested awards at September 30, 2004 was $0.3 million. |
In February 2004, our general partner granted 79,512 phantom units pursuant to the Long-Term Incentive Plan. The actual number of units that will be awarded under this grant are based on the attainment of short-term and long-term performance metrics. The number of phantom units that could ultimately be issued under this award range from zero units up to a total of 159,024 units; however, the awards are also subject to personal and other performance components which could increase or decrease the number of units to be paid out by as much as 40%. The units will vest at the end of 2006. These units are subject to forfeiture if employment is terminated prior to the vesting date. These awards do not have an early vesting feature except under certain circumstances. During the third
19
quarter of 2004, we increased our estimate of the number of units that will be awarded under this grant to 103,366 based on the expected attainment of the short-term performance metrics and accordingly recognized $0.7 million and $1.4 million of compensation expense during the three and nine months ended September 30, 2004. The value of the 103,366 unit awards on September 30, 2004 was $5.7 million.
To date, our general partner has not awarded any unit options. A summary of our equity-based incentive compensation costs associated with phantom unit awards for the three and nine months ended September 30, 2003 and 2004 is listed below (in thousands):
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
2003 |
2004 |
2003 |
2004 | |||||||||
Annual 2001 awards |
$ | | $ | | $ | 3,373 | $ | | ||||
Annual 2002 awards |
| | 1,955 | | ||||||||
Annual 2003 awards |
675 | 675 | 1,231 | 1,562 | ||||||||
October 2003 awards |
| 77 | | 190 | ||||||||
January 2004 awards |
| 84 | | 457 | ||||||||
Annual 2004 awards |
| 703 | | 1,377 | ||||||||
Total |
$ | 675 | $ | 1,539 | $ | 6,559 | $ | 3,586 | ||||
15. Distributions
We paid the following distributions during 2003 and 2004 (in thousands, except per unit amounts):
Cash Distribution Payment Date |
Per Unit Cash Distribution Amount |
Common Units |
Subordinated Units |
Class B Common Units |
General Partner Equivalent Units |
Total Cash | ||||||||||||
02/14/03 |
$ | 0.7250 | $ | 9,918 | $ | 4,118 | $ | 5,677 | $ | 1,321 | $ | 21,034 | ||||||
05/15/03 |
0.7500 | 10,260 | 4,260 | 5,873 | 1,548 | 21,941 | ||||||||||||
08/14/03 |
0.7800 | 10,670 | 4,430 | 6,108 | 1,820 | 23,028 | ||||||||||||
11/14/03 |
0.8100 | 11,081 | 4,601 | 6,343 | 2,499 | 24,524 | ||||||||||||
Total |
$ | 3.0650 | $ | 41,929 | $ | 17,409 | $ | 24,001 | $ | 7,188 | $ | 90,527 | ||||||
02/13/04 |
$ | 0.8300 | $ | 18,020 | $ | 4,714 | $ | | $ | 3,066 | $ | 25,800 | ||||||
05/14/04 |
0.8500 | 19,661 | 3,621 | | 3,613 | 26,895 | ||||||||||||
08/13/04 |
0.8700 | 20,994 | 3,706 | | 4,313 | 29,013 | ||||||||||||
11/12/04 (a) |
0.8900 | 25,739 | 3,791 | | 5,705 | 35,235 | ||||||||||||
Total |
$ | 3.4400 | $ | 84,414 | $ | 15,832 | $ | | $ | 16,697 | $ | 116,943 | ||||||
(a) Our general partner declared this cash distribution on October 20, 2004 to be paid on November 12, 2004 to unitholders of record at the close of business on November 2, 2004.
16. Net Income Per Unit
The following table provides details of the basic and diluted net income per unit computations (in thousands, except per unit amounts):
Three Months Ended September 30, 2003 |
Nine Months Ended September 30, 2003 | |||||||||||||||
Income (Numerator) |
Units (Denominator) |
Per Unit Amount |
Income (Numerator) |
Units (Denominator) |
Per Unit Amount | |||||||||||
Basic net income per limited partner unit |
$ | 22,705 | 27,190 | $ | 0.84 | $ | 70,211 | 27,190 | $ | 2.58 | ||||||
Effect of dilutive restricted unit grants |
| | | | 43 | | ||||||||||
Diluted net income per limited partner unit |
$ | 22,705 | 27,190 | $ | 0.84 | $ | 70,211 | 27,233 | $ | 2.58 | ||||||
20
Three Months Ended September 30, 2004 |
Nine Months Ended September 30, 2004 | ||||||||||||||||
Income (Numerator) |
Units (Denominator) |
Per Unit Amount |
Income (Numerator) |
Units (Denominator) |
Per Unit Amount | ||||||||||||
Basic net income per limited partner unit |
$ | 28,286 | 29,271 | $ | 0.97 | $ | 69,625 | 28,157 | $ | 2.47 | |||||||
Effect of dilutive restricted unit grants |
| 70 | (0.01 | ) | | 59 | | ||||||||||
Diluted net income per limited partner unit |
$ | 28,286 | 29,341 | $ | 0.96 | $ | 69,625 | 28,216 | $ | 2.47 | |||||||
Units reported as dilutive securities are related to phantom unit grants (see Note 14 Long-Term Incentive Plan).
17. Subsequent Events
On October 1, 2004, we acquired more than 2,000 miles of refined petroleum products pipeline system assets from Shell for approximately $489.7 million. In addition to the purchase price, we paid approximately $30.0 million for inventory related to a third-party supply agreement under which we will receive a security interest in a related $14.0 million cash collateral account, assumed approximately $25.7 million of existing liabilities and expect to incur approximately $9.6 million for transaction costs. Also on October 1, 2004 we borrowed $300.0 million under a short-term acquisition facility and $50.0 million under our revolving credit facility to help finance this acquisition. The cash costs and financing associated with this acquisition on October 1, 2004, were as follows (in millions):
Cash costs: |
|||
Cost of assets acquired |
$ | 489.7 | |
Inventory costs |
30.0 | ||
Transaction costs |
9.6 | ||
Total cash costs |
$ | 529.3 | |
Financing: |
|||
Borrowings under short-term acquisition facility |
$ | 300.0 | |
Borrowings under revolver |
50.0 | ||
Escrow payment (see Note 4 Acquisitions) |
24.6 | ||
Proceeds from August 2004 equity offering (see Note 2- Debt and Equity Offerings) |
87.3 | ||
Cash on hand |
67.4 | ||
Total |
$ | 529.3 | |
On October 4, 2004, we issued and sold 2.6 million common units representing limited partner interests in us. The units were sold at a price of $54.50 for total proceeds of $141.7 million. Associated with this offering, our general partner contributed $2.9 million to us to maintain its 2% general partner interest. Of the proceeds received, $6.0 million was used to pay underwriting discounts and commissions. Legal, professional and other costs associated with the equity offering were expected to be approximately $0.3 million. We used the net proceeds of $138.3 million to repay a portion of the amounts borrowed under the short-term acquisition facility. The underwriters exercised their over-allotment option associated with the October 2004 offering and on November 1, 2004, we issued and sold an additional 0.4 million common units. Total proceeds from this sale were $21.3 million, of which we paid $0.9 million for underwriting discounts and commissions. Our general partner made an additional $0.4 million contribution to maintain its 2% general partner interest. The net proceeds of $20.8 million will be used for general partnership purposes.
On October 7, 2004 we issued $250.0 million of 5.7% senior notes due 2016; however, the notes were issued for the discounted price of 99.9%, or $249.7 million. The net proceeds from this debt issuance, after underwriter discounts of $1.8 million and expected debt issuance fees of $0.3 million, were $247.6 million. We used these net proceeds to: (i) repay the remaining $161.7 million outstanding under the acquisition facility (the original $300.0 million borrowed less $138.3 million partial repayment from the October 4, 2004 equity offering discussed above) plus accrued interest costs of $0.2 million, and (ii) repay the $50.0 million amount previously borrowed under the revolver plus accrued interest costs of $0.1 million. The remaining proceeds of $35.6 million from this debt offering will be used for general partnership purposes.
21
We will account for the pipeline assets acquired from Shell as the acquisition of assets and not of a business for the following reasons: (i) the Shell assets we acquired have not been operated historically as a separate division or subsidiary. Shell operated these assets as part of its more extensive transportation and terminalling and crude oil and refined products operations. As a result, Shell did not maintain complete and separate financial statements for these assets as an independent business unit, (ii) we intend to make significant changes to the assets in the future, including construction of additional connections between the acquired assets and our existing infrastructure, which may result in significant operating differences and revenues generated, and (iii) differences in our operating approach may result in us obtaining different productivity levels, results of operations and revenues than those historically achieved by Shell.
On October 7, 2004, we unwound interest rate swap agreements entered into in July 2004 to hedge our exposure to changes in interest rates for a portion of the $250.0 million we anticipated issuing in October 2004. We realized a loss of $6.3 million in connection with these hedges. Because the hedges were considered to be effective, all of the realized loss associated with the hedges will be recorded to other comprehensive income and will be amortized over the 12-year life of the notes issued in October 2004.
In addition, on October 7, 2004, we entered into an interest rate swap agreement to hedge against changes in the fair value of a portion of the $250.0 million of senior notes due 2016 which were issued in October 2004. The notional amount of this agreement is $100.0 million. Under the terms of the agreement, we will receive 5.7% (the coupon rate on the notes due 2016) and pay LIBOR plus 0.6%. This hedge effectively converts $100.0 million of the fixed-rate debt issued in October 2004 to floating-rate debt. The agreement began on October 7, 2004 and terminates on October 15, 2016, which is the maturity date of the senior notes due 2016. Payments settle in April and October each year with LIBOR set in arrears. During each settlement period we will record the impact of this swap based on our best estimate of LIBOR. Any differences between actual LIBOR determined on the settlement date and our estimate of LIBOR will result in an adjustment to our previously reported interest expense. A 1.0% change in LIBOR would result in an annual adjustment to our interest expense of $1.0 million associated with this hedge.
ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Introduction
Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the consolidated financial statements and notes thereto. Magellan Midstream Partners, L.P. is a publicly traded limited partnership formed to own, operate and acquire a diversified portfolio of complementary energy assets. We are principally engaged in the transportation, storage and distribution of refined petroleum products. As of September 30, 2004, our three reportable operating segments include:
| petroleum products pipeline system, which is primarily comprised of our 6,700-mile refined petroleum products pipeline system with 39 terminals; |
| petroleum products terminals, which principally includes our five marine terminal facilities and 29 inland terminals; and |
| ammonia pipeline system, representing our 1,100-mile ammonia pipeline and six associated terminals. |
Recent Developments
Pipeline system acquisition- During June 2004, we announced our intention to acquire more than 2,000 miles of refined petroleum products pipeline system assets from affiliates of Shell Oil Products US (Shell) subject to customary due diligence and regulatory approvals. In anticipation of the transaction closing, we sold 1.8 million common units during August 2004 to assist with the acquisition funding. We closed the acquisition on October 1, 2004, for a purchase price of approximately $489.7 million. In addition, we paid approximately $30.0 million for inventory related to a third-party supply agreement under which we received a security interest in a related $14.0 million cash collateral account and assumed approximately $25.7 million of existing liabilities. We further anticipate incurring approximately $9.6 million for transaction costs during fourth-quarter 2004.
22
At the closing, we financed the acquisition with (i) cash on hand of approximately $179.3 million, including net proceeds of approximately $87.3 million from our August 2004 equity offering and net of an escrow payment of approximately $24.6 million to Shell in June 2004, (ii) $300.0 million of borrowings under a short-term acquisition facility and (iii) $50.0 million of borrowings under our revolving credit facility. During October 2004, we issued and sold an additional 2.6 million common units for net proceeds of approximately $138.3 million and $250.0 million of unsecured notes for net proceeds of approximately $247.6 million. The proceeds from the equity and debt offerings were used primarily to repay the borrowings under our short-term acquisition facility and revolving credit facility. The underwriters exercised their over-allotment option associated with the October 2004 equity offering and on November 1, 2004, we issued and sold an additional 0.4 million units. The net proceeds from this sale were approximately $20.8 million, including our general partners $0.4 million contribution to maintain its 2% general partner interest, which will be used for general partnership purposes.
After the equity offerings discussed above, Magellan Midstream Holdings, L.P. (MMH), the owner of our general partner, owns a 23% interest in us, including its 2% ownership interest through the general partner.
We will account for the pipeline assets acquired from Shell as the acquisition of assets and not of a business for the following reasons: (i) the Shell assets we acquired have not been operated historically as a separate division or subsidiary. Shell operated these assets as part of its more extensive transportation and terminalling and crude oil and refined products operations. As a result, Shell did not maintain complete and separate financial statements for these assets as an independent business unit, (ii) we intend to make significant changes to the assets in the future, including construction of additional connections between the acquired assets and our existing infrastructure, which may result in significant operating differences and revenues generated, and (iii) differences in our operating approach may result in us obtaining different productivity levels, results of operations and revenues than those historically achieved by Shell. Beginning with fourth-quarter 2004, results from the majority of the acquired assets will be reported as part of our petroleum products pipeline system segment.
Distribution - On October 20, 2004, the board of directors of our general partner declared a quarterly cash distribution of $0.89 per unit for the period of July 1 through September 30, 2004. The third-quarter distribution represents a 10% increase over the third-quarter 2003 distribution of $0.81 per unit and a 70% increase since our initial public offering in February 2001. The distribution will be paid on November 12, 2004 to unitholders of record on November 2, 2004.
Results of Operations
We believe that investors benefit from having access to the same financial measures being utilized by management. Operating margin is an important performance measure used by management to evaluate the economic success of our core operations. This measure forms the basis of our internal financial reporting and is used by management in deciding how to allocate capital resources between segments. Operating profit, alternatively, includes expense items, such as depreciation and amortization and general and administrative costs, which management does not consider when evaluating the core profitability of an operation.
Operating margin is not a generally accepted accounting principle (GAAP) measure, but the components of operating margin are computed by using amounts that are determined in accordance with GAAP. A reconciliation of operating margin to operating profit, which is its nearest comparable GAAP financial measure, is included in the table below.
23
Three Months Ended September 30, 2003 Compared to Three Months Ended September 30, 2004
Three Months Ended September 30, |
||||||||
2003 |
2004 |
|||||||
Financial Highlights (in millions) |
||||||||
Revenues: |
||||||||
Transportation and terminals revenue: |
||||||||
Petroleum products pipeline system |
$ | 75.7 | $ | 77.7 | ||||
Petroleum products terminals |
18.8 | 23.1 | ||||||
Ammonia pipeline system |
3.3 | 3.3 | ||||||
Intersegment eliminations |
| (0.1 | ) | |||||
Total transportation and terminals revenue |
97.8 | 104.0 | ||||||
Product sales |
24.4 | 54.5 | ||||||
Total revenues |
122.2 | 158.5 | ||||||
Operating expenses, environmental expenses and environmental reimbursements: |
||||||||
Petroleum products pipeline system |
36.7 | 38.1 | ||||||
Petroleum products terminals |
9.2 | 9.3 | ||||||
Ammonia pipeline system |
0.9 | 0.4 | ||||||
Intersegment eliminations |
(0.4 | ) | (0.8 | ) | ||||
Total operating expenses, environmental expenses and environmental reimbursements |
46.4 | 47.0 | ||||||
Product purchases |
21.2 | 49.6 | ||||||
Equity earnings |
| (0.7 | ) | |||||
Operating margin |
54.6 | 62.6 | ||||||
Depreciation and amortization expense |
9.0 | 9.6 | ||||||
Affiliate general and administrative expenses |
13.8 | 13.8 | ||||||
Operating profit |
$ | 31.8 | $ | 39.2 | ||||
Operating Statistics |
||||||||
Petroleum products pipeline system: |
||||||||
Transportation revenue per barrel shipped (cents per barrel) |
97.9 | 94.5 | ||||||
Transportation barrels shipped (million barrels) |
63.6 | 66.7 | ||||||
Barrel miles (billions) |
19.8 | 18.2 | ||||||
Petroleum products terminals: |
||||||||
Marine terminal facilities: |
||||||||
Average storage capacity utilized per month (barrels in millions) |
14.7 | 15.8 | ||||||
Throughput (barrels in millions) |
6.0 | 5.8 | ||||||
Inland terminals: |
||||||||
Throughput (barrels in millions) |
16.9 | 27.5 | ||||||
Ammonia pipeline system: |
||||||||
Volume shipped (tons in thousands) |
173 | 171 |
Transportation and terminals revenues for the three months ended September 30, 2004 were $104.0 million compared to $97.8 million for the three months ended September 30, 2003, an increase of $6.2 million, or 6%. This increase was primarily the result of:
| an increase in petroleum products pipeline system revenues of $2.0 million, or 3%, primarily due to significantly higher diesel and jet fuel volume shipments during the current period resulting from increased market demand due to the improving U.S. economy. Further, management fee income associated with our operation of the Longhorn and Osage pipelines beginning in 2004 and higher additive and tank lease revenues also contributed to the revenue increase; and |
| an increase in petroleum products terminals revenues of $4.3 million, or 23%, primarily as a result of our acquisition of ownership interests in 14 inland terminals during January 2004 and higher utilization and contract rates at our marine terminals. In addition, revenues at our other inland terminals improved due to increased throughput. |
Operating expenses, environmental expenses and environmental reimbursements combined were $47.0 million for the three months ended September 30, 2004 compared to $46.4 million for the three months ended September 30, 2003, an increase of $0.6 million, or 1%. By business segment, this increase was principally the result of:
| an increase in petroleum products pipeline system expenses of $1.4 million, or 4%, primarily attributable to unfavorable product loss allowances, higher property taxes and increased power costs associated with higher transportation volumes; |
24
| an increase in petroleum products terminals expenses of $0.1 million, or 1%. The incremental costs associated with the newly acquired ownership interest in 14 inland terminals was principally offset by charges during third-quarter 2003 associated with the retirement of an unused storage tank that was demolished; and |
| a decrease in ammonia pipeline system expenses of $0.5 million, or 56%, primarily due to favorable property tax assessments during the current period. |
Revenues from product sales were $54.5 million for the three months ended September 30, 2004, while product purchases were $49.6 million, resulting in a net margin of $4.9 million in 2004. The 2004 net margin represents an increase of $1.7 million compared to a net margin in 2003 of $3.2 million resulting from product sales for the three months ended September 30, 2003 of $24.4 million and product purchases of $21.2 million. The increase primarily resulted from the current quarter sales of product overages during a high pricing environment.
Equity earnings were $0.7 million during the three months ended September 30, 2004 as a result of our acquisition of a 50% interest in Osage pipeline during March 2004.
Depreciation and amortization expense was $9.6 million for the three months ended September 30, 2004 compared to $9.0 million for the three months ended September 30, 2003, an increase of $0.6 million, or 7%, primarily related to the additional depreciation expense associated with assets acquired during the past year.
Affiliate general and administrative (G&A) expenses were unchanged between periods. Transition costs associated with our separation from The Williams Companies, Inc. (Williams), were $1.1 million during third-quarter 2003, with no transition costs recorded during third-quarter 2004. Higher expense during the current period associated with additional unit awards granted under our long-term incentive plan primarily offset this favorable variance.
Interest expense, net of interest income, for the three months ended September 30, 2004 was $7.7 million compared to $8.7 million for the three months ended September 30, 2003, a decrease of $1.0 million, or 11%. The weighted-average interest rate on our borrowings decreased from 6.3% for third-quarter 2003 to 5.8% for third-quarter 2004, with the average debt outstanding decreasing from $570.0 million during the 2003 period to $552.0 million during 2004. The interest rate and debt balance declined as a result of our May 2004 refinancing plan.
Net income for the three months ended September 30, 2004 was $30.6 million compared to $22.3 million for the three months ended September 30, 2003, an increase of $8.3 million, or 37%. Operating margin increased by $8.0 million, or 15%, primarily due to higher transportation and terminals revenues on our petroleum products pipeline system, incremental operating results associated with our ownership interest in 14 terminals acquired during January 2004 and higher utilization of our marine and other inland terminals. Depreciation and amortization increased by $0.6 million, whereas net interest expense declined by $1.0 million.
25
Nine Months Ended September 30, 2003 Compared to Nine Months Ended September 30, 2004
Nine Months Ended September 30, |
||||||||
2003 |
2004 |
|||||||
Financial Highlights (in millions) |
||||||||
Revenues: |
||||||||
Transportation and terminals revenue: |
||||||||
Petroleum products pipeline system |
$ | 212.7 | $ | 220.3 | ||||
Petroleum products terminals |
60.1 | 66.9 | ||||||
Ammonia pipeline system |
8.4 | 9.9 | ||||||
Intersegment eliminations |
| (0.5 | ) | |||||
Total transportation and terminals revenue |
281.2 | 296.6 | ||||||
Product sales |
68.6 | 137.2 | ||||||
Total revenues |
349.8 | 433.8 | ||||||
Operating expenses, environmental expenses and environmental reimbursements: |
||||||||
Petroleum products pipeline system |
94.0 | 101.0 | ||||||
Petroleum products terminals |
26.1 | 26.7 | ||||||
Ammonia pipeline system |
3.1 | 2.9 | ||||||
Intersegment eliminations |
(0.4 | ) | (2.7 | ) | ||||
Total operating expenses, environmental expenses and environmental reimbursements |
122.8 | 127.9 | ||||||
Product purchases |
61.0 | 120.5 | ||||||
Equity earnings |
| (1.0 | ) | |||||
Operating margin |
166.0 | 186.4 | ||||||
Depreciation and amortization expense |
27.3 | 28.9 | ||||||
Affiliate general and administrative expenses |
40.7 | 40.2 | ||||||
Operating profit |
$ | 98.0 | $ | 117.3 | ||||
Operating Statistics |
||||||||
Petroleum products pipeline system: |
||||||||
Transportation revenue per barrel shipped (cents per barrel) |
98.6 | 97.4 | ||||||
Transportation barrels shipped (million barrels) |
175.3 | 182.1 | ||||||
Barrel miles (billions) |
53.1 | 50.3 | ||||||
Petroleum products terminals: |
||||||||
Marine terminal facilities: |
||||||||
Average storage capacity utilized per month (barrels in millions) |
15.3 | 15.7 | ||||||
Throughput (barrels in millions) |
16.4 | 17.0 | ||||||
Inland terminals: |
||||||||
Throughput (barrels in millions) |
45.2 | 74.1 | ||||||
Ammonia pipeline system: |
||||||||
Volume shipped (tons in thousands) |
409 | 552 |
Transportation and terminals revenues for the nine months ended September 30, 2004 were $296.6 million compared to $281.2 million for the nine months ended September 30, 2003, an increase of $15.4 million, or 5%. This increase was primarily the result of:
| an increase in petroleum products pipeline system revenues of $7.6 million, or 4%, primarily due to significantly higher diesel and jet fuel volume shipments during the current period resulting from increased market demand due to the improving U.S. economy. Further, management fee income associated with our operation of the Longhorn and Osage pipelines beginning in 2004 and higher additive and tank lease revenues also contributed to the revenue increase; |
| an increase in petroleum products terminals revenues of $6.8 million, or 11%, primarily due to additional revenues from our recently acquired ownership interest in 14 inland terminals. Further, higher utilization and rates at our marine terminals and increased throughput at our other inland terminals benefited the 2004 period. These favorable items more than offset the $3.0 million of revenue recognized during first-quarter 2003 associated with a settlement received from a former customer related to the early termination of its storage contract at our Galena Park facility; and |
26
| an increase in ammonia pipeline system revenues of $1.5 million, or 18%, primarily due to significantly increased transportation volumes during the current year. Volumes increased in the current year primarily due to higher farm commodity prices and the implementation of a proportional credit program during late 2003. |
Operating expenses, environmental expenses and environmental reimbursements combined were $127.9 million for the nine months ended September 30, 2004 compared to $122.8 million for the nine months ended September 30, 2003, an increase of $5.1 million, or 4%. By business segment, this increase was principally the result of:
| an increase in petroleum products pipeline system expenses of $7.0 million, or 7%, primarily attributable to unfavorable product loss allowances, higher corporate depreciation that is allocated as an operating expense since third-quarter 2003, increased asset integrity costs and higher insurance expenses. These increases were partially offset by lower employee costs due to a benefits accrual recorded during 2003 associated with Williams sale of its interest in us; |
| an increase in petroleum products terminals expenses of $0.6 million, or 2%, primarily due to operating costs associated with the newly acquired ownership interest in 14 inland terminals. Expenses associated with asset retirements were lower in 2004 primarily due to the 2003 retirement of unused storage tanks that were subsequently demolished and lower employee costs due to a benefits accrual recorded during 2003 associated with Williams sale of its interest in us; |
| a decrease in ammonia pipeline system expenses of $0.2 million, or 6%, primarily attributable to favorable property tax assessments during 2004 that were partially offset by higher asset integrity costs; and |
| an increase in intersegment eliminations of $2.3 million primarily due to higher allocations of corporate depreciation to the business segments as an operating expense. We did not have depreciable assets recorded at the corporate level until third-quarter 2003. |
Revenues from product sales were $137.2 million for the nine months ended September 30, 2004, while product purchases were $120.5 million, resulting in a net margin of $16.7 million in 2004. The 2004 net margin represents an increase of $9.1 million compared to a net margin in 2003 of $7.6 million resulting from product sales for the nine months ended September 30, 2003 of $68.6 million and product purchases of $61.0 million. The increase in 2004 primarily reflects the margin results from our acquisition of the petroleum products management operation during July 2003.
Equity earnings were $1.0 million during the nine months ended September 30, 2004 as a result of our acquisition of a 50% interest in Osage pipeline during March 2004.
Depreciation and amortization expense was $28.9 million for the nine months ended September 30, 2004 compared to $27.3 million for the nine months ended September 30, 2003, an increase of $1.6 million, or 6%, primarily related to the additional depreciation expense associated with assets acquired during the past year.
Affiliate G&A expenses for the nine months ended September 30, 2004 were $40.2 million compared to $40.7 million for the nine months ended September 30, 2003, a decline of $0.5 million, or 1%. This decrease was primarily attributable to the following items:
| $3.2 million lower incentive compensation expense during 2004, primarily related to an early vesting feature of our equity incentive plan that was triggered during 2003 due to the change in ownership at the time of Williams sale of its interest in us; and |
| $3.1 million of transition costs during the 2003 period associated with the separation of our G&A functions from Williams, which principally included a benefits accrual and creation of our stand-alone information technology functions. Comparatively, the 2004 period included $0.8 million of transition costs. We do not anticipate incurring any further transition costs related to our separation from Williams. |
27
The decreases in affiliate G&A expense discussed above were partially offset by the following increases:
| $2.9 million more of G&A costs during the 2004 period above a cap that will be reimbursed by our general partner. Our general partner provides G&A services to us for an established G&A amount (the cap). The owner of our general partner is responsible for G&A expenses in excess of this cap up to a certain amount. We record total G&A costs, including those costs above the cap amount that are reimbursed by the owner of our general partner, as an expense, and we record the amount in excess of the cap for which we are reimbursed as a capital contribution by our general partner. When our general partner was owned by Williams, we were unable to identify specific costs required to support our operations. As a result, we recorded only the G&A costs under the cap as expense, which reflected our actual cash costs. Due to the change in our organizational structure following Williams sale of its interest in us in June 2003, we are now able to clearly identify all G&A costs required to support ourselves; and |
| a $1.9 million increase in the G&A cap, representing our actual cash cost. For the nine months ended September 30, 2004 and 2003, the G&A cap was $30.3 million and $28.4 million, respectively. Based on our agreement with the general partner, the amount of G&A costs we pay increases by an annual 7% escalation as well as additional G&A expenses related to completed acquisitions. |
Interest expense, net of interest income, for the nine months ended September 30, 2004 was $23.5 million compared to $25.7 million for the nine months ended September 30, 2003, a decrease of $2.2 million, or 9%. The weighted-average interest rate on our borrowings decreased from 6.3% for the 2003 period to 6.0% in the 2004 period. Our average debt outstanding decreased from $570.0 million during 2003 to $561.5 million during 2004. The interest rate and debt balance declined as a result of our May 2004 refinancing plan.
Refinancing costs associated with our May 2004 debt placement were $16.7 million during the second quarter of 2004. These costs included a $12.7 million debt prepayment premium associated with the early extinguishment of a portion of our previously outstanding Magellan Pipeline Series B notes and a $5.0 million non-cash write-off of the unamortized debt placement costs associated with the retired debt. Partially offsetting these charges was a $1.0 million gain on an interest rate hedge related to the refinancing.
Net income for the nine months ended September 30, 2004 was $74.9 million compared to $70.2 million for the nine months ended September 30, 2003, an increase of $4.7 million, or 7%. Operating margin increased by $20.4 million, or 12%, primarily due to incremental operating results associated with our recent acquisitions and improved utilization of our other assets. Operating margin also improved during the current period due to operating expense transition costs during 2003 associated with Williams sale of its interest in us. Depreciation and amortization expense increased by $1.6 million between periods, and G&A costs decreased by $0.5 million. Net interest expense declined by $2.2 million primarily due to our May 2004 debt refinancing, which also resulted in refinancing costs of $16.7 million that were expensed during the current period.
Liquidity and Capital Resources
Cash Flows and Capital Expenditures
During the nine months ended September 30, 2004, net cash provided by operating activities exceeded distributions paid and maintenance capital requirements by $55.6 million. The cash distributions paid through the first nine months of 2004 exceeded the minimum quarterly distribution of $0.525 per unit by $37.2 million.
Net cash provided by operating activities was $146.7 million and $96.0 million for the nine months ended September 30, 2004 and 2003, respectively, an increase of $50.7 million. Although net income increased $4.7 million, current period net income included $12.7 million in debt prepayment premium charges and a $1.0 million gain on derivatives associated with our May 2004 refinancing plan. Both the debt prepayment premium and the gain on derivative are classified as financing activities and do not impact cash from operating activities. Also, current period net income included a $5.0 million non-cash charge for the write-off of debt placement fees also associated with our second-quarter 2004 refinancing. The net period-to-period change in components of operating assets and liabilities resulted in an inflow of cash of $29.2 million. The largest factor in this inflow was a $35.0 million cash receipt from Williams in July 2004 in connection with an indemnification settlement agreement. Related to this $35.0 million receipt was an increase in 2004 of associated environmental liabilities. The environmental liability increases were partially offset by $8.6 million of increased cash payments for remediation work completed in 2004. Other than the two items discussed below other changes in components of working capital largely offset each other:
| a net decrease in other current and noncurrent assets and liabilities of $7.1 million in 2004, versus a net increase in 2003 of $6.6 million. The 2004 net decrease was due primarily to increases in long-term incentive compensation and benefits liabilities of $6.4 million, while the 2003 net increase was due primarily to a decrease in long-term incentive compensation of $4.3 million. |
28
| an increase in product shortage liability of $10.9 million in 2004, versus no material change in 2003. This fluctuation was largely offset by a decrease in 2004 of $3.4 million in accrued product purchases, versus a $5.0 million increase in 2003. |
Net cash used by investing activities for the nine months ended September 30, 2004 and 2003 was $104.3 million and $31.2 million, respectively. During the 2004 period, we increased our ownership interest in 14 petroleum products terminals from 79% to 100% for cash of $25.4 million, acquired a 50% interest in the Osage pipeline for $25.0 million and made a $24.6 million deposit payment in advance of the October 1, 2004 closing date of our Shell pipeline acquisition. We also invested capital to maintain our existing assets. Total maintenance capital spending before reimbursements was $11.2 million and $11.9 million in 2004 and 2003, respectively. Please see Capital Requirements below for further discussion of capital expenditures as well as maintenance capital amounts net of reimbursements.
Financing activities provided net cash of $29.0 million for the nine months ended September 30, 2004, whereas financing activities used $61.2 million for the nine months ended September 30, 2003. The 2004 period primarily benefited from net proceeds associated with our August 2004 sale of equity, which was issued to partially finance the Shell pipeline acquisition in advance of the October 1, 2004 closing. In addition, our refinancing plan in May 2004 resulted in the issuance of additional equity and public debt to refinance a portion of our debt. These 2004 activities were partially offset by cash distributions paid. During 2003, net cash used by financing activities was principally the result of paying cash distributions.
During the nine months ended September 30, 2004, we paid $81.7 million in cash distributions to our unitholders and general partner. The quarterly distribution amount associated with the third quarter of 2004 that we intend to pay during the fourth quarter of 2004 was $0.89 per unit, which equates to a total payment of $34.8 million. Of this distribution payment, $5.6 million, or 16%, will be related to our general partners 2% ownership interest and incentive distribution rights. Due to the timing of the October 2004 equity issuance, the common units issued as part of that offering are entitled to receive the distribution associated with third-quarter 2004.
Capital Requirements
Our businesses require continual investment to upgrade or enhance existing operations and to ensure compliance with safety and environmental regulations. The capital requirements of our businesses consist primarily of:
| maintenance capital expenditures, such as those required to maintain equipment reliability and safety and to address environmental regulations; and |
| payout capital expenditures to acquire additional complementary assets to grow our business and to expand or upgrade our existing facilities, referred to as organic growth projects. Organic growth projects include capital expenditures that increase storage or throughput volumes or develop pipeline connections to new supply sources. |
During third-quarter 2004, we spent maintenance capital of $4.3 million net of $0.6 million of environmental projects that were covered by the indemnification settlement with Williams, for which the first payment of $35.0 million was received on July 1. Through September 30, 2004, we have spent $9.4 million on maintenance capital related to our operations, net of reimbursable projects. Further, we spent $1.8 million on year-to-date maintenance capital projects for which we were reimbursed, including $1.3 million of environmental projects and $0.5 million associated with our transition from Williams. For 2004, we expect to incur maintenance capital expenditures net of reimbursable projects for our existing businesses of approximately $17.0 million.
In addition to maintenance capital expenditures, we also incur payout capital expenditures at our existing facilities. During third-quarter 2004, we spent $6.2 million for organic growth opportunities. As of September 30, 2004, we have spent $75.0 million on acquisitions and $19.7 million on organic growth projects year to date. Based on projects currently in process, we plan to spend approximately $30.0 million on organic growth payout capital during 2004, exclusive of amounts associated with the Shell pipeline acquisition. We expect to fund our payout capital expenditures, including any acquisitions, from:
| cash provided by operations; |
29
| borrowings under the revolving credit facility discussed below and other borrowings or debt issuances; and |
| the issuance of additional common units. |
If capital markets do not permit us to issue additional debt and equity, our business may be adversely affected and we may not be able to acquire additional assets and businesses.
Liquidity
During May 2004, we completed a refinancing plan that improved our financial flexibility by providing for the release of the collateral previously securing our debt. This refinancing plan further served to reduce the weighted-average interest rate we incur and lower our outstanding debt balance. As of September 30, 2004, we had $555.6 million of total debt outstanding.
6.45% Notes due 2014. On May 25, 2004, we sold $250.0 million aggregate principal of 6.45% Notes due 2014 in an underwritten public offering. The notes were issued at 99.8% of par for proceeds of $249.5 million before underwriters fees and expenses. After underwriters fees and expenses, net proceeds were approximately $246.9 million. Including the impact of the amortization of the realized gains on the hedges associated with these notes, the effective interest rate on the notes is 6.3%.
Magellan Pipeline Senior Secured Notes. In connection with the long-term financing of our acquisition of the petroleum products pipeline system, we and our subsidiary, Magellan Pipeline, entered into a note purchase agreement on October 1, 2002. The $480.0 million borrowed under this agreement included Series A and Series B notes. The Series A notes included $178.0 million of borrowings that incurred interest based on the six-month Eurodollar rate plus 4.3%. The Series B notes included $302.0 million of borrowings that incur interest at a weighted-average fixed rate of 7.8%. The maturity date of these notes is October 7, 2007, with scheduled prepayments equal to 5% of the outstanding balance due on both October 7, 2005 and October 7, 2006. Payment of interest and principal is guaranteed by the Partnership. Our membership interests in and the assets of Magellan Pipeline initially secured the debt.
As a result of our May 2004 refinancing, we repaid the $178.0 million outstanding balance of the Series A notes and we incurred $12.7 million of associated prepayment premiums. In addition, in exchange for a $1.9 million payment, the Series B noteholders released the collateral that secured these notes, except for cash deposited monthly by Magellan Pipeline into a cash escrow account in anticipation of semi-annual interest payments. Including the impact of the swap of $250.0 million of the Series B notes from fixed-rate to floating-rate, the weighted average interest rate for the Series A and Series B notes combined was 6.3% for the nine months ended September 30, 2004. The weighted-average interest rate for the Series B notes, including the impact of the interest rate swaps, was 5.6% and 6.8% for the three and nine months ended September 30, 2004.
The note purchase agreement under which these notes were issued, as amended during our May 2004 refinancing, requires Magellan Pipeline to maintain specified ratios of: (i) consolidated debt to EBITDA of no greater than 3.50 to 1.00, and (ii) consolidated EBITDA to interest expense of at least 3.25 to 1.00. It also requires us to maintain specified ratios of: (i) consolidated debt to EBITDA of no greater than 4.50 to 1.00, and (ii) consolidated EBITDA to interest expense of at least 2.50 to 1.00. In addition, the note purchase agreement contains additional covenants that limit Magellan Pipelines ability to, among other things, incur additional indebtedness, encumber its assets, make debt or equity investments, make loans or advances, engage in certain transactions with affiliates, merge, consolidate, liquidate or dissolve, sell or lease a material portion of its assets, engage in sale and leaseback transactions and change the nature of its business. We are in compliance with these covenants.
Revolving Credit Facility. In connection with our May 2004 refinancing, we entered into a five-year $125.0 million revolving credit facility, which was subsequently increased to $175.0 million during September 2004. Borrowings under this facility are unsecured and bear interest at LIBOR plus a spread ranging from 0.6% to 1.5% based upon our credit ratings. As of September 30, 2004, $0.7 million of the facility was being used for letters of credit, with no other amounts outstanding.
The revolving credit facility requires us to maintain specified ratios of consolidated debt to EBITDA of no greater than 4.5 to 1.0, and consolidated EBITDA to interest expense of at least 2.5 to 1.0. In addition, the facility contains various other covenants limiting our ability to incur additional indebtedness, encumber our assets, make certain investments, engage in certain transactions with affiliates, engage in sale and leaseback transactions, merge, consolidate, liquidate, dissolve or dispose of all of our assets or change the nature of our business. We are in compliance with these covenants.
30
Management uses interest rate derivatives to manage interest rate risk. In conjunction with our existing and anticipated debt instruments, we were engaged in the following derivative transactions as of September 30, 2004:
| In May 2004, we entered into $250.0 million of pay-floating interest rate swap agreements to hedge against changes in the fair value of a portion of the Magellan Pipeline Series B notes. These agreements effectively change the interest rate on $250.0 million of the Series B notes from a fixed rate of 7.7% to a floating rate of six-month LIBOR plus 3.4%, with LIBOR set in arrears. These swap agreements expire on October 7, 2007, the maturity date of the Magellan Pipeline Series B notes; and |
| In July 2004, we entered into $150.0 million of 12-year forward starting pay-fixed swap agreements to hedge against changes in the benchmark interest rate for a portion of the debt we issued during October 2004 to finance the pending Shell pipeline acquisition. The average rate of the swaps was 5.3%. These hedges were unwound in October 2004 and we realized a loss of $6.3 million. Because these hedges were considered to be effective, all of the realized loss associated with the hedges will be recorded to other comprehensive income and amortized over the 12-year life of the notes issued in October 2004. |
Debt-to-Total Capitalization. The ratio of debt-to-total capitalization is a measure frequently used by the financial community to assess the reasonableness of a companys debt levels compared to its total capitalization, which is calculated by adding total debt and total partners capital. Based on the figures shown in our balance sheet, debt-to-total capitalization was 47% at September 30, 2004. Because accounting rules required the acquisition of our petroleum products pipeline system to be recorded at historical book values due to the then affiliate nature of the transaction, the $474.5 million difference between the purchase price and book value at the time of the acquisition was recorded as a decrease to our general partners capital account, thus lowering our overall partners capital by that amount.
Environmental
Various governmental authorities in the jurisdictions in which our operations are conducted subject us to environmental laws and regulations. We have accrued liabilities for estimated site restoration costs to be incurred in the future at our facilities and properties, including liabilities for environmental remediation obligations at various sites where we have been identified as a possible responsible party. Under our accounting policies, liabilities are recorded when site restoration and environmental remediation and cleanup obligations are either known or considered probable and can be reasonably estimated.
Prior to May 2004, Williams provided indemnifications to us for assets we previously acquired from it. The indemnifications primarily related to environmental items for periods during which Williams was the owner of those assets. During May 2004, we entered into an agreement with Williams under which they agreed to pay us $117.5 million to release it from its indemnification obligations. We received $35.0 million from Williams on July 1, 2004 and expect to receive the remaining balance in annual installments of $27.5 million, $20.0 million and $35.0 million in July of 2005, 2006 and 2007, respectively. As of September 30, 2004, known liabilities that would have been covered by these indemnifications were $41.7 million.
In addition, MMH has indemnified us against certain environmental liabilities. At the time of MMHs purchase of Williams ownership in us, MMH assumed Williams obligations to indemnify us for $21.9 million of known environmental liabilities. Through September 30, 2004, we have incurred $9.5 million of costs associated with this indemnification obligation, leaving a remaining liability of $12.4 million. Our receivable balance with MMH on September 30, 2004, was $13.9 million.
Other items
Ammonia contracts - We ship ammonia for three customers on our ammonia pipeline system. The transportation agreements we have with these three customers expire at the end of June 2005. Management has no reason to believe that the demand for ammonia transportation will change significantly after the expiration of these contracts.
Directors intent to resign - During October 2004, Mark G. Papa, an independent director, expressed his intent to resign from our general partners board of directors and not stand for election at the next annual meeting of unitholders in April 2005. Due to conflicting time commitments, Mr. Papa will resign at the earlier of the appointment of a replacement candidate or the next annual meeting of unitholders.
31
Rate regulation - On July 20, 2004, the United States Court of Appeals for the District of Columbia Circuit issued its opinion in BP West Coast Products, LLC v. FERC, which vacated the Federal Energy Regulatory Commissions (FERC) Lakehead policy. Under that policy, the FERC allowed a regulated entity organized as a master limited partnership to include in its cost of service an income tax allowance to the extent that its unitholders, or limited partners, were corporations subject to income tax. Because the courts ruling on the FERCs Lakehead policy in BP West Coast Products appears to focus on the facts and record presented to it in that case, it is not clear what impact, if any, the opinion will have on our indexed rates. Moreover, it is not clear what action the FERC will take in response to BP West Coast Products, to what extent such action will be challenged and, if so, whether it will withstand further FERC or judicial review. Nevertheless, a shipper might rely on this decision to challenge our indexed rates and claim that our income tax allowance should be eliminated. If the FERC were to disallow our income tax allowance, it may be somewhat more difficult to justify our indexed rates on a cost-of-service basis. However, because of the relatively small percentage of our unitholders that are corporations, which results in our including only a small income tax allowance in our cost of service, we do not believe that a challenge to our indexed rates based solely on an elimination of our income tax allowance would be likely to succeed.
NEW ACCOUNTING PRONOUNCEMENTS
There were no new standards issued by the Financial Accounting Standards Board or other rate-making bodies during the third quarter of 2004 which had a material impact on our results of operations, financial condition or cash flows.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We may be exposed to market risk through changes in commodity prices and interest rates. We do not have foreign exchange risks. We have established policies to monitor and control these market risks.
Market risk is the risk of loss arising from adverse changes in market rates and prices. The principal market risk to which we are exposed is interest rate risk. As of September 30, 2004, we had no variable interest debt outstanding; however, because of certain interest rate swap agreements discussed below we are exposed to $250.0 million of interest rate market risk. If interest rates change by 0.25%, our annual interest expense would change by $0.6 million.
During May 2004, we entered into four separate interest rate swap agreements to hedge against changes in the fair value of a portion of the Magellan Pipeline Series B notes. We have accounted for these interest rate hedges as fair value hedges. The notional amounts of the interest rate swap agreements total $250.0 million. Under the terms of the interest rate swap agreements, we will receive 7.7% (the weighted average interest rate of the Magellan Pipeline Series B notes) and will pay LIBOR plus 3.4%. These hedges effectively convert $250.0 million of our fixed-rate debt to floating-rate debt. The interest rate swap agreements began on May 25, 2004 and expire on October 7, 2007. Payments settle in April and October of each year with LIBOR rates set in arrears.
ITEM 4. CONTROLS AND PROCEDURES
An evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-14(c) of the Securities Exchange Act) was performed as of the end of the period covered by the date of this report. This evaluation was performed under the supervision and with the participation of our management, including our general partners Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer). Based upon that evaluation, our general partners Chief Executive Officer and Chief Financial Officer concluded that these disclosure controls and practices are effective in providing reasonable assurance that all required disclosures are included in the current report.
Our management, including our general partners Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls or our internal controls over financial reporting (internal controls) will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the company have been detected. These
32
inherent limitations include the realities that judgments in decision-making can be faulty, and that simple errors or mistakes can occur. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. We monitor our disclosure controls and internal controls and make modifications as necessary; our intent in this regard is that the disclosure controls and the internal controls will be maintained as systems change and conditions warrant.
There have been substantial changes in our internal controls since December 31, 2003. We have implemented new accounting systems as well as new payroll and benefits systems. In addition, we implemented our own general and administrative functions, including accounting, legal, human resources, treasury, business development and information technology. Additionally, we developed and implemented a code of business conduct, a conflicts of interest policy for members of our general partners board of directors and new policies and procedures. We have completed the internal control design documentation and initial operating effectiveness testing of our internal controls as required under Sarbanes-Oxley 404 and have found no material internal control weaknesses.
Certain matters discussed in this Quarterly Report on Form 10-Q include forward-looking statements - statements that discuss our expected future results based on current and pending business operations. We make these forward-looking statements in reliance on the safe harbor protections provided under the Private Securities Litigation Reform Act of 1995.
Forward-looking statements can be identified by words such as anticipates, believes, expects, estimates, forecasts, projects and other similar expressions. Although we believe our forward-looking statements are based on reasonable assumptions, statements made regarding future results are subject to numerous assumptions, uncertainties and risks that may cause future results to be materially different from the results stated or implied in this document.
The following are among the important factors that could cause actual results to differ materially from any results projected, forecasted, estimated or budgeted:
| price trends and overall demand for natural gas liquids, refined petroleum products, natural gas, oil and ammonia in the United States; |
| weather patterns materially different than historical trends; |
| development of alternative energy sources; |
| changes in demand for storage in our petroleum products terminals; |
| changes in supply patterns for our marine terminals due to geopolitical events; |
| our ability to manage interest rate and commodity price exposures; |
| changes in our tariff rates implemented by the Federal Energy Regulatory Commission and the United States Surface Transportation Board; |
| shut-downs or cutbacks at major refineries, petrochemical plants, ammonia production facilities or other businesses that use or supply our services; |
| changes in the throughput on petroleum products pipelines owned and operated by third parties and connected to our petroleum products terminals or petroleum products pipeline system; |
| loss of one or more of our three customers on our ammonia pipeline system; |
| changes in the federal governments policy regarding farm subsidies, which could negatively impact the demand for ammonia and reduce the amount of ammonia transported through our ammonia pipeline system; |
| an increase in the competition our operations encounter; |
| the occurrence of an operational hazard or unforeseen interruption for which we are not adequately insured; |
| our ability to integrate any acquired operations into our existing operations; |
| our ability to successfully identify and close strategic acquisitions and expansion projects and make cost saving changes in operations; |
| changes in general economic conditions in the United States; |
33
| changes in laws and regulations to which we are subject, including tax withholding issues, safety, environmental and employment laws and regulations; |
| the cost and effects of legal and administrative claims and proceedings against us or our subsidiaries; |
| the amount of our indebtedness, which could make us vulnerable to general adverse economic and industry conditions, limit our ability to borrow additional funds, place us at competitive disadvantages compared to our competitors that have less debt or could have other adverse consequences; |
| the condition of the capital markets and equity markets in the United States; |
| the ability to raise capital in a cost-effective manner; |
| the effect of changes in accounting policies; |
| the potential that internal controls may not be adequate, weaknesses may be discovered or remediation of any identified weaknesses may not be successful and the impact that could have on our unit price; |
| the ability to manage rapid growth; |
| MMHs ability to perform on their environmental and right-of-way indemnifications to us; |
| Williams ability to pay the amounts owed to us under the indemnification settlement; |
| the ability of our general partner to enter into certain agreements which could negatively impact our financial position, results of operations and cash flows; |
| supply disruption; and |
| global and domestic economic repercussions from terrorist activities and the governments response thereto. |
OTHER INFORMATION
During 2001, the Environmental Protection Agency (EPA), pursuant to Section 308 of the Clean Water Act (the Act), preliminarily determined that Williams may have systemic problems with petroleum discharges from pipeline operations. That inquiry primarily focused on Magellan Pipeline. The response to the EPAs information request was submitted during November 2001. In March 2004, we received the EPAs reply, which indicated that the EPA intends to fine us for as much as $22.0 million for violations under Section 311(b) of the Act associated with spills identified in the EPAs reply that occurred from March 1999 through January 2004. The EPA further indicated that some of those spills may have also violated the Spill Prevention Control and Countermeasure requirements of Section 311(j) of the Act and that additional penalties may be assessed. In addition, we may incur additional costs associated with these spills if the EPA were to successfully seek and obtain injunctive relief. We have verbally agreed to a response schedule for the releases that occurred from March 1999 through January 2004 and have submitted a response in accordance to that schedule. We have met with the EPA and the DOJ and anticipate negotiating a final settlement with the EPA and the DOJ by the end of 2005. We have evaluated this issue and have accrued a liability based on our best estimates that is less than $22.0 million.
On March 22, 2004, we received a Corrective Action Order (CPF 4-2004-5006) from the Department of Transportation Southwest Region Office of Pipeline Safety (OPS) as a result of the OPS May 2003 inspection of the Williams Energy Services Integrity Management Program. The Corrective Action Order focused on timing of repairs and temporary pressure reductions upon discovery of anomalies. The OPS preliminarily assessed us with a civil penalty of $105,000. Supplemental information was presented to the OPS at a formal hearing in September 2004. We are awaiting the OPS response on this matter.
The Oklahoma Department of Environmental Quality (ODEQ) has alleged in a Notice of Violation dated June 14, 2002 that a terminal on our petroleum products pipeline system located in Enid, Oklahoma was subject to the Maximum Achievable Control Technology (MACT) standards at 40 C.F.R 63.420-429, National Emission Standard for Gasoline Distribution Facilities. During July 2004, we reached a verbal agreement with ODEQ to comply with the MACT requirements and to pay a penalty of $475,000.
We have notified the Texas Commission on Environmental Quality (TCEQ) that we are requesting immunity from civil and administrative penalties under the Texas Environmental Health and Safety Audit Privilege Act (Audit Act) for potential violations of TCEQ rules or federal rules related to air emissions for two matters at our Galena Park, Texas terminal. To qualify for immunity under the Audit Act, the violation must have been noted and disclosed as a result of a voluntary environmental audit and must exceed the reasonable inquiry standard required under the EPA Clean Air Act Title V regulations. We believe our environmental audits that led to the two disclosures to TCEQ exceeded the reasonable inquiry standard. However, if TCEQ disagrees in either matter, the immunity provided by the Audit Act would not apply to that matter, which may result in a fine in excess of $100,000 for each matter.
34
We are a party to various legal actions that have arisen in the ordinary course of our business. We do not believe that the resolution of these matters will have a material adverse effect on our financial condition or results of operations.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None.
None.
Exhibit 4.1* | Second Supplemental Indenture dated as of October 15, 2004 between Magellan Midstream Partners, L.P. and SunTrust Bank, as trustee (filed as Exhibit 4.1 to Form 8-K filed October 15, 2004). | |
Exhibit 10.1 | First Amendment dated September 9, 2004 to Credit Agreement dated May 25, 2004 among Magellan Midstream Partners, L.P., the lenders party thereto, JPMorgan Chase Bank, as Administrative Agent, and J.P. Morgan Securities Inc. and Lehman Brothers Inc., as Joint Bookrunners and Lead Arrangers. | |
Exhibit 10.2 | Consent and Amendment dated August 30, 2004 to Note Purchase Agreement dated May 25, 2004 among Magellan Pipeline Company, LLC, Magellan Midstream Partners, L.P. and Magellan GP, LLC and each of the Holders thereto. | |
Exhibit 10.3 | $300,000,000 Credit Agreement dated as of September 14, 2004 among Magellan Midstream Partners, L.P., as Borrower, the several Lenders from time to time parties thereto, Lehman Brothers Inc., as Arranger, Lehman Commercial Paper Inc., as Syndication Agent and Administrative Agent. | |
Exhibit 10.4 | Amendment No. 1 dated September 28, 2004, to the Purchase and Sale Agreement dated June 23, 2004 among Shell Pipeline Company LP, Equilon Enterprises LLC dba Shell Oil Products US and Magellan Midstream Partners, L.P | |
Exhibit 12.1 | Ratio of earnings to fixed charges | |
Exhibit 31.1 | Rule 13a-14(a)/15d-14(a) Certification of Don R. Wellendorf, principal executive officer. | |
Exhibit 31.2 | Rule 13a-14(a)/15d-14(a) Certification of John D. Chandler, principal financial and accounting officer. |
35
Exhibit 32.1 | Section 1350 Certification of Don R. Wellendorf, Chief Executive Officer. | |
Exhibit 32.2 | Section 1350 Certification of John D. Chandler, Chief Financial Officer. |
* | Each such exhibit has previously been filed with the Securities and Exchange Commission as part of the filing indicated and is incorporated herein by reference. |
36
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized in Tulsa, Oklahoma, on November 4, 2004.
MAGELLAN MIDSTREAM PARTNERS, L.P. | ||
By: |
Magellan GP, LLC, | |
its General Partner | ||
/s/ John D. Chandler | ||
John D. Chandler | ||
Chief Financial Officer and Treasurer (Principal Accounting and Financial Officer) |
37
INDEX TO EXHIBITS
EXHIBIT NUMBER |
DESCRIPTION | |
4.1* | Second Supplemental Indenture dated as of October 15, 2004 between Magellan Midstream Partners, L.P. and SunTrust Bank, as trustee (filed as Exhibit 4.1 to Form 8-K filed October 15, 2004). | |
10.1 | First Amendment dated September 9, 2004 to Credit Agreement dated May 25, 2004 among Magellan Midstream Partners, L.P., the lenders party thereto, JPMorgan Chase Bank, as Administrative Agent, and J.P. Morgan Securities Inc. and Lehman Brothers Inc., as Joint Bookrunners and Lead Arrangers. | |
10.2 | Consent and Amendment dated August 30, 2004 to Note Purchase Agreement dated May 25, 2004 among Magellan Pipeline Company, LLC, Magellan Midstream Partners, L.P. and Magellan GP, LLC and each of the Holders thereto. | |
10.3 | $300,000,000 Credit Agreement dated as of September 14, 2004 among Magellan Midstream Partners, L.P., as Borrower, the several Lenders from time to time parties thereto, Lehman Brothers Inc., as Arranger, Lehman Commercial Paper Inc., as Syndication Agent and Administrative Agent. | |
10.4 | Amendment No. 1 dated September 28, 2004, to the Purchase and Sale Agreement dated June 23, 2004 among Shell Pipeline Company LP, Equilon Enterprises LLC dba Shell Oil Products US and Magellan Midstream Partners, L.P. | |
12.1 | Ratio of earnings to fixed charges | |
31.1 | Rule 13a-14(a)/15d-14(a) Certification of Don R. Wellendorf, principal executive officer. | |
31.2 | Rule 13a-14(a)/15d-14(a) Certification of John D. Chandler, principal financial and accounting officer. | |
32.1 | Section 1350 Certification of Don R. Wellendorf, Chief Executive Officer. | |
32.2 | Section 1350 Certification of John D. Chandler, Chief Financial Officer. |
* | Each such exhibit has previously been filed with the Securities and Exchange Commission as part of the filing indicated and is incorporated herein by reference. |
38