|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Fair value of consideration transferred: | |||
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: | |||
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 | ||
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 | |
|
|||
|
|||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenue | $ | 10 | $ | 212 | $ | 74 | $ | 449 | |||||||
Expense | (61 | ) | (268 | ) | (116 | ) | (545 | ) | |||||||
Loss on impairment of property, plant and equipment | — | (673 | ) | — | (673 | ) | |||||||||
Loss on sale of assets | — | (65 | ) | — | (87 | ) | |||||||||
Income tax benefit | 20 | 288 | 16 | 300 | |||||||||||
Income (loss) from operations of disposal groups, net of tax | $ | (31 | ) | $ | (506 | ) | $ | (26 | ) | $ | (556 | ) | |||
Limited partners' net income (loss) per unit from discontinued operations (basic and diluted) | $ | — | $ | (0.04 | ) | $ | — | $ | (0.05 | ) | |||||
|
|||
|
|||
June 30, | December 31, | ||||||
2015 | 2014 | ||||||
Prepaid insurance | $ | 1,922 | $ | 4,162 | |||
Restricted cash | — | 6,475 | |||||
Other current assets | 6,212 | 4,917 | |||||
$ | 8,134 | $ | 15,554 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | ||||||||||||||||||
Current | $ | 1,155 | $ | 688 | $ | — | $ | — | $ | 1,155 | $ | 688 | ||||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 1,155 | $ | 688 | $ | — | $ | — | $ | 1,155 | $ | 688 | ||||||||||||
Current | $ | — | $ | — | $ | (69 | ) | $ | (215 | ) | $ | (69 | ) | $ | (215 | ) | ||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total liabilities | $ | — | $ | — | $ | (69 | ) | $ | (215 | ) | $ | (69 | ) | $ | (215 | ) | ||||||||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
Gain (loss) on derivatives | Gain (loss) on derivatives | ||||||||||||||
Statement of Operations Classification | Realized | Unrealized | Realized | Unrealized | |||||||||||
2015 | |||||||||||||||
Gain (loss) on commodity derivatives, net | $ | 252 | $ | 59 | $ | 391 | $ | 67 | |||||||
Interest expense | (101 | ) | 98 | (203 | ) | 146 | |||||||||
Direct operating expenses | (234 | ) | — | (475 | ) | — | |||||||||
Total | $ | (83 | ) | $ | 157 | $ | (287 | ) | $ | 213 | |||||
2014 | |||||||||||||||
Gain (loss) on commodity derivatives, net | $ | (80 | ) | $ | (113 | ) | $ | (182 | ) | $ | (141 | ) | |||
Interest expense | (109 | ) | 38 | (213 | ) | 28 | |||||||||
Direct operating expenses | (269 | ) | — | (553 | ) | — | |||||||||
Total | $ | (458 | ) | $ | (75 | ) | $ | (948 | ) | $ | (113 | ) | |||
|
|||
Carrying Amount | Estimated Fair Value of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
June 30, 2015 | $ | 353 | $ | — | $ | 353 | $ | — | $ | 353 | |||||||||
December 31, 2014 | 286 | — | 286 | — | 286 | ||||||||||||||
Interest rate swap | |||||||||||||||||||
June 30, 2015 | $ | (69 | ) | $ | — | $ | (69 | ) | $ | — | $ | (69 | ) | ||||||
December 31, 2014 | (215 | ) | — | (215 | ) | — | (215 | ) | |||||||||||
|
|||
Useful Life (in years) | June 30, 2015 | December 31, 2014 | |||||||
Land | N/A | $ | 5,282 | $ | 5,282 | ||||
Construction in progress | N/A | 90,085 | 77,550 | ||||||
Base gas | N/A | 1,108 | 1,108 | ||||||
Buildings and improvements | 4 to 40 | 9,708 | 6,855 | ||||||
Processing and treating plants | 8 to 40 | 81,404 | 80,837 | ||||||
Pipelines | 3 to 40 | 479,749 | 451,341 | ||||||
Compressors | 4 to 20 | 30,506 | 24,548 | ||||||
Dock | 20 to 40 | 8,105 | 8,072 | ||||||
Tanks, truck rack and piping | 20 to 40 | 32,826 | 30,079 | ||||||
Equipment | 8 to 20 | 9,474 | 8,855 | ||||||
Computer software | 5 | 3,856 | 3,490 | ||||||
Total property, plant and equipment | 752,103 | 698,017 | |||||||
Accumulated depreciation | (129,513 | ) | (115,835 | ) | |||||
Property, plant and equipment, net | $ | 622,590 | $ | 582,182 | |||||
|
|||
June 30, | 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 | $ | (12,013 | ) | $ | (11,110 | ) | |
Customer relationships | (1,815 | ) | (553 | ) | |||
Dedicated acreage | (1,795 | ) | (882 | ) | |||
$ | (15,623 | ) | $ | (12,545 | ) | ||
Net carrying amount: | |||||||
Customer contracts | $ | 88 | $ | 991 | |||
Customer relationships | 51,585 | 52,847 | |||||
Dedicated acreage | 51,555 | 52,468 | |||||
$ | 103,228 | $ | 106,306 | ||||
|
|||
June 30, | December 31, | |||||||
2015 | 2014 | |||||||
Accrued capital expenditures | $ | 8,225 | $ | 17,134 | ||||
Accrued expenses | 5,587 | 7,036 | ||||||
Gas imbalances payable | 895 | 1,069 | ||||||
Other | 3,850 | 561 | ||||||
$ | 18,557 | $ | 25,800 | |||||
|
|||
June 30, 2015 | December 31, 2014 | ||||||
Revolving credit facility | $ | 387,100 | $ | 372,950 | |||
Other debt | 737 | 2,908 | |||||
Total debt | 387,837 | 375,858 | |||||
Less: current portion | 737 | 2,908 | |||||
Long-term debt | $ | 387,100 | $ | 372,950 | |||
|
|||
June 30, 2015 | December 31, 2014 | ||||
Series A convertible preferred units | 8,682 | 5,745 | |||
Series B convertible units | 1,301 | 1,255 | |||
Limited Partner common units | 22,757 | 22,670 | |||
General Partner units | 411 | 392 | |||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Series A convertible preferred units | — | 1,338 | — | 2,658 | |||||||||||
Limited Partner common units | 10,753 | 5,152 | 21,466 | 10,049 | |||||||||||
General Partner units | 159 | 76 | 317 | 148 | |||||||||||
General Partners' incentive distribution rights | 1,293 | 527 | 2,581 | 937 | |||||||||||
$ | 12,205 | $ | 7,093 | $ | 24,364 | $ | 13,792 | ||||||||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income (loss) from continuing operations | $ | (2,002 | ) | $ | (1,095 | ) | $ | (1,166 | ) | $ | (537 | ) | |||
Less: Net income (loss) attributable to noncontrolling interests | 32 | 66 | 46 | 174 | |||||||||||
Net income (loss) from continuing operations attributable to the Partnership | (2,034 | ) | (1,161 | ) | (1,212 | ) | (711 | ) | |||||||
Less: | |||||||||||||||
Contractual distributions on Series A Units | 4,196 | 3,917 | 7,607 | 7,098 | |||||||||||
Declared distributions on Series B Units | 413 | 560 | 833 | 1,052 | |||||||||||
General partner's distribution | 1,452 | 603 | 2,899 | 1,085 | |||||||||||
General partner's share in undistributed loss | (234 | ) | (149 | ) | (422 | ) | (262 | ) | |||||||
Net income (loss) from continuing operations available to limited partners | (7,861 | ) | (6,092 | ) | (12,129 | ) | (9,684 | ) | |||||||
Net income (loss) from discontinued operations available to limited partners | (31 | ) | (499 | ) | (26 | ) | (549 | ) | |||||||
Net income (loss) available to limited partners | $ | (7,892 | ) | $ | (6,591 | ) | $ | (12,155 | ) | $ | (10,233 | ) | |||
Weighted average number of units used in computation of limited partners’ net (loss) income per unit (basic and diluted) | 22,757 | 11,139 | 22,730 | 10,496 | |||||||||||
Limited partners' net loss per common unit | |||||||||||||||
Basic and diluted: | |||||||||||||||
Loss from continuing operations | $ | (0.35 | ) | $ | (0.55 | ) | $ | (0.53 | ) | $ | (0.92 | ) | |||
Loss from discontinued operations | — | (0.04 | ) | — | (0.05 | ) | |||||||||
Net loss | $ | (0.35 | ) | $ | (0.59 | ) | $ | (0.53 | ) | $ | (0.97 | ) | |||
|
|||
Six months ended June 30, 2015 | |||||||
Units | Weighted-Average Exercise Price | ||||||
Outstanding at beginning of period | 201,132 | $ | 19.85 | ||||
Granted | 336,613 | 15.78 | |||||
Forfeited | (8,297 | ) | 17.24 | ||||
Vested | (126,897 | ) | 18.84 | ||||
Outstanding at end of period | 402,551 | $ | 16.82 | ||||
|
|||
|
|||
|
|||
|
|||
Three months ended June 30, 2015 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 50,439 | $ | 12,423 | $ | 4,336 | $ | 67,198 | |||||||
Gain (loss) on commodity derivatives, net | 311 | — | — | 311 | |||||||||||
Total revenue | 50,750 | 12,423 | 4,336 | 67,509 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 30,272 | 3,062 | — | 33,334 | |||||||||||
Direct operating expenses | 9,130 | 3,253 | 1,584 | 13,967 | |||||||||||
Selling, general and administrative expenses | 5,571 | ||||||||||||||
Equity compensation expense | 550 | ||||||||||||||
Depreciation, amortization and accretion expense | 9,250 | ||||||||||||||
Total operating expenses | 62,672 | ||||||||||||||
Gain (loss) on sale of assets, net | (2,970 | ) | |||||||||||||
Interest expense | (3,556 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 4 | ||||||||||||||
Income tax benefit (expense) | (317 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (31 | ) | |||||||||||||
Net income (loss) | (2,033 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 32 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (2,065 | ) | ||||||||||||
Segment gross margin (a) | $ | 20,219 | $ | 9,333 | $ | 2,752 | $ | 32,304 | |||||||
Three months ended June 30, 2014 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 50,015 | $ | 23,960 | $ | 3,898 | $ | 77,873 | |||||||
Gain (loss) on commodity derivatives, net | (193 | ) | — | — | (193 | ) | |||||||||
Total revenue | 49,822 | 23,960 | 3,898 | 77,680 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 39,238 | 14,580 | — | 53,818 | |||||||||||
Direct operating expenses | 5,746 | 3,736 | 1,562 | 11,044 | |||||||||||
Selling, general and administrative expenses | 5,637 | ||||||||||||||
Equity compensation expense | 435 | ||||||||||||||
Depreciation, amortization and accretion expense | 6,012 | ||||||||||||||
Total operating expenses | 76,946 | ||||||||||||||
Interest expense | (1,680 | ) | |||||||||||||
Income tax benefit (expense) | (149 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (506 | ) | |||||||||||||
Net income (loss) | (1,601 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 66 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (1,667 | ) | ||||||||||||
Segment gross margin (a) | $ | 10,481 | $ | 9,350 | $ | 2,336 | $ | 22,167 | |||||||
Six months ended June 30, 2015 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 98,888 | $ | 24,171 | $ | 8,601 | $ | 131,660 | |||||||
Gain (loss) on commodity derivatives, net | 458 | — | — | 458 | |||||||||||
Total revenue | 99,346 | 24,171 | 8,601 | 132,118 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 57,590 | 4,721 | — | 62,311 | |||||||||||
Direct operating expenses | 18,223 | 6,432 | 3,179 | 27,834 | |||||||||||
Selling, general and administrative expenses | 12,506 | ||||||||||||||
Equity compensation expense | 2,248 | ||||||||||||||
Depreciation, amortization and accretion expense | 18,939 | ||||||||||||||
Total operating expenses | 123,838 | ||||||||||||||
Gain (loss) on sale of assets, net | (2,978 | ) | |||||||||||||
Interest expense | (6,166 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 171 | ||||||||||||||
Income tax benefit (expense) | (473 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (26 | ) | |||||||||||||
Net income (loss) | (1,192 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 46 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (1,238 | ) | ||||||||||||
Segment gross margin (a) | $ | 41,265 | $ | 19,394 | $ | 5,422 | $ | 66,081 | |||||||
Six months ended June 30, 2014 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 101,641 | $ | 49,088 | $ | 7,512 | $ | 158,241 | |||||||
Gain (loss) on commodity derivatives, net | (323 | ) | — | — | (323 | ) | |||||||||
Total revenue | 101,318 | 49,088 | 7,512 | 157,918 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 80,359 | 28,680 | — | 109,039 | |||||||||||
Direct operating expenses | 9,914 | 6,854 | 3,237 | 20,005 | |||||||||||
Selling, general and administrative expenses | 11,230 | ||||||||||||||
Equity compensation expense | 795 | ||||||||||||||
Depreciation, amortization and accretion expense | 13,644 | ||||||||||||||
Total operating expenses | 154,713 | ||||||||||||||
Gain (loss) on sale of assets, net | (21 | ) | |||||||||||||
Interest expense | (3,583 | ) | |||||||||||||
Income tax benefit (expense) | (138 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (556 | ) | |||||||||||||
Net income (loss) | (1,093 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 174 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (1,267 | ) | ||||||||||||
Segment gross margin (a) | $ | 20,610 | $ | 20,363 | $ | 4,275 | $ | 45,248 | |||||||
June 30, | December 31, | ||||||
2015 | 2014 | ||||||
Segment assets: | |||||||
Gathering and Processing | $ | 684,359 | $ | 686,395 | |||
Transmission | 128,291 | 132,767 | |||||
Terminals | 83,766 | 71,180 | |||||
Other (b) | 40,231 | 26,302 | |||||
Total assets | $ | 936,647 | $ | 916,644 | |||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue and realized gains or (losses) on commodity derivatives less purchases of natural gas, NGLs and condensate and revenue from construction, operating and maintenance agreements (“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) | Other assets not allocable to segments consist of investment in unconsolidated affiliates, corporate leasehold improvements, and other assets. |
|
|||
|
|||
|
|||
Fair value of consideration transferred: | |||
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: | |||
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 | ||
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 | |
|
|||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenue | $ | 10 | $ | 212 | $ | 74 | $ | 449 | |||||||
Expense | (61 | ) | (268 | ) | (116 | ) | (545 | ) | |||||||
Loss on impairment of property, plant and equipment | — | (673 | ) | — | (673 | ) | |||||||||
Loss on sale of assets | — | (65 | ) | — | (87 | ) | |||||||||
Income tax benefit | 20 | 288 | 16 | 300 | |||||||||||
Income (loss) from operations of disposal groups, net of tax | $ | (31 | ) | $ | (506 | ) | $ | (26 | ) | $ | (556 | ) | |||
Limited partners' net income (loss) per unit from discontinued operations (basic and diluted) | $ | — | $ | (0.04 | ) | $ | — | $ | (0.05 | ) | |||||
|
|||
June 30, | December 31, | ||||||
2015 | 2014 | ||||||
Prepaid insurance | $ | 1,922 | $ | 4,162 | |||
Restricted cash | — | 6,475 | |||||
Other current assets | 6,212 | 4,917 | |||||
$ | 8,134 | $ | 15,554 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | June 30, 2015 | December 31, 2014 | ||||||||||||||||||
Current | $ | 1,155 | $ | 688 | $ | — | $ | — | $ | 1,155 | $ | 688 | ||||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 1,155 | $ | 688 | $ | — | $ | — | $ | 1,155 | $ | 688 | ||||||||||||
Current | $ | — | $ | — | $ | (69 | ) | $ | (215 | ) | $ | (69 | ) | $ | (215 | ) | ||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total liabilities | $ | — | $ | — | $ | (69 | ) | $ | (215 | ) | $ | (69 | ) | $ | (215 | ) | ||||||||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
Gain (loss) on derivatives | Gain (loss) on derivatives | ||||||||||||||
Statement of Operations Classification | Realized | Unrealized | Realized | Unrealized | |||||||||||
2015 | |||||||||||||||
Gain (loss) on commodity derivatives, net | $ | 252 | $ | 59 | $ | 391 | $ | 67 | |||||||
Interest expense | (101 | ) | 98 | (203 | ) | 146 | |||||||||
Direct operating expenses | (234 | ) | — | (475 | ) | — | |||||||||
Total | $ | (83 | ) | $ | 157 | $ | (287 | ) | $ | 213 | |||||
2014 | |||||||||||||||
Gain (loss) on commodity derivatives, net | $ | (80 | ) | $ | (113 | ) | $ | (182 | ) | $ | (141 | ) | |||
Interest expense | (109 | ) | 38 | (213 | ) | 28 | |||||||||
Direct operating expenses | (269 | ) | — | (553 | ) | — | |||||||||
Total | $ | (458 | ) | $ | (75 | ) | $ | (948 | ) | $ | (113 | ) | |||
|
|||
Carrying Amount | Estimated Fair Value of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
June 30, 2015 | $ | 353 | $ | — | $ | 353 | $ | — | $ | 353 | |||||||||
December 31, 2014 | 286 | — | 286 | — | 286 | ||||||||||||||
Interest rate swap | |||||||||||||||||||
June 30, 2015 | $ | (69 | ) | $ | — | $ | (69 | ) | $ | — | $ | (69 | ) | ||||||
December 31, 2014 | (215 | ) | — | (215 | ) | — | (215 | ) | |||||||||||
|
|||
Useful Life (in years) | June 30, 2015 | December 31, 2014 | |||||||
Land | N/A | $ | 5,282 | $ | 5,282 | ||||
Construction in progress | N/A | 90,085 | 77,550 | ||||||
Base gas | N/A | 1,108 | 1,108 | ||||||
Buildings and improvements | 4 to 40 | 9,708 | 6,855 | ||||||
Processing and treating plants | 8 to 40 | 81,404 | 80,837 | ||||||
Pipelines | 3 to 40 | 479,749 | 451,341 | ||||||
Compressors | 4 to 20 | 30,506 | 24,548 | ||||||
Dock | 20 to 40 | 8,105 | 8,072 | ||||||
Tanks, truck rack and piping | 20 to 40 | 32,826 | 30,079 | ||||||
Equipment | 8 to 20 | 9,474 | 8,855 | ||||||
Computer software | 5 | 3,856 | 3,490 | ||||||
Total property, plant and equipment | 752,103 | 698,017 | |||||||
Accumulated depreciation | (129,513 | ) | (115,835 | ) | |||||
Property, plant and equipment, net | $ | 622,590 | $ | 582,182 | |||||
|
|||
June 30, | 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 | $ | (12,013 | ) | $ | (11,110 | ) | |
Customer relationships | (1,815 | ) | (553 | ) | |||
Dedicated acreage | (1,795 | ) | (882 | ) | |||
$ | (15,623 | ) | $ | (12,545 | ) | ||
Net carrying amount: | |||||||
Customer contracts | $ | 88 | $ | 991 | |||
Customer relationships | 51,585 | 52,847 | |||||
Dedicated acreage | 51,555 | 52,468 | |||||
$ | 103,228 | $ | 106,306 | ||||
|
|||
June 30, | December 31, | |||||||
2015 | 2014 | |||||||
Accrued capital expenditures | $ | 8,225 | $ | 17,134 | ||||
Accrued expenses | 5,587 | 7,036 | ||||||
Gas imbalances payable | 895 | 1,069 | ||||||
Other | 3,850 | 561 | ||||||
$ | 18,557 | $ | 25,800 | |||||
|
|||
June 30, 2015 | December 31, 2014 | ||||||
Revolving credit facility | $ | 387,100 | $ | 372,950 | |||
Other debt | 737 | 2,908 | |||||
Total debt | 387,837 | 375,858 | |||||
Less: current portion | 737 | 2,908 | |||||
Long-term debt | $ | 387,100 | $ | 372,950 | |||
|
|||
June 30, 2015 | December 31, 2014 | ||||
Series A convertible preferred units | 8,682 | 5,745 | |||
Series B convertible units | 1,301 | 1,255 | |||
Limited Partner common units | 22,757 | 22,670 | |||
General Partner units | 411 | 392 | |||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Series A convertible preferred units | — | 1,338 | — | 2,658 | |||||||||||
Limited Partner common units | 10,753 | 5,152 | 21,466 | 10,049 | |||||||||||
General Partner units | 159 | 76 | 317 | 148 | |||||||||||
General Partners' incentive distribution rights | 1,293 | 527 | 2,581 | 937 | |||||||||||
$ | 12,205 | $ | 7,093 | $ | 24,364 | $ | 13,792 | ||||||||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income (loss) from continuing operations | $ | (2,002 | ) | $ | (1,095 | ) | $ | (1,166 | ) | $ | (537 | ) | |||
Less: Net income (loss) attributable to noncontrolling interests | 32 | 66 | 46 | 174 | |||||||||||
Net income (loss) from continuing operations attributable to the Partnership | (2,034 | ) | (1,161 | ) | (1,212 | ) | (711 | ) | |||||||
Less: | |||||||||||||||
Contractual distributions on Series A Units | 4,196 | 3,917 | 7,607 | 7,098 | |||||||||||
Declared distributions on Series B Units | 413 | 560 | 833 | 1,052 | |||||||||||
General partner's distribution | 1,452 | 603 | 2,899 | 1,085 | |||||||||||
General partner's share in undistributed loss | (234 | ) | (149 | ) | (422 | ) | (262 | ) | |||||||
Net income (loss) from continuing operations available to limited partners | (7,861 | ) | (6,092 | ) | (12,129 | ) | (9,684 | ) | |||||||
Net income (loss) from discontinued operations available to limited partners | (31 | ) | (499 | ) | (26 | ) | (549 | ) | |||||||
Net income (loss) available to limited partners | $ | (7,892 | ) | $ | (6,591 | ) | $ | (12,155 | ) | $ | (10,233 | ) | |||
Weighted average number of units used in computation of limited partners’ net (loss) income per unit (basic and diluted) | 22,757 | 11,139 | 22,730 | 10,496 | |||||||||||
Limited partners' net loss per common unit | |||||||||||||||
Basic and diluted: | |||||||||||||||
Loss from continuing operations | $ | (0.35 | ) | $ | (0.55 | ) | $ | (0.53 | ) | $ | (0.92 | ) | |||
Loss from discontinued operations | — | (0.04 | ) | — | (0.05 | ) | |||||||||
Net loss | $ | (0.35 | ) | $ | (0.59 | ) | $ | (0.53 | ) | $ | (0.97 | ) | |||
|
|||
Six months ended June 30, 2015 | |||||||
Units | Weighted-Average Exercise Price | ||||||
Outstanding at beginning of period | 201,132 | $ | 19.85 | ||||
Granted | 336,613 | 15.78 | |||||
Forfeited | (8,297 | ) | 17.24 | ||||
Vested | (126,897 | ) | 18.84 | ||||
Outstanding at end of period | 402,551 | $ | 16.82 | ||||
|
|||
Three months ended June 30, 2015 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 50,439 | $ | 12,423 | $ | 4,336 | $ | 67,198 | |||||||
Gain (loss) on commodity derivatives, net | 311 | — | — | 311 | |||||||||||
Total revenue | 50,750 | 12,423 | 4,336 | 67,509 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 30,272 | 3,062 | — | 33,334 | |||||||||||
Direct operating expenses | 9,130 | 3,253 | 1,584 | 13,967 | |||||||||||
Selling, general and administrative expenses | 5,571 | ||||||||||||||
Equity compensation expense | 550 | ||||||||||||||
Depreciation, amortization and accretion expense | 9,250 | ||||||||||||||
Total operating expenses | 62,672 | ||||||||||||||
Gain (loss) on sale of assets, net | (2,970 | ) | |||||||||||||
Interest expense | (3,556 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 4 | ||||||||||||||
Income tax benefit (expense) | (317 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (31 | ) | |||||||||||||
Net income (loss) | (2,033 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 32 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (2,065 | ) | ||||||||||||
Segment gross margin (a) | $ | 20,219 | $ | 9,333 | $ | 2,752 | $ | 32,304 | |||||||
Three months ended June 30, 2014 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 50,015 | $ | 23,960 | $ | 3,898 | $ | 77,873 | |||||||
Gain (loss) on commodity derivatives, net | (193 | ) | — | — | (193 | ) | |||||||||
Total revenue | 49,822 | 23,960 | 3,898 | 77,680 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 39,238 | 14,580 | — | 53,818 | |||||||||||
Direct operating expenses | 5,746 | 3,736 | 1,562 | 11,044 | |||||||||||
Selling, general and administrative expenses | 5,637 | ||||||||||||||
Equity compensation expense | 435 | ||||||||||||||
Depreciation, amortization and accretion expense | 6,012 | ||||||||||||||
Total operating expenses | 76,946 | ||||||||||||||
Interest expense | (1,680 | ) | |||||||||||||
Income tax benefit (expense) | (149 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (506 | ) | |||||||||||||
Net income (loss) | (1,601 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 66 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (1,667 | ) | ||||||||||||
Segment gross margin (a) | $ | 10,481 | $ | 9,350 | $ | 2,336 | $ | 22,167 | |||||||
Six months ended June 30, 2015 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 98,888 | $ | 24,171 | $ | 8,601 | $ | 131,660 | |||||||
Gain (loss) on commodity derivatives, net | 458 | — | — | 458 | |||||||||||
Total revenue | 99,346 | 24,171 | 8,601 | 132,118 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 57,590 | 4,721 | — | 62,311 | |||||||||||
Direct operating expenses | 18,223 | 6,432 | 3,179 | 27,834 | |||||||||||
Selling, general and administrative expenses | 12,506 | ||||||||||||||
Equity compensation expense | 2,248 | ||||||||||||||
Depreciation, amortization and accretion expense | 18,939 | ||||||||||||||
Total operating expenses | 123,838 | ||||||||||||||
Gain (loss) on sale of assets, net | (2,978 | ) | |||||||||||||
Interest expense | (6,166 | ) | |||||||||||||
Earnings in unconsolidated affiliates | 171 | ||||||||||||||
Income tax benefit (expense) | (473 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (26 | ) | |||||||||||||
Net income (loss) | (1,192 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 46 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (1,238 | ) | ||||||||||||
Segment gross margin (a) | $ | 41,265 | $ | 19,394 | $ | 5,422 | $ | 66,081 | |||||||
Six months ended June 30, 2014 | |||||||||||||||
Gathering and Processing | Transmission | Terminals | Total | ||||||||||||
Revenue | $ | 101,641 | $ | 49,088 | $ | 7,512 | $ | 158,241 | |||||||
Gain (loss) on commodity derivatives, net | (323 | ) | — | — | (323 | ) | |||||||||
Total revenue | 101,318 | 49,088 | 7,512 | 157,918 | |||||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGL's and condensate | 80,359 | 28,680 | — | 109,039 | |||||||||||
Direct operating expenses | 9,914 | 6,854 | 3,237 | 20,005 | |||||||||||
Selling, general and administrative expenses | 11,230 | ||||||||||||||
Equity compensation expense | 795 | ||||||||||||||
Depreciation, amortization and accretion expense | 13,644 | ||||||||||||||
Total operating expenses | 154,713 | ||||||||||||||
Gain (loss) on sale of assets, net | (21 | ) | |||||||||||||
Interest expense | (3,583 | ) | |||||||||||||
Income tax benefit (expense) | (138 | ) | |||||||||||||
Gain (loss) from discontinued operations, net of tax | (556 | ) | |||||||||||||
Net income (loss) | (1,093 | ) | |||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 174 | ||||||||||||||
Net income (loss) attributable to the Partnership | $ | (1,267 | ) | ||||||||||||
Segment gross margin (a) | $ | 20,610 | $ | 20,363 | $ | 4,275 | $ | 45,248 | |||||||
June 30, | December 31, | ||||||
2015 | 2014 | ||||||
Segment assets: | |||||||
Gathering and Processing | $ | 684,359 | $ | 686,395 | |||
Transmission | 128,291 | 132,767 | |||||
Terminals | 83,766 | 71,180 | |||||
Other (b) | 40,231 | 26,302 | |||||
Total assets | $ | 936,647 | $ | 916,644 | |||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue and realized gains or (losses) on commodity derivatives less purchases of natural gas, NGLs and condensate and revenue from construction, operating and maintenance agreements (“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) | Other assets not allocable to segments consist of investment in unconsolidated affiliates, corporate leasehold improvements, and other assets. |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||