Attached files

file filename
8-K/A - 8-K/A - Targa Energy LPd494387d8ka.htm
EX-99.4 - EX-99.4 - Targa Energy LPd494387dex994.htm
EX-23.1 - EX-23.1 - Targa Energy LPd494387dex231.htm
EX-99.1 - EX-99.1 - Targa Energy LPd494387dex991.htm
EX-23.2 - EX-23.2 - Targa Energy LPd494387dex232.htm
EX-99.3 - EX-99.3 - Targa Energy LPd494387dex993.htm
EX-99.2 - EX-99.2 - Targa Energy LPd494387dex992.htm

Exhibit 99.5

UNAUDITED PRO FORMA FINANCIAL INFORMATION

The following unaudited pro forma consolidated combined financial data reflects Atlas Energy, L.P.’s (the “Partnership”) historical results as adjusted on a pro forma basis to give effect to (A) Atlas Resource Partners, L.P.’s (NYSE: ARP; “ARP”) acquisitions of (i) certain assets from Carrizo Oil & Gas, Inc. (NASDAQ: CRZO; “Carrizo”) on April 30, 2012 and the related issuance of 6.0 million common limited partner units in a private placement to partially fund the purchase price, (ii) certain proved reserves and associated assets from Titan Operating, L.L.C. (“Titan”) on July 25, 2012 for 3.8 million of its common limited partner units and 3.8 million convertible Class B preferred units, as well as $15.4 million in cash for closing adjustments, and (iii) DTE Gas Resources, LLC (“DTE”) for gross cash consideration of $257.4 million funded with borrowings on the revolving and term loan credit facilities and (B) (i) Atlas Pipeline Partners, L.P.’s (NYSE: APL; “APL”) acquisition of Cardinal Midstream, LLC (“Cardinal”) of 100% of the equity interests in three wholly-owned subsidiaries (the “Cardinal Acquisition”), which includes a 60% interest in a joint venture, known as Centrahoma Processing, LLC (“Centrahoma”). (The remaining 40% interest in Centrahoma is owned by MarkWest Oklahoma Gas Company, LLC, (“MarkWest”), a wholly-owned subsidiary of MarkWest Energy Partners, L.P. (NYSE: MWE; “MWE”); (ii) the related issuance of 10.5 million of APL’s common limited partner units in a public offering to partially fund the purchase; (iii) the related issuance of $175.0 million of 6.625% senior unsecured notes due on October 1, 2020 (“6.625% Senior Notes”) to partially fund the purchase; and (iv) borrowings on the revolving credit facility to partially fund the purchase. The estimated adjustments to effect the acquisitions are described in the notes to the unaudited pro forma financial data.

The unaudited pro forma consolidated combined statements of operations information for the nine months ended September 30, 2012 and the year ended December 31, 2011 assume the following transactions had occurred as of January 1, 2011. In addition, the pro forma consolidated balance sheet data as of September 30, 2012 reflects the following transactions as if they occurred on September 30, 2012:

 

   

the acquisition from Carrizo for gross cash consideration of $190.0 million, net of $3.0 million of purchase price reductions for working capital and other amounts, which was funded through (i) the private placement of 6,027,945 ARP common units at a negotiated purchase price of $20.00 per unit and (ii) borrowings of $67.5 million under ARP’s revolving credit facility;

 

   

the acquisition of Titan for 3.8 million ARP common units and 3.8 million ARP convertible Class B preferred units, as well as $15.4 million in cash for closing adjustments, which was funded through borrowings under the ARP’s revolving credit facility;

 

   

the sale of 7.9 million of ARP’s common units for net proceeds of $174.5 million, the net proceeds of which were used to repay borrowings under ARP’s revolving credit facility prior to funding the cash consideration for the DTE acquisition;

 

   

the DTE acquisition for gross cash consideration of $257.4 million, including $2.4 million of adjustments for working capital, which was funded through borrowings of $179.8 million from ARP’s revolving credit facility and $77.6 from ARP’s term loan credit facility.

 

   

the Cardinal acquisition for $598.3 million in cash, which was partially funded through (i) the issuance of 10.5 million of APL’s common limited partner units in a public offering; (ii) the issuance of $175.0 million of 6.625% Senior Notes; and (iii) borrowings under APL’s revolving credit facility.

The unaudited pro forma consolidated balance sheet and the unaudited pro forma consolidated combined statements of operations were derived by adjusting the Partnership’s historical consolidated combined financial statements. However, management of the Partnership believes that the adjustments provide a reasonable basis for presenting the significant effects of the transactions described above. The unaudited pro forma financial data presented is for informational purposes only and is based upon available information and assumptions that management of the Partnership believes are reasonable under the circumstances. This unaudited pro forma financial information is not necessarily indicative of what the financial position or results of operations of the Partnership would have been had the transactions been consummated on the dates assumed, nor are they necessarily indicative of any future operating results or financial position. The Partnership may have performed differently had the transactions actually occurred on the dates assumed.


In February 2012, the board of directors of the Partnership’s General Partner (“the Board”) approved the formation of ARP as a newly created exploration and production master limited partnership and the related transfer of substantially all of the Partnership’s exploration and production assets to ARP on March 5, 2012. The Board also approved the distribution of approximately 5.24 million ARP common units to the Partnership’s unitholders, which were distributed on March 13, 2012 using a ratio of 0.1021 ARP limited partner units for each of the Partnership’s common units owned on the record date of February 28, 2012. The distribution of ARP limited partner units represented approximately 20% of the common limited partner units outstanding at March 13, 2012.

On February 17, 2011, the Partnership acquired its exploration and production assets (the “Transferred Business”) from Atlas Energy, Inc. (“AEI”), the former owner of the Partnership’s general partner. Upon its acquisition, management of the Partnership determined that the acquisition constituted a transaction between entities under common control. In comparison to the acquisition method of accounting, whereby the purchase price for the asset acquisition would have been allocated to identifiable assets and liabilities of the Transferred Business with any excess treated as goodwill, transfers between entities under common control require that assets and liabilities be recognized by the acquirer at historical carrying value at the date of transfer, with any difference between the purchase price and the net book value of the assets recognized as an adjustment to partners’ capital. Also, in comparison to the acquisition method of accounting, whereby the results of operations and the financial position of the Transferred Business would have been included in the Partnership’s consolidated combined financial statements from the date of acquisition, transfers between entities under common control require the acquirer to reflect the effect of the assets acquired and liabilities assumed and the related results of operations at the beginning of the period during which it was acquired and retrospectively adjust its prior year financial statements to furnish comparative information. As such, the Partnership reflected the impact of the acquisition of the Transferred Business on its consolidated combined financial statements in the following manner:

 

   

Recognized the assets acquired and liabilities assumed from the Transferred Business at their historical carrying value at the date of transfer, with any difference between the purchase price and the net book value of the assets recognized as an adjustment to partners’ capital; and

 

   

Retrospectively adjusted its consolidated combined financial statements for any date prior to February 17, 2011, the date of the Transferred Business acquisition, to reflect its results on a consolidated combined basis with the results of the Transferred Business as of or at the beginning of the respective period. The Transferred Business’ historical financial statements prior to the date of acquisition do not reflect general and administrative expenses and interest expense. The Transferred Business was not managed by AEI as a separate business segment and did not have identifiable labor and other ancillary costs. The general and administrative and interest expenses of AEI prior to the date of acquisition, including the exploration and production business segment, related primarily to business activities associated with the business sold by AEI to Chevron Corporation in February 2011 and not activities related to the Transferred Business.


ATLAS ENERGY, L.P. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED BALANCE SHEET

SEPTEMBER 30, 2012

(in thousands)

(Unaudited)

 

     Historical      Historical
DTE
     Historical
Cardinal (k)
     Adjustments     Pro Forma  
ASSETS              

CURRENT ASSETS:

             

Cash and cash equivalents

   $ 33,255       $ —         $ —         $ 268,213 (a)    $ 29,819   
              (10,764 )(b)   
              (257,449 )(d)   
              610,386 (l)   
              (613,822 )(m)   

Accounts receivable

     139,279         7,571         —           19,618 (m)      166,468   

Current portion of derivative asset

     32,738         —           —           —          32,738   

Subscriptions receivable

     8,495         —           —           —          8,495   

Prepaid expenses and other

     17,956         2,972         70         4,763 (l)      25,977   
              216 (m)   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current assets

     231,723         10,543         70         21,161        263,497   

PROPERTY, PLANT AND EQUIPMENT, NET

     2,825,201         336,609         295,674         (73,629 )(c)      3,384,036   
              181 (m)   

INTANGIBLE ASSETS, NET

     106,861         —           107,530         —          214,391   

INVESTMENT IN JOINT VENTURE

     85,714         —           —           —          85,714   

GOODWILL, NET

     31,784         —           310,904         —          342,688   

LONG-TERM DERIVATIVE ASSET

     22,339         —           —           —          22,339   

OTHER ASSETS, NET

     59,744         329         1,063         7,264 (b)      68,428   
              28 (m)   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
   $ 3,363,366       $ 347,481       $ 715,241       $ (44,995   $ 4,381,093   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
LIABILITIES AND PARTNERS’ CAPITAL/EQUITY              

CURRENT LIABILITIES:

             

Current portion of long-term debt

   $ 11,103       $ —         $ —         $ 341 (m)    $ 11,444   

Accounts payable

     102,176         13,365         —           15,826 (m)      131,367   

Liabilities associated with drilling contracts

     5,550         —           —           —          5,550   

Accrued producer liabilities

     71,884         —           —           —          71,884   

Current portion of derivative liability

     280         —           —           —          280   

Current portion of derivative payable to Drilling Partnerships

     13,363         —           —           —          13,363   

Accrued interest

     9,834         —           —           —          9,834   

Accrued well drilling and completion costs

     50,169         —           —           —          50,169   

Payable to DTE

     —           157,281         —           (157,281 )(c)      —     

Accrued liabilities

     78,757         —           207         464 (m)      79,428   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current liabilities

     343,116         170,646         207         (140,650     373,319   


LONG-TERM DEBT, LESS CURRENT PORTION

     997,510         —           —           93,742 (a)      1,394,398   
              302,542 (l)   
              604 (m)   

LONG-TERM DERIVATIVE LIABILITY

     4,051         —           —           —          4,051   

LONG-TERM DERIVATIVE PAYABLE TO DRILLING PARTNERSHIPS

     4,483         —           —           —          4,483   

DEFERRED INCOME TAXES, NET

     —           —           30,082         —          30,082   

ASSET RETIREMENT OBLIGATIONS AND OTHER

     62,300         3,038         —           —          65,338   

COMMITMENTS AND CONTINGENCIES

             

PARTNERS’ CAPITAL/EQUITY:

             

Common limited partners’ interests

     454,725         —           —           (1,705 )(b)      451,361   
              (1,659 )(m)   

Equity

     —           173,797         598,302         83,652 (c)      —     
              (257,449 )(d)   
              (598,302 )(m)   

Accumulated other comprehensive income

     4,490         —           —           —          4,490   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
     459,215         173,797         598,302         (775,463     455,851   

Non-controlling interests

     1,492,691         —           86,650         174,471 (a)      2,053,571   
              (1,795 )(b)   
              312,607 (l)   
              (13,713 )(m)   
              2,660 (m)   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total partners’ capital/equity

     1,951,906         173,797         684,952         (301,233     2,509,422   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
   $ 3,363,366       $ 347,481       $ 715,241       $ (44,995   $ 4,381,093   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 


ATLAS ENERGY, L.P. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED COMBINED STATEMENT OF OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2012

(in thousands)

(Unaudited)

 

           Historical      Historical     Historical     Historical              
     Historical     Carrizo      Titan     DTE     Cardinal     Adjustments     Pro Forma  

REVENUES:

               

Gas and oil production

   $ 61,323      $ 6,878       $ 9,733      $ 38,217      $ —        $ —        $ 116,151   

Well construction and completion

     92,277        —           —          —          —          —          92,277   

Gathering and processing

     859,429        —           —          —          44,418        162,453 (n)      1,066,300   

Administration and oversight

     8,586        —           —          —          —          —          8,586   

Well services

     15,344        —           —          —          —          —          15,344   

Gain (loss) on mark-to-market derivatives

     36,905        —           (1,477     —          —          —          35,428   

Other, net

     8,575        —           67        (187     21        —          8,476   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     1,082,439        6,878         8,323        38,030        44,439        162,453        1,342,562   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

COSTS AND EXPENSES:

               

Gas and oil production

     16,247        4,278         3,988        15,584        —          —          40,097   

Well construction and completion

     79,882        —           —          —          —          —          79,882   

Gathering and processing

     710,470        —           —          —          12,229        162,453 (n)      885,152   

Well services

     7,076        —           —          —          —          —          7,076   

General and administrative

     108,846        —           1,532        5,689        4,022        —          120,089   

Chevron transaction expense

     7,670        —           —          —          —          —          7,670   

Depreciation, depletion and amortization

     99,563        —           10,170        16,460        12,987        4,118 (e)      148,250   
                52 (f)   
                4,900 (o)   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     1,029,754        4,278         15,690        37,733        29,238        171,523        1,288,216   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME (LOSS)

     52,685        2,600         (7,367     297        15,201        (9,070     54,346   

Interest expense

     (30,630     —           (1,520     (4,464     (2,487     (413 )(g)      (57,761
                (4,074 )(h)   
                (234 )(i)   
                (5,463 )(j)   
                2,487 (p)   
                (10,555 )(q)   
                (408 )(r)   


Loss on asset sales and disposal

     (7,019     —           —          —          —          —          (7,019

Non-operating income

     —          —           —          —          2,011        —          2,011   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) BEFORE TAX

     15,036        2,600         (8,887     (4,167     14,725        (27,730     (8,423

Income tax expense benefit

     —          —           —          —          200        1,766 (s)      1,966   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

     15,036        2,600         (8,887     (4,167     14,925        (25,964     (6,457

(Income) loss attributable to non-controlling interests

     (52,574     —           —          —          (1,078     15,392 (t)      (41,257
                1,317 (o)   
                (4,314 )(u)   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON LIMITED PARTNERS

   $ (37,538   $ 2,600       $ (8,887   $ (4,167   $ 13,847      $ (13,569   $ (47,714
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON LIMITED PARTNERS PER UNIT:

               
               

Basic

   $ (0.73              $ (0.93
  

 

 

              

 

 

 

Diluted

   $ (0.73              $ (0.93
  

 

 

              

 

 

 

WEIGHTED AVERAGE COMMON LIMITED PARTNER UNITS OUTSTANDING:

               

Basic

     51,316                   51,316   
  

 

 

              

 

 

 

Diluted

     51,316                   51,316   
  

 

 

              

 

 

 


ATLAS ENERGY, L.P. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2011

(in thousands)

(Unaudited)

 

     Historical     Historical
Carrizo
     Historical
Titan
    Historical
DTE
    Historical
Cardinal
    Adjustments     Pro Forma  

REVENUES:

               

Gas and oil production

   $ 66,979      $ 47,118       $ 30,886      $ 38,724      $ —        $ —        $ 183,707   

Well construction and completion

     135,283        —           —          —          —          —          135,283   

Gathering and processing

     1,329,418        —           —          —          37,668        209,055 (n)      1,576,141   

Administration and oversight

     7,741        —           —          —          —          —          7,741   

Well services

     19,803        —           —          —          —          —          19,803   

Loss on mark-to-market derivatives

     (20,453     —           —          —          —          —          (20,453

Other, net

     31,803        —           327        (584     (168     —          31,378   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     1,570,574        47,118         31,213        38,140        37,500        209,055        1,933,600   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

COSTS AND EXPENSES:

               

Gas and oil production

     17,100        13,936         5,330        14,850        —          —          51,216   

Well construction and completion

     115,630        —           —          —          —          —          115,630   

Gathering and processing

     1,123,051        —           —          —          10,604        209,055 (n)      1,342,710   

Well services

     8,738        —           —          —          —          —          8,738   

General and administrative

     80,584        —           2,556        8,438        4,243        —          95,821   

Depreciation, depletion and amortization

     109,373        —           26,527        18,038        14,756        23,165 (e)      201,162   
                210 (f)   
                9,093 (o)   

Asset impairment

     6,995        —           196,835        —          —          —          203,830   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     1,461,471        13,936         231,248        41,326        29,603        241,523        2,019,107   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

OPERATING INCOME (LOSS)

     109,103        33,182         (200,035     (3,186     7,897        (32,468     (85,507

Interest expense

     (38,394     —           (2,055     (6,468     (3,117     (1,650 )(g)      (76,922
                (5,986 )(h)   
                (468 )(i)   
                (7,284 )(j)   
                3,117 (p)   
                (14,073 )(q)   
                (544 )(r)   


Loss on early extinguishment of debt

     (19,574     —           —          —          —          —          (19,574

Gain (loss) on asset sales

     256,292        —           —          —          (1,634     —          254,658   

Non-operating income

     —          —           —          —          14        —          14   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE TAX

     307,427        33,182         (202,090     (9,654     3,160        (59,356     72,669   

Income tax benefit (expense)

     —          —           —          —          (1,046     2,355 (s)      1,309   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) FROM CONTINUING OPERATIONS

     307,427        33,182         (202,090     (9,654     2,114        (57,001     73,978   

DISCOUNTED OPERATIONS:

               

Loss on discounted operations

     (81     —           —          —          —          —          (81
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

     307,346        33,182         (202,090     (9,654     2,114        (57,001     73,897   

(Income) loss attributable to non-controlling interests

     (257,643     —           —          —          1,376        1,729 (o)      (247,641
                6,897 (u)   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) AFTER NON-CONTROLLING INTERESTS

     49,703        33,182         (202,090     (9,654     3,490        (48,375     (173,744

Income not attributable to common limited partners (results of operations of the Transferred Business as of and prior to February 17, 2011)

     (4,711     —           —          —          —          —          (4,711
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON LIMITED PARTNERS

   $ 44,992      $ 33,182       $ (202,090   $ (9,654   $ 3,490      $ (48,375   $ (178,455
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON LIMITED PARTNERS PER UNIT:

               

Basic

   $ 0.91                 $ (3.70
  

 

 

              

 

 

 

Diluted

   $ 0.88                 $ (3.70
  

 

 

              

 

 

 

WEIGHTED AVERAGE COMMON LIMITED PARTNER UNITS OUTSTANDING:

               

Basic

     48,235                   48,235   
  

 

 

              

 

 

 

Diluted

     49,694                   48,235   
  

 

 

              

 

 

 


ATLAS ENERGY, L.P. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS

 

(a) To reflect the net proceeds of (i) $174.5 million net of $7.3 million of transaction costs, from the public offering of 7.9 million of ARP’s common limited partner units to investors at a net offering price per unit of $22.09 (net of $0.92 per unit for underwriters’ discount and fees) and (ii) net borrowings of $75.4 million under ARP’s term loan credit facility and $18.3 million under ARP’s revolving credit facility.

 

(b) To reflect the partial application of the $268.2 million of net proceeds from the public offering of ARP common limited partner units and borrowings under ARP’s term loan credit facility and revolving credit facility for (i) the payment of $7.3 million of term loan credit facility and revolving credit facility fees and other transaction costs, which will be amortized over the remaining term of ARP’s respective debt instrument and (ii) the payment of costs of $3.5 million related to the DTE acquisition, which are expensed as incurred and allocated between common limited partners’ interests and non-controlling interests.

 

(c) To reflect the preliminary purchase price allocation of the DTE acquisition. Due to the recent date of the DTE acquisition, the purchase price allocation for the assets acquired and liabilities assumed is based upon estimated fair values, which are subject to adjustment and could change significantly as ARP continues to evaluate this preliminary allocation.

 

(d) To reflect ARP’s consummation of the DTE acquisition through the transfer to DTE of cash consideration of $257.4 million.

 

(e) To reflect ARP’s incremental depreciation, depletion and amortization expense, using the units-of-production method, related to the oil and natural gas properties acquired.

 

(f) To reflect ARP’s incremental accretion expense related to $3.9 million of asset retirement obligations on oil and natural gas properties acquired.

 

(g) To reflect ARP’s adjustment to interest expense to finance the $67.5 million of borrowings under ARP’s revolving credit facility to partially fund the acquisition of assets from Carrizo based on the interest rate of 2.5%.

 

(h) To reflect ARP’s amortization of deferred financing costs incurred as a result of the Carrizo and DTE Acquisitions related to ARP’s revolving credit facility and term loan credit facility over the remainder of the respective terms.

 

(i) To reflect ARP’s adjustment to interest expense to finance the $18.8 million of borrowings under ARP’s revolving credit facility to partially fund the acquisition of Titan based on the interest rate of 2.5%.

 

(j) To reflect ARP’s adjustment to interest expense resulting from borrowings of $75.4 million under ARP’s term loan credit facility and $18.3 million under ARP’s revolving credit facility, both of which were used by ARP to finance the DTE acquisition and related acquisition and financing costs, at a current interest rate of approximately 7.8%.

 

(k) To reflect the preliminary purchase price allocation of the Cardinal Acquisition. Due to the recent date of the Cardinal Acquisition, the purchase price allocation for the assets acquired and liabilities assumed is based upon estimated fair values, which are subject to adjustment and could change significantly as APL continues to evaluate this preliminary allocation.

 

(l) To reflect (i) $312.6 million net proceeds from APL’s public offering of 10.5 million common units at a negotiated price of $31.00 per unit; (ii) the private placement of $175.0 million of 6.625% APL senior notes due October 1, 2020 at a premium of 103% for $176.5 million proceeds net of $3.7 million finance costs; (iii) $122.3 million of borrowings under APL’s $600.0 million senior secured revolving credit facility; and (iv) $1.1 million deferred finance costs related to an amendment of APL’s revolving credit facility; all of which were related to the financing of the Cardinal Acquisition.

 

(m) To reflect (i) the consummation of the Cardinal Acquisition for net cash consideration of $598.3 million, plus (ii) $0.1 million of purchase price adjustments for working capital, net of cash received; and (iii) the payment of $15.4 million of acquisition related costs, which are expensed as incurred and allocated between common limited partners’ interests and non-controlling interests.


(n) To reclassify natural gas and liquids costs associated to the Cardinal Acquisition revenues. Based upon APL’s portfolio of contracts, APL expects to report the revenues and costs under the acquired contracts on a gross basis. Under guidance in the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”) 605 – Revenue Recognition, the Partnership presents APL sales of natural gas, NGLs and condensate and the related cost of goods sold as gross values on its consolidated combined statements of operations, based upon the assessment that APL acts as a “Principal” as defined by the ASC; while Cardinal presented revenues net of costs based upon the assessment that Cardinal acted as an “Agent”, as defined by the ASC. There is no impact on the reported income from continuing operations as a result of this adjustment.

 

(o) To reflect APL’s incremental depreciation and amortization expense related to fair value assessment of the assets acquired from Cardinal, including a fair value assessment of the non-controlling interest in the property, plant and equipment and intangible assets.

 

(p) To reflect APL’s adjustment to interest expense for Cardinal’s repayment of debt from the net proceeds received on the sale of assets.

 

(q) To reflect APL’s adjustment to interest expense to partially finance the Cardinal Acquisition with the issuance of $175.0 million of 6.625% APL Senior Notes and the additional borrowings of $122.3 on APL’s revolving credit facility at an interest rate of 2.46%, less the accretion of the $5.3 million premium received on the issuance of the 6.625% APL Senior Notes.

 

(r) To reflect APL’s amortization of deferred financing costs incurred related to (i) APL’s issuance of the 6.625% APL Senior Notes; and (ii) the amendment to APL’s revolving credit facility to provide for the Cardinal Acquisition to be a permitted investment and for Centrahoma to not be required to be a guarantor nor provide a security interest in its assets.

 

(s) To reflect APL’s income tax impact of the incremental depreciation and amortization expense recognized related to APL Arkoma, Inc., (previously known as Cardinal Arkoma, Inc.), a corporate subsidiary acquired through the Cardinal Acquisition.

 

(t) To reflect the adjustment of non-controlling interests in the net income (loss) of ARP as a result of the pro forma statement of operations adjustments previously noted. The allocation of ARP net income (loss) to non-controlling interests is based upon the general partner’s and limited partners’ relative ownership interests subsequent to the transfer of assets to ARP on March 5, 2012, as well as required minimum distributions to preferred limited partners.

 

(u) To reflect the adjustment of non-controlling interests in the net income (loss) of APL as a result of the pro forma statement of operations adjustments previously noted. The allocation of APL net income (loss) to non-controlling interests is based upon the general partner’s and limited partners’ relative ownership interests in APL.