• | Reported net income attributable to MPLX of $665 million, including a charge of $36 million, and adjusted EBITDA attributable to MPLX of $1.3 billion |
• | Generated $1.2 billion in net cash provided by operating activities and reported distribution coverage of 1.44x |
• | Maintained quarterly distribution of $0.6875 per common unit |
• | On-track to achieve forecasted 2020 reductions in capital spending of over $700 million and operating expense of approximately $200 million |
• | Reiterate expectation of achieving positive free cash flow, after capital investments and distributions, for 2021 |
• | Announces Board authorization of a unit repurchase program for up to $1 billion of common units held by the public |
Three Months Ended Sept. 30 | Nine Months Ended September 30 | ||||||||||||||||||
(In millions, except per unit and ratio data) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||
Net income (loss) attributable to MPLX(a) | $ | 665 | $ | 629 | $ | (1,411 | ) | $ | 1,614 | ||||||||||
Adjusted net income attributable to MPLX(b) | N/A | 681 | N/A | 2,015 | |||||||||||||||
Adjusted EBITDA attributable to MPLX LP(c) | 1,335 | 1,273 | 3,856 | 3,785 | |||||||||||||||
Net cash provided by operating activities | 1,222 | 1,036 | 3,336 | 2,990 | |||||||||||||||
Distributable cash flow attributable to MPLX LP(c) | 1,067 | 1,027 | 3,172 | 3,055 | |||||||||||||||
Distribution per common unit(d) | $ | 0.6875 | $ | 0.6775 | $ | 2.0625 | $ | 2.0025 | |||||||||||
Distribution coverage ratio(e) | 1.44x | 1.42x | 1.42x | 1.54x | |||||||||||||||
Consolidated debt to adjusted EBITDA(f) | 4.0x | 4.0x | N/A | N/A | |||||||||||||||
(a) | The nine months ended Sept. 30, 2020 includes impairments related to equity method investments of approximately $1.3 billion, goodwill impairment of approximately $1.8 billion and long-lived asset impairments of approximately $0.3 billion, all within our G&P operating segment. |
(b) | Includes net income attributable to predecessor for the three and nine months ended Sept. 30, 2019. The predecessor period represents the period prior to MPLX's acquisition of Andeavor Logistics LP (ANDX) on July 30, 2019. |
(c) | Non-GAAP measures calculated before distributions to preferred unitholders. See reconciliation below. Includes adjusted EBITDA and distributable cash flow (DCF) adjustments attributable to predecessor. For the three and nine months ended Sept. 30, 2019, adjusted EBITDA attributable to MPLX LP excluding predecessor results was $1,165 million and $3,015 million, respectively. |
(d) | Distributions declared by the board of directors of MPLX's general partner. |
(e) | DCF attributable to GP and LP unitholders (including DCF attributable to predecessor) divided by total GP and LP distributions declared. For the nine months ended Sept. 30, 2019, DCF attributable to predecessor has been included with no corresponding distribution being declared by MPLX for the first quarter of 2019, resulting in a distribution coverage ratio of 1.54x. |
(f) | Calculated using face value total debt and LTM pro forma adjusted EBITDA, which is pro forma for acquisitions. See reconciliation below. 2019 is shown as historically presented and has not been adjusted for predecessor impacts. |
(In millions) | Three Months Ended Sept. 30 | Nine Months Ended September 30 | |||||||||||||
Segment income (loss) from operations (unaudited) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Logistics and Storage | $ | 677 | $ | 713 | $ | 2,081 | $ | 2,075 | |||||||
Gathering and Processing | 222 | 213 | (2,790 | ) | 648 | ||||||||||
Segment adjusted EBITDA attributable to MPLX LP (unaudited) | |||||||||||||||
Logistics and Storage | 893 | 849 | 2,604 | 2,498 | |||||||||||
Gathering and Processing | $ | 442 | $ | 424 | $ | 1,252 | $ | 1,287 | |||||||
• | Gathered volumes averaged 5.4 billion cubic feet per day (bcf/d), a 14% decrease versus the third quarter of 2019. |
• | Processed volumes averaged 8.5 bcf/d, a 3% decrease versus the third quarter of 2019. |
• | Fractionated volumes averaged 567 thousand barrels per day, a 4% increase versus the third quarter of 2019. |
• | Gathered volumes in Marcellus averaged 1.3 bcf/d in the third quarter, a 3% increase versus the third quarter of 2019, while gathered volumes in Utica averaged 1.8 bcf/d in the third quarter, a 24% decrease versus the third quarter of 2019. |
• | Processed volumes in Marcellus averaged 5.7 bcf/d in the third quarter, an 8% increase versus the third quarter of 2019, while processed volumes in Utica averaged 0.5 bcf/d in the third quarter, a 39% decrease versus the third quarter of 2019. |
• | Fractionated volumes in Marcellus averaged 477 thousand barrels per day in the third quarter, a 10% increase versus the third quarter of 2019, while fractionated volumes in Utica averaged 30 thousand barrels per day in the third quarter, a 39% decrease versus the third quarter of 2019. |
Condensed Results of Operations (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended September 30 | |||||||||||||
(In millions, except per unit data) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenues and other income: | |||||||||||||||
Operating revenue | $ | 912 | $ | 928 | $ | 2,631 | $ | 2,818 | |||||||
Operating revenue - related parties | 1,187 | 1,224 | 3,506 | 3,562 | |||||||||||
Income (loss) from equity method investments | 83 | 95 | (1,012 | ) | 255 | ||||||||||
Other income | 65 | 33 | 195 | 90 | |||||||||||
Total revenues and other income | 2,247 | 2,280 | 5,320 | 6,725 | |||||||||||
Costs and expenses: | |||||||||||||||
Operating expenses | 508 | 573 | 1,481 | 1,691 | |||||||||||
Operating expenses - related parties | 329 | 348 | 972 | 1,018 | |||||||||||
Depreciation and amortization | 346 | 302 | 992 | 916 | |||||||||||
Impairment expense | — | — | 2,165 | — | |||||||||||
General and administrative expenses | 96 | 102 | 289 | 293 | |||||||||||
Restructuring expenses | 36 | — | 36 | — | |||||||||||
Other taxes | 33 | 29 | 94 | 84 | |||||||||||
Total costs and expenses | 1,348 | 1,354 | 6,029 | 4,002 | |||||||||||
Income (loss) from operations | 899 | 926 | (709 | ) | 2,723 | ||||||||||
Interest and other financial costs | 224 | 233 | 677 | 686 | |||||||||||
Income (loss) before income taxes | 675 | 693 | (1,386 | ) | 2,037 | ||||||||||
(Benefit) provision for income taxes | 1 | 4 | 1 | 2 | |||||||||||
Net income (loss) | 674 | 689 | (1,387 | ) | 2,035 | ||||||||||
Less: Net income attributable to noncontrolling interests | 9 | 8 | 24 | 20 | |||||||||||
Less: Net income attributable to Predecessor | — | 52 | — | 401 | |||||||||||
Net income (loss) attributable to MPLX LP | 665 | 629 | (1,411 | ) | 1,614 | ||||||||||
Less: Series A preferred unit distributions | 20 | 20 | 61 | 61 | |||||||||||
Less: Series B preferred unit distributions | 10 | 7 | 31 | 7 | |||||||||||
Limited partners’ interest in net income (loss) attributable to MPLX LP | $ | 635 | $ | 602 | $ | (1,503 | ) | $ | 1,546 | ||||||
Per Unit Data | |||||||||||||||
Net income (loss) attributable to MPLX LP per limited partner unit: | |||||||||||||||
Common - basic | $ | 0.61 | $ | 0.61 | $ | (1.43 | ) | $ | 1.78 | ||||||
Common - diluted | $ | 0.61 | $ | 0.61 | $ | (1.43 | ) | $ | 1.78 | ||||||
Weighted average limited partner units outstanding: | |||||||||||||||
Common units – basic | 1,046 | 974 | 1,054 | 855 | |||||||||||
Common units – diluted | 1,047 | 975 | 1,054 | 855 | |||||||||||
Select Financial Statistics (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended September 30 | |||||||||||||
(In millions, except ratio data) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Common unit distributions declared by MPLX | |||||||||||||||
Common units (LP) - public(a) | $ | 270 | $ | 266 | $ | 810 | $ | 718 | |||||||
Common units - MPC(a) | 445 | 438 | 1,348 | 1,201 | |||||||||||
Total GP and LP distribution declared | 715 | 704 | 2,158 | 1,919 | |||||||||||
Preferred unit distributions(b) | |||||||||||||||
Series A preferred unit distributions(c) | 20 | 20 | 61 | 61 | |||||||||||
Series B preferred unit distributions(d) | 10 | 10 | 31 | 31 | |||||||||||
Total preferred unit distributions | 30 | 30 | 92 | 92 | |||||||||||
Other Financial Data | |||||||||||||||
Adjusted EBITDA attributable to MPLX LP(e)(f) | 1,335 | 1,273 | 3,856 | 3,785 | |||||||||||
DCF attributable to GP and LP unitholders(e)(f) | $ | 1,032 | $ | 997 | $ | 3,075 | $ | 2,963 | |||||||
Distribution coverage ratio(g) | 1.44x | 1.42x | 1.42x | 1.54x | |||||||||||
Cash Flow Data | |||||||||||||||
Net cash flow provided by (used in): | |||||||||||||||
Operating activities | $ | 1,222 | $ | 1,036 | $ | 3,336 | $ | 2,990 | |||||||
Investing activities | (283 | ) | (750 | ) | (1,060 | ) | (2,189 | ) | |||||||
Financing activities | $ | (978 | ) | $ | (277 | ) | $ | (2,263 | ) | $ | (845 | ) | |||
(a) | The distribution on common units for the three and nine months ended Sept. 30, 2019 includes the impact of the issuance of approximately 102 million units issued to public unitholders and approximately 161 million units issued to MPC in connection with MPLX's acquisition of ANDX on July 30, 2019. |
(b) | Includes MPLX distributions declared on the Series A and Series B preferred units as well as distributions earned on the Series B preferred assuming a distribution is declared by the Board of Directors (distributions on Series B preferred units are declared and payable semi-annually on Feb. 15th and Aug. 15th or the first business day thereafter). Cash distributions declared/to be paid to holders of the Series A and Series B preferred units are not available to common unitholders. |
(c) | Series A preferred units are considered redeemable securities due to the existence of redemption provisions upon a deemed liquidation event which is outside our control. These units rank senior to all common units with respect to distributions and rights upon liquidation and effective May 13, 2018, on an as-converted basis, preferred unit holders receive the greater of $0.528125 per unit or the amount of per unit distributions paid to holders of MPLX LP common units. |
(d) | Series B preferred unitholders are entitled to receive a fixed distribution of $68.75 per unit, per annum, payable semi-annually in arrears on Feb. 15 and Aug. 15 or the first business day thereafter. |
(e) | Non-GAAP measure. See reconciliation below. |
(f) | Includes predecessor EBITDA and DCF that is attributable to the period prior to the acquisition date of July 30, 2019. For the three and nine months ended Sept. 30, 2019, adjusted EBITDA attributable to MPLX LP excluding predecessor results was $1,165 million and $3,015 million respectively. |
(g) | DCF attributable to GP and LP unitholders (including DCF attributable to predecessor) divided by total GP and LP distribution declared. For the nine months ended Sept. 30, 2019, DCF attributable to predecessor has been included with no corresponding distribution being declared by MPLX for the first quarter of 2019, resulting in a distribution coverage ratio of 1.54x. |
Select Balance Sheet Data (unaudited) | |||||||
(In millions, except ratio data) | September 30, 2020 | December 31, 2019 | |||||
Cash and cash equivalents | $ | 28 | $ | 15 | |||
Total assets | 36,662 | 40,430 | |||||
Total long-term debt(a) | 20,349 | 20,307 | |||||
Redeemable preferred units | 968 | 968 | |||||
Total equity | $ | 13,095 | $ | 16,613 | |||
Consolidated total debt to adjusted EBITDA(b) | 4.0x | 4.1x | |||||
Partnership units outstanding: | |||||||
MPC-held common units | 647 | 666 | |||||
Public common units | 393 | 392 | |||||
(a) | Outstanding intercompany borrowings were zero as of Sept. 30, 2020 and $594 million as of Dec. 31, 2019. Includes current portion of long-term debt. |
(b) | Calculated using face value total debt and LTM pro forma adjusted EBITDA, which is pro forma for acquisitions. Face value total debt includes approximately $408 million and $406 million of unamortized discount and debt issuance costs as of Sept. 30, 2020 and Dec. 31, 2019, respectively. |
Operating Statistics (unaudited)(a) | Three Months Ended Sept. 30 | Nine Months Ended September 30 | |||||||||||||||||||
2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||
Logistics and Storage | |||||||||||||||||||||
Pipeline throughput (mbpd) | |||||||||||||||||||||
Crude oil pipelines | 3,077 | 3,367 | (9 | )% | 3,007 | 3,240 | (7 | )% | |||||||||||||
Product pipelines | 1,613 | 1,859 | (13 | )% | 1,701 | 1,875 | (9 | )% | |||||||||||||
Total pipelines | 4,690 | 5,226 | (10 | )% | 4,708 | 5,115 | (8 | )% | |||||||||||||
Average tariff rates ($ per barrel) | |||||||||||||||||||||
Crude oil pipelines | $ | 0.96 | $ | 0.97 | (1 | )% | $ | 0.96 | $ | 0.94 | 2 | % | |||||||||
Product pipelines | 0.85 | 0.77 | 10 | % | 0.82 | 0.73 | 12 | % | |||||||||||||
Total pipelines | $ | 0.93 | $ | 0.90 | 3 | % | 0.91 | 0.86 | 6 | % | |||||||||||
Terminal throughput (mbpd) | 2,701 | 3,292 | (18 | )% | 2,696 | 3,267 | (17 | )% | |||||||||||||
Barges at period-end | 301 | 264 | 14 | % | 301 | 264 | 14 | % | |||||||||||||
Towboats at period-end | 23 | 23 | — | % | 23 | 23 | — | % | |||||||||||||
(a) | Statistics for the three and nine months ended Sept. 30, 2019 are inclusive of predecessor operations. |
Gathering and Processing Operating Statistics (unaudited) - Consolidated(a) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||||||||
2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||
Gathering throughput (mmcf/d) | |||||||||||||||||||||
Marcellus Operations | 1,312 | 1,271 | 3 | % | 1,372 | 1,273 | 8 | % | |||||||||||||
Utica Operations(b) | — | — | — | % | — | — | — | % | |||||||||||||
Subtotal | 1,312 | 1,271 | 3 | % | 1,372 | 1,273 | 8 | % | |||||||||||||
Southwest Operations | 1,413 | 1,653 | (15 | )% | 1,445 | 1,618 | (11 | )% | |||||||||||||
Bakken Operations | 130 | 149 | (13 | )% | 137 | 149 | (8 | )% | |||||||||||||
Rockies Operations | 481 | 627 | (23 | )% | 523 | 639 | (18 | )% | |||||||||||||
Total gathering throughput | 3,336 | 3,700 | (10 | )% | 3,477 | 3,679 | (5 | )% | |||||||||||||
Natural gas processed (mmcf/d) | |||||||||||||||||||||
Marcellus Operations | 4,222 | 4,264 | (1 | )% | 4,177 | 4,211 | (1 | )% | |||||||||||||
Utica Operations(b) | — | — | — | % | — | — | — | % | |||||||||||||
Subtotal | 4,222 | 4,264 | (1 | )% | 4,177 | 4,211 | (1 | )% | |||||||||||||
Southwest Operations | 1,377 | 1,667 | (17 | )% | 1,479 | 1,608 | (8 | )% | |||||||||||||
Southern Appalachian Operations | 227 | 254 | (11 | )% | 231 | 244 | (5 | )% | |||||||||||||
Bakken Operations | 129 | 149 | (13 | )% | 137 | 149 | (8 | )% | |||||||||||||
Rockies Operations | 481 | 568 | (15 | )% | 512 | 575 | (11 | )% | |||||||||||||
Total natural gas processed | 6,436 | 6,902 | (7 | )% | 6,536 | 6,787 | (4 | )% | |||||||||||||
C2 + NGLs fractionated (mbpd) | |||||||||||||||||||||
Marcellus Operations | 477 | 433 | 10 | % | 466 | 431 | 8 | % | |||||||||||||
Utica Operations(b) | — | — | — | % | — | — | — | % | |||||||||||||
Subtotal | 477 | 433 | 10 | % | 466 | 431 | 8 | % | |||||||||||||
Southwest Operations | 21 | 19 | 11 | % | 16 | 13 | 23 | % | |||||||||||||
Southern Appalachian Operations | 11 | 13 | (15 | )% | 12 | 12 | — | % | |||||||||||||
Bakken Operations | 25 | 29 | (14 | )% | 25 | 22 | 14 | % | |||||||||||||
Rockies Operations | 3 | 4 | (25 | )% | 4 | 4 | — | % | |||||||||||||
Total C2 + NGLs fractionated | 537 | 498 | 8 | % | 523 | 482 | 9 | % | |||||||||||||
(a) | Includes operating data for entities that have been consolidated into the MPLX financial statements. Statistics for the three and nine months ended Sept. 30, 2019 are inclusive of predecessor operations. |
(b) | The Utica region relates to operations for partnership-operated equity method investments and thus does not have any operating statistics from a consolidated perspective. See table below for details on Utica. |
Gathering and Processing Operating Statistics (unaudited) - Operated(a) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||||||||
2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||
Gathering throughput (mmcf/d) | |||||||||||||||||||||
Marcellus Operations | 1,312 | 1,271 | 3 | % | 1,372 | 1,273 | 8 | % | |||||||||||||
Utica Operations | 1,816 | 2,381 | (24 | )% | 1,840 | 2,186 | (16 | )% | |||||||||||||
Subtotal | 3,128 | 3,652 | (14 | )% | 3,212 | 3,459 | (7 | )% | |||||||||||||
Southwest Operations | 1,479 | 1,653 | (11 | )% | 1,491 | 1,618 | (8 | )% | |||||||||||||
Bakken Operations | 130 | 149 | (13 | )% | 137 | 149 | (8 | )% | |||||||||||||
Rockies Operations | 659 | 827 | (20 | )% | 706 | 835 | (15 | )% | |||||||||||||
Total gathering throughput | 5,396 | 6,281 | (14 | )% | 5,546 | 6,061 | (8 | )% | |||||||||||||
Natural gas processed (mmcf/d) | |||||||||||||||||||||
Marcellus Operations | 5,706 | 5,300 | 8 | % | 5,582 | 5,218 | 7 | % | |||||||||||||
Utica Operations | 530 | 866 | (39 | )% | 587 | 835 | (30 | )% | |||||||||||||
Subtotal | 6,236 | 6,166 | 1 | % | 6,169 | 6,053 | 2 | % | |||||||||||||
Southwest Operations | 1,439 | 1,667 | (14 | )% | 1,543 | 1,608 | (4 | )% | |||||||||||||
Southern Appalachian Operations | 227 | 254 | (11 | )% | 231 | 244 | (5 | )% | |||||||||||||
Bakken Operations | 129 | 149 | (13 | )% | 137 | 149 | (8 | )% | |||||||||||||
Rockies Operations | 481 | 568 | (15 | )% | 512 | 575 | (11 | )% | |||||||||||||
Total natural gas processed | 8,512 | 8,804 | (3 | )% | 8,592 | 8,629 | — | % | |||||||||||||
C2 + NGLs fractionated (mbpd) | |||||||||||||||||||||
Marcellus Operations | 477 | 433 | 10 | % | 466 | 431 | 8 | % | |||||||||||||
Utica Operations | 30 | 49 | (39 | )% | 32 | 45 | (29 | )% | |||||||||||||
Subtotal | 507 | 482 | 5 | % | 498 | 476 | 5 | % | |||||||||||||
Southwest Operations | 21 | 19 | 11 | % | 16 | 13 | 23 | % | |||||||||||||
Southern Appalachian Operations | 11 | 13 | (15 | )% | 12 | 12 | — | % | |||||||||||||
Bakken Operations | 25 | 29 | (14 | )% | 25 | 22 | 14 | % | |||||||||||||
Rockies Operations | 3 | 4 | (25 | )% | 4 | 4 | — | % | |||||||||||||
Total C2 + NGLs fractionated | 567 | 547 | 4 | % | 555 | 527 | 5 | % | |||||||||||||
(a) | Includes operating data for entities that have been consolidated into the MPLX financial statements as well as operating data for partnership-operated equity method investments. Statistics for the three and nine months ended Sept. 30, 2019 are inclusive of predecessor operations. |
Reconciliation of Segment Adjusted EBITDA to Net Income (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||
(In millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
L&S segment adjusted EBITDA attributable to MPLX LP (including predecessor results) | $ | 893 | $ | 849 | $ | 2,604 | $ | 2,498 | |||||||
G&P segment adjusted EBITDA attributable to MPLX LP (including predecessor results) | 442 | 424 | 1,252 | 1,287 | |||||||||||
Adjusted EBITDA attributable to MPLX LP (including predecessor results) | 1,335 | 1,273 | 3,856 | 3,785 | |||||||||||
Depreciation and amortization | (346 | ) | (302 | ) | (992 | ) | (916 | ) | |||||||
Provision for income taxes | (1 | ) | (4 | ) | (1 | ) | (2 | ) | |||||||
Amortization of deferred financing costs | (15 | ) | (10 | ) | (44 | ) | (29 | ) | |||||||
Gain on extinguishment of debt | 14 | — | 14 | — | |||||||||||
Non-cash equity-based compensation | (4 | ) | (5 | ) | (12 | ) | (17 | ) | |||||||
Impairment expense | — | — | (2,165 | ) | — | ||||||||||
Restructuring expenses | (36 | ) | — | (36 | ) | — | |||||||||
Net interest and other financial costs | (223 | ) | (223 | ) | (647 | ) | (657 | ) | |||||||
Income (loss) from equity method investments(a) | 83 | 95 | (1,012 | ) | 255 | ||||||||||
Distributions/adjustments related to equity method investments | (130 | ) | (145 | ) | (369 | ) | (399 | ) | |||||||
Unrealized derivative (losses) gains(b) | (10 | ) | 11 | (1 | ) | 7 | |||||||||
Acquisition costs | — | (9 | ) | — | (14 | ) | |||||||||
Other | (3 | ) | (1 | ) | (5 | ) | (1 | ) | |||||||
Adjusted EBITDA attributable to noncontrolling interests | 10 | 9 | 27 | 23 | |||||||||||
Net income (loss) | $ | 674 | $ | 689 | $ | (1,387 | ) | $ | 2,035 | ||||||
(a) | Includes impairment charges of $1,264 million for the nine months ended Sept. 30, 2020. |
(b) | MPLX makes a distinction between realized and unrealized gains and losses on derivatives. During the period when a derivative contract is outstanding, changes in the fair value of the derivative are recorded as an unrealized gain or loss. When a derivative contract matures or is settled, the previously recorded unrealized gain or loss is reversed and the realized gain or loss of the contract is recorded. |
L&S Reconciliation of Segment Income from Operations to Segment Adjusted EBITDA (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||
(In millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
L&S segment income from operations | $ | 677 | $ | 713 | $ | 2,081 | $ | 2,075 | |||||||
Depreciation and amortization | 164 | 113 | 440 | 373 | |||||||||||
Restructuring expenses | 27 | — | 27 | — | |||||||||||
Income from equity method investments | (36 | ) | (60 | ) | (126 | ) | (159 | ) | |||||||
Distributions/adjustments related to equity method investments | 55 | 70 | 169 | 184 | |||||||||||
Acquisition costs | — | 9 | — | 14 | |||||||||||
Non-cash equity-based compensation | 3 | 3 | 8 | 10 | |||||||||||
Other | 3 | 1 | 5 | 1 | |||||||||||
L&S segment adjusted EBITDA attributable to MPLX LP (including predecessor results) | 893 | 849 | 2,604 | 2,498 | |||||||||||
L&S predecessor segment adjusted EBITDA attributable to MPLX LP | — | (83 | ) | — | (603 | ) | |||||||||
L&S segment adjusted EBITDA attributable to MPLX LP | $ | 893 | $ | 766 | $ | 2,604 | $ | 1,895 | |||||||
G&P Reconciliation of Segment Income from Operations to Segment Adjusted EBITDA (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||
(In millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
G&P segment income (loss) from operations | $ | 222 | $ | 213 | $ | (2,790 | ) | $ | 648 | ||||||
Depreciation and amortization | 182 | 189 | 552 | 543 | |||||||||||
Impairment expense | — | — | 2,165 | — | |||||||||||
Restructuring expenses | 9 | — | 9 | — | |||||||||||
(Income) loss from equity method investments | (47 | ) | (35 | ) | 1,138 | (96 | ) | ||||||||
Distributions/adjustments related to equity method investments | 75 | 75 | 200 | 215 | |||||||||||
Unrealized derivative losses (gains)(a) | 10 | (11 | ) | 1 | (7 | ) | |||||||||
Non-cash equity-based compensation | 1 | 2 | 4 | 7 | |||||||||||
Adjusted EBITDA attributable to noncontrolling interest | (10 | ) | (9 | ) | (27 | ) | (23 | ) | |||||||
G&P segment adjusted EBITDA attributable to MPLX LP (including predecessor results) | 442 | 424 | 1,252 | 1,287 | |||||||||||
G&P predecessor segment adjusted EBITDA attributable to MPLX LP | — | (25 | ) | — | (167 | ) | |||||||||
G&P segment adjusted EBITDA attributable to MPLX LP | $ | 442 | $ | 399 | $ | 1,252 | $ | 1,120 | |||||||
(a) | MPLX makes a distinction between realized and unrealized gains and losses on derivatives. During the period when a derivative contract is outstanding, changes in the fair value of the derivative are recorded as an unrealized gain or loss. When a derivative contract matures or is settled, the previously recorded unrealized gain or loss is reversed and the realized gain or loss of the contract is recorded. |
Reconciliation of Adjusted EBITDA Attributable to MPLX LP and DCF Attributable to GP and LP Unitholders from Net Income (Loss) (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||
(In millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net income (loss) | $ | 674 | $ | 689 | $ | (1,387 | ) | $ | 2,035 | ||||||
Provision for income taxes | 1 | 4 | 1 | 2 | |||||||||||
Amortization of deferred financing costs | 15 | 10 | 44 | 29 | |||||||||||
Gain on extinguishment of debt | (14 | ) | — | (14 | ) | — | |||||||||
Net interest and other financial costs | 223 | 223 | 647 | 657 | |||||||||||
Income (loss) from operations | 899 | 926 | (709 | ) | 2,723 | ||||||||||
Depreciation and amortization | 346 | 302 | 992 | 916 | |||||||||||
Non-cash equity-based compensation | 4 | 5 | 12 | 17 | |||||||||||
Impairment expense | — | — | 2,165 | — | |||||||||||
Restructuring expenses | 36 | — | 36 | — | |||||||||||
(Income) loss from equity method investments | (83 | ) | (95 | ) | 1,012 | (255 | ) | ||||||||
Distributions/adjustments related to equity method investments | 130 | 145 | 369 | 399 | |||||||||||
Unrealized derivative losses (gains)(a) | 10 | (11 | ) | 1 | (7 | ) | |||||||||
Acquisition costs | — | 9 | — | 14 | |||||||||||
Other | 3 | 1 | 5 | 1 | |||||||||||
Adjusted EBITDA | 1,345 | 1,282 | 3,883 | 3,808 | |||||||||||
Adjusted EBITDA attributable to noncontrolling interests | (10 | ) | (9 | ) | (27 | ) | (23 | ) | |||||||
Adjusted EBITDA attributable to predecessor(b) | — | (108 | ) | — | (770 | ) | |||||||||
Adjusted EBITDA attributable to MPLX LP | 1,335 | 1,165 | 3,856 | 3,015 | |||||||||||
Deferred revenue impacts | 29 | 36 | 92 | 67 | |||||||||||
Net interest and other financial costs | (223 | ) | (223 | ) | (647 | ) | (657 | ) | |||||||
Maintenance capital expenditures | (41 | ) | (75 | ) | (108 | ) | (174 | ) | |||||||
Maintenance capital expenditures reimbursements | 11 | 18 | 31 | 34 | |||||||||||
Equity method investment capital expenditures paid out | (5 | ) | (8 | ) | (16 | ) | (16 | ) | |||||||
Restructuring expenses | (36 | ) | — | (36 | ) | — | |||||||||
Other | (3 | ) | 6 | — | 16 | ||||||||||
Portion of DCF adjustments attributable to predecessor(b) | — | 27 | — | 159 | |||||||||||
DCF attributable to MPLX LP | 1,067 | 946 | 3,172 | 2,444 | |||||||||||
Preferred unit distributions(c) | (35 | ) | (30 | ) | (97 | ) | (92 | ) | |||||||
DCF attributable to GP and LP unitholders (excluding predecessor results) | 1,032 | 916 | 3,075 | 2,352 | |||||||||||
Adjusted EBITDA attributable to predecessor(b) | — | 108 | — | 770 | |||||||||||
Portion of DCF adjustments attributable to predecessor(b) | — | (27 | ) | — | (159 | ) | |||||||||
DCF attributable to GP and LP unitholders (including predecessor results) | $ | 1,032 | $ | 997 | $ | 3,075 | $ | 2,963 | |||||||
(a) | MPLX makes a distinction between realized and unrealized gains and losses on derivatives. During the period when a derivative contract is outstanding, changes in the fair value of the derivative are recorded as an unrealized gain or loss. When a derivative contract matures or is settled, the previously recorded unrealized gain or loss is reversed and the realized gain or loss of the contract is recorded. |
(b) | The adjusted EBITDA and DCF adjustments related to predecessor are excluded from adjusted EBITDA attributable to MPLX LP and DCF attributable to GP and LP unitholders prior to the acquisition date. |
(c) | Includes MPLX distributions declared on the Series A preferred units, Series B preferred units and TexNew Mex units, as well as cash distributions earned by the Series B preferred units (as the Series B preferred units are declared and payable semi-annually), assuming a distribution is declared by the Board of Directors. Cash distributions declared/to be paid to holders of the Series A preferred units, Series B preferred units and TexNew Mex units are not available to common unitholders. |
Reconciliation of Net Income to LTM Pro forma adjusted EBITDA (unaudited) | Three Months Ended September 30 | ||||||
(In millions) | 2020 | 2019 | |||||
LTM Net (loss) income | $ | (1,960 | ) | $ | 2,126 | ||
LTM Net income to adjusted EBITDA adjustments | 7,135 | 1,908 | |||||
LTM Adjusted EBITDA attributable to MPLX LP | 5,175 | 4,034 | |||||
LTM Pro forma/Predecessor adjustments for acquisitions | — | 1,001 | |||||
LTM Pro forma adjusted EBITDA | 5,175 | 5,035 | |||||
Consolidated debt | $ | 20,757 | $ | 20,245 | |||
Consolidated debt to adjusted EBITDA(a) | 4.0x | 4.0x | |||||
(a) | 2019 is shown as historically presented and has not been adjusted for predecessor impacts. |
Reconciliation of Adjusted EBITDA Attributable to MPLX LP and DCF Attributable to GP and LP Unitholders from Net Cash Provided by Operating Activities (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||
(In millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net cash provided by operating activities | $ | 1,222 | $ | 1,036 | $ | 3,336 | $ | 2,990 | |||||||
Changes in working capital items | (166 | ) | 22 | (154 | ) | 134 | |||||||||
All other, net | 20 | (16 | ) | (6 | ) | (23 | ) | ||||||||
Non-cash equity-based compensation | 4 | 5 | 12 | 17 | |||||||||||
Net gain (loss) on disposal of assets | — | 1 | (1 | ) | 3 | ||||||||||
Restructuring expenses | 36 | — | 36 | — | |||||||||||
Current income taxes | 1 | 1 | 2 | 1 | |||||||||||
Gain on extinguishment of debt | (14 | ) | — | (14 | ) | — | |||||||||
Net interest and other financial costs | 223 | 223 | 647 | 657 | |||||||||||
Asset retirement expenditures | — | — | — | 1 | |||||||||||
Unrealized derivative losses (gains)(a) | 10 | (11 | ) | 1 | (7 | ) | |||||||||
Acquisition costs | — | 9 | — | 14 | |||||||||||
Other adjustments related to equity method investments | 6 | 11 | 19 | 20 | |||||||||||
Other | 3 | 1 | 5 | 1 | |||||||||||
Adjusted EBITDA | 1,345 | 1,282 | 3,883 | 3,808 | |||||||||||
Adjusted EBITDA attributable to noncontrolling interests | (10 | ) | (9 | ) | (27 | ) | (23 | ) | |||||||
Adjusted EBITDA attributable to predecessor(b) | — | (108 | ) | — | (770 | ) | |||||||||
Adjusted EBITDA attributable to MPLX LP | 1,335 | 1,165 | 3,856 | 3,015 | |||||||||||
Deferred revenue impacts | 29 | 36 | 92 | 67 | |||||||||||
Net interest and other financial costs | (223 | ) | (223 | ) | (647 | ) | (657 | ) | |||||||
Maintenance capital expenditures | (41 | ) | (75 | ) | (108 | ) | (174 | ) | |||||||
Maintenance capital expenditures reimbursements | 11 | 18 | 31 | 34 | |||||||||||
Equity method investment capital expenditures paid out | (5 | ) | (8 | ) | (16 | ) | (16 | ) | |||||||
Restructuring expenses | (36 | ) | — | (36 | ) | — | |||||||||
Other | (3 | ) | 6 | — | 16 | ||||||||||
Portion of DCF adjustments attributable to predecessor(b) | — | 27 | — | 159 | |||||||||||
DCF attributable to MPLX LP | 1,067 | 946 | 3,172 | 2,444 | |||||||||||
Preferred unit distributions(c) | (35 | ) | (30 | ) | (97 | ) | (92 | ) | |||||||
DCF attributable to GP and LP unitholders (excluding predecessor results) | 1,032 | 916 | 3,075 | 2,352 | |||||||||||
Adjusted EBITDA attributable to predecessor(b) | — | 108 | — | 770 | |||||||||||
Portion of DCF adjustments attributable to predecessor(b) | — | (27 | ) | — | (159 | ) | |||||||||
DCF attributable to GP and LP unitholders (including predecessor results) | $ | 1,032 | $ | 997 | $ | 3,075 | $ | 2,963 | |||||||
(a) | MPLX makes a distinction between realized and unrealized gains and losses on derivatives. During the period when a derivative contract is outstanding, changes in the fair value of the derivative are recorded as an unrealized gain or loss. When a derivative contract matures or is settled, the previously recorded unrealized gain or loss is reversed and the realized gain or loss of the contract is recorded. |
(b) | The adjusted EBITDA and DCF adjustments related to predecessor are excluded from adjusted EBITDA attributable to MPLX LP and DCF attributable to GP and LP unitholders prior to the acquisition date. |
(c) | Includes MPLX distributions declared on the Series A preferred units, Series B preferred units and TexNew Mex units, as well as cash distributions earned by the Series B preferred units (as the Series B preferred units are declared and payable semi-annually), assuming a distribution is declared by the Board of Directors. Cash distributions declared/to be paid to holders of the Series A preferred units, Series B preferred units and TexNew Mex units are not available to common unitholders. |
Capital Expenditures (unaudited) | Three Months Ended Sept. 30 | Nine Months Ended Sept. 30 | |||||||||||||
(In millions) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Capital Expenditures: | |||||||||||||||
Maintenance | $ | 41 | $ | 75 | $ | 108 | $ | 174 | |||||||
Maintenance reimbursements | (11 | ) | (18 | ) | (31 | ) | (34 | ) | |||||||
Growth | 208 | 518 | 677 | 1,479 | |||||||||||
Growth reimbursements | (2 | ) | (5 | ) | (2 | ) | (17 | ) | |||||||
Total capital expenditures | 236 | 570 | 752 | 1,602 | |||||||||||
Less: Increase (decrease) in capital accruals | (25 | ) | 10 | (197 | ) | (67 | ) | ||||||||
Asset retirement expenditures | — | — | — | 1 | |||||||||||
Additions to property, plant and equipment, net(a) | 261 | 560 | 949 | 1,668 | |||||||||||
Investments in unconsolidated affiliates | 22 | 171 | 244 | 494 | |||||||||||
Acquisitions | — | — | — | (6 | ) | ||||||||||
Total capital expenditures and acquisitions | 283 | 731 | 1,193 | 2,156 | |||||||||||
Less: Maintenance capital expenditures (including reimbursements) | 30 | 57 | 77 | 140 | |||||||||||
Acquisitions | — | — | — | (6 | ) | ||||||||||
Total growth capital expenditures(b) | $ | 253 | $ | 674 | $ | 1,116 | $ | 2,022 | |||||||
(a) | This amount is represented in the Consolidated Statements of Cash Flows as Additions to property, plant and equipment after excluding growth and maintenance reimbursements. Reimbursements are shown as Contributions from MPC within the Financing activities section of the Consolidated Statements of Cash Flows. |
(b) | Amount excludes contributions from noncontrolling interests of $94 million for the nine months ended Sept. 30, 2019, as reflected in the Financing section of our Consolidated Statements of Cash Flows. Also excludes a $69 million return of capital from our Wink to Webster Pipeline joint venture in the first quarter of 2020, a $41 million return of capital from our Whistler Pipeline joint venture in the second quarter of 2020, and a $2 million return of capital from our Rio Pipeline joint venture in the third quarter of 2020. These are reflected in the Investing section of our Consolidated Statements of Cash Flows for the nine months ended Sept. 30, 2020. The table below shows our 2020 adjusted growth capital expenditures which excludes the impact of changes in capital accruals and capitalized interest and also factors in any contributions from noncontrolling interests. |
2020 adjusted growth capital expenditures | Three Months Ended September 30, 2020 | Nine Months Ended September 30, 2020 | |||||
(In millions) | |||||||
Total growth capital expenditures | $ | 253 | $ | 1,116 | |||
Decrease in capital accruals | (25 | ) | (197 | ) | |||
Capitalized interest | (8 | ) | (29 | ) | |||
Return of Capital | (2 | ) | (112 | ) | |||
Total adjusted growth capital expenditures | $ | 218 | $ | 778 | |||