|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
March 31, 2017 | December 31, 2016 | |||||||
Crude oil | $ | 3,969 | $ | 1,216 | ||||
NGLs | 3,505 | 3,482 | ||||||
Refined products | 439 | 291 | ||||||
Materials, supplies and equipment | 1,701 | 1,787 | ||||||
Total inventory | $ | 9,614 | $ | 6,776 | ||||
|
|||
March 31, 2017 | December 31, 2016 | ||||||
Prepaid insurance | $ | 7,729 | $ | 9,702 | |||
Insurance receivables | 7,574 | 2,895 | |||||
Due from related parties | 7,083 | 4,805 | |||||
Other receivables | 3,928 | 2,998 | |||||
Risk management assets | 534 | 964 | |||||
Other assets | 1,164 | 6,303 | |||||
Total | $ | 28,012 | $ | 27,667 | |||
|
|||
March 31, 2017 | December 31, 2016 | |||||||||
Commodity Swaps | Volume | Maturity | Volume | Maturity | ||||||
Propane Fixed Price (Gallons) | 7,767,296 | April 30,2017 - December 31, 2019 | 4,364,880 | January 31, 2017 - November 30, 2018 | ||||||
Crude Oil Fixed Price (Barrels) | 61,000 | May 31, 2017 - June 30, 2017 | — | — | ||||||
Crude Oil Basis (Barrels) | — | — | 180,000 | January 25, 2017- March 25, 2017 | ||||||
Notional Amount | Term | Fair Value |
$100,000 | April 1, 2017 through December 29, 2017 | $101 |
$100,000 | December 29, 2017 through January 29, 2019 | $287 |
$200,000 | April 1, 2017 through September 3, 2019 | $2,092 |
$100,000 | January 1, 2018 through December 31, 2021 | $2,847 |
$150,000 | January 1, 2018 through December 31, 2022 | $4,732 |
$10,059 | ||
Asset Derivatives | Liability Derivatives | ||||||||||||||||
Type | Balance Sheet Classification | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||
Commodity swaps | Other current assets | $ | 200 | $ | 607 | $ | — | $ | — | ||||||||
Commodity swaps | Accrued expenses and other current liabilities | — | — | (316 | ) | (1 | ) | ||||||||||
Commodity swaps | Risk management assets - long term | 3 | 37 | — | — | ||||||||||||
Commodity swaps | Other liabilities | — | — | (201 | ) | (1 | ) | ||||||||||
Interest rate swaps | Other current assets | 337 | — | — | — | ||||||||||||
Interest rate swaps | Accrued expenses and other current liabilities | — | — | — | (252 | ) | |||||||||||
Interest rate swaps | Risk management assets- long term | 9,722 | 10,628 | — | — | ||||||||||||
Weather derivatives | Other current assets | $ | 172 | $ | 429 | $ | — | $ | — | ||||||||
Gross Risk Management Position | Netting Adjustments | Net Risk Management Position presented in the balance sheet | ||||||||||||||||||||||
Balance Sheet Classification | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Other current assets | $ | 709 | $ | 1,036 | $ | (175 | ) | $ | (72 | ) | $ | 534 | $ | 964 | ||||||||||
Risk management assets- long term | 9,725 | 10,665 | (101 | ) | (1 | ) | 9,624 | 10,664 | ||||||||||||||||
Total assets | $ | 10,434 | $ | 11,701 | $ | (276 | ) | $ | (73 | ) | $ | 10,158 | $ | 11,628 | ||||||||||
Accrued expenses and other liabilities | $ | (316 | ) | $ | (253 | ) | $ | 175 | $ | 72 | $ | (141 | ) | $ | (181 | ) | ||||||||
Other liabilities | (201 | ) | (1 | ) | 101 | 1 | (100 | ) | — | |||||||||||||||
Total liabilities | $ | (517 | ) | $ | (254 | ) | $ | 276 | $ | 73 | $ | (241 | ) | $ | (181 | ) | ||||||||
Realized | Unrealized | ||||||
2017 | |||||||
Gains (losses) on commodity derivatives, net | $ | 699 | $ | (956 | ) | ||
Interest expense | (65 | ) | (317 | ) | |||
Direct operating expenses | (257 | ) | — | ||||
Total | $ | 377 | $ | (1,273 | ) | ||
2016 | |||||||
Gains (losses) on commodity derivatives, net | $ | (388 | ) | $ | 150 | ||
Interest expense | — | (1,532 | ) | ||||
Direct operating expenses | (219 | ) | — | ||||
Total | $ | (607 | ) | $ | (1,382 | ) | |
|
|||
Useful Life (in years) | March 31, 2017 | December 31, 2016 | |||||||
Land | N/A | $ | 21,390 | $ | 21,811 | ||||
Construction in progress | N/A | 117,288 | 131,449 | ||||||
Buildings and improvements | 4 to 40 | 24,407 | 24,323 | ||||||
Transportation equipment | 5 to 15 | 45,519 | 44,060 | ||||||
Processing and treating plants | 8 to 40 | 139,553 | 137,014 | ||||||
Pipelines, compressors and right-of-way | 3 to 40 | 776,867 | 754,911 | ||||||
Storage | 3 to 40 | 210,685 | 210,579 | ||||||
Equipment | 3 to 31 | 107,715 | 104,235 | ||||||
Total property, plant and equipment | 1,443,424 | 1,428,382 | |||||||
Accumulated depreciation | (301,122 | ) | (283,379 | ) | |||||
Property, plant and equipment, net | $ | 1,142,302 | $ | 1,145,003 | |||||
|
|||
March 31, 2017 | December 31, 2016 | ||||||
Liquids Pipelines and Services | $ | 124,710 | $ | 124,710 | |||
Terminalling Services | 77,425 | 77,425 | |||||
Propane Marketing Services | 15,363 | 15,363 | |||||
$ | 217,498 | $ | 217,498 | ||||
March 31, 2017 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 133,503 | $ | (35,806 | ) | $ | 97,697 | ||||
Customer contracts | 95,594 | (35,634 | ) | 59,960 | |||||||
Dedicated acreage | 53,350 | (4,882 | ) | 48,468 | |||||||
Collaborative arrangements | 11,884 | (778 | ) | 11,106 | |||||||
Noncompete agreements | 3,423 | (3,175 | ) | 248 | |||||||
Other | 751 | (215 | ) | 536 | |||||||
Total | $ | 298,505 | $ | (80,490 | ) | $ | 218,015 | ||||
December 31, 2016 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 133,503 | $ | (31,471 | ) | $ | 102,032 | ||||
Customer contracts | 95,594 | (33,414 | ) | 62,180 | |||||||
Dedicated acreage | 53,350 | (4,439 | ) | 48,911 | |||||||
Collaborative arrangements | 11,884 | (601 | ) | 11,283 | |||||||
Noncompete agreements | 3,423 | (3,086 | ) | 337 | |||||||
Other | 751 | (211 | ) | 540 | |||||||
Total | $ | 298,505 | $ | (73,222 | ) | $ | 225,283 | ||||
|
|||
Delta House (1) | Emerald Transactions | ||||||||||||||||||||||||||||||
FPS | OGL | Destin | Tri-States | Okeanos | Wilprise | MPOG | Total | ||||||||||||||||||||||||
Ownership % at March 31, 2017 | 20.1 | % | 20.1 | % | 49.7 | % | 16.7 | % | 66.7 | % | 25.3 | % | 66.7 | % | |||||||||||||||||
Balances at December 31, 2016 | $ | 64,483 | $ | 25,450 | $ | 110,882 | $ | 55,022 | $ | 27,059 | $ | 4,944 | $ | 4,148 | $ | 291,988 | |||||||||||||||
Earnings in unconsolidated affiliates | 7,088 | 3,636 | 2,126 | 899 | 1,572 | 188 | (107 | ) | 15,402 | ||||||||||||||||||||||
Distributions | (6,986 | ) | (3,555 | ) | (6,258 | ) | (1,100 | ) | (3,667 | ) | (228 | ) | (700 | ) | (22,494 | ) | |||||||||||||||
Balances at March 31, 2017 | $ | 64,585 | $ | 25,531 | $ | 106,750 | $ | 54,821 | $ | 24,964 | $ | 4,904 | $ | 3,341 | $ | 284,896 | |||||||||||||||
Balance Sheets: | March 31, 2017 | December 31, 2016 | |||||
Current assets | $ | 87,406 | $ | 120,600 | |||
Non-current assets | 1,353,629 | 1,387,675 | |||||
Current liabilities | 62,231 | 64,099 | |||||
Non-current liabilities | $ | 584,742 | $ | 623,650 | |||
Three months ended March 31, | |||||||
Statements of Operations: | 2017 | 2016 | |||||
Revenue | $ | 98,439 | $ | 65,542 | |||
Cost of sales and operating expenses | 18,300 | 5,392 | |||||
Gross profit | 80,139 | 60,150 | |||||
Income from continuing operations | 58,595 | 55,548 | |||||
Net income | $ | 58,595 | $ | 55,548 | |||
|
|||
March 31, 2017 | December 31, 2016 | |||||||
Capital expenditures | $ | 11,302 | $ | 14,499 | ||||
Accrued interest | 8,526 | 5,743 | ||||||
Convertible preferred unit distributions | 6,707 | 7,103 | ||||||
Employee compensation | 7,881 | 10,804 | ||||||
Current portion of asset retirement obligation | 6,499 | 6,499 | ||||||
Legal accrual | 5,150 | — | ||||||
Additional Blackwater acquisition consideration | 5,000 | 5,000 | ||||||
Transaction costs | 4,539 | 3,000 | ||||||
Royalties payable | 3,597 | 3,926 | ||||||
Escrow settlement | 3,135 | — | ||||||
Customer deposits | 2,083 | 3,080 | ||||||
Taxes payable | 1,809 | 1,066 | ||||||
Due to related parties | 1,523 | 4,072 | ||||||
Gas imbalances payable | 1,454 | 1,098 | ||||||
Deferred financing costs | — | 2,743 | ||||||
Recoverable gas costs | 393 | 1,126 | ||||||
Other | 11,289 | 11,525 | ||||||
$ | 80,887 | $ | 81,284 | |||||
|
|||
Non-current balance | $ | 44,363 | |
Current balance | 6,499 | ||
Balances at December 31, 2016 | $ | 50,862 | |
Expenditures | (41 | ) | |
Accretion expense | 487 | ||
Balances at March 31, 2017 | $ | 51,308 | |
Less: current portion | 6,499 | ||
Noncurrent asset retirement obligation | $ | 44,809 | |
|
|||
March 31, 2017 | December 31, 2016 | ||||||
Revolving credit facility | $ | 644,842 | $ | 888,250 | |||
8.5% Senior Notes, due 2021 | 300,000 | 300,000 | |||||
3.77% Senior Notes, due 2031 (Non-Recourse) | 60,000 | 60,000 | |||||
Other debt | 1,546 | 3,809 | |||||
Total debt obligations | 1,006,388 | 1,252,059 | |||||
Unamortized debt issuance costs (1) | (10,228 | ) | (11,036 | ) | |||
Total debt | 996,160 | 1,241,023 | |||||
Less: Current portion, including unamortized debt issuance costs | (3,223 | ) | (5,485 | ) | |||
Long term debt | $ | 992,937 | $ | 1,235,538 | |||
|
|||
Series A | Series C | Series D | |||||||||||||||
Units | $ | Units | $ | Units | $ | ||||||||||||
December 31, 2016 | 10,107 | $ | 181,386 | 8,792 | $ | 118,229 | 2,333 | $ | 34,475 | ||||||||
Paid in kind unit distributions | 159 | 2,181 | — | — | — | — | |||||||||||
March 31, 2017 | 10,266 | $ | 183,567 | 8,792 | $ | 118,229 | 2,333 | $ | 34,475 | ||||||||
|
|||
General Partner Interest | Limited Partner Interest | |||||
Balances at December 31, 2016 | 680 | 51,351 | ||||
LTIP vesting | — | 259 | ||||
Issuance of common units | — | 21 | ||||
Issuance of GP units | 8 | — | ||||
Balances at March 31, 2017 | 688 | 51,631 | ||||
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
Series A Units | ||||||||
Cash Paid | $ | 2,527 | $ | — | ||||
Accrued | 4,296 | 4,471 | ||||||
Paid-in-kind units | 2,733 | 4,380 | ||||||
Series C Units | ||||||||
Cash Paid | 3,627 | — | ||||||
Accrued | 3,627 | — | ||||||
Series D Units | ||||||||
Cash Paid | 962 | — | ||||||
Accrued | 962 | — | ||||||
Limited Partner Units | ||||||||
Cash Paid | 24,915 | 27,000 | ||||||
General Partner Units | ||||||||
Cash Paid | 167 | 2,028 | ||||||
Summary | ||||||||
Cash Paid | 32,198 | 29,028 | ||||||
Accrued | 8,885 | 4,471 | ||||||
Paid-in-kind units | 2,733 | 4,380 | ||||||
|
|||
Three months ended March 31, | |||||||
2017 | 2016 | ||||||
Net (loss) from continuing operations | $ | (28,881 | ) | $ | (10,064 | ) | |
Less: Net income (loss) attributable to noncontrolling interests | 1,303 | (3 | ) | ||||
Net loss from continuing operations attributable to the Partnership | (30,184 | ) | (10,061 | ) | |||
Less: | |||||||
Distributions on Series A Units | 4,296 | 4,471 | |||||
Distributions on Series C Units | 3,627 | — | |||||
Distributions on Series D Units | 962 | — | |||||
General partner's distribution | 200 | 2,028 | |||||
General partner's share in undistributed loss | (560 | ) | (418 | ) | |||
Net loss from continuing operations attributable to Limited Partners | (38,709 | ) | (16,142 | ) | |||
Net loss from discontinued operations attributable to Limited Partners | — | (539 | ) | ||||
Net loss attributable to Limited Partners | $ | (38,709 | ) | $ | (16,681 | ) | |
Weighted average number of common units used in computation of Limited Partners' net loss per common unit - basic and diluted | 51,451 | 50,925 | |||||
Limited Partners' net loss from continuing operations per unit | $ | (0.75 | ) | $ | (0.32 | ) | |
Limited Partners' net loss from discontinued operations per unit | — | (0.01 | ) | ||||
Limited Partners' net loss per common unit (1) | $ | (0.75 | ) | $ | (0.33 | ) | |
|
|||
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 | (964 | ) | 30.14 | ||||
Vested | (319,572 | ) | 7.41 | ||||
Outstanding units at March 31, 2017 | 1,240,299 | $ | 6.86 | ||||
|
|||
|
|||
|
|||
• | 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. |
• | Propane Marketing Services. Our Propane Marketing Services segment gathers, transports and sells natural gas liquids (NGLs). This is accomplished through cylinder tank exchange, sales through retail, commercial and wholesale distribution and through a fleet of trucks operating in the Eagle Ford and Permian basin areas. |
Three months ended March 31, | |||||||
2017 | 2016 | ||||||
Reconciliation of Segment Gross Margin to Net income (loss) attributable to the Partnership: | |||||||
Gas Gathering and Processing Services segment gross margin | $ | 11,251 | $ | 11,619 | |||
Liquid Pipelines and Services segment gross margin | 6,470 | 5,850 | |||||
Natural Gas Transportation Services segment gross margin | 6,119 | 5,563 | |||||
Offshore Pipelines and Services segment gross margin | 25,802 | 13,265 | |||||
Terminalling Services segment gross margin (1) | 11,160 | 9,443 | |||||
Propane Marketing Services segment gross margin | 19,302 | 28,305 | |||||
Total Segment Gross Margin | 80,104 | 74,045 | |||||
Less: | |||||||
Other direct operating expenses (1) | 27,015 | 27,966 | |||||
Total Operating Margin | 53,089 | 46,079 | |||||
Plus: | |||||||
Loss on commodity derivatives, net | (257 | ) | (238 | ) | |||
Less: | |||||||
Corporate expenses | 32,844 | 21,101 | |||||
Depreciation, amortization and accretion expense | 29,351 | 25,041 | |||||
(Gain) loss on sale of assets, net | (228 | ) | 1,122 | ||||
Interest expense | 17,966 | 8,302 | |||||
Other income | (14 | ) | (31 | ) | |||
Other, net | 671 | (365 | ) | ||||
Income tax expense | 1,123 | 735 | |||||
Loss from discontinued operations, net of tax | — | 539 | |||||
Net income (loss) attributable to noncontrolling interest | 1,303 | (3 | ) | ||||
Net income (loss) attributable to the Partnership | $ | (30,184 | ) | $ | (10,600 | ) | |
Three months ended March 31, 2017 | |||||||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Propane Marketing Services | Total | |||||||||||||||||||||
Revenue | $ | 34,407 | $ | 82,039 | $ | 12,438 | $ | 14,831 | $ | 18,626 | $ | 37,548 | $ | 199,889 | |||||||||||||
Gain (loss) on commodity derivatives, net | (7 | ) | 372 | — | — | — | (622 | ) | (257 | ) | |||||||||||||||||
Total revenue | 34,400 | 82,411 | 12,438 | 14,831 | 18,626 | 36,926 | 199,632 | ||||||||||||||||||||
Earnings in unconsolidated affiliates | — | 1,088 | — | 14,314 | — | — | 15,402 | ||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||
Cost of Sales | 23,187 | 77,077 | 6,260 | 3,343 | 4,393 | 18,525 | 132,785 | ||||||||||||||||||||
Direct operating expenses | 8,065 | 2,074 | 1,235 | 2,579 | 3,073 | 13,062 | 30,088 | ||||||||||||||||||||
Corporate expenses | 32,844 | ||||||||||||||||||||||||||
Depreciation, amortization and accretion expense | 29,351 | ||||||||||||||||||||||||||
Gain on sale of assets, net | (228 | ) | |||||||||||||||||||||||||
Total operating expenses | 224,840 | ||||||||||||||||||||||||||
Interest expense | 17,966 | ||||||||||||||||||||||||||
Other (income) expense | (14 | ) | |||||||||||||||||||||||||
Loss from continuing operations before taxes | (27,758 | ) | |||||||||||||||||||||||||
Income tax expense | 1,123 | ||||||||||||||||||||||||||
Net loss | (28,881 | ) | |||||||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 1,303 | ||||||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (30,184 | ) | ||||||||||||||||||||||||
Segment gross margin | $ | 11,251 | $ | 6,470 | $ | 6,119 | $ | 25,802 | $ | 11,160 | $ | 19,302 | |||||||||||||||
Three months ended March 31, 2016 | ||||||||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Propane Marketing Services | Total | ||||||||||||||||||||||
Revenue | $ | 23,295 | $ | 44,515 | $ | 9,795 | $ | 7,003 | $ | 14,393 | $ | 44,613 | $ | 143,614 | ||||||||||||||
Gain (loss) on commodity derivatives, net | (103 | ) | (233 | ) | — | — | (175 | ) | — | 273 | (238 | ) | ||||||||||||||||
Total revenue | 23,192 | 44,282 | 9,795 | 7,003 | 14,218 | 44,886 | 143,376 | |||||||||||||||||||||
Earnings in unconsolidated affiliates | — | — | — | 7,343 | — | — | 7,343 | |||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||
Cost of Sales | 11,707 | 38,654 | 4,224 | 1,081 | 2,205 | 16,067 | 73,938 | |||||||||||||||||||||
Direct operating expenses | 8,548 | 2,467 | 1,227 | 2,253 | 2,609 | 13,471 | 30,575 | |||||||||||||||||||||
Corporate expenses | 21,101 | |||||||||||||||||||||||||||
Depreciation, amortization and accretion expense | 25,041 | |||||||||||||||||||||||||||
Loss on sale of assets, net | 1,122 | |||||||||||||||||||||||||||
Total operating expenses | 151,777 | |||||||||||||||||||||||||||
Interest expense | 8,302 | |||||||||||||||||||||||||||
Other (income) expense | (31 | ) | ||||||||||||||||||||||||||
Loss from continuing operations before taxes | (9,329 | ) | ||||||||||||||||||||||||||
Income tax expense | 735 | |||||||||||||||||||||||||||
Income (loss from continuing operation | (10,064 | ) | ||||||||||||||||||||||||||
Loss from discontinued operations, net of tax | 539 | |||||||||||||||||||||||||||
Net loss | (10,603 | ) | ||||||||||||||||||||||||||
Less: Net loss attributable to non-controlling interests | (3 | ) | ||||||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (10,600 | ) | |||||||||||||||||||||||||
Segment gross margin | $ | 11,619 | $ | 5,850 | $ | 5,563 | $ | 13,265 | $ | 9,443 | $ | 28,305 | ||||||||||||||||
March 31, | December 31, | ||||||
2017 | 2016 | ||||||
Segment assets: | |||||||
Gas Gathering and Processing Services | $ | 390,334 | $ | 532,009 | |||
Liquid Pipelines and Services | 447,121 | 422,636 | |||||
Offshore Pipelines and Services | 365,507 | 385,893 | |||||
Natural Gas Transportation Services | 176,740 | 221,604 | |||||
Terminalling Services | 277,632 | 299,534 | |||||
Propane Marketing Services | 134,604 | 140,864 | |||||
Other (1) | 254,305 | 346,781 | |||||
Total assets | $ | 2,046,243 | $ | 2,349,321 | |||
|
|||
|
|||
Three months ended March 31, | |||||||
2017 | 2016 | ||||||
Supplemental non-cash information | |||||||
Increase (decrease) in accrued property, plant and equipment purchases | $ | (1,371 | ) | $ | 1,876 | ||
Contributions from General Partner | 4,000 | 2,500 | |||||
Accrued distributions on convertible preferred units | 8,885 | 4,471 | |||||
Paid-in-kind distributions on convertible preferred units | 2,733 | 4,380 | |||||
Cancellation of escrow units | — | 6,817 | |||||
|
|||
|
|||
March 31, 2017 | December 31, 2016 | |||||||
Crude oil | $ | 3,969 | $ | 1,216 | ||||
NGLs | 3,505 | 3,482 | ||||||
Refined products | 439 | 291 | ||||||
Materials, supplies and equipment | 1,701 | 1,787 | ||||||
Total inventory | $ | 9,614 | $ | 6,776 | ||||
|
|||
March 31, 2017 | December 31, 2016 | ||||||
Prepaid insurance | $ | 7,729 | $ | 9,702 | |||
Insurance receivables | 7,574 | 2,895 | |||||
Due from related parties | 7,083 | 4,805 | |||||
Other receivables | 3,928 | 2,998 | |||||
Risk management assets | 534 | 964 | |||||
Other assets | 1,164 | 6,303 | |||||
Total | $ | 28,012 | $ | 27,667 | |||
|
|||
March 31, 2017 | December 31, 2016 | |||||||||
Commodity Swaps | Volume | Maturity | Volume | Maturity | ||||||
Propane Fixed Price (Gallons) | 7,767,296 | April 30,2017 - December 31, 2019 | 4,364,880 | January 31, 2017 - November 30, 2018 | ||||||
Crude Oil Fixed Price (Barrels) | 61,000 | May 31, 2017 - June 30, 2017 | — | — | ||||||
Crude Oil Basis (Barrels) | — | — | 180,000 | January 25, 2017- March 25, 2017 | ||||||
Notional Amount | Term | Fair Value |
$100,000 | April 1, 2017 through December 29, 2017 | $101 |
$100,000 | December 29, 2017 through January 29, 2019 | $287 |
$200,000 | April 1, 2017 through September 3, 2019 | $2,092 |
$100,000 | January 1, 2018 through December 31, 2021 | $2,847 |
$150,000 | January 1, 2018 through December 31, 2022 | $4,732 |
$10,059 | ||
Asset Derivatives | Liability Derivatives | ||||||||||||||||
Type | Balance Sheet Classification | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||
Commodity swaps | Other current assets | $ | 200 | $ | 607 | $ | — | $ | — | ||||||||
Commodity swaps | Accrued expenses and other current liabilities | — | — | (316 | ) | (1 | ) | ||||||||||
Commodity swaps | Risk management assets - long term | 3 | 37 | — | — | ||||||||||||
Commodity swaps | Other liabilities | — | — | (201 | ) | (1 | ) | ||||||||||
Interest rate swaps | Other current assets | 337 | — | — | — | ||||||||||||
Interest rate swaps | Accrued expenses and other current liabilities | — | — | — | (252 | ) | |||||||||||
Interest rate swaps | Risk management assets- long term | 9,722 | 10,628 | — | — | ||||||||||||
Weather derivatives | Other current assets | $ | 172 | $ | 429 | $ | — | $ | — | ||||||||
Gross Risk Management Position | Netting Adjustments | Net Risk Management Position presented in the balance sheet | ||||||||||||||||||||||
Balance Sheet Classification | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | March 31, 2017 | December 31, 2016 | ||||||||||||||||||
Other current assets | $ | 709 | $ | 1,036 | $ | (175 | ) | $ | (72 | ) | $ | 534 | $ | 964 | ||||||||||
Risk management assets- long term | 9,725 | 10,665 | (101 | ) | (1 | ) | 9,624 | 10,664 | ||||||||||||||||
Total assets | $ | 10,434 | $ | 11,701 | $ | (276 | ) | $ | (73 | ) | $ | 10,158 | $ | 11,628 | ||||||||||
Accrued expenses and other liabilities | $ | (316 | ) | $ | (253 | ) | $ | 175 | $ | 72 | $ | (141 | ) | $ | (181 | ) | ||||||||
Other liabilities | (201 | ) | (1 | ) | 101 | 1 | (100 | ) | — | |||||||||||||||
Total liabilities | $ | (517 | ) | $ | (254 | ) | $ | 276 | $ | 73 | $ | (241 | ) | $ | (181 | ) | ||||||||
Realized | Unrealized | ||||||
2017 | |||||||
Gains (losses) on commodity derivatives, net | $ | 699 | $ | (956 | ) | ||
Interest expense | (65 | ) | (317 | ) | |||
Direct operating expenses | (257 | ) | — | ||||
Total | $ | 377 | $ | (1,273 | ) | ||
2016 | |||||||
Gains (losses) on commodity derivatives, net | $ | (388 | ) | $ | 150 | ||
Interest expense | — | (1,532 | ) | ||||
Direct operating expenses | (219 | ) | — | ||||
Total | $ | (607 | ) | $ | (1,382 | ) | |
|
|||
Useful Life (in years) | March 31, 2017 | December 31, 2016 | |||||||
Land | N/A | $ | 21,390 | $ | 21,811 | ||||
Construction in progress | N/A | 117,288 | 131,449 | ||||||
Buildings and improvements | 4 to 40 | 24,407 | 24,323 | ||||||
Transportation equipment | 5 to 15 | 45,519 | 44,060 | ||||||
Processing and treating plants | 8 to 40 | 139,553 | 137,014 | ||||||
Pipelines, compressors and right-of-way | 3 to 40 | 776,867 | 754,911 | ||||||
Storage | 3 to 40 | 210,685 | 210,579 | ||||||
Equipment | 3 to 31 | 107,715 | 104,235 | ||||||
Total property, plant and equipment | 1,443,424 | 1,428,382 | |||||||
Accumulated depreciation | (301,122 | ) | (283,379 | ) | |||||
Property, plant and equipment, net | $ | 1,142,302 | $ | 1,145,003 | |||||
|
|||
March 31, 2017 | December 31, 2016 | ||||||
Liquids Pipelines and Services | $ | 124,710 | $ | 124,710 | |||
Terminalling Services | 77,425 | 77,425 | |||||
Propane Marketing Services | 15,363 | 15,363 | |||||
$ | 217,498 | $ | 217,498 | ||||
March 31, 2017 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 133,503 | $ | (35,806 | ) | $ | 97,697 | ||||
Customer contracts | 95,594 | (35,634 | ) | 59,960 | |||||||
Dedicated acreage | 53,350 | (4,882 | ) | 48,468 | |||||||
Collaborative arrangements | 11,884 | (778 | ) | 11,106 | |||||||
Noncompete agreements | 3,423 | (3,175 | ) | 248 | |||||||
Other | 751 | (215 | ) | 536 | |||||||
Total | $ | 298,505 | $ | (80,490 | ) | $ | 218,015 | ||||
December 31, 2016 | |||||||||||
Gross carrying amount | Accumulated amortization | Net carrying amount | |||||||||
Customer relationships | $ | 133,503 | $ | (31,471 | ) | $ | 102,032 | ||||
Customer contracts | 95,594 | (33,414 | ) | 62,180 | |||||||
Dedicated acreage | 53,350 | (4,439 | ) | 48,911 | |||||||
Collaborative arrangements | 11,884 | (601 | ) | 11,283 | |||||||
Noncompete agreements | 3,423 | (3,086 | ) | 337 | |||||||
Other | 751 | (211 | ) | 540 | |||||||
Total | $ | 298,505 | $ | (73,222 | ) | $ | 225,283 | ||||
|
|||
Delta House (1) | Emerald Transactions | ||||||||||||||||||||||||||||||
FPS | OGL | Destin | Tri-States | Okeanos | Wilprise | MPOG | Total | ||||||||||||||||||||||||
Ownership % at March 31, 2017 | 20.1 | % | 20.1 | % | 49.7 | % | 16.7 | % | 66.7 | % | 25.3 | % | 66.7 | % | |||||||||||||||||
Balances at December 31, 2016 | $ | 64,483 | $ | 25,450 | $ | 110,882 | $ | 55,022 | $ | 27,059 | $ | 4,944 | $ | 4,148 | $ | 291,988 | |||||||||||||||
Earnings in unconsolidated affiliates | 7,088 | 3,636 | 2,126 | 899 | 1,572 | 188 | (107 | ) | 15,402 | ||||||||||||||||||||||
Distributions | (6,986 | ) | (3,555 | ) | (6,258 | ) | (1,100 | ) | (3,667 | ) | (228 | ) | (700 | ) | (22,494 | ) | |||||||||||||||
Balances at March 31, 2017 | $ | 64,585 | $ | 25,531 | $ | 106,750 | $ | 54,821 | $ | 24,964 | $ | 4,904 | $ | 3,341 | $ | 284,896 | |||||||||||||||
Balance Sheets: | March 31, 2017 | December 31, 2016 | |||||
Current assets | $ | 87,406 | $ | 120,600 | |||
Non-current assets | 1,353,629 | 1,387,675 | |||||
Current liabilities | 62,231 | 64,099 | |||||
Non-current liabilities | $ | 584,742 | $ | 623,650 | |||
Three months ended March 31, | |||||||
Statements of Operations: | 2017 | 2016 | |||||
Revenue | $ | 98,439 | $ | 65,542 | |||
Cost of sales and operating expenses | 18,300 | 5,392 | |||||
Gross profit | 80,139 | 60,150 | |||||
Income from continuing operations | 58,595 | 55,548 | |||||
Net income | $ | 58,595 | $ | 55,548 | |||
|
|||
March 31, 2017 | December 31, 2016 | |||||||
Capital expenditures | $ | 11,302 | $ | 14,499 | ||||
Accrued interest | 8,526 | 5,743 | ||||||
Convertible preferred unit distributions | 6,707 | 7,103 | ||||||
Employee compensation | 7,881 | 10,804 | ||||||
Current portion of asset retirement obligation | 6,499 | 6,499 | ||||||
Legal accrual | 5,150 | — | ||||||
Additional Blackwater acquisition consideration | 5,000 | 5,000 | ||||||
Transaction costs | 4,539 | 3,000 | ||||||
Royalties payable | 3,597 | 3,926 | ||||||
Escrow settlement | 3,135 | — | ||||||
Customer deposits | 2,083 | 3,080 | ||||||
Taxes payable | 1,809 | 1,066 | ||||||
Due to related parties | 1,523 | 4,072 | ||||||
Gas imbalances payable | 1,454 | 1,098 | ||||||
Deferred financing costs | — | 2,743 | ||||||
Recoverable gas costs | 393 | 1,126 | ||||||
Other | 11,289 | 11,525 | ||||||
$ | 80,887 | $ | 81,284 | |||||
|
|||
Non-current balance | $ | 44,363 | |
Current balance | 6,499 | ||
Balances at December 31, 2016 | $ | 50,862 | |
Expenditures | (41 | ) | |
Accretion expense | 487 | ||
Balances at March 31, 2017 | $ | 51,308 | |
Less: current portion | 6,499 | ||
Noncurrent asset retirement obligation | $ | 44,809 | |
|
|||
March 31, 2017 | December 31, 2016 | ||||||
Revolving credit facility | $ | 644,842 | $ | 888,250 | |||
8.5% Senior Notes, due 2021 | 300,000 | 300,000 | |||||
3.77% Senior Notes, due 2031 (Non-Recourse) | 60,000 | 60,000 | |||||
Other debt | 1,546 | 3,809 | |||||
Total debt obligations | 1,006,388 | 1,252,059 | |||||
Unamortized debt issuance costs (1) | (10,228 | ) | (11,036 | ) | |||
Total debt | 996,160 | 1,241,023 | |||||
Less: Current portion, including unamortized debt issuance costs | (3,223 | ) | (5,485 | ) | |||
Long term debt | $ | 992,937 | $ | 1,235,538 | |||
|
|||
Series A | Series C | Series D | |||||||||||||||
Units | $ | Units | $ | Units | $ | ||||||||||||
December 31, 2016 | 10,107 | $ | 181,386 | 8,792 | $ | 118,229 | 2,333 | $ | 34,475 | ||||||||
Paid in kind unit distributions | 159 | 2,181 | — | — | — | — | |||||||||||
March 31, 2017 | 10,266 | $ | 183,567 | 8,792 | $ | 118,229 | 2,333 | $ | 34,475 | ||||||||
|
|||
Three months ended March 31, | ||||||||
2017 | 2016 | |||||||
Series A Units | ||||||||
Cash Paid | $ | 2,527 | $ | — | ||||
Accrued | 4,296 | 4,471 | ||||||
Paid-in-kind units | 2,733 | 4,380 | ||||||
Series C Units | ||||||||
Cash Paid | 3,627 | — | ||||||
Accrued | 3,627 | — | ||||||
Series D Units | ||||||||
Cash Paid | 962 | — | ||||||
Accrued | 962 | — | ||||||
Limited Partner Units | ||||||||
Cash Paid | 24,915 | 27,000 | ||||||
General Partner Units | ||||||||
Cash Paid | 167 | 2,028 | ||||||
Summary | ||||||||
Cash Paid | 32,198 | 29,028 | ||||||
Accrued | 8,885 | 4,471 | ||||||
Paid-in-kind units | 2,733 | 4,380 | ||||||
General Partner Interest | Limited Partner Interest | |||||
Balances at December 31, 2016 | 680 | 51,351 | ||||
LTIP vesting | — | 259 | ||||
Issuance of common units | — | 21 | ||||
Issuance of GP units | 8 | — | ||||
Balances at March 31, 2017 | 688 | 51,631 | ||||
|
|||
Three months ended March 31, | |||||||
2017 | 2016 | ||||||
Net (loss) from continuing operations | $ | (28,881 | ) | $ | (10,064 | ) | |
Less: Net income (loss) attributable to noncontrolling interests | 1,303 | (3 | ) | ||||
Net loss from continuing operations attributable to the Partnership | (30,184 | ) | (10,061 | ) | |||
Less: | |||||||
Distributions on Series A Units | 4,296 | 4,471 | |||||
Distributions on Series C Units | 3,627 | — | |||||
Distributions on Series D Units | 962 | — | |||||
General partner's distribution | 200 | 2,028 | |||||
General partner's share in undistributed loss | (560 | ) | (418 | ) | |||
Net loss from continuing operations attributable to Limited Partners | (38,709 | ) | (16,142 | ) | |||
Net loss from discontinued operations attributable to Limited Partners | — | (539 | ) | ||||
Net loss attributable to Limited Partners | $ | (38,709 | ) | $ | (16,681 | ) | |
Weighted average number of common units used in computation of Limited Partners' net loss per common unit - basic and diluted | 51,451 | 50,925 | |||||
Limited Partners' net loss from continuing operations per unit | $ | (0.75 | ) | $ | (0.32 | ) | |
Limited Partners' net loss from discontinued operations per unit | — | (0.01 | ) | ||||
Limited Partners' net loss per common unit (1) | $ | (0.75 | ) | $ | (0.33 | ) | |
|
|||
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 | (964 | ) | 30.14 | ||||
Vested | (319,572 | ) | 7.41 | ||||
Outstanding units at March 31, 2017 | 1,240,299 | $ | 6.86 | ||||
|
|||
Three months ended March 31, | |||||||
2017 | 2016 | ||||||
Reconciliation of Segment Gross Margin to Net income (loss) attributable to the Partnership: | |||||||
Gas Gathering and Processing Services segment gross margin | $ | 11,251 | $ | 11,619 | |||
Liquid Pipelines and Services segment gross margin | 6,470 | 5,850 | |||||
Natural Gas Transportation Services segment gross margin | 6,119 | 5,563 | |||||
Offshore Pipelines and Services segment gross margin | 25,802 | 13,265 | |||||
Terminalling Services segment gross margin (1) | 11,160 | 9,443 | |||||
Propane Marketing Services segment gross margin | 19,302 | 28,305 | |||||
Total Segment Gross Margin | 80,104 | 74,045 | |||||
Less: | |||||||
Other direct operating expenses (1) | 27,015 | 27,966 | |||||
Total Operating Margin | 53,089 | 46,079 | |||||
Plus: | |||||||
Loss on commodity derivatives, net | (257 | ) | (238 | ) | |||
Less: | |||||||
Corporate expenses | 32,844 | 21,101 | |||||
Depreciation, amortization and accretion expense | 29,351 | 25,041 | |||||
(Gain) loss on sale of assets, net | (228 | ) | 1,122 | ||||
Interest expense | 17,966 | 8,302 | |||||
Other income | (14 | ) | (31 | ) | |||
Other, net | 671 | (365 | ) | ||||
Income tax expense | 1,123 | 735 | |||||
Loss from discontinued operations, net of tax | — | 539 | |||||
Net income (loss) attributable to noncontrolling interest | 1,303 | (3 | ) | ||||
Net income (loss) attributable to the Partnership | $ | (30,184 | ) | $ | (10,600 | ) | |
Three months ended March 31, 2017 | |||||||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Propane Marketing Services | Total | |||||||||||||||||||||
Revenue | $ | 34,407 | $ | 82,039 | $ | 12,438 | $ | 14,831 | $ | 18,626 | $ | 37,548 | $ | 199,889 | |||||||||||||
Gain (loss) on commodity derivatives, net | (7 | ) | 372 | — | — | — | (622 | ) | (257 | ) | |||||||||||||||||
Total revenue | 34,400 | 82,411 | 12,438 | 14,831 | 18,626 | 36,926 | 199,632 | ||||||||||||||||||||
Earnings in unconsolidated affiliates | — | 1,088 | — | 14,314 | — | — | 15,402 | ||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||
Cost of Sales | 23,187 | 77,077 | 6,260 | 3,343 | 4,393 | 18,525 | 132,785 | ||||||||||||||||||||
Direct operating expenses | 8,065 | 2,074 | 1,235 | 2,579 | 3,073 | 13,062 | 30,088 | ||||||||||||||||||||
Corporate expenses | 32,844 | ||||||||||||||||||||||||||
Depreciation, amortization and accretion expense | 29,351 | ||||||||||||||||||||||||||
Gain on sale of assets, net | (228 | ) | |||||||||||||||||||||||||
Total operating expenses | 224,840 | ||||||||||||||||||||||||||
Interest expense | 17,966 | ||||||||||||||||||||||||||
Other (income) expense | (14 | ) | |||||||||||||||||||||||||
Loss from continuing operations before taxes | (27,758 | ) | |||||||||||||||||||||||||
Income tax expense | 1,123 | ||||||||||||||||||||||||||
Net loss | (28,881 | ) | |||||||||||||||||||||||||
Less: Net income attributable to non-controlling interests | 1,303 | ||||||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (30,184 | ) | ||||||||||||||||||||||||
Segment gross margin | $ | 11,251 | $ | 6,470 | $ | 6,119 | $ | 25,802 | $ | 11,160 | $ | 19,302 | |||||||||||||||
Three months ended March 31, 2016 | ||||||||||||||||||||||||||||
Gas Gathering and Processing Services | Liquid Pipelines and Services | Natural Gas Transportation Services | Offshore Pipelines and Services | Terminalling Services | Propane Marketing Services | Total | ||||||||||||||||||||||
Revenue | $ | 23,295 | $ | 44,515 | $ | 9,795 | $ | 7,003 | $ | 14,393 | $ | 44,613 | $ | 143,614 | ||||||||||||||
Gain (loss) on commodity derivatives, net | (103 | ) | (233 | ) | — | — | (175 | ) | — | 273 | (238 | ) | ||||||||||||||||
Total revenue | 23,192 | 44,282 | 9,795 | 7,003 | 14,218 | 44,886 | 143,376 | |||||||||||||||||||||
Earnings in unconsolidated affiliates | — | — | — | 7,343 | — | — | 7,343 | |||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||
Cost of Sales | 11,707 | 38,654 | 4,224 | 1,081 | 2,205 | 16,067 | 73,938 | |||||||||||||||||||||
Direct operating expenses | 8,548 | 2,467 | 1,227 | 2,253 | 2,609 | 13,471 | 30,575 | |||||||||||||||||||||
Corporate expenses | 21,101 | |||||||||||||||||||||||||||
Depreciation, amortization and accretion expense | 25,041 | |||||||||||||||||||||||||||
Loss on sale of assets, net | 1,122 | |||||||||||||||||||||||||||
Total operating expenses | 151,777 | |||||||||||||||||||||||||||
Interest expense | 8,302 | |||||||||||||||||||||||||||
Other (income) expense | (31 | ) | ||||||||||||||||||||||||||
Loss from continuing operations before taxes | (9,329 | ) | ||||||||||||||||||||||||||
Income tax expense | 735 | |||||||||||||||||||||||||||
Income (loss from continuing operation | (10,064 | ) | ||||||||||||||||||||||||||
Loss from discontinued operations, net of tax | 539 | |||||||||||||||||||||||||||
Net loss | (10,603 | ) | ||||||||||||||||||||||||||
Less: Net loss attributable to non-controlling interests | (3 | ) | ||||||||||||||||||||||||||
Net loss attributable to the Partnership | $ | (10,600 | ) | |||||||||||||||||||||||||
Segment gross margin | $ | 11,619 | $ | 5,850 | $ | 5,563 | $ | 13,265 | $ | 9,443 | $ | 28,305 | ||||||||||||||||
March 31, | December 31, | ||||||
2017 | 2016 | ||||||
Segment assets: | |||||||
Gas Gathering and Processing Services | $ | 390,334 | $ | 532,009 | |||
Liquid Pipelines and Services | 447,121 | 422,636 | |||||
Offshore Pipelines and Services | 365,507 | 385,893 | |||||
Natural Gas Transportation Services | 176,740 | 221,604 | |||||
Terminalling Services | 277,632 | 299,534 | |||||
Propane Marketing Services | 134,604 | 140,864 | |||||
Other (1) | 254,305 | 346,781 | |||||
Total assets | $ | 2,046,243 | $ | 2,349,321 | |||
|
|||
Three months ended March 31, | |||||||
2017 | 2016 | ||||||
Supplemental non-cash information | |||||||
Increase (decrease) in accrued property, plant and equipment purchases | $ | (1,371 | ) | $ | 1,876 | ||
Contributions from General Partner | 4,000 | 2,500 | |||||
Accrued distributions on convertible preferred units | 8,885 | 4,471 | |||||
Paid-in-kind distributions on convertible preferred units | 2,733 | 4,380 | |||||
Cancellation of escrow units | — | 6,817 | |||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
|||||||||||||||||||||||||