|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||
|
|||
|
|||
As of September 30, 2017 | Purchase Price Allocation | ||
Property, plant and equipment: | |||
Pipelines and right-of-way | $ | 13,433 | |
Equipment | 18,853 | ||
Total property, plant and equipment | 32,286 | ||
Liability | (286 | ) | |
Total cash consideration | $ | 32,000 | |
Purchase Price Allocation | |||
Fair value of acquired noncontrolling interest | $ | 28,298 | |
Property, plant and equipment | 16,870 | ||
Intangibles (customer relationships) | 9,989 | ||
Net working capital, net of cash acquired | 2,410 | ||
Other | 2,975 | ||
Asset retirement obligation | $ | (3,367 | ) |
Total consideration | $ | 57,175 | |
|
|||
December 31, 2016 | |||
Total current assets of discontinued operations | $ | 22,727 | |
Total noncurrent assets of discontinued operations | 114,032 | ||
Total assets of discontinued operations | $ | 136,759 | |
Total current liabilities of discontinued operations | $ | 14,319 | |
Other long-term liabilities of discontinued operations | 172 | ||
Total liabilities of discontinued operations | $ | 14,491 | |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016(1) | ||||||||||||
Total revenue | $ | 20,458 | $ | 27,756 | $ | 87,615 | $ | 103,718 | |||||||
Total operating expenses | 22,489 | 30,158 | 92,196 | 96,003 | |||||||||||
Income (loss) from discontinued operations before taxes | (1,834 | ) | (2,310 | ) | (4,301 | ) | 8,069 | ||||||||
Income tax benefit (expense) | (15 | ) | — | (59 | ) | 2 | |||||||||
Income (loss) from discontinued operations | (1,849 | ) | (2,310 | ) | (4,360 | ) | 8,071 | ||||||||
Gain from the sale of discontinued operations | 46,545 | — | 46,545 | — | |||||||||||
Partnership’s income (loss) from discontinued operations, including gain on sale. | $ | 44,696 | $ | (2,310 | ) | $ | 42,185 | $ | 8,071 | ||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Depreciation and amortization | $ | 2,355 | $ | 3,850 | $ | 9,823 | $ | 12,020 | |||||||
Capital expenditures | 722 | 1,483 | 3,143 | 3,451 | |||||||||||
Other operating and investing non-cash items related to discontinued operations: | |||||||||||||||
(Gain) loss on sales of assets, net | 118 | 725 | (55 | ) | 2,064 | ||||||||||
Unrealized (gain) loss on derivatives contracts, net | (526 | ) | 106 | 530 | (628 | ) | |||||||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
Crude oil | $ | 4,565 | $ | 1,216 | ||||
NGLs | 232 | 288 | ||||||
Refined products | 674 | — | ||||||
Materials, supplies and equipment | 499 | 486 | ||||||
Total inventory | $ | 5,970 | $ | 1,990 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Prepaid insurance | $ | 1,428 | $ | 9,702 | |||
Insurance receivables | 3,728 | 1,624 | |||||
Due from related parties | 5,062 | 4,833 | |||||
Other receivables | 2,768 | 2,997 | |||||
Risk management assets | 1,827 | 469 | |||||
Other assets | 2,331 | 5,891 | |||||
Total other current assets | $ | 17,144 | $ | 25,516 | |||
|
|||
September 30, 2017 | December 31, 2016 | ||||||||
Commodity Swaps | Volume | Maturity | Volume | Maturity | |||||
NGLs Fixed Price (gallons) | 819,000 | January 8, 2018 | |||||||
Crude Oil Fixed Price (barrels) | 125,000 | October 6, 2017 - December 7, 2017 | — | — | |||||
Crude Oil Basis (barrels) | — | — | 180,000 | January 25, 2017- March 25, 2017 | |||||
Asset Derivatives | Liability Derivatives | ||||||||||||||||
Type | Balance Sheet Classification | September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | ||||||||||||
Commodity swaps | Other current assets | $ | 267 | $ | 112 | $ | — | $ | — | ||||||||
Commodity swaps | Accrued expenses and other current liabilities | — | — | (653 | ) | (1 | ) | ||||||||||
Commodity swaps | Other liabilities | — | — | — | (1 | ) | |||||||||||
Interest rate swaps | Other current assets | 1,041 | |||||||||||||||
Interest rate swaps | Risk management assets (long-term) | 7,545 | 10,628 | — | — | ||||||||||||
Interest rate swaps | Accrued expenses and other current liabilities | — | — | — | (252 | ) | |||||||||||
Weather derivatives | Other current assets | $ | 786 | $ | 429 | $ | — | $ | — | ||||||||
Total | $ | 9,639 | $ | 11,169 | $ | (653 | ) | $ | (254 | ) | |||||||
Gross Risk Management Position | Netting Adjustments | Net Risk Management Position | ||||||||||||||||||||||
Balance Sheet Classification | September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | ||||||||||||||||||
Other current assets | $ | 2,094 | $ | 541 | $ | (267 | ) | $ | (72 | ) | $ | 1,827 | $ | 469 | ||||||||||
Risk management assets- long term | 7,545 | 10,628 | — | (1 | ) | 7,545 | 10,627 | |||||||||||||||||
Total assets | $ | 9,639 | $ | 11,169 | $ | (267 | ) | $ | (73 | ) | $ | 9,372 | $ | 11,096 | ||||||||||
Accrued expenses and other liabilities | $ | (653 | ) | $ | (253 | ) | $ | 267 | $ | 72 | $ | (386 | ) | $ | (181 | ) | ||||||||
Other liabilities | — | (1 | ) | — | 1 | — | — | |||||||||||||||||
Total liabilities | $ | (653 | ) | $ | (254 | ) | $ | 267 | $ | 73 | $ | (386 | ) | $ | (181 | ) | ||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
Statement of Operations Classification | Realized | Unrealized | Realized | Unrealized | |||||||||||
2017 | |||||||||||||||
Gains (losses) on commodity derivatives, net | $ | (51 | ) | $ | (546 | ) | $ | 465 | $ | (498 | ) | ||||
Interest expense | 51 | 221 | (19 | ) | (1,790 | ) | |||||||||
Direct operating expenses | (278 | ) | — | (753 | ) | — | |||||||||
Total | $ | (278 | ) | $ | (325 | ) | $ | (307 | ) | $ | (2,288 | ) | |||
2016 | |||||||||||||||
Gains (losses) on commodity derivatives, net | $ | (742 | ) | $ | 1,066 | $ | (1,432 | ) | $ | (497 | ) | ||||
Interest expense | (75 | ) | 2,109 | (106 | ) | (1,934 | ) | ||||||||
Direct operating expenses | (257 | ) | — | (708 | ) | — | |||||||||
Total | $ | (1,074 | ) | $ | 3,175 | $ | (2,246 | ) | $ | (2,431 | ) | ||||
|
|||
Useful Life (in years) | September 30, 2017 | December 31, 2016 | |||||||
Land | Infinite | $ | 18,440 | $ | 18,861 | ||||
Construction in progress | N/A | 81,133 | 128,519 | ||||||
Buildings and improvements | 4 to 40 | 13,782 | 13,762 | ||||||
Transportation equipment | 5 to 15 | 22,743 | 20,010 | ||||||
Processing and treating plants | 8 to 40 | 141,334 | 120,977 | ||||||
Pipelines, compressors and right-of-way | 3 to 40 | 958,004 | 804,815 | ||||||
Storage | 3 to 40 | 146,473 | 146,408 | ||||||
Equipment | 3 to 31 | 79,567 | 77,978 | ||||||
Total property, plant and equipment | 1,461,476 | 1,331,330 | |||||||
Accumulated depreciation | (320,650 | ) | (264,722 | ) | |||||
Property, plant and equipment, net | $ | 1,140,826 | $ | 1,066,608 | |||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Liquid Pipelines and Services | $ | 113,671 | $ | 113,671 | |||
Terminalling Services | 88,464 | 88,464 | |||||
Total | $ | 202,135 | $ | 202,135 | |||
September 30, 2017 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 116,345 | $ | (28,088 | ) | $ | 88,257 | ||||
Customer contracts | 94,693 | (46,927 | ) | 47,766 | |||||||
Dedicated acreage | 53,350 | (5,773 | ) | 47,577 | |||||||
Collaborative arrangements | 11,884 | (1,203 | ) | 10,681 | |||||||
Noncompete agreements | 1,064 | (1,064 | ) | — | |||||||
Other | 198 | (23 | ) | 175 | |||||||
Total | $ | 277,534 | $ | (83,078 | ) | $ | 194,456 | ||||
December 31, 2016 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 106,417 | $ | (23,245 | ) | $ | 83,172 | ||||
Customer contracts | 94,692 | (33,228 | ) | 61,464 | |||||||
Dedicated acreage | 53,350 | (4,439 | ) | 48,911 | |||||||
Collaborative arrangements | 11,884 | (601 | ) | 11,283 | |||||||
Noncompete agreements | 1,063 | (1,000 | ) | 63 | |||||||
Other | 198 | (20 | ) | 178 | |||||||
Total | $ | 267,604 | $ | (62,533 | ) | $ | 205,071 | ||||
|
|||
Delta House (1) | Emerald Transactions (2) | ||||||||||||||||||||||||||||||||||
FPS | OGL | Destin | Tri-States | Okeanos | Wilprise | MPOG(4) | Cayenne JV(3) | Total | |||||||||||||||||||||||||||
Ownership % - 12/31/2016 | 20.1 | % | 20.1 | % | 49.7 | % | 16.7 | % | 66.7 | % | 25.3% | 66.7% | - | ||||||||||||||||||||||
Ownership % - 9/30/2017 | 35.7 | % | 35.7 | % | 49.7 | % | 16.7 | % | 66.7 | % | 25.3% | - | 50.0 | % | |||||||||||||||||||||
Balances at December 31, 2016 | $ | 64,483 | $ | 25,450 | $ | 110,882 | $ | 55,022 | $ | 27,059 | $ | 4,944 | $ | 4,147 | $ | — | $ | 291,987 | |||||||||||||||||
Acquisitions | 22,539 | 27,289 | — | — | — | — | (2,363 | ) | — | 47,465 | |||||||||||||||||||||||||
Earnings in unconsolidated affiliates | 23,994 | 10,589 | 6,243 | 3,394 | 5,706 | 493 | (683 | ) | 45 | 49,781 | |||||||||||||||||||||||||
Contributions | — | — | — | — | — | — | — | 3,770 | 3,770 | ||||||||||||||||||||||||||
Distributions | (13,990 | ) | (12,183 | ) | (17,334 | ) | (4,359 | ) | (9,333 | ) | (677 | ) | (1,101 | ) | — | (58,977 | ) | ||||||||||||||||||
Balances at September 30, 2017 | $ | 97,026 | $ | 51,145 | $ | 99,791 | $ | 54,057 | $ | 23,432 | $ | 4,760 | $ | — | $ | 3,815 | $ | 334,026 | |||||||||||||||||
Balance Sheets(1): | September 30, 2017 | December 31, 2016 | |||||
Current assets | $ | 100,400 | $ | 120,167 | |||
Non-current assets | 1,294,333 | 1,369,492 | |||||
Current liabilities | 139,217 | 133,085 | |||||
Non-current liabilities | $ | 422,988 | $ | 541,312 | |||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
Statements of Operations(1): | 2017 | 2016 | 2017 | 2016 | |||||||||||
Revenue | $ | 104,904 | $ | 93,440 | $ | 304,801 | $ | 278,720 | |||||||
Gross profit | 97,636 | 83,350 | 280,996 | 253,447 | |||||||||||
Net income | $ | 77,238 | $ | 62,775 | $ | 222,005 | $ | 199,591 | |||||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
Accrued interest | $ | 9,973 | $ | 5,743 | ||||
Taxes payable | 7,052 | 1,186 | ||||||
Current portion of asset retirement obligation | 6,416 | 6,499 | ||||||
Additional Blackwater acquisition consideration | 5,000 | 5,000 | ||||||
Due to related parties | 5,115 | 4,072 | ||||||
Royalties payable | 3,548 | 3,926 | ||||||
Convertible preferred unit distributions | 2,871 | 7,103 | ||||||
Legal accrual | 2,783 | — | ||||||
Capital expenditures | 4,032 | 14,274 | ||||||
Accrued operating expenses | 2,938 | — | ||||||
Gas imbalances payable | 1,860 | 1,098 | ||||||
Customer deposits | 1,537 | 148 | ||||||
Employee compensation | 1,505 | 8,438 | ||||||
Transaction costs | 736 | 3,000 | ||||||
Other | 12,139 | 12,234 | ||||||
Total accrued expenses and other current liabilities | $ | 67,505 | $ | 72,721 | ||||
|
|||
Non-current balance | $ | 44,363 | |
Current balance | 6,499 | ||
Balances at December 31, 2016 | $ | 50,862 | |
Additions | 6,805 | ||
Expenditures | (697 | ) | |
Accretion expense | 1,492 | ||
Balances at September 30, 2017 | $ | 58,462 | |
Less: current portion | 6,416 | ||
Noncurrent asset retirement obligation | $ | 52,046 | |
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Revolving credit facility | $ | 709,652 | $ | 888,250 | |||
8.50% Senior unsecured notes, due 2021 | 300,000 | 300,000 | |||||
3.77% Senior secured notes, due 2031 (non-recourse) | 58,649 | 60,000 | |||||
Other debt (2) | 116 | 3,762 | |||||
Total debt obligations | 1,068,417 | 1,252,012 | |||||
Unamortized debt issuance costs (1) | (9,338 | ) | (11,036 | ) | |||
Total debt | 1,059,079 | 1,240,976 | |||||
Less: Current portion, including unamortized debt issuance costs | (1,234 | ) | (5,438 | ) | |||
Long term debt | $ | 1,057,845 | $ | 1,235,538 | |||
|
|||
Series A | Series C | Series D | Total | ||||||||||||||||||
Units | $ | Units | $ | Units | $ | $ | |||||||||||||||
December 31, 2016 | 10,107 | $ | 181,386 | 8,792 | $ | 118,229 | 2,333 | $ | 34,475 | $ | 334,090 | ||||||||||
Paid in kind unit distributions | 429 | 6,645 | — | 2,844 | — | — | 9,489 | ||||||||||||||
September 30, 2017 | 10,536 | $ | 188,031 | 8,792 | $ | 121,073 | 2,333 | $ | 34,475 | $ | 343,579 | ||||||||||
|
|||
General Partner Interest | Limited Partner Interest | |||||
Balances at December 31, 2016 | 680 | 51,351 | ||||
LTIP vesting | — | 460 | ||||
Issuance of GP units | 273 | — | ||||
Issuance of common units(1) | — | 929 | ||||
Balances at September 30, 2017 | 953 | 52,740 | ||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Series A Units | ||||||||||||||||
Cash Paid | $ | 2,145 | $ | 2,449 | $ | 6,790 | $ | 2,449 | ||||||||
Accrued | 4,105 | 4,806 | 4,105 | 4,806 | ||||||||||||
Paid-in-kind units | 1,924 | 2,152 | 6,838 | 6,623 | ||||||||||||
Series C Units | ||||||||||||||||
Cash Paid | 3,627 | 1,302 | 10,880 | 1,302 | ||||||||||||
Accrued | 4,150 | 3,611 | 4,150 | 3,611 | ||||||||||||
Paid-in-kind units | — | 948 | — | 948 | ||||||||||||
Series D Units | ||||||||||||||||
Cash Paid | 963 | — | 2,888 | — | ||||||||||||
Accrued | — | — | — | — | ||||||||||||
Limited Partner Units | ||||||||||||||||
Cash Paid | 21,345 | 24,874 | 67,648 | 76,656 | ||||||||||||
General Partner Units | ||||||||||||||||
Cash Paid | 277 | 174 | 645 | 2,375 | ||||||||||||
Summary | ||||||||||||||||
Cash Paid | 28,357 | 28,799 | 88,851 | 82,782 | ||||||||||||
Accrued | 8,255 | 8,417 | 8,255 | 8,417 | ||||||||||||
Paid-in-kind units | 1,924 | 3,100 | 6,838 | 7,571 | ||||||||||||
|
|||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) from continuing operations | $ | 11,806 | $ | (5,488 | ) | $ | (42,266 | ) | $ | (35,414 | ) | ||||
Less: Net income attributable to noncontrolling interests | 621 | 1,241 | 3,386 | 2,192 | |||||||||||
Net income (loss) from continuing operations attributable to the Partnership | 11,185 | (6,729 | ) | (45,652 | ) | (37,606 | ) | ||||||||
Less: | |||||||||||||||
Distributions on Series A Units | 4,105 | 4,806 | 12,472 | 13,879 | |||||||||||
Distributions on Series C Units | 4,150 | 3,611 | 11,403 | 5,860 | |||||||||||
Distributions on Series D Units | — | — | 1,925 | — | |||||||||||
General partner's distribution | 287 | 174 | 763 | 2,375 | |||||||||||
General partner's share in undistributed loss | (210 | ) | (375 | ) | (1,729 | ) | (1,334 | ) | |||||||
Net income (loss) from continuing operations attributable to Limited Partners | 2,853 | (14,945 | ) | (70,486 | ) | (58,386 | ) | ||||||||
Net income (loss) from discontinued operations attributable to Limited Partners | 44,696 | (2,310 | ) | 42,185 | 7,532 | ||||||||||
Net income (loss) attributable to Limited Partners | $ | 47,549 | $ | (17,255 | ) | $ | (28,301 | ) | $ | (50,854 | ) | ||||
Weighted average number of common units used in computation of Limited Partners' net loss per common unit - basic and diluted | 52,021 | 51,310 | 52,021 | 51,310 | |||||||||||
Limited Partners' net income (loss) from continuing operations per unit | $ | 0.05 | $ | (0.29 | ) | $ | (1.35 | ) | $ | (1.14 | ) | ||||
Limited Partners' net income (loss) from discontinued operations per unit | 0.86 | (0.05 | ) | 0.81 | 0.15 | ||||||||||
Limited Partners' net income (loss) per common unit (1) | $ | 0.91 | $ | (0.34 | ) | $ | (0.54 | ) | $ | (0.99 | ) | ||||
|
|||
Units | Weighted-Average Grant Date Fair Value Per Unit | ||||||
Outstanding units at December 31, 2016 | 1,558,835 | $ | 6.98 | ||||
Granted | 2,000 | 11.20 | |||||
Forfeited | (18,919 | ) | 13.49 | ||||
Vested | (570,038 | ) | 11.13 | ||||
Outstanding units at September 30, 2017 | 971,878 | $ | 4.43 | ||||
|
|||
|
|||
|
|||
Nine months ended September 30, | |||||||
2017 | 2016 | ||||||
Supplemental non-cash information | |||||||
Investing | |||||||
Increase (decrease) in accrued property, plant and equipment purchases | $ | (15,112 | ) | $ | 4,597 | ||
Financing | |||||||
Issuance of common units for the Panther acquisition | 12,532 | — | |||||
Contributions from an affiliate holding limited partner interests | 4,000 | 7,500 | |||||
Issuance of Series C Units and Warrant in connection with the Emerald Transactions | — | 120,000 | |||||
Accrued distributions on convertible preferred units | 8,255 | 8,417 | |||||
Paid-in-kind distributions on convertible preferred units | 6,838 | 7,571 | |||||
Cancellation of escrow units | — | 6,817 | |||||
Accrued distribution from unconsolidated affiliates | — | 5,000 | |||||
|
|||
• | Gas Gathering and Processing Services. Our Gas Gathering and Processing Services segment provides “wellhead-to-market” services to producers of natural gas and natural gas liquids, which include transporting raw natural gas from various receipt points through gathering systems, treating the raw natural gas, processing raw natural gas to separate the NGLs from the natural gas, fractionating NGLs, and selling or delivering pipeline-quality natural gas and NGLs to various markets and pipeline systems. |
• | Liquid Pipelines and Services. Our Liquid Pipelines and Services segment provides transportation, purchase and sales of crude oil from various receipt points including lease automatic customer transfer (“LACT”) facilities and deliveries to various markets. |
• | Natural Gas Transportation Services. Our Natural Gas Transportation Services segment transports and delivers natural gas from producing wells, receipt points, or pipeline interconnects for shippers and other customers, which include local distribution companies (“LDCs”), utilities and industrial, commercial and power generation customers. |
• | Offshore Pipelines and Services. Our Offshore Pipelines and Services segment gathers and transports natural gas and crude oil from various receipt points to other pipeline interconnects, onshore facilities and other delivery points. |
• | Terminalling Services. Our Terminalling Services segment provides above-ground leasable storage operations at our marine terminals that support various commercial customers, including commodity brokers, refiners and chemical manufacturers to store a range of products and also includes crude oil storage in Cushing, Oklahoma and refined products terminals in Texas and Arkansas. |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Reconciliation of Segment Gross Margin to Net income (loss) attributable to the Partnership: | |||||||||||||||
Gas Gathering and Processing Services segment gross margin | $ | 12,761 | $ | 12,627 | $ | 36,663 | $ | 37,586 | |||||||
Liquid Pipelines and Services segment gross margin | 7,808 | 7,600 | 21,209 | 23,829 | |||||||||||
Natural Gas Transportation Services segment gross margin | 5,356 | 3,709 | 17,106 | 13,115 | |||||||||||
Offshore Pipelines and Services segment gross margin | 29,312 | 24,126 | 80,738 | 57,947 | |||||||||||
Terminalling Services segment gross margin (1) | 8,509 | 10,731 | 30,429 | 31,760 | |||||||||||
Total segment gross margin (non-GAAP) | 63,746 | 58,793 | 186,145 | 164,237 | |||||||||||
Less: | |||||||||||||||
Direct operating expenses (1) | 17,274 | 14,695 | 47,316 | 45,999 | |||||||||||
Plus: | |||||||||||||||
Gain (loss) on commodity derivatives, net | (597 | ) | 324 | (33 | ) | (1,929 | ) | ||||||||
Less: | |||||||||||||||
Corporate expenses | 27,083 | 22,103 | 84,570 | 60,945 | |||||||||||
Depreciation, amortization and accretion expense | 26,781 | 22,668 | 78,834 | 65,937 | |||||||||||
(Gain) loss on sale of assets, net | (4,061 | ) | 36 | (4,064 | ) | 297 | |||||||||
Interest expense | 17,759 | 5,830 | 51,037 | 24,723 | |||||||||||
Other (income) expense | (34,085 | ) | 1 | (32,248 | ) | (245 | ) | ||||||||
Other (income) expense, net | (139 | ) | (1,129 | ) | 322 | (1,773 | ) | ||||||||
Income tax expense | 731 | 401 | 2,611 | 1,839 | |||||||||||
(Income) loss from discontinued operations, net of tax | (44,696 | ) | 2,310 | (42,185 | ) | (7,532 | ) | ||||||||
Net income attributable to noncontrolling interests | 621 | 1,241 | 3,386 | 2,192 | |||||||||||
Net income (loss) | $ | 55,881 | $ | (9,039 | ) | $ | (3,467 | ) | $ | (30,074 | ) | ||||
(1) | Direct operating expenses include Gas Gathering and Processing Services segment direct operating expenses of $8.7 million and $7.9 million, Liquid Pipelines and Services segment direct operating expenses of $2.4 million and $2.6 million, Natural Gas Transportation Services segment direct operating expenses of $2.2 million and $1.3 million and Offshore Pipelines and Services segment direct operating expenses of $3.9 million and $2.9 million for the three months ended September 30, 2017 and 2016, respectively. Direct operating expenses related to our Terminalling Services segment of $3.4 million and $2.9 million for the three months ended September 30, 2017 and 2016, respectively, are included within the calculation of Terminalling Services segment gross margin. |
Three months ended September 30, 2017 | |||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||
Revenue | $ | 37,287 | $ | 87,022 | $ | 11,131 | $ | 14,360 | $ | 13,087 | $ | 162,887 | |||||||||||
Gain (loss) on commodity derivatives, net | (65 | ) | (532 | ) | — | — | — | (597 | ) | ||||||||||||||
Total revenue | 37,222 | 86,490 | 11,131 | 14,360 | 13,087 | 162,290 | |||||||||||||||||
Earnings in unconsolidated affiliates | — | 1,317 | — | 15,510 | — | 16,827 | |||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Cost of Sales | 24,492 | 80,510 | 5,692 | 558 | 1,146 | 112,398 | |||||||||||||||||
Direct operating expenses | 8,655 | 2,438 | 2,240 | 3,940 | 3,432 | 20,705 | |||||||||||||||||
Corporate expenses | 27,083 | ||||||||||||||||||||||
Depreciation, amortization and accretion expense | 26,781 | ||||||||||||||||||||||
Gain on sale of assets, net | (4,061 | ) | |||||||||||||||||||||
Total operating expenses | 182,906 | ||||||||||||||||||||||
Interest expense | 17,759 | ||||||||||||||||||||||
Other income | (34,085 | ) | |||||||||||||||||||||
Income from continuing operations before income taxes | 12,537 | ||||||||||||||||||||||
Income tax expense | 731 | ||||||||||||||||||||||
Income from continuing operations | 11,806 | ||||||||||||||||||||||
Income from discontinued operations, including gain on disposition (Note 4) | 44,696 | ||||||||||||||||||||||
Net income | 56,502 | ||||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 621 | ||||||||||||||||||||||
Net income attributable to the Partnership | $ | 55,881 | |||||||||||||||||||||
Segment gross margin | $ | 12,761 | $ | 7,808 | $ | 5,356 | $ | 29,312 | $ | 8,509 | |||||||||||||
Three months ended September 30, 2016 | |||||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||||
Revenue | $ | 31,650 | $ | 87,898 | $ | 10,709 | $ | 14,879 | $ | 14,443 | $ | 159,579 | |||||||||||||
Gain (loss) on commodity derivatives, net | 149 | 177 | — | (2 | ) | — | — | 324 | |||||||||||||||||
Total revenue | 31,799 | 88,075 | 10,709 | 14,877 | 14,443 | 159,903 | |||||||||||||||||||
Earnings in unconsolidated affiliates | (1 | ) | 650 | — | 9,819 | — | 10,468 | ||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Cost of Sales | 18,477 | 80,372 | 6,994 | 570 | 836 | 107,249 | |||||||||||||||||||
Direct operating expenses | 7,856 | 2,617 | 1,324 | 2,898 | 2,876 | 17,571 | |||||||||||||||||||
Corporate expenses | 22,103 | ||||||||||||||||||||||||
Depreciation, amortization and accretion expense | 22,668 | ||||||||||||||||||||||||
Loss on sale of assets, net | 36 | ||||||||||||||||||||||||
Total operating expenses | 169,627 | ||||||||||||||||||||||||
Interest expense | 5,830 | ||||||||||||||||||||||||
Other expense | 1 | ||||||||||||||||||||||||
Loss from continuing operations before income taxes | (5,087 | ) | |||||||||||||||||||||||
Income tax expense | 401 | ||||||||||||||||||||||||
Loss from continuing operations | (5,488 | ) | |||||||||||||||||||||||
Loss from discontinued operations | (2,310 | ) | |||||||||||||||||||||||
Net loss | (7,798 | ) | |||||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 1,241 | ||||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (9,039 | ) | ||||||||||||||||||||||
Segment gross margin | $ | 12,627 | $ | 7,600 | $ | 3,709 | $ | 24,126 | $ | 10,731 | |||||||||||||||
Nine months ended September 30, 2017 | |||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||
Revenue | $ | 111,001 | $ | 253,590 | $ | 34,966 | $ | 41,330 | $ | 47,544 | $ | 488,431 | |||||||||||
Gain (loss) on commodity derivatives, net | (170 | ) | 137 | — | — | — | (33 | ) | |||||||||||||||
Total revenue | 110,831 | 253,727 | 34,966 | 41,330 | 47,544 | 488,398 | |||||||||||||||||
Earnings in unconsolidated affiliates | — | 3,886 | — | 45,895 | — | 49,781 | |||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Cost of Sales | 74,261 | 236,896 | 17,630 | 6,487 | 7,612 | 342,886 | |||||||||||||||||
Direct operating expenses | 24,766 | 7,137 | 5,403 | 10,010 | 9,503 | 56,819 | |||||||||||||||||
Corporate expenses | 84,570 | ||||||||||||||||||||||
Depreciation, amortization and accretion expense | 78,834 | ||||||||||||||||||||||
Gain on sale of assets, net | (4,064 | ) | |||||||||||||||||||||
Total operating expenses | 559,045 | ||||||||||||||||||||||
Interest expense | 51,037 | ||||||||||||||||||||||
Other income | (32,248 | ) | |||||||||||||||||||||
Loss from continuing operations before income taxes | (39,655 | ) | |||||||||||||||||||||
Income tax expense | 2,611 | ||||||||||||||||||||||
Loss from continuing operations | (42,266 | ) | |||||||||||||||||||||
Income from discontinued operations, including gain on disposition (Note 4) | 42,185 | ||||||||||||||||||||||
Net loss | (81 | ) | |||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 3,386 | ||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (3,467 | ) | ||||||||||||||||||||
Segment gross margin | $ | 36,663 | $ | 21,209 | $ | 17,106 | $ | 80,738 | $ | 30,429 | |||||||||||||
Nine months ended September 30, 2016 | |||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||
Revenue | $ | 85,655 | $ | 221,866 | $ | 28,383 | $ | 32,526 | $ | 46,652 | $ | 415,082 | |||||||||||
Gain (loss) on commodity derivatives, net | (716 | ) | (772 | ) | — | (5 | ) | (436 | ) | (1,929 | ) | ||||||||||||
Total revenue | 84,939 | 221,094 | 28,383 | 32,521 | 46,216 | 413,153 | |||||||||||||||||
Earnings in unconsolidated affiliates | — | 1,658 | — | 27,855 | — | 29,513 | |||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Cost of Sales | 47,344 | 199,111 | 15,245 | 2,429 | 6,583 | 270,712 | |||||||||||||||||
Direct operating expenses | 25,344 | 8,186 | 4,515 | 7,954 | 7,873 | 53,872 | |||||||||||||||||
Corporate expenses | 60,945 | ||||||||||||||||||||||
Depreciation, amortization and accretion expense | 65,937 | ||||||||||||||||||||||
Loss on sale of assets, net | 297 | ||||||||||||||||||||||
Total operating expenses | 451,763 | ||||||||||||||||||||||
Interest expense | 24,723 | ||||||||||||||||||||||
Other income | (245 | ) | |||||||||||||||||||||
Loss from continuing operations before income taxes | (33,575 | ) | |||||||||||||||||||||
Income tax expense | 1,839 | ||||||||||||||||||||||
Loss from continuing operations | (35,414 | ) | |||||||||||||||||||||
Income from discontinued operations | 7,532 | ||||||||||||||||||||||
Net loss | (27,882 | ) | |||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 2,192 | ||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (30,074 | ) | ||||||||||||||||||||
Segment gross margin | $ | 37,586 | $ | 23,829 | $ | 13,115 | $ | 57,947 | $ | 31,760 | |||||||||||||
September 30, | December 31, | ||||||
2017 | 2016 | ||||||
Segment assets: | |||||||
Gas Gathering and Processing Services | $ | 416,498 | $ | 530,889 | |||
Liquid Pipelines and Services | 443,771 | 425,389 | |||||
Offshore Pipelines and Services | 544,895 | 400,193 | |||||
Natural Gas Transportation Services | 172,813 | 221,604 | |||||
Terminalling Services | 256,922 | 299,534 | |||||
Other (1) | 188,308 | 334,953 | |||||
Discontinued Operations | — | 136,759 | |||||
Total Assets | $ | 2,023,207 | $ | 2,349,321 | |||
|
|||
|
|||
|
|||
Purchase Price Allocation | |||
Fair value of acquired noncontrolling interest | $ | 28,298 | |
Property, plant and equipment | 16,870 | ||
Intangibles (customer relationships) | 9,989 | ||
Net working capital, net of cash acquired | 2,410 | ||
Other | 2,975 | ||
Asset retirement obligation | $ | (3,367 | ) |
Total consideration | $ | 57,175 | |
As of September 30, 2017 | Purchase Price Allocation | ||
Property, plant and equipment: | |||
Pipelines and right-of-way | $ | 13,433 | |
Equipment | 18,853 | ||
Total property, plant and equipment | 32,286 | ||
Liability | (286 | ) | |
Total cash consideration | $ | 32,000 | |
|
|||
December 31, 2016 | |||
Total current assets of discontinued operations | $ | 22,727 | |
Total noncurrent assets of discontinued operations | 114,032 | ||
Total assets of discontinued operations | $ | 136,759 | |
Total current liabilities of discontinued operations | $ | 14,319 | |
Other long-term liabilities of discontinued operations | 172 | ||
Total liabilities of discontinued operations | $ | 14,491 | |
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016(1) | ||||||||||||
Total revenue | $ | 20,458 | $ | 27,756 | $ | 87,615 | $ | 103,718 | |||||||
Total operating expenses | 22,489 | 30,158 | 92,196 | 96,003 | |||||||||||
Income (loss) from discontinued operations before taxes | (1,834 | ) | (2,310 | ) | (4,301 | ) | 8,069 | ||||||||
Income tax benefit (expense) | (15 | ) | — | (59 | ) | 2 | |||||||||
Income (loss) from discontinued operations | (1,849 | ) | (2,310 | ) | (4,360 | ) | 8,071 | ||||||||
Gain from the sale of discontinued operations | 46,545 | — | 46,545 | — | |||||||||||
Partnership’s income (loss) from discontinued operations, including gain on sale. | $ | 44,696 | $ | (2,310 | ) | $ | 42,185 | $ | 8,071 | ||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Depreciation and amortization | $ | 2,355 | $ | 3,850 | $ | 9,823 | $ | 12,020 | |||||||
Capital expenditures | 722 | 1,483 | 3,143 | 3,451 | |||||||||||
Other operating and investing non-cash items related to discontinued operations: | |||||||||||||||
(Gain) loss on sales of assets, net | 118 | 725 | (55 | ) | 2,064 | ||||||||||
Unrealized (gain) loss on derivatives contracts, net | (526 | ) | 106 | 530 | (628 | ) | |||||||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
Crude oil | $ | 4,565 | $ | 1,216 | ||||
NGLs | 232 | 288 | ||||||
Refined products | 674 | — | ||||||
Materials, supplies and equipment | 499 | 486 | ||||||
Total inventory | $ | 5,970 | $ | 1,990 | ||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Prepaid insurance | $ | 1,428 | $ | 9,702 | |||
Insurance receivables | 3,728 | 1,624 | |||||
Due from related parties | 5,062 | 4,833 | |||||
Other receivables | 2,768 | 2,997 | |||||
Risk management assets | 1,827 | 469 | |||||
Other assets | 2,331 | 5,891 | |||||
Total other current assets | $ | 17,144 | $ | 25,516 | |||
|
|||
September 30, 2017 | December 31, 2016 | ||||||||
Commodity Swaps | Volume | Maturity | Volume | Maturity | |||||
NGLs Fixed Price (gallons) | 819,000 | January 8, 2018 | |||||||
Crude Oil Fixed Price (barrels) | 125,000 | October 6, 2017 - December 7, 2017 | — | — | |||||
Crude Oil Basis (barrels) | — | — | 180,000 | January 25, 2017- March 25, 2017 | |||||
Asset Derivatives | Liability Derivatives | ||||||||||||||||
Type | Balance Sheet Classification | September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | ||||||||||||
Commodity swaps | Other current assets | $ | 267 | $ | 112 | $ | — | $ | — | ||||||||
Commodity swaps | Accrued expenses and other current liabilities | — | — | (653 | ) | (1 | ) | ||||||||||
Commodity swaps | Other liabilities | — | — | — | (1 | ) | |||||||||||
Interest rate swaps | Other current assets | 1,041 | |||||||||||||||
Interest rate swaps | Risk management assets (long-term) | 7,545 | 10,628 | — | — | ||||||||||||
Interest rate swaps | Accrued expenses and other current liabilities | — | — | — | (252 | ) | |||||||||||
Weather derivatives | Other current assets | $ | 786 | $ | 429 | $ | — | $ | — | ||||||||
Total | $ | 9,639 | $ | 11,169 | $ | (653 | ) | $ | (254 | ) | |||||||
Gross Risk Management Position | Netting Adjustments | Net Risk Management Position | ||||||||||||||||||||||
Balance Sheet Classification | September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | September 30, 2017 | December 31, 2016 | ||||||||||||||||||
Other current assets | $ | 2,094 | $ | 541 | $ | (267 | ) | $ | (72 | ) | $ | 1,827 | $ | 469 | ||||||||||
Risk management assets- long term | 7,545 | 10,628 | — | (1 | ) | 7,545 | 10,627 | |||||||||||||||||
Total assets | $ | 9,639 | $ | 11,169 | $ | (267 | ) | $ | (73 | ) | $ | 9,372 | $ | 11,096 | ||||||||||
Accrued expenses and other liabilities | $ | (653 | ) | $ | (253 | ) | $ | 267 | $ | 72 | $ | (386 | ) | $ | (181 | ) | ||||||||
Other liabilities | — | (1 | ) | — | 1 | — | — | |||||||||||||||||
Total liabilities | $ | (653 | ) | $ | (254 | ) | $ | 267 | $ | 73 | $ | (386 | ) | $ | (181 | ) | ||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
Statement of Operations Classification | Realized | Unrealized | Realized | Unrealized | |||||||||||
2017 | |||||||||||||||
Gains (losses) on commodity derivatives, net | $ | (51 | ) | $ | (546 | ) | $ | 465 | $ | (498 | ) | ||||
Interest expense | 51 | 221 | (19 | ) | (1,790 | ) | |||||||||
Direct operating expenses | (278 | ) | — | (753 | ) | — | |||||||||
Total | $ | (278 | ) | $ | (325 | ) | $ | (307 | ) | $ | (2,288 | ) | |||
2016 | |||||||||||||||
Gains (losses) on commodity derivatives, net | $ | (742 | ) | $ | 1,066 | $ | (1,432 | ) | $ | (497 | ) | ||||
Interest expense | (75 | ) | 2,109 | (106 | ) | (1,934 | ) | ||||||||
Direct operating expenses | (257 | ) | — | (708 | ) | — | |||||||||
Total | $ | (1,074 | ) | $ | 3,175 | $ | (2,246 | ) | $ | (2,431 | ) | ||||
|
|||
Useful Life (in years) | September 30, 2017 | December 31, 2016 | |||||||
Land | Infinite | $ | 18,440 | $ | 18,861 | ||||
Construction in progress | N/A | 81,133 | 128,519 | ||||||
Buildings and improvements | 4 to 40 | 13,782 | 13,762 | ||||||
Transportation equipment | 5 to 15 | 22,743 | 20,010 | ||||||
Processing and treating plants | 8 to 40 | 141,334 | 120,977 | ||||||
Pipelines, compressors and right-of-way | 3 to 40 | 958,004 | 804,815 | ||||||
Storage | 3 to 40 | 146,473 | 146,408 | ||||||
Equipment | 3 to 31 | 79,567 | 77,978 | ||||||
Total property, plant and equipment | 1,461,476 | 1,331,330 | |||||||
Accumulated depreciation | (320,650 | ) | (264,722 | ) | |||||
Property, plant and equipment, net | $ | 1,140,826 | $ | 1,066,608 | |||||
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Liquid Pipelines and Services | $ | 113,671 | $ | 113,671 | |||
Terminalling Services | 88,464 | 88,464 | |||||
Total | $ | 202,135 | $ | 202,135 | |||
September 30, 2017 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 116,345 | $ | (28,088 | ) | $ | 88,257 | ||||
Customer contracts | 94,693 | (46,927 | ) | 47,766 | |||||||
Dedicated acreage | 53,350 | (5,773 | ) | 47,577 | |||||||
Collaborative arrangements | 11,884 | (1,203 | ) | 10,681 | |||||||
Noncompete agreements | 1,064 | (1,064 | ) | — | |||||||
Other | 198 | (23 | ) | 175 | |||||||
Total | $ | 277,534 | $ | (83,078 | ) | $ | 194,456 | ||||
December 31, 2016 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 106,417 | $ | (23,245 | ) | $ | 83,172 | ||||
Customer contracts | 94,692 | (33,228 | ) | 61,464 | |||||||
Dedicated acreage | 53,350 | (4,439 | ) | 48,911 | |||||||
Collaborative arrangements | 11,884 | (601 | ) | 11,283 | |||||||
Noncompete agreements | 1,063 | (1,000 | ) | 63 | |||||||
Other | 198 | (20 | ) | 178 | |||||||
Total | $ | 267,604 | $ | (62,533 | ) | $ | 205,071 | ||||
|
|||
Delta House (1) | Emerald Transactions (2) | ||||||||||||||||||||||||||||||||||
FPS | OGL | Destin | Tri-States | Okeanos | Wilprise | MPOG(4) | Cayenne JV(3) | Total | |||||||||||||||||||||||||||
Ownership % - 12/31/2016 | 20.1 | % | 20.1 | % | 49.7 | % | 16.7 | % | 66.7 | % | 25.3% | 66.7% | - | ||||||||||||||||||||||
Ownership % - 9/30/2017 | 35.7 | % | 35.7 | % | 49.7 | % | 16.7 | % | 66.7 | % | 25.3% | - | 50.0 | % | |||||||||||||||||||||
Balances at December 31, 2016 | $ | 64,483 | $ | 25,450 | $ | 110,882 | $ | 55,022 | $ | 27,059 | $ | 4,944 | $ | 4,147 | $ | — | $ | 291,987 | |||||||||||||||||
Acquisitions | 22,539 | 27,289 | — | — | — | — | (2,363 | ) | — | 47,465 | |||||||||||||||||||||||||
Earnings in unconsolidated affiliates | 23,994 | 10,589 | 6,243 | 3,394 | 5,706 | 493 | (683 | ) | 45 | 49,781 | |||||||||||||||||||||||||
Contributions | — | — | — | — | — | — | — | 3,770 | 3,770 | ||||||||||||||||||||||||||
Distributions | (13,990 | ) | (12,183 | ) | (17,334 | ) | (4,359 | ) | (9,333 | ) | (677 | ) | (1,101 | ) | — | (58,977 | ) | ||||||||||||||||||
Balances at September 30, 2017 | $ | 97,026 | $ | 51,145 | $ | 99,791 | $ | 54,057 | $ | 23,432 | $ | 4,760 | $ | — | $ | 3,815 | $ | 334,026 | |||||||||||||||||
Balance Sheets(1): | September 30, 2017 | December 31, 2016 | |||||
Current assets | $ | 100,400 | $ | 120,167 | |||
Non-current assets | 1,294,333 | 1,369,492 | |||||
Current liabilities | 139,217 | 133,085 | |||||
Non-current liabilities | $ | 422,988 | $ | 541,312 | |||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
Statements of Operations(1): | 2017 | 2016 | 2017 | 2016 | |||||||||||
Revenue | $ | 104,904 | $ | 93,440 | $ | 304,801 | $ | 278,720 | |||||||
Gross profit | 97,636 | 83,350 | 280,996 | 253,447 | |||||||||||
Net income | $ | 77,238 | $ | 62,775 | $ | 222,005 | $ | 199,591 | |||||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
Accrued interest | $ | 9,973 | $ | 5,743 | ||||
Taxes payable | 7,052 | 1,186 | ||||||
Current portion of asset retirement obligation | 6,416 | 6,499 | ||||||
Additional Blackwater acquisition consideration | 5,000 | 5,000 | ||||||
Due to related parties | 5,115 | 4,072 | ||||||
Royalties payable | 3,548 | 3,926 | ||||||
Convertible preferred unit distributions | 2,871 | 7,103 | ||||||
Legal accrual | 2,783 | — | ||||||
Capital expenditures | 4,032 | 14,274 | ||||||
Accrued operating expenses | 2,938 | — | ||||||
Gas imbalances payable | 1,860 | 1,098 | ||||||
Customer deposits | 1,537 | 148 | ||||||
Employee compensation | 1,505 | 8,438 | ||||||
Transaction costs | 736 | 3,000 | ||||||
Other | 12,139 | 12,234 | ||||||
Total accrued expenses and other current liabilities | $ | 67,505 | $ | 72,721 | ||||
|
|||
Non-current balance | $ | 44,363 | |
Current balance | 6,499 | ||
Balances at December 31, 2016 | $ | 50,862 | |
Additions | 6,805 | ||
Expenditures | (697 | ) | |
Accretion expense | 1,492 | ||
Balances at September 30, 2017 | $ | 58,462 | |
Less: current portion | 6,416 | ||
Noncurrent asset retirement obligation | $ | 52,046 | |
|
|||
September 30, 2017 | December 31, 2016 | ||||||
Revolving credit facility | $ | 709,652 | $ | 888,250 | |||
8.50% Senior unsecured notes, due 2021 | 300,000 | 300,000 | |||||
3.77% Senior secured notes, due 2031 (non-recourse) | 58,649 | 60,000 | |||||
Other debt (2) | 116 | 3,762 | |||||
Total debt obligations | 1,068,417 | 1,252,012 | |||||
Unamortized debt issuance costs (1) | (9,338 | ) | (11,036 | ) | |||
Total debt | 1,059,079 | 1,240,976 | |||||
Less: Current portion, including unamortized debt issuance costs | (1,234 | ) | (5,438 | ) | |||
Long term debt | $ | 1,057,845 | $ | 1,235,538 | |||
|
|||
Series A | Series C | Series D | Total | ||||||||||||||||||
Units | $ | Units | $ | Units | $ | $ | |||||||||||||||
December 31, 2016 | 10,107 | $ | 181,386 | 8,792 | $ | 118,229 | 2,333 | $ | 34,475 | $ | 334,090 | ||||||||||
Paid in kind unit distributions | 429 | 6,645 | — | 2,844 | — | — | 9,489 | ||||||||||||||
September 30, 2017 | 10,536 | $ | 188,031 | 8,792 | $ | 121,073 | 2,333 | $ | 34,475 | $ | 343,579 | ||||||||||
|
|||
Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Series A Units | ||||||||||||||||
Cash Paid | $ | 2,145 | $ | 2,449 | $ | 6,790 | $ | 2,449 | ||||||||
Accrued | 4,105 | 4,806 | 4,105 | 4,806 | ||||||||||||
Paid-in-kind units | 1,924 | 2,152 | 6,838 | 6,623 | ||||||||||||
Series C Units | ||||||||||||||||
Cash Paid | 3,627 | 1,302 | 10,880 | 1,302 | ||||||||||||
Accrued | 4,150 | 3,611 | 4,150 | 3,611 | ||||||||||||
Paid-in-kind units | — | 948 | — | 948 | ||||||||||||
Series D Units | ||||||||||||||||
Cash Paid | 963 | — | 2,888 | — | ||||||||||||
Accrued | — | — | — | — | ||||||||||||
Limited Partner Units | ||||||||||||||||
Cash Paid | 21,345 | 24,874 | 67,648 | 76,656 | ||||||||||||
General Partner Units | ||||||||||||||||
Cash Paid | 277 | 174 | 645 | 2,375 | ||||||||||||
Summary | ||||||||||||||||
Cash Paid | 28,357 | 28,799 | 88,851 | 82,782 | ||||||||||||
Accrued | 8,255 | 8,417 | 8,255 | 8,417 | ||||||||||||
Paid-in-kind units | 1,924 | 3,100 | 6,838 | 7,571 | ||||||||||||
General Partner Interest | Limited Partner Interest | |||||
Balances at December 31, 2016 | 680 | 51,351 | ||||
LTIP vesting | — | 460 | ||||
Issuance of GP units | 273 | — | ||||
Issuance of common units(1) | — | 929 | ||||
Balances at September 30, 2017 | 953 | 52,740 | ||||
|
|||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) from continuing operations | $ | 11,806 | $ | (5,488 | ) | $ | (42,266 | ) | $ | (35,414 | ) | ||||
Less: Net income attributable to noncontrolling interests | 621 | 1,241 | 3,386 | 2,192 | |||||||||||
Net income (loss) from continuing operations attributable to the Partnership | 11,185 | (6,729 | ) | (45,652 | ) | (37,606 | ) | ||||||||
Less: | |||||||||||||||
Distributions on Series A Units | 4,105 | 4,806 | 12,472 | 13,879 | |||||||||||
Distributions on Series C Units | 4,150 | 3,611 | 11,403 | 5,860 | |||||||||||
Distributions on Series D Units | — | — | 1,925 | — | |||||||||||
General partner's distribution | 287 | 174 | 763 | 2,375 | |||||||||||
General partner's share in undistributed loss | (210 | ) | (375 | ) | (1,729 | ) | (1,334 | ) | |||||||
Net income (loss) from continuing operations attributable to Limited Partners | 2,853 | (14,945 | ) | (70,486 | ) | (58,386 | ) | ||||||||
Net income (loss) from discontinued operations attributable to Limited Partners | 44,696 | (2,310 | ) | 42,185 | 7,532 | ||||||||||
Net income (loss) attributable to Limited Partners | $ | 47,549 | $ | (17,255 | ) | $ | (28,301 | ) | $ | (50,854 | ) | ||||
Weighted average number of common units used in computation of Limited Partners' net loss per common unit - basic and diluted | 52,021 | 51,310 | 52,021 | 51,310 | |||||||||||
Limited Partners' net income (loss) from continuing operations per unit | $ | 0.05 | $ | (0.29 | ) | $ | (1.35 | ) | $ | (1.14 | ) | ||||
Limited Partners' net income (loss) from discontinued operations per unit | 0.86 | (0.05 | ) | 0.81 | 0.15 | ||||||||||
Limited Partners' net income (loss) per common unit (1) | $ | 0.91 | $ | (0.34 | ) | $ | (0.54 | ) | $ | (0.99 | ) | ||||
|
|||
Units | Weighted-Average Grant Date Fair Value Per Unit | ||||||
Outstanding units at December 31, 2016 | 1,558,835 | $ | 6.98 | ||||
Granted | 2,000 | 11.20 | |||||
Forfeited | (18,919 | ) | 13.49 | ||||
Vested | (570,038 | ) | 11.13 | ||||
Outstanding units at September 30, 2017 | 971,878 | $ | 4.43 | ||||
|
|||
Nine months ended September 30, | |||||||
2017 | 2016 | ||||||
Supplemental non-cash information | |||||||
Investing | |||||||
Increase (decrease) in accrued property, plant and equipment purchases | $ | (15,112 | ) | $ | 4,597 | ||
Financing | |||||||
Issuance of common units for the Panther acquisition | 12,532 | — | |||||
Contributions from an affiliate holding limited partner interests | 4,000 | 7,500 | |||||
Issuance of Series C Units and Warrant in connection with the Emerald Transactions | — | 120,000 | |||||
Accrued distributions on convertible preferred units | 8,255 | 8,417 | |||||
Paid-in-kind distributions on convertible preferred units | 6,838 | 7,571 | |||||
Cancellation of escrow units | — | 6,817 | |||||
Accrued distribution from unconsolidated affiliates | — | 5,000 | |||||
|
|||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Reconciliation of Segment Gross Margin to Net income (loss) attributable to the Partnership: | |||||||||||||||
Gas Gathering and Processing Services segment gross margin | $ | 12,761 | $ | 12,627 | $ | 36,663 | $ | 37,586 | |||||||
Liquid Pipelines and Services segment gross margin | 7,808 | 7,600 | 21,209 | 23,829 | |||||||||||
Natural Gas Transportation Services segment gross margin | 5,356 | 3,709 | 17,106 | 13,115 | |||||||||||
Offshore Pipelines and Services segment gross margin | 29,312 | 24,126 | 80,738 | 57,947 | |||||||||||
Terminalling Services segment gross margin (1) | 8,509 | 10,731 | 30,429 | 31,760 | |||||||||||
Total segment gross margin (non-GAAP) | 63,746 | 58,793 | 186,145 | 164,237 | |||||||||||
Less: | |||||||||||||||
Direct operating expenses (1) | 17,274 | 14,695 | 47,316 | 45,999 | |||||||||||
Plus: | |||||||||||||||
Gain (loss) on commodity derivatives, net | (597 | ) | 324 | (33 | ) | (1,929 | ) | ||||||||
Less: | |||||||||||||||
Corporate expenses | 27,083 | 22,103 | 84,570 | 60,945 | |||||||||||
Depreciation, amortization and accretion expense | 26,781 | 22,668 | 78,834 | 65,937 | |||||||||||
(Gain) loss on sale of assets, net | (4,061 | ) | 36 | (4,064 | ) | 297 | |||||||||
Interest expense | 17,759 | 5,830 | 51,037 | 24,723 | |||||||||||
Other (income) expense | (34,085 | ) | 1 | (32,248 | ) | (245 | ) | ||||||||
Other (income) expense, net | (139 | ) | (1,129 | ) | 322 | (1,773 | ) | ||||||||
Income tax expense | 731 | 401 | 2,611 | 1,839 | |||||||||||
(Income) loss from discontinued operations, net of tax | (44,696 | ) | 2,310 | (42,185 | ) | (7,532 | ) | ||||||||
Net income attributable to noncontrolling interests | 621 | 1,241 | 3,386 | 2,192 | |||||||||||
Net income (loss) | $ | 55,881 | $ | (9,039 | ) | $ | (3,467 | ) | $ | (30,074 | ) | ||||
(1) | Direct operating expenses include Gas Gathering and Processing Services segment direct operating expenses of $8.7 million and $7.9 million, Liquid Pipelines and Services segment direct operating expenses of $2.4 million and $2.6 million, Natural Gas Transportation Services segment direct operating expenses of $2.2 million and $1.3 million and Offshore Pipelines and Services segment direct operating expenses of $3.9 million and $2.9 million for the three months ended September 30, 2017 and 2016, respectively. Direct operating expenses related to our Terminalling Services segment of $3.4 million and $2.9 million for the three months ended September 30, 2017 and 2016, respectively, are included within the calculation of Terminalling Services segment gross margin. |
Three months ended September 30, 2017 | |||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||
Revenue | $ | 37,287 | $ | 87,022 | $ | 11,131 | $ | 14,360 | $ | 13,087 | $ | 162,887 | |||||||||||
Gain (loss) on commodity derivatives, net | (65 | ) | (532 | ) | — | — | — | (597 | ) | ||||||||||||||
Total revenue | 37,222 | 86,490 | 11,131 | 14,360 | 13,087 | 162,290 | |||||||||||||||||
Earnings in unconsolidated affiliates | — | 1,317 | — | 15,510 | — | 16,827 | |||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Cost of Sales | 24,492 | 80,510 | 5,692 | 558 | 1,146 | 112,398 | |||||||||||||||||
Direct operating expenses | 8,655 | 2,438 | 2,240 | 3,940 | 3,432 | 20,705 | |||||||||||||||||
Corporate expenses | 27,083 | ||||||||||||||||||||||
Depreciation, amortization and accretion expense | 26,781 | ||||||||||||||||||||||
Gain on sale of assets, net | (4,061 | ) | |||||||||||||||||||||
Total operating expenses | 182,906 | ||||||||||||||||||||||
Interest expense | 17,759 | ||||||||||||||||||||||
Other income | (34,085 | ) | |||||||||||||||||||||
Income from continuing operations before income taxes | 12,537 | ||||||||||||||||||||||
Income tax expense | 731 | ||||||||||||||||||||||
Income from continuing operations | 11,806 | ||||||||||||||||||||||
Income from discontinued operations, including gain on disposition (Note 4) | 44,696 | ||||||||||||||||||||||
Net income | 56,502 | ||||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 621 | ||||||||||||||||||||||
Net income attributable to the Partnership | $ | 55,881 | |||||||||||||||||||||
Segment gross margin | $ | 12,761 | $ | 7,808 | $ | 5,356 | $ | 29,312 | $ | 8,509 | |||||||||||||
Three months ended September 30, 2016 | |||||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||||
Revenue | $ | 31,650 | $ | 87,898 | $ | 10,709 | $ | 14,879 | $ | 14,443 | $ | 159,579 | |||||||||||||
Gain (loss) on commodity derivatives, net | 149 | 177 | — | (2 | ) | — | — | 324 | |||||||||||||||||
Total revenue | 31,799 | 88,075 | 10,709 | 14,877 | 14,443 | 159,903 | |||||||||||||||||||
Earnings in unconsolidated affiliates | (1 | ) | 650 | — | 9,819 | — | 10,468 | ||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Cost of Sales | 18,477 | 80,372 | 6,994 | 570 | 836 | 107,249 | |||||||||||||||||||
Direct operating expenses | 7,856 | 2,617 | 1,324 | 2,898 | 2,876 | 17,571 | |||||||||||||||||||
Corporate expenses | 22,103 | ||||||||||||||||||||||||
Depreciation, amortization and accretion expense | 22,668 | ||||||||||||||||||||||||
Loss on sale of assets, net | 36 | ||||||||||||||||||||||||
Total operating expenses | 169,627 | ||||||||||||||||||||||||
Interest expense | 5,830 | ||||||||||||||||||||||||
Other expense | 1 | ||||||||||||||||||||||||
Loss from continuing operations before income taxes | (5,087 | ) | |||||||||||||||||||||||
Income tax expense | 401 | ||||||||||||||||||||||||
Loss from continuing operations | (5,488 | ) | |||||||||||||||||||||||
Loss from discontinued operations | (2,310 | ) | |||||||||||||||||||||||
Net loss | (7,798 | ) | |||||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 1,241 | ||||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (9,039 | ) | ||||||||||||||||||||||
Segment gross margin | $ | 12,627 | $ | 7,600 | $ | 3,709 | $ | 24,126 | $ | 10,731 | |||||||||||||||
Nine months ended September 30, 2017 | |||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||
Revenue | $ | 111,001 | $ | 253,590 | $ | 34,966 | $ | 41,330 | $ | 47,544 | $ | 488,431 | |||||||||||
Gain (loss) on commodity derivatives, net | (170 | ) | 137 | — | — | — | (33 | ) | |||||||||||||||
Total revenue | 110,831 | 253,727 | 34,966 | 41,330 | 47,544 | 488,398 | |||||||||||||||||
Earnings in unconsolidated affiliates | — | 3,886 | — | 45,895 | — | 49,781 | |||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Cost of Sales | 74,261 | 236,896 | 17,630 | 6,487 | 7,612 | 342,886 | |||||||||||||||||
Direct operating expenses | 24,766 | 7,137 | 5,403 | 10,010 | 9,503 | 56,819 | |||||||||||||||||
Corporate expenses | 84,570 | ||||||||||||||||||||||
Depreciation, amortization and accretion expense | 78,834 | ||||||||||||||||||||||
Gain on sale of assets, net | (4,064 | ) | |||||||||||||||||||||
Total operating expenses | 559,045 | ||||||||||||||||||||||
Interest expense | 51,037 | ||||||||||||||||||||||
Other income | (32,248 | ) | |||||||||||||||||||||
Loss from continuing operations before income taxes | (39,655 | ) | |||||||||||||||||||||
Income tax expense | 2,611 | ||||||||||||||||||||||
Loss from continuing operations | (42,266 | ) | |||||||||||||||||||||
Income from discontinued operations, including gain on disposition (Note 4) | 42,185 | ||||||||||||||||||||||
Net loss | (81 | ) | |||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 3,386 | ||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (3,467 | ) | ||||||||||||||||||||
Segment gross margin | $ | 36,663 | $ | 21,209 | $ | 17,106 | $ | 80,738 | $ | 30,429 | |||||||||||||
Nine months ended September 30, 2016 | |||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Total | ||||||||||||||||||
Revenue | $ | 85,655 | $ | 221,866 | $ | 28,383 | $ | 32,526 | $ | 46,652 | $ | 415,082 | |||||||||||
Gain (loss) on commodity derivatives, net | (716 | ) | (772 | ) | — | (5 | ) | (436 | ) | (1,929 | ) | ||||||||||||
Total revenue | 84,939 | 221,094 | 28,383 | 32,521 | 46,216 | 413,153 | |||||||||||||||||
Earnings in unconsolidated affiliates | — | 1,658 | — | 27,855 | — | 29,513 | |||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Cost of Sales | 47,344 | 199,111 | 15,245 | 2,429 | 6,583 | 270,712 | |||||||||||||||||
Direct operating expenses | 25,344 | 8,186 | 4,515 | 7,954 | 7,873 | 53,872 | |||||||||||||||||
Corporate expenses | 60,945 | ||||||||||||||||||||||
Depreciation, amortization and accretion expense | 65,937 | ||||||||||||||||||||||
Loss on sale of assets, net | 297 | ||||||||||||||||||||||
Total operating expenses | 451,763 | ||||||||||||||||||||||
Interest expense | 24,723 | ||||||||||||||||||||||
Other income | (245 | ) | |||||||||||||||||||||
Loss from continuing operations before income taxes | (33,575 | ) | |||||||||||||||||||||
Income tax expense | 1,839 | ||||||||||||||||||||||
Loss from continuing operations | (35,414 | ) | |||||||||||||||||||||
Income from discontinued operations | 7,532 | ||||||||||||||||||||||
Net loss | (27,882 | ) | |||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 2,192 | ||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (30,074 | ) | ||||||||||||||||||||
Segment gross margin | $ | 37,586 | $ | 23,829 | $ | 13,115 | $ | 57,947 | $ | 31,760 | |||||||||||||
September 30, | December 31, | ||||||
2017 | 2016 | ||||||
Segment assets: | |||||||
Gas Gathering and Processing Services | $ | 416,498 | $ | 530,889 | |||
Liquid Pipelines and Services | 443,771 | 425,389 | |||||
Offshore Pipelines and Services | 544,895 | 400,193 | |||||
Natural Gas Transportation Services | 172,813 | 221,604 | |||||
Terminalling Services | 256,922 | 299,534 | |||||
Other (1) | 188,308 | 334,953 | |||||
Discontinued Operations | — | 136,759 | |||||
Total Assets | $ | 2,023,207 | $ | 2,349,321 | |||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||