|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | American Midstream (Midla), LLC, which owns and operates approximately 370 miles of interstate pipeline that runs from the Monroe gas field in northern Louisiana south through Mississippi to Baton Rouge, Louisiana; and |
• | American Midstream (AlaTenn), LLC, which owns and operates approximately 295 miles of interstate pipeline that runs through the Tennessee River Valley from Selmer, Tennessee to Huntsville, Alabama and serves an eight-county area in Alabama, Mississippi and Tennessee. |
|
|||
Cash and cash equivalents | $ | 1,935 | |
Accounts receivable | 3,629 | ||
Unbilled revenue | 1,445 | ||
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 | $ | 61,929 | |
Cash | $ | 51,377 | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||||
Unbilled revenue | $ | 4,535 | |||
Property, plant and equipment | 58,279 | ||||
Asset retirement cost | 452 | ||||
Accounts payable | (399 | ) | |||
Accrued gas purchases | (3,631 | ) | |||
Asset retirement obligations | (452 | ) | |||
Noncontrolling interest | (7,407 | ) | |||
Total identifiable net assets | $ | 51,377 | |||
Unbilled revenue | $ | 1,358 | |
Property, plant and equipment, net | 874 | ||
Accrued gas purchases | (1,222 | ) | |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 3,921 | $ | 2,738 | $ | 7,559 | $ | 5,592 | |||||||
Expense | 3,983 | 2,662 | 7,548 | 5,491 | |||||||||||
Impairment | 1,807 | — | 1,807 | — | |||||||||||
(Loss) gain from operations of disposal groups | (1,869 | ) | 76 | (1,796 | ) | 101 | |||||||||
Limited partners' net loss per unit from discontinued operations (basic and diluted) | $ | (0.20 | ) | $ | 0.01 | $ | (0.19 | ) | $ | 0.01 | |||||
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Customer A | 25 | % | 29 | % | 27 | % | 31 | % | |||
Customer B | 12 | % | — | % | 14 | % | — | % | |||
Customer C | 12 | % | 12 | % | 12 | % | 13 | % | |||
Customer D | — | % | 17 | % | 10 | % | 18 | % | |||
Other | 51 | % | 42 | % | 37 | % | 38 | % | |||
Total | 100 | % | 100 | % | 100 | % | 100 | % | |||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | ||||||||||||||||||
Current | $ | 2,153 | $ | 1,889 | $ | (71 | ) | $ | (920 | ) | $ | 2,082 | $ | 969 | ||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 2,153 | $ | 1,889 | $ | (71 | ) | $ | (920 | ) | $ | 2,082 | $ | 969 | ||||||||||
Current | $ | — | $ | — | $ | (290 | ) | $ | — | $ | (290 | ) | $ | — | ||||||||||
Noncurrent | — | — | (28 | ) | — | (28 | ) | — | ||||||||||||||||
Total liabilities | $ | — | $ | — | $ | (318 | ) | $ | — | $ | (318 | ) | $ | — | ||||||||||
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 | |||||||||||
2013 | |||||||||||||||
Gain on commodity derivatives, net | $ | 360 | $ | 554 | $ | 536 | $ | 73 | |||||||
Interest expense | — | (318 | ) | — | (318 | ) | |||||||||
Direct operating expenses | (95 | ) | — | (95 | ) | — | |||||||||
Total | $ | 265 | $ | 236 | $ | 441 | $ | (245 | ) | ||||||
2012 | |||||||||||||||
Gain on commodity derivatives, net | $ | 664 | $ | 3,171 | $ | 609 | $ | 3,494 | |||||||
|
|||
• | Level 1 – Inputs represent unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 – Inputs include quoted prices for similar assets and liabilities in active markets that are either directly or indirectly observable; and |
• | Level 3 – Inputs are unobservable and considered significant to fair value measurement. |
Carrying Amount | Estimated Fair Value | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
June 30, 2013 | $ | 1,042 | $ | — | $ | 1,042 | $ | — | $ | 1,042 | |||||||||
December 31, 2012 | $ | 969 | $ | — | $ | 969 | $ | — | $ | 969 | |||||||||
Interest rate swap | |||||||||||||||||||
June 30, 2013 | $ | (318 | ) | $ | — | $ | (318 | ) | $ | — | $ | (318 | ) | ||||||
December 31, 2012 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
|
|||
Useful Life (in years) | June 30, 2013 | December 31, 2012 | |||||||
Land | N/A | $ | 2,254 | $ | 2,254 | ||||
Construction in progress | N/A | 2,531 | 5,053 | ||||||
Base gas | N/A | 1,108 | — | ||||||
Buildings and improvements | 4 to 40 | 1,664 | 1,432 | ||||||
Processing and treating plants | 8 to 40 | 97,787 | 98,106 | ||||||
Pipelines | 5 to 40 | 236,272 | 163,447 | ||||||
Compressors | 4 to 20 | 9,485 | 8,957 | ||||||
Equipment | 8 to 20 | 5,237 | 4,785 | ||||||
Computer software | 5 | 2,539 | 1,950 | ||||||
Total property, plant and equipment | 358,877 | 285,984 | |||||||
Accumulated depreciation | (75,924 | ) | (62,165 | ) | |||||
Property, plant and equipment, net | $ | 282,953 | $ | 223,819 | |||||
|
|||
Asset retirement obligation at December 31, 2012 | $ | 8,319 | |
Obligations assumed | 25,764 | ||
Accretion expense | 167 | ||
Asset retirement obligation at June 30, 2013 | $ | 34,250 | |
|
|||
June 30, 2013 | December 31, 2012 | ||||||
Revolving loan facility | $ | 123,660 | $ | 128,285 | |||
Other debt | 1,250 | — | |||||
124,910 | 128,285 | ||||||
Less: current portion | 1,250 | — | |||||
$ | 123,660 | $ | 128,285 | ||||
|
|||
• | the sum of $17.50 and all accrued and accumulated but unpaid distributions for each Series A Preferred Unit; and |
• | an amount equal to the product of: |
June 30, 2013 | December 31, 2012 | ||||
Limited partner common units | 4,683 | 4,639 | |||
Limited partner subordinated units | 4,526 | 4,526 | |||
Preferred units | 5,143 | — | |||
General partner units | 185 | 185 | |||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net (loss) income from continuing operations | $ | (19,768 | ) | $ | 2,251 | $ | (23,394 | ) | $ | 3,917 | |||||
Less: | |||||||||||||||
Declared cash distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Declared PIK distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Fair value of Series A Preferred Units in excess of value of contributed High Point System | 15,612 | — | 15,612 | — | |||||||||||
General partners' distribution | 80 | 81 | 160 | 161 | |||||||||||
General partners' share in undistributed loss | (820 | ) | (35 | ) | (970 | ) | (82 | ) | |||||||
Net (loss) income from continuing operations available to limited partners | $ | (36,788 | ) | $ | 2,205 | $ | (40,344 | ) | $ | 3,838 | |||||
Net (loss) income attributable to the Partnership | $ | (21,637 | ) | $ | 2,327 | $ | (25,190 | ) | $ | 4,018 | |||||
Less: | |||||||||||||||
Declared cash distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Declared PIK distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Fair value of Series A Preferred Units in excess of value of contributed High Point System | 15,612 | — | 15,612 | — | |||||||||||
General partners' distribution | 80 | 81 | 160 | 161 | |||||||||||
General partners' share in undistributed loss | (861 | ) | (34 | ) | (1,013 | ) | (80 | ) | |||||||
Net (loss) income available to limited partners | $ | (38,616 | ) | $ | 2,280 | $ | (42,097 | ) | $ | 3,937 | |||||
Weighted average number of units used in computation of limited partners’ net (loss) income per unit (basic) | 9,198 | 9,107 | 9,183 | 9,100 | |||||||||||
Limited partners’ net (loss) income from continuing operations per unit (basic) | $ | (4.00 | ) | $ | 0.24 | $ | (4.39 | ) | $ | 0.42 | |||||
Limited partners’ net (loss) income per unit (basic) | $ | (4.20 | ) | $ | 0.25 | $ | (4.58 | ) | $ | 0.43 | |||||
Weighted average number of units used in computation of limited partners’ net (loss) income per unit (diluted) | 9,198 | 9,276 | 9,183 | 9,263 | |||||||||||
Limited partners’ net (loss) income from continuing operations per unit (diluted) | $ | (4.00 | ) | $ | 0.24 | $ | (4.39 | ) | $ | 0.41 | |||||
Limited partners’ net (loss) income per unit (diluted) | $ | (4.20 | ) | $ | 0.25 | $ | (4.58 | ) | $ | 0.43 | |||||
|
|||
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Outstanding at beginning of period | 101,950 | 142,552 | 90,938 | 162,860 | |||||||
Granted | 56,467 | 34,560 | 80,388 | 34,560 | |||||||
Forfeited | (10,000 | ) | — | (12,426 | ) | — | |||||
Vested | (51,684 | ) | (4,560 | ) | (62,167 | ) | (24,868 | ) | |||
Outstanding at end of period | 96,733 | 172,552 | 96,733 | 172,552 | |||||||
Fair value per unit | $13.36 to $21.89 | $14.70 to $21.40 | $13.36 to $21.89 | $14.70 to $21.40 | |||||||
|
|||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 1 | $ | 1 | $ | 2 | 2 | ||||||||
Interest cost | 4 | 4 | 8 | 8 | |||||||||||
Expected return on plan assets | (17 | ) | (16 | ) | (35 | ) | (33 | ) | |||||||
Amortization of net gain | (6 | ) | (9 | ) | (12 | ) | (18 | ) | |||||||
Net periodic benefit | $ | (18 | ) | $ | (20 | ) | $ | (37 | ) | $ | (41 | ) | |||
|
|||
Payments Due by Period | |||||||||||||||||||||||||||
Total | 2013 | 2014 | 2015 | 2016 | 2017 | Thereafter | |||||||||||||||||||||
Operating leases and service contracts (a) | $ | 3,605 | $ | 338 | $ | 692 | $ | 677 | $ | 408 | $ | 353 | $ | 1,137 | |||||||||||||
Asset retirement obligations | 34,250 | — | — | — | 7,867 | — | 26,383 | ||||||||||||||||||||
Total | $ | 37,855 | $ | 338 | $ | 692 | $ | 677 | $ | 8,275 | $ | 353 | $ | 27,520 | |||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Operating leases | $ | 265 | $ | 225 | $ | 484 | $ | 439 | |||||||
Asset retirement obligation | 157 | 7 | 167 | 13 | |||||||||||
$ | 422 | $ | 232 | $ | 651 | $ | 452 | ||||||||
|
|||
|
|||
Three Months Ended | |||||||||||||||||||||||
June 30, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
Revenue | $ | 49,175 | $ | 24,653 | $ | 73,828 | $ | 28,218 | $ | 11,269 | $ | 39,487 | |||||||||||
Segment gross margin (a) | 9,340 | 7,583 | 16,923 | 8,468 | 2,786 | 11,254 | |||||||||||||||||
Gain on commodity derivatives, net | 914 | — | 914 | 3,835 | — | 3,835 | |||||||||||||||||
Direct operating expenses | 3,565 | 3,556 | 7,121 | 2,069 | 1,125 | 3,194 | |||||||||||||||||
Selling, general and administrative expenses | 4,588 | 3,668 | |||||||||||||||||||||
Equity compensation expense | 1,097 | 467 | |||||||||||||||||||||
Depreciation and accretion expense | 6,698 | 5,092 | |||||||||||||||||||||
Gain on sale of assets, net | — | 117 | |||||||||||||||||||||
Loss on impairment of property, plant and equipment | (15,232 | ) | — | ||||||||||||||||||||
Interest and other expense | (2,190 | ) | (825 | ) | |||||||||||||||||||
(Loss) gain on discontinued operations | (1,869 | ) | 76 | ||||||||||||||||||||
Net (loss) income | (21,449 | ) | 2,327 | ||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 188 | — | |||||||||||||||||||||
Net (loss) income attributable to the Partnership | $ | (21,637 | ) | $ | 2,327 | ||||||||||||||||||
Six Months Ended | |||||||||||||||||||||||
June 30, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
Revenue | $ | 94,297 | $ | 39,316 | $ | 133,613 | $ | 59,670 | $ | 24,407 | $ | 84,077 | |||||||||||
Segment gross margin (a) | 18,340 | 11,581 | 29,921 | 17,012 | 6,803 | 23,815 | |||||||||||||||||
Gain on commodity derivatives, net | 609 | — | 609 | 4,103 | — | 4,103 | |||||||||||||||||
Direct operating expenses | 6,982 | 4,941 | 11,923 | 3,871 | 2,208 | 6,079 | |||||||||||||||||
Selling, general and administrative expenses | 8,013 | 6,997 | |||||||||||||||||||||
Equity compensation expense | 1,485 | 798 | |||||||||||||||||||||
Depreciation and accretion expense | 12,344 | 10,218 | |||||||||||||||||||||
Gain on involuntary conversion of property, plant and equipment | 343 | — | |||||||||||||||||||||
Gain on sale of assets, net | — | 122 | |||||||||||||||||||||
Loss on impairment of property, plant and equipment | (15,232 | ) | — | ||||||||||||||||||||
Interest and other expense | (3,921 | ) | (1,582 | ) | |||||||||||||||||||
(Loss) gain on discontinued operations (b) | (1,796 | ) | 101 | ||||||||||||||||||||
Net (loss) income | (24,847 | ) | 4,018 | ||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 343 | — | |||||||||||||||||||||
Net (loss) income attributable to the Partnership | $ | (25,190 | ) | $ | 4,018 | ||||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue, realized gain (loss) on commodity derivatives less construction, operating and maintenance agreement (“COMA”) income, less purchases of natural gas, NGLs and condensate (inclusive, of gross margin from discontinued operations). Segment gross margin for our Transmission segment consists of revenue, less COMA income, less purchases of natural gas. Gross margin consists of the sum of the segment gross margin amounts for each of these segments. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. Effective October 1, 2012, we changed our segment gross margin measure to exclude COMA income. For the three months ended June 30, 2013 and 2012, $0.1 million and $0.1 million in COMA income was excluded from our Gathering and Processing segment gross margin, respectively and less than $0.1 million and $0.8 million in COMA income was excluded from our Transmission segment gross margin, respectively. For the six months ended June 30, 2013 and 2012, $0.1 million and $0.6 million in COMA income was excluded from our Gathering and Processing segment gross margin, respectively and less than $0.1 million and $1.6 million in COMA income was excluded from our Transmission segment gross margin, respectively. |
(b) | (Loss) gain on discontinued operations impacts our Gathering and Processing segment. |
|
|||
Condensed Consolidating Balance Sheet | |||||||||||||||
June 30, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 422 | $ | — | $ | — | $ | 423 | |||||
Accounts receivable | — | 2,114 | 1,108 | — | 3,222 | ||||||||||
Unbilled revenue | — | 21,585 | 3,894 | — | 25,479 | ||||||||||
Risk management assets | — | 2,082 | — | — | 2,082 | ||||||||||
Other current assets | — | 5,096 | 434 | — | 5,530 | ||||||||||
Total current assets | 1 | 31,299 | 5,436 | — | 36,736 | ||||||||||
Property, plant and equipment, net | — | 223,947 | 59,006 | — | 282,953 | ||||||||||
Noncurrent assets held for sale, net | — | 874 | — | — | 874 | ||||||||||
Investment in subsidiaries | 122,621 | 47,587 | — | (170,208 | ) | — | |||||||||
Other assets, net | — | 6,380 | — | — | 6,380 | ||||||||||
Total assets | $ | 122,622 | $ | 310,087 | $ | 64,442 | $ | (170,208 | ) | $ | 326,943 | ||||
Liabilities, Equity and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | (47 | ) | $ | 6,230 | $ | — | $ | 6,183 | ||||
Accrued gas purchases | — | 16,632 | 2,749 | — | 19,381 | ||||||||||
Accrued expenses and other current liabilities | 1,073 | 11,681 | 72 | — | 12,826 | ||||||||||
Current portion of long-term debt | — | 1,250 | — | — | 1,250 | ||||||||||
Risk management liabilities | — | 290 | — | — | 290 | ||||||||||
Total current liabilities | 1,073 | 29,806 | 9,051 | — | 39,930 | ||||||||||
Risk management liabilities | — | 28 | — | — | 28 | ||||||||||
Assets retirement obligations | — | 34,250 | — | — | 34,250 | ||||||||||
Other liabilities | — | (278 | ) | 466 | — | 188 | |||||||||
Long-term debt | — | 123,660 | — | — | 123,660 | ||||||||||
Total liabilities | 1,073 | 187,466 | 9,517 | — | 198,056 | ||||||||||
Convertible preferred units | 91,073 | — | — | — | 91,073 | ||||||||||
Total partners' capital | 30,476 | 122,621 | 47,587 | (170,208 | ) | 30,476 | |||||||||
Noncontrolling interest | — | — | 7,338 | — | 7,338 | ||||||||||
Total equity and partners' capital | 30,476 | 122,621 | 54,925 | (170,208 | ) | 37,814 | |||||||||
Total liabilities, equity and partners' capital | $ | 122,622 | $ | 310,087 | $ | 64,442 | $ | (170,208 | ) | $ | 326,943 | ||||
Condensed Consolidating Balance Sheet | |||||||||||||||
December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Accounts receivable | — | 1,612 | 346 | — | 1,958 | ||||||||||
Unbilled revenue | — | 18,102 | 3,410 | — | 21,512 | ||||||||||
Risk management assets | — | 969 | — | — | 969 | ||||||||||
Other current assets | — | 2,967 | 259 | — | 3,226 | ||||||||||
Total current assets | 1 | 24,225 | 4,015 | — | 28,241 | ||||||||||
Property, plant and equipment, net | — | 165,001 | 58,818 | — | 223,819 | ||||||||||
Investment in subsidiaries | 80,164 | 51,613 | — | (131,777 | ) | — | |||||||||
Other assets, net | — | 4,636 | — | — | 4,636 | ||||||||||
Total assets | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Liabilities, Equity and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 5,100 | $ | 427 | $ | — | $ | 5,527 | |||||
Accrued gas purchases | — | 14,606 | 2,428 | — | 17,034 | ||||||||||
Accrued expenses and other current liabilities | — | 9,150 | 469 | — | 9,619 | ||||||||||
Total current liabilities | — | 28,856 | 3,324 | — | 32,180 | ||||||||||
Asset retirement obligations | — | 7,861 | 458 | — | 8,319 | ||||||||||
Other liabilities | — | 309 | — | — | 309 | ||||||||||
Long-term debt | — | 128,285 | — | — | 128,285 | ||||||||||
Total liabilities | — | 165,311 | 3,782 | — | 169,093 | ||||||||||
Total partners' capital | 80,165 | 80,164 | 51,613 | (131,777 | ) | 80,165 | |||||||||
Noncontrolling interest | — | — | 7,438 | — | 7,438 | ||||||||||
Total equity and partners' capital | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities, equity and partners' capital | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Condensed Consolidating Statements of Operations | |||||||||||||||
Three months ended June 30, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Revenue | $ | — | $ | 61,729 | $ | 13,607 | $ | (1,508 | ) | $ | 73,828 | ||||
Gain on commodity derivatives, net | — | 914 | — | — | 914 | ||||||||||
Total revenue | — | 62,643 | 13,607 | (1,508 | ) | 74,742 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 48,333 | 10,571 | (1,508 | ) | 57,396 | |||||||||
Direct operating expenses | — | 6,004 | 1,117 | — | 7,121 | ||||||||||
Selling, general and administrative expenses | — | 4,588 | — | — | 4,588 | ||||||||||
Equity compensation expense | — | 1,097 | — | — | 1,097 | ||||||||||
Depreciation and accretion expense | — | 6,284 | 414 | — | 6,698 | ||||||||||
Total operating expenses | — | 66,306 | 12,102 | (1,508 | ) | 76,900 | |||||||||
Loss on impairment of property, plant and equipment | — | (15,232 | ) | — | — | (15,232 | ) | ||||||||
Operating (loss) income | — | (18,895 | ) | 1,505 | — | (17,390 | ) | ||||||||
Other income (expense): | |||||||||||||||
Earnings from consolidated affiliates | (21,637 | ) | 1,317 | — | 20,320 | — | |||||||||
Interest expense | — | (2,190 | ) | — | — | (2,190 | ) | ||||||||
Net (loss) income from continuing operations | (21,637 | ) | (19,768 | ) | 1,505 | 20,320 | (19,580 | ) | |||||||
Discontinued operations | — | (1,869 | ) | — | — | (1,869 | ) | ||||||||
Net (loss) income | (21,637 | ) | (21,637 | ) | 1,505 | 20,320 | (21,449 | ) | |||||||
Net income attributable to noncontrolling interests | — | — | 188 | — | 188 | ||||||||||
Net (loss) income attributable to the Partnership | $ | (21,637 | ) | $ | (21,637 | ) | $ | 1,317 | $ | 20,320 | $ | (21,637 | ) | ||
Condensed Consolidating Statements of Operations | |||||||||||||||
Six months ended June 30, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Revenue | $ | — | $ | 109,828 | $ | 27,256 | $ | (3,471 | ) | $ | 133,613 | ||||
Gains on commodity derivatives, net | — | 609 | — | — | 609 | ||||||||||
Total revenue | — | 110,437 | 27,256 | (3,471 | ) | 134,222 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 86,680 | 21,489 | (3,471 | ) | 104,698 | |||||||||
Direct operating expenses | — | 9,720 | 2,203 | — | 11,923 | ||||||||||
Selling, general and administrative expenses | — | 8,013 | — | — | 8,013 | ||||||||||
Equity compensation expense | — | 1,485 | — | — | 1,485 | ||||||||||
Depreciation and accretion expense | — | 11,516 | 828 | — | 12,344 | ||||||||||
Total operating expenses | — | 117,414 | 24,520 | (3,471 | ) | 138,463 | |||||||||
Gain on involuntary conversion of property, plant and equipment | — | 343 | — | — | 343 | ||||||||||
Loss on impairment of property, plant and equipment | — | (15,232 | ) | — | — | (15,232 | ) | ||||||||
Operating (loss) income | — | (21,866 | ) | 2,736 | — | (19,130 | ) | ||||||||
Other income (expense): | |||||||||||||||
Earnings from consolidated affiliates | (25,190 | ) | 2,393 | — | 22,797 | — | |||||||||
Interest expense | — | (3,921 | ) | — | — | (3,921 | ) | ||||||||
Net (loss) income from continuing operations | (25,190 | ) | (23,394 | ) | 2,736 | 22,797 | (23,051 | ) | |||||||
Discontinued operations | — | (1,796 | ) | — | — | (1,796 | ) | ||||||||
Net (loss) income | (25,190 | ) | (25,190 | ) | 2,736 | 22,797 | (24,847 | ) | |||||||
Net income attributable to noncontrolling interests | — | — | 343 | — | 343 | ||||||||||
Net (loss) income attributable to the Partnership | $ | (25,190 | ) | $ | (25,190 | ) | $ | 2,393 | $ | 22,797 | $ | (25,190 | ) | ||
Condensed Consolidating Statements of Cash Flows | |||||||||||||||
Six months ended June 30, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Net cash provided by operating activities | $ | — | $ | 8,923 | $ | 2,736 | $ | — | $ | 11,659 | |||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | — | — | — | ||||||||||
Additions to property, plant and equipment | — | (12,515 | ) | (1 | ) | — | (12,516 | ) | |||||||
Proceeds from property damage insurance recoveries | — | 482 | — | — | 482 | ||||||||||
Net contributions from affiliates | 7,805 | — | — | (7,805 | ) | — | |||||||||
Net distributions to affiliates | (14,393 | ) | — | — | 14,393 | — | |||||||||
Net cash provided by (used in) investing activities | (6,588 | ) | (12,033 | ) | (1 | ) | 6,588 | (12,034 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net contributions from affiliates | — | 14,393 | — | (14,393 | ) | — | |||||||||
Net distributions to affiliates | — | (5,513 | ) | (2,292 | ) | 7,805 | — | ||||||||
Unit holder distributions | (7,805 | ) | — | — | — | (7,805 | ) | ||||||||
Issuance of Series A convertible preferred units | 14,393 | — | — | — | 14,393 | ||||||||||
Net distributions to noncontrolling interest owners | — | — | (443 | ) | — | (443 | ) | ||||||||
LTIP tax netting unit repurchase | — | (339 | ) | — | — | (339 | ) | ||||||||
Payments for deferred debt issuance costs | — | (1,315 | ) | — | — | (1,315 | ) | ||||||||
Payments on other debt | — | (1,139 | ) | — | — | (1,139 | ) | ||||||||
Borrowings on other debt | — | 1,495 | — | — | 1,495 | ||||||||||
Payments on long-term debt | — | (56,546 | ) | — | — | (56,546 | ) | ||||||||
Borrowings on long-term debt | — | 51,921 | — | — | 51,921 | ||||||||||
Net cash (used in) provided by financing activities | 6,588 | 2,957 | (2,735 | ) | (6,588 | ) | 222 | ||||||||
Net (decrease) increase in cash and cash equivalents | — | (153 | ) | — | — | (153 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 575 | — | — | 576 | ||||||||||
End of period | $ | 1 | $ | 422 | $ | — | $ | — | $ | 423 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 3,017 | $ | — | $ | — | $ | 3,017 | |||||
Supplemental non-cash information | |||||||||||||||
(Decrease) increase in accrued property, plant and equipment | $ | — | $ | (5,769 | ) | $ | — | $ | — | $ | (5,769 | ) | |||
Net assets contributed in exchange for the issuance of Series A convertible preferred units (see Note 3) | $ | 59,994 | $ | — | $ | — | $ | — | $ | 59,994 | |||||
Fair value of Series A Units in excess of net assets received | $ | 15,612 | $ | — | $ | — | $ | — | $ | 15,612 | |||||
Accrued unitholder distribution for Series A Units | $ | 2,146 | $ | — | $ | — | $ | — | $ | 2,146 | |||||
|
|||
• | The consummation of the ArcLight Transactions and the PIK Distribution according to the terms of the Amended Partnership Agreement are permitted; |
• | Commencing on October 1, 2013, the aggregate commitments of the lenders under the credit agreement will be reduced to $175 million unless before such date AIM Midstream Holdings makes an equity contribution to the Partnership of $12.5 million that is used to repay borrowings under the credit facility by October 1, 2013; |
• | The total outstanding borrowings under the credit agreement are limited to $175 million until such equity contribution by AIM Midstream Holdings and debt repayment has occurred, at which time the maximum permitted borrowings under the credit agreement will be raised to $200 million; |
• | The margins relating to our (i) Eurodollar-based loans range from 2.50% to 4.75% depending on the Consolidated Total Leverage ratio then in effect, and (ii) base rate loans range from 1.5% to 3.75%; |
• | The definition of Consolidated Total Indebtedness will not include the Series A Units or certain unsecured surety bonds relating to the High Point Assets; |
• | The definition of Consolidated EBITDA (the consolidated EBITDA for the quarters ending June 30 and September 30, 2013 will be annualized for purposes of the Consolidated Total Leverage Ratio) will: |
◦ | include, on a pro forma basis, the consolidated EBITDA of the High Point Subsidiaries as if they were owned by the Partnership beginning on January 1, 2013; |
◦ | exclude any insurance proceeds attributable to any event occurring prior to January 1, 2013; and |
◦ | exclude any one-time, non-recurring transaction expenses of the Partnership incurred in connection with the ArcLight Transactions or the Fourth Amendment. |
• | During the period that commenced with the quarter ended March 31, 2013 and that ends with the quarter ending December 31, 2013, unless the Partnership has permanently canceled at least 20% of the number of subordinated units outstanding on April 15, 2013, the Partnership must reduce any quarterly cash distribution on either its subordinated units or Series A Preferred Units (at the Partnership's election) by an aggregate of $0.4 million per quarter, and such reduction may not be replaced by in-kind distributions of Partnership securities; |
• | The maximum Consolidated Total Leverage Ratio permitted as of the end of any fiscal quarter cannot exceed the ratio set forth below: |
Fiscal Quarter Ending | Consolidated Total Leverage Ratio |
June 30, 2013 | 5.90:1.00 |
September 30, 2013 | 5.90:1.00 |
December 31, 2013 | 5.75:1.00 |
March 31, 2014 | 5.75:1.00 |
June 30, 2014 | 5.75:1.00 |
September 30, 2014 | 5.50:1.00 |
December 31, 2014 | 5.25:1.00 |
March 31, 2015 and each fiscal quarter thereafter | 4.50:1.00 |
• | The Partnership agrees to cooperate with and pay the fees and expenses incurred by Bank of America, N.A., the administrative agent for the credit agreement, in connection with its engagement of FTI Consulting to advise and assist it in an assessment of the Partnership's financial condition; and |
• | The lenders permanently waived the Partnership's failure to comply with covenants relating to the Partnership's Consolidated Total Leverage Ratio for the quarters ended December 31, 2012 and March 31, 2013. |
|
|||
|
|||
• | American Midstream (Midla), LLC, which owns and operates approximately 370 miles of interstate pipeline that runs from the Monroe gas field in northern Louisiana south through Mississippi to Baton Rouge, Louisiana; and |
• | American Midstream (AlaTenn), LLC, which owns and operates approximately 295 miles of interstate pipeline that runs through the Tennessee River Valley from Selmer, Tennessee to Huntsville, Alabama and serves an eight-county area in Alabama, Mississippi and Tennessee. |
|
|||
Cash and cash equivalents | $ | 1,935 | |
Accounts receivable | 3,629 | ||
Unbilled revenue | 1,445 | ||
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 | $ | 61,929 | |
Cash | $ | 51,377 | |||
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||||
Unbilled revenue | $ | 4,535 | |||
Property, plant and equipment | 58,279 | ||||
Asset retirement cost | 452 | ||||
Accounts payable | (399 | ) | |||
Accrued gas purchases | (3,631 | ) | |||
Asset retirement obligations | (452 | ) | |||
Noncontrolling interest | (7,407 | ) | |||
Total identifiable net assets | $ | 51,377 | |||
Unbilled revenue | $ | 1,358 | |
Property, plant and equipment, net | 874 | ||
Accrued gas purchases | (1,222 | ) | |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 3,921 | $ | 2,738 | $ | 7,559 | $ | 5,592 | |||||||
Expense | 3,983 | 2,662 | 7,548 | 5,491 | |||||||||||
Impairment | 1,807 | — | 1,807 | — | |||||||||||
(Loss) gain from operations of disposal groups | (1,869 | ) | 76 | (1,796 | ) | 101 | |||||||||
Limited partners' net loss per unit from discontinued operations (basic and diluted) | $ | (0.20 | ) | $ | 0.01 | $ | (0.19 | ) | $ | 0.01 | |||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Customer A | 25 | % | 29 | % | 27 | % | 31 | % | |||
Customer B | 12 | % | — | % | 14 | % | — | % | |||
Customer C | 12 | % | 12 | % | 12 | % | 13 | % | |||
Customer D | — | % | 17 | % | 10 | % | 18 | % | |||
Other | 51 | % | 42 | % | 37 | % | 38 | % | |||
Total | 100 | % | 100 | % | 100 | % | 100 | % | |||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | June 30, 2013 | December 31, 2012 | ||||||||||||||||||
Current | $ | 2,153 | $ | 1,889 | $ | (71 | ) | $ | (920 | ) | $ | 2,082 | $ | 969 | ||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 2,153 | $ | 1,889 | $ | (71 | ) | $ | (920 | ) | $ | 2,082 | $ | 969 | ||||||||||
Current | $ | — | $ | — | $ | (290 | ) | $ | — | $ | (290 | ) | $ | — | ||||||||||
Noncurrent | — | — | (28 | ) | — | (28 | ) | — | ||||||||||||||||
Total liabilities | $ | — | $ | — | $ | (318 | ) | $ | — | $ | (318 | ) | $ | — | ||||||||||
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 | |||||||||||
2013 | |||||||||||||||
Gain on commodity derivatives, net | $ | 360 | $ | 554 | $ | 536 | $ | 73 | |||||||
Interest expense | — | (318 | ) | — | (318 | ) | |||||||||
Direct operating expenses | (95 | ) | — | (95 | ) | — | |||||||||
Total | $ | 265 | $ | 236 | $ | 441 | $ | (245 | ) | ||||||
2012 | |||||||||||||||
Gain on commodity derivatives, net | $ | 664 | $ | 3,171 | $ | 609 | $ | 3,494 | |||||||
|
|||
Carrying Amount | Estimated Fair Value | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
June 30, 2013 | $ | 1,042 | $ | — | $ | 1,042 | $ | — | $ | 1,042 | |||||||||
December 31, 2012 | $ | 969 | $ | — | $ | 969 | $ | — | $ | 969 | |||||||||
Interest rate swap | |||||||||||||||||||
June 30, 2013 | $ | (318 | ) | $ | — | $ | (318 | ) | $ | — | $ | (318 | ) | ||||||
December 31, 2012 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||
|
|||
Useful Life (in years) | June 30, 2013 | December 31, 2012 | |||||||
Land | N/A | $ | 2,254 | $ | 2,254 | ||||
Construction in progress | N/A | 2,531 | 5,053 | ||||||
Base gas | N/A | 1,108 | — | ||||||
Buildings and improvements | 4 to 40 | 1,664 | 1,432 | ||||||
Processing and treating plants | 8 to 40 | 97,787 | 98,106 | ||||||
Pipelines | 5 to 40 | 236,272 | 163,447 | ||||||
Compressors | 4 to 20 | 9,485 | 8,957 | ||||||
Equipment | 8 to 20 | 5,237 | 4,785 | ||||||
Computer software | 5 | 2,539 | 1,950 | ||||||
Total property, plant and equipment | 358,877 | 285,984 | |||||||
Accumulated depreciation | (75,924 | ) | (62,165 | ) | |||||
Property, plant and equipment, net | $ | 282,953 | $ | 223,819 | |||||
|
|||
Asset retirement obligation at December 31, 2012 | $ | 8,319 | |
Obligations assumed | 25,764 | ||
Accretion expense | 167 | ||
Asset retirement obligation at June 30, 2013 | $ | 34,250 | |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Operating leases | $ | 265 | $ | 225 | $ | 484 | $ | 439 | |||||||
Asset retirement obligation | 157 | 7 | 167 | 13 | |||||||||||
$ | 422 | $ | 232 | $ | 651 | $ | 452 | ||||||||
|
|||
June 30, 2013 | December 31, 2012 | ||||||
Revolving loan facility | $ | 123,660 | $ | 128,285 | |||
Other debt | 1,250 | — | |||||
124,910 | 128,285 | ||||||
Less: current portion | 1,250 | — | |||||
$ | 123,660 | $ | 128,285 | ||||
|
|||
June 30, 2013 | December 31, 2012 | ||||
Limited partner common units | 4,683 | 4,639 | |||
Limited partner subordinated units | 4,526 | 4,526 | |||
Preferred units | 5,143 | — | |||
General partner units | 185 | 185 | |||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net (loss) income from continuing operations | $ | (19,768 | ) | $ | 2,251 | $ | (23,394 | ) | $ | 3,917 | |||||
Less: | |||||||||||||||
Declared cash distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Declared PIK distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Fair value of Series A Preferred Units in excess of value of contributed High Point System | 15,612 | — | 15,612 | — | |||||||||||
General partners' distribution | 80 | 81 | 160 | 161 | |||||||||||
General partners' share in undistributed loss | (820 | ) | (35 | ) | (970 | ) | (82 | ) | |||||||
Net (loss) income from continuing operations available to limited partners | $ | (36,788 | ) | $ | 2,205 | $ | (40,344 | ) | $ | 3,838 | |||||
Net (loss) income attributable to the Partnership | $ | (21,637 | ) | $ | 2,327 | $ | (25,190 | ) | $ | 4,018 | |||||
Less: | |||||||||||||||
Declared cash distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Declared PIK distribution on Series A Preferred Units | 1,074 | — | 1,074 | — | |||||||||||
Fair value of Series A Preferred Units in excess of value of contributed High Point System | 15,612 | — | 15,612 | — | |||||||||||
General partners' distribution | 80 | 81 | 160 | 161 | |||||||||||
General partners' share in undistributed loss | (861 | ) | (34 | ) | (1,013 | ) | (80 | ) | |||||||
Net (loss) income available to limited partners | $ | (38,616 | ) | $ | 2,280 | $ | (42,097 | ) | $ | 3,937 | |||||
Weighted average number of units used in computation of limited partners’ net (loss) income per unit (basic) | 9,198 | 9,107 | 9,183 | 9,100 | |||||||||||
Limited partners’ net (loss) income from continuing operations per unit (basic) | $ | (4.00 | ) | $ | 0.24 | $ | (4.39 | ) | $ | 0.42 | |||||
Limited partners’ net (loss) income per unit (basic) | $ | (4.20 | ) | $ | 0.25 | $ | (4.58 | ) | $ | 0.43 | |||||
Weighted average number of units used in computation of limited partners’ net (loss) income per unit (diluted) | 9,198 | 9,276 | 9,183 | 9,263 | |||||||||||
Limited partners’ net (loss) income from continuing operations per unit (diluted) | $ | (4.00 | ) | $ | 0.24 | $ | (4.39 | ) | $ | 0.41 | |||||
Limited partners’ net (loss) income per unit (diluted) | $ | (4.20 | ) | $ | 0.25 | $ | (4.58 | ) | $ | 0.43 | |||||
|
|||
Three Months Ended | Six Months Ended | ||||||||||
June 30, | June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Outstanding at beginning of period | 101,950 | 142,552 | 90,938 | 162,860 | |||||||
Granted | 56,467 | 34,560 | 80,388 | 34,560 | |||||||
Forfeited | (10,000 | ) | — | (12,426 | ) | — | |||||
Vested | (51,684 | ) | (4,560 | ) | (62,167 | ) | (24,868 | ) | |||
Outstanding at end of period | 96,733 | 172,552 | 96,733 | 172,552 | |||||||
Fair value per unit | $13.36 to $21.89 | $14.70 to $21.40 | $13.36 to $21.89 | $14.70 to $21.40 | |||||||
|
|||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service cost | $ | 1 | $ | 1 | $ | 2 | 2 | ||||||||
Interest cost | 4 | 4 | 8 | 8 | |||||||||||
Expected return on plan assets | (17 | ) | (16 | ) | (35 | ) | (33 | ) | |||||||
Amortization of net gain | (6 | ) | (9 | ) | (12 | ) | (18 | ) | |||||||
Net periodic benefit | $ | (18 | ) | $ | (20 | ) | $ | (37 | ) | $ | (41 | ) | |||
|
|||
Payments Due by Period | |||||||||||||||||||||||||||
Total | 2013 | 2014 | 2015 | 2016 | 2017 | Thereafter | |||||||||||||||||||||
Operating leases and service contracts (a) | $ | 3,605 | $ | 338 | $ | 692 | $ | 677 | $ | 408 | $ | 353 | $ | 1,137 | |||||||||||||
Asset retirement obligations | 34,250 | — | — | — | 7,867 | — | 26,383 | ||||||||||||||||||||
Total | $ | 37,855 | $ | 338 | $ | 692 | $ | 677 | $ | 8,275 | $ | 353 | $ | 27,520 | |||||||||||||
Asset retirement obligation at December 31, 2012 | $ | 8,319 | |
Obligations assumed | 25,764 | ||
Accretion expense | 167 | ||
Asset retirement obligation at June 30, 2013 | $ | 34,250 | |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Operating leases | $ | 265 | $ | 225 | $ | 484 | $ | 439 | |||||||
Asset retirement obligation | 157 | 7 | 167 | 13 | |||||||||||
$ | 422 | $ | 232 | $ | 651 | $ | 452 | ||||||||
|
|||
Three Months Ended | |||||||||||||||||||||||
June 30, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
Revenue | $ | 49,175 | $ | 24,653 | $ | 73,828 | $ | 28,218 | $ | 11,269 | $ | 39,487 | |||||||||||
Segment gross margin (a) | 9,340 | 7,583 | 16,923 | 8,468 | 2,786 | 11,254 | |||||||||||||||||
Gain on commodity derivatives, net | 914 | — | 914 | 3,835 | — | 3,835 | |||||||||||||||||
Direct operating expenses | 3,565 | 3,556 | 7,121 | 2,069 | 1,125 | 3,194 | |||||||||||||||||
Selling, general and administrative expenses | 4,588 | 3,668 | |||||||||||||||||||||
Equity compensation expense | 1,097 | 467 | |||||||||||||||||||||
Depreciation and accretion expense | 6,698 | 5,092 | |||||||||||||||||||||
Gain on sale of assets, net | — | 117 | |||||||||||||||||||||
Loss on impairment of property, plant and equipment | (15,232 | ) | — | ||||||||||||||||||||
Interest and other expense | (2,190 | ) | (825 | ) | |||||||||||||||||||
(Loss) gain on discontinued operations | (1,869 | ) | 76 | ||||||||||||||||||||
Net (loss) income | (21,449 | ) | 2,327 | ||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 188 | — | |||||||||||||||||||||
Net (loss) income attributable to the Partnership | $ | (21,637 | ) | $ | 2,327 | ||||||||||||||||||
Six Months Ended | |||||||||||||||||||||||
June 30, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
Revenue | $ | 94,297 | $ | 39,316 | $ | 133,613 | $ | 59,670 | $ | 24,407 | $ | 84,077 | |||||||||||
Segment gross margin (a) | 18,340 | 11,581 | 29,921 | 17,012 | 6,803 | 23,815 | |||||||||||||||||
Gain on commodity derivatives, net | 609 | — | 609 | 4,103 | — | 4,103 | |||||||||||||||||
Direct operating expenses | 6,982 | 4,941 | 11,923 | 3,871 | 2,208 | 6,079 | |||||||||||||||||
Selling, general and administrative expenses | 8,013 | 6,997 | |||||||||||||||||||||
Equity compensation expense | 1,485 | 798 | |||||||||||||||||||||
Depreciation and accretion expense | 12,344 | 10,218 | |||||||||||||||||||||
Gain on involuntary conversion of property, plant and equipment | 343 | — | |||||||||||||||||||||
Gain on sale of assets, net | — | 122 | |||||||||||||||||||||
Loss on impairment of property, plant and equipment | (15,232 | ) | — | ||||||||||||||||||||
Interest and other expense | (3,921 | ) | (1,582 | ) | |||||||||||||||||||
(Loss) gain on discontinued operations (b) | (1,796 | ) | 101 | ||||||||||||||||||||
Net (loss) income | (24,847 | ) | 4,018 | ||||||||||||||||||||
Less: Net income attributable to noncontrolling interests | 343 | — | |||||||||||||||||||||
Net (loss) income attributable to the Partnership | $ | (25,190 | ) | $ | 4,018 | ||||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue, realized gain (loss) on commodity derivatives less construction, operating and maintenance agreement (“COMA”) income, less purchases of natural gas, NGLs and condensate (inclusive, of gross margin from discontinued operations). Segment gross margin for our Transmission segment consists of revenue, less COMA income, less purchases of natural gas. Gross margin consists of the sum of the segment gross margin amounts for each of these segments. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. Effective October 1, 2012, we changed our segment gross margin measure to exclude COMA income. For the three months ended June 30, 2013 and 2012, $0.1 million and $0.1 million in COMA income was excluded from our Gathering and Processing segment gross margin, respectively and less than $0.1 million and $0.8 million in COMA income was excluded from our Transmission segment gross margin, respectively. For the six months ended June 30, 2013 and 2012, $0.1 million and $0.6 million in COMA income was excluded from our Gathering and Processing segment gross margin, respectively and less than $0.1 million and $1.6 million in COMA income was excluded from our Transmission segment gross margin, respectively. |
(b) | (Loss) gain on discontinued operations impacts our Gathering and Processing segment. |
|
|||
Condensed Consolidating Balance Sheet | |||||||||||||||
June 30, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 422 | $ | — | $ | — | $ | 423 | |||||
Accounts receivable | — | 2,114 | 1,108 | — | 3,222 | ||||||||||
Unbilled revenue | — | 21,585 | 3,894 | — | 25,479 | ||||||||||
Risk management assets | — | 2,082 | — | — | 2,082 | ||||||||||
Other current assets | — | 5,096 | 434 | — | 5,530 | ||||||||||
Total current assets | 1 | 31,299 | 5,436 | — | 36,736 | ||||||||||
Property, plant and equipment, net | — | 223,947 | 59,006 | — | 282,953 | ||||||||||
Noncurrent assets held for sale, net | — | 874 | — | — | 874 | ||||||||||
Investment in subsidiaries | 122,621 | 47,587 | — | (170,208 | ) | — | |||||||||
Other assets, net | — | 6,380 | — | — | 6,380 | ||||||||||
Total assets | $ | 122,622 | $ | 310,087 | $ | 64,442 | $ | (170,208 | ) | $ | 326,943 | ||||
Liabilities, Equity and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | (47 | ) | $ | 6,230 | $ | — | $ | 6,183 | ||||
Accrued gas purchases | — | 16,632 | 2,749 | — | 19,381 | ||||||||||
Accrued expenses and other current liabilities | 1,073 | 11,681 | 72 | — | 12,826 | ||||||||||
Current portion of long-term debt | — | 1,250 | — | — | 1,250 | ||||||||||
Risk management liabilities | — | 290 | — | — | 290 | ||||||||||
Total current liabilities | 1,073 | 29,806 | 9,051 | — | 39,930 | ||||||||||
Risk management liabilities | — | 28 | — | — | 28 | ||||||||||
Assets retirement obligations | — | 34,250 | — | — | 34,250 | ||||||||||
Other liabilities | — | (278 | ) | 466 | — | 188 | |||||||||
Long-term debt | — | 123,660 | — | — | 123,660 | ||||||||||
Total liabilities | 1,073 | 187,466 | 9,517 | — | 198,056 | ||||||||||
Convertible preferred units | 91,073 | — | — | — | 91,073 | ||||||||||
Total partners' capital | 30,476 | 122,621 | 47,587 | (170,208 | ) | 30,476 | |||||||||
Noncontrolling interest | — | — | 7,338 | — | 7,338 | ||||||||||
Total equity and partners' capital | 30,476 | 122,621 | 54,925 | (170,208 | ) | 37,814 | |||||||||
Total liabilities, equity and partners' capital | $ | 122,622 | $ | 310,087 | $ | 64,442 | $ | (170,208 | ) | $ | 326,943 | ||||
Condensed Consolidating Balance Sheet | |||||||||||||||
December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Accounts receivable | — | 1,612 | 346 | — | 1,958 | ||||||||||
Unbilled revenue | — | 18,102 | 3,410 | — | 21,512 | ||||||||||
Risk management assets | — | 969 | — | — | 969 | ||||||||||
Other current assets | — | 2,967 | 259 | — | 3,226 | ||||||||||
Total current assets | 1 | 24,225 | 4,015 | — | 28,241 | ||||||||||
Property, plant and equipment, net | — | 165,001 | 58,818 | — | 223,819 | ||||||||||
Investment in subsidiaries | 80,164 | 51,613 | — | (131,777 | ) | — | |||||||||
Other assets, net | — | 4,636 | — | — | 4,636 | ||||||||||
Total assets | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Liabilities, Equity and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 5,100 | $ | 427 | $ | — | $ | 5,527 | |||||
Accrued gas purchases | — | 14,606 | 2,428 | — | 17,034 | ||||||||||
Accrued expenses and other current liabilities | — | 9,150 | 469 | — | 9,619 | ||||||||||
Total current liabilities | — | 28,856 | 3,324 | — | 32,180 | ||||||||||
Asset retirement obligations | — | 7,861 | 458 | — | 8,319 | ||||||||||
Other liabilities | — | 309 | — | — | 309 | ||||||||||
Long-term debt | — | 128,285 | — | — | 128,285 | ||||||||||
Total liabilities | — | 165,311 | 3,782 | — | 169,093 | ||||||||||
Total partners' capital | 80,165 | 80,164 | 51,613 | (131,777 | ) | 80,165 | |||||||||
Noncontrolling interest | — | — | 7,438 | — | 7,438 | ||||||||||
Total equity and partners' capital | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities, equity and partners' capital | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Condensed Consolidating Statements of Operations | |||||||||||||||
Three months ended June 30, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Revenue | $ | — | $ | 61,729 | $ | 13,607 | $ | (1,508 | ) | $ | 73,828 | ||||
Gain on commodity derivatives, net | — | 914 | — | — | 914 | ||||||||||
Total revenue | — | 62,643 | 13,607 | (1,508 | ) | 74,742 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 48,333 | 10,571 | (1,508 | ) | 57,396 | |||||||||
Direct operating expenses | — | 6,004 | 1,117 | — | 7,121 | ||||||||||
Selling, general and administrative expenses | — | 4,588 | — | — | 4,588 | ||||||||||
Equity compensation expense | — | 1,097 | — | — | 1,097 | ||||||||||
Depreciation and accretion expense | — | 6,284 | 414 | — | 6,698 | ||||||||||
Total operating expenses | — | 66,306 | 12,102 | (1,508 | ) | 76,900 | |||||||||
Loss on impairment of property, plant and equipment | — | (15,232 | ) | — | — | (15,232 | ) | ||||||||
Operating (loss) income | — | (18,895 | ) | 1,505 | — | (17,390 | ) | ||||||||
Other income (expense): | |||||||||||||||
Earnings from consolidated affiliates | (21,637 | ) | 1,317 | — | 20,320 | — | |||||||||
Interest expense | — | (2,190 | ) | — | — | (2,190 | ) | ||||||||
Net (loss) income from continuing operations | (21,637 | ) | (19,768 | ) | 1,505 | 20,320 | (19,580 | ) | |||||||
Discontinued operations | — | (1,869 | ) | — | — | (1,869 | ) | ||||||||
Net (loss) income | (21,637 | ) | (21,637 | ) | 1,505 | 20,320 | (21,449 | ) | |||||||
Net income attributable to noncontrolling interests | — | — | 188 | — | 188 | ||||||||||
Net (loss) income attributable to the Partnership | $ | (21,637 | ) | $ | (21,637 | ) | $ | 1,317 | $ | 20,320 | $ | (21,637 | ) | ||
Condensed Consolidating Statements of Cash Flows | |||||||||||||||
Six months ended June 30, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Net cash provided by operating activities | $ | — | $ | 8,923 | $ | 2,736 | $ | — | $ | 11,659 | |||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | — | — | — | ||||||||||
Additions to property, plant and equipment | — | (12,515 | ) | (1 | ) | — | (12,516 | ) | |||||||
Proceeds from property damage insurance recoveries | — | 482 | — | — | 482 | ||||||||||
Net contributions from affiliates | 7,805 | — | — | (7,805 | ) | — | |||||||||
Net distributions to affiliates | (14,393 | ) | — | — | 14,393 | — | |||||||||
Net cash provided by (used in) investing activities | (6,588 | ) | (12,033 | ) | (1 | ) | 6,588 | (12,034 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net contributions from affiliates | — | 14,393 | — | (14,393 | ) | — | |||||||||
Net distributions to affiliates | — | (5,513 | ) | (2,292 | ) | 7,805 | — | ||||||||
Unit holder distributions | (7,805 | ) | — | — | — | (7,805 | ) | ||||||||
Issuance of Series A convertible preferred units | 14,393 | — | — | — | 14,393 | ||||||||||
Net distributions to noncontrolling interest owners | — | — | (443 | ) | — | (443 | ) | ||||||||
LTIP tax netting unit repurchase | — | (339 | ) | — | — | (339 | ) | ||||||||
Payments for deferred debt issuance costs | — | (1,315 | ) | — | — | (1,315 | ) | ||||||||
Payments on other debt | — | (1,139 | ) | — | — | (1,139 | ) | ||||||||
Borrowings on other debt | — | 1,495 | — | — | 1,495 | ||||||||||
Payments on long-term debt | — | (56,546 | ) | — | — | (56,546 | ) | ||||||||
Borrowings on long-term debt | — | 51,921 | — | — | 51,921 | ||||||||||
Net cash (used in) provided by financing activities | 6,588 | 2,957 | (2,735 | ) | (6,588 | ) | 222 | ||||||||
Net (decrease) increase in cash and cash equivalents | — | (153 | ) | — | — | (153 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 575 | — | — | 576 | ||||||||||
End of period | $ | 1 | $ | 422 | $ | — | $ | — | $ | 423 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 3,017 | $ | — | $ | — | $ | 3,017 | |||||
Supplemental non-cash information | |||||||||||||||
(Decrease) increase in accrued property, plant and equipment | $ | — | $ | (5,769 | ) | $ | — | $ | — | $ | (5,769 | ) | |||
Net assets contributed in exchange for the issuance of Series A convertible preferred units (see Note 3) | $ | 59,994 | $ | — | $ | — | $ | — | $ | 59,994 | |||||
Fair value of Series A Units in excess of net assets received | $ | 15,612 | $ | — | $ | — | $ | — | $ | 15,612 | |||||
Accrued unitholder distribution for Series A Units | $ | 2,146 | $ | — | $ | — | $ | — | $ | 2,146 | |||||
|
|||
Fiscal Quarter Ending | Consolidated Total Leverage Ratio |
June 30, 2013 | 5.90:1.00 |
September 30, 2013 | 5.90:1.00 |
December 31, 2013 | 5.75:1.00 |
March 31, 2014 | 5.75:1.00 |
June 30, 2014 | 5.75:1.00 |
September 30, 2014 | 5.50:1.00 |
December 31, 2014 | 5.25:1.00 |
March 31, 2015 and each fiscal quarter thereafter | 4.50:1.00 |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||