UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): May 5, 2015

 

Plains GP Holdings, L.P.

(Exact name of registrant as specified in its charter)

 

DELAWARE

1-36132

90-1005472

(State or other jurisdiction of incorporation)

(Commission File Number)

(IRS Employer Identification No.)

 

333 Clay Street, Suite 1600, Houston, Texas 77002

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: 713-646-4100

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o      Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o      Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02 and Item 7.01.        Results of Operations and Financial Condition; Regulation FD Disclosure.

 

On May 5, 2015, the Registrant issued a press release reporting its first-quarter 2015 results. A copy of the press release is furnished as Exhibit 99.1 hereto. In accordance with General Instruction B.2 of Form 8-K, the information presented herein under Item 2.02 and Item 7.01 shall not be deemed “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall such information be deemed incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, each as amended.

 

Item 9.01.                                        Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit 99.1 —   Press Release dated May 5, 2015.

 

2



 

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 hereunto duly authorized.

 

 

PLAINS GP HOLDINGS, L.P.

 

 

 

 

Date:  May 5, 2015

By:

PAA GP Holdings LLC, its general partner

 

 

 

 

 

 

 

 

 

By:

/S/ Al Swanson

 

 

Name:

Al Swanson

 

 

Title:

Executive Vice President and Chief Financial

 

 

 

Officer

 

3


Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

 

Plains All American Pipeline, L.P. and Plains GP Holdings Report First-Quarter 2015 Results

 

(Houston — May 5, 2015) Plains All American Pipeline, L.P. (NYSE: PAA) and Plains GP Holdings (NYSE: PAGP) today reported first-quarter 2015 results.

 

Plains All American Pipeline, L.P.

 

Summary Financial Information (1) (unaudited)

(in millions, except per unit data)

 

 

 

Three Months Ended

 

 

 

 

 

March 31,

 

%

 

 

 

2015

 

2014

 

Change

 

Net income attributable to PAA

 

$

283

 

$

384

 

-26%

 

 

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.35

 

$

0.73

 

-52%

 

 

 

 

 

 

 

 

 

Diluted weighted average limited partner units outstanding

 

 

385

 

 

363

 

6%

 

 

 

 

 

 

 

 

 

EBITDA

 

$

509

 

$

607

 

-16%

 

 

 

 

Three Months Ended

 

 

 

 

 

March 31,

 

%

 

 

 

2015

 

2014

 

Change

 

Adjusted net income attributable to PAA

 

$

369

 

$

352

 

5%

 

 

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.57

 

$

0.65

 

-12%

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

622

 

$

567

 

10%

 

 

 

 

 

 

 

 

 

Distribution per limited partner unit declared for the period

 

$

0.685

 

$

0.630

 

8.7%

 

 


(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.

 

“PAA reported solid first quarter results, with adjusted EBITDA coming in about $12 million above the high end of our quarterly guidance range,” said Greg L. Armstrong, Chairman and CEO of Plains All American.  “PAA will pay a quarterly distribution of $0.685 per limited partner unit next week, which is the equivalent of $2.74 per unit on an annualized basis, while PAGP will pay a quarterly distribution of $0.222 per Class A share, or $0.888 per share on an annualized basis.  Such distributions represent an 8.7% and 30.2% increase over comparative distributions paid in the same quarter of 2014, respectively.

 

– more –

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

 



 

Page 2

 

“Over the intermediate to long-term, we remain very constructive on the outlook for the North American crude oil industry. As part of our ongoing effort to address the industry’s long-term infrastructure requirements, PAA increased its targeted 2015 expansion capital program by approximately 16% to $2.15 billion.”

 

Armstrong added, “Over the near term, however, we are more cautious as high crude oil inventory levels present a challenge for the industry.  As a result, despite PAA’s first quarter over-performance relative to guidance, we have elected to leave our full year operating and financial guidance essentially unchanged.  Importantly, PAA remains well positioned to manage through industry down cycles.  PAA ended the first quarter of 2015 with $4.4 billion of committed liquidity, a strong balance sheet and credit metrics that are consistent with or favorable to our targeted levels.”

 

The following table summarizes selected PAA financial information by segment for the first quarter of 2015:

 

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

(in millions)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

March 31, 2015

 

 

March 31, 2014

 

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

 

Transportation

 

Facilities

 

Supply and
Logistics

 

Reported segment profit

 

$

241

 

$

142

 

$

130

 

 

$

206

 

$

154

 

$

249

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting the comparability of segment profit (2)

 

5

 

2

 

101

 

 

7

 

5

 

(55

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

$

246

 

$

144

 

$

231

 

 

$

213

 

$

159

 

$

194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage change in adjusted segment profit versus 2014 period

 

15

%

-9

%

19

%

 

 

 

 

 

 

 

 


(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.

 

First-quarter 2015 Transportation adjusted segment profit increased 15% versus comparable 2014 results. This increase was primarily driven by higher crude oil pipeline volumes associated with recently completed organic growth projects and earnings from our 50% interest in the BridgeTex pipeline.  In addition, certain of our Canadian terminals were reclassified from the Facilities segment to the Transportation segment in the second quarter of 2014.

 

First-quarter 2015 Facilities adjusted segment profit exceeded the high end of our quarterly guidance range but decreased by 9% over comparable 2014 results. This decrease was primarily due to lower revenues from our rail terminals due to lower fees related to the movement of certain volumes of Bakken crude oil, unfavorable foreign currency impacts on Canadian natural gas liquids (“NGL”) activities and the reclassification of certain Canadian terminals to the Transportation segment.

 

First-quarter 2015 Supply and Logistics adjusted segment profit increased by 19% over comparable 2014 results. This increase was primarily driven by favorable NGL market conditions, offset partially by crude oil differentials that were not as favorable in 2015 as they were in 2014. Additionally, 2014’s first quarter results included costs to manage deliverability requirements associated with our natural gas storage activities, which were not incurred in the current year period.

 

– more –

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

 



 

Page 3

 

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 tables included at the end of this release.  Information regarding PAGP’s distributions is reflected below:

 

 

 

Q1 2015

 

Q4 2014

 

Q1 2014

 

Distribution per Class A share declared for the period

 

$

0.222

 

$

0.203

 

$

0.17055

 

Q1 2015 distribution percentage growth from prior periods

 

 

 

9.4

%

30.2

%

 

Conference Call

 

PAA and PAGP will hold a conference call on May 6, 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 second 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 11:00 a.m. EDT on Wednesday, May 6, 2015 to discuss the following items:

 

1.              PAA’s first-quarter 2015 performance;

 

2.              The status of major expansion projects;

 

3.              Capitalization and liquidity;

 

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

 

5.              PAA 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, navigate to “Investor Relations,” select “PAA” or “PAGP,” then “News & Events,” and then “Quarterly Earnings.”  Following the live webcast, the call will be archived for a period of sixty (60) days on the website.

 

Alternatively, access to the live conference call is available by dialing toll free (800) 230-1059. International callers should dial (612) 288-0337.  No password is required.  The slide presentation accompanying the conference call will be available a few minutes prior to the call at 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 356914.  The replay will be available beginning Wednesday, May 6, 2015, at approximately 1:00 p.m. EDT and will continue until 12:59 a.m. EDT on June 6, 2015.

 

– more –

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

 



 

Page 4

 

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), gains and losses on derivatives that are related to investing activities (such as the purchase of linefill) and inventory valuation adjustments, as applicable, (iii) long-term inventory costing 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 Quarterly Report on Form 10-Q.

 

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 “PAA” under the “Investor Relations” tab on the home page, select the “Financial Information” tab and navigate to the “Non-GAAP Reconciliations” link.

 

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

 

– more –

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

 



 

Page 5

 

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.

 

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 4.2 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 6

 

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

 

 

 

March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

REVENUES

 

$

5,942

 

$

11,684

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

Purchases and related costs

 

5,042

 

10,670

 

Field operating costs

 

346

 

336

 

General and administrative expenses

 

78

 

89

 

Depreciation and amortization

 

107

 

96

 

Total costs and expenses

 

5,573

 

11,191

 

 

 

 

 

 

 

OPERATING INCOME

 

369

 

493

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

Equity earnings in unconsolidated entities

 

37

 

20

 

Interest expense, net

 

(102

)

(78

)

Other expense, net

 

(4

)

(2

)

 

 

 

 

 

 

INCOME BEFORE TAX

 

300

 

433

 

Current income tax expense

 

(42

)

(36

)

Deferred income tax benefit/(expense)

 

26

 

(12

)

 

 

 

 

 

 

NET INCOME

 

284

 

385

 

Net income attributable to noncontrolling interests

 

(1

)

(1

)

NET INCOME ATTRIBUTABLE TO PAA

 

$

283

 

$

384

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO PAA:

 

 

 

 

 

LIMITED PARTNERS

 

$

138

 

$

268

 

GENERAL PARTNER

 

$

145

 

$

116

 

 

 

 

 

 

 

BASIC NET INCOME PER LIMITED PARTNER UNIT

 

$

0.36

 

$

0.74

 

 

 

 

 

 

 

DILUTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.35

 

$

0.73

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING

 

383

 

360

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE LIMITED PARTNER UNITS OUTSTANDING

 

385

 

363

 

 

ADJUSTED RESULTS

(in millions, except per unit data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

ADJUSTED NET INCOME ATTRIBUTABLE TO PAA

 

$

369

 

$

352

 

 

 

 

 

 

 

DILUTED ADJUSTED NET INCOME PER LIMITED PARTNER UNIT

 

$

0.57

 

$

0.65

 

 

 

 

 

 

 

ADJUSTED EBITDA

 

$

622

 

$

567

 

 

– 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 BALANCE SHEET DATA

(in millions)

 

 

 

March 31,

 

December 31,

 

 

 

2015

 

2014

 

ASSETS

 

 

 

 

 

Current assets

 

$

3,453

 

$

4,179

 

Property and equipment, net

 

12,484

 

12,272

 

Goodwill

 

2,435

 

2,465

 

Investments in unconsolidated entities

 

1,784

 

1,735

 

Linefill and base gas

 

960

 

930

 

Long-term inventory

 

149

 

186

 

Other long-term assets, net

 

459

 

489

 

Total assets

 

$

21,724

 

$

22,256

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

Current liabilities

 

$

3,531

 

$

4,755

 

Senior notes, net of unamortized discount

 

8,758

 

8,757

 

Other long-term debt

 

5

 

5

 

Other long-term liabilities and deferred credits

 

594

 

548

 

Total liabilities

 

12,888

 

14,065

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

8,778

 

8,133

 

Noncontrolling interests

 

58

 

58

 

Total partners’ capital

 

8,836

 

8,191

 

Total liabilities and partners’ capital

 

$

21,724

 

$

22,256

 

 

DEBT CAPITALIZATION RATIOS

(in millions)

 

 

 

March 31,

 

December 31,

 

 

 

2015

 

2014

 

Short-term debt

 

$

553

 

$

1,287

 

Long-term debt

 

8,763

 

8,762

 

Total debt

 

$

9,316

 

$

10,049

 

 

 

 

 

 

 

Long-term debt

 

$

8,763

 

$

8,762

 

Partners’ capital

 

8,836

 

8,191

 

Total book capitalization

 

$

17,599

 

$

16,953

 

Total book capitalization, including short-term debt

 

$

18,152

 

$

18,240

 

 

 

 

 

 

 

Long-term debt-to-total book capitalization

 

50

%

52

%

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

 

51

%

55

%

 

– 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)

 

SELECTED FINANCIAL DATA BY SEGMENT

(in millions)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

March 31, 2015

 

 

March 31, 2014

 

 

 

 

 

 

 

Supply and

 

 

 

 

 

 

Supply and

 

 

 

Transportation

 

Facilities

 

Logistics

 

 

Transportation

 

Facilities

 

Logistics

 

Revenues (1)

 

$

400

 

$

257

 

$

5,634

 

 

$

387

 

$

299

 

$

11,368

 

Purchases and related costs (1)

 

(30

)

(4

)

(5,353

 

(37

)

(26

)

(10,975

)

Field operating costs (1) (2)

 

(136

)

(91

)

(118

)

 

(129

)

(97

)

(106

)

Equity-indexed compensation expense - operations

 

(3

)

(1

)

(1

)

 

(4

)

(1

)

(1

)

Segment general and administrative expenses (2) (3)

 

(22

)

(15

)

(27

)

 

(22

)

(13

)

(26

)

Equity-indexed compensation expense - general and administrative

 

(5

)

(4

)

(5

)

 

(9

)

(8

)

(11

)

Equity earnings in unconsolidated entities

 

37

 

 

 

 

20

 

 

 

Reported segment profit

 

$

241

 

$

142

 

$

130

 

 

$

206

 

$

154

 

$

249

 

Selected items impacting comparability of segment profit (4)

 

5

 

2

 

101

 

 

7

 

5

 

(55

)

Adjusted segment profit

 

$

246

 

$

144

 

$

231

 

 

$

213

 

$

159

 

$

194

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintenance capital

 

$

33

 

$

15

 

$

2

 

 

$

34

 

$

10

 

$

2

 

 


(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 9

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

OPERATING DATA (1)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

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

 

 

 

 

 

Tariff activities

 

 

 

 

 

Crude Oil Pipelines

 

 

 

 

 

All American

 

36

 

33

 

Bakken Area Systems

 

152

 

131

 

Basin / Mesa / Sunrise

 

821

 

745

 

BridgeTex

 

83

 

 

Capline

 

153

 

126

 

Eagle Ford Area Systems

 

263

 

189

 

Line 63 / Line 2000

 

136

 

125

 

Manito

 

53

 

45

 

Mid-Continent Area Systems

 

371

 

326

 

Permian Basin Area Systems

 

754

 

760

 

Rainbow

 

118

 

120

 

Rangeland

 

62

 

69

 

Salt Lake City Area Systems

 

130

 

131

 

South Saskatchewan

 

66

 

64

 

White Cliffs

 

47

 

23

 

Other

 

687

 

650

 

NGL Pipelines

 

 

 

 

 

Co-Ed

 

61

 

57

 

Other

 

130

 

116

 

Tariff activities total

 

4,123

 

3,710

 

Trucking

 

121

 

130

 

Transportation segment total

 

4,244

 

3,840

 

 

 

 

 

 

 

Facilities segment (average monthly volumes):

 

 

 

 

 

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

 

99

 

95

 

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

 

206

 

229

 

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

 

97

 

97

 

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

 

102

 

92

 

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

 

124

 

121

 

 

 

 

 

 

 

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

 

 

 

 

 

Crude oil lease gathering purchases

 

981

 

893

 

NGL sales

 

286

 

273

 

Supply and Logistics segment total

 

1,267

 

1,166

 

 


(1)                                     Volumes associated with assets employed through acquisitions and capital expansion projects 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 segment 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 10

 

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

 

 

 

March 31,

 

 

 

2015

 

2014

 

Basic Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

283

 

$

384

 

Less: General partner’s incentive distribution (1)

 

(142

)

(110

)

Less: General partner 2% ownership (1)

 

(3

)

(6

)

Net income available to limited partners

 

138

 

268

 

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

 

(2

)

(2

)

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

 

$

136

 

$

266

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

383

 

360

 

 

 

 

 

 

 

Basic net income per limited partner unit

 

$

0.36

 

$

0.74

 

 

 

 

 

 

 

Diluted Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

283

 

$

384

 

Less: General partner’s incentive distribution (1)

 

(142

)

(110

)

Less: General partner 2% ownership (1)

 

(3

)

(6

)

Net income available to limited partners

 

138

 

268

 

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

 

(2

)

(2

)

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

 

$

136

 

$

266

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

383

 

360

 

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

 

2

 

3

 

Diluted weighted average limited partner units outstanding

 

385

 

363

 

 

 

 

 

 

 

Diluted net income per limited partner unit

 

$

0.35

 

$

0.73

 

 


(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 11

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

SELECTED ITEMS IMPACTING COMPARABILITY

(in millions, except per unit data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

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

 

 

 

 

 

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

 

$

(91

)

$

65

 

Long-term inventory costing adjustments (3)

 

(38

)

 

Equity-indexed compensation expense (4)

 

(11

)

(19

)

Net gain/(loss) on foreign currency revaluation

 

27

 

(5

)

Tax effect on selected items impacting comparability

 

27

 

(9

)

Selected items impacting comparability of net income attributable to PAA

 

$

(86

)

$

32

 

 

 

 

 

 

 

Impact to basic net income per limited partner unit

 

$

(0.22

)

$

0.09

 

Impact to diluted net income per limited partner unit

 

$

(0.22

)

$

0.08

 

 


(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 another period (or the reversal of mark-to-market gains and losses from a prior period), gains and losses on derivatives that are related to investing activities (such as the purchase of linefill) and inventory valuation adjustments, as applicable.

(3)                                     Includes the impact of changes in the average cost of long-term inventory that result from fluctuations in market prices and writedowns of such inventory that result from price declines. Long-term inventory consists of minimum working inventory requirements in third-party assets and other working inventory needed for our commercial operations. We consider this inventory necessary to conduct our operations and we intend to carry this inventory for the foreseeable future. Therefore, we classify this inventory as long-term on our balance sheet and do not hedge the inventory with derivative instruments (similar to Linefill in our own assets). See Note 5 to our Consolidated Financial Statements included in Part IV of our 2014 Annual Report on Form 10-K for a complete discussion of our long-term inventory.

(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.

 

– 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)

 

COMPUTATION OF ADJUSTED BASIC AND DILUTED EARNINGS PER LIMITED PARTNER UNIT

(in millions, except per unit data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

Basic Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

283

 

$

384

 

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

 

86

 

(32

)

Adjusted net income attributable to PAA

 

369

 

352

 

Less: General partner’s incentive distribution (2)

 

(142

)

(110

)

Less: General partner 2% ownership (2)

 

(5

)

(5

)

Adjusted net income available to limited partners

 

222

 

237

 

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

 

(2

)

(2

)

Adjusted limited partners’ net income

 

$

220

 

$

235

 

 

 

 

 

 

 

Basic weighted average limited partner units outstanding

 

383

 

360

 

 

 

 

 

 

 

Basic adjusted net income per limited partner unit

 

$

0.58

 

$

0.65

 

 

 

 

 

 

 

Diluted Adjusted Net Income per Limited Partner Unit

 

 

 

 

 

Net income attributable to PAA

 

$

283

 

$

384

 

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

 

86

 

(32

)

Adjusted net income attributable to PAA

 

369

 

352

 

Less: General partner’s incentive distribution (2)

 

(142

)

(110

)

Less: General partner 2% ownership (2)

 

(5

)

(5

)

Adjusted net income available to limited partners

 

222

 

237

 

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

 

(2

)

(2

)

Adjusted limited partners’ net income

 

$

220

 

$

235

 

 

 

 

 

 

 

Diluted weighted average limited partner units outstanding

 

385

 

363

 

 

 

 

 

 

 

Diluted adjusted net income per limited partner unit

 

$

0.57

 

$

0.65

 

 


(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 13

 

PLAINS ALL AMERICAN PIPELINE, L.P. AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

FINANCIAL DATA RECONCILIATIONS

(in millions)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

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

 

 

 

 

 

Net Income

 

$

284

 

$

385

 

Add: Interest expense, net

 

102

 

78

 

Add: Income tax expense

 

16

 

48

 

Add: Depreciation and amortization

 

107

 

96

 

EBITDA

 

$

509

 

$

607

 

Selected items impacting comparability of EBITDA (1)

 

113

 

(40

)

Adjusted EBITDA

 

$

622

 

$

567

 

 


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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

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

 

 

 

 

 

Adjusted EBITDA

 

$

622

 

$

567

 

Interest expense, net

 

(102

)

(78

)

Maintenance capital

 

(50

)

(46

)

Current income tax expense

 

(42

)

(36

)

Equity earnings in unconsolidated entities, net of distributions

 

17

 

5

 

Distributions to noncontrolling interests (1)

 

(1

)

(1

)

Implied DCF

 

$

444

 

$

411

 

 


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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2015

 

2014

 

Net Cash Provided by Operating Activities Reconciliation

 

 

 

 

 

EBITDA

 

$

509

 

$

607

 

Current income tax expense

 

(42

)

(36

)

Interest expense, net

 

(102

)

(78

)

Net change in assets and liabilities, net of acquisitions

 

348

 

295

 

Other items to reconcile to net cash provided by operating activities:

 

 

 

 

 

Equity-indexed compensation expense

 

19

 

34

 

Net cash provided by operating activities

 

$

732

 

$

822

 

 

– more –

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

 



 

Page 14

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS

(in millions, except per share data)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

March 31, 2015

 

 

March 31, 2014

 

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

5,942

 

$

 

$

5,942

 

 

$

11,684

 

$

 

$

11,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases and related costs

 

5,042

 

 

5,042

 

 

10,670

 

 

10,670

 

Field operating costs

 

346

 

 

346

 

 

336

 

 

336

 

General and administrative expenses

 

78

 

1

 

79

 

 

89

 

1

 

90

 

Depreciation and amortization

 

107

 

1

 

108

 

 

96

 

 

96

 

Total costs and expenses

 

5,573

 

2

 

5,575

 

 

11,191

 

1

 

11,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

369

 

(2

)

367

 

 

493

 

(1

)

492

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity earnings in unconsolidated entities

 

37

 

 

37

 

 

20

 

 

20

 

Interest expense, net

 

(102

)

(2

)

(104

)

 

(78

)

(3

)

(81

)

Other expense, net

 

(4

)

 

(4

)

 

(2

)

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE TAX

 

300

 

(4

)

296

 

 

433

 

(4

)

429

 

Current income tax expense

 

(42

)

 

(42

)

 

(36

)

 

(36

)

Deferred income tax benefit/(expense)

 

26

 

(18

)

8

 

 

(12

)

(9

)

(21

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

284

 

(22

)

262

 

 

385

 

(13

)

372

 

Net income attributable to noncontrolling interests

 

(1

)

(230

)

(231

)

 

(1

)

(357

)

(358

)

NET INCOME ATTRIBUTABLE TO PAGP

 

$

283

 

$

(252

)

$

31

 

 

$

384

 

$

(370

)

$

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED NET INCOME PER CLASS A SHARE

 

$

0.14

 

 

 

 

 

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING

 

212

 

 

 

 

 

 

135

 

 


(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 15

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

FINANCIAL SUMMARY (unaudited)

 

CONDENSED CONSOLIDATING BALANCE SHEET DATA

(in millions)

 

 

 

March 31, 2015

 

 

December 31, 2014

 

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

 

PAA

 

Consolidating
Adjustments 
(1)

 

PAGP

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

$

3,453

 

$

2

 

$

3,455

 

 

$

4,179

 

$

2

 

$

4,181

 

Property and equipment, net

 

12,484

 

20

 

12,504

 

 

12,272

 

20

 

12,292

 

Goodwill

 

2,435

 

 

2,435

 

 

2,465

 

 

2,465

 

Investments in unconsolidated entities

 

1,784

 

 

1,784

 

 

1,735

 

 

1,735

 

Deferred tax asset

 

 

1,850

 

1,850

 

 

 

1,705

 

1,705

 

Linefill and base gas

 

960

 

 

960

 

 

930

 

 

930

 

Long-term inventory

 

149

 

 

149

 

 

186

 

 

186

 

Other long-term assets, net

 

459

 

 

459

 

 

489

 

 

489

 

Total assets

 

$

21,724

 

$

1,872

 

$

23,596

 

 

$

22,256

 

$

1,727

 

$

23,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

3,531

 

$

1

 

$

3,532

 

 

$

4,755

 

$

1

 

$

4,756

 

Senior notes, net of unamortized discount

 

8,758

 

 

8,758

 

 

8,757

 

 

8,757

 

Other long-term debt

 

5

 

559

 

564

 

 

5

 

536

 

541

 

Other long-term liabilities and deferred credits

 

594

 

 

594

 

 

548

 

 

548

 

Total liabilities

 

12,888

 

560

 

13,448

 

 

14,065

 

537

 

14,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Partners’ capital excluding noncontrolling interests

 

8,778

 

(6,974

)

1,804

 

 

8,133

 

(6,476

)

1,657

 

Noncontrolling interests

 

58

 

8,286

 

8,344

 

 

58

 

7,666

 

7,724

 

Total partners’ capital

 

8,836

 

1,312

 

10,148

 

 

8,191

 

1,190

 

9,381

 

Total liabilities and partners’ capital

 

$

21,724

 

$

1,872

 

$

23,596

 

 

$

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 16

 

PLAINS GP HOLDINGS AND SUBSIDIARIES

DISTRIBUTION SUMMARY (unaudited)

 

Q1 2015 PAGP DISTRIBUTION SUMMARY

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

 

 

 

Q1 2015 (1)

 

PAA Distribution/LP Unit

 

$

0.6850

 

GP Distribution/LP Unit

 

$

0.3722

 

Total Distribution/LP Unit

 

$

1.0572

 

 

 

 

 

PAA LP Units Outstanding at 5/1/15

 

397

 

 

 

 

 

Gross GP Distribution

 

$

153

 

Less: IDR Reduction

 

(6

)

Net Distribution from PAA to AAP (2)

 

$

148

 

Less: Debt Service

 

(2

)

Less: G&A Expense

 

(1

)

Cash Available for Distribution by AAP

 

$

145

 

 

 

 

 

Distributions to AAP Partners

 

 

 

Direct AAP Owners & AAP Management (65.7% economic interest)

 

$

95

 

PAGP (34.3% economic interest)

 

50

 

Total distributions to AAP Partners

 

$

145

 

 

 

 

 

Distribution to PAGP Investors

 

$

50

 

PAGP Class A Shares Outstanding at 5/1/15

 

224

 

PAGP Distribution/Class A Share

 

$

0.222

 

 


(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 17

 

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

 

 

 

March 31,

 

 

 

2015

 

2014

 

Basic and Diluted Net Income per Class A Share

 

 

 

 

 

Net income attributable to PAGP

 

$

31

 

$

14

 

Basic and diluted weighted average Class A shares outstanding

 

212

 

135

 

 

 

 

 

 

 

Basic and diluted net income per Class A share

 

$

0.14

 

$

0.11

 

 

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