Jefferies 2012 Global Energy Conference

Similar documents
NAPTP Annual MLP Investor Conference NASDAQ: CPNO. May 12, 2010

Copano Energy Reports Fourth Quarter and Year End 2009 Results

Copano Energy. Memphis, TN

Forward Looking Statements

Targa Resources Corp. Fourth Quarter 2018 Earnings & 2019 Guidance Supplement February 20, 2019

Third-Quarter 2017 Earnings Conference Call Presentation. October 26, 2017

Enable Midstream Partners, LP

Second-Quarter 2017 Earnings Conference Call Presentation. July 27, 2017

Fourth-Quarter 2017 Earnings Conference Call Presentation. February 1, 2018

2018 Update and 2019 Outlook

Second Quarter 2018 Update

FOURTH-QUARTER AND FULL-YEAR 2015 EARNINGS. Feb. 22, 2016

Enable Midstream Partners, LP

Investor Presentation. March 2-4, 2015 Strong. Innovative. Growing.

2012 Wells Fargo Securities Research & Economics 11 th Annual Pipeline, MLP and Energy. Symposium

Regency Energy Partners LP NAPTP MLP Investor Conference May 22, 2013

Third Quarter 2018 Earnings Call

Targa Resources Corp. Fourth Quarter 2017 Earnings & 2018 Guidance Supplement February 15, 2018

TULSA MLP CONFERENCE. Tulsa, OK November 15, 2016

November 12, :49 PM ET

Wells Fargo Securities 12 th Annual Energy Symposium

UBS MLP 1v1 Conference September 1 & 2, 2010

Investor Presentation. January 4, 2017

FIXED INCOME INVESTOR UPDATE. July 2017

WELLS FARGO ENERGY SYMPOSIUM. New York Dec. 6, 2016

Enable Midstream Partners, LP

UBS One-on-One MLP Conference

Midstream Development in the Marcellus. March 2011

SECOND QUARTER Earnings Review

Targa Resources Corp. Announces Delaware Basin and Grand Prix Expansions March 2018

Second Quarter 2016 Earnings Conference Call Presentation July 28, 2016

Utica Midstream Summit MarkWest Update. April 4, 2018

FIRST-QUARTER 2016 UPDATE. May 3, 2016

Wells Fargo 8th Annual Pipeline and MLP Symposium. December 8 th, 2009 Bill Davis, Chief Financial Officer

Enable Midstream Partners, LP

Antero Resources Reports Third Quarter 2013 Financial and Operational Results

Enable Midstream Partners, LP. Fourth Quarter 2018 Investor Presentation

Wachovia Securities Pipeline & MLP Symposium

F I R S T- Q U A R T E R R E S U LT S. M a y 1,

EPD NYSE 2ND QUARTER 2017 FACT SHEET DISTRIBUTION REINVESTMENT PLAN $ $1.68/Unit. Baa1/BBB+ ENTERPRISEPRODUCTS.COM

Enable Midstream Partners, LP

Investor Presentation. December 2016

I N V E S TO R U P D AT E. N o v e m b e r 2017

Targa Resources Partners LP and Targa Resources Corp. Report Third Quarter 2015 Financial Results

SECOND QUARTER 2015 CONFERENCE CALL PRESENTATION. August 5, 2015

Simplification Overview and

EnerCom s London Oil & Gas Conference. June 11, 2013

Cowen and Company Ultimate Energy Conference. December 3, 2013

August 9, Second Quarter 2018 Results Earnings Conference Call

Antero Resources Reports Second Quarter 2017 Financial and Operational Results and Increases 2017 Production Guidance

Crestwood Announces First Quarter 2018 Financial and Operating Results

Antero Resources Reports Third Quarter 2013 Financial and Operational Results

CITI MLP/MIDSTREAM INFRASTRUCTURE CONFERENCE. Las Vegas, NV Aug , 2016

Jefferies 2012 Global Energy Conference. November 2012 Nancy Buese, SVP & CFO

FORM 8-K PANHANDLE EASTERN PIPE LINE COMPANY, LP

RBC Capital Markets MLP Conference

Antero Resources Reports Fourth Quarter and Full Year 2016 Financial and Operational Results

Capital One Securities, Inc. Energy Conference. December 11, 2013

Citi One-On-One MLP / Midstream Infrastructure Conference. August 20, 2014 Strong. Innovative. Growing.

Enable Midstream Partners, LP

Spectra Energy Western Canada Transmission and Processing A Western Canadian Growth Story

JANUARY 23, 2017 FOCUS ON PEOPLE STRIVE FOR EXCELLENCE BE ETHICAL DELIVER RESULTS

Adjusted net income attributable to common shareholders of $26.7 million, or $0.33 per diluted share, and Adjusted EBITDA of $132.

EnerCom s The Oil & Gas Conference. August 15, 2012

Midcoast Energy Partners, L.P. Investment Community Presentation. March 2014

Analyst Conference March 27, 2012

CHESAPEAKE MIDSTREAM PARTNERS MARCELLUS ACQUISITION

Utica Midstream Conference Presentation Blue Racer Midstream. June 8th, 2016

Wells Fargo Pipeline, MLP & Energy Symposium

May 9, First Quarter 2018 Results Earnings Conference Call

FIRST QUARTER 2018 OPERATIONS REPORT. May 1, 2018

W E L L S FA R G O E N E R G Y S Y M P O S I U M. N e w Y o r k D e c. 6-7

Investor Presentation

I N V E S T O R U P D AT E M A R C H

Enable Midstream Partners, LP

Morgan Keegan MLP Conference May 18 th, 2010

EARNINGS RESULTS FOURTH QUARTER 2016

Antero Midstream and AMGP Report Second Quarter 2018 Financial and Operating Results

Antero Resources Reports First Quarter 2013 Results

ENLINK MIDSTREAM PARTNERS, LP

Jefferies 2014 Global Energy Conference. November 11 & 12, 2014

Magellan Midstream Partners, L.P. (Exact name of registrant as specified in its charter)

F O U R T H - Q U A R T E R A N D F U L L - YEAR R E S U LT S. F e b. 2 6, 2018

UBS MLP ONE-ON-ONE CONFERENCE. Park City, Utah Jan , 2016

ALTAGAS REPORTS SECOND QUARTER EARNINGS

February 5, 2013 Cleveland, Ohio

Field Services Must Run Business

Dahlman Rose Ultimate Oil Service Conference

Antero Resources Reports First Quarter 2018 Financial and Operating Results

UBS M I D S T R E A M AND M L P C O N F E R E N C E. P a r k C i t y, U t a h J a n. 9-10

Raymond James Institutional Investors Conference

I N V E S T O R U P D AT E M A Y

ENERGY TRANSFER EQUITY, L.P.

Enable Midstream Partners, LP

CARRIZO OIL & GAS, INC. ANNOUNCES FIRST QUARTER RESULTS AND INCREASES 2016 PRODUCTION GUIDANCE

Credit Suisse MLP & Energy Logistics Conference

Morgan Stanley MLP Bus Tour

Platt s NGL Forum NGL Supply Outlook

Goldman Sachs Power, Utilities, MLP & Pipeline Conference. August 11, 2015 Strong. Innovative. Growing.

FINANCIAL & OPERATIONAL GUIDANCE

Transcription:

Jefferies 2012 Global Energy Conference November 29, 2012 NASDAQ: CPNO 1

Disclaimer Forward-Looking Statements This presentation includes forward-looking statements, as defined in the federal securities laws. Statements that address activities or events that Copano believes will or may occur in the future are forward-looking statements. These statements include, but are not limited to, statements about future producer activity or management s expectations regarding Copano s capital projects, cash flow or contract mix. These statements are based on management s experience and perception of historical trends, current conditions, expected future developments and other factors management believes are reasonable. Important factors that could cause actual results to differ materially from those in forward-looking statements include the following risks and uncertainties, many of which are beyond Copano s control: the volatility of prices and market demand for natural gas and natural gas liquids; Copano s ability to continue to connect new sources of natural gas, crude oil and condensate, and the NGL content of new gas supplies; the impact on volumes and resulting cash flow of technological, economic and other uncertainties inherent in estimating future production; producers ability to drill and successfully complete and connect new natural gas supplies; Copano s ability to attract and retain key customers; performance by producers, customers and service providers under their contracts with Copano; the availability of downstream transportation and other facilities for natural gas and NGLs; operational risks affecting the performance of Copano or third-party processing, fractionation plants and other facilities; Copano s ability to access or construct new processing, fractionation and transportation capacity; higher construction costs or project delays due to inflation, limited availability of required resources, or the effects of operational, legal or other uncertainties; general economic conditions; the effects of government regulations and policies; and other financial, operational and legal risks and uncertainties detailed from time to time in Copano s quarterly and annual reports filed with the Securities and Exchange Commission. Copano undertakes no obligation to update any forward-looking statements, whether as a result of new information or future events. 2

Eagle Ford Shale to Drive Long-Term Value Eagle Ford Shale play considered one of the best in North America Size, quality and proximity to markets Copano created and investing $1 billion in organic projects Pipelines, processing, NGL and condensate handling Capital invested at 5x multiple Executed producer contracts totaling up to 1,350,000 MMBtu/d of committed volumes Weighted average term of approximately 10 years Copano s total Eagle Ford volumes (including Eagle Ford Gathering JV volumes) averaged approximately 567,000 MMBtu/d in 3Q 2012 Increasing contribution from fee-based cash flows Vast majority of our Eagle Ford shale contracts include fixed fees for gathering, processing, transportation and fractionation services, and producer volume commitments with deficiency payments Established footprint and relationships create opportunities for follow-on organic projects and acquisitions 3

Significantly Reduced Commodity Price Exposure Gross margin sensitivity reduced by approximately 55% for NGLs and 90% for natural gas since 2008 Eagle Ford Shale and north Barnett Combo Shale plays are primary drivers Analysis excludes the impact of hedging Millions $15 $10 $5 ($5) ($10) $11 $10 ($11) ($10) $9 ($9) Sensitivity of Operating Segment Gross Margin (1) to Commodity Prices NGL Prices (2) Natural Gas Prices (2) Change in NGL Prices ($0.05/gallon) $7 ($7) $5 ($5) Millions $1.0 $0.8 $0.5 $0.3 ($0.3) ($0.5) ($0.8) $0.9 ($0.9) $0.5 ($0.5) Change in Nat Gas Prices ($0.10/MMBtu) $0.1 $0.1 $0.1 ($0.1) ($0.1) ($0.1) ($15) 2008 2009 2010 2011 2012 ($1.0) (3) (3) 2008 2009 2010 2011 2012 Note: Based on Copano internal financial planning models. (1) Texas and Oklahoma operating segment gross margins combined. Excludes unconsolidated affiliates. (2) Price change assumed for all products and indices. (3) Annualized based on the nine months ended September 30, 2012. 4

Agenda Organic Organic Projects Projects Texas & Texas Oklahoma & Oklahoma Business Segment Updates Finance & Commodity Risk Management 5

DK Pipeline Southwest Extension Further extend Copano s whollyowned DK pipeline by adding approximately 65 miles of 24 pipeline southwest into McMullen County Provides access to significant new Eagle Ford Shale volumes Ties additional existing Copano gathering systems directly to Houston Central complex Supported by long-term producer volume commitment Expect to begin service 1Q 2013 Estimated capital investment of approximately $120 million 6

Double Eagle Condensate Pipeline Joint Venture 50/50 JV with Magellan Midstream Utilizes Copano s existing 14 Goebel pipeline and dual-line rights of way 100,000 Bbls/d of nominal capacity Ties into existing and expanded Magellan storage and loading docks at the Port of Corpus Christi Interconnected to local petrochemical plants and refineries via Magellan terminal Pipeline from Three Rivers to Corpus Christi expected to begin service by 1Q 2013; remaining assets 2Q 2013 Executed long-term, fee-based contracts with Talisman and Statoil Estimated capital investment of approximately $100 million (includes Copano s net JV costs and costs to convert Goebel pipeline) 7

Houston Central Complex Expansion Projects New 400 MMcf/d cryogenic expansion expected in service 1Q 2013 Average NGL recoveries will improve when the new cryogenic expansion comes online When Formosa s new fractionator becomes operational in 2Q 2013, recoveries will further improve Estimated capital investment of $165 million - Acceleration of some capital expenditures into 4Q 2012 to expedite inservice date 8

Houston Central Complex Expansion Projects Second 400 MMcf/d cryogenic expansion further enhances NGL recoveries when placed in service in mid-2014 Supported by long-term producer contracts and higher recovery rates - In May, executed long-term, firm commitment for 125,000 MMBtu/d from major producer - In October, expanded and extended producer contract under 10-year volume commitment; expected to fill remaining capacity in this cryogenic expansion with peak volumes of 300,000 MMBtu/d Expected capital investment of $190 million at a 5x multiple Following second cryogenic expansion, Copano will have 1 Bcf/d of highly efficient processing capacity backed by long-term producer commitments Key driver to creating long-term unitholder value from Eagle Ford Shale play 9

Summary of Eagle Ford Shale Infrastructure Will have invested approximately $1 billion in capital projects by year-end 2013 In excess of 1 Bcf/d of pipeline and processing capacity Greater than 100,000 Bbls/d of fractionation capacity Eagle Ford Shale Expansion Projects & Related Agreements ($ in millions) Pipeline Capacity (1) Processing Capacity Fractionation Capacity Est. Capital Investment (2) Expected In-Service Date Houston Central Complex Fractionation - - 44,000 Bbls/d $42.0 In-Service Cryo upgrade - - - $21.0 In-Service Formosa fractionation agreement - - 37,500 Bbls/d - - Initial processing expansion - 1,100,000 Mcf/d (3) - $165.0 1Q 2013 Additional cryogenic capacity - 1,000,000 Mcf/d (4) - $190.0 Mid 2014 DK pipeline 350,000 Mcf/d - - $148.0 In-Service DK Southwest extension (5) - - $120.0 2Q 2013 Eagle Ford Gathering Joint Venture Gathering pipeline 325,000 Mcf/d - - $76.0 In-Service Crossover pipeline to Formosa 275,000 Mcf/d - - $50.0 In-Service Crossover extension to Williams Partners (6) - - $13.5 In-Service Formosa processing & frac agreement (7) - 175,000 Mcf/d 17,000 Bbls/d - - Williams Partners processing agreement - 100,000 Mcf/d (8) - - Liberty NGL Pipeline Joint Venture 75,000 Bbls/d - - $30.0 In-Service Double Eagle Joint Venture (9) 100,000 Bbls/d - - $100.0 2Q 2013 (1) Nominal capacity. (2) Joint venture capital investments are shown as net to Copano. (3) Reflects the facility's overall nameplate capacity, but operating performance may be reduced to the extent that the NGL content of inlet gas exceeds the original design specifications of one or more of the facility's components. (4) Consists of installing 400,000 Mcf/d of new, more efficient cryogenic processing capacity designed to process gas with higher NGL content. Excludes capacity of our 500,000 Mcf/d lean oil processing facility based on plans to relegate the lean oil facility to providing overflow and interruptible volume services upon completion of this project. (5) The DK pipeline with the southwest extension will increase the total system capacity from 195,000 Mcf/d to 350,000 Mcf/d. (6) Pipeline capacity included with initial crossover project. (7) Current processing capacity of 60,000 Mcf/d, increasing to 175,000 Mcf/d on or before January 1, 2015. Fractionation capacity assumes 1,200 Btu gas with 4.5 GPM NGL content. (8) Agreement includes fractionation at third-party facility. (9) Capital investment includes Copano's net JV costs and costs to convert Goebel pipeline. 10

Eagle Ford Shale Strategy 11

Mississippi Lime Play Roughly 140,000 acres in dedications from multiple producers extending into three counties Construction of pipeline connecting Copano s Osage and Stroud systems near completion Allows for delivery of rich Mississippi Lime gas to the Paden processing plant, which has nitrogen rejection capabilities Expect to begin service by year-end 2012 12

Agenda Organic Organic Projects Projects Texas & Texas Oklahoma & Oklahoma Business Segment Updates Finance & Commodity Risk Management 13

Texas Outlook Eagle Ford Shale Approximately 230 rigs currently running in the Eagle Ford Shale Continue to expect volume increases on wholly owned and joint venture assets for the balance of 2012 and beyond North Barnett Shale Combo Copano s largest producer continues an active drilling program in the area Expect segment gross margin in 4Q 2012 to be flat compared to 3Q 2012 due to the sale of Lake Charles plant and a shift in commodity prices Expect distributions from Eagle Ford Gathering JV to be roughly $2 million higher in the fourth quarter based on increasing volumes 14

Oklahoma Outlook Rich gas (primarily Hunton dewatering, Mississippi Lime, rich Woodford) Drilling activity is expected to be up slightly in 4Q 2012 compared to 3Q 2012 2 rigs running in the Hunton, 13 rigs in the Mississippi Lime and 7 rigs in other rich gas areas In the Mississippi Lime, volume growth expected as drilling activity increases Lean gas (primarily Woodford Shale) Volumes expected to be down in 4Q 2012 compared to 3Q 2012 due to natural well decline No active rigs; however, 1 rig anticipated in late 4Q 2012 Expect segment gross margin to be slightly higher in 4Q 2012 compared to 3Q 2012 due to higher natural gas prices, which should offset lower overall volumes 15

Rocky Mountains Outlook Drilling and dewatering activity will be driven by commodity prices and producer economics 4Q 2012 volumes for Bighorn expected to be lower compared to 3Q 2012 4Q 2012 volumes for Fort Union expected to be lower compared to 3Q 2012 4Q 2012 Adjusted EBITDA expected to be $1 to $2 million lower compared to 3Q 2012 due to third quarter non-recurring items and lower volumes 16

Agenda Organic Organic Projects Projects Texas & Texas Oklahoma & Oklahoma Business Segment Updates Finance & Commodity Risk Management 17

Recent Equity Offering October 2012 equity offering Issued approximately 6.5 million common units at $32.13 per unit Approximately $200 million in net proceeds Proceeds used to reduce revolver borrowings Enhances balance sheet and liquidity available to fund expansion capex Pro forma total leverage of approximately 3.7x at September 30, 2012 18

Liquidity and Capitalization As of September 30, 2012, total available liquidity was over $228 million Pro forma for October 2012 equity offering, total liquidity would have been in excess of $400 million Capitalization Table 09/30/12 12/31/11 ($ in millions) Cash $53.5 $57.0 Long-Term Debt: Revolving Credit Facility $330.0 $385.0 7.750% Senior Unsecured Notes due 2018 249.5 249.5 7.125% Senior Unsecured Notes due 2021 510.0 360.0 Unamortized bond premium 3.2 Total Senior Notes $762.7 $609.5 Total Long-Term Debt $1,092.7 $994.5 Members' Capital 863.1 871.9 Total Capitalization $1,955.8 $1,866.4 19

Shifting Contract Mix Continued shift towards a more fee-based mix Eagle Ford Shale and north Barnett Shale Combo volume growth are key drivers 100% 80% 60% 73% 62% 52% 36% 40% 20% 27% 38% 48% 64% 0% 1Q 2010 4Q 2010 4Q 2011 3Q 2012 Fee-based Net Commodity Exposed Note: Includes Copano s share of gross margin from unconsolidated affiliates. Approximate percentages based on Copano internal financial planning models. 20

Expansion Capital Expenditures Board-approved 2012 expansion capex of $400-$430 million 2013 expansion capex projected to be $250-$300 million $500 $450 $400 Guidance Range $ in millions $350 $300 $250 $200 $150 $100 $50 2008 2009 2010 2011 2012P 2013P Note: Guidance subject to assumptions described in Copano s August 8, 2012 press release. 21

Hedging Strategy Continued shift towards a more fee-based contract mix Reliance on hedging will decrease as contract mix changes over time 2012 hedged near policy limits for all products except ethane Approximately 90% of propane, butane, natural gasoline and condensate exposure hedged Approximately 40% of ethane exposure hedged 2013 hedged near policy limits for all products except ethane Between 70% and 90% of propane, butane, natural gasoline and condensate exposure hedged Used ethane swaps and natural gas calls to hedge ethane fractionation spread 2014 hedging positions continue to be added Approximately 25% of condensate exposure hedged 22

Appendix 23

Oklahoma Assets OKLAHOMA 24

South Texas Assets TEXAS OKLAHOMA 25

North Texas Assets TEXAS 26

Rocky Mountains Assets WYOMING 27

Texas Net Commodity Exposure Full Recovery 3Q 2012 (1) Ethane Rejection (2) Bbls/d Ethane 2,020 213 Propane 736 699 Isobutane 217 217 N. Butane 200 200 N. Gasoline 317 317 Condensate (3) 776 776 MMBtu/d Natural Gas (14,614) (7,589) Note: See explanation of processing modes in this Appendix. (1) Source: Copano Energy internal financial planning models. Based on 3Q 2012 daily wellhead/plant inlet volumes. (2) Fractionation at Houston Central complex permits significant reductions in ethane recoveries in ethane rejection mode. To optimize profitability, plant operations can also be adjusted to partial recovery mode. (3) At the Houston Central complex, pentanes+ may be sold as condensate. 28

Texas Commodity Price Sensitivities Texas segment gross margins excluding hedge settlements Matrix reflects 3Q 2012 volumes and operating conditions, adjusted using Copano s 2012 planning models Natural Gas Prices Quarterly Texas Gross Margin ($000) Liquid Prices +25% 3Q 2012-25% -50% +25% $58,398 $54,282 $50,166 $46,050 3Q 2012 $59,352 $55,236 $51,120 $47,003-25% $60,305 $56,189 $52,073 $47,957-50% $61,259 $57,142 $53,026 $48,910 Full Recovery Ethane Rejection Note: Please see this Appendix for definitions of processing modes and additional details. 29

Oklahoma Net Commodity Exposure 3Q 2012 (1) Ethane Rejection (2) Bbls/d Ethane 385 Propane 1,103 Isobutane 131 N. Butane 419 N. Gasoline (429) Condensate (3) 1,082 MMBtu/d Natural Gas 20,581 Note: See explanation of processing modes in this Appendix. Values reflect rounding. (1) Source: Copano Energy internal financial planning models. Based on 3Q 2012 daily wellhead/plant inlet volumes. (2) Ethane rejection at Paden plant is limited by nitrogen rejection facilities. (3) Reflects impact of producer delivery point allocations, offset by field condensate collection and stabilization. 30

Oklahoma Commodity Price Sensitivities Oklahoma segment gross margins excluding hedge settlements Matrix reflects 3Q 2012 volumes, adjusted using Copano s 2012 planning models Natural Gas Prices Quarterly Oklahoma Gross Margin ($000) Liquid Prices +25% 3Q 2012-25% -50% +25% $24,767 $24,153 $23,538 $22,924 3Q 2012 $23,562 $22,948 $22,334 $21,719-25% $22,006 $21,713 $21,098 $20,484-50% $20,770 $20,070 $19,863 $19,249 Full Recovery Ethane Rejection Note: Please see this Appendix for definitions of processing modes and additional details. 31

Rocky Mountains Sensitivities 3Q 2012 Adjusted EBITDA volume sensitivity (positive or negative impact) Bighorn: 10,000 MMBtu/d = $258,000 (1) Fort Union: 10,000 MMBtu/d = immaterial impact until physical volumes exceed long-term contractual volume commitments - 3Q 2012 pipeline throughput: 584,928 MMBtu/d - 3Q 2012 revenue based on 778,727 MMBtu/d of volume commitments Note: See this Appendix for reconciliation of Adjusted EBITDA. Values reflect rounding. (1) Impact on Adjusted EBITDA based on Copano s interest in the unconsolidated affiliate. 32

Hedging Impact of Commodity Price Sensitivities Commodity hedging program supplements cash flow in 2012 through 2013 during less favorable commodity price periods Natural Gas Prices 2012 Quarterly Hedge Settlements ($000) Liquid Prices +25% 3Q 2012-25% -50% +25% $1,723 $3,931 $9,077 $15,807 3Q 2012 $1,723 $3,931 $9,077 $15,807-25% $1,723 $3,931 $9,077 $15,807-50% $1,723 $3,931 $9,077 $15,807 Natural Gas Prices 2013 Quarterly Hedge Settlements ($000) Liquid Prices +25% 3Q 2012-25% -50% +25% $833 $3,467 $9,376 $15,416 3Q 2012 $796 $3,429 $9,339 $15,379-25% $796 $3,429 $9,339 $15,379-50% $796 $3,429 $9,339 $15,379 33

Commodity-Related Margin Sensitivities Matrix reflects 3Q 2012 wellhead and plant inlet volumes, adjusted using Copano s 2012 planning models Natural Gas Prices Quarterly Segment Gross Margins (1) plus 3Q 2012 Cash Hedge Settlements ($000) Liquid Prices +25% 3Q 2012-25% -50% +25% $84,888 $82,366 $82,781 $84,781 3Q 2012 $84,637 $82,115 $82,530 $84,530-25% $84,033 $81,833 $82,248 $84,248-50% $83,751 $81,144 $81,967 $83,966 Full Recovery Texas Full Recovery and Oklahoma Ethane Rejection Ethane Rejection (1) Consists of Texas and Oklahoma Segment gross margins. 34

Processing Modes Full Recovery Texas and Oklahoma If the value of recovered NGLs exceeds the fuel and gas shrinkage costs of recovering NGLs Ethane Rejection Texas and Oklahoma If the value of ethane is less than the fuel and shrinkage costs to recover ethane (in Oklahoma, ethane rejection at Paden plant is limited by nitrogen rejection facilities) 35

Reconciliation of Non-GAAP Financial Measures Adjusted EBITDA We define adjusted EBITDA as: - net income (loss); - plus interest and other financing costs, provision for income taxes, depreciation, amortization and impairment expense, non-cash amortization expense associated with our commodity derivative instruments, distributions from unconsolidated affiliates, loss on refinancing of unsecured debt and equity-based compensation expense; - minus equity in earnings (loss) from unconsolidated affiliates and unrealized gains (losses) from commodity risk management activities; and - plus or minus other miscellaneous non-cash amounts affecting net income (loss) for the period. The following table presents a reconciliation of the portion of our EBITDA and Adjusted EBITDA attributable to each of our segments to the GAAP financial measure of net income (loss). THREE MONTHS ENDED SEPTEMBER 30, 2012 Texas Oklahoma Rocky Mountains Corporate & Other Total (In thousands) Net income (loss) $ 48,232 $ 3,323 $ 2,844 $ (25,474) $ 28,925 Add: Depreciation and Amortization 9,573 8,898 434 354 19,259 Interest and other financing costs - - - 13,797 13,797 Provision for income taxes 15 - - 459 474 EBITDA $ 57,820 $ 12,221 $ 3,278 $ (10,864) $ 62,455 Add: Amortization of commodity derivative options - - - 5,924 5,924 Distributions from unconsolidated affiliates 6,935-5,059-11,994 Equity-based compensation 868 816 50 1,489 3,223 Equity in earnings from unconsolidated affiliates (9,297) (291) (2,970) - (12,558) Unrealized loss from commodity risk management activities - - - 2,583 2,583 Other non-cash operating items (158) (606) (3) 176 (591) Adjusted EBITDA $ 56,168 $ 12,140 $ 5,414 $ (692) $ 73,030 36