XML 77 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Information
9 Months Ended
Sep. 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 September 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 September 30, 2013 and December 31, 2012 and for the three and nine months ended September 30, 2013 and 2012 is as follows (in thousands):

 

Condensed Consolidating Balance Sheets

 

 

 

As of September 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

181,213

 

$

119,886

 

$

27,054

 

$

 

$

328,153

 

Restricted cash

 

 

 

10,000

 

 

10,000

 

Receivables and other current assets

 

3,146

 

233,522

 

89,765

 

 

326,433

 

Intercompany receivables

 

440,839

 

6,659

 

49,494

 

(496,992

)

 

Fair value of derivative instruments

 

 

14,872

 

838

 

 

15,710

 

Total current assets

 

625,198

 

374,939

 

177,151

 

(496,992

)

680,296

 

 

 

 

 

 

 

 

 

 

 

 

 

Total property, plant and equipment, net

 

3,598

 

2,174,893

 

4,940,452

 

(78,120

)

7,040,823

 

 

 

 

 

 

 

 

 

 

 

 

 

Other long-term assets:

 

 

 

 

 

 

 

 

 

 

 

Restricted Cash

 

 

 

10,000

 

 

10,000

 

Investment in unconsolidated affiliate

 

 

68,193

 

 

 

68,193

 

Investment in consolidated affiliates

 

5,716,977

 

3,766,735

 

 

(9,483,712

)

 

Intangibles, net of accumulated amortization

 

 

608,748

 

282,764

 

 

891,512

 

Fair value of derivative instruments

 

 

4,214

 

341

 

 

4,555

 

Intercompany notes receivable

 

225,000

 

 

 

(225,000

)

 

Other long-term assets

 

54,046

 

92,380

 

75,911

 

 

222,337

 

Total assets

 

$

6,624,819

 

$

7,090,102

 

$

5,486,619

 

$

(10,283,824

)

$

8,917,716

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

1

 

$

486,870

 

$

10,121

 

$

(496,992

)

$

 

Fair value of derivative instruments

 

 

27,460

 

2,019

 

 

29,479

 

Other current liabilities

 

47,522

 

214,180

 

655,079

 

(2,068

)

914,713

 

Total current liabilities

 

47,523

 

728,510

 

667,219

 

(499,060

)

944,192

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

3,061

 

256,974

 

 

 

260,035

 

Long-term intercompany financing payable

 

 

225,000

 

98,018

 

(323,018

)

 

Fair value of derivative instruments

 

 

20,996

 

48

 

 

21,044

 

Long-term debt, net of discounts

 

3,022,887

 

 

 

 

3,022,887

 

Other long-term liabilities

 

2,838

 

141,645

 

8,394

 

 

152,877

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable non-controlling interest

 

 

 

 

366,238

 

366,238

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common units

 

2,946,485

 

5,716,977

 

4,712,940

 

(10,407,951

)

2,968,451

 

Class B units

 

602,025

 

 

 

 

602,025

 

Non-controlling interest in consolidated subsidiaries

 

 

 

 

579,967

 

579,967

 

Total equity

 

3,548,510

 

5,716,977

 

4,712,940

 

(9,827,984

)

4,150,443

 

Total liabilities and equity

 

$

6,624,819

 

$

7,090,102

 

$

5,486,619

 

$

(10,283,824

)

$

8,917,716

 

 

 

 

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 September 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

277,120

 

$

152,225

 

$

(8,829

)

$

420,516

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

174,754

 

37,152

 

 

211,906

 

Facility expenses

 

 

39,781

 

40,598

 

(505

)

79,874

 

Selling, general and administrative expenses

 

12,297

 

7,900

 

8,077

 

(1,627

)

26,647

 

Depreciation and amortization

 

155

 

45,898

 

47,570

 

(1,297

)

92,326

 

Other operating expenses (income)

 

 

1,970

 

30

 

 

2,000

 

Total operating expenses

 

12,452

 

270,303

 

133,427

 

(3,429

)

412,753

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(12,452

)

6,817

 

18,798

 

(5,400

)

7,763

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

22,899

 

12,229

 

 

(35,128

)

 

Other expense, net

 

(38,339

)

(6,396

)

(2,992

)

9,681

 

(38,046

)

Income before provision for income tax

 

(27,892

)

12,650

 

15,806

 

(30,847

)

(30,283

)

Provision for income tax (benefit) expense

 

(7

)

(10,249

)

 

 

(10,256

)

Net income

 

(27,885

)

22,899

 

15,806

 

(30,847

)

(20,027

)

Net income attributable to non-controlling interest

 

 

 

 

(3,577

)

(3,577

)

Net income attributable to the Partnership’s unitholders

 

$

(27,885

)

$

22,899

 

$

15,806

 

$

(34,424

)

$

(23,604

)

 

 

 

Three months ended September 30, 2012 (1)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

205,629

 

$

78,047

 

$

(3,100

)

$

280,576

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

114,685

 

16,327

 

 

131,012

 

Facility expenses

 

 

36,437

 

20,475

 

(1

)

56,911

 

Selling, general and administrative expenses

 

10,241

 

5,633

 

6,943

 

(1,094

)

21,723

 

Depreciation and amortization

 

146

 

41,593

 

21,381

 

(1,578

)

61,542

 

Other operating expenses

 

 

488

 

307

 

 

795

 

Total operating expenses

 

10,387

 

198,836

 

65,433

 

(2,673

)

271,983

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(10,387

)

6,793

 

12,614

 

(427

)

8,593

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

20,122

 

10,387

 

 

(30,509

)

 

Other (expense) income, net

 

(24,637

)

(4,447

)

(3,152

)

958

 

(31,278

)

(Loss) income before provision for income tax

 

(14,902

)

12,733

 

9,462

 

(29,978

)

(22,685

)

Provision for income tax expense

 

(31

)

(7,389

)

 

 

(7,420

)

Net (loss) income

 

(14,871

)

20,122

 

9,462

 

(29,978

)

(15,265

)

Net income attributable to non-controlling interest

 

 

 

 

925

 

925

 

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

 

$

(14,871

)

$

20,122

 

$

9,462

 

$

(29,053

)

$

(14,340

)

 

 

(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.

 

 

 

Nine months ended September 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

846,185

 

$

388,082

 

$

(25,358

)

$

1,208,909

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

415,517

 

73,169

 

 

488,686

 

Facility expenses

 

 

106,556

 

96,985

 

(892

)

202,649

 

Selling, general and administrative expenses

 

36,405

 

21,519

 

23,605

 

(4,141

)

77,388

 

Depreciation and amortization

 

674

 

135,408

 

131,865

 

(4,120

)

263,827

 

Other operating expenses (income)

 

 

3,308

 

(40,477

)

2,080

 

(35,089

)

Total operating expenses

 

37,079

 

682,308

 

285,147

 

(7,073

)

997,461

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(37,079

)

163,877

 

102,935

 

(18,285

)

211,448

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

225,773

 

93,958

 

 

(319,731

)

 

Loss on redemption of debt

 

(38,455

)

 

 

 

(38,455

)

Other expense, net

 

(121,441

)

(19,632

)

(9,274

)

34,278

 

(116,069

)

Income before provision for income tax

 

28,798

 

238,203

 

93,661

 

(303,738

)

56,924

 

Provision for income tax (benefit) expense

 

154

 

12,430

 

 

 

12,584

 

Net income

 

28,644

 

225,773

 

93,661

 

(303,738

)

44,340

 

Net income attributable to non-controlling interest

 

 

 

 

297

 

297

 

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

 

$

28,644

 

$

225,773

 

$

93,661

 

$

(303,441

)

$

44,637

 

 

 

 

Nine months ended September 30, 2012 (1)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

858,227

 

$

217,257

 

$

(4,823

)

$

1,070,661

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

316,327

 

49,192

 

 

365,519

 

Facility expenses

 

 

103,484

 

47,248

 

(158

)

150,574

 

Selling, general and administrative expenses

 

37,197

 

13,333

 

20,697

 

(2,756

)

68,471

 

Depreciation and amortization

 

458

 

121,520

 

46,719

 

(2,945

)

165,752

 

Other operating expenses

 

 

2,227

 

1,292

 

 

3,519

 

Total operating expenses

 

37,655

 

556,891

 

165,148

 

(5,859

)

753,835

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(37,655

)

301,336

 

52,109

 

1,036

 

316,826

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

294,036

 

48,134

 

 

(342,170

)

 

Other expense, net

 

(68,681

)

(14,570

)

(5,521

)

586

 

(88,186

)

Income before provision for income tax

 

187,700

 

334,900

 

46,588

 

(340,548

)

228,640

 

Provision for income tax expense

 

734

 

40,864

 

 

 

41,598

 

Net income (loss)

 

186,966

 

294,036

 

46,588

 

(340,548

)

187,042

 

Net income attributable to non-controlling interest

 

 

 

 

1,546

 

1,546

 

Net income attributable to the Partnership’s unitholders

 

$

186,966

 

$

294,036

 

$

46,588

 

$

(339,002

)

$

188,588

 

 

 

(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

 

 

 

Nine months ended September 30, 2013

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(136,817

)

$

265,484

 

$

188,042

 

$

13,950

 

$

330,659

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

15,500

 

 

15,500

 

Capital expenditures

 

(655

)

(110,921

)

(2,049,794

)

(15,349

)

(2,176,719

)

Equity investments in consolidated affiliates

 

(43,763

)

(1,404,800

)

 

1,448,563

 

 

Investment in unconsolidated affiliates

 

 

(8,530

)

 

 

(8,530

)

Distributions from consolidated affiliates

 

72,673

 

455,966

 

 

(528,639

)

 

Acquisition of business, net of cash acquired

 

 

(225,210

)

 

 

(225,210

)

Proceeds from disposal of property, plant and equipment

 

 

582

 

208,070

 

 

208,652

 

Net cash flows provided by (used in) investing activities

 

28,255

 

(1,292,913

)

(1,826,224

)

904,575

 

(2,186,307

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offerings, net

 

1,039,849

 

 

 

 

1,039,849

 

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 issuance costs, deferred financing costs and registration costs

 

(14,046

)

 

 

 

(14,046

)

Payments related to intercompany financing, net

 

 

 

(1,399

)

1,399

 

 

Contributions from parent and affiliates

 

 

43,763

 

1,404,800

 

(1,448,563

)

 

Contributions from non-controlling interest

 

 

 

685,219

 

 

685,219

 

Share-based payment activity

 

(5,212

)

650

 

 

 

(4,562

)

Payments of distributions

 

(333,946

)

(72,673

)

(456,146

)

528,639

 

(334,126

)

Payments of SMR liability

 

 

(1,661

)

 

 

(1,661

)

Intercompany advances, net

 

(1,074,257

)

1,074,257

 

 

 

 

Net cash flows (used in) provided by financing activities

 

79,760

 

1,044,336

 

1,632,474

 

(918,525

)

1,838,045

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(28,802

)

16,907

 

(5,708

)

 

(17,603

)

Cash and cash equivalents at beginning of year

 

210,015

 

102,979

 

32,762

 

 

345,756

 

Cash and cash equivalents at end of period

 

$

181,213

 

$

119,886

 

$

27,054

 

$

 

$

328,153

 

 

 

 

Nine months ended September 30, 2012 (1)

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(89,558

)

$

305,694

 

$

170,976

 

$

(1,328

)

$

385,784

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

1,003

 

 

1,003

 

Capital expenditures

 

(120

)

(236,153

)

(1,005,270

)

1,838

 

(1,239,705

)

Equity investments

 

(42,120

)

(1,367,484

)

 

1,408,765

 

(839

)

Acquisition of business, net of cash acquired

 

 

 

(506,797

)

 

(506,797

)

Distributions from consolidated affiliates

 

48,973

 

95,814

 

 

(144,787

)

 

Collection of intercompany notes, net

 

(12,300

)

 

 

12,300

 

 

Proceeds from disposal of property, plant and equipment

 

 

1,718

 

84

 

(1,213

)

589

 

Net cash flows used in investing activities

 

(5,567

)

(1,506,105

)

(1,510,980

)

1,276,903

 

(1,745,749

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offering, net

 

1,191,066

 

 

 

 

1,191,066

 

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

 

Payments related to intercompany financing, net

 

 

12,300

 

(703

)

(11,597

)

 

Payments for deferred financing costs

 

(14,184

)

 

 

 

(14,184

)

Contributions from parent and affiliates

 

 

42,120

 

1,366,645

 

(1,408,765

)

 

Contributions from non-controlling interest

 

 

 

56,101

 

 

56,101

 

Share-based payment activity

 

(8,061

)

2,216

 

 

 

(5,845

)

Payment of distributions

 

(244,169

)

(48,973

)

(95,885

)

144,787

 

(244,240

)

Payments of SMR liability

 

 

(1,525

)

 

 

(1,525

)

Intercompany advances, net

 

(1,206,149

)

1,206,149

 

 

 

 

Net cash flows provided by financing activities

 

395,116

 

1,212,287

 

1,326,158

 

(1,275,575

)

1,657,986

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

299,991

 

11,876

 

(13,846

)

 

298,021

 

Cash and cash equivalents at beginning of year

 

22

 

99,580

 

14,730

 

 

114,332

 

Cash and cash equivalents at end of period

 

$

300,013

 

$

111,456

 

$

884

 

$

 

$

412,353

 

 

 

(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.