UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT
Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported) — August 2, 2016

 

Plains All American Pipeline, L.P.

(Exact name of registrant as specified in its charter)

 

DELAWARE

 

1-14569

 

76-0582150

(State or other jurisdiction of
incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

333 Clay Street, Suite 1600, Houston, Texas 77002

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: 713-646-4100

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 9.01.                                        Financial Statements and Exhibits

 

(d)    Exhibit 99.1 — Press Release dated August 2, 2016

 

Item 2.02 and Item 7.01. Results of Operations and Financial Condition; Regulation FD Disclosure

 

Plains All American Pipeline, L.P. (the “Partnership”,”PAA”) today issued a press release reporting its second-quarter 2016 results. We are furnishing the press release, attached as Exhibit 99.1, pursuant to Item 2.02 and Item 7.01 of Form 8-K.  Pursuant to Item 7.01, we are also providing detailed guidance of financial performance for the third and fourth quarters and full year of 2016.  In accordance with General Instruction B.2. of Form 8-K, the information presented herein under Item 2.02 and Item 7.01 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall it be deemed incorporated by reference in any filing under the Exchange Act or Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.

 

Disclosure of the Third and Fourth Quarter 2016 Guidance; Update of Full-Year 2016 Guidance

 

We based our guidance for the three-month period ending September 30, 2016 and three and twelve-month periods ending December 31, 2016 on assumptions and estimates that we believe are reasonable, given our assessment of historical trends (modified for changes in market conditions, including an assumption that U.S. onshore oil production continues to decline in 2016 as well as a continuation of a competitive crude oil market), business cycles and other reasonably available information. Projections covering multi-quarter periods contemplate inter-period changes in future performance resulting from new expansion projects, seasonal operational changes (such as NGL sales) and acquisition synergies. Such guidance is also based on the assumption that the simplification transaction announced on July 11, 2016 by PAA and PAGP closes during the fourth quarter of 2016, and that PAA reduces its quarterly distribution payable in November 2016 to $0.55 per common unit.  Our assumptions and future performance, however, are both subject to a wide range of business risks and uncertainties, so we can provide no assurance that assumed events or outcomes will actually take place as assumed or that actual performance will fall within the guidance ranges.  Please refer to information under the caption “Forward-Looking Statements” included in this document. These risks and uncertainties, as well as other unforeseeable risks and uncertainties, could cause our actual results to differ materially from those in the following table. The operating and financial guidance provided in the following pages is given as of the date hereof, based on information known to us as of August 1, 2016. We undertake no obligation to publicly update or revise any forward-looking statements.

 

To supplement our financial information presented in accordance with GAAP, management uses additional measures known as “non-GAAP financial measures” in its evaluation of past performance and prospects for the future. The primary additional measures used by management are adjusted earnings before interest, taxes, depreciation and amortization (“adjusted EBITDA”) and implied distributable cash flow (“DCF”).

 

Management believes that the presentation of such additional financial measures provides useful information to investors regarding our performance and results of operations because these measures, when used to supplement related GAAP financial measures, (i) provide additional information about our core operating performance and ability to fund distributions to our unitholders through cash generated by our operations and (ii) provide investors with the same financial analytical framework upon which management bases financial, operational, compensation and planning/budgeting decisions. We also present these and additional non-GAAP financial measures, including adjusted net income attributable to PAA, basic and diluted adjusted net income per common unit and adjusted segment profit, as they are measurements that investors, rating agencies and debt holders have indicated are useful in assessing us and our results of operations. These non-GAAP measures may exclude, for example, (i) charges for obligations that are expected to be settled with the issuance of equity instruments, (ii) the mark-to-market of derivative instruments that are related to underlying activities in another period (or the reversal of such adjustments from a prior period), the mark-to-market related to our Preferred Distribution Rate Reset Option, gains and losses on derivatives that are related to investing activities (such as the purchase of linefill) and inventory valuation adjustments, as applicable, (iii) long-term inventory costing adjustments, (iv) items that are not indicative of our core operating results and business outlook and/or (v) other items that we believe should be excluded in understanding our core operating performance. These measures may further be adjusted to include amounts related to deficiencies associated with minimum volume commitments (“MVC’s”) whereby we have billed the counterparties for their deficiency obligation and such amounts are recognized as deferred revenue in “Accounts payable and accrued liabilities” in our Condensed Consolidated Financial Statements. Such amounts are presented net of applicable amounts subsequently recognized into revenue. Furthermore, the calculation of these measures contemplates tax effects as a separate reconciling item, where applicable.  We have defined all such items as “Selected Items Impacting Comparability.” Due to the nature of the selected items, certain selected items impacting comparability may impact certain non-GAAP financial measures, referred to as adjusted results, but not impact other non-GAAP financial measures. We consider an understanding of these selected items impacting comparability to be material to the evaluation of our operating results and prospects.

 

2



 

Our definition and calculation of certain non-GAAP financial measures may not be comparable to similarly-titled measures of other companies. Net income represents the most directly comparable GAAP measure to EBITDA. In Note 9, we reconcile net income to EBITDA, adjusted EBITDA and Implied DCF for the periods presented. In addition, we encourage you to visit our website at www.plainsallamerican.com (in particular the section under “Financial Information” entitled “Non-GAAP Reconciliations” within the “Investor Relations” tab), which presents a reconciliation of EBITDA as well as certain other commonly used non-GAAP and supplemental financial measures.

 

3



 

Plains All American Pipeline, L.P.

Operating and Financial Guidance

(in millions, except per unit data)

 

 

 

Actual

 

Guidance (a)

 

 

 

6 Months

 

3 Months Ending

 

3 Months Ending

 

12 Months Ending

 

 

 

Ended

 

Sep 30, 2016

 

Dec 31, 2016

 

Dec 31, 2016

 

 

 

Jun 30, 2016

 

Low

 

High

 

Low

 

High

 

Low

 

High

 

Segment Profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues (including equity earnings in unconsolidated entities)

 

$

1,576

 

$

802

 

$

842

 

$

972

 

$

1,012

 

$

3,350

 

$

3,430

 

Field operating costs

 

(603

)

(323

)

(315

)

(314

)

(307

)

(1,240

)

(1,225

)

General and administrative expenses

 

(140

)

(70

)

(68

)

(68

)

(65

)

(278

)

(273

)

 

 

833

 

409

 

459

 

590

 

640

 

1,832

 

1,932

 

Depreciation and amortization expense

 

(319

)

(79

)

(75

)

(119

)

(115

)

(517

)

(509

)

Interest expense, net

 

(227

)

(118

)

(114

)

(122

)

(118

)

(467

)

(459

)

Income tax expense

 

(13

)

(15

)

(11

)

(43

)

(39

)

(71

)

(63

)

Other income / (expense), net

 

30

 

 

 

 

 

30

 

30

 

Net Income

 

304

 

197

 

259

 

306

 

368

 

807

 

931

 

Net income attributable to noncontrolling interests

 

(2

)

(1

)

(1

)

(1

)

(1

)

(4

)

(4

)

Net Income Attributable to PAA

 

$

302

 

$

196

 

$

258

 

$

305

 

$

367

 

$

803

 

$

927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss) attributable to common unitholders (b)

 

$

(53

)

$

67

 

$

128

 

$

270

 

$

332

 

$

285

 

$

407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income/(loss) per common unit (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common units outstanding (c)

 

398

 

399

 

399

 

652

 

652

 

462

 

462

 

Net income/(loss) per common unit

 

$

(0.13

)

$

0.17

 

$

0.32

 

$

0.41

 

$

0.51

 

$

0.62

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income/(loss) per common unit(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common units outstanding (c)

 

398

 

401

 

401

 

654

 

654

 

464

 

464

 

Net income/(loss) per common unit

 

$

(0.13

)

$

0.17

 

$

0.32

 

$

0.41

 

$

0.51

 

$

0.62

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

863

 

$

409

 

$

459

 

$

590

 

$

640

 

$

1,862

 

$

1,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting comparability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses from derivative activities net of inventory valuation adjustments

 

$

(216

)

$

 

$

 

$

 

$

 

$

(216

)

$

(216

)

Long-term inventory costing adjustments

 

44

 

 

 

 

 

44

 

44

 

Deficiencies under minimum volume commitments, net

 

(34

)

(36

)

(36

)

2

 

2

 

(68

)

(68

)

Equity-indexed compensation expense

 

(15

)

(5

)

(5

)

(5

)

(5

)

(25

)

(25

)

Net gain/(loss) on foreign currency revaluation

 

2

 

 

 

 

 

2

 

2

 

Selected items impacting comparability of EBITDA

 

$

(219

)

$

(41

)

$

(41

)

$

(3

)

$

(3

)

$

(263

)

$

(263

)

Tax effect on selected items impacting comparability

 

30

 

 

 

 

 

30

 

30

 

Selected items impacting comparability of net income attributable to PAA

 

$

(189

)

$

(41

)

$

(41

)

$

(3

)

$

(3

)

$

(233

)

$

(233

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding selected items impacting comparability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation

 

$

530

 

$

283

 

$

298

 

$

286

 

$

301

 

$

1,099

 

$

1,129

 

Facilities

 

327

 

142

 

152

 

153

 

163

 

622

 

642

 

Supply and Logistics

 

224

 

25

 

50

 

154

 

179

 

403

 

453

 

Other income / (expense), net

 

1

 

 

 

 

 

1

 

1

 

Adjusted EBITDA

 

$

1,082

 

$

450

 

$

500

 

$

593

 

$

643

 

$

2,125

 

$

2,225

 

Adjusted net income attributable to PAA

 

$

491

 

$

237

 

$

299

 

$

308

 

$

370

 

$

1,036

 

$

1,160

 

Basic adjusted net income/(loss) per common unit (b)

 

$

0.33

 

$

0.27

 

$

0.42

 

$

0.42

 

$

0.51

 

$

1.11

 

$

1.37

 

Diluted adjusted net income/(loss) per common unit (b)(c)

 

$

0.33

 

$

0.27

 

$

0.42

 

$

0.42

 

$

0.51

 

$

1.11

 

$

1.37

 

 

 


(a)                                         The assumed average foreign exchange rate is $1.30 Canadian dollar (CAD) to $1.00 U.S. dollar (USD) for the three-month periods ending September 30, 2016 and December 31, 2016.  The rate as of July 29, 2016 was $1.30 CAD to $1.00 USD. We do not anticipate that fluctuations in the foreign exchange rate will have significant impact on aggregate reported financial results, but such fluctuations will result in variations between segments.

 

(b)                                        For purposes of determining net income per common unit,  Net Income Attributable to PAA is allocated among our Series A Preferred Unitholders, Common Unitholders and General Partner interest as prescribed by applicable authoritative accounting guidance for calculating earnings per unit including application of the two-class method for Master Limited Partnerships.  Under the two-class method, we allocate Net Income Attributable to PAA based on the distributions pertaining to the current period’s net income.  After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner, common unitholders and participating securities, as applicable, in accordance with the contractual terms of the partnership agreement and as further prescribed under the two-class method.  See Note 5 for additional information regarding our assumed capital structure for three month period ending December 31, 2016.

 

(c)                                         Basic and diluted weighted average common units outstanding for the three- and twelve-month periods ending December 31, 2016 are calculated giving effect to the Simplification Transactions and assume the associated units are outstanding for the fourth quarter of 2016.  See Note 5 for additional information regarding our assumed capital structure for three month period ending December 31, 2016.  Furthermore, diluted weighted average common units outstanding are computed based on the weighted average number of common units outstanding plus the effect of dilutive potential units outstanding during the period, unless the effects of such units are antidilutive.

 

4



 

Notes and Significant Assumptions:

 

1.              Definitions.

 

EBITDA

 

Earnings before interest, taxes and depreciation and amortization

Segment Profit

 

Net revenues (including equity earnings in unconsolidated entities, as applicable) less segment field operating costs and general and administrative expenses

DCF

 

Distributable cash flow

Bbls/d

 

Barrels per day

Mcf
Bcf

 

Thousand cubic feet
Billion cubic feet

LTIP

 

Long-term incentive plan

NGL

 

Natural gas liquids, including ethane and natural gasoline products as well as propane and butane, which are often referred to as liquefied petroleum gas (LPG). When used in this document NGL refers to all NGL products including LPG.

FX

 

Foreign currency exchange

G&A

 

General and administrative

General partner (GP)

 

As the context requires, “general partner” or “GP” refers to any or all of (i) PAA GP LLC, the owner of our 2% general partner interest, (ii) Plains AAP, L.P., the sole member of PAA GP LLC and owner of our incentive distribution rights and (iii) Plains All American GP LLC, the general partner of Plains AAP, L.P.

 

2.              Operating Segments. We manage our operations through three operating segments:  Transportation, Facilities and Supply and Logistics. The following is a brief explanation of the operating activities for each segment as well as key metrics.

 

a.              Transportation. Our Transportation segment operations generally consist of fee-based activities associated with transporting crude oil and NGL on pipelines, gathering systems, trucks and barges. The Transportation segment generates revenue through a combination of tariffs, third-party pipeline capacity agreements and other transportation fees. Our transportation segment also includes equity earnings from our investments in the entities that own BridgeTex, Cheyenne, Eagle Ford, Frontier, Saddlehorn, White Cliffs, and Butte pipeline systems as well as Settoon Towing, in which we own interests ranging from 22% to 50%.  We account for these investments under the equity method of accounting.

 

Pipeline volume estimates are based on historical trends, anticipated future operating performance and assumed completion of capital projects. Actual volumes will be influenced by maintenance schedules at refineries, drilling and completion activity levels, production trends, weather and other natural occurrences including hurricanes, changes in the quantity of inventory held in tanks, variations due to market structure and other external factors beyond our control. We forecast adjusted segment profit using the volume assumptions in the following table, priced at forecasted tariff rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation. Actual adjusted segment profit could vary materially depending on the level and mix of volumes transported or expenses incurred during the period, as well as any differences between forecasted and actual recognition of minimum volume commitments. The following table summarizes our total transportation volumes and is broken down by crude oil geographic area as well as total NGL and trucking volumes.

 

5



 

 

 

Actual

 

Guidance

 

 

 

6 Months

 

3 Months

 

3 Months

 

12 Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Jun 30, 2016

 

Sep 30, 2016

 

Dec 31, 2016

 

Dec 31, 2016

 

Average daily volumes (MBbls/d)

 

 

 

 

 

 

 

 

 

Volumes from tariff activities

 

 

 

 

 

 

 

 

 

Crude oil pipelines (by region):

 

 

 

 

 

 

 

 

 

Permian Basin (1)

 

2,112

 

2,175

 

2,275

 

2,169

 

South Texas / Eagle Ford (1)

 

294

 

260

 

290

 

284

 

Western

 

193

 

210

 

205

 

200

 

Rocky Mountain (1)

 

434

 

490

 

500

 

465

 

Gulf Coast

 

597

 

435

 

430

 

514

 

Central

 

388

 

385

 

425

 

397

 

Canada

 

386

 

390

 

395

 

389

 

Crude oil pipelines

 

4,404

 

4,345

 

4,520

 

4,418

 

NGL pipelines

 

180

 

180

 

170

 

177

 

Total volumes from tariff activities

 

4,584

 

4,525

 

4,690

 

4,595

 

Trucking

 

110

 

105

 

110

 

109

 

Total Transportation segment volumes

 

4,694

 

4,630

 

4,800

 

4,704

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit per barrel ($/Bbl)

 

$

0.62

 

$

0.68

(2)

$

0.66

(2)

$

0.65

(2)

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit (excluding deficiencies under MVC’s, net) per barrel ($/Bbl)

 

$

0.59

 

$

0.61

(2)

$

0.65

(2)

$

0.61

(2)

 


(1)             Region includes volumes (attributable to our interest) from pipelines owned by unconsolidated entities.

(2)             Represents the midpoint of guidance.

 

b.              Facilities. Our Facilities segment operations generally consist of fee-based activities associated with providing storage, terminalling and throughput services for crude oil, refined products, NGL and natural gas, as well as NGL fractionation and isomerization services and natural gas and condensate processing services. The Facilities segment generates revenue through a combination of month-to-month and multi-year agreements and processing arrangements.

 

Revenues generated in this segment primarily include (i) fees that are generated from storage capacity agreements, (ii) terminal throughput fees that are generated when we receive crude oil, refined products or NGL from one connecting source and deliver the applicable product to another connecting carrier, (iii) loading and unloading fees at our rail terminals, (iv) fees from NGL fractionation and isomerization services, (v) fees from natural gas and condensate processing services and (vi) fees associated with natural gas park and loan activities, interruptible storage services and wheeling and balancing services.  Adjusted segment profit is forecasted using the volume assumptions in the following table, priced at forecasted rates, less estimated field operating costs and G&A expenses. Field operating costs do not include depreciation.

 

 

 

Actual

 

Guidance

 

 

 

6 Months

 

3 Months

 

3 Months

 

12 Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Jun 30, 2016

 

Sep 30, 2016

 

Dec 31, 2016

 

Dec 31, 2016

 

Operating Data

 

 

 

 

 

 

 

 

 

Crude oil, refined products and NGL terminalling and storage capacity (MMBbls/Mo.)

 

105

 

108

 

108

 

107

 

Rail load / unload volumes (MBbls/d)

 

109

 

85

 

75

 

94

 

Natural gas storage capacity (Bcf/Mo.)

 

97

 

97

 

97

 

97

 

NGL fractionation volumes (MBbls/d)

 

110

 

120

 

130

 

117

 

Total Facilities segment volumes

 

 

 

 

 

 

 

 

 

Avg. Capacity (MMBbls/Mo.) (1)

 

128

 

130

 

130

 

130

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit per barrel ($/Bbl)

 

$

0.43

 

$

0.38

(2)

$

0.41

(2)

$

0.41

(2)

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit (excluding deficiencies under MVC’s, net) per barrel ($/Bbl)

 

$

0.41

 

$

0.37

(2)

$

0.43

(2)

$

0.40

(2)

 


(1)             Calculated as the sum of: (i) crude oil, refined products and NGL terminalling and storage capacity; (ii) rail load and unload volumes multiplied by the number of days in the period and divided by the number of months in the period; (iii) natural gas storage working capacity divided by 6 to account for the 6:1 mcf of natural gas to crude Btu equivalent ratio and further divided by 1,000 to convert to monthly volumes in millions; and (iv) NGL fractionation volumes multiplied by the number of days in the period and divided by the number of months in the period.

(2)             Represents the midpoint of guidance.

 

6



 

c.                           Supply and Logistics. Our Supply and Logistics segment operations generally consist of the following merchant-related activities:

 

·                  the purchase of U.S. and Canadian crude oil at the wellhead, the bulk purchase of crude oil at pipeline, terminal and rail facilities and the purchase of cargos at their load port and various other locations in transit;

 

·                  the storage of inventory during contango market conditions and the seasonal storage of NGL and natural gas;

 

·                  the purchase of NGL from producers, refiners, processors and other marketers;

 

·                  the resale or exchange of crude oil and NGL at various points along the distribution chain to refiners or other resellers;

 

·                  the transportation of crude oil and NGL on trucks, barges, railcars, pipelines and ocean-going vessels from various delivery points, market hub locations or directly to end users such as refineries, processors and fractionation facilities; and

 

·                  the purchase and sale of natural gas.

 

We characterize a substantial portion of our baseline profit generated by our Supply and Logistics segment as fee equivalent. This portion of the segment profit is generated by the purchase and resale of crude oil on an index-related basis, which results in us generating a gross margin for such activities.  This gross margin is reduced by the transportation, facilities and other logistical costs associated with delivering the crude oil to market and carrying costs for hedged inventory as well as any operating and G&A expenses.  The level of profit associated with a portion of the other activities we conduct in the Supply and Logistics segment is influenced by overall market structure and the degree of market volatility as well as variable operating expenses. Forecasted operating results for the three-month period ending September 30, 2016 and for the twelve-month period ending December 31, 2016 reflect current market structure as well as seasonal, weather-related and other anticipated variations in crude oil, NGL and natural gas sales. Variations in weather, market structure or volatility could cause actual results to differ materially from forecasted results.

 

We forecast adjusted segment profit using the volume assumptions stated below, as well as estimates of unit margins, field operating costs, G&A expenses and carrying costs for hedged inventory, based on current and anticipated market conditions. Actual volumes are influenced by temporary market-driven storage and withdrawal of crude oil, maintenance schedules at refineries, actual production levels, weather, and other external factors beyond our control. Field operating costs do not include depreciation. Realized unit margins for any given lease-gathered barrel could vary significantly based on a variety of factors including location and quality differentials as well as contract structure. Accordingly, the projected adjusted segment profit per barrel can vary significantly even if aggregate volumes are in line with the forecasted levels.

 

 

 

Actual

 

Guidance

 

 

 

6 Months

 

3 Months

 

3 Months

 

12 Months

 

 

 

Ended

 

Ending

 

Ending

 

Ending

 

 

 

Jun 30, 2016

 

Sep 30, 2016

 

Dec 31, 2016

 

Dec 31, 2016

 

Average daily volumes (MBbls/d)

 

 

 

 

 

 

 

 

 

Crude oil lease gathering purchases

 

899

 

905

 

920

 

906

 

NGL sales

 

242

 

180

 

335

 

250

 

Waterborne cargos

 

6

 

5

 

 

4

 

Total Supply and Logistics segment volumes

 

1,147

 

1,090

 

1,255

 

1,160

 

 

 

 

 

 

 

 

 

 

 

Adjusted segment profit per barrel ($/Bbl)

 

$

1.07

 

$

0.37

(1)

$

1.44

(1)

$

1.01

(1)

 


(1)             Represents the midpoint of guidance.

 

3.              Depreciation and Amortization. We forecast depreciation and amortization based on our existing depreciable assets, forecasted capital expenditures and projected in-service dates. Depreciation may also vary due to gains and losses on intermittent sales of assets, asset retirement obligations, asset impairments, and acceleration of depreciation or foreign exchange rates.

 

7



 

4.              Capital Expenditures and Acquisitions.  Although acquisitions constitute a key element of our growth strategy, the forecasted results and associated estimates do not include any forecasts for acquisitions that we may commit to after the date hereof (guidance includes the announced Empress Acquisition from Spectra Energy, which is expected to close in early August). We forecast capital expenditures during calendar year 2016 to be approximately $1.425 billion for expansion projects with an additional $180 million to $200 million for maintenance capital projects. During the first six months of 2016, we invested $709 million and $81 million for expansion and maintenance projects, respectively. The following are some of the more notable projects and forecasted expenditures for the year ending December 31, 2016:

 

 

 

Calendar 2016

 

 

 

(in millions)

 

Expansion Capital

 

 

 

· Red River Pipeline (Cushing to Longview)

 

$310

 

· Fort Saskatchewan Facility Projects

 

190

 

· Permian Basin Area Pipeline Projects

 

185

 

· Diamond Pipeline

 

165

 

· Saddlehorn Pipeline

 

125

 

· Cushing Terminal Expansions

 

60

 

· St. James Terminal Expansions

 

45

 

· Caddo Pipeline

 

35

 

· Cactus Pipeline

 

20

 

· Eagle Ford JV Project

 

20

 

· Other Projects

 

270

 

 

 

$1,425

 

Potential Adjustments for Timing / Scope Refinement (1)

 

- $75     + $75

 

Total Projected Expansion Capital Expenditures

 

$1,350 — $1,500

 

 

 

 

 

Maintenance Capital Expenditures

 

$180 — $200

 

 


(1)             Potential variation to current capital costs estimates may result from (i) changes to project design, (ii) final cost of materials and labor and (iii) timing of incurrence of costs due to uncontrollable factors such as receipt of permits, or regulatory approvals and weather.

 

5.              Capital Structure. This guidance is based on our capital structure as of June 30, 2016, adjusted for estimated potential equity issuances and senior note offerings to fund our capital program. This guidance further assumes that the simplification transaction announced by PAA and PAGP on July 11, 2016 closes during the fourth quarter of 2016, and in connection with such closing PAA issues 245.5 million common units to AAP in exchange for (a) the cancellation of the incentive distribution rights in PAA that are owned by AAP and the conversion of the 2% general partner interest in PAA indirectly held by AAP into a non-economic general partner interest in PAA and (b) the assumption by PAA of AAP’s outstanding third party bank debt (the “AAP Debt Assumption”).

 

6.              Interest Expense. Debt balances, which assume the AAP Debt Assumption takes place in connection with the closing of the simplification transaction during the fourth quarter of 2016 as described in Note 5, are projected based on estimated cash flows, estimated distribution rates, estimated capital expenditures for maintenance and expansion projects, anticipated equity proceeds from the continuous offering program, expected timing of collections and payments and forecasted levels of inventory and other working capital sources and uses. Interest rate assumptions for variable-rate debt are based on the LIBOR curve as of late July 2016.

 

Interest expense is net of amounts capitalized for expansion capital projects and does not include interest on borrowings for hedged inventory. We treat interest on hedged inventory borrowings as carrying costs of crude oil, NGL, and natural gas and include it in purchases and related costs.

 

7.             Income Taxes. We expect our Canadian income tax expense to be approximately $13 million and $67 million for the three-month period ending September 30, 2016 and twelve-month period ending December 31, 2016, respectively, of which approximately $8 million and $74 million, respectively, is classified as a current income tax expense.  For the twelve-month period ending December 31, 2016 we expect to have a deferred tax benefit of $7 million.  All or part of the annual income tax expense of $67 million may result in a tax credit to our equity holders.

 

8



 

8.              Equity-Indexed Compensation Plans. The majority of grants outstanding under our various equity-indexed compensation plans contain vesting criteria that are based on a combination of performance benchmarks and service periods. The grants will vest in various percentages, typically on the later to occur of specified vesting dates and the dates on which minimum distribution levels are reached.

 

Guidance assumes a market price of $27 per unit as well as an accrual associated with awards that will vest on a certain date.  A $2 change in the unit price would change the third-quarter and full year equity-indexed compensation expense by approximately $4 million. Therefore, actual net income could differ from our projections.

 

9.              Reconciliation of Net Income to EBITDA, Adjusted EBITDA, and Implied DCF. The following table reconciles net income to EBITDA, Adjusted EBITDA, and Implied DCF for the indicated periods.

 

 

 

Actual

 

Guidance

 

 

 

6 Months

 

3 Months Ending

 

3 Months Ending

 

12 Months Ending

 

 

 

Ended

 

Sep 30, 2016

 

Dec 31, 2016

 

Dec 31, 2016

 

 

 

Jun 30, 2016

 

Low

 

High

 

Low

 

High

 

Low

 

High

 

 

 

(in millions)

 

Reconciliation to EBITDA, Adjusted EBITDA and Implied DCF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

304

 

$

197

 

$

259

 

$

306

 

$

368

 

$

807

 

$

931

 

Interest expense, net

 

227

 

118

 

114

 

122

 

118

 

467

 

459

 

Income tax expense

 

13

 

15

 

11

 

43

 

39

 

71

 

63

 

Depreciation and amortization

 

319

 

79

 

75

 

119

 

115

 

517

 

509

 

EBITDA

 

$

863

 

$

409

 

$

459

 

$

590

 

$

640

 

$

1,862

 

$

1,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected items impacting comparability of EBITDA

 

219

 

41

 

41

 

3

 

3

 

263

 

263

 

Adjusted EBITDA

 

$

1,082

 

$

450

 

$

500

 

$

593

 

$

643

 

$

2,125

 

$

2,225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net (1)

 

(219

)

(114

)

(110

)

(118

)

(114

)

(451

)

(443

)

Maintenance capital

 

(81

)

(60

)

(50

)

(59

)

(49

)

(200

)

(180

)

Current income tax expense

 

(40

)

(10

)

(6

)

(28

)

(24

)

(78

)

(70

)

Other, net

 

12

 

4

 

6

 

2

 

4

 

18

 

22

 

Implied DCF

 

$

754

 

$

270

 

$

340

 

$

390

 

$

460

 

$

1,414

 

$

1,554

 

 


(1)             Excludes certain non-cash items impacting interest expense such as amortization of debt issuance costs and terminated interest rate swaps.

 

9



 

Forward-Looking Statements

 

All statements included in this report, other than statements of historical fact, are forward-looking statements, including, but not limited to, statements incorporating the words “anticipate,” “believe,” “estimate,” “expect,” “plan,” “intend” and “forecast,” as well as similar expressions and statements regarding our business strategy, plans and objectives for future operations. The absence of such words, expressions or statements, however, does not mean that the statements are not forward-looking. Any such forward-looking statements reflect our current views with respect to future events, based on what we believe to be reasonable assumptions. Certain factors could cause actual results or outcomes to differ materially from the results or outcomes anticipated in the forward-looking statements. The most important of these factors include, but are not limited to:

 

·                  declines in the volume of crude oil, refined product and NGL shipped, processed, purchased, stored, fractionated and/or gathered at or through the use of our assets, whether due to declines in production from existing oil and gas reserves, failure to develop or slowdown in the development of additional oil and gas reserves, whether from reduced cash flow to fund drilling or the inability to access capital, or other factors;

 

·                  the effects of competition;

 

·                  failure to implement or capitalize, or delays in implementing or capitalizing, on expansion projects;

 

·                  unanticipated changes in crude oil market structure, grade differentials and volatility (or lack thereof);

 

·                  environmental liabilities or events that are not covered by an indemnity, insurance or existing reserves;

 

·                  fluctuations in refinery capacity in areas supplied by our mainlines and other factors affecting demand for various grades of crude oil, refined products and natural gas and resulting changes in pricing conditions or transportation throughput requirements;

 

·                  the occurrence of a natural disaster, catastrophe, terrorist attack or other event, including attacks on our electronic and computer systems;

 

·                  maintenance of our credit rating and ability to receive open credit from our suppliers and trade counterparties;

 

·                  tightened capital markets or other factors that increase our cost of capital or limit our ability to obtain debt or equity financing on satisfactory terms to fund additional acquisitions, expansion projects, working capital requirements and the repayment or refinancing of indebtedness;

 

·                  the currency exchange rate of the Canadian dollar;

 

·                  continued creditworthiness of, and performance by, our counterparties, including financial institutions and trading companies with which we do business;

 

·                  inability to recognize current revenue attributable to deficiency payments received from customers who fail to ship or move more than minimum contracted volumes until the related credits expire or are used;

 

·                  non-utilization of our assets and facilities;

 

·                  increased costs, or lack of availability, of insurance;

 

·                  weather interference with business operations or project construction, including the impact of extreme weather events or conditions;

 

·                  the availability of, and our ability to consummate, acquisition or combination opportunities;

 

·                  the successful integration and future performance of acquired assets or businesses and the risks associated with operating in lines of business that are distinct and separate from our historical operations;

 

·                  the effectiveness of our risk management activities;

 

10



 

·                  shortages or cost increases of supplies, materials or labor;

 

·                  the impact of current and future laws, rulings, governmental regulations, accounting standards and statements and related interpretations;

 

·                  fluctuations in the debt and equity markets, including the price of our units at the time of vesting under our long-term incentive plans;

 

·                  risks related to the development and operation of our assets, including our ability to satisfy our contractual obligations to our customers;

 

·                  factors affecting demand for natural gas and natural gas storage services and rates;

 

·                  general economic, market or business conditions and the amplification of other risks caused by volatile financial markets, capital constraints and pervasive liquidity concerns; and

 

·                  other factors and uncertainties inherent in the transportation, storage, terminalling and marketing of crude oil and refined products, as well as in the storage of natural gas and the processing, transportation, fractionation, storage and marketing of natural gas liquids.

 

We undertake no obligation to publicly update or revise any forward-looking statements. Further information on risks and uncertainties is available in our filings with the Securities and Exchange Commission, which information is incorporated by reference herein.

 

11



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

PLAINS ALL AMERICAN PIPELINE, L.P.

 

 

 

 

By:

PAA GP LLC, its general partner

 

 

 

 

By:

PLAINS AAP, L. P., its sole member

 

 

 

 

By:

PLAINS ALL AMERICAN GP LLC, its general partner

 

 

 

Date: August 2, 2016

By:

/s/ Sharon Spurlin

 

 

Name:

Sharon Spurlin

 

 

Title:

Vice President and Treasurer

 

12