|
||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | The Gloria gathering system provides gathering and compression services through our assets, as well as processing services through processing arrangements. The Gloria system is a Section 311 intrastate pipeline located in Lafourche, Jefferson, Plaquemines, St. Charles and St. Bernard parishes of Louisiana consisting of approximately 110 miles of pipeline with diameters ranging from 3 to 16 inches and 3 compressors with a combined size of 1,877 horsepower. |
• | The Lafitte gathering system is a Section 311 intrastate pipeline consisting of approximately 40 miles of gathering pipeline, with diameters ranging from 4 to 12 inches. The Lafitte system originates onshore in southern Louisiana and terminates in Plaquemines Parish, Louisiana at the Alliance Refinery owned by ConocoPhillips Corporation and is connected to our Gloria gathering system. |
• | The Bazor Ridge gathering and processing system consists of approximately 160 miles of pipeline with diameters ranging from 3 to 8 inches and 3 compressor stations with a combined compression capacity of 1,069 horsepower. Our Bazor Ridge system is located in Jasper, Clarke, Wayne and Greene Counties of Mississippi. |
• | The Quivira gathering system consists of approximately 34 miles of pipeline, with a 12- inch diameter mainline and several laterals ranging in diameter from 6 to 8 inches. The system originates offshore of Iberia and St. Mary Parishes of Louisiana in Eugene Island Block 24 and terminates onshore at a connection with the Burns Point Plant. |
• | The Burns Point Plant is located in St. Mary Parish, Louisiana, where raw natural gas is processed through a cryogenic processing plant that is jointly owned by us and the operator, Enterprise. |
• | The Chatom gathering, processing and fractionation plant is located in Washington County, Alabama, approximately 15 miles from our Bazor Ridge processing plant in Wayne County, Mississippi, and consists of a 25 MMcf/d refrigeration processing plant, a 1,900 Bbl/d fractionation unit, a 160 long-ton per day sulfur recovery unit, and a 29-mile gas gathering system, to which we have an 87.4% undivided interest. |
• | The Offshore Texas system consists of the GIGS and Brazos systems, two parallel gathering systems that share common geography and operating characteristics. The Offshore Texas system provides gathering and dehydration services to natural gas producers in the shallow waters of the Gulf of Mexico region. The Offshore Texas system consists of approximately 56 miles of pipeline with diameters ranging from 6 to 16 inches. |
• | The Alabama Processing system consists of 2 small skid-mounted treating and processing plants that we refer to, individually, as Atmore and Wildfork. These treating and processing plants are located in Escambia and Monroe Counties of Alabama. |
• | The Magnolia gathering system is a Section 311 intrastate pipeline that gathers coal bed methane in Tuscaloosa, Greene, Bibb, Chilton and Hale counties of Alabama and delivers this natural gas to an interconnect with the Transco Pipeline system, an interstate pipeline owned by The Williams Companies, Inc. The Magnolia system consists of approximately 116 miles of pipeline with small-diameter gathering lines and trunk lines ranging from 6 to 24 inches in diameter and 1 compressor station with 3,328 horsepower. |
• | Our other gathering and processing systems include the Fayette and Heidelberg gathering systems, located in Fayette County, Alabama and Jasper County, Mississippi, respectively. |
• | Our Bamagas system is a Hinshaw intrastate natural gas pipeline that travels west to east from an interconnection point with TGP in Colbert County, Alabama to 2 power plants owned by Calpine Corporation, in Morgan County, Alabama. The Bamagas system consists of 52 miles of high pressure, 30 inch pipeline. |
• | The MLGT system is an intrastate transmission system that sources natural gas from interconnects with the FGT Pipeline system, the Tetco Pipeline system, the Transco Pipeline system and our Midla system to a Baton Rouge, Louisiana refinery owned and operated by ExxonMobil and 7 other industrial customers. Our MLGT system is comprised of approximately 54 miles of pipeline with diameters ranging from 3 to 14 inches. |
• | Our other intrastate transmission systems include the Chalmette system, located in St. Bernard Parish, Louisiana, and the Trigas system, located in 3 counties in northwestern Alabama. |
• | We also own a number of miscellaneous interconnects and small laterals that are collectively referred to as the SIGCO assets. |
• | Our Midla system is a FERC regulated system that includes approximately 370 miles of interstate pipeline that runs from the Monroe gas field in northern Louisiana south through Mississippi to Baton Rouge, Louisiana. |
• | Our AlaTenn system is a FERC regulated system that includes approximately 295 miles of interstate pipeline that runs through the Tennessee River Valley from Selmer, Tennessee to Huntsville, Alabama and serves an 8 county area in Alabama, Mississippi and Tennessee. |
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Transportation - firm | $ | 2,230 | $ | 2,077 | $ | 7,703 | $ | 7,572 | |||||||
Transportation - interruptible | 798 | 888 | 2,838 | 2,671 | |||||||||||
Sales of natural gas, NGLs and condensate | 53,771 | 53,833 | 134,153 | 179,545 | |||||||||||
Other | 1,287 | 207 | 3,669 | 586 | |||||||||||
Revenue | $ | 58,086 | $ | 57,005 | $ | 148,363 | $ | 190,374 | |||||||
|
|||
Nine months ended | |||
September 30, 2012 | |||
(unaudited, in thousands) | |||
Revenue | $ | 185,851 | |
Net income | $ | 1,926 | |
Three months ended | Nine months ended | |||||||
September 30, 2011 | September 30, 2011 | |||||||
(unaudited, in thousands) | ||||||||
Revenue | $ | 68,721 | $ | 221,579 | ||||
Net loss | $ | (4,580 | ) | $ | (11,543 | ) | ||
(in thousands) | |||||
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 | |||
|
|||
|
|||
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Risk management assets: | |||||||
Commodity derivatives | $ | 1,347 | $ | 456 | |||
Risk management assets - long term: | |||||||
Commodity derivatives | $ | 207 | $ | — | |||
Risk management liabilities: | |||||||
Commodity derivatives | $ | — | $ | 635 | |||
Risk management liabilities - long term: | |||||||
Commodity derivatives | $ | — | $ | — | |||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Commodity derivatives | $ | (1,762 | ) | $ | 953 | $ | 1,732 | $ | (19 | ) | |||||
|
|||
• | Level 1 – unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 – inputs include quoted prices for similar assets and liabilities in active markets that are either directly or indirectly observable; and |
• | Level 3 – inputs are unobservable and considered significant to fair value measurement. |
Fair Value at | |||||||||||
September 30, 2012 | Valuation Technique | Unobservable Input | Range | ||||||||
(in thousands) | |||||||||||
Commodity derivative asset (liability), net | $ | 1,553 | Forecasted future cash flow | Forward commodity prices | $0.965 | to | $1.220 | ||||
Volatility curves | 20.0% | to | 34.8% | ||||||||
Discount factors | 0.973 | to | 1.070 | ||||||||
Carrying Amount | Estimated Fair Value | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
(in thousands) | |||||||||||||||||||
Commodity derivative asset (liability), net | |||||||||||||||||||
September 30, 2012 | $ | 1,553 | $ | — | $ | — | $ | 1,553 | $ | 1,553 | |||||||||
December 31, 2011 | $ | (179 | ) | $ | — | $ | — | $ | (179 | ) | $ | (179 | ) | ||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Fair value asset (liability), beginning of period | $ | 3,315 | $ | (302 | ) | $ | (179 | ) | $ | — | |||||
Realized gain (loss) on early termination of commodity derivatives | — | — | — | (2,998 | ) | ||||||||||
Unrealized gain (loss) on commodity derivatives | (1,762 | ) | 953 | 1,732 | (19 | ) | |||||||||
Purchases | — | — | — | 670 | |||||||||||
Settlements | — | — | — | 2,998 | |||||||||||
Fair value asset (liability), end of period | $ | 1,553 | $ | 651 | $ | 1,553 | $ | 651 | |||||||
|
|||
Useful Life | September 30, 2012 | December 31, 2011 | |||||||
(in years) | (in thousands) | ||||||||
Land | $ | 2,254 | $ | 41 | |||||
Construction in progress | 3,347 | 3,380 | |||||||
Buildings and improvements | 4 to 40 | 1,439 | 1,490 | ||||||
Processing and treating plants | 8 to 40 | 97,816 | 49,396 | ||||||
Pipelines | 5 to 40 | 157,042 | 146,788 | ||||||
Compressors | 4 to 20 | 8,681 | 7,437 | ||||||
Equipment | 8 to 20 | 2,078 | 1,198 | ||||||
Computer software | 5 | 1,691 | 1,500 | ||||||
Total property, plant and equipment | 274,348 | 211,230 | |||||||
Accumulated depreciation | (56,796 | ) | (40,999 | ) | |||||
Property, plant and equipment, net | $ | 217,552 | $ | 170,231 | |||||
|
|||
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Revolving loan facility | $ | 118,650 | $ | 66,270 | |||
|
|||
• | each common unit held by AIM Midstream Holdings reverse split into 0.485 common units, resulting in the ownership by AIM Midstream Holdings of an aggregate of 5,327,205 common units, representing an aggregate 97.1% limited partner interest in us; |
• | the common units held by AIM Midstream Holdings then converted into 801,139 common units and 4,526,066 subordinated units: |
• | each general partner unit held by our general partner reverse split into 0.485 general partner units, resulting in the ownership by our general partner of an aggregate of 108,718 general partner units, representing a 2.0% general partner interest in us; |
• | each common unit held by participants in our LTIP, reverse split into 0.485 common units, resulting in their ownership of an aggregate of 50,946 common units, representing an aggregate 0.9% limited partner interest in us, and |
• | each outstanding phantom unit granted to participants in our LTIP reverse split into 0.485 phantom units, resulting in their holding an aggregate of 209,824 phantom units. |
• | AIM Midstream Holdings contributed 76,019 common units to our general partner as a capital contribution, and |
• | our general partner contributed the common units contributed to it by AIM Midstream Holdings to us in exchange for 76,019 general partner units in order to maintain its 2.0% general partner interest in us. |
September 30, 2012 | December 31, 2011 | ||||
(in thousands) | |||||
Limited partner common units | 4,582 | 4,561 | |||
Limited partner subordinated units | 4,526 | 4,526 | |||
General partner units | 185 | 185 | |||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(In thousands except unit amounts) | |||||||||||||||
Net income (loss) attributable to general partner and limited partners | $ | (4,275 | ) | $ | (4,167 | ) | $ | (257 | ) | $ | (11,859 | ) | |||
Weighted average general partner and limited partner units outstanding (basic and diluted) (a) | 9,293 | 7,932 | 9,288 | 6,421 | |||||||||||
General partner and limited partner net income (loss) per unit (basic and diluted) | (0.46 | ) | (0.53 | ) | (0.03 | ) | (1.85 | ) | |||||||
Net income (loss) attributable to limited partners | $ | (4,190 | ) | $ | (4,084 | ) | $ | (252 | ) | $ | (11,622 | ) | |||
Weighted average limited partner units outstanding (basic and diluted) (a) | 9,108 | 7,774 | 9,103 | 6,296 | |||||||||||
Limited partners’ net income (loss) per unit (basic and diluted) | (0.46 | ) | (0.53 | ) | (0.03 | ) | (1.85 | ) | |||||||
Net income (loss) attributable to general partner | $ | (85 | ) | $ | (83 | ) | $ | (5 | ) | $ | (237 | ) | |||
Weighted average general partner units outstanding (basic and diluted) | 185 | 158 | 185 | 125 | |||||||||||
General partner net income (loss) per unit (basic and diluted) | $ | (0.46 | ) | $ | (0.53 | ) | $ | (0.03 | ) | $ | (1.90 | ) | |||
a) | Gives effect to the reverse unit split. |
|
|||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||
(in thousands) | |||||||||||
Outstanding at beginning of period | 172,551 | 209,824 | 162,860 | 205,864 | |||||||
Granted | — | — | 34,560 | 19,414 | |||||||
Forfeited | (12,517 | ) | — | (12,517 | ) | — | |||||
Vested | — | — | (24,869 | ) | (15,454 | ) | |||||
Outstanding at end of period | 160,034 | 209,824 | 160,034 | 209,824 | |||||||
Fair value per unit | 14.70 to $21.40 | 14.70 to $19.69 | 14.70 to $21.40 | 14.70 to $19.69 | |||||||
|
|||
OPEB Plan | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Net Periodic (Benefit) Cost | |||||||||||||||
Service cost | $ | 1 | — | $ | 3 | — | |||||||||
Interest cost | 4 | — | 12 | — | |||||||||||
Expected return on plan assets | (16 | ) | — | (49 | ) | — | |||||||||
Amortization of net (gain) loss | (9 | ) | — | (27 | ) | — | |||||||||
Net periodic (benefit) cost | $ | (20 | ) | $ | — | $ | (61 | ) | $ | — | |||||
|
|||
Payments Due by Period (in thousands) | |||||||||||||||||||||||||||
Total | 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | |||||||||||||||||||||
Operating leases and service contract | $ | 2,282 | $ | 99 | $ | 416 | $ | 423 | $ | 400 | $ | 156 | $ | 788 | |||||||||||||
Asset retirement obligation | 8,559 | — | — | — | — | 8,107 | 452 | ||||||||||||||||||||
Total | $ | 10,841 | $ | 99 | $ | 416 | $ | 423 | $ | 400 | $ | 8,263 | $ | 1,240 | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Operating leases | $ | 254 | $ | 177 | $ | 692 | $ | 578 | |||||||
Asset retirement obligation | 10 | 2 | 23 | 10 | |||||||||||
$ | 264 | $ | 179 | $ | 715 | $ | 588 | ||||||||
|
|||
|
|||
Three Months Ended | |||||||||||||||||||||||
September 30, | |||||||||||||||||||||||
2012 | 2011 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 45,376 | $ | 12,710 | $ | 58,086 | $ | 41,218 | $ | 15,787 | $ | 57,005 | |||||||||||
Segment gross margin (a) | 10,736 | 3,450 | 14,186 | 6,821 | 2,825 | 9,646 | |||||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | (1,762 | ) | — | (1,762 | ) | 953 | — | 953 | |||||||||||||||
Direct operating expenses | 3,935 | 1,329 | 5,264 | 1,845 | 1,540 | 3,385 | |||||||||||||||||
Selling, general and administrative expenses | 3,679 | 2,497 | |||||||||||||||||||||
Advisory services agreement termination fee | — | 2,500 | |||||||||||||||||||||
Equity compensation expense | 474 | 331 | |||||||||||||||||||||
Depreciation and accretion expense | 5,536 | 5,261 | |||||||||||||||||||||
(Gain) loss on sale of assets, net | (4 | ) | (586 | ) | |||||||||||||||||||
Interest expense | 1,501 | 1,378 | |||||||||||||||||||||
Net income (loss) | (4,026 | ) | (4,167 | ) | |||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 249 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (4,275 | ) | $ | (4,167 | ) | |||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||
September 30, | |||||||||||||||||||||||
2012 | 2011 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 111,246 | $ | 37,117 | $ | 148,363 | $ | 138,487 | $ | 51,887 | $ | 190,374 | |||||||||||
Segment gross margin (a) | 29,198 | 11,817 | 41,015 | 22,988 | 9,661 | 32,649 | |||||||||||||||||
Realized gain (loss) on early termination of commodity derivatives (b) | — | — | — | (2,998 | ) | — | (2,998 | ) | |||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | 1,732 | — | 1,732 | (19 | ) | — | (19 | ) | |||||||||||||||
Direct operating expenses | 8,495 | 3,536 | 12,031 | 5,478 | 4,070 | 9,548 | |||||||||||||||||
Selling, general and administrative expenses | 10,676 | 7,649 | |||||||||||||||||||||
Advisory services agreement termination fee | — | 2,500 | |||||||||||||||||||||
Equity compensation expense | 1,272 | 2,989 | |||||||||||||||||||||
Depreciation and accretion expense | 15,819 | 15,468 | |||||||||||||||||||||
(Gain) loss on sale of assets, net | (126 | ) | (586 | ) | |||||||||||||||||||
Interest expense | 3,083 | 3,923 | |||||||||||||||||||||
Net income (loss) | (8 | ) | (11,859 | ) | |||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 249 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (257 | ) | $ | (11,859 | ) | |||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of total revenue less purchases of natural gas, NGLs and condensate. Segment gross margin for our Transmission segment consists of total revenue less purchases of natural gas. Gross margin consists of the sum of the segment gross margin for each segment. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. |
(b) | 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. For the three and nine months ended September 30, 2011, $1.0 million and $(0.1) million, respectively, in unrealized gains (losses) were excluded from our Gathering and Processing segment gross margin. Effective April 1, 2011 we changed our segment gross margin measure to exclude realized gain (loss) on early termination of commodity derivatives. For the three and nine months ended September 30, 2011, zero dollars and $(3.0) million, respectively, in unrealized gains (losses) were excluded from our Gathering and Processing segment gross margin. |
|
|||
|
|||
Condensed Consolidating Balance Sheet | |||||||||||||||
As of September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 496 | $ | — | $ | — | $ | 497 | |||||
Accounts receivable | — | 1,776 | — | — | 1,776 | ||||||||||
Unbilled revenue | — | 11,999 | 5,604 | — | 17,603 | ||||||||||
Risk management assets | — | 1,347 | — | — | 1,347 | ||||||||||
Other current assets | — | 2,602 | 322 | — | 2,924 | ||||||||||
Total current assets | 1 | 18,220 | 5,926 | — | 24,147 | ||||||||||
Property, plant and equipment, net | — | 158,951 | 58,601 | — | 217,552 | ||||||||||
Risk management assets - long term | — | 207 | — | — | 207 | ||||||||||
Investment in subsidiaries | 90,325 | 51,863 | — | (142,188 | ) | — | |||||||||
Other assets, net | — | 4,520 | — | — | 4,520 | ||||||||||
Total assets | $ | 90,326 | $ | 233,761 | $ | 64,527 | $ | (142,188 | ) | $ | 246,426 | ||||
Liabilities and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 2,571 | $ | 469 | $ | — | $ | 3,040 | |||||
Accrued gas purchases | — | 8,615 | 4,297 | — | 12,912 | ||||||||||
Risk management liabilities | — | — | — | — | — | ||||||||||
Accrued expenses and other current liabilities | — | 5,171 | 36 | — | 5,207 | ||||||||||
Total current liabilities | — | 16,357 | 4,802 | — | 21,159 | ||||||||||
Other liabilities | — | 8,429 | 455 | — | 8,884 | ||||||||||
Long-term debt | — | 118,650 | — | — | 118,650 | ||||||||||
Total liabilities | — | 143,436 | 5,257 | — | 148,693 | ||||||||||
Total partners' capital | 90,326 | 90,325 | 51,863 | (142,188 | ) | 90,326 | |||||||||
Total liabilities and partners' capital | $ | 90,326 | $ | 233,761 | $ | 57,120 | $ | (142,188 | ) | $ | 239,019 | ||||
Noncontrolling interest | — | — | 7,407 | — | 7,407 | ||||||||||
Total liabilities, partners' equity and noncontrolling interest | $ | 90,326 | $ | 233,761 | $ | 64,527 | $ | (142,188 | ) | $ | 246,426 | ||||
Condensed Consolidating Statements of Operations | |||||||||||||||
Three months ended September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 43,085 | $ | 15,371 | $ | (370 | ) | $ | 58,086 | ||||
Unrealized gains (loss) on commodity derivatives | — | (1,762 | ) | — | — | (1,762 | ) | ||||||||
Total revenue | — | 41,323 | 15,371 | (370 | ) | 56,324 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 32,729 | 11,541 | (370 | ) | 43,900 | |||||||||
Direct operating expenses | — | 4,286 | 978 | — | 5,264 | ||||||||||
Selling, general and administrative expenses | — | 3,583 | 96 | — | 3,679 | ||||||||||
Equity compensation expense | — | 474 | — | — | 474 | ||||||||||
Depreciation and accretion expense | — | 5,134 | 402 | — | 5,536 | ||||||||||
(Gain) loss on sale of assets, net | — | (4 | ) | — | — | (4 | ) | ||||||||
Total operating expenses | — | 46,202 | 13,017 | (370 | ) | 58,849 | |||||||||
Operating income (loss) | — | (4,879 | ) | 2,354 | — | (2,525 | ) | ||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (4,275 | ) | 2,105 | — | 2,170 | — | |||||||||
Interest expense | — | (1,501 | ) | — | — | (1,501 | ) | ||||||||
Net income (loss) | (4,275 | ) | (4,275 | ) | 2,354 | 2,170 | (4,026 | ) | |||||||
Net income (loss) attributable to noncontrolling interests | — | — | 249 | — | 249 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (4,275 | ) | $ | (4,275 | ) | $ | 2,105 | $ | 2,170 | $ | (4,275 | ) | ||
Condensed Consolidating Statements of Operations | |||||||||||||||
Nine months ended September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 133,362 | $ | 15,371 | $ | (370 | ) | $ | 148,363 | ||||
Unrealized gains (loss) on commodity derivatives | — | 1,732 | — | — | 1,732 | ||||||||||
Total revenue | — | 135,094 | 15,371 | (370 | ) | 150,095 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 96,177 | 11,541 | (370 | ) | 107,348 | |||||||||
Direct operating expenses | — | 11,053 | 978 | — | 12,031 | ||||||||||
Selling, general and administrative expenses | — | 10,580 | 96 | — | 10,676 | ||||||||||
Equity compensation expense | — | 1,272 | — | — | 1,272 | ||||||||||
Depreciation and accretion expense | — | 15,417 | 402 | — | 15,819 | ||||||||||
(Gain) loss on sale of assets, net | — | (126 | ) | — | — | (126 | ) | ||||||||
Total operating expenses | — | 134,373 | 13,017 | (370 | ) | 147,020 | |||||||||
Operating income (loss) | — | 721 | 2,354 | — | 3,075 | ||||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (257 | ) | 2,105 | — | (1,848 | ) | — | ||||||||
Interest expense | — | (3,083 | ) | — | — | (3,083 | ) | ||||||||
Net income (loss) | (257 | ) | (257 | ) | 2,354 | (1,848 | ) | (8 | ) | ||||||
Net income (loss) attributable to noncontrolling interests | — | — | 249 | — | 249 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (257 | ) | $ | (257 | ) | $ | 2,105 | $ | (1,848 | ) | $ | (257 | ) | |
Condensed Consolidating Statements of Cash Flows | |||||||||||||||
Nine months ended September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Net cash provided (used) in operating activities | — | 14,122 | 2,354 | — | 16,476 | ||||||||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisition, net of cash acquired | — | (51,377 | ) | — | — | (51,377 | ) | ||||||||
Additions to property, plant and equipment | — | (4,196 | ) | (269 | ) | — | (4,465 | ) | |||||||
Proceeds from disposals of property, plant and equipment | — | 126 | — | — | 126 | ||||||||||
Net contributions from affiliates | 12,037 | — | — | (12,037 | ) | — | |||||||||
Net distributions to affiliates | — | (10,201 | ) | (1,836 | ) | 12,037 | — | ||||||||
Net cash provided (used) in investing activities | 12,037 | (65,648 | ) | (2,105 | ) | — | (55,716 | ) | |||||||
Cash flows from financing activities | |||||||||||||||
Unit holder contributions | 13 | — | — | — | 13 | ||||||||||
Unit holder distributions | (12,050 | ) | — | — | — | (12,050 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (249 | ) | — | (249 | ) | ||||||||
LTIP tax netting unit repurchase | — | (88 | ) | — | — | (88 | ) | ||||||||
Deferred debt issuance costs | — | (1,140 | ) | — | — | (1,140 | ) | ||||||||
Payments on long-term debt | — | (42,310 | ) | — | — | (42,310 | ) | ||||||||
Borrowings on long-term debt | — | 94,690 | — | — | 94,690 | ||||||||||
Net cash provided (used) in financing activities | (12,037 | ) | 51,152 | (249 | ) | — | 38,866 | ||||||||
Net increase (decrease) in cash and cash equivalents | — | (374 | ) | — | — | (374 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 870 | — | — | 871 | ||||||||||
End of period | $ | 1 | $ | 496 | $ | — | $ | — | $ | 497 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 1,894 | $ | — | $ | — | $ | 1,894 | |||||
Supplemental non-cash information | |||||||||||||||
Increase (decrease) in accrued property, plant and equipment | $ | — | $ | 808 | $ | — | $ | — | $ | 808 | |||||
|
|||
|
|||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Transportation - firm | $ | 2,230 | $ | 2,077 | $ | 7,703 | $ | 7,572 | |||||||
Transportation - interruptible | 798 | 888 | 2,838 | 2,671 | |||||||||||
Sales of natural gas, NGLs and condensate | 53,771 | 53,833 | 134,153 | 179,545 | |||||||||||
Other | 1,287 | 207 | 3,669 | 586 | |||||||||||
Revenue | $ | 58,086 | $ | 57,005 | $ | 148,363 | $ | 190,374 | |||||||
|
|||
Nine months ended | |||
September 30, 2012 | |||
(unaudited, in thousands) | |||
Revenue | $ | 185,851 | |
Net income | $ | 1,926 | |
Three months ended | Nine months ended | |||||||
September 30, 2011 | September 30, 2011 | |||||||
(unaudited, in thousands) | ||||||||
Revenue | $ | 68,721 | $ | 221,579 | ||||
Net loss | $ | (4,580 | ) | $ | (11,543 | ) | ||
(in thousands) | |||||
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 | |||
|
|||
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Risk management assets: | |||||||
Commodity derivatives | $ | 1,347 | $ | 456 | |||
Risk management assets - long term: | |||||||
Commodity derivatives | $ | 207 | $ | — | |||
Risk management liabilities: | |||||||
Commodity derivatives | $ | — | $ | 635 | |||
Risk management liabilities - long term: | |||||||
Commodity derivatives | $ | — | $ | — | |||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Commodity derivatives | $ | (1,762 | ) | $ | 953 | $ | 1,732 | $ | (19 | ) | |||||
|
|||
Carrying Amount | Estimated Fair Value | ||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
(in thousands) | |||||||||||||||||||
Commodity derivative asset (liability), net | |||||||||||||||||||
September 30, 2012 | $ | 1,553 | $ | — | $ | — | $ | 1,553 | $ | 1,553 | |||||||||
December 31, 2011 | $ | (179 | ) | $ | — | $ | — | $ | (179 | ) | $ | (179 | ) | ||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Fair value asset (liability), beginning of period | $ | 3,315 | $ | (302 | ) | $ | (179 | ) | $ | — | |||||
Realized gain (loss) on early termination of commodity derivatives | — | — | — | (2,998 | ) | ||||||||||
Unrealized gain (loss) on commodity derivatives | (1,762 | ) | 953 | 1,732 | (19 | ) | |||||||||
Purchases | — | — | — | 670 | |||||||||||
Settlements | — | — | — | 2,998 | |||||||||||
Fair value asset (liability), end of period | $ | 1,553 | $ | 651 | $ | 1,553 | $ | 651 | |||||||
|
|||
Useful Life | September 30, 2012 | December 31, 2011 | |||||||
(in years) | (in thousands) | ||||||||
Land | $ | 2,254 | $ | 41 | |||||
Construction in progress | 3,347 | 3,380 | |||||||
Buildings and improvements | 4 to 40 | 1,439 | 1,490 | ||||||
Processing and treating plants | 8 to 40 | 97,816 | 49,396 | ||||||
Pipelines | 5 to 40 | 157,042 | 146,788 | ||||||
Compressors | 4 to 20 | 8,681 | 7,437 | ||||||
Equipment | 8 to 20 | 2,078 | 1,198 | ||||||
Computer software | 5 | 1,691 | 1,500 | ||||||
Total property, plant and equipment | 274,348 | 211,230 | |||||||
Accumulated depreciation | (56,796 | ) | (40,999 | ) | |||||
Property, plant and equipment, net | $ | 217,552 | $ | 170,231 | |||||
|
|||
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Revolving loan facility | $ | 118,650 | $ | 66,270 | |||
|
|||
September 30, 2012 | December 31, 2011 | ||||
(in thousands) | |||||
Limited partner common units | 4,582 | 4,561 | |||
Limited partner subordinated units | 4,526 | 4,526 | |||
General partner units | 185 | 185 | |||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(In thousands except unit amounts) | |||||||||||||||
Net income (loss) attributable to general partner and limited partners | $ | (4,275 | ) | $ | (4,167 | ) | $ | (257 | ) | $ | (11,859 | ) | |||
Weighted average general partner and limited partner units outstanding (basic and diluted) (a) | 9,293 | 7,932 | 9,288 | 6,421 | |||||||||||
General partner and limited partner net income (loss) per unit (basic and diluted) | (0.46 | ) | (0.53 | ) | (0.03 | ) | (1.85 | ) | |||||||
Net income (loss) attributable to limited partners | $ | (4,190 | ) | $ | (4,084 | ) | $ | (252 | ) | $ | (11,622 | ) | |||
Weighted average limited partner units outstanding (basic and diluted) (a) | 9,108 | 7,774 | 9,103 | 6,296 | |||||||||||
Limited partners’ net income (loss) per unit (basic and diluted) | (0.46 | ) | (0.53 | ) | (0.03 | ) | (1.85 | ) | |||||||
Net income (loss) attributable to general partner | $ | (85 | ) | $ | (83 | ) | $ | (5 | ) | $ | (237 | ) | |||
Weighted average general partner units outstanding (basic and diluted) | 185 | 158 | 185 | 125 | |||||||||||
General partner net income (loss) per unit (basic and diluted) | $ | (0.46 | ) | $ | (0.53 | ) | $ | (0.03 | ) | $ | (1.90 | ) | |||
|
|||
Three Months Ended | Nine Months Ended | ||||||||||
September 30, | September 30, | ||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||
(in thousands) | |||||||||||
Outstanding at beginning of period | 172,551 | 209,824 | 162,860 | 205,864 | |||||||
Granted | — | — | 34,560 | 19,414 | |||||||
Forfeited | (12,517 | ) | — | (12,517 | ) | — | |||||
Vested | — | — | (24,869 | ) | (15,454 | ) | |||||
Outstanding at end of period | 160,034 | 209,824 | 160,034 | 209,824 | |||||||
Fair value per unit | 14.70 to $21.40 | 14.70 to $19.69 | 14.70 to $21.40 | 14.70 to $19.69 | |||||||
|
|||
OPEB Plan | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Net Periodic (Benefit) Cost | |||||||||||||||
Service cost | $ | 1 | — | $ | 3 | — | |||||||||
Interest cost | 4 | — | 12 | — | |||||||||||
Expected return on plan assets | (16 | ) | — | (49 | ) | — | |||||||||
Amortization of net (gain) loss | (9 | ) | — | (27 | ) | — | |||||||||
Net periodic (benefit) cost | $ | (20 | ) | $ | — | $ | (61 | ) | $ | — | |||||
|
|||
Payments Due by Period (in thousands) | |||||||||||||||||||||||||||
Total | 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | |||||||||||||||||||||
Operating leases and service contract | $ | 2,282 | $ | 99 | $ | 416 | $ | 423 | $ | 400 | $ | 156 | $ | 788 | |||||||||||||
Asset retirement obligation | 8,559 | — | — | — | — | 8,107 | 452 | ||||||||||||||||||||
Total | $ | 10,841 | $ | 99 | $ | 416 | $ | 423 | $ | 400 | $ | 8,263 | $ | 1,240 | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Operating leases | $ | 254 | $ | 177 | $ | 692 | $ | 578 | |||||||
Asset retirement obligation | 10 | 2 | 23 | 10 | |||||||||||
$ | 264 | $ | 179 | $ | 715 | $ | 588 | ||||||||
|
|||
Three Months Ended | |||||||||||||||||||||||
September 30, | |||||||||||||||||||||||
2012 | 2011 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 45,376 | $ | 12,710 | $ | 58,086 | $ | 41,218 | $ | 15,787 | $ | 57,005 | |||||||||||
Segment gross margin (a) | 10,736 | 3,450 | 14,186 | 6,821 | 2,825 | 9,646 | |||||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | (1,762 | ) | — | (1,762 | ) | 953 | — | 953 | |||||||||||||||
Direct operating expenses | 3,935 | 1,329 | 5,264 | 1,845 | 1,540 | 3,385 | |||||||||||||||||
Selling, general and administrative expenses | 3,679 | 2,497 | |||||||||||||||||||||
Advisory services agreement termination fee | — | 2,500 | |||||||||||||||||||||
Equity compensation expense | 474 | 331 | |||||||||||||||||||||
Depreciation and accretion expense | 5,536 | 5,261 | |||||||||||||||||||||
(Gain) loss on sale of assets, net | (4 | ) | (586 | ) | |||||||||||||||||||
Interest expense | 1,501 | 1,378 | |||||||||||||||||||||
Net income (loss) | (4,026 | ) | (4,167 | ) | |||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 249 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (4,275 | ) | $ | (4,167 | ) | |||||||||||||||||
Nine Months Ended | |||||||||||||||||||||||
September 30, | |||||||||||||||||||||||
2012 | 2011 | ||||||||||||||||||||||
Gathering and Processing | Transmission | Total | Gathering and Processing | Transmission | Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Revenue | $ | 111,246 | $ | 37,117 | $ | 148,363 | $ | 138,487 | $ | 51,887 | $ | 190,374 | |||||||||||
Segment gross margin (a) | 29,198 | 11,817 | 41,015 | 22,988 | 9,661 | 32,649 | |||||||||||||||||
Realized gain (loss) on early termination of commodity derivatives (b) | — | — | — | (2,998 | ) | — | (2,998 | ) | |||||||||||||||
Unrealized gain (loss) on commodity derivatives (b) | 1,732 | — | 1,732 | (19 | ) | — | (19 | ) | |||||||||||||||
Direct operating expenses | 8,495 | 3,536 | 12,031 | 5,478 | 4,070 | 9,548 | |||||||||||||||||
Selling, general and administrative expenses | 10,676 | 7,649 | |||||||||||||||||||||
Advisory services agreement termination fee | — | 2,500 | |||||||||||||||||||||
Equity compensation expense | 1,272 | 2,989 | |||||||||||||||||||||
Depreciation and accretion expense | 15,819 | 15,468 | |||||||||||||||||||||
(Gain) loss on sale of assets, net | (126 | ) | (586 | ) | |||||||||||||||||||
Interest expense | 3,083 | 3,923 | |||||||||||||||||||||
Net income (loss) | (8 | ) | (11,859 | ) | |||||||||||||||||||
Less: Net income (loss) attributable to noncontrolling interests | 249 | — | |||||||||||||||||||||
Net income (loss) attributable to the Partnership | $ | (257 | ) | $ | (11,859 | ) | |||||||||||||||||
(a) | Segment gross margin for our Gathering and Processing segment consists of total revenue less purchases of natural gas, NGLs and condensate. Segment gross margin for our Transmission segment consists of total revenue less purchases of natural gas. Gross margin consists of the sum of the segment gross margin for each segment. As an indicator of our operating performance, gross margin should not be considered an alternative to, or more meaningful than, net income or cash flow from operations as determined in accordance with GAAP. Our gross margin may not be comparable to a similarly titled measure of another company because other entities may not calculate gross margin in the same manner. |
(b) | 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. For the three and nine months ended September 30, 2011, $1.0 million and $(0.1) million, respectively, in unrealized gains (losses) were excluded from our Gathering and Processing segment gross margin. Effective April 1, 2011 we changed our segment gross margin measure to exclude realized gain (loss) on early termination of commodity derivatives. For the three and nine months ended September 30, 2011, zero dollars and $(3.0) million, respectively, in unrealized gains (losses) were excluded from our Gathering and Processing segment gross margin. |
|
|||
Condensed Consolidating Balance Sheet | |||||||||||||||
As of September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Assets | |||||||||||||||
Current assets | |||||||||||||||
Cash and cash equivalents | $ | 1 | $ | 496 | $ | — | $ | — | $ | 497 | |||||
Accounts receivable | — | 1,776 | — | — | 1,776 | ||||||||||
Unbilled revenue | — | 11,999 | 5,604 | — | 17,603 | ||||||||||
Risk management assets | — | 1,347 | — | — | 1,347 | ||||||||||
Other current assets | — | 2,602 | 322 | — | 2,924 | ||||||||||
Total current assets | 1 | 18,220 | 5,926 | — | 24,147 | ||||||||||
Property, plant and equipment, net | — | 158,951 | 58,601 | — | 217,552 | ||||||||||
Risk management assets - long term | — | 207 | — | — | 207 | ||||||||||
Investment in subsidiaries | 90,325 | 51,863 | — | (142,188 | ) | — | |||||||||
Other assets, net | — | 4,520 | — | — | 4,520 | ||||||||||
Total assets | $ | 90,326 | $ | 233,761 | $ | 64,527 | $ | (142,188 | ) | $ | 246,426 | ||||
Liabilities and Partners’ Capital | |||||||||||||||
Current liabilities | |||||||||||||||
Accounts payable | $ | — | $ | 2,571 | $ | 469 | $ | — | $ | 3,040 | |||||
Accrued gas purchases | — | 8,615 | 4,297 | — | 12,912 | ||||||||||
Risk management liabilities | — | — | — | — | — | ||||||||||
Accrued expenses and other current liabilities | — | 5,171 | 36 | — | 5,207 | ||||||||||
Total current liabilities | — | 16,357 | 4,802 | — | 21,159 | ||||||||||
Other liabilities | — | 8,429 | 455 | — | 8,884 | ||||||||||
Long-term debt | — | 118,650 | — | — | 118,650 | ||||||||||
Total liabilities | — | 143,436 | 5,257 | — | 148,693 | ||||||||||
Total partners' capital | 90,326 | 90,325 | 51,863 | (142,188 | ) | 90,326 | |||||||||
Total liabilities and partners' capital | $ | 90,326 | $ | 233,761 | $ | 57,120 | $ | (142,188 | ) | $ | 239,019 | ||||
Noncontrolling interest | — | — | 7,407 | — | 7,407 | ||||||||||
Total liabilities, partners' equity and noncontrolling interest | $ | 90,326 | $ | 233,761 | $ | 64,527 | $ | (142,188 | ) | $ | 246,426 | ||||
Condensed Consolidating Statements of Operations | |||||||||||||||
Three months ended September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 43,085 | $ | 15,371 | $ | (370 | ) | $ | 58,086 | ||||
Unrealized gains (loss) on commodity derivatives | — | (1,762 | ) | — | — | (1,762 | ) | ||||||||
Total revenue | — | 41,323 | 15,371 | (370 | ) | 56,324 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 32,729 | 11,541 | (370 | ) | 43,900 | |||||||||
Direct operating expenses | — | 4,286 | 978 | — | 5,264 | ||||||||||
Selling, general and administrative expenses | — | 3,583 | 96 | — | 3,679 | ||||||||||
Equity compensation expense | — | 474 | — | — | 474 | ||||||||||
Depreciation and accretion expense | — | 5,134 | 402 | — | 5,536 | ||||||||||
(Gain) loss on sale of assets, net | — | (4 | ) | — | — | (4 | ) | ||||||||
Total operating expenses | — | 46,202 | 13,017 | (370 | ) | 58,849 | |||||||||
Operating income (loss) | — | (4,879 | ) | 2,354 | — | (2,525 | ) | ||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (4,275 | ) | 2,105 | — | 2,170 | — | |||||||||
Interest expense | — | (1,501 | ) | — | — | (1,501 | ) | ||||||||
Net income (loss) | (4,275 | ) | (4,275 | ) | 2,354 | 2,170 | (4,026 | ) | |||||||
Net income (loss) attributable to noncontrolling interests | — | — | 249 | — | 249 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (4,275 | ) | $ | (4,275 | ) | $ | 2,105 | $ | 2,170 | $ | (4,275 | ) | ||
Condensed Consolidating Statements of Operations | |||||||||||||||
Nine months ended September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | — | $ | 133,362 | $ | 15,371 | $ | (370 | ) | $ | 148,363 | ||||
Unrealized gains (loss) on commodity derivatives | — | 1,732 | — | — | 1,732 | ||||||||||
Total revenue | — | 135,094 | 15,371 | (370 | ) | 150,095 | |||||||||
Operating expenses: | |||||||||||||||
Purchases of natural gas, NGLs and condensate | — | 96,177 | 11,541 | (370 | ) | 107,348 | |||||||||
Direct operating expenses | — | 11,053 | 978 | — | 12,031 | ||||||||||
Selling, general and administrative expenses | — | 10,580 | 96 | — | 10,676 | ||||||||||
Equity compensation expense | — | 1,272 | — | — | 1,272 | ||||||||||
Depreciation and accretion expense | — | 15,417 | 402 | — | 15,819 | ||||||||||
(Gain) loss on sale of assets, net | — | (126 | ) | — | — | (126 | ) | ||||||||
Total operating expenses | — | 134,373 | 13,017 | (370 | ) | 147,020 | |||||||||
Operating income (loss) | — | 721 | 2,354 | — | 3,075 | ||||||||||
Other income (expenses): | |||||||||||||||
Earnings from consolidated affiliates | (257 | ) | 2,105 | — | (1,848 | ) | — | ||||||||
Interest expense | — | (3,083 | ) | — | — | (3,083 | ) | ||||||||
Net income (loss) | (257 | ) | (257 | ) | 2,354 | (1,848 | ) | (8 | ) | ||||||
Net income (loss) attributable to noncontrolling interests | — | — | 249 | — | 249 | ||||||||||
Net income (loss) attributable to the Partnership | $ | (257 | ) | $ | (257 | ) | $ | 2,105 | $ | (1,848 | ) | $ | (257 | ) | |
Condensed Consolidating Statements of Cash Flows | |||||||||||||||
Nine months ended September 30, 2012 | |||||||||||||||
Parent | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Consolidating Adjustments | Consolidated | |||||||||||
(in thousands) | |||||||||||||||
Net cash provided (used) in operating activities | — | 14,122 | 2,354 | — | 16,476 | ||||||||||
Cash flows from investing activities | |||||||||||||||
Cost of acquisition, net of cash acquired | — | (51,377 | ) | — | — | (51,377 | ) | ||||||||
Additions to property, plant and equipment | — | (4,196 | ) | (269 | ) | — | (4,465 | ) | |||||||
Proceeds from disposals of property, plant and equipment | — | 126 | — | — | 126 | ||||||||||
Net contributions from affiliates | 12,037 | — | — | (12,037 | ) | — | |||||||||
Net distributions to affiliates | — | (10,201 | ) | (1,836 | ) | 12,037 | — | ||||||||
Net cash provided (used) in investing activities | 12,037 | (65,648 | ) | (2,105 | ) | — | (55,716 | ) | |||||||
Cash flows from financing activities | |||||||||||||||
Unit holder contributions | 13 | — | — | — | 13 | ||||||||||
Unit holder distributions | (12,050 | ) | — | — | — | (12,050 | ) | ||||||||
Net distributions to noncontrolling interest owners | — | — | (249 | ) | — | (249 | ) | ||||||||
LTIP tax netting unit repurchase | — | (88 | ) | — | — | (88 | ) | ||||||||
Deferred debt issuance costs | — | (1,140 | ) | — | — | (1,140 | ) | ||||||||
Payments on long-term debt | — | (42,310 | ) | — | — | (42,310 | ) | ||||||||
Borrowings on long-term debt | — | 94,690 | — | — | 94,690 | ||||||||||
Net cash provided (used) in financing activities | (12,037 | ) | 51,152 | (249 | ) | — | 38,866 | ||||||||
Net increase (decrease) in cash and cash equivalents | — | (374 | ) | — | — | (374 | ) | ||||||||
Cash and cash equivalents | |||||||||||||||
Beginning of period | 1 | 870 | — | — | 871 | ||||||||||
End of period | $ | 1 | $ | 496 | $ | — | $ | — | $ | 497 | |||||
Supplemental cash flow information | |||||||||||||||
Interest payments | $ | — | $ | 1,894 | $ | — | $ | — | $ | 1,894 | |||||
Supplemental non-cash information | |||||||||||||||
Increase (decrease) in accrued property, plant and equipment | $ | — | $ | 808 | $ | — | $ | — | $ | 808 | |||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||