Western Midstream Partners, LP(NYSE:WES)

Western Midstream Partners, LP, together with its subsidiaries, acquire, own, develop, and operate midstream assets primarily in the United States. It is involved in gathering, compressing, treating, processing, and transporting of natural gas; gathering, stabilizing, and transporting of condensate,...
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net income | 315,171,000 | 317,670,000 | 250,849,000 | 263,638,000 | 238,277,000 | 191,235,000 | 270,776,000 | 254,135,000 | 281,341,000 | -289,400,000 | 295,440,000 | 125,223,000 | 175,058,000 | 211,979,000 | 110,881,000 | 155,636,000 | 35,519,000 | 152,348,000 | 150,817,000 | 147,913,000 | 175,497,000 | 103,991,000 | 145,460,000 | 170,426,000 | 167,325,000 | 119,083,000 | -427,063,000 | 163,494,000 | 113,338,000 | 86,794,000 | 94,409,000 | 106,540,000 | 98,482,000 | 91,127,000 | 89,228,000 | 81,776,000 | 62,060,000 | 52,888,000 | -14,037,000 | 42,940,000 | 40,567,000 | 52,406,000 | 38,865,000 | 40,682,000 | 36,777,000 | 37,938,000 | 38,342,000 | 34,022,000 | 26,781,000 | 24,808,000 | 21,799,000 | 19,235,000 | 18,124,000 | 16,958,000 | 25,753,000 | 17,396,000 | 12,908,000 | 9,219,000 | |||||||||||||
yoy | 32.27% | 66.11% | -7.36% | 3.74% | -15.31% | -166.08% | -8.35% | 102.95% | 60.71% | -236.52% | 166.45% | -19.54% | 392.86% | 39.14% | -26.48% | 5.22% | -79.76% | 46.50% | 3.68% | -13.21% | 4.88% | -12.67% | -134.06% | 4.24% | 47.63% | 37.20% | -552.35% | 53.46% | 15.08% | -4.75% | 5.81% | 30.28% | 58.69% | 72.30% | -735.66% | 90.44% | 52.98% | 0.92% | -136.12% | 5.55% | 10.31% | 38.14% | 1.36% | 19.58% | 37.32% | 52.93% | 75.89% | 76.88% | 47.77% | 46.29% | -15.35% | 10.57% | 40.41% | 83.95% | |||||||||||||||||
qoq | -0.79% | 26.64% | -4.85% | 10.64% | 24.60% | -29.38% | 6.55% | -9.67% | -197.22% | -197.96% | 135.93% | -28.47% | -17.42% | 91.18% | -28.76% | 338.18% | -76.69% | 1.02% | 1.96% | -15.72% | 68.76% | -28.51% | -14.65% | 1.85% | 40.51% | -127.88% | -361.21% | 44.25% | 30.58% | -8.07% | -11.39% | 8.18% | 8.07% | 2.13% | 9.11% | 31.77% | 17.34% | -476.78% | -132.69% | 5.85% | -22.59% | 34.84% | -4.47% | 10.62% | -3.06% | -1.05% | 12.70% | 27.04% | 7.95% | 13.80% | 13.33% | 6.13% | 6.88% | -34.15% | 48.04% | 34.77% | 40.02% | ||||||||||||||
net income margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 35.96% | 41.89% | 34.88% | 34.51% | 33.13% | 28.33% | 41.82% | 37.43% | 41.88% | -37.38% | 40.85% | 18.80% | 25.55% | 31.55% | 19.88% | 30.65% | 8.15% | 34.85% | 23.86% | 25.74% | 33.40% | 20.15% | 28.48% | 35.38% | 39.03% | 31.08% | -115.02% | 42.45% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
limited partners’ interest in net income | 331,730,000 | 333,750,000 | 301,837,000 | 325,854,000 | 281,772,000 | 369,841,000 | 559,500,000 | 281,630,000 | 270,843,000 | 247,100,000 | 198,959,000 | 328,577,000 | 259,501,000 | 299,550,000 | 301,934,000 | 238,186,000 | 250,198,000 | 226,295,000 | 181,798,000 | 258,249,000 | 241,479,000 | 267,576,000 | -251,396,000 | 282,133,000 | 121,217,000 | 169,431,000 | 89,544,000 | -471,809,000 | 111,093,000 | 64,607,000 | 39,833,000 | 54,348,000 | 71,619,000 | 66,985,000 | 63,557,000 | 63,979,000 | 59,707,000 | 44,810,000 | 32,370,000 | -26,552,000 | 31,475,000 | 30,150,000 | 43,824,000 | 31,511,000 | 34,415,000 | ||||||||||||||||||||||||||
weighted-average common units outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 381,330,000 | 381,328,000 | 380,986,000 | 380,397,000 | 380,513,000 | 380,491,000 | 380,024,000 | 383,028,000 | 383,561,000 | 384,614,000 | 384,468,000 | 394,951,000 | 388,906,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dilutive effect of non-vested phantom units | 1,458,000 | 998,000 | 1,508,000 | 212,000 | 2,107,000 | 1,762,000 | 1,604,000 | 247,000 | 1,211,000 | 896,000 | 1,282,000 | 83,000 | 1,412,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 382,788,000 | 382,326,000 | 382,494,000 | 266,000 | 382,620,000 | 382,253,000 | 381,628,000 | -936,000 | 384,772,000 | 385,510,000 | 385,750,000 | -3,309,000 | 390,318,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excluded due to anti-dilutive effect | 488,000 | 250,000 | -2,052,000 | 172,000 | 279,000 | -9,000 | 143,000 | 1,159,000 | 663,000 | -43,000 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common unit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 870 | 880 | 790 | 860 | 740 | 970 | 1,470 | 740 | 710 | 640 | 520 | 850 | 670 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 870 | 870 | 790 | 850 | 740 | 970 | 1,470 | 740 | 700 | 640 | 520 | 850 | 660 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
statements of operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
thousands | 2,025,000 | 2,025,000 | 2,025,000 | 2,024,000 | 2,024,000 | 2,024,000 | 2,023,000 | 2,023,000 | 2,023,000 | 2,022,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
service revenues – fee based | 566,912,000 | 559,192,000 | 541,745,000 | 565,865,000 | 530,434,000 | 513,088,000 | 489,729,000 | 473,044,000 | 454,039,000 | 423,330,000 | 423,501,000 | 399,485,000 | 431,944,000 | 655,952,000 | 631,598,000 | 621,093,000 | 650,482,000 | 618,985,000 | 572,275,000 | 603,777,000 | 636,522,000 | 642,628,000 | 447,783,000 | 411,738,000 | 360,011,000 | 343,484,000 | 326,642,000 | 211,015,000 | 204,090,000 | 192,488,000 | 186,001,000 | ||||||||||||||||||||||||||||||||||||||||
service revenues – product based | 5,416,000 | 12,254,000 | 11,859,000 | 12,474,000 | 13,664,000 | 16,493,000 | 14,057,000 | 1,973,000 | -234,000 | 6,642,000 | 8,116,000 | 8,610,000 | 24,246,000 | 70,498,000 | 40,867,000 | 34,317,000 | 28,812,000 | 27,803,000 | 31,652,000 | 13,132,000 | 12,316,000 | 7,000,000 | 2,978,000 | 4,992,000 | 84,000 | 634,000 | 1,352,000 | 1,020,000 | 701,000 | 285,000 | 242,000 | ||||||||||||||||||||||||||||||||||||||||
product sales | 13,639,000 | 4,801,000 | 4,798,000 | 4,062,000 | 1,109,000 | 4,510,000 | -3,977,000 | 5,086,000 | 9,818,000 | 11,611,000 | 17,168,000 | 25,135,000 | 20,323,000 | 149,736,000 | 85,589,000 | 63,588,000 | 84,298,000 | 72,256,000 | 70,805,000 | 30,068,000 | 30,106,000 | 21,736,000 | 31,624,000 | 28,292,000 | 38,658,000 | 41,066,000 | 50,443,000 | 89,646,000 | 69,723,000 | 45,256,000 | 54,819,000 | ||||||||||||||||||||||||||||||||||||||||
total revenues and other | 585,967,000 | 576,247,000 | 558,402,000 | 582,401,000 | 545,207,000 | 534,091,000 | 499,809,000 | 480,103,000 | 463,623,000 | 441,583,000 | 448,785,000 | 433,230,000 | 476,513,000 | 876,419,000 | 758,297,000 | 719,210,000 | 763,840,000 | 719,131,000 | 674,974,000 | 647,480,000 | 679,044,000 | 671,755,000 | 774,313,000 | 723,210,000 | 666,027,000 | 685,054,000 | 671,883,000 | 557,793,000 | 507,762,000 | 435,949,000 | 437,168,000 | 632,018,000 | 574,695,000 | 525,450,000 | 516,193,000 | 510,820,000 | 481,645,000 | 428,664,000 | 383,141,000 | 371,290,000 | 385,101,000 | ||||||||||||||||||||||||||||||
yoy | 7.48% | 7.89% | 11.72% | 21.31% | 17.60% | 20.95% | 11.37% | 10.82% | -2.71% | -49.62% | -40.82% | -39.76% | -37.62% | 21.87% | 12.34% | 11.08% | 12.49% | 7.05% | -12.83% | -10.47% | 1.95% | -1.94% | 15.25% | 29.66% | 31.17% | 57.14% | 53.69% | -11.74% | -11.65% | -17.03% | -15.31% | 23.73% | 19.32% | 22.58% | 34.73% | 37.58% | 25.07% | ||||||||||||||||||||||||||||||||||
qoq | 1.69% | 3.20% | -4.12% | 6.82% | 2.08% | 6.86% | 4.10% | 3.55% | 4.99% | -1.60% | 3.59% | -9.08% | -45.63% | 15.58% | 5.43% | -5.84% | 6.22% | 6.54% | 4.25% | -4.65% | 1.09% | -13.25% | 7.07% | 8.59% | -2.78% | 1.96% | 20.45% | 9.85% | 16.47% | -0.28% | -30.83% | 9.97% | 9.37% | 1.79% | 1.05% | 6.06% | 12.36% | 11.88% | 3.19% | -3.59% | |||||||||||||||||||||||||||||||
equity income, net – related parties | 16,847,000 | 27,128,000 | 20,435,000 | 28,158,000 | 23,977,000 | 27,431,000 | 32,819,000 | 36,120,000 | 35,494,000 | 42,324,000 | 39,021,000 | 44,095,000 | 41,317,000 | 48,464,000 | 49,607,000 | 45,308,000 | 48,506,000 | 58,666,000 | 52,165,000 | 49,962,000 | 61,026,000 | 54,415,000 | 61,347,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of product | 1,332,000 | -9,028,000 | -14,014,000 | -20,729,000 | -14,638,000 | -4,635,000 | -27,412,000 | -16,689,000 | -37,083,000 | -15,184,000 | -3,947,000 | 14,015,000 | -7,771,000 | 148,556,000 | 72,848,000 | 72,040,000 | 83,232,000 | 78,044,000 | 88,969,000 | 34,477,000 | 31,739,000 | 18,602,000 | 103,270,000 | 109,507,000 | 97,800,000 | 122,877,000 | 114,063,000 | 128,403,000 | 105,966,000 | 68,149,000 | 77,799,000 | 276,834,000 | 239,223,000 | 203,277,000 | 189,359,000 | 167,235,000 | 145,643,000 | 104,849,000 | 76,467,000 | 114,057,000 | 127,721,000 | 146,293,000 | 137,920,000 | 119,528,000 | 108,393,000 | 118,085,000 | 91,950,000 | 94,226,000 | 93,516,000 | 93,460,000 | 83,083,000 | 81,360,000 | 89,107,000 | 82,456,000 | 83,156,000 | 69,425,000 | 68,675,000 | 62,317,000 | 46,820,000 | 39,126,000 | 37,443,000 | 24,955,000 | 32,578,000 | 13,657,000 | 12,888,000 | 9,489,000 | 12,528,000 | 120,469,000 | 3,913,000 | 3,258,000 | 3,760,000 |
operation and maintenance | 1,833,000 | 1,560,000 | 1,921,000 | 1,915,000 | 2,523,000 | 4,703,000 | 1,439,000 | 2,125,000 | 843,000 | 903,000 | 747,000 | 1,207,000 | 3,231,000 | 168,153,000 | 128,976,000 | 147,102,000 | 140,838,000 | 153,028,000 | 140,332,000 | 144,204,000 | 132,293,000 | 145,186,000 | 159,191,000 | 173,387,000 | 176,572,000 | 148,431,000 | 142,829,000 | 114,518,000 | 111,359,000 | 100,628,000 | 88,279,000 | 86,550,000 | 79,536,000 | 76,148,000 | 73,760,000 | 81,869,000 | 74,755,000 | 75,173,000 | 76,213,000 | 78,134,000 | 80,633,000 | 56,827,000 | 56,149,000 | 54,241,000 | 53,657,000 | 50,875,000 | 40,532,000 | 47,492,000 | 42,757,000 | 41,669,000 | 36,739,000 | 34,303,000 | 33,261,000 | 33,882,000 | 29,898,000 | 27,126,000 | 27,012,000 | 23,639,000 | 20,862,000 | 19,448,000 | 19,414,000 | 13,735,000 | 15,167,000 | 11,060,000 | 11,741,000 | 10,371,000 | 9,236,000 | 18,100,000 | 9,376,000 | 8,732,000 | 8,559,000 |
general and administrative | 179,000 | 31,000 | 51,000 | 45,000 | 254,000 | -414,000 | 414,000 | 217,000 | 67,000 | 49,000 | 81,000 | 47,848,000 | 48,602,000 | 55,576,000 | 50,409,000 | 44,448,000 | 45,116,000 | 37,303,000 | 41,578,000 | 36,423,000 | 40,465,000 | 30,951,000 | 30,769,000 | 30,027,000 | 22,844,000 | 17,072,000 | 14,467,000 | 14,035,000 | 14,132,000 | 12,394,000 | 12,158,000 | 10,585,000 | 12,659,000 | 12,049,000 | 11,382,000 | 10,883,000 | 11,277,000 | 9,611,000 | 9,318,000 | 8,667,000 | 10,512,000 | 9,938,000 | 7,889,000 | 8,000,000 | 8,415,000 | 7,523,000 | 7,276,000 | 7,288,000 | 7,664,000 | 62,833,000 | 14,554,000 | 9,755,000 | 9,924,000 | 13,611,000 | 7,643,000 | 7,082,000 | 6,698,000 | 7,586,000 | 5,811,000 | 4,358,000 | 5,074,000 | 5,069,000 | 5,980,000 | 3,860,000 | 4,723,000 | 7,576,000 | 3,412,000 | 2,173,000 | 1,152,000 | ||
total operating expenses | 3,165,000 | -7,289,000 | -12,062,000 | -18,763,000 | -12,070,000 | 322,000 | -25,973,000 | -14,978,000 | -35,826,000 | -14,064,000 | -3,133,000 | 15,271,000 | -4,459,000 | 526,345,000 | 403,450,000 | 438,563,000 | 428,716,000 | 444,074,000 | 434,220,000 | 336,773,000 | 392,206,000 | 349,561,000 | 1,050,523,000 | 451,612,000 | 451,443,000 | 437,531,000 | 410,357,000 | 442,816,000 | 350,616,000 | 400,601,000 | 269,582,000 | 470,060,000 | 416,830,000 | 379,143,000 | 522,516,000 | 345,709,000 | 312,088,000 | 272,691,000 | 245,920,000 | 763,012,000 | 291,703,000 | 286,523,000 | 283,396,000 | 241,489,000 | 222,154,000 | 227,819,000 | 188,550,000 | 193,330,000 | 187,813,000 | 184,999,000 | 165,711,000 | 219,177,000 | 169,778,000 | 158,082,000 | 154,401,000 | 136,167,000 | 130,391,000 | 118,723,000 | 97,897,000 | 87,070,000 | 85,404,000 | 59,403,000 | 69,271,000 | 41,476,000 | 42,701,000 | 34,243,000 | 36,865,000 | 169,531,000 | 25,148,000 | 25,694,000 | 21,597,000 |
consolidated statements of operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 233,000 | 243,000 | 212,000 | 248,000 | 87,000 | 242,000 | 503,000 | 100,000 | 391,000 | 347,000 | 275,250 | 338,000 | 366,000 | 397,000 | 223,000 | 219,000 | 7,254,000 | 8,822,000 | 1,191,000 | 1,854,000 | 870,000 | 132,000 | 170,000 | 729,000 | 2,778,000 | 842,000 | 729,000 | 779,000 | 1,287,000 | 896,000 | 1,147,000 | 484,000 | 610,000 | 507,000 | 600,000 | 1,636,000 | 613,000 | 103,000 | 750,000 | 1,788,000 | 866,000 | 1,016,000 | 551,000 | 169,000 | 199,000 | 145,000 | 462,000 | ||||||||||||||||||||||||
property and other taxes | 22,662,000 | 18,442,000 | 18,275,000 | 13,641,000 | 17,967,000 | 14,384,000 | 11,077,000 | 19,392,000 | 19,395,000 | 18,476,000 | 15,504,000 | 15,281,000 | 14,282,000 | 16,285,000 | 7,844,000 | 10,954,000 | 11,754,000 | 12,382,000 | 11,385,000 | 11,215,000 | 11,924,000 | 12,294,000 | 7,047,000 | 10,670,000 | 12,078,000 | 10,350,000 | 4,892,000 | 8,343,000 | 8,775,000 | 8,523,000 | 4,635,000 | 6,564,000 | 7,113,000 | 7,041,000 | 4,724,000 | 6,649,000 | 6,086,000 | 5,785,000 | 4,690,000 | 5,328,000 | 4,833,000 | 4,837,000 | 3,063,000 | 4,411,000 | 3,974,000 | 3,959,000 | 2,575,000 | 3,610,000 | 2,800,000 | 2,769,000 | 1,267,000 | 1,876,000 | 1,771,000 | 1,757,000 | 1,176,000 | 1,302,000 | 1,653,000 | 1,570,000 | |||||||||||||
depreciation and amortization | 139,036,000 | 134,582,000 | 144,225,000 | 139,002,000 | 137,849,000 | 130,553,000 | 106,398,000 | 132,564,000 | 119,805,000 | 132,319,000 | 120,278,000 | 127,914,000 | 121,117,000 | 113,946,000 | 99,349,000 | 82,553,000 | 78,792,000 | 76,842,000 | 74,602,000 | 72,539,000 | 74,031,000 | 69,702,000 | 73,287,000 | 67,246,000 | 67,305,000 | 65,095,000 | 13,555,000 | 13,683,000 | 10,423,000 | 10,216,000 | 8,752,000 | 8,621,000 | |||||||||||||||||||||||||||||||||||||||
long-lived asset and other impairments | 90,000 | 1,345,000 | 1,594,000 | 12,738,000 | 14,866,000 | 3,314,000 | 34,640,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture and other | -1,150,000 | 370,000 | -234,000 | -364,000 | 1,225,000 | -583,000 | 12,285,000 | -768,000 | -2,843,000 | -40,000 | -3,000 | 248,000 | -1,061,000 | -590,000 | 961,000 | 65,000 | 170,000 | 116,000 | -2,629,000 | 72,000 | 15,458,000 | 119,487,000 | -5,872,000 | -6,230,000 | -1,907,000 | -632,000 | |||||||||||||||||||||||||||||||||||||||||||||
operating income | 397,388,000 | 404,824,000 | 325,721,000 | 383,266,000 | 334,948,000 | 292,336,000 | 372,954,000 | 347,096,000 | 373,766,000 | -214,903,000 | 333,630,000 | 268,725,000 | 310,060,000 | 318,928,000 | 166,210,000 | 200,321,000 | 74,736,000 | 188,126,000 | 181,815,000 | 179,456,000 | 207,608,000 | 138,392,000 | 181,155,000 | 197,288,000 | 176,362,000 | 153,403,000 | -399,832,000 | 192,618,000 | 134,830,000 | 109,918,000 | 112,922,000 | 123,374,000 | 115,133,000 | 100,158,000 | 97,291,000 | 90,188,000 | 70,127,000 | 64,036,000 | -6,340,000 | 49,242,000 | 47,259,000 | 57,841,000 | 43,403,000 | 45,472,000 | 43,025,000 | 38,096,000 | 40,040,000 | 36,887,000 | 28,565,000 | 25,048,000 | 20,982,000 | 18,295,000 | 15,731,000 | 14,023,000 | 25,968,000 | 13,155,000 | 13,926,000 | 16,629,000 | |||||||||||||
yoy | 18.64% | 38.48% | -12.66% | 10.42% | -10.39% | -236.03% | 11.79% | 29.16% | 20.55% | -167.38% | 100.73% | 34.15% | 314.87% | 69.53% | -8.58% | 11.63% | -64.00% | 35.94% | 0.36% | -9.04% | 17.72% | -9.79% | -145.31% | 2.42% | 30.80% | 39.56% | -454.08% | 56.13% | 17.11% | 9.74% | 16.07% | 36.80% | 64.18% | 56.41% | -1634.56% | 83.15% | 48.39% | 10.71% | -114.61% | 8.29% | 9.84% | 51.83% | 8.40% | 23.27% | 50.62% | 52.09% | 90.83% | 101.62% | 81.58% | 78.62% | -19.20% | 39.07% | 12.96% | -15.67% | |||||||||||||||||
qoq | -1.84% | 24.29% | -15.01% | 14.43% | 14.58% | -21.62% | 7.45% | -7.14% | -273.92% | -164.41% | 24.15% | -13.33% | -2.78% | 91.88% | -17.03% | 168.04% | -60.27% | 3.47% | 1.31% | -13.56% | 50.01% | -23.61% | -8.18% | 11.87% | 14.97% | -138.37% | -307.58% | 42.86% | 22.66% | -2.66% | -8.47% | 7.16% | 14.95% | 2.95% | 7.88% | 28.61% | 9.51% | -1110.03% | -112.88% | 4.20% | -18.29% | 33.26% | -4.55% | 5.69% | 12.94% | -4.86% | 8.55% | 29.13% | 14.04% | 19.38% | 14.69% | 16.30% | 12.18% | -46.00% | 97.40% | -5.54% | -16.25% | ||||||||||||||
operating margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 45.34% | 53.39% | 45.29% | 50.18% | 46.58% | 43.31% | 57.60% | 51.12% | 55.64% | -27.75% | 46.13% | 40.35% | 45.26% | 47.47% | 29.80% | 39.45% | 17.14% | 43.03% | 28.77% | 31.23% | 39.51% | 26.81% | 35.46% | 40.96% | 41.14% | 40.04% | -107.69% | 50.02% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
interest expense | -80,772,000 | -85,455,000 | -89,472,000 | -93,257,000 | -95,290,000 | -98,493,000 | -101,247,000 | -95,571,000 | -94,654,000 | -88,586,000 | -79,414,000 | -78,524,000 | -79,472,000 | -65,876,000 | -52,345,000 | -47,991,000 | -44,389,000 | -39,283,000 | -35,592,000 | -35,544,000 | -35,746,000 | -35,504,000 | -39,234,000 | -30,768,000 | -12,883,000 | -32,036,000 | -31,535,000 | -31,773,000 | -27,604,000 | -22,960,000 | -21,063,000 | -20,878,000 | -20,864,000 | -13,961,000 | -14,314,000 | -13,018,000 | -12,654,000 | -11,811,000 | -11,942,000 | -10,977,000 | -9,560,000 | -9,581,000 | -8,607,000 | -8,931,000 | -6,697,000 | -6,111,000 | |||||||||||||||||||||||||
gain on early extinguishment of debt | 91,000 | -24,655,000 | -289,000 | 862,000 | 1,632,000 | 1,395,000 | 7,345,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -45,000 | 106,000 | 390,000 | 110,000 | 84,000 | -1,207,000 | 413,000 | 720,000 | 1,653,000 | -1,761,000 | 37,792,000 | -67,894,000 | -58,477,000 | -35,206,000 | -7,564,000 | 598,000 | 1,229,000 | 782,000 | 330,000 | 286,000 | 253,000 | 430,000 | 255,000 | 153,000 | -53,000 | 124,000 | -846,000 | 85,000 | 71,000 | 71,000 | 76,000 | 97,000 | 214,000 | 477,000 | 225,000 | 439,000 | 499,000 | 674,000 | 579,000 | 522,000 | -1,267,000 | 458,000 | 290,000 | 8,000 | -3,682,000 | 1,760,000 | 188,000 | 63,000 | -2,394,000 | 20,000 | 13,000 | 13,000 | 9,000 | 5,000 | 21,000 | 93,000 | 27,000 | 4,000 | |||||||||||||
income before income taxes | 316,662,000 | 319,475,000 | 236,639,000 | 265,464,000 | 239,742,000 | 192,347,000 | 272,982,000 | 257,163,000 | 286,385,000 | -293,680,000 | 296,233,000 | 126,532,000 | 176,336,000 | 222,071,000 | 110,526,000 | 157,153,000 | 35,801,000 | 153,850,000 | 150,778,000 | 148,423,000 | 176,340,000 | 107,543,000 | 146,401,000 | 170,898,000 | 167,651,000 | 125,716,000 | -427,988,000 | 165,155,000 | 111,522,000 | 91,254,000 | 96,160,000 | 106,818,000 | 98,708,000 | 90,899,000 | 87,427,000 | 81,834,000 | 62,197,000 | 57,124,000 | -13,478,000 | 43,012,000 | 40,657,000 | 52,943,000 | 39,311,000 | 40,774,000 | 36,871,000 | 37,970,000 | 38,434,000 | 35,527,000 | 26,798,000 | 25,765,000 | 21,963,000 | 19,406,000 | 18,179,000 | 16,468,000 | 31,444,000 | 17,464,000 | 15,638,000 | 14,507,000 | |||||||||||||
income tax benefit | 1,491,000 | 1,805,000 | -14,210,000 | 1,826,000 | 1,465,000 | 1,112,000 | 2,206,000 | 3,028,000 | 5,044,000 | -4,280,000 | 793,000 | 1,309,000 | 1,278,000 | 10,092,000 | -38,000 | 171,000 | 55,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | 8,854,000 | 8,953,000 | 7,332,000 | 7,913,000 | 7,018,000 | 5,444,000 | 6,885,000 | 7,524,000 | 8,304,000 | -32,873,000 | 7,670,000 | 4,006,000 | 5,464,000 | 93,319,000 | 3,349,000 | 3,376,000 | 1,860,000 | 2,231,000 | 2,934,000 | 3,423,000 | 4,290,000 | 4,243,000 | 4,438,000 | 3,873,000 | 2,838,000 | 2,954,000 | 3,199,000 | 2,541,000 | 3,370,000 | 1,894,000 | 2,519,000 | 2,187,000 | |||||||||||||||||||||||||||||||||||||||
net income attributable to western midstream partners, lp | 306,317,000 | 308,717,000 | 243,517,000 | 255,725,000 | 231,259,000 | 185,791,000 | 263,891,000 | 246,611,000 | 273,037,000 | -256,527,000 | 287,770,000 | 121,217,000 | 169,594,000 | 118,660,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited partners’ interest in net income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general partner interest in net (income) loss | -6,767,000 | -6,783,000 | -5,331,000 | -5,527,000 | -4,964,000 | -3,993,000 | -5,642,000 | -5,132,000 | -5,461,000 | 5,131,000 | -90,372,000 | -88,551,000 | -84,176,000 | -83,439,000 | -80,932,000 | -78,376,000 | -76,365,000 | -68,162,000 | -62,229,000 | -60,551,000 | -58,381,000 | -55,400,000 | -42,875,000 | -50,213,000 | -45,915,000 | -41,993,000 | -37,041,000 | -31,058,000 | -28,047,000 | -24,834,000 | -21,900,000 | -18,693,000 | -16,154,000 | -12,886,000 | -9,581,000 | -8,042,000 | -6,127,000 | -4,339,000 | -2,915,000 | -2,394,000 | |||||||||||||||||||||||||||||||
net income per common unit – basic | 740 | 750 | 580 | 610 | -3,410 | 770 | 440 | 260 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common unit – diluted | 740 | 750 | 590 | 610 | -3,410 | 770 | 440 | 260 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – basic | 403,027,000 | 403,254,000 | 411,309,000 | 411,909,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – diluted | 404,162,000 | 404,460,000 | 412,022,000 | 412,714,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 441,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income – anadarko note receivable | 3,286,000 | 4,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common unit – basic and diluted | 550 | 440 | 600 | 550 | 600 | -570 | 650 | 270 | 370 | 300 | 90 | 390 | -320 | 380 | 390 | 380 | 490 | 10 | 347.5 | 540 | 550 | 310 | 427.5 | 600 | 570 | 540 | 570 | 530 | 410 | 310 | -300 | 330 | 330 | 480 | 320 | 410 | 400 | 430 | 350 | 370 | |||||||||||||||||||||||||||||||
weighted-average common units outstanding – basic and diluted | 413,070,000 | 413,104,000 | 435,554,000 | 438,857,000 | 443,973,000 | 443,971,000 | 415,794,000 | 453,021,000 | 453,000,000 | 299,556,000 | 119,068,000 | 118,177,000 | 117,716,000 | 112,143,000 | 108,736,000 | 104,815,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
pre-acquisition net (income) loss allocated to anadarko | -163,000 | -29,116,000 | -11,326,000 | -1,742,000 | 956,000 | 764,000 | -5,401,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-lived asset impairments | 10,150,000 | 155,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues and other – related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues and other – related parties | 482,385,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues and other – third parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues and other – third parties | 291,928,000 | 278,188,000 | 267,274,000 | 299,870,000 | 293,446,000 | 256,112,000 | 233,248,000 | 197,920,000 | 196,106,000 | 249,295,000 | 223,568,000 | 209,137,000 | 201,038,000 | 182,889,000 | 156,333,000 | 126,259,000 | 110,557,000 | 119,107,000 | 137,643,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income – related parties | 4,225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues and other – affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues and other – affiliates | 445,022,000 | 398,753,000 | 385,184,000 | 378,437,000 | 301,681,000 | 274,514,000 | 238,029,000 | 241,062,000 | 382,723,000 | 351,127,000 | 316,313,000 | 315,155,000 | 327,931,000 | 325,312,000 | 302,405,000 | 272,584,000 | 252,183,000 | 247,458,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income, net – affiliates | 62,035,000 | 53,893,000 | 63,598,000 | 57,992,000 | 50,272,000 | 43,110,000 | 39,218,000 | 20,424,000 | 22,486,000 | 21,519,000 | 21,728,000 | 19,461,000 | 21,916,000 | 20,294,000 | 19,693,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments | 1,985,000 | 3,107,000 | 797,000 | 390,000 | 75,630,000 | 25,317,000 | 127,243,000 | 148,000 | 8,295,000 | 2,159,000 | 3,178,000 | 164,742,000 | 4,222,000 | 2,392,000 | 2,403,000 | 6,518,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income – affiliates | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from business interruption insurance claims | 24,115,000 | 5,767,000 | 13,667,000 | 2,603,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (benefit) expense | 825,250 | 1,517,000 | 282,000 | 1,502,000 | -39,000 | 510,000 | 843,000 | 3,552,000 | 941,000 | 472,000 | 326,000 | 6,633,000 | -925,000 | 1,661,000 | -1,816,000 | 4,460,000 | 1,751,000 | 278,000 | 226,000 | -228,000 | -490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | 1,823,000 | 990,000 | 2,811,000 | 2,985,000 | 2,180,000 | 4,407,000 | 2,046,000 | 2,102,000 | 2,456,000 | 2,680,000 | 2,804,000 | 3,023,000 | 1,871,000 | 2,188,000 | 2,816,000 | 3,226,000 | 2,751,250 | 3,863,000 | 3,450,000 | 3,692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to western gas partners, lp | 109,058,000 | 154,646,000 | 32,708,000 | 149,363,000 | 148,637,000 | 143,506,000 | 173,451,000 | 101,889,000 | 143,004,000 | 167,746,000 | 164,521,000 | 116,060,000 | -428,934,000 | 161,306,000 | 110,522,000 | 83,568,000 | 91,389,000 | 102,677,000 | 95,032,000 | 87,435,000 | 85,879,000 | 78,400,000 | 60,200,000 | 50,657,000 | -16,971,000 | 39,517,000 | 36,277,000 | 48,163,000 | 34,427,000 | 36,809,000 | 33,939,000 | 34,984,000 | 35,143,000 | 31,481,000 | 23,411,000 | 22,914,000 | 19,280,000 | 17,048,000 | |||||||||||||||||||||||||||||||||
series a preferred units interest in net (income) loss | -14,199,000 | -28,174,000 | -25,904,000 | -25,539,000 | -23,121,000 | -2,329,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common and class c limited partners’ interest in net income | 18,686,000 | 66,095,000 | -51,468,000 | 65,924,000 | 67,705,000 | 65,130,000 | 82,887,000 | 5,553,000 | 54,871,000 | 81,656,000 | 83,019,000 | 47,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gathering, processing and transportation | 121,150,250 | 157,303,000 | 154,984,000 | 172,314,000 | 186,171,000 | 189,465,000 | 186,733,000 | 187,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas and natural gas liquids sales | 203,275,000 | 185,002,000 | 161,329,000 | 142,841,000 | 141,760,000 | 135,847,000 | 115,672,000 | 84,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income | 16,814,000 | 12,114,000 | 21,976,000 | 18,941,000 | 18,220,000 | 16,514,000 | 19,063,000 | 13,008,000 | 9,251,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gathering, processing and transportation of natural gas and natural gas liquids | 150,462,000 | 141,556,000 | 138,644,000 | 128,309,000 | 106,478,000 | 104,258,000 | 98,973,000 | 85,161,000 | 88,130,000 | 83,606,000 | 69,175,000 | 65,899,000 | 63,033,000 | 57,459,000 | 56,110,000 | 56,892,000 | 55,908,000 | 54,126,000 | 50,580,000 | 48,610,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas, natural gas liquids and drip condensate sales | 101,721,000 | 105,032,000 | 120,672,000 | 117,236,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and impairments | 50,485,250 | 65,688,000 | 65,961,000 | 70,292,000 | 53,147,000 | 45,651,000 | 43,746,000 | 40,612,000 | 39,365,000 | 37,615,000 | 36,496,000 | 32,440,000 | 35,991,000 | 27,528,000 | 27,156,000 | 26,586,000 | 22,942,000 | 22,650,000 | 21,711,000 | 19,558,000 | 18,335,000 | 19,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture | 19,311,000 | 77,244,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues – affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues – affiliates | 259,448,000 | 245,715,000 | 261,539,000 | 245,500,000 | 256,666,000 | 206,290,000 | 226,044,000 | 217,624,000 | 204,040,000 | 181,550,000 | 180,161,000 | 176,676,000 | 164,251,000 | 166,546,000 | 134,918,000 | 137,481,000 | 121,479,000 | 104,519,000 | 79,141,000 | 83,830,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
revenues – third parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues – third parties | 142,964,000 | 129,379,000 | 76,358,000 | 80,965,000 | 73,278,000 | 73,167,000 | 64,577,000 | 60,377,000 | 51,086,000 | 48,197,000 | 32,676,000 | 42,344,000 | 41,090,000 | 45,696,000 | 44,652,000 | 38,382,000 | 40,269,000 | 31,474,000 | 8,827,000 | 10,489,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 402,412,000 | 375,094,000 | 337,897,000 | 326,465,000 | 329,944,000 | 279,457,000 | 290,621,000 | 278,001,000 | 255,126,000 | 229,747,000 | 212,837,000 | 219,020,000 | 205,341,000 | 212,242,000 | 179,570,000 | 175,863,000 | 161,748,000 | 135,993,000 | 127,110,000 | 122,291,000 | 87,968,000 | 94,319,000 | 62,458,000 | 60,996,000 | 49,974,000 | 50,888,000 | 195,499,000 | 38,303,000 | 39,620,000 | 38,226,000 | |||||||||||||||||||||||||||||||||||||||||
natural gas, natural gas liquids and condensate sales | 154,332,000 | 138,464,000 | 156,851,000 | 120,400,000 | 125,771,000 | 129,411,000 | 129,996,000 | 111,670,000 | 111,630,000 | 115,132,000 | 104,008,000 | 105,653,000 | 75,168,000 | 81,057,000 | 67,320,000 | 53,201,000 | 56,499,000 | 56,932,000 | 40,782,000 | 45,159,000 | 20,326,000 | 19,026,000 | 14,497,000 | 16,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||
interest income, net – affiliates | 3,168,750 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income and other | 12,143,000 | 4,607,000 | 4,869,000 | 3,981,000 | 5,498,000 | 4,085,000 | 4,133,000 | 4,001,000 | 3,842,000 | 2,298,000 | 3,579,000 | 2,708,000 | 3,475,000 | 1,934,000 | 1,394,000 | 1,557,000 | 1,953,000 | 2,254,000 | 2,639,000 | 1,730,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -1,801,000 | 58,000 | 137,000 | 4,236,000 | 559,000 | 72,000 | 90,000 | 537,000 | 446,000 | 92,000 | 94,000 | 32,000 | 92,000 | 1,505,000 | 17,000 | 957,000 | 5,691,000 | 68,000 | 2,730,000 | 5,288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income per subordinated unit – basic and diluted | 320 | 380 | 410 | 350 | 370 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pre-acquisition net (income) loss allocated to parent | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited partner interest in net income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pre-acquisition net income allocated to parent | -36,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general partner interest in net income | -1,842,000 | -1,448,000 | -1,177,000 | -888,000 | -519,000 | -483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited partner interest in net income | 32,097,000 | 33,536,000 | 33,966,000 | 30,557,000 | 22,892,000 | 23,649,000 | 18,893,000 | 16,707,000 | 17,762,000 | 16,619,000 | 16,129,000 | 17,048,000 | 8,084,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per limited partner unit – basic and diluted | 390 | 430 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues — affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gathering, processing and transportation of natural gas | 34,900,250 | 48,843,000 | 36,965,000 | 37,114,000 | 33,518,000 | 33,438,000 | 26,989,000 | 26,911,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues — affiliates | 80,191,000 | 107,709,000 | 55,797,000 | 54,718,000 | 44,125,000 | 45,150,000 | 186,269,000 | 27,134,000 | 30,637,000 | 27,463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues — third parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues — third parties | 13,862,000 | 14,582,000 | 6,661,000 | 6,278,000 | 5,849,000 | 5,738,000 | 9,230,000 | 11,169,000 | 8,983,000 | 10,763,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | -21,750 | -1,423,000 | 627,000 | 697,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common unit — basic and diluted | 292.5 | 440 | 330 | 300 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per subordinated unit — basic and diluted | 292.5 | 440 | 330 | 300 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pre-acquisition (income) loss allocated to parent | 1,218,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income, net — affiliates | 1,494,250 | 1,098,000 | 2,439,000 | 2,440,000 | 5,455,000 | 4,216,000 | 1,685,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less pre-acquisition income allocated to parent | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less general partner interest in net income | 385,000 | 341,000 | 362,000 | 339,000 | 329,000 | 348,000 | 165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
calculation of limited partner interest in net income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per limited partner unit — basic and diluted | 320 | 300 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited partner units outstanding — basic and diluted | 55,645,000 | 55,629,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gathering and transportation of natural gas | 20,299,750 | 26,405,000 | 27,155,000 | 26,947,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas and other | 1,043,750 | 729,000 | 3,482,000 | 516,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 12,856,000 | 7,145,000 | 6,554,000 | 6,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per limited partner unit — basic | 310 | 320 | 150 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per limited partner unit — diluted | 300 | 320 | 150 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited partner units outstanding — basic | 144,000 | 53,072,000 | 53,072,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
limited partner units outstanding — diluted | 143,000 | 53,103,000 | 53,103,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses — affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses — affiliates | 5,431,000 | 4,912,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses — third parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses — third parties | 13,709,000 | 10,229,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense — affiliates | -2,126,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 647,495,000 | 819,491,000 | 177,288,000 | 129,732,000 | 448,447,000 | 1,090,464,000 | 1,124,737,000 | 344,119,000 | 295,246,000 | 272,787,000 | 489,494,000 | 213,953,000 | 112,645,000 | 286,656,000 | 159,093,000 | 97,434,000 | 248,249,000 | 201,999,000 | 99,862,000 | 305,573,000 | 56,376,000 | 444,922,000 | 138,045,000 | 59,738,000 | 152,282,000 | 99,962,000 | 117,430,000 | 95,795,000 | 100,047,000 | 90,448,000 | 130,668,000 | 53,235,000 | 521,426,000 | 78,814,000 | 152,435,000 | 188,197,000 | 122,310,000 | 357,925,000 | 144,447,000 | 157,767,000 | 108,479,000 | 98,033,000 | 73,200,000 | 87,768,000 | 58,639,000 | 67,054,000 | 67,837,000 | 110,629,000 | 83,091,000 | 100,728,000 | 38,364,000 | 74,180,000 | 63,516,000 | 419,981,000 | 47,494,000 | 258,052,000 | 39,618,000 | 226,559,000 | 251,458,000 | 62,695,000 | 27,074,000 | 36,400,000 | 64,402,000 | 55,223,000 | 69,984,000 | 56,023,000 | 39,858,000 | 27,296,000 | 33,306,000 | 26,390,000 | 25,788,000 |
accounts receivable | 822,747,000 | 773,197,000 | 682,673,000 | 704,629,000 | 673,204,000 | 701,838,000 | 671,635,000 | 684,317,000 | 720,351,000 | 666,637,000 | 614,836,000 | 554,222,000 | 558,300,000 | 554,263,000 | 650,922,000 | 716,343,000 | 601,647,000 | 436,513,000 | 583,652,000 | 519,116,000 | 480,705,000 | 452,880,000 | 451,784,000 | 460,318,000 | 257,239,000 | 260,512,000 | 232,818,000 | 219,924,000 | 212,423,000 | 217,101,000 | 224,986,000 | 167,175,000 | 189,074,000 | 160,432,000 | 192,530,000 | 136,444,000 | 152,731,000 | 223,223,000 | 214,150,000 | 221,795,000 | 179,773,000 | 180,993,000 | 150,538,000 | 172,663,000 | 144,218,000 | 98,114,000 | 126,345,000 | 109,014,000 | 100,621,000 | 84,060,000 | 75,788,000 | 76,943,000 | 28,507,000 | 38,354,000 | 21,359,000 | 19,674,000 | 19,978,000 | 22,197,000 | 26,838,000 | 28,104,000 | |||||||||||
other current assets | 69,165,000 | 64,253,000 | 57,090,000 | 70,646,000 | 68,243,000 | 54,888,000 | 36,316,000 | 39,854,000 | 50,750,000 | 52,986,000 | 31,476,000 | 29,028,000 | 64,353,000 | 59,506,000 | 86,285,000 | 49,666,000 | 56,397,000 | 46,252,000 | 73,196,000 | 61,562,000 | 74,079,000 | 45,262,000 | 54,104,000 | 39,107,000 | 81,027,000 | 41,938,000 | 42,990,000 | 20,466,000 | 23,472,000 | 25,914,000 | 25,970,000 | 26,728,000 | 22,747,000 | 14,816,000 | 13,381,000 | 10,161,000 | 10,578,000 | 12,866,000 | 9,217,000 | 5,691,000 | 3,555,000 | 7,855,000 | 11,399,000 | 11,670,000 | 10,480,000 | 10,067,000 | 6,773,000 | 4,560,000 | 7,432,000 | 10,022,000 | 8,763,000 | 6,162,000 | 8,490,000 | 6,998,000 | 9,386,000 | 5,732,000 | 7,070,000 | 6,794,000 | 6,844,000 | 3,701,000 | 5,114,000 | 5,146,000 | 2,766,000 | 3,392,000 | 3,287,000 | 2,175,000 | 684,000 | 815,000 | 491,000 | 775,000 | 1,068,000 |
total current assets | 1,539,407,000 | 1,656,941,000 | 917,051,000 | 905,007,000 | 1,189,894,000 | 1,847,190,000 | 1,832,688,000 | 1,068,290,000 | 1,066,347,000 | 992,410,000 | 1,135,806,000 | 797,203,000 | 735,298,000 | 900,425,000 | 896,300,000 | 863,443,000 | 906,293,000 | 684,764,000 | 756,710,000 | 886,251,000 | 611,160,000 | 943,064,000 | 643,933,000 | 559,163,000 | 490,548,000 | 402,412,000 | 393,238,000 | 336,185,000 | 335,942,000 | 333,463,000 | 381,624,000 | 247,138,000 | 733,247,000 | 254,062,000 | 358,346,000 | 334,802,000 | 285,619,000 | 594,014,000 | 367,814,000 | 385,253,000 | 291,807,000 | 286,881,000 | 235,137,000 | 272,101,000 | 213,337,000 | 175,235,000 | 200,955,000 | 224,203,000 | 191,144,000 | 194,810,000 | 122,915,000 | 157,285,000 | 100,513,000 | 465,333,000 | 78,239,000 | 283,458,000 | 66,666,000 | 255,550,000 | 285,140,000 | 94,500,000 | 43,184,000 | 53,696,000 | 80,686,000 | 69,813,000 | 79,863,000 | 62,335,000 | 47,650,000 | 44,029,000 | 45,379,000 | 41,938,000 | 32,753,000 |
property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost | 17,865,350,000 | 17,648,375,000 | 15,985,933,000 | 15,846,749,000 | 15,677,543,000 | 15,509,910,000 | 15,342,193,000 | 15,147,641,000 | 15,157,635,000 | 14,945,431,000 | 13,809,080,000 | 13,740,911,000 | 13,550,060,000 | 13,365,593,000 | 13,236,499,000 | 13,058,689,000 | 12,930,358,000 | 12,846,078,000 | 12,732,926,000 | 12,677,327,000 | 12,689,438,000 | 12,641,745,000 | 12,633,144,000 | 12,599,722,000 | 12,545,357,000 | 12,355,671,000 | 12,109,923,000 | 11,852,158,000 | 11,580,329,000 | 9,250,228,000 | 8,912,755,000 | 8,618,993,000 | 8,272,083,000 | 7,871,102,000 | 7,582,178,000 | 7,354,782,000 | 7,240,894,000 | 6,861,942,000 | 6,912,906,000 | 6,818,174,000 | 6,700,809,000 | 5,904,637,000 | 5,862,721,000 | 5,948,148,000 | 5,814,914,000 | 5,424,699,000 | 4,754,279,000 | 4,591,935,000 | 4,414,168,000 | 4,239,100,000 | 4,061,389,000 | 3,873,539,000 | 3,733,690,000 | 3,183,148,000 | 3,014,825,000 | 2,866,566,000 | 2,741,828,000 | 2,223,800,000 | 2,163,882,000 | 2,025,652,000 | 1,727,231,000 | 1,726,898,000 | 1,263,677,000 | 1,250,664,000 | 915,438,000 | 901,340,000 | 700,295,000 | 685,677,000 | 680,591,000 | 508,491,000 | 498,704,000 |
less accumulated depreciation | 6,570,657,000 | 6,427,467,000 | 6,259,586,000 | 6,106,545,000 | 5,950,449,000 | 5,795,301,000 | 5,646,602,000 | 5,503,228,000 | 5,432,343,000 | 5,290,415,000 | 5,144,678,000 | 5,139,941,000 | 5,008,838,000 | 4,823,993,000 | 4,696,816,000 | 4,581,122,000 | 4,455,162,000 | 4,333,171,000 | 4,208,845,000 | 4,087,362,000 | 4,049,900,000 | 3,931,800,000 | 3,808,005,000 | 3,685,006,000 | 3,558,626,000 | 3,290,740,000 | 3,176,089,000 | 3,058,512,000 | 2,950,330,000 | 2,638,155,000 | 2,494,121,000 | 2,405,419,000 | 2,208,536,000 | 2,140,211,000 | 2,074,464,000 | 2,006,988,000 | 1,974,081,000 | 1,812,010,000 | 1,882,012,000 | 1,816,030,000 | 1,760,590,000 | 1,614,663,000 | 1,072,799,000 | 1,165,607,000 | 1,103,643,000 | 1,040,328,000 | 986,692,000 | 936,568,000 | 894,690,000 | 855,845,000 | 817,489,000 | 779,513,000 | 745,477,000 | 709,773,000 | 671,902,000 | 642,253,000 | 615,627,000 | 452,866,000 | 430,948,000 | 406,956,000 | 367,881,000 | 351,165,000 | 280,257,000 | 265,939,000 | 214,942,000 | 204,683,000 | 189,320,000 | 171,096,000 | 162,776,000 | 140,982,000 | 133,770,000 |
net property, plant, and equipment | 11,294,693,000 | 11,220,908,000 | 9,726,347,000 | 9,740,204,000 | 9,727,094,000 | 9,714,609,000 | 9,695,591,000 | 9,644,413,000 | 9,725,292,000 | 9,655,016,000 | 8,664,402,000 | 8,600,970,000 | 8,541,222,000 | 8,541,600,000 | 8,539,683,000 | 8,477,567,000 | 8,475,196,000 | 8,512,907,000 | 8,524,081,000 | 8,589,965,000 | 8,639,538,000 | 8,709,945,000 | 8,825,139,000 | 8,914,716,000 | 8,986,731,000 | 9,064,931,000 | 8,933,834,000 | ||||||||||||||||||||||||||||||||||||||||||||
goodwill | 347,643,000 | 353,257,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 4,783,000 | 445,800,000 | 445,800,000 | 445,800,000 | 445,800,000 | 416,160,000 | 416,160,000 | 416,160,000 | 416,160,000 | 416,160,000 | 417,610,000 | 417,610,000 | 417,610,000 | 417,610,000 | 419,186,000 | 419,186,000 | 419,186,000 | 389,686,000 | 387,633,000 | 393,035,000 | 393,035,000 | 384,387,000 | 105,336,000 | 105,336,000 | 105,336,000 | 105,336,000 | 105,336,000 | 105,336,000 | 105,336,000 | 87,936,000 | 87,936,000 | 82,136,000 | 82,136,000 | 60,236,000 | 60,236,000 | 31,248,000 | 31,248,000 | 20,836,000 | 20,836,000 | 14,436,000 | 14,436,000 | 14,436,000 | 4,783,000 | 4,783,000 | |||
other intangible assets | 901,905,000 | 913,758,000 | 625,990,000 | 633,907,000 | 641,824,000 | 649,740,000 | 657,657,000 | 665,574,000 | 673,491,000 | 681,408,000 | 689,324,000 | 697,241,000 | 705,158,000 | 713,075,000 | 720,992,000 | 728,908,000 | 736,825,000 | 744,742,000 | 752,659,000 | 760,576,000 | 768,492,000 | 776,409,000 | 784,326,000 | 792,557,000 | 800,482,000 | 809,391,000 | 817,395,000 | 825,399,000 | 833,404,000 | 746,804,000 | 753,947,000 | 761,054,000 | 768,162,000 | 775,269,000 | 782,376,000 | 789,483,000 | 796,591,000 | 803,698,000 | 810,805,000 | 817,913,000 | 825,020,000 | 832,127,000 | 839,234,000 | 846,342,000 | 853,449,000 | 884,857,000 | 52,561,000 | 52,909,000 | 53,258,000 | 53,606,000 | 54,436,000 | 54,798,000 | 55,159,000 | 55,490,000 | 52,052,000 | 52,320,000 | 52,589,000 | ||||||||||||||
equity investments | 495,751,000 | 504,859,000 | 510,628,000 | 523,532,000 | 527,526,000 | 541,435,000 | 535,172,000 | 540,539,000 | 546,078,000 | 904,535,000 | 915,076,000 | 920,123,000 | 931,852,000 | 944,696,000 | 1,142,103,000 | 1,148,487,000 | 1,163,069,000 | 1,167,187,000 | 1,181,181,000 | 1,195,456,000 | 1,215,875,000 | 1,224,813,000 | 1,242,557,000 | 1,280,047,000 | 1,292,104,000 | 1,285,717,000 | 1,264,695,000 | 1,249,509,000 | 1,217,156,000 | 845,279,000 | 786,876,000 | 754,300,000 | 557,681,000 | 566,211,000 | 573,622,000 | 581,151,000 | 591,102,000 | 594,208,000 | 599,286,000 | 606,125,000 | 610,588,000 | 618,887,000 | 629,627,000 | 630,851,000 | 635,920,000 | 634,492,000 | 639,191,000 | 637,478,000 | 613,207,000 | 243,619,000 | 227,566,000 | 211,151,000 | 109,940,000 | 106,130,000 | 105,813,000 | 107,446,000 | 108,989,000 | 39,978,000 | 39,614,000 | 39,742,000 | 40,406,000 | 40,679,000 | |||||||||
other assets | 345,103,000 | 348,697,000 | 340,553,000 | 352,096,000 | 365,756,000 | 387,028,000 | 255,333,000 | 256,902,000 | 249,479,000 | 233,455,000 | 217,163,000 | 198,630,000 | 194,175,000 | 167,049,000 | 168,721,000 | 165,671,000 | 159,707,000 | 158,696,000 | 199,964,000 | 189,268,000 | 195,195,000 | 171,013,000 | 188,937,000 | 142,496,000 | 76,465,000 | 78,202,000 | 63,263,000 | 69,992,000 | 74,694,000 | 22,503,000 | 14,057,000 | 14,384,000 | 14,525,000 | 11,757,000 | 14,643,000 | 14,875,000 | 15,105,000 | 13,566,000 | 13,113,000 | 13,481,000 | 13,740,000 | 29,707,000 | 30,779,000 | 31,172,000 | 27,616,000 | 28,289,000 | 28,910,000 | 29,519,000 | 34,684,000 | 27,401,000 | 28,078,000 | 26,678,000 | 27,245,000 | 27,798,000 | 26,981,000 | 26,526,000 | 23,620,000 | 8,164,000 | 8,592,000 | 9,017,000 | 2,361,000 | 2,894,000 | 2,198,000 | 2,586,000 | 2,974,000 | 410,000 | 564,000 | 596,000 | 628,000 | ||
total assets | 14,924,502,000 | 14,998,420,000 | 12,125,352,000 | 12,159,529,000 | 12,456,877,000 | 13,144,785,000 | 12,981,224,000 | 12,180,501,000 | 12,265,470,000 | 12,471,607,000 | 11,626,554,000 | 11,218,950,000 | 11,112,488,000 | 11,271,628,000 | 11,472,582,000 | 11,388,859,000 | 11,445,873,000 | 11,273,079,000 | 11,419,378,000 | 11,626,299,000 | 11,435,043,000 | 11,830,027,000 | 11,689,675,000 | 11,953,243,000 | 11,908,998,000 | 12,346,453,000 | 12,178,225,000 | 11,980,531,000 | 11,796,995,000 | 9,236,282,000 | 9,031,298,000 | 8,666,610,000 | 8,813,322,000 | 8,014,350,000 | 7,914,311,000 | 7,745,715,000 | 7,632,840,000 | 7,733,028,000 | 7,501,098,000 | 7,504,102,000 | 7,360,560,000 | 6,707,262,000 | 7,172,332,000 | 7,216,042,000 | 7,094,628,000 | 6,751,631,000 | 5,054,540,000 | 4,964,812,000 | 4,777,107,000 | 4,268,027,000 | 4,042,231,000 | 3,909,274,000 | 3,646,406,000 | 3,476,062,000 | 2,953,944,000 | 3,036,199,000 | 2,720,201,000 | 2,451,620,000 | 2,443,543,000 | 2,137,221,000 | 1,765,537,000 | 1,793,238,000 | 1,378,371,000 | 1,368,661,000 | 1,084,229,000 | 1,059,889,000 | 853,037,000 | 852,264,000 | 856,441,000 | 674,230,000 | 662,470,000 |
liabilities, equity, and partners’ capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and imbalance payables | 413,812,000 | 319,170,000 | 297,029,000 | 357,037,000 | 357,278,000 | 312,945,000 | 387,158,000 | 364,805,000 | 377,499,000 | 362,451,000 | 393,358,000 | 359,298,000 | 362,398,000 | 360,562,000 | 492,776,000 | 492,979,000 | 395,893,000 | 326,061,000 | 341,220,000 | 246,790,000 | 226,715,000 | 210,691,000 | 164,417,000 | 181,563,000 | 219,628,000 | 293,128,000 | 273,579,000 | 240,568,000 | 328,867,000 | 350,325,000 | 360,651,000 | 331,447,000 | 360,028,000 | 349,801,000 | 302,848,000 | 198,496,000 | 186,882,000 | 123,285,000 | 101,101,000 | 90,914,000 | 103,754,000 | 64,606,000 | |||||||||||||||||||||||||||||
short-term debt | 445,603,000 | 448,825,000 | 13,062,000 | 13,233,000 | 350,597,000 | 1,011,032,000 | 1,008,018,000 | 8,507,000 | 108,394,000 | 617,748,000 | 2,268,000 | 2,532,000 | 2,714,000 | 215,780,000 | 2,030,000 | 2,613,000 | 718,153,000 | 505,932,000 | 726,429,000 | 588,373,000 | 7,752,000 | 438,870,000 | 438,762,000 | 438,619,000 | 11,184,000 | 7,873,000 | 8,128,000 | 8,381,000 | 2,000,000,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued ad valorem taxes | 49,784,000 | 60,114,000 | 51,035,000 | 35,419,000 | 46,016,000 | 38,319,000 | 47,298,000 | 34,751,000 | 48,525,000 | 61,285,000 | 50,291,000 | 35,827,000 | 52,717,000 | 72,875,000 | 61,492,000 | 41,268,000 | 62,833,000 | 44,955,000 | 49,065,000 | 35,570,000 | 55,610,000 | 41,427,000 | 58,335,000 | 53,639,000 | 52,175,000 | 35,160,000 | 45,771,000 | 30,641,000 | 48,545,000 | 29,336,000 | 37,123,000 | 26,318,000 | 38,871,000 | 26,633,000 | 33,020,000 | 22,059,000 | 35,185,000 | 23,121,000 | 31,120,000 | 20,633,000 | 27,876,000 | 17,808,000 | 26,416,000 | 18,098,000 | 19,725,000 | 14,812,000 | 21,083,000 | 14,539,000 | 16,987,000 | 13,860,000 | 18,472,000 | 11,805,000 | 17,727,000 | 11,949,000 | 15,021,000 | 9,717,000 | 12,485,000 | 7,882,000 | 12,212,000 | 7,806,000 | 5,986,000 | 11,012,000 | 5,702,000 | 4,239,000 | 1,525,000 | 6,149,000 | 3,667,000 | 3,075,000 | 1,330,000 | 4,472,000 | 3,173,000 |
accrued liabilities | 497,958,000 | 408,375,000 | 279,346,000 | 289,110,000 | 257,038,000 | 329,398,000 | 203,721,000 | 226,057,000 | 173,721,000 | 262,572,000 | 189,983,000 | 223,887,000 | 163,498,000 | 254,640,000 | 189,625,000 | 217,817,000 | 160,247,000 | 263,249,000 | 190,628,000 | 255,938,000 | 200,185,000 | 269,947,000 | 175,915,000 | 217,225,000 | 166,738,000 | 149,793,000 | 269,394,000 | 219,726,000 | 141,442,000 | 127,921,000 | 114,286,000 | 131,352,000 | 78,798,000 | 47,899,000 | 57,496,000 | 56,840,000 | 57,996,000 | 168,899,000 | 122,164,000 | 130,018,000 | 127,837,000 | 116,818,000 | 138,812,000 | 149,589,000 | 171,609,000 | 158,655,000 | 152,878,000 | 133,069,000 | 124,893,000 | 137,011,000 | 140,166,000 | 110,420,000 | 147,460,000 | 120,124,000 | 108,883,000 | 107,635,000 | 81,755,000 | 36,973,000 | 51,410,000 | 30,144,000 | 3,050,000 | ||||||||||
total current liabilities | 1,407,157,000 | 1,236,484,000 | 640,472,000 | 694,799,000 | 1,010,929,000 | 1,691,694,000 | 1,646,195,000 | 634,120,000 | 708,139,000 | 1,304,056,000 | 635,900,000 | 621,544,000 | 581,327,000 | 903,857,000 | 745,923,000 | 754,677,000 | 1,337,126,000 | 1,140,197,000 | 1,307,342,000 | 1,126,671,000 | 490,262,000 | 960,935,000 | 837,429,000 | 891,046,000 | 449,725,000 | 485,954,000 | 596,872,000 | 499,316,000 | 2,518,854,000 | 507,582,000 | 512,060,000 | 489,117,000 | 477,697,000 | 424,333,000 | 393,364,000 | 277,395,000 | 280,063,000 | 315,305,000 | 254,385,000 | 241,565,000 | 259,467,000 | 199,232,000 | 222,826,000 | 213,063,000 | 242,349,000 | 202,571,000 | 201,230,000 | 176,658,000 | 172,456,000 | 190,460,000 | 177,959,000 | 146,311,000 | 201,816,000 | 157,258,000 | 210,081,000 | 158,361,000 | 122,244,000 | 71,094,000 | 81,529,000 | 58,619,000 | 42,194,000 | 51,728,000 | 28,198,000 | 26,879,000 | 18,113,000 | 21,538,000 | 14,638,000 | 14,055,000 | 16,341,000 | 11,430,000 | 12,085,000 |
long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 8,194,171,000 | 8,195,170,000 | 6,924,291,000 | 6,924,108,000 | 6,925,033,000 | 6,926,647,000 | 6,929,212,000 | 7,138,092,000 | 7,272,079,000 | 7,283,556,000 | 7,260,051,000 | 6,824,214,000 | 6,693,941,000 | 6,569,582,000 | 7,027,361,000 | 6,656,123,000 | 6,188,750,000 | 6,400,616,000 | 6,399,874,000 | 6,835,838,000 | 7,416,001,000 | 7,415,832,000 | 7,440,394,000 | 7,544,396,000 | 8,088,761,000 | 7,951,565,000 | 7,730,502,000 | 7,489,448,000 | 5,208,411,000 | 4,787,381,000 | 4,566,464,000 | 4,177,353,000 | 4,176,346,000 | 3,464,712,000 | 3,343,886,000 | 3,253,065,000 | 3,092,257,000 | 3,091,461,000 | 2,907,395,000 | 2,932,004,000 | 3,021,325,000 | 2,707,357,000 | 2,587,189,000 | 2,677,023,000 | 2,532,995,000 | 2,422,954,000 | 2,082,914,000 | 2,022,876,000 | 1,912,839,000 | 1,418,169,000 | |||||||||||||||||||||
deferred income taxes | 111,898,000 | 111,277,000 | 31,915,000 | 31,691,000 | 31,392,000 | 29,679,000 | 29,646,000 | 15,727,000 | 15,698,000 | 15,468,000 | 15,378,000 | 15,279,000 | 15,348,000 | 14,424,000 | 14,182,000 | 14,345,000 | 13,557,000 | 12,425,000 | 24,470,000 | 23,468,000 | 22,752,000 | 22,195,000 | 21,292,000 | 19,698,000 | 16,731,000 | 18,899,000 | 17,890,000 | 16,175,000 | 15,355,000 | 9,697,000 | 10,285,000 | 8,753,000 | 8,592,000 | 7,409,000 | 10,284,000 | 10,169,000 | 9,529,000 | 6,402,000 | 6,360,000 | 6,020,000 | 5,906,000 | 5,963,000 | 7,037,000 | 5,869,000 | 7,802,000 | 4,171,000 | 780,000 | 601,000 | 428,000 | 309,000 | 1,830,000 | 1,852,000 | 1,748,000 | 1,578,000 | 1,387,000 | 1,375,000 | 1,350,000 | 733,000 | 718,000 | 394,000 | 380,000 | 687,000 | 605,000 | 499,000 | 498,000 | 14,000 | 14,000 | 14,000 | |||
asset retirement obligations | 443,152,000 | 427,858,000 | 389,829,000 | 385,224,000 | 378,889,000 | 370,195,000 | 374,646,000 | 371,501,000 | 366,755,000 | 359,185,000 | 307,945,000 | 301,975,000 | 293,718,000 | 290,021,000 | 310,500,000 | 303,548,000 | 297,187,000 | 298,275,000 | 271,022,000 | 267,624,000 | 267,962,000 | 260,283,000 | 327,285,000 | 327,971,000 | 339,454,000 | 336,396,000 | 319,178,000 | 320,073,000 | 311,716,000 | 259,976,000 | 157,933,000 | 151,412,000 | 147,082,000 | ||||||||||||||||||||||||||||||||||||||
other liabilities | 1,261,134,000 | 864,509,000 | 810,209,000 | 790,270,000 | 777,063,000 | 751,400,000 | 624,008,000 | 597,052,000 | 526,508,000 | 480,212,000 | 452,188,000 | 433,775,000 | 426,590,000 | 385,629,000 | 368,930,000 | 355,163,000 | 338,446,000 | 325,806,000 | 320,224,000 | 319,825,000 | 295,946,000 | 275,570,000 | 272,819,000 | 234,615,000 | 222,042,000 | 208,346,000 | 178,708,000 | 164,309,000 | 151,118,000 | 140,067,000 | 141,957,000 | 138,493,000 | 128,757,000 | ||||||||||||||||||||||||||||||||||||||
total long-term liabilities | 10,010,355,000 | 9,598,814,000 | 8,156,244,000 | 8,131,293,000 | 8,112,377,000 | 8,077,921,000 | 7,957,512,000 | 8,122,372,000 | 8,181,040,000 | 8,138,421,000 | 8,035,562,000 | 7,575,243,000 | 7,429,597,000 | 7,259,656,000 | 7,720,973,000 | 7,329,179,000 | 6,837,940,000 | 7,037,122,000 | 7,015,590,000 | 7,446,755,000 | 8,002,661,000 | 7,973,880,000 | 8,061,790,000 | 8,126,680,000 | 8,666,988,000 | 8,515,206,000 | 8,246,278,000 | 7,990,005,000 | 5,686,600,000 | 5,197,121,000 | 4,876,639,000 | 4,476,011,000 | 4,460,777,000 | 3,619,006,000 | 3,500,418,000 | 3,405,760,000 | 3,284,474,000 | 3,281,944,000 | 3,069,784,000 | 3,104,313,000 | 3,352,568,000 | 3,020,600,000 | 2,897,844,000 | 2,982,819,000 | 2,831,259,000 | 2,537,194,000 | 2,169,597,000 | 2,105,404,000 | 1,993,117,000 | 1,497,623,000 | 1,596,276,000 | 1,495,041,000 | 1,626,163,000 | 1,238,328,000 | 1,081,544,000 | 1,080,651,000 | 1,017,934,000 | 732,820,000 | 731,921,000 | 730,460,000 | 518,275,000 | 792,508,000 | 301,025,000 | 400,772,000 | 187,667,000 | 287,624,000 | 184,878,000 | 184,738,000 | 185,146,000 | 8,761,000 | 8,516,000 |
total liabilities | 11,417,512,000 | 10,835,298,000 | 8,796,716,000 | 8,826,092,000 | 9,123,306,000 | 9,769,615,000 | 9,603,707,000 | 8,756,492,000 | 8,889,179,000 | 9,442,477,000 | 8,671,462,000 | 8,196,787,000 | 8,010,924,000 | 8,163,513,000 | 8,466,896,000 | 8,083,856,000 | 8,175,066,000 | 8,177,319,000 | 8,322,932,000 | 8,573,426,000 | 8,492,923,000 | 8,934,815,000 | 8,899,219,000 | 9,017,726,000 | 9,116,713,000 | 9,001,160,000 | 8,843,150,000 | 8,489,321,000 | 8,205,454,000 | 5,704,703,000 | 5,388,699,000 | 4,965,128,000 | 4,938,474,000 | 4,043,339,000 | 3,893,782,000 | 3,683,155,000 | 3,564,537,000 | 3,597,249,000 | 3,324,169,000 | 3,345,878,000 | 3,612,035,000 | 3,219,832,000 | 3,120,670,000 | 3,195,882,000 | 3,073,608,000 | 2,739,765,000 | 2,370,827,000 | 2,282,062,000 | 2,165,573,000 | 1,688,083,000 | 1,774,235,000 | 1,641,352,000 | 1,827,979,000 | 1,395,586,000 | 1,291,625,000 | 1,239,012,000 | 1,140,178,000 | 803,914,000 | 813,450,000 | 789,079,000 | 560,469,000 | 844,236,000 | 329,223,000 | 427,651,000 | 205,780,000 | 309,162,000 | 199,516,000 | 198,793,000 | 201,487,000 | 20,191,000 | 20,601,000 |
equity and partners’ capital | 750,727,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common units | 3,361,526,000 | 4,016,606,000 | 3,172,802,000 | 3,179,232,000 | 3,183,365,000 | 3,224,802,000 | 3,225,855,000 | 3,271,033,000 | 3,225,562,000 | 2,894,231,000 | 2,821,958,000 | 2,888,745,000 | 2,964,712,000 | 2,969,604,000 | 2,868,665,000 | 3,164,328,000 | 3,134,018,000 | 2,966,955,000 | 2,965,944,000 | 2,927,066,000 | 2,821,455,000 | 2,778,339,000 | 2,674,682,000 | 2,820,327,000 | 2,684,136,000 | 3,209,947,000 | 3,182,917,000 | 3,338,646,000 | 3,437,922,000 | 2,475,540,000 | 2,595,719,000 | 2,666,799,000 | 2,842,612,000 | 2,950,010,000 | 3,012,424,000 | 3,070,608,000 | 2,759,744,000 | 2,536,872,000 | 2,604,524,000 | 2,613,806,000 | 2,417,194,000 | 2,588,991,000 | 3,115,480,000 | 3,102,772,000 | 3,116,504,000 | 3,119,714,000 | 2,524,313,000 | 2,528,069,000 | 2,459,637,000 | 2,431,193,000 | 2,127,040,000 | 2,130,279,000 | 1,692,173,000 | 1,957,066,000 | 1,552,399,000 | 1,617,196,000 | 1,416,896,000 | 1,495,253,000 | 1,492,186,000 | 943,973,000 | 810,717,000 | 562,400,000 | 662,262,000 | 556,627,000 | 497,230,000 | 377,032,000 | 366,135,000 | 366,638,000 | 368,049,000 | 379,098,000 | 374,248,000 |
general partner units | 4,265,000 | 4,624,000 | 9,370,000 | 9,730,000 | 10,045,000 | 10,803,000 | 10,972,000 | 12,192,000 | 11,313,000 | 3,193,000 | 1,678,000 | 322,000 | 2,261,000 | 2,105,000 | -1,112,000 | -2,825,000 | -5,062,000 | -8,882,000 | -11,286,000 | -13,923,000 | -16,033,000 | -17,208,000 | -20,032,000 | -22,347,000 | -24,990,000 | -14,224,000 | 206,862,000 | 199,433,000 | 191,564,000 | 185,812,000 | 179,232,000 | 172,180,000 | 165,442,000 | 153,872,000 | 143,968,000 | 138,040,000 | 131,842,000 | 125,846,000 | 120,164,000 | 123,792,000 | 116,859,000 | 111,071,000 | 105,725,000 | 89,150,000 | 84,894,000 | 81,735,000 | 78,157,000 | 68,585,000 | 66,457,000 | 54,918,000 | 52,752,000 | 41,416,000 | 39,758,000 | 33,456,000 | 31,729,000 | 31,124,000 | 25,052,000 | 21,505,000 | 15,977,000 | 17,372,000 | 14,960,000 | 13,726,000 | 11,221,000 | 11,008,000 | 10,986,000 | 10,988,000 | 10,788,000 | 10,501,000 | |||
total partners’ capital | 3,365,791,000 | 4,021,230,000 | 3,182,172,000 | 3,188,962,000 | 3,193,410,000 | 3,235,605,000 | 3,236,827,000 | 3,283,225,000 | 3,236,875,000 | 2,897,424,000 | 2,823,636,000 | 2,889,067,000 | 2,966,973,000 | 2,971,709,000 | 2,867,553,000 | 3,161,503,000 | 3,128,956,000 | 2,958,073,000 | 2,954,658,000 | 2,913,143,000 | 2,805,422,000 | 2,761,131,000 | 2,654,650,000 | 2,797,980,000 | 2,659,146,000 | 3,195,723,000 | 3,182,917,000 | 3,338,646,000 | 3,437,922,000 | 3,473,812,000 | 3,582,572,000 | 3,639,420,000 | 3,812,529,000 | 3,909,282,000 | 3,956,460,000 | 4,000,224,000 | 4,005,008,000 | 4,071,216,000 | 4,112,295,000 | 4,092,473,000 | 3,681,956,000 | 3,420,046,000 | 3,984,112,000 | 3,951,823,000 | 3,951,474,000 | 3,942,396,000 | 2,613,463,000 | 2,612,963,000 | 2,541,372,000 | 2,509,350,000 | 2,195,625,000 | 2,196,736,000 | 1,747,091,000 | 2,009,818,000 | 1,593,815,000 | 1,656,954,000 | 1,450,352,000 | 1,526,982,000 | 1,523,310,000 | 1,251,994,000 | 1,114,606,000 | 858,830,000 | 957,587,000 | 849,310,000 | 787,527,000 | ||||||
noncontrolling interests | 141,199,000 | 141,892,000 | 146,464,000 | 144,475,000 | 140,161,000 | 139,565,000 | 140,690,000 | 140,784,000 | 139,416,000 | 131,706,000 | 131,456,000 | 133,096,000 | 134,591,000 | 136,406,000 | 138,133,000 | 143,500,000 | 141,851,000 | 137,687,000 | 141,788,000 | 139,730,000 | 136,698,000 | 134,081,000 | 135,806,000 | 137,537,000 | 133,139,000 | 149,570,000 | 152,158,000 | 152,564,000 | 153,619,000 | 70,594,000 | 72,371,000 | 71,186,000 | 71,336,000 | 70,658,000 | 68,504,000 | 140,233,000 | 129,671,000 | 120,724,000 | 106,783,000 | 96,148,000 | 90,462,000 | 91,561,000 | 91,700,000 | 86,455,000 | |||||||||||||||||||||||||||
total equity and partners’ capital | 3,506,990,000 | 4,163,122,000 | 3,328,636,000 | 3,333,437,000 | 3,333,571,000 | 3,375,170,000 | 3,377,517,000 | 3,424,009,000 | 3,376,291,000 | 3,029,130,000 | 2,955,092,000 | 3,022,163,000 | 3,101,564,000 | 3,108,115,000 | 3,005,686,000 | 3,305,003,000 | 3,270,807,000 | 3,095,760,000 | 3,096,446,000 | 3,052,873,000 | 2,942,120,000 | 2,895,212,000 | 2,790,456,000 | 2,935,517,000 | 2,792,285,000 | 3,345,293,000 | 3,335,075,000 | 3,491,210,000 | 3,591,541,000 | 3,531,579,000 | 3,642,599,000 | 3,701,482,000 | 3,874,848,000 | 3,971,011,000 | 4,020,529,000 | 4,062,560,000 | 4,068,303,000 | 4,135,779,000 | 4,176,929,000 | 4,158,224,000 | 3,748,525,000 | 3,487,430,000 | 4,051,662,000 | 4,020,160,000 | 4,021,020,000 | 4,011,866,000 | 2,683,713,000 | 2,682,750,000 | 2,611,534,000 | 2,579,944,000 | 2,267,996,000 | 2,267,922,000 | 1,818,427,000 | 2,080,476,000 | 1,662,319,000 | 1,797,187,000 | 1,580,023,000 | 1,647,706,000 | 1,630,093,000 | 1,348,142,000 | 1,205,068,000 | 949,002,000 | 1,049,148,000 | 941,010,000 | 878,449,000 | ||||||
total liabilities, equity, and partners’ capital | 14,924,502,000 | 14,998,420,000 | 12,125,352,000 | 12,159,529,000 | 12,456,877,000 | 13,144,785,000 | 12,981,224,000 | 12,180,501,000 | 12,265,470,000 | 12,471,607,000 | 11,626,554,000 | 11,218,950,000 | 11,112,488,000 | 11,271,628,000 | 11,472,582,000 | 11,388,859,000 | 11,445,873,000 | 11,273,079,000 | 11,419,378,000 | 11,626,299,000 | 11,435,043,000 | 11,830,027,000 | 11,689,675,000 | 11,953,243,000 | 11,908,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||
anadarko note receivable | 259,481,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable – anadarko | 257,885,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | |||||||||||||||||||||||||||||||||
liabilities, equity and partners’ capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
apcwh note payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net investment by anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, equity and partners’ capital | 12,346,453,000 | 12,178,225,000 | 11,980,531,000 | 11,796,995,000 | 9,236,282,000 | 9,031,298,000 | 8,666,610,000 | 8,813,322,000 | 8,014,350,000 | 7,914,311,000 | 7,745,715,000 | 7,632,840,000 | 7,733,028,000 | 7,501,098,000 | 7,504,102,000 | 7,360,560,000 | 6,707,262,000 | 7,172,332,000 | 7,216,042,000 | 7,094,628,000 | 6,751,631,000 | 5,054,540,000 | 4,964,812,000 | 4,777,107,000 | 4,268,027,000 | 4,042,231,000 | 3,909,274,000 | 3,646,406,000 | 3,476,062,000 | 2,953,944,000 | 3,036,199,000 | 2,720,201,000 | 2,451,620,000 | 2,443,543,000 | 2,137,221,000 | 1,765,537,000 | 1,793,238,000 | 1,378,371,000 | 1,368,661,000 | 1,084,229,000 | 1,059,889,000 | ||||||||||||||||||||||||||||||
property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property, plant and equipment | 8,793,646,000 | 8,629,999,000 | 6,612,073,000 | 6,418,634,000 | 6,213,574,000 | 6,063,547,000 | 5,730,891,000 | 5,507,714,000 | 5,347,794,000 | 5,266,813,000 | 5,049,932,000 | 5,030,894,000 | 5,002,144,000 | 4,940,219,000 | 4,289,974,000 | 4,789,922,000 | 4,782,541,000 | 4,711,271,000 | 4,384,371,000 | 3,767,587,000 | 3,655,367,000 | 3,519,478,000 | 3,383,255,000 | 3,243,900,000 | 3,094,026,000 | 2,988,213,000 | 2,473,375,000 | 2,342,923,000 | 2,224,313,000 | 2,126,201,000 | 1,770,934,000 | 1,732,934,000 | 1,618,696,000 | 1,359,350,000 | 1,375,733,000 | 983,420,000 | 984,725,000 | 700,496,000 | 696,657,000 | 510,975,000 | 514,581,000 | 517,815,000 | 367,509,000 | 364,934,000 | |||||||||||||||||||||||||||
financial information has been recast to include the financial position and results attributable to ama. see note 1 and note 3. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class c units | 791,410,000 | 787,420,000 | 781,057,000 | 784,105,000 | 780,040,000 | 771,856,000 | 764,174,000 | 754,670,000 | 750,831,000 | 741,183,000 | 729,731,000 | 718,334,000 | 710,891,000 | 744,840,000 | 732,192,000 | 723,899,000 | 716,957,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 57,767,000 | 60,027,000 | 62,062,000 | 62,319,000 | 61,729,000 | 64,069,000 | 62,336,000 | 63,295,000 | 64,563,000 | 64,634,000 | 65,751,000 | 66,569,000 | 67,384,000 | 67,550,000 | 68,337,000 | 69,546,000 | 69,470,000 | 70,250,000 | 69,787,000 | 70,162,000 | 90,922,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement obligations and other | 146,885,000 | 146,248,000 | 142,526,000 | 145,342,000 | 142,641,000 | 139,604,000 | 137,139,000 | 132,126,000 | 118,606,000 | 119,422,000 | 120,041,000 | 114,766,000 | 110,069,000 | 85,903,000 | 81,927,000 | 79,850,000 | 79,145,000 | 76,336,000 | 74,827,000 | 71,096,000 | 68,472,000 | 69,722,000 | 69,048,000 | 68,288,000 | 63,642,000 | 62,860,000 | 61,514,000 | 43,542,000 | 56,790,000 | 15,631,000 | 15,392,000 | 11,980,000 | 10,568,000 | 9,379,000 | 9,240,000 | 9,093,000 | 8,330,000 | 8,144,000 | |||||||||||||||||||||||||||||||||
deferred purchase price obligation – anadarko | 37,346,000 | 41,440,000 | 16,425,000 | 29,150,000 | 193,211,000 | 188,674,000 | 184,196,000 | 179,886,000 | 175,696,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a preferred units | 336,722,000 | 639,545,000 | 628,548,000 | 617,094,000 | 420,582,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial information has been recast to include the financial position and results attributable to the springfield interest. see note 1 and note 2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial information has been recast to include the financial position and results attributable to the springfield system. see note 1 and note 2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial information has been recast to include the financial position and results attributable to the dbjv system. see note 1 and note 2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and natural gas imbalance payables | 57,598,000 | 45,376,000 | 51,015,000 | 29,104,000 | 27,011,000 | 28,640,000 | 30,219,000 | 39,589,000 | 19,131,000 | 23,423,000 | 35,999,000 | 24,633,000 | 85,992,000 | 40,461,000 | 27,520,000 | 25,744,000 | 17,688,000 | 20,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 258,000 | 410,000 | 357,000 | 190,000 | 663,000 | 630,000 | 552,000 | 185,000 | 548,000 | 484,000 | 495,000 | 219,000 | 326,000 | 160,000 | 342,000 | 548,000 | 545,000 | 412,000 | 330,000 | 265,000 | 211,000 | 146,000 | 13,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||
financial information has been recast to include the financial position and results attributable to the tefr interests. see note 1 and note 2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt – third parties | 1,518,110,000 | 1,418,362,000 | 1,553,319,000 | 1,168,278,000 | 1,010,435,000 | 1,010,228,000 | 773,296,000 | 494,178,000 | 494,061,000 | 493,946,000 | 299,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
plant, property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note payable – anadarko | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
parent net investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial information has been recast to include the financial position and results attributable to the mgr assets. see note 2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other intangible assets | 116,994,000 | 117,263,000 | 115,266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinated units | 282,969,000 | 282,384,000 | 280,453,000 | 277,953,000 | 277,723,000 | 276,571,000 | 276,019,000 | 276,378,000 | 275,847,000 | 275,917,000 | 264,153,000 | 257,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financial information has been revised to include the financial position and results attributable to the bison assets. see note 2. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net – third parties | 9,140,000 | 2,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net – affiliates | 1,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance receivables – third parties | 95,000 | 551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance receivables – affiliates | 11,000 | 41,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and natural gas imbalance payables – third parties | 13,695,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and natural gas imbalance payables – affiliate | 1,480,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities – third parties | 20,280,000 | 11,780,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities – affiliates | 593,000 | 242,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net — third parties | 7,819,000 | 4,304,000 | 3,896,000 | 2,690,000 | 3,300,000 | 5,758,000 | 5,878,000 | 4,566,000 | 3,415,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net — affiliates | 3,051,000 | 8,229,000 | 1,587,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance receivables — third parties | 1,276,000 | 688,000 | 45,000 | 22,000 | 11,000 | 379,000 | 389,000 | 1,125,000 | 881,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance receivables — affiliates | 4,000 | 41,000 | 448,000 | 280,000 | 66,000 | 2,022,000 | 1,422,000 | 839,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note receivable — anadarko | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | 260,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and natural gas imbalance payables — third parties | 11,262,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and natural gas imbalance payables — affiliate | 1,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities — third party | 17,664,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities — affiliates | 291,000 | 470,000 | 398,000 | 160,000 | 162,000 | 153,000 | 91,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current notes payable — third parties | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt — third parties | 560,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note payable — anadarko | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests | 90,172,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable – affiliates | 10,470,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investment | 20,819,000 | 20,289,000 | 20,060,000 | 19,651,000 | 19,412,000 | 18,622,000 | 18,183,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable – third parties | 8,111,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance payable – third parties | 476,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance payable – affiliates | 1,339,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt – third party | 110,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2009 | 200,250,000 | 200,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net pre-acquisition contributions from parent | 7,914,000 | 7,914,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
elimination of net deferred tax liabilities | 92,203,000 | 92,203,000 | 76,500,000 | 76,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of granger assets | -300,367,000 | -300,367,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of assets from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest owners | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash equity-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
may 2010 equity offering, net of offering and other incomes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -1,218,000 | -1,218,000 | 35,082,000 | 16,958,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to unitholders | -34,068,000 | -17,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest owners | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 1,218,000 | 1,218,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable — affiliates | 6,165,000 | 2,203,000 | 1,145,000 | 3,731,000 | 7,759,000 | 3,235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable — third parties | 9,203,000 | 8,602,000 | 5,336,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance payable — third parties | 193,000 | 289,000 | 549,000 | 220,000 | 162,000 | 244,000 | 2,251,000 | 4,791,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas imbalance payable — affiliates | 1,512,000 | 1,319,000 | 736,000 | 1,119,000 | 1,844,000 | 1,198,000 | 303,000 | 305,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities — third parties | 10,896,000 | 5,496,000 | 8,040,000 | 4,965,000 | 4,349,000 | 7,726,000 | 2,661,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt — third party | 210,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest owners and parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at march 31, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable — affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and partners’ capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable — anadarko | 276,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 4,242,000 | 4,252,000 | 5,544,000 | 1,639,000 | 762,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
partners’ capital | 653,521,000 | 653,471,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and partners’ capital | 853,037,000 | 852,264,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 17,373,000 | 8,621,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -582,000 | -5,940,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in natural gas imbalance receivable | 1,733,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, accrued liabilities and natural gas imbalance payable | -327,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other items | -124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 52,601,000 | 17,565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -11,718,000 | -6,546,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity affiliate | -263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -11,981,000 | -6,546,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement of capital expenditures to parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net distributions to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -34,068,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 6,552,000 | -6,010,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 33,306,000 | 33,306,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 39,858,000 | 27,296,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of net assets from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
elimination of deferred tax liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued capital expenditures | 1,377,000 | 1,469,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 1,821,000 | 1,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in natural gas imbalance receivable | -590,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued expenses | -817,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other items | -112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | -17,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | 644,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities, partners’ capital and parent net equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
parent net equity and partners’ capital | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total parent net equity and partners’ capital | 654,954,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, parent net equity and partners’ capital | 856,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
partners’ capital and parent net equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total partners’ capital and parent net equity | 654,039,000 | 641,869,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, partners’ capital and parent net equity | 674,230,000 | 662,470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2007 | 281,316,000 | 281,316,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the period from january 1, 2008 through may 13, 2008 | 13,878,000 | 13,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement of capital expenditures by parent | -45,161,000 | -45,346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net advance to parent | -4,924,000 | -8,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of net assets to western gas partners, lp | -321,609,000 | -318,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common units to public, net of offering and other costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the period from may 14, 2008 through september 30, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to the period from may 14, 2008 through june 30, 2008 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2008 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 359,032,000 | 196,269,000 | 348,872,000 | 350,762,000 | 316,552,000 | 341,580,000 | 295,892,000 | 387,564,000 | 586,216,000 | 295,752,000 | 284,398,000 | 259,516,000 | 208,341,000 | 345,034,000 | 273,581,000 | 315,171,000 | 317,670,000 | 250,849,000 | 263,638,000 | 238,277,000 | 191,235,000 | 270,776,000 | 254,135,000 | 281,341,000 | -289,400,000 | 295,440,000 | 125,223,000 | 175,058,000 | 211,979,000 | 110,881,000 | 155,636,000 | 35,519,000 | 152,348,000 | 150,817,000 | 147,913,000 | 175,497,000 | 103,991,000 | 145,460,000 | 170,426,000 | 167,325,000 | 119,083,000 | -427,063,000 | 163,494,000 | 113,338,000 | 86,794,000 | 94,409,000 | 106,540,000 | 98,482,000 | 91,127,000 | 89,228,000 | 81,776,000 | 62,060,000 | 52,888,000 | -14,037,000 | 42,940,000 | 40,567,000 | 52,406,000 | 38,865,000 | 43,463,000 | 36,777,000 | 37,938,000 | 38,342,000 | 47,141,000 | 26,782,000 | 24,808,000 | 21,799,000 | 30,724,000 | 18,124,000 | 16,958,000 | 25,753,000 | 17,396,000 | 12,908,000 | 9,219,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 200,426,000 | 197,882,000 | 170,323,000 | 172,113,000 | 170,460,000 | 162,990,000 | 166,015,000 | 163,432,000 | 157,991,000 | 165,187,000 | 147,363,000 | 143,492,000 | 144,626,000 | 151,910,000 | 156,837,000 | 139,036,000 | 134,582,000 | 144,225,000 | 139,002,000 | 137,849,000 | 130,553,000 | 106,398,000 | 132,564,000 | 119,805,000 | 132,319,000 | 120,278,000 | 127,914,000 | 121,117,000 | 113,946,000 | 99,349,000 | 82,553,000 | 78,792,000 | 76,842,000 | 74,602,000 | 72,539,000 | 74,031,000 | 69,702,000 | 73,287,000 | 67,246,000 | 67,305,000 | 65,095,000 | 13,555,000 | 13,683,000 | 10,423,000 | 12,269,000 | 8,752,000 | 8,621,000 | ||||||||||||||||||||||||||
long-lived asset and other impairments | 608,000 | 2,509,000 | 11,562,000 | 686,000 | 3,000 | 2,000 | 4,651,000 | 1,530,000 | 23,000 | 4,000 | 245,000 | 234,000 | 52,401,000 | 20,491,000 | 4,000 | 1,345,000 | 1,594,000 | 12,738,000 | 14,866,000 | 3,314,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash equity-based compensation expense | 10,854,000 | 21,386,000 | 10,456,000 | 10,713,000 | 8,248,000 | 9,421,000 | 8,759,000 | 10,391,000 | 9,423,000 | 9,970,000 | 7,171,000 | 7,665,000 | 7,199,000 | 6,538,000 | 6,464,000 | 7,038,000 | 7,743,000 | 6,842,000 | 6,979,000 | 7,121,000 | 6,734,000 | 5,935,000 | 5,616,000 | 5,677,000 | 5,234,000 | 6,005,000 | 3,996,000 | 3,125,000 | 2,368,000 | 1,533,000 | 1,603,000 | 1,454,000 | 1,563,000 | 1,349,000 | 1,180,000 | 1,184,000 | 1,209,000 | 1,165,000 | 1,179,000 | 1,160,000 | 1,231,000 | 931,000 | 1,127,000 | 1,095,000 | 1,035,000 | 710,000 | 1,023,000 | 1,037,000 | 1,150,000 | 957,000 | 882,000 | 878,000 | 804,000 | ||||||||||||||||||||
deferred income taxes | 621,000 | 1,708,000 | 224,000 | 299,000 | 1,713,000 | 33,000 | 13,919,000 | 29,000 | 230,000 | 90,000 | 99,000 | -69,000 | 924,000 | 242,000 | -163,000 | 788,000 | 1,132,000 | -12,045,000 | 1,002,000 | 716,000 | 557,000 | 903,000 | 1,594,000 | 2,967,000 | -2,168,000 | 1,008,000 | 1,716,000 | 820,000 | 4,065,000 | -588,000 | 1,531,000 | 192,000 | 1,331,000 | -1,424,000 | 115,000 | 639,000 | 3,128,000 | 234,000 | 341,000 | 128,000 | 1,852,000 | -1,061,000 | 1,168,000 | -1,933,000 | 3,758,000 | 1,941,000 | 179,000 | 173,000 | 290,000 | -1,521,000 | -22,000 | 105,000 | 1,124,000 | 191,000 | 12,000 | 25,000 | 477,000 | 171,000 | 5,221,000 | 17,000 | -58,000 | 16,000 | -1,059,000 | 14,000 | -621,000 | 82,000 | 218,000 | 1,000 | -555,000 | -1,786,000 | 59,000 | 53,000 | 3,298,000 |
accretion and amortization of long-term obligations | 882,000 | 815,000 | 1,896,000 | 2,032,000 | 2,202,000 | 2,354,000 | 2,221,000 | 2,473,000 | 2,190,000 | 2,174,000 | 1,882,000 | 2,403,000 | 1,692,000 | 1,783,000 | 1,773,000 | 1,804,000 | 1,782,000 | 1,762,000 | 1,871,000 | 1,914,000 | 2,088,000 | 2,172,000 | 2,185,000 | 2,197,000 | 2,100,000 | 1,942,000 | 3,651,000 | 1,337,000 | 1,511,000 | 1,259,000 | 1,257,000 | 1,248,000 | 1,378,000 | 1,060,000 | 1,055,000 | 1,038,000 | 1,101,000 | 5,387,000 | -121,000 | -14,522,000 | 5,467,000 | 5,402,000 | 5,226,000 | 4,958,000 | 2,112,000 | ||||||||||||||||||||||||||||
equity income, net – related parties | -14,776,000 | -21,378,000 | -16,847,000 | -27,128,000 | -20,435,000 | -28,158,000 | -23,977,000 | -27,431,000 | -32,819,000 | -36,120,000 | -35,494,000 | -42,324,000 | -39,021,000 | -44,095,000 | -41,317,000 | -48,464,000 | -49,607,000 | -45,308,000 | -48,506,000 | -58,666,000 | -52,165,000 | -49,962,000 | -61,026,000 | -54,415,000 | -61,347,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity-investment earnings – related parties | 15,763,000 | 21,756,000 | 17,798,000 | 28,082,000 | 23,337,000 | 28,295,000 | 26,087,000 | 27,700,000 | 29,304,000 | 39,272,000 | 33,026,000 | 43,262,000 | 39,609,000 | 46,443,000 | 43,306,000 | 50,534,000 | 45,870,000 | 48,744,000 | 54,009,000 | 61,715,000 | 49,048,000 | 58,821,000 | 63,660,000 | 63,288,000 | 60,868,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on divestiture and other | 6,367,000 | 3,065,000 | 2,470,000 | 911,000 | 4,667,000 | 2,655,000 | -467,000 | -59,342,000 | -239,617,000 | 6,434,000 | 1,480,000 | 70,000 | 2,118,000 | -104,560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -4,000 | 17,000 | 53,000 | 43,000 | 190,000 | 9,000 | 90,000 | 37,000 | 112,000 | 71,000 | -28,000 | 199,000 | 200,000 | 211,000 | 163,000 | 214,000 | 5,000 | 30,000 | 11,000 | 1,000 | -518,000 | -1,577,000 | 2,287,000 | -857,000 | 186,000 | -1,142,000 | |||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | -50,226,000 | 16,853,000 | 21,956,000 | -31,425,000 | 28,634,000 | -30,203,000 | 12,683,000 | 28,436,000 | -53,714,000 | -17,773,000 | -60,614,000 | 4,078,000 | -4,037,000 | 96,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts and imbalance payables and accrued liabilities | -28,316,000 | 52,513,000 | -40,837,000 | 31,039,000 | -46,684,000 | 56,949,000 | 8,161,000 | 13,338,000 | -100,383,000 | 19,021,000 | 12,535,000 | 36,885,000 | -136,460,000 | -72,881,000 | -17,840,000 | 97,201,000 | -14,292,000 | 58,392,000 | 17,204,000 | 55,758,000 | -16,467,000 | 106,623,000 | -34,509,000 | 101,247,000 | -28,924,000 | 38,524,000 | 11,808,000 | -25,669,000 | -55,529,000 | -24,632,000 | 14,781,000 | 13,498,000 | 27,075,000 | -10,937,000 | 45,982,000 | -12,035,000 | -29,940,000 | 34,256,000 | 26,330,000 | -20,205,000 | 17,978,000 | ||||||||||||||||||||||||||||||||
change in other items | -31,328,000 | 64,250,000 | 42,284,000 | 25,850,000 | 41,906,000 | 8,519,000 | 37,254,000 | 88,140,000 | 41,276,000 | -10,782,000 | 11,289,000 | 42,225,000 | 24,832,000 | 41,444,000 | -21,019,000 | 17,284,000 | -2,918,000 | 59,465,000 | -8,875,000 | 34,866,000 | -35,600,000 | 21,481,000 | -5,963,000 | 34,161,000 | -24,857,000 | 22,638,000 | -6,012,000 | 15,857,000 | 22,393,000 | -10,176,000 | 9,379,000 | 5,655,000 | 9,015,000 | -1,426,000 | -3,181,000 | 131,000 | -15,000 | -2,922,000 | -3,184,000 | -1,309,000 | 3,048,000 | 1,020,000 | 147,000 | -744,000 | -1,220,000 | 1,825,000 | -2,602,000 | 2,369,000 | 1,878,000 | -10,572,000 | -2,727,000 | 4,372,000 | -809,000 | 3,244,000 | -3,498,000 | 3,107,000 | 1,143,000 | -1,909,000 | -3,738,000 | 2,972,000 | -10,000 | 874,000 | -4,463,000 | 859,000 | 313,000 | 1,341,000 | -1,274,000 | ||||||
net cash from operating activities | 469,903,000 | 557,645,000 | 570,210,000 | 563,977,000 | 530,793,000 | 554,446,000 | 551,288,000 | 631,418,000 | 399,708,000 | 473,300,000 | 394,787,000 | 490,823,000 | 302,424,000 | 489,219,000 | 468,768,000 | 466,981,000 | 276,458,000 | 661,858,000 | 391,333,000 | 452,111,000 | 261,550,000 | 505,525,000 | 392,894,000 | 345,688,000 | 393,311,000 | 297,415,000 | 340,154,000 | 343,458,000 | 343,073,000 | 268,912,000 | 236,811,000 | 273,315,000 | 241,596,000 | 256,396,000 | 211,947,000 | 240,536,000 | 192,616,000 | 259,847,000 | 263,872,000 | 157,363,000 | 236,503,000 | 171,201,000 | 196,941,000 | 145,431,000 | 156,036,000 | 131,040,000 | 139,570,000 | 140,151,000 | 124,046,000 | 126,652,000 | 124,056,000 | 35,058,000 | 129,955,000 | -48,127,000 | 128,710,000 | 71,524,000 | 94,566,000 | 69,684,000 | 87,377,000 | 58,289,000 | 55,064,000 | 58,258,000 | 75,882,000 | 40,023,000 | 42,911,000 | 34,307,000 | 27,050,000 | 35,036,000 | 17,565,000 | 55,820,000 | 15,748,000 | ||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -235,726,000 | -222,208,000 | -184,758,000 | -178,623,000 | -142,402,000 | -238,769,000 | -189,434,000 | -211,864,000 | -193,789,000 | -198,653,000 | -201,857,000 | -161,482,000 | -173,088,000 | -145,723,000 | -150,148,000 | -107,386,000 | -83,971,000 | -95,917,000 | -79,829,000 | -78,145,000 | -59,783,000 | -50,829,000 | -59,197,000 | -140,249,000 | -172,816,000 | -241,563,000 | -242,841,000 | -318,281,000 | -386,144,000 | -244,874,000 | -298,926,000 | -347,799,000 | -302,297,000 | -255,832,000 | -158,713,000 | -134,536,000 | -125,944,000 | -107,268,000 | -116,802,000 | -118,936,000 | -136,987,000 | -128,895,000 | -135,216,000 | -137,238,000 | -200,940,000 | -180,717,000 | -132,535,000 | -170,425,000 | -189,327,000 | -176,793,000 | -129,922,000 | -173,293,000 | -166,463,000 | -164,710,000 | -147,538,000 | -85,987,000 | -61,071,000 | -60,461,000 | -45,078,000 | -16,033,000 | -13,923,000 | -13,858,000 | -53,385,000 | -4,294,000 | -5,297,000 | -20,674,000 | -29,782,000 | -5,172,000 | -6,546,000 | -12,770,000 | -9,793,000 | ||
free cash flows | 234,177,000 | 335,437,000 | 385,452,000 | 385,354,000 | 388,391,000 | 315,677,000 | 361,854,000 | 419,554,000 | 205,919,000 | 274,647,000 | 192,930,000 | 329,341,000 | 129,336,000 | 343,496,000 | 318,620,000 | 359,595,000 | 192,487,000 | 565,941,000 | 311,504,000 | 373,966,000 | 201,767,000 | 454,696,000 | 333,697,000 | 205,439,000 | 220,495,000 | 55,852,000 | 97,313,000 | 25,177,000 | -43,071,000 | 24,038,000 | -62,115,000 | -74,484,000 | -60,701,000 | 564,000 | 53,234,000 | 106,000,000 | 66,672,000 | 152,579,000 | 147,070,000 | 38,427,000 | 99,516,000 | 42,306,000 | 61,725,000 | 8,193,000 | -44,904,000 | -49,677,000 | 7,035,000 | -30,274,000 | -65,281,000 | -50,141,000 | -5,866,000 | -138,235,000 | -36,508,000 | -212,837,000 | -18,828,000 | -14,463,000 | 33,495,000 | 9,223,000 | 42,299,000 | 42,256,000 | 41,141,000 | 44,400,000 | 22,497,000 | 35,729,000 | 37,614,000 | 13,633,000 | -2,732,000 | 29,864,000 | 11,019,000 | 43,050,000 | 5,955,000 | ||
contributions to equity investments – related parties | -1,768,000 | 0 | -1,021,000 | -22,000 | -110,000 | -733,000 | -3,859,000 | -2,970,000 | -2,070,000 | -752,000 | -175,000 | -3,422,000 | -86,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity investments in excess of cumulative earnings – related parties | 9,889,000 | 5,391,000 | 11,953,000 | 3,040,000 | 11,007,000 | 3,290,000 | 3,257,000 | 5,270,000 | 19,033,000 | 7,389,000 | 8,536,000 | 10,813,000 | 12,366,000 | 22,839,000 | 15,651,000 | 15,482,000 | 9,925,000 | 11,310,000 | 8,702,000 | 9,232,000 | 12,141,000 | 10,410,000 | 8,410,000 | 8,288,000 | 5,052,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets to third parties | 0 | 128,000 | 15,000 | 19,000 | 14,000 | 3,300,000 | 206,202,000 | 582,739,000 | -27,000 | 263,010,000 | 15,000 | 713,000 | 383,000 | 100,000 | -1,000 | 0 | 0 | 375,000 | -33,000 | 3,606,000 | 46,000 | 170,000 | 116,000 | 194,000 | 78,000 | 23,258,000 | 34,000 | 37,671,000 | 7,682,000 | -1,000 | 138,000 | -1,138,000 | 146,971,000 | 0 | 22,000 | 0 | |||||||||||||||||||||||||||||||||||||
decrease in materials and supplies inventory and other | -7,272,000 | -23,459,000 | 11,149,000 | 1,594,000 | -9,414,000 | 14,834,000 | -7,824,000 | -14,603,000 | -10,691,000 | 330,000 | -13,514,000 | -799,000 | -18,346,000 | -2,469,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -234,877,000 | -608,914,000 | -161,528,000 | -173,974,000 | -140,790,000 | -230,321,000 | -190,701,000 | -14,995,000 | 396,849,000 | -1,068,707,000 | -207,916,000 | -151,490,000 | -179,178,000 | 138,015,000 | -185,305,000 | -99,330,000 | -71,617,000 | -70,251,000 | -80,883,000 | -59,932,000 | -46,472,000 | -21,584,000 | -71,669,000 | -176,277,000 | -178,724,000 | -253,210,000 | -269,475,000 | -349,436,000 | -2,515,732,000 | -299,114,000 | -334,031,000 | -532,485,000 | -294,168,000 | -248,807,000 | -151,666,000 | -110,697,000 | -252,434,000 | -64,842,000 | -87,868,000 | -110,006,000 | -842,818,000 | -128,435,000 | 11,181,000 | -145,210,000 | -203,960,000 | -1,708,187,000 | -142,596,000 | -194,079,000 | -576,697,000 | -189,662,000 | -176,914,000 | -277,602,000 | -771,888,000 | -171,184,000 | -287,378,000 | -88,262,000 | -524,303,000 | -63,798,000 | -68,293,000 | -15,944,000 | -317,465,000 | -13,458,000 | -559,303,000 | -4,603,000 | -246,977,000 | -20,792,000 | -131,234,000 | -5,435,000 | -6,546,000 | -195,865,000 | -9,793,000 | ||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings, net of debt issuance costs | -132,000 | 1,185,459,000 | 0 | -149,000 | 790,399,000 | 647,722,000 | 844,786,000 | 736,225,000 | 220,000,000 | 0 | 755,000,000 | 80,000,000 | 300,000,000 | 0 | 100,000,000 | 0 | 95,000,000 | 0 | 3,586,173,000 | 218,945,000 | 1,240,000,000 | 280,000,000 | 2,430,750,000 | 213,927,000 | 798,098,000 | 14,000 | 1,337,525,000 | 120,000,000 | 90,000,000 | 160,000,000 | -11,000 | 202,618,000 | 564,600,000 | 200,000,000 | 330,000,000 | 120,000,000 | -88,000 | 629,694,000 | 140,000,000 | 510,000,000 | 59,983,000 | 159,153,000 | 917,742,000 | 114,937,000 | 347,618,000 | 110,002,000 | 384,946,000 | 156,357,000 | -1,078,000 | 567,369,000 | 319,000,000 | ||||||||||||||||||||||
repayments of debt | -80,000,000 | 0 | -336,758,000 | -663,831,000 | 0 | 0 | -129,349,000 | -14,503,000 | -650,000,000 | -399,596,000 | -605,194,000 | -313,138,000 | -250,000,000 | -385,000,000 | -300,000,000 | -601,881,000 | 0 | -531,085,000 | -23,498,000 | -197,241,000 | -113,010,000 | -3,470,139,000 | 0 | -1,000,000,000 | 0 | -467,595,000 | 0 | -410,000,000 | 0 | -630,000,000 | -20,000,000 | -590,000,000 | 0 | -90,000,000 | -490,000,000 | -30,000,000 | -170,000,000 | 0 | -50,000,000 | -430,000,000 | -215,000,000 | -250,000,000 | 0 | 0 | -509,000,000 | -40,000,000 | 0 | -10,000,000 | |||||||||||||||||||||||||
increase in outstanding checks | 13,461,000 | -4,859,000 | 4,542,000 | -7,543,000 | -113,000 | -3,340,000 | -16,454,000 | 13,406,000 | 766,000 | 3,757,000 | 2,710,000 | -21,719,000 | 18,768,000 | 747,000 | -11,579,000 | 20,126,000 | -7,088,000 | -9,874,000 | 17,345,000 | -7,085,000 | -22,017,000 | 20,008,000 | 5,377,000 | 2,622,000 | -7,308,000 | 10,775,000 | -3,542,000 | 228,000 | -5,890,000 | -519,000 | 2,670,000 | 1,327,000 | -6,684,000 | 2,283,000 | 6,073,000 | -3,787,000 | 1,024,000 | 3,149,000 | 244,000 | -320,000 | -994,000 | -269,000 | 845,000 | 141,000 | -2,468,000 | -1,215,000 | 391,000 | 589,000 | 1,928,000 | 1,572,000 | -1,526,000 | 999,000 | -2,808,000 | ||||||||||||||||||||
distributions to partnership unitholders | -379,675,000 | -379,521,000 | -355,254,000 | -355,253,000 | -340,996,000 | -340,914,000 | -340,859,000 | -340,858,000 | -223,438,000 | -223,432,000 | -221,442,000 | -336,987,000 | -196,569,000 | -197,065,000 | -197,744,000 | -206,197,000 | -134,749,000 | -134,862,000 | -134,662,000 | -132,969,000 | -131,265,000 | -132,255,000 | -140,900,000 | -140,893,000 | -281,786,000 | -280,880,000 | -279,959,000 | -276,324,000 | -131,910,000 | ||||||||||||||||||||||||||||||||||||||||||||
distributions to chipeta noncontrolling interest owner | -2,117,000 | -2,144,000 | -550,000 | -593,000 | -1,085,000 | -2,558,000 | -1,613,000 | -1,230,000 | -2,240,000 | -5,716,000 | -1,838,000 | -1,198,000 | -1,984,000 | -6,383,000 | -1,213,000 | -1,245,000 | -276,000 | -4,721,000 | -1,148,000 | -1,037,000 | -1,738,000 | -4,463,000 | -1,407,000 | -1,858,000 | -1,935,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest owner of wes operating | -7,332,000 | -8,049,000 | -7,268,000 | -7,268,000 | -6,949,000 | -6,948,000 | -6,956,000 | -6,955,000 | -4,591,000 | -4,590,000 | -7,129,000 | -6,860,000 | -4,271,000 | -4,721,000 | -11,365,000 | -6,007,000 | -2,805,000 | -5,050,000 | -4,642,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -407,022,000 | 693,472,000 | -361,126,000 | -708,718,000 | -1,032,020,000 | -358,398,000 | 420,031,000 | -567,550,000 | -774,098,000 | 378,700,000 | 88,670,000 | -238,025,000 | -297,257,000 | -499,671,000 | -221,804,000 | -518,466,000 | -158,591,000 | -489,470,000 | -516,161,000 | -142,982,000 | -603,624,000 | -177,064,000 | -242,918,000 | -261,955,000 | -162,267,000 | -61,673,000 | -49,044,000 | 1,726,000 | 2,180,564,000 | -10,018,000 | 174,653,000 | -209,021,000 | 495,184,000 | -81,210,000 | -96,043,000 | -63,952,000 | -175,797,000 | 18,473,000 | -189,324,000 | 1,931,000 | 616,761,000 | -17,933,000 | -222,690,000 | 28,908,000 | 39,509,000 | 1,576,364,000 | -39,766,000 | 81,466,000 | 435,014,000 | 125,374,000 | 17,042,000 | 253,208,000 | 285,468,000 | 591,798,000 | -51,890,000 | 235,172,000 | 242,796,000 | -30,785,000 | 169,679,000 | -10,491,000 | 266,168,000 | -54,126,000 | 455,419,000 | -26,241,000 | 189,305,000 | 446,000 | 117,581,000 | 146,961,000 | -5,353,000 | ||||
net increase in cash and cash equivalents | -171,996,000 | 642,203,000 | 47,556,000 | -318,715,000 | -642,017,000 | -34,273,000 | 780,618,000 | 48,873,000 | 22,459,000 | -216,707,000 | 275,541,000 | 101,308,000 | -174,011,000 | 127,563,000 | 61,659,000 | -150,815,000 | 46,250,000 | 102,137,000 | -205,711,000 | 249,197,000 | -388,546,000 | 306,877,000 | 78,307,000 | -92,544,000 | 52,320,000 | -17,468,000 | 21,635,000 | -4,252,000 | 7,905,000 | -40,220,000 | 77,433,000 | -468,191,000 | 442,612,000 | -73,621,000 | -35,762,000 | 65,887,000 | -235,615,000 | 213,478,000 | -13,320,000 | 49,288,000 | 10,446,000 | 24,833,000 | -14,568,000 | 29,129,000 | -8,415,000 | -783,000 | -42,792,000 | 27,538,000 | -17,637,000 | 62,364,000 | -35,816,000 | 10,664,000 | -356,465,000 | 372,487,000 | -210,558,000 | 218,434,000 | -186,941,000 | -24,899,000 | 188,763,000 | 31,854,000 | 3,767,000 | -9,326,000 | -28,002,000 | 13,961,000 | 13,397,000 | 12,562,000 | -6,010,000 | 6,916,000 | |||||
cash and cash equivalents at beginning of period | 819,491,000 | 0 | 0 | 0 | 1,090,464,000 | 0 | 0 | 0 | 272,787,000 | 0 | 0 | 0 | 286,656,000 | 0 | 0 | 0 | 201,999,000 | 0 | 0 | 0 | 444,922,000 | 0 | 0 | 0 | 99,962,000 | 0 | 0 | 0 | 92,142,000 | 0 | 0 | 0 | 78,814,000 | 0 | 0 | 0 | 357,925,000 | 0 | 0 | 0 | 98,033,000 | 0 | 0 | 0 | 67,054,000 | 0 | 0 | 0 | 100,728,000 | 0 | 0 | 0 | 419,981,000 | 0 | 0 | 0 | 226,559,000 | 0 | 0 | 0 | 27,074,000 | 0 | 0 | 0 | 69,984,000 | 0 | 2,768,000 | 0 | 33,306,000 | ||||
cash and cash equivalents at end of period | 647,495,000 | 642,203,000 | 47,556,000 | -318,715,000 | 448,447,000 | -34,273,000 | 780,618,000 | 48,873,000 | 295,246,000 | -216,707,000 | 275,541,000 | 101,308,000 | 112,645,000 | 127,563,000 | 61,659,000 | -150,815,000 | 248,249,000 | 102,137,000 | -205,711,000 | 249,197,000 | 56,376,000 | 306,877,000 | 78,307,000 | -92,544,000 | 152,282,000 | -17,468,000 | 21,635,000 | -4,252,000 | 100,047,000 | -40,220,000 | 77,433,000 | -468,191,000 | 521,426,000 | -73,621,000 | -35,762,000 | 65,887,000 | 122,310,000 | 213,478,000 | -13,320,000 | 49,288,000 | 108,479,000 | 24,833,000 | -14,568,000 | 29,129,000 | 58,639,000 | -783,000 | -42,792,000 | 27,538,000 | 83,091,000 | 62,364,000 | -35,816,000 | 10,664,000 | 63,516,000 | 372,487,000 | -210,558,000 | 218,434,000 | 39,618,000 | -24,899,000 | 188,763,000 | 31,854,000 | 30,841,000 | -9,326,000 | -28,002,000 | 9,179,000 | 55,223,000 | 13,961,000 | 16,165,000 | 12,562,000 | 27,296,000 | 6,916,000 | 602,000 | ||
supplemental disclosures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of capitalized interest | 124,776,000 | 62,750,000 | 120,264,000 | 78,059,000 | 119,905,000 | 53,798,000 | 129,510,000 | 46,654,000 | 130,885,000 | 48,665,000 | 119,907,000 | 25,131,000 | 133,245,000 | 41,171,000 | 132,402,000 | 32,501,000 | 149,289,000 | 26,103,000 | 160,624,000 | 34,301,000 | 153,979,000 | 42,200,000 | 144,351,000 | 87,518,000 | 75,844,000 | 61,648,000 | 94,461,000 | 60,815,000 | 76,871,000 | 34,574,000 | 50,942,000 | 34,410,000 | 28,514,000 | 39,515,000 | 29,415,000 | 39,740,000 | 28,656,000 | 23,956,000 | 28,556,000 | 35,750,000 | 18,223,000 | 34,108,000 | 18,447,000 | 24,571,000 | 17,594,000 | 24,144,000 | 17,158,000 | 12,240,000 | 14,106,000 | 12,124,000 | 11,458,000 | 12,272,000 | 11,244,000 | 11,582,000 | |||||||||||||||||||
accrued capital expenditures | 97,352,000 | 17,592,000 | -23,035,000 | -3,741,000 | 88,894,000 | -64,424,000 | 12,365,000 | -608,000 | 116,751,000 | -12,540,000 | -4,316,000 | 25,399,000 | 91,067,000 | 10,398,000 | 20,077,000 | 15,057,000 | 36,821,000 | 6,155,000 | 1,493,000 | 4,628,000 | 22,964,000 | 4,851,000 | -22,916,000 | -77,042,000 | 120,233,000 | -13,126,000 | 12,986,000 | -62,415,000 | 203,509,000 | 17,401,000 | -3,518,000 | -47,272,000 | 229,484,000 | 38,577,000 | 65,694,000 | 14,758,000 | 85,280,000 | ||||||||||||||||||||||||||||||||||||
income taxes paid | 3,449,000 | 806,000 | 0 | 2,860,000 | 0 | 1,000 | 1,270,000 | 7,000 | 0 | 0 | 905,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wes unit redemption with occidental | 610,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | -4,879,000 | -524,000 | 0 | -8,565,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions from third parties | 0 | 0 | 0 | -443,000 | 891,000 | 0 | 0 | 0 | -93,303,000 | 0 | 0 | 0 | -11,000 | 0 | -155,287,000 | 0 | 0 | 0 | -27,600,000 | -77,805,000 | -134,869,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
commercial paper borrowings (repayments) | -1,000 | 0 | -99,933,000 | -510,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unit repurchases | 0 | -127,500,000 | -41,000 | -7,061,000 | -40,515,000 | -367,858,000 | -74,068,000 | -5,149,000 | -113,099,000 | -88,125,000 | 0 | -16,241,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related issuance of common units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement cost additions and revisions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets to related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net contributions from (distributions to) related parties | 262,000 | 377,000 | 375,000 | 409,000 | 1,860,000 | 2,165,000 | 2,881,000 | 1,627,000 | 1,792,000 | 842,000 | 1,343,000 | 20,489,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | 0 | 441,017,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to settle interest-rate swaps | -6,440,000 | -6,418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash unit exchange with occidental | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on divestiture and other | 1,150,000 | -370,000 | 234,000 | 364,000 | -1,225,000 | 583,000 | -12,285,000 | 768,000 | 2,843,000 | 40,000 | 3,000 | -248,000 | 1,061,000 | 590,000 | -961,000 | -65,000 | -170,000 | -116,000 | 2,629,000 | -72,000 | -15,458,000 | -119,487,000 | 5,872,000 | 6,230,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on early extinguishment of debt | 0 | 24,655,000 | 0 | 289,000 | -862,000 | -1,632,000 | -1,395,000 | -7,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -114,696,000 | -165,134,000 | 147,139,000 | -61,609,000 | -38,982,000 | -30,182,000 | -1,350,000 | 7,798,000 | -207,838,000 | 7,702,000 | -35,283,000 | -12,418,000 | -6,818,000 | 9,486,000 | 7,877,000 | -57,535,000 | 21,639,000 | -28,648,000 | 30,845,000 | -56,335,000 | 10,876,000 | -1,513,000 | -7,839,000 | -7,866,000 | -45,800,000 | 12,558,000 | 18,490,000 | 22,031,000 | -28,463,000 | -17,672,000 | 37,191,000 | -18,055,000 | -12,371,000 | -10,982,000 | -6,632,000 | -580,000 | -48,468,000 | 21,661,000 | -19,754,000 | -872,000 | 1,094,000 | 4,709,000 | 15,915,000 | 735,000 | -9,490,000 | -8,251,000 | 6,385,000 | -2,463,000 | -4,381,000 | -3,440,000 | 2,016,000 | 5,358,000 | -5,940,000 | 4,351,000 | -7,793,000 | -548,000 | -57,000 | ||||||||||||||||
increase in materials and supplies inventory and other | -5,169,000 | 4,116,000 | 13,008,000 | -9,580,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on interest-rate swaps | -37,640,000 | 68,389,000 | 58,947,000 | 35,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions from related parties | 0 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
registration expenses related to the issuance of partnership common units | 0 | 0 | 0 | -855,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
above-market component of swap agreements with anadarko | 0 | 0 | 0 | 7,407,000 | 10,896,000 | 12,601,000 | 13,839,000 | 14,282,000 | 11,832,000 | 18,049,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease payments | -1,218,000 | -1,656,000 | -1,823,000 | -1,816,000 | -1,966,000 | -1,979,000 | -8,111,000 | -2,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases from related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid | 0 | 932,000 | 0 | 0 | 0 | -384,000 | 0 | 0 | 0 | 96,000 | 2,495,000 | 0 | 0 | -87,000 | 1,005,000 | 0 | 0 | 189,000 | 771,000 | 0 | 0 | 67,000 | 0 | 0 | -138,000 | 250,000 | 0 | 0 | -340,000 | 0 | 423,000 | 0 | 72,000 | ||||||||||||||||||||||||||||||||||||||||
decreases to materials and supplies inventory and other | 3,256,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest owners of wes operating | -2,551,000 | -3,889,000 | -2,869,000 | -2,869,000 | -5,807,000 | -5,795,000 | -5,764,000 | -5,667,000 | -100,999,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to materials and supplies inventory and other | -616,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net distributions to (contributions from) anadarko of other assets | -1,816,000 | -997,000 | 0 | 227,000 | -360,000 | 714,000 | 381,000 | -340,000 | 4,378,000 | 348,000 | 0 | -43,000 | 1,775,000 | 3,465,000 | 4,506,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to equity investments - related parties | -2,953,000 | -5,104,000 | -10,960,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-lived asset impairments | 10,150,000 | 155,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments | 1,985,000 | 3,107,000 | 797,000 | 390,000 | 75,630,000 | 25,317,000 | 127,243,000 | 148,000 | 8,295,000 | 2,159,000 | 3,178,000 | 164,742,000 | 4,222,000 | 2,392,000 | 2,403,000 | 6,518,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income, net – affiliates | -62,035,000 | -53,893,000 | -63,598,000 | -57,992,000 | -50,272,000 | -43,110,000 | -39,218,000 | -20,424,000 | -22,486,000 | -21,519,000 | -21,728,000 | -19,461,000 | -21,916,000 | -20,294,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity-investment earnings – affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lower of cost or market inventory adjustments | 0 | 67,000 | 162,000 | 7,000 | 568,000 | 33,000 | 8,000 | 143,000 | 5,000 | 0 | 95,000 | 45,000 | 127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions in aid of construction costs from affiliates | 1,000 | 43,000 | 33,000 | 1,310,000 | 1,208,000 | 1,073,000 | 1,485,000 | 2,369,000 | 0 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions from affiliates | -425,000 | 0 | 0 | -2,007,501,000 | 0 | 0 | 0 | 0 | -1,266,000 | -1,603,000 | -713,596,000 | -533,000 | -2,163,000 | -8,840,000 | -1,128,000 | -6,800,000 | -11,441,000 | 0 | -360,952,000 | -6,827,000 | -2,948,000 | -1,215,000 | -465,721,000 | -5,759,000 | -140,453,000 | -2,275,000 | -463,232,000 | -3,837,000 | |||||||||||||||||||||||||||||||||||||||||||||
investments in equity affiliates | -20,275,000 | -30,785,000 | -40,790,000 | -36,543,000 | -65,356,000 | -40,489,000 | 0 | -97,000 | -166,000 | 0 | -335,000 | 474,000 | -2,390,000 | -2,282,000 | -1,892,000 | -4,878,000 | -1,011,000 | -4,022,000 | -31,640,000 | -27,605,000 | -6,848,000 | -15,302,000 | -24,989,000 | -4,835,000 | -715,000 | 0 | 0 | 0 | -93,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||
distributions from equity investments in excess of cumulative earnings – affiliates | 9,053,000 | 4,151,000 | 9,260,000 | 7,792,000 | 7,510,000 | 5,592,000 | 4,492,000 | 8,013,000 | 6,830,000 | 7,034,000 | 5,768,000 | 3,453,000 | 4,646,000 | 5,981,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance claims | 0 | 0 | -1,023,000 | 24,000,000 | -933,000 | 15,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of the deferred purchase price obligation – anadarko | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of wes operating common units, net of offering expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net contributions from (distributions to) anadarko | 0 | 1,881,000 | 5,347,000 | 451,591,000 | 1,233,000 | 0 | 44,000 | -14,000 | 5,844,000 | -1,876,000 | 173,000 | -27,632,000 | 23,788,000 | 0 | -7,000 | 34,475,000 | -29,960,000 | 83,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease payments – affiliates | -255,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion expense and revisions to the deferred purchase price obligation – anadarko | 0 | 0 | 0 | -4,094,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of properties and equipment from non-cash third-party transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity investment earnings – affiliates | 66,854,000 | 61,262,000 | 54,221,000 | 50,472,000 | 45,431,000 | 27,455,000 | 20,941,000 | 23,067,000 | 22,111,000 | 23,088,000 | 19,114,000 | 22,514,000 | 21,152,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets to affiliates | 0 | 10,000 | 225,000 | 0 | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common units, net of offering expenses | 0 | 0 | -25,000 | -158,000 | 0 | 0 | 25,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of series a preferred units, net of offering expenses | 0 | -3,000 | 246,940,000 | 440,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to unitholders | -230,239,000 | -225,691,000 | -221,133,000 | -216,586,000 | -212,038,000 | -207,491,000 | -196,206,000 | -185,565,000 | -181,649,000 | -176,909,000 | -160,792,000 | -152,588,000 | -146,160,000 | -139,736,000 | -133,203,000 | -126,044,000 | -111,608,000 | -105,654,000 | -98,750,000 | -92,609,000 | -83,986,000 | -79,314,000 | -70,144,000 | -65,657,000 | -56,345,000 | -52,425,000 | -46,053,000 | -43,027,000 | -40,323,000 | -36,063,000 | -33,168,000 | -30,564,000 | -26,381,000 | -24,378,000 | -22,042,000 | -21,393,000 | -18,289,000 | -17,709,000 | -17,039,000 | -17,029,000 | -16,247,000 | ||||||||||||||||||||||||||||||||
distributions to noncontrolling interest owner | -4,083,000 | -3,025,000 | -3,068,000 | -3,353,000 | -4,520,000 | -2,674,000 | -3,005,000 | -3,370,000 | -2,527,000 | -3,797,000 | -3,622,000 | -3,838,000 | -2,037,000 | -2,975,000 | -4,025,000 | -3,150,000 | -3,400,000 | -3,825,000 | -4,124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of properties and equipment from non-cash third party transactions | 0 | 0 | 2,825,000 | 548,628,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
above-market component of swap extensions with anadarko | 12,297,000 | 11,038,000 | 18,417,000 | 9,552,000 | 6,813,000 | 10,533,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common and general partner units, net of offering expenses | 0 | -23,000 | 26,301,000 | 31,075,000 | 602,987,000 | 8,914,000 | 74,299,000 | 18,289,000 | 312,977,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of class c units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of dbjv from anadarko | 25,015,000 | -12,725,000 | 0 | 0 | 0 | 174,276,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease asset transfer | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income | -16,814,000 | -12,114,000 | -21,976,000 | -18,941,000 | -18,220,000 | -16,514,000 | -19,063,000 | -13,008,000 | -9,251,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity investment earnings | 19,855,000 | 21,409,000 | 21,611,000 | 20,328,000 | 18,706,000 | 19,906,000 | 16,268,000 | 16,524,000 | 10,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture and other | 632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity investments in excess of cumulative earnings | 4,784,000 | 3,835,000 | 3,871,000 | 5,574,000 | 2,964,000 | 3,668,000 | 4,539,000 | 7,804,000 | 2,044,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest owner | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net contributions from anadarko | 0 | 1,371,000 | 0 | 30,096,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and impairments | 65,688,000 | 65,961,000 | 70,292,000 | 53,147,000 | 45,651,000 | 43,746,000 | 40,612,000 | 39,365,000 | 37,615,000 | 36,496,000 | 32,440,000 | 35,991,000 | 27,528,000 | 27,156,000 | 26,586,000 | 22,942,000 | 24,243,000 | 21,711,000 | 19,558,000 | 18,335,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts and natural gas imbalance payables and accrued liabilities | 15,669,000 | -10,168,000 | 10,451,000 | -62,266,000 | 8,942,000 | 2,521,000 | -1,727,000 | 15,134,000 | 6,482,000 | -20,951,000 | 21,287,000 | -59,798,000 | 62,600,000 | -425,000 | 9,245,000 | -6,300,000 | 17,453,000 | 6,302,000 | 5,887,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt-related amortization and other items | 691,000 | 687,000 | 678,000 | 680,000 | 693,000 | 630,000 | 566,000 | 560,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest owners | 0 | 1,150,000 | 0 | 1,097,000 | 2,220,000 | 5,573,000 | 11,466,000 | 9,849,000 | 16,761,000 | 9,487,000 | 6,429,000 | 960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest owners | -5,126,000 | -3,341,000 | -2,010,000 | -2,650,000 | -3,000,000 | -3,964,000 | -5,194,000 | -5,145,000 | -7,259,000 | -2,724,000 | -3,131,000 | -4,364,000 | -3,930,000 | -3,577,000 | -2,806,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net distributions to anadarko of other assets | 4,335,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized interest on equity investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets to affiliates | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common and general partner units, net of offering expenses | 424,886,000 | 500,000 | 409,415,000 | -112,000 | -31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets to third parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
elimination of net deferred tax liabilities | 0 | 0 | 106,504,000 | 0 | 50,436,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of brasada and lancaster capital expenditures | 0 | 0 | 19,197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued capital expenditures | -10,906,000 | 36,419,000 | 17,752,000 | -4,134,000 | 5,404,000 | 4,963,000 | -726,000 | 586,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest received | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | 4,225,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net contributions from (distributions to) parent | 10,000 | 2,119,000 | 67,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net distributions of other assets to parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 16,200,000 | 1,986,000 | 15,854,000 | 1,703,000 | 3,262,000 | 5,009,000 | 6,219,000 | 4,210,000 | 3,397,000 | 2,671,000 | 4,346,000 | 3,205,000 | 367,000 | 1,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of assets (to) from parent | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings, net of issuance costs | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition from third parties | 0 | -303,602,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets to affiliate | 89,000 | 153,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common and general partner units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net contributions from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of assets from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility, net of issuance costs | 556,340,000 | 209,987,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility | -139,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of wattenberg term loan | -250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common and general partner units, net of 5.4 million in offering and other incomes | 132,796,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net distributions to parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in natural gas imbalance receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan to anadarko | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets to third party | 400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common and general partner units, net of 14.7 million, 5.5 million and 28.2 million in offering and other expenses for the years ended december 31, 2010, 2009 and 2008, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on revolving credit facility, net of issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of wattenberg term loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes payable to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of note payable to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement to parent from offering proceeds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from noncontrolling interest owners and parent | 0 | 0 | 68,000 | 1,985,000 | -483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest owners and parent | -2,261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
significant non-cash investing and financing transactions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of initial assets from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment and other assets contributed by parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in natural gas imbalance receivable | -15,000 | -223,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, accrued liabilities and natural gas imbalance payable | 1,346,000 | -16,680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
wattenberg acquisition from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
white cliffs acquisition from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
white cliffs acquisition from third party | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
granger acquisition from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
chipeta acquisition from affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of note payable to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common units, net of 4.3 million in offering and other incomes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash contribution of assets from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in natural gas imbalance receivable | -58,000 | 76,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
granger acquisition | 0 | -241,680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity affiliate | -118,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving credit facility, net of repayments and issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
may 2010 equity offering, net of 4.3 million in offering and other incomes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net pre-acquisition contributions from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued capital expenditures | -181,000 | 358,000 | -92,000 | 1,469,000 | 169,000 | -122,000 | 1,056,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts payable, accrued liabilities and natural gas imbalance payable | 9,124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net pre-acquisition contributions from (distributions to) parent | 1,532,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -14,761,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in natural gas imbalance receivable | -590,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, accrued expenses and natural gas imbalance payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common and general partner units, net of 5.5 million and 28.2 million in offering and other incomes for the years ended december 31, 2009 and 2008, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of note payables to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of note payables to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net pre-acquisition contributions from (distributions to) anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
chipeta acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common units | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net pre-acquisition distributions from anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of net assets from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net carrying value of chipeta assets in excess of consideration paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
elimination of deferred tax liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursement of capital expenditures to parent | 185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net distributions to anadarko | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued expenses | -817,000 | 4,024,000 | -487,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other items | -112,000 | 1,115,000 | 511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | -17,029,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 12,856,000 | 7,145,000 | 6,554,000 | 6,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
powder river acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity — affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common units, net of 5.9 million in offering expenses | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (distributions to) contributions from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of initial assets to western gas partners, lp from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
value of consideration paid in excess of net carrying value of powder river assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment contributed by parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net advance to parent | 3,215,000 | 4,948,000 | -13,087,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contribution of net assets to western gas partners, lp from parent | 3,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase/(decrease) in accounts payable and accrued expenses | 758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase/(decrease) in other items | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from operating activities | 19,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from investing activities | -6,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | -13,087,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• |
