Subscribe for email updates on new posts

Analyzing Cash Flows of Master Limited Partnerships

Stock Quotes

BPL82.47  chart0.00
BWP19.51  chart0.00
EPB36.10  chart0.00
EPD78.40  chart0.00
ETP57.86  chart0.00
KMP84.20  chart0.00
MMP86.10  chart0.00
NGLS69.94  chart0.00
CEQP15.21  chart0.00
RGP31.80  chart0.00
PAA59.82  chart0.00
SPH45.03  chart0.00
WPZ53.59  chart0.00
NLY11.30  chart0.00
AGNC23.39  chart0.00
2014-07-22 16:00

PAA: Plains All American Pipeline - Quarterly DCF Data (as of 4Q11)

Author: Ron Hiram

Published: Mar 8, 2012

 

 

A breakdown by quarter of the numbers in the report titled “A Closer Look at Plains All American Pipeline’s 2011 Distributable Cash Flow” is presented below:

3 months ending:
12/31/2011
9/30/2011
6/30/2011
3/31/2011
12/31/2010
9/30/2010
6/30/2010
3/31/2010
Net cash provided by operating activities613780318654-204180-108391
Less: Maintenance capital expenditures-43-25-27-24-30-29-22-11
Less: Working capital (generated)-217-4050-3840-210-157
Less: Net income attributable to noncontrolling interests-10-7-8-3-4-3-20
Sustainable DCF343343283243-238127-132223
Add: Net income attributable to noncontrolling interests107834320
Working capital used004047003130
Risk management activities19-26-21-321442-22-19
Proceeds from sale of assets / disposal of liabilities2423637152
Other-32-18-17-9-24-11-15-5
DCF as reported343310259241229168161201

 

Figures in $ Millions

3 months ending:
12/31/2011
9/30/2011
6/30/2011
3/31/2011
12/31/2010
9/30/2010
6/30/2010
3/31/2010
Distributions to unitholders ($ Millions)219214209189180176170166
reported DCF per unit$2.23$2.07$1.73$1.67$1.65$1.23$1.18$1.47
Sustainable DCF per unit$2.23$2.29$1.89$1.69($1.71)$0.93($0.96)$1.63
Coverage ratio based on reported DCF1.571.451.241.281.270.950.951.21
Coverage ratio based on sustainable DCF1.571.601.351.29(1.32)0.72(0.78)1.34
12 months ending:
12/31/2011
9/30/2011
6/30/2011
3/31/2011
12/31/2010
9/30/2010
6/30/2010
3/31/2010
Net cash from operations, less maintenance capex, less net income from non-controlling interests, less distributions----(414)(25)(300)-
Capital expenditures ex maintenance, net of proceeds from sale of PP&E(141)(129)(140)(99)(101)(77)(82)(97)
Acquisitions, investments (net of sale proceeds)(632)(7)7(368)(230)(13)84-
Debt incurred (repaid)-(409)-(509)---(127)
Other CF from investing activities, net(19)-(25)-----
Other CF from financing activities, net(12)(8)-(4)(1)-(3)-
(804)(553)(158)(980)(746)(115)(301)(224)
Net cash from operations, less maintenance capex, less net income from non-controlling interests, less distributions35154182441---214
Debt incurred (repaid)79-80-468111282-
Partnership units issued386--503296---
Other CF from investing activities, net-3-195218-
Other CF from financing activities, net-------1
816544162963769113300215
Net change in cash12(9)4(17)23(2)(1)(9)

 

Figures in $ Millions

Leave a Reply

  

  

  

You can use these HTML tags

<a href="" title=""> <abbr title=""> <acronym title=""> <b> <blockquote cite=""> <cite> <code> <del datetime=""> <em> <i> <q cite=""> <strike> <strong>