XML 55 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Condensed Consolidating Financial Information
3 Months Ended
Mar. 31, 2013
Supplemental Condensed Consolidating Financial Information  
Supplemental Condensed Consolidating Financial Information

13. Supplemental Condensed Consolidating Financial Information

 

MarkWest Energy Partners has no significant operations independent of its subsidiaries. As of March 31, 2013, the Partnership’s obligations under the outstanding Senior Notes (see Note 7) 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 to the Consolidated Financial Statements included in Item 8 of the Partnership’s December 31, 2012 Form 10-K for discussion of 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 March 31, 2013 and December 31, 2012 and for the three months ended March 31, 2013 and 2012 is as follows (in thousands):

 

Condensed Consolidating Balance Sheets

 

 

 

As of March 31, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

306,135

 

$

179,257

 

$

168,778

 

$

 

$

654,170

 

Restricted cash

 

 

 

500

 

 

500

 

Receivables and other current assets

 

7,047

 

187,358

 

66,129

 

 

260,534

 

Intercompany receivables

 

1,126,396

 

13,379

 

34,199

 

(1,173,974

)

 

Fair value of derivative instruments

 

 

16,425

 

389

 

 

16,814

 

Total current assets

 

1,439,578

 

396,419

 

269,995

 

(1,173,974

)

932,018

 

 

 

 

 

 

 

 

 

 

 

 

 

Total property, plant and equipment, net

 

3,627

 

1,997,885

 

3,777,288

 

(86,853

)

5,691,947

 

 

 

 

 

 

 

 

 

 

 

 

 

Other long-term assets:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

10,000

 

 

10,000

 

Investment in unconsolidated affiliate

 

 

34,106

 

 

 

34,106

 

Investment in consolidated affiliates

 

4,196,579

 

3,082,173

 

 

(7,278,752

)

 

Intangibles, net of accumulated amortization

 

 

548,345

 

291,981

 

 

840,326

 

Fair value of derivative instruments

 

 

9,729

 

452

 

 

10,181

 

Intercompany notes receivable

 

225,000

 

 

 

(225,000

)

 

Other long-term assets

 

56,721

 

69,906

 

75,349

 

 

201,976

 

Total assets

 

$

5,921,505

 

$

6,138,563

 

$

4,425,065

 

$

(8,764,579

)

$

7,720,554

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

1,281

 

$

1,157,146

 

$

15,547

 

$

(1,173,974

)

$

 

Fair value of derivative instruments

 

 

23,020

 

40

 

 

23,060

 

Other current liabilities

 

47,129

 

172,350

 

518,010

 

(1,950

)

735,539

 

Total current liabilities

 

48,410

 

1,352,516

 

533,597

 

(1,175,924

)

758,599

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

2,749

 

208,342

 

 

 

211,091

 

Long-term intercompany financing payable

 

 

225,000

 

99,082

 

(324,082

)

 

Fair value of derivative instruments

 

 

23,862

 

76

 

 

23,938

 

Long-term debt, net of discounts

 

3,022,521

 

 

 

 

3,022,521

 

Other long-term liabilities

 

2,868

 

132,264

 

2,724

 

 

137,856

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable non-controlling interest

 

 

 

 

326,249

 

326,249

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common units

 

2,092,426

 

4,196,579

 

3,789,586

 

(7,971,986

)

2,106,605

 

Class B units

 

752,531

 

 

 

 

752,531

 

Non-controlling interest in consolidated subsidiaries

 

 

 

 

381,164

 

381,164

 

Total equity

 

2,844,957

 

4,196,579

 

3,789,586

 

(7,590,822

)

3,240,300

 

Total liabilities and equity

 

$

5,921,505

 

$

6,138,563

 

$

4,425,065

 

$

(8,764,579

)

$

7,720,554

 

 

 

 

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

 

 

Condensed Consolidating Statements of Operations

 

 

 

Three months ended March 31, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

270,968

 

$

112,422

 

$

(7,438

)

$

375,952

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

122,950

 

18,903

 

 

141,853

 

Facility expenses

 

 

32,278

 

27,336

 

(191

)

59,423

 

Selling, general and administrative expenses

 

12,034

 

6,973

 

7,454

 

(1,053

)

25,408

 

Depreciation and amortization

 

277

 

44,053

 

41,584

 

(1,487

)

84,427

 

Other operating expenses (income)

 

 

765

 

(274

)

 

491

 

Total operating expenses

 

12,311

 

207,019

 

95,003

 

(2,731

)

311,602

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(12,311

)

63,949

 

17,419

 

(4,707

)

64,350

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

69,961

 

19,438

 

 

(89,399

)

 

Loss on redemption of debt

 

(38,455

)

 

 

 

(38,455

)

Other expense, net

 

(43,000

)

(6,736

)

(3,285

)

12,919

 

(40,102

)

(Loss) income before provision for income tax

 

(23,805

)

76,651

 

14,134

 

(81,187

)

(14,207

)

Provision for income tax (benefit) expense

 

(133

)

6,690

 

 

 

6,557

 

Net (loss) income

 

(23,672

)

69,961

 

14,134

 

(81,187

)

(20,764

)

Net income attributable to non-controlling interest

 

 

 

 

5,304

 

5,304

 

Net (loss) income attributable to the Partnership’s unitholders

 

$

(23,672

)

$

69,961

 

$

14,134

 

$

(75,883

)

$

(15,460

)

 

 

 

Three months ended March 31, 2012

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

271,071

 

$

79,395

 

$

 

$

350,466

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

148,601

 

24,754

 

 

173,355

 

Facility expenses

 

 

33,936

 

13,334

 

(176

)

47,094

 

Selling, general and administrative expenses

 

14,417

 

9,048

 

3,131

 

(1,372

)

25,224

 

Depreciation and amortization

 

164

 

39,293

 

12,911

 

(238

)

52,130

 

Other operating expenses

 

 

1,111

 

113

 

 

1,224

 

Total operating expenses

 

14,581

 

231,989

 

54,243

 

(1,786

)

299,027

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(14,581

)

39,082

 

25,152

 

1,786

 

51,439

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

56,431

 

24,234

 

 

(80,665

)

 

Other expense, net

 

(23,344

)

(2,406

)

(665

)

(4,206

)

(30,621

)

Income before provision for income tax

 

18,506

 

60,910

 

24,487

 

(83,085

)

20,818

 

Provision for income tax expense

 

66

 

4,479

 

 

 

4,545

 

Net (loss) income

 

18,440

 

56,431

 

24,487

 

(83,085

)

16,273

 

Net income attributable to non-controlling interest

 

 

 

 

(253

)

(253

)

Net income attributable to the Partnership’s unitholders

 

$

18,440

 

$

56,431

 

$

24,487

 

$

(83,338

)

$

16,020

 

 

Condensed Consolidating Statements of Cash Flows

 

 

 

Three months ended March 31, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(44,484

)

$

71,711

 

$

51,091

 

$

6,725

 

$

85,043

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

25,000

 

 

25,000

 

Capital expenditures

 

(340

)

(31,398

)

(592,643

)

(7,177

)

(631,558

)

Equity investments in consolidated affiliates

 

(14,828

)

(407,300

)

 

422,128

 

 

Investment in unconsolidated affiliate

 

 

(3,012

)

 

 

(3,012

)

Distributions from consolidated affiliates

 

20,552

 

140,968

 

 

(161,520

)

 

Proceeds from disposal of property, plant and equipment

 

 

35

 

174

 

 

209

 

Net cash flows provided by (used in) investing activities

 

5,384

 

(300,707

)

(567,469

)

253,431

 

(609,361

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offerings, net

 

103,937

 

 

 

 

103,937

 

Proceeds from long-term debt

 

1,000,000

 

 

 

 

1,000,000

 

Payments of long-term debt

 

(501,112

)

 

 

 

(501,112

)

Payments of premiums on redemption of long-term debt

 

(31,516

)

 

 

 

(31,516

)

Payments for debt issue costs and deferred financing costs

 

(14,046

)

 

 

 

(14,046

)

Payments related to intercompany financing, net

 

 

 

(452

)

452

 

 

Contributions from parent and affiliates

 

 

14,828

 

407,300

 

(422,128

)

 

Contribution from non-controlling interest

 

 

 

385,219

 

 

385,219

 

Share-based payment activity

 

(5,206

)

651

 

 

 

(4,555

)

Payment of distributions

 

(105,945

)

(20,552

)

(141,816

)

161,520

 

(106,793

)

Payments of SMR liability

 

 

(545

)

 

 

(545

)

Intercompany advances, net

 

(310,892

)

310,892

 

 

 

 

Net cash flows provided by financing activities

 

135,220

 

305,274

 

650,251

 

(260,156

)

830,589

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash

 

96,120

 

76,278

 

133,873

 

 

306,271

 

Cash and cash equivalents at beginning of year

 

210,015

 

102,979

 

34,905

 

 

347,899

 

Cash and cash equivalents at end of period

 

$

306,135

 

$

179,257

 

$

168,778

 

$

 

$

654,170

 

 

 

 

Three months ended March 31, 2012

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating

Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(27,744

)

$

149,912

 

$

88,402

 

$

(2,657

)

$

207,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

1,003

 

 

1,003

 

Capital expenditures

 

(68

)

(91,090

)

(166,976

)

3,871

 

(254,263

)

Equity investments

 

(13,230

)

(66,356

)

 

79,586

 

 

Distributions from consolidated affiliates

 

16,496

 

2,139

 

 

(18,635

)

 

Collections of  intercompany notes, net

 

51,400

 

 

 

(51,400

)

 

Proceeds from disposal of property, plant and equipment

 

 

1,505

 

 

(1,214

)

291

 

Net cash flows provided by (used in) investing activities

 

54,598

 

(153,802

)

(165,973

)

12,208

 

(252,969

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offering, net

 

425,629

 

 

 

 

425,629

 

Proceeds from Credit Facility

 

13,700

 

 

 

 

13,700

 

Payments of Credit Facility

 

(79,700

)

 

 

 

(79,700

)

Payments related to intercompany financing, net

 

 

(51,400

)

 

51,400

 

 

Contributions from parent and affiliates

 

 

13,230

 

66,356

 

(79,586

)

 

Contributions from non-controlling interest

 

 

 

755

 

 

755

 

Share-based payment activity

 

(8,048

)

2,207

 

 

 

(5,841

)

Payment of distributions

 

(73,410

)

(16,496

)

(4,101

)

18,635

 

(75,372

)

Payments of SMR liability

 

 

(497

)

 

 

(497

)

Intercompany advances, net

 

(35,025

)

35,025

 

 

 

 

Net cash flows provided by (used in) financing activities

 

243,146

 

(17,931

)

63,010

 

(9,551

)

278,674

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

270,000

 

(21,821

)

(14,561

)

 

233,618

 

Cash and cash equivalents at beginning of year

 

22

 

99,580

 

17,414

 

 

117,016

 

Cash and cash equivalents at end of period

 

$

270,022

 

$

77,759

 

$

2,853

 

$

 

$

350,634