XML 43 R22.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Condensed Consolidating Financial Information
9 Months Ended
Sep. 30, 2015
Supplemental Condensed Consolidating Financial Information  
Supplemental Condensed Consolidating Financial Information

 

16. Supplemental Condensed Consolidating Financial Information

 

MarkWest Energy Partners L.P. has no significant operations independent of its subsidiaries. As of September 30, 2015, 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 and MarkWest Panola Pipeline, L.L.C. The guarantees are unconditional except for certain customary circumstances in which a subsidiary would be released from the guarantee under the indentures (See Note 18 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, 2014 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 co-issuer, MarkWest Energy Finance Corporation, has no independent assets or operations. Condensed consolidating financial information for the Partnership and its combined guarantor and combined non-guarantor subsidiaries as of September 30, 2015 and December 31, 2014 and for the three and nine months ended September 30, 2015 and 2014 is as follows (in thousands):

 

Condensed Consolidating Balance Sheets

 

 

 

As of September 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

$

2

 

$

28,065

 

$

 

$

28,067

 

Restricted cash

 

 

 

10,000

 

 

10,000

 

Receivables and other current assets

 

4,336

 

153,697

 

170,967

 

 

329,000

 

Receivables from unconsolidated affiliates, net

 

 

7,388

 

10,686

 

 

18,074

 

Intercompany receivables

 

160,829

 

15,580

 

46,550

 

(222,959

)

 

Fair value of derivative instruments

 

 

13,138

 

4,939

 

 

18,077

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

165,165

 

189,805

 

271,207

 

(222,959

)

403,218

 

Total property, plant and equipment, net

 

9,928

 

2,222,107

 

7,215,447

 

(26,998

)

9,420,484

 

Other long-term assets:

 

 

 

 

 

 

 

 

 

 

 

Investment in unconsolidated affiliates

 

 

83,792

 

842,349

 

(9,810

)

916,331

 

Investment in consolidated affiliates

 

9,158,016

 

7,243,734

 

 

(16,401,750

)

 

Intangibles, net of accumulated amortization

 

 

494,633

 

250,625

 

 

745,258

 

Fair value of derivative instruments

 

 

16,686

 

177

 

 

16,863

 

Intercompany notes receivable

 

238,500

 

 

 

(238,500

)

 

Other long-term assets

 

53,944

 

26,592

 

76,617

 

 

157,153

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

9,625,553

 

$

10,277,349

 

$

8,656,422

 

$

(16,900,017

)

$

11,659,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

446

 

$

214,478

 

$

8,035

 

$

(222,959

)

$

 

Fair value of derivative instruments

 

 

781

 

73

 

 

854

 

Payables to unconsolidated affiliates

 

14

 

820

 

5,100

 

 

5,934

 

Other current liabilities

 

64,983

 

179,530

 

269,326

 

(2,624

)

511,215

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

65,443

 

395,609

 

282,534

 

(225,583

)

518,003

 

Deferred income taxes

 

4,097

 

344,468

 

 

 

348,565

 

Fair value of derivative instruments

 

 

20

 

 

 

20

 

Long-term intercompany financing payable

 

 

238,500

 

93,064

 

(331,564

)

 

Long-term debt, net of discounts

 

4,755,352

 

 

 

 

4,755,352

 

Other long-term liabilities

 

8,873

 

140,736

 

10,641

 

 

160,250

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common Units

 

4,490,775

 

9,158,016

 

8,270,183

 

(17,362,757

)

4,556,217

 

Class B Units

 

301,013

 

 

 

 

301,013

 

Non-controlling interest in consolidated subsidiaries

 

 

 

 

1,019,887

 

1,019,887

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

4,791,788

 

9,158,016

 

8,270,183

 

(16,342,870

)

5,877,117

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

9,625,553

 

$

10,277,349

 

$

8,656,422

 

$

(16,900,017

)

$

11,659,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2014

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

$

 

$

108,887

 

$

 

$

108,887

 

Restricted cash

 

 

 

20,000

 

 

20,000

 

Receivables and other current assets

 

1,219

 

225,695

 

153,834

 

 

380,748

 

Receivables from unconsolidated affiliates, net

 

247

 

3,001

 

3,849

 

 

7,097

 

Intercompany receivables

 

633,994

 

24,683

 

178,109

 

(836,786

)

 

Fair value of derivative instruments

 

 

17,386

 

3,535

 

 

20,921

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

635,460

 

270,765

 

468,214

 

(836,786

)

537,653

 

Total property, plant and equipment, net

 

9,992

 

2,140,565

 

6,550,040

 

(47,697

)

8,652,900

 

Other long-term assets:

 

 

 

 

 

 

 

 

 

 

 

Investment in unconsolidated affiliates

 

 

82,616

 

733,226

 

(10,209

)

805,633

 

Investment in consolidated affiliates

 

7,990,532

 

6,500,008

 

 

(14,490,540

)

 

Intangibles, net of accumulated amortization

 

 

546,637

 

262,640

 

 

809,277

 

Fair value of derivative instruments

 

 

16,507

 

 

 

16,507

 

Intercompany notes receivable

 

186,100

 

 

 

(186,100

)

 

Other long-term assets

 

52,825

 

29,412

 

76,571

 

 

158,808

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

8,874,909

 

$

9,586,510

 

$

8,090,691

 

$

(15,571,332

)

$

10,980,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Intercompany payables

 

$

3,287

 

$

729,714

 

$

103,787

 

$

(836,788

)

$

 

Payables to unconsolidated affiliates

 

 

 

8,621

 

 

8,621

 

Other current liabilities

 

69,552

 

177,269

 

386,821

 

(2,400

)

631,242

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

72,839

 

906,983

 

499,229

 

(839,188

)

639,863

 

Deferred income taxes

 

6,162

 

351,098

 

 

 

357,260

 

Long-term intercompany financing payable

 

 

186,100

 

95,061

 

(281,161

)

 

Long-term debt, net of discounts

 

3,621,404

 

 

 

 

3,621,404

 

Other long-term liabilities

 

8,794

 

151,797

 

8,421

 

 

169,012

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

Common Units

 

4,714,191

 

7,990,532

 

7,487,980

 

(15,434,460

)

4,758,243

 

Class B Units

 

451,519

 

 

 

 

451,519

 

Non-controlling interest in consolidated subsidiaries

 

 

 

 

983,477

 

983,477

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

5,165,710

 

7,990,532

 

7,487,980

 

(14,450,983

)

6,193,239

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

$

8,874,909

 

$

9,586,510

 

$

8,090,691

 

$

(15,571,332

)

$

10,980,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Operations

 

 

 

Three months ended September 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

231,720

 

$

248,145

 

$

(5,574

)

$

474,291

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

97,935

 

1,763

 

 

99,698

 

Facility expenses

 

 

39,262

 

54,219

 

2,062

 

95,543

 

Selling, general and administrative expenses

 

16,238

 

14,031

 

10,138

 

(4,426

)

35,981

 

Depreciation and amortization

 

421

 

54,239

 

90,779

 

(1,012

)

144,427

 

Other operating expenses

 

 

187

 

1,579

 

 

1,766

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

16,659

 

205,654

 

158,478

 

(3,376

)

377,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(16,659

)

26,066

 

89,667

 

(2,198

)

96,876

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

92,837

 

72,525

 

 

(165,362

)

 

Loss on redemption of debt

 

(29

)

 

 

 

(29

)

Other (expense) income, net

 

(53,051

)

(5,034

)

2,937

 

9,736

 

(45,412

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income tax

 

23,098

 

93,557

 

92,604

 

(157,824

)

51,435

 

Provision for income tax expense

 

1,509

 

720

 

 

 

2,229

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

21,589

 

92,837

 

92,604

 

(157,824

)

49,206

 

Net income attributable to non-controlling interest

 

 

 

 

(20,079

)

(20,079

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Partnership’s unitholders

 

$

21,589

 

$

92,837

 

$

92,604

 

$

(177,903

)

$

29,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2014

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

350,863

 

$

263,079

 

$

(6,856

)

$

607,086

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

164,624

 

68,613

 

 

233,237

 

Facility expenses

 

 

40,467

 

43,217

 

1,023

 

84,707

 

Selling, general and administrative expenses

 

11,552

 

12,599

 

8,667

 

(3,958

)

28,860

 

Depreciation and amortization

 

289

 

50,042

 

71,976

 

(922

)

121,385

 

Other operating expenses (income)

 

 

213

 

(811

)

 

(598

)

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

11,841

 

267,945

 

191,662

 

(3,857

)

467,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(11,841

)

82,918

 

71,417

 

(2,999

)

139,495

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

124,152

 

57,046

 

 

(181,198

)

 

Other expense, net

 

(41,704

)

(5,411

)

(5,757

)

10,455

 

(42,417

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income tax

 

70,607

 

134,553

 

65,660

 

(173,742

)

97,078

 

Provision for income tax expense

 

629

 

10,401

 

 

 

11,030

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

69,978

 

124,152

 

65,660

 

(173,742

)

86,048

 

Net income attributable to non-controlling interest

 

 

 

 

(8,614

)

(8,614

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Partnership’s unitholders

 

$

69,978

 

$

124,152

 

$

65,660

 

$

(182,356

)

$

77,434

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

705,633

 

$

711,992

 

$

(16,376

)

$

1,401,249

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

339,565

 

13,704

 

 

353,269

 

Facility expenses

 

 

116,182

 

152,395

 

7,423

 

276,000

 

Selling, general and administrative expenses

 

43,783

 

43,530

 

30,743

 

(12,469

)

105,587

 

Depreciation and amortization

 

1,138

 

156,653

 

262,713

 

(3,154

)

417,350

 

Other operating expenses

 

 

1,751

 

2,008

 

 

3,759

 

Impairment expense

 

 

25,523

 

 

 

25,523

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

44,921

 

683,204

 

461,563

 

(8,200

)

1,181,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(44,921

)

22,429

 

250,429

 

(8,176

)

219,761

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

216,297

 

198,106

 

 

(414,403

)

 

Loss on redemption of debt

 

(117,889

)

 

 

 

(117,889

)

Other expense, net

 

(157,260

)

(15,520

)

(2,546

)

28,441

 

(146,885

)

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before provision for income tax

 

(103,773

)

205,015

 

247,883

 

(394,138

)

(45,013

)

Provision for income tax (benefit)

 

(2,066

)

(11,282

)

 

 

(13,348

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

(101,707

)

216,297

 

247,883

 

(394,138

)

(31,665

)

Net income attributable to non-controlling interest

 

 

 

 

(49,777

)

(49,777

)

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(101,707

)

$

216,297

 

$

247,883

 

$

(443,915

)

$

(81,442

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2014

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Total revenue

 

$

 

$

994,772

 

$

671,997

 

$

(28,841

)

$

1,637,928

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

 

510,445

 

154,346

 

 

664,791

 

Facility expenses

 

 

120,067

 

135,899

 

(2,232

)

253,734

 

Selling, general and administrative expenses

 

35,967

 

30,910

 

34,432

 

(9,458

)

91,851

 

Depreciation and amortization

 

857

 

148,881

 

213,198

 

(3,601

)

359,335

 

Other operating expenses

 

 

406

 

5,959

 

(5,270

)

1,095

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

36,824

 

810,709

 

543,834

 

(20,561

)

1,370,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(36,824

)

184,063

 

128,163

 

(8,280

)

267,122

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from consolidated affiliates

 

245,936

 

98,363

 

 

(344,299

)

 

Other expense, net

 

(129,392

)

(16,891

)

(13,691

)

28,500

 

(131,474

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income tax

 

79,720

 

265,535

 

114,472

 

(324,079

)

135,648

 

Provision for income tax expense

 

1,037

 

19,599

 

 

 

20,636

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

78,683

 

245,936

 

114,472

 

(324,079

)

115,012

 

Net income attributable to non-controlling interest

 

 

 

 

(16,109

)

(16,109

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Partnership’s unitholders

 

$

78,683

 

$

245,936

 

$

114,472

 

$

(340,188

)

$

98,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statements of Cash Flows

 

 

 

Nine months ended September 30, 2015

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(197,361

)

$

215,004

 

$

533,555

 

$

17,251

 

568,449

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

10,000

 

 

10,000

 

Capital expenditures

 

(1,091

)

(220,244

)

(991,758

)

(17,886

)

(1,230,979

)

Equity investments in consolidated affiliates

 

(56,160

)

(1,008,423

)

 

1,064,583

 

 

Intercompany advances, net

 

(462,194

)

 

(12,426

)

474,620

 

 

Investment in unconsolidated affiliates

 

 

(7,070

)

(138,241

)

 

(145,311

)

Distributions from consolidated affiliates

 

43,922

 

482,048

 

 

(525,970

)

 

Investment in intercompany notes receivable, net

 

(52,400

)

 

 

52,400

 

 

Proceeds from disposal of property, plant and equipment

 

 

397

 

2,338

 

 

2,735

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows used in investing activities

 

(527,923

)

(753,292

)

(1,130,087

)

1,047,747

 

(1,363,555

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offerings, net

 

237,929

 

 

 

 

237,929

 

Proceeds from Credit Facility

 

1,844,900

 

 

 

 

1,844,900

 

Payments Credit Facility

 

(1,280,500

)

 

 

 

(1,280,500

)

Proceeds from long-term debt

 

1,848,875

 

 

 

 

1,848,875

 

Payments of long-term debt

 

(1,280,000

)

 

 

 

(1,280,000

)

Payments of premiums on redemption of long-term debt

 

(103,209

)

 

 

 

(103,209

)

Payments for debt issue costs and deferred financing costs

 

(20,558

)

 

 

 

(20,558

)

Payments related to intercompany financing, net

 

 

52,400

 

(1,773

)

(50,627

)

 

Proceeds from sale of equity interest in consolidated subsidiary

 

 

 

11,319

 

 

11,319

 

Contributions from non-controlling interest

 

 

 

30,712

 

 

30,712

 

Contributions from parent and affiliates

 

 

56,160

 

1,008,423

 

(1,064,583

)

 

Payments of SMR liability

 

 

(2,001

)

 

 

(2,001

)

Share-based payment activity

 

(6,121

)

 

 

 

(6,121

)

Payment of distributions

 

(516,032

)

(43,922

)

(532,971

)

525,865

 

(567,060

)

Intercompany advances, net

 

 

475,653

 

 

(475,653

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows provided by financing activities

 

725,284

 

538,290

 

515,710

 

(1,064,998

)

714,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

2

 

(80,822

)

 

(80,820

)

Cash and cash equivalents at beginning of period

 

 

 

108,887

 

 

108,887

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

 

$

2

 

$

28,065

 

$

 

$

28,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2014

 

 

 

Parent

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Consolidating
Adjustments

 

Consolidated

 

Net cash (used in) provided by operating activities

 

$

(148,607

)

$

349,997

 

$

283,355

 

$

11,335

 

$

496,080

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

(4,581

)

(116,494

)

(1,637,915

)

(12,910

)

(1,771,900

)

Equity investments in consolidated affiliates

 

(47,498

)

(1,581,300

)

 

1,628,798

 

 

Intercompany advances, net

 

(1,006,155

)

 

(48,142

)

1,054,297

 

 

Investment in unconsolidated affiliates

 

 

(11,415

)

(194,440

)

 

(205,855

)

Distributions from consolidated affiliates

 

81,568

 

247,870

 

 

(329,438

)

 

Investment in intercompany notes, net

 

(9,400

)

 

 

9,400

 

 

Proceeds from disposal of property, plant and equipment

 

 

4,175

 

17,398

 

 

21,573

 

Proceeds from sale of equity interest in unconsolidated affiliate

 

 

 

341,137

 

 

341,137

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows used in investing activities

 

(986,066

)

(1,457,164

)

(1,521,962

)

2,350,147

 

(1,615,045

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from public equity offerings, net

 

1,054,195

 

 

 

 

1,054,195

 

Proceeds from Credit Facility

 

2,484,400

 

 

 

 

2,484,400

 

Payments Credit Facility

 

(1,958,500

)

 

 

 

(1,958,500

)

Payments related to intercompany financing, net

 

 

9,400

 

(1,575

)

(7,825

)

 

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

 

(2,045

)

 

 

 

(2,045

)

Contributions from parent and affiliates

 

 

47,498

 

1,581,300

 

(1,628,798

)

 

Share-based payment activity

 

(8,947

)

 

 

 

(8,947

)

Payments of distributions

 

(434,654

)

(81,568

)

(248,800

)

329,438

 

(435,584

)

Payments of SMR liability

 

 

(1,823

)

 

 

(1,823

)

Intercompany advances, net

 

 

1,054,297

 

 

(1,054,297

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows provided by financing activities

 

1,134,449

 

1,027,804

 

1,330,925

 

(2,361,482

)

1,131,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(224

)

(79,363

)

92,318

 

 

12,731

 

Cash and cash equivalents at beginning of period

 

224

 

79,363

 

5,718

 

 

85,305

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

 

$

 

$

98,036

 

$

 

$

98,036