|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | American Midstream (Midla), LLC, which owns and operates approximately 370 miles of interstate pipeline that runs from the Monroe gas field in northern Louisiana south through Mississippi to Baton Rouge, Louisiana. |
• | American Midstream (AlaTenn), LLC, which owns and operates approximately 295 miles of interstate pipeline that runs through the Tennessee River Valley from Selmer, Tennessee to Huntsville, Alabama and serves an eight-county area in Alabama, Mississippi and Tennessee. |
• | Commodity-based derivatives: “Total revenue” |
• | Corporate interest rate derivatives: “Interest expense” |
• | Level 1 – Inputs represent unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 – Inputs include quoted prices for similar assets and liabilities in active markets that are either directly or indirectly observable; and |
• | Level 3 – Inputs are unobservable and considered significant to fair value measurement. |
|
|||
(in thousands) | |||||
Cash consideration: | $ | 51,377 | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||||
Unbilled revenue | $ | 4,535 | |||
Property, plant and equipment | 58,279 | ||||
Asset retirement cost | 452 | ||||
Accounts payable | (399 | ) | |||
Accrued gas purchases | (3,631 | ) | |||
Asset retirement obligations | (452 | ) | |||
Noncontrolling interest | (7,407 | ) | |||
Total identifiable net assets: | $ | 51,377 | |||
Year Ended | |||||||
December 31, | |||||||
2012 | 2011 | ||||||
(unaudited, in thousands) | |||||||
Revenue | $ | 246,342 | $ | 296,387 | |||
Net income (loss) | $ | (4,319 | ) | $ | (10,411 | ) | |
Limited partners’ net income (loss) per unit | $ | (0.49 | ) | $ | (1.53 | ) | |
(in thousands) | |||
Cash consideration: | $ | 35,500 | |
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Property, plant and equipment | $ | 36,065 | |
Liabilities assumed | — | ||
Total identifiable net assets: | $ | 36,065 | |
Bargain purchase (gain) | (565 | ) | |
$ | 35,500 | ||
Year Ended | |||||||
December 31, | |||||||
2011 | 2010 | ||||||
(unaudited, in thousands) | |||||||
Revenue | $ | 249,908 | $ | 216,585 | |||
Net income (loss) | $ | (11,741 | ) | $ | (8,844 | ) | |
Limited partners’ net income (loss) per unit | $ | (1.65 | ) | $ | (1.70 | ) | |
|
|||
For the year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
Customer A | 30 | % | 41 | % | 25 | % | ||
Customer B | 14 | % | 18 | % | 30 | % | ||
Customer C | 13 | % | 15 | % | 11 | % | ||
Other | 43 | % | 26 | % | 34 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Other receivables | $ | 452 | $ | 663 | ||||
Construction, operating and maintenance agreement (“COMA”) | — | 623 | ||||||
Prepaid insurance—current portion | 458 | 567 | ||||||
Other prepaid amounts | 451 | 508 | ||||||
Gas imbalances receivable | 932 | 852 | ||||||
NGL inventory | 931 | 96 | ||||||
Other current assets | 2 | 14 | ||||||
$ | 3,226 | $ | 3,323 | |||||
|
|||
(in thousands) | Gross Derivative Assets | Gross Derivative Liabilities | ||||||||||||||
Balance Sheet Classification | December 31, 2012 | December 31, 2011 | December 31, 2012 | December 31, 2011 | ||||||||||||
Risk management assets | $ | 1,889 | $ | — | $ | (920 | ) | $ | — | |||||||
Risk management assets - long term | — | — | — | — | ||||||||||||
Total | $ | 1,889 | $ | — | $ | (920 | ) | $ | — | |||||||
Risk management liabilities | $ | — | $ | 456 | $ | — | $ | (635 | ) | |||||||
Risk management liabilities - long term | — | — | — | — | ||||||||||||
Total | $ | — | $ | 456 | $ | — | $ | (635 | ) | |||||||
(in thousands) | Gain (loss) on derivatives | |||||||
Statement of Operations Classification | Realized | Unrealized | ||||||
2012 | ||||||||
Revenue | $ | 2,408 | $ | — | ||||
Unrealized gain (loss) on commodity derivatives | — | 992 | ||||||
Total | $ | 2,408 | $ | 992 | ||||
2011 | ||||||||
Revenue | $ | (1,911 | ) | $ | — | |||
Realized gain (loss) on early termination of commodity derivatives | (2,998 | ) | — | |||||
Unrealized gain (loss) on commodity derivatives | — | (541 | ) | |||||
Total | $ | (4,909 | ) | $ | (541 | ) | ||
2010 | ||||||||
Revenue | $ | — | $ | — | ||||
Unrealized gain (loss) on commodity derivatives | — | (308 | ) | |||||
Interest expense | — | (77 | ) | |||||
Total | $ | — | $ | (385 | ) | |||
|
|||
• | Level 1 – Inputs represent unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 – Inputs include quoted prices for similar assets and liabilities in active markets that are either directly or indirectly observable; and |
• | Level 3 – Inputs are unobservable and considered significant to fair value measurement. |
Carrying Amount | Estimated Fair Value | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
(in thousands) | |||||||||||||||||||
Commodity derivative asset (liability), net | |||||||||||||||||||
December 31, 2012 | $ | 969 | $ | — | $ | 969 | $ | — | $ | 969 | |||||||||
December 31, 2011 | $ | (179 | ) | $ | — | $ | — | $ | (179 | ) | $ | (179 | ) | ||||||
Year Ended | |||||||
December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Fair value asset (liability), beginning of period | $ | (179 | ) | $ | — | ||
Realized gain (loss) on early termination of commodity derivatives | — | (2,998 | ) | ||||
Realized gain (loss) on expiration of commodity put contract | — | (308 | ) | ||||
Unrealized gain (loss) on commodity derivatives | 992 | (541 | ) | ||||
Purchases | 156 | 670 | |||||
Settlements | — | 2,998 | |||||
Transfers out of Level 3 (a) | (969 | ) | — | ||||
Fair value asset (liability), end of period | $ | — | $ | (179 | ) | ||
|
|||
December 31, | ||||||||||
Useful Life | 2012 | 2011 | ||||||||
(in thousands) | ||||||||||
Land | $ | 2,254 | $ | 41 | ||||||
Construction in progress | 5,053 | 3,380 | ||||||||
Buildings and improvements | 4 to 40 | 1,432 | 1,490 | |||||||
Processing and treating plants | 8 to 40 | 98,106 | 49,396 | |||||||
Pipelines | 5 to 40 | 163,447 | 146,788 | |||||||
Compressors | 4 to 20 | 8,957 | 7,437 | |||||||
Equipment | 8 to 20 | 4,785 | 1,198 | |||||||
Computer software | 5 | 1,950 | 1,500 | |||||||
Total property, plant and equipment | 285,984 | 211,230 | ||||||||
Accumulated depreciation | (62,165 | ) | (40,999 | ) | ||||||
Property, plant and equipment, net | $ | 223,819 | $ | 170,231 | ||||||
|
|||
Year Ended | |||||||
December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Balance at beginning of period | $ | 8,093 | $ | 7,249 | |||
Additions | 452 | 872 | |||||
Reductions | — | (920 | ) | ||||
Expenditures | (258 | ) | (501 | ) | |||
Accretion expense | 32 | 1,393 | |||||
Balance at end of period | $ | 8,319 | $ | 8,093 | |||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Deferred financing costs | $ | 3,394 | $ | 2,545 | ||||
Other post retirement benefit plan assets, net | 1,080 | 966 | ||||||
Prepaid amounts—long term | 97 | 139 | ||||||
Security deposits | 65 | 57 | ||||||
Other | — | — | ||||||
$ | 4,636 | $ | 3,707 | |||||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Deferred revenue—short term | $ | 288 | $ | 2,314 | ||||
Accrued salaries | 944 | 1,542 | ||||||
Accrued expenses | 6,519 | 953 | ||||||
Construction operating and maintenance agreement deposits | 30 | 710 | ||||||
Gas imbalances payable | 971 | 1,200 | ||||||
Contract obligations—short term | — | 240 | ||||||
Accrued interest payable | 724 | 123 | ||||||
Other | 143 | 4 | ||||||
$ | 9,619 | $ | 7,086 | |||||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Deferred revenue—long term | $ | 245 | $ | 351 | ||||
Asset retirement obligations | 8,319 | 8,093 | ||||||
Contract obligations—long term | — | 88 | ||||||
Other deferred expenses | 64 | 80 | ||||||
$ | 8,628 | $ | 8,612 | |||||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Revolving loan facility | $ | 128,285 | $ | 66,270 | ||||
|
|||
• | each common unit held by AIM Midstream Holdings reverse split into 0.485 common units, resulting in the ownership by AIM Midstream Holdings of an aggregate of 5,327,205 common units, representing an aggregate 97.1% limited partner interest in us; |
• | the common units held by AIM Midstream Holdings then converted into 801,139 common units and 4,526,066 subordinated units; |
• | each general partner unit held by our general partner reverse split into 0.485 general partner units, resulting in the ownership by our general partner of an aggregate of 108,718 general partner units, representing a 2.0% general partner interest in us; |
• | each common unit held by participants in our general partner’s long term incentive plan (the “LTIP”), reverse split into 0.485 common units, resulting in their ownership of an aggregate of 50,946 common units, representing an aggregate 0.9% limited partner interest in us; and |
• | each outstanding phantom unit granted to participants in our LTIP reverse split into 0.485 phantom units, resulting in their holding an aggregate of 209,824 phantom units. |
• | AIM Midstream Holdings contributed 76,019 common units to our general partner as a capital contribution, and; |
• | our general partner contributed to us the common units contributed to it by AIM Midstream Holdings in exchange for 76,019 general partner units in order to maintain its 2.0% general partner interest in us. |
• | we have distributed available cash from operating surplus to the common and subordinated unitholders in an amount equal to the minimum quarterly distribution; and |
• | we have distributed available cash from operating surplus on outstanding common units in an amount necessary to eliminate any cumulative arrearages in payment of the minimum quarterly distribution; |
• | first, 98.0% to all unitholders, pro rata, and 2.0% to our general partner, until each unitholder receives a total of $0.47438 per unit for that quarter (the “first target distribution”); |
• | second, 85.0% to all unitholders, pro rata, and 15.0% to our general partner, until each unitholder receives a total of $0.51563 per unit for that quarter (the “second target distribution”); |
• | third, 75.0% to all unitholders, pro rata, and 25.0% to our general partner, until each unitholder receives a total of $0.61875 per unit for that quarter (the “third target distribution”); and |
• | thereafter, 50.0% to all unitholders, pro rata, and 50.0% to our general partner. |
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
(in thousands) | |||||||||
Limited partner common units | 4,639 | 4,561 | 5,363 | ||||||
Limited partner subordinated units | 4,526 | 4,526 | — | ||||||
General partner units | 185 | 185 | 109 | ||||||
|
|||
Year Ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Net (loss) attributable to general partner and limited partners | $ | (6,508 | ) | $ | (11,698 | ) | $ | (8,644 | ) | |||
Weighted average general partner and limited partner units outstanding(a)(b) | 9,298 | 7,137 | 5,199 | |||||||||
General partner and limited partner (loss) per unit (basic and diluted) | $ | (0.70 | ) | $ | (1.64 | ) | $ | (1.66 | ) | |||
Net (loss) attributable to limited partners | $ | (6,379 | ) | $ | (11,465 | ) | $ | (8,471 | ) | |||
Weighted average limited partner units outstanding(a)(b) | 9,113 | 6,997 | 5,099 | |||||||||
Limited partners’ net (loss) per unit (basic and diluted) | $ | (0.70 | ) | $ | (1.64 | ) | $ | (1.66 | ) | |||
Net (loss) attributable to general partner | $ | (129 | ) | $ | (233 | ) | $ | (173 | ) | |||
Weighted average general partner units outstanding | 185 | 140 | 99 | |||||||||
General partner net (loss) per unit (basic and diluted) | $ | (0.70 | ) | $ | (1.66 | ) | $ | (1.75 | ) | |||
(a) | Includes unvested phantom units with DERs, which are considered participating securities, of 205,864 as of December 31, 2010. The DER’s were eliminated on June 9, 2011. There were no such unvested phantom units with DERs at December 31, 2012 and 2011. |
(b) | Gives effect to the reverse unit split as described in Note 13, “Partners’ Capital”. |
|
|||
Year Ended | |||||||||
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Outstanding at beginning of period | 162,860 | 205,864 | 175,236 | ||||||
Granted | 38,595 | 19,414 | 74,437 | ||||||
Forfeited | (12,517 | ) | — | — | |||||
Vested | (98,000 | ) | (62,418 | ) | (43,809 | ) | |||
Outstanding at end of period | 90,938 | 162,860 | 205,864 | ||||||
Fair value per unit | $14.70 to $21.40 | $14.70 to $19.69 | $14.70 to $16.15 | ||||||
|
|||
Year ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Change in benefit obligation | ||||||||||||
Obligation, beginning of period | $ | 466 | $ | 869 | $ | 734 | ||||||
Service cost | 4 | 3 | 10 | |||||||||
Interest cost | 18 | 22 | 43 | |||||||||
Actuarial (gain) loss | 22 | (367 | ) | 112 | ||||||||
Benefits paid | (38 | ) | (61 | ) | (30 | ) | ||||||
Benefit obligation, end of period | $ | 472 | $ | 466 | $ | 869 | ||||||
Change in plan assets | ||||||||||||
Fair value of plan assets, beginning of period | $ | 1,432 | $ | 1,319 | $ | 1,174 | ||||||
Actual return on plan assets | 84 | 99 | 61 | |||||||||
Employer’s contributions | 90 | 90 | 113 | |||||||||
Benefits paid | (54 | ) | (76 | ) | (29 | ) | ||||||
Fair value of plan assets, end of period | $ | 1,552 | $ | 1,432 | $ | 1,319 | ||||||
Funded status | ||||||||||||
Funded status | $ | 1,080 | $ | 966 | $ | 450 | ||||||
December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Other assets | $ | 1,080 | $ | 966 | $ | 450 | ||||||
$ | 1,080 | $ | 966 | $ | 450 | |||||||
December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Net Periodic (Benefit) Cost | ||||||||||||
Service cost | $ | 4 | $ | 3 | $ | 10 | ||||||
Interest cost | 18 | 22 | 43 | |||||||||
Expected return on plan assets | (67 | ) | (60 | ) | (53 | ) | ||||||
Amortization of net (gain) loss | (43 | ) | (47 | ) | — | |||||||
Net periodic (benefit) cost | $ | (88 | ) | $ | (82 | ) | $ | — | ||||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income | ||||||||||||
Net loss (gain) | 64 | (359 | ) | (10 | ) | |||||||
Total recognized in other comprehensive income | 64 | (359 | ) | (10 | ) | |||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | (24 | ) | $ | (441 | ) | $ | (10 | ) | |||
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Discount rate | 3.42 | % | 3.96 | % | 5.50 | % | |||
Expected return on plan assets | 4.50 | % | 4.50 | % | 4.50 | % | |||
For the year ending | (in thousands) | ||
2013 | $ | 41 | |
2014 | 35 | ||
2015 | 35 | ||
2016 | 32 | ||
2017 | 30 | ||
Five years thereafter | 135 | ||
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Fixed income (a) | 72.2 | % | 72.1 | % | 70.7 | % | |||
Cash and short term assets (b) | 27.8 | % | 27.9 | % | 29.3 | % | |||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
(a) | United States government securities, municipal corporate bonds and notes and asset backed securities |
(b) | Cash and securities with maturities of one year or less |
|
|||
Payments Due by Period | ||||||||||||||||||||||||
Total | 2013 | 2014 | 2015 | 2016 | Thereafter | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Operating leases and service contracts | $ | 2,576 | $ | 661 | $ | 450 | $ | 428 | $ | 179 | $ | 858 | ||||||||||||
ARO | 8,319 | — | — | — | 7,860 | 459 | ||||||||||||||||||
Total | $ | 10,895 | $ | 661 | $ | 450 | $ | 428 | $ | 8,039 | $ | 1,317 | ||||||||||||
Year ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Operating leases | $ | 941 | $ | 803 | $ | 757 | ||||||
ARO | 32 | 1,393 | 1,191 | |||||||||
$ | 973 | $ | 2,196 | $ | 1,948 | |||||||
|
|||
|
|||
Year ended | |||||||||||||||||||||||
December 31, | |||||||||||||||||||||||
2012 | 2011 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 157,065 | $ | 52,529 | $ | 209,594 | $ | 181,517 | $ | 66,765 | $ | 248,282 | |||||||||||
Segment gross margin (a) | 37,241 | 13,313 | 50,554 | 32,142 | 13,737 | 45,879 | |||||||||||||||||
Realized gain (loss) on early termination of commodity derivatives (b) | — | — | — | (2,998 | ) | — | (2,998 | ) | |||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | 992 | — | 992 | (541 | ) | — | (541 | ) | |||||||||||||||
Direct operating expenses | 13,171 | 5,031 | 18,202 | 7,636 | 5,220 | 12,856 | |||||||||||||||||
Selling, general and administrative expenses | 14,309 | 10,794 | |||||||||||||||||||||
Advisory services agreement termination fee | — | 2,500 | |||||||||||||||||||||
Transaction expenses | 282 | ||||||||||||||||||||||
Equity compensation expense | 1,783 | 3,357 | |||||||||||||||||||||
Depreciation and accretion expense | 21,414 | 20,705 | |||||||||||||||||||||
Gain (loss) on acquisition of assets | — | 565 | |||||||||||||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | (1,021 | ) | — | ||||||||||||||||||||
Gain (loss) on sale of assets, net | 128 | 399 | |||||||||||||||||||||
Interest expense | 4,570 | 4,508 | |||||||||||||||||||||
Net income (loss) | (6,252 | ) | (11,698 | ) | |||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 256 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (6,508 | ) | $ | (11,698 | ) | |||||||||||||||||
Year ended | |||||||||||||||||||||||
December 31, | |||||||||||||||||||||||
2011 | 2010 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 181,517 | $ | 66,765 | $ | 248,282 | $ | 158,763 | $ | 53,485 | $ | 212,248 | |||||||||||
Segment gross margin (a) | 32,142 | 13,737 | 45,879 | 24,595 | 13,524 | 38,119 | |||||||||||||||||
Realized gain (loss) on early termination of commodity derivatives (b) | (2,998 | ) | — | (2,998 | ) | — | — | — | |||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | (541 | ) | — | (541 | ) | (308 | ) | — | (308 | ) | |||||||||||||
Direct operating expenses | 7,636 | 5,220 | 12,856 | 7,721 | 4,466 | 12,187 | |||||||||||||||||
Selling, general and administrative expenses | 10,794 | 7,120 | |||||||||||||||||||||
Advisory services agreement termination fee | 2,500 | — | |||||||||||||||||||||
Transaction expenses | 282 | 303 | |||||||||||||||||||||
Equity compensation expense | 3,357 | 1,734 | |||||||||||||||||||||
Depreciation and accretion expense | 20,705 | 20,013 | |||||||||||||||||||||
Gain (loss) on acquisition of assets | 565 | — | |||||||||||||||||||||
Gain (loss) on sale of assets, net | 399 | — | |||||||||||||||||||||
Interest expense | 4,508 | 5,406 | |||||||||||||||||||||
Net income (loss) | $ | (11,698 | ) | $ | (8,644 | ) | |||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue less purchases of natural gas, NGLs and condensate and COMA. Segment gross margin for our Transmission segment consists of revenue, less purchases of natural gas and COMA. Gross margin consists of the sum of the segment gross margin amounts for each of these segments. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. Effective October 1, 2012, we changed our segment gross margin measure to exclude construction, operating and maintenance agreement (“COMA”) income. For the year ended December 31, 2012, $0.7 million and $2.7 million in COMA income was excluded from our Gathering and Processing segment gross margin and our Transmission segment gross margin, respectively. |
(b) | Effective January 1, 2011, we changed our segment gross margin measure to exclude unrealized non-cash mark-to-market adjustments related to our commodity derivatives. For the years ended December 31, 2012 and 2011, $1.0 million and $(0.5) million in unrealized gains (losses) on commodity derivatives were excluded from our Gathering and Processing segment gross margin. Effective April 1, 2011, we changed our segment gross margin measure to exclude realized early termination costs on commodity derivatives. For the year ended December 31, 2011, $(3.0) million in realized gains (losses) on the early termination of commodity derivatives were excluded from our Gathering and Processing segment gross margin. |
For the year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
Gathering and Processing: | ||||||||
Customer A | 40 | % | 55 | % | 34 | % | ||
Customer B | 12 | % | 16 | % | 30 | % | ||
Customer C | 11 | % | — | % | — | % | ||
Customer D | — | % | — | % | 10 | % | ||
Other | 37 | % | 29 | % | 26 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer E | 22 | % | 22 | % | 31 | % | ||
Customer F | 50 | % | 57 | % | 43 | % | ||
Customer G | 10 | % | — | % | 10 | % | ||
Other | 18 | % | 21 | % | 16 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
First Quarter (a) | Second Quarter | Third Quarter | Fourth Quarter | Total (a) | ||||||||||||||||
(in thousands expect per unit amounts) | ||||||||||||||||||||
Year ended December 31, 2012 | ||||||||||||||||||||
Total revenues | $ | 47,711 | $ | 46,060 | $ | 56,324 | $ | 60,491 | $ | 210,586 | ||||||||||
Gross margin (b) | 12,974 | 11,694 | 13,367 | 12,519 | 50,554 | |||||||||||||||
Operating income (loss) | 2,448 | 3,152 | (2,525 | ) | (4,757 | ) | (1,682 | ) | ||||||||||||
Net income (loss) | $ | 1,691 | $ | 2,327 | $ | (4,026 | ) | $ | (6,244 | ) | $ | (6,252 | ) | |||||||
Net income (loss) attributable to noncontrolling interest | — | — | 249 | 7 | 256 | |||||||||||||||
Net income (loss) attributable to the Partnership | $ | 1,691 | $ | 2,327 | $ | (4,275 | ) | $ | (6,251 | ) | $ | (6,508 | ) | |||||||
General partner’s interest in net income (loss) | 34 | 46 | (85 | ) | (124 | ) | (129 | ) | ||||||||||||
Limited partners’ interest in net income (loss) | $ | 1,657 | $ | 2,281 | $ | (4,190 | ) | $ | (6,127 | ) | $ | (6,379 | ) | |||||||
Limited partners’ net income (loss) per unit | 0.18 | 0.25 | (0.46 | ) | (0.67 | ) | (0.70 | ) | ||||||||||||
Year ended December 31, 2011 | ||||||||||||||||||||
Total revenues | $ | 63,765 | $ | 65,634 | $ | 57,958 | $ | 57,386 | $ | 244,743 | ||||||||||
Gross margin | 12,312 | 10,617 | 9,646 | 13,304 | 45,879 | |||||||||||||||
Operating income (loss) | (2,246 | ) | (2,901 | ) | (3,375 | ) | 1,332 | (7,190 | ) | |||||||||||
Net income (loss) | $ | (3,510 | ) | $ | (4,182 | ) | $ | (4,167 | ) | $ | 161 | $ | (11,698 | ) | ||||||
General partner’s interest in net income (loss) | (70 | ) | (84 | ) | (83 | ) | 4 | (233 | ) | |||||||||||
Limited partners’ interest in net income (loss) | $ | (3,440 | ) | $ | (4,098 | ) | $ | (4,084 | ) | $ | 157 | $ | (11,465 | ) | ||||||
Limited partners’ net income (loss) per unit | (0.62 | ) | (0.74 | ) | (0.53 | ) | 0.02 | (1.64 | ) | |||||||||||
(a) | During the fourth quarter, we identified revenues in the amount of $0.3 million associated with proceeds received in connection with COMA reimbursable projects that were incorrectly recognized in the first quarter of 2012 that should have been recognized ratably during each of the succeeding quarters of 2012 for approximately $0.1 million per quarter. In addition, we recorded in the first quarter of 2012 and for the year ended December 31, 2012 out-of-period adjustments amounting to $0.1 million for the correction of immaterial errors associated with additional depreciation expense and selling, general and administrative expense. Based upon our evaluation of relevant factors, we concluded that these errors were not material to any previously issued and current consolidated financial statements. |
(b) | For a definition of gross margin and a reconciliation to its mostly directly comparable financial measure calculated and presented in accordance with GAAP, please read Note 19, "Reporting Segments". |
|
|||
Balance Sheet | |||||||||||||||
December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Accounts receivable | — | 1,612 | 346 | — | 1,958 | ||||||||||
Unbilled revenue | — | 18,102 | 3,410 | — | 21,512 | ||||||||||
Risk management assets | — | 969 | — | — | 969 | ||||||||||
Other current assets | — | 2,967 | 259 | — | 3,226 | ||||||||||
Total current assets | 1 | 24,225 | 4,015 | — | 28,241 | ||||||||||
Property, plant and equipment, net | — | 165,001 | 58,818 | — | 223,819 | ||||||||||
Investment in subsidiaries | 80,164 | 51,613 | — | (131,777 | ) | — | |||||||||
Other assets, net | — | 4,636 | — | — | 4,636 | ||||||||||
Total assets | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Liabilities and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 5,100 | $ | 427 | $ | — | $ | 5,527 | |||||
Accrued gas purchases | — | 14,606 | 2,428 | — | 17,034 | ||||||||||
Accrued expenses and other current liabilities | — | 9,150 | 469 | — | 9,619 | ||||||||||
Total current liabilities | — | 28,856 | 3,324 | — | 32,180 | ||||||||||
Other liabilities | — | 8,170 | 458 | — | 8,628 | ||||||||||
Long-term debt | — | 128,285 | — | — | 128,285 | ||||||||||
Total liabilities | — | 165,311 | 3,782 | — | 169,093 | ||||||||||
Partners' capital | |||||||||||||||
Total partners' capital | 80,165 | 80,164 | 51,613 | (131,777 | ) | 80,165 | |||||||||
Noncontrolling interest | — | — | 7,438 | — | 7,438 | ||||||||||
Total equity | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities and equity | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Statement of Operations | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 185,320 | $ | 25,441 | $ | (1,167 | ) | $ | 209,594 | ||||
Unrealized gains (loss) on commodity derivatives | — | 992 | — | — | 992 | ||||||||||
Total revenue | — | 186,312 | 25,441 | (1,167 | ) | 210,586 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 137,144 | 19,690 | (1,167 | ) | 155,667 | |||||||||
Direct operating expenses | — | 15,299 | 2,903 | — | 18,202 | ||||||||||
Selling, general and administrative expenses | — | 14,309 | — | — | 14,309 | ||||||||||
Equity compensation expense | — | 1,783 | — | — | 1,783 | ||||||||||
Depreciation and accretion expense | — | 20,604 | 810 | — | 21,414 | ||||||||||
Total operating expenses | — | 189,139 | 23,403 | (1,167 | ) | 211,375 | |||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | — | (1,021 | ) | — | — | (1,021 | ) | ||||||||
Gain (loss) on sale of assets, net | — | 128 | — | — | 128 | ||||||||||
Operating income (loss) | — | (3,720 | ) | 2,038 | — | (1,682 | ) | ||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (6,509 | ) | 1,781 | — | 4,728 | — | |||||||||
Interest expense | — | (4,570 | ) | — | — | (4,570 | ) | ||||||||
Net income (loss) | (6,509 | ) | (6,509 | ) | 2,038 | 4,728 | (6,252 | ) | |||||||
Net income (loss) attributable to noncontrolling interests | — | — | 256 | — | 256 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (6,509 | ) | $ | (6,509 | ) | $ | 1,782 | $ | 4,728 | $ | (6,508 | ) | ||
Statement of Cash Flows | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Net cash provided (used) in operating activities | $ | — | $ | 16,310 | $ | 2,038 | $ | — | $ | 18,348 | |||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisition, net of cash acquired | — | (51,377 | ) | — | — | (51,377 | ) | ||||||||
Additions to property, plant and equipment | — | (10,870 | ) | (835 | ) | — | (11,705 | ) | |||||||
Proceeds from disposals of property, plant and equipment | — | 128 | — | — | 128 | ||||||||||
Proceeds from property damage insurance recoveries | — | 527 | — | — | 527 | ||||||||||
Net contributions from affiliates | 16,057 | — | — | (16,057 | ) | — | |||||||||
Net cash provided (used) in investing activities | 16,057 | (61,592 | ) | (835 | ) | (16,057 | ) | (62,427 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net distributions to affiliates | — | (15,079 | ) | (978 | ) | 16,057 | — | ||||||||
Unit holder contributions | 13 | — | — | — | 13 | ||||||||||
Unit holder distributions | (16,070 | ) | — | — | — | (16,070 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (225 | ) | — | (225 | ) | ||||||||
LTIP tax netting unit repurchase | — | (385 | ) | — | — | (385 | ) | ||||||||
Deferred debt issuance costs | — | (1,564 | ) | — | — | (1,564 | ) | ||||||||
Payments on long-term debt | — | (59,230 | ) | — | — | (59,230 | ) | ||||||||
Borrowings on long-term debt | — | 121,245 | — | — | 121,245 | ||||||||||
Net cash provided (used) in financing activities | (16,057 | ) | 44,987 | (1,203 | ) | 16,057 | 43,784 | ||||||||
Net increase (decrease) in cash and cash equivalents | — | (295 | ) | — | — | (295 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 870 | — | — | 871 | ||||||||||
End of period | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 3,185 | $ | — | $ | — | $ | 3,185 | |||||
Supplemental non-cash information | |||||||||||||||
Increase (decrease) in accrued property, plant and equipment | $ | — | $ | 6,968 | $ | — | $ | — | $ | 6,968 | |||||
Increase (decrease) in receivables for reimbursable construction in progress projects | $ | — | $ | 141 | $ | — | $ | — | $ | 141 | |||||
|
|||
• | Permits the consummation of the ArcLight Transactions and the PIK Distribution according to the terms of the Amended Partnership Agreement; |
• | On October 1, 2013, the aggregate commitments of the lenders under the credit agreement will be reduced to $175 million unless before such date AIM Midstream Holdings makes an equity contribution to the Partnership of $12.5 million that is used to repay borrowings under the credit facility by October 1, 2013; |
• | The total outstanding borrowings under the credit agreement are limited to $175 million until such equity contribution by AIM Midstream Holdings and debt repayment has occurred, at which time the maximum permitted borrowings under the credit agreement will be raised to $200 million; |
• | The margins relating to our (i) Eurodollar-based loans range from 2.50% to 4.75% depending on the Consolidated Total Leverage ratio then in effect, and (ii) base rate loans range from 1.5% to 3.75%; |
• | The definition of Consolidated Total Indebtedness will not include the Series A Preferred Units or certain unsecured surety bonds relating to the High Point Assets; |
• | The definition of Consolidated EBITDA (the consolidated EBITDA for the quarters ending June 30 and September 30, 2013 will be annualized for purposes of the Consolidated Total Leverage Ratio) will: |
◦ | include, on a pro forma basis, the consolidated EBITDA of the High Point Subsidiaries as if they were owned by the Partnership beginning on January 1, 2013; |
◦ | exclude any insurance proceeds attributable to any event occurring prior to January 1, 2013; and |
◦ | exclude any one-time, non-recurring transaction expenses of the Partnership incurred in connection with the ArcLight Transactions or the Fourth Amendment. |
• | Starting with the quarter ending March 31, 2013 and ending with the quarter ending December 31, 2013, unless the Partnership has permanently canceled at least 20% of the number of subordinated units outstanding on April 15, 2013, the Partnership must reduce any quarterly cash distribution on either its subordinated units or Series A Preferred Units (at the Partnership's election) by an aggregate of $0.4 million per quarter, and such reduction may not be replaced by in-kind distributions of Partnership securities; |
• | The maximum Consolidated Total Leverage Ratio permitted as of the end of any fiscal quarter cannot exceed the ratio set forth below: |
Fiscal Quarter Ending | Consolidated Total Leverage Ratio |
June 30, 2013 | 5.90:1.00 |
September 30, 2013 | 5.90:1.00 |
December 31, 2013 | 5.75:1.00 |
March 31, 2014 | 5.75:1.00 |
June 30, 2014 | 5.75:1.00 |
September 30, 2014 | 5.50:1.00 |
December 31, 2014 | 5.25:1.00 |
March 31, 2015 and each fiscal quarter thereafter | 4.50:1.00 |
• | The Partnership agrees to cooperate with and pay the fees and expenses incurred by Bank of America, N.A., the administrative agent for the credit agreement, in connection with its engagement of FTI Consulting to advise and assist it in an assessment of the Partnership's financial condition; and |
• | The lenders permanently waived the Partnership's failure to comply with covenants relating to the Partnership's Consolidated Total Leverage Ratio for the quarters ended December 31, 2012 and March 31, 2013. As of April 15, 2013, we had approximately $130 million of outstanding borrowings and approximately $45 million of available borrowing capacity as a result of the reduction of our borrowing capacity to a total of $175 million as described herein. Until June 30, 2013, we will not be required to meet a Consolidated Leverage Ratio under our June 2012 amended credit facility. We expect that we will have availability under our June 2012 amended credit facility and be able to meet the Fourth Amendment's Consolidated Leverage Ratio once it is reinstated on June 30, 2013, but there can be no assurance that will be the case or what that availability might be. |
|
|||
• | cause or permit us to invest in, or dispose of, the equity securities or debt securities of any person or otherwise acquire or dispose of any interest in any person, to acquire or dispose of interest in any joint venture or partnership or any similar arrangement with any person, or to acquire or dispose of assets of any person, or to make any capital expenditure (other than maintenance capital expenditures), or to make any loan or advance to any person if the total consideration (including cash, equity issued and debt assumed) paid or payable, or received or receivable, by us exceeds $15,000,000 in any one or series of related transactions or in the aggregate exceeds $50,000,000 in any twelve-month period; |
• | cause or permit us to (i) incur, create or guarantee any indebtedness that exceeds (x) $75,000,000 in any one or series of related transactions to the extent the proceeds of such financing are used to refinance our existing indebtedness, or (y) $25,000,000 in any twelve-month period to the extent such indebtedness increases our aggregate indebtedness or (ii) incur, create or guarantee any indebtedness with a yield to maturity exceeding ten percent (10)%; |
• | authorize or permit the purchase, redemption or other acquisition of Partnership interests (or any options, rights, warrants or appreciation rights relating to the Partnership interests) by us; |
• | select or dismiss, or enter into any employment agreement or amendment of any employment agreement of, the chief executive officer and the chief financial officer of the Partnership or its subsidiary, American Midstream, LLC; |
• | enter into any agreement or effect any transaction between us or any of our subsidiaries, on the one hand, and any affiliate of the Partnership or the general partner, on the other hand, other than any transaction in the ordinary course of business and determined by the board of directors of the general partner to be on an arm's length basis; or |
• | cause or permit us or any of our subsidiaries to enter into any agreement or make any commitment to do any of the foregoing. |
• | the sum of $17.50 and all accrued and accumulated but unpaid distributions for each Series A Preferred Unit; and |
• | an amount equal to the product of: |
|
|||
• | American Midstream (Midla), LLC, which owns and operates approximately 370 miles of interstate pipeline that runs from the Monroe gas field in northern Louisiana south through Mississippi to Baton Rouge, Louisiana. |
• | American Midstream (AlaTenn), LLC, which owns and operates approximately 295 miles of interstate pipeline that runs through the Tennessee River Valley from Selmer, Tennessee to Huntsville, Alabama and serves an eight-county area in Alabama, Mississippi and Tennessee. |
• | Commodity-based derivatives: “Total revenue” |
• | Corporate interest rate derivatives: “Interest expense” |
• | Level 1 – Inputs represent unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 – Inputs include quoted prices for similar assets and liabilities in active markets that are either directly or indirectly observable; and |
• | Level 3 – Inputs are unobservable and considered significant to fair value measurement. |
|
|||
Year Ended | |||||||
December 31, | |||||||
2012 | 2011 | ||||||
(unaudited, in thousands) | |||||||
Revenue | $ | 246,342 | $ | 296,387 | |||
Net income (loss) | $ | (4,319 | ) | $ | (10,411 | ) | |
Limited partners’ net income (loss) per unit | $ | (0.49 | ) | $ | (1.53 | ) | |
Year Ended | |||||||
December 31, | |||||||
2011 | 2010 | ||||||
(unaudited, in thousands) | |||||||
Revenue | $ | 249,908 | $ | 216,585 | |||
Net income (loss) | $ | (11,741 | ) | $ | (8,844 | ) | |
Limited partners’ net income (loss) per unit | $ | (1.65 | ) | $ | (1.70 | ) | |
(in thousands) | |||
Cash consideration: | $ | 35,500 | |
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Property, plant and equipment | $ | 36,065 | |
Liabilities assumed | — | ||
Total identifiable net assets: | $ | 36,065 | |
Bargain purchase (gain) | (565 | ) | |
$ | 35,500 | ||
(in thousands) | |||||
Cash consideration: | $ | 51,377 | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||||
Unbilled revenue | $ | 4,535 | |||
Property, plant and equipment | 58,279 | ||||
Asset retirement cost | 452 | ||||
Accounts payable | (399 | ) | |||
Accrued gas purchases | (3,631 | ) | |||
Asset retirement obligations | (452 | ) | |||
Noncontrolling interest | (7,407 | ) | |||
Total identifiable net assets: | $ | 51,377 | |||
|
|||
For the year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
Customer A | 30 | % | 41 | % | 25 | % | ||
Customer B | 14 | % | 18 | % | 30 | % | ||
Customer C | 13 | % | 15 | % | 11 | % | ||
Other | 43 | % | 26 | % | 34 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
For the year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
Gathering and Processing: | ||||||||
Customer A | 40 | % | 55 | % | 34 | % | ||
Customer B | 12 | % | 16 | % | 30 | % | ||
Customer C | 11 | % | — | % | — | % | ||
Customer D | — | % | — | % | 10 | % | ||
Other | 37 | % | 29 | % | 26 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer E | 22 | % | 22 | % | 31 | % | ||
Customer F | 50 | % | 57 | % | 43 | % | ||
Customer G | 10 | % | — | % | 10 | % | ||
Other | 18 | % | 21 | % | 16 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Other receivables | $ | 452 | $ | 663 | ||||
Construction, operating and maintenance agreement (“COMA”) | — | 623 | ||||||
Prepaid insurance—current portion | 458 | 567 | ||||||
Other prepaid amounts | 451 | 508 | ||||||
Gas imbalances receivable | 932 | 852 | ||||||
NGL inventory | 931 | 96 | ||||||
Other current assets | 2 | 14 | ||||||
$ | 3,226 | $ | 3,323 | |||||
|
|||
(in thousands) | Gross Derivative Assets | Gross Derivative Liabilities | ||||||||||||||
Balance Sheet Classification | December 31, 2012 | December 31, 2011 | December 31, 2012 | December 31, 2011 | ||||||||||||
Risk management assets | $ | 1,889 | $ | — | $ | (920 | ) | $ | — | |||||||
Risk management assets - long term | — | — | — | — | ||||||||||||
Total | $ | 1,889 | $ | — | $ | (920 | ) | $ | — | |||||||
Risk management liabilities | $ | — | $ | 456 | $ | — | $ | (635 | ) | |||||||
Risk management liabilities - long term | — | — | — | — | ||||||||||||
Total | $ | — | $ | 456 | $ | — | $ | (635 | ) | |||||||
(in thousands) | Gain (loss) on derivatives | |||||||
Statement of Operations Classification | Realized | Unrealized | ||||||
2012 | ||||||||
Revenue | $ | 2,408 | $ | — | ||||
Unrealized gain (loss) on commodity derivatives | — | 992 | ||||||
Total | $ | 2,408 | $ | 992 | ||||
2011 | ||||||||
Revenue | $ | (1,911 | ) | $ | — | |||
Realized gain (loss) on early termination of commodity derivatives | (2,998 | ) | — | |||||
Unrealized gain (loss) on commodity derivatives | — | (541 | ) | |||||
Total | $ | (4,909 | ) | $ | (541 | ) | ||
2010 | ||||||||
Revenue | $ | — | $ | — | ||||
Unrealized gain (loss) on commodity derivatives | — | (308 | ) | |||||
Interest expense | — | (77 | ) | |||||
Total | $ | — | $ | (385 | ) | |||
|
|||
Carrying Amount | Estimated Fair Value | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
(in thousands) | |||||||||||||||||||
Commodity derivative asset (liability), net | |||||||||||||||||||
December 31, 2012 | $ | 969 | $ | — | $ | 969 | $ | — | $ | 969 | |||||||||
December 31, 2011 | $ | (179 | ) | $ | — | $ | — | $ | (179 | ) | $ | (179 | ) | ||||||
Year Ended | |||||||
December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Fair value asset (liability), beginning of period | $ | (179 | ) | $ | — | ||
Realized gain (loss) on early termination of commodity derivatives | — | (2,998 | ) | ||||
Realized gain (loss) on expiration of commodity put contract | — | (308 | ) | ||||
Unrealized gain (loss) on commodity derivatives | 992 | (541 | ) | ||||
Purchases | 156 | 670 | |||||
Settlements | — | 2,998 | |||||
Transfers out of Level 3 (a) | (969 | ) | — | ||||
Fair value asset (liability), end of period | $ | — | $ | (179 | ) | ||
|
|||
December 31, | ||||||||||
Useful Life | 2012 | 2011 | ||||||||
(in thousands) | ||||||||||
Land | $ | 2,254 | $ | 41 | ||||||
Construction in progress | 5,053 | 3,380 | ||||||||
Buildings and improvements | 4 to 40 | 1,432 | 1,490 | |||||||
Processing and treating plants | 8 to 40 | 98,106 | 49,396 | |||||||
Pipelines | 5 to 40 | 163,447 | 146,788 | |||||||
Compressors | 4 to 20 | 8,957 | 7,437 | |||||||
Equipment | 8 to 20 | 4,785 | 1,198 | |||||||
Computer software | 5 | 1,950 | 1,500 | |||||||
Total property, plant and equipment | 285,984 | 211,230 | ||||||||
Accumulated depreciation | (62,165 | ) | (40,999 | ) | ||||||
Property, plant and equipment, net | $ | 223,819 | $ | 170,231 | ||||||
|
|||
Year Ended | |||||||
December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Balance at beginning of period | $ | 8,093 | $ | 7,249 | |||
Additions | 452 | 872 | |||||
Reductions | — | (920 | ) | ||||
Expenditures | (258 | ) | (501 | ) | |||
Accretion expense | 32 | 1,393 | |||||
Balance at end of period | $ | 8,319 | $ | 8,093 | |||
Year ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Operating leases | $ | 941 | $ | 803 | $ | 757 | ||||||
ARO | 32 | 1,393 | 1,191 | |||||||||
$ | 973 | $ | 2,196 | $ | 1,948 | |||||||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Deferred financing costs | $ | 3,394 | $ | 2,545 | ||||
Other post retirement benefit plan assets, net | 1,080 | 966 | ||||||
Prepaid amounts—long term | 97 | 139 | ||||||
Security deposits | 65 | 57 | ||||||
Other | — | — | ||||||
$ | 4,636 | $ | 3,707 | |||||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Deferred revenue—short term | $ | 288 | $ | 2,314 | ||||
Accrued salaries | 944 | 1,542 | ||||||
Accrued expenses | 6,519 | 953 | ||||||
Construction operating and maintenance agreement deposits | 30 | 710 | ||||||
Gas imbalances payable | 971 | 1,200 | ||||||
Contract obligations—short term | — | 240 | ||||||
Accrued interest payable | 724 | 123 | ||||||
Other | 143 | 4 | ||||||
$ | 9,619 | $ | 7,086 | |||||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Deferred revenue—long term | $ | 245 | $ | 351 | ||||
Asset retirement obligations | 8,319 | 8,093 | ||||||
Contract obligations—long term | — | 88 | ||||||
Other deferred expenses | 64 | 80 | ||||||
$ | 8,628 | $ | 8,612 | |||||
|
|||
December 31, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Revolving loan facility | $ | 128,285 | $ | 66,270 | ||||
|
|||
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
(in thousands) | |||||||||
Limited partner common units | 4,639 | 4,561 | 5,363 | ||||||
Limited partner subordinated units | 4,526 | 4,526 | — | ||||||
General partner units | 185 | 185 | 109 | ||||||
|
|||
Year Ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
Net (loss) attributable to general partner and limited partners | $ | (6,508 | ) | $ | (11,698 | ) | $ | (8,644 | ) | |||
Weighted average general partner and limited partner units outstanding(a)(b) | 9,298 | 7,137 | 5,199 | |||||||||
General partner and limited partner (loss) per unit (basic and diluted) | $ | (0.70 | ) | $ | (1.64 | ) | $ | (1.66 | ) | |||
Net (loss) attributable to limited partners | $ | (6,379 | ) | $ | (11,465 | ) | $ | (8,471 | ) | |||
Weighted average limited partner units outstanding(a)(b) | 9,113 | 6,997 | 5,099 | |||||||||
Limited partners’ net (loss) per unit (basic and diluted) | $ | (0.70 | ) | $ | (1.64 | ) | $ | (1.66 | ) | |||
Net (loss) attributable to general partner | $ | (129 | ) | $ | (233 | ) | $ | (173 | ) | |||
Weighted average general partner units outstanding | 185 | 140 | 99 | |||||||||
General partner net (loss) per unit (basic and diluted) | $ | (0.70 | ) | $ | (1.66 | ) | $ | (1.75 | ) | |||
(a) | Includes unvested phantom units with DERs, which are considered participating securities, of 205,864 as of December 31, 2010. The DER’s were eliminated on June 9, 2011. There were no such unvested phantom units with DERs at December 31, 2012 and 2011. |
(b) | Gives effect to the reverse unit split as described in Note 13, “Partners’ Capital”. |
|
|||
Year Ended | |||||||||
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Outstanding at beginning of period | 162,860 | 205,864 | 175,236 | ||||||
Granted | 38,595 | 19,414 | 74,437 | ||||||
Forfeited | (12,517 | ) | — | — | |||||
Vested | (98,000 | ) | (62,418 | ) | (43,809 | ) | |||
Outstanding at end of period | 90,938 | 162,860 | 205,864 | ||||||
Fair value per unit | $14.70 to $21.40 | $14.70 to $19.69 | $14.70 to $16.15 | ||||||
|
|||
Year ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Change in benefit obligation | ||||||||||||
Obligation, beginning of period | $ | 466 | $ | 869 | $ | 734 | ||||||
Service cost | 4 | 3 | 10 | |||||||||
Interest cost | 18 | 22 | 43 | |||||||||
Actuarial (gain) loss | 22 | (367 | ) | 112 | ||||||||
Benefits paid | (38 | ) | (61 | ) | (30 | ) | ||||||
Benefit obligation, end of period | $ | 472 | $ | 466 | $ | 869 | ||||||
Change in plan assets | ||||||||||||
Fair value of plan assets, beginning of period | $ | 1,432 | $ | 1,319 | $ | 1,174 | ||||||
Actual return on plan assets | 84 | 99 | 61 | |||||||||
Employer’s contributions | 90 | 90 | 113 | |||||||||
Benefits paid | (54 | ) | (76 | ) | (29 | ) | ||||||
Fair value of plan assets, end of period | $ | 1,552 | $ | 1,432 | $ | 1,319 | ||||||
Funded status | ||||||||||||
Funded status | $ | 1,080 | $ | 966 | $ | 450 | ||||||
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Fixed income (a) | 72.2 | % | 72.1 | % | 70.7 | % | |||
Cash and short term assets (b) | 27.8 | % | 27.9 | % | 29.3 | % | |||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
(a) | United States government securities, municipal corporate bonds and notes and asset backed securities |
(b) | Cash and securities with maturities of one year or less |
December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Other assets | $ | 1,080 | $ | 966 | $ | 450 | ||||||
$ | 1,080 | $ | 966 | $ | 450 | |||||||
December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Net Periodic (Benefit) Cost | ||||||||||||
Service cost | $ | 4 | $ | 3 | $ | 10 | ||||||
Interest cost | 18 | 22 | 43 | |||||||||
Expected return on plan assets | (67 | ) | (60 | ) | (53 | ) | ||||||
Amortization of net (gain) loss | (43 | ) | (47 | ) | — | |||||||
Net periodic (benefit) cost | $ | (88 | ) | $ | (82 | ) | $ | — | ||||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income | ||||||||||||
Net loss (gain) | 64 | (359 | ) | (10 | ) | |||||||
Total recognized in other comprehensive income | 64 | (359 | ) | (10 | ) | |||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | (24 | ) | $ | (441 | ) | $ | (10 | ) | |||
December 31, | |||||||||
2012 | 2011 | 2010 | |||||||
Discount rate | 3.42 | % | 3.96 | % | 5.50 | % | |||
Expected return on plan assets | 4.50 | % | 4.50 | % | 4.50 | % | |||
For the year ending | (in thousands) | ||
2013 | $ | 41 | |
2014 | 35 | ||
2015 | 35 | ||
2016 | 32 | ||
2017 | 30 | ||
Five years thereafter | 135 | ||
|
|||
Payments Due by Period | ||||||||||||||||||||||||
Total | 2013 | 2014 | 2015 | 2016 | Thereafter | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Operating leases and service contracts | $ | 2,576 | $ | 661 | $ | 450 | $ | 428 | $ | 179 | $ | 858 | ||||||||||||
ARO | 8,319 | — | — | — | 7,860 | 459 | ||||||||||||||||||
Total | $ | 10,895 | $ | 661 | $ | 450 | $ | 428 | $ | 8,039 | $ | 1,317 | ||||||||||||
Year Ended | |||||||
December 31, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Balance at beginning of period | $ | 8,093 | $ | 7,249 | |||
Additions | 452 | 872 | |||||
Reductions | — | (920 | ) | ||||
Expenditures | (258 | ) | (501 | ) | |||
Accretion expense | 32 | 1,393 | |||||
Balance at end of period | $ | 8,319 | $ | 8,093 | |||
Year ended December 31, | ||||||||||||
2012 | 2011 | 2010 | ||||||||||
(in thousands) | ||||||||||||
Operating leases | $ | 941 | $ | 803 | $ | 757 | ||||||
ARO | 32 | 1,393 | 1,191 | |||||||||
$ | 973 | $ | 2,196 | $ | 1,948 | |||||||
|
|||
Year ended | |||||||||||||||||||||||
December 31, | |||||||||||||||||||||||
2012 | 2011 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 157,065 | $ | 52,529 | $ | 209,594 | $ | 181,517 | $ | 66,765 | $ | 248,282 | |||||||||||
Segment gross margin (a) | 37,241 | 13,313 | 50,554 | 32,142 | 13,737 | 45,879 | |||||||||||||||||
Realized gain (loss) on early termination of commodity derivatives (b) | — | — | — | (2,998 | ) | — | (2,998 | ) | |||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | 992 | — | 992 | (541 | ) | — | (541 | ) | |||||||||||||||
Direct operating expenses | 13,171 | 5,031 | 18,202 | 7,636 | 5,220 | 12,856 | |||||||||||||||||
Selling, general and administrative expenses | 14,309 | 10,794 | |||||||||||||||||||||
Advisory services agreement termination fee | — | 2,500 | |||||||||||||||||||||
Transaction expenses | 282 | ||||||||||||||||||||||
Equity compensation expense | 1,783 | 3,357 | |||||||||||||||||||||
Depreciation and accretion expense | 21,414 | 20,705 | |||||||||||||||||||||
Gain (loss) on acquisition of assets | — | 565 | |||||||||||||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | (1,021 | ) | — | ||||||||||||||||||||
Gain (loss) on sale of assets, net | 128 | 399 | |||||||||||||||||||||
Interest expense | 4,570 | 4,508 | |||||||||||||||||||||
Net income (loss) | (6,252 | ) | (11,698 | ) | |||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 256 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (6,508 | ) | $ | (11,698 | ) | |||||||||||||||||
Year ended | |||||||||||||||||||||||
December 31, | |||||||||||||||||||||||
2011 | 2010 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 181,517 | $ | 66,765 | $ | 248,282 | $ | 158,763 | $ | 53,485 | $ | 212,248 | |||||||||||
Segment gross margin (a) | 32,142 | 13,737 | 45,879 | 24,595 | 13,524 | 38,119 | |||||||||||||||||
Realized gain (loss) on early termination of commodity derivatives (b) | (2,998 | ) | — | (2,998 | ) | — | — | — | |||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | (541 | ) | — | (541 | ) | (308 | ) | — | (308 | ) | |||||||||||||
Direct operating expenses | 7,636 | 5,220 | 12,856 | 7,721 | 4,466 | 12,187 | |||||||||||||||||
Selling, general and administrative expenses | 10,794 | 7,120 | |||||||||||||||||||||
Advisory services agreement termination fee | 2,500 | — | |||||||||||||||||||||
Transaction expenses | 282 | 303 | |||||||||||||||||||||
Equity compensation expense | 3,357 | 1,734 | |||||||||||||||||||||
Depreciation and accretion expense | 20,705 | 20,013 | |||||||||||||||||||||
Gain (loss) on acquisition of assets | 565 | — | |||||||||||||||||||||
Gain (loss) on sale of assets, net | 399 | — | |||||||||||||||||||||
Interest expense | 4,508 | 5,406 | |||||||||||||||||||||
Net income (loss) | $ | (11,698 | ) | $ | (8,644 | ) | |||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue less purchases of natural gas, NGLs and condensate and COMA. Segment gross margin for our Transmission segment consists of revenue, less purchases of natural gas and COMA. Gross margin consists of the sum of the segment gross margin amounts for each of these segments. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. Effective October 1, 2012, we changed our segment gross margin measure to exclude construction, operating and maintenance agreement (“COMA”) income. For the year ended December 31, 2012, $0.7 million and $2.7 million in COMA income was excluded from our Gathering and Processing segment gross margin and our Transmission segment gross margin, respectively. |
(b) | Effective January 1, 2011, we changed our segment gross margin measure to exclude unrealized non-cash mark-to-market adjustments related to our commodity derivatives. For the years ended December 31, 2012 and 2011, $1.0 million and $(0.5) million in unrealized gains (losses) on commodity derivatives were excluded from our Gathering and Processing segment gross margin. Effective April 1, 2011, we changed our segment gross margin measure to exclude realized early termination costs on commodity derivatives. For the year ended December 31, 2011, $(3.0) million in realized gains (losses) on the early termination of commodity derivatives were excluded from our Gathering and Processing segment gross margin. |
For the year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
Customer A | 30 | % | 41 | % | 25 | % | ||
Customer B | 14 | % | 18 | % | 30 | % | ||
Customer C | 13 | % | 15 | % | 11 | % | ||
Other | 43 | % | 26 | % | 34 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
For the year ended December 31, | ||||||||
2012 | 2011 | 2010 | ||||||
Gathering and Processing: | ||||||||
Customer A | 40 | % | 55 | % | 34 | % | ||
Customer B | 12 | % | 16 | % | 30 | % | ||
Customer C | 11 | % | — | % | — | % | ||
Customer D | — | % | — | % | 10 | % | ||
Other | 37 | % | 29 | % | 26 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer E | 22 | % | 22 | % | 31 | % | ||
Customer F | 50 | % | 57 | % | 43 | % | ||
Customer G | 10 | % | — | % | 10 | % | ||
Other | 18 | % | 21 | % | 16 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
First Quarter (a) | Second Quarter | Third Quarter | Fourth Quarter | Total (a) | ||||||||||||||||
(in thousands expect per unit amounts) | ||||||||||||||||||||
Year ended December 31, 2012 | ||||||||||||||||||||
Total revenues | $ | 47,711 | $ | 46,060 | $ | 56,324 | $ | 60,491 | $ | 210,586 | ||||||||||
Gross margin (b) | 12,974 | 11,694 | 13,367 | 12,519 | 50,554 | |||||||||||||||
Operating income (loss) | 2,448 | 3,152 | (2,525 | ) | (4,757 | ) | (1,682 | ) | ||||||||||||
Net income (loss) | $ | 1,691 | $ | 2,327 | $ | (4,026 | ) | $ | (6,244 | ) | $ | (6,252 | ) | |||||||
Net income (loss) attributable to noncontrolling interest | — | — | 249 | 7 | 256 | |||||||||||||||
Net income (loss) attributable to the Partnership | $ | 1,691 | $ | 2,327 | $ | (4,275 | ) | $ | (6,251 | ) | $ | (6,508 | ) | |||||||
General partner’s interest in net income (loss) | 34 | 46 | (85 | ) | (124 | ) | (129 | ) | ||||||||||||
Limited partners’ interest in net income (loss) | $ | 1,657 | $ | 2,281 | $ | (4,190 | ) | $ | (6,127 | ) | $ | (6,379 | ) | |||||||
Limited partners’ net income (loss) per unit | 0.18 | 0.25 | (0.46 | ) | (0.67 | ) | (0.70 | ) | ||||||||||||
Year ended December 31, 2011 | ||||||||||||||||||||
Total revenues | $ | 63,765 | $ | 65,634 | $ | 57,958 | $ | 57,386 | $ | 244,743 | ||||||||||
Gross margin | 12,312 | 10,617 | 9,646 | 13,304 | 45,879 | |||||||||||||||
Operating income (loss) | (2,246 | ) | (2,901 | ) | (3,375 | ) | 1,332 | (7,190 | ) | |||||||||||
Net income (loss) | $ | (3,510 | ) | $ | (4,182 | ) | $ | (4,167 | ) | $ | 161 | $ | (11,698 | ) | ||||||
General partner’s interest in net income (loss) | (70 | ) | (84 | ) | (83 | ) | 4 | (233 | ) | |||||||||||
Limited partners’ interest in net income (loss) | $ | (3,440 | ) | $ | (4,098 | ) | $ | (4,084 | ) | $ | 157 | $ | (11,465 | ) | ||||||
Limited partners’ net income (loss) per unit | (0.62 | ) | (0.74 | ) | (0.53 | ) | 0.02 | (1.64 | ) | |||||||||||
(a) | During the fourth quarter, we identified revenues in the amount of $0.3 million associated with proceeds received in connection with COMA reimbursable projects that were incorrectly recognized in the first quarter of 2012 that should have been recognized ratably during each of the succeeding quarters of 2012 for approximately $0.1 million per quarter. In addition, we recorded in the first quarter of 2012 and for the year ended December 31, 2012 out-of-period adjustments amounting to $0.1 million for the correction of immaterial errors associated with additional depreciation expense and selling, general and administrative expense. Based upon our evaluation of relevant factors, we concluded that these errors were not material to any previously issued and current consolidated financial statements. |
(b) | For a definition of gross margin and a reconciliation to its mostly directly comparable financial measure calculated and presented in accordance with GAAP, please read Note 19, "Reporting Segments". |
|
|||
Balance Sheet | |||||||||||||||
December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Accounts receivable | — | 1,612 | 346 | — | 1,958 | ||||||||||
Unbilled revenue | — | 18,102 | 3,410 | — | 21,512 | ||||||||||
Risk management assets | — | 969 | — | — | 969 | ||||||||||
Other current assets | — | 2,967 | 259 | — | 3,226 | ||||||||||
Total current assets | 1 | 24,225 | 4,015 | — | 28,241 | ||||||||||
Property, plant and equipment, net | — | 165,001 | 58,818 | — | 223,819 | ||||||||||
Investment in subsidiaries | 80,164 | 51,613 | — | (131,777 | ) | — | |||||||||
Other assets, net | — | 4,636 | — | — | 4,636 | ||||||||||
Total assets | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Liabilities and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 5,100 | $ | 427 | $ | — | $ | 5,527 | |||||
Accrued gas purchases | — | 14,606 | 2,428 | — | 17,034 | ||||||||||
Accrued expenses and other current liabilities | — | 9,150 | 469 | — | 9,619 | ||||||||||
Total current liabilities | — | 28,856 | 3,324 | — | 32,180 | ||||||||||
Other liabilities | — | 8,170 | 458 | — | 8,628 | ||||||||||
Long-term debt | — | 128,285 | — | — | 128,285 | ||||||||||
Total liabilities | — | 165,311 | 3,782 | — | 169,093 | ||||||||||
Partners' capital | |||||||||||||||
Total partners' capital | 80,165 | 80,164 | 51,613 | (131,777 | ) | 80,165 | |||||||||
Noncontrolling interest | — | — | 7,438 | — | 7,438 | ||||||||||
Total equity | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities and equity | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Statement of Operations | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 185,320 | $ | 25,441 | $ | (1,167 | ) | $ | 209,594 | ||||
Unrealized gains (loss) on commodity derivatives | — | 992 | — | — | 992 | ||||||||||
Total revenue | — | 186,312 | 25,441 | (1,167 | ) | 210,586 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 137,144 | 19,690 | (1,167 | ) | 155,667 | |||||||||
Direct operating expenses | — | 15,299 | 2,903 | — | 18,202 | ||||||||||
Selling, general and administrative expenses | — | 14,309 | — | — | 14,309 | ||||||||||
Equity compensation expense | — | 1,783 | — | — | 1,783 | ||||||||||
Depreciation and accretion expense | — | 20,604 | 810 | — | 21,414 | ||||||||||
Total operating expenses | — | 189,139 | 23,403 | (1,167 | ) | 211,375 | |||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | — | (1,021 | ) | — | — | (1,021 | ) | ||||||||
Gain (loss) on sale of assets, net | — | 128 | — | — | 128 | ||||||||||
Operating income (loss) | — | (3,720 | ) | 2,038 | — | (1,682 | ) | ||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (6,509 | ) | 1,781 | — | 4,728 | — | |||||||||
Interest expense | — | (4,570 | ) | — | — | (4,570 | ) | ||||||||
Net income (loss) | (6,509 | ) | (6,509 | ) | 2,038 | 4,728 | (6,252 | ) | |||||||
Net income (loss) attributable to noncontrolling interests | — | — | 256 | — | 256 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (6,509 | ) | $ | (6,509 | ) | $ | 1,782 | $ | 4,728 | $ | (6,508 | ) | ||
Statement of Cash Flows | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Net cash provided (used) in operating activities | $ | — | $ | 16,310 | $ | 2,038 | $ | — | $ | 18,348 | |||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisition, net of cash acquired | — | (51,377 | ) | — | — | (51,377 | ) | ||||||||
Additions to property, plant and equipment | — | (10,870 | ) | (835 | ) | — | (11,705 | ) | |||||||
Proceeds from disposals of property, plant and equipment | — | 128 | — | — | 128 | ||||||||||
Proceeds from property damage insurance recoveries | — | 527 | — | — | 527 | ||||||||||
Net contributions from affiliates | 16,057 | — | — | (16,057 | ) | — | |||||||||
Net cash provided (used) in investing activities | 16,057 | (61,592 | ) | (835 | ) | (16,057 | ) | (62,427 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net distributions to affiliates | — | (15,079 | ) | (978 | ) | 16,057 | — | ||||||||
Unit holder contributions | 13 | — | — | — | 13 | ||||||||||
Unit holder distributions | (16,070 | ) | — | — | — | (16,070 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (225 | ) | — | (225 | ) | ||||||||
LTIP tax netting unit repurchase | — | (385 | ) | — | — | (385 | ) | ||||||||
Deferred debt issuance costs | — | (1,564 | ) | — | — | (1,564 | ) | ||||||||
Payments on long-term debt | — | (59,230 | ) | — | — | (59,230 | ) | ||||||||
Borrowings on long-term debt | — | 121,245 | — | — | 121,245 | ||||||||||
Net cash provided (used) in financing activities | (16,057 | ) | 44,987 | (1,203 | ) | 16,057 | 43,784 | ||||||||
Net increase (decrease) in cash and cash equivalents | — | (295 | ) | — | — | (295 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 870 | — | — | 871 | ||||||||||
End of period | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 3,185 | $ | — | $ | — | $ | 3,185 | |||||
Supplemental non-cash information | |||||||||||||||
Increase (decrease) in accrued property, plant and equipment | $ | — | $ | 6,968 | $ | — | $ | — | $ | 6,968 | |||||
Increase (decrease) in receivables for reimbursable construction in progress projects | $ | — | $ | 141 | $ | — | $ | — | $ | 141 | |||||
|
|||
Fiscal Quarter Ending | Consolidated Total Leverage Ratio |
June 30, 2013 | 5.90:1.00 |
September 30, 2013 | 5.90:1.00 |
December 31, 2013 | 5.75:1.00 |
March 31, 2014 | 5.75:1.00 |
June 30, 2014 | 5.75:1.00 |
September 30, 2014 | 5.50:1.00 |
December 31, 2014 | 5.25:1.00 |
March 31, 2015 and each fiscal quarter thereafter | 4.50:1.00 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||