XML 136 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Information
6 Months Ended
Jun. 30, 2013
Supplemental Condensed Consolidating Financial Information  
Supplemental Condensed Consolidating Financial Information

16. Supplemental Condensed Consolidating Financial Information

 

MarkWest Energy Partners has no significant operations independent of its subsidiaries. As of June 30, 2013, the Partnership’s obligations under the outstanding Senior Notes (see Note 10) 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 Annual Report on Form 10-K for the year ended December 31, 2012 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 June 30, 2013 and December 31, 2012 and for the three and six months ended June 30, 2013 and 2012 is as follows (in thousands):

 

Condensed Consolidating Balance Sheets

 

 

 

As of June 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

135,188

 

$

127,186

 

$

92,180

 

$

 

$

354,554

 

Restricted cash

 

 

 

10,000

 

 

10,000

 

Receivables and other current assets

 

5,114

 

211,511

 

87,967

 

 

304,592

 

Intercompany receivables

 

1,411,736

 

17,423

 

37,392

 

(1,466,551

)

 

Fair value of derivative instruments

 

 

23,140

 

1,606

 

 

24,746

 

Total current assets

 

1,552,038

 

379,260

 

229,145

 

(1,466,551

)

693,892

 

 

 

 

 

 

 

 

 

 

 

 

 

Total property, plant and equipment, net

 

3,521

 

2,156,435

 

4,215,787

 

(82,881

)

6,292,862

 

 

 

 

 

 

 

 

 

 

 

 

 

Other long-term assets:

 

 

 

 

 

 

 

 

 

 

 

Investment in unconsolidated affiliate

 

 

69,327

 

 

 

69,327

 

Investment in consolidated affiliates

 

4,260,881

 

3,200,111

 

 

(7,460,992

)

 

Intangibles, net of accumulated amortization

 

 

621,003

 

286,730

 

 

907,733

 

Fair value of derivative instruments

 

 

11,410

 

1,008

 

 

12,418

 

Intercompany notes receivable

 

225,000

 

 

 

(225,000

)

 

Other long-term assets

 

55,768

 

92,484

 

76,399

 

 

224,651

 

Total assets

 

$

6,097,208

 

$

6,530,030

 

$

4,809,069

 

$

(9,235,424

)

$

8,200,883

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

 

$

1,445,187

 

$

21,364

 

$

(1,466,551

)

$

 

Fair value of derivative instruments

 

 

17,871

 

 

 

17,871

 

Other current liabilities

 

59,937

 

197,247

 

537,767

 

(2,008

)

792,943

 

Total current liabilities

 

59,937

 

1,660,305

 

559,131

 

(1,468,559

)

810,814

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

3,068

 

241,354

 

 

 

244,422

 

Long-term intercompany financing payable

 

 

225,000

 

98,558

 

(323,558

)

 

Fair value of derivative instruments

 

 

2,010

 

 

 

2,010

 

Long-term debt, net of discounts

 

3,022,704

 

 

 

 

3,022,704

 

Other long-term liabilities

 

2,894

 

140,480

 

8,573

 

 

151,947

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable non-controlling interest

 

 

 

 

486,670

 

486,670

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common units

 

2,256,074

 

4,260,881

 

4,142,807

 

(8,386,003

)

2,273,759

 

Class B units

 

752,531

 

 

 

 

752,531

 

Non-controlling interest in consolidated subsidiaries

 

 

 

 

456,026

 

456,026

 

Total equity

 

3,008,605

 

4,260,881

 

4,142,807

 

(7,929,977

)

3,482,316

 

Total liabilities and equity

 

$

6,097,208

 

$

6,530,030

 

$

4,809,069

 

$

(9,235,424

)

$

8,200,883

 

 

 

 

As of December 31, 2012 (1)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

210,015

 

$

102,979

 

$

32,762

 

$

 

$

345,756

 

Restricted cash

 

 

 

25,500

 

 

25,500

 

Receivables and other current assets

 

9,191

 

178,913

 

74,658

 

 

262,762

 

Intercompany receivables

 

812,562

 

18,472

 

32,656

 

(863,690

)

 

Fair value of derivative instruments

 

 

18,389

 

1,115

 

 

19,504

 

Total current assets

 

1,031,768

 

318,753

 

166,691

 

(863,690

)

653,522

 

Total property, plant and equipment, net

 

3,542

 

1,999,474

 

3,032,121

 

(95,519

)

4,939,618

 

Other long-term assets:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

10,000

 

 

10,000

 

Investment in unconsolidated affiliate

 

 

63,054

 

 

 

63,054

 

Investment in consolidated affiliates

 

4,104,473

 

2,719,920

 

 

(6,824,393

)

 

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

 

75,260

 

 

196,135

 

Total assets

 

$

5,415,649

 

$

5,741,408

 

$

3,579,907

 

$

(8,008,602

)

$

6,728,362

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

461

 

$

839,543

 

$

23,686

 

$

(863,690

)

$

 

Fair value of derivative instruments

 

 

27,062

 

167

 

 

27,229

 

Other current liabilities

 

42,301

 

197,934

 

472,462

 

(1,892

)

710,805

 

Total current liabilities

 

42,762

 

1,064,539

 

496,315

 

(865,582

)

738,034

 

Deferred income taxes

 

2,906

 

186,522

 

 

 

189,428

 

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

 

2,618

 

 

134,261

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common Units

 

2,091,440

 

4,104,473

 

2,981,382

 

(7,079,891

)

2,097,404

 

Class B Units

 

752,531

 

 

 

 

752,531

 

Non-controlling interest in consolidated subsidiaries

 

 

 

 

261,463

 

261,463

 

Total equity

 

2,843,971

 

4,104,473

 

2,981,382

 

(6,818,428

)

3,111,398

 

Total liabilities and equity

 

$

5,415,649

 

$

5,741,408

 

$

3,579,907

 

$

(8,008,602

)

$

6,728,362

 

 

 

(1)         The condensed consolidating financial statements have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.  The adjustments to the amounts previously reported were not material.

 

 

Condensed Consolidating Statements of Operations

 

 

 

Three months ended June 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

298,097

 

$

126,515

 

$

(9,492

)

$

415,120

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

117,813

 

17,114

 

 

134,927

 

Facility expenses

 

 

34,497

 

29,485

 

(385

)

63,597

 

Selling, general and administrative expenses

 

12,074

 

6,646

 

8,451

 

(1,672

)

25,499

 

Depreciation and amortization

 

242

 

45,457

 

44,292

 

(1,337

)

88,654

 

Other operating expenses (income)

 

 

573

 

(40,233

)

2,081

 

(37,579

)

Total operating expenses

 

12,316

 

204,986

 

59,109

 

(1,313

)

275,098

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(12,316

)

93,111

 

67,406

 

(8,179

)

140,022

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

132,913

 

62,611

 

 

(195,524

)

 

Other expense, net

 

(40,102

)

(6,820

)

(2,997

)

11,678

 

(38,241

)

Income before provision for income tax

 

80,495

 

148,902

 

64,409

 

(192,025

)

101,781

 

Provision for income tax (benefit) expense

 

294

 

15,989

 

 

 

16,283

 

Net income

 

80,201

 

132,913

 

64,409

 

(192,025

)

85,498

 

Net income attributable to non-controlling interest

 

 

 

 

(1,799

)

(1,799

)

Net income attributable to the Partnership’s unitholders

 

$

80,201

 

$

132,913

 

$

64,409

 

$

(193,824

)

$

83,699

 

 

 

 

Three months ended June 30, 2012 (1)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

381,527

 

$

63,394

 

$

(2,099

)

$

442,822

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

53,041

 

8,111

 

 

61,152

 

Facility expenses

 

 

33,111

 

14,129

 

(156

)

47,084

 

Selling, general and administrative expenses

 

12,539

 

2,205

 

10,999

 

(4,043

)

21,700

 

Depreciation and amortization

 

148

 

40,634

 

13,990

 

(1,129

)

53,643

 

Other operating expenses

 

 

628

 

874

 

 

1,502

 

Total operating expenses

 

12,687

 

129,619

 

48,103

 

(5,328

)

185,081

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(12,687

)

251,908

 

15,291

 

3,229

 

257,741

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

217,483

 

13,960

 

 

(231,443

)

 

Other expense, net

 

(20,700

)

(4,611

)

(1,705

)

281

 

(26,735

)

Income before provision for income tax

 

184,096

 

261,257

 

13,586

 

(227,933

)

231,006

 

Provision for income tax expense

 

699

 

43,774

 

 

 

44,473

 

Net income

 

183,397

 

217,483

 

13,586

 

(227,933

)

186,533

 

Net income attributable to non-controlling interest

 

 

 

 

375

 

375

 

Net income attributable to the Partnership’s unitholders

 

$

183,397

 

$

217,483

 

$

13,586

 

$

(227,558

)

$

186,908

 

 

 

(1)         The condensed consolidating financial statements have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.  The adjustments to the amounts previously reported were not material.

 

 

 

Six months ended June 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

569,065

 

$

235,857

 

$

(16,529

)

$

788,393

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

240,763

 

36,017

 

 

276,780

 

Facility expenses

 

 

66,775

 

56,387

 

(387

)

122,775

 

Selling, general and administrative expenses

 

24,108

 

13,619

 

15,528

 

(2,514

)

50,741

 

Depreciation and amortization

 

519

 

89,510

 

84,295

 

(2,823

)

171,501

 

Other operating expenses (income)

 

 

1,338

 

(40,507

)

2,080

 

(37,089

)

Total operating expenses

 

24,627

 

412,005

 

151,720

 

(3,644

)

584,708

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(24,627

)

157,060

 

84,137

 

(12,885

)

203,685

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

202,874

 

81,729

 

 

(284,603

)

 

Loss on redemption of debt

 

(38,455

)

 

 

 

(38,455

)

Other expense, net

 

(83,102

)

(13,236

)

(6,282

)

24,597

 

(78,023

)

Income before provision for income tax

 

56,690

 

225,553

 

77,855

 

(272,891

)

87,207

 

Provision for income tax (benefit) expense

 

161

 

22,679

 

 

 

22,840

 

Net income

 

56,529

 

202,874

 

77,855

 

(272,891

)

64,367

 

Net income attributable to non-controlling interest

 

 

 

 

3,874

 

3,874

 

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

 

$

56,529

 

$

202,874

 

$

77,855

 

$

(269,017

)

$

68,241

 

 

 

 

Six months ended June 30, 2012 (1)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

652,598

 

$

139,209

 

$

(1,722

)

$

790,085

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

201,642

 

32,865

 

 

234,507

 

Facility expenses

 

 

67,047

 

26,772

 

(156

)

93,663

 

Selling, general and administrative expenses

 

26,956

 

7,700

 

13,754

 

(1,662

)

46,748

 

Depreciation and amortization

 

312

 

79,927

 

25,338

 

(1,367

)

104,210

 

Other operating expenses

 

 

1,739

 

985

 

 

2,724

 

Total operating expenses

 

27,268

 

358,055

 

99,714

 

(3,185

)

481,852

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(27,268

)

294,543

 

39,495

 

1,463

 

308,233

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

273,914

 

37,746

 

 

(311,660

)

 

Other expense, net

 

(44,044

)

(10,122

)

(2,370

)

(372

)

(56,908

)

Income before provision for income tax

 

202,602

 

322,167

 

37,125

 

(310,569

)

251,325

 

Provision for income tax expense

 

765

 

48,253

 

 

 

49,018

 

Net income (loss)

 

201,837

 

273,914

 

37,125

 

(310,569

)

202,307

 

Net income attributable to non-controlling interest

 

 

 

 

621

 

621

 

Net income attributable to the Partnership’s unitholders

 

$

201,837

 

$

273,914

 

$

37,125

 

$

(309,948

)

$

202,928

 

 

 

(1)         The condensed consolidating financial statements have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.  The adjustments to the amounts previously reported were not material.

 

Condensed Consolidating Statements of Cash Flows

 

 

 

Six months ended June 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(79,362

)

$

129,228

 

$

116,760

 

$

10,970

 

$

177,596

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

25,500

 

 

25,500

 

Capital expenditures

 

(480

)

(53,319

)

(1,369,397

)

(11,888

)

(1,435,084

)

Equity investments in consolidated affiliates

 

(28,823

)

(783,600

)

 

812,423

 

 

Investment in unconsolidated affiliate

 

 

(8,336

)

 

 

(8,336

)

Distributions from consolidated affiliates

 

47,860

 

389,300

 

 

(437,160

)

 

Acquisition of business, net of cash acquired

 

 

(225,210

)

 

 

(225,210

)

Proceeds from disposal of property, plant and equipment

 

 

43

 

208,066

 

 

208,109

 

Net cash flows provided by (used in) investing activities

 

18,557

 

(681,122

)

(1,135,831

)

363,375

 

(1,435,021

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offerings, net

 

348,352

 

 

 

 

348,352

 

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

 

 

 

(918

)

918

 

 

Contributions from parent and affiliates

 

 

28,823

 

783,600

 

(812,423

)

 

Contribution from non-controlling interest

 

 

 

685,219

 

 

685,219

 

Share-based payment activity

 

(5,206

)

650

 

 

 

(4,556

)

Payment of distributions

 

(214,903

)

(47,860

)

(389,412

)

437,160

 

(215,015

)

Payments of SMR liability

 

 

(1,103

)

 

 

(1,103

)

Intercompany advances, net

 

(595,591

)

595,591

 

 

 

 

Net cash flows (used in) provided by financing activities

 

(14,022

)

576,101

 

1,078,489

 

(374,345

)

1,266,223

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash

 

(74,827

)

24,207

 

59,418

 

 

8,798

 

Cash and cash equivalents at beginning of year

 

210,015

 

102,979

 

32,762

 

 

345,756

 

Cash and cash equivalents at end of period

 

$

135,188

 

$

127,186

 

$

92,180

 

$

 

$

354,554

 

 

 

 

 

Six months ended June 30, 2012 (1)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(77,181

)

$

214,781

 

$

116,298

 

$

(277

)

$

253,621

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

1,003

 

 

1,003

 

Capital expenditures

 

(114

)

(166,926

)

(415,154

)

1,214

 

(580,980

)

Equity investments

 

(26,640

)

(843,960

)

 

869,761

 

(839

)

Acquisition of business, net of cash acquired

 

 

 

(506,797

)

 

(506,797

)

Distributions from consolidated affiliates

 

36,575

 

50,489

 

 

(87,064

)

 

Collection of intercompany notes, net

 

16,700

 

 

 

(16,700

)

 

Proceeds from disposal of property, plant and equipment

 

 

1,713

 

 

(1,214

)

499

 

Net cash flows provided by (used in) investing activities

 

26,521

 

(958,684

)

(920,948

)

765,997

 

(1,087,114

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offering, net

 

852,873

 

 

 

 

852,873

 

Proceeds from Credit Facility

 

238,065

 

 

 

 

238,065

 

Payments of Credit Facility

 

(86,200

)

 

 

 

(86,200

)

Payments related to intercompany financing, net

 

 

(16,700

)

(277

)

16,977

 

 

Payments for deferred financing costs

 

(2,315

)

 

 

 

(2,315

)

Contributions from parent and affiliates

 

 

26,640

 

843,121

 

(869,761

)

 

Contributions from non-controlling interest

 

 

 

1,101

 

 

1,101

 

Share-based payment activity

 

(8,048

)

2,207

 

 

 

(5,841

)

Payment of distributions

 

(155,073

)

(36,575

)

(50,560

)

87,064

 

(155,144

)

Payments of SMR liability

 

 

(1,005

)

 

 

(1,005

)

Intercompany advances, net

 

(788,664

)

788,664

 

 

 

 

Net cash flows provided by financing activities

 

50,638

 

763,231

 

793,385

 

(765,720

)

841,534

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

(22

)

19,328

 

(11,265

)

 

8,041

 

Cash and cash equivalents at beginning of year

 

22

 

99,580

 

14,730

 

 

114,332

 

Cash and cash equivalents at end of period

 

$

 

$

118,908

 

$

3,465

 

$

 

$

122,373

 

 

 

(1)         The condensed consolidating financial statements have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.  The adjustments to the amounts previously reported were not material.