EX-99.1 2 a07-28075_3ex99d1.htm EX-99.1

Exhibit 99.1

 

 

MarkWest Hydrocarbon, Inc.

 

 

 

Contact:

Frank Semple, President and CEO

1515 Arapahoe Street

 

 

 

 

Nancy Buese, Senior VP and CFO

Tower 2, Suite 700

 

 

 

 

Andy Schroeder, VP Finance & Treasurer

Denver, CO 80202

 

 

 

Phone:

(866) 858-0482    Fax: (303) 925-9308

 

 

 

 

E-mail:

investorrelations@markwest.com

 

 

 

 

Website:

www.markwest.com

 

MarkWest Hydrocarbon Reports Third Quarter 2007 Financial Results

 

DENVER—November 6, 2007—MarkWest Hydrocarbon, Inc. (AMEX: MWP) (the “Company”) today reported a net loss of $7.5 million for the three months ended September 30, 2007, or $0.62 per share, compared to net income of $10.0 million, or $0.83 per diluted share, for the same period in 2006. For the nine months ended September 30, 2007, the Company reported a net loss of $13.8 million compared to net income of $10.7 million for the nine months ended September 30, 2006.

 

Income (loss) from operations for the Standalone segment, as defined below, for the three months ended September 30, 2007 and September 30, 2006, was $(25.5) million and $11.8 million, respectively, and included $24.2 million and $(9.0) million, respectively, of non-cash costs (benefits) associated with the mark-to-market of derivative instruments, the revaluation of the long-term shrink obligation, and non-cash compensation expense. A portion of the mark-to-market of derivative instruments is included in Purchased Product Costs. Excluding these non-cash items, income (loss) from operations for the three months ended September 30, 2007 and September 30, 2006, would have been $(1.3) million and $2.8 million, respectively. Historically, the second and third quarters of each year generate lower income from operations compared to the first and fourth quarters due to the normal seasonality of the Company’s business. While the Company purchases and processes consistent volumes of gas throughout the year, it generates higher revenues in the winter months when it sells higher volumes of NGLs than in the summer months.

 

The Company will receive $9.5 million of distributions from its investment in MarkWest Energy Partners (the “Partnership”) for the third quarter of 2007, which represents a 46 percent increase over the $6.5 million of distributions received for the third quarter of 2006. On October 26, 2007, the Company declared a quarterly cash dividend of $0.36 per share of common stock, for an implied annual rate of $1.44 per share, which is payable November 21, 2007, to shareholders of record as of November 9, 2007. This represents no change from the second quarter of 2007. Pursuant to a covenant contained in the redemption and merger agreement with the Partnership announced on September 5, 2007, the Company is prohibited from declaring any dividend greater than the per share dividend for the second quarter of 2007.

 

“It’s been another exciting and productive quarter for MarkWest Hydrocarbon” said Frank Semple, President and Chief Executive Officer. “Our third quarter financial results reflect continued net income contribution from our equity ownership of the Partnership. This strong income stream was offset by non-cash adjustments for compensation expense and the mark-to-market of our derivative instruments in the Standalone segment. The sales of natural gas liquids in the second and third quarters by the Company are typically lower than in the first and fourth quarter due to lower seasonal demand. The year-to-date operating income and full year forecast for the NGL marketing business

 



 

remains strong and we continue to take advantage of the forward markets to lock in favorable long-term frac spread margins.”

 

“The third quarter was particularly noteworthy because of the announcement of the merger agreement between MarkWest Hydrocarbon and the Partnership. The transaction, if consummated, will streamline our corporate structure, significantly improve our competitive position, and align the interests of MarkWest with one set of equity holders. Our people, assets, and focus on customer service have been the key to our success, and the positive attributes of the planned merger will further enhance the long-term value for our equity stakeholders.”

 

THIRD QUARTER 2007 HIGHLIGHTS

 

On September 5, 2007, the board of directors of the Company and the board of directors of the general partner of the Partnership announced that the Company and the Partnership entered into a definitive redemption and merger agreement. The transaction represents a 22 percent premium to the Company’s share price on the date the transaction was announced, and will allow the Company’s shareholders to elect as consideration for their shares either cash, units in the Partnership, or a combination of both. Additionally, the transaction will result in a substantial increase in the effective dividend rate for shareholders electing to receive units in the Partnership. A principal benefit of the transaction is the elimination of the existing incentive distribution rights (“IDRs”). Elimination of the IDRs reduces the Partnership’s cost of equity capital and strengthens its competitive position. In addition, the transaction will simplify the corporate structure of the Company and the Partnership, simplify corporate governance, and allow management to focus on driving value for one set of public equity owners. The transaction is expected to be accretive in 2008 to the Partnership unitholders as measured by distributable cash flow per common unit, and is anticipated to close in early 2008.

 

The Company reports its operations under two business segments, MarkWest Hydrocarbon Standalone (“Standalone”) and the Partnership. The Standalone business segment consists of the Company’s natural gas liquid (“NGL”) marketing activities for NGL’s extracted primarily at the Partnership’s Siloam facility and the management of keep-whole contracts in Appalachia.

 

For the three months ended September 30, 2007, the Standalone segment reported a loss from operations of $25.5 million, compared to income from operations of $11.8 million for the same period in 2006. The variance was primarily attributable to:

 

                  The Standalone segment reported a net unrealized loss of $24.2 million for the mark-to-market of derivative instruments and the revaluation of the long-term shrink obligation, both of which are non-cash items. This compares to a net unrealized gain of $12.0 million for the same items in the third quarter of 2006, resulting in a negative quarter over quarter variance of $36.2 million.

 

                  The realized frac spread, when adjusted for settled derivative losses, was $0.28 per gallon in the third quarter of 2007 compared to $0.49 per gallon in the same period in 2006, resulting in a negative impact on segment income of $5.1 million. Included within the derivate losses that settled in the third quarter of 2007 is $2.3 million, or $0.11 per gallon, attributable to natural gas swaps related to production in the fourth quarter of 2007 and the first quarter of 2008. The frac spread excluding settled derivative losses was $0.56 per gallon in the third quarter of 2007 compared to $0.50 per gallon in the same period in 2006.

 

                  The above items were offset, in part, by a $4.2 million decrease in selling, general and administrative expense compared to the prior year quarter, of which $3.0 million is attributable to lower non-cash compensation expense.

 



 

The Company will host a conference call and webcast on Wednesday, November 7, 2007, at 5:00 P.M. ET to review its third quarter 2007 financial results. Interested parties can participate in the call by dialing (800) 369-2007, passcode “MarkWest”, approximately ten minutes prior to the scheduled start time. A replay of the call will be available through Wednesday, November 21, 2007, by dialing (866) 463-4179, no passcode required. To access the webcast, please visit the Investor Relations section of our website at www.markwest.com.

 

###

 

MarkWest Hydrocarbon, Inc. (AMEX: MWP) controls and operates MarkWest Energy Partners, L.P. (NYSE: MWE), a publicly traded limited partnership engaged in the gathering, processing and transmission of natural gas; the transportation, fractionation and storage of natural gas liquids; and the gathering and transportation of crude oil. We also market natural gas and NGLs.

 

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included or incorporated herein may constitute forward-looking statements. Actual results could vary significantly from those expressed or implied in such statements and are subject to a number of risks and uncertainties. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. The forward-looking statements involve risks and uncertainties that affect our operations, financial performance and other factors as discussed in our filings with the Securities and Exchange Commission. Among the factors that could cause results to differ materially are those risks discussed in our Form 10-K/A for the year ended December 31, 2006, as filed with the SEC. You are urged to carefully review and consider the cautionary statements and other disclosures made in those filings, specifically those under the heading “Risk Factors.”  We do not undertake any duty to update any forward-looking statement.

 

Although we believe that the expectations reflected in the forward-looking statements, specifically those including those referring to future performance, growth, cash flow, operating income, dividends, or other factors, are reasonable, these forward-looking statements are not guarantees of future performance and we can give no assurance that such expectations will prove to be correct and that projected performance or distributions may not be achieved. Among the factors that could cause results to differ materially are those risks discussed in our Form S-1, as amended, our Annual Report on Form 10-K/A for the year ended December 31, 2006, and our Quarterly Reports on Form 10-Q, as amended, each as filed with the SEC. You are also urged to carefully review and consider the cautionary statements and other disclosures, including those under the heading “Risk Factors,” made in those filings, which identify and discuss significant risks, uncertainties and various other factors that could cause actual results to vary significantly from those expressed or implied in the forward-looking statements. We do not undertake any duty to update any forward-looking statement.

 

MarkWest Energy Partners and MarkWest Hydrocarbon will file a joint proxy statement/prospectus and other documents with the Securities and Exchange Commission (the “SEC”) in relation to the merger transaction announced on September 5, 2007. Investors and security holders are urged to read these documents carefully when they become available because they will contain important information regarding MarkWest Energy Partners, MarkWest Hydrocarbon, and the transaction. A definitive joint proxy statement/prospectus will be sent to security holders of MarkWest Energy Partners and MarkWest Hydrocarbon seeking their approval of the transactions contemplated by the redemption and merger agreement. Investors and security holders may obtain a free copy of the joint proxy statement/prospectus (when it is available) and other documents containing information about MarkWest Energy Partners and MarkWest Hydrocarbon, without charge, at the SEC’s website at www.sec.gov. Copies of the joint proxy statement/prospectus and the SEC filings that will be incorporated by reference in the joint proxy statement/prospectus may also be obtained free of charge by directing a request to the entities’ investor relations department at 866-858-0482, or by accessing their website at www.markwest.com.

 

MarkWest Energy Partners, MarkWest Hydrocarbon, the officers and directors of the general partner of MarkWest Energy Partners, and the officers and directors of MarkWest Hydrocarbon may be deemed to be participants in the solicitation of proxies from their security holders. Information about these persons can be found in the Annual Report on Form 10-K/A for the year ended December 31, 2006, for each of MarkWest Energy Partners and MarkWest Hydrocarbon, as filed with the SEC, and additional information about such persons may be obtained from the joint proxy statement/prospectus when it becomes available.

 



 

This document shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended.

 



 

MarkWest Hydrocarbon, Inc.

Statement of Operations

(Unaudited, in thousands, except per share amounts)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

(as restated)

 

 

 

(as restated)

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

199,934

 

$

197,416

 

$

590,342

 

$

648,517

 

Derivative (loss) gain

 

(24,386

)

22,721

 

(52,208

)

8,405

 

Total revenue

 

175,548

 

220,137

 

538,134

 

656,922

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Purchased product costs

 

122,059

 

121,936

 

373,891

 

443,718

 

Facility expenses

 

18,624

 

14,840

 

49,101

 

42,635

 

Selling, general and administrative expenses

 

11,393

 

19,069

 

50,928

 

43,506

 

Depreciation

 

11,133

 

8,126

 

28,632

 

23,282

 

Amortization of intangible assets

 

4,168

 

4,029

 

12,504

 

12,072

 

Accretion of asset retirement obligations

 

30

 

24

 

85

 

75

 

Impairments

 

356

 

 

356

 

 

Total operating expenses

 

167,763

 

168,024

 

515,497

 

565,288

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

7,785

 

52,113

 

22,637

 

91,634

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Earnings from unconsolidated affiliates

 

1,264

 

1,067

 

4,687

 

3,240

 

Interest income

 

403

 

264

 

3,923

 

1,106

 

Interest expense

 

(10,202

)

(9,583

)

(28,670

)

(31,425

)

Amortization of deferred financing costs and original issue discount (a component of interest expense)

 

(771

)

(6,121

)

(2,222

)

(7,805

)

Dividend income

 

170

 

112

 

509

 

327

 

 

 

 

 

 

 

 

 

 

 

Miscellaneous income (expense)

 

1,149

 

3,978

 

(257

)

7,737

 

(Loss) income before non-controlling interest in net income of consolidated subsidiary and income taxes

 

(202

)

41,830

 

607

 

64,814

 

Non-controlling interest in net income of consolidated subsidiary

 

(15,131

)

(26,438

)

(24,653

)

(48,255

)

(Loss) income before taxes

 

(15,333

)

15,392

 

(24,046

)

16,559

 

Provision for income tax benefit (expense)

 

7,879

 

(5,388

)

10,277

 

(5,855

)

Net (loss) income

 

$

(7,454

)

$

10,004

 

$

(13,769

)

$

10,704

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.62

)

$

0.84

 

$

(1.15

)

$

0.90

 

Diluted

 

$

(0.62

)

$

0.83

 

$

(1.15

)

$

0.89

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of outstanding shares of common stock:

 

 

 

 

 

 

 

 

 

Basic

 

12,001

 

11,956

 

11,995

 

11,933

 

Diluted

 

12,001

 

12,015

 

11,995

 

12,021

 

 



 

MarkWest Hydrocarbon, Inc.

Segment Income (Loss)

(Unaudited, in thousands)

 

 

 

MarkWest

 

MarkWest

 

 

 

 

 

 

 

Hydrocarbon

 

Energy

 

Consolidating

 

 

 

 

 

Standalone

 

Partners

 

Entries

 

Total

 

Three months ended September 30, 2007:

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

45,745

 

$

174,918

 

$

(20,729

)

$

199,934

 

Derivative loss

 

(16,531

)

(7,855

)

 

(24,386

)

Total revenue

 

29,214

 

167,063

 

(20,729

)

175,548

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

47,443

 

89,474

 

(14,858

)

122,059

 

Facility expenses

 

5,199

 

19,346

 

(5,921

)

18,624

 

Selling, general and administrative expenses

 

1,828

 

9,565

 

 

11,393

 

Depreciation

 

240

 

10,893

 

 

11,133

 

Amortization of intangible assets

 

 

4,168

 

 

4,168

 

Accretion of asset retirement and lease obligations

 

 

30

 

 

30

 

Impairment

 

 

356

 

 

 

356

 

(Loss) income from operations

 

(25,496

)

33,231

 

50

 

7,785

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Earnings from unconsolidated affiliates

 

 

1,264

 

 

1,264

 

Interest income

 

253

 

150

 

 

403

 

Interest expense

 

(130

)

(10,072

)

 

(10,202

)

Amortization of deferred financing costs (a component of interest expense)

 

(69

)

(702

)

 

(771

)

Dividend income

 

169

 

1

 

 

170

 

Miscellaneous income

 

619

 

593

 

(63

)

1,149

 

(Loss) income before non-controlling interest in net income of consolidated subsidiary and income taxes

 

(24,654

)

24,465

 

(13

)

(202

)

Non-controlling interest in net income of consolidated subsidiary

 

 

 

(15,131

)

(15,131

)

Interest in net income of consolidated subsidiary

 

9,303

 

 

(9,303

)

 

(Loss) income before taxes

 

(15,351

)

24,465

 

(24,447

)

(15,333

)

Provision for income tax benefit (expense)

 

7,909

 

(304

)

274

 

7,879

 

Net (loss) income

 

$

(7,442

)

$

24,161

 

$

(24,173

)

$

(7,454

)

 

 

 

MarkWest

 

MarkWest

 

 

 

 

 

 

 

Hydrocarbon

 

Energy

 

Consolidating

 

 

 

 

 

Standalone

 

Partners

 

Entries

 

Total

 

 

 

 

 

(as restated)

 

 

 

(as restated)

 

Three months ended September 30, 2006:

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

53,222

 

$

163,888

 

$

(19,694

)

$

197,416

 

Derivative gain

 

10,051

 

12,670

 

 

22,721

 

Total revenue

 

63,273

 

176,558

 

(19,694

)

220,137

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

40,149

 

95,533

 

(13,746

)

121,936

 

Facility expenses

 

5,099

 

15,689

 

(5,948

)

14,840

 

Selling, general and administrative expenses

 

5,991

 

13,078

 

 

19,069

 

Depreciation

 

221

 

7,905

 

 

8,126

 

Amortization of intangible assets

 

 

4,029

 

 

4,029

 

Accretion of asset retirement and lease obligations

 

 

24

 

 

24

 

Income from operations

 

11,813

 

40,300

 

 

52,113

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Earnings from unconsolidated affiliates

 

 

1,067

 

 

1,067

 

Interest income

 

34

 

230

 

 

264

 

Interest expense

 

(60

)

(9,523

)

 

(9,583

)

Amortization of deferred financing costs (a component of interest expense)

 

(55

)

(6,066

)

 

(6,121

)

Dividend income

 

112

 

 

 

112

 

Miscellaneous income

 

8

 

3,970

 

 

3,978

 

Income before non-controlling interest in net income of consolidated subsidiary and income taxes

 

11,852

 

29,978

 

 

41,830

 

Non-controlling interest in net income of consolidated subsidiary

 

 

 

(26,438

)

(26,438

)

Interest in net income of consolidated subsidiary

 

3,540

 

 

(3,540

)

 

(Loss) income before taxes

 

15,392

 

29,978

 

(29,978

)

15,392

 

Provision for income tax expense

 

(5,388

)

 

 

(5,388

)

Net income

 

$

10,004

 

$

29,978

 

$

(29,978

)

$

10,004

 

 



 

MarkWest Hydrocarbon, Inc.

Segment Income (Loss)

(Unaudited, in thousands)

 

 

 

MarkWest

 

MarkWest

 

 

 

 

 

 

 

Hydrocarbon

 

Energy

 

Consolidating

 

 

 

 

 

Standalone

 

Partners

 

Entries

 

Total

 

Nine months ended September 30, 2007:

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

170,830

 

$

478,608

 

$

(59,096

)

$

590,342

 

Derivative loss

 

(30,061

)

(22,147

)

 

(52,208

)

Total revenue

 

140,769

 

456,461

 

(59,096

)

538,134

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

148,963

 

265,810

 

(40,882

)

373,891

 

Facility expenses

 

14,974

 

52,605

 

(18,478

)

49,101

 

Selling, general and administrative expenses

 

15,046

 

35,882

 

 

50,928

 

Depreciation

 

826

 

27,806

 

 

28,632

 

Amortization of intangible assets

 

 

12,504

 

 

12,504

 

Accretion of asset retirement and lease obligations

 

 

85

 

 

85

 

Impairment

 

 

356

 

 

356

 

(Loss) income from operations

 

(39,040

)

61,413

 

264

 

22,637

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Earnings from unconsolidated affiliates

 

 

4,687

 

 

4,687

 

Interest income

 

1,374

 

2,549

 

 

3,923

 

Interest expense

 

(252

)

(28,418

)

 

(28,670

)

Amortization of deferred financing costs (a component of interest expense)

 

(198

)

(2,024

)

 

(2,222

)

Dividend income

 

427

 

82

 

 

509

 

Miscellaneous income (expense)

 

474

 

(668

)

(63

)

(257

)

(Loss) income before non-controlling interest in net income of consolidated subsidiary and income taxes

 

(37,215

)

37,621

 

201

 

607

 

Non-controlling interest in net income of consolidated subsidiary

 

 

 

(24,653

)

(24,653

)

Interest in net income of consolidated subsidiary

 

12,915

 

 

(12,915

)

 

(Loss) income before taxes

 

(24,300

)

37,621

 

(37,367

)

(24,046

)

Provision for income tax benefit (expense)

 

10,329

 

(429

)

377

 

10,277

 

Net (loss) income

 

$

(13,971

)

$

37,192

 

$

(36,990

)

$

(13,769

)

 

 

 

MarkWest

 

MarkWest

 

 

 

 

 

 

 

Hydrocarbon

 

Energy

 

Consolidating

 

 

 

 

 

Standalone

 

Partners

 

Entries

 

Total

 

 

 

 

 

(as restated)

 

 

 

(as restated)

 

Nine months ended September 30, 2006:

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

Revenue

 

$

217,504

 

$

486,301

 

$

(55,288

)

$

648,517

 

Derivative gain

 

2,396

 

6,009

 

 

8,405

 

Total revenue

 

219,900

 

492,310

 

(55,288

)

656,922

 

 

 

 

 

 

 

 

 

 

 

Purchased product costs

 

184,677

 

296,368

 

(37,327

)

443,718

 

Facility expenses

 

15,678

 

44,918

 

(17,961

)

42,635

 

Selling, general and administrative expenses

 

13,102

 

30,404

 

 

43,506

 

Depreciation

 

820

 

22,462

 

 

23,282

 

Amortization of intangible assets

 

 

12,072

 

 

12,072

 

Accretion of asset retirement and lease obligations

 

 

75

 

 

75

 

Income from operations

 

5,623

 

86,011

 

 

91,634

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Earnings from unconsolidated affiliates

 

 

3,240

 

 

3,240

 

Interest income

 

397

 

709

 

 

1,106

 

Interest expense

 

(212

)

(31,213

)

 

(31,425

)

Amortization of deferred financing costs (a component of interest expense)

 

(105

)

(7,700

)

 

(7,805

)

Dividend income

 

327

 

 

 

327

 

Miscellaneous income

 

160

 

7,577

 

 

7,737

 

Income before non-controlling interest in net income of consolidated subsidiary and income taxes

 

6,190

 

58,624

 

 

64,814

 

Non-controlling interest in net income of consolidated subsidiary

 

 

 

(48,255

)

(48,255

)

Interest in net income of consolidated subsidiary

 

10,233

 

 

(10,233

)

 

Income (loss) before taxes

 

16,423

 

58,624

 

(58,488

)

16,559

 

Provision for income tax (expense) benefit

 

(5,719

)

(679

)

543

 

(5,855

)

Net income

 

$

10,704

 

$

57,945

 

$

(57,945

)

$

10,704

 

 



 

MarkWest Hydrocarbon, Inc.

Segment Balance Sheet

(Unaudited, in thousands)

 

 

 

MarkWest

 

 

 

 

 

 

 

 

 

Hydrocarbon

 

MarkWest

 

Consolidating

 

 

 

September 30, 2007

 

Standalone

 

Energy Partners

 

Entries

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,751

 

$

53,683

 

$

 

$

56,434

 

Trading securities

 

3,701

 

 

 

3,701

 

Available for sale securities

 

6,778

 

 

 

6,778

 

Receivables

 

15,917

 

112,453

 

(9,620

)

118,750

 

Inventories

 

37,959

 

3,015

 

 

40,974

 

Fair value of derivative instruments

 

6,160

 

1,249

 

 

7,409

 

Other current assets

 

19,006

 

8,198

 

 

27,204

 

Total current assets

 

92,272

 

178,598

 

(9,620

)

261,250

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

5,508

 

758,913

 

 

764,421

 

Investment in and advances to other equity investee

 

 

59,582

 

 

59,582

 

Investment in consolidated subsidiaries

 

88,077

 

 

(88,077

)

 

Fair value of derivative instruments

 

2,812

 

 

 

2,812

 

Deferred tax asset

 

 

 

 

 

Other long term assets

 

2,620

 

345,773

 

 

348,393

 

Total assets

 

$

191,289

 

$

1,342,866

 

$

(97,697

)

$

1,436,458

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

22,979

 

$

166,395

 

$

(9,822

)

$

179,552

 

Fair value of derivative instruments

 

33,678

 

8,326

 

 

42,004

 

Deferred tax liability

 

73

 

 

 

73

 

Total current liabilities

 

56,730

 

174,721

 

(9,822

)

221,629

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

589,612

 

 

589,612

 

Deferred tax liability

 

5,651

 

914

 

(776

)

5,789

 

Non-controlling interest in consolidated subsidiary

 

964

 

 

477,119

 

478,083

 

Fair value of derivative instruments

 

20,939

 

11,183

 

 

32,122

 

Other long-term liabilities

 

42,385

 

2,016

 

 

44,401

 

Total liabilities

 

126,669

 

778,446

 

466,521

 

1,371,636

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

64,620

 

564,420

 

(564,218

)

64,822

 

Total liabilities and stockholders’ equity

 

$

191,289

 

$

1,342,866

 

$

(97,697

)

$

1,436,458

 

 



 

MarkWest Hydrocarbon, Inc.

Segment Balance Sheet

(Unaudited, in thousands)

 

 

 

MarkWest

 

 

 

 

 

 

 

 

 

Hydrocarbon

 

MarkWest

 

Consolidating

 

 

 

December 31, 2006

 

Standalone

 

Energy Partners

 

Entries

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,442

 

$

34,402

 

$

 

$

48,844

 

Marketable securities

 

7,713

 

 

 

7,713

 

Receivables

 

16,940

 

90,780

 

(6,604

)

101,116

 

Inventories

 

31,668

 

3,593

 

 

35,261

 

Fair value of derivative instruments

 

5,727

 

4,211

 

 

9,938

 

Other current assets

 

12,217

 

3,047

 

 

15,264

 

Total current assets

 

88,707

 

136,033

 

(6,604

)

218,136

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

3,449

 

550,886

 

 

554,335

 

Investment in and advances to other equity investee

 

 

64,240

 

 

64,240

 

Investment in consolidated subsidiaries

 

12,683

 

 

(12,683

)

 

Fair value of derivative instruments

 

35

 

2,759

 

 

2,794

 

Other long term assets

 

2,874

 

360,862

 

 

363,736

 

Total assets

 

$

107,748

 

$

1,114,780

 

$

(19,287

)

$

1,203,241

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

19,370

 

$

131,684

 

$

(6,604

)

$

144,450

 

Fair value of derivative instruments

 

7,385

 

91

 

 

7,476

 

Deferred tax liability

 

180

 

 

 

180

 

Current portion of long term debt

 

 

 

 

 

Total current liabilities

 

26,935

 

131,775

 

(6,604

)

152,106

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

526,865

 

 

526,865

 

Deferred tax liability and FIN 48 liability

 

9,425

 

769

 

(641

)

9,553

 

Non-controlling interest in consolidated subsidiary

 

965

 

 

440,607

 

441,572

 

Fair value of derivative instruments

 

98

 

1,362

 

 

1,460

 

Other long-term liabilities

 

28,836

 

1,360

 

 

30,196

 

Total liabilities

 

66,259

 

662,131

 

433,362

 

1,161,752

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

41,489

 

452,649

 

(452,649

)

41,489

 

Total liabilities and stockholders’ equity

 

$

107,748

 

$

1,114,780

 

$

(19,287

)

$

1,203,241

 

 



 

MarkWest Hydrocarbon, Inc.

Operating Statistics

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2007

 

2006

 

2007

 

2006

 

MarkWest Hydrocarbon Standalone:

 

 

 

 

 

 

 

 

 

Marketing

 

 

 

 

 

 

 

 

 

Hydrocarbon frac spread sales (gallons)

 

20,620,000

 

22,103,000

 

89,301,000

 

80,615,000

 

Maytown sales (gallons)

 

11,172,000

 

11,275,000

 

33,219,000

 

32,226,000

 

Total NGL product sales (gallons)(1)

 

31,792,000

 

33,378,000

 

122,520,000

 

112,841,000

 

 

 

 

 

 

 

 

 

 

 

Wholesale

 

 

 

 

 

 

 

 

 

NGL product sales (gallons)(2)

 

N/A

 

7,867,000

 

N/A

 

35,063,000

 

 

 

 

 

 

 

 

 

 

 

MarkWest Energy Partners:

 

 

 

 

 

 

 

 

 

East Texas:

 

 

 

 

 

 

 

 

 

Gathering systems throughput (Mcf/d)

 

421,000

 

393,000

 

410,000

 

371,000

 

NGL product sales (gallons)

 

46,262,000

 

42,015,000

 

132,536,000

 

117,912,000

 

 

 

 

 

 

 

 

 

 

 

Oklahoma:

 

 

 

 

 

 

 

 

 

Foss Lake gathering system throughput (Mcf/d)

 

108,000

 

86,000

 

102,000

 

86,000

 

Woodford gathering system throughput (Mcf/d) (3)

 

130,000

 

N/A

 

95,000

 

N/A

 

Grimes gathering system throughput (Mcf/d) (4)

 

11,000

 

N/A

 

12,000

 

N/A

 

Arapaho NGL product sales (gallons)

 

22,409,000

 

19,553,000

 

65,166,000

 

57,586,000

 

 

 

 

 

 

 

 

 

 

 

Other Southwest:

 

 

 

 

 

 

 

 

 

Appleby gathering system throughput (Mcf/d)

 

58,000

 

34,000

 

55,000

 

34,000

 

Other gathering systems throughput (Mcf/d)

 

6,000

 

18,000

 

11,000

 

20,000

 

Lateral throughput volumes (Mcf/d)

 

101,000

 

111,000

 

73,000

 

84,000

 

 

 

 

 

 

 

 

 

 

 

Appalachia:

 

 

 

 

 

 

 

 

 

Natural gas processed (Mcf/d)

 

194,000

 

198,000

 

197,000

 

200,000

 

NGLs fractionated (Gal/d)

 

423,000

 

453,000

 

444,000

 

451,000

 

NGL product sales (gallons)

 

11,172,000

 

11,275,000

 

33,219,000

 

32,226,000

 

 

 

 

 

 

 

 

 

 

 

Michigan:

 

 

 

 

 

 

 

 

 

Natural gas throughput (Mcf/d)

 

4,900

 

7,300

 

5,700

 

6,500

 

NGL product sales (gallons)

 

963,000

 

1,501,000

 

3,153,000

 

4,344,000

 

Crude oil transported (Bbl/d)

 

13,800

 

14,600

 

14,100

 

14,600

 

 

 

 

 

 

 

 

 

 

 

Gulf Coast:

 

 

 

 

 

 

 

 

 

Refinery off-gas processed (Mcf/d)

 

124,500

 

125,000

 

119,000

 

125,000

 

Liquids fractionated (Bbl/d)

 

30,700

 

26,100

 

26,600

 

26,000

 

 


(1)

Represents sales at the Siloam fractionator.

(2)

Represents sales from our wholesale business. In December 2006 the Company terminated its wholesale agreement.

(3)

The Partnership began construction and operation of the Woodford gathering system in late 2006.

(4)

The Partnership acquired the Grimes gathering system in December 2006.