|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
(in thousands) | ||||
Operating revenues | $ | 12,180 | ||
Net income | $ | 7,694 |
Pro Forma | ||||
(in thousands, except per share data) | Three Months Ended March 31, 2016 | |||
Operating revenues | $ | 73,150 | ||
Limited partner net income | $ | 45,088 | ||
Earnings per common unit (basic) | $ | 0.49 | ||
Earnings per common unit (diluted) | $ | 0.49 | ||
Earnings per subordinated units | $ | 0.49 |
|
|
|
Limited Partners | ||||||||
Common | Subordinated | Total | ||||||
Balance, January 1, 2016 | 42,163,749 | 28,753,623 | 70,917,372 | |||||
Equity offering in June 2016 | 9,200,000 | — | 9,200,000 | |||||
Equity offering in October 2016 | 20,930,233 | — | 20,930,233 | |||||
Common units issued under ATM program | 944,700 | — | 944,700 | |||||
Vested phantom units, net | 280,451 | — | 280,451 | |||||
Balance, December 31, 2016 | 73,519,133 | 28,753,623 | 102,272,756 | |||||
Balance, March 31, 2017 | 73,519,133 | 28,753,623 | 102,272,756 |
|
Three Months Ended March 31, | |||||||
(in thousands, except unit data) | 2017 | 2016 | |||||
Net income | $ | 37,615 | $ | 34,426 | |||
Less: General partner interest in net income attributable to incentive distribution rights | 1,239 | — | |||||
Limited partner net income | $ | 36,376 | $ | 34,426 | |||
Net income allocable to common units | $ | 26,149 | $ | 20,468 | |||
Net income allocable to subordinated units | 10,227 | 13,958 | |||||
Limited partner net income | $ | 36,376 | $ | 34,426 | |||
Weighted-average limited partner units outstanding - basic: | |||||||
Common units | 73,519,133 | 42,163,749 | |||||
Subordinated units | 28,753,623 | 28,753,623 | |||||
Total | 102,272,756 | 70,917,372 | |||||
Weighted-average limited partner units outstanding - diluted: | |||||||
Common units (1) | 73,542,881 | 42,387,313 | |||||
Subordinated units | 28,753,623 | 28,753,623 | |||||
Total | 102,296,504 | 71,140,936 | |||||
Net income per limited partner unit - basic: | |||||||
Common units | $ | 0.36 | $ | 0.49 | |||
Subordinated units | 0.36 | 0.49 | |||||
Total | $ | 0.36 | $ | 0.49 | |||
Net income per limited partner unit - diluted: | |||||||
Common units | $ | 0.36 | $ | 0.48 | |||
Subordinated units (2) | 0.36 | 0.49 | |||||
Total | $ | 0.36 | $ | 0.48 | |||
Cash distributions declared per limited partner unit: (3) | |||||||
Common units | $ | 0.2608 | $ | 0.2100 | |||
Subordinated units | 0.2608 | 0.2100 | |||||
Total | $ | 0.2608 | $ | 0.2100 |
(1) | Diluted weighted-average limited partner common units includes the effect of 23,748 units for the three months ended March 31, 2017, and 223,564 units for the three months ended March 31, 2016, in each case related to the LTIP Plan. |
(2) | Basic and diluted income per limited partner unit is presented as if all earnings for the period had been distributed. While it appears that more income is allocated to the subordinated unitholders than the common unitholders for the three months ended March 31, 2016, our partnership agreement prevents us from making a distribution to the subordinated unitholders in excess of those to the common unitholders. |
(3) | See below for further discussion of cash distributions declared for the period presented. |
Marginal Percentage Interest in Distributions | |||||
Total Quarterly Distribution Per Unit | Unitholders | Incentive Distribution Rights Holders | |||
Minimum Quarterly Distribution | $0.1875 | 100% | —% | ||
First Target Distribution | above $0.1875 up to $0.2156 | 100% | —% | ||
Second Target Distribution | above $0.2156 up to $0.2344 | 85% | 15% | ||
Third Target Distribution | above $0.2344 up to $0.2813 | 75% | 25% | ||
Thereafter | above $0.2813 | 50% | 50% |
|
Three Months Ended March 31, 2017 | |||||||||||
(in thousands) | Gathering and Compression | Water Services | Consolidated Total | ||||||||
Total operating revenues | $ | 42,002 | $ | 20,748 | $ | 62,750 | |||||
Total operating expenses | 11,465 | 10,689 | 22,154 | ||||||||
Operating income | $ | 30,537 | $ | 10,059 | $ | 40,596 | |||||
Depreciation expense | $ | 3,270 | $ | 4,351 | $ | 7,621 | |||||
Capital expenditures for segment assets | $ | 26,621 | $ | 1,885 | $ | 28,506 | |||||
Segment assets | $ | 1,281,567 | $ | 133,984 | $ | 1,415,551 | |||||
Goodwill | $ | 494,580 | $ | — | $ | 494,580 |
Three Months Ended March 31, 2016 | |||||||||||
(in thousands) | Gathering and Compression | Water Services | Consolidated Total | ||||||||
Total operating revenues | $ | 26,800 | $ | 27,743 | $ | 54,543 | |||||
Total operating expenses | 7,691 | 11,235 | 18,926 | ||||||||
Operating income | $ | 19,109 | $ | 16,508 | $ | 35,617 | |||||
Depreciation expense | $ | 1,935 | $ | 3,435 | $ | 5,370 | |||||
Capital expenditures for segment assets | $ | 34,861 | $ | 1,382 | $ | 36,243 |
As of December 31, 2016 | |||||||||||
(in thousands) | Gathering and Compression | Water Services | Consolidated Total | ||||||||
Segment assets | $ | 1,260,681 | $ | 138,536 | $ | 1,399,217 | |||||
Goodwill | $ | 494,580 | $ | — | $ | 494,580 |
|
|
|
|
|
|
Pro Forma | ||||
(in thousands, except per share data) | Three Months Ended March 31, 2016 | |||
Operating revenues | $ | 73,150 | ||
Limited partner net income | $ | 45,088 | ||
Earnings per common unit (basic) | $ | 0.49 | ||
Earnings per common unit (diluted) | $ | 0.49 | ||
Earnings per subordinated units | $ | 0.49 |
(in thousands) | ||||
Operating revenues | $ | 12,180 | ||
Net income | $ | 7,694 |
|
Limited Partners | ||||||||
Common | Subordinated | Total | ||||||
Balance, January 1, 2016 | 42,163,749 | 28,753,623 | 70,917,372 | |||||
Equity offering in June 2016 | 9,200,000 | — | 9,200,000 | |||||
Equity offering in October 2016 | 20,930,233 | — | 20,930,233 | |||||
Common units issued under ATM program | 944,700 | — | 944,700 | |||||
Vested phantom units, net | 280,451 | — | 280,451 | |||||
Balance, December 31, 2016 | 73,519,133 | 28,753,623 | 102,272,756 | |||||
Balance, March 31, 2017 | 73,519,133 | 28,753,623 | 102,272,756 |
|
Three Months Ended March 31, | |||||||
(in thousands, except unit data) | 2017 | 2016 | |||||
Net income | $ | 37,615 | $ | 34,426 | |||
Less: General partner interest in net income attributable to incentive distribution rights | 1,239 | — | |||||
Limited partner net income | $ | 36,376 | $ | 34,426 | |||
Net income allocable to common units | $ | 26,149 | $ | 20,468 | |||
Net income allocable to subordinated units | 10,227 | 13,958 | |||||
Limited partner net income | $ | 36,376 | $ | 34,426 | |||
Weighted-average limited partner units outstanding - basic: | |||||||
Common units | 73,519,133 | 42,163,749 | |||||
Subordinated units | 28,753,623 | 28,753,623 | |||||
Total | 102,272,756 | 70,917,372 | |||||
Weighted-average limited partner units outstanding - diluted: | |||||||
Common units (1) | 73,542,881 | 42,387,313 | |||||
Subordinated units | 28,753,623 | 28,753,623 | |||||
Total | 102,296,504 | 71,140,936 | |||||
Net income per limited partner unit - basic: | |||||||
Common units | $ | 0.36 | $ | 0.49 | |||
Subordinated units | 0.36 | 0.49 | |||||
Total | $ | 0.36 | $ | 0.49 | |||
Net income per limited partner unit - diluted: | |||||||
Common units | $ | 0.36 | $ | 0.48 | |||
Subordinated units (2) | 0.36 | 0.49 | |||||
Total | $ | 0.36 | $ | 0.48 | |||
Cash distributions declared per limited partner unit: (3) | |||||||
Common units | $ | 0.2608 | $ | 0.2100 | |||
Subordinated units | 0.2608 | 0.2100 | |||||
Total | $ | 0.2608 | $ | 0.2100 |
(1) | Diluted weighted-average limited partner common units includes the effect of 23,748 units for the three months ended March 31, 2017, and 223,564 units for the three months ended March 31, 2016, in each case related to the LTIP Plan. |
(2) | Basic and diluted income per limited partner unit is presented as if all earnings for the period had been distributed. While it appears that more income is allocated to the subordinated unitholders than the common unitholders for the three months ended March 31, 2016, our partnership agreement prevents us from making a distribution to the subordinated unitholders in excess of those to the common unitholders. |
(3) | See below for further discussion of cash distributions declared for the period presented. |
Marginal Percentage Interest in Distributions | |||||
Total Quarterly Distribution Per Unit | Unitholders | Incentive Distribution Rights Holders | |||
Minimum Quarterly Distribution | $0.1875 | 100% | —% | ||
First Target Distribution | above $0.1875 up to $0.2156 | 100% | —% | ||
Second Target Distribution | above $0.2156 up to $0.2344 | 85% | 15% | ||
Third Target Distribution | above $0.2344 up to $0.2813 | 75% | 25% | ||
Thereafter | above $0.2813 | 50% | 50% |
|
Three Months Ended March 31, 2017 | |||||||||||
(in thousands) | Gathering and Compression | Water Services | Consolidated Total | ||||||||
Total operating revenues | $ | 42,002 | $ | 20,748 | $ | 62,750 | |||||
Total operating expenses | 11,465 | 10,689 | 22,154 | ||||||||
Operating income | $ | 30,537 | $ | 10,059 | $ | 40,596 | |||||
Depreciation expense | $ | 3,270 | $ | 4,351 | $ | 7,621 | |||||
Capital expenditures for segment assets | $ | 26,621 | $ | 1,885 | $ | 28,506 | |||||
Segment assets | $ | 1,281,567 | $ | 133,984 | $ | 1,415,551 | |||||
Goodwill | $ | 494,580 | $ | — | $ | 494,580 |
Three Months Ended March 31, 2016 | |||||||||||
(in thousands) | Gathering and Compression | Water Services | Consolidated Total | ||||||||
Total operating revenues | $ | 26,800 | $ | 27,743 | $ | 54,543 | |||||
Total operating expenses | 7,691 | 11,235 | 18,926 | ||||||||
Operating income | $ | 19,109 | $ | 16,508 | $ | 35,617 | |||||
Depreciation expense | $ | 1,935 | $ | 3,435 | $ | 5,370 | |||||
Capital expenditures for segment assets | $ | 34,861 | $ | 1,382 | $ | 36,243 |
As of December 31, 2016 | |||||||||||
(in thousands) | Gathering and Compression | Water Services | Consolidated Total | ||||||||
Segment assets | $ | 1,260,681 | $ | 138,536 | $ | 1,399,217 | |||||
Goodwill | $ | 494,580 | $ | — | $ | 494,580 |
As of December 31, 2016 | |||||||||||
(in thousands) | Gathering and Compression | Water Services | Consolidated Total | ||||||||
Segment assets | $ | 1,260,681 | $ | 138,536 | $ | 1,399,217 | |||||
Goodwill | $ | 494,580 | $ | — | $ | 494,580 |
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|