Wells Fargo 9th Annual Pipeline and MLP Symposium Wells Fargo 9th Annual Pipeline and MLP Symposium and MLP Symposium and MLP Symposium Barry E . Davis President and CE O Barry E . Davis President and CE O
1
Wells Fargo 9 th Annual Pipeline Wells Fargo 9 th Annual Pipeline - - PowerPoint PPT Presentation
Wells Fargo 9 th Annual Pipeline Wells Fargo 9 th Annual Pipeline and MLP Symposium and MLP Symposium and MLP Symposium and MLP Symposium Barry E Barry E . Davis . Davis President and CE President and CE President and CE President and CE
1
2
3
id i f d
and transmission pipeline
areas and market regions
2.4 MM barrels of NGL storage capacity
Transmission Lines Natural Gas Consumers Gathering, Dehydration & Compression NGL Transportation & Fractionation
4
Wellhead Processing , Conditioning & Treating NGL Markets
GSO Crosstex Holdings
Holdings
Crosstex Energy Services, L.P. Crosstex Energy Services, L.P.
5
All Assets and Operations All Assets and Operations
5
North Texas
~780 miles of pipeline 3 processing plants 3 processing plants
Processing & NGLs
~440 miles of NGL pipeline
LIG
~2,100 miles of pipeline 2 processing plants 440 miles of NGL pipeline 4 processing plants 2 fractionation facilities
$35
2010 Guidance ($MM)
$111 (50%) $35 (16%) 6 $74 (34%)
NTX LIG PNGL
7
Fossil Creek Fossil Creek Benbrook
Well Positioned Assets (current capacity) :
North Texas Gathering Systems
8
Systems North Texas Pipeline Processing Plant
9
(PIRA 2/10 Fcst)
* Approximate number of undeveloped locations remaining as of April 1, 2009
10,000 12,000 (PIRA 2/10 Fcst)
pp p g p
6,000 8,000 MMCFD
17K* 22K*
2,000 4,000 M
11K*
‐ J‐90 J‐91 J‐93 J‐94 J‐96 J‐97 J‐99 J‐00 J‐02 J‐03 J‐05 J‐06 J‐08 J‐09 J‐11 J‐12 J‐14 J‐15 J‐17 J‐18 Hi h B L
10
Source: Netherland, Sewell & Associates, Inc.
High Base Low
11
Well Positioned Assets (current capacity) :
LIG System NGL System
Gibson Plant 145 MMcfd
NGL System Processing Plant
12
Capacity MMcf/d
I S i T t l C t t d T
In Service Total Contracted Term
Red River Project Q3 2007 240 240 5 yr North LIG Expansion Phase I Q4 2008 35 35 10 yr North LIG Expansion Phase II Q2 2009 100 100 10 yr Black Lake Interconnect Phase III – Part I Q4 2009 35 35 3 yr Red River Amine Unit (120 MMcf/d Capacity) Q4 2009 3 yr Black Lake Interconnect Phase III – Part II Q2 2010 25 25 1.5 yr Black Lake Interconnect Phase III Part II Q2 2010 25 25 1.5 yr LIG Phase IV Expansion‐ Part I Q3 2010 30 30 5 yr Total Contracted 465 465
5 years y
13
14
Truck and rail from Marcellus, Bakken, Eagle Ford, Permian Basin Well Positioned Assets (current capacity) :
15
; ,
16
17
driving focus to wet
Montana Thrust Belt Williston Basin Gammon Cody Appalachian Michigan Devonian (Ohio)
driving focus to wet gas/crude
prices could impact dry
Hilliard-Baxter Mancos Hermosa Mancos Excello- Antrim New Appalachian Basin Michigan Basin Illinois Basin Forest City Basin Piceance Basin Unita Basin Greater Green River Basin
Marcellus
Utica
prices could impact dry gas development
undivided property i te e t i etu fo
Lewis Pierre
Barnett Woodford Fayetteville
Mulky Albany Chattanooga Conasauga Valley and Ridge Province Black Warrior Basin Floyd- Neal Texas- Louisiana Arkoma Basin Cherokee Platform Anadarko Basin Ardmore Basin Permian Palo Duro Basin Bend Raton Basin San Juan Basin Marfa Basin Paradox Basin
interest in return for drilling carry has provided near‐term growth cap ex for drilling
Barnett- Woodford Pearsall- Eagle Ford
Eagle Ford Haynesville
Ridge Province Louisiana- Mississippi Salt Basin
Basin Maverick Sub-Basin Rio Grande Embayment Basin
drilling
infrastructure (RM transport and fractionation) will be
Basins Shale Gas Plays Shallowest / Youngest Deepest / Oldest
fractionation) will be key for continued development
18
Source: EIA
19
20
21
22
2008 2009 2010 (3)
$100 $120 $140 NTX G&T NTX Fee Based NTX Commodity Based
North Texas $103 $113 $111 LIG $82 $80 $74
$‐ $20 $40 $60 $80 2006 2007 2008 2009 2010
PNGL (1) $12 $23 $35 Shared Services & Other ($14) ($14) ($13)
$50 $60 $70 $80 $90 LIG Mktg. & Trans. LIG Fee Based LIG Commodity Based
Total Continuing Operations $183 $202 $207 …. Discontinued Operations(2) $91 $50 $0
$‐ $10 $20 $30 $40 $50 2007 2008 2009 2010
Total $274 $252 $207
(1) Includes impact of Eunice lease buy‐out in 2009 and Intracoastal acquisition‐‐ $2 MM
$20 $25 $30 $35 $40 $45 PNGL Fee Based PNGL Commodity Based
impact in 2009 and $13 MM impact in 2010 (2) Includes contributions from sold assets (STX, Miss, Ala, Treating, Seminole interest, Arkoma, and ETX) (3) 2010 represents mid‐point of guidance
23
$‐ $5 $10 $15 $20 2007 2008 2009 2010
2008 (1) 2009 (1)
2010 (Guidance)
15% G& T Fee POL Proc Margin 13% 9% G& T Fee POL Proc Margin 14% 5% G& T Fee POL Proc Margin 58% 10% 17% 66% 12% 65% 16%
YTD 09/30/10
G& T Fee POL Proc Margin 11% 12%
24
63% 14%
(1) Excludes Discontinued Operations
Total Year 2010 Low High
Net income $ (41) $ (10)
Depreciation and amortization 113 113 Stock‐based compensation 6 6 LOC Fees & Interest 80 79 Taxes and other 2 2 Adjusted EBITDA $ 160 $ 190 Adjusted EBITDA $ 160 $ 190 Taxes and other $ (3) $ (3) LOC Fees & Interest $ (80) $ (79) Maintenance capital expenditures $ (12) $ (10) Distributable cash flow $ 62 $ 96 Growth Capital $ 35 $ 35 Key Assumptions for Forecast Weighted Average Liquids Price ($/gallon) $ 0.80 $ 1.09 Crude ($/Bbl) $ 69.37 $ 94.52 Natural Gas ($/MMBtu) $ 6.00 $ 5.00 Natural Gas Liquids to Gas Ratio 149 9% 245 0% 25 Natural Gas Liquids to Gas Ratio 149.9% 245.0% XTEX Distribution per Unit $ 0.30 XTXI Dividends per Share $ 0.10 25
26
Net Income to DCF Reconciliation:
Years Ended
($ in millions)
December 31 2009 2008 (Unaudited) ( ) Net income (loss) attributable to Crosstex Energy, L.P. $ 104 $ 11 Depreciation, amortization and impairments (1) 132 163 Stock‐based compensation 9 11 Interest expense, net (2) 130 105 L ti i h t f d bt 5 Loss on extinguishment of debt 5 ‐ Gain on sale of property (184) (51) Taxes and other 8 6 Adjusted EBITDA 204 245 ‐ ‐ Interest (2)(3)(4) (121) (83) Cash taxes and other (5) (3) (3) Maintenance capital expenditures (11) (18) Distributable cash flow $ 68 $ 141
(1) Excludes minority interest share of depreciation and amortization of $290 and $286K for the year ended 2009 and the year ended 2008 respectively. Includes depreciation, amortization and impairments related to discontinued operations of $10.7 and $26.4 million for the year ended 2009 and the year ended 2008 respectively. (2) Includes interest expense allocated to discontinued operations of $34.9 and $30.0 million for the year ended 2009 and the year ended 2008, respectively. (3) Excludes $4.3 million of debt issuance cost amortization, and $5.2 million of senior secured note make‐whole and call premium paid‐in‐kind interest resulting from repayment of such notes from the proceeds of asset sales for the year ended 2009
27 27
resulting from repayment of such notes from the proceeds of asset sales, for the year ended 2009. (4) Excludes noncash interest rate swap mark to market of ($797K) for the year ended 2009, and $22.1 million for the year ended 2008. (5) Includes Seminole Adjustment of $39 million for the year ended 2008.