XML 54 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Condensed Consolidating Financial Information
12 Months Ended
Dec. 31, 2012
Supplemental Condensed Consolidating Financial Information  
Supplemental Condensed Consolidating Financial Information

24. Supplemental Condensed Consolidating Financial Information

        MarkWest Energy Partners has no significant operations independent of its subsidiaries. As of December 31, 2012, the Partnership's obligations under the outstanding Senior Notes (see Note 15) were fully, jointly and severally guaranteed, by all of the subsidiaries that are owned 100% by the Partnership, other than MarkWest Liberty Midstream and its subsidiaries. The guarantees are unconditional except for certain customary circumstances in which a subsidiary would be released from the guarantee under the indentures (see Note 15 for these circumstances). Subsidiaries that are not 100% owned by the Partnership do not guarantee the Senior Notes. For the purpose of the following financial information, the Partnership's investments in its subsidiaries and the guarantor subsidiaries' investments in their subsidiaries are presented in accordance with the equity method of accounting. The operations, cash flows and financial position of the co-issuer, MarkWest Energy Finance Corporation, are not material and, therefore, have been included with the Parent's financial information. Condensed consolidating financial information for MarkWest Energy Partners and its combined guarantor and combined non-guarantor subsidiaries as of December 31, 2012 and 2011 and for the years ended December 31, 2012, 2011 and 2010 is as follows (in thousands):


Condensed Consolidating Balance Sheets

 
  As of December 31, 2012  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 210,015   $ 102,979   $ 34,905   $   $ 347,899  

Restricted cash

            25,500         25,500  

Receivables and other current assets

    9,191     178,517     76,028         263,736  

Intercompany receivables

    812,562     18,868     32,656     (864,086 )    

Fair value of derivative instruments

        18,389     1,115         19,504  
                       

Total current assets

    1,031,768     318,753     170,204     (864,086 )   656,639  

Total property, plant and equipment, net

    3,542     1,999,474     3,168,131     (95,519 )   5,075,628  

Other long-term assets:

                               

Restricted cash

            10,000         10,000  

Investment in unconsolidated affiliate

        31,179             31,179  

Investment in consolidated affiliates

    4,141,782     2,790,994         (6,932,776 )    

Intangibles, net of accumulated amortization

        559,320     295,835         855,155  

Fair value of derivative instruments

        10,878             10,878  

Intercompany notes receivable

    225,000             (225,000 )    

Other long-term assets

    50,866     70,009     75,362         196,237  
                       

Total assets

  $ 5,452,958   $ 5,780,607   $ 3,719,532   $ (8,117,381 ) $ 6,835,716  
                       

LIABILITIES AND EQUITY

                               

Current liabilities:

                               

Intercompany payables

  $ 461   $ 839,543   $ 24,082   $ (864,086 ) $  

Fair value of derivative instruments

        27,062     167         27,229  

Other current liabilities

    42,301     197,934     473,654     (1,892 )   711,997  
                       

Total current liabilities

    42,762     1,064,539     497,903     (865,978 )   739,226  

Deferred income taxes

    2,906     188,412             191,318  

Long-term intercompany financing payable

        225,000     99,592     (324,592 )    

Fair value of derivative instruments

        32,190             32,190  

Long-term debt, net of discounts

    2,523,051                 2,523,051  

Other long-term liabilities

    2,959     128,684     2,697         134,340  

Equity:

                               

Common Units

    2,128,749     4,141,782     3,119,340     (7,255,157 )   2,134,714  

Class B Units

    752,531                 752,531  

Non-controlling interest in consolidated subsidiaries

                328,346     328,346  
                       

Total equity

    2,881,280     4,141,782     3,119,340     (6,926,811 )   3,215,591  
                       

Total liabilities and equity

  $ 5,452,958   $ 5,780,607   $ 3,719,532   $ (8,117,381 ) $ 6,835,716  
                       

 
  As of December 31, 2011  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

ASSETS

                               

Current assets:

                               

Cash and cash equivalents

  $ 22   $ 99,580   $ 17,414   $   $ 117,016  

Restricted cash

            26,193         26,193  

Receivables and other current assets

    7,097     232,010     55,098     (5 )   294,200  

Intercompany receivables

    19,981     40,519     22,193     (82,693 )    

Fair value of derivative instruments

        8,015     683         8,698  
                       

Total current assets

    27,100     380,124     121,581     (82,698 )   446,107  

Total property, plant and equipment, net

    4,012     1,714,857     1,163,226     (17,788 )   2,864,307  

Other long-term assets:

                               

Investment in unconsolidated affiliate

        27,853             27,853  

Investment in consolidated affiliates

    3,071,124     1,097,350         (4,168,474 )    

Intangibles, net of accumulated amortization

        603,224     543         603,767  

Fair value of derivative instruments

        16,092             16,092  

Intercompany notes receivable

    235,700             (235,700 )    

Other long-term assets

    41,492     70,434     373         112,299  
                       

Total assets(1)

  $ 3,379,428   $ 3,909,934   $ 1,285,723   $ (4,504,660 ) $ 4,070,425  
                       

LIABILITIES AND EQUITY

                               

Current liabilities:

                               

Intercompany payables

  $ 40,503   $ 40,374   $ 1,816   $ (82,693 ) $  

Fair value of derivative instruments

        90,551             90,551  

Other current liabilities

    38,775     219,622     92,930     (5 )   351,322  
                       

Total current liabilities

    79,278     350,547     94,746     (82,698 )   441,873  

Deferred income taxes

    1,228     92,436             93,664  

Long-term intercompany financing payable

        212,700     23,000     (235,700 )    

Fair value of derivative instruments

        65,403             65,403  

Long-term debt, net of discounts

    1,846,062                 1,846,062  

Other long-term liabilities

    3,232     117,724     400         121,356  

Equity:

                               

Common Units

    697,097     3,071,124     1,167,577     (4,256,489 )   679,309  

Class B Units

    752,531                 752,531  

Non-controlling interest in consolidated subsidiaries

                70,227     70,227  
                       

Total equity

    1,449,628     3,071,124     1,167,577     (4,186,262 )   1,502,067  
                       

Total liabilities and equity

  $ 3,379,428   $ 3,909,934   $ 1,285,723   $ (4,504,660 ) $ 4,070,425  
                       


Condensed Consolidating Statements of Operations

 
  Year ended December 31, 2012  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

Total revenue

  $   $ 1,125,368   $ 338,196   $ (11,798 ) $ 1,451,766  

Operating expenses:

                               

Purchased product costs

        441,853     74,513         516,366  

Facility expenses

        137,261     73,367     (872 )   209,756  

Selling, general and administrative expenses

    48,949     19,069     31,147     (5,049 )   94,116  

Depreciation and amortization

    607     164,858     81,898     (4,494 )   242,869  

Other operating expenses

    2     4,341     2,588         6,931  
                       

Total operating expenses

    49,558     767,382     263,513     (10,415 )   1,070,038  
                       

(Loss) income from operations

    (49,558 )   357,986     74,683     (1,383 )   381,728  

Earnings from consolidated affiliates

    366,460     67,743         (434,203 )    

Other expense, net

    (118,563 )   (22,630 )   (8,554 )   25,135     (124,612 )
                       

Income before provision for income tax

    198,339     403,099     66,129     (410,451 )   257,116  

Provision for income tax expense

    1,689     36,639             38,328  
                       

Net income

    196,650     366,460     66,129     (410,451 )   218,788  

Net income attributable to non-controlling interest

                1,614     1,614  
                       

Net income attributable to the Partnership's unitholders

  $ 196,650   $ 366,460   $ 66,129   $ (408,837 ) $ 220,402  
                       


 

 
  Year ended December 31, 2011  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

Total revenue

  $   $ 1,240,004   $ 265,395   $   $ 1,505,399  

Operating expenses:

                               

Purchased product costs

        651,132     84,198         735,330  

Facility expenses

        128,612     39,171     (665 )   167,118  

Selling, general and administrative expenses

    46,903     31,015     9,011     (5,700 )   81,229  

Depreciation and amortization

    719     151,362     42,198     (708 )   193,571  

Other operating expenses

    673     9,030     284         9,987  
                       

Total operating expenses

    48,295     971,151     174,862     (7,073 )   1,187,235  
                       

(Loss) income from operations

    (48,295 )   268,853     90,533     7,073     318,164  

Earnings from consolidated affiliates

    288,870     44,425         (333,295 )    

Loss on redemption of debt

    (78,996 )               (78,996 )

Other expense, net

    (91,612 )   (13,501 )   (558 )   (13,603 )   (119,274 )
                       

Income before provision for income tax

    69,967     299,777     89,975     (339,825 )   119,894  

Provision for income tax expense

    2,742     10,907             13,649  
                       

Net income

    67,225     288,870     89,975     (339,825 )   106,245  

Net income attributable to non-controlling interest

                (45,550 )   (45,550 )
                       

Net income attributable to the Partnership's unitholders          

  $ 67,225   $ 288,870   $ 89,975   $ (385,375 ) $ 60,695  
                       


 

 
  Year ended December 31, 2010  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

Total revenue

  $   $ 1,063,621   $ 124,010   $   $ 1,187,631  

Operating expenses:

                               

Purchased product costs

        589,403     16,937         606,340  

Facility expenses

        122,240     28,566     (652 )   150,154  

Selling, general and administrative expenses

    46,549     27,339     6,317     (4,947 )   75,258  

Depreciation and amortization

    594     136,781     27,054     (398 )   164,031  

Other operating expenses

    753     2,342     291         3,386  
                       

Total operating expenses

    47,896     878,105     79,165     (5,997 )   999,169  
                       

(Loss) income from operations

    (47,896 )   185,516     44,845     5,997     188,462  

Earnings from consolidated affiliates

    183,557     15,963         (199,520 )    

Loss on redemption of debt

    (46,326 )               (46,326 )

Other (expense) income, net

    (82,000 )   (16,032 )   1,753     (11,566 )   (107,845 )
                       

Income before provision for income tax

    7,335     185,447     46,598     (205,089 )   34,291  

Provision for income tax expense

    1,299     1,890             3,189  
                       

Net income

    6,036     183,557     46,598     (205,089 )   31,102  

Net income attributable to non-controlling interest

                (30,635 )   (30,635 )
                       

Net income attributable to the Partnership's unitholders          

  $ 6,036   $ 183,557   $ 46,598   $ (235,724 ) $ 467  
                       

Condensed Consolidating Statements of Cash Flows

 
  Year ended December 31, 2012  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

Net cash (used in) provided by operating activities

  $ (154,328 ) $ 462,855   $ 168,928   $ 19,258   $ 496,713  

Cash flows from investing activities:

                               

Restricted cash

            (9,497 )       (9,497 )

Capital expenditures

    (138 )   (304,190 )   (1,627,912 )   (19,187 )   (1,951,427 )

Equity investments

    (55,283 )   (1,880,279 )       1,935,562      

Acquisition of business, net of cash acquired

            (506,797 )       (506,797 )

Investment in unconsolidated affiliates

        (5,227 )           (5,227 )

Distributions from consolidated affiliates

    75,431     146,178         (221,609 )    

Investment in intercompany notes, net

    (12,300 )           12,300      

Proceeds from disposal of property, plant and equipment

        1,732     77     (1,213 )   596  
                       

Net cash flows provided by (used in) investing activities

    7,710     (2,041,786 )   (2,144,129 )   1,705,853     (2,472,352 )
                       

Cash flows from financing activities:

                               

Proceeds from public equity offerings, net

    1,634,081                 1,634,081  

Proceeds from Credit Facility

    511,100                 511,100  

Payments of Credit Facility

    (577,100 )               (577,100 )

Proceeds from long-term debt

    742,613                 742,613  

Proceeds (payments) related to intercompany financing, net

        12,300     (1,142 )   (11,158 )    

Payments for debt issue costs and deferred financing costs

    (14,720 )               (14,720 )

Contributions from parent and affiliates

        55,283     1,880,279     (1,935,562 )    

Contribution from non-controlling interest

            265,620         265,620  

Share-based payment activity

    (8,067 )   907             (7,160 )

Payment of distributions

    (339,967 )   (75,431 )   (152,065 )   221,609     (345,854 )

Payments of SMR liability

        (2,058 )           (2,058 )

Intercompany advances, net

    (1,591,329 )   1,591,329              
                       

Net cash flows provided by financing activities

    356,611     1,582,330     1,992,692     (1,725,111 )   2,206,522  
                       

Net increase in cash

    209,993     3,399     17,491         230,883  

Cash and cash equivalents at beginning of year

    22     99,580     17,414         117,016  
                       

Cash and cash equivalents at end of period

  $ 210,015   $ 102,979   $ 34,905   $   $ 347,899  
                       

 
  Year ended December 31, 2011  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

Net cash (used in) provided by operating activities

  $ (126,782 ) $ 410,762   $ 137,961   $ (7,243 ) $ 414,698  

Cash flows from investing activities:

                               

Restricted cash

            2,006         2,006  

Capital expenditures

    (789 )   (162,517 )   (399,992 )   12,017     (551,281 )

Acquisition of business

        (230,728 )           (230,728 )

Equity investments

    (47,295 )   (252,367 )       299,662      

Distributions from consolidated affiliates

    50,718     68,651         (119,369 )    

Investment in intercompany notes, net

    (37,990 )           37,990      

Proceeds from disposal of property, plant and equipment

        606     7,617     (4,773 )   3,450  
                       

Net cash flows used in investing activities

    (35,356 )   (576,355 )   (390,369 )   225,527     (776,553 )
                       

Cash flows from financing activities:

                               

Proceeds from Credit Facility

    1,182,200                 1,182,200  

Payments of Credit Facility

    (1,116,200 )               (1,116,200 )

Proceeds from long-term debt

    1,199,000                 1,199,000  

Payments of long-term debt

    (693,888 )               (693,888 )

Payments of premiums on redemption of long-term debt

    (71,377 )               (71,377 )

Proceeds related to intercompany financing, net

        14,990     23,000     (37,990 )    

Payments for debt issuance costs, deferred financing costs and registration costs

    (20,163 )               (20,163 )

Acquisition of non-controlling interest, including transaction costs

    (997,601 )               (997,601 )

Contributions from parent and affiliates

        47,295     252,367     (299,662 )    

Contributions from non-controlling interest

            126,392         126,392  

Payments of SMR Liability

        (1,875 )           (1,875 )

Proceeds from public equity offerings, net

    1,095,488                 1,095,488  

Share-based payment activity

    (6,354 )   1,084             (5,270 )

Payment of distributions

    (218,398 )   (50,718 )   (135,537 )   119,368     (285,285 )

Intercompany advances, net

    (190,547 )   190,547              
                       

Net cash flows provided by financing activities

    162,160     201,323     266,222     (218,284 )   411,421  
                       

Net increase in cash

    22     35,730     13,814         49,566  

Cash and cash equivalents at beginning of year

        63,850     3,600         67,450  
                       

Cash and cash equivalents at end of period

  $ 22   $ 99,580   $ 17,414   $   $ 117,016  
                       

 

 

 

 
  Year ended December 31, 2010  
 
  Parent   Guarantor
Subsidiaries
  Non-Guarantor
Subsidiaries
  Consolidating
Adjustments
  Consolidated  

Net cash (used in) provided by operating activities

  $ (102,042 ) $ 373,483   $ 46,852   $ (5,965 ) $ 312,328  

Cash flows from investing activities:

                               

Restricted cash

            (28,001 )       (28,001 )

Capital expenditures

    (1,924 )   (123,005 )   (347,231 )   13,492     (458,668 )

Equity investments

    (44,346 )   (171,252 )       215,598      

Distributions from consolidated affiliates

    41,167     22,246         (63,413 )    

Collection of intercompany notes, net

    12,350             (12,350 )    

Proceeds from disposal of property, plant and equipment

        733     7,527     (7,527 )   733  
                       

Net cash flows provided by (used in) investing activities

    7,247     (271,278 )   (367,705 )   145,800     (485,936 )
                       

Cash flows from financing activities:

                               

Proceeds from Credit Facility

    494,404                 494,404  

Payments of Credit Facility

    (553,704 )               (553,704 )

Proceeds from long-term debt

    500,000                 500,000  

Payments of long-term debt

    (375,000 )               (375,000 )

Payments of premiums on redemption of long-term debt

    (9,732 )               (9,732 )

Payments related to intercompany financing, net

        (12,350 )       12,350      

Payments for debt issuance costs, deferred financing costs and registration costs

    (20,912 )               (20,912 )

Contributions from parents and affiliates

        44,346     171,252     (215,598 )    

Contributions from non-controlling interest

            158,293         158,293  

Payments of SMR Liability

        (1,354 )           (1,354 )

Proceeds from public equity offering, net

    142,255                 142,255  

Share-based payment activity

    (3,834 )   98             (3,736 )

Payment of distributions

    (181,058 )   (41,167 )   (28,396 )   63,413     (187,208 )

Intercompany advances, net

    102,376     (102,376 )            
                       

Net cash flows provided by (used in) financing activities

    94,795     (112,803 )   301,149     (139,835 )   143,306  
                       

Net decrease in cash

        (10,598 )   (19,704 )       (30,302 )

Cash and cash equivalents at beginning of year

        74,448     23,304         97,752  
                       

Cash and cash equivalents at end of period

  $   $ 63,850   $ 3,600   $   $ 67,450