|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | 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. |
|
|||
Fair value of consideration transferred (in thousands): | |||
Cash | $ | 258,001 | |
Limited partner common units | 147,296 | ||
Total fair value of consideration | $ | 405,297 | |
Fair Value of assets acquired, liabilities assumed and noncontrolling interest (in thousands): | |||
Working capital | $ | 8,152 | |
Property, plant and equipment: | |||
Processing plants | $ | 48,357 | |
Pipelines | 128,799 | ||
Land | 1,244 | ||
Buildings | 682 | ||
Equipment | 9,827 | ||
Construction in progress | 16,146 | ||
Total property, plant and equipment | 205,055 | ||
Investment in unconsolidated affiliate | 11,884 | ||
Intangible assets: | |||
Customer relationships | 53,400 | ||
Dedicated acreage | 32,000 | ||
Goodwill | 95,025 | ||
Noncontrolling interest | (219 | ) | |
$ | 405,297 | ||
Years Ended December 31, | |||||||
2014 | 2013 | ||||||
Revenue | $ | 435,133 | $ | 448,748 | |||
Net loss | (101,237 | ) | (30,672 | ) | |||
Limited partners' net loss per unit | (6.15 | ) | (3.82 | ) | |||
Property, plant and equipment: | |||
Land | $ | 2 | |
Pipelines | 58,737 | ||
Equipment | 753 | ||
Total property, plant and equipment | 59,492 | ||
Intangible assets | 21,350 | ||
Goodwill | 23,567 | ||
Total cash consideration | $ | 104,409 | |
|
|||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Revenue | $ | 74 | $ | 474 | $ | 2,084 | |||||
Expense | (196 | ) | (658 | ) | (2,361 | ) | |||||
Impairment | — | (673 | ) | (2,400 | ) | ||||||
Loss on sale of assets | (150 | ) | (87 | ) | (75 | ) | |||||
Income tax benefit | 192 | 333 | 339 | ||||||||
Income (loss) from discontinued operations, net of tax | $ | (80 | ) | $ | (611 | ) | $ | (2,413 | ) | ||
Limited partners' net income (loss) per unit from discontinued operations (basic and diluted) | $ | — | $ | (0.04 | ) | $ | (0.27 | ) | |||
|
|||
Years Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Customer A | 10 | % | 22 | % | 28 | % | ||
Customer B | — | % | — | % | 13 | % | ||
Customer C | — | % | 12 | % | 12 | % | ||
Customer D | — | % | 10 | % | 10 | % | ||
Other | 90 | % | 56 | % | 37 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
December 31, | |||||||
2015 | 2014 | ||||||
Prepaid insurance—current portion | $ | 3,948 | $ | 4,162 | |||
Restricted cash | — | 6,475 | |||||
Other prepaid amounts | 2,866 | 758 | |||||
Other current assets | 3,280 | 4,159 | |||||
$ | 10,094 | $ | 15,554 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | December 31, 2015 | December 31, 2014 | December 31, 2015 | December 31, 2014 | December 31, 2015 | December 31, 2014 | ||||||||||||||||||
Current | $ | 365 | $ | 688 | $ | — | $ | — | $ | 365 | $ | 688 | ||||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 365 | $ | 688 | $ | — | $ | — | $ | 365 | $ | 688 | ||||||||||||
Current | $ | — | $ | — | $ | — | $ | (215 | ) | $ | — | $ | (215 | ) | ||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total liabilities | $ | — | $ | — | $ | — | $ | (215 | ) | $ | — | $ | (215 | ) | ||||||||||
Realized | Unrealized | |||||||
2015 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 1,610 | $ | (286 | ) | |||
Interest expense | (240 | ) | 215 | |||||
Direct operating expenses | (913 | ) | — | |||||
Total | $ | 457 | $ | (71 | ) | |||
2014 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 735 | $ | 356 | ||||
Interest expense | (433 | ) | 239 | |||||
Direct operating expenses | (1,035 | ) | — | |||||
Total | $ | (733 | ) | $ | 595 | |||
2013 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 1,069 | $ | (1,041 | ) | |||
Interest expense | (207 | ) | (454 | ) | ||||
Direct operating expenses | (662 | ) | — | |||||
Total | $ | 200 | $ | (1,495 | ) | |||
|
|||
Carrying Amount | Estimated Fair Value of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
December 31, 2015 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
December 31, 2014 | 286 | — | 286 | — | 286 | ||||||||||||||
Interest rate swap | |||||||||||||||||||
December 31, 2015 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
December 31, 2014 | (215 | ) | — | (215 | ) | — | (215 | ) | |||||||||||
|
|||
Useful Life (in years) | December 31, 2015 | December 31, 2014 | |||||||
Land | N/A | $ | 5,282 | $ | 5,282 | ||||
Construction in progress | N/A | 46,045 | 77,550 | ||||||
Buildings and improvements | 4 to 40 | 9,864 | 6,855 | ||||||
Processing and treating plants | 8 to 40 | 97,784 | 80,837 | ||||||
Pipelines and compressors | 3 to 40 | 554,400 | 476,997 | ||||||
Storage | 20 to 40 | 58,394 | 38,151 | ||||||
Equipment | 5 to 20 | 22,207 | 12,345 | ||||||
Total property, plant and equipment | 793,976 | 698,017 | |||||||
Accumulated depreciation | (145,963 | ) | (115,835 | ) | |||||
Property, plant and equipment, net | $ | 648,013 | $ | 582,182 | |||||
|
|||
December 31, | |||||||
2015 | 2014 | ||||||
Gross carrying amount: | |||||||
Customer contracts | $ | 12,101 | $ | 12,101 | |||
Customer relationships | 53,400 | 53,400 | |||||
Dedicated acreage | 53,350 | 53,350 | |||||
$ | 118,851 | $ | 118,851 | ||||
Accumulated amortization: | |||||||
Customer contracts | $ | (12,101 | ) | $ | (11,110 | ) | |
Customer relationships | (3,124 | ) | (553 | ) | |||
Dedicated acreage | (2,661 | ) | (882 | ) | |||
$ | (17,886 | ) | $ | (12,545 | ) | ||
Net carrying amount: | |||||||
Customer contracts | $ | — | $ | 991 | |||
Customer relationships | 50,276 | 52,847 | |||||
Dedicated acreage | 50,689 | 52,468 | |||||
$ | 100,965 | $ | 106,306 | ||||
|
|||
MPOG | Mesquite | Pinto/Delta House | Total | |||||||||||||
66.7% | 46% | 12.9% | ||||||||||||||
Balances at December 31, 2013 | $ | — | $ | — | $ | — | $ | — | ||||||||
Initial investment | 12,000 | 11,884 | — | 23,884 | ||||||||||||
Earnings in unconsolidated affiliates | 348 | — | — | 348 | ||||||||||||
Distributions | (1,980 | ) | — | — | (1,980 | ) | ||||||||||
Balances at December 31, 2014 | $ | 10,368 | $ | 11,884 | $ | — | $ | 22,252 | ||||||||
Initial investment | — | — | 65,703 | 65,703 | ||||||||||||
Earnings in unconsolidated affiliates | 731 | — | 7,470 | 8,201 | ||||||||||||
Contributions | — | 6,713 | — | 6,713 | ||||||||||||
Distributions | (3,920 | ) | — | (16,648 | ) | (20,568 | ) | |||||||||
Balances at December 31, 2015 | $ | 7,179 | $ | 18,597 | $ | 56,525 | $ | 82,301 | ||||||||
Years Ended December 31, | |||||||
Balance Sheets: | 2015 | 2014 | |||||
Current assets | $ | 2,086 | $ | 2,196 | |||
Non-current assets | 288,617 | 62,635 | |||||
Current liabilities | 366 | 398 | |||||
Non-current liabilities | 23,617 | 22,307 | |||||
Years Ended December 31, | |||||||||||
Income Statements: | 2015 | 2014 | 2013 | ||||||||
Total revenue | $ | 37,724 | $ | 3,847 | $ | — | |||||
Operating expense | 3,375 | 1,722 | — | ||||||||
Net income | 29,437 | 510 | — | ||||||||
|
|||
December 31, | ||||||||
2015 | 2014 | |||||||
Current portion of asset retirement obligation | $ | 6,822 | $ | — | ||||
Accrued capital expenditures | 3,984 | 17,134 | ||||||
Accrued expenses | 3,178 | 4,560 | ||||||
Due to related parties | 3,894 | 659 | ||||||
Gas imbalances payable | 413 | 1,055 | ||||||
Other | 6,744 | 2,392 | ||||||
$ | 25,035 | $ | 25,800 | |||||
|
|||
Years Ended December 31, | |||||||
2015 | 2014 | ||||||
Beginning asset retirement obligation | $ | 34,645 | $ | 34,636 | |||
Liabilities assumed | — | 248 | |||||
Expenditures | (91 | ) | (1,030 | ) | |||
Accretion expense | 817 | 791 | |||||
Total ending asset retirement obligation | 35,371 | 34,645 | |||||
Less: current portion | 6,822 | — | |||||
Long-term asset retirement obligation | $ | 28,549 | $ | 34,645 | |||
|
|||
December 31, | ||||||||
2015 | 2014 | |||||||
Revolving credit facility | $ | 525,100 | $ | 372,950 | ||||
Other debt | 2,338 | 2,908 | ||||||
Total debt | 527,438 | 375,858 | ||||||
Less: current portion | 2,338 | 2,908 | ||||||
Long-term debt | $ | 525,100 | $ | 372,950 | ||||
|
|||
• | the sum of $15.94 and all accrued and accumulated but unpaid distributions for each Series A-1 Unit; or |
• | an amount equal to the product of: |
• | HPIP and AIM Midstream Holdings amended the LLC Agreement to, among other things, amend the Sharing Percentages (as defined therein) such that HPIP's sharing percentage thereafter is 95% and AIM Midstream Holdings's Sharing Percentage is 5%; |
• | HPIP transferred all of the 85.02% of our outstanding new IDRs held by HPIP to our General Partner such that our General Partner owns 100% of the outstanding new IDRs; and |
• | we issued to AIM Midstream Holdings a warrant to purchase up to 300,000 common units of the Partnership at an exercise price of $0.01 per common unit (the "Warrant"), which Warrant, among other terms, i) is exercisable at any time on or after February 8, 2014 until the tenth anniversary of February 5, 2014, ii) contains cashless exercise provisions and iii) contains customary anti-dilution and other protections. The Warrant was exercised on February 21, 2014. |
December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Series A convertible preferred units | 9,210 | 5,745 | 5,279 | |||||
Series B convertible units | 1,350 | 1,255 | — | |||||
Limited Partner common units | 30,427 | 22,670 | 7,414 | |||||
General Partner units | 536 | 392 | 185 | |||||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Series A convertible preferred units | $ | — | $ | 2,658 | $ | 2,375 | |||||
Limited Partner common units | 46,597 | 22,656 | 8,207 | ||||||||
Limited Partner subordinated units | — | — | 5,073 | ||||||||
General Partner units | 1,187 | 333 | 284 | ||||||||
General Partners' incentive distribution rights | 5,602 | 2,362 | 181 | ||||||||
$ | 53,386 | $ | 28,009 | $ | 16,120 | ||||||
|
|||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Net income (loss) from continuing operations | $ | (127,375 | ) | $ | (97,195 | ) | $ | (30,993 | ) | ||
Net income (loss) attributable to noncontrolling interests | 25 | 214 | 633 | ||||||||
Net income (loss) from continuing operations attributable to the Partnership | (127,400 | ) | (97,409 | ) | (31,626 | ) | |||||
Less: | |||||||||||
Distributions on Series A preferred units | 16,978 | 14,492 | 24,117 | ||||||||
Declared distributions on Series B Units | 1,373 | 2,220 | — | ||||||||
General partner's distributions | 6,790 | 2,694 | 464 | ||||||||
General partner's share in undistributed loss | (2,569 | ) | (1,820 | ) | (1,708 | ) | |||||
Blackwater net loss from continuing operations | — | — | (716 | ) | |||||||
Net income (loss) from continuing operations available to limited Partners | (149,972 | ) | (114,995 | ) | (53,783 | ) | |||||
Net income (loss) from discontinued operations available to Limited Partners | (80 | ) | (603 | ) | (2,051 | ) | |||||
Net income (loss) available to Limited Partners | $ | (150,052 | ) | $ | (115,598 | ) | $ | (55,834 | ) | ||
Weighted average number of units used in computation of Limited Partners' net income (loss) per unit (basic and diluted) | 24,983 | 13,472 | 7,525 | ||||||||
Limited Partners' net income (loss) from continuing operations per unit (basic and diluted) | $ | (6.00 | ) | $ | (8.54 | ) | $ | (7.15 | ) | ||
Limited Partners' net income (loss) from discontinued operations per unit (basic and diluted) | — | (0.04 | ) | (0.27 | ) | ||||||
Limited Partners' net income (loss) per unit (basic and diluted) | $ | (6.00 | ) | $ | (8.58 | ) | $ | (7.42 | ) | ||
|
|||
Years Ended December 31, | |||||||
Units | Weighted-Average Exercise Price | ||||||
Outstanding at beginning of period | 201,132 | $ | 19.85 | ||||
Granted | 546,329 | 12.25 | |||||
Forfeited | (31,298 | ) | 15.62 | ||||
Vested | (146,404 | ) | 18.47 | ||||
Outstanding at end of period | 569,759 | $ | 13.15 | ||||
Weighted average volatility | 47.0 | % |
Expected dividend yield | 26.3 | % |
Weighted average expected term (in years) | 3.5 | |
Weighted average risk-free rate | 1.3 | % |
Year Ended December 31, 2015 | |||||||
Units | Weighted-Average Exercise Price | ||||||
Outstanding at beginning of period | — | $ | — | ||||
Granted | 200,000 | 7.50 | |||||
Forfeited | — | — | |||||
Vested | — | — | |||||
Outstanding at end of period | 200,000 | $ | 7.50 | ||||
|
|||
|
|||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Current income tax benefit (expense) | $ | — | $ | (10 | ) | $ | — | ||||
Deferred income tax benefit (expense) | (1,134 | ) | (547 | ) | 495 | ||||||
Effective income tax rate | 0.9 | % | 0.6 | % | 1.6 | % | |||||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Net loss before income tax benefit (expense) | $ | (126,241 | ) | $ | (96,638 | ) | $ | (31,488 | ) | ||
US Federal statutory tax rate | 34 | % | 34 | % | 34 | % | |||||
Federal income tax benefit at statutory rate | 42,922 | 32,857 | 10,706 | ||||||||
Reconciling items: | |||||||||||
Partnership loss not subject to income tax | (43,812 | ) | (33,216 | ) | (10,296 | ) | |||||
Income not subject to corporate-level tax | — | — | 222 | ||||||||
State and local tax benefit (expense) | (103 | ) | (159 | ) | 71 | ||||||
Other | (141 | ) | (39 | ) | (208 | ) | |||||
Income tax benefit (expense) | $ | (1,134 | ) | $ | (557 | ) | $ | 495 | |||
December 31, | |||||||
2015 | 2014 | ||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 7,570 | $ | 4,173 | |||
Other | 493 | 213 | |||||
Total deferred tax assets | 8,063 | 4,386 | |||||
Deferred tax liabilities: | |||||||
Property, plant and equipment | 13,889 | 9,112 | |||||
Intangible assets | — | 387 | |||||
Total deferred tax liabilities | 13,889 | 9,499 | |||||
Deferred income tax liability, net | $ | (5,826 | ) | $ | (5,113 | ) | |
|
|||
Operating leases and service contracts | Asset Retirement Obligation | Total | ||||||||||
2016 | $ | 3,721 | $ | 6,822 | $ | 10,543 | ||||||
2017 | 2,286 | — | 2,286 | |||||||||
2018 | 1,173 | — | 1,173 | |||||||||
2019 | 1,345 | — | 1,345 | |||||||||
2020 | 1,006 | — | 1,006 | |||||||||
Thereafter | 1,537 | 28,549 | 30,086 | |||||||||
$ | 11,068 | $ | 35,371 | $ | 46,439 | |||||||
|
|||
|
|||
Year Ended December 31, 2015 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 173,597 | $ | 43,682 | $ | 17,755 | $ | 235,034 | |||||||
Gain (loss) on commodity derivatives, net | 1,324 | — | — | 1,324 | |||||||||||
Total revenue | 174,921 | 43,682 | 17,755 | 236,358 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 97,580 | 8,303 | — | 105,883 | |||||||||||
Direct operating expenses | 39,189 | 13,720 | 6,640 | 59,549 | |||||||||||
Selling, general and administrative expenses | 27,232 | ||||||||||||||
Equity compensation expense | 3,774 | ||||||||||||||
Depreciation, amortization and accretion expense | 38,014 | ||||||||||||||
Total operating expenses | 234,452 | ||||||||||||||
Gain (loss) on sale of assets, net | (3,011 | ) | |||||||||||||
Loss on impairment of goodwill | (118,592 | ) | |||||||||||||
Interest expense | (14,745 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 8,201 | ||||||||||||||
Income tax (expense) benefit | (1,134 | ) | |||||||||||||
Income (loss) from discontinued operations, net of tax | (80 | ) | |||||||||||||
Net income (loss) | (127,455 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 25 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (127,480 | ) | ||||||||||||
Segment gross margin (a) | $ | 76,865 | $ | 35,301 | $ | 11,115 | $ | 123,281 | |||||||
Year Ended December 31, 2014 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 203,616 | $ | 88,189 | $ | 15,504 | $ | 307,309 | |||||||
Gain (loss) on commodity derivatives, net | 1,091 | — | — | 1,091 | |||||||||||
Total revenue | 204,707 | 88,189 | 15,504 | 308,400 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 152,690 | 45,262 | — | 197,952 | |||||||||||
Direct operating expenses | 23,783 | 15,577 | 6,342 | 45,702 | |||||||||||
Selling, general and administrative expenses | 23,103 | ||||||||||||||
Equity compensation expense | 1,536 | ||||||||||||||
Depreciation, amortization and accretion expense | 28,832 | ||||||||||||||
Total operating expenses | 297,125 | ||||||||||||||
Gain (loss) on sale of assets, net | (122 | ) | |||||||||||||
Loss on impairment of property, plant and equipment | (99,892 | ) | |||||||||||||
Interest expense | (7,577 | ) | |||||||||||||
Other income (expense) | (670 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 348 | ||||||||||||||
Income tax (expense) benefit | (557 | ) | |||||||||||||
Income (loss) from discontinued operations, net of tax | (611 | ) | |||||||||||||
Net income (loss) | (97,806 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 214 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (98,020 | ) | ||||||||||||
Segment gross margin (a) | $ | 50,817 | $ | 42,828 | $ | 9,162 | $ | 102,807 | |||||||
Year Ended December 31, 2013 | |||||||||||||||
Gathering and Processing | Transmission | Terminals (b) | Total | ||||||||||||
Revenue | $ | 205,179 | $ | 79,041 | $ | 9,831 | $ | 294,051 | |||||||
Gain (loss) on commodity derivatives, net | 28 | — | — | 28 | |||||||||||
Total revenue | 205,207 | 79,041 | 9,831 | 294,079 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 168,574 | 46,479 | — | 215,053 | |||||||||||
Direct operating expenses | 14,574 | 13,259 | 4,403 | 32,236 | |||||||||||
Selling, general and administrative expenses | 19,079 | ||||||||||||||
Equity compensation expense | 2,094 | ||||||||||||||
Depreciation, amortization and accretion expense | 30,002 | ||||||||||||||
Total operating expenses | 298,464 | ||||||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | 343 | ||||||||||||||
Loss on impairment of property, plant and equipment | (18,155 | ) | |||||||||||||
Interest expense | (9,291 | ) | |||||||||||||
Income tax (expense) benefit | 495 | ||||||||||||||
Income (loss) from discontinued operations, net of tax | (2,413 | ) | |||||||||||||
Net income (loss) | (33,406 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 633 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (34,039 | ) | ||||||||||||
Segment gross margin (a) | $ | 36,985 | $ | 32,408 | $ | 5,428 | $ | 74,821 | |||||||
December 31, | |||||||
2015 | 2014 | ||||||
Segment assets: | |||||||
Gathering and Processing | $ | 572,824 | $ | 686,395 | |||
Transmission | 133,870 | 132,767 | |||||
Terminals | 84,449 | 68,094 | |||||
Other (c) | 100,153 | 26,302 | |||||
Total assets | $ | 891,296 | $ | 913,558 | |||
(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. Segment gross margin for our Terminals segment consists of revenue, less direct operating expenses. 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. |
(b) | Terminals segment amounts are for the period from April 15, 2013 to December 31, 2013. |
(c) | Other assets not allocable to segments consist of investment in unconsolidated affiliate, corporate leasehold improvements, and other assets. |
Years Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Gathering and Processing: | ||||||||
Customer A | 12 | % | 33 | % | 43 | % | ||
Customer B | — | % | 12 | % | 19 | % | ||
Customer J | 12 | % | — | % | — | % | ||
Other | 76 | % | 55 | % | 38 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | — | % | 43 | % | 39 | % | ||
Customer D | 16 | % | 16 | % | 16 | % | ||
Customer K | 19 | % | — | % | — | % | ||
Other | 65 | % | 41 | % | 45 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 13 | % | 19 | % | 20 | % | ||
Customer B | 13 | % | 20 | % | 17 | % | ||
Customer G | 21 | % | 15 | % | 16 | % | ||
Customer H | — | % | 11 | % | 13 | % | ||
Customer I | 13 | % | — | % | — | % | ||
Other | 40 | % | 35 | % | 34 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter (b) | ||||||||||||
Year Ended December 31, 2015 | |||||||||||||||
Total revenues | $ | 64,609 | $ | 67,509 | $ | 55,641 | $ | 48,599 | |||||||
Gross margin (a) | 33,776 | 32,304 | 29,134 | 28,067 | |||||||||||
Operating income (loss) | 3,434 | 1,867 | (1,523 | ) | (123,475 | ) | |||||||||
Net income (loss) from continuing operations | 835 | (2,002 | ) | (4,574 | ) | (121,634 | ) | ||||||||
Income (loss) from discontinued operations, net of tax | 5 | (31 | ) | (53 | ) | (1 | ) | ||||||||
Net income (loss) attributable to noncontrolling interest | 14 | 32 | 34 | (55 | ) | ||||||||||
Net income (loss) attributable to the Partnership | 826 | (2,065 | ) | (4,661 | ) | (121,580 | ) | ||||||||
General Partner's Interest in net income (loss) | 10 | (25 | ) | (60 | ) | (1,570 | ) | ||||||||
Limited Partners' Interest in net income (loss) | $ | 816 | $ | (2,040 | ) | $ | (4,601 | ) | $ | (120,010 | ) | ||||
Limited Partners' income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.19 | ) | $ | (0.35 | ) | $ | (0.48 | ) | $ | (4.16 | ) | |||
Income (loss) from discontinued operations | — | — | — | — | |||||||||||
Net income (loss) | $ | (0.19 | ) | $ | (0.35 | ) | $ | (0.48 | ) | $ | (4.16 | ) | |||
Year Ended December 31, 2014 | |||||||||||||||
Total revenues | $ | 80,238 | $ | 77,680 | $ | 70,305 | $ | 80,177 | |||||||
Gross margin (a) | 23,081 | 22,167 | 21,332 | 36,227 | |||||||||||
Operating income (loss) | 2,450 | 734 | (290 | ) | (91,633 | ) | |||||||||
Net income (loss) from continuing operations | 558 | (1,095 | ) | (2,397 | ) | (94,261 | ) | ||||||||
Income (loss) from discontinued operations, net of tax | (50 | ) | (506 | ) | (26 | ) | (29 | ) | |||||||
Net income (loss) attributable to noncontrolling interest | 108 | 66 | 33 | 7 | |||||||||||
Net income (loss) attributable to the Partnership | 400 | (1,667 | ) | (2,456 | ) | (94,297 | ) | ||||||||
General Partner's Interest in net income (loss) | 7 | (22 | ) | (32 | ) | (1,232 | ) | ||||||||
Limited Partners' Interest in net income (loss) | $ | 393 | $ | (1,645 | ) | $ | (2,424 | ) | $ | (93,065 | ) | ||||
Limited Partners' income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.31 | ) | $ | (0.55 | ) | $ | (0.58 | ) | $ | (4.98 | ) | |||
Income (loss) from discontinued operations | (0.01 | ) | (0.04 | ) | — | — | |||||||||
Net income (loss) | $ | (0.32 | ) | $ | (0.59 | ) | $ | (0.58 | ) | $ | (4.98 | ) | |||
(a) | For a definition of gross margin and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP and a discussion of how we use gross margin to evaluate our operating performance, please read Item 7. "Management's Discussion and Analysis, How We Evaluate Our Operations." |
(b) | In the fourth quarter of 2015, we recognized a Loss on impairment of goodwill of $118.6 million. In the fourth quarter of 2014, we recognized a Loss on impairment of property, plant and equipment of $99.9 million. |
|
|||
• | 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. |
|
|||
|
|||
Fair value of consideration transferred (in thousands): | |||
Cash | $ | 258,001 | |
Limited partner common units | 147,296 | ||
Total fair value of consideration | $ | 405,297 | |
Property, plant and equipment: | |||
Land | $ | 2 | |
Pipelines | 58,737 | ||
Equipment | 753 | ||
Total property, plant and equipment | 59,492 | ||
Intangible assets | 21,350 | ||
Goodwill | 23,567 | ||
Total cash consideration | $ | 104,409 | |
Fair Value of assets acquired, liabilities assumed and noncontrolling interest (in thousands): | |||
Working capital | $ | 8,152 | |
Property, plant and equipment: | |||
Processing plants | $ | 48,357 | |
Pipelines | 128,799 | ||
Land | 1,244 | ||
Buildings | 682 | ||
Equipment | 9,827 | ||
Construction in progress | 16,146 | ||
Total property, plant and equipment | 205,055 | ||
Investment in unconsolidated affiliate | 11,884 | ||
Intangible assets: | |||
Customer relationships | 53,400 | ||
Dedicated acreage | 32,000 | ||
Goodwill | 95,025 | ||
Noncontrolling interest | (219 | ) | |
$ | 405,297 | ||
Years Ended December 31, | |||||||
2014 | 2013 | ||||||
Revenue | $ | 435,133 | $ | 448,748 | |||
Net loss | (101,237 | ) | (30,672 | ) | |||
Limited partners' net loss per unit | (6.15 | ) | (3.82 | ) | |||
|
|||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Revenue | $ | 74 | $ | 474 | $ | 2,084 | |||||
Expense | (196 | ) | (658 | ) | (2,361 | ) | |||||
Impairment | — | (673 | ) | (2,400 | ) | ||||||
Loss on sale of assets | (150 | ) | (87 | ) | (75 | ) | |||||
Income tax benefit | 192 | 333 | 339 | ||||||||
Income (loss) from discontinued operations, net of tax | $ | (80 | ) | $ | (611 | ) | $ | (2,413 | ) | ||
Limited partners' net income (loss) per unit from discontinued operations (basic and diluted) | $ | — | $ | (0.04 | ) | $ | (0.27 | ) | |||
|
|||
Years Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Customer A | 10 | % | 22 | % | 28 | % | ||
Customer B | — | % | — | % | 13 | % | ||
Customer C | — | % | 12 | % | 12 | % | ||
Customer D | — | % | 10 | % | 10 | % | ||
Other | 90 | % | 56 | % | 37 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Years Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Gathering and Processing: | ||||||||
Customer A | 12 | % | 33 | % | 43 | % | ||
Customer B | — | % | 12 | % | 19 | % | ||
Customer J | 12 | % | — | % | — | % | ||
Other | 76 | % | 55 | % | 38 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | — | % | 43 | % | 39 | % | ||
Customer D | 16 | % | 16 | % | 16 | % | ||
Customer K | 19 | % | — | % | — | % | ||
Other | 65 | % | 41 | % | 45 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 13 | % | 19 | % | 20 | % | ||
Customer B | 13 | % | 20 | % | 17 | % | ||
Customer G | 21 | % | 15 | % | 16 | % | ||
Customer H | — | % | 11 | % | 13 | % | ||
Customer I | 13 | % | — | % | — | % | ||
Other | 40 | % | 35 | % | 34 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
December 31, | |||||||
2015 | 2014 | ||||||
Prepaid insurance—current portion | $ | 3,948 | $ | 4,162 | |||
Restricted cash | — | 6,475 | |||||
Other prepaid amounts | 2,866 | 758 | |||||
Other current assets | 3,280 | 4,159 | |||||
$ | 10,094 | $ | 15,554 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | December 31, 2015 | December 31, 2014 | December 31, 2015 | December 31, 2014 | December 31, 2015 | December 31, 2014 | ||||||||||||||||||
Current | $ | 365 | $ | 688 | $ | — | $ | — | $ | 365 | $ | 688 | ||||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 365 | $ | 688 | $ | — | $ | — | $ | 365 | $ | 688 | ||||||||||||
Current | $ | — | $ | — | $ | — | $ | (215 | ) | $ | — | $ | (215 | ) | ||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total liabilities | $ | — | $ | — | $ | — | $ | (215 | ) | $ | — | $ | (215 | ) | ||||||||||
Realized | Unrealized | |||||||
2015 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 1,610 | $ | (286 | ) | |||
Interest expense | (240 | ) | 215 | |||||
Direct operating expenses | (913 | ) | — | |||||
Total | $ | 457 | $ | (71 | ) | |||
2014 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 735 | $ | 356 | ||||
Interest expense | (433 | ) | 239 | |||||
Direct operating expenses | (1,035 | ) | — | |||||
Total | $ | (733 | ) | $ | 595 | |||
2013 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 1,069 | $ | (1,041 | ) | |||
Interest expense | (207 | ) | (454 | ) | ||||
Direct operating expenses | (662 | ) | — | |||||
Total | $ | 200 | $ | (1,495 | ) | |||
|
|||
Carrying Amount | Estimated Fair Value of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
December 31, 2015 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
December 31, 2014 | 286 | — | 286 | — | 286 | ||||||||||||||
Interest rate swap | |||||||||||||||||||
December 31, 2015 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
December 31, 2014 | (215 | ) | — | (215 | ) | — | (215 | ) | |||||||||||
|
|||
Useful Life (in years) | December 31, 2015 | December 31, 2014 | |||||||
Land | N/A | $ | 5,282 | $ | 5,282 | ||||
Construction in progress | N/A | 46,045 | 77,550 | ||||||
Buildings and improvements | 4 to 40 | 9,864 | 6,855 | ||||||
Processing and treating plants | 8 to 40 | 97,784 | 80,837 | ||||||
Pipelines and compressors | 3 to 40 | 554,400 | 476,997 | ||||||
Storage | 20 to 40 | 58,394 | 38,151 | ||||||
Equipment | 5 to 20 | 22,207 | 12,345 | ||||||
Total property, plant and equipment | 793,976 | 698,017 | |||||||
Accumulated depreciation | (145,963 | ) | (115,835 | ) | |||||
Property, plant and equipment, net | $ | 648,013 | $ | 582,182 | |||||
|
|||
December 31, | |||||||
2015 | 2014 | ||||||
Gross carrying amount: | |||||||
Customer contracts | $ | 12,101 | $ | 12,101 | |||
Customer relationships | 53,400 | 53,400 | |||||
Dedicated acreage | 53,350 | 53,350 | |||||
$ | 118,851 | $ | 118,851 | ||||
Accumulated amortization: | |||||||
Customer contracts | $ | (12,101 | ) | $ | (11,110 | ) | |
Customer relationships | (3,124 | ) | (553 | ) | |||
Dedicated acreage | (2,661 | ) | (882 | ) | |||
$ | (17,886 | ) | $ | (12,545 | ) | ||
Net carrying amount: | |||||||
Customer contracts | $ | — | $ | 991 | |||
Customer relationships | 50,276 | 52,847 | |||||
Dedicated acreage | 50,689 | 52,468 | |||||
$ | 100,965 | $ | 106,306 | ||||
|
|||
MPOG | Mesquite | Pinto/Delta House | Total | |||||||||||||
66.7% | 46% | 12.9% | ||||||||||||||
Balances at December 31, 2013 | $ | — | $ | — | $ | — | $ | — | ||||||||
Initial investment | 12,000 | 11,884 | — | 23,884 | ||||||||||||
Earnings in unconsolidated affiliates | 348 | — | — | 348 | ||||||||||||
Distributions | (1,980 | ) | — | — | (1,980 | ) | ||||||||||
Balances at December 31, 2014 | $ | 10,368 | $ | 11,884 | $ | — | $ | 22,252 | ||||||||
Initial investment | — | — | 65,703 | 65,703 | ||||||||||||
Earnings in unconsolidated affiliates | 731 | — | 7,470 | 8,201 | ||||||||||||
Contributions | — | 6,713 | — | 6,713 | ||||||||||||
Distributions | (3,920 | ) | — | (16,648 | ) | (20,568 | ) | |||||||||
Balances at December 31, 2015 | $ | 7,179 | $ | 18,597 | $ | 56,525 | $ | 82,301 | ||||||||
Years Ended December 31, | |||||||
Balance Sheets: | 2015 | 2014 | |||||
Current assets | $ | 2,086 | $ | 2,196 | |||
Non-current assets | 288,617 | 62,635 | |||||
Current liabilities | 366 | 398 | |||||
Non-current liabilities | 23,617 | 22,307 | |||||
Years Ended December 31, | |||||||||||
Income Statements: | 2015 | 2014 | 2013 | ||||||||
Total revenue | $ | 37,724 | $ | 3,847 | $ | — | |||||
Operating expense | 3,375 | 1,722 | — | ||||||||
Net income | 29,437 | 510 | — | ||||||||
|
|||
December 31, | ||||||||
2015 | 2014 | |||||||
Current portion of asset retirement obligation | $ | 6,822 | $ | — | ||||
Accrued capital expenditures | 3,984 | 17,134 | ||||||
Accrued expenses | 3,178 | 4,560 | ||||||
Due to related parties | 3,894 | 659 | ||||||
Gas imbalances payable | 413 | 1,055 | ||||||
Other | 6,744 | 2,392 | ||||||
$ | 25,035 | $ | 25,800 | |||||
|
|||
Years Ended December 31, | |||||||
2015 | 2014 | ||||||
Beginning asset retirement obligation | $ | 34,645 | $ | 34,636 | |||
Liabilities assumed | — | 248 | |||||
Expenditures | (91 | ) | (1,030 | ) | |||
Accretion expense | 817 | 791 | |||||
Total ending asset retirement obligation | 35,371 | 34,645 | |||||
Less: current portion | 6,822 | — | |||||
Long-term asset retirement obligation | $ | 28,549 | $ | 34,645 | |||
|
|||
December 31, | ||||||||
2015 | 2014 | |||||||
Revolving credit facility | $ | 525,100 | $ | 372,950 | ||||
Other debt | 2,338 | 2,908 | ||||||
Total debt | 527,438 | 375,858 | ||||||
Less: current portion | 2,338 | 2,908 | ||||||
Long-term debt | $ | 525,100 | $ | 372,950 | ||||
|
|||
December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Series A convertible preferred units | 9,210 | 5,745 | 5,279 | |||||
Series B convertible units | 1,350 | 1,255 | — | |||||
Limited Partner common units | 30,427 | 22,670 | 7,414 | |||||
General Partner units | 536 | 392 | 185 | |||||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Series A convertible preferred units | $ | — | $ | 2,658 | $ | 2,375 | |||||
Limited Partner common units | 46,597 | 22,656 | 8,207 | ||||||||
Limited Partner subordinated units | — | — | 5,073 | ||||||||
General Partner units | 1,187 | 333 | 284 | ||||||||
General Partners' incentive distribution rights | 5,602 | 2,362 | 181 | ||||||||
$ | 53,386 | $ | 28,009 | $ | 16,120 | ||||||
|
|||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Net income (loss) from continuing operations | $ | (127,375 | ) | $ | (97,195 | ) | $ | (30,993 | ) | ||
Net income (loss) attributable to noncontrolling interests | 25 | 214 | 633 | ||||||||
Net income (loss) from continuing operations attributable to the Partnership | (127,400 | ) | (97,409 | ) | (31,626 | ) | |||||
Less: | |||||||||||
Distributions on Series A preferred units | 16,978 | 14,492 | 24,117 | ||||||||
Declared distributions on Series B Units | 1,373 | 2,220 | — | ||||||||
General partner's distributions | 6,790 | 2,694 | 464 | ||||||||
General partner's share in undistributed loss | (2,569 | ) | (1,820 | ) | (1,708 | ) | |||||
Blackwater net loss from continuing operations | — | — | (716 | ) | |||||||
Net income (loss) from continuing operations available to limited Partners | (149,972 | ) | (114,995 | ) | (53,783 | ) | |||||
Net income (loss) from discontinued operations available to Limited Partners | (80 | ) | (603 | ) | (2,051 | ) | |||||
Net income (loss) available to Limited Partners | $ | (150,052 | ) | $ | (115,598 | ) | $ | (55,834 | ) | ||
Weighted average number of units used in computation of Limited Partners' net income (loss) per unit (basic and diluted) | 24,983 | 13,472 | 7,525 | ||||||||
Limited Partners' net income (loss) from continuing operations per unit (basic and diluted) | $ | (6.00 | ) | $ | (8.54 | ) | $ | (7.15 | ) | ||
Limited Partners' net income (loss) from discontinued operations per unit (basic and diluted) | — | (0.04 | ) | (0.27 | ) | ||||||
Limited Partners' net income (loss) per unit (basic and diluted) | $ | (6.00 | ) | $ | (8.58 | ) | $ | (7.42 | ) | ||
|
|||
Years Ended December 31, | |||||||
Units | Weighted-Average Exercise Price | ||||||
Outstanding at beginning of period | 201,132 | $ | 19.85 | ||||
Granted | 546,329 | 12.25 | |||||
Forfeited | (31,298 | ) | 15.62 | ||||
Vested | (146,404 | ) | 18.47 | ||||
Outstanding at end of period | 569,759 | $ | 13.15 | ||||
Weighted average volatility | 47.0 | % |
Expected dividend yield | 26.3 | % |
Weighted average expected term (in years) | 3.5 | |
Weighted average risk-free rate | 1.3 | % |
Year Ended December 31, 2015 | |||||||
Units | Weighted-Average Exercise Price | ||||||
Outstanding at beginning of period | — | $ | — | ||||
Granted | 200,000 | 7.50 | |||||
Forfeited | — | — | |||||
Vested | — | — | |||||
Outstanding at end of period | 200,000 | $ | 7.50 | ||||
|
|||
December 31, | |||||||
2015 | 2014 | ||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 7,570 | $ | 4,173 | |||
Other | 493 | 213 | |||||
Total deferred tax assets | 8,063 | 4,386 | |||||
Deferred tax liabilities: | |||||||
Property, plant and equipment | 13,889 | 9,112 | |||||
Intangible assets | — | 387 | |||||
Total deferred tax liabilities | 13,889 | 9,499 | |||||
Deferred income tax liability, net | $ | (5,826 | ) | $ | (5,113 | ) | |
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Current income tax benefit (expense) | $ | — | $ | (10 | ) | $ | — | ||||
Deferred income tax benefit (expense) | (1,134 | ) | (547 | ) | 495 | ||||||
Effective income tax rate | 0.9 | % | 0.6 | % | 1.6 | % | |||||
Years Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Net loss before income tax benefit (expense) | $ | (126,241 | ) | $ | (96,638 | ) | $ | (31,488 | ) | ||
US Federal statutory tax rate | 34 | % | 34 | % | 34 | % | |||||
Federal income tax benefit at statutory rate | 42,922 | 32,857 | 10,706 | ||||||||
Reconciling items: | |||||||||||
Partnership loss not subject to income tax | (43,812 | ) | (33,216 | ) | (10,296 | ) | |||||
Income not subject to corporate-level tax | — | — | 222 | ||||||||
State and local tax benefit (expense) | (103 | ) | (159 | ) | 71 | ||||||
Other | (141 | ) | (39 | ) | (208 | ) | |||||
Income tax benefit (expense) | $ | (1,134 | ) | $ | (557 | ) | $ | 495 | |||
|
|||
Operating leases and service contracts | Asset Retirement Obligation | Total | ||||||||||
2016 | $ | 3,721 | $ | 6,822 | $ | 10,543 | ||||||
2017 | 2,286 | — | 2,286 | |||||||||
2018 | 1,173 | — | 1,173 | |||||||||
2019 | 1,345 | — | 1,345 | |||||||||
2020 | 1,006 | — | 1,006 | |||||||||
Thereafter | 1,537 | 28,549 | 30,086 | |||||||||
$ | 11,068 | $ | 35,371 | $ | 46,439 | |||||||
Years Ended December 31, | |||||||
2015 | 2014 | ||||||
Beginning asset retirement obligation | $ | 34,645 | $ | 34,636 | |||
Liabilities assumed | — | 248 | |||||
Expenditures | (91 | ) | (1,030 | ) | |||
Accretion expense | 817 | 791 | |||||
Total ending asset retirement obligation | 35,371 | 34,645 | |||||
Less: current portion | 6,822 | — | |||||
Long-term asset retirement obligation | $ | 28,549 | $ | 34,645 | |||
|
|||
Year Ended December 31, 2015 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 173,597 | $ | 43,682 | $ | 17,755 | $ | 235,034 | |||||||
Gain (loss) on commodity derivatives, net | 1,324 | — | — | 1,324 | |||||||||||
Total revenue | 174,921 | 43,682 | 17,755 | 236,358 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 97,580 | 8,303 | — | 105,883 | |||||||||||
Direct operating expenses | 39,189 | 13,720 | 6,640 | 59,549 | |||||||||||
Selling, general and administrative expenses | 27,232 | ||||||||||||||
Equity compensation expense | 3,774 | ||||||||||||||
Depreciation, amortization and accretion expense | 38,014 | ||||||||||||||
Total operating expenses | 234,452 | ||||||||||||||
Gain (loss) on sale of assets, net | (3,011 | ) | |||||||||||||
Loss on impairment of goodwill | (118,592 | ) | |||||||||||||
Interest expense | (14,745 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 8,201 | ||||||||||||||
Income tax (expense) benefit | (1,134 | ) | |||||||||||||
Income (loss) from discontinued operations, net of tax | (80 | ) | |||||||||||||
Net income (loss) | (127,455 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 25 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (127,480 | ) | ||||||||||||
Segment gross margin (a) | $ | 76,865 | $ | 35,301 | $ | 11,115 | $ | 123,281 | |||||||
Year Ended December 31, 2014 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 203,616 | $ | 88,189 | $ | 15,504 | $ | 307,309 | |||||||
Gain (loss) on commodity derivatives, net | 1,091 | — | — | 1,091 | |||||||||||
Total revenue | 204,707 | 88,189 | 15,504 | 308,400 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 152,690 | 45,262 | — | 197,952 | |||||||||||
Direct operating expenses | 23,783 | 15,577 | 6,342 | 45,702 | |||||||||||
Selling, general and administrative expenses | 23,103 | ||||||||||||||
Equity compensation expense | 1,536 | ||||||||||||||
Depreciation, amortization and accretion expense | 28,832 | ||||||||||||||
Total operating expenses | 297,125 | ||||||||||||||
Gain (loss) on sale of assets, net | (122 | ) | |||||||||||||
Loss on impairment of property, plant and equipment | (99,892 | ) | |||||||||||||
Interest expense | (7,577 | ) | |||||||||||||
Other income (expense) | (670 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 348 | ||||||||||||||
Income tax (expense) benefit | (557 | ) | |||||||||||||
Income (loss) from discontinued operations, net of tax | (611 | ) | |||||||||||||
Net income (loss) | (97,806 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 214 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (98,020 | ) | ||||||||||||
Segment gross margin (a) | $ | 50,817 | $ | 42,828 | $ | 9,162 | $ | 102,807 | |||||||
Year Ended December 31, 2013 | |||||||||||||||
Gathering and Processing | Transmission | Terminals (b) | Total | ||||||||||||
Revenue | $ | 205,179 | $ | 79,041 | $ | 9,831 | $ | 294,051 | |||||||
Gain (loss) on commodity derivatives, net | 28 | — | — | 28 | |||||||||||
Total revenue | 205,207 | 79,041 | 9,831 | 294,079 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 168,574 | 46,479 | — | 215,053 | |||||||||||
Direct operating expenses | 14,574 | 13,259 | 4,403 | 32,236 | |||||||||||
Selling, general and administrative expenses | 19,079 | ||||||||||||||
Equity compensation expense | 2,094 | ||||||||||||||
Depreciation, amortization and accretion expense | 30,002 | ||||||||||||||
Total operating expenses | 298,464 | ||||||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | 343 | ||||||||||||||
Loss on impairment of property, plant and equipment | (18,155 | ) | |||||||||||||
Interest expense | (9,291 | ) | |||||||||||||
Income tax (expense) benefit | 495 | ||||||||||||||
Income (loss) from discontinued operations, net of tax | (2,413 | ) | |||||||||||||
Net income (loss) | (33,406 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 633 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (34,039 | ) | ||||||||||||
Segment gross margin (a) | $ | 36,985 | $ | 32,408 | $ | 5,428 | $ | 74,821 | |||||||
December 31, | |||||||
2015 | 2014 | ||||||
Segment assets: | |||||||
Gathering and Processing | $ | 572,824 | $ | 686,395 | |||
Transmission | 133,870 | 132,767 | |||||
Terminals | 84,449 | 68,094 | |||||
Other (c) | 100,153 | 26,302 | |||||
Total assets | $ | 891,296 | $ | 913,558 | |||
(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. Segment gross margin for our Terminals segment consists of revenue, less direct operating expenses. 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. |
(b) | Terminals segment amounts are for the period from April 15, 2013 to December 31, 2013. |
(c) | Other assets not allocable to segments consist of investment in unconsolidated affiliate, corporate leasehold improvements, and other assets. |
Years Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Customer A | 10 | % | 22 | % | 28 | % | ||
Customer B | — | % | — | % | 13 | % | ||
Customer C | — | % | 12 | % | 12 | % | ||
Customer D | — | % | 10 | % | 10 | % | ||
Other | 90 | % | 56 | % | 37 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Years Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Gathering and Processing: | ||||||||
Customer A | 12 | % | 33 | % | 43 | % | ||
Customer B | — | % | 12 | % | 19 | % | ||
Customer J | 12 | % | — | % | — | % | ||
Other | 76 | % | 55 | % | 38 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | — | % | 43 | % | 39 | % | ||
Customer D | 16 | % | 16 | % | 16 | % | ||
Customer K | 19 | % | — | % | — | % | ||
Other | 65 | % | 41 | % | 45 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 13 | % | 19 | % | 20 | % | ||
Customer B | 13 | % | 20 | % | 17 | % | ||
Customer G | 21 | % | 15 | % | 16 | % | ||
Customer H | — | % | 11 | % | 13 | % | ||
Customer I | 13 | % | — | % | — | % | ||
Other | 40 | % | 35 | % | 34 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter (b) | ||||||||||||
Year Ended December 31, 2015 | |||||||||||||||
Total revenues | $ | 64,609 | $ | 67,509 | $ | 55,641 | $ | 48,599 | |||||||
Gross margin (a) | 33,776 | 32,304 | 29,134 | 28,067 | |||||||||||
Operating income (loss) | 3,434 | 1,867 | (1,523 | ) | (123,475 | ) | |||||||||
Net income (loss) from continuing operations | 835 | (2,002 | ) | (4,574 | ) | (121,634 | ) | ||||||||
Income (loss) from discontinued operations, net of tax | 5 | (31 | ) | (53 | ) | (1 | ) | ||||||||
Net income (loss) attributable to noncontrolling interest | 14 | 32 | 34 | (55 | ) | ||||||||||
Net income (loss) attributable to the Partnership | 826 | (2,065 | ) | (4,661 | ) | (121,580 | ) | ||||||||
General Partner's Interest in net income (loss) | 10 | (25 | ) | (60 | ) | (1,570 | ) | ||||||||
Limited Partners' Interest in net income (loss) | $ | 816 | $ | (2,040 | ) | $ | (4,601 | ) | $ | (120,010 | ) | ||||
Limited Partners' income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.19 | ) | $ | (0.35 | ) | $ | (0.48 | ) | $ | (4.16 | ) | |||
Income (loss) from discontinued operations | — | — | — | — | |||||||||||
Net income (loss) | $ | (0.19 | ) | $ | (0.35 | ) | $ | (0.48 | ) | $ | (4.16 | ) | |||
Year Ended December 31, 2014 | |||||||||||||||
Total revenues | $ | 80,238 | $ | 77,680 | $ | 70,305 | $ | 80,177 | |||||||
Gross margin (a) | 23,081 | 22,167 | 21,332 | 36,227 | |||||||||||
Operating income (loss) | 2,450 | 734 | (290 | ) | (91,633 | ) | |||||||||
Net income (loss) from continuing operations | 558 | (1,095 | ) | (2,397 | ) | (94,261 | ) | ||||||||
Income (loss) from discontinued operations, net of tax | (50 | ) | (506 | ) | (26 | ) | (29 | ) | |||||||
Net income (loss) attributable to noncontrolling interest | 108 | 66 | 33 | 7 | |||||||||||
Net income (loss) attributable to the Partnership | 400 | (1,667 | ) | (2,456 | ) | (94,297 | ) | ||||||||
General Partner's Interest in net income (loss) | 7 | (22 | ) | (32 | ) | (1,232 | ) | ||||||||
Limited Partners' Interest in net income (loss) | $ | 393 | $ | (1,645 | ) | $ | (2,424 | ) | $ | (93,065 | ) | ||||
Limited Partners' income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.31 | ) | $ | (0.55 | ) | $ | (0.58 | ) | $ | (4.98 | ) | |||
Income (loss) from discontinued operations | (0.01 | ) | (0.04 | ) | — | — | |||||||||
Net income (loss) | $ | (0.32 | ) | $ | (0.59 | ) | $ | (0.58 | ) | $ | (4.98 | ) | |||
(a) | For a definition of gross margin and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP and a discussion of how we use gross margin to evaluate our operating performance, please read Item 7. "Management's Discussion and Analysis, How We Evaluate Our Operations." |
(b) | In the fourth quarter of 2015, we recognized a Loss on impairment of goodwill of $118.6 million. In the fourth quarter of 2014, we recognized a Loss on impairment of property, plant and equipment of $99.9 million. |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||