|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | High Point Gas Transmission, LLC, which owns and operates approximately 400 miles of intrastate pipeline and is connected to 40 meters with 32 active producers and offers processing options at the Toca processing plant with delivery to Southern Natural Gas available downstream of the processing plant in Louisiana; |
• | American Midstream (Midla), LLC, which owns and operates approximately 370 miles of interstate pipeline that runs from the Monroe gas field in northern Louisiana south through Mississippi to Baton Rouge, Louisiana. |
• | American Midstream (AlaTenn), LLC, which owns and operates approximately 295 miles of interstate pipeline that runs through the Tennessee River Valley from Selmer, Tennessee, to Huntsville, Alabama and serves an eight-county area in Alabama, Mississippi and Tennessee. |
• | Commodity-based derivatives: “Total revenue” |
• | Corporate interest rate derivatives: “Interest expense” |
• | Level 1 – Inputs represent unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 – Inputs include quoted prices for similar assets and liabilities in active markets that are either directly or indirectly observable; and |
• | Level 3 – Inputs are unobservable and considered significant to fair value measurement. |
|
|||
Cash and cash equivalents | $ | 1,935 | |
Accounts receivable | 3,629 | ||
Unbilled revenue | 1,446 | ||
Other current assets | 2,049 | ||
Property, plant and equipment, net | 82,615 | ||
Other assets | 1,000 | ||
Accounts payable | (11 | ) | |
Accrued expenses and other current liabilities | (4,077 | ) | |
Current portion of long-term debt | (893 | ) | |
Asset retirement obligation liability | (25,763 | ) | |
Total identifiable net assets | $ | 61,930 | |
Cash consideration: | $ | 51,377 | |
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Unbilled revenue | $ | 4,535 | |
Property, plant and equipment | 58,279 | ||
Asset retirement cost | 452 | ||
Accounts payable | (399 | ) | |
Accrued gas purchases | (3,631 | ) | |
Asset retirement obligations | (452 | ) | |
Noncontrolling interest | (7,407 | ) | |
Total identifiable net assets: | $ | 51,377 | |
Year Ended December 31, | |||||||
2012 | 2011 | ||||||
Revenue | $ | 246,342 | $ | 296,387 | |||
Net loss | (4,319 | ) | (10,411 | ) | |||
Limited partners’ net loss per unit | (0.49 | ) | (1.53 | ) | |||
Year Ended | |||
December 31, 2011 | |||
Revenue | $ | 249,908 | |
Net loss | (11,741 | ) | |
Limited partners’ net loss per unit | (1.65 | ) | |
|
|||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Revenue | $ | 14,845 | $ | 12,343 | $ | 17,024 | |||||
Expense | (14,964 | ) | (12,024 | ) | (16,692 | ) | |||||
Impairment | (2,400 | ) | — | — | |||||||
Loss on sale of assets | (75 | ) | — | — | |||||||
Income tax benefit | 339 | — | — | ||||||||
(Loss) income from operations of disposal groups, net of tax | $ | (2,255 | ) | $ | 319 | $ | 332 | ||||
Limited partners' net (loss) income per unit from discontinued operations (basic and diluted) | $ | (0.24 | ) | $ | 0.03 | $ | 0.04 | ||||
|
|||
Year Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Customer A | 28 | % | 30 | % | 41 | % | ||
Customer B | 13 | % | — | — | ||||
Customer C | 12 | % | 13 | % | 15 | % | ||
Customer D | 10 | % | 14 | % | 18 | % | ||
Other | 37 | % | 43 | % | 26 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
|
|||
December 31, | |||||||
2013 | 2012 | ||||||
Prepaid insurance | $ | 3,166 | $ | 458 | |||
Other current assets | 4,331 | 2,768 | |||||
$ | 7,497 | $ | 3,226 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | December 31, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | ||||||||||||||||||
Current | $ | 473 | $ | 1,889 | $ | — | $ | (920 | ) | $ | 473 | $ | 969 | |||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 473 | $ | 1,889 | $ | — | $ | (920 | ) | $ | 473 | $ | 969 | |||||||||||
Current | $ | 27 | $ | — | $ | (450 | ) | $ | — | $ | (423 | ) | $ | — | ||||||||||
Noncurrent | — | — | (101 | ) | — | (101 | ) | — | ||||||||||||||||
Total liabilities | $ | 27 | $ | — | $ | (551 | ) | $ | — | $ | (524 | ) | $ | — | ||||||||||
Realized | Unrealized | |||||||
2013 | ||||||||
Gain (loss) on commodity derivatives | $ | 1,069 | $ | (1,041 | ) | |||
Interest expense | (207 | ) | (454 | ) | ||||
Direct operating expenses | (662 | ) | — | |||||
Total | $ | 200 | $ | (1,495 | ) | |||
2012 | ||||||||
Gain (loss) on commodity derivatives | $ | 2,408 | $ | 992 | ||||
Total | $ | 2,408 | $ | 992 | ||||
2011 | ||||||||
Gain (loss) on commodity derivatives | $ | (1,911 | ) | $ | (541 | ) | ||
Realized loss on early termination of commodity derivatives | (2,998 | ) | — | |||||
Total | $ | (4,909 | ) | $ | (541 | ) | ||
|
|||
• | 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 of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
December 31, 2013 | $ | (70 | ) | $ | — | $ | (70 | ) | $ | — | $ | (70 | ) | ||||||
December 31, 2012 | 969 | — | 969 | — | 969 | ||||||||||||||
Interest rate swap | |||||||||||||||||||
December 31, 2013 | $ | (454 | ) | $ | — | $ | (454 | ) | $ | — | $ | (454 | ) | ||||||
December 31, 2012 | — | — | — | — | — | ||||||||||||||
|
|||
Useful Life (in years) | December 31, 2013 | December 31, 2012 | |||||||
Land | N/A | $ | 6,015 | $ | 2,254 | ||||
Construction in progress | N/A | 6,443 | 5,053 | ||||||
Base gas | N/A | 1,108 | — | ||||||
Buildings and improvements | 4 to 40 | 5,109 | 1,432 | ||||||
Processing and treating plants | 8 to 40 | 97,106 | 98,106 | ||||||
Pipelines | 5 to 40 | 239,826 | 163,447 | ||||||
Compressors | 4 to 20 | 11,793 | 8,957 | ||||||
Dock | 20 to 40 | 7,942 | — | ||||||
Tanks, truck rack and piping | 20 to 40 | 22,432 | — | ||||||
Equipment | 8 to 20 | 6,293 | 4,785 | ||||||
Computer software | 5 | 3,531 | 1,950 | ||||||
Total property, plant and equipment | 407,598 | 285,984 | |||||||
Accumulated depreciation | (95,088 | ) | (62,165 | ) | |||||
Property, plant and equipment, net | $ | 312,510 | $ | 223,819 | |||||
|
|||
December 31, 2013 | |||
Customer contracts | $ | 12,101 | |
Accumulated amortization | (8,419 | ) | |
Intangible assets, net | $ | 3,682 | |
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
Accrued expenses | $ | 5,906 | $ | 6,519 | ||||
Gas imbalances payable | 4,305 | 971 | ||||||
Other accrued expenses and other current liabilities | 4,847 | 2,129 | ||||||
$ | 15,058 | $ | 9,619 | |||||
|
|||
Year Ended December 31, | |||||||
2013 | 2012 | ||||||
Beginning asset retirement obligation | $ | 8,319 | $ | 8,093 | |||
Liabilities assumed | 25,763 | 452 | |||||
Expenditures | — | (258 | ) | ||||
Accretion expense | 554 | 32 | |||||
Ending asset retirement obligation | $ | 34,636 | $ | 8,319 | |||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
Revolving credit facility | $ | 130,735 | $ | 128,285 | ||||
Other debt | 2,048 | — | ||||||
Total debt | 132,783 | 128,285 | ||||||
Less: current portion | 2,048 | — | ||||||
Long-term debt | $ | 130,735 | $ | 128,285 | ||||
|
|||
• | the sum of $17.50 and all accrued and accumulated but unpaid distributions for each Series A Unit; or |
• | an amount equal to the product of: |
December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Series A convertible preferred units | 5,279 | — | — | |||||
Limited partner common units | 7,414 | 4,639 | 4,561 | |||||
Limited partner subordinated units | — | 4,526 | 4,526 | |||||
General partner units | 185 | 185 | 185 | |||||
|
|||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Net loss from continuing operations | $ | (31,151 | ) | $ | (6,571 | ) | $ | (12,030 | ) | ||
Net income attributable to noncontrolling interests | 633 | 256 | — | ||||||||
Net loss from continuing operations attributable to the Partnership | (31,784 | ) | (6,827 | ) | (12,030 | ) | |||||
Less: | |||||||||||
Distributions on Series A Preferred Units | 24,117 | — | — | ||||||||
General partner's distributions | 464 | 322 | 864 | ||||||||
General partner's share in undistributed loss | (1,708 | ) | (458 | ) | (1,112 | ) | |||||
Blackwater net loss from continuing operations | (716 | ) | — | — | |||||||
Net loss from continuing operations available to limited partners | (53,941 | ) | (6,691 | ) | (11,782 | ) | |||||
Net (loss) income from discontinued operations available to limited partners | (1,893 | ) | 313 | 325 | |||||||
Net loss available to limited partners | $ | (55,834 | ) | $ | (6,378 | ) | $ | (11,457 | ) | ||
Weighted average number of units used in computation of limited partners’ net loss per unit (basic and diluted) | 7,981 | 9,113 | 6,997 | ||||||||
Limited partners’ net loss from continuing operations per unit (basic and diluted) | $ | (6.76 | ) | $ | (0.73 | ) | $ | (1.68 | ) | ||
Limited partners’ net loss (income) from discontinued operations per unit (basic and diluted) | (0.24 | ) | 0.03 | 0.04 | |||||||
Limited partners’ net loss per unit (basic and diluted) | $ | (7.00 | ) | $ | (0.70 | ) | $ | (1.64 | ) | ||
|
|||
Year Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
Outstanding at beginning of period | 90,938 | 162,860 | 205,864 | ||||||
Granted | 114,336 | 38,595 | 19,414 | ||||||
Forfeited | (18,320 | ) | (12,517 | ) | — | ||||
Vested | (111,425 | ) | (98,000 | ) | (62,418 | ) | |||
Outstanding at end of period | 75,529 | 90,938 | 162,860 | ||||||
Fair value per unit | $13.36 to $25.60 | $14.70 to $21.40 | $14.70 to $19.69 | ||||||
|
|||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Change in benefit obligation | ||||||||||||
Benefit obligation, beginning of period | $ | 472 | $ | 466 | $ | 869 | ||||||
Service cost | 5 | 4 | 3 | |||||||||
Interest cost | 15 | 18 | 22 | |||||||||
Actuarial (gain) loss | (29 | ) | 22 | (367 | ) | |||||||
Plan amendments | 126 | — | — | |||||||||
Benefits paid | (57 | ) | (38 | ) | (61 | ) | ||||||
Benefit obligation, end of period | $ | 532 | $ | 472 | $ | 466 | ||||||
Change in plan assets | ||||||||||||
Fair value of plan assets, beginning of period | $ | 1,552 | $ | 1,432 | $ | 1,319 | ||||||
Actual return on plan assets | (53 | ) | 84 | 99 | ||||||||
Employer’s contributions | 90 | 90 | 90 | |||||||||
Benefits paid | (61 | ) | (54 | ) | (76 | ) | ||||||
Fair value of plan assets, end of period | $ | 1,528 | $ | 1,552 | $ | 1,432 | ||||||
Funded status | ||||||||||||
Funded status | $ | 996 | $ | 1,080 | $ | 966 | ||||||
December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Other assets | $ | 996 | $ | 1,080 | $ | 966 | ||||||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Net Periodic (Benefit) Cost | ||||||||||||
Service cost | $ | 5 | $ | 4 | $ | 3 | ||||||
Interest cost | 15 | 18 | 22 | |||||||||
Expected return on plan assets | (70 | ) | (67 | ) | (60 | ) | ||||||
Amortization of net (gain) loss | (23 | ) | (43 | ) | (47 | ) | ||||||
Net periodic (benefit) cost | $ | (73 | ) | $ | (88 | ) | $ | (82 | ) | |||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income | ||||||||||||
Net loss (gain) | $ | 247 | $ | 64 | $ | (359 | ) | |||||
Total recognized in other comprehensive income | 247 | 64 | (359 | ) | ||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | 174 | $ | (24 | ) | $ | (441 | ) | ||||
Year Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
Discount rate | 4.57 | % | 3.42 | % | 3.96 | % | |||
Expected return on plan assets | 4.50 | % | 4.50 | % | 4.50 | % | |||
Health care trend rate | 4.50 | % | 3.00 | % | 3.00 | % | |||
For the year ending | |||
2014 | $ | 28 | |
2015 | 29 | ||
2016 | 28 | ||
2017 | 27 | ||
2018 | 27 | ||
Five years thereafter | 157 | ||
December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
Fixed income (a) | 70.1 | % | 72.2 | % | 72.1 | % | |||
Cash and short term assets (b) | 29.9 | % | 27.8 | % | 27.9 | % | |||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
(a) | United States government securities, municipal corporate bonds and notes and asset backed securities |
(b) | Cash and securities with maturities of one year or less |
|
|||
December 31, 2013 | |||
Deferred tax assets: | |||
Net operating loss carryforwards | $ | 5,455 | |
Other | 182 | ||
Total deferred tax assets | 5,637 | ||
Deferred tax liabilities: | |||
Property, plant and equipment | 9,022 | ||
Intangible assets | 1,364 | ||
Total deferred tax liabilities | 10,386 | ||
Deferred income tax liability, net | $ | (4,749 | ) |
Year Ended December 31, 2013 | |||
Net loss before income tax benefit | (31,646 | ) | |
Federal statutory rate | 34 | % | |
Federal income tax benefit at statutory rate | 10,760 | ||
Reconciling items: | |||
Partnership loss not subject to income tax | (10,350 | ) | |
Income not subject to corporate-level tax | 222 | ||
State and local tax benefit | 71 | ||
Return to provision true-ups | (175 | ) | |
Other | (33 | ) | |
Income tax benefit | $ | 495 | |
Year Ended December 31, 2013 | |||
Current income tax | $ | — | |
Deferred income tax benefit | 495 | ||
Effective income tax rate | 1.6 | % | |
|
|||
Payments Due by Period | |||||||||||||||||||||||||||
Total | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | |||||||||||||||||||||
Operating leases and service contracts | $ | 6,149 | $ | 959 | $ | 1,012 | $ | 814 | $ | 810 | $ | 584 | $ | 1,970 | |||||||||||||
ARO | 34,636 | — | — | 7,867 | — | — | 26,769 | ||||||||||||||||||||
Total | $ | 40,785 | $ | 959 | $ | 1,012 | $ | 8,681 | $ | 810 | $ | 584 | $ | 28,739 | |||||||||||||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Operating leases | $ | 1,051 | $ | 941 | $ | 803 | ||||||
ARO | 554 | 32 | 1,393 | |||||||||
$ | 1,605 | $ | 973 | $ | 2,196 | |||||||
|
|||
|
|||
Year Ended December 31, 2013 | |||||||||||||||
Gathering and Processing | Transmission | Terminals (a) | Total | ||||||||||||
Total revenue | $ | 192,446 | $ | 90,377 | $ | 9,831 | $ | 292,654 | |||||||
Less: | |||||||||||||||
COMA Income | 689 | 154 | — | 843 | |||||||||||
Unrealized loss on commodity derivatives | (1,041 | ) | — | — | (1,041 | ) | |||||||||
Purchases of natural gas, NGL's and condensate | 156,334 | 57,815 | — | 214,149 | |||||||||||
Direct operating expenses | — | — | 2,080 | 2,080 | |||||||||||
Segment gross margin (a) | 36,464 | 32,408 | 7,751 | 76,623 | |||||||||||
Direct operating expenses | (14,214 | ) | (13,259 | ) | — | (27,473 | ) | ||||||||
COMA Income | 843 | ||||||||||||||
Unrealized loss on commodity derivatives | (1,041 | ) | |||||||||||||
Selling, general and administrative expenses | (21,402 | ) | |||||||||||||
Equity compensation expense | (2,094 | ) | |||||||||||||
Depreciation, amortization and accretion expense | (29,999 | ) | |||||||||||||
Gain on involuntary conversion of property, plant and equipment | 343 | ||||||||||||||
Loss on impairment of property, plant and equipment | (18,155 | ) | |||||||||||||
Interest expense | (9,291 | ) | |||||||||||||
Income tax benefit | 495 | ||||||||||||||
Loss from operations of disposal groups, net of tax | (2,255 | ) | |||||||||||||
Net loss | (33,406 | ) | |||||||||||||
Less: Net income attributable to non-controlling interests | 633 | ||||||||||||||
Net loss attributable to the Partnership | $ | (34,039 | ) | ||||||||||||
(a) | Terminals segment amounts are for the period from April 15, 2013 to December 31, 2013. |
Year Ended December 31, 2012 | |||||||||||
Gathering and Processing | Transmission | Total | |||||||||
Total revenue | $ | 145,714 | $ | 52,529 | $ | 198,243 | |||||
Less: | |||||||||||
COMA Income | 673 | 2,700 | 3,373 | ||||||||
Unrealized gain on commodity derivatives | 992 | — | 992 | ||||||||
Purchases of natural gas, NGL's and condensate | 108,656 | 36,516 | 145,172 | ||||||||
Segment gross margin (a) | 35,393 | 13,313 | 48,706 | ||||||||
Direct operating expenses | (11,767 | ) | (5,031 | ) | (16,798 | ) | |||||
COMA Income | 3,373 | ||||||||||
Unrealized gain on commodity derivatives | 992 | ||||||||||
Selling, general and administrative expenses | (14,309 | ) | |||||||||
Equity compensation expense | (1,783 | ) | |||||||||
Depreciation, amortization and accretion expense | (21,284 | ) | |||||||||
Loss on involuntary conversion of property, plant and equipment | (1,021 | ) | |||||||||
Gain on sale of assets, net | 123 | ||||||||||
Interest expense | (4,570 | ) | |||||||||
Income from operations of disposal groups | 319 | ||||||||||
Net loss | (6,252 | ) | |||||||||
Less: Net income attributable to non-controlling interests | 256 | ||||||||||
Net loss attributable to the Partnership | $ | (6,508 | ) | ||||||||
Year Ended December 31, 2011 | |||||||||||
Gathering and Processing | Transmission | Total | |||||||||
Total revenue | $ | 160,953 | $ | 66,766 | $ | 227,719 | |||||
Less: | |||||||||||
Realized loss on early termination of commodity derivatives | (2,998 | ) | — | (2,998 | ) | ||||||
Unrealized loss on commodity derivatives | (541 | ) | — | (541 | ) | ||||||
Purchases of natural gas, NGL's and condensate | 134,369 | 53,029 | 187,398 | ||||||||
Segment gross margin (a) | 30,123 | 13,737 | 43,860 | ||||||||
Direct operating expenses | (6,199 | ) | (5,220 | ) | (11,419 | ) | |||||
Realized loss on early termination of commodity derivatives | (2,998 | ) | |||||||||
Unrealized loss on commodity derivatives | (541 | ) | |||||||||
Selling, general and administrative expenses | (11,082 | ) | |||||||||
Advisory services agreement termination fee | (2,500 | ) | |||||||||
Transaction expenses | — | ||||||||||
Equity compensation expense | (3,357 | ) | |||||||||
Depreciation, amortization and accretion expense | (20,449 | ) | |||||||||
Gain on acquisition of assets | 565 | ||||||||||
Loss on sale of assets, net | 399 | ||||||||||
Interest expense | (4,508 | ) | |||||||||
Income from operations of disposal groups | 332 | ||||||||||
Net loss attributable to the Partnership | $ | (11,698 | ) | ||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue less purchases of natural gas, NGLs and condensate and COMA. Segment gross margin for our Transmission segment consists of revenue, less purchases of natural gas and COMA. Segment gross margin for our Terminals segment consists of revenue, less direct operating expenses. Gross margin consists of the sum of the segment gross margin amounts for each of these segments. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. Effective October 1, 2012, we changed our segment gross margin measure to exclude construction, operating and maintenance agreement (“COMA”) income. Effective January 1, 2011, we changed our segment gross margin measure to exclude unrealized non-cash mark-to-market adjustments related to our commodity derivatives. Effective April 1, 2011, we changed our segment gross margin measure to exclude realized early termination costs on commodity derivatives. |
Year Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Gathering and Processing: | ||||||||
Customer A | 43 | % | 40 | % | 55 | % | ||
Customer B | 19 | % | 11 | % | — | |||
Customer D | — | 12 | % | 16 | % | |||
Other | 38 | % | 37 | % | 29 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | 39 | % | 50 | % | 57 | % | ||
Customer D | 16 | % | 22 | % | 22 | % | ||
Customer E | — | 10 | % | — | ||||
Other | 45 | % | 18 | % | 21 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 20 | % | — | — | ||||
Customer B | 17 | % | — | — | ||||
Customer G | 16 | % | — | — | ||||
Customer H | 13 | % | — | — | ||||
Other | 34 | % | — | — | ||||
Total | 100 | % | — | — | ||||
|
|||
First Quarter (a) | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Year Ended December 31, 2013 | |||||||||||||||
Total revenues | $ | 59,402 | $ | 77,608 | $ | 79,536 | $ | 76,108 | |||||||
Gross margin (b) | 12,476 | 19,158 | 21,380 | 23,609 | |||||||||||
Operating (loss) income | (1,740 | ) | (17,780 | ) | (210 | ) | (2,625 | ) | |||||||
Net loss from continuing operations | (3,471 | ) | (19,996 | ) | (2,632 | ) | (5,052 | ) | |||||||
Income (loss) from operations of disposal groups | 73 | (1,930 | ) | 91 | (489 | ) | |||||||||
Net income attributable to noncontrolling interest | 155 | 188 | 190 | 100 | |||||||||||
Net loss attributable to the Partnership | (3,553 | ) | (22,114 | ) | (2,731 | ) | (5,641 | ) | |||||||
General partner’s interest in net loss | (70 | ) | (905 | ) | (221 | ) | (209 | ) | |||||||
Limited partners’ interest in net loss | $ | (3,483 | ) | $ | (21,209 | ) | $ | (2,510 | ) | $ | (5,432 | ) | |||
Limited partners’ (loss) income per unit: | |||||||||||||||
Loss from continuing operations | $ | (0.39 | ) | $ | (4.00 | ) | $ | (0.82 | ) | $ | (1.55 | ) | |||
Income (loss) from discontinued operations | 0.01 | (0.20 | ) | 0.02 | (0.07 | ) | |||||||||
Net loss | $ | (0.38 | ) | $ | (4.20 | ) | $ | (0.80 | ) | $ | (1.62 | ) | |||
Year Ended December 31, 2012 | |||||||||||||||
Total revenues | $ | 44,857 | $ | 43,322 | $ | 53,401 | $ | 56,663 | |||||||
Gross margin (b) | 12,560 | 11,253 | 12,979 | 11,914 | |||||||||||
Operating income (loss) | 2,417 | 3,077 | (2,513 | ) | (4,982 | ) | |||||||||
Net income (loss) from continuing operations | 1,660 | 2,252 | (4,014 | ) | (6,469 | ) | |||||||||
Income (loss) from operations of disposal groups | 31 | 75 | (12 | ) | 225 | ||||||||||
Net income (loss) attributable to noncontrolling interest | — | — | 249 | 7 | |||||||||||
Net income (loss) attributable to the Partnership | 1,691 | 2,327 | (4,275 | ) | (6,251 | ) | |||||||||
General partner’s interest in net income (loss) | 34 | 46 | (85 | ) | (124 | ) | |||||||||
Limited partners’ interest in net income (loss) | $ | 1,657 | $ | 2,281 | $ | (4,190 | ) | $ | (6,127 | ) | |||||
Limited partners’ income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | 0.18 | $ | 0.24 | $ | (0.46 | ) | $ | (0.69 | ) | |||||
Income (loss) from discontinued operations | — | 0.01 | — | 0.02 | |||||||||||
Net income (loss) | $ | 0.18 | $ | 0.25 | $ | (0.46 | ) | $ | (0.67 | ) | |||||
(a) | During the fourth quarter of 2012, we identified revenues in the amount of $0.3 million associated with proceeds received in connection with COMA reimbursable projects that were incorrectly recognized in the first quarter of 2012 that should have been recognized ratably during each of the succeeding quarters of 2012 for approximately $0.1 million per quarter. In addition, we recorded in the first quarter of 2012 and for the year ended December 31, 2012, out-of-period adjustments amounting to $0.1 million for the correction of immaterial errors associated with additional depreciation expense and selling, general and administrative expense. Based upon our evaluation of relevant factors, we concluded that these errors were not material to any previously issued and current consolidated financial statements. |
(b) | For a definition of gross margin and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP and a discussion of how we use gross margin to evaluate our operating performance, please read Item 7. "Management's Discussion and Analysis, How We Evaluate Our Operations”. |
|
|||
Consolidating Balance Sheet | |||||||||||||||
December 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 392 | $ | — | $ | — | $ | 393 | |||||
Accounts receivable | — | 4,461 | 2,361 | — | 6,822 | ||||||||||
Unbilled revenue | — | 17,325 | 4,680 | — | 22,005 | ||||||||||
Risk management assets | — | 473 | — | — | 473 | ||||||||||
Other current assets | 84 | 6,942 | 555 | (84 | ) | 7,497 | |||||||||
Current assets held for sale | — | 1,268 | — | — | 1,268 | ||||||||||
Total current assets | 85 | 30,861 | 7,596 | (84 | ) | 38,458 | |||||||||
Property, plant and equipment, net | — | 254,465 | 58,045 | — | 312,510 | ||||||||||
Note receivable | 27,315 | — | — | (27,315 | ) | — | |||||||||
Goodwill | — | 16,447 | — | — | 16,447 | ||||||||||
Intangible assets, net | — | 3,682 | — | — | 3,682 | ||||||||||
Other assets, net | — | 8,321 | 743 | — | 9,064 | ||||||||||
Noncurrent assets held for sale, net | — | 1,914 | — | — | 1,914 | ||||||||||
Investment in subsidiaries | 142,758 | 57,750 | — | (200,508 | ) | — | |||||||||
Total assets | $ | 170,158 | $ | 373,440 | $ | 66,384 | $ | (227,907 | ) | $ | 382,075 | ||||
Liabilities and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | 30 | $ | 2,902 | $ | 329 | $ | — | $ | 3,261 | |||||
Accrued gas purchases | — | 13,290 | 3,104 | — | 16,394 | ||||||||||
Accrued expenses and other current liabilities | 1,478 | 13,563 | 101 | (84 | ) | 15,058 | |||||||||
Current portion of long-term debt | — | 2,048 | — | — | 2,048 | ||||||||||
Risk management liabilities | — | 423 | — | — | 423 | ||||||||||
Current liabilities held for sale | — | 1,106 | — | — | 1,106 | ||||||||||
Total current liabilities | 1,508 | 33,332 | 3,534 | (84 | ) | 38,290 | |||||||||
Risk management liabilities - long term | — | 101 | — | — | 101 | ||||||||||
Asset retirement obligation | — | 34,164 | 472 | — | 34,636 | ||||||||||
Other liabilities | — | 191 | — | — | 191 | ||||||||||
Long-term debt | — | 158,050 | — | (27,315 | ) | 130,735 | |||||||||
Deferred tax liability | — | 4,749 | — | — | 4,749 | ||||||||||
Noncurrent liabilities held for sale | — | 95 | — | — | 95 | ||||||||||
Total liabilities | 1,508 | 230,682 | 4,006 | (27,399 | ) | 208,797 | |||||||||
Convertible preferred units | |||||||||||||||
Series A convertible preferred units | 94,811 | — | — | — | 94,811 | ||||||||||
Total partners' capital | 73,839 | 142,758 | 57,750 | (200,508 | ) | 73,839 | |||||||||
Noncontrolling interest | — | — | 4,628 | — | 4,628 | ||||||||||
Total equity | 73,839 | 142,758 | 62,378 | (200,508 | ) | 78,467 | |||||||||
Total liabilities and partners' capital | $ | 170,158 | $ | 373,440 | $ | 66,384 | $ | (227,907 | ) | $ | 382,075 | ||||
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 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 | ||||||||||
Partners' capital | |||||||||||||||
Total partners' capital | 80,165 | 80,164 | 51,613 | (131,777 | ) | 80,165 | |||||||||
Noncontrolling interest | — | — | 7,438 | — | 7,438 | ||||||||||
Total equity | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities and partners' capital | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Consolidating Statements of Operations | |||||||||||||||
Year ended December 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Revenue | $ | — | $ | 242,395 | $ | 56,080 | $ | (5,849 | ) | $ | 292,626 | ||||
Unrealized gain on commodity derivatives | — | (369 | ) | 397 | — | 28 | |||||||||
Total revenue | — | 242,026 | 56,477 | (5,849 | ) | 292,654 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 175,551 | 44,447 | (5,849 | ) | 214,149 | |||||||||
Direct operating expenses | — | 25,180 | 4,373 | — | 29,553 | ||||||||||
Selling, general and administrative expenses | — | 21,402 | — | — | 21,402 | ||||||||||
Equity compensation expense | — | 2,094 | — | — | 2,094 | ||||||||||
Depreciation, amortization and accretion expense | — | 28,338 | 1,661 | — | 29,999 | ||||||||||
Total operating expenses | — | 252,565 | 50,481 | (5,849 | ) | 297,197 | |||||||||
Gain on involuntary conversion of property, plant and equipment | — | 343 | — | — | 343 | ||||||||||
Loss on impairment of property, plant and equipment | — | (18,155 | ) | — | — | (18,155 | ) | ||||||||
Operating (loss) income | — | (28,351 | ) | 5,996 | — | (22,355 | ) | ||||||||
Other (expenses) income: | |||||||||||||||
Earnings from consolidated affiliates | (34,123 | ) | 5,363 | — | 28,760 | — | |||||||||
Interest income (expense) | 84 | (9,375 | ) | — | — | (9,291 | ) | ||||||||
Net (loss) income before income tax benefit | (34,039 | ) | (32,363 | ) | 5,996 | 28,760 | (31,646 | ) | |||||||
Income tax benefit | — | 495 | — | — | 495 | ||||||||||
Net (loss) income from continuing operations | (34,039 | ) | (31,868 | ) | 5,996 | 28,760 | (31,151 | ) | |||||||
Discontinued operations, net of tax | — | (2,255 | ) | — | — | (2,255 | ) | ||||||||
Net (loss) income | (34,039 | ) | (34,123 | ) | 5,996 | 28,760 | (33,406 | ) | |||||||
Net income attributable to noncontrolling interests | — | — | 633 | — | 633 | ||||||||||
Net (loss) income attributable to the Partnership | $ | (34,039 | ) | $ | (34,123 | ) | $ | 5,363 | $ | 28,760 | $ | (34,039 | ) | ||
Consolidating Statements of Operations | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Revenue | $ | — | $ | 170,569 | $ | 25,441 | $ | (1,167 | ) | $ | 194,843 | ||||
Unrealized gain on commodity derivatives | — | 3,400 | — | — | 3,400 | ||||||||||
Total revenue | — | 173,969 | 25,441 | (1,167 | ) | 198,243 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 126,649 | 19,690 | (1,167 | ) | 145,172 | |||||||||
Direct operating expenses | — | 13,895 | 2,903 | — | 16,798 | ||||||||||
Selling, general and administrative expenses | — | 14,309 | — | — | 14,309 | ||||||||||
Equity compensation expense | — | 1,783 | — | — | 1,783 | ||||||||||
Depreciation, amortization and accretion expense | — | 20,474 | 810 | — | 21,284 | ||||||||||
Total operating expenses | — | 177,110 | 23,403 | (1,167 | ) | 199,346 | |||||||||
Loss on involuntary conversion of property, plant and equipment | — | (1,021 | ) | — | — | (1,021 | ) | ||||||||
Gain on sale of assets, net | — | 123 | — | — | 123 | ||||||||||
Operating (loss) income | — | (4,039 | ) | 2,038 | — | (2,001 | ) | ||||||||
Other (expenses) income: | |||||||||||||||
Earnings from consolidated affiliates | (6,508 | ) | 1,782 | — | 4,726 | — | |||||||||
Interest expense | — | (4,570 | ) | — | — | (4,570 | ) | ||||||||
Net income from continuing operations | (6,508 | ) | (6,827 | ) | 2,038 | 4,726 | (6,571 | ) | |||||||
Discontinued operations | — | 319 | — | — | 319 | ||||||||||
Net (loss) income | (6,508 | ) | (6,508 | ) | 2,038 | 4,726 | (6,252 | ) | |||||||
Net income attributable to noncontrolling interests | — | — | 256 | — | 256 | ||||||||||
Net (loss) income attributable to the Partnership | $ | (6,508 | ) | $ | (6,508 | ) | $ | 1,782 | $ | 4,726 | $ | (6,508 | ) | ||
Consolidated Statements of Comprehensive Income | |||||||||||||||
Year ended December 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Net (loss) income | $ | (34,039 | ) | $ | (34,123 | ) | $ | 5,996 | $ | 28,760 | $ | (33,406 | ) | ||
Unrealized loss on post retirement benefit plan assets and liabilities | (247 | ) | (247 | ) | — | 247 | (247 | ) | |||||||
Comprehensive (loss) income | (34,286 | ) | (34,370 | ) | 5,996 | 29,007 | (33,653 | ) | |||||||
Less: Comprehensive income attributable to noncontrolling interests | — | — | 633 | — | 633 | ||||||||||
Comprehensive (loss) income attributable to the Partnership | $ | (34,286 | ) | $ | (34,370 | ) | $ | 5,363 | $ | 29,007 | $ | (34,286 | ) | ||
Consolidated Statements of Comprehensive Income | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Net (loss) income | $ | (6,508 | ) | $ | (6,508 | ) | $ | 2,038 | $ | 4,726 | $ | (6,252 | ) | ||
Unrealized loss on post retirement benefit plan assets and liabilities | (64 | ) | (64 | ) | — | 64 | (64 | ) | |||||||
Comprehensive (loss) income | (6,572 | ) | (6,572 | ) | 2,038 | 4,790 | (6,316 | ) | |||||||
Less: Comprehensive income attributable to noncontrolling interests | — | — | 256 | — | $ | 256 | |||||||||
Comprehensive (loss) income attributable to the Partnership | $ | (6,572 | ) | $ | (6,572 | ) | $ | 1,782 | $ | 4,790 | $ | (6,572 | ) | ||
Statement of Cash Flows | |||||||||||||||
Year ended December 31, 2013 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Net cash provided by operating activities | $ | — | $ | 13,681 | $ | 3,542 | — | 17,223 | |||||||
Cash flows from investing activities | |||||||||||||||
Additions to property, plant and equipment | — | (26,322 | ) | (874 | ) | — | (27,196 | ) | |||||||
Proceeds from disposals of property, plant and equipment | — | 500 | — | — | 500 | ||||||||||
Proceeds from property damage insurance recoveries | — | 482 | — | — | 482 | ||||||||||
Restricted cash | — | (2,000 | ) | — | — | (2,000 | ) | ||||||||
Net contributions from affiliates | 43,770 | — | — | (43,770 | ) | — | |||||||||
Net distributions to affiliates | (82,321 | ) | — | — | 82,321 | — | |||||||||
Net cash provided by (used in) investing activities | (38,551 | ) | (27,340 | ) | (874 | ) | 38,551 | (28,214 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net contributions from affiliates | — | 82,321 | — | (82,321 | ) | — | |||||||||
Net distributions to affiliates | — | (42,515 | ) | (1,255 | ) | 43,770 | — | ||||||||
Proceeds from issuance of common units to public, net of offering costs | 54,853 | — | — | — | 54,853 | ||||||||||
Unitholder contributions | 13,075 | — | — | — | 13,075 | ||||||||||
Unitholder distributions | (16,120 | ) | — | — | — | (16,120 | ) | ||||||||
Issuance of Series A Convertible Preferred Units | 14,393 | — | — | — | 14,393 | ||||||||||
Unitholder distributions for Blackwater transaction | (27,650 | ) | — | — | — | (27,650 | ) | ||||||||
Acquisition of noncontrolling interest | — | — | (752 | ) | — | (752 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (661 | ) | — | (661 | ) | ||||||||
LTIP tax netting unit repurchase | — | (630 | ) | — | — | (630 | ) | ||||||||
Deferred debt issuance costs | — | (2,113 | ) | — | — | (2,113 | ) | ||||||||
Payments on other loan | — | (2,640 | ) | — | — | (2,640 | ) | ||||||||
Payments on loans to affiliates | — | (20,000 | ) | — | — | (20,000 | ) | ||||||||
Borrowings on other debt | — | 3,795 | — | — | 3,795 | ||||||||||
Payments on bank loans | — | (34,730 | ) | — | — | (34,730 | ) | ||||||||
Borrowings on bank loans | — | 27,546 | — | — | 27,546 | ||||||||||
Payments on long-term debt | — | (131,571 | ) | — | — | (131,571 | ) | ||||||||
Borrowings on long-term debt | — | 134,021 | — | — | 134,021 | ||||||||||
Net cash used in financing activities | $ | 38,551 | $ | 13,484 | $ | (2,668 | ) | $ | (38,551 | ) | 10,816 | ||||
Net decrease in cash and cash equivalents | — | (175 | ) | — | — | (175 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 575 | — | — | 576 | ||||||||||
End of period | $ | 1 | $ | 400 | $ | — | $ | — | $ | 401 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | 6,416 | — | — | $ | 6,416 | ||||||||
Supplemental non-cash information | |||||||||||||||
Decrease in accrued property, plant and equipment | $ | — | $ | (5,181 | ) | $ | — | $ | — | $ | (5,181 | ) | |||
Net assets contributed in the Blackwater Acquisition (See Note 2) | 22,121 | — | — | — | 22,121 | ||||||||||
Net assets contributed in exchange for the issuance of Series A convertible preferred units (see Note 2) | 59,995 | — | — | — | 59,995 | ||||||||||
Fair value of Series A Units in excess of net assets received | 15,612 | — | — | — | 15,612 | ||||||||||
Accrued unitholder distribution for Series A Units | 4,811 | — | — | — | 4,811 | ||||||||||
Statement of Cash Flows | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Net cash provided by operating activities | $ | — | $ | 16,310 | $ | 2,038 | — | 18,348 | |||||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisition, net of cash acquired | — | (51,377 | ) | — | — | (51,377 | ) | ||||||||
Additions to property, plant and equipment | — | (10,870 | ) | (835 | ) | — | (11,705 | ) | |||||||
Proceeds from disposals of property, plant and equipment | — | 128 | — | — | 128 | ||||||||||
Proceeds from property damage insurance recoveries | — | 527 | — | — | 527 | ||||||||||
Net contributions from affiliates | 16,070 | — | — | (16,070 | ) | — | |||||||||
Net distributions to affiliates | (13 | ) | — | — | 13 | — | |||||||||
Net cash provided by (used in) investing activities | 16,057 | (61,592 | ) | (835 | ) | (16,057 | ) | (62,427 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net contributions from affiliates | — | 13 | — | (13 | ) | — | |||||||||
Net distributions to affiliates | — | (15,092 | ) | (978 | ) | 16,070 | — | ||||||||
Unit holder contributions | 13 | — | — | — | 13 | ||||||||||
Unit holder distributions | (16,070 | ) | — | — | — | (16,070 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (225 | ) | — | (225 | ) | ||||||||
LTIP tax netting unit repurchase | — | (385 | ) | — | — | (385 | ) | ||||||||
Deferred debt issuance costs | — | (1,564 | ) | — | — | (1,564 | ) | ||||||||
Payments on long-term debt | — | (59,230 | ) | — | — | (59,230 | ) | ||||||||
Borrowings on long-term debt | — | 121,245 | — | — | 121,245 | ||||||||||
Net cash (used in) provided by financing activities | $ | (16,057 | ) | $ | 44,987 | $ | (1,203 | ) | $ | 16,057 | $ | 43,784 | |||
Net decrease in cash and cash equivalents | — | (295 | ) | — | — | (295 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 870 | — | — | 871 | ||||||||||
End of period | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 3,185 | — | — | $ | 3,185 | |||||||
Supplemental non-cash information | |||||||||||||||
Increase in accrued property, plant and equipment | $ | — | $ | 6,968 | $ | — | $ | — | $ | 6,968 | |||||
Increase in receivables for reimbursable construction in progress projects | — | 141 | — | — | 141 | ||||||||||
|
|||
|
|||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
• | High Point Gas Transmission, LLC, which owns and operates approximately 400 miles of intrastate pipeline and is connected to 40 meters with 32 active producers and offers processing options at the Toca processing plant with delivery to Southern Natural Gas available downstream of the processing plant in Louisiana; |
• | American Midstream (Midla), LLC, which owns and operates approximately 370 miles of interstate pipeline that runs from the Monroe gas field in northern Louisiana south through Mississippi to Baton Rouge, Louisiana. |
• | American Midstream (AlaTenn), LLC, which owns and operates approximately 295 miles of interstate pipeline that runs through the Tennessee River Valley from Selmer, Tennessee, to Huntsville, Alabama and serves an eight-county area in Alabama, Mississippi and Tennessee. |
• | Commodity-based derivatives: “Total revenue” |
• | Corporate interest rate derivatives: “Interest expense” |
• | Level 1 – Inputs represent unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 – Inputs include quoted prices for similar assets and liabilities in active markets that are either directly or indirectly observable; and |
• | Level 3 – Inputs are unobservable and considered significant to fair value measurement. |
|
||||||||||||||||||||
Year Ended December 31, | |||||||
2012 | 2011 | ||||||
Revenue | $ | 246,342 | $ | 296,387 | |||
Net loss | (4,319 | ) | (10,411 | ) | |||
Limited partners’ net loss per unit | (0.49 | ) | (1.53 | ) | |||
Year Ended | |||
December 31, 2011 | |||
Revenue | $ | 249,908 | |
Net loss | (11,741 | ) | |
Limited partners’ net loss per unit | (1.65 | ) | |
Cash and cash equivalents | $ | 1,935 | |
Accounts receivable | 3,629 | ||
Unbilled revenue | 1,446 | ||
Other current assets | 2,049 | ||
Property, plant and equipment, net | 82,615 | ||
Other assets | 1,000 | ||
Accounts payable | (11 | ) | |
Accrued expenses and other current liabilities | (4,077 | ) | |
Current portion of long-term debt | (893 | ) | |
Asset retirement obligation liability | (25,763 | ) | |
Total identifiable net assets | $ | 61,930 | |
Cash consideration: | $ | 51,377 | |
Recognized amounts of identifiable assets acquired and liabilities assumed: | |||
Unbilled revenue | $ | 4,535 | |
Property, plant and equipment | 58,279 | ||
Asset retirement cost | 452 | ||
Accounts payable | (399 | ) | |
Accrued gas purchases | (3,631 | ) | |
Asset retirement obligations | (452 | ) | |
Noncontrolling interest | (7,407 | ) | |
Total identifiable net assets: | $ | 51,377 | |
|
|||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Revenue | $ | 14,845 | $ | 12,343 | $ | 17,024 | |||||
Expense | (14,964 | ) | (12,024 | ) | (16,692 | ) | |||||
Impairment | (2,400 | ) | — | — | |||||||
Loss on sale of assets | (75 | ) | — | — | |||||||
Income tax benefit | 339 | — | — | ||||||||
(Loss) income from operations of disposal groups, net of tax | $ | (2,255 | ) | $ | 319 | $ | 332 | ||||
Limited partners' net (loss) income per unit from discontinued operations (basic and diluted) | $ | (0.24 | ) | $ | 0.03 | $ | 0.04 | ||||
|
|||
Year Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Customer A | 28 | % | 30 | % | 41 | % | ||
Customer B | 13 | % | — | — | ||||
Customer C | 12 | % | 13 | % | 15 | % | ||
Customer D | 10 | % | 14 | % | 18 | % | ||
Other | 37 | % | 43 | % | 26 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Year Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Gathering and Processing: | ||||||||
Customer A | 43 | % | 40 | % | 55 | % | ||
Customer B | 19 | % | 11 | % | — | |||
Customer D | — | 12 | % | 16 | % | |||
Other | 38 | % | 37 | % | 29 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | 39 | % | 50 | % | 57 | % | ||
Customer D | 16 | % | 22 | % | 22 | % | ||
Customer E | — | 10 | % | — | ||||
Other | 45 | % | 18 | % | 21 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 20 | % | — | — | ||||
Customer B | 17 | % | — | — | ||||
Customer G | 16 | % | — | — | ||||
Customer H | 13 | % | — | — | ||||
Other | 34 | % | — | — | ||||
Total | 100 | % | — | — | ||||
|
|||
December 31, | |||||||
2013 | 2012 | ||||||
Prepaid insurance | $ | 3,166 | $ | 458 | |||
Other current assets | 4,331 | 2,768 | |||||
$ | 7,497 | $ | 3,226 | ||||
|
|||
Gross Risk Management Assets | Gross Risk Management Liabilities | Net Risk Management Assets (Liabilities) | ||||||||||||||||||||||
Balance Sheet Classification | December 31, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | December 31, 2013 | December 31, 2012 | ||||||||||||||||||
Current | $ | 473 | $ | 1,889 | $ | — | $ | (920 | ) | $ | 473 | $ | 969 | |||||||||||
Noncurrent | — | — | — | — | — | — | ||||||||||||||||||
Total assets | $ | 473 | $ | 1,889 | $ | — | $ | (920 | ) | $ | 473 | $ | 969 | |||||||||||
Current | $ | 27 | $ | — | $ | (450 | ) | $ | — | $ | (423 | ) | $ | — | ||||||||||
Noncurrent | — | — | (101 | ) | — | (101 | ) | — | ||||||||||||||||
Total liabilities | $ | 27 | $ | — | $ | (551 | ) | $ | — | $ | (524 | ) | $ | — | ||||||||||
Realized | Unrealized | |||||||
2013 | ||||||||
Gain (loss) on commodity derivatives | $ | 1,069 | $ | (1,041 | ) | |||
Interest expense | (207 | ) | (454 | ) | ||||
Direct operating expenses | (662 | ) | — | |||||
Total | $ | 200 | $ | (1,495 | ) | |||
2012 | ||||||||
Gain (loss) on commodity derivatives | $ | 2,408 | $ | 992 | ||||
Total | $ | 2,408 | $ | 992 | ||||
2011 | ||||||||
Gain (loss) on commodity derivatives | $ | (1,911 | ) | $ | (541 | ) | ||
Realized loss on early termination of commodity derivatives | (2,998 | ) | — | |||||
Total | $ | (4,909 | ) | $ | (541 | ) | ||
|
|||
Carrying Amount | Estimated Fair Value of the Asset (Liability) | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
Commodity derivative instruments, net | |||||||||||||||||||
December 31, 2013 | $ | (70 | ) | $ | — | $ | (70 | ) | $ | — | $ | (70 | ) | ||||||
December 31, 2012 | 969 | — | 969 | — | 969 | ||||||||||||||
Interest rate swap | |||||||||||||||||||
December 31, 2013 | $ | (454 | ) | $ | — | $ | (454 | ) | $ | — | $ | (454 | ) | ||||||
December 31, 2012 | — | — | — | — | — | ||||||||||||||
|
|||
Useful Life (in years) | December 31, 2013 | December 31, 2012 | |||||||
Land | N/A | $ | 6,015 | $ | 2,254 | ||||
Construction in progress | N/A | 6,443 | 5,053 | ||||||
Base gas | N/A | 1,108 | — | ||||||
Buildings and improvements | 4 to 40 | 5,109 | 1,432 | ||||||
Processing and treating plants | 8 to 40 | 97,106 | 98,106 | ||||||
Pipelines | 5 to 40 | 239,826 | 163,447 | ||||||
Compressors | 4 to 20 | 11,793 | 8,957 | ||||||
Dock | 20 to 40 | 7,942 | — | ||||||
Tanks, truck rack and piping | 20 to 40 | 22,432 | — | ||||||
Equipment | 8 to 20 | 6,293 | 4,785 | ||||||
Computer software | 5 | 3,531 | 1,950 | ||||||
Total property, plant and equipment | 407,598 | 285,984 | |||||||
Accumulated depreciation | (95,088 | ) | (62,165 | ) | |||||
Property, plant and equipment, net | $ | 312,510 | $ | 223,819 | |||||
|
|||
December 31, 2013 | |||
Customer contracts | $ | 12,101 | |
Accumulated amortization | (8,419 | ) | |
Intangible assets, net | $ | 3,682 | |
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
Accrued expenses | $ | 5,906 | $ | 6,519 | ||||
Gas imbalances payable | 4,305 | 971 | ||||||
Other accrued expenses and other current liabilities | 4,847 | 2,129 | ||||||
$ | 15,058 | $ | 9,619 | |||||
|
|||
Year Ended December 31, | |||||||
2013 | 2012 | ||||||
Beginning asset retirement obligation | $ | 8,319 | $ | 8,093 | |||
Liabilities assumed | 25,763 | 452 | |||||
Expenditures | — | (258 | ) | ||||
Accretion expense | 554 | 32 | |||||
Ending asset retirement obligation | $ | 34,636 | $ | 8,319 | |||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Operating leases | $ | 1,051 | $ | 941 | $ | 803 | ||||||
ARO | 554 | 32 | 1,393 | |||||||||
$ | 1,605 | $ | 973 | $ | 2,196 | |||||||
|
|||
December 31, | ||||||||
2013 | 2012 | |||||||
Revolving credit facility | $ | 130,735 | $ | 128,285 | ||||
Other debt | 2,048 | — | ||||||
Total debt | 132,783 | 128,285 | ||||||
Less: current portion | 2,048 | — | ||||||
Long-term debt | $ | 130,735 | $ | 128,285 | ||||
|
|||
December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Series A convertible preferred units | 5,279 | — | — | |||||
Limited partner common units | 7,414 | 4,639 | 4,561 | |||||
Limited partner subordinated units | — | 4,526 | 4,526 | |||||
General partner units | 185 | 185 | 185 | |||||
|
|||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
Net loss from continuing operations | $ | (31,151 | ) | $ | (6,571 | ) | $ | (12,030 | ) | ||
Net income attributable to noncontrolling interests | 633 | 256 | — | ||||||||
Net loss from continuing operations attributable to the Partnership | (31,784 | ) | (6,827 | ) | (12,030 | ) | |||||
Less: | |||||||||||
Distributions on Series A Preferred Units | 24,117 | — | — | ||||||||
General partner's distributions | 464 | 322 | 864 | ||||||||
General partner's share in undistributed loss | (1,708 | ) | (458 | ) | (1,112 | ) | |||||
Blackwater net loss from continuing operations | (716 | ) | — | — | |||||||
Net loss from continuing operations available to limited partners | (53,941 | ) | (6,691 | ) | (11,782 | ) | |||||
Net (loss) income from discontinued operations available to limited partners | (1,893 | ) | 313 | 325 | |||||||
Net loss available to limited partners | $ | (55,834 | ) | $ | (6,378 | ) | $ | (11,457 | ) | ||
Weighted average number of units used in computation of limited partners’ net loss per unit (basic and diluted) | 7,981 | 9,113 | 6,997 | ||||||||
Limited partners’ net loss from continuing operations per unit (basic and diluted) | $ | (6.76 | ) | $ | (0.73 | ) | $ | (1.68 | ) | ||
Limited partners’ net loss (income) from discontinued operations per unit (basic and diluted) | (0.24 | ) | 0.03 | 0.04 | |||||||
Limited partners’ net loss per unit (basic and diluted) | $ | (7.00 | ) | $ | (0.70 | ) | $ | (1.64 | ) | ||
|
|||
Year Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
Outstanding at beginning of period | 90,938 | 162,860 | 205,864 | ||||||
Granted | 114,336 | 38,595 | 19,414 | ||||||
Forfeited | (18,320 | ) | (12,517 | ) | — | ||||
Vested | (111,425 | ) | (98,000 | ) | (62,418 | ) | |||
Outstanding at end of period | 75,529 | 90,938 | 162,860 | ||||||
Fair value per unit | $13.36 to $25.60 | $14.70 to $21.40 | $14.70 to $19.69 | ||||||
|
|||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Change in benefit obligation | ||||||||||||
Benefit obligation, beginning of period | $ | 472 | $ | 466 | $ | 869 | ||||||
Service cost | 5 | 4 | 3 | |||||||||
Interest cost | 15 | 18 | 22 | |||||||||
Actuarial (gain) loss | (29 | ) | 22 | (367 | ) | |||||||
Plan amendments | 126 | — | — | |||||||||
Benefits paid | (57 | ) | (38 | ) | (61 | ) | ||||||
Benefit obligation, end of period | $ | 532 | $ | 472 | $ | 466 | ||||||
Change in plan assets | ||||||||||||
Fair value of plan assets, beginning of period | $ | 1,552 | $ | 1,432 | $ | 1,319 | ||||||
Actual return on plan assets | (53 | ) | 84 | 99 | ||||||||
Employer’s contributions | 90 | 90 | 90 | |||||||||
Benefits paid | (61 | ) | (54 | ) | (76 | ) | ||||||
Fair value of plan assets, end of period | $ | 1,528 | $ | 1,552 | $ | 1,432 | ||||||
Funded status | ||||||||||||
Funded status | $ | 996 | $ | 1,080 | $ | 966 | ||||||
December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
Fixed income (a) | 70.1 | % | 72.2 | % | 72.1 | % | |||
Cash and short term assets (b) | 29.9 | % | 27.8 | % | 27.9 | % | |||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
(a) | United States government securities, municipal corporate bonds and notes and asset backed securities |
(b) | Cash and securities with maturities of one year or less |
December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Other assets | $ | 996 | $ | 1,080 | $ | 966 | ||||||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Net Periodic (Benefit) Cost | ||||||||||||
Service cost | $ | 5 | $ | 4 | $ | 3 | ||||||
Interest cost | 15 | 18 | 22 | |||||||||
Expected return on plan assets | (70 | ) | (67 | ) | (60 | ) | ||||||
Amortization of net (gain) loss | (23 | ) | (43 | ) | (47 | ) | ||||||
Net periodic (benefit) cost | $ | (73 | ) | $ | (88 | ) | $ | (82 | ) | |||
Other Changes in Plan Assets and Benefit Obligations Recognized in Other Comprehensive Income | ||||||||||||
Net loss (gain) | $ | 247 | $ | 64 | $ | (359 | ) | |||||
Total recognized in other comprehensive income | 247 | 64 | (359 | ) | ||||||||
Total recognized in net periodic benefit cost and other comprehensive income | $ | 174 | $ | (24 | ) | $ | (441 | ) | ||||
Year Ended December 31, | |||||||||
2013 | 2012 | 2011 | |||||||
Discount rate | 4.57 | % | 3.42 | % | 3.96 | % | |||
Expected return on plan assets | 4.50 | % | 4.50 | % | 4.50 | % | |||
Health care trend rate | 4.50 | % | 3.00 | % | 3.00 | % | |||
For the year ending | |||
2014 | $ | 28 | |
2015 | 29 | ||
2016 | 28 | ||
2017 | 27 | ||
2018 | 27 | ||
Five years thereafter | 157 | ||
|
|||
December 31, 2013 | |||
Deferred tax assets: | |||
Net operating loss carryforwards | $ | 5,455 | |
Other | 182 | ||
Total deferred tax assets | 5,637 | ||
Deferred tax liabilities: | |||
Property, plant and equipment | 9,022 | ||
Intangible assets | 1,364 | ||
Total deferred tax liabilities | 10,386 | ||
Deferred income tax liability, net | $ | (4,749 | ) |
Year Ended December 31, 2013 | |||
Net loss before income tax benefit | (31,646 | ) | |
Federal statutory rate | 34 | % | |
Federal income tax benefit at statutory rate | 10,760 | ||
Reconciling items: | |||
Partnership loss not subject to income tax | (10,350 | ) | |
Income not subject to corporate-level tax | 222 | ||
State and local tax benefit | 71 | ||
Return to provision true-ups | (175 | ) | |
Other | (33 | ) | |
Income tax benefit | $ | 495 | |
Year Ended December 31, 2013 | |||
Current income tax | $ | — | |
Deferred income tax benefit | 495 | ||
Effective income tax rate | 1.6 | % | |
|
|||
Payments Due by Period | |||||||||||||||||||||||||||
Total | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | |||||||||||||||||||||
Operating leases and service contracts | $ | 6,149 | $ | 959 | $ | 1,012 | $ | 814 | $ | 810 | $ | 584 | $ | 1,970 | |||||||||||||
ARO | 34,636 | — | — | 7,867 | — | — | 26,769 | ||||||||||||||||||||
Total | $ | 40,785 | $ | 959 | $ | 1,012 | $ | 8,681 | $ | 810 | $ | 584 | $ | 28,739 | |||||||||||||
Year Ended December 31, | |||||||
2013 | 2012 | ||||||
Beginning asset retirement obligation | $ | 8,319 | $ | 8,093 | |||
Liabilities assumed | 25,763 | 452 | |||||
Expenditures | — | (258 | ) | ||||
Accretion expense | 554 | 32 | |||||
Ending asset retirement obligation | $ | 34,636 | $ | 8,319 | |||
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
Operating leases | $ | 1,051 | $ | 941 | $ | 803 | ||||||
ARO | 554 | 32 | 1,393 | |||||||||
$ | 1,605 | $ | 973 | $ | 2,196 | |||||||
|
|||
Year Ended December 31, 2013 | |||||||||||||||
Gathering and Processing | Transmission | Terminals (a) | Total | ||||||||||||
Total revenue | $ | 192,446 | $ | 90,377 | $ | 9,831 | $ | 292,654 | |||||||
Less: | |||||||||||||||
COMA Income | 689 | 154 | — | 843 | |||||||||||
Unrealized loss on commodity derivatives | (1,041 | ) | — | — | (1,041 | ) | |||||||||
Purchases of natural gas, NGL's and condensate | 156,334 | 57,815 | — | 214,149 | |||||||||||
Direct operating expenses | — | — | 2,080 | 2,080 | |||||||||||
Segment gross margin (a) | 36,464 | 32,408 | 7,751 | 76,623 | |||||||||||
Direct operating expenses | (14,214 | ) | (13,259 | ) | — | (27,473 | ) | ||||||||
COMA Income | 843 | ||||||||||||||
Unrealized loss on commodity derivatives | (1,041 | ) | |||||||||||||
Selling, general and administrative expenses | (21,402 | ) | |||||||||||||
Equity compensation expense | (2,094 | ) | |||||||||||||
Depreciation, amortization and accretion expense | (29,999 | ) | |||||||||||||
Gain on involuntary conversion of property, plant and equipment | 343 | ||||||||||||||
Loss on impairment of property, plant and equipment | (18,155 | ) | |||||||||||||
Interest expense | (9,291 | ) | |||||||||||||
Income tax benefit | 495 | ||||||||||||||
Loss from operations of disposal groups, net of tax | (2,255 | ) | |||||||||||||
Net loss | (33,406 | ) | |||||||||||||
Less: Net income attributable to non-controlling interests | 633 | ||||||||||||||
Net loss attributable to the Partnership | $ | (34,039 | ) | ||||||||||||
(a) | Terminals segment amounts are for the period from April 15, 2013 to December 31, 2013. |
Year Ended December 31, 2012 | |||||||||||
Gathering and Processing | Transmission | Total | |||||||||
Total revenue | $ | 145,714 | $ | 52,529 | $ | 198,243 | |||||
Less: | |||||||||||
COMA Income | 673 | 2,700 | 3,373 | ||||||||
Unrealized gain on commodity derivatives | 992 | — | 992 | ||||||||
Purchases of natural gas, NGL's and condensate | 108,656 | 36,516 | 145,172 | ||||||||
Segment gross margin (a) | 35,393 | 13,313 | 48,706 | ||||||||
Direct operating expenses | (11,767 | ) | (5,031 | ) | (16,798 | ) | |||||
COMA Income | 3,373 | ||||||||||
Unrealized gain on commodity derivatives | 992 | ||||||||||
Selling, general and administrative expenses | (14,309 | ) | |||||||||
Equity compensation expense | (1,783 | ) | |||||||||
Depreciation, amortization and accretion expense | (21,284 | ) | |||||||||
Loss on involuntary conversion of property, plant and equipment | (1,021 | ) | |||||||||
Gain on sale of assets, net | 123 | ||||||||||
Interest expense | (4,570 | ) | |||||||||
Income from operations of disposal groups | 319 | ||||||||||
Net loss | (6,252 | ) | |||||||||
Less: Net income attributable to non-controlling interests | 256 | ||||||||||
Net loss attributable to the Partnership | $ | (6,508 | ) | ||||||||
Year Ended December 31, 2011 | |||||||||||
Gathering and Processing | Transmission | Total | |||||||||
Total revenue | $ | 160,953 | $ | 66,766 | $ | 227,719 | |||||
Less: | |||||||||||
Realized loss on early termination of commodity derivatives | (2,998 | ) | — | (2,998 | ) | ||||||
Unrealized loss on commodity derivatives | (541 | ) | — | (541 | ) | ||||||
Purchases of natural gas, NGL's and condensate | 134,369 | 53,029 | 187,398 | ||||||||
Segment gross margin (a) | 30,123 | 13,737 | 43,860 | ||||||||
Direct operating expenses | (6,199 | ) | (5,220 | ) | (11,419 | ) | |||||
Realized loss on early termination of commodity derivatives | (2,998 | ) | |||||||||
Unrealized loss on commodity derivatives | (541 | ) | |||||||||
Selling, general and administrative expenses | (11,082 | ) | |||||||||
Advisory services agreement termination fee | (2,500 | ) | |||||||||
Transaction expenses | — | ||||||||||
Equity compensation expense | (3,357 | ) | |||||||||
Depreciation, amortization and accretion expense | (20,449 | ) | |||||||||
Gain on acquisition of assets | 565 | ||||||||||
Loss on sale of assets, net | 399 | ||||||||||
Interest expense | (4,508 | ) | |||||||||
Income from operations of disposal groups | 332 | ||||||||||
Net loss attributable to the Partnership | $ | (11,698 | ) | ||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of revenue less purchases of natural gas, NGLs and condensate and COMA. Segment gross margin for our Transmission segment consists of revenue, less purchases of natural gas and COMA. Segment gross margin for our Terminals segment consists of revenue, less direct operating expenses. Gross margin consists of the sum of the segment gross margin amounts for each of these segments. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. Effective October 1, 2012, we changed our segment gross margin measure to exclude construction, operating and maintenance agreement (“COMA”) income. Effective January 1, 2011, we changed our segment gross margin measure to exclude unrealized non-cash mark-to-market adjustments related to our commodity derivatives. Effective April 1, 2011, we changed our segment gross margin measure to exclude realized early termination costs on commodity derivatives. |
Year Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Customer A | 28 | % | 30 | % | 41 | % | ||
Customer B | 13 | % | — | — | ||||
Customer C | 12 | % | 13 | % | 15 | % | ||
Customer D | 10 | % | 14 | % | 18 | % | ||
Other | 37 | % | 43 | % | 26 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Year Ended December 31, | ||||||||
2013 | 2012 | 2011 | ||||||
Gathering and Processing: | ||||||||
Customer A | 43 | % | 40 | % | 55 | % | ||
Customer B | 19 | % | 11 | % | — | |||
Customer D | — | 12 | % | 16 | % | |||
Other | 38 | % | 37 | % | 29 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Transmission: | ||||||||
Customer C | 39 | % | 50 | % | 57 | % | ||
Customer D | 16 | % | 22 | % | 22 | % | ||
Customer E | — | 10 | % | — | ||||
Other | 45 | % | 18 | % | 21 | % | ||
Total | 100 | % | 100 | % | 100 | % | ||
Terminals: | ||||||||
Customer F | 20 | % | — | — | ||||
Customer B | 17 | % | — | — | ||||
Customer G | 16 | % | — | — | ||||
Customer H | 13 | % | — | — | ||||
Other | 34 | % | — | — | ||||
Total | 100 | % | — | — | ||||
|
|||
First Quarter (a) | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Year Ended December 31, 2013 | |||||||||||||||
Total revenues | $ | 59,402 | $ | 77,608 | $ | 79,536 | $ | 76,108 | |||||||
Gross margin (b) | 12,476 | 19,158 | 21,380 | 23,609 | |||||||||||
Operating (loss) income | (1,740 | ) | (17,780 | ) | (210 | ) | (2,625 | ) | |||||||
Net loss from continuing operations | (3,471 | ) | (19,996 | ) | (2,632 | ) | (5,052 | ) | |||||||
Income (loss) from operations of disposal groups | 73 | (1,930 | ) | 91 | (489 | ) | |||||||||
Net income attributable to noncontrolling interest | 155 | 188 | 190 | 100 | |||||||||||
Net loss attributable to the Partnership | (3,553 | ) | (22,114 | ) | (2,731 | ) | (5,641 | ) | |||||||
General partner’s interest in net loss | (70 | ) | (905 | ) | (221 | ) | (209 | ) | |||||||
Limited partners’ interest in net loss | $ | (3,483 | ) | $ | (21,209 | ) | $ | (2,510 | ) | $ | (5,432 | ) | |||
Limited partners’ (loss) income per unit: | |||||||||||||||
Loss from continuing operations | $ | (0.39 | ) | $ | (4.00 | ) | $ | (0.82 | ) | $ | (1.55 | ) | |||
Income (loss) from discontinued operations | 0.01 | (0.20 | ) | 0.02 | (0.07 | ) | |||||||||
Net loss | $ | (0.38 | ) | $ | (4.20 | ) | $ | (0.80 | ) | $ | (1.62 | ) | |||
Year Ended December 31, 2012 | |||||||||||||||
Total revenues | $ | 44,857 | $ | 43,322 | $ | 53,401 | $ | 56,663 | |||||||
Gross margin (b) | 12,560 | 11,253 | 12,979 | 11,914 | |||||||||||
Operating income (loss) | 2,417 | 3,077 | (2,513 | ) | (4,982 | ) | |||||||||
Net income (loss) from continuing operations | 1,660 | 2,252 | (4,014 | ) | (6,469 | ) | |||||||||
Income (loss) from operations of disposal groups | 31 | 75 | (12 | ) | 225 | ||||||||||
Net income (loss) attributable to noncontrolling interest | — | — | 249 | 7 | |||||||||||
Net income (loss) attributable to the Partnership | 1,691 | 2,327 | (4,275 | ) | (6,251 | ) | |||||||||
General partner’s interest in net income (loss) | 34 | 46 | (85 | ) | (124 | ) | |||||||||
Limited partners’ interest in net income (loss) | $ | 1,657 | $ | 2,281 | $ | (4,190 | ) | $ | (6,127 | ) | |||||
Limited partners’ income (loss) per unit: | |||||||||||||||
Income (loss) from continuing operations | $ | 0.18 | $ | 0.24 | $ | (0.46 | ) | $ | (0.69 | ) | |||||
Income (loss) from discontinued operations | — | 0.01 | — | 0.02 | |||||||||||
Net income (loss) | $ | 0.18 | $ | 0.25 | $ | (0.46 | ) | $ | (0.67 | ) | |||||
(a) | During the fourth quarter of 2012, we identified revenues in the amount of $0.3 million associated with proceeds received in connection with COMA reimbursable projects that were incorrectly recognized in the first quarter of 2012 that should have been recognized ratably during each of the succeeding quarters of 2012 for approximately $0.1 million per quarter. In addition, we recorded in the first quarter of 2012 and for the year ended December 31, 2012, out-of-period adjustments amounting to $0.1 million for the correction of immaterial errors associated with additional depreciation expense and selling, general and administrative expense. Based upon our evaluation of relevant factors, we concluded that these errors were not material to any previously issued and current consolidated financial statements. |
(b) | For a definition of gross margin and a reconciliation to its most directly comparable financial measure calculated and presented in accordance with GAAP and a discussion of how we use gross margin to evaluate our operating performance, please read Item 7. "Management's Discussion and Analysis, How We Evaluate Our Operations”. |
|
|||
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 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 | ||||||||||
Partners' capital | |||||||||||||||
Total partners' capital | 80,165 | 80,164 | 51,613 | (131,777 | ) | 80,165 | |||||||||
Noncontrolling interest | — | — | 7,438 | — | 7,438 | ||||||||||
Total equity | 80,165 | 80,164 | 59,051 | (131,777 | ) | 87,603 | |||||||||
Total liabilities and partners' capital | $ | 80,165 | $ | 245,475 | $ | 62,833 | $ | (131,777 | ) | $ | 256,696 | ||||
Consolidating Statements of Operations | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Revenue | $ | — | $ | 170,569 | $ | 25,441 | $ | (1,167 | ) | $ | 194,843 | ||||
Unrealized gain on commodity derivatives | — | 3,400 | — | — | 3,400 | ||||||||||
Total revenue | — | 173,969 | 25,441 | (1,167 | ) | 198,243 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 126,649 | 19,690 | (1,167 | ) | 145,172 | |||||||||
Direct operating expenses | — | 13,895 | 2,903 | — | 16,798 | ||||||||||
Selling, general and administrative expenses | — | 14,309 | — | — | 14,309 | ||||||||||
Equity compensation expense | — | 1,783 | — | — | 1,783 | ||||||||||
Depreciation, amortization and accretion expense | — | 20,474 | 810 | — | 21,284 | ||||||||||
Total operating expenses | — | 177,110 | 23,403 | (1,167 | ) | 199,346 | |||||||||
Loss on involuntary conversion of property, plant and equipment | — | (1,021 | ) | — | — | (1,021 | ) | ||||||||
Gain on sale of assets, net | — | 123 | — | — | 123 | ||||||||||
Operating (loss) income | — | (4,039 | ) | 2,038 | — | (2,001 | ) | ||||||||
Other (expenses) income: | |||||||||||||||
Earnings from consolidated affiliates | (6,508 | ) | 1,782 | — | 4,726 | — | |||||||||
Interest expense | — | (4,570 | ) | — | — | (4,570 | ) | ||||||||
Net income from continuing operations | (6,508 | ) | (6,827 | ) | 2,038 | 4,726 | (6,571 | ) | |||||||
Discontinued operations | — | 319 | — | — | 319 | ||||||||||
Net (loss) income | (6,508 | ) | (6,508 | ) | 2,038 | 4,726 | (6,252 | ) | |||||||
Net income attributable to noncontrolling interests | — | — | 256 | — | 256 | ||||||||||
Net (loss) income attributable to the Partnership | $ | (6,508 | ) | $ | (6,508 | ) | $ | 1,782 | $ | 4,726 | $ | (6,508 | ) | ||
Statement of Cash Flows | |||||||||||||||
Year ended December 31, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
Net cash provided by operating activities | $ | — | $ | 16,310 | $ | 2,038 | — | 18,348 | |||||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisition, net of cash acquired | — | (51,377 | ) | — | — | (51,377 | ) | ||||||||
Additions to property, plant and equipment | — | (10,870 | ) | (835 | ) | — | (11,705 | ) | |||||||
Proceeds from disposals of property, plant and equipment | — | 128 | — | — | 128 | ||||||||||
Proceeds from property damage insurance recoveries | — | 527 | — | — | 527 | ||||||||||
Net contributions from affiliates | 16,070 | — | — | (16,070 | ) | — | |||||||||
Net distributions to affiliates | (13 | ) | — | — | 13 | — | |||||||||
Net cash provided by (used in) investing activities | 16,057 | (61,592 | ) | (835 | ) | (16,057 | ) | (62,427 | ) | ||||||
Cash flows from financing activities | |||||||||||||||
Net contributions from affiliates | — | 13 | — | (13 | ) | — | |||||||||
Net distributions to affiliates | — | (15,092 | ) | (978 | ) | 16,070 | — | ||||||||
Unit holder contributions | 13 | — | — | — | 13 | ||||||||||
Unit holder distributions | (16,070 | ) | — | — | — | (16,070 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (225 | ) | — | (225 | ) | ||||||||
LTIP tax netting unit repurchase | — | (385 | ) | — | — | (385 | ) | ||||||||
Deferred debt issuance costs | — | (1,564 | ) | — | — | (1,564 | ) | ||||||||
Payments on long-term debt | — | (59,230 | ) | — | — | (59,230 | ) | ||||||||
Borrowings on long-term debt | — | 121,245 | — | — | 121,245 | ||||||||||
Net cash (used in) provided by financing activities | $ | (16,057 | ) | $ | 44,987 | $ | (1,203 | ) | $ | 16,057 | $ | 43,784 | |||
Net decrease in cash and cash equivalents | — | (295 | ) | — | — | (295 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 870 | — | — | 871 | ||||||||||
End of period | $ | 1 | $ | 575 | $ | — | $ | — | $ | 576 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 3,185 | — | — | $ | 3,185 | |||||||
Supplemental non-cash information | |||||||||||||||
Increase in accrued property, plant and equipment | $ | — | $ | 6,968 | $ | — | $ | — | $ | 6,968 | |||||
Increase in receivables for reimbursable construction in progress projects | — | 141 | — | — | 141 | ||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||