Attached files

file filename
8-K - 8-K - PLAINS GP HOLDINGS LPa15-3626_18k.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

Plains All American Pipeline, L.P. and Plains GP Holdings Report Fourth-Quarter and Full-Year 2014 Results

 

(Houston — February 4, 2015) Plains All American Pipeline, L.P. (NYSE: PAA) and Plains GP Holdings (NYSE: PAGP) today reported fourth-quarter and full-year 2014 results.

 

Plains All American Pipeline, L.P.

 

Summary Financial Information (1) (unaudited)

(in millions, except per unit data)

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

%

 

December 31,

 

%

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

Net income attributable to PAA

 

$

389

 

$

309

 

26%

 

$

1,384

 

$

1,361

 

2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.67

 

$

0.58

 

16%

 

$

2.38

 

$

2.80

 

-15%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

664

 

$

526

 

26%

 

$

2,289

 

$

2,168

 

6%

 

 

 

 

Three Months Ended

 

 

 

Twelve Months Ended

 

 

 

 

 

December 31,

 

%

 

December 31,

 

%

 

 

 

2014

 

2013

 

Change

 

2014

 

2013

 

Change

 

Adjusted net income attributable to PAA

 

$

362

 

$

371

 

-2%

 

$

1,347

 

$

1,466

 

-8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.60

 

$

0.76

 

-21%

 

$

2.28

 

$

3.10

 

-26%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

594

 

$

595

 

0%

 

$

2,200

 

$

2,292

 

-4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution per unit declared for the period

 

$

0.6750

 

$

0.6150

 

9.8%

 

 

 

 

 

 

 

 


(1)                                     PAA’s reported results include the impact of items that affect comparability between reporting periods. The impact of certain of these items is excluded from adjusted results.  See the section of this release entitled “Non-GAAP Financial Measures and Selected Items Impacting Comparability” and the tables attached hereto for information regarding certain selected items that PAA believes impact comparability of financial results between reporting periods, as well as for information regarding non-GAAP financial measures (such as adjusted EBITDA) and their reconciliation to the most directly comparable measures as reported in accordance with GAAP.

 

“2014 represents another year of solid execution for PAA, as we delivered results in line with to slightly ahead of the midpoint of our guidance for both the fourth quarter and full year, excluding the impact of a fourth quarter acquisition,” stated Greg L. Armstrong, Chairman and CEO of Plains All American.  “These results were underpinned by solid performance in our Transportation and Supply and Logistics segments.”

 

Armstrong noted that following PAA’s November earnings conference call, crude oil and natural gas liquids prices decreased approximately 40%, which resulted in significant reductions in the outlook for producer drilling activities in 2015 — in many cases ranging from 30% to 40% below 2014 levels.

 

“PAA is well positioned to manage through industry down cycles; however, we are not immune to the adverse impacts of a major step change in commodity prices that is accompanied by a similar change in producers’ activity levels.  Accordingly, we have reduced the midpoint of our acquisition adjusted EBITDA guidance for 2015 by 6.5%, from just over $2.5 billion, as furnished on November 5th, to $2.35 billion and revised our distribution growth target for 2015.  We are currently targeting distribution growth for PAA of 7% for 2015, which would equate to a distribution increase for PAGP of approximately 21%.”

 

Armstrong stated that the updated guidance midpoint represented an increase of approximately 7% over 2014 results and is based on 2015 WTI oil prices hovering around $50 per barrel for all of 2015 and the expectation that producer drilling activities will be materially reduced relative to 2014.  WTI prices averaged approximately $93 per barrel in 2014.

 

“While the duration of the current down-cycle is unknown, our confidence in the North American crude oil resource base and its ultimate development remains high. As we look ahead, PAA remains well positioned to continue to grow and strengthen its business through organic growth projects and also to actively pursue attractive acquisition opportunities.  For 2015, we are targeting an expansion capital plan of $1.85 billion, down approximately 9% from the $2.03 billion spent in 2014.  Importantly, PAA enters 2015 with a strong balance sheet, credit metrics that are consistent with or favorable to our targeted levels and $3.6 billion of committed liquidity.”

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 2

 

The following table summarizes selected PAA financial information by segment for the fourth quarter and full year of 2014:

 

Summary of Selected Financial Data by Segment (1) (unaudited)

(in millions)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

Reported segment profit

 

$

267

 

$

149

 

$

249

 

 

$

207

 

$

170

 

$

149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting the comparability of segment profit (2)

 

3

 

2

 

(76

)

 

7

 

(1

)

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

270

 

$

151

 

$

173

 

 

$

214

 

$

169

 

$

209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2013 period

 

26

%

-11

%

-17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

Reported segment profit

 

$

925

 

$

584

 

$

782

 

 

$

729

 

$

616

 

$

822

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting the comparability of segment profit (2)

 

25

 

13

 

(131

)

 

31

 

13

 

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

950

 

$

597

 

$

651

 

 

$

760

 

$

629

 

$

893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2013 period

 

25

%

-5

%

-27

%

 

 

 

 

 

 

 

 


(1)            PAA’s reported results include the impact of items that affect comparability between reporting periods. The impact of certain of these items is excluded from adjusted results. See the section of this release entitled “Non-GAAP Financial Measures and Selected Items Impacting Comparability” and the tables attached hereto for information regarding certain selected items that PAA believes impact comparability of financial results between reporting periods.

 

(2)            Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

Fourth-quarter 2014 Transportation adjusted segment profit increased 26% versus comparable 2013 results. This increase was primarily driven by higher crude oil pipeline volumes associated with North American crude oil production and recently completed organic growth projects, increased tariff rates on certain of our crude oil pipelines and the acquisition of a 50% interest in the BridgeTex pipeline completed in November 2014.

 

Fourth-quarter 2014 Facilities adjusted segment profit decreased 11% versus comparable 2013 results.  This decrease was primarily due to the impact of recontracting capacity originally contracted at higher rates within our natural gas storage operations.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 3

 

Fourth-quarter 2014 Supply and Logistics adjusted segment profit decreased by approximately 17% relative to comparable 2013 results. This decrease was primarily related to less favorable NGL and crude oil market conditions in the fourth quarter of 2014 compared to the same 2013 period.  These impacts were partially offset by growth in crude oil lease gathering volumes.

 

Plains GP Holdings

 

PAGP’s sole assets are its ownership interest in PAA’s general partner and incentive distribution rights.  As the control entity of PAA, PAGP consolidates PAA’s results into its financial statements, which is reflected in the condensed consolidating balance sheet and income statement included at the end of this release.  Information regarding PAGP’s distributions is reflected below:

 

Summary Financial Information

 

 

 

Q4 2014

 

Q3 2014

 

Q4 2013
(non-prorated) 
(1)

 

Distribution per share declared for the period

 

$

0.20300

 

$

0.19075

 

$

0.15979

 

Q4 2014 distribution percentage growth over previous benchmarks

 

 

 

6.4

%

27.0

%

 


(1)            Reflects a full fourth quarter 2013 distribution per Class A share (before proration), assuming PAGP’s ownership interest in PAA’s general partner was for the full fourth quarter of 2013.

 

Conference Call

 

PAA and PAGP will hold a conference call on February 5, 2015 (see details below).  Prior to this conference call, PAA will furnish a current report on Form 8-K, which will include material in this news release as well as PAA’s financial and operational guidance for the first quarter and full year of 2015.  A copy of the Form 8-K will be available at www.plainsallamerican.com, where PAA and PAGP routinely post important information.

 

The PAA and PAGP conference call will be held at 10:00 a.m. EST on Thursday, February 5, 2015 to discuss the following items:

 

1.              PAA’s fourth-quarter and full-year 2014 performance;

 

2.              The status of major expansion projects;

 

3.              Capitalization and liquidity;

 

4.              Financial and operating guidance for the first quarter and full year of 2015; and

 

5.              PAA’s and PAGP’s outlook for the future.

 

Conference Call Access Instructions

 

To access the Internet webcast of the conference call, please go to www.plainsallamerican.com, choose “Investor Relations,” and then choose “Events and Presentations.”  Following the live webcast, the call will be archived for a period of sixty (60) days on the website.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 4

 

Alternatively, access to the live conference call is available by dialing toll free (800) 230-1085. International callers should dial (612) 288-0340.  No password is required.  The slide presentation accompanying the conference call will be available a few minutes prior to the call under the “Events and Presentations” tab of the PAA and PAGP Investor Relations sections of the above referenced website.

 

Telephonic Replay Instructions

 

To listen to a telephonic replay of the conference call, please dial (800) 475-6701, or (320) 365-3844 for international callers, and enter replay access code 349000.  The replay will be available beginning Thursday, February 5, 2015, at approximately 12:00 p.m. EST and will continue until 11:59 p.m. EST on March 5, 2015.

 

Non-GAAP Financial Measures and Selected Items Impacting Comparability

 

To supplement our financial information presented in accordance with GAAP, management uses additional measures that are known as “non-GAAP financial measures” (such as adjusted EBITDA and implied distributable cash flow (“DCF”)) in its evaluation of past performance and prospects for the future. Management believes that the presentation of such additional financial measures provides useful information to investors regarding our performance and results of operations because these measures, when used in conjunction with related GAAP financial measures, (i) provide additional information about our core operating performance and ability to generate and distribute cash flow, (ii) provide investors with the financial analytical framework upon which management bases financial, operational, compensation and planning decisions and (iii) present measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations. These measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) the mark-to-market of derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), (iii) inventory valuation adjustments, (iv) items that are not indicative of our core operating results and business outlook and/or (v) other items that we believe should be excluded in understanding our core operating performance. We have defined all such items as “Selected Items Impacting Comparability.”  We consider an understanding of these selected items impacting comparability to be material to the evaluation of our operating results and prospects.

 

Although we present selected items that we consider in evaluating our performance, you should also be aware that the items presented do not represent all items that affect comparability between the periods presented. Variations in our operating results are also caused by changes in volumes, prices, exchange rates, mechanical interruptions, acquisitions and numerous other factors. These types of variations are not separately identified in this release, but will be discussed, as applicable, in management’s discussion and analysis of operating results in our Annual Report on Form 10-K.

 

Adjusted EBITDA and other non-GAAP financial measures are reconciled to the most comparable measures as reported in accordance with GAAP for the periods presented in the tables attached to this release, and should be viewed in addition to, and not in lieu of, our Consolidated Financial Statements and notes thereto. In addition, PAA maintains on its website (www.plainsallamerican.com) a reconciliation of adjusted EBITDA and certain commonly used non-GAAP financial information to the most comparable GAAP measures. To access the information, investors should click on “Plains All American Pipeline, L.P.” under the “Investor Relations” link on the home page, select the “Guidance & Non-GAAP Reconciliations” link and navigate to the “Non-GAAP Reconciliations” tab.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 5

 

Forward Looking Statements

 

Except for the historical information contained herein, the matters discussed in this release consist of forward-looking statements that involve certain risks and uncertainties that could cause actual results or outcomes to differ materially from results or outcomes anticipated in the forward-looking statements. These risks and uncertainties include, among other things, failure to implement or capitalize, or delays in implementing or capitalizing, on planned growth projects; declines in the volume of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our facilities, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves, whether from reduced cash flow to fund drilling or the inability to access capital, or other factors; unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof); environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves; fluctuations in refinery capacity in areas supplied by our mainlines and other factors affecting demand for various grades of crude oil, refined products and natural gas and resulting changes in pricing conditions or transportation throughput requirements; the effects of competition; the occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems; tightened capital markets or other factors that increase our cost of capital or limit our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness; weather interference with business operations or project construction, including the impact of extreme weather events or conditions; continued creditworthiness of, and performance by, our counterparties, including financial institutions and trading companies with which we do business; maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties; the currency exchange rate of the Canadian dollar; the availability of, and our ability to consummate, acquisition or combination opportunities; the successful integration and future performance of acquired assets or businesses and the risks associated with operating in lines of business that are distinct and separate from our historical operations; the effectiveness of our risk management activities; shortages or cost increases of supplies, materials or labor; the impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations; non-utilization of our assets and facilities; increased costs, or lack of availability, of insurance; fluctuations in the debt and equity markets, including the price of our units at the time of vesting under our long-term incentive plans; risks related to the development and operation of our facilities, including our ability to satisfy our contractual obligations to our customers at our facilities; factors affecting demand for natural gas and natural gas storage services and rates; general economic, market or business conditions and the amplification of other risks caused by volatile financial markets, capital constraints and pervasive liquidity concerns; and other factors and uncertainties inherent in the transportation, storage, terminalling and marketing of crude oil and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids as discussed in the Partnerships’ filings with the Securities and Exchange Commission.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 6

 

Plains All American Pipeline, L.P. is a publicly traded master limited partnership that owns and operates midstream energy infrastructure and provides logistics services for crude oil, natural gas liquids (“NGL”), natural gas and refined products. PAA owns an extensive network of pipeline transportation, terminalling, storage and gathering assets in key crude oil and NGL producing basins and transportation corridors and at major market hubs in the United States and Canada. On average, PAA handles over 4.1 million barrels per day of crude oil and NGL on its pipelines. PAA is headquartered in Houston, Texas.

 

Plains GP Holdings is a publicly traded entity that owns an interest in the general partner and incentive distribution rights of Plains All American Pipeline, L.P., one of the largest energy infrastructure and logistics companies in North America. PAGP is headquartered in Houston, Texas.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 7

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

9,459

 

$

10,631

 

$

43,464

 

$

42,249

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

8,384

 

9,731

 

39,500

 

38,465

 

Field operating costs

 

378

 

312

 

1,456

 

1,322

 

General and administrative expenses

 

67

 

84

 

325

 

359

 

Depreciation and amortization

 

100

 

110

 

392

 

375

 

Total costs and expenses

 

8,929

 

10,237

 

41,673

 

40,521

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

530

 

394

 

1,791

 

1,728

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

35

 

22

 

108

 

64

 

Interest expense, net

 

(93

)

(79

)

(340

)

(303

)

Other income/(expense), net

 

(1

)

 

(2

)

1

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

471

 

337

 

1,557

 

1,490

 

Current income tax expense

 

(9

)

(31

)

(71

)

(100

)

Deferred income tax benefit/(expense)

 

(72

)

12

 

(100

)

1

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

390

 

318

 

1,386

 

1,391

 

Net income attributable to noncontrolling interests

 

(1

)

(9

)

(2

)

(30

)

NET INCOME ATTRIBUTABLE TO PAA

 

$

389

 

$

309

 

$

1,384

 

$

1,361

 

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO PAA:

 

 

 

 

 

 

 

 

 

LIMITED PARTNERS

 

$

253

 

$

203

 

$

884

 

$

967

 

GENERAL PARTNER

 

$

136

 

$

106

 

$

500

 

$

394

 

 

 

 

 

 

 

 

 

 

 

BASIC NET INCOME PER LIMITED PARTNER UNIT

 

$

0.67

 

$

0.59

 

$

2.39

 

$

2.82

 

 

 

 

 

 

 

 

 

 

 

DILUTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.67

 

$

0.58

 

$

2.38

 

$

2.80

 

 

 

 

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING

 

373

 

344

 

367

 

341

 

 

 

 

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING

 

375

 

346

 

369

 

343

 

 

ADJUSTED RESULTS

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED NET INCOME ATTRIBUTABLE TO PAA

 

$

362

 

$

371

 

$

1,347

 

$

1,466

 

 

 

 

 

 

 

 

 

 

 

DILUTED ADJUSTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.60

 

$

0.76

 

$

2.28

 

$

3.10

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EBITDA

 

$

594

 

$

595

 

$

2,200

 

$

2,292

 

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 8

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATED BALANCE SHEET DATA

(in millions)

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

ASSETS

 

 

 

 

 

Current assets

 

$

4,179

 

$

4,964

 

Property and equipment, net

 

12,272

 

10,819

 

Goodwill

 

2,465

 

2,503

 

Investments in unconsolidated entities

 

1,735

 

485

 

Linefill and base gas

 

930

 

798

 

Long-term inventory

 

186

 

251

 

Other, net

 

489

 

540

 

Total assets

 

$

22,256

 

$

20,360

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

Current liabilities

 

$

4,755

 

$

5,411

 

Senior notes, net of unamortized discount

 

8,757

 

6,710

 

Other long-term debt

 

5

 

5

 

Other long-term liabilities and deferred credits

 

548

 

531

 

Total liabilities

 

14,065

 

12,657

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

8,133

 

7,644

 

Noncontrolling interests

 

58

 

59

 

Total partners’ capital

 

8,191

 

7,703

 

Total liabilities and partners’ capital

 

$

22,256

 

$

20,360

 

 

DEBT CAPITALIZATION RATIOS

(in millions)

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

Short-term debt

 

$

1,287

 

$

1,113

 

Long-term debt

 

8,762

 

6,715

 

Total debt

 

$

10,049

 

$

7,828

 

 

 

 

 

 

 

Long-term debt

 

$

8,762

 

$

6,715

 

Partners’ capital

 

8,191

 

7,703

 

Total book capitalization

 

$

16,953

 

$

14,418

 

Total book capitalization, including short-term debt

 

$

18,240

 

$

15,531

 

 

 

 

 

 

 

Long-term debt-to-total book capitalization

 

52

%

47

%

Total debt-to-total book capitalization, including short-term debt

 

55

%

50

%

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 9

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

SELECTED FINANCIAL DATA BY SEGMENT

(in millions)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

 

Transportation

 

Facilities

 

Logistics

 

Revenues (1)

 

$

433

 

$

270

 

$

9,129

 

 

$

387

 

$

394

 

$

10,151

 

Purchases and related costs (1)

 

(35

)

(8

)

(8,711

)

 

(38

)

(116

)

(9,875

)

Field operating costs (1) (2)

 

(142

)

(97

)

(141

)

 

(125

)

(89

)

(97

)

Equity-indexed compensation expense - operations

 

(1

)

 

 

 

(3

)

(1

)

 

Segment general and administrative expenses (2) (3)

 

(20

)

(14

)

(26

)

 

(29

)

(16

)

(23

)

Equity-indexed compensation expense - general and administrative

 

(3

)

(2

)

(2

)

 

(7

)

(2

)

(7

)

Equity earnings in unconsolidated entities

 

35

 

 

 

 

22

 

 

 

Reported segment profit

 

$

267

 

$

149

 

$

249

 

 

$

207

 

$

170

 

$

149

 

Selected items impacting comparability of segment profit (4)

 

3

 

2

 

(76

)

 

7

 

(1

)

60

 

Adjusted segment profit

 

$

270

 

$

151

 

$

173

 

 

$

214

 

$

169

 

$

209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

54

 

$

17

 

$

2

 

 

$

36

 

$

13

 

$

3

 

 

 

 

Twelve Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2014

 

 

December 31, 2013

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

 

Transportation

 

Facilities

 

Logistics

 

Revenues (1)

 

$

1,655

 

$

1,127

 

$

42,150

 

 

$

1,498

 

$

1,377

 

$

40,696

 

Purchases and related costs (1)

 

(151

)

(55

)

(40,752

)

 

(147

)

(312

)

(39,315

)

Field operating costs (1) (2)

 

(560

)

(404

)

(481

)

 

(528

)

(362

)

(422

)

Equity-indexed compensation expense - operations

 

(15

)

(4

)

(2

)

 

(18

)

(2

)

(3

)

Segment general and administrative expenses (2) (3)

 

(83

)

(60

)

(105

)

 

(101

)

(63

)

(102

)

Equity-indexed compensation expense - general and administrative

 

(29

)

(20

)

(28

)

 

(39

)

(22

)

(32

)

Equity earnings in unconsolidated entities

 

108

 

 

 

 

64

 

 

 

Reported segment profit

 

$

925

 

$

584

 

$

782

 

 

$

729

 

$

616

 

$

822

 

Selected items impacting comparability of segment profit (4)

 

25

 

13

 

(131

)

 

31

 

13

 

71

 

Adjusted segment profit

 

$

950

 

$

597

 

$

651

 

 

$

760

 

$

629

 

$

893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

165

 

$

52

 

$

7

 

 

$

123

 

$

38

 

$

15

 

 


(1)                                     Includes intersegment amounts.

(2)                                     Field operating costs and Segment general and administrative expenses exclude equity-indexed compensation expense, which is presented separately in the table above.

(3)                                     Segment general and administrative expenses reflect direct costs attributable to each segment and an allocation of other expenses to the segments. The proportional allocations by segment require judgment by management and are based on the business activities that exist during each period.

(4)                                     Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 10

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

OPERATING DATA (1)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Transportation activities (average daily volumes in thousands of barrels per day):

 

 

 

 

 

 

 

 

 

Tariff activities

 

 

 

 

 

 

 

 

 

Crude Oil Pipelines

 

 

 

 

 

 

 

 

 

All American

 

36

 

40

 

37

 

40

 

Bakken Area Systems

 

157

 

135

 

149

 

131

 

Basin / Mesa / Sunrise

 

732

 

737

 

733

 

718

 

BridgeTex

 

55

 

 

14

 

 

Capline

 

182

 

144

 

152

 

151

 

Eagle Ford Area Systems

 

262

 

166

 

227

 

102

 

Line 63 / Line 2000

 

129

 

113

 

122

 

113

 

Manito

 

55

 

44

 

47

 

46

 

Mid-Continent Area Systems

 

370

 

293

 

348

 

281

 

Permian Basin Area Systems

 

764

 

703

 

765

 

581

 

Rainbow

 

117

 

120

 

112

 

124

 

Rangeland

 

65

 

64

 

65

 

60

 

Salt Lake City Area Systems

 

143

 

128

 

136

 

131

 

South Saskatchewan

 

66

 

57

 

62

 

51

 

White Cliffs

 

40

 

25

 

30

 

23

 

Other

 

829

 

688

 

767

 

725

 

NGL Pipelines

 

 

 

 

 

 

 

 

 

Co-Ed

 

61

 

58

 

58

 

56

 

Other

 

129

 

206

 

128

 

194

 

Refined Products Pipelines

 

 

9

 

 

68

 

Tariff activities total

 

4,192

 

3,730

 

3,952

 

3,595

 

Trucking

 

122

 

129

 

127

 

117

 

Transportation activities total

 

4,314

 

3,859

 

4,079

 

3,712

 

 

 

 

 

 

 

 

 

 

 

Facilities activities (average monthly volumes):

 

 

 

 

 

 

 

 

 

Crude oil, refined products and NGL terminalling and storage (average monthly capacity in millions of barrels)

 

95

 

94

 

95

 

94

 

Rail load / unload volumes (average volumes in thousands of barrels per day)

 

229

 

221

 

231

 

221

 

Natural gas storage (average monthly working capacity in billions of cubic feet)

 

97

 

97

 

97

 

96

 

NGL fractionation (average volumes in thousands of barrels per day)

 

103

 

89

 

96

 

96

 

Facilities activities total (average monthly volumes in millions of barrels) (2)

 

122

 

120

 

121

 

120

 

 

 

 

 

 

 

 

 

 

 

Supply and Logistics activities (average daily volumes in thousands of barrels per day):

 

 

 

 

 

 

 

 

 

Crude oil lease gathering purchases

 

999

 

870

 

949

 

859

 

NGL sales

 

268

 

272

 

208

 

215

 

Waterborne cargos

 

 

 

 

4

 

Supply and Logistics activities total

 

1,267

 

1,142

 

1,157

 

1,078

 

 


(1)                                     Volumes associated with assets employed through acquisitions and expansion capital represent total volumes (attributable to our interest) for the number of days or months we employed the assets divided by the number of days or months in the period.

(2)                                     Facilities activities total is calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage working capacity divided by 6 to account for the 6:1  mcf of natural gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation volumes multiplied by the number of days in the period and divided by the number of months in the period.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 11

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF BASIC AND DILUTED NET INCOME PER LIMITED PARTNER UNIT

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Basic Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

389

 

$

309

 

$

1,384

 

$

1,361

 

Less: General partner’s incentive distribution (1)

 

(131

)

(102

)

(482

)

(375

)

Less: General partner 2% ownership (1)

 

(5

)

(4

)

(18

)

(19

)

Net income available to limited partners

 

253

 

203

 

884

 

967

 

Less: Undistributed earnings allocated and distributions to participating securities (1)

 

(2

)

(2

)

(6

)

(7

)

Net income available to limited partners in accordance with application of the two-class method for MLPs

 

$

251

 

$

201

 

$

878

 

$

960

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

373

 

344

 

367

 

341

 

 

 

 

 

 

 

 

 

 

 

Basic net income per limited partner unit

 

$

0.67

 

$

0.59

 

$

2.39

 

$

2.82

 

 

 

 

 

 

 

 

 

 

 

Diluted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

389

 

$

309

 

$

1,384

 

$

1,361

 

Less: General partner’s incentive distribution (1)

 

(131

)

(102

)

(482

)

(375

)

Less: General partner 2% ownership (1)

 

(5

)

(4

)

(18

)

(19

)

Net income available to limited partners

 

253

 

203

 

884

 

967

 

Less: Undistributed earnings allocated and distributions to participating securities (1)

 

(2

)

(2

)

(6

)

(6

)

Net income available to limited partners in accordance with application of the two-class method for MLPs

 

$

251

 

$

201

 

$

878

 

$

961

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

373

 

344

 

367

 

341

 

Effect of dilutive securities: Weighted average LTIP units (2)

 

2

 

2

 

2

 

2

 

Diluted weighted average limited partner units outstanding

 

375

 

346

 

369

 

343

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.67

 

$

0.58

 

$

2.38

 

$

2.80

 

 


(1)                                     We calculate net income available to limited partners based on the distributions pertaining to the current period’s net income.  After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

(2)                                     Our Long-term Incentive Plan (“LTIP”) awards that contemplate the issuance of common units are considered dilutive unless (i) vesting occurs only upon the satisfaction of a performance condition and (ii) that performance condition has yet to be satisfied. LTIP awards that are deemed to be dilutive are reduced by a hypothetical unit repurchase based on the remaining unamortized fair value, as prescribed by the treasury stock method in guidance issued by the FASB.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 12

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

SELECTED ITEMS IMPACTING COMPARABILITY

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Selected Items Impacting Comparability - Income/(Loss) (1):

 

 

 

 

 

 

 

 

 

Gains/(losses) from derivative activities net of inventory valuation adjustments (2)

 

$

166

 

$

(51

)

$

243

 

$

(59

)

Long-term inventory valuation adjustments (3)

 

(85

)

 

(85

)

 

Equity-indexed compensation expense (4)

 

(8

)

(12

)

(56

)

(63

)

Net loss on foreign currency revaluation

 

(3

)

(7

)

(13

)

(1

)

Tax effect on selected items impacting comparability

 

(43

)

8

 

(52

)

16

 

Other (5)

 

 

 

 

2

 

Selected items impacting comparability of net income attributable to PAA

 

$

27

 

$

(62

)

$

37

 

$

(105

)

 

 

 

 

 

 

 

 

 

 

Impact to basic net income per limited partner unit

 

$

0.07

 

$

(0.17

)

$

0.10

 

$

(0.30

)

Impact to diluted net income per limited partner unit

 

$

0.07

 

$

(0.18

)

$

0.10

 

$

(0.30

)

 


(1)                                     Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

(2)                                     Includes mark-to-market gains and losses resulting from derivative instruments that are related to underlying activities in future periods or the reversal of mark-to-market gains and losses from the prior period, net of inventory valuation adjustments, as applicable.

(3)                                     Includes changes in the average cost of long-term inventory that result from fluctuations in market prices. Long-term inventory is comprised of minimum inventory requirements in third-party assets and other working inventory that is needed for our commercial operations.

(4)                                     Includes equity-indexed compensation expense associated with LTIP awards that will or may be settled in units, as the dilutive impact of these outstanding awards is included in our diluted net income per unit calculation and the majority of these awards are expected to be settled in units.

(5)                                     Includes other immaterial selected items impacting comparability, as well as the noncontrolling interests’ portion of selected items.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 13

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF ADJUSTED BASIC AND DILUTED EARNINGS PER LIMITED PARTNER UNIT

(in millions, except per unit data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Basic Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

389

 

$

309

 

$

1,384

 

$

1,361

 

Selected items impacting comparability of net income attributable to PAA (1)

 

(27

)

62

 

(37

)

105

 

Adjusted net income attributable to PAA

 

362

 

371

 

1,347

 

1,466

 

Less: General partner’s incentive distribution (2)

 

(131

)

(102

)

(482

)

(375

)

Less: General partner 2% ownership (2)

 

(4

)

(5

)

(17

)

(22

)

Adjusted net income available to limited partners

 

227

 

264

 

848

 

1,069

 

Less: Undistributed earnings allocated and distributions to participating securities (2)

 

(2

)

(2

)

(6

)

(7

)

Adjusted limited partners’ net income

 

$

225

 

$

262

 

$

842

 

$

1,062

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

373

 

344

 

367

 

341

 

 

 

 

 

 

 

 

 

 

 

Basic adjusted net income per limited partner unit

 

$

0.60

 

$

0.76

 

$

2.29

 

$

3.12

 

 

 

 

 

 

 

 

 

 

 

Diluted Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

 

 

 

 

Net income attributable to PAA

 

$

389

 

$

309

 

$

1,384

 

$

1,361

 

Selected items impacting comparability of net income attributable to PAA (1)

 

(27

)

62

 

(37

)

105

 

Adjusted net income attributable to PAA

 

362

 

371

 

1,347

 

1,466

 

Less: General partner’s incentive distribution (2)

 

(131

)

(102

)

(482

)

(375

)

Less: General partner 2% ownership (2)

 

(4

)

(5

)

(17

)

(22

)

Adjusted net income available to limited partners

 

227

 

264

 

848

 

1,069

 

Less: Undistributed earnings allocated and distributions to participating securities (2)

 

(2

)

(2

)

(6

)

(5

)

Adjusted limited partners’ net income

 

$

225

 

$

262

 

$

842

 

$

1,064

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average limited partner units outstanding

 

375

 

346

 

369

 

343

 

 

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.60

 

$

0.76

 

$

2.28

 

$

3.10

 

 


(1)             Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

(2)             We calculate adjusted net income available to limited partners based on the distributions pertaining to the current period’s net income.  After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, limited partners and participating securities in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 14

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

FINANCIAL DATA RECONCILIATIONS

(in millions)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Net Income to Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Excluding Selected Items Impacting Comparability (“Adjusted EBITDA”) Reconciliations

 

 

 

 

 

 

 

 

 

Net Income

 

$

390

 

$

318

 

$

1,386

 

$

1,391

 

Add: Interest expense, net

 

93

 

79

 

340

 

303

 

Add: Income tax expense

 

81

 

19

 

171

 

99

 

Add: Depreciation and amortization

 

100

 

110

 

392

 

375

 

EBITDA

 

$

664

 

$

526

 

$

2,289

 

$

2,168

 

Selected items impacting comparability of EBITDA (1)

 

(70

)

69

 

(89

)

124

 

Adjusted EBITDA

 

$

594

 

$

595

 

$

2,200

 

$

2,292

 

 


(1)                   Certain of our non-GAAP financial measures may not be impacted by each of the selected items impacting comparability.

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Adjusted EBITDA to Implied Distributable Cash Flow (“DCF”)

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

594

 

$

595

 

$

2,200

 

$

2,292

 

Interest expense, net

 

(93

)

(79

)

(340

)

(303

)

Maintenance capital

 

(73

)

(52

)

(224

)

(176

)

Current income tax expense

 

(9

)

(31

)

(71

)

(100

)

Equity earnings in unconsolidated entities, net of distributions

 

(4

)

(3

)

(3

)

(10

)

Distributions to noncontrolling interests (1)

 

(1

)

(1

)

(3

)

(38

)

Implied DCF

 

$

414

 

$

429

 

$

1,559

 

$

1,665

 

 


(1)                   Includes distributions that pertain to the current period’s net income, which are paid in the subsequent period.

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31,

 

December 31,

 

 

 

2014

 

2013

 

2014

 

2013

 

Cash Flow from Operating Activities Reconciliation

 

 

 

 

 

 

 

 

 

EBITDA

 

$

664

 

$

526

 

$

2,289

 

$

2,168

 

Current income tax expense

 

(9

)

(31

)

(71

)

(100

)

Interest expense, net

 

(93

)

(79

)

(340

)

(303

)

Net change in assets and liabilities, net of acquisitions

 

156

 

(76

)

28

 

73

 

Other items to reconcile to cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Equity-indexed compensation expense

 

8

 

20

 

98

 

116

 

Net cash provided by operating activities

 

$

726

 

$

360

 

$

2,004

 

$

1,954

 

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 15

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31, 2014

 

 

December 31, 2014

 

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

9,459

 

$

 

$

9,459

 

 

$

43,464

 

$

 

$

43,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

8,384

 

 

8,384

 

 

39,500

 

 

39,500

 

Field operating costs

 

378

 

 

378

 

 

1,456

 

 

1,456

 

General and administrative expenses

 

67

 

3

 

70

 

 

325

 

6

 

331

 

Depreciation and amortization

 

100

 

 

100

 

 

392

 

2

 

394

 

Total costs and expenses

 

8,929

 

3

 

8,932

 

 

41,673

 

8

 

41,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

530

 

(3

)

527

 

 

1,791

 

(8

)

1,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

35

 

 

35

 

 

108

 

 

108

 

Interest expense, net

 

(93

)

(3

)

(96

)

 

(340

)

(9

)

(349

)

Other expense, net

 

(1

)

 

(1

)

 

(2

)

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

471

 

(6

)

465

 

 

1,557

 

(17

)

1,540

 

Current income tax expense

 

(9

)

 

(9

)

 

(71

)

 

(71

)

Deferred income tax expense

 

(72

)

(14

)

(86

)

 

(100

)

(41

)

(141

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

390

 

(20

)

370

 

 

1,386

 

(58

)

1,328

 

Net income attributable to noncontrolling interests

 

(1

)

(345

)

(346

)

 

(2

)

(1,256

)

(1,258

)

NET INCOME ATTRIBUTABLE TO PAGP

 

$

389

 

$

(365

)

$

24

 

 

$

1,384

 

$

(1,314

)

$

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC NET INCOME PER CLASS A SHARE

 

$

0.14

 

 

 

 

 

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED NET INCOME PER CLASS A SHARE

 

$

0.13

 

 

 

 

 

 

$

0.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING

 

172

 

 

 

 

 

 

145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING

 

650

 

 

 

 

 

 

650

 

 


(1)                   Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 16

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING BALANCE SHEET DATA

(in millions)

 

 

 

December 31, 2014

 

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

ASSETS

 

 

 

 

 

 

 

Current assets

 

$

4,179

 

$

2

 

$

4,181

 

Property and equipment, net

 

12,272

 

20

 

12,292

 

Goodwill

 

2,465

 

 

2,465

 

Investments in unconsolidated entities

 

1,735

 

 

1,735

 

Deferred tax asset

 

 

1,705

 

1,705

 

Linefill and base gas

 

930

 

 

930

 

Long-term inventory

 

186

 

 

186

 

Other, net

 

489

 

 

489

 

Total assets

 

$

22,256

 

$

1,727

 

$

23,983

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

Current liabilities

 

$

4,755

 

$

1

 

$

4,756

 

Senior notes, net of unamortized discount

 

8,757

 

 

8,757

 

Other long-term debt

 

5

 

536

 

541

 

Other long-term liabilities and deferred credits

 

548

 

 

548

 

Total liabilities

 

14,065

 

537

 

14,602

 

 

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

8,133

 

(6,476

)

1,657

 

Noncontrolling interests

 

58

 

7,666

 

7,724

 

Total partners’ capital

 

8,191

 

1,190

 

9,381

 

Total liabilities and partners’ capital

 

$

22,256

 

$

1,727

 

$

23,983

 

 


(1)                   Represents the aggregate consolidating adjustments necessary to produce consolidated financial statements for PAGP.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 17

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

DISTRIBUTION SUMMARY (unaudited)

 

Q4 2014 PAGP DISTRIBUTION SUMMARY

(in millions, except per unit and per share data)

 

 

 

Q4 2014 (1)

 

PAA Distribution/LP Unit

 

$

0.6750

 

GP Distribution/LP Unit

 

$

0.3614

 

Total Distribution/LP Unit

 

$

1.0364

 

 

 

 

 

PAA LP Units Outstanding at 1/30/15

 

376

 

 

 

 

 

Gross GP Distribution

 

$

141

 

Less: IDR Reduction

 

(6

)

Net Distribution from PAA to AAP (2)

 

$

136

 

Less: Debt Service

 

(2

)

Less: G&A Expense

 

(1

)

Cash Available for Distribution by AAP

 

$

133

 

 

 

 

 

Distributions to AAP Partners

 

 

 

Direct AAP Owners & AAP Management (68.2% economic interest)

 

$

91

 

PAGP (31.8% economic interest)

 

42

 

Total distributions to AAP Partners

 

$

133

 

 

 

 

 

Distribution to PAGP Investors

 

$

42

 

PAGP Class A Shares Outstanding at 1/30/15

 

207

 

PAGP Distribution/Class A Share

 

$

0.20300

 

 


(1)                   Amounts may not recalculate due to rounding.

(2)                   Plains AAP, L.P. (“AAP”) is the general partner of PAA.

 

– more –

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291

 



 

Page 18

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

COMPUTATION OF BASIC AND DILUTED NET INCOME PER CLASS A SHARE

(in millions, except per share data)

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

 

December 31, 2014

 

December 31, 2014

 

Basic Net Income per Class A Share

 

 

 

 

 

Net income attributable to PAGP

 

$

24

 

$

70

 

Basic weighted average Class A shares outstanding

 

172

 

145

 

 

 

 

 

 

 

Basic net income per Class A share

 

$

0.14

 

$

0.48

 

 

 

 

 

 

 

Diluted Net Income per Class A Share

 

 

 

 

 

Numerator for diluted net income per Class A share:

 

 

 

 

 

Net income attributable to PAGP

 

$

24

 

$

70

 

Incremental net income attributable to PAGP resulting from assumed conversion of AAP units and AAP Management units

 

58

 

235

 

Total

 

$

82

 

$

305

 

 

 

 

 

 

 

Denominator for diluted net income per Class A share:

 

 

 

 

 

Basic weighted average number of Class A shares outstanding

 

172

 

145

 

Dilutive shares resulting from assumed conversion of AAP units and AAP Management units

 

478

 

505

 

Effect of dilutive securities: Weighted average LTIP shares (1)

 

 

 

Diluted weighted average number of Class A shares outstanding

 

650

 

650

 

 

 

 

 

 

 

Diluted net income per Class A share

 

$

0.13

 

$

0.47

 

 


(1)                   As of December 31, 2014, there were less than 0.1 million weighted average dilutive LTIP shares outstanding.

 

Contacts:

 

Ryan Smith

Al Swanson

Director, Investor Relations

Executive Vice President, CFO

(866) 809-1291

(800) 564-3036

 

###

333 Clay Street, Suite 1600          Houston, Texas 77002          (713) 646-4100 / (866) 809-1291