Delaware
|
1-33266
|
20-5639997
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(Commission
File
Number)
|
(I.R.S.
Employer
Identification
No.)
|
1100
Louisiana, 10th
Floor
Houston,
Texas 77002
(Address
of Principal Executive Offices, including Zip Code)
|
(713)
381-6500
(Registrant’s
Telephone Number, including Area
Code)
|
Exhibit No.
|
Description
|
99.1
|
Unaudited
Condensed Consolidated Balance Sheet of DEP Holdings, LLC at June 30,
2009.
|
DUNCAN ENERGY PARTNERS L.P. | |
By: DEP Holdings, LLC, as General Partner | |
Date: August 10, 2009 | By: /s/ Michael J. Knesek |
Name: Michael J. Knesek | |
Title: Senior Vice President, Controller | |
and Principal Accounting Officer | |
of DEP Holdings, LLC |
Page No.
|
||
Unaudited
Condensed Consolidated Balance Sheet as of June 30, 2009
|
2
|
|
Notes
to Unaudited Condensed Consolidated Balance Sheet:
|
||
Note
1 – Business Overview and Basis of Financial Statement
Presentation
|
3
|
|
Note
2 – General Accounting Matters
|
4
|
|
Note
3 – Accounting for Equity Awards
|
6
|
|
Note
4 – Derivative Instruments and Hedging Activities
|
6
|
|
Note
5 – Inventories
|
11
|
|
Note
6 – Property, Plant and Equipment
|
11
|
|
Note
7 – Investments in Unconsolidated Affiliate
|
12
|
|
Note
8 – Intangible Assets and Goodwill
|
12
|
|
Note
9 – Debt Obligations
|
12
|
|
Note
10 – Equity and Noncontrolling Interest
|
13
|
|
Note
11 – Business Segments
|
15
|
|
Note
12 – Related Party Transactions
|
15
|
|
Note
13 – Commitments and Contingencies
|
17
|
ASSETS
|
|
|||
Current
assets
|
||||
Cash
and cash equivalents
|
$ | 16.5 | ||
Accounts
receivable – trade, net of allowance for doubtful accounts
|
90.4 | |||
Gas
imbalance receivables
|
27.6 | |||
Accounts
receivable – related parties
|
5.7 | |||
Inventories
|
7.2 | |||
Prepaid
and other current assets
|
8.4 | |||
Total current assets
|
155.8 | |||
Property,
plant and equipment, net
|
4,482.1 | |||
Investments
in unconsolidated affiliate
|
5.0 | |||
Intangible
assets, net of accumulated amortization of $38.4
|
48.0 | |||
Goodwill
|
4.9 | |||
Other
assets
|
1.1 | |||
Total
assets
|
$ | 4,696.9 | ||
LIABILITIES
AND EQUITY
|
||||
Current
liabilities
|
||||
Accounts
payable – trade
|
$ | 69.6 | ||
Accounts
payable – related parties
|
28.4 | |||
Accrued
product payables
|
58.7 | |||
Accrued
property taxes
|
11.7 | |||
Other
current liabilities
|
18.9 | |||
Total current liabilities
|
187.3 | |||
Long-term debt (see Note
9)
|
466.8 | |||
Deferred
tax liabilities
|
6.0 | |||
Other
long-term liabilities
|
8.1 | |||
Equity: (see Note
10)
|
||||
DEP
Holdings, LLC member’s equity:
|
||||
Member interest
|
0.3 | |||
Accumulated other comprehensive loss (“AOCL”) - member
|
(0.1 | ) | ||
Total DEP Holdings, LLC member’s equity
|
0.2 | |||
Noncontrolling
interest:
|
||||
Limited partner interest in Duncan Energy Partners
|
768.1 | |||
DEP I Midstream Businesses – Parent
|
483.8 | |||
DEP II Midstream Businesses – Parent
|
2,783.0 | |||
AOCL - noncontrolling interest
|
(6.4 | ) | ||
Total
noncontrolling interest
|
4,028.5 | |||
Total noncontrolling interest and members' equity
|
4,028.7 | |||
Total
liabilities and equity
|
$ | 4,696.9 |
June
30, 2009
|
||||||||
Carrying
|
Fair
|
|||||||
Financial
Instruments
|
Value
|
Value
|
||||||
Financial
assets:
|
||||||||
Cash and cash equivalents
|
$ | 16.5 | $ | 16.5 | ||||
Accounts receivable
|
123.7 | 123.7 | ||||||
Financial
liabilities:
|
||||||||
Accounts payable and accrued expenses
|
$ | 168.4 | $ | 168.4 | ||||
Other current liabilities
|
18.9 | 18.9 | ||||||
Variable-rate revolving credit facility
|
184.5 | 184.5 | ||||||
Variable-rate term loan
|
282.3 | 282.3 |
§
|
Changes
in the fair value of a recognized asset or liability, or an unrecognized
firm commitment - In a fair value hedge, all gains and losses (of both the
derivative instrument and the hedged item) are recognized in income during
the period of change.
|
§
|
Variable
cash flows of a forecasted transaction - In a cash flow hedge, the
effective portion of the hedge is reported in other comprehensive income
and is reclassified into earnings when the forecasted transaction affects
earnings.
|
Number
and Type of
|
Notional
|
Length
of
|
Rate
|
Accounting
|
||||
Hedged
Transaction
|
Derivative
Employed
|
Amount
|
Hedge
|
Swap
|
Treatment
|
|||
Revolving
Credit Facility:
|
||||||||
Variable-interest
rate borrowings
|
3
floating-to-fixed swaps
|
$ |
175.0
|
9/07
to 9/10
|
0.6%
to 4.6%
|
Cash
flow
|
Volume
(1)
|
Accounting
|
|||||
Derivative
Purpose
|
Current
|
Long-Term
|
Treatment
|
|||
Derivatives
not designated as hedging instruments under SFAS 133:
|
||||||
Acadian
Gas:
|
||||||
Natural
gas risk management activities (2)
|
1.6
Bcf
|
n/a |
Mark-to-market
|
|||
(1) Volume
for derivatives not designated as hedging instruments reflect the absolute
value of derivative notional volumes.
(2) Reflects
the use of derivative instruments to manage risks associated with natural
gas transportation, processing and storage
assets.
|
Asset
Derivatives
|
Liability
Derivatives
|
||||
June
30, 2009
|
June
30, 2009
|
||||
Balance
Sheet
|
Fair
|
Balance
Sheet
|
Fair
|
||
Location
|
Value
|
Location
|
Value
|
Derivatives designated as hedging instruments
under SFAS 133
|
||||||||||
Interest
rate derivatives
|
Other
current
assets
|
$ | -- |
Other
current liabilities
|
$ | 5.3 | ||||
Interest
rate derivatives
|
Other
assets
|
-- |
Other
liabilities
|
1.4 | ||||||
Total
interest rate derivatives
|
-- | 6.7 | ||||||||
Total
derivatives
|
||||||||||
designated
as hedging
|
||||||||||
instruments
|
$ | -- | $ | 6.7 | ||||||
Derivatives not designated as hedging instruments
under SFAS 133
|
||||||||||
Commodity
derivatives
|
Other
current
assets
|
$ | 0.2 |
Other
current liabilities
|
$ | 0.2 | ||||
Total
derivatives not
|
||||||||||
designated
as hedging
|
||||||||||
instruments
|
$ | 0.2 | $ | 0.2 |
§
|
Level
1 fair values are based on quoted prices, which are available in active
markets for identical assets or liabilities as of the measurement
date. Active markets are defined as those in which transactions
for identical assets or liabilities occur with sufficient frequency so as
to provide pricing information on an ongoing basis (e.g., the New York
Mercantile Exchange). Our Level 1 fair values primarily consist
of financial assets and liabilities such as exchange-traded commodity
financial instruments.
|
§
|
Level
2 fair values are based on pricing inputs other than quoted prices in
active markets (as reflected in Level 1 fair values) and are either
directly or indirectly observable as of
the
|
|
measurement
date. Level 2 fair values include instruments that are valued
using financial models or other appropriate valuation
methodologies. Such financial models are primarily
industry-standard models that consider various assumptions, including
quoted forward prices for commodities, the time value of money, volatility
factors, current market and contractual prices for the underlying
instruments and other relevant economic measures. Substantially
all of these assumptions are (i) observable in the marketplace throughout
the full term of the instrument, (ii) can be derived from observable data
or (iii) are validated by inputs other than quoted prices (e.g., interest
rate and yield curves at commonly quoted intervals). Our Level
2 fair values primarily consist of commodity financial instruments such as
forwards, swaps and other instruments transacted on an exchange or over
the counter. The fair values of these derivatives are based on
observable price quotes for similar products and locations. Our interest
rate derivatives are valued by using appropriate financial models with the
implied forward LIBOR yield curve for the same period as the future
interest swap settlements.
|
§
|
Level
3 fair values are based on unobservable inputs. Unobservable
inputs are used to measure fair value to the extent that observable inputs
are not available, thereby allowing for situations in which there is
little, if any, market activity for the asset or liability at the
measurement date. Unobservable inputs reflect the reporting
entity’s own ideas about the assumptions that market participants would
use in pricing an asset or liability (including assumptions about
risk). Unobservable inputs are based on the best information
available in the circumstances, which might include the reporting entity’s
internally developed data. The reporting entity must not ignore
information about market participant assumptions that is reasonably
available without undue cost and effort. Level 3 inputs are
typically used in connection with internally developed valuation
methodologies where management makes its best estimate of an instrument’s
fair value. Level 3 generally includes specialized or unique
financial instruments that are tailored to meet a customer’s specific
needs. At June 30, 2009, we did not have any Level 3 financial
assets or liabilities.
|
Level
1
|
Level
2
|
Total
|
||||||||||
Financial
assets:
|
||||||||||||
Commodity
derivatives
|
$ | 0.1 | $ | 0.1 | $ | 0.2 | ||||||
Financial
liabilities:
|
||||||||||||
Commodity
derivatives
|
$ | 0.1 | $ | 0.1 | $ | 0.2 | ||||||
Interest
rate derivatives
|
-- | 6.7 | 6.7 | |||||||||
Total derivative liabilities
|
$ | 0.1 | $ | 6.8 | $ | 6.9 |
Working
inventory (1)
|
$ | 1.4 | ||
Forward
sales inventory (2)
|
5.8 | |||
Total
inventory
|
$ | 7.2 | ||
(1) Working
inventory is comprised of inventories of natural gas, NGLs and certain
petrochemical products that are either available-for-sale or used in the
provision for services.
(2) Forward
sales inventory consists of identified NGL and natural gas volumes
dedicated to the fulfillment of forward sales contracts.
|
Estimated
Useful
|
June
30,
|
|||||||
Life
in Years
|
2009
|
|||||||
Plant
and pipeline facilities (1)
|
3-45(4)
|
$ | 4,618.8 | |||||
Underground
storage wells and related assets (2)
|
5-35(5)
|
421.3 | ||||||
Transportation
equipment (3)
|
3-10
|
10.4 | ||||||
Land
|
27.8 | |||||||
Construction
in progress
|
235.0 | |||||||
Total
|
5,313.3 | |||||||
Less: accumulated depreciation | 831.2 | |||||||
Property,
plant and equipment, net
|
$ | 4,482.1 | ||||||
(1) Includes
natural gas, NGL and petrochemical pipelines, NGL fractionation plants,
office furniture and equipment, buildings, and related
assets.
(2) Underground
storage facilities include underground product storage caverns and related
assets such as pipes and compressors.
(3) Transportation
equipment includes vehicles and similar assets used in our
operations.
(4) In
general, the estimated useful life of major components of this category
is: pipelines, 18-45 years (with some equipment at 5 years); office
furniture and equipment, 3-20 years; buildings 20-35 years; and
fractionation facilities, 28 years.
(5) In
general, the estimated useful life of underground storage facilities is
20-35 years (with some components at 5 years).
|
ARO
liability balance, December 31, 2008
|
$ | 4.6 | ||
Accretion
expense
|
0.2 | |||
Revisions
in estimated cash flows
|
3.0 | |||
ARO
liability balance, June 30, 2009
|
$ | 7.8 |
At
June 30, 2009
|
||||||||||||
Gross
|
Accum.
|
Carrying
|
||||||||||
Value
|
Amort.
|
Value
|
||||||||||
NGL
Pipelines & Services:
|
||||||||||||
Customer
relationship intangibles
|
$ | 24.6 | $ | (7.7 | ) | $ | 16.9 | |||||
Contract-based
intangibles
|
40.8 | (22.4 | ) | 18.4 | ||||||||
Natural
Gas Pipelines & Services:
|
||||||||||||
Customer
relationship intangibles
|
21.0 | (8.3 | ) | 12.7 | ||||||||
Total
all segments
|
$ | 86.4 | $ | (38.4 | ) | $ | 48.0 |
At
June 30,
|
||||
2009
|
||||
Revolving
Credit Facility, variable rate, due February 2011
|
$ | 184.5 | ||
Term
Loan Agreement, variable rate, due December 2011
|
282.3 | |||
Total
principal amount of long-term debt obligations
|
$ | 466.8 | ||
Standby
letter of credit outstanding
|
$ | 1.0 |
Weighted-average
|
||||
interest
rate paid
|
||||
Revolving
Credit Facility
|
1.89%
|
|||
Term
Loan Agreement
|
1.31%
|
Member’s
|
Total
|
|||||||||||
Capital
|
AOCL
|
Member’s
|
||||||||||
Account
|
To
Member
|
Equity
|
||||||||||
Balance
at December 31, 2008
|
$ | 1.0 | $ | (0.1 | ) | $ | 0.9 | |||||
Net income
|
0.1 | -- | 0.1 | |||||||||
Distributions
|
(0.8 | ) | -- | (0.8 | ) | |||||||
Change in fair value of cash flow hedges
|
-- | * | * | |||||||||
Balance
at June 30, 2009
|
$ | 0.3 | $ | (0.1 | ) | $ | 0.2 | |||||
* Amounts are
immaterial
|
Limited
partners interest in Duncan Energy Partners:
|
||||
Common units outstanding (22,950,000 publicly owned units)
|
$ | 400.9 | ||
Common units outstanding (34,726,987 EPO owned units)
|
367.2 | |||
Limited partner interest in Duncan Energy Partners
|
$ | 768.1 |
December
31, 2008 balance
|
$ | 478.4 | ||
Net income attributable to noncontrolling interest – DEP I Midstream
Businesses – Parent
|
4.6 | |||
Contributions by EPO to DEP I Midstream Businesses:
|
||||
Contributions from EPO to Mont Belvieu Caverns in
connection with capital projects in which
|
||||
EPO is funding 100% of the
expenditures in accordance with the Mont Belvieu Caverns’
LLC
|
||||
Agreement,
including accrued receivables at June 30, 2009 (see Note
12)
|
12.7 | |||
Contributions from EPO to Mont Belvieu Caverns
and South Texas NGL in connection with capital
|
||||
projects in which EPO is funding
100% of the expenditures in excess of certain thresholds
in
|
||||
accordance with the Omnibus
Agreement, including accrued receivables at June 30, 2009 (see Note
12)
|
1.4 | |||
Other contributions by EPO to the DEP I Midstream
Businesses
|
0.9 | |||
Cash distributions to EPO of operating cash flows of DEP I Midstream
Businesses
|
(14.2 | ) | ||
June
30, 2009 balance
|
$ | 483.8 |
December
31, 2008 balance
|
$ | 2,613.0 | ||
Allocated loss from DEP II Midstream Businesses to EPO as
Parent
|
(32.2 | ) | ||
Contributions by EPO in connection with expansion cash
calls
|
192.1 | |||
Distributions to noncontrolling interest of subsidiary operating cash
flows
|
(11.2 | ) | ||
Other general cash contributions from noncontrolling
interest
|
21.3 | |||
June
30, 2009 balance
|
$ | 2,783.0 |
December
31, 2008 balance
|
$ | (9.5 | ) | |
Change
in fair value of interest rate hedges
|
3.1 | |||
June
30, 2009 balance
|
$ | (6.4 | ) |
Natural
Gas
|
NGL
|
Adjustments
|
||||||||||||||||||
Pipelines
|
Pipelines
|
Petrochemical
|
and
|
Consolidated
|
||||||||||||||||
&
Services
|
&
Services
|
Services
|
Eliminations
|
Totals
|
||||||||||||||||
Segment
assets:
|
||||||||||||||||||||
At
June 30, 2009
|
3,256.5 | 905.6 | 85.0 | 235.0 | 4,482.1 | |||||||||||||||
Investments in
unconsolidated affiliate (see Note 7):
|
||||||||||||||||||||
At
June 30, 2009
|
5.0 | -- | -- | -- | 5.0 | |||||||||||||||
Intangible
assets:
|
||||||||||||||||||||
At
June 30,2009
|
12.7 | 35.3 | -- | -- | 48.0 | |||||||||||||||
Goodwill:
|
||||||||||||||||||||
At
June 30, 2009
|
4.4 | 0.5 | -- | -- | 4.9 |
June
30,
|
||||
2009
|
||||
Accounts
receivable – related parties
|
||||
EPO
and affiliates
|
$ | 5.1 | ||
Energy
Transfer Equity and affiliates (1)
|
0.6 | |||
Total
|
$ | 5.7 | ||
Accounts
payable – related parties
|
||||
EPO
and affiliates
|
$ | 19.2 | ||
EPCO
and affiliates
|
9.2 | |||
Total
|
$ | 28.4 | ||
(1) Refers
to Energy Transfer Equity, L.P. (“Energy Transfer Equity”) and its
consolidated subsidiaries.
|