Tallgrass Energy Partners, LP (NYSE:TEP) announced today that it is
acquiring an additional 31.3 percent interest in Tallgrass Pony Express
Pipeline, LLC (“Pony Express”) for cash consideration of $475 million
and 6.518 million TEP common units issued to Tallgrass Development.
Based on TEP’s December 31st closing price of $41.21, the total
consideration of approximately $743.6 million represents a multiple of
approximately 9.0x incremental cash flow to TEP as a result of the
acquisition. The acquisition increases TEP’s membership interest in Pony
Express to 98 percent.
“This acquisition demonstrates our continued commitment to execute on
our strategic plan to grow TEP and increase the cash distributions to
our unitholders, even in challenging capital market conditions,” said
Tallgrass President and CEO, David G. Dehaemers, Jr. “The attractive
acquisition multiple, the inclusion of equity consideration and other
favorable terms of the purchase agreement showcase the supportive nature
of TEP’s relationship with Tallgrass Development.”
“Consistent with our first two Pony Express acquisitions, we expect this
transaction to be immediately accretive to unitholders and intend to
recommend that our board of directors increase our quarterly
distribution for the first quarter of 2016 by at least $0.06 per unit
over our distribution of $0.64 per unit for the fourth quarter of 2015.
We continue to affirm our previous distribution growth guidance of
approximately 20 percent annually from 2015 through 2017.”
Additional Transaction Details
The cash consideration of $475 million is being funded through
borrowings under TEP’s revolving credit facility, which is increased
from $1.1 billion to $1.5 billion in connection with the transaction.
As part of the transaction, Tallgrass Development is granting TEP an 18
month call option to repurchase the newly issued 6.518 million common
units at a price of $42.50. Thus, the acquisition could become more
accretive to TEP if it issues equity for net cash proceeds in excess of
$42.50 per common unit and exercises its option. Pro forma for this
transaction, TEP’s debt to cash flow ratio is approximately 3.7x and its
available liquidity under its revolving credit facility is approximately
$272 million. TEP expects that Tallgrass Development will maintain its
minority ownership interest in Pony Express for the foreseeable future.
About Tallgrass Energy Partners, LP
Tallgrass Energy Partners, LP (NYSE:TEP) is a publicly traded,
growth-oriented limited partnership formed to own, operate, acquire and
develop midstream energy assets in North America. TEP currently provides
natural gas transportation and storage services for customers in the
Rocky Mountain and Midwest regions of the United States through its
Tallgrass Interstate Gas Transmission and Trailblazer Pipeline systems.
It provides crude oil transportation to customers in Wyoming, Colorado
and the surrounding regions through its membership interest in Tallgrass
Pony Express Pipeline. TEP also provides services for customers in
Wyoming through Tallgrass Midstream at its Casper and Douglas natural
gas processing and its West Frenchie Draw natural gas treating
facilities and provides water business services to customers in Colorado
and Texas through BNN Water Solutions. TEP’s operations are
strategically located in and provide services to certain key United
States hydrocarbon basins, including the Denver-Julesburg, Powder River,
Wind River, Permian and Hugoton-Anadarko Basins and the Niobrara,
Mississippi Lime, Eagle Ford and Bakken shale formations.
Adjusted EBITDA
Adjusted EBITDA is a non-GAAP supplemental financial measure that
management and external users of our consolidated financial statements,
such as industry analysts, investors, lenders and rating agencies, may
use to assess:
-
our operating performance as compared to other publicly traded
partnerships in the midstream energy industry, without regard to
historical cost basis or financing methods;
-
the ability of our assets to generate sufficient cash flow to make
distributions to our unitholders;
-
our ability to incur and service debt and fund capital expenditures;
and
-
the viability of acquisitions and other capital expenditure projects
and the returns on investment of various expansion and growth
opportunities.
We believe that the presentation of Adjusted EBITDA provides useful
information to investors in assessing our financial condition and
results of operations. Adjusted EBITDA should not be considered an
alternative to net income, operating income, net cash provided by
operating activities or any other measure of financial performance or
liquidity presented in accordance with GAAP, nor should Adjusted EBITDA
be considered an alternative to available cash, operating surplus,
distributions of available cash from operating surplus or other
definitions in our partnership agreement. Adjusted EBITDA has important
limitations as an analytical tool because it excludes some but not all
items that affect net income and net cash provided by operating
activities. Additionally, because Adjusted EBITDA may be defined
differently by other companies in our industry, our definition of
Adjusted EBITDA may not be comparable to similarly titled measures of
other companies, thereby diminishing its utility.
Non-GAAP Financial Measures
We generally define Adjusted EBITDA as net income excluding the impact
of interest, income taxes, depreciation and amortization, non-cash
income or loss related to derivative instruments, non-cash long-term
compensation expense, impairment losses, gains or losses on asset or
business disposals or acquisitions, gains or losses on the repurchase,
redemption or early retirement of debt, and earnings from unconsolidated
investments, but including the impact of distributions from
unconsolidated investments. We define cash flow as Adjusted EBITDA,
including net deficiency payments received from Pony Express, less
distributions to noncontrolling interests in excess of earnings.
Adjusted EBITDA and cash flow are not presentations made in accordance
with GAAP. The following table presents a reconciliation of Adjusted
EBITDA and cash flow to net income, the most directly comparable GAAP
financial measure, for each of the periods indicated:
|
|
|
|
|
|
|
|
Tallgrass Energy Partners, LP Summary Financial Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
(in thousands)
|
|
|
|
September 30, 2015
|
|
|
September 30, 2015
|
|
|
|
|
Pro Forma (1)
|
|
|
As Reported
|
Net income attributable to partners
|
|
|
|
$
|
48,676
|
|
|
|
$
|
42,679
|
|
Add:
|
|
|
|
|
|
|
|
Interest expense, net of noncontrolling interest
|
|
|
|
|
3,872
|
|
|
|
|
3,872
|
|
Depreciation and amortization expense, net of noncontrolling interest
|
|
|
|
|
20,515
|
|
|
|
|
18,826
|
|
Non-cash gain related to derivative instruments
|
|
|
|
|
(259
|
)
|
|
|
|
(259
|
)
|
Non-cash compensation expense
|
|
|
|
|
734
|
|
|
|
|
734
|
|
Adjusted EBITDA
|
|
|
|
$
|
73,538
|
|
|
|
$
|
65,852
|
|
Add:
|
|
|
|
|
|
|
|
Pony Express deficiency payments received, net
|
|
|
|
|
9,706
|
|
|
|
|
8,342
|
|
Less:
|
|
|
|
|
|
|
|
Distributions to noncontrolling interest in excess of earnings
|
|
|
|
|
—
|
|
|
|
|
(11,520
|
)
|
Cash Flow for the three months ended September 30, 2015
|
|
|
|
$
|
83,244
|
|
|
|
$
|
62,674
|
|
|
|
|
|
|
|
|
|
Incremental Cash Flow (attributable to acquisition of 31.3 percent
interest in Pony Express)
|
|
|
|
$
|
20,570
|
|
|
|
|
|
|
|
|
|
|
|
|
Incremental Cash Flow Annualized
|
|
|
|
$
|
82,280
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction Consideration
|
|
|
|
$
|
743,607
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction Multiple
|
|
|
|
9.0x
|
|
|
|
|
|
|
|
|
|
|
|
(1) The information in the pro forma column
represents financial information for TEP as if it had owned 98% of
Pony Express during the three months ended September 30, 2015.
|
|
|
|
|
|
Tallgrass Energy Partners, LP Debt to Cash Flow
Reconciliation
|
|
|
|
|
|
(in thousands, except debt to cash flow ratio)
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA for the three months ended September 30, 2015
|
|
|
|
$
|
73,538
|
Add:
|
|
|
|
|
Pony Express deficiency payments received, net
|
|
|
|
|
9,706
|
Cash Flow for the three months ended September 30, 2015
|
|
|
|
$
|
83,244
|
|
|
|
|
|
Cash Flow Annualized
|
|
|
|
$
|
332,976
|
|
|
|
|
|
Debt outstanding as of December 31, 2015
|
|
|
|
|
753,000
|
Add:
|
|
|
|
|
Cash consideration paid for 31.3 percent interest in Pony Express
|
|
|
|
|
475,000
|
Pro Forma Debt
|
|
|
|
$
|
1,228,000
|
|
|
|
|
|
Debt to Cash Flow
|
|
|
|
3.7x
|
|
|
|
|
|
Forward-Looking Statements
Disclosures in this press release contain “forward-looking statements.”
All statements, other than statements of historical facts, included in
this press release that address activities, events or developments that
management expects, believes or anticipates will or may occur in the
future are forward-looking statements. Without limiting the generality
of the foregoing, forward-looking statements contained in this press
release specifically include the accretion expected to be realized by
the Partnership as a result of the Pony Express acquisition, the plan to
recommend an increase in the Partnership’s cash distributions, the
Partnership’s distribution growth guidance, the ability of the
Partnership to issue equity, the desire of the Partnership to exercise
the call option granted by Tallgrass Development, and the expectations
of plans, strategies, objectives and growth and anticipated financial
and operational performance of the Partnership and its subsidiaries.
Such statements are subject to a number of assumptions, risks and
uncertainties, many of which are beyond the control of the Partnership,
which may cause actual results to differ materially from those implied
or expressed by the forward-looking statements, and other important
factors that could cause actual results to differ materially from those
projected, including those set forth in reports filed by TEP with the
Securities and Exchange Commission. Any forward-looking statement
applies only as of the date on which such statement is made and the
Partnership does not intend to correct or update any forward-looking
statement, whether as a result of new information, future events or
otherwise, except as required by law.
To learn more, please visit our website at www.tallgrassenergy.com.
View source version on businesswire.com: http://www.businesswire.com/news/home/20160104005308/en/
Copyright Business Wire 2016