|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | 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. |
|
|||
|
|||
(in thousands) | |||||
Cash | $ | 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 | |||
(unaudited, in thousands) | Three months ended March 31, 2012 | ||
Revenue | $ | 66,517 | |
Net income (loss) | $ | 2,546 | |
Limited partners’ net income (loss) per unit | $ | 0.26 | |
|
|||
Three Months Ended March 31, | |||||
2013 | 2012 | ||||
Customer A | 30 | % | 34 | % | |
Customer B | 15 | % | — | % | |
Customer C | 12 | % | 19 | % | |
Customer D | 12 | % | 14 | % | |
Other | 31 | % | 33 | % | |
Total | 100 | % | 100 | % | |
|
|||
(in thousands) | Gross Derivative Assets | Gross Derivative Liabilities | Net Amount of Derivative Assets and Liabilities | Net Amount of Derivative Assets and Liabilities | ||||||||||||||||||||
Balance Sheet Classification | March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | ||||||||||||||||||
Risk management assets | $ | 1,221 | $ | 1,889 | $ | (733 | ) | $ | (920 | ) | $ | 488 | $ | 969 | ||||||||||
Risk management assets - long term | — | — | — | — | — | — | ||||||||||||||||||
Total | $ | 1,221 | $ | 1,889 | $ | (733 | ) | $ | (920 | ) | $ | 488 | $ | 969 | ||||||||||
Risk management liabilities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Risk management liabilities - long term | — | — | — | — | — | — | ||||||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Gain (loss) on derivatives | ||||||||
Statement of Operations Classification | Realized | Unrealized | ||||||
(in thousands) | ||||||||
Three months ended March 31, 2013 | ||||||||
Revenue | $ | 176 | $ | — | ||||
Unrealized gain (loss) on commodity derivatives | — | (481 | ) | |||||
Total | $ | 176 | $ | (481 | ) | |||
Three months ended March 31, 2012 | ||||||||
Revenue | $ | (55 | ) | $ | — | |||
Unrealized gain (loss) on commodity derivatives | — | 323 | ||||||
Total | $ | (55 | ) | $ | 323 | |||
|
|||
• | 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 | |||||||||||||||||||
March 31, 2013 | $ | 488 | $ | — | $ | 488 | $ | — | $ | 488 | |||||||||
December 31, 2012 | $ | 969 | $ | — | $ | 969 | $ | — | $ | 969 | |||||||||
|
|||
Useful Life | March 31, 2013 | December 31, 2012 | |||||||
(in years) | (in thousands) | ||||||||
Land | $ | 2,254 | $ | 2,254 | |||||
Construction in progress | 3,856 | 5,053 | |||||||
Buildings and improvements | 4 to 40 | 1,567 | 1,432 | ||||||
Processing and treating plants | 8 to 40 | 98,133 | 98,106 | ||||||
Pipelines | 5 to 40 | 168,094 | 163,447 | ||||||
Compressors | 4 to 20 | 9,085 | 8,957 | ||||||
Equipment | 8 to 20 | 4,908 | 4,785 | ||||||
Computer software | 5 | 2,011 | 1,950 | ||||||
Total property, plant and equipment | 289,908 | 285,984 | |||||||
Accumulated depreciation | (67,821 | ) | (62,165 | ) | |||||
Property, plant and equipment, net | $ | 222,087 | $ | 223,819 | |||||
|
|||
March 31, 2013 | December 31, 2012 | ||||||
(in thousands) | |||||||
Revolving loan facility | $ | 138,265 | $ | 128,285 | |||
Other debt | 1,118 | — | |||||
139,383 | 128,285 | ||||||
Less: current portion | 1,118 | — | |||||
$ | 138,265 | $ | 128,285 | ||||
|
|||
March 31, 2013 | December 31, 2012 | ||||
(in thousands) | |||||
Limited partner common units | 4,645 | 4,639 | |||
Limited partner subordinated units | 4,526 | 4,526 | |||
General partner units | 185 | 185 | |||
|
|||
Three Months Ended | |||||
March 31, | |||||
2013 | 2012 | ||||
(in thousands) | |||||
Outstanding at beginning of period | 90,938 | 162,860 | |||
Granted | 23,921 | — | |||
Forfeited | (2,427 | ) | — | ||
Vested | (10,483 | ) | (20,308 | ) | |
Outstanding at end of period | 101,949 | 142,552 | |||
Fair value per unit | $13.36 to $21.40 | $14.70 to $19.69 | |||
|
|||
OPEB Plan | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
(in thousands) | |||||||
Service cost | $ | 1 | 1 | ||||
Interest cost | 4 | 4 | |||||
Expected return on plan assets | (17 | ) | (17 | ) | |||
Amortization of net (gain) loss | (6 | ) | (9 | ) | |||
Net periodic (benefit) cost | $ | (18 | ) | $ | (21 | ) | |
|
|||
Payments Due by Period (in thousands) | |||||||||||||||||||||||||||
Total | 2013 | 2014 | 2015 | 2016 | 2017 | Thereafter | |||||||||||||||||||||
Operating leases and service contracts | $ | 2,210 | $ | 317 | $ | 447 | $ | 420 | $ | 176 | $ | 140 | $ | 710 | |||||||||||||
Asset retirement obligations | 8,329 | — | — | — | 7,867 | — | 462 | ||||||||||||||||||||
Total | $ | 10,539 | $ | 317 | $ | 447 | $ | 420 | $ | 8,043 | $ | 140 | $ | 1,172 | |||||||||||||
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
(in thousands) | |||||||
Operating leases | $ | 219 | $ | 205 | |||
Asset retirement obligation | 10 | 6 | |||||
$ | 229 | $ | 211 | ||||
|
|||
|
|||
Three Months Ended | |||||||||||||||||||||||
March 31, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 48,862 | $ | 14,659 | $ | 63,521 | $ | 34,250 | $ | 13,138 | $ | 47,388 | |||||||||||
Segment gross margin (a) | 8,926 | 3,995 | 12,921 | 8,956 | 4,018 | 12,974 | |||||||||||||||||
Unrealized gain (loss) on commodity derivatives | (481 | ) | — | (481 | ) | 323 | — | 323 | |||||||||||||||
Direct operating expenses | 3,744 | 1,399 | 5,143 | 2,157 | 1,083 | 3,240 | |||||||||||||||||
Selling, general and administrative expenses | 3,425 | 3,329 | |||||||||||||||||||||
Equity compensation expense | 388 | 331 | |||||||||||||||||||||
Depreciation and accretion expense | 5,678 | 5,159 | |||||||||||||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | 421 | — | |||||||||||||||||||||
Gain (loss) on sale of assets, net | — | 5 | |||||||||||||||||||||
Interest expense | 1,731 | 757 | |||||||||||||||||||||
Net income (loss) | (3,398 | ) | 1,691 | ||||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 155 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (3,553 | ) | $ | 1,691 | ||||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue less construction, operating and maintenance agreement (“COMA”) income, less purchases of natural gas, NGLs and condensate. Segment gross margin for our Transmission segment consists of revenue, less COMA income, less purchases of natural gas. 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 COMA income. For the three months ended March 31, 2013 and 2012, less than $0.1 million and $0.5 million in COMA income was excluded from our Gathering and Processing segment gross margin, respectively and less than $0.1 million and $0.7 million in COMA income was excluded from our Transmission segment gross margin, respectively. |
|
|||
Condensed Consolidating Balance Sheet | |||||||||||||||
March 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 44 | $ | — | $ | — | $ | 45 | |||||
Accounts receivable | — | 1,243 | — | — | 1,243 | ||||||||||
Unbilled revenue | — | 18,131 | 4,897 | — | 23,028 | ||||||||||
Risk management assets | — | 488 | — | — | 488 | ||||||||||
Other current assets | — | 3,742 | 504 | — | 4,246 | ||||||||||
Total current assets | 1 | 23,648 | 5,401 | — | 29,050 | ||||||||||
Property, plant and equipment, net | — | 162,721 | 59,366 | — | 222,087 | ||||||||||
Investment in subsidiaries | 72,868 | 50,895 | — | (123,763 | ) | — | |||||||||
Other assets, net | — | 5,293 | — | — | 5,293 | ||||||||||
Total assets | $ | 72,869 | $ | 242,557 | $ | 64,767 | $ | (123,763 | ) | $ | 256,430 | ||||
Liabilities, Equity and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 1,555 | $ | 2,089 | $ | — | $ | 3,644 | |||||
Accrued gas purchases | — | 14,483 | 3,876 | — | 18,359 | ||||||||||
Accrued expenses and other current liabilities | — | 6,151 | 62 | — | 6,213 | ||||||||||
Current portion of long-term debt | — | 1,118 | — | — | 1,118 | ||||||||||
Total current liabilities | — | 23,307 | 6,027 | — | 29,334 | ||||||||||
Other liabilities | — | 8,117 | 462 | — | 8,579 | ||||||||||
Long-term debt | — | 138,265 | — | — | 138,265 | ||||||||||
Total liabilities | — | 169,689 | 6,489 | — | 176,178 | ||||||||||
Partners' capital | |||||||||||||||
Total partners' capital | 72,869 | 72,868 | 50,895 | (123,763 | ) | 72,869 | |||||||||
Noncontrolling interest | $ | — | $ | — | $ | 7,383 | $ | — | $ | 7,383 | |||||
Total equity and partners' capital | 72,869 | 72,868 | 58,278 | (123,763 | ) | 80,252 | |||||||||
Total liabilities, equity and partners' capital | $ | 72,869 | $ | 242,557 | $ | 64,767 | $ | (123,763 | ) | $ | 256,430 | ||||
Condensed Consolidating 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, Equity 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 and partners' capital | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities, equity and partners' capital | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Condensed Consolidating Statements of Operations | |||||||||||||||
Three months ended March 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 51,836 | $ | 13,648 | $ | (1,963 | ) | $ | 63,521 | ||||
Unrealized gains (loss) on commodity derivatives | — | (481 | ) | — | — | (481 | ) | ||||||||
Total revenue | — | 51,355 | 13,648 | (1,963 | ) | 63,040 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 41,539 | 10,918 | (1,963 | ) | 50,494 | |||||||||
Direct operating expenses | — | 4,058 | 1,085 | — | 5,143 | ||||||||||
Selling, general and administrative expenses | — | 3,425 | — | — | 3,425 | ||||||||||
Equity compensation expense | — | 388 | — | — | 388 | ||||||||||
Depreciation and accretion expense | — | 5,264 | 414 | — | 5,678 | ||||||||||
Total operating expenses | — | 54,674 | 12,417 | (1,963 | ) | 65,128 | |||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | — | 421 | — | — | 421 | ||||||||||
Operating income (loss) | — | (2,898 | ) | 1,231 | — | (1,667 | ) | ||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (3,553 | ) | 1,076 | — | 2,477 | — | |||||||||
Interest expense | — | (1,731 | ) | — | — | (1,731 | ) | ||||||||
Net income (loss) | (3,553 | ) | (3,553 | ) | 1,231 | 2,477 | (3,398 | ) | |||||||
Net income (loss) attributable to noncontrolling interests | — | — | 155 | — | 155 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (3,553 | ) | $ | (3,553 | ) | $ | 1,076 | $ | 2,477 | $ | (3,553 | ) | ||
Condensed Consolidating Statements of Cash Flows | |||||||||||||||
Three months ended March 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Net cash provided (used) in operating activities | $ | — | $ | (127 | ) | $ | 1,230 | $ | — | $ | 1,103 | ||||
Cash flows from investing activities | |||||||||||||||
Additions to property, plant and equipment | — | (7,995 | ) | (57 | ) | — | (8,052 | ) | |||||||
Proceeds from property damage insurance recoveries | — | 560 | — | — | 560 | ||||||||||
Net contributions from affiliates | 4,044 | — | — | (4,044 | ) | — | |||||||||
Net cash provided (used) in investing activities | 4,044 | (7,435 | ) | (57 | ) | (4,044 | ) | (7,492 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net distributions to affiliates | — | (3,081 | ) | (963 | ) | 4,044 | — | ||||||||
Unit holder distributions | (4,044 | ) | — | — | — | (4,044 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (210 | ) | — | (210 | ) | ||||||||
LTIP tax netting unit repurchase | — | (74 | ) | — | — | (74 | ) | ||||||||
Payments for deferred debt issuance costs | — | (912 | ) | — | — | (912 | ) | ||||||||
Payments on other debt | — | (358 | ) | — | — | (358 | ) | ||||||||
Borrowings on other debt | — | 1,476 | — | — | 1,476 | ||||||||||
Payments on long-term debt | — | (17,585 | ) | — | — | (17,585 | ) | ||||||||
Borrowings on long-term debt | — | 27,565 | — | — | 27,565 | ||||||||||
Net cash provided (used) in financing activities | (4,044 | ) | 7,031 | (1,173 | ) | 4,044 | 5,858 | ||||||||
Net increase (decrease) in cash and cash equivalents | — | (531 | ) | — | — | (531 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 575 | — | — | 576 | ||||||||||
End of period | $ | 1 | $ | 44 | $ | — | $ | — | $ | 45 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 1,487 | $ | — | $ | — | $ | 1,487 | |||||
Supplemental non-cash information | |||||||||||||||
Increase (decrease) in accrued property, plant and equipment | $ | — | $ | (3,977 | ) | $ | — | $ | — | $ | (3,977 | ) | |||
|
|||
• | The consummation of the ArcLight Transactions and the PIK Distribution according to the terms of the Amended Partnership Agreement are permitted; |
• | Commencing 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. |
• | During the period that commenced with the quarter ended March 31, 2013 and that ends 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. |
|
|||
(unaudited, in thousands) | Three months ended March 31, 2012 | ||
Revenue | $ | 66,517 | |
Net income (loss) | $ | 2,546 | |
Limited partners’ net income (loss) per unit | $ | 0.26 | |
(in thousands) | |||||
Cash | $ | 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 | |||
|
|||
Three Months Ended March 31, | |||||
2013 | 2012 | ||||
Customer A | 30 | % | 34 | % | |
Customer B | 15 | % | — | % | |
Customer C | 12 | % | 19 | % | |
Customer D | 12 | % | 14 | % | |
Other | 31 | % | 33 | % | |
Total | 100 | % | 100 | % | |
|
|||
Gain (loss) on derivatives | ||||||||
Statement of Operations Classification | Realized | Unrealized | ||||||
(in thousands) | ||||||||
Three months ended March 31, 2013 | ||||||||
Revenue | $ | 176 | $ | — | ||||
Unrealized gain (loss) on commodity derivatives | — | (481 | ) | |||||
Total | $ | 176 | $ | (481 | ) | |||
Three months ended March 31, 2012 | ||||||||
Revenue | $ | (55 | ) | $ | — | |||
Unrealized gain (loss) on commodity derivatives | — | 323 | ||||||
Total | $ | (55 | ) | $ | 323 | |||
(in thousands) | Gross Derivative Assets | Gross Derivative Liabilities | Net Amount of Derivative Assets and Liabilities | Net Amount of Derivative Assets and Liabilities | ||||||||||||||||||||
Balance Sheet Classification | March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | ||||||||||||||||||
Risk management assets | $ | 1,221 | $ | 1,889 | $ | (733 | ) | $ | (920 | ) | $ | 488 | $ | 969 | ||||||||||
Risk management assets - long term | — | — | — | — | — | — | ||||||||||||||||||
Total | $ | 1,221 | $ | 1,889 | $ | (733 | ) | $ | (920 | ) | $ | 488 | $ | 969 | ||||||||||
Risk management liabilities | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Risk management liabilities - long term | — | — | — | — | — | — | ||||||||||||||||||
Total | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
|
|||
Carrying Amount | Estimated Fair Value | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
(in thousands) | |||||||||||||||||||
Commodity derivative asset (liability), net | |||||||||||||||||||
March 31, 2013 | $ | 488 | $ | — | $ | 488 | $ | — | $ | 488 | |||||||||
December 31, 2012 | $ | 969 | $ | — | $ | 969 | $ | — | $ | 969 | |||||||||
|
|||
Useful Life | March 31, 2013 | December 31, 2012 | |||||||
(in years) | (in thousands) | ||||||||
Land | $ | 2,254 | $ | 2,254 | |||||
Construction in progress | 3,856 | 5,053 | |||||||
Buildings and improvements | 4 to 40 | 1,567 | 1,432 | ||||||
Processing and treating plants | 8 to 40 | 98,133 | 98,106 | ||||||
Pipelines | 5 to 40 | 168,094 | 163,447 | ||||||
Compressors | 4 to 20 | 9,085 | 8,957 | ||||||
Equipment | 8 to 20 | 4,908 | 4,785 | ||||||
Computer software | 5 | 2,011 | 1,950 | ||||||
Total property, plant and equipment | 289,908 | 285,984 | |||||||
Accumulated depreciation | (67,821 | ) | (62,165 | ) | |||||
Property, plant and equipment, net | $ | 222,087 | $ | 223,819 | |||||
|
|||
March 31, 2013 | December 31, 2012 | ||||||
(in thousands) | |||||||
Revolving loan facility | $ | 138,265 | $ | 128,285 | |||
Other debt | 1,118 | — | |||||
139,383 | 128,285 | ||||||
Less: current portion | 1,118 | — | |||||
$ | 138,265 | $ | 128,285 | ||||
|
|||
March 31, 2013 | December 31, 2012 | ||||
(in thousands) | |||||
Limited partner common units | 4,645 | 4,639 | |||
Limited partner subordinated units | 4,526 | 4,526 | |||
General partner units | 185 | 185 | |||
|
|||
Three Months Ended | |||||
March 31, | |||||
2013 | 2012 | ||||
(in thousands) | |||||
Outstanding at beginning of period | 90,938 | 162,860 | |||
Granted | 23,921 | — | |||
Forfeited | (2,427 | ) | — | ||
Vested | (10,483 | ) | (20,308 | ) | |
Outstanding at end of period | 101,949 | 142,552 | |||
Fair value per unit | $13.36 to $21.40 | $14.70 to $19.69 | |||
|
|||
OPEB Plan | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
(in thousands) | |||||||
Service cost | $ | 1 | 1 | ||||
Interest cost | 4 | 4 | |||||
Expected return on plan assets | (17 | ) | (17 | ) | |||
Amortization of net (gain) loss | (6 | ) | (9 | ) | |||
Net periodic (benefit) cost | $ | (18 | ) | $ | (21 | ) | |
|
|||
Payments Due by Period (in thousands) | |||||||||||||||||||||||||||
Total | 2013 | 2014 | 2015 | 2016 | 2017 | Thereafter | |||||||||||||||||||||
Operating leases and service contracts | $ | 2,210 | $ | 317 | $ | 447 | $ | 420 | $ | 176 | $ | 140 | $ | 710 | |||||||||||||
Asset retirement obligations | 8,329 | — | — | — | 7,867 | — | 462 | ||||||||||||||||||||
Total | $ | 10,539 | $ | 317 | $ | 447 | $ | 420 | $ | 8,043 | $ | 140 | $ | 1,172 | |||||||||||||
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
(in thousands) | |||||||
Operating leases | $ | 219 | $ | 205 | |||
Asset retirement obligation | 10 | 6 | |||||
$ | 229 | $ | 211 | ||||
|
|||
Three Months Ended | |||||||||||||||||||||||
March 31, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 48,862 | $ | 14,659 | $ | 63,521 | $ | 34,250 | $ | 13,138 | $ | 47,388 | |||||||||||
Segment gross margin (a) | 8,926 | 3,995 | 12,921 | 8,956 | 4,018 | 12,974 | |||||||||||||||||
Unrealized gain (loss) on commodity derivatives | (481 | ) | — | (481 | ) | 323 | — | 323 | |||||||||||||||
Direct operating expenses | 3,744 | 1,399 | 5,143 | 2,157 | 1,083 | 3,240 | |||||||||||||||||
Selling, general and administrative expenses | 3,425 | 3,329 | |||||||||||||||||||||
Equity compensation expense | 388 | 331 | |||||||||||||||||||||
Depreciation and accretion expense | 5,678 | 5,159 | |||||||||||||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | 421 | — | |||||||||||||||||||||
Gain (loss) on sale of assets, net | — | 5 | |||||||||||||||||||||
Interest expense | 1,731 | 757 | |||||||||||||||||||||
Net income (loss) | (3,398 | ) | 1,691 | ||||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 155 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (3,553 | ) | $ | 1,691 | ||||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue less construction, operating and maintenance agreement (“COMA”) income, less purchases of natural gas, NGLs and condensate. Segment gross margin for our Transmission segment consists of revenue, less COMA income, less purchases of natural gas. 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 COMA income. For the three months ended March 31, 2013 and 2012, less than $0.1 million and $0.5 million in COMA income was excluded from our Gathering and Processing segment gross margin, respectively and less than $0.1 million and $0.7 million in COMA income was excluded from our Transmission segment gross margin, respectively. |
|
|||
Condensed Consolidating Balance Sheet | |||||||||||||||
March 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 44 | $ | — | $ | — | $ | 45 | |||||
Accounts receivable | — | 1,243 | — | — | 1,243 | ||||||||||
Unbilled revenue | — | 18,131 | 4,897 | — | 23,028 | ||||||||||
Risk management assets | — | 488 | — | — | 488 | ||||||||||
Other current assets | — | 3,742 | 504 | — | 4,246 | ||||||||||
Total current assets | 1 | 23,648 | 5,401 | — | 29,050 | ||||||||||
Property, plant and equipment, net | — | 162,721 | 59,366 | — | 222,087 | ||||||||||
Investment in subsidiaries | 72,868 | 50,895 | — | (123,763 | ) | — | |||||||||
Other assets, net | — | 5,293 | — | — | 5,293 | ||||||||||
Total assets | $ | 72,869 | $ | 242,557 | $ | 64,767 | $ | (123,763 | ) | $ | 256,430 | ||||
Liabilities, Equity and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 1,555 | $ | 2,089 | $ | — | $ | 3,644 | |||||
Accrued gas purchases | — | 14,483 | 3,876 | — | 18,359 | ||||||||||
Accrued expenses and other current liabilities | — | 6,151 | 62 | — | 6,213 | ||||||||||
Current portion of long-term debt | — | 1,118 | — | — | 1,118 | ||||||||||
Total current liabilities | — | 23,307 | 6,027 | — | 29,334 | ||||||||||
Other liabilities | — | 8,117 | 462 | — | 8,579 | ||||||||||
Long-term debt | — | 138,265 | — | — | 138,265 | ||||||||||
Total liabilities | — | 169,689 | 6,489 | — | 176,178 | ||||||||||
Partners' capital | |||||||||||||||
Total partners' capital | 72,869 | 72,868 | 50,895 | (123,763 | ) | 72,869 | |||||||||
Noncontrolling interest | $ | — | $ | — | $ | 7,383 | $ | — | $ | 7,383 | |||||
Total equity and partners' capital | 72,869 | 72,868 | 58,278 | (123,763 | ) | 80,252 | |||||||||
Total liabilities, equity and partners' capital | $ | 72,869 | $ | 242,557 | $ | 64,767 | $ | (123,763 | ) | $ | 256,430 | ||||
Condensed Consolidating 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, Equity 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 and partners' capital | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities, equity and partners' capital | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Condensed Consolidating Statements of Operations | |||||||||||||||
Three months ended March 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 51,836 | $ | 13,648 | $ | (1,963 | ) | $ | 63,521 | ||||
Unrealized gains (loss) on commodity derivatives | — | (481 | ) | — | — | (481 | ) | ||||||||
Total revenue | — | 51,355 | 13,648 | (1,963 | ) | 63,040 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 41,539 | 10,918 | (1,963 | ) | 50,494 | |||||||||
Direct operating expenses | — | 4,058 | 1,085 | — | 5,143 | ||||||||||
Selling, general and administrative expenses | — | 3,425 | — | — | 3,425 | ||||||||||
Equity compensation expense | — | 388 | — | — | 388 | ||||||||||
Depreciation and accretion expense | — | 5,264 | 414 | — | 5,678 | ||||||||||
Total operating expenses | — | 54,674 | 12,417 | (1,963 | ) | 65,128 | |||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | — | 421 | — | — | 421 | ||||||||||
Operating income (loss) | — | (2,898 | ) | 1,231 | — | (1,667 | ) | ||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (3,553 | ) | 1,076 | — | 2,477 | — | |||||||||
Interest expense | — | (1,731 | ) | — | — | (1,731 | ) | ||||||||
Net income (loss) | (3,553 | ) | (3,553 | ) | 1,231 | 2,477 | (3,398 | ) | |||||||
Net income (loss) attributable to noncontrolling interests | — | — | 155 | — | 155 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (3,553 | ) | $ | (3,553 | ) | $ | 1,076 | $ | 2,477 | $ | (3,553 | ) | ||
Condensed Consolidating Statements of Cash Flows | |||||||||||||||
Three months ended March 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Net cash provided (used) in operating activities | $ | — | $ | (127 | ) | $ | 1,230 | $ | — | $ | 1,103 | ||||
Cash flows from investing activities | |||||||||||||||
Additions to property, plant and equipment | — | (7,995 | ) | (57 | ) | — | (8,052 | ) | |||||||
Proceeds from property damage insurance recoveries | — | 560 | — | — | 560 | ||||||||||
Net contributions from affiliates | 4,044 | — | — | (4,044 | ) | — | |||||||||
Net cash provided (used) in investing activities | 4,044 | (7,435 | ) | (57 | ) | (4,044 | ) | (7,492 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net distributions to affiliates | — | (3,081 | ) | (963 | ) | 4,044 | — | ||||||||
Unit holder distributions | (4,044 | ) | — | — | — | (4,044 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (210 | ) | — | (210 | ) | ||||||||
LTIP tax netting unit repurchase | — | (74 | ) | — | — | (74 | ) | ||||||||
Payments for deferred debt issuance costs | — | (912 | ) | — | — | (912 | ) | ||||||||
Payments on other debt | — | (358 | ) | — | — | (358 | ) | ||||||||
Borrowings on other debt | — | 1,476 | — | — | 1,476 | ||||||||||
Payments on long-term debt | — | (17,585 | ) | — | — | (17,585 | ) | ||||||||
Borrowings on long-term debt | — | 27,565 | — | — | 27,565 | ||||||||||
Net cash provided (used) in financing activities | (4,044 | ) | 7,031 | (1,173 | ) | 4,044 | 5,858 | ||||||||
Net increase (decrease) in cash and cash equivalents | — | (531 | ) | — | — | (531 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 575 | — | — | 576 | ||||||||||
End of period | $ | 1 | $ | 44 | $ | — | $ | — | $ | 45 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 1,487 | $ | — | $ | — | $ | 1,487 | |||||
Supplemental non-cash information | |||||||||||||||
Increase (decrease) in accrued property, plant and equipment | $ | — | $ | (3,977 | ) | $ | — | $ | — | $ | (3,977 | ) | |||
|
|||
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 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||