|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
OVERVIEW |
• | Transportation operates crude oil pipelines and truck transportation businesses. Transportation's assets include: |
◦ | a 570-mile crude oil gathering and transportation pipeline system with over 650,000 barrels of associated storage capacity in Kansas and northern Oklahoma that is connected to several third-party pipelines and refineries and our storage terminal in Cushing; |
◦ | the Wattenberg Oil Trunkline ("WOT"), a 75-mile, 12-inch diameter crude oil gathering pipeline system that transports crude oil from production facilities in the DJ Basin to the pipeline owned by White Cliffs Pipeline, L.L.C. ("White Cliffs"). The WOT has a capacity of approximately 85,000 barrels per day as well as 360,000 barrels of operational storage; |
◦ | a 16-mile crude oil pipeline that connects our Platteville, Colorado crude oil terminal to the Tampa, Colorado crude oil market; |
◦ | a crude oil trucking fleet of over 270 transport trucks and 270 trailers; |
◦ | a 51% interest in White Cliffs, who owns a pipeline system consisting of two 527-mile parallel lines that transport crude oil from Platteville, Colorado in the DJ Basin to Cushing, Oklahoma (the "White Cliffs Pipeline"), which we operate. The White Cliffs Pipeline is currently undergoing an expansion which will increase the capacity from approximately 150,000 barrels per day to approximately 215,000 barrels per day; and |
◦ | a 50% interest in Glass Mountain Pipeline, LLC ("Glass Mountain"). Glass Mountain owns a 215-mile pipeline that transports crude oil in western and north central Oklahoma (the "Glass Mountain Pipeline"), which we operate. It has capacity of approximately 140,000 barrels per day as well as 440,000 barrels of operational storage. |
• | Facilities operates crude oil storage and terminal businesses. Facilities' assets include: |
◦ | approximately 7.6 million barrels of crude oil storage capacity in Cushing, Oklahoma, of which 6.5 million barrels are leased to customers and 1.1 million barrels are used for crude oil operations and marketing activities; and |
◦ | a thirty-lane crude oil truck unloading facility with 330,000 barrels of associated storage capacity in Platteville, Colorado which connects to the origination point of the White Cliffs Pipeline. |
• | Supply and Logistics operates a crude oil marketing business which utilizes our Transportation and Facilities assets for marketing purposes. Additionally, Supply and Logistics includes: |
◦ | approximately 61,800 barrels of crude oil storage capacity in Trenton and Stanley, North Dakota. |
• | 36,798,678 common units representing limited partner interests (of which 20,704,418 units are held by SemGroup); and |
• | a 2% general partner interest (which is held by SemGroup). |
|
Pipelines and related facilities | 20 years |
Storage and terminal facilities | 10 –25 years |
Trucking equipment and other | 3 – 7 years |
|
• | 124 trucks, 122 trailers and miscellaneous equipment; and |
• | a long-term transportation agreement with Chesapeake Energy Marketing, Inc. |
• | 114 trucks, 120 trailers and miscellaneous equipment; and |
• | a long-term take-or-pay customer transportation agreement which expired in late 2014. |
|
December 31, | |||||||
2015 | 2014 | ||||||
White Cliffs | $ | 297,109 | $ | 269,635 | |||
Glass Mountain | 141,182 | — | |||||
Total equity method investments | $ | 438,291 | $ | 269,635 |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
White Cliffs | $ | 70,238 | $ | 57,378 | $ | 3,788 | |||||
Glass Mountain | 6,117 | — | — | ||||||||
SCPL | — | — | 13,783 | ||||||||
Total earnings from equity method investments | $ | 76,355 | $ | 57,378 | $ | 17,571 |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
White Cliffs | $ | 86,845 | $ | 66,768 | $ | — | |||||
Glass Mountain | 13,623 | — | — | ||||||||
SCPL | — | — | 16,999 | ||||||||
Total cash distributions received from equity method investments | $ | 100,468 | $ | 66,768 | $ | 16,999 |
December 31, | |||||||
2015 | 2014 | ||||||
Current assets | $ | 54,091 | $ | 35,623 | |||
Property, plant and equipment, net | 509,068 | 471,179 | |||||
Goodwill | 17,000 | 17,000 | |||||
Other intangible assets, net | 11,974 | 16,043 | |||||
Total assets | $ | 592,133 | $ | 539,845 | |||
Current liabilities | $ | 9,491 | $ | 11,108 | |||
Members’ equity | 582,642 | 528,737 | |||||
Total liabilities and members’ equity | $ | 592,133 | $ | 539,845 |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Revenue | $ | 206,395 | $ | 160,369 | $ | 133,310 | |||||
Operating, general and administrative expenses | $ | 33,284 | $ | 23,067 | $ | 23,825 | |||||
Depreciation and amortization expense | $ | 34,105 | $ | 23,257 | $ | 18,668 | |||||
Net income | $ | 139,000 | $ | 114,045 | $ | 90,817 |
December 31, 2015 | |||
Current assets | $ | 7,856 | |
Property, plant and equipment, net | 205,920 | ||
Total assets | $ | 213,776 | |
Current liabilities | $ | 1,036 | |
Other liabilities | 28 | ||
Members’ equity | 212,712 | ||
Total liabilities and members’ equity | $ | 213,776 |
Year Ended December 31, | |||
2015 | |||
Revenues | $ | 38,526 | |
Cost of sales | $ | 3,392 | |
Operating, general and administrative expenses | $ | 6,643 | |
Depreciation and amortization expense | $ | 15,828 | |
Net income | $ | 12,657 |
|
December 31, | |||||||
2015 | 2014 | ||||||
Land | $ | 18,580 | $ | 18,479 | |||
Pipelines and related facilities | 283,316 | 227,586 | |||||
Storage and terminal facilities | 136,688 | 135,466 | |||||
Linefill | 26,383 | 25,507 | |||||
Trucking equipment and other | 50,060 | 40,281 | |||||
Construction-in-progress | 49,963 | 31,393 | |||||
Property, plant and equipment, gross | 564,990 | 478,712 | |||||
Accumulated depreciation | (123,394 | ) | (82,646 | ) | |||
Property, plant and equipment, net | $ | 441,596 | $ | 396,066 |
|
December 31, 2015 | December 31, 2014 | ||||||||||||||||||||||
Level 1 | Netting(1) | Total | Level 1 | Netting(1) | Total | ||||||||||||||||||
Assets | $ | 131 | $ | (131 | ) | $ | — | $ | 3,198 | $ | (1,637 | ) | $ | 1,561 | |||||||||
Liabilities | $ | 470 | $ | (131 | ) | $ | 339 | $ | 1,637 | $ | (1,637 | ) | $ | — |
(1) | Relates primarily to exchange traded futures. Gain and loss positions on multiple contracts are settled net on a daily basis with the exchange. |
Year Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Sales | 23,228 | 6,641 | 2,595 | |||||
Purchases | 22,946 | 6,477 | 2,575 |
December 31, 2015 | December 31, 2014 | |||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||
$ | — | $ | 339 | $ | 1,561 | $ | — |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Realized and unrealized gain (loss) | $ | 8,145 | $ | 17,531 | $ | (1,593 | ) |
|
Balance at December 31, 2012 | $ | — | |
Barcas acquisition (Note 3) | 28,322 | ||
Balance at December 31, 2013 | 28,322 | ||
Oilfield trucking acquisition (Note 3) | 7,892 | ||
Barcas purchase price adjustment | (98 | ) | |
Balance at December 31, 2014 | 36,116 | ||
Impairment loss | (9,488 | ) | |
Balance at December 31, 2015 | $ | 26,628 |
December 31, | |||||||
2015 | 2014 | ||||||
Gross Intangible Assets | $ | 17,010 | $ | 17,010 | |||
Accumulated Amortization | (1,443 | ) | (370 | ) | |||
Net Intangible Assets | $ | 15,567 | $ | 16,640 |
Balance at December 31, 2012 | $ | — | |
Barcas acquisition | 6,930 | ||
Amortization | (1,155 | ) | |
Balance at December 31, 2013 | 5,775 | ||
Oilfield trucking acquisition | 17,010 | ||
Barcas purchase price adjustment | (50 | ) | |
Amortization | (6,095 | ) | |
Balance at December 31, 2014 | 16,640 | ||
Amortization | (1,073 | ) | |
Balance at December 31, 2015 | $ | 15,567 |
For the twelve months ending: | |||
December 31, 2016 | $ | 1,881 | |
December 31, 2017 | 2,132 | ||
December 31, 2018 | 2,172 | ||
December 31, 2019 | 1,680 | ||
December 31, 2020 | 1,216 | ||
Thereafter | 6,486 | ||
Total estimated amortization expense | $ | 15,567 |
|
December 31, | |||||||
2015 | 2014 | ||||||
5.625% senior unsecured notes due 2022 | $ | 400,000 | $ | 400,000 | |||
5.625% senior unsecured notes due 2023 | 344,545 | — | |||||
Revolving credit facility | — | 32,000 | |||||
Capital leases | 83 | 132 | |||||
Total long-term debt | 744,628 | 432,132 | |||||
less: current portion of long-term debt | 31 | 40 | |||||
Noncurrent portion of long-term debt | $ | 744,597 | $ | 432,092 |
2022 senior unsecured notes | ||
2017 | 104.219% | |
2018 | 102.813% | |
2019 | 101.406% | |
2020 and thereafter | 100.000% |
2023 senior unsecured notes | ||
2019 | 102.813% | |
2020 | 101.406% | |
2021 and thereafter | 100.000% |
Senior Unsecured Notes due 2022 | Senior Unsecured Notes due 2023 | Revolving Credit Facility | Capital Leases | Total | |||||||||||||||
For the year ended: | |||||||||||||||||||
December 31, 2016 | $ | — | $ | — | $ | — | $ | 31 | $ | 31 | |||||||||
December 31, 2017 | — | — | — | 26 | 26 | ||||||||||||||
December 31, 2018 | — | — | — | 26 | 26 | ||||||||||||||
December 31, 2019 | — | — | — | — | — | ||||||||||||||
December 31, 2020 | — | — | — | — | — | ||||||||||||||
Thereafter | 400,000 | 350,000 | — | — | 750,000 | ||||||||||||||
Total | $ | 400,000 | $ | 350,000 | $ | — | $ | 83 | $ | 750,083 |
|
For twelve months ending: | |||
December 31, 2016 | $ | 1,280 | |
December 31, 2017 | 1,104 | ||
December 31, 2018 | 496 | ||
December 31, 2019 | 152 | ||
December 31, 2020 | 12 | ||
Thereafter | 126 | ||
Total future minimum lease payments | $ | 3,170 |
Volume (barrels) | Value | |||||
Fixed price purchases | 1,976 | $ | 71,709 | |||
Fixed price sales | 2,907 | $ | 116,329 | |||
Floating price purchases | 17,361 | $ | 652,122 | |||
Floating price sales | 17,812 | $ | 686,030 |
|
EMPLOYEE BENEFITS AND EQUITY-BASED COMPENSATION |
Unvested Units | Average Grant Date Fair Value | Aggregate Fair Value of Units (in thousands) | ||||||||
Outstanding at December 31, 2012 | 43,960 | $ | 21.91 | |||||||
Awards granted | 49,104 | $ | 34.41 | |||||||
Awards vested | (9,333 | ) | $ | 27.25 | $ | 254 | ||||
Awards forfeited | (783 | ) | $ | 34.40 | ||||||
Outstanding at December 31, 2013 | 82,948 | $ | 28.59 | |||||||
Awards granted | 46,536 | $ | 41.35 | |||||||
Awards vested | (5,712 | ) | $ | 35.87 | $ | 205 | ||||
Awards forfeited | (21,432 | ) | $ | 29.82 | ||||||
Outstanding at December 31, 2014 | 102,340 | $ | 33.79 | |||||||
Awards granted | 36,527 | $ | 39.03 | |||||||
Awards vested | (38,366 | ) | $ | 27.54 | $ | 1,057 | ||||
Awards forfeited | (310 | ) | $ | 42.80 | ||||||
Outstanding at December 31, 2015 | 100,191 | $ | 38.70 |
|
PARTNERS’ CAPITAL AND DISTRIBUTIONS |
• | first, 98.0% to the holders of common units and 2.0% to our general partner, until each common unit has received the minimum quarterly distribution of $0.3625, plus any arrearages from prior quarters; and |
• | second, 98.0% to common unitholders and 2.0% to our general partner, until each unit has received a distribution of $0.416875. |
Marginal Percentage Interest in Distributions | ||||||||||||||||||
Total Quarterly Distribution Per Unit Target Amount | Unitholders | General Partner Interest | Incentive Distribution Rights | |||||||||||||||
Minimum Quarterly Distribution | $ | 0.362500 | 98.0% | 2.0% | — | % | ||||||||||||
First Target Distribution | above | $ | 0.362500 | up to | $ | 0.416875 | 98.0% | 2.0% | — | % | ||||||||
Second Target Distribution | above | $ | 0.416875 | up to | $ | 0.453125 | 85.0% | 2.0% | 13.0 | % | ||||||||
Third Target Distribution | above | $ | 0.453125 | up to | $ | 0.543750 | 75.0% | 2.0% | 23.0 | % | ||||||||
Thereafter | above | $ | 0.543750 | 50.0% | 2.0% | 48.0 | % |
Quarter Ended | Record Date | Payment Date | Distribution Per Unit | |||
December 31, 2012 | February 4, 2013 | February 14, 2013 | $0.4025 | |||
March 31, 2013 | May 6, 2013 | May 15, 2013 | $0.4300 | |||
June 30, 2013 | August 5, 2013 | August 14, 2013 | $0.4400 | |||
September 30, 2013 | November 5, 2013 | November 14, 2013 | $0.4500 | |||
December 31, 2013 | February 4, 2014 | February 14, 2014 | $0.4650 | |||
March 31, 2014 | May 5, 2014 | May 15, 2014 | $0.4950 | |||
June 30, 2014 | August 4, 2014 | August 14, 2014 | $0.5350 | |||
September 30, 2014 | November 4, 2014 | November 14, 2014 | $0.5750 | |||
December 31, 2014 | February 3, 2015 | February 13, 2015 | $0.6200 | |||
March 31, 2015 | May 5, 2015 | May 15, 2015 | $0.6350 | |||
June 30, 2015 | August 4, 2015 | August 14, 2015 | $0.6500 | |||
September 30, 2015 | November 3, 2015 | November 13, 2015 | $0.6600 | |||
December 31, 2015 | February 2, 2016 | February 12, 2016 | $0.6600 |
Common Units - Public | Common Units - SemGroup | Subordinated Units | Class A units | ||||||||
Balance at December 31, 2012 | 7,000,000 | 1,389,709 | 8,389,709 | — | |||||||
January private placement | 2,000,000 | — | — | — | |||||||
Units issued to SemGroup in SCPL transactions | — | 3,000,000 | — | 2,500,000 | |||||||
August common unit offering | 4,750,000 | — | — | — | |||||||
Vesting of equity-based compensation awards, including equivalent distributions | 9,739 | — | — | — | |||||||
Balance at December 31, 2013 | 13,759,739 | 4,389,709 | 8,389,709 | 2,500,000 | |||||||
Units issued to SemGroup in SCPL transaction | — | 2,425,000 | — | 1,250,000 | |||||||
Vesting of equity-based compensation awards | 5,712 | — | — | — | |||||||
Balance at December 31, 2014 | 13,765,451 | 6,814,709 | 8,389,709 | 3,750,000 | |||||||
Conversion to common units | — | 12,139,709 | (8,389,709 | ) | (3,750,000 | ) | |||||
Units issued to SemGroup in WOT and Glass Mountain transaction | — | 1,750,000 | — | — | |||||||
February common unit offering | 2,300,000 | — | — | — | |||||||
Vesting of equity-based compensation awards, including equivalent distributions(1) | 28,809 | — | — | — | |||||||
Balance at December 31, 2015 | 16,094,260 | 20,704,418 | — | — |
|
EARNINGS PER LIMITED PARTNER UNIT |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Net income attributable to Rose Rock Midstream, L.P. | $ | 49,673 | $ | 55,167 | $ | 36,259 | |||||
Less: General partner’s incentive distribution earned | 20,096 | 6,698 | 483 | ||||||||
Less: General partner’s 2.0% ownership | 993 | 1,444 | 245 | ||||||||
Net income allocated to limited partners | $ | 28,584 | $ | 47,025 | $ | 35,531 | |||||
Numerator for basic and diluted earnings per limited partner unit(1) : | |||||||||||
Allocation of net income among limited partner interests: | |||||||||||
Net income allocable to common units | $ | 28,584 | $ | 32,914 | $ | 22,701 | |||||
Net income allocable to subordinated units | — | 13,912 | 13,321 | ||||||||
Net income (loss) allocable to Class A units | — | 199 | (491 | ) | |||||||
Net income allocated to limited partners | $ | 28,584 | $ | 47,025 | $ | 35,531 | |||||
Denominator for basic and diluted earnings per limited partner unit: | |||||||||||
Basic weighted average number of common units outstanding | 36,302 | 19,419 | 13,672 | ||||||||
Effect of non-vested restricted units | 41 | 65 | 36 | ||||||||
Diluted weighted average number of common units outstanding | 36,343 | 19,484 | 13,708 | ||||||||
Basic and diluted weighted average number of subordinated units outstanding | — | 8,390 | 8,390 | ||||||||
Basic and diluted weighted average number of Class A units outstanding | — | 3,154 | 1,264 | ||||||||
Earnings (loss) per limited partner unit: | |||||||||||
Common units (basic) | $ | 0.79 | $ | 1.69 | $ | 1.66 | |||||
Common units (diluted) | $ | 0.79 | $ | 1.69 | $ | 1.66 | |||||
Subordinated units (basic and diluted) | $ | — | $ | 1.66 | $ | 1.59 | |||||
Class A units (basic and diluted) | $ | — | $ | 0.06 | $ | (0.39 | ) |
|
Year Ended December 31, 2015 | |||||||||||||||||||
Transportation | Facilities | Supply and Logistics | Corporate and Other | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
External | $ | 81,991 | $ | 45,936 | $ | 716,784 | $ | — | $ | 844,711 | |||||||||
Intersegment | 15,021 | — | — | (15,021 | ) | — | |||||||||||||
Total revenues | $ | 97,012 | $ | 45,936 | $ | 716,784 | $ | (15,021 | ) | $ | 844,711 | ||||||||
Depreciation and amortization | $ | 35,500 | $ | 5,829 | $ | 159 | $ | 510 | $ | 41,998 | |||||||||
Earnings from equity method investment | $ | 76,355 | $ | — | $ | — | $ | — | $ | 76,355 | |||||||||
Segment profit (1) | $ | 81,038 | $ | 33,757 | $ | 30,088 | $ | (8,162 | ) | $ | 136,721 | ||||||||
Additions to long-lived assets (including acquisitions and contributions to equity method investments) | $ | 304,534 | $ | 30,118 | $ | 2,564 | $ | 179 | $ | 337,395 | |||||||||
Total assets at December 31, 2015 (excluding intersegment receivables) | $ | 745,612 | $ | 155,186 | $ | 328,419 | $ | 28,614 | $ | 1,257,831 | |||||||||
Equity investments at December 31, 2015 | $ | 438,291 | $ | — | $ | — | $ | — | $ | 438,291 |
Year Ended December 31, 2014 | |||||||||||||||||||
Transportation | Facilities | Supply and Logistics | Corporate and Other | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
External | $ | 84,718 | $ | 44,007 | $ | 1,169,372 | $ | — | $ | 1,298,097 | |||||||||
Intersegment | 10,840 | — | — | (10,840 | ) | — | |||||||||||||
Total revenues | $ | 95,558 | $ | 44,007 | $ | 1,169,372 | $ | (10,840 | ) | $ | 1,298,097 | ||||||||
Depreciation and amortization | $ | 33,679 | $ | 5,365 | $ | 549 | $ | 442 | $ | 40,035 | |||||||||
Earnings from equity method investment | $ | 57,378 | $ | — | $ | — | $ | — | $ | 57,378 | |||||||||
Segment profit (1) | $ | 72,835 | $ | 32,286 | $ | 24,021 | $ | (6,544 | ) | $ | 122,598 | ||||||||
Additions to long-lived assets (including acquisitions and contributions to equity method investments) | $ | 230,111 | $ | 8,207 | $ | 11,662 | $ | 234 | $ | 250,214 | |||||||||
Total assets at December 31, 2014 (excluding intersegment receivables) | $ | 595,781 | $ | 116,784 | $ | 271,444 | $ | 22,254 | $ | 1,006,263 | |||||||||
Equity investments at December 31, 2014 | $ | 269,635 | $ | — | $ | — | $ | — | $ | 269,635 |
Year Ended December 31, 2013 | |||||||||||||||||||
Transportation | Facilities | Supply and Logistics | Corporate and Other | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
External | $ | 34,917 | $ | 46,697 | $ | 685,588 | $ | — | $ | 767,202 | |||||||||
Intersegment | 225 | — | — | (225 | ) | — | |||||||||||||
Total revenues | $ | 35,142 | $ | 46,697 | $ | 685,588 | $ | (225 | ) | $ | 767,202 | ||||||||
Depreciation and amortization | $ | 17,814 | $ | 4,833 | $ | 673 | $ | 388 | $ | 23,708 | |||||||||
Earnings from equity method investment | $ | 17,571 | $ | — | $ | — | $ | — | $ | 17,571 | |||||||||
Segment profit (1) | $ | 22,806 | $ | 37,083 | $ | 15,010 | $ | (6,483 | ) | $ | 68,416 | ||||||||
Additions to long-lived assets (including acquisitions and contributions to equity method investments) | $ | 243,805 | $ | 11,783 | $ | 1,868 | $ | 447 | $ | 257,903 |
Year Ended December 31, | ||||||||||||
Reconciliation of segment profit to net income: | 2015 | 2014 | 2013 | |||||||||
Total segment profit | $ | 136,721 | $ | 122,598 | $ | 68,416 | ||||||
Less: | ||||||||||||
Net unrealized loss (gain) related to derivative instruments | 1,900 | (1,621 | ) | (974 | ) | |||||||
Depreciation and amortization | 41,998 | 40,035 | 23,708 | |||||||||
Interest expense | 43,188 | 21,279 | 8,181 | |||||||||
Other income, net | (38 | ) | (20 | ) | (14 | ) | ||||||
Net income | $ | 49,673 | $ | 62,925 | $ | 37,515 |
|
|
RELATED PARTY TRANSACTIONS |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||||||
Total revenues | $ | 134,693 | $ | 223,303 | $ | 241,086 | $ | 245,629 | $ | 844,711 | |||||||||
Loss (gain) on disposal or impairment, net | 152 | (22 | ) | 27 | 10,100 | 10,257 | |||||||||||||
Other operating costs and expenses | 132,799 | 213,748 | 229,271 | 242,168 | 817,986 | ||||||||||||||
Total expenses | 132,951 | 213,726 | 229,298 | 252,268 | 828,243 | ||||||||||||||
Earnings from equity method investment | 20,864 | 17,683 | 17,115 | 20,693 | 76,355 | ||||||||||||||
Operating income | 22,606 | 27,260 | 28,903 | 14,054 | 92,823 | ||||||||||||||
Other expenses, net | 8,006 | 10,192 | 12,482 | 12,470 | 43,150 | ||||||||||||||
Net income | $ | 14,600 | $ | 17,068 | $ | 16,421 | $ | 1,584 | $ | 49,673 | |||||||||
Earnings per limited partner unit | |||||||||||||||||||
Common unit (basic) | $ | 0.28 | $ | 0.32 | $ | 0.29 | $ | (0.10 | ) | $ | 0.79 | ||||||||
Common unit (diluted) | $ | 0.28 | $ | 0.32 | $ | 0.29 | $ | (0.10 | ) | $ | 0.79 |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||||||
Total revenues | $ | 292,514 | $ | 292,156 | $ | 376,856 | $ | 336,571 | $ | 1,298,097 | |||||||||
Loss (gain) on disposal or impairment, net | (34 | ) | (27 | ) | 291 | 89 | 319 | ||||||||||||
Other operating costs and expenses | 285,015 | 286,677 | 368,324 | 330,956 | 1,270,972 | ||||||||||||||
Total expenses | 284,981 | 286,650 | 368,615 | 331,045 | 1,271,291 | ||||||||||||||
Earnings from equity method investments | 11,080 | 12,291 | 16,289 | 17,718 | 57,378 | ||||||||||||||
Operating income | 18,613 | 17,797 | 24,530 | 23,244 | 84,184 | ||||||||||||||
Other expenses, net | 2,387 | 2,709 | 8,010 | 8,153 | 21,259 | ||||||||||||||
Net income | 16,226 | 15,088 | 16,520 | 15,091 | 62,925 | ||||||||||||||
Less: net income attributable to noncontrolling interests | 3,676 | 4,082 | — | — | 7,758 | ||||||||||||||
Net income attributable to Rose Rock Midstream, L.P. | $ | 12,550 | $ | 11,006 | $ | 16,520 | $ | 15,091 | $ | 55,167 | |||||||||
Earnings (loss) per limited partner unit | |||||||||||||||||||
Common unit (basic) | $ | 0.45 | $ | 0.41 | $ | 0.50 | $ | 0.34 | $ | 1.69 | |||||||||
Common unit (diluted) | $ | 0.45 | $ | 0.41 | $ | 0.50 | $ | 0.34 | $ | 1.69 | |||||||||
Subordinated unit (basic and diluted) | $ | 0.45 | $ | 0.37 | $ | 0.50 | $ | 0.34 | $ | 1.66 | |||||||||
Class A unit (basic and diluted) | $ | (0.05 | ) | $ | (0.25 | ) | $ | (0.07 | ) | $ | 0.34 | $ | 0.06 |
|
|
Pipelines and related facilities | 20 years |
Storage and terminal facilities | 10 –25 years |
Trucking equipment and other | 3 – 7 years |
|
Pipelines and related facilities | 20 years |
Storage and terminal facilities | 10 –25 years |
Trucking equipment and other | 3 – 7 years |
December 31, | |||||||
2015 | 2014 | ||||||
Land | $ | 18,580 | $ | 18,479 | |||
Pipelines and related facilities | 283,316 | 227,586 | |||||
Storage and terminal facilities | 136,688 | 135,466 | |||||
Linefill | 26,383 | 25,507 | |||||
Trucking equipment and other | 50,060 | 40,281 | |||||
Construction-in-progress | 49,963 | 31,393 | |||||
Property, plant and equipment, gross | 564,990 | 478,712 | |||||
Accumulated depreciation | (123,394 | ) | (82,646 | ) | |||
Property, plant and equipment, net | $ | 441,596 | $ | 396,066 |
|
December 31, | |||||||
2015 | 2014 | ||||||
White Cliffs | $ | 297,109 | $ | 269,635 | |||
Glass Mountain | 141,182 | — | |||||
Total equity method investments | $ | 438,291 | $ | 269,635 |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
White Cliffs | $ | 70,238 | $ | 57,378 | $ | 3,788 | |||||
Glass Mountain | 6,117 | — | — | ||||||||
SCPL | — | — | 13,783 | ||||||||
Total earnings from equity method investments | $ | 76,355 | $ | 57,378 | $ | 17,571 |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
White Cliffs | $ | 86,845 | $ | 66,768 | $ | — | |||||
Glass Mountain | 13,623 | — | — | ||||||||
SCPL | — | — | 16,999 | ||||||||
Total cash distributions received from equity method investments | $ | 100,468 | $ | 66,768 | $ | 16,999 |
December 31, | |||||||
2015 | 2014 | ||||||
Current assets | $ | 54,091 | $ | 35,623 | |||
Property, plant and equipment, net | 509,068 | 471,179 | |||||
Goodwill | 17,000 | 17,000 | |||||
Other intangible assets, net | 11,974 | 16,043 | |||||
Total assets | $ | 592,133 | $ | 539,845 | |||
Current liabilities | $ | 9,491 | $ | 11,108 | |||
Members’ equity | 582,642 | 528,737 | |||||
Total liabilities and members’ equity | $ | 592,133 | $ | 539,845 |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Revenue | $ | 206,395 | $ | 160,369 | $ | 133,310 | |||||
Operating, general and administrative expenses | $ | 33,284 | $ | 23,067 | $ | 23,825 | |||||
Depreciation and amortization expense | $ | 34,105 | $ | 23,257 | $ | 18,668 | |||||
Net income | $ | 139,000 | $ | 114,045 | $ | 90,817 |
December 31, 2015 | |||
Current assets | $ | 7,856 | |
Property, plant and equipment, net | 205,920 | ||
Total assets | $ | 213,776 | |
Current liabilities | $ | 1,036 | |
Other liabilities | 28 | ||
Members’ equity | 212,712 | ||
Total liabilities and members’ equity | $ | 213,776 |
Year Ended December 31, | |||
2015 | |||
Revenues | $ | 38,526 | |
Cost of sales | $ | 3,392 | |
Operating, general and administrative expenses | $ | 6,643 | |
Depreciation and amortization expense | $ | 15,828 | |
Net income | $ | 12,657 |
|
Pipelines and related facilities | 20 years |
Storage and terminal facilities | 10 –25 years |
Trucking equipment and other | 3 – 7 years |
December 31, | |||||||
2015 | 2014 | ||||||
Land | $ | 18,580 | $ | 18,479 | |||
Pipelines and related facilities | 283,316 | 227,586 | |||||
Storage and terminal facilities | 136,688 | 135,466 | |||||
Linefill | 26,383 | 25,507 | |||||
Trucking equipment and other | 50,060 | 40,281 | |||||
Construction-in-progress | 49,963 | 31,393 | |||||
Property, plant and equipment, gross | 564,990 | 478,712 | |||||
Accumulated depreciation | (123,394 | ) | (82,646 | ) | |||
Property, plant and equipment, net | $ | 441,596 | $ | 396,066 |
|
December 31, 2015 | December 31, 2014 | ||||||||||||||||||||||
Level 1 | Netting(1) | Total | Level 1 | Netting(1) | Total | ||||||||||||||||||
Assets | $ | 131 | $ | (131 | ) | $ | — | $ | 3,198 | $ | (1,637 | ) | $ | 1,561 | |||||||||
Liabilities | $ | 470 | $ | (131 | ) | $ | 339 | $ | 1,637 | $ | (1,637 | ) | $ | — |
Year Ended December 31, | ||||||||
2015 | 2014 | 2013 | ||||||
Sales | 23,228 | 6,641 | 2,595 | |||||
Purchases | 22,946 | 6,477 | 2,575 |
December 31, 2015 | December 31, 2014 | |||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||
$ | — | $ | 339 | $ | 1,561 | $ | — |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Realized and unrealized gain (loss) | $ | 8,145 | $ | 17,531 | $ | (1,593 | ) |
|
Balance at December 31, 2012 | $ | — | |
Barcas acquisition (Note 3) | 28,322 | ||
Balance at December 31, 2013 | 28,322 | ||
Oilfield trucking acquisition (Note 3) | 7,892 | ||
Barcas purchase price adjustment | (98 | ) | |
Balance at December 31, 2014 | 36,116 | ||
Impairment loss | (9,488 | ) | |
Balance at December 31, 2015 | $ | 26,628 |
December 31, | |||||||
2015 | 2014 | ||||||
Gross Intangible Assets | $ | 17,010 | $ | 17,010 | |||
Accumulated Amortization | (1,443 | ) | (370 | ) | |||
Net Intangible Assets | $ | 15,567 | $ | 16,640 |
Balance at December 31, 2012 | $ | — | |
Barcas acquisition | 6,930 | ||
Amortization | (1,155 | ) | |
Balance at December 31, 2013 | 5,775 | ||
Oilfield trucking acquisition | 17,010 | ||
Barcas purchase price adjustment | (50 | ) | |
Amortization | (6,095 | ) | |
Balance at December 31, 2014 | 16,640 | ||
Amortization | (1,073 | ) | |
Balance at December 31, 2015 | $ | 15,567 |
For the twelve months ending: | |||
December 31, 2016 | $ | 1,881 | |
December 31, 2017 | 2,132 | ||
December 31, 2018 | 2,172 | ||
December 31, 2019 | 1,680 | ||
December 31, 2020 | 1,216 | ||
Thereafter | 6,486 | ||
Total estimated amortization expense | $ | 15,567 |
|
December 31, | |||||||
2015 | 2014 | ||||||
5.625% senior unsecured notes due 2022 | $ | 400,000 | $ | 400,000 | |||
5.625% senior unsecured notes due 2023 | 344,545 | — | |||||
Revolving credit facility | — | 32,000 | |||||
Capital leases | 83 | 132 | |||||
Total long-term debt | 744,628 | 432,132 | |||||
less: current portion of long-term debt | 31 | 40 | |||||
Noncurrent portion of long-term debt | $ | 744,597 | $ | 432,092 |
2022 senior unsecured notes | ||
2017 | 104.219% | |
2018 | 102.813% | |
2019 | 101.406% | |
2020 and thereafter | 100.000% |
2023 senior unsecured notes | ||
2019 | 102.813% | |
2020 | 101.406% | |
2021 and thereafter | 100.000% |
Senior Unsecured Notes due 2022 | Senior Unsecured Notes due 2023 | Revolving Credit Facility | Capital Leases | Total | |||||||||||||||
For the year ended: | |||||||||||||||||||
December 31, 2016 | $ | — | $ | — | $ | — | $ | 31 | $ | 31 | |||||||||
December 31, 2017 | — | — | — | 26 | 26 | ||||||||||||||
December 31, 2018 | — | — | — | 26 | 26 | ||||||||||||||
December 31, 2019 | — | — | — | — | — | ||||||||||||||
December 31, 2020 | — | — | — | — | — | ||||||||||||||
Thereafter | 400,000 | 350,000 | — | — | 750,000 | ||||||||||||||
Total | $ | 400,000 | $ | 350,000 | $ | — | $ | 83 | $ | 750,083 |
|
For twelve months ending: | |||
December 31, 2016 | $ | 1,280 | |
December 31, 2017 | 1,104 | ||
December 31, 2018 | 496 | ||
December 31, 2019 | 152 | ||
December 31, 2020 | 12 | ||
Thereafter | 126 | ||
Total future minimum lease payments | $ | 3,170 |
Volume (barrels) | Value | |||||
Fixed price purchases | 1,976 | $ | 71,709 | |||
Fixed price sales | 2,907 | $ | 116,329 | |||
Floating price purchases | 17,361 | $ | 652,122 | |||
Floating price sales | 17,812 | $ | 686,030 |
|
Unvested Units | Average Grant Date Fair Value | Aggregate Fair Value of Units (in thousands) | ||||||||
Outstanding at December 31, 2012 | 43,960 | $ | 21.91 | |||||||
Awards granted | 49,104 | $ | 34.41 | |||||||
Awards vested | (9,333 | ) | $ | 27.25 | $ | 254 | ||||
Awards forfeited | (783 | ) | $ | 34.40 | ||||||
Outstanding at December 31, 2013 | 82,948 | $ | 28.59 | |||||||
Awards granted | 46,536 | $ | 41.35 | |||||||
Awards vested | (5,712 | ) | $ | 35.87 | $ | 205 | ||||
Awards forfeited | (21,432 | ) | $ | 29.82 | ||||||
Outstanding at December 31, 2014 | 102,340 | $ | 33.79 | |||||||
Awards granted | 36,527 | $ | 39.03 | |||||||
Awards vested | (38,366 | ) | $ | 27.54 | $ | 1,057 | ||||
Awards forfeited | (310 | ) | $ | 42.80 | ||||||
Outstanding at December 31, 2015 | 100,191 | $ | 38.70 |
|
Marginal Percentage Interest in Distributions | ||||||||||||||||||
Total Quarterly Distribution Per Unit Target Amount | Unitholders | General Partner Interest | Incentive Distribution Rights | |||||||||||||||
Minimum Quarterly Distribution | $ | 0.362500 | 98.0% | 2.0% | — | % | ||||||||||||
First Target Distribution | above | $ | 0.362500 | up to | $ | 0.416875 | 98.0% | 2.0% | — | % | ||||||||
Second Target Distribution | above | $ | 0.416875 | up to | $ | 0.453125 | 85.0% | 2.0% | 13.0 | % | ||||||||
Third Target Distribution | above | $ | 0.453125 | up to | $ | 0.543750 | 75.0% | 2.0% | 23.0 | % | ||||||||
Thereafter | above | $ | 0.543750 | 50.0% | 2.0% | 48.0 | % |
Quarter Ended | Record Date | Payment Date | Distribution Per Unit | |||
December 31, 2012 | February 4, 2013 | February 14, 2013 | $0.4025 | |||
March 31, 2013 | May 6, 2013 | May 15, 2013 | $0.4300 | |||
June 30, 2013 | August 5, 2013 | August 14, 2013 | $0.4400 | |||
September 30, 2013 | November 5, 2013 | November 14, 2013 | $0.4500 | |||
December 31, 2013 | February 4, 2014 | February 14, 2014 | $0.4650 | |||
March 31, 2014 | May 5, 2014 | May 15, 2014 | $0.4950 | |||
June 30, 2014 | August 4, 2014 | August 14, 2014 | $0.5350 | |||
September 30, 2014 | November 4, 2014 | November 14, 2014 | $0.5750 | |||
December 31, 2014 | February 3, 2015 | February 13, 2015 | $0.6200 | |||
March 31, 2015 | May 5, 2015 | May 15, 2015 | $0.6350 | |||
June 30, 2015 | August 4, 2015 | August 14, 2015 | $0.6500 | |||
September 30, 2015 | November 3, 2015 | November 13, 2015 | $0.6600 | |||
December 31, 2015 | February 2, 2016 | February 12, 2016 | $0.6600 |
Common Units - Public | Common Units - SemGroup | Subordinated Units | Class A units | ||||||||
Balance at December 31, 2012 | 7,000,000 | 1,389,709 | 8,389,709 | — | |||||||
January private placement | 2,000,000 | — | — | — | |||||||
Units issued to SemGroup in SCPL transactions | — | 3,000,000 | — | 2,500,000 | |||||||
August common unit offering | 4,750,000 | — | — | — | |||||||
Vesting of equity-based compensation awards, including equivalent distributions | 9,739 | — | — | — | |||||||
Balance at December 31, 2013 | 13,759,739 | 4,389,709 | 8,389,709 | 2,500,000 | |||||||
Units issued to SemGroup in SCPL transaction | — | 2,425,000 | — | 1,250,000 | |||||||
Vesting of equity-based compensation awards | 5,712 | — | — | — | |||||||
Balance at December 31, 2014 | 13,765,451 | 6,814,709 | 8,389,709 | 3,750,000 | |||||||
Conversion to common units | — | 12,139,709 | (8,389,709 | ) | (3,750,000 | ) | |||||
Units issued to SemGroup in WOT and Glass Mountain transaction | — | 1,750,000 | — | — | |||||||
February common unit offering | 2,300,000 | — | — | — | |||||||
Vesting of equity-based compensation awards, including equivalent distributions(1) | 28,809 | — | — | — | |||||||
Balance at December 31, 2015 | 16,094,260 | 20,704,418 | — | — |
|
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Net income attributable to Rose Rock Midstream, L.P. | $ | 49,673 | $ | 55,167 | $ | 36,259 | |||||
Less: General partner’s incentive distribution earned | 20,096 | 6,698 | 483 | ||||||||
Less: General partner’s 2.0% ownership | 993 | 1,444 | 245 | ||||||||
Net income allocated to limited partners | $ | 28,584 | $ | 47,025 | $ | 35,531 | |||||
Numerator for basic and diluted earnings per limited partner unit(1) : | |||||||||||
Allocation of net income among limited partner interests: | |||||||||||
Net income allocable to common units | $ | 28,584 | $ | 32,914 | $ | 22,701 | |||||
Net income allocable to subordinated units | — | 13,912 | 13,321 | ||||||||
Net income (loss) allocable to Class A units | — | 199 | (491 | ) | |||||||
Net income allocated to limited partners | $ | 28,584 | $ | 47,025 | $ | 35,531 | |||||
Denominator for basic and diluted earnings per limited partner unit: | |||||||||||
Basic weighted average number of common units outstanding | 36,302 | 19,419 | 13,672 | ||||||||
Effect of non-vested restricted units | 41 | 65 | 36 | ||||||||
Diluted weighted average number of common units outstanding | 36,343 | 19,484 | 13,708 | ||||||||
Basic and diluted weighted average number of subordinated units outstanding | — | 8,390 | 8,390 | ||||||||
Basic and diluted weighted average number of Class A units outstanding | — | 3,154 | 1,264 | ||||||||
Earnings (loss) per limited partner unit: | |||||||||||
Common units (basic) | $ | 0.79 | $ | 1.69 | $ | 1.66 | |||||
Common units (diluted) | $ | 0.79 | $ | 1.69 | $ | 1.66 | |||||
Subordinated units (basic and diluted) | $ | — | $ | 1.66 | $ | 1.59 | |||||
Class A units (basic and diluted) | $ | — | $ | 0.06 | $ | (0.39 | ) |
|
Year Ended December 31, 2015 | |||||||||||||||||||
Transportation | Facilities | Supply and Logistics | Corporate and Other | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
External | $ | 81,991 | $ | 45,936 | $ | 716,784 | $ | — | $ | 844,711 | |||||||||
Intersegment | 15,021 | — | — | (15,021 | ) | — | |||||||||||||
Total revenues | $ | 97,012 | $ | 45,936 | $ | 716,784 | $ | (15,021 | ) | $ | 844,711 | ||||||||
Depreciation and amortization | $ | 35,500 | $ | 5,829 | $ | 159 | $ | 510 | $ | 41,998 | |||||||||
Earnings from equity method investment | $ | 76,355 | $ | — | $ | — | $ | — | $ | 76,355 | |||||||||
Segment profit (1) | $ | 81,038 | $ | 33,757 | $ | 30,088 | $ | (8,162 | ) | $ | 136,721 | ||||||||
Additions to long-lived assets (including acquisitions and contributions to equity method investments) | $ | 304,534 | $ | 30,118 | $ | 2,564 | $ | 179 | $ | 337,395 | |||||||||
Total assets at December 31, 2015 (excluding intersegment receivables) | $ | 745,612 | $ | 155,186 | $ | 328,419 | $ | 28,614 | $ | 1,257,831 | |||||||||
Equity investments at December 31, 2015 | $ | 438,291 | $ | — | $ | — | $ | — | $ | 438,291 |
Year Ended December 31, 2014 | |||||||||||||||||||
Transportation | Facilities | Supply and Logistics | Corporate and Other | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
External | $ | 84,718 | $ | 44,007 | $ | 1,169,372 | $ | — | $ | 1,298,097 | |||||||||
Intersegment | 10,840 | — | — | (10,840 | ) | — | |||||||||||||
Total revenues | $ | 95,558 | $ | 44,007 | $ | 1,169,372 | $ | (10,840 | ) | $ | 1,298,097 | ||||||||
Depreciation and amortization | $ | 33,679 | $ | 5,365 | $ | 549 | $ | 442 | $ | 40,035 | |||||||||
Earnings from equity method investment | $ | 57,378 | $ | — | $ | — | $ | — | $ | 57,378 | |||||||||
Segment profit (1) | $ | 72,835 | $ | 32,286 | $ | 24,021 | $ | (6,544 | ) | $ | 122,598 | ||||||||
Additions to long-lived assets (including acquisitions and contributions to equity method investments) | $ | 230,111 | $ | 8,207 | $ | 11,662 | $ | 234 | $ | 250,214 | |||||||||
Total assets at December 31, 2014 (excluding intersegment receivables) | $ | 595,781 | $ | 116,784 | $ | 271,444 | $ | 22,254 | $ | 1,006,263 | |||||||||
Equity investments at December 31, 2014 | $ | 269,635 | $ | — | $ | — | $ | — | $ | 269,635 |
Year Ended December 31, 2013 | |||||||||||||||||||
Transportation | Facilities | Supply and Logistics | Corporate and Other | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
External | $ | 34,917 | $ | 46,697 | $ | 685,588 | $ | — | $ | 767,202 | |||||||||
Intersegment | 225 | — | — | (225 | ) | — | |||||||||||||
Total revenues | $ | 35,142 | $ | 46,697 | $ | 685,588 | $ | (225 | ) | $ | 767,202 | ||||||||
Depreciation and amortization | $ | 17,814 | $ | 4,833 | $ | 673 | $ | 388 | $ | 23,708 | |||||||||
Earnings from equity method investment | $ | 17,571 | $ | — | $ | — | $ | — | $ | 17,571 | |||||||||
Segment profit (1) | $ | 22,806 | $ | 37,083 | $ | 15,010 | $ | (6,483 | ) | $ | 68,416 | ||||||||
Additions to long-lived assets (including acquisitions and contributions to equity method investments) | $ | 243,805 | $ | 11,783 | $ | 1,868 | $ | 447 | $ | 257,903 |
Year Ended December 31, | ||||||||||||
Reconciliation of segment profit to net income: | 2015 | 2014 | 2013 | |||||||||
Total segment profit | $ | 136,721 | $ | 122,598 | $ | 68,416 | ||||||
Less: | ||||||||||||
Net unrealized loss (gain) related to derivative instruments | 1,900 | (1,621 | ) | (974 | ) | |||||||
Depreciation and amortization | 41,998 | 40,035 | 23,708 | |||||||||
Interest expense | 43,188 | 21,279 | 8,181 | |||||||||
Other income, net | (38 | ) | (20 | ) | (14 | ) | ||||||
Net income | $ | 49,673 | $ | 62,925 | $ | 37,515 |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||||||
Total revenues | $ | 134,693 | $ | 223,303 | $ | 241,086 | $ | 245,629 | $ | 844,711 | |||||||||
Loss (gain) on disposal or impairment, net | 152 | (22 | ) | 27 | 10,100 | 10,257 | |||||||||||||
Other operating costs and expenses | 132,799 | 213,748 | 229,271 | 242,168 | 817,986 | ||||||||||||||
Total expenses | 132,951 | 213,726 | 229,298 | 252,268 | 828,243 | ||||||||||||||
Earnings from equity method investment | 20,864 | 17,683 | 17,115 | 20,693 | 76,355 | ||||||||||||||
Operating income | 22,606 | 27,260 | 28,903 | 14,054 | 92,823 | ||||||||||||||
Other expenses, net | 8,006 | 10,192 | 12,482 | 12,470 | 43,150 | ||||||||||||||
Net income | $ | 14,600 | $ | 17,068 | $ | 16,421 | $ | 1,584 | $ | 49,673 | |||||||||
Earnings per limited partner unit | |||||||||||||||||||
Common unit (basic) | $ | 0.28 | $ | 0.32 | $ | 0.29 | $ | (0.10 | ) | $ | 0.79 | ||||||||
Common unit (diluted) | $ | 0.28 | $ | 0.32 | $ | 0.29 | $ | (0.10 | ) | $ | 0.79 |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||||||
Total revenues | $ | 292,514 | $ | 292,156 | $ | 376,856 | $ | 336,571 | $ | 1,298,097 | |||||||||
Loss (gain) on disposal or impairment, net | (34 | ) | (27 | ) | 291 | 89 | 319 | ||||||||||||
Other operating costs and expenses | 285,015 | 286,677 | 368,324 | 330,956 | 1,270,972 | ||||||||||||||
Total expenses | 284,981 | 286,650 | 368,615 | 331,045 | 1,271,291 | ||||||||||||||
Earnings from equity method investments | 11,080 | 12,291 | 16,289 | 17,718 | 57,378 | ||||||||||||||
Operating income | 18,613 | 17,797 | 24,530 | 23,244 | 84,184 | ||||||||||||||
Other expenses, net | 2,387 | 2,709 | 8,010 | 8,153 | 21,259 | ||||||||||||||
Net income | 16,226 | 15,088 | 16,520 | 15,091 | 62,925 | ||||||||||||||
Less: net income attributable to noncontrolling interests | 3,676 | 4,082 | — | — | 7,758 | ||||||||||||||
Net income attributable to Rose Rock Midstream, L.P. | $ | 12,550 | $ | 11,006 | $ | 16,520 | $ | 15,091 | $ | 55,167 | |||||||||
Earnings (loss) per limited partner unit | |||||||||||||||||||
Common unit (basic) | $ | 0.45 | $ | 0.41 | $ | 0.50 | $ | 0.34 | $ | 1.69 | |||||||||
Common unit (diluted) | $ | 0.45 | $ | 0.41 | $ | 0.50 | $ | 0.34 | $ | 1.69 | |||||||||
Subordinated unit (basic and diluted) | $ | 0.45 | $ | 0.37 | $ | 0.50 | $ | 0.34 | $ | 1.66 | |||||||||
Class A unit (basic and diluted) | $ | (0.05 | ) | $ | (0.25 | ) | $ | (0.07 | ) | $ | 0.34 | $ | 0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|