These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
27-0005456
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
200 E. Hardin Street, Findlay, Ohio
|
|
45840
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
¨
|
|
|
|
|
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 2. Unregistered Sales of Equity Securities
|
|
|
Item 5. Other Information
|
|
|
Bbl
|
Barrels
|
|
Btu
|
One British thermal unit, an energy measurement
|
|
Condensate
|
A natural gas liquid with a low vapor pressure mainly composed of propane, butane, pentane and heavier hydrocarbon fractions
|
|
DCF (a non-GAAP financial measure)
|
Distributable Cash Flow
|
|
Dth/d
|
Dekatherms per day
|
|
EBITDA (a non-GAAP financial measure)
|
Earnings Before Interest, Taxes, Depreciation and Amortization
|
|
EPA
|
United States Environmental Protection Agency
|
|
ERCOT
|
Electric Reliability Council of Texas
|
|
FASB
|
Financial Accounting Standards Board
|
|
GAAP
|
Accounting principles generally accepted in the United States of America
|
|
Gal
|
Gallon
|
|
Gal/d
|
Gallons per day
|
|
Initial Offering
|
Initial public offering on October 31, 2012
|
|
LIBOR
|
London Interbank Offered Rate
|
|
mbpd
|
Thousand barrels per day
|
|
MMBtu
|
One million British thermal units, an energy measurement
|
|
mmcf/d
|
One million cubic feet of natural gas per day
|
|
Net operating margin (a non-GAAP financial measure)
|
Segment revenue, less segment purchased product costs, less realized derivative gain (loss)
|
|
NGL
|
Natural gas liquids, such as ethane, propane, butanes and natural gasoline
|
|
OTC
|
Over-the-Counter
|
|
SEC
|
Securities and Exchange Commission
|
|
SMR
|
Steam methane reformer, operated by a third party and located at the Javelina gas processing and fractionation complex in Corpus Christi, Texas
|
|
VIE
|
Variable interest entity
|
|
WTI
|
West Texas Intermediate
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(In millions, except per unit data)
|
2016
|
|
2015
(1)
|
|
2016
|
|
2015
(1)
|
||||||||
|
Revenues and other income:
|
|
|
|
|
|
|
|
||||||||
|
Service revenue
|
$
|
250
|
|
|
$
|
18
|
|
|
$
|
712
|
|
|
$
|
50
|
|
|
Service revenue - related parties
|
153
|
|
|
152
|
|
|
448
|
|
|
446
|
|
||||
|
Rental income
|
77
|
|
|
—
|
|
|
218
|
|
|
—
|
|
||||
|
Rental income - related parties
|
29
|
|
|
25
|
|
|
84
|
|
|
75
|
|
||||
|
Product sales
|
157
|
|
|
—
|
|
|
394
|
|
|
—
|
|
||||
|
Product sales - related parties
|
2
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
|
Gain on sale of assets
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Income (loss) from equity method investments
|
6
|
|
|
—
|
|
|
(72
|
)
|
|
—
|
|
||||
|
Other income
|
2
|
|
|
1
|
|
|
5
|
|
|
4
|
|
||||
|
Other income - related parties
|
26
|
|
|
18
|
|
|
78
|
|
|
53
|
|
||||
|
Total revenues and other income
|
703
|
|
|
214
|
|
|
1,876
|
|
|
628
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
||||||||
|
Cost of revenues (excludes items below)
|
90
|
|
|
59
|
|
|
263
|
|
|
147
|
|
||||
|
Purchased product costs
|
117
|
|
|
—
|
|
|
310
|
|
|
—
|
|
||||
|
Rental cost of sales
|
11
|
|
|
—
|
|
|
39
|
|
|
—
|
|
||||
|
Purchases - related parties
|
84
|
|
|
43
|
|
|
238
|
|
|
123
|
|
||||
|
Depreciation and amortization
|
138
|
|
|
19
|
|
|
407
|
|
|
58
|
|
||||
|
Impairment expense
|
—
|
|
|
—
|
|
|
130
|
|
|
—
|
|
||||
|
General and administrative expenses
|
46
|
|
|
25
|
|
|
147
|
|
|
68
|
|
||||
|
Other taxes
|
10
|
|
|
—
|
|
|
32
|
|
|
8
|
|
||||
|
Total costs and expenses
|
496
|
|
|
146
|
|
|
1,566
|
|
|
404
|
|
||||
|
Income from operations
|
207
|
|
|
68
|
|
|
310
|
|
|
224
|
|
||||
|
Related party interest and other financial costs
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Interest expense (net of amounts capitalized of $7 million, $1 million, $21 million and $3 million, respectively)
|
51
|
|
|
4
|
|
|
158
|
|
|
15
|
|
||||
|
Other financial costs
|
13
|
|
|
1
|
|
|
37
|
|
|
2
|
|
||||
|
Income before income taxes
|
143
|
|
|
63
|
|
|
114
|
|
|
207
|
|
||||
|
Benefit for income taxes
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
||||
|
Net income
|
143
|
|
|
63
|
|
|
126
|
|
|
207
|
|
||||
|
Less: Net income attributable to noncontrolling interests
|
2
|
|
|
—
|
|
|
3
|
|
|
1
|
|
||||
|
Less: Net income attributable to Predecessor
|
—
|
|
|
22
|
|
|
23
|
|
|
68
|
|
||||
|
Net income attributable to MPLX LP
|
141
|
|
|
41
|
|
|
100
|
|
|
138
|
|
||||
|
Less: Preferred unit distributions
|
16
|
|
|
—
|
|
|
25
|
|
|
—
|
|
||||
|
Less: General partner’s interest in net income attributable to MPLX LP
|
51
|
|
|
8
|
|
|
136
|
|
|
19
|
|
||||
|
Limited partners’ interest in net income (loss) attributable to MPLX LP
|
$
|
74
|
|
|
$
|
33
|
|
|
$
|
(61
|
)
|
|
$
|
119
|
|
|
Per Unit Data (See Note 6)
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to MPLX LP per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Common - basic
|
$
|
0.22
|
|
|
$
|
0.41
|
|
|
$
|
(0.19
|
)
|
|
$
|
1.42
|
|
|
Common - diluted
|
0.21
|
|
|
0.41
|
|
|
(0.19
|
)
|
|
1.42
|
|
||||
|
Subordinated - basic and diluted
|
—
|
|
|
—
|
|
|
—
|
|
|
1.36
|
|
||||
|
Weighted average limited partner units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Common - basic
|
341
|
|
|
80
|
|
|
324
|
|
|
56
|
|
||||
|
Common - diluted
|
346
|
|
|
80
|
|
|
324
|
|
|
56
|
|
||||
|
Subordinated - basic and diluted
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
||||
|
Cash distributions declared per limited partner common unit
|
$
|
0.5150
|
|
|
$
|
0.4700
|
|
|
$
|
1.5300
|
|
|
$
|
1.3200
|
|
|
(1)
|
Financial information has been retrospectively adjusted for the acquisition of Hardin Street Marine LLC from MPC. See Notes
1
and
3
.
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
208
|
|
|
$
|
43
|
|
|
Receivables, net
|
289
|
|
|
245
|
|
||
|
Receivables - related parties
|
106
|
|
|
187
|
|
||
|
Inventories
|
50
|
|
|
51
|
|
||
|
Other current assets
|
33
|
|
|
50
|
|
||
|
Total current assets
|
686
|
|
|
576
|
|
||
|
Equity method investments
|
2,475
|
|
|
2,458
|
|
||
|
Property, plant and equipment, net
|
10,537
|
|
|
9,997
|
|
||
|
Intangibles, net
|
501
|
|
|
466
|
|
||
|
Goodwill
|
2,199
|
|
|
2,570
|
|
||
|
Long-term receivables - related parties
|
3
|
|
|
25
|
|
||
|
Other noncurrent assets
|
14
|
|
|
12
|
|
||
|
Total assets
|
$
|
16,415
|
|
|
$
|
16,104
|
|
|
Liabilities
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
107
|
|
|
$
|
91
|
|
|
Accrued liabilities
|
193
|
|
|
187
|
|
||
|
Payables - related parties
|
68
|
|
|
54
|
|
||
|
Deferred revenue - related parties
|
35
|
|
|
32
|
|
||
|
Accrued property, plant and equipment
|
157
|
|
|
168
|
|
||
|
Accrued taxes
|
37
|
|
|
27
|
|
||
|
Accrued interest payable
|
55
|
|
|
54
|
|
||
|
Other current liabilities
|
18
|
|
|
12
|
|
||
|
Total current liabilities
|
670
|
|
|
625
|
|
||
|
Long-term deferred revenue
|
12
|
|
|
4
|
|
||
|
Long-term deferred revenue - related parties
|
12
|
|
|
9
|
|
||
|
Long-term debt
|
4,411
|
|
|
5,255
|
|
||
|
Deferred income taxes
|
5
|
|
|
378
|
|
||
|
Deferred credits and other liabilities
|
151
|
|
|
166
|
|
||
|
Total liabilities
|
5,261
|
|
|
6,437
|
|
||
|
Commitments and contingencies (see Note 19)
|
|
|
|
||||
|
Redeemable preferred units
|
1,000
|
|
|
—
|
|
||
|
Equity
|
|
|
|
||||
|
Common unitholders - public (262 million and 240 million units issued and outstanding)
|
7,898
|
|
|
7,691
|
|
||
|
Class B unitholders (4 million and 8 million units issued and outstanding)
|
133
|
|
|
266
|
|
||
|
Common unitholder - MPC (87 million and 57 million units issued and outstanding)
|
1,097
|
|
|
465
|
|
||
|
General partner - MPC (7 million units issued and outstanding)
|
1,009
|
|
|
819
|
|
||
|
Equity of Predecessor
|
—
|
|
|
413
|
|
||
|
Total MPLX LP partners’ capital
|
10,137
|
|
|
9,654
|
|
||
|
Noncontrolling interest
|
17
|
|
|
13
|
|
||
|
Total equity
|
10,154
|
|
|
9,667
|
|
||
|
Total liabilities, preferred units and equity
|
$
|
16,415
|
|
|
$
|
16,104
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
(In millions)
|
2016
|
|
2015
(1)
|
||||
|
Increase (decrease) in cash and cash equivalents
|
|
|
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income
|
$
|
126
|
|
|
$
|
207
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Amortization of deferred financing costs
|
34
|
|
|
1
|
|
||
|
Depreciation and amortization
|
407
|
|
|
58
|
|
||
|
Impairment expense
|
130
|
|
|
—
|
|
||
|
Deferred income taxes
|
(16
|
)
|
|
(1
|
)
|
||
|
Asset retirement expenditures
|
(3
|
)
|
|
(1
|
)
|
||
|
Net gain on disposal of assets
|
(1
|
)
|
|
—
|
|
||
|
Loss from equity method investments
|
72
|
|
|
—
|
|
||
|
Distributions from unconsolidated affiliates
|
111
|
|
|
—
|
|
||
|
Changes in:
|
|
|
|
||||
|
Current receivables
|
(44
|
)
|
|
(2
|
)
|
||
|
Inventories
|
(4
|
)
|
|
—
|
|
||
|
Change in fair value of derivatives
|
28
|
|
|
—
|
|
||
|
Current accounts payable and accrued liabilities
|
59
|
|
|
12
|
|
||
|
Receivables from / liabilities to related parties
|
15
|
|
|
(18
|
)
|
||
|
All other, net
|
18
|
|
|
2
|
|
||
|
Net cash provided by operating activities
|
932
|
|
|
258
|
|
||
|
Investing activities:
|
|
|
|
||||
|
Additions to property, plant and equipment
|
(874
|
)
|
|
(129
|
)
|
||
|
Investments - loans from (to) related parties
|
77
|
|
|
(64
|
)
|
||
|
Investments in unconsolidated affiliates
|
(56
|
)
|
|
—
|
|
||
|
All other, net
|
4
|
|
|
2
|
|
||
|
Net cash used in investing activities
|
(849
|
)
|
|
(191
|
)
|
||
|
Financing activities:
|
|
|
|
||||
|
Long-term debt - borrowings
|
434
|
|
|
528
|
|
||
|
- repayments
|
(1,312
|
)
|
|
(416
|
)
|
||
|
Related party debt - borrowings
|
2,215
|
|
|
—
|
|
||
|
- repayments
|
(2,223
|
)
|
|
—
|
|
||
|
Debt issuance costs
|
—
|
|
|
(4
|
)
|
||
|
Net proceeds from equity offerings
|
510
|
|
|
1
|
|
||
|
Issuance of redeemable preferred units
|
984
|
|
|
—
|
|
||
|
Distributions to preferred unitholders
|
(9
|
)
|
|
—
|
|
||
|
Distributions to unitholders and general partner
|
(612
|
)
|
|
(111
|
)
|
||
|
Distributions to noncontrolling interests
|
(3
|
)
|
|
(1
|
)
|
||
|
Contributions from noncontrolling interests
|
4
|
|
|
—
|
|
||
|
Consideration payment to Class B unitholders
|
(25
|
)
|
|
—
|
|
||
|
All other, net
|
(2
|
)
|
|
—
|
|
||
|
Contribution from MPC
|
225
|
|
|
—
|
|
||
|
Distributions to MPC from Predecessor
|
(104
|
)
|
|
(1
|
)
|
||
|
Net cash provided by (used in) financing activities
|
82
|
|
|
(4
|
)
|
||
|
Net increase in cash and cash equivalents
|
165
|
|
|
63
|
|
||
|
Cash and cash equivalents at beginning of period
|
43
|
|
|
27
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
208
|
|
|
$
|
90
|
|
|
(1)
|
Financial information has been retrospectively adjusted for the acquisition of Hardin Street Marine LLC from MPC. See Notes
1
and
3
.
|
|
|
Partnership
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
(In millions)
|
Common
Unitholders
Public
|
|
Class B Unitholders Public
|
|
Common
Unitholder
MPC
|
|
Subordinated
Unitholder
MPC
|
|
General Partner
MPC
|
|
Noncontrolling
Interests
|
|
Equity of Predecessor
(1)
|
|
Total
|
||||||||||||||||
|
Balance at December 31, 2014
|
$
|
639
|
|
|
$
|
—
|
|
|
$
|
261
|
|
|
$
|
217
|
|
|
$
|
(660
|
)
|
|
$
|
6
|
|
|
$
|
321
|
|
|
$
|
784
|
|
|
Issuance of units under ATM program
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||||
|
Net income
|
35
|
|
|
—
|
|
|
36
|
|
|
48
|
|
|
19
|
|
|
1
|
|
|
68
|
|
|
207
|
|
||||||||
|
Distributions to unitholders and general partner
|
(29
|
)
|
|
—
|
|
|
(25
|
)
|
|
(45
|
)
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
(111
|
)
|
||||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||||
|
Subordinated unit conversion
|
—
|
|
|
|
|
220
|
|
|
(220
|
)
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||||||||||
|
Distributions to MPC from Predecessor
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
||||||||
|
Equity-based compensation
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||||||
|
Balance at September 30, 2015
|
$
|
647
|
|
|
$
|
—
|
|
|
$
|
492
|
|
|
$
|
—
|
|
|
$
|
(653
|
)
|
|
$
|
6
|
|
|
$
|
388
|
|
|
$
|
880
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at December 31, 2015
|
$
|
7,691
|
|
|
$
|
266
|
|
|
$
|
465
|
|
|
$
|
—
|
|
|
$
|
819
|
|
|
$
|
13
|
|
|
$
|
413
|
|
|
$
|
9,667
|
|
|
Distributions to MPC from Predecessor
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(104
|
)
|
|
(104
|
)
|
||||||||
|
Issuance of units under ATM Program
|
499
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
510
|
|
||||||||
|
Net (loss) income
|
(51
|
)
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
136
|
|
|
3
|
|
|
23
|
|
|
101
|
|
||||||||
|
Contribution from MPC
|
—
|
|
|
—
|
|
|
84
|
|
|
—
|
|
|
141
|
|
|
—
|
|
|
—
|
|
|
225
|
|
||||||||
|
Distribution of MarkWest Hydrocarbon to MPC
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
565
|
|
|
—
|
|
|
—
|
|
|
565
|
|
||||||||
|
Contribution of MarkWest Hydrocarbon from MPC
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(188
|
)
|
|
—
|
|
|
—
|
|
|
(188
|
)
|
||||||||
|
Allocation of MPC's net investment at acquisition
|
—
|
|
|
—
|
|
|
669
|
|
|
—
|
|
|
(337
|
)
|
|
—
|
|
|
(332
|
)
|
|
—
|
|
||||||||
|
Distributions to unitholders and general partner
|
(378
|
)
|
|
—
|
|
|
(98
|
)
|
|
—
|
|
|
(136
|
)
|
|
—
|
|
|
—
|
|
|
(612
|
)
|
||||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||||
|
Contributions from noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||||||
|
Class B unit conversion
|
133
|
|
|
(133
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Equity-based compensation
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||||||
|
Deferred income tax impact from changes in equity
|
(2
|
)
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
||||||||
|
Balance at September 30, 2016
|
$
|
7,898
|
|
|
$
|
133
|
|
|
$
|
1,097
|
|
|
$
|
—
|
|
|
$
|
1,009
|
|
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
10,154
|
|
|
(1)
|
Financial information has been retrospectively adjusted for the acquisition of Hardin Street Marine LLC from MPC. See Notes
1
and
3
.
|
|
|
Three Months Ended September 30, 2015
|
||||||||||
|
(In millions)
|
MPLX LP (Previously Reported)
|
|
HSM
|
|
MPLX LP (Currently Reported)
|
||||||
|
Revenues and other income:
|
|
|
|
|
|
||||||
|
Service revenue
|
$
|
18
|
|
|
$
|
—
|
|
|
$
|
18
|
|
|
Service revenue - related parties
|
119
|
|
|
33
|
|
|
152
|
|
|||
|
Rental income - related parties
|
4
|
|
|
21
|
|
|
25
|
|
|||
|
Other income
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Other income - related parties
|
7
|
|
|
11
|
|
|
18
|
|
|||
|
Total revenues and other income
|
149
|
|
|
65
|
|
|
214
|
|
|||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of revenues (excludes items below)
|
42
|
|
|
17
|
|
|
59
|
|
|||
|
Purchases - related parties
|
27
|
|
|
16
|
|
|
43
|
|
|||
|
Depreciation and amortization
|
13
|
|
|
6
|
|
|
19
|
|
|||
|
General and administrative expenses
|
21
|
|
|
4
|
|
|
25
|
|
|||
|
Other taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total costs and expenses
|
103
|
|
|
43
|
|
|
146
|
|
|||
|
Income from operations
|
46
|
|
|
22
|
|
|
68
|
|
|||
|
Interest expense (net of amounts capitalized of $1 million)
|
4
|
|
|
—
|
|
|
4
|
|
|||
|
Other financial costs
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Income before income taxes
|
41
|
|
|
22
|
|
|
63
|
|
|||
|
Net income
|
41
|
|
|
22
|
|
|
63
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Less: Net income attributable to Predecessor
|
—
|
|
|
22
|
|
|
22
|
|
|||
|
Net income attributable to MPLX LP
|
41
|
|
|
—
|
|
|
41
|
|
|||
|
Less: General partner’s interest in net income attributable to MPLX LP
|
8
|
|
|
—
|
|
|
8
|
|
|||
|
Limited partners’ interest in net income attributable to MPLX LP
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
33
|
|
|
|
Nine Months Ended September 30, 2015
|
||||||||||
|
(In millions)
|
MPLX LP (Previously Reported)
|
|
HSM
|
|
MPLX LP (Currently Reported)
|
||||||
|
Revenues and other income:
|
|
|
|
|
|
||||||
|
Service revenue
|
$
|
50
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
Service revenue - related parties
|
349
|
|
|
97
|
|
|
446
|
|
|||
|
Rental income - related parties
|
12
|
|
|
63
|
|
|
75
|
|
|||
|
Other income
|
4
|
|
|
—
|
|
|
4
|
|
|||
|
Other income - related parties
|
19
|
|
|
34
|
|
|
53
|
|
|||
|
Total revenues and other income
|
434
|
|
|
194
|
|
|
628
|
|
|||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of revenues (excludes items below)
|
101
|
|
|
46
|
|
|
147
|
|
|||
|
Purchases - related parties
|
75
|
|
|
48
|
|
|
123
|
|
|||
|
Depreciation and amortization
|
38
|
|
|
20
|
|
|
58
|
|
|||
|
General and administrative expenses
|
58
|
|
|
10
|
|
|
68
|
|
|||
|
Other taxes
|
6
|
|
|
2
|
|
|
8
|
|
|||
|
Total costs and expenses
|
278
|
|
|
126
|
|
|
404
|
|
|||
|
Income from operations
|
156
|
|
|
68
|
|
|
224
|
|
|||
|
Interest expense (net of amounts capitalized of $3 million)
|
15
|
|
|
—
|
|
|
15
|
|
|||
|
Other financial costs
|
2
|
|
|
—
|
|
|
2
|
|
|||
|
Income before income taxes
|
139
|
|
|
68
|
|
|
207
|
|
|||
|
Net income
|
139
|
|
|
68
|
|
|
207
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Less: Net income attributable to Predecessor
|
—
|
|
|
68
|
|
|
68
|
|
|||
|
Net income attributable to MPLX LP
|
138
|
|
|
—
|
|
|
138
|
|
|||
|
Less: General partner’s interest in net income attributable to MPLX LP
|
19
|
|
|
—
|
|
|
19
|
|
|||
|
Limited partners’ interest in net income attributable to MPLX LP
|
$
|
119
|
|
|
$
|
—
|
|
|
$
|
119
|
|
|
|
Nine Months Ended September 30, 2015
|
||||||||||
|
(In millions)
|
MPLX LP (Previously Reported)
|
|
HSM
|
|
MPLX LP (Currently Reported)
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
|
|
|
|
|
||||||
|
Operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
139
|
|
|
$
|
68
|
|
|
$
|
207
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Amortization of deferred financing costs
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Depreciation and amortization
|
38
|
|
|
20
|
|
|
58
|
|
|||
|
Deferred income taxes
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||
|
Asset retirement expenditures
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
|
Changes in:
|
|
|
|
|
|
||||||
|
Current receivables
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||
|
Current accounts payable and accrued liabilities
|
13
|
|
|
(1
|
)
|
|
12
|
|
|||
|
Receivables from / liabilities to related parties
|
(4
|
)
|
|
(14
|
)
|
|
(18
|
)
|
|||
|
All other, net
|
1
|
|
|
1
|
|
|
2
|
|
|||
|
Net cash provided by operating activities
|
185
|
|
|
73
|
|
|
258
|
|
|||
|
Investing activities:
|
|
|
|
|
|
||||||
|
Additions to property, plant and equipment
|
(121
|
)
|
|
(8
|
)
|
|
(129
|
)
|
|||
|
Investments - loans to related parties
|
—
|
|
|
(64
|
)
|
|
(64
|
)
|
|||
|
All other, net
|
2
|
|
|
—
|
|
|
2
|
|
|||
|
Net cash used in investing activities
|
(119
|
)
|
|
(72
|
)
|
|
(191
|
)
|
|||
|
Financing activities:
|
|
|
|
|
|
||||||
|
Long-term debt - borrowings
|
528
|
|
|
—
|
|
|
528
|
|
|||
|
- repayments
|
(416
|
)
|
|
—
|
|
|
(416
|
)
|
|||
|
Debt issuance costs
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||
|
Net proceeds from equity offerings
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Distributions to unitholders and general partner
|
(111
|
)
|
|
—
|
|
|
(111
|
)
|
|||
|
Distributions to MPC from Predecessor
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||
|
Distributions to noncontrolling interests
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
|
Net cash used in financing activities
|
(3
|
)
|
|
(1
|
)
|
|
(4
|
)
|
|||
|
Net increase in cash and cash equivalents
|
63
|
|
|
—
|
|
|
63
|
|
|||
|
Cash and cash equivalents at beginning of period
|
27
|
|
|
—
|
|
|
27
|
|
|||
|
Cash and cash equivalents at end of period
|
$
|
90
|
|
|
$
|
—
|
|
|
$
|
90
|
|
|
(In millions)
|
|
||
|
Fair value of units issued
|
$
|
7,326
|
|
|
Cash
|
1,230
|
|
|
|
Paid/payable to MarkWest Class B unitholders
|
50
|
|
|
|
Total fair value of consideration transferred
|
$
|
8,606
|
|
|
(In millions)
|
As Originally Reported
|
|
Adjustments
|
|
As Adjusted
|
||||||
|
Cash and cash equivalents
|
$
|
12
|
|
|
$
|
—
|
|
|
$
|
12
|
|
|
Receivables
|
164
|
|
|
—
|
|
|
164
|
|
|||
|
Inventories
|
33
|
|
|
(1
|
)
|
|
32
|
|
|||
|
Other current assets
|
44
|
|
|
—
|
|
|
44
|
|
|||
|
Equity method investments
|
2,457
|
|
|
143
|
|
|
2,600
|
|
|||
|
Property, plant and equipment
|
8,474
|
|
|
43
|
|
|
8,517
|
|
|||
|
Intangibles
|
468
|
|
|
65
|
|
|
533
|
|
|||
|
Other noncurrent assets
|
5
|
|
|
—
|
|
|
5
|
|
|||
|
Total assets acquired
|
11,657
|
|
|
250
|
|
|
11,907
|
|
|||
|
Accounts payable
|
322
|
|
|
—
|
|
|
322
|
|
|||
|
Accrued liabilities
|
13
|
|
|
6
|
|
|
19
|
|
|||
|
Accrued taxes
|
21
|
|
|
—
|
|
|
21
|
|
|||
|
Other current liabilities
|
44
|
|
|
—
|
|
|
44
|
|
|||
|
Long-term debt
|
4,567
|
|
|
—
|
|
|
4,567
|
|
|||
|
Deferred income taxes
|
374
|
|
|
3
|
|
|
377
|
|
|||
|
Deferred credits and other liabilities
|
151
|
|
|
—
|
|
|
151
|
|
|||
|
Noncontrolling interest
|
13
|
|
|
—
|
|
|
13
|
|
|||
|
Total liabilities and noncontrolling interest assumed
|
5,505
|
|
|
9
|
|
|
5,514
|
|
|||
|
Net assets acquired excluding goodwill
|
6,152
|
|
|
241
|
|
|
6,393
|
|
|||
|
Goodwill
|
2,454
|
|
|
(241
|
)
|
|
2,213
|
|
|||
|
Net assets acquired
|
$
|
8,606
|
|
|
$
|
—
|
|
|
$
|
8,606
|
|
|
(In millions, except per unit data)
|
Three Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2015
|
||||
|
Revenues and other income
|
$
|
689
|
|
|
$
|
2,021
|
|
|
Net income attributable to MPLX LP
|
107
|
|
|
160
|
|
||
|
Net income attributable to MPLX LP per unit - basic
|
0.17
|
|
|
0.08
|
|
||
|
Net income attributable to MPLX LP per unit - diluted
|
0.17
|
|
|
0.08
|
|
||
|
(In millions)
|
Three Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2015
|
||||
|
Revenues and other income
|
$
|
47
|
|
|
$
|
114
|
|
|
Cost of revenue excluding depreciation and amortization
|
8
|
|
|
22
|
|
||
|
Depreciation and amortization
|
17
|
|
|
49
|
|
||
|
Net income attributable to noncontrolling interest
|
20
|
|
|
49
|
|
||
|
Net income (loss)
|
1
|
|
|
(8
|
)
|
||
|
|
Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
(In millions)
|
MarkWest Utica EMG
(1)
|
|
Ohio Condensate
|
|
Other VIEs
|
|
Non-VIEs
|
|
Total
|
||||||||||
|
Revenue and other income
|
$
|
165
|
|
|
$
|
13
|
|
|
$
|
—
|
|
|
$
|
106
|
|
|
$
|
284
|
|
|
Gross margin
|
165
|
|
|
13
|
|
|
—
|
|
|
52
|
|
|
230
|
|
|||||
|
Income (loss) from operations
|
95
|
|
|
(94
|
)
|
|
—
|
|
|
28
|
|
|
29
|
|
|||||
|
Net income (loss)
|
94
|
|
|
(94
|
)
|
|
—
|
|
|
28
|
|
|
28
|
|
|||||
|
Income (loss) from equity method investments
(2)
|
10
|
|
|
(88
|
)
|
|
—
|
|
|
6
|
|
|
(72
|
)
|
|||||
|
|
September 30, 2016
|
||||||||||||||||||
|
(In millions)
|
MarkWest Utica EMG
(1)
|
|
Ohio Condensate
|
|
Other VIEs
|
|
Non-VIEs
|
|
Total
|
||||||||||
|
Current assets
|
$
|
50
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
34
|
|
|
$
|
88
|
|
|
Noncurrent assets
|
2,183
|
|
|
32
|
|
|
70
|
|
|
383
|
|
|
2,668
|
|
|||||
|
Current liabilities
|
22
|
|
|
4
|
|
|
—
|
|
|
21
|
|
|
47
|
|
|||||
|
Noncurrent liabilities
|
2
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|||||
|
|
December 31, 2015
|
||||||||||||||||||
|
(In millions)
|
MarkWest Utica EMG
(1)
|
|
Ohio Condensate
|
|
Other VIEs
|
|
Non-VIEs
|
|
Total
|
||||||||||
|
Current assets
|
$
|
113
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
30
|
|
|
$
|
150
|
|
|
Noncurrent assets
|
2,207
|
|
|
127
|
|
|
42
|
|
|
243
|
|
|
2,619
|
|
|||||
|
Current liabilities
|
77
|
|
|
6
|
|
|
1
|
|
|
18
|
|
|
102
|
|
|||||
|
Noncurrent liabilities
|
1
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|||||
|
(1)
|
MarkWest Utica EMG’s noncurrent assets includes its investment in its subsidiary Ohio Gathering, which does not appear elsewhere in this table. The investment was
$788 million
and
$781 million
as of
September 30, 2016
and
December 31, 2015
, respectively.
|
|
(2)
|
Income (loss) from equity method investments includes the impact of any basis differential amortization or accretion.
|
|
•
|
MPC, which refines, markets and transports crude oil and petroleum products, primarily in the Midwest, Gulf Coast, East Coast and Southeast regions of the United States.
|
|
•
|
Centennial Pipeline LLC (“Centennial”), in which MPC has a
50 percent
interest. Centennial owns a products pipeline and storage facility.
|
|
•
|
Muskegon Pipeline LLC (“Muskegon”), in which MPC has a
60 percent
interest. Muskegon owns a common carrier products pipeline.
|
|
•
|
MarkWest Utica EMG, in which MPLX LP has a
60 percent
interest. MarkWest Utica EMG is engaged in significant natural gas processing and NGL fractionation, transportation and marketing in eastern Ohio.
|
|
•
|
Ohio Gathering, in which MPLX LP has a
36 percent
indirect interest. Ohio Gathering is a subsidiary of MarkWest Utica EMG providing natural gas gathering service in the Utica Shale region of eastern Ohio.
|
|
•
|
Jefferson Dry Gas, in which MPLX LP has a
67 percent
interest. Jefferson Dry Gas is engaged in dry natural gas gathering in Jefferson County, Ohio.
|
|
•
|
Ohio Condensate, in which MPLX LP has a
60 percent
interest. Ohio Condensate is engaged in wellhead condensate gathering, stabilization, terminalling, transportation and storage within certain defined areas of Ohio.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Service revenues
|
|
|
|
|
|
|
|
||||||||
|
MPC
|
$
|
153
|
|
|
$
|
152
|
|
|
$
|
448
|
|
|
$
|
446
|
|
|
Rental income
|
|
|
|
|
|
|
|
||||||||
|
MPC
|
$
|
29
|
|
|
$
|
25
|
|
|
$
|
84
|
|
|
$
|
75
|
|
|
Product sales
(1)
|
|
|
|
|
|
|
|
||||||||
|
MPC
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
8
|
|
|
$
|
—
|
|
|
(1)
|
For the
three and nine
months ended
September 30, 2016
, there were
$13 million
and
$25 million
respectively, of additional product sales to MPC that net to zero within the consolidated financial statements, as the transactions are recorded net due to the terms of the agreements under which such product was sold.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
MPC
|
$
|
14
|
|
|
$
|
18
|
|
|
$
|
47
|
|
|
$
|
52
|
|
|
MarkWest Utica EMG
|
5
|
|
|
—
|
|
|
12
|
|
|
—
|
|
||||
|
Ohio Gathering
|
5
|
|
|
—
|
|
|
12
|
|
|
—
|
|
||||
|
Ohio Condensate
|
1
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Other
|
1
|
|
|
—
|
|
|
4
|
|
|
1
|
|
||||
|
Total
|
$
|
26
|
|
|
$
|
18
|
|
|
$
|
78
|
|
|
$
|
53
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Purchases - related parties
|
$
|
4
|
|
|
$
|
9
|
|
|
$
|
15
|
|
|
$
|
23
|
|
|
General and administrative expenses
|
7
|
|
|
12
|
|
|
22
|
|
|
34
|
|
||||
|
Total
|
$
|
11
|
|
|
$
|
21
|
|
|
$
|
37
|
|
|
$
|
57
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
MPC
|
$
|
11
|
|
|
$
|
3
|
|
|
$
|
29
|
|
|
$
|
9
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Purchases - related parties
|
$
|
80
|
|
|
$
|
34
|
|
|
$
|
223
|
|
|
$
|
100
|
|
|
General and administrative expenses
|
21
|
|
|
6
|
|
|
61
|
|
|
21
|
|
||||
|
Total
|
$
|
101
|
|
|
$
|
40
|
|
|
$
|
284
|
|
|
$
|
121
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
MPC
|
$
|
100
|
|
|
$
|
175
|
|
|
MarkWest Utica EMG
|
2
|
|
|
4
|
|
||
|
Ohio Gathering
|
2
|
|
|
5
|
|
||
|
Other
|
2
|
|
|
3
|
|
||
|
Total
|
$
|
106
|
|
|
$
|
187
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
MPC
|
$
|
3
|
|
|
$
|
25
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
MPC
|
$
|
52
|
|
|
$
|
33
|
|
|
MarkWest Utica EMG
|
16
|
|
|
21
|
|
||
|
Total
|
$
|
68
|
|
|
$
|
54
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Minimum volume deficiencies - MPC
|
$
|
42
|
|
|
$
|
36
|
|
|
Project reimbursements - MPC
|
5
|
|
|
5
|
|
||
|
Total
|
$
|
47
|
|
|
$
|
41
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income attributable to MPLX LP
|
$
|
141
|
|
|
$
|
41
|
|
|
$
|
100
|
|
|
$
|
138
|
|
|
Less: Limited partners’ distributions declared
on preferred units
(1)
|
16
|
|
|
—
|
|
|
25
|
|
|
—
|
|
||||
|
General partner’s distributions declared (including IDRs)
(1)
|
54
|
|
|
9
|
|
|
148
|
|
|
20
|
|
||||
|
Limited partners’ distributions declared on common units
(1)
|
179
|
|
|
38
|
|
|
507
|
|
|
75
|
|
||||
|
Limited partner’s distributions declared
on subordinated units (1) |
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
||||
|
Undistributed net (loss) income attributable to MPLX LP
|
$
|
(108
|
)
|
|
$
|
(6
|
)
|
|
$
|
(580
|
)
|
|
$
|
12
|
|
|
(1)
|
See Note
7
for distribution information.
|
|
|
Three Months Ended September 30, 2016
|
||||||||||||||
|
(In millions, except per unit data)
|
General
Partner
|
|
Limited
Partners’
Common
Units
|
|
Redeemable Preferred Units
|
|
Total
|
||||||||
|
Basic and diluted net income attributable to MPLX LP per unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to MPLX LP:
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared (including IDRs)
|
$
|
54
|
|
|
$
|
179
|
|
|
$
|
16
|
|
|
$
|
249
|
|
|
Undistributed net loss attributable to MPLX LP
|
(3
|
)
|
|
(105
|
)
|
|
—
|
|
|
(108
|
)
|
||||
|
Net income attributable to MPLX LP
(1)
|
$
|
51
|
|
|
$
|
74
|
|
|
$
|
16
|
|
|
$
|
141
|
|
|
Weighted average units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
7
|
|
|
341
|
|
|
31
|
|
|
379
|
|
||||
|
Diluted
|
7
|
|
|
346
|
|
|
31
|
|
|
384
|
|
||||
|
Net income attributable to MPLX LP per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
|
$
|
0.22
|
|
|
|
|
|
||||||
|
Diluted
|
|
|
$
|
0.21
|
|
|
|
|
|
||||||
|
|
Three Months Ended September 30, 2015
|
||||||||||||||
|
(In millions, except per unit data)
|
General
Partner
|
|
Limited
Partners’
Common
Units
|
|
Limited
Partner’s Subordinated Units |
|
Total
|
||||||||
|
Basic and diluted net income attributable to MPLX LP per unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to MPLX LP:
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared (including IDRs)
|
$
|
9
|
|
|
$
|
38
|
|
|
$
|
—
|
|
|
$
|
47
|
|
|
Undistributed net loss attributable to MPLX LP
|
(1
|
)
|
|
(5
|
)
|
|
—
|
|
|
(6
|
)
|
||||
|
Net income attributable to MPLX LP
(1)
|
$
|
8
|
|
|
$
|
33
|
|
|
$
|
—
|
|
|
$
|
41
|
|
|
Weighted average units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
2
|
|
|
80
|
|
|
—
|
|
|
82
|
|
||||
|
Diluted
|
2
|
|
|
80
|
|
|
—
|
|
|
82
|
|
||||
|
Net income attributable to MPLX LP per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
|
$
|
0.41
|
|
|
$
|
—
|
|
|
|
||||
|
Diluted
|
|
|
$
|
0.41
|
|
|
$
|
—
|
|
|
|
||||
|
|
Nine Months Ended September 30, 2016
|
||||||||||||||
|
(In millions, except per unit data)
|
General
Partner
|
|
Limited
Partners’
Common
Units
|
|
Redeemable Preferred Units
|
|
Total
|
||||||||
|
Basic and diluted net income (loss) attributable to MPLX LP per unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) attributable to MPLX LP:
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared (including IDRs)
|
$
|
148
|
|
|
$
|
507
|
|
|
$
|
25
|
|
|
$
|
680
|
|
|
Undistributed net loss attributable to MPLX LP
|
(12
|
)
|
|
(568
|
)
|
|
—
|
|
|
(580
|
)
|
||||
|
Net income (loss) attributable to MPLX LP
(1)
|
$
|
136
|
|
|
$
|
(61
|
)
|
|
$
|
25
|
|
|
$
|
100
|
|
|
Weighted average units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
7
|
|
|
324
|
|
|
16
|
|
|
347
|
|
||||
|
Diluted
|
7
|
|
|
324
|
|
|
16
|
|
|
347
|
|
||||
|
Net loss attributable to MPLX LP per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
|
$
|
(0.19
|
)
|
|
|
|
|
||||||
|
Diluted
|
|
|
$
|
(0.19
|
)
|
|
|
|
|
||||||
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||
|
(In millions, except per unit data)
|
General
Partner
|
|
Limited
Partners’
Common
Units
|
|
Limited
Partner’s Subordinated Units |
|
Total
|
||||||||
|
Basic and diluted net income attributable to MPLX LP per unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to MPLX LP:
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared (including IDRs)
|
$
|
20
|
|
|
$
|
75
|
|
|
$
|
31
|
|
|
$
|
126
|
|
|
Undistributed net income attributable to MPLX LP
|
6
|
|
|
4
|
|
|
2
|
|
|
12
|
|
||||
|
Net income attributable to MPLX LP
(1)
|
$
|
26
|
|
|
$
|
79
|
|
|
$
|
33
|
|
|
$
|
138
|
|
|
Weighted average units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
2
|
|
|
56
|
|
|
25
|
|
|
83
|
|
||||
|
Diluted
|
2
|
|
|
56
|
|
|
25
|
|
|
83
|
|
||||
|
Net income attributable to MPLX LP per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
|
$
|
1.42
|
|
|
$
|
1.36
|
|
|
|
||||
|
Diluted
|
|
|
$
|
1.42
|
|
|
$
|
1.36
|
|
|
|
||||
|
(1)
|
Allocation of net income (loss) attributable to MPLX LP assumes all earnings for the period had been distributed based on the current period distribution priorities.
|
|
(In units)
|
Common
|
|
Class B
(1)
|
|
General Partner
|
|
Total
|
||||
|
Balance at December 31, 2015
|
296,687,176
|
|
|
7,981,756
|
|
|
6,800,475
|
|
|
311,469,407
|
|
|
Unit-based compensation awards
(2)
|
39,637
|
|
|
—
|
|
|
810
|
|
|
40,447
|
|
|
Issuance of units under the ATM Program
(3)
|
17,725,000
|
|
|
—
|
|
|
361,732
|
|
|
18,086,732
|
|
|
Contribution of HSM
(4)
|
22,534,002
|
|
|
—
|
|
|
459,878
|
|
|
22,993,880
|
|
|
Class B conversion
(5)
|
4,350,057
|
|
|
(3,990,878
|
)
|
|
7,330
|
|
|
366,509
|
|
|
Class A Reorganization
(6)
|
7,153,177
|
|
|
—
|
|
|
(436,758
|
)
|
|
6,716,419
|
|
|
Balance at September 30, 2016
|
348,489,049
|
|
|
3,990,878
|
|
|
7,193,467
|
|
|
359,673,394
|
|
|
(1)
|
On July 1, 2016,
3,990,878
Class B units converted to
4,350,057
common units and were eligible to receive the second quarter distribution.
|
|
(2)
|
As a result of the unit-based compensation awards issued during the period, MPLX GP contributed less than
$1 million
in exchange for
810
general partner units to maintain its
two percent
general partner interest.
|
|
(3)
|
As a result of common units issued under the ATM Program during the period, MPLX GP contributed
$11 million
in exchange for
361,732
general partner units to maintain its
two percent
general partner interest.
|
|
(4)
|
See Note
3
for information regarding the HSM acquisition.
|
|
(5)
|
As a result of the Class B units converted to common units during the period, MPLX GP contributed less than
$1 million
in exchange for
7,330
general partner units to maintain its
two percent
general partner interest.
|
|
(6)
|
As a result of the Class A Reorganization,
7 million
common units were acquired by MPC that represents the common units received by MPC on the exchange of the MPLX LP Class A units less the units redeemed in the distribution of MPLX Holdings Inc., including the MPLX LP Class A units. Additionally, MPLX LP transferred common units representing a
two percent
ownership interest of MPLX Holdings Inc. to MPLX GP in exchange for
436,758
MPLX general partner units held by MPLX GP, as discussed above.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income attributable to MPLX LP
|
$
|
141
|
|
|
$
|
41
|
|
|
$
|
100
|
|
|
$
|
138
|
|
|
Less: Preferred unit distributions
|
16
|
|
|
—
|
|
|
25
|
|
|
—
|
|
||||
|
General partner's incentive distribution
rights and other
|
49
|
|
|
8
|
|
|
137
|
|
|
17
|
|
||||
|
Net income (loss) attributable to MPLX LP available to general and limited partners
|
$
|
76
|
|
|
$
|
33
|
|
|
$
|
(62
|
)
|
|
$
|
121
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
General partner's two percent interest in net income (loss) attributable to MPLX LP
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
2
|
|
|
General partner's incentive distribution rights and other
|
49
|
|
|
8
|
|
|
137
|
|
|
17
|
|
||||
|
General partner's interest in net income attributable to MPLX LP
|
$
|
51
|
|
|
$
|
8
|
|
|
$
|
136
|
|
|
$
|
19
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
General partner's distributions:
|
|
|
|
|
|
|
|
||||||||
|
General partner's distributions
|
$
|
5
|
|
|
$
|
1
|
|
|
$
|
13
|
|
|
$
|
3
|
|
|
General partner's incentive distribution rights distributions
|
49
|
|
|
8
|
|
|
135
|
|
|
17
|
|
||||
|
Total general partner's distributions
|
$
|
54
|
|
|
$
|
9
|
|
|
$
|
148
|
|
|
$
|
20
|
|
|
Limited partners' distributions:
|
|
|
|
|
|
|
|
||||||||
|
Common unitholders
|
$
|
179
|
|
|
$
|
38
|
|
|
$
|
507
|
|
|
$
|
75
|
|
|
Subordinated unitholders
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
||||
|
Total limited partners' distributions
|
179
|
|
|
38
|
|
|
507
|
|
|
106
|
|
||||
|
Preferred unit distributions
|
16
|
|
|
—
|
|
|
25
|
|
|
—
|
|
||||
|
Total cash distributions declared
|
$
|
249
|
|
|
$
|
47
|
|
|
$
|
680
|
|
|
$
|
126
|
|
|
(In millions)
|
Redeemable Preferred Units
|
||
|
Issuance of MPLX LP redeemable preferred units on May 13, 2016
|
$
|
984
|
|
|
Net income allocated for May 13, 2016 through September 30, 2016
|
25
|
|
|
|
Distributions received by preferred unitholders
|
(9
|
)
|
|
|
Balance at September 30, 2016
|
$
|
1,000
|
|
|
•
|
L&S - transports and stores crude oil and refined petroleum products. Segment information for prior periods includes HSM as it is an entity under common control.
|
|
•
|
G&P - gathers, processes and transports natural gas; gathers, transports, fractionates, stores and markets NGLs. This segment is the result of the MarkWest Merger on
December 4, 2015
discussed in more detail in Note
3
. Segment information for periods prior to the MarkWest Merger does not include amounts for these operations.
|
|
|
Three Months Ended September 30, 2016
|
||||||||||
|
(In millions)
|
L&S
|
|
G&P
|
|
Total
|
||||||
|
Revenues and other income:
|
|
|
|
|
|
||||||
|
Segment revenues
|
$
|
200
|
|
|
$
|
567
|
|
|
$
|
767
|
|
|
Segment other income
|
16
|
|
|
1
|
|
|
17
|
|
|||
|
Total segment revenues and other income
|
216
|
|
|
568
|
|
|
784
|
|
|||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Segment cost of revenues
|
92
|
|
|
239
|
|
|
331
|
|
|||
|
Segment operating income before portion attributable to noncontrolling interest
|
124
|
|
|
329
|
|
|
453
|
|
|||
|
Segment portion attributable to noncontrolling interest
|
—
|
|
|
36
|
|
|
36
|
|
|||
|
Segment operating income attributable to MPLX LP
|
$
|
124
|
|
|
$
|
293
|
|
|
$
|
417
|
|
|
|
Three Months Ended September 30, 2015
|
||
|
(In millions)
|
L&S
|
||
|
Revenues and other income:
|
|
||
|
Segment revenues
|
$
|
195
|
|
|
Segment other income
|
19
|
|
|
|
Total segment revenues and other income
|
214
|
|
|
|
Costs and expenses:
|
|
||
|
Segment cost of revenues
|
102
|
|
|
|
Segment operating income before portion attributable to noncontrolling interest and Predecessor
|
112
|
|
|
|
Segment portion attributable to noncontrolling interest and Predecessor
|
31
|
|
|
|
Segment operating income attributable to MPLX LP
|
$
|
81
|
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
(In millions)
|
L&S
|
|
G&P
|
|
Total
|
||||||
|
Revenues and other income:
|
|
|
|
|
|
||||||
|
Segment revenues
|
$
|
585
|
|
|
$
|
1,595
|
|
|
$
|
2,180
|
|
|
Segment other income
|
53
|
|
|
1
|
|
|
54
|
|
|||
|
Total segment revenues and other income
|
638
|
|
|
1,596
|
|
|
2,234
|
|
|||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Segment cost of revenues
|
269
|
|
|
662
|
|
|
931
|
|
|||
|
Segment operating income before portion attributable to noncontrolling interest and Predecessor
|
369
|
|
|
934
|
|
|
1,303
|
|
|||
|
Segment portion attributable to noncontrolling interest and Predecessor
|
34
|
|
|
113
|
|
|
147
|
|
|||
|
Segment operating income attributable to MPLX LP
|
$
|
335
|
|
|
$
|
821
|
|
|
$
|
1,156
|
|
|
|
Nine Months Ended September 30, 2015
|
||
|
(In millions)
|
L&S
|
||
|
Revenues and other income:
|
|
||
|
Segment revenues
|
$
|
571
|
|
|
Segment other income
|
57
|
|
|
|
Total segment revenues and other income
|
628
|
|
|
|
Costs and expenses:
|
|
||
|
Segment cost of revenues
|
278
|
|
|
|
Segment operating income before portion attributable to noncontrolling interest and Predecessor
|
350
|
|
|
|
Segment portion attributable to noncontrolling interest and Predecessor
|
99
|
|
|
|
Segment operating income attributable to MPLX LP
|
$
|
251
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Reconciliation to Income from operations:
|
|
|
|
|
|
|
|
||||||||
|
Segment operating income attributable to MPLX LP
|
$
|
417
|
|
|
$
|
81
|
|
|
$
|
1,156
|
|
|
$
|
251
|
|
|
Segment portion attributable to unconsolidated affiliates
|
(77
|
)
|
|
—
|
|
|
(243
|
)
|
|
—
|
|
||||
|
Segment portion attributable to noncontrolling interest and Predecessor
|
36
|
|
|
31
|
|
|
147
|
|
|
99
|
|
||||
|
Income (loss) from equity method investments
|
6
|
|
|
—
|
|
|
(72
|
)
|
|
—
|
|
||||
|
Other income - related parties
|
11
|
|
|
—
|
|
|
29
|
|
|
—
|
|
||||
|
Unrealized derivative losses
|
(2
|
)
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
||||
|
Impairment expense
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
||||
|
Depreciation and amortization
|
(138
|
)
|
|
(19
|
)
|
|
(407
|
)
|
|
(58
|
)
|
||||
|
General and administrative expenses
|
(46
|
)
|
|
(25
|
)
|
|
(147
|
)
|
|
(68
|
)
|
||||
|
Income from operations
|
$
|
207
|
|
|
$
|
68
|
|
|
$
|
310
|
|
|
$
|
224
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Reconciliation to Total revenues and other income:
|
|
|
|
|
|
|
|
||||||||
|
Total segment revenues and other income
|
$
|
784
|
|
|
$
|
214
|
|
|
$
|
2,234
|
|
|
$
|
628
|
|
|
Revenue adjustment from unconsolidated affiliates
|
(100
|
)
|
|
—
|
|
|
(303
|
)
|
|
—
|
|
||||
|
Income (loss) from equity method investments
|
6
|
|
|
—
|
|
|
(72
|
)
|
|
—
|
|
||||
|
Other income - related parties
|
11
|
|
|
—
|
|
|
29
|
|
|
—
|
|
||||
|
Unrealized derivative gain (loss)
|
2
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
||||
|
Total revenues and other income
|
$
|
703
|
|
|
$
|
214
|
|
|
$
|
1,876
|
|
|
$
|
628
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Reconciliation to Net income attributable to noncontrolling interests and Predecessor:
|
|
|
|
|
|
|
|
||||||||
|
Segment portion attributable to noncontrolling interest and Predecessor
|
$
|
36
|
|
|
$
|
31
|
|
|
$
|
147
|
|
|
$
|
99
|
|
|
Portion of noncontrolling interests and Predecessor related to items below segment income from operations
|
(16
|
)
|
|
(9
|
)
|
|
(101
|
)
|
|
(30
|
)
|
||||
|
Portion of operating income attributable to noncontrolling interest of unconsolidated affiliates
|
(18
|
)
|
|
—
|
|
|
(20
|
)
|
|
—
|
|
||||
|
Net income attributable to noncontrolling interests and Predecessor
|
$
|
2
|
|
|
$
|
22
|
|
|
$
|
26
|
|
|
$
|
69
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
L&S segment capital expenditures
|
$
|
156
|
|
|
$
|
59
|
|
|
$
|
300
|
|
|
$
|
129
|
|
|
G&P segment capital expenditures
(1)
|
183
|
|
|
—
|
|
|
668
|
|
|
—
|
|
||||
|
Total segment capital expenditures
|
339
|
|
|
59
|
|
|
968
|
|
|
129
|
|
||||
|
Less: Capital expenditures for Partnership operated, non-wholly-owned subsidiaries
|
34
|
|
|
—
|
|
|
94
|
|
|
—
|
|
||||
|
Total capital expenditures
|
$
|
305
|
|
|
$
|
59
|
|
|
$
|
874
|
|
|
$
|
129
|
|
|
(1)
|
The G&P segment includes
$34 million
and
$94 million
of capital expenditures related to Partnership operated, non-wholly-owned subsidiaries for the
three and nine
months ended
September 30, 2016
.
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Cash and cash equivalents
|
$
|
208
|
|
|
$
|
43
|
|
|
L&S
|
2,022
|
|
|
1,842
|
|
||
|
G&P
|
14,185
|
|
|
14,219
|
|
||
|
Total assets
|
$
|
16,415
|
|
|
$
|
16,104
|
|
|
(In millions)
|
MarkWest Hydrocarbon
|
|
Partnership
|
|
Eliminations
|
|
Consolidated
(1)
|
||||||||
|
Income before (benefit) provision for income tax
|
$
|
(41
|
)
|
|
$
|
153
|
|
|
$
|
2
|
|
|
$
|
114
|
|
|
Federal statutory rate
|
35
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|
|||||
|
Federal income tax at statutory rate
(2)
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||||
|
Change in state statutory rate
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||
|
State income taxes net of federal benefit - MarkWest Hydrocarbon
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
|
Provision on income from MPLX LP Class A units
(2)
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||
|
Other
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
(Benefit) provision for income tax
|
$
|
(13
|
)
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
(12
|
)
|
|
(1)
|
Financial information has been retrospectively adjusted for the acquisition of HSM from MPC. See Notes
1
and
3
. Prior to this acquisition, MPC paid all income taxes related to HSM.
|
|
(2)
|
MarkWest Hydrocarbon paid tax on its share of the Partnership’s income or loss as a result of its ownership of MPLX LP Class A units through September 1, 2016.
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
NGLs
|
$
|
2
|
|
|
$
|
3
|
|
|
Line fill
|
6
|
|
|
5
|
|
||
|
Spare parts, materials and supplies
|
42
|
|
|
43
|
|
||
|
Total inventories
|
$
|
50
|
|
|
$
|
51
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Natural gas gathering and NGL transportation pipelines and facilities
|
$
|
4,670
|
|
|
$
|
4,307
|
|
|
Processing, fractionation and storage facilities
|
3,481
|
|
|
3,185
|
|
||
|
Pipelines and related assets
|
1,372
|
|
|
1,128
|
|
||
|
Barges and towing vessels
|
479
|
|
|
475
|
|
||
|
Land, building, office equipment and other
|
673
|
|
|
606
|
|
||
|
Construction in progress
|
876
|
|
|
946
|
|
||
|
Total
|
11,551
|
|
|
10,647
|
|
||
|
Less accumulated depreciation
|
1,014
|
|
|
650
|
|
||
|
Property, plant and equipment, net
|
$
|
10,537
|
|
|
$
|
9,997
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||
|
Significant other observable inputs (Level 2)
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
Significant unobservable inputs (Level 3)
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
—
|
|
|
(3
|
)
|
|
7
|
|
|
—
|
|
||||
|
Embedded derivatives in commodity contracts
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
(32
|
)
|
||||
|
Total carrying value in Consolidated Balance Sheets
|
$
|
—
|
|
|
$
|
(47
|
)
|
|
$
|
9
|
|
|
$
|
(32
|
)
|
|
Level 3 Instrument
|
|
Balance Sheet Classification
|
|
Unobservable Inputs
|
|
Value Range
|
|
Time Period
|
|
Commodity contracts
|
|
Liabilities
|
|
Forward ethane prices (per gallon)
(1)
|
|
$0.22 - $0.29
|
|
Oct. 16 - Dec. 17
|
|
|
|
|
|
Forward propane prices (per gallon)
(1)
|
|
$0.53 - $0.57
|
|
Oct. 16 - Dec. 17
|
|
|
|
|
|
Forward isobutane prices (per gallon)
(1)
|
|
$0.69 - $0.74
|
|
Oct. 16 - Dec. 17
|
|
|
|
|
|
Forward normal butane prices (per gallon)
(1)
|
|
$0.64 - $0.72
|
|
Oct. 16 - Dec. 17
|
|
|
|
|
|
Forward natural gasoline prices (per gallon)
(1)
|
|
$1.08 - $1.12
|
|
Oct. 16 - Dec. 17
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivatives in commodity contracts
|
|
Liabilities
|
|
Forward propane prices (per gallon)
(1)
|
|
$0.53 - $0.59
|
|
Oct. 16 - Dec. 22
|
|
|
|
|
|
Forward isobutane prices (per gallon)
(1)
|
|
$0.68 - $0.75
|
|
Oct. 16 - Dec. 22
|
|
|
|
|
|
Forward normal butane prices (per gallon)
(1)
|
|
$0.64 - $0.72
|
|
Oct. 16 - Dec. 22
|
|
|
|
|
|
Forward natural gasoline prices (per gallon)
(1)
|
|
$1.08 - $1.19
|
|
Oct. 16 - Dec. 22
|
|
|
|
|
|
Forward natural gas prices (per mmbtu)
(2)
|
|
$2.37 - $3.13
|
|
Oct. 16 - Dec. 22
|
|
|
|
|
|
ERCOT Pricing (per MegaWatt Hour)
|
|
$24.66 - $27.11
|
|
Oct. 16 - Dec. 16
|
|
|
|
|
|
Probability of renewal
(3)
|
|
50.0%
|
|
|
|
|
|
|
|
Probability of renewal for second 5-yr term
(3)
|
|
75.0%
|
|
|
|
(1)
|
NGL prices used in the valuation are generally at the lower end of the range in the early years and increase over time.
|
|
(2)
|
Natural gas prices used in the valuations are generally at the lower end of the range in the early years and increase over time.
|
|
(3)
|
The producer counterparty to the embedded derivative has the option to renew the gas purchase agreement and the related keep-whole processing agreement for
two
successive
five
-year terms after 2022. The embedded gas purchase agreement cannot be renewed without the renewal of the related keep-whole processing agreement. Due to the significant number of
|
|
•
|
A single embedded derivative liability comprised of both the purchase of natural gas at prices impacted by the frac spread and the probability of contract renewal (the “Natural Gas Embedded Derivative”), as discussed further in Note
14
. Increases (decreases) in the frac spread result in an increase (decrease) in the fair value of the embedded derivative liability. An increase in the probability of renewal would result in an increase in the fair value of the related embedded derivative liability.
|
|
•
|
An embedded derivative related to utilities costs discussed further in Note
14
. Increases in the forward ERCOT prices result in a decrease in the fair value of the embedded derivative liability.
|
|
•
|
The estimated favorability of the contracts to the producer customer as compared to other options that would be available to them at the time and in the relative geographic area of their producing assets;
|
|
•
|
Extrapolated pricing curves, using a weighted average probability method that is based on historical frac spreads, which impact the calculation of favorability;
|
|
•
|
The producer customer’s potential business strategy decision points that may exist at the time the counterparty would elect whether to renew the contracts.
|
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||||||||||
|
(In millions)
|
Commodity Derivative Contracts (net)
|
|
Embedded Derivatives in Commodity Contracts (net)
|
|
Commodity Derivative Contracts (net)
|
|
Embedded Derivatives in Commodity Contracts (net)
|
||||||||
|
Fair value at beginning of period
|
$
|
(4
|
)
|
|
$
|
(40
|
)
|
|
$
|
7
|
|
|
$
|
(32
|
)
|
|
Total gain (loss) (realized and unrealized) included in earnings
(1)
|
2
|
|
|
(6
|
)
|
|
(5
|
)
|
|
(17
|
)
|
||||
|
Settlements
|
(1
|
)
|
|
2
|
|
|
(6
|
)
|
|
5
|
|
||||
|
Netting adjustment
(2)
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Fair value at end of period
|
$
|
(3
|
)
|
|
$
|
(44
|
)
|
|
$
|
(3
|
)
|
|
$
|
(44
|
)
|
|
The amount of total losses for the period included in earnings attributable to the change in unrealized losses relating to liabilities still held at end of period
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
(4
|
)
|
|
$
|
(15
|
)
|
|
(1)
|
Gains and losses on Commodity Derivative Contracts classified as Level 3 are recorded in
Product sales
in the accompanying Consolidated Statements of Income. Gains and losses on Embedded Derivatives in Commodity Contracts are recorded in
Cost of revenues
and
Purchased product costs
.
|
|
(2)
|
Certain derivative positions are subject to master netting agreements; therefore, the Partnership has elected to offset derivative assets and liabilities where legally permissible. The Partnership may hold positions with certain counterparties, which for GAAP purposes are classified within different levels of the fair value hierarchy and may be legally permissible to offset. This adjustment represents the total impact of offsetting Level 2 positions with Level 3 positions as of
September 30, 2016
.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
(In millions)
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
||||||||
|
Long-term debt
|
$
|
4,987
|
|
|
$
|
4,411
|
|
|
$
|
5,212
|
|
|
$
|
5,255
|
|
|
SMR liability
|
$
|
109
|
|
|
$
|
97
|
|
|
$
|
99
|
|
|
$
|
100
|
|
|
Derivative contracts not designated as hedging instruments
|
|
Financial Position
|
|
Notional Quantity (net)
|
|
|
Crude Oil (bbl)
|
|
Short
|
|
92,000
|
|
|
Natural Gas (MMBtu)
|
|
Long
|
|
841,931
|
|
|
NGLs (gal)
|
|
Short
|
|
56,107,839
|
|
|
(In millions)
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
Derivative contracts not designated as hedging instruments and their balance sheet location
|
|
Asset
|
|
Liability
|
|
Asset
|
|
Liability
|
||||||||
|
Commodity contracts
(1)
|
|
|
|
|
|
|
|
|
||||||||
|
Other current assets / other current liabilities
|
|
$
|
—
|
|
|
$
|
(9
|
)
|
|
$
|
9
|
|
|
$
|
(5
|
)
|
|
Other noncurrent assets / deferred credits and other liabilities
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(27
|
)
|
||||
|
Total
|
|
$
|
—
|
|
|
$
|
(47
|
)
|
|
$
|
9
|
|
|
$
|
(32
|
)
|
|
(1)
|
Includes embedded derivatives in commodity contracts as discussed above.
|
|
|
September 30, 2016
|
||||||||||||||||||||||
|
|
Assets
|
|
Liabilities
|
||||||||||||||||||||
|
(In millions)
|
Gross Amount
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amount of Assets in the Consolidated Balance Sheets
|
|
Gross Amount
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amount of Liabilities in the Consolidated Balance Sheets
|
||||||||||||
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity contracts
|
$
|
1
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
$
|
1
|
|
|
$
|
(3
|
)
|
|
Embedded derivatives in commodity contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
||||||
|
Total current derivative instruments
|
1
|
|
|
(1
|
)
|
|
—
|
|
|
(10
|
)
|
|
1
|
|
|
(9
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Non-current
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commodity contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Embedded derivatives in commodity contracts
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(38
|
)
|
||||||
|
Total non-current derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(38
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total derivative instruments
|
$
|
1
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(48
|
)
|
|
$
|
1
|
|
|
$
|
(47
|
)
|
|
(In millions)
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||
|
Product sales
|
|
|
|
||||
|
Realized gain
|
$
|
—
|
|
|
$
|
6
|
|
|
Unrealized gain (loss)
|
2
|
|
|
(12
|
)
|
||
|
Total revenue: derivative gain (loss) from product sales
|
2
|
|
|
(6
|
)
|
||
|
Purchased product costs
|
|
|
|
||||
|
Unrealized loss
|
(3
|
)
|
|
(12
|
)
|
||
|
Cost of Revenues
|
|
|
|
||||
|
Unrealized (loss) gain
|
(1
|
)
|
|
1
|
|
||
|
Total loss
|
$
|
(2
|
)
|
|
$
|
(17
|
)
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
MPLX LP:
|
|
|
|
||||
|
Bank revolving credit facility due 2020
|
$
|
—
|
|
|
$
|
877
|
|
|
Term loan facility due 2019
|
250
|
|
|
250
|
|
||
|
5.500% senior notes due 2023
|
710
|
|
|
710
|
|
||
|
4.500% senior notes due 2023
|
989
|
|
|
989
|
|
||
|
4.875% senior notes due 2024
|
1,149
|
|
|
1,149
|
|
||
|
4.000% senior notes due 2025
|
500
|
|
|
500
|
|
||
|
4.875% senior notes due 2025
|
1,189
|
|
|
1,189
|
|
||
|
Consolidated subsidiaries:
|
|
|
|
||||
|
MarkWest - 4.500% - 5.500% senior notes, due 2023 - 2025
|
63
|
|
|
63
|
|
||
|
MPL - capital lease obligations due 2020
|
8
|
|
|
9
|
|
||
|
Total
|
4,858
|
|
|
5,736
|
|
||
|
Unamortized debt issuance costs
|
(7
|
)
|
|
(8
|
)
|
||
|
Unamortized discount
(1)
|
(439
|
)
|
|
(472
|
)
|
||
|
Amounts due within one year
|
(1
|
)
|
|
(1
|
)
|
||
|
Total long-term debt due after one year
|
$
|
4,411
|
|
|
$
|
5,255
|
|
|
(1)
|
Includes
$431 million
and
$465 million
discount as of
September 30, 2016
and
December 31, 2015
, respectively, related to the difference between the fair value and the principal amount of the assumed MarkWest debt.
|
|
(In millions)
|
L&S
|
|
G&P
|
|
Total
|
||||||
|
Gross goodwill as of December 31, 2015
|
$
|
116
|
|
|
$
|
2,454
|
|
|
$
|
2,570
|
|
|
Accumulated impairment losses
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Balance as of December 31, 2015
|
116
|
|
|
2,454
|
|
|
2,570
|
|
|||
|
Purchase price allocation adjustments
(1)
|
—
|
|
|
(241
|
)
|
|
(241
|
)
|
|||
|
Impairment losses
|
—
|
|
|
(130
|
)
|
|
(130
|
)
|
|||
|
Balance as of September 30, 2016
|
$
|
116
|
|
|
$
|
2,083
|
|
|
$
|
2,199
|
|
|
|
|
|
|
|
|
||||||
|
Gross goodwill as of September 30, 2016
|
$
|
116
|
|
|
$
|
2,213
|
|
|
$
|
2,329
|
|
|
Accumulated impairment losses
|
—
|
|
|
(130
|
)
|
|
(130
|
)
|
|||
|
Balance as of September 30, 2016
|
$
|
116
|
|
|
$
|
2,083
|
|
|
$
|
2,199
|
|
|
(1)
|
See Note
3
for further discussion on purchase price allocation adjustments.
|
|
|
Nine Months Ended September 30,
|
||||||
|
(In millions)
|
2016
|
|
2015
|
||||
|
Net cash provided by operating activities included:
|
|
|
|
||||
|
Interest paid (net of amounts capitalized)
|
$
|
158
|
|
|
$
|
12
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Net transfers of property, plant and equipment from materials and supplies inventories
|
$
|
(5
|
)
|
|
$
|
—
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
(In millions)
|
2016
|
|
2015
|
||||
|
(Decrease) increase in capital accruals
|
$
|
(5
|
)
|
|
$
|
18
|
|
|
|
Number
of Units |
|
Weighted
Average Fair Value |
|||
|
Outstanding at December 31, 2015
|
1,031,219
|
|
|
$
|
35.49
|
|
|
Granted
|
451,231
|
|
|
29.36
|
|
|
|
Settled
|
(46,048
|
)
|
|
50.88
|
|
|
|
Forfeited
|
(35,348
|
)
|
|
31.47
|
|
|
|
Outstanding at September 30, 2016
|
1,401,054
|
|
|
33.11
|
|
|
|
|
Number of
Units |
|
|
Outstanding at December 31, 2015
|
1,521,392
|
|
|
Granted
|
789,375
|
|
|
Settled
|
(458,011
|
)
|
|
Forfeited
|
(53,507
|
)
|
|
Outstanding at September 30, 2016
|
1,799,249
|
|
|
•
|
L&S segment operating income attributable to MPLX LP increased approximately
$43 million
for the three months ended
September 30, 2016
compared to the same period of
2015
due to the inclusion of HSM results after our acquisition as of March 31, 2016 as well as a reduction in contract services and materials and supplies.
|
|
•
|
G&P segment operating income attributable to MPLX LP increased approximately
$293 million
for the three months ended
September 30, 2016
compared to the same period of
2015
due to the MarkWest Merger.
|
|
•
|
During the third quarter 2016, we issued an aggregate of 5,700,000 commons units under our ATM Program, generating net proceeds of approximately
$184 million
. As a result of common units issued under the ATM Program, MPLX GP contributed $5 million in exchange for 116,326 general partner units to maintain its two percent general partner interest.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Total revenues and other income
|
$
|
703
|
|
|
$
|
214
|
|
|
$
|
489
|
|
|
$
|
1,876
|
|
|
$
|
628
|
|
|
$
|
1,248
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of revenues (excludes items below)
|
90
|
|
|
59
|
|
|
31
|
|
|
263
|
|
|
147
|
|
|
116
|
|
||||||
|
Purchased product costs
|
117
|
|
|
—
|
|
|
117
|
|
|
310
|
|
|
—
|
|
|
310
|
|
||||||
|
Rental cost of sales
|
11
|
|
|
—
|
|
|
11
|
|
|
39
|
|
|
—
|
|
|
39
|
|
||||||
|
Purchases - related parties
|
84
|
|
|
43
|
|
|
41
|
|
|
238
|
|
|
123
|
|
|
115
|
|
||||||
|
Depreciation and amortization
|
138
|
|
|
19
|
|
|
119
|
|
|
407
|
|
|
58
|
|
|
349
|
|
||||||
|
Impairment expense
|
—
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
130
|
|
||||||
|
General and administrative expenses
|
46
|
|
|
25
|
|
|
21
|
|
|
147
|
|
|
68
|
|
|
79
|
|
||||||
|
Other taxes
|
10
|
|
|
—
|
|
|
10
|
|
|
32
|
|
|
8
|
|
|
24
|
|
||||||
|
Total costs and expenses
|
496
|
|
|
146
|
|
|
350
|
|
|
1,566
|
|
|
404
|
|
|
1,162
|
|
||||||
|
Income from operations
|
207
|
|
|
68
|
|
|
139
|
|
|
310
|
|
|
224
|
|
|
86
|
|
||||||
|
Related party interest and other financial costs
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Interest expense, net of amounts capitalized
|
51
|
|
|
4
|
|
|
47
|
|
|
158
|
|
|
15
|
|
|
143
|
|
||||||
|
Other financial costs
|
13
|
|
|
1
|
|
|
12
|
|
|
37
|
|
|
2
|
|
|
35
|
|
||||||
|
Income before income taxes
|
143
|
|
|
63
|
|
|
80
|
|
|
114
|
|
|
207
|
|
|
(93
|
)
|
||||||
|
Benefit for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(12
|
)
|
||||||
|
Net income
|
143
|
|
|
63
|
|
|
80
|
|
|
126
|
|
|
207
|
|
|
(81
|
)
|
||||||
|
Less: Net income attributable to noncontrolling interests
|
2
|
|
|
—
|
|
|
2
|
|
|
3
|
|
|
1
|
|
|
2
|
|
||||||
|
Less: Net income attributable to Predecessor
|
—
|
|
|
22
|
|
|
(22
|
)
|
|
23
|
|
|
68
|
|
|
(45
|
)
|
||||||
|
Net income attributable to MPLX LP
|
$
|
141
|
|
|
$
|
41
|
|
|
$
|
100
|
|
|
$
|
100
|
|
|
$
|
138
|
|
|
$
|
(38
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA attributable to MPLX LP
(1)
|
$
|
375
|
|
|
$
|
66
|
|
|
$
|
309
|
|
|
$
|
1,028
|
|
|
$
|
200
|
|
|
$
|
828
|
|
|
DCF
(1)
|
$
|
301
|
|
|
$
|
54
|
|
|
$
|
247
|
|
|
$
|
822
|
|
|
$
|
172
|
|
|
$
|
650
|
|
|
DCF attributable to GP and LP unitholders
(1)
|
$
|
285
|
|
|
$
|
54
|
|
|
$
|
231
|
|
|
$
|
797
|
|
|
$
|
172
|
|
|
$
|
625
|
|
|
(1)
|
Non-GAAP financial measure. See the following tables for reconciliations to the most directly comparable GAAP measures.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Reconciliation of Adjusted EBITDA attributable to MPLX LP and DCF attributable to GP and LP unitholders from Net income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income
|
$
|
143
|
|
|
$
|
63
|
|
|
$
|
80
|
|
|
$
|
126
|
|
|
$
|
207
|
|
|
$
|
(81
|
)
|
|
Plus: Depreciation and amortization
|
138
|
|
|
19
|
|
|
119
|
|
|
407
|
|
|
58
|
|
|
349
|
|
||||||
|
Benefit for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
|
(12
|
)
|
||||||
|
Amortization of deferred financing costs
|
11
|
|
|
—
|
|
|
11
|
|
|
34
|
|
|
—
|
|
|
34
|
|
||||||
|
Non-cash equity-based compensation
|
3
|
|
|
2
|
|
|
1
|
|
|
9
|
|
|
3
|
|
|
6
|
|
||||||
|
Impairment expense
|
—
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
—
|
|
|
130
|
|
||||||
|
Net interest and other financial costs
|
53
|
|
|
5
|
|
|
48
|
|
|
162
|
|
|
17
|
|
|
145
|
|
||||||
|
(Income) loss from equity investments
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|
72
|
|
|
—
|
|
|
72
|
|
||||||
|
Distributions from unconsolidated subsidiaries
|
33
|
|
|
—
|
|
|
33
|
|
|
111
|
|
|
—
|
|
|
111
|
|
||||||
|
Unrealized loss on commodity hedges
|
2
|
|
|
—
|
|
|
2
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
|
Acquisition costs
|
—
|
|
|
4
|
|
|
(4
|
)
|
|
(1
|
)
|
|
4
|
|
|
(5
|
)
|
||||||
|
Adjusted EBITDA
|
377
|
|
|
93
|
|
|
284
|
|
|
1,061
|
|
|
289
|
|
|
772
|
|
||||||
|
Less: Adjusted EBITDA attributable to noncontrolling interests
|
2
|
|
|
—
|
|
|
2
|
|
|
3
|
|
|
1
|
|
|
2
|
|
||||||
|
Adjusted EBITDA attributable to Predecessor
|
—
|
|
|
27
|
|
|
(27
|
)
|
|
30
|
|
|
88
|
|
|
(58
|
)
|
||||||
|
Adjusted EBITDA attributable to MPLX LP
|
375
|
|
|
66
|
|
|
309
|
|
|
1,028
|
|
|
200
|
|
|
828
|
|
||||||
|
Plus: Current period cash received/deferred revenue for committed volume deficiencies
|
10
|
|
|
11
|
|
|
(1
|
)
|
|
31
|
|
|
33
|
|
|
(2
|
)
|
||||||
|
Less: Net interest and other financial costs
|
53
|
|
|
5
|
|
|
48
|
|
|
162
|
|
|
17
|
|
|
145
|
|
||||||
|
Gain on disposal of assets
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Equity investment maintenance capital expenditures
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Current portion of income taxes
|
4
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||||
|
Maintenance capital expenditures paid
|
20
|
|
|
8
|
|
|
12
|
|
|
48
|
|
|
16
|
|
|
32
|
|
||||||
|
Volume deficiency credits recognized
|
9
|
|
|
10
|
|
|
(1
|
)
|
|
25
|
|
|
29
|
|
|
(4
|
)
|
||||||
|
Other
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
|
Adjustments attributable to Predecessor
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
||||||
|
DCF
|
301
|
|
|
54
|
|
|
247
|
|
|
822
|
|
|
172
|
|
|
650
|
|
||||||
|
Less: Preferred unit distributions
|
16
|
|
|
—
|
|
|
16
|
|
|
25
|
|
|
—
|
|
|
25
|
|
||||||
|
DCF attributable to GP and LP unitholders
|
$
|
285
|
|
|
$
|
54
|
|
|
$
|
231
|
|
|
$
|
797
|
|
|
$
|
172
|
|
|
$
|
625
|
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
||||||
|
Reconciliation of Adjusted EBITDA attributable to MPLX LP and DCF attributable to GP and LP unitholders from Net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Net cash provided by operating activities
|
$
|
932
|
|
|
$
|
258
|
|
|
$
|
674
|
|
|
Less: Changes in working capital items
|
54
|
|
|
(8
|
)
|
|
62
|
|
|||
|
All other, net
|
18
|
|
|
2
|
|
|
16
|
|
|||
|
Plus: Non-cash equity-based compensation
|
9
|
|
|
3
|
|
|
6
|
|
|||
|
Net gain on disposal of assets
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Net interest and other financial costs
|
162
|
|
|
17
|
|
|
145
|
|
|||
|
Current income taxes
|
4
|
|
|
—
|
|
|
4
|
|
|||
|
Asset retirement expenditures
|
3
|
|
|
1
|
|
|
2
|
|
|||
|
Unrealized loss on commodity hedges
|
23
|
|
|
—
|
|
|
23
|
|
|||
|
Acquisition costs
|
(1
|
)
|
|
4
|
|
|
(5
|
)
|
|||
|
Adjusted EBITDA
|
1,061
|
|
|
289
|
|
|
772
|
|
|||
|
Less: Adjusted EBITDA attributable to noncontrolling interests
|
3
|
|
|
1
|
|
|
2
|
|
|||
|
Adjusted EBITDA attributable to Predecessor
|
30
|
|
|
88
|
|
|
(58
|
)
|
|||
|
Adjusted EBITDA attributable to MPLX LP
|
1,028
|
|
|
200
|
|
|
828
|
|
|||
|
Plus: Current period cash received/deferred revenue for committed volume deficiencies
|
31
|
|
|
33
|
|
|
(2
|
)
|
|||
|
Less: Net interest and other financial costs
|
162
|
|
|
17
|
|
|
145
|
|
|||
|
Gain on disposal of assets
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Equity investment maintenance capital expenditures
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Current portion of income taxes
|
4
|
|
|
—
|
|
|
4
|
|
|||
|
Maintenance capital expenditures paid
|
48
|
|
|
16
|
|
|
32
|
|
|||
|
Volume deficiency credits recognized
|
25
|
|
|
29
|
|
|
(4
|
)
|
|||
|
Other
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|||
|
Adjustments attributable to Predecessor
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
DCF
|
822
|
|
|
172
|
|
|
650
|
|
|||
|
Less: Preferred unit distributions
|
25
|
|
|
—
|
|
|
25
|
|
|||
|
DCF attributable to GP and LP unitholders
|
$
|
797
|
|
|
$
|
172
|
|
|
$
|
625
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Revenues and other income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment revenue
|
$
|
200
|
|
|
$
|
195
|
|
|
$
|
5
|
|
|
$
|
585
|
|
|
$
|
571
|
|
|
$
|
14
|
|
|
Segment other income
|
16
|
|
|
19
|
|
|
(3
|
)
|
|
53
|
|
|
57
|
|
|
(4
|
)
|
||||||
|
Total segment revenues and other income
|
216
|
|
|
214
|
|
|
2
|
|
|
638
|
|
|
628
|
|
|
10
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment cost of revenues
|
92
|
|
|
102
|
|
|
(10
|
)
|
|
269
|
|
|
278
|
|
|
(9
|
)
|
||||||
|
Segment operating income before portion attributable to noncontrolling interest and Predecessor
|
124
|
|
|
112
|
|
|
12
|
|
|
369
|
|
|
350
|
|
|
19
|
|
||||||
|
Segment portion attributable to noncontrolling interest and Predecessor
|
—
|
|
|
31
|
|
|
(31
|
)
|
|
34
|
|
|
99
|
|
|
(65
|
)
|
||||||
|
Segment operating income attributable to MPLX LP
|
$
|
124
|
|
|
$
|
81
|
|
|
$
|
43
|
|
|
$
|
335
|
|
|
$
|
251
|
|
|
$
|
84
|
|
|
(In millions)
|
|
||
|
December 31, 2016
|
$
|
10
|
|
|
March 31, 2017
|
7
|
|
|
|
June 30, 2017
|
10
|
|
|
|
September 30, 2017
|
7
|
|
|
|
December 31, 2017
|
1
|
|
|
|
March 31, 2018
|
2
|
|
|
|
June 30, 2018
|
2
|
|
|
|
September 30, 2018
|
3
|
|
|
|
Total
|
$
|
42
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Revenues and other income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment revenue
|
$
|
567
|
|
|
$
|
—
|
|
|
$
|
567
|
|
|
$
|
1,595
|
|
|
$
|
—
|
|
|
$
|
1,595
|
|
|
Segment other income
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Total segment revenues and other income
|
568
|
|
|
—
|
|
|
568
|
|
|
1,596
|
|
|
—
|
|
|
1,596
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment cost of revenues
|
239
|
|
|
—
|
|
|
239
|
|
|
662
|
|
|
—
|
|
|
662
|
|
||||||
|
Segment operating income before portion attributable to noncontrolling interest
|
329
|
|
|
—
|
|
|
329
|
|
|
934
|
|
|
—
|
|
|
934
|
|
||||||
|
Segment portion attributable to noncontrolling interest
|
36
|
|
|
—
|
|
|
36
|
|
|
113
|
|
|
—
|
|
|
113
|
|
||||||
|
Segment operating income attributable to MPLX LP
|
$
|
293
|
|
|
$
|
—
|
|
|
$
|
293
|
|
|
$
|
821
|
|
|
$
|
—
|
|
|
$
|
821
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Reconciliation to Income from operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
L&S segment operating income attributable to MPLX LP
|
$
|
124
|
|
|
$
|
81
|
|
|
$
|
43
|
|
|
$
|
335
|
|
|
$
|
251
|
|
|
$
|
84
|
|
|
G&P segment operating income attributable to MPLX LP
|
293
|
|
|
—
|
|
|
293
|
|
|
821
|
|
|
—
|
|
|
821
|
|
||||||
|
Segment operating income attributable to MPLX LP
|
417
|
|
|
81
|
|
|
336
|
|
|
1,156
|
|
|
251
|
|
|
905
|
|
||||||
|
Segment portion attributable to unconsolidated affiliates
|
(77
|
)
|
|
—
|
|
|
(77
|
)
|
|
(243
|
)
|
|
—
|
|
|
(243
|
)
|
||||||
|
Segment portion attributable to noncontrolling interest and Predecessor
|
36
|
|
|
31
|
|
|
5
|
|
|
147
|
|
|
99
|
|
|
48
|
|
||||||
|
Income (loss) from equity method investments
|
6
|
|
|
—
|
|
|
6
|
|
|
(72
|
)
|
|
—
|
|
|
(72
|
)
|
||||||
|
Other income - related parties
|
11
|
|
|
—
|
|
|
11
|
|
|
29
|
|
|
—
|
|
|
29
|
|
||||||
|
Unrealized derivative losses
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
||||||
|
Depreciation and amortization
|
(138
|
)
|
|
(19
|
)
|
|
(119
|
)
|
|
(407
|
)
|
|
(58
|
)
|
|
(349
|
)
|
||||||
|
Impairment expense
|
—
|
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
|
(130
|
)
|
||||||
|
General and administrative expenses
|
(46
|
)
|
|
(25
|
)
|
|
(21
|
)
|
|
(147
|
)
|
|
(68
|
)
|
|
(79
|
)
|
||||||
|
Income from operations
|
$
|
207
|
|
|
$
|
68
|
|
|
$
|
139
|
|
|
$
|
310
|
|
|
$
|
224
|
|
|
$
|
86
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Reconciliation to Total revenues and other income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total segment revenues and other income
|
$
|
784
|
|
|
$
|
214
|
|
|
$
|
570
|
|
|
$
|
2,234
|
|
|
$
|
628
|
|
|
$
|
1,606
|
|
|
Revenue adjustment from unconsolidated affiliates
|
(100
|
)
|
|
—
|
|
|
(100
|
)
|
|
(303
|
)
|
|
—
|
|
|
(303
|
)
|
||||||
|
Income (loss) from equity method investments
|
6
|
|
|
—
|
|
|
6
|
|
|
(72
|
)
|
|
—
|
|
|
(72
|
)
|
||||||
|
Other income - related parties
|
11
|
|
|
—
|
|
|
11
|
|
|
29
|
|
|
—
|
|
|
29
|
|
||||||
|
Unrealized derivative loss
|
2
|
|
|
—
|
|
|
2
|
|
|
(12
|
)
|
|
—
|
|
|
(12
|
)
|
||||||
|
Total revenues and other income
|
$
|
703
|
|
|
$
|
214
|
|
|
$
|
489
|
|
|
$
|
1,876
|
|
|
$
|
628
|
|
|
$
|
1,248
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Reconciliation to Net income attributable to noncontrolling interests and Predecessor
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment portion attributable to noncontrolling interest and Predecessor
|
$
|
36
|
|
|
$
|
31
|
|
|
$
|
5
|
|
|
$
|
147
|
|
|
$
|
99
|
|
|
$
|
48
|
|
|
Portion of noncontrolling interests and Predecessor related to items below segment income from operations
|
(16
|
)
|
|
(9
|
)
|
|
(7
|
)
|
|
(101
|
)
|
|
(30
|
)
|
|
(71
|
)
|
||||||
|
Portion of operating income attributable to noncontrolling interests of unconsolidated affiliates
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|
(20
|
)
|
|
—
|
|
|
(20
|
)
|
||||||
|
Net income attributable to noncontrolling interests and Predecessor
|
$
|
2
|
|
|
$
|
22
|
|
|
$
|
(20
|
)
|
|
$
|
26
|
|
|
$
|
69
|
|
|
$
|
(43
|
)
|
|
|
Fee-Based
|
|
Percent-of-Proceeds
(1)
|
|
Keep-Whole
(2)
|
|||
|
L&S
|
100
|
%
|
|
—
|
%
|
|
—
|
%
|
|
G&P
(3)
|
89
|
%
|
|
11
|
%
|
|
—
|
%
|
|
Total
|
93
|
%
|
|
7
|
%
|
|
—
|
%
|
|
|
Fee-Based
|
|
Percent-of-Proceeds
(1)
|
|
Keep-Whole
(2)
|
|||
|
L&S
|
100
|
%
|
|
—
|
%
|
|
—
|
%
|
|
G&P
(3)
|
91
|
%
|
|
8
|
%
|
|
1
|
%
|
|
Total
|
94
|
%
|
|
5
|
%
|
|
1
|
%
|
|
(1)
|
Includes condensate sales and other types of arrangements tied to NGL prices.
|
|
(2)
|
Includes condensate sales and other types of arrangements tied to both NGL and natural gas prices.
|
|
(3)
|
Includes unconsolidated affiliates (See Note
4
of the Notes to Consolidated Financial Statements).
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Reconciliation of net operating margin to income from operations:
|
|
|
|
|
|
|
|
||||||||
|
Segment revenue
|
$
|
767
|
|
|
$
|
195
|
|
|
$
|
2,180
|
|
|
$
|
571
|
|
|
Less: Segment purchased product costs
|
113
|
|
|
—
|
|
|
299
|
|
|
—
|
|
||||
|
Realized derivative gain related to revenues and purchased product costs
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
||||
|
Net operating margin
|
654
|
|
|
195
|
|
|
1,875
|
|
|
571
|
|
||||
|
Revenue adjustment from unconsolidated affiliates
(1)
|
(100
|
)
|
|
—
|
|
|
(303
|
)
|
|
—
|
|
||||
|
Realized derivative gain related to revenues and purchased product costs
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
||||
|
Unrealized derivative losses
|
(2
|
)
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
||||
|
Income (loss) from equity method investments
|
6
|
|
|
—
|
|
|
(72
|
)
|
|
—
|
|
||||
|
Other income
|
2
|
|
|
1
|
|
|
5
|
|
|
4
|
|
||||
|
Other income - related parties
|
26
|
|
|
18
|
|
|
78
|
|
|
53
|
|
||||
|
Cost of revenues (excludes items below)
|
(90
|
)
|
|
(59
|
)
|
|
(263
|
)
|
|
(147
|
)
|
||||
|
Rental cost of sales
|
(11
|
)
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
||||
|
Purchases - related parties
|
(84
|
)
|
|
(43
|
)
|
|
(238
|
)
|
|
(123
|
)
|
||||
|
Depreciation and amortization
|
(138
|
)
|
|
(19
|
)
|
|
(407
|
)
|
|
(58
|
)
|
||||
|
Impairment expense
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
||||
|
General and administrative expenses
|
(46
|
)
|
|
(25
|
)
|
|
(147
|
)
|
|
(68
|
)
|
||||
|
Other taxes
|
(10
|
)
|
|
—
|
|
|
(32
|
)
|
|
(8
|
)
|
||||
|
Income from operations
|
$
|
207
|
|
|
$
|
68
|
|
|
$
|
310
|
|
|
$
|
224
|
|
|
(1)
|
These amounts relate to Partnership operated unconsolidated affiliates. The chief operating decision maker and management include these to evaluate the segment performance as we continue to operate and manage the operations. Therefore, the impact of the revenue is included for segment reporting purposes, but removed for GAAP purposes.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
L&S
|
|
|
|
|
|
|
|
||||||||
|
Pipeline throughput (mbpd)
|
|
|
|
|
|
|
|
||||||||
|
Crude oil pipelines
|
1,180
|
|
|
1,135
|
|
|
1,090
|
|
|
1,091
|
|
||||
|
Product pipelines
|
907
|
|
|
896
|
|
|
909
|
|
|
907
|
|
||||
|
Total pipelines
|
2,087
|
|
|
2,031
|
|
|
1,999
|
|
|
1,998
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Average tariff rates ($ per barrel)
(1)
|
|
|
|
|
|
|
|
||||||||
|
Crude oil pipelines
|
$
|
0.64
|
|
|
$
|
0.66
|
|
|
$
|
0.67
|
|
|
$
|
0.66
|
|
|
Product pipelines
|
0.70
|
|
|
0.65
|
|
|
0.68
|
|
|
0.64
|
|
||||
|
Total pipelines
|
0.67
|
|
|
0.66
|
|
|
0.68
|
|
|
0.65
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Marine Assets (number in operation)
(2)
|
|
|
|
|
|
|
|
||||||||
|
Barges
|
205
|
|
|
202
|
|
|
205
|
|
|
202
|
|
||||
|
Towboats
|
18
|
|
|
18
|
|
|
18
|
|
|
18
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
G&P
(3)
|
|
|
|
|
|
|
|
||||||||
|
Gathering Throughput (mmcf/d)
|
|
|
|
|
|
|
|
||||||||
|
Marcellus operations
|
946
|
|
|
|
|
922
|
|
|
|
||||||
|
Utica operations
(4)
|
916
|
|
|
|
|
936
|
|
|
|
||||||
|
Southwest operations
(5)
|
1,444
|
|
|
|
|
1,455
|
|
|
|
||||||
|
Total gathering throughput
|
3,306
|
|
|
|
|
3,313
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Natural Gas Processed (mmcf/d)
|
|
|
|
|
|
|
|
||||||||
|
Marcellus operations
|
3,273
|
|
|
|
|
3,166
|
|
|
|
||||||
|
Utica operations
(4)
|
1,050
|
|
|
|
|
1,068
|
|
|
|
||||||
|
Southwest operations
|
1,339
|
|
|
|
|
1,209
|
|
|
|
||||||
|
Southern Appalachian operations
|
244
|
|
|
|
|
248
|
|
|
|
||||||
|
Total natural gas processed
|
5,906
|
|
|
|
|
5,691
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
C2 + NGLs Fractionated (mbpd)
|
|
|
|
|
|
|
|
||||||||
|
Marcellus operations
(6)
|
274
|
|
|
|
|
254
|
|
|
|
||||||
|
Utica operations
(4)(6)
|
41
|
|
|
|
|
43
|
|
|
|
||||||
|
Southwest operations
|
19
|
|
|
|
|
17
|
|
|
|
||||||
|
Southern Appalachian operations
(7)
|
14
|
|
|
|
|
16
|
|
|
|
||||||
|
Total C2 + NGLs fractionated
(8)
|
348
|
|
|
|
|
330
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Pricing Information
|
|
|
|
|
|
|
|
||||||||
|
Natural Gas NYMEX HH ($ per MMBtu)
|
$
|
2.80
|
|
|
|
|
$
|
2.34
|
|
|
|
||||
|
C2 + NGL Pricing ($ per gallon)
(9)
|
$
|
0.46
|
|
|
|
|
$
|
0.44
|
|
|
|
||||
|
(1)
|
Average tariff rates calculated using pipeline transportation revenues divided by pipeline throughput barrels.
|
|
(2)
|
Represents total at end of period.
|
|
(3)
|
See Supplemental MD&A - G&P Pro Forma comparable prior year pro-forma information.
|
|
(4)
|
Utica is an unconsolidated equity method investment and is consolidated for segment purposes only.
|
|
(5)
|
Includes approximately
307
mmcf/d and
299
mmcf/d related to unconsolidated equity method investments, Wirth and MarkWest Pioneer, for the
three and nine
months ended
September 30, 2016
, respectively.
|
|
(6)
|
Hopedale is jointly owned by MarkWest Liberty Midstream and MarkWest Utica EMG, respectively. The Marcellus operations includes Marcellus’ portion utilized of the jointly owned Hopedale Fractionation Complex. The Utica operations includes Utica’s portion utilized of the jointly owned Hopedale Fractionation Complex.
|
|
(7)
|
Includes NGLs fractionated for the Marcellus and Utica operations.
|
|
(8)
|
Purity ethane makes up approximately
137
mbpd and
125
mbpd of total fractionated products for the
three and nine
months ended
September 30, 2016
, respectively.
|
|
(9)
|
C2 + NGL pricing based on Mont Belvieu prices assuming an NGL barrel of approximately 35 percent ethane, 35 percent propane, six percent Iso-Butane, 12 percent normal butane and 12 percent natural gasoline.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Revenues and other income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment revenue and other income
|
$
|
568
|
|
|
$
|
509
|
|
|
$
|
59
|
|
|
$
|
1,596
|
|
|
$
|
1,498
|
|
|
$
|
98
|
|
|
Total segment revenues and other income
|
568
|
|
|
509
|
|
|
59
|
|
|
1,596
|
|
|
1,498
|
|
|
98
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment cost of revenues
|
239
|
|
|
209
|
|
|
30
|
|
|
662
|
|
|
662
|
|
|
—
|
|
||||||
|
Segment operating income before portion attributable to noncontrolling interest
|
329
|
|
|
300
|
|
|
29
|
|
|
934
|
|
|
836
|
|
|
98
|
|
||||||
|
Segment portion attributable to noncontrolling interest
|
36
|
|
|
34
|
|
|
2
|
|
|
113
|
|
|
82
|
|
|
31
|
|
||||||
|
Segment operating income attributable to MPLX LP
|
$
|
293
|
|
|
$
|
266
|
|
|
$
|
27
|
|
|
$
|
821
|
|
|
$
|
754
|
|
|
$
|
67
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Pro forma reconciliation to total revenues and other income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total G&P segment revenues and other income
|
$
|
568
|
|
|
$
|
509
|
|
|
$
|
59
|
|
|
$
|
1,596
|
|
|
$
|
1,498
|
|
|
$
|
98
|
|
|
Revenue adjustment from unconsolidated affiliates
|
(100
|
)
|
|
(41
|
)
|
|
(59
|
)
|
|
(303
|
)
|
|
(100
|
)
|
|
(203
|
)
|
||||||
|
Income (loss) from equity method investments
|
6
|
|
|
6
|
|
|
—
|
|
|
(72
|
)
|
|
4
|
|
|
(76
|
)
|
||||||
|
G&P Other income (loss) - related parties
|
11
|
|
|
(2
|
)
|
|
13
|
|
|
29
|
|
|
(3
|
)
|
|
32
|
|
||||||
|
Unrealized derivative losses related to revenue
|
2
|
|
|
3
|
|
|
(1
|
)
|
|
(12
|
)
|
|
(6
|
)
|
|
(6
|
)
|
||||||
|
Total pro forma G&P revenues and other income
|
487
|
|
|
475
|
|
|
12
|
|
|
1,238
|
|
|
1,393
|
|
|
(155
|
)
|
||||||
|
Total pro forma L&S revenues and other income
|
216
|
|
|
214
|
|
|
2
|
|
|
638
|
|
|
628
|
|
|
10
|
|
||||||
|
Total pro forma revenues and other income
|
$
|
703
|
|
|
$
|
689
|
|
|
$
|
14
|
|
|
$
|
1,876
|
|
|
$
|
2,021
|
|
|
$
|
(145
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
Variance
|
|
2016
|
|
2015
|
|
Variance
|
||||||||||||
|
Pro Forma reconciliation to pro forma net income attributable to MPLX LP:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Segment operating income attributable to G&P
|
$
|
293
|
|
|
$
|
266
|
|
|
$
|
27
|
|
|
$
|
821
|
|
|
$
|
754
|
|
|
$
|
67
|
|
|
Segment operating income attributable to L&S
|
124
|
|
|
81
|
|
|
43
|
|
|
335
|
|
|
251
|
|
|
84
|
|
||||||
|
Segment portion attributable to unconsolidated affiliates
|
(77
|
)
|
|
(7
|
)
|
|
(70
|
)
|
|
(243
|
)
|
|
(13
|
)
|
|
(230
|
)
|
||||||
|
Segment portion attributable to noncontrolling interest and Predecessor
|
36
|
|
|
45
|
|
|
(9
|
)
|
|
147
|
|
|
135
|
|
|
12
|
|
||||||
|
Income (loss) from equity method investments
|
6
|
|
|
6
|
|
|
—
|
|
|
(72
|
)
|
|
4
|
|
|
(76
|
)
|
||||||
|
Other income (loss) - related parties
|
11
|
|
|
(2
|
)
|
|
13
|
|
|
29
|
|
|
(2
|
)
|
|
31
|
|
||||||
|
Unrealized derivative losses
|
(2
|
)
|
|
7
|
|
|
(9
|
)
|
|
(23
|
)
|
|
(9
|
)
|
|
(14
|
)
|
||||||
|
Depreciation and amortization
|
(138
|
)
|
|
(148
|
)
|
|
10
|
|
|
(407
|
)
|
|
(427
|
)
|
|
20
|
|
||||||
|
Impairment expense
|
—
|
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
(26
|
)
|
|
(104
|
)
|
||||||
|
General and administrative expenses
|
(46
|
)
|
|
(55
|
)
|
|
9
|
|
|
(147
|
)
|
|
(165
|
)
|
|
18
|
|
||||||
|
Pro forma income from operations
|
207
|
|
|
193
|
|
|
14
|
|
|
310
|
|
|
502
|
|
|
(192
|
)
|
||||||
|
Related party interest and other financial costs
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
Debt retirement expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
118
|
|
|
(118
|
)
|
||||||
|
Net interest and other financial costs
|
64
|
|
|
66
|
|
|
(2
|
)
|
|
195
|
|
|
192
|
|
|
3
|
|
||||||
|
Pro forma income before income taxes
|
143
|
|
|
127
|
|
|
16
|
|
|
114
|
|
|
192
|
|
|
(78
|
)
|
||||||
|
Provision (benefit) for income taxes
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
(12
|
)
|
|
(11
|
)
|
|
(1
|
)
|
||||||
|
Pro forma net income
|
143
|
|
|
124
|
|
|
19
|
|
|
126
|
|
|
203
|
|
|
(77
|
)
|
||||||
|
Less: Net income attributable to noncontrolling interests
|
2
|
|
|
17
|
|
|
(15
|
)
|
|
26
|
|
|
43
|
|
|
(17
|
)
|
||||||
|
Pro forma net income attributable to MPLX LP
|
$
|
141
|
|
|
$
|
107
|
|
|
$
|
34
|
|
|
$
|
100
|
|
|
$
|
160
|
|
|
$
|
(60
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
||||||||||
|
Pro Forma Operating Statistics
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gathering Throughput (mmcf/d)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Marcellus operations
|
946
|
|
|
875
|
|
|
8
|
%
|
|
922
|
|
|
849
|
|
|
9
|
%
|
||||
|
Utica operations
(1)
|
916
|
|
|
763
|
|
|
20
|
%
|
|
936
|
|
|
617
|
|
|
52
|
%
|
||||
|
Southwest operations
(2)
|
1,444
|
|
|
1,414
|
|
|
2
|
%
|
|
1,455
|
|
|
1,419
|
|
|
3
|
%
|
||||
|
Total gathering throughput
|
3,306
|
|
|
3,052
|
|
|
8
|
%
|
|
3,313
|
|
|
2,885
|
|
|
15
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas Processed (mmcf/d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Marcellus operations
|
3,273
|
|
|
2,865
|
|
|
14
|
%
|
|
3,166
|
|
|
2,868
|
|
|
10
|
%
|
||||
|
Utica operations
(1)
|
1,050
|
|
|
929
|
|
|
13
|
%
|
|
1,068
|
|
|
816
|
|
|
31
|
%
|
||||
|
Southwest operations
|
1,339
|
|
|
1,089
|
|
|
23
|
%
|
|
1,209
|
|
|
1,074
|
|
|
13
|
%
|
||||
|
Southern Appalachian operations
|
244
|
|
|
275
|
|
|
(11
|
)%
|
|
248
|
|
|
273
|
|
|
(9
|
)%
|
||||
|
Total natural gas processed
|
5,906
|
|
|
5,158
|
|
|
15
|
%
|
|
5,691
|
|
|
5,031
|
|
|
13
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
C2 + NGLs Fractionated (mbpd)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Marcellus operations
(3)
|
274
|
|
|
198
|
|
|
38
|
%
|
|
254
|
|
|
191
|
|
|
33
|
%
|
||||
|
Utica operations
(1)(3)
|
41
|
|
|
42
|
|
|
(2
|
)%
|
|
43
|
|
|
37
|
|
|
16
|
%
|
||||
|
Southwest operations
|
19
|
|
|
19
|
|
|
—
|
%
|
|
17
|
|
|
17
|
|
|
—
|
%
|
||||
|
Southern Appalachian operations
(4)
|
14
|
|
|
16
|
|
|
(13
|
)%
|
|
16
|
|
|
15
|
|
|
7
|
%
|
||||
|
Total C2 + NGLs fractionated
(5)
|
348
|
|
|
275
|
|
|
27
|
%
|
|
330
|
|
|
260
|
|
|
27
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Pricing Information
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas NYMEX HH ($ per MMBtu)
|
$
|
2.80
|
|
|
$
|
2.73
|
|
|
3
|
%
|
|
$
|
2.34
|
|
|
$
|
2.76
|
|
|
(15
|
)%
|
|
C2 + NGL Pricing ($ per gallon)
(6)
|
$
|
0.46
|
|
|
$
|
0.42
|
|
|
10
|
%
|
|
$
|
0.44
|
|
|
$
|
0.47
|
|
|
(6
|
)%
|
|
(1)
|
Utica is an unconsolidated equity method investment and is consolidated for segment purposes only.
|
|
(2)
|
Includes approximately
307
mmcf/d and
247
mmcf/d related to unconsolidated equity method investments, Wirth and MarkWest Pioneer, for the three months ended
September 30, 2016
and
September 30, 2015
, respectively. Includes approximately
299
mmcf/d and
233
mmcf/d related to unconsolidated equity method investments, Wirth and MarkWest Pioneer, for the
nine
months ended
September 30, 2016
and
September 30, 2015
, respectively.
|
|
(3)
|
Hopedale is jointly owned by MarkWest Liberty Midstream and MarkWest Utica EMG, respectively. The Marcellus operations includes Marcellus’ portion utilized of the jointly owned Hopedale Fractionation Complex. The Utica operations includes Utica’s portion utilized of the jointly owned Hopedale Fractionation Complex.
|
|
(4)
|
Includes NGLs fractionated for the Marcellus and Utica operations.
|
|
(5)
|
Purity ethane makes up approximately
137
mbpd and
82
mbpd of total fractionated products for the three months ended
September 30, 2016
and
September 30, 2015
, respectively, and approximately
125
mbpd and
75
mbpd of total fractionated products for the
nine
months ended
September 30, 2016
and
September 30, 2015
, respectively.
|
|
(6)
|
C2 + NGL pricing based on Mont Belvieu prices assuming an NGL barrel of approximately 35 percent ethane, 35 percent propane, 6 percent Iso-Butane, 12 percent normal butane and 12 percent natural gasoline.
|
|
|
Nine Months Ended September 30,
|
||||||
|
(In millions)
|
2016
|
|
2015
|
||||
|
Net cash provided by (used in):
|
|
|
|
||||
|
Operating activities
|
$
|
932
|
|
|
$
|
258
|
|
|
Investing activities
|
(849
|
)
|
|
(191
|
)
|
||
|
Financing activities
|
82
|
|
|
(4
|
)
|
||
|
Total
|
$
|
165
|
|
|
$
|
63
|
|
|
(In millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
MPLX LP:
|
|
|
|
||||
|
Bank revolving credit facility due 2020
|
$
|
—
|
|
|
$
|
877
|
|
|
Term loan facility due 2019
|
250
|
|
|
250
|
|
||
|
5.500% senior notes due 2023
|
710
|
|
|
710
|
|
||
|
4.500% senior notes due 2023
|
989
|
|
|
989
|
|
||
|
4.875% senior notes due 2024
|
1,149
|
|
|
1,149
|
|
||
|
4.000% senior notes due 2025
|
500
|
|
|
500
|
|
||
|
4.875% senior notes due 2025
|
1,189
|
|
|
1,189
|
|
||
|
Consolidated subsidiaries:
|
|
|
|
||||
|
MarkWest - 4.500% - 5.500%, due 2023 - 2025
|
63
|
|
|
63
|
|
||
|
MPL - capital lease obligations due 2020
|
8
|
|
|
9
|
|
||
|
Total
|
4,858
|
|
|
5,736
|
|
||
|
Unamortized debt issuance costs
|
(7
|
)
|
|
(8
|
)
|
||
|
Unamortized discount
(1)
|
(439
|
)
|
|
(472
|
)
|
||
|
Amounts due within one year
|
(1
|
)
|
|
(1
|
)
|
||
|
Total long-term debt due after one year
|
$
|
4,411
|
|
|
$
|
5,255
|
|
|
(1)
|
Includes $431 million and
$465 million
discount as of
September 30, 2016
and
December 31, 2015
, respectively, related to the difference between the fair value and the principal amount of the assumed MarkWest debt.
|
|
Rating Agency
|
|
Rating
|
|
Fitch
|
|
BBB- (stable outlook)
|
|
Moody’s
|
|
Baa3 (stable outlook)
|
|
Standard & Poor’s
|
|
BBB- (stable outlook)
|
|
|
September 30, 2016
|
||||||||||
|
(In millions)
|
Total Capacity
|
|
Outstanding Borrowings
|
|
Available
Capacity
|
||||||
|
MPLX LP - bank revolving credit facility
(1)
|
$
|
2,000
|
|
|
$
|
(3
|
)
|
|
$
|
1,997
|
|
|
MPC Investment - loan agreement
|
500
|
|
|
—
|
|
|
500
|
|
|||
|
Total liquidity
|
$
|
2,500
|
|
|
$
|
(3
|
)
|
|
$
|
2,497
|
|
|
Cash and cash equivalents
|
|
|
|
|
208
|
|
|||||
|
Total liquidity
|
|
|
|
|
$
|
2,705
|
|
||||
|
(1)
|
Outstanding borrowings include
$3 million
in letters of credit outstanding under this facility.
|
|
(In units)
|
Common
|
|
Class B
|
|
General Partner
|
|
Total
|
||||
|
Balance at December 31, 2015
|
296,687,176
|
|
|
7,981,756
|
|
|
6,800,475
|
|
|
311,469,407
|
|
|
Unit-based compensation awards
|
39,637
|
|
|
—
|
|
|
810
|
|
|
40,447
|
|
|
Issuance of units under the ATM Program
|
17,725,000
|
|
|
—
|
|
|
361,732
|
|
|
18,086,732
|
|
|
Contribution of HSM
|
22,534,002
|
|
|
—
|
|
|
459,878
|
|
|
22,993,880
|
|
|
Class B conversion
|
4,350,057
|
|
|
(3,990,878
|
)
|
|
7,330
|
|
|
366,509
|
|
|
Class A Reorganization
|
7,153,177
|
|
|
—
|
|
|
(436,758
|
)
|
|
6,716,419
|
|
|
Balance at September 30, 2016
|
348,489,049
|
|
|
3,990,878
|
|
|
7,193,467
|
|
|
359,673,394
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(In millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Distribution declared:
|
|
|
|
|
|
|
|
||||||||
|
Limited partner units - public
|
$
|
135
|
|
|
$
|
11
|
|
|
$
|
393
|
|
|
$
|
31
|
|
|
Limited partner units - MPC
|
44
|
|
|
27
|
|
|
114
|
|
|
75
|
|
||||
|
General partner units - MPC
|
5
|
|
|
1
|
|
|
13
|
|
|
3
|
|
||||
|
Incentive distribution rights - MPC
|
49
|
|
|
8
|
|
|
135
|
|
|
17
|
|
||||
|
Total GP & LP distribution declared
|
233
|
|
|
47
|
|
|
655
|
|
|
126
|
|
||||
|
Redeemable preferred units
|
16
|
|
|
—
|
|
|
25
|
|
|
—
|
|
||||
|
Total distribution declared
|
$
|
249
|
|
|
$
|
47
|
|
|
$
|
680
|
|
|
$
|
126
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash distributions declared per limited partner common unit
|
$
|
0.5150
|
|
|
$
|
0.4700
|
|
|
$
|
1.5300
|
|
|
$
|
1.3200
|
|
|
|
Nine months ended September 30,
|
||||||
|
(In millions)
|
2016
|
|
2015
|
||||
|
Capital expenditures:
|
|
|
|
||||
|
Maintenance
|
$
|
48
|
|
|
$
|
19
|
|
|
Expansion
|
825
|
|
|
130
|
|
||
|
Total capital expenditures
|
873
|
|
|
149
|
|
||
|
Less: (Decrease) increase in capital accruals
|
(4
|
)
|
|
19
|
|
||
|
Asset retirement expenditures
|
3
|
|
|
1
|
|
||
|
Additions to property, plant and equipment
|
874
|
|
|
129
|
|
||
|
Capital expenditures of unconsolidated subsidiaries
(1)
|
94
|
|
|
—
|
|
||
|
Total gross capital expenditures
|
968
|
|
|
129
|
|
||
|
Less: Joint venture partner contributions
(2)
|
45
|
|
|
—
|
|
||
|
Total gross capital expenditures, net
|
$
|
923
|
|
|
$
|
129
|
|
|
(1)
|
Includes amounts related to unconsolidated, Partnership operated subsidiaries.
|
|
(2)
|
This represents estimated joint venture partners’ share of growth capital.
|
|
Description
|
Judgments and Uncertainties
|
Effect if Actual Results Differ from
Estimates and Assumptions |
|
Impairment of Long-Lived Assets
|
|
|
|
Management evaluates our long-lived assets, including intangibles, for impairment when certain events have taken place that indicate that the carrying value may not be recoverable from the expected undiscounted future cash flows. Qualitative and quantitative information is reviewed in order to determine if a triggering event has occurred or if an impairment indicator exists. If we determine that a triggering event has occurred we would complete a full impairment analysis. If we determine that the carrying value of an asset grouping is not recoverable, a loss is recorded for the difference between the fair value and the carrying value. We evaluate our property, plant and equipment and intangibles on at least a segment level and at lower levels where cash flows for specific assets can be identified, which generally is the plant level for our G&P segment, the pipeline system level for our L&S segment, and the customer relationship for our customer contract intangibles.
|
Management considers the volume of reserves dedicated to be processed by the asset and future NGL product and natural gas prices to estimate cash flows for each asset group. Management considers the expected net operating margin to be earned by customers for each customer contract intangible. Management uses discount rates commensurate with the risks involved for each asset considered. The amount of additional reserves developed by future drilling activity and expected net operating margin earned by customer depends, in part, on expected commodity prices. Projections of reserves, drilling activity, ability to renew contracts of significant customers, and future commodity prices are inherently subjective and contingent upon a number of variable factors, many of which are difficult to forecast. Management considered the sustained reduction of commodity prices in forecasted cash flows.
|
As of December 31, 2015, there were no indicators of impairment for any of our long-lived assets. A significant variance in any of the assumptions or factors used to estimate future cash flows could result in the impairment of an asset.
|
|
Description
|
Judgments and Uncertainties
|
Effect if Actual Results Differ from
Estimates and Assumptions |
|
Impairment of Goodwill
|
|
|
|
Goodwill is the cost of an acquisition less the fair value of the net identifiable assets of the acquired business. We evaluate goodwill for impairment annually as of November 30 and whenever events or changes in circumstances indicate it is more likely than not that the fair value of a reporting unit is less than its carrying amount. The first step of the evaluation is a qualitative analysis to determine if it is “more likely than not” that the carrying value of a reporting unit with goodwill exceeds its fair value. The additional quantitative steps in the goodwill impairment test may be performed if we determine that it is more likely than not that the carrying value is greater than the fair value.
|
Management performed a quantitative analysis during the first quarter of 2016, and determined the fair value of our reporting units in both the G&P and L&S segments using the income and market approaches for our first quarter 2016 impairment analysis. Management performed a qualitative analysis during the second quarter of 2016 and concluded that there were no indicators that would cause us to proceed to a quantitative analysis for the second quarter. These types of analyses require us to make assumptions and estimates regarding industry and economic factors such as relevant commodity prices, contract renewals, and production volumes. It is our policy to conduct impairment testing based on our current business strategy in light of present industry and economic conditions, as well as future expectations.
Management is also required to make certain assumptions when identifying the reporting units and determining the amount of goodwill allocated to each reporting unit. The method of allocating goodwill resulting from the acquisitions involved estimating the fair value of the reporting units and allocating the purchase price for each acquisition to each reporting unit. Goodwill is then calculated for each reporting unit as the excess of the allocated purchase price over the estimated fair value of the net assets. |
During the first quarter of 2016, we determined that an interim impairment analysis of the goodwill recorded in connection with the MarkWest Merger was necessary based on consideration of a number of first quarter events and circumstances, including i) continued deterioration of near term commodity prices as well as longer term pricing trends, ii) recent guidance on reductions to forecasted capital spending, the slowing of drilling activity and the resulting reduced production growth forecasts released or communicated by our producer customers and iii) increases in cost of capital. The combination of these factors was considered to be a triggering event requiring an interim impairment test. Based on the first step of the interim goodwill impairment analysis, the fair value for the three reporting units to which goodwill was assigned in connection with the merger was less than the respective carrying value. In step two of the impairment analysis, the implied fair values of the goodwill were compared to the carrying values within those reporting units. Based on this assessment, it was determined that goodwill was impaired in two of the three reporting units. Accordingly, we recorded an impairment charge of approximately $129 million in the first quarter of 2016.
The fair value of the reporting units for the interim goodwill impairment analysis was determined based on applying the discounted cash flow method, which is an income approach, and the guideline public company method, which is a market approach. The discounted cash flow fair value estimate is based on known or knowable information at the interim measurement date. The significant assumptions that were used to develop the estimates of the fair values under the discounted cash flow method include management’s best estimates of the expected future results and discount rates, which range from 10.5 percent to 11.5 percent. The fair value of the intangibles was determined based on applying the multi-period excess earnings method, which is an income approach. Key assumptions include attrition rates by reporting unit ranging from 5.0 percent to 10.0 percent and discount rates by reporting unit ranging from 11.5 percent to 12.8 percent. Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions and factors. As a result, there can be no assurance that the estimates and assumptions made for purposes of the first quarter interim goodwill impairment test will prove to be an accurate prediction of the future.
We did not record an impairment charge in the Marcellus reporting unit within the G&P segment, which is the only other reporting unit within the G&P segment that has assigned goodwill. As of March 31, 2016, our allocation of the purchase price was provisional. Based on our assessment as of that date, the Marcellus reporting unit had $1,814 million of goodwill assigned to it (which amount was not adjusted as of June 30, 2016 when we finalized our purchase price allocation). Step 1 of the first quarter 2016 interim impairment analysis resulted in the carrying value of the Marcellus reporting unit exceeding its fair value by 0.62%; therefore, we completed Step 2 of the goodwill impairment analysis. Step 2 of the goodwill impairment analysis requires us to determine the fair value of all assets, liabilities and noncontrolling interests, if any, of the reporting unit, whether or not currently recognized. The implied fair value of goodwill is the residual value of the reporting unit's fair value, less the fair value of the assets, liabilities and noncontrolling interests, if any. The results of our Step 2 first quarter 2016 interim impairment analysis concluded that the fair value of the goodwill of the Marcellus reporting unit exceeded its carrying value of $1,814 million by approximately $20 million, or 1.2%. An increase of 0.50% to the discount rate used to estimate Marcellus' fair value as of the first quarter 2016 interim impairment analysis would have resulted in an additional goodwill impairment charge of more than $400 million for the three months ended March 31, 2016. The other significant assumption used to estimate the Marcellus reporting unit's fair value included estimates of future cash flows. If estimates for future cash flows, which are impacted primarily by commodity prices and producers' production plans, for this reporting unit were to decline, the overall reporting unit's fair value would decrease, resulting in a potential goodwill impairment charge. Additionally, an increase in the cost of capital would result in a decrease in the fair value of the Marcellus reporting unit, causing its value to decline and goodwill to potentially be impaired.
During the second quarter of 2016, we determined that an interim impairment analysis of the goodwill recorded in connection with the MarkWest Merger was not necessary. The stabilization or improvement in the second quarter of the circumstances considered during our first quarter impairment analysis, the date of our last full goodwill impairment analysis, lead to our conclusion that it is not more likely than not that the fair value of our reporting units is less than their respective carrying values.
In the second quarter of 2016, we completed our purchase price accounting for the MarkWest Merger. The completion of this accounting resulted in additional goodwill attributed to the reporting units for which an impairment charge had been taken in the first quarter of 2016. We therefore recorded an additional $1 million of impairment expense in the second quarter of 2016.
|
|
Description
|
Judgments and Uncertainties
|
Effect if Actual Results Differ from
Estimates and Assumptions |
|
Impairment of Equity Method Investments
|
|
|
|
We evaluate our equity method investments for impairment whenever events or changes in circumstances indicate, in management’s judgment, that the carrying value of such investment may have experienced a decline in value. When evidence of an other-than-temporary loss in value has occurred, we compare the estimated fair value of the investment to the carrying value of the investment to determine whether an impairment should be recorded.
|
Our impairment assessment requires us to apply judgment in estimating future cash flows received from or attributable to our equity method investments. The primary estimates may include the expected volumes, the terms of related customer agreements and future commodity prices.
|
Our equity method investments were recorded at fair value in connection with the MarkWest Merger on December 4, 2015. If expected cash flows used to determine the fair value as of December 4, 2015 are not realized our equity method investments may be subject to future impairment charges. Based on a review of cash flow forecasts as of the second quarter of 2016, we have concluded that no indicators of an other than temporary impairment exist except for Ohio Condensate.
During the second quarter of 2016, forecasts for Ohio Condensate were reduced to align with updated forecasts for customer requirements. As the operator of that entity responsible for maintaining its financial records, we completed a fixed asset impairment analysis as of June 30, 2016, in accordance with ASC Topic 360, to determine the potential fixed asset impairment charge. The resulting fixed asset impairment charge recorded within Ohio Condensate’s financial statements was $96 million. Based on the Partnership’s 60% ownership of Ohio Condensate, approximately $58 million was recorded in the second quarter of 2016 in
Income (loss) from equity method investments
on the accompanying Consolidated Statements of Income. The Partnership’s investment in Ohio Condensate, which was established at fair value in connection with the MarkWest Merger, exceeded its proportionate share of the underlying net assets. Therefore, in conjunction with the ASC Topic 360 analysis, we completed an equity method impairment analysis in accordance with ASC Topic 323 to determine the potential additional equity method impairment charge to be recorded on our consolidated financial statements resulting from an other-than-temporary impairment. As a result, an additional impairment charge of approximately $31 million was recorded in the second quarter of 2016 in
Income (loss) from equity method investments
on the accompanying Consolidated Statements of Income, which eliminated the basis differential established in connection with the MarkWest Merger.
The fair value of Ohio Condensate and its underlying fixed assets was determined based upon applying the discounted cash flow method, which is an income approach, and the guideline public company method, which is a market approach. The discounted cash flow fair value estimate is based on known or knowable information at the interim measurement date. The significant assumptions that were used to develop the estimate of the fair value under the discounted cash flow method include management’s best estimates of the expected future results using a probability weighted average set of cash flow forecasts and a discount rate of 11.2%. An increase to the discount rate of 50 basis points would have resulted in an additional charge of $1 million on our Consolidated Statements of Income. Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions and factors. As such, the fair value of the Ohio Condensate equity method investment and its underlying fixed assets represents a Level 3 measurement. As a result, there can be no assurance that the estimates and assumptions made for purposes of the interim impairment test will prove to be an accurate prediction of the future.
|
|
WTI Crude Swaps
|
|
Volumes (Bbl/d)
|
|
WAVG Price (Per Bbl)
|
|
Fair Value
(in thousands) |
|||||
|
2016 (Oct - Dec)
|
|
1,000
|
|
|
$
|
52.17
|
|
|
$
|
291
|
|
|
Ethane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
54,600
|
|
|
$
|
0.23
|
|
|
$
|
32
|
|
|
2017
|
|
25,200
|
|
|
$
|
0.26
|
|
|
$
|
96
|
|
|
Propane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
75,600
|
|
|
$
|
0.43
|
|
|
$
|
(835
|
)
|
|
2017 (Jan - Jun)
|
|
12,395
|
|
|
$
|
0.51
|
|
|
$
|
(87
|
)
|
|
IsoButane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
16,517
|
|
|
$
|
0.59
|
|
|
$
|
(232
|
)
|
|
2017 (Jan - Mar)
|
|
1,375
|
|
|
$
|
0.65
|
|
|
$
|
(28
|
)
|
|
Normal Butane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
12,600
|
|
|
$
|
0.53
|
|
|
$
|
(231
|
)
|
|
2017 (Jan - Mar)
|
|
2,749
|
|
|
$
|
0.65
|
|
|
$
|
(51
|
)
|
|
Natural Gasoline Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
4,200
|
|
|
$
|
0.98
|
|
|
$
|
(37
|
)
|
|
Natural Gas Swaps
|
|
Volumes (MMBtu/d)
|
|
WAVG Price (Per MMBtu)
|
|
Fair Value
(in thousands) |
|||||
|
2016 (Oct - Dec)
|
|
5,923
|
|
|
$
|
2.28
|
|
|
$
|
292
|
|
|
2017
|
|
814
|
|
|
$
|
2.93
|
|
|
$
|
(4
|
)
|
|
Propane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
38,294
|
|
|
$
|
0.49
|
|
|
$
|
(220
|
)
|
|
2017
|
|
5,325
|
|
|
$
|
0.53
|
|
|
$
|
(33
|
)
|
|
IsoButane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
4,222
|
|
|
$
|
0.60
|
|
|
$
|
(57
|
)
|
|
2017
|
|
548
|
|
|
$
|
0.68
|
|
|
$
|
(7
|
)
|
|
Normal Butane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
11,731
|
|
|
$
|
0.57
|
|
|
$
|
(149
|
)
|
|
2017
|
|
1,512
|
|
|
$
|
0.59
|
|
|
$
|
(15
|
)
|
|
Natural Gasoline Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
8,306
|
|
|
$
|
0.91
|
|
|
$
|
(131
|
)
|
|
2017
|
|
1,016
|
|
|
$
|
1.07
|
|
|
$
|
(8
|
)
|
|
Propane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
63,000
|
|
|
$
|
0.48
|
|
|
$
|
(443
|
)
|
|
2017 (Jan - Jun)
|
|
12,395
|
|
|
$
|
0.51
|
|
|
$
|
(79
|
)
|
|
IsoButane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
8,400
|
|
|
$
|
0.56
|
|
|
$
|
(138
|
)
|
|
Normal Butane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
21,000
|
|
|
$
|
0.59
|
|
|
$
|
(235
|
)
|
|
Natural Gasoline Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|
Fair Value (in thousands)
|
|||||
|
2016 (Oct - Dec)
|
|
46,200
|
|
|
$
|
0.99
|
|
|
$
|
(381
|
)
|
|
2017
|
|
12,600
|
|
|
$
|
1.08
|
|
|
$
|
(64
|
)
|
|
Ethane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
8,400
|
|
|
$
|
0.27
|
|
|
Propane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
24,962
|
|
|
$
|
0.56
|
|
|
IsoButane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
3,479
|
|
|
$
|
0.73
|
|
|
Normal Butane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
7,168
|
|
|
$
|
0.72
|
|
|
Natural Gasoline Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
7,483
|
|
|
$
|
1.13
|
|
|
Propane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
12,600
|
|
|
$
|
0.57
|
|
|
Normal Butane Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
4,200
|
|
|
$
|
0.68
|
|
|
Natural Gasoline Swaps
|
|
Volumes (Gal/d)
|
|
WAVG Price (Per Gal)
|
|||
|
2017
|
|
4,200
|
|
|
$
|
1.13
|
|
|
(In millions)
|
Fair Value as of September 30, 2016
(1)
|
|
Change in Fair Value
(2)
|
|
Change in Income Before Income Taxes for the Nine Months Ended
September 30, 2016
(3)
|
||||||
|
Long-term debt
|
|
|
|
|
|
||||||
|
Fixed-rate
|
$
|
4,737
|
|
|
$
|
316
|
|
|
n/a
|
|
|
|
Variable-rate
|
$
|
250
|
|
|
n/a
|
|
|
$
|
4
|
|
|
|
(1)
|
Fair value was based on market prices, where available, or current borrowing rates for financings with similar terms and maturities.
|
|
(2)
|
Assumes a 100-basis-point decrease in the weighted average yield-to-maturity at
September 30, 2016
.
|
|
(3)
|
Assumes a 100-basis-point change in interest rates. The change to net income was based on the weighted average balance of all outstanding variable-rate debt for the
nine
months ended
September 30, 2016
.
|
|
•
|
The rights, preferences, privileges and other terms relating to the MPLX Class A units were removed as the MPLX Class A units were eliminated in connection with the Class A Reorganization. See Note
7
of the Notes to Consolidated Financial Statements for further discussion of the Class A Reorganization.
|
|
•
|
Other amendments MPLX GP determined did not adversely affect the limited partners of the Partnership considered as a whole or any particular class of partnership interests as compared to other classes of partnership interests in any material respect.
|
|
|
|
|
|
Incorporated by Reference
|
|
|
|
|
|||||||
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
Exhibit
|
|
Filing Date
|
|
SEC File No.
|
|
Filed
Herewith
|
|
Furnished
Herewith
|
|
|
2.1
|
|
Membership Interests Contribution Agreement, dated March 14, 2016, between MPLX LP, MPLX Logistics Holdings LLC, MPLX GP LLC and MPC Investment LLC
|
|
8-K
|
|
2.1
|
|
|
3/17/2016
|
|
001-35714
|
|
|
|
|
|
3.1
|
|
Certificate of Limited Partnership of MPLX LP
|
|
S-1
|
|
3.1
|
|
|
7/2/2012
|
|
333-182500
|
|
|
|
|
|
3.2
|
|
Amendment to the Certificate of Limited Partnership of MPLX LP
|
|
S-1/A
|
|
3.2
|
|
|
10/9/2012
|
|
333-182500
|
|
|
|
|
|
3.3
|
|
Third Amended and Restated Agreement of Limited Partnership of MPLX LP, dated as of October 26, 2016
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
10.1
|
|
Master Reorganization Agreement, dated September 1, 2016, by and among MPLX Holdings Inc., MarkWest Energy Partners, L.P., MWE GP LLC, MPLX LP, MPLX GP LLC, MPC Investment LLC, MPLX Logistics Holdings LLC and MarkWest Hydrocarbon, L.L.C.
|
|
8-K
|
|
10.1
|
|
|
9/6/2016
|
|
001-35714
|
|
|
|
|
|
10.2
|
|
Second Amendment to Amended and Restated Operating Agreement, dated August 1, 2016, between Marathon Petroleum Company LP and Marathon Pipe Line LLC
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Rule 13(a)-14 and 15(d)-14 under the Securities Exchange Act of 1934
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Rule 13(a)-14 and 15(d)-14 under the Securities Exchange Act of 1934
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
32.1
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
|
|
|
|
|
|
|
X
|
|
|
32.2
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350
|
|
|
|
|
|
|
|
|
|
|
|
X
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
|
|
|
|
|
|
|
X
|
|
|
|
|
|
MPLX LP
|
|
|
|
|
|
|
|
|
|
By:
|
|
MPLX GP LLC
|
|
|
|
|
Its general partner
|
|
|
|
|
|
|
Date: October 31, 2016
|
By:
|
|
/s/ Paula L. Rosson
|
|
|
|
|
Paula L. Rosson
|
|
|
|
|
Senior Vice President and Chief Accounting Officer of MPLX GP LLC
(the general partner of MPLX LP)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|