|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | 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 | $ | 265,383 | |
Limited partner common units | 147,296 | ||
Total fair value of consideration | $ | 412,679 | |
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 | 102,407 | ||
Noncontrolling interest | (219 | ) | |
$ | 412,679 | ||
Year 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 | |
Cash and cash equivalents | $ | 1,935 | |
Accounts receivable | 3,629 | ||
Unbilled revenue | 1,446 | ||
Other current assets | 2,049 | ||
Property, plant and equipment, net | 82,615 | ||
Other assets | 1,000 | ||
Accounts payable | (11 | ) | |
Accrued expenses and other current liabilities | (4,077 | ) | |
Current portion of long-term debt | (893 | ) | |
Asset retirement obligation liability | (25,763 | ) | |
Total identifiable net assets | $ | 61,930 | |
Cash consideration: | $ | 51,377 | |
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Unbilled revenue | $ | 4,535 | |
Property, plant and equipment | 58,279 | ||
Asset retirement cost | 452 | ||
Accounts payable | (399 | ) | |
Accrued gas purchases | (3,631 | ) | |
Asset retirement obligations | (452 | ) | |
Noncontrolling interest | (7,407 | ) | |
Total identifiable net assets: | $ | 51,377 | |
|
|||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Revenue | $ | 474 | $ | 2,084 | $ | 2,318 | |||||
Expense | (658 | ) | (2,361 | ) | (2,336 | ) | |||||
Impairment | (673 | ) | (2,400 | ) | — | ||||||
Loss on sale of assets | (87 | ) | (75 | ) | — | ||||||
Income tax benefit | 333 | 339 | — | ||||||||
Gain (loss) from operations of disposal groups, net of tax | $ | (611 | ) | $ | (2,413 | ) | $ | (18 | ) | ||
Limited partners' net income (loss) per unit from discontinued operations (basic and diluted) | $ | (0.04 | ) | $ | (0.27 | ) | $ | — | |||
|
|||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Customer A | 22 | % | 28 | % | 30 | % | ||
Customer B | — | % | 13 | % | — | % | ||
Customer C | 12 | % | 12 | % | 13 | % | ||
Customer D | 10 | % | 10 | % | 14 | % | ||
Other | 56 | % | 37 | % | 43 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Prepaid insurance | $ | 4,162 | $ | 3,166 | |||
Restricted cash | 6,475 | — | |||||
Other current assets | 4,865 | 4,331 | |||||
$ | 15,502 | $ | 7,497 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | December 31, 2014 | December 31, 2013 | December 31, 2014 | December 31, 2013 | December 31, 2014 | December 31, 2013 | ||||||||||||||||||
Current | $ | 688 | $ | 473 | $ | — | $ | — | $ | 688 | $ | 473 | ||||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 688 | $ | 473 | $ | — | $ | — | $ | 688 | $ | 473 | ||||||||||||
Current | $ | — | $ | 27 | $ | (215 | ) | $ | (450 | ) | $ | (215 | ) | $ | (423 | ) | ||||||||
Noncurrent | — | — | — | (101 | ) | — | (101 | ) | ||||||||||||||||
Total liabilities | $ | — | $ | 27 | $ | (215 | ) | $ | (551 | ) | $ | (215 | ) | $ | (524 | ) | ||||||||
Realized | Unrealized | |||||||
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 | ) | |||
2012 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 2,408 | $ | 992 | ||||
Total | $ | 2,408 | $ | 992 | ||||
|
|||
Carrying Amount | Estimated Fair Value of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
December 31, 2014 | $ | 286 | $ | — | $ | 286 | $ | — | $ | 286 | |||||||||
December 31, 2013 | (70 | ) | — | (70 | ) | — | (70 | ) | |||||||||||
Interest rate swap | |||||||||||||||||||
December 31, 2014 | $ | (215 | ) | $ | — | $ | (215 | ) | $ | — | $ | (215 | ) | ||||||
December 31, 2013 | (454 | ) | — | (454 | ) | — | (454 | ) | |||||||||||
|
|||
Useful Life (in years) | December 31, 2014 | December 31, 2013 | |||||||
Land | N/A | $ | 5,282 | $ | 6,015 | ||||
Construction in progress | N/A | 77,551 | 6,443 | ||||||
Base gas | N/A | 1,108 | 1,108 | ||||||
Buildings and improvements | 4 to 40 | 6,905 | 5,109 | ||||||
Processing and treating plants | 8 to 40 | 80,141 | 97,106 | ||||||
Pipelines | 5 to 40 | 452,180 | 239,865 | ||||||
Compressors | 4 to 20 | 24,227 | 11,955 | ||||||
Dock | 20 to 40 | 8,072 | 7,942 | ||||||
Tanks, truck rack and piping | 20 to 40 | 30,079 | 22,432 | ||||||
Equipment | 8 to 20 | 8,952 | 6,294 | ||||||
Computer software | 5 | 3,520 | 3,531 | ||||||
Total property, plant and equipment | 698,017 | 407,800 | |||||||
Accumulated depreciation | (115,835 | ) | (95,099 | ) | |||||
Property, plant and equipment, net | $ | 582,182 | $ | 312,701 | |||||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Gross carrying amount: | |||||||
Customer contracts | $ | 12,101 | $ | 12,101 | |||
Customer relationships | 53,400 | — | |||||
Dedicated acreage | 53,350 | — | |||||
$ | 118,851 | $ | 12,101 | ||||
Accumulated amortization: | |||||||
Customer contracts | $ | (11,110 | ) | $ | (8,419 | ) | |
Customer relationships | (553 | ) | — | ||||
Dedicated acreage | (882 | ) | — | ||||
$ | (12,545 | ) | $ | (8,419 | ) | ||
Net carrying amount: | |||||||
Customer contracts | $ | 991 | $ | 3,682 | |||
Customer relationships | 52,847 | — | |||||
Dedicated acreage | 52,468 | — | |||||
$ | 106,306 | $ | 3,682 | ||||
|
|||
December 31, | ||||||||
2014 | 2013 | |||||||
Accrued capital expenditures | $ | 17,134 | $ | 2,562 | ||||
Accrued expenses | 7,036 | 5,412 | ||||||
Gas imbalances payable | 1,069 | 4,305 | ||||||
Other | 549 | 2,779 | ||||||
$ | 25,788 | $ | 15,058 | |||||
|
|||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Beginning asset retirement obligation | $ | 34,636 | $ | 8,319 | |||
Liabilities assumed | 248 | 25,763 | |||||
Expenditures | (1,030 | ) | — | ||||
Accretion expense | 791 | 554 | |||||
Ending asset retirement obligation | $ | 34,645 | $ | 34,636 | |||
|
|||
December 31, | ||||||||
2014 | 2013 | |||||||
Revolving credit facility | $ | 372,950 | $ | 130,735 | ||||
Other debt | 2,908 | 2,048 | ||||||
Total debt | 375,858 | 132,783 | ||||||
Less: current portion | 2,908 | 2,048 | ||||||
Long-term debt | $ | 372,950 | $ | 130,735 | ||||
|
|||
• | the sum of $17.50 and all accrued and accumulated but unpaid distributions for each Series A Unit; or |
• | an amount equal to the product of: |
• | HPIP and AIM Midstream Holdings amended the LLC Amendment 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, | ||||||||
2014 | 2013 | 2012 | ||||||
Series A convertible preferred units | 5,745 | 5,279 | — | |||||
Series B convertible units | 1,255 | — | — | |||||
Limited Partner common units | 22,670 | 7,414 | 4,639 | |||||
Limited Partner subordinated units | — | — | 4,526 | |||||
General Partner units | 392 | 185 | 185 | |||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Series A convertible preferred units | 2,658 | 2,375 | — | ||||||||
Limited Partner common units | 22,656 | 8,207 | 7,919 | ||||||||
Limited Partner subordinated units | — | 5,073 | 7,830 | ||||||||
General Partner units | 333 | 284 | 321 | ||||||||
General Partners' incentive distribution rights | 2,362 | 181 | — | ||||||||
$ | 28,009 | $ | 16,120 | $ | 16,070 | ||||||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Net income (loss) from continuing operations | $ | (97,195 | ) | $ | (30,993 | ) | $ | (6,234 | ) | ||
Net income (loss) attributable to noncontrolling interests | 214 | 633 | 256 | ||||||||
Net income (loss) from continuing operations attributable to the Partnership | (97,409 | ) | (31,626 | ) | (6,490 | ) | |||||
Less: | |||||||||||
Distributions on Series A preferred units | 14,492 | 24,117 | — | ||||||||
Declared distributions on Series B Units | 2,220 | — | — | ||||||||
General partner's distributions | 2,694 | 464 | 322 | ||||||||
General partner's share in undistributed loss | (1,820 | ) | (1,708 | ) | (458 | ) | |||||
Blackwater net loss from continuing operations | — | (716 | ) | — | |||||||
Net income (loss) from continuing operations available to limited Partners | (114,995 | ) | (53,783 | ) | (6,354 | ) | |||||
Net income (loss) from discontinued operations available to Limited Partners | (603 | ) | (2,051 | ) | (18 | ) | |||||
Net income (loss) available to Limited Partners | $ | (115,598 | ) | $ | (55,834 | ) | $ | (6,372 | ) | ||
Weighted average number of units used in computation of Limited Partners' net income (loss) per unit (basic and diluted) | 13,472 | 7,525 | 9,113 | ||||||||
Limited Partners' net income (loss) from continuing operations per unit (basic and diluted) | $ | (8.54 | ) | $ | (7.15 | ) | $ | (0.70 | ) | ||
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) | $ | (8.58 | ) | $ | (7.42 | ) | $ | (0.70 | ) | ||
|
|||
Year Ended December 31, 2014 | ||||||
Shares | Weighted-Average Exercise Price | |||||
Outstanding at beginning of period | 75,529 | 17.62 | ||||
Granted | 188,946 | 20.80 | ||||
Forfeited | (12,009 | ) | 18.28 | |||
Vested | (51,334 | ) | 20.89 | |||
Outstanding at end of period | 201,132 | 19.73 | ||||
|
|||
Year Ended December 31, | ||||||||
2014 | 2013 | |||||||
Change in benefit obligation | ||||||||
Benefit obligation, beginning of period | $ | 532 | $ | 472 | ||||
Service cost | 2 | 5 | ||||||
Interest cost | 24 | 15 | ||||||
Actuarial (gain) loss | 122 | (29 | ) | |||||
Plan amendments | — | 126 | ||||||
Benefits paid | (25 | ) | (57 | ) | ||||
Benefit obligation, end of period | $ | 655 | $ | 532 | ||||
Change in plan assets | ||||||||
Fair value of plan assets, beginning of period | $ | 1,528 | $ | 1,552 | ||||
Actual return on plan assets | 104 | (53 | ) | |||||
Employer's contributions | 90 | 90 | ||||||
Benefits paid | (38 | ) | (61 | ) | ||||
Fair value of plan assets, end of period | $ | 1,684 | $ | 1,528 | ||||
Funded status | ||||||||
Funded status | $ | 1,029 | $ | 996 | ||||
Year Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Net Periodic Benefit Cost | ||||||||||||
Service cost | $ | 2 | $ | 5 | $ | 4 | ||||||
Interest cost | 24 | 15 | 18 | |||||||||
Expected return on plan assets | (70 | ) | (70 | ) | (67 | ) | ||||||
Amortization of prior service cost | 4 | — | — | |||||||||
Amortization of net (gain) loss | (5 | ) | (23 | ) | (43 | ) | ||||||
Net periodic benefit cost | $ | (45 | ) | $ | (73 | ) | $ | (88 | ) | |||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income | ||||||||||||
Net (gain) loss | $ | 102 | $ | 247 | $ | 64 | ||||||
Total recognized in other comprehensive income | 102 | 247 | 64 | |||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | 57 | $ | 174 | $ | (24 | ) | |||||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Discount rate | 3.73 | % | 4.57 | % | |||
Expected return on plan assets | 2.50 | % | 4.50 | % | |||
Health care trend rate | 3.00 | % | 4.50 | % | |||
For the year ending | |||
2015 | $ | 33.0 | |
2016 | 32.0 | ||
2017 | 32.0 | ||
2018 | 32.0 | ||
2019 | 31.0 | ||
Five years thereafter | 194.0 | ||
December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Fixed income (a) | 70.0 | % | 70.1 | % | 72.2 | % | |||
Other (b) | 30.0 | % | 29.9 | % | 27.8 | % | |||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
(a) | United States government securities, municipal corporate bonds and notes and asset backed securities |
(b) | Cash and securities with maturities of one year or less |
|
|||
December 31, 2014 | December 31, 2013 | ||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 4,173 | $ | 5,455 | |||
Other | 213 | 182 | |||||
Total deferred tax assets | 4,386 | 5,637 | |||||
Deferred tax liabilities: | |||||||
Property, plant and equipment | 9,112 | 9,022 | |||||
Intangible assets | 387 | 1,364 | |||||
Total deferred tax liabilities | 9,499 | 10,386 | |||||
Deferred income tax liability, net | $ | (5,113 | ) | $ | (4,749 | ) | |
December 31, 2014 | December 31, 2013 | ||||||
Current deferred tax asset | $ | 3,086 | $ | — | |||
Deferred tax liability, net | (8,199 | ) | (4,749 | ) | |||
$ | (5,113 | ) | $ | (4,749 | ) | ||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Net loss before income tax benefit (expense) | $ | (96,638 | ) | $ | (31,488 | ) | |
US Federal statutory tax rate | 34 | % | 34 | % | |||
Federal income tax benefit at statutory rate | 32,857 | 10,706 | |||||
Reconciling items: | |||||||
Partnership loss not subject to income tax | (33,216 | ) | (10,296 | ) | |||
Income not subject to corporate-level tax | — | 222 | |||||
State and local tax benefit (expense) | (159 | ) | 71 | ||||
Adjustments related to prior years | (37 | ) | (175 | ) | |||
Other | (2 | ) | (33 | ) | |||
Income tax benefit (expense) | $ | (557 | ) | $ | 495 | ||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Current income tax benefit (expense) | $ | (10 | ) | $ | — | ||
Deferred income tax benefit (expense) | (547 | ) | 495 | ||||
Effective income tax rate | 0.6 | % | 1.6 | % | |||
|
|||
• | HPIP and AIM Midstream Holdings amended the LLC Amendment 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, which Warrant, among other terms, i) was exercisable at any time on or after February 8, 2014 until the tenth anniversary of February 5, 2014, ii) contained cashless exercise provisions and iii) contains customary anti-dilution and other protections. The Warrant was exercised on February 21, 2014. |
Operating leases and service contracts | Asset Retirement Obligation | Total | ||||||||||
2015 | $ | 3,428 | $ | — | $ | 3,428 | ||||||
2016 | 2,204 | 6,884 | 9,088 | |||||||||
2017 | 1,421 | — | 1,421 | |||||||||
2018 | 1,306 | — | 1,306 | |||||||||
2019 | 1,525 | — | 1,525 | |||||||||
Thereafter | 2,945 | 27,761 | 30,706 | |||||||||
$ | 12,829 | $ | 34,645 | $ | 47,474 | |||||||
|
|||
|
|||
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 | ) | |||||||||||||
Other expense | (670 | ) | |||||||||||||
Interest expense | (7,577 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 348 | ||||||||||||||
Income tax benefit (expense) | (557 | ) | |||||||||||||
Income (loss) from operations of disposal groups, 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 (b) | $ | 50,817 | $ | 42,828 | $ | 9,162 | $ | 102,807 | |||||||
Year Ended December 31, 2013 | |||||||||||||||
Gathering and Processing | Transmission | Terminals (a) | 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 benefit (expense) | 495 | ||||||||||||||
Income (loss) from operation of disposal groups, 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 (b) | $ | 36,985 | $ | 32,408 | $ | 5,428 | $ | 74,821 | |||||||
Year Ended December 31, 2012 | |||||||||||
Gathering and Processing | Transmission | Total | |||||||||
Revenue | $ | 152,339 | $ | 52,529 | $ | 204,868 | |||||
Gain (loss) on commodity derivatives, net | 3,400 | — | 3,400 | ||||||||
Total revenue | 155,739 | 52,529 | 208,268 | ||||||||
Operating expenses: | |||||||||||
Purchases of natural gas, NGL's and condensate | 117,956 | 36,516 | 154,472 | ||||||||
Direct operating expenses | 12,152 | 5,031 | 17,183 | ||||||||
Selling, general and administrative expenses | 14,309 | ||||||||||
Equity compensation expense | 1,783 | ||||||||||
Depreciation, amortization and accretion expense | 21,287 | ||||||||||
Total operating expenses | 209,034 | ||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | (1,021 | ) | |||||||||
Gain (loss) on sale of assets, net | 123 | ||||||||||
Interest expense | (4,570 | ) | |||||||||
Income (loss) from operations of disposal groups | (18 | ) | |||||||||
Net income (loss) | (6,252 | ) | |||||||||
Less: Net income (loss) attributable to noncontrolling interests | 256 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (6,508 | ) | ||||||||
Segment gross margin (b) | $ | 36,118 | $ | 13,313 | $ | 49,431 | |||||
December 31, | |||||
2014 | 2013 | ||||
Segment assets: | |||||
Gathering and Processing | 686,395 | 178,869 | |||
Transmission | 132,767 | 131,136 | |||
Terminals | 71,180 | 60,873 | |||
Other (c) | 26,302 | 11,197 | |||
Total assets | 916,644 | 382,075 | |||
(a) | Terminals segment amounts are for the period from April 15, 2013 to December 31, 2013. |
(b) | 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. Effective October 1, 2012, we changed our segment gross margin measure to exclude construction, operating and maintenance agreement ("COMA") income. Effective January 1, 2011, we changed our segment gross margin measure to exclude unrealized non-cash mark-to-market adjustments related to our commodity derivatives. Effective April 1, 2011, we changed our segment gross margin measure to exclude realized early termination costs on commodity derivatives. |
(c) | Other assets not allocable to segments consist of investment in unconsolidated affiliate, corporate leasehold improvements, and other assets. |
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Gathering and Processing: | ||||||||
Customer A | 33 | % | 43 | % | 40 | % | ||
Customer B | 12 | % | 19 | % | 11 | % | ||
Customer D | — | — | % | 12 | % | |||
Other | 55 | % | 38 | % | 37 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | 43 | % | 39 | % | 50 | % | ||
Customer D | 16 | % | 16 | % | 22 | % | ||
Customer E | — | — | % | 10 | % | |||
Other | 41 | % | 45 | % | 18 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 19 | % | 20 | % | N/A | |||
Customer B | 20 | % | 17 | % | N/A | |||
Customer G | 15 | % | 16 | % | N/A | |||
Customer H | 11 | % | 13 | % | N/A | |||
Other | 35 | % | 34 | % | N/A | |||
Total | 100 | % | 100 | % | — | |||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter (b) | ||||||||||||
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 operations of disposal groups | (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 | ) | |||
Year Ended December 31, 2013 | |||||||||||||||
Total revenues | $ | 62,599 | $ | 77,191 | $ | 77,519 | $ | 76,770 | |||||||
Gross margin (a) | 12,705 | 18,317 | 20,908 | 22,891 | |||||||||||
Operating income (loss) | (1,661 | ) | (17,841 | ) | (104 | ) | (2,591 | ) | |||||||
Net income (loss) from continuing operations | (3,392 | ) | (20,057 | ) | (2,526 | ) | (5,018 | ) | |||||||
Income (loss) from operations of disposal groups | (6 | ) | (1,869 | ) | (15 | ) | (523 | ) | |||||||
Net income (loss) attributable to noncontrolling interest | 155 | 188 | 190 | 100 | |||||||||||
Net income (loss) attributable to the Partnership | (3,553 | ) | (22,114 | ) | (2,731 | ) | (5,641 | ) | |||||||
General Partner's Interest in net income (loss) | (70 | ) | (905 | ) | (221 | ) | (209 | ) | |||||||
Limited Partners' Interest in net income (loss) | $ | (3,482 | ) | $ | (21,209 | ) | $ | (2,510 | ) | $ | (5,433 | ) | |||
Limited Partners' income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.39 | ) | $ | (4.01 | ) | $ | (0.81 | ) | $ | (1.43 | ) | |||
Income (loss) from discontinued operations | 0.01 | (0.20 | ) | 0.01 | — | ||||||||||
Net income (loss) | $ | (0.38 | ) | $ | (4.21 | ) | $ | (0.80 | ) | $ | (1.43 | ) | |||
(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) | The Partnership record an immaterial out-of-period adjustment in the fourth quarter of 2014 to account for the items associated with the material weakness described in Item 9A. Management’s Annual Report over Internal Control over Financial Reporting. |
|
|||
|
|||
• | 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 | $ | 265,383 | |
Limited partner common units | 147,296 | ||
Total fair value of consideration | $ | 412,679 | |
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 | |
Cash and cash equivalents | $ | 1,935 | |
Accounts receivable | 3,629 | ||
Unbilled revenue | 1,446 | ||
Other current assets | 2,049 | ||
Property, plant and equipment, net | 82,615 | ||
Other assets | 1,000 | ||
Accounts payable | (11 | ) | |
Accrued expenses and other current liabilities | (4,077 | ) | |
Current portion of long-term debt | (893 | ) | |
Asset retirement obligation liability | (25,763 | ) | |
Total identifiable net assets | $ | 61,930 | |
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 | 102,407 | ||
Noncontrolling interest | (219 | ) | |
$ | 412,679 | ||
Cash consideration: | $ | 51,377 | |
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Unbilled revenue | $ | 4,535 | |
Property, plant and equipment | 58,279 | ||
Asset retirement cost | 452 | ||
Accounts payable | (399 | ) | |
Accrued gas purchases | (3,631 | ) | |
Asset retirement obligations | (452 | ) | |
Noncontrolling interest | (7,407 | ) | |
Total identifiable net assets: | $ | 51,377 | |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Revenue | $ | 435,133 | $ | 448,748 | |||
Net loss | (101,237 | ) | (30,672 | ) | |||
Limited partners' net loss per unit | (6.15 | ) | (3.82 | ) | |||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Revenue | $ | 474 | $ | 2,084 | $ | 2,318 | |||||
Expense | (658 | ) | (2,361 | ) | (2,336 | ) | |||||
Impairment | (673 | ) | (2,400 | ) | — | ||||||
Loss on sale of assets | (87 | ) | (75 | ) | — | ||||||
Income tax benefit | 333 | 339 | — | ||||||||
Gain (loss) from operations of disposal groups, net of tax | $ | (611 | ) | $ | (2,413 | ) | $ | (18 | ) | ||
Limited partners' net income (loss) per unit from discontinued operations (basic and diluted) | $ | (0.04 | ) | $ | (0.27 | ) | $ | — | |||
|
|||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Customer A | 22 | % | 28 | % | 30 | % | ||
Customer B | — | % | 13 | % | — | % | ||
Customer C | 12 | % | 12 | % | 13 | % | ||
Customer D | 10 | % | 10 | % | 14 | % | ||
Other | 56 | % | 37 | % | 43 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Gathering and Processing: | ||||||||
Customer A | 33 | % | 43 | % | 40 | % | ||
Customer B | 12 | % | 19 | % | 11 | % | ||
Customer D | — | — | % | 12 | % | |||
Other | 55 | % | 38 | % | 37 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | 43 | % | 39 | % | 50 | % | ||
Customer D | 16 | % | 16 | % | 22 | % | ||
Customer E | — | — | % | 10 | % | |||
Other | 41 | % | 45 | % | 18 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 19 | % | 20 | % | N/A | |||
Customer B | 20 | % | 17 | % | N/A | |||
Customer G | 15 | % | 16 | % | N/A | |||
Customer H | 11 | % | 13 | % | N/A | |||
Other | 35 | % | 34 | % | N/A | |||
Total | 100 | % | 100 | % | — | |||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Prepaid insurance | $ | 4,162 | $ | 3,166 | |||
Restricted cash | 6,475 | — | |||||
Other current assets | 4,865 | 4,331 | |||||
$ | 15,502 | $ | 7,497 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | December 31, 2014 | December 31, 2013 | December 31, 2014 | December 31, 2013 | December 31, 2014 | December 31, 2013 | ||||||||||||||||||
Current | $ | 688 | $ | 473 | $ | — | $ | — | $ | 688 | $ | 473 | ||||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 688 | $ | 473 | $ | — | $ | — | $ | 688 | $ | 473 | ||||||||||||
Current | $ | — | $ | 27 | $ | (215 | ) | $ | (450 | ) | $ | (215 | ) | $ | (423 | ) | ||||||||
Noncurrent | — | — | — | (101 | ) | — | (101 | ) | ||||||||||||||||
Total liabilities | $ | — | $ | 27 | $ | (215 | ) | $ | (551 | ) | $ | (215 | ) | $ | (524 | ) | ||||||||
Realized | Unrealized | |||||||
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 | ) | |||
2012 | ||||||||
Gain (loss) on commodity derivatives, net | $ | 2,408 | $ | 992 | ||||
Total | $ | 2,408 | $ | 992 | ||||
|
|||
Carrying Amount | Estimated Fair Value of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
December 31, 2014 | $ | 286 | $ | — | $ | 286 | $ | — | $ | 286 | |||||||||
December 31, 2013 | (70 | ) | — | (70 | ) | — | (70 | ) | |||||||||||
Interest rate swap | |||||||||||||||||||
December 31, 2014 | $ | (215 | ) | $ | — | $ | (215 | ) | $ | — | $ | (215 | ) | ||||||
December 31, 2013 | (454 | ) | — | (454 | ) | — | (454 | ) | |||||||||||
|
|||
Useful Life (in years) | December 31, 2014 | December 31, 2013 | |||||||
Land | N/A | $ | 5,282 | $ | 6,015 | ||||
Construction in progress | N/A | 77,551 | 6,443 | ||||||
Base gas | N/A | 1,108 | 1,108 | ||||||
Buildings and improvements | 4 to 40 | 6,905 | 5,109 | ||||||
Processing and treating plants | 8 to 40 | 80,141 | 97,106 | ||||||
Pipelines | 5 to 40 | 452,180 | 239,865 | ||||||
Compressors | 4 to 20 | 24,227 | 11,955 | ||||||
Dock | 20 to 40 | 8,072 | 7,942 | ||||||
Tanks, truck rack and piping | 20 to 40 | 30,079 | 22,432 | ||||||
Equipment | 8 to 20 | 8,952 | 6,294 | ||||||
Computer software | 5 | 3,520 | 3,531 | ||||||
Total property, plant and equipment | 698,017 | 407,800 | |||||||
Accumulated depreciation | (115,835 | ) | (95,099 | ) | |||||
Property, plant and equipment, net | $ | 582,182 | $ | 312,701 | |||||
|
|||
December 31, | |||||||
2014 | 2013 | ||||||
Gross carrying amount: | |||||||
Customer contracts | $ | 12,101 | $ | 12,101 | |||
Customer relationships | 53,400 | — | |||||
Dedicated acreage | 53,350 | — | |||||
$ | 118,851 | $ | 12,101 | ||||
Accumulated amortization: | |||||||
Customer contracts | $ | (11,110 | ) | $ | (8,419 | ) | |
Customer relationships | (553 | ) | — | ||||
Dedicated acreage | (882 | ) | — | ||||
$ | (12,545 | ) | $ | (8,419 | ) | ||
Net carrying amount: | |||||||
Customer contracts | $ | 991 | $ | 3,682 | |||
Customer relationships | 52,847 | — | |||||
Dedicated acreage | 52,468 | — | |||||
$ | 106,306 | $ | 3,682 | ||||
|
|||
December 31, | ||||||||
2014 | 2013 | |||||||
Accrued capital expenditures | $ | 17,134 | $ | 2,562 | ||||
Accrued expenses | 7,036 | 5,412 | ||||||
Gas imbalances payable | 1,069 | 4,305 | ||||||
Other | 549 | 2,779 | ||||||
$ | 25,788 | $ | 15,058 | |||||
|
|||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Beginning asset retirement obligation | $ | 34,636 | $ | 8,319 | |||
Liabilities assumed | 248 | 25,763 | |||||
Expenditures | (1,030 | ) | — | ||||
Accretion expense | 791 | 554 | |||||
Ending asset retirement obligation | $ | 34,645 | $ | 34,636 | |||
|
|||
December 31, | ||||||||
2014 | 2013 | |||||||
Revolving credit facility | $ | 372,950 | $ | 130,735 | ||||
Other debt | 2,908 | 2,048 | ||||||
Total debt | 375,858 | 132,783 | ||||||
Less: current portion | 2,908 | 2,048 | ||||||
Long-term debt | $ | 372,950 | $ | 130,735 | ||||
|
|||
December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Series A convertible preferred units | 5,745 | 5,279 | — | |||||
Series B convertible units | 1,255 | — | — | |||||
Limited Partner common units | 22,670 | 7,414 | 4,639 | |||||
Limited Partner subordinated units | — | — | 4,526 | |||||
General Partner units | 392 | 185 | 185 | |||||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Series A convertible preferred units | 2,658 | 2,375 | — | ||||||||
Limited Partner common units | 22,656 | 8,207 | 7,919 | ||||||||
Limited Partner subordinated units | — | 5,073 | 7,830 | ||||||||
General Partner units | 333 | 284 | 321 | ||||||||
General Partners' incentive distribution rights | 2,362 | 181 | — | ||||||||
$ | 28,009 | $ | 16,120 | $ | 16,070 | ||||||
December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Series A convertible preferred units | 5,745 | 5,279 | — | |||||
Series B convertible units | 1,255 | — | — | |||||
Limited Partner common units | 22,670 | 7,414 | 4,639 | |||||
Limited Partner subordinated units | — | — | 4,526 | |||||
General Partner units | 392 | 185 | 185 | |||||
|
|||
Year Ended December 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
Net income (loss) from continuing operations | $ | (97,195 | ) | $ | (30,993 | ) | $ | (6,234 | ) | ||
Net income (loss) attributable to noncontrolling interests | 214 | 633 | 256 | ||||||||
Net income (loss) from continuing operations attributable to the Partnership | (97,409 | ) | (31,626 | ) | (6,490 | ) | |||||
Less: | |||||||||||
Distributions on Series A preferred units | 14,492 | 24,117 | — | ||||||||
Declared distributions on Series B Units | 2,220 | — | — | ||||||||
General partner's distributions | 2,694 | 464 | 322 | ||||||||
General partner's share in undistributed loss | (1,820 | ) | (1,708 | ) | (458 | ) | |||||
Blackwater net loss from continuing operations | — | (716 | ) | — | |||||||
Net income (loss) from continuing operations available to limited Partners | (114,995 | ) | (53,783 | ) | (6,354 | ) | |||||
Net income (loss) from discontinued operations available to Limited Partners | (603 | ) | (2,051 | ) | (18 | ) | |||||
Net income (loss) available to Limited Partners | $ | (115,598 | ) | $ | (55,834 | ) | $ | (6,372 | ) | ||
Weighted average number of units used in computation of Limited Partners' net income (loss) per unit (basic and diluted) | 13,472 | 7,525 | 9,113 | ||||||||
Limited Partners' net income (loss) from continuing operations per unit (basic and diluted) | $ | (8.54 | ) | $ | (7.15 | ) | $ | (0.70 | ) | ||
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) | $ | (8.58 | ) | $ | (7.42 | ) | $ | (0.70 | ) | ||
|
|||
Year Ended December 31, 2014 | ||||||
Shares | Weighted-Average Exercise Price | |||||
Outstanding at beginning of period | 75,529 | 17.62 | ||||
Granted | 188,946 | 20.80 | ||||
Forfeited | (12,009 | ) | 18.28 | |||
Vested | (51,334 | ) | 20.89 | |||
Outstanding at end of period | 201,132 | 19.73 | ||||
|
|||
Year Ended December 31, | ||||||||
2014 | 2013 | |||||||
Change in benefit obligation | ||||||||
Benefit obligation, beginning of period | $ | 532 | $ | 472 | ||||
Service cost | 2 | 5 | ||||||
Interest cost | 24 | 15 | ||||||
Actuarial (gain) loss | 122 | (29 | ) | |||||
Plan amendments | — | 126 | ||||||
Benefits paid | (25 | ) | (57 | ) | ||||
Benefit obligation, end of period | $ | 655 | $ | 532 | ||||
Change in plan assets | ||||||||
Fair value of plan assets, beginning of period | $ | 1,528 | $ | 1,552 | ||||
Actual return on plan assets | 104 | (53 | ) | |||||
Employer's contributions | 90 | 90 | ||||||
Benefits paid | (38 | ) | (61 | ) | ||||
Fair value of plan assets, end of period | $ | 1,684 | $ | 1,528 | ||||
Funded status | ||||||||
Funded status | $ | 1,029 | $ | 996 | ||||
December 31, | |||||||||
2014 | 2013 | 2012 | |||||||
Fixed income (a) | 70.0 | % | 70.1 | % | 72.2 | % | |||
Other (b) | 30.0 | % | 29.9 | % | 27.8 | % | |||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
(a) | United States government securities, municipal corporate bonds and notes and asset backed securities |
(b) | Cash and securities with maturities of one year or less |
Year Ended December 31, | ||||||||||||
2014 | 2013 | 2012 | ||||||||||
Net Periodic Benefit Cost | ||||||||||||
Service cost | $ | 2 | $ | 5 | $ | 4 | ||||||
Interest cost | 24 | 15 | 18 | |||||||||
Expected return on plan assets | (70 | ) | (70 | ) | (67 | ) | ||||||
Amortization of prior service cost | 4 | — | — | |||||||||
Amortization of net (gain) loss | (5 | ) | (23 | ) | (43 | ) | ||||||
Net periodic benefit cost | $ | (45 | ) | $ | (73 | ) | $ | (88 | ) | |||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income | ||||||||||||
Net (gain) loss | $ | 102 | $ | 247 | $ | 64 | ||||||
Total recognized in other comprehensive income | 102 | 247 | 64 | |||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | 57 | $ | 174 | $ | (24 | ) | |||||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Discount rate | 3.73 | % | 4.57 | % | |||
Expected return on plan assets | 2.50 | % | 4.50 | % | |||
Health care trend rate | 3.00 | % | 4.50 | % | |||
For the year ending | |||
2015 | $ | 33.0 | |
2016 | 32.0 | ||
2017 | 32.0 | ||
2018 | 32.0 | ||
2019 | 31.0 | ||
Five years thereafter | 194.0 | ||
|
|||
December 31, 2014 | December 31, 2013 | ||||||
Current deferred tax asset | $ | 3,086 | $ | — | |||
Deferred tax liability, net | (8,199 | ) | (4,749 | ) | |||
$ | (5,113 | ) | $ | (4,749 | ) | ||
December 31, 2014 | December 31, 2013 | ||||||
Deferred tax assets: | |||||||
Net operating loss carryforwards | $ | 4,173 | $ | 5,455 | |||
Other | 213 | 182 | |||||
Total deferred tax assets | 4,386 | 5,637 | |||||
Deferred tax liabilities: | |||||||
Property, plant and equipment | 9,112 | 9,022 | |||||
Intangible assets | 387 | 1,364 | |||||
Total deferred tax liabilities | 9,499 | 10,386 | |||||
Deferred income tax liability, net | $ | (5,113 | ) | $ | (4,749 | ) | |
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Net loss before income tax benefit (expense) | $ | (96,638 | ) | $ | (31,488 | ) | |
US Federal statutory tax rate | 34 | % | 34 | % | |||
Federal income tax benefit at statutory rate | 32,857 | 10,706 | |||||
Reconciling items: | |||||||
Partnership loss not subject to income tax | (33,216 | ) | (10,296 | ) | |||
Income not subject to corporate-level tax | — | 222 | |||||
State and local tax benefit (expense) | (159 | ) | 71 | ||||
Adjustments related to prior years | (37 | ) | (175 | ) | |||
Other | (2 | ) | (33 | ) | |||
Income tax benefit (expense) | $ | (557 | ) | $ | 495 | ||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Current income tax benefit (expense) | $ | (10 | ) | $ | — | ||
Deferred income tax benefit (expense) | (547 | ) | 495 | ||||
Effective income tax rate | 0.6 | % | 1.6 | % | |||
|
|||
Operating leases and service contracts | Asset Retirement Obligation | Total | ||||||||||
2015 | $ | 3,428 | $ | — | $ | 3,428 | ||||||
2016 | 2,204 | 6,884 | 9,088 | |||||||||
2017 | 1,421 | — | 1,421 | |||||||||
2018 | 1,306 | — | 1,306 | |||||||||
2019 | 1,525 | — | 1,525 | |||||||||
Thereafter | 2,945 | 27,761 | 30,706 | |||||||||
$ | 12,829 | $ | 34,645 | $ | 47,474 | |||||||
Year Ended December 31, | |||||||
2014 | 2013 | ||||||
Beginning asset retirement obligation | $ | 34,636 | $ | 8,319 | |||
Liabilities assumed | 248 | 25,763 | |||||
Expenditures | (1,030 | ) | — | ||||
Accretion expense | 791 | 554 | |||||
Ending asset retirement obligation | $ | 34,645 | $ | 34,636 | |||
|
|||
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 | ) | |||||||||||||
Other expense | (670 | ) | |||||||||||||
Interest expense | (7,577 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 348 | ||||||||||||||
Income tax benefit (expense) | (557 | ) | |||||||||||||
Income (loss) from operations of disposal groups, 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 (b) | $ | 50,817 | $ | 42,828 | $ | 9,162 | $ | 102,807 | |||||||
Year Ended December 31, 2013 | |||||||||||||||
Gathering and Processing | Transmission | Terminals (a) | 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 benefit (expense) | 495 | ||||||||||||||
Income (loss) from operation of disposal groups, 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 (b) | $ | 36,985 | $ | 32,408 | $ | 5,428 | $ | 74,821 | |||||||
Year Ended December 31, 2012 | |||||||||||
Gathering and Processing | Transmission | Total | |||||||||
Revenue | $ | 152,339 | $ | 52,529 | $ | 204,868 | |||||
Gain (loss) on commodity derivatives, net | 3,400 | — | 3,400 | ||||||||
Total revenue | 155,739 | 52,529 | 208,268 | ||||||||
Operating expenses: | |||||||||||
Purchases of natural gas, NGL's and condensate | 117,956 | 36,516 | 154,472 | ||||||||
Direct operating expenses | 12,152 | 5,031 | 17,183 | ||||||||
Selling, general and administrative expenses | 14,309 | ||||||||||
Equity compensation expense | 1,783 | ||||||||||
Depreciation, amortization and accretion expense | 21,287 | ||||||||||
Total operating expenses | 209,034 | ||||||||||
Gain (loss) on involuntary conversion of property, plant and equipment | (1,021 | ) | |||||||||
Gain (loss) on sale of assets, net | 123 | ||||||||||
Interest expense | (4,570 | ) | |||||||||
Income (loss) from operations of disposal groups | (18 | ) | |||||||||
Net income (loss) | (6,252 | ) | |||||||||
Less: Net income (loss) attributable to noncontrolling interests | 256 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (6,508 | ) | ||||||||
Segment gross margin (b) | $ | 36,118 | $ | 13,313 | $ | 49,431 | |||||
December 31, | |||||
2014 | 2013 | ||||
Segment assets: | |||||
Gathering and Processing | 686,395 | 178,869 | |||
Transmission | 132,767 | 131,136 | |||
Terminals | 71,180 | 60,873 | |||
Other (c) | 26,302 | 11,197 | |||
Total assets | 916,644 | 382,075 | |||
(a) | Terminals segment amounts are for the period from April 15, 2013 to December 31, 2013. |
(b) | 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. Effective October 1, 2012, we changed our segment gross margin measure to exclude construction, operating and maintenance agreement ("COMA") income. Effective January 1, 2011, we changed our segment gross margin measure to exclude unrealized non-cash mark-to-market adjustments related to our commodity derivatives. Effective April 1, 2011, we changed our segment gross margin measure to exclude realized early termination costs on commodity derivatives. |
(c) | Other assets not allocable to segments consist of investment in unconsolidated affiliate, corporate leasehold improvements, and other assets. |
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Customer A | 22 | % | 28 | % | 30 | % | ||
Customer B | — | % | 13 | % | — | % | ||
Customer C | 12 | % | 12 | % | 13 | % | ||
Customer D | 10 | % | 10 | % | 14 | % | ||
Other | 56 | % | 37 | % | 43 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Year Ended December 31, | ||||||||
2014 | 2013 | 2012 | ||||||
Gathering and Processing: | ||||||||
Customer A | 33 | % | 43 | % | 40 | % | ||
Customer B | 12 | % | 19 | % | 11 | % | ||
Customer D | — | — | % | 12 | % | |||
Other | 55 | % | 38 | % | 37 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | 43 | % | 39 | % | 50 | % | ||
Customer D | 16 | % | 16 | % | 22 | % | ||
Customer E | — | — | % | 10 | % | |||
Other | 41 | % | 45 | % | 18 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 19 | % | 20 | % | N/A | |||
Customer B | 20 | % | 17 | % | N/A | |||
Customer G | 15 | % | 16 | % | N/A | |||
Customer H | 11 | % | 13 | % | N/A | |||
Other | 35 | % | 34 | % | N/A | |||
Total | 100 | % | 100 | % | — | |||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter (b) | ||||||||||||
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 operations of disposal groups | (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 | ) | |||
Year Ended December 31, 2013 | |||||||||||||||
Total revenues | $ | 62,599 | $ | 77,191 | $ | 77,519 | $ | 76,770 | |||||||
Gross margin (a) | 12,705 | 18,317 | 20,908 | 22,891 | |||||||||||
Operating income (loss) | (1,661 | ) | (17,841 | ) | (104 | ) | (2,591 | ) | |||||||
Net income (loss) from continuing operations | (3,392 | ) | (20,057 | ) | (2,526 | ) | (5,018 | ) | |||||||
Income (loss) from operations of disposal groups | (6 | ) | (1,869 | ) | (15 | ) | (523 | ) | |||||||
Net income (loss) attributable to noncontrolling interest | 155 | 188 | 190 | 100 | |||||||||||
Net income (loss) attributable to the Partnership | (3,553 | ) | (22,114 | ) | (2,731 | ) | (5,641 | ) | |||||||
General Partner's Interest in net income (loss) | (70 | ) | (905 | ) | (221 | ) | (209 | ) | |||||||
Limited Partners' Interest in net income (loss) | $ | (3,482 | ) | $ | (21,209 | ) | $ | (2,510 | ) | $ | (5,433 | ) | |||
Limited Partners' income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | (0.39 | ) | $ | (4.01 | ) | $ | (0.81 | ) | $ | (1.43 | ) | |||
Income (loss) from discontinued operations | 0.01 | (0.20 | ) | 0.01 | — | ||||||||||
Net income (loss) | $ | (0.38 | ) | $ | (4.21 | ) | $ | (0.80 | ) | $ | (1.43 | ) | |||
(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) | The Partnership record an immaterial out-of-period adjustment in the fourth quarter of 2014 to account for the items associated with the material weakness described in Item 9A. Management’s Annual Report over Internal Control over Financial Reporting. |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||