Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
(in millions, except per unit data) | ||||||||||||||||
Long-Term Incentive Plan
(LTIP) charge
|
$ | (10.3 | ) | $ | (6.7 | ) | $ | (27.1 | ) | $ | (16.9 | ) | ||||
Cumulative effect of change in
accounting principle
LTIP(1)
|
- | - | 6.3 | - | ||||||||||||
Gain/(loss) on foreign currency
revaluation
|
- | (1.6 | ) | - | (1.4 | ) | ||||||||||
SFAS 133
mark-to-market
adjustment
|
17.9 | 6.3 | 14.8 | (20.0 | ) | |||||||||||
Total
|
$ | 7.6 | $ | (2.0 | ) | $ | (6.0 | ) | $ | (38.3 | ) | |||||
Per Basic Limited Partner
Unit(2)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.39 | ) | $ | (0.67 | ) | ||||
Per Diluted Limited Partner
Unit(2)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.38 | ) | $ | (0.66 | ) | ||||
(1) | During the first quarter of 2006, we adopted SFAS No. 123(R)(revised) Share Based Payment, which requires that the cost resulting from all share-based payment transactions be recognized in the financial statements at fair value. The cumulative effect adjustment represents a decrease to our LTIP life-to-date accrued expense and related liability, and therefore resulted in a non-cash gain of $6.3 million in the first quarter of 2006. | |
(2) | In periods when the Partnerships net income exceeds the cash distribution paid during such periods the application of Emerging Issues Task Force Issue No. 03-06: Participating Securities and the Two-Class Method under FASB Statement No. 128 (EITF 03-06) does not impact the Partnerships aggregate net income or EBITDA, but does reduce the Partnerships net income per limited partner unit. The application of EITF 03-06 negatively impacted basic and diluted earnings per limited partner unit by $0.16 for the third quarter of 2006, $0.13 for the third quarter of 2005, $0.31 for the first nine months of 2006 and $0.12 for the first nine months of 2005. This impact is included as a selected item impacting income per limited partner unit. |
Three Months Ended |
Three Months Ended |
|||||||||||||||
September 30, 2006 | September 30, 2005 | |||||||||||||||
Gathering, |
Gathering, |
|||||||||||||||
Marketing, |
Marketing, |
|||||||||||||||
Terminalling & |
Terminalling & |
|||||||||||||||
Pipeline |
Storage |
Pipeline |
Storage |
|||||||||||||
Operations | Operations | Operations | Operations(4) | |||||||||||||
(in millions) | (in millions) | |||||||||||||||
Revenues(1)
|
$ | 281.5 | $ | 4,284.8 | $ | 303.3 | $ | 8,395.8 | ||||||||
Purchases and related costs
|
(167.8 | ) | (4,136.7 | ) | (206.7 | ) | (8,292.7 | ) | ||||||||
Field operating costs (excluding
LTIP charge)
|
(47.2 | ) | (43.4 | ) | (37.0 | ) | (30.4 | ) | ||||||||
LTIP charge operations
|
(0.4 | ) | (0.6 | ) | (0.3 | ) | (0.6 | ) | ||||||||
Segment G&A expenses
(excluding LTIP
charge)(2)
|
(9.8 | ) | (13.9 | ) | (10.2 | ) | (10.5 | ) | ||||||||
LTIP charge general
and administrative
|
(4.1 | ) | (5.2 | ) | (3.4 | ) | (2.4 | ) | ||||||||
Segment profit
|
$ | 52.2 | $ | 85.0 | $ | 45.7 | $ | 59.2 | ||||||||
SFAS 133
mark-to-market
impact(3)
|
$ | - | $ | 17.9 | $ | - | $ | 6.3 | ||||||||
Maintenance capital
|
$ | 5.3 | $ | 2.9 | $ | 2.9 | $ | 1.3 | ||||||||
(1) | Includes inter-segment amounts. We have adopted EITF 04-13, which impacts the comparability of our revenues, effective April 1, 2006. Revenues for the three months ended September 30, 2005 include buy/sell transactions of $52.2 million and $4,442.8 million in the Pipeline segment and Gathering, Marketing, Terminalling & Storage segment, respectively. | |
(2) | Segment general and administrative expenses (G&A) reflect direct costs attributable to each segment and an allocation of other expenses to the segments based on the business activities that existed at that time. The proportional allocations by segment require judgment by management and will continue to be based on the business activities that exist during each period. | |
(3) | Amounts related to SFAS 133 are included in revenues and impact segment profit. The SFAS 133 mark-to-market adjustment is primarily based upon crude oil prices (and to a lesser extent, other product prices) at the end of the period and is related to the non-effective portion of our cash flow hedges, as well as certain derivative contracts that do not qualify under SFAS 133 as cash flow hedges. The net gain or loss related to these derivative instruments is substantially offset by physical positions in future periods. | |
(4) | Gains/losses on foreign currency revaluation are included in the Gathering, Marketing, Terminalling & Storage segment. |
Nine Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, 2006 | September 30, 2005 | |||||||||||||||
Gathering, |
Gathering, |
|||||||||||||||
Marketing, |
Marketing, |
|||||||||||||||
Terminalling & |
Terminalling & |
|||||||||||||||
Pipeline |
Storage |
Pipeline |
Storage |
|||||||||||||
Operations | Operations | Operations | Operations(4) | |||||||||||||
(in millions) | (in millions) | |||||||||||||||
Revenues(1)
|
$ | 841.4 | $ | 17,328.7 | $ | 811.1 | $ | 21,753.0 | ||||||||
Purchases and related costs
|
(522.0 | ) | (16,945.9 | ) | (526.2 | ) | (21,496.8 | ) | ||||||||
Field operating costs (excluding
LTIP charge)
|
(137.1 | ) | (120.7 | ) | (108.8 | ) | (89.0 | ) | ||||||||
LTIP charge operations
|
(1.0 | ) | (1.7 | ) | (0.7 | ) | (1.5 | ) | ||||||||
Segment G&A expenses
(excluding LTIP
charge)(2)
|
(27.1 | ) | (40.7 | ) | (29.6 | ) | (30.5 | ) | ||||||||
LTIP charge general
and administrative
|
(10.9 | ) | (13.5 | ) | (8.7 | ) | (6.0 | ) | ||||||||
Segment profit
|
$ | 143.3 | $ | 206.2 | $ | 137.1 | $ | 129.2 | ||||||||
SFAS 133
mark-to-market
impact(3)
|
$ | - | $ | 14.8 | $ | - | $ | (20.0 | ) | |||||||
Maintenance capital
|
$ | 11.5 | $ | 5.8 | $ | 8.2 | $ | 4.0 | ||||||||
(1) | Includes inter-segment amounts. We have adopted EITF 04-13, which impacts the comparability of our revenues, effective April 1, 2006. Revenues include buy/sell transactions in the nine months ended September 30, 2006 of $45.3 million and $4,717.7 million and in the nine months ended September 30, 2005 of $125.8 million and $11,630.0 million in the Pipeline segment and Gathering, Marketing, Terminalling & Storage segment, respectively. | |
(2) | Segment general and administrative expenses (G&A) reflect direct costs attributable to each segment and an allocation of other expenses to the segments based on the business activities that existed at that time. The proportional allocations by segment require judgment by management and will continue to be based on the business activities that exist during each period. | |
(3) | Amounts related to SFAS 133 are included in revenues and impact segment profit. The SFAS 133 mark-to-market adjustment is primarily based upon crude oil prices (and to a lesser extent, other product prices) at the end of the period and is related to the non-effective portion of our cash flow hedges, as well as certain derivative contracts that do not qualify under SFAS 133 as cash flow hedges. The net gain or loss related to these derivative instruments is substantially offset by physical positions in future periods. | |
(4) | Gains/losses on foreign currency revaluation are included in the Gathering, Marketing, Terminalling & Storage segment. |
1. | A review of the Partnerships third quarter performance; | |
2. | A status report on major expansion projects and recent acquisition activity; | |
3. | A discussion of capitalization and liquidity; | |
4. | A review of financial and operating guidance for the fourth quarter of 2006; and | |
5. | Comments regarding the Partnerships outlook for the future. |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
REVENUES(1)
|
$ | 4,525.8 | $ | 8,664.4 | $ | 18,053.6 | $ | 22,463.6 | ||||||||
COSTS AND EXPENSES
|
||||||||||||||||
Purchases and related costs
|
4,264.0 | 8,464.7 | 17,351.4 | 21,922.5 | ||||||||||||
Field operating costs
|
91.6 | 68.3 | 260.5 | 200.0 | ||||||||||||
General and administrative expenses
|
33.0 | 26.5 | 92.2 | 74.8 | ||||||||||||
Depreciation and amortization
|
24.2 | 20.0 | 67.1 | 58.1 | ||||||||||||
Total costs and expenses
|
4,412.8 | 8,579.5 | 17,771.2 | 22,255.4 | ||||||||||||
OPERATING INCOME
|
113.0 | 84.9 | 282.4 | 208.2 | ||||||||||||
OTHER
INCOME/(EXPENSE)
|
||||||||||||||||
Equity earnings in PAA/Vulcan Gas
Storage, LLC
|
1.3 | - | 2.2 | - | ||||||||||||
Interest expense
|
(19.2 | ) | (15.6 | ) | (52.5 | ) | (44.4 | ) | ||||||||
Interest income and other income
(expense), net
|
0.3 | (0.3 | ) | 0.7 | 0.3 | |||||||||||
Income before cumulative effect of
change in accounting principle
|
95.4 | 69.0 | 232.8 | 164.1 | ||||||||||||
Cumulative effect of change in
accounting principle
|
- | - | 6.3 | - | ||||||||||||
NET INCOME
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
NET INCOME LIMITED
PARTNERS
|
$ | 84.6 | $ | 63.9 | $ | 212.7 | $ | 150.8 | ||||||||
NET INCOME GENERAL
PARTNER
|
$ | 10.8 | $ | 5.1 | $ | 26.4 | $ | 13.3 | ||||||||
BASIC NET INCOME PER LIMITED
PARTNER UNIT
|
||||||||||||||||
Income before cumulative effect of
change in accounting principle
|
$ | 0.90 | $ | 0.81 | $ | 2.37 | $ | 2.11 | ||||||||
Cumulative effect of change in
accounting principle
|
- | - | 0.08 | - | ||||||||||||
Basic net income per limited
partner unit
|
$ | 0.90 | $ | 0.81 | $ | 2.45 | $ | 2.11 | ||||||||
DILUTED NET INCOME PER LIMITED
PARTNER UNIT
|
||||||||||||||||
Income before cumulative effect of
change in accounting principle
|
$ | 0.89 | $ | 0.79 | $ | 2.35 | $ | 2.07 | ||||||||
Cumulative effect of change in
accounting principle
|
- | - | 0.08 | - | ||||||||||||
Diluted net income per limited
partner unit
|
$ | 0.89 | $ | 0.79 | $ | 2.43 | $ | 2.07 | ||||||||
BASIC WEIGHTED AVERAGE UNITS
OUTSTANDING
|
79.9 | 68.0 | 77.0 | 67.8 | ||||||||||||
DILUTED WEIGHTED AVERAGE UNITS
OUTSTANDING
|
80.8 | 69.4 | 77.8 | 68.9 | ||||||||||||
(1) | Revenues include buy/sell transactions of $4.5 billion in the three months ended September 30, 2005 and $4.8 billion and $11.8 billion in the nine months ended September 30, 2006 and 2005, respectively. |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
OPERATING DATA
(in
thousands)(1) |
September 30, | September 30, | ||||||||||||||
Average Daily Volumes (barrels) | 2006 | 2005 | 2006 | 2005 | ||||||||||||
Pipeline activities:
|
||||||||||||||||
Tariff activities
|
||||||||||||||||
All American
|
50 | 51 | 49 | 51 | ||||||||||||
Basin
|
324 | 290 | 323 | 283 | ||||||||||||
BOA / CAM
|
168 | - | 57 | - | ||||||||||||
Capline
|
183 | 129 | 149 | 144 | ||||||||||||
Cushing to Broome
|
69 | 79 | 73 | 62 | ||||||||||||
North Dakota/Trenton
|
94 | 85 | 88 | 73 | ||||||||||||
West Texas/New Mexico Area
Systems(2)
|
416 | 428 | 445 | 422 | ||||||||||||
Canada
|
249 | 250 | 247 | 255 | ||||||||||||
Other
|
486 | 437 | 464 | 424 | ||||||||||||
Pipeline margin activities
|
93 | 65 | 89 | 69 | ||||||||||||
Pipeline activities total
|
2,132 | 1,814 | 1,984 | 1,783 | ||||||||||||
GMT&S activities:
|
||||||||||||||||
Crude oil lease gathering
|
650 | 598 | 639 | 616 | ||||||||||||
LPG sales and third party
processing
|
55 | 41 | 60 | 50 | ||||||||||||
Waterborne foreign crude imported
|
80 | 61 | 59 | 60 | ||||||||||||
GMT&S activities total
|
785 | 700 | 758 | 726 | ||||||||||||
(1) | Volumes associated with acquisitions represent total volumes transported for the number of days we actually owned the assets divided by the number of days in the period. | |
(2) | The aggregate of multiple systems in the West Texas/New Mexico area. |
September 30, |
December 31, |
|||||||
2006 | 2005 | |||||||
ASSETS
|
||||||||
Current assets
|
$ | 2,992.2 | $ | 1,805.2 | ||||
Property and equipment, net
|
2,359.0 | 1,857.2 | ||||||
Pipeline linefill in owned assets
|
204.1 | 180.2 | ||||||
Inventory in third party assets
|
77.0 | 71.5 | ||||||
Investment in PAA/Vulcan Gas
Storage, LLC
|
125.7 | 113.5 | ||||||
Goodwill
|
183.3 | 47.4 | ||||||
Other long-term assets, net
|
106.6 | 45.3 | ||||||
Total assets
|
$ | 6,047.9 | $ | 4,120.3 | ||||
LIABILITIES AND PARTNERS
CAPITAL
|
||||||||
Current liabilities
|
$ | 2,941.2 | $ | 1,793.3 | ||||
Long-term debt under credit
facilities and other
|
3.6 | 4.7 | ||||||
Senior notes, net of unamortized
discount
|
1,196.8 | 947.0 | ||||||
Other long-term liabilities and
deferred credits
|
66.9 | 44.6 | ||||||
Total liabilities
|
4,208.5 | 2,789.6 | ||||||
Partners capital
|
1,839.4 | 1,330.7 | ||||||
Total liabilities and
partners capital
|
$ | 6,047.9 | $ | 4,120.3 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Numerator for basic and diluted
earnings per limited partner unit:
|
||||||||||||||||
Net income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Less: General partners
incentive distribution paid
|
(9.1 | ) | (3.8 | ) | (22.1 | ) | (10.2 | ) | ||||||||
Subtotal
|
86.3 | 65.2 | 217.0 | 153.9 | ||||||||||||
General partner 2% ownership
|
(1.7 | ) | (1.3 | ) | (4.3 | ) | (3.1 | ) | ||||||||
Net income available to limited
partners
|
84.6 | 63.9 | 212.7 | 150.8 | ||||||||||||
Pro forma additional general
partners
distribution(1)
|
(12.6 | ) | (9.1 | ) | (23.8 | ) | (8.0 | ) | ||||||||
Net income available for limited
partners under
EITF 03-06
|
72.0 | 54.8 | 188.9 | 142.8 | ||||||||||||
Less: Limited partner 98% portion
of cumulative effect of change in accounting principle
|
- | - | (6.2 | ) | - | |||||||||||
Limited partner net income before
cumulative effect of change in accounting principle
|
$ | 72.0 | $ | 54.8 | $ | 182.7 | $ | 142.8 | ||||||||
Denominator:
|
||||||||||||||||
Basic weighted average number of
limited partner units outstanding
|
79.9 | 68.0 | 77.0 | 67.8 | ||||||||||||
Effect of dilutive securities
|
||||||||||||||||
Weighted average 2005
Long-Term Incentive Plan (LTIP) units
|
0.9 | 1.4 | 0.8 | 1.1 | ||||||||||||
Diluted weighted average number of
limited partner units outstanding
|
80.8 | 69.4 | 77.8 | 68.9 | ||||||||||||
Basic net income per limited
partner unit before cumulative effect of change in accounting
principle(1)
|
$ | 0.90 | $ | 0.81 | $ | 2.37 | $ | 2.11 | ||||||||
Cumulative effect of change in
accounting principle per limited partner unit
|
- | - | 0.08 | - | ||||||||||||
Basic net income per limited
partner unit
|
$ | 0.90 | $ | 0.81 | $ | 2.45 | $ | 2.11 | ||||||||
Diluted net income per limited
partner unit before cumulative effect of change in accounting
principle(1)
|
$ | 0.89 | $ | 0.79 | $ | 2.35 | $ | 2.07 | ||||||||
Cumulative effect of change in
accounting principle per limited partner unit
|
- | - | 0.08 | - | ||||||||||||
Diluted net income per limited
partner unit
|
$ | 0.89 | $ | 0.79 | $ | 2.43 | $ | 2.07 | ||||||||
(1) | Reflects pro forma full distribution of earnings under EITF 03-06. The application of EITF 03-06 negatively impacted basic and diluted earnings per limited partner unit by approximately $0.16 and $0.13 for the three months ended and $0.31 and $0.12 for the nine months ended September 30, 2006 and 2005, respectively. |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Earnings before interest,
taxes, depreciation and amortization
(EBITDA)
|
||||||||||||||||
Net income
reconciliation
|
||||||||||||||||
EBITDA
|
$ | 138.8 | $ | 104.6 | $ | 358.7 | $ | 266.6 | ||||||||
Depreciation and amortization
|
(24.2 | ) | (20.0 | ) | (67.1 | ) | (58.1 | ) | ||||||||
Earnings before interest and taxes
(EBIT)
|
114.6 | 84.6 | 291.6 | 208.5 | ||||||||||||
Interest expense
|
(19.2 | ) | (15.6 | ) | (52.5 | ) | (44.4 | ) | ||||||||
Net income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Cash flow from operating
activities reconciliation
|
||||||||||||||||
EBITDA
|
$ | 138.8 | $ | 104.6 | $ | 358.7 | $ | 266.6 | ||||||||
Interest expense
|
(19.2 | ) | (15.6 | ) | (52.5 | ) | (44.4 | ) | ||||||||
Net change in assets and
liabilities, net of acquisitions
|
349.2 | (87.2 | ) | (495.2 | ) | (709.4 | ) | |||||||||
Other items to reconcile to cash
flows from operating activities:
|
||||||||||||||||
Equity earnings in PAA/Vulcan Gas
Storage, LLC
|
(1.3 | ) | - | (2.2 | ) | - | ||||||||||
Net cash paid for terminated
interest rate hedging instruments
|
- | - | - | (0.8 | ) | |||||||||||
Net (gain)/loss on foreign
currency revaluation
|
0.3 | 1.4 | 2.1 | 0.4 | ||||||||||||
SFAS 133
mark-to-market
adjustment
|
(17.9 | ) | (6.3 | ) | (14.8 | ) | 20.0 | |||||||||
Cumulative effect of change in
accounting principle
|
- | - | (6.3 | ) | - | |||||||||||
LTIP charge
|
10.3 | 6.7 | 27.1 | 16.9 | ||||||||||||
Non-cash amortization of
terminated interest rate hedging instruments
|
0.4 | 0.4 | 1.2 | 1.2 | ||||||||||||
Net cash provided by/(used in)
operating activities
|
$ | 460.6 | $ | 4.0 | $ | (181.9 | ) | $ | (449.5 | ) | ||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Funds flow from operations
(FFO)
|
||||||||||||||||
Net Income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Equity earnings in PAA/Vulcan Gas
Storage, LLC
|
(1.3 | ) | - | (2.2 | ) | - | ||||||||||
Depreciation and amortization
|
24.2 | 20.0 | 67.1 | 58.1 | ||||||||||||
Non-cash amortization of
terminated interest rate hedging instruments
|
0.4 | 0.4 | 1.2 | 1.2 | ||||||||||||
FFO
|
118.7 | 89.4 | 305.2 | 223.4 | ||||||||||||
Maintenance capital expenditures
|
(8.2 | ) | (4.2 | ) | (17.3 | ) | (12.2 | ) | ||||||||
FFO after maintenance capital
expenditures
|
$ | 110.5 | $ | 85.2 | $ | 287.9 | $ | 211.2 | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Selected items impacting
comparability
|
||||||||||||||||
LTIP charge
|
$ | (10.3 | ) | $ | (6.7 | ) | $ | (27.1 | ) | $ | (16.9 | ) | ||||
Cumulative effect of change in
accounting principle LTIP
|
- | - | 6.3 | - | ||||||||||||
Loss on foreign currency
revaluation
|
- | (1.6 | ) | - | (1.4 | ) | ||||||||||
SFAS 133
mark-to-market
adjustment
|
17.9 | 6.3 | 14.8 | (20.0 | ) | |||||||||||
Selected items impacting
comparability
|
7.6 | (2.0 | ) | (6.0 | ) | (38.3 | ) | |||||||||
GP 2% portion of selected items
impacting comparability
|
(0.2 | ) | - | 0.1 | 0.8 | |||||||||||
LP 98% portion of selected items
impacting comparability
|
$ | 7.4 | $ | (2.0 | ) | $ | (5.9 | ) | $ | (37.5 | ) | |||||
Impact to basic net income per
limited partner
unit(1)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.39 | ) | $ | (0.67 | ) | ||||
Impact to diluted net income per
limited partner
unit(1)
|
$ | (0.06 | ) | $ | (0.16 | ) | $ | (0.38 | ) | $ | (0.66 | ) | ||||
(1) | Includes the application of EITF 03-06, which negatively impacted basic and diluted earnings per limited partner unit by approximately $0.16 and $0.13 for the three months ended and $0.31 and $0.12 for the nine months ended September 30, 2006 and 2005, respectively. |
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Net income and earnings per
limited partner unit excluding selected items impacting
comparability
|
||||||||||||||||
Net income
|
$ | 95.4 | $ | 69.0 | $ | 239.1 | $ | 164.1 | ||||||||
Selected items impacting
comparability
|
(7.6 | ) | 2.0 | 6.0 | 38.3 | |||||||||||
Adjusted net income
|
$ | 87.8 | $ | 71.0 | $ | 245.1 | $ | 202.4 | ||||||||
Net income available for limited
partners under
EITF 03-06
|
$ | 72.0 | $ | 54.8 | $ | 188.9 | $ | 142.8 | ||||||||
Limited partners 98% of selected
items impacting comparability
|
(7.4 | ) | 2.0 | 5.9 | 37.5 | |||||||||||
Pro forma additional general
partner distribution under
EITF 03-06
|
12.6 | 9.1 | 23.8 | 8.0 | ||||||||||||
Adjusted limited partners net
income
|
$ | 77.2 | $ | 65.9 | $ | 218.6 | $ | 188.3 | ||||||||
Adjusted basic net income per
limited partner unit
|
$ | 0.96 | $ | 0.97 | $ | 2.84 | $ | 2.78 | ||||||||
Adjusted diluted net income per
limited partner unit
|
$ | 0.95 | $ | 0.95 | $ | 2.81 | $ | 2.73 | ||||||||
Basic weighted average units
outstanding
|
79.9 | 68.0 | 77.0 | 67.8 | ||||||||||||
Diluted weighted average units
outstanding
|
80.8 | 69.4 | 77.8 | 68.9 | ||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
EBITDA excluding selected items
impacting comparability
|
||||||||||||||||
EBITDA
|
$ | 138.8 | $ | 104.6 | $ | 358.7 | $ | 266.6 | ||||||||
Selected items impacting
comparability
|
(7.6 | ) | 2.0 | 6.0 | 38.3 | |||||||||||
Adjusted EBITDA
|
$ | 131.2 | $ | 106.6 | $ | 364.7 | $ | 304.9 | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, 2006 | September 30, 2006 | |||||||||||||||
Pipeline | GMT&S | Pipeline | GMT&S | |||||||||||||
2006 Segment profit excluding
selected items impacting comparability
|
||||||||||||||||
Reported segment profit
|
$ | 52.2 | $ | 85.0 | $ | 143.3 | $ | 206.2 | ||||||||
Selected items impacting
comparability of segment profit:
|
||||||||||||||||
LTIP charge
|
4.5 | 5.8 | 11.9 | 15.2 | ||||||||||||
SFAS 133
mark-to-market
adjustment
|
- | (17.9 | ) | - | (14.8 | ) | ||||||||||
Segment profit excluding selected
items impacting comparability
|
$ | 56.7 | $ | 72.9 | $ | 155.2 | $ | 206.6 | ||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 30, 2005 | September 30, 2005 | |||||||||||||||
Pipeline | GMT&S | Pipeline | GMT&S | |||||||||||||
2005 Segment profit excluding
selected items impacting comparability
|
||||||||||||||||
Reported segment profit
|
$ | 45.7 | $ | 59.2 | $ | 137.1 | $ | 129.2 | ||||||||
Selected items impacting
comparability of segment profit:
|
||||||||||||||||
LTIP charge
|
3.7 | 3.0 | 9.4 | 7.5 | ||||||||||||
Loss on foreign currency
revaluation
|
- | 1.6 | - | 1.4 | ||||||||||||
SFAS 133
mark-to-market
adjustment
|
- | (6.3 | ) | - | 20.0 | |||||||||||
Segment profit excluding selected
items impacting comparability
|
$ | 49.4 | $ | 57.5 | $ | 146.5 | $ | 158.1 | ||||||||