Attached files
file | filename |
---|---|
8-K - FORM 8-K - Crestwood Midstream Partners LP | h78834e8vk.htm |
EX-99.1 - EX-99.1 - Crestwood Midstream Partners LP | h78834exv99w1.htm |
EX-99.2 - EX-99.2 - Crestwood Midstream Partners LP | h78834exv99w2.htm |
EX-23.1 - EX-23.1 - Crestwood Midstream Partners LP | h78834exv23w1.htm |
Exhibit 99.3
Item 8. Financial Statements and Supplementary Data
EXPLANATORY NOTE
On October 1, 2010, Quicksilver sold all of its ownership interests in Quicksilver Gas
Services LP to Crestwood Holdings Partners LLC (Crestwood). The transaction included Crestwoods
purchase of a 100% interest in our General Partner, 5,696,752 common units and 11,513,625
subordinated limited partner units in Quicksilver Gas Services LP and a note payable by Quicksilver
Gas Services LP which had a carrying value of approximately $58 million at closing. Quicksilver
received from Crestwood $701 million cash and has the right to receive additional cash payments
from Crestwood in 2012 and 2013 of up to $72 million in the aggregate. The additional payments
will be determined by an earn-out formula which is based upon our actual gathering volumes during
2011 and 2012. The earn-out provision was designed to provide additional incentive for our largest
customer, Quicksilver, to maximize volumes through our pipeline systems and processing facilities.
The costs associated with the additional earn-out payments will not be future obligations of
Quicksilver Gas Services LP but will be obligations of Crestwood.
On October 4, 2010, our name changed from Quicksilver Gas Services LP to Crestwood Midstream
Partners LP and our ticker symbol on the New York Stock Exchange for our publicly traded common
units changed from KGS to CMLP.
We are affiliated with Crestwood Holdings Partners LLC, and funds managed by First Reserve
Management, L.P. and certain of its affiliates, or First Reserve, who own a significant equity
position in Crestwood Holdings Partners LLC., which currently owns approximately 19.5 million
common units and all of the equity interests in our General Partner, which holds the incentive
distribution rights in us. We anticipate Crestwood Holdings Partners LLC will continue to be a
substantial owner of our common units and our entire General Partner.
We expect that our relationship with Crestwood Holdings Partners LLC and First Reserve may
provide us with several significant benefits, including strong industry management experience and
increased exposure to acquisition opportunities and access to experienced transactional and
financial professionals with a proven track record of investing in energy assets. First Reserve is
a private equity firm in the energy industry, making both private equity and infrastructure
investments throughout the energy value chain. Crestwood Holdings Partners LLC, headquartered in
Houston, Texas, is a private energy company formed to pursue the acquisition and development of
North American midstream assets and businesses.
The financial statements and accompanying footnotes are as of and for the years ended December
31, 2009, 2008 and 2007, and do not reflect the transaction discussed above.
CRESTWOOD MIDSTREAM PARTNERS LP
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Page | ||||
Report of Independent Registered Public Accounting Firm |
3 | |||
Consolidated Statements of Income for the Years Ended December 31, 2009, 2008 and 2007 |
4 | |||
Consolidated Balance Sheets as of December 31, 2009 and 2008 |
5 | |||
Consolidated Statements of Cash Flows for the Years Ended December 31, 2009, 2008 and 2007 |
6 | |||
Consolidated Statements of Changes in Partners Capital for the Years ended December 31, 2009, 2008 and 2007 |
7 | |||
Notes to Consolidated Financial Statements for the Years Ended December 31, 2009, 2008 and 2007 |
8 |
2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Partners of
Crestwood Midstream Partners LP
Fort Worth, Texas
Crestwood Midstream Partners LP
Fort Worth, Texas
We have audited the accompanying consolidated balance sheets of Crestwood Midstream Partners LP
(formerly Quicksilver Gas Services LP) and subsidiaries (the Company) as of December 31, 2009 and
2008, and the related consolidated statements of income, cash flows, and changes in partners
capital for each of the three years in the period ended December 31, 2009. These financial
statements are the responsibility of the Companys management. Our responsibility is to express an
opinion on the financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight
Board (United States). Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement. An
audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, such consolidated financial statements present fairly, in all material respects,
the financial position of Crestwood Midstream Partners LP and subsidiaries at December 31, 2009 and
2008, and the results of their operations and their cash flows for each of the three years in the
period ended December 31, 2009, in conformity with accounting principles generally accepted in the
United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight
Board (United States), the Companys internal control over financial reporting as of December 31,
2009, based on the criteria established in Internal ControlIntegrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 15,
2010 expressed an unqualified opinion on the Companys internal control over financial reporting.
/s/ Deloitte & Touche LLP
Fort Worth, Texas
March 15, 2010 (January 14, 2011 as to the effects of the common control transaction discussed in Note 1)
March 15, 2010 (January 14, 2011 as to the effects of the common control transaction discussed in Note 1)
3
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF INCOME
In thousands, except for per unit data
CONSOLIDATED STATEMENTS OF INCOME
In thousands, except for per unit data
Year Ended December 31, | ||||||||||||
2009 (1) | 2008 (1) | 2007 (1) | ||||||||||
Revenue |
||||||||||||
Gathering revenue Quicksilver |
$ | 57,593 | $ | 34,468 | $ | 14,932 | ||||||
Gathering revenue |
2,310 | 5,231 | 1,684 | |||||||||
Processing revenue Quicksilver |
32,605 | 30,127 | 16,564 | |||||||||
Processing revenue |
2,082 | 5,358 | 1,990 | |||||||||
Other revenue Quicksilver |
1,291 | 900 | 525 | |||||||||
Total revenue |
95,881 | 76,084 | 35,695 | |||||||||
Expenses |
||||||||||||
Operations and maintenance |
24,035 | 19,395 | 11,432 | |||||||||
General and administrative |
7,609 | 6,407 | 3,379 | |||||||||
Depreciation and accretion |
20,829 | 13,131 | 7,702 | |||||||||
Total expenses |
52,473 | 38,933 | 22,513 | |||||||||
Operating income |
43,408 | 37,151 | 13,182 | |||||||||
Other income |
1 | 11 | 236 | |||||||||
Interest expense |
8,519 | 8,437 | 4,257 | |||||||||
Income from continuing operations before income taxes |
34,890 | 28,725 | 9,161 | |||||||||
Income tax provision |
399 | 253 | 313 | |||||||||
Net income from continuing operations |
34,491 | 28,472 | 8,848 | |||||||||
Loss from discontinued operations |
(1,992 | ) | (2,330 | ) | (592 | ) | ||||||
Net income |
$ | 32,499 | $ | 26,142 | $ | 8,256 | ||||||
Net income attributable to the period from January 1, 2007
to August 9, 2007 |
$ | 3,444 | ||||||||||
Net income attributable to the period from August 10, 2007
to December 31, 2007 |
4,812 | |||||||||||
Net income |
$ | 8,256 | ||||||||||
General partner interest in net income (2) |
$ | 1,172 | $ | 647 | $ | 93 | ||||||
Common and subordinated unitholders interest in net income (2) |
$ | 31,327 | $ | 25,495 | $ | 4,719 | ||||||
Basic earnings per unit: (2) |
||||||||||||
From continuing operations per common and subordinated unit |
$ | 1.38 | $ | 1.17 | $ | 0.22 | ||||||
From discontinued operations per common and subordinated unit |
$ | (0.08 | ) | $ | (0.10 | ) | $ | (0.02 | ) | |||
Net earnings per common and subordinated unit |
$ | 1.30 | $ | 1.07 | $ | 0.20 | ||||||
Diluted earnings per unit: (2) |
||||||||||||
From continuing operations per common and subordinated unit |
$ | 1.25 | $ | 1.03 | $ | 0.22 | ||||||
From discontinued operations per common and subordinated unit |
$ | (0.07 | ) | $ | (0.08 | ) | $ | (0.02 | ) | |||
Net earnings per common and subordinated unit |
$ | 1.18 | $ | 0.95 | $ | 0.20 | ||||||
Weighted average number of common and subordinated units outstanding: (2) |
||||||||||||
Basic |
24,057 | 23,783 | 23,777 | |||||||||
Diluted |
28,189 | 29,583 | 23,787 | |||||||||
Distributions per unit (attributable to the period ended) |
$ | 1.52 | $ | 1.39 | $ | 0.47 |
(1) | Financial information has been revised to include the results of the Alliance Midstream Assets and to reflect the retroactive presentation of revenues, expenses, assets and liabilities of the HCDS as discontinued operations for 2009 and prior periods. See Note 1 Organization and Description of Business of the notes to the consolidated financial statements. | |
(2) | Amounts for 2007 represent the post-IPO period after August 10, 2007 |
The accompanying notes are an integral part of these consolidated financial statements.
4
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED BALANCE SHEETS
In thousands, except for unit data
CONSOLIDATED BALANCE SHEETS
In thousands, except for unit data
December 31, | December 31, | |||||||
2009 (1) | 2008 (1) | |||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 746 | $ | 303 | ||||
Accounts receivable |
1,342 | 1,908 | ||||||
Prepaid expenses and other current assets |
180 | 594 | ||||||
Total current assets |
2,268 | 2,805 | ||||||
Property, plant and equipment, net |
482,497 | 441,863 | ||||||
Assets of discontinued operations |
| 56,022 | ||||||
Other assets |
2,859 | 1,916 | ||||||
$ | 487,624 | $ | 502,606 | |||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Current liabilities |
||||||||
Current maturities of debt |
$ | 2,475 | $ | 1,375 | ||||
Accounts payable to Quicksilver |
1,727 | 10,917 | ||||||
Accrued additions to property, plant and equipment |
8,015 | 13,755 | ||||||
Accounts payable and other |
2,240 | 1,852 | ||||||
Total current liabilities |
14,457 | 27,899 | ||||||
Long-term debt |
125,400 | 174,900 | ||||||
Note payable to Quicksilver |
53,243 | 52,271 | ||||||
Repurchase obligations to Quicksilver |
| 66,997 | ||||||
Asset retirement obligations |
8,919 | 4,660 | ||||||
Deferred income tax liability |
768 | 369 | ||||||
Liabilities of discontinued operations |
| 60,302 | ||||||
Commitments and contingent liabilities (Note 9) |
||||||||
Partners capital |
||||||||
Common unitholders (16,313,451 and 12,269,714 units issued and outstanding at December 31, 2009 and December 31, 2008, respectively) |
281,239 | 117,541 | ||||||
Subordinated unitholders (11,513,625 units issued and outstanding at December 31, 2009 and 2008) |
3,040 | (2,328 | ) | |||||
General partner |
558 | (5 | ) | |||||
Total partners capital |
284,837 | 115,208 | ||||||
$ | 487,624 | $ | 502,606 | |||||
(1) | Financial information has been revised to include the results of the Alliance Midstream Assets and to reflect the retroactive presentation of revenues, expenses, assets and liabilities of the HCDS as discontinued operations for 2009 and prior periods. See Note 1 Organization and Description of Business of the notes to the consolidated financial statements. |
The accompanying notes are an integral part of these consolidated financial statements.
5
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
In thousands
CONSOLIDATED STATEMENTS OF CASH FLOWS
In thousands
Year Ended December 31, | ||||||||||||
2009 (1) | 2008 (1) | 2007 (1) | ||||||||||
Operating activities: |
||||||||||||
Net income |
$ | 32,499 | $ | 26,142 | $ | 8,256 | ||||||
Adjustments to reconcile net income to net cash provided by
operating activities: |
||||||||||||
Depreciation |
23,046 | 14,545 | 7,987 | |||||||||
Accretion of asset retirement obligations |
394 | 184 | 83 | |||||||||
Deferred income taxes |
399 | 196 | 38 | |||||||||
Equity-based compensation |
1,705 | 1,017 | 130 | |||||||||
Non-cash interest expense |
6,191 | 9,787 | 4,396 | |||||||||
Changes in assets and liabilities: |
||||||||||||
Accounts receivable |
740 | (1,200 | ) | (815 | ) | |||||||
Prepaid expenses and other assets |
387 | (612 | ) | (543 | ) | |||||||
Accounts receivable and payable with Quicksilver |
3,621 | 4,002 | (5,975 | ) | ||||||||
Accounts payable and other |
(33 | ) | (1,489 | ) | 1,392 | |||||||
Net cash provided by operating activities |
68,949 | 52,572 | 14,949 | |||||||||
Investing activities: |
||||||||||||
Capital expenditures |
(54,818 | ) | (148,079 | ) | (73,797 | ) | ||||||
Net cash used in investing activities |
(54,818 | ) | (148,079 | ) | (73,797 | ) | ||||||
Financing activities: |
||||||||||||
Proceeds from sale of assets to Quicksilver |
| | 29,508 | |||||||||
Proceeds from revolving credit facility borrowings |
56,000 | 169,900 | 5,000 | |||||||||
Debt issuance costs paid |
(1,446 | ) | (486 | ) | (1,041 | ) | ||||||
Repayment of repurchase obligation to Quicksilver |
(5,645 | ) | (42,085 | ) | | |||||||
Repayments of credit facility |
(105,500 | ) | | | ||||||||
Repayment of subordinated note payable to Quicksilver |
| (825 | ) | | ||||||||
Proceeds from issuance of equity units |
80,760 | | 112,298 | |||||||||
Equity issuance cost paid |
(31 | ) | | (2,933 | ) | |||||||
Distribution of offering proceeds to partners |
| | (119,806 | ) | ||||||||
Contributions by Quicksilver |
(816 | ) | 111 | 38,045 | ||||||||
Contributions by other partners |
| | 167 | |||||||||
Distributions to unitholders |
(36,947 | ) | (31,930 | ) | (4,062 | ) | ||||||
Taxes paid for equity-based compensation vesting |
(63 | ) | | | ||||||||
Net cash provided by (used in) financing activities |
(13,688 | ) | 94,685 | 57,176 | ||||||||
Net cash increase (decrease) |
443 | (822 | ) | (1,672 | ) | |||||||
Cash at beginning of period |
303 | 1,125 | 2,797 | |||||||||
Cash at end of period |
$ | 746 | $ | 303 | $ | 1,125 | ||||||
Cash paid for interest |
$ | 4,682 | $ | 2,341 | $ | | ||||||
Cash paid for income taxes |
$ | | $ | 332 | $ | | ||||||
Non-cash transactions: |
||||||||||||
Working capital related to capital expenditures |
$ | 10,105 | $ | 31,920 | $ | 30,809 | ||||||
Debt issuance costs |
| | (12 | ) | ||||||||
Costs in connection with the equity offering |
(416 | ) | | (275 | ) | |||||||
Issuance of subordinated note payable to Quicksilver |
| | 50,000 | |||||||||
Contribution of property, plant and equipment from Quicksilver |
72,342 | 9,668 | | |||||||||
Disposition (acquisition) of property, plant and equipment under
repurchase obligation, net |
111,070 | (77,108 | ) | (50,118 | ) | |||||||
Equity contribution related to assets not purchased pursuant to
repurchase obligations |
$ | 20,663 | $ | | $ | |
(1) | Financial information has been revised to include the results of the Alliance Midstream Assets and to reflect the retroactive presentation of revenues, expenses, assets and liabilities of the HCDS as discontinued operations for 2009 and prior periods. See Note 1 Organization and Description of Business of the notes to the consolidated financial statements. |
The accompanying notes are an integral part of these consolidated financial statements.
6
CRESTWOOD MIDSTREAM PARTNERS LP
CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS CAPITAL
In thousands
CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS CAPITAL
In thousands
Partners Capital | ||||||||||||||||||||||||
Limited Partners | ||||||||||||||||||||||||
Redeemable | ||||||||||||||||||||||||
Net Parent | Partners | General | ||||||||||||||||||||||
Equity | Capital | Common | Subordinated | Partner | Total | |||||||||||||||||||
Balance at January 1, 2007 |
$ | 118,652 | $ | 7,431 | $ | | $ | | $ | | 126,083 | |||||||||||||
Net income attributable to the period from January 1, 2007 through August 9, 2007 |
3,119 | 326 | | | | 3,445 | ||||||||||||||||||
Contributions |
38,045 | 167 | | | | 38,212 | ||||||||||||||||||
Initial public offering of units, net of offering costs |
| | 109,090 | | | 109,090 | ||||||||||||||||||
Distribution of initial public offering proceeds |
(112,112 | ) | (7,694 | ) | | | | (119,806 | ) | |||||||||||||||
Distribution of subordinated note payable to Quicksilver |
(50,000 | ) | | | | | (50,000 | ) | ||||||||||||||||
Reclass Quicksilvers equity balance to receivable from Quicksilver |
2,296 | | | | | 2,296 | ||||||||||||||||||
Reclass redeemable partners capital |
| (230 | ) | 230 | | | | |||||||||||||||||
Distributions paid to partners |
| | (2,054 | ) | (1,929 | ) | (79 | ) | (4,062 | ) | ||||||||||||||
Equity-based compensation expense recognized |
| | 130 | | | 130 | ||||||||||||||||||
Net income attributable to the period from August 10, 2007 through December 31, 2007 |
| | 2,434 | 2,285 | 93 | 4,812 | ||||||||||||||||||
Balance at December 31, 2007 (1) |
| | 109,830 | 356 | 14 | 110,200 | ||||||||||||||||||
Equity-based compensation expense recognized |
| | 1,017 | | | 1,017 | ||||||||||||||||||
Distributions paid to partners |
| | (16,135 | ) | (15,140 | ) | (655 | ) | (31,930 | ) | ||||||||||||||
Contribution by Quicksilver |
9,779 | | | 9,779 | ||||||||||||||||||||
Net income |
| | 13,050 | 12,456 | 636 | 26,142 | ||||||||||||||||||
Balance at December 31, 2008 (1) |
| | 117,541 | (2,328 | ) | (5 | ) | 115,208 | ||||||||||||||||
Equity-based compensation expense recognized |
| | 1,705 | | | 1,705 | ||||||||||||||||||
Distributions paid to partners |
| | (18,471 | ) | (17,270 | ) | (1,206 | ) | (36,947 | ) | ||||||||||||||
Net income |
| | 18,384 | 12,926 | 1,189 | 32,499 | ||||||||||||||||||
Contribution by Quicksilver |
| | 81,830 | 9,712 | 580 | 92,122 | ||||||||||||||||||
Public offering of units, net of offering costs |
| | 80,313 | | | 80,313 | ||||||||||||||||||
Other |
| | (63 | ) | | | (63 | ) | ||||||||||||||||
Balance at December 31, 2009 (1) |
$ | | $ | | $ | 281,239 | $ | 3,040 | $ | 558 | $ | 284,837 | ||||||||||||
(1) | Financial information has been revised to include the results of the Alliance Midstream Assets and to reflect the retroactive presentation of revenues, expenses, assets and liabilities of the HCDS as discontinued operations for 2009 and prior periods. See Note 1 Organization and Description of Business of the notes to the consolidated financial statements. |
The accompanying notes are an integral part of these consolidated financial statements.
7
CRESTWOOD MIDSTREAM PARTNERS LP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. ORGANIZATION AND DESCRIPTION OF BUSINESS
Organization Quicksilver Gas Services LP (KGS or the Partnership) is a Delaware limited
partnership formed in January 2007 for the purpose of completing a public offering of common units
and concurrently acquiring the assets of Quicksilver Gas Services Predecessor (Predecessor). Our
general partner is Quicksilver Gas Services GP LLC, a Delaware limited liability company, which is
owned by Quicksilver Resources Inc. (Quicksilver). Our Predecessor, since its inception in 2004,
was comprised of entities under the common control of Quicksilver.
Our IPO was accomplished through the sale of 5,000,000 common units on August 10, 2007 and the
sale of 750,000 units to the underwriters on September 7, 2007. The proceeds from the IPO, net of
total expenses, were approximately $109.1 million. From August 10, 2007 to December 31, 2007, we
used net proceeds of the IPO, together with cash on hand of $25.1 million, to: (i) distribute
$162.1 million (consisting of $112.1 million in cash and a $50.0 million subordinated promissory
note payable) to Quicksilver and $7.7 million in cash to the private investors as a return of their
investment capital contributed and reimbursement for capital expenditures advanced, and (ii) pay
$4.3 million of expenses associated with the IPO, the Credit Agreement and other transactions
related to the IPO, and (iii) for general partnership purposes.
On December 10, 2009, we entered into an underwriting agreement to offer 4,000,000 common
units at a price to the public of $21.10 per common unit. The total net proceeds that we received
from the secondary offering, before expenses, were approximately $81 million. In January 2010,
pursuant to the underwriting agreement, the underwriters exercised their option to purchase an
additional 549,200 common units, for $11.1 million. During December 2009, we used the proceeds
from our secondary offering to pay down the Credit Agreement. During January 2010, we re-borrowed
$95 million to complete the purchase of the Alliance Midstream Assets. Also in January 2010, we
used $11 million from the over-allotment to pay down borrowings under the Credit Agreement.
Our ownership is as follows:
Ownership | ||||||||
December 31, 2009 | January 2010 (1) | |||||||
Common unitholders: |
||||||||
Public |
37.5 | % | 39.0 | % | ||||
Quicksilver |
20.1 | % | 19.7 | % | ||||
Subordinated unitholders: |
||||||||
Quicksilver |
40.7 | % | 39.7 | % | ||||
Total limited partner interest |
98.3 | % | 98.4 | % | ||||
General Partner interest: |
||||||||
Quicksilver |
1.7 | % | 1.6 | % | ||||
Total |
100.0 | % | 100.0 | % | ||||
(1) | Reflects the effects of the underwriters exercise of the over-allotment and the vesting of phantom units that occurred in January 2010. |
The general partner is a wholly-owned subsidiary of Quicksilver. Neither we nor our General
Partner has any employees. Employees of Quicksilver have been seconded to our General Partner
pursuant to a services and secondment agreement. The seconded employees, including field
operations personnel, general and administrative personnel and a vice president, operate or
directly support our gathering and processing assets.
Description of Business We are engaged in the gathering, processing, compression and
treating of natural gas and the delivery of NGLs, produced from the Barnett Shale formation in the
Fort Worth Basin located in Texas. We provide services under contracts, whereby we receive fees
for performing gathering, processing and treating services. We do not take title to the natural
gas or associated NGLs therefore avoiding direct commodity price exposure.
8
Our assets include or formerly included:
Cowtown System
The Cowtown System, located principally in Hood and Somervell counties in the southern portion
of the Fort Worth Basin, which includes:
- | the Cowtown Pipeline, consisting of a gathering system and gas compression facilities. This system gathers natural gas produced by our customers and delivers it to the Cowtown and Corvette Plants for processing; | ||
- | the Cowtown Plant, consisting of two natural gas processing units with a total capacity of 200 MMcfd that extract NGLs from the natural gas stream and deliver customers residue gas and extracted NGLs to unaffiliated pipelines for further transport and sale downstream; and | ||
- | the Corvette Plant, placed in service during 2009, consisting of a 125 MMcfd natural gas processing unit that extracts NGLs from the natural gas stream and delivers customers residue gas and extracted NGLs to unaffiliated pipelines for further transport and sale downstream. |
Lake Arlington Dry System
The LADS, located in Tarrant County, which consists of a gas gathering system and a gas
compression facility with capacity of 120 MMcfd. This system gathers natural gas produced by
our customers and delivers it to unaffiliated pipelines for further transport and sale
downstream.
Hill County Dry System
As more fully described in Note 2 to our financial statements, our financial information through
November 2009 also includes the operations of a gathering system in Hill County, Texas, HCDS,
which gathers natural gas and delivers it to unaffiliated pipelines for further transport and
sale downstream. As of November 2009, the assets, liabilities, revenues and expenses directly
attributable to the HCDS for the periods prior to November 2009 have been retrospectively
reported as discontinued operations based upon our decision not to purchase the system from
Quicksilver.
Alliance Midstream Assets
During January 2010, we completed the purchase of the Alliance Midstream Assets, located in
Tarrant and Denton counties of Texas, from Quicksilver for $95.2 million. The acquired assets
consist of gathering systems and a compression facility with a total capacity of 115 MMcfd, an
amine treating facility with capacity of 180 MMcfd and a dehydration treating facility with
capacity of 200 MMcfd. This system gathers natural gas produced by our customers and delivers
it to unaffiliated pipelines for further transport downstream. Due to Quicksilvers control of
the Partnership through its ownership of our General Partner at the time of the Alliance
Acquisition, the Alliance Acquisition is considered a transfer of net assets between entities
under common control. As a result, the Partnership is required to revise its financial
statements to include the financial results and operations of the Alliance Midstream Assets. As
such, this table gives retroactive effect to the Alliance Acquisition as if the Partnership
owned the Alliance Midstream Assets since August 8, 2008, the date which Quicksilver acquired
the Alliance Midstream Assets. The following summarizes the impact of this inclusion:
9
For the Year Ended December 31, 2009 | ||||||||||||
As Previously | Alliance | |||||||||||
Presented | System | Combined | ||||||||||
(In thousands) | ||||||||||||
Revenue |
$ | 91,706 | $ | 4,175 | $ | 95,881 | ||||||
Operating expenses |
(47,610 | ) | (4,863 | ) | (52,473 | ) | ||||||
Operating income (loss) |
$ | 44,096 | $ | (688 | ) | $ | 43,408 | |||||
Basic earnings (loss) per limited partner unit: |
$ | 1.33 | $ | (0.03 | ) | $ | 1.30 | |||||
Diluted earnings (loss) per limited partner unit: |
$ | 1.21 | $ | (0.03 | ) | $ | 1.18 |
For the Year Ended December 31, 2008 | ||||||||||||
As Previously | Alliance | |||||||||||
Presented | System | Combined | ||||||||||
(In thousands) | ||||||||||||
Revenue |
$ | 76,084 | $ | | $ | 76,084 | ||||||
Operating expenses |
(38,659 | ) | (274 | ) | (38,933 | ) | ||||||
Operating income (loss) |
$ | 37,425 | $ | (274 | ) | $ | 37,151 | |||||
Basic earnings (loss) per limited partner unit: |
$ | 1.08 | $ | (0.01 | ) | $ | 1.07 | |||||
Diluted earnings (loss) per limited partner unit: |
$ | 0.96 | $ | (0.01 | ) | $ | 0.95 |
As of December 31, 2009 | ||||||||||||
As Previously | Alliance | |||||||||||
Presented | System | Combined | ||||||||||
(In thousands) | ||||||||||||
Assets |
||||||||||||
Property, plant and equipment, net |
$ | 396,952 | $ | 85,545 | $ | 482,497 | ||||||
Total assets |
$ | 396,952 | $ | 85,545 | $ | 482,497 | ||||||
Liabilities |
||||||||||||
Accrued additions to property, plant and equipment |
$ | 4,011 | $ | 4,004 | $ | 8,015 | ||||||
Asset retirement obligations |
7,654 | 1,265 | 8,919 | |||||||||
Partners capital |
204,561 | 80,276 | 284,837 | |||||||||
Total liabilities and partners capital |
$ | 216,226 | $ | 85,545 | $ | 301,771 | ||||||
As of December 31, 2008 | ||||||||||||
As Previously | Alliance | |||||||||||
Presented | System | Combined | ||||||||||
(In thousands) | ||||||||||||
Assets |
||||||||||||
Property, plant and equipment, net |
$ | 432,272 | $ | 9,591 | $ | 441,863 | ||||||
Total assets |
$ | 432,272 | $ | 9,591 | $ | 441,863 | ||||||
Liabilities |
||||||||||||
Asset retirement obligations |
4,574 | 86 | 4,660 | |||||||||
Partners capital |
105,703 | 9,505 | 115,208 | |||||||||
Total liabilities and partners capital |
$ | 110,277 | $ | 9,591 | $ | 119,868 | ||||||
10
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation The accompanying consolidated financial statements and related notes
present the financial position, results of operations, cash flows and changes in partners capital
of our natural gas gathering and processing assets. The financial statements include historical
cost-basis accounts of the assets of our Predecessor which were contributed to us by Quicksilver
and two private investors in connection with the IPO.
Discontinued Operations In November 2009, Quicksilver and our General Partner mutually
agreed to waive both parties rights and obligations to transfer ownership of the HCDS from
Quicksilver to us, which we refer to as the Repurchase Obligation Waiver. The Repurchase
Obligation Waiver caused derecognition of the assets and liabilities directly attributable to the
HCDS, most significantly the property, plant and equipment and repurchase obligation, beginning in
November 2009. In addition, the Repurchase Obligation Waiver caused the elimination of the HCDS
revenues and expenses from our consolidated results of operations beginning in November 2009. The
assets, liabilities, revenues and expenses directly attributable to the HCDS for the periods prior
to November 2009 have been retrospectively reported as discontinued operations.
Use of Estimates The preparation of the financial statements in accordance with GAAP
requires management to make estimates and judgments that affect the reported amount of assets,
liabilities, revenues and expenses and disclosure of contingent assets and liabilities that exist
at the date of the financial statements. Estimates and judgments are based on information
available at the time such estimates and judgments are made. Although management believes the
estimates are appropriate, actual results can differ from those estimates.
Cash and Cash Equivalents We consider all highly liquid investments with a remaining
maturity of three months or less at the time of purchase to be cash or cash equivalents. These
cash equivalents consist principally of temporary investments of cash in short-term money market
instruments.
Accounts receivable Accounts receivable are due from Quicksilver and other independent
natural gas producers. Each of our customers is reviewed as to credit worthiness prior to the
extension of credit and on a regular basis thereafter. Although we do not require collateral,
appropriate credit ratings are required. Receivables are generally due within 60 days. At
December 31, 2009 and 2008, we have recorded no allowance for uncollectible accounts receivable.
During 2009, we experienced no significant non-payment for services.
Property, Plant and Equipment Property, plant and equipment is stated at cost less
accumulated depreciation. Depreciation is computed using the straight-line method over the
estimated useful lives of the assets. The cost of maintenance and repairs, which are not
significant improvements, are expensed when incurred. Expenditures to extend the useful lives of
the assets or enhance their productivity or efficiency from their original design are capitalized
over the expected remaining period of use.
Impairment of Long-Lived Assets We review long-lived assets for impairment whenever events
or circumstances indicate that the carrying amount of an asset may not be recoverable. If we
determine that an assets estimated future cash flows will not be sufficient to recover its
carrying amount, we would record an impairment charge to reduce the carrying amount for the asset
to its estimated fair value. At December 31, 2009, our analysis of estimated future cash flows
indicated that there was no impairment on our long-lived assets.
Other Assets Other assets consist of costs associated with debt issuance and pipeline
license agreements net of amortization. Debt issuance costs are amortized over the term of the
associated debt. Pipeline license agreements provide us the right to construct, operate and
maintain certain pipelines with local municipalities. The pipeline license agreements are
amortized over the term of the agreement.
Asset Retirement Obligations We record the discounted fair value of the liability for asset
retirement obligations in the period in which it is legally or contractually incurred. Upon
initial recognition of the asset retirement liability, an asset retirement cost is capitalized by
increasing the carrying amount of the long-lived asset by the same amount as the liability. In
periods subsequent to the initial measurement, the asset retirement cost is allocated to expense
using a straight line method over the assets useful life. Changes in the liability for the asset
retirement obligation are recognized for (a) the passage of time and (b) revisions to either the
timing or the amount of the estimated cash flows.
Repurchase Obligations to Quicksilver On June 5, 2007, our Predecessor sold several
pipeline and gathering assets to Quicksilver. These assets consist of:
| a portion of the gathering lines in the Cowtown Pipeline; | ||
| the LADS; and | ||
| the HCDS. |
11
At June 5, 2007, the assets were either constructed and in service or partially constructed.
The selling price for these assets was approximately $29.5 million, which represented our
Predecessors historical cost. Our Predecessor collected the $29.5 million on August 9, 2007. All
assets conveyed were subject to repurchase by us from Quicksilver as follows:
Cowtown Pipeline During 2009, our independent directors voted to acquire certain of the
Cowtown Pipeline assets subject to the repurchase obligation that had an original cost of
approximately $5.6 million. We paid $5.6 million for these assets in September 2009.
Furthermore, the independent directors elected not to acquire certain Cowtown Pipeline assets
that had been previously included in the repurchase obligation. In doing so, we derecognized
assets with a carrying value of $56.8 million and also derecognized liabilities associated with
the repurchase of $68.6 million. The difference of $11.8 million between the assets carrying
values and their repurchase obligation was reflected as an increase in partners capital
effective upon the decision not to purchase. We also entered into an agreement with Quicksilver
to permit us to gather third party gas for a fee across the laterals retained by Quicksilver.
The decision not to purchase certain Cowtown Pipeline assets did not have a material effect on
our gathering and processing revenues as the natural gas stream from these laterals continues to
flow into our Cowtown Pipeline gathering and processing facilities.
Lake Arlington Dry System We completed the purchase of the LADS during the fourth
quarter of 2008 for approximately $42 million.
Hill County Dry System In November 2009, Quicksilver and our General Partner mutually
agreed to waive both parties rights and obligations to transfer ownership of the HCDS from
Quicksilver to us, which we refer to as the Repurchase Obligation Waiver. The Repurchase
Obligation Waiver caused derecognition of the assets and liabilities directly attributable to the
HCDS, most significantly the property, plant and equipment and repurchase obligation, beginning
in November 2009. The difference of $8.9 million between the assets carrying values and the
liabilities was reflected as an increase in partners capital effective upon the decision not to
purchase. In addition, the Repurchase Obligation Waiver caused the elimination of the HCDS
revenues and expenses from our consolidated results of operations, beginning in November 2009.
The assets, liabilities, revenues and expenses directly attributable to the HCDS for the periods
prior to November 2009 have been retrospectively reported as discontinued operations.
All of these assets conveyance from us to Quicksilver was not treated as a sale for accounting
purposes because we operated them and originally intended to purchase them. Accordingly, the
original cost and subsequently incurred costs were recognized in both our property, plant and
equipment and its repurchase obligations to Quicksilver. Similarly, our results of operations
included the revenues and expenses for these operations. For 2009, we recognized $3.7 million of
interest expense associated with the repurchase obligations to Quicksilver based on a
weighted-average interest rate of 3.8%, of which $2.0 million is reflected in discontinued
operations. All repurchase obligations for these assets were concluded by December 31, 2009.
Environmental Liabilities Liabilities for environmental loss contingencies, including
environmental remediation costs, are charged to expense when it is probable that a liability has
been incurred and the amount of the assessment or remediation can be reasonably estimated.
Redeemable Partners Capital Prior to the IPO, our Predecessor accounted for partners
capital subject to provisions for redemption outside of its control as mezzanine equity.
Redeemable partners capital was recorded at fair value at the date of issue and was thereafter
accreted to the redemption amount. Any resulting increases in the carrying amount of the
redeemable partners capital were reflected through decreases in net Quicksilver equity. No
accretion was recorded as the carrying amounts exceeded the redemption amounts for all periods
presented. Redeemable partners capital was eliminated through transactions contemporaneous with
the IPO.
Revenue Recognition Our primary service offerings are the gathering and processing of
natural gas. We have contracts under which we receive revenue based on the volume of natural gas
gathered and processed. We recognize revenue when all of the following criteria are met:
| persuasive evidence of an exchange arrangement exists; | ||
| services have been rendered; | ||
| the price for its services is fixed or determinable; and | ||
| collectability is reasonably assured. |
Income Taxes We are subject to a margin tax that requires tax payments at a maximum
statutory effective rate of 0.7% of the gross revenue apportioned to Texas. The margin tax
qualifies as an income tax under GAAP, which requires us to recognize currently the impact of this
tax on the temporary differences between the financial statement assets and
12
liabilities and their tax basis. Under the margin tax, taxable entities that are part of an
affiliated group engaged in a unitary business must file a combined group report. As a result, we
are included in a combined group report with Quicksilver and is allocated its proportionate share
of the tax liability.
Earnings per Limited Partner Unit Earnings per unit presented on the statement of income
for 2007 reflect only the earnings for the period subsequent to our IPO. Our net income is
allocated to the general partner and the limited partners, including the holders of the common and
subordinated units, in accordance with their respective ownership percentages, after giving effect
to incentive distributions paid to the general partner. Basic earnings per unit are computed by
dividing net income attributable to limited partner unitholders by the weighted-average number of
limited partner units outstanding during each period. Diluted earnings per unit are computed using
the treasury stock method, which considers the impact to net income and common units from the
potential issuance of units and conversion of debt into limited partner units.
Segment Information We operate solely in the midstream segment in Texas where it provides
natural gas gathering, treating and processing services.
Fair Value of Financial Instruments The fair value of accounts receivable, accounts
payable, long-term debt and the note payable to Quicksilver approximate their carrying amounts.
Equity-Based Compensation At time of issuance of phantom units, our General Partners board
of directors determines whether they will be settled in cash or settled in our units. For awards
payable in cash, we amortize the expense associated with the award over the vesting period. The
liability for fair value is reassessed at every balance sheet date, such that the vested portion of
the liability is adjusted to reflect revised fair value through compensation expense. Phantom unit
awards payable in units are valued at the closing market price of our common units on the date of
grant. The unearned compensation is amortized to compensation expense over the vesting period of
the phantom unit award.
Recently Issued Accounting Standards
Accounting standard-setting organizations frequently issue new or revised accounting rules.
We regularly review all new pronouncements to determine their impact, if any, on our financial
statements. Below, we present a discussion of only those pronouncements that we expect will have
an impact on our financial statements.
Pronouncements Impacting Us That Have Been Implemented
In June 2009, and through subsequent updates, the FASB issued guidance that identified the
FASB Accounting Standards Codification as the single source of authoritative GAAP not promulgated
by the SEC. The FASC retains existing GAAP and had no effect on our financial statements upon its
adoption by us on September 30, 2009, although any references to GAAP herein have been converted to
the codified reference.
The FASB issued revised guidance for business combinations in December 2007, which retained
fundamental requirements that the acquisition method of accounting be used for all business
combinations and that an acquirer be identified for each business combination. The acquirer is the
entity that obtains control in the business combination and the guidance establishes the criteria
to determine the acquisition date. An acquirer is also required to recognize the assets acquired
and liabilities assumed measured at their fair values as of the acquisition date. In addition,
acquisition costs are required to be recognized separately from the acquisition. Additional
clarifications were issued on April 1, 2009 that address application issues regarding initial
recognition and measurement, subsequent measurement and accounting, and disclosure of assets and
liabilities arising from contingencies in a business combination. Had we made or should we make
any acquisition after January 1, 2009, when we adopted FASC Topic 805, Business Combinations, we
would have applied and will apply this guidance, but otherwise adoption had no effect on our
financial statements.
In February 2008, the FASB issued guidance which allowed for a one-year deferral of the
effective date of the accounting guidance in FASC Topic 820, Fair Value Measurements and
Disclosures, as it applies to non-financial assets and liabilities that are recognized or disclosed
at fair value on a nonrecurring basis. Beginning January 1, 2009, we applied the accounting
guidance for all fair value measurements to non-financial assets and liabilities.
The FASB issued guidance in 2008 to address how master limited partnerships should calculate
earnings per unit using the two-class method and how current period earnings of a master limited
partnership should be allocated among the general partner, limited partner, and other participating
securities. We adopted the guidance, found in FASC Subtopic 260-10, Earnings Per Share, on January
1, 2009, without material impact and with prior periods retroactively presented.
The FASB issued guidance in June 2008 regarding unvested share-based payment awards that
contain nonforfeitable rights to dividends. The guidance was effective and adopted by us on
January 1, 2009 and had no impact. Under this
13
guidance, found at FASC Subtopic 260-10, Earnings Per Share, unvested share-based payment
awards that contain nonforfeitable rights to dividends (whether paid or unpaid) are participating
securities and should be included in the computation of basic earnings per share pursuant to the
two-class method.
The FASB issued guidance in May 2009 for disclosure of events that occur after the balance
sheet date but before financial statements are issued by public entities. It mirrors the
longstanding existing guidance for subsequent events that was promulgated by the American Institute
of Certified Public Accountants. We adopted the guidance found in FASC Subtopic 855-10, Subsequent
Events, during the quarter ended June 30, 2009 when the guidance became effective, without impact.
The FASB issued updated disclosure guidance in August 2009, which updated FASC Topic 820, Fair
Value Measurements and Disclosures, for the fair value measurement of liabilities. We have adopted
all relevant guidance related to fair value measurement and disclosure.
Pronouncements Not Yet Implemented
There are currently no pronouncements that have been issued and that we believe will impact
us, which we have not already adopted.
3. NET INCOME PER COMMON AND SUBORDINATED UNIT
The following is a reconciliation of the weighted-average common and subordinated units used
in the basic and diluted earnings per unit calculations for 2009, 2008 and 2007. The impact of the
convertible debt is dilutive for 2009 and 2008, but was anti-dilutive for 2007.
14
Years Ended December 31, | ||||||||||||
2009 (3) | 2008 (3) | 2007 (1)(3) | ||||||||||
Common and subordinated unitholders interest in net income from continuing operations |
$ | 33,286 | $ | 27,780 | $ | 5,199 | ||||||
Common and subordinated unitholders interest in net loss from discontinued operations |
(1,959 | ) | (2,285 | ) | (480 | ) | ||||||
Common and subordinated unitholders interest in net income |
$ | 31,327 | $ | 25,495 | $ | 4,719 | ||||||
Impact of interest on subordinated note to Quicksilver |
2,038 | 2,748 | | |||||||||
Income available assuming conversion of convertible debt |
$ | 33,365 | $ | 28,243 | $ | 4,719 | ||||||
Weighted-average common and subordinated units basic |
24,057 | 23,783 | 23,777 | |||||||||
Effect of restricted phantom units |
486 | 141 | 10 | |||||||||
Effect of subordinated note to Quicksilver (2) |
3,646 | 5,659 | | |||||||||
Weighted-average common and subordinated units diluted |
28,189 | 29,583 | 23,787 | |||||||||
Basic earnings per unit: |
||||||||||||
From continuing operations per common and subordinated unit |
$ | 1.38 | $ | 1.17 | $ | 0.22 | ||||||
From discontinued operations per common and subordinated unit |
$ | (0.08 | ) | $ | (0.10 | ) | $ | (0.02 | ) | |||
Net earnings per common and subordinated unit |
$ | 1.30 | $ | 1.07 | $ | 0.20 | ||||||
Diluted earnings per unit: |
||||||||||||
From continuing operations per common and subordinated unit |
$ | 1.25 | $ | 1.03 | $ | 0.22 | ||||||
From discontinued operations per common and subordinated unit |
$ | (0.07 | ) | $ | (0.08 | ) | $ | (0.02 | ) | |||
Net earnings per common and subordinated unit |
$ | 1.18 | $ | 0.95 | $ | 0.20 | ||||||
Assumed conversion price (2) |
$ | 15.28 | $ | 9.48 | N/A |
(1) | Amounts for 2007 represent the period from August 10, 2007 to December 31, 2007 | |
(2) | Assumes that convertible debt is converted using the lesser of average closing price per unit or final closing price on December 31. | |
(3) | Financial information has been revised to include the results of the Alliance Midstream Assets and to reflect the retroactive presentation of revenues, expenses, assets and liabilities of the HCDS as discontinued operations for 2009 and prior periods. See Note 1 Organization and Description of Business of the notes to the consolidated financial statements. |
4. DISCONTINUED OPERATIONS
In November 2009, Quicksilver and our General Partner mutually agreed to waive both parties
rights and obligations to transfer ownership of the HCDS from Quicksilver to us, which we refer to
as the Repurchase Obligation Waiver. The Repurchase Obligation Waiver caused derecognition of the
assets and liabilities directly attributable to the HCDS, most significantly the property, plant
and equipment and repurchase obligation, beginning in November 2009. In addition, the Repurchase
Obligation Waiver caused the elimination of the HCDS revenues and expenses from our consolidated
results of operations beginning in November 2009. The assets, liabilities, revenues and expenses
directly attributable to the HCDS for the periods prior to November 2009 have been retrospectively
reported as discontinued operations based upon our decision not to purchase the system from
Quicksilver as follows:
15
Years Ended December 31, | ||||||||||||
2009 | 2008 | 2007 | ||||||||||
(In thousands) | ||||||||||||
Revenues |
$ | 3,771 | $ | 1,974 | $ | 246 | ||||||
Operating Expenses |
(3,718 | ) | (2,564 | ) | (448 | ) | ||||||
Interest Expense |
(2,045 | ) | (1,740 | ) | (390 | ) | ||||||
Loss from discontinued operations |
$ | (1,992 | ) | $ | (2,330 | ) | $ | (592 | ) | |||
As of December 31, 2008 | ||||
(In thousands) | ||||
Assets |
||||
Property, plant and equipment, net |
$ | 55,848 | ||
Accounts receivable |
174 | |||
Total assets |
$ | 56,022 | ||
Liabilities |
||||
Accounts payable and other |
$ | 3,341 | ||
Repurchase obligations to Quicksilver |
56,301 | |||
Asset retirement obligations |
660 | |||
Total liabilities |
$ | 60,302 | ||
5. PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment consist of the following:
December 31, | ||||||||||||
Depreciable Life | 2009 | 2008 | ||||||||||
(In thousands) | ||||||||||||
Gathering systems |
20 years | $ | 145,457 | $ | 152,418 | |||||||
Processing plants and compression facilities |
20-25 years | 332,053 | 148,461 | |||||||||
Construction in progress plant |
| 106,563 | ||||||||||
Construction in progress pipeline |
5,630 | 24,315 | ||||||||||
Rights-of-way and easements |
20 years | 29,522 | 31,250 | |||||||||
Land |
4,251 | 1,114 | ||||||||||
Buildings and other |
20-40 years | 2,732 | 1,836 | |||||||||
519,645 | 465,957 | |||||||||||
Accumulated depreciation |
(37,148 | ) | (24,094 | ) | ||||||||
Net property, plant and equipment |
$ | 482,497 | $ | 441,863 | ||||||||
Construction in progress plant of $106.5 million in 2008, reflects the construction of the
Corvette Plant, a processing plant and compression facility attached to the Cowtown Pipeline, which
was placed in service during the first quarter of 2009.
16
6. ACCOUNTS PAYABLE AND OTHER
Accounts payable and other consists of the following:
December 31, | ||||||||
2009 | 2008 | |||||||
(In thousands) | ||||||||
Accrued operating expenses |
$ | 204 | $ | 879 | ||||
Equity compensation payable |
242 | 116 | ||||||
Equity offering expense |
416 | | ||||||
Tax services |
236 | | ||||||
Legal services |
376 | | ||||||
Interest payable |
660 | 734 | ||||||
Other |
106 | 123 | ||||||
$ | 2,240 | $ | 1,852 | |||||
7. LONG-TERM DEBT
The following table summarizes our long-term debt payments due by period:
Payments Due by Period | ||||||||||||||||||||
Long-Term Debt | Total | 2010 | 2011-2013 | 2014-2015 | Thereafter | |||||||||||||||
(In millions) | ||||||||||||||||||||
Credit Agreement |
$ | 125.4 | $ | | $ | 125.4 | $ | | $ | | ||||||||||
Subordinated Note to Quicksilver |
55.7 | 2.5 | 53.2 | | | |||||||||||||||
Total long-term debt |
$ | 181.1 | $ | 2.5 | $ | 178.6 | $ | | $ | | ||||||||||
Credit Agreement As of December 31, 2008, we had a $235 million senior secured credit
facility (Credit Agreement). During October 2009, our lenders amended our Credit Agreement and
increased their commitments to a total of $320 million, and with additional commitment increases
and lender consent, our available capacity could expand to $350 million. The Credit Agreement
matures in August 2012, but can be extended up to two additional years with lenders approval.
Also as part of the amendment in October 2009, the Credit Agreement borrowing spreads were
revised as follows:
Interest rate option | After Amendment | |
ABR borrowings |
2.00% to 3.00% | |
Eurodollar borrowings |
3.00% to 4.00% | |
Swingline borrowings |
3.00% to 4.00% | |
Commitment fee on used capacity |
0.50% |
The Credit Agreement provides for revolving loans, swingline loans and letters of credit. The
Credit Agreement is secured by substantially all of our and our subsidiaries assets and is
guaranteed by our subsidiaries.
The Credit Agreement contains certain covenants which can limit our borrowing capacity. All
of the financial covenants exclude the subordinated note payable to Quicksilver and our repurchase
obligations to Quicksilver and any related non-cash interest. These financial covenants are
summarized below:
Quarters Ended | Maximum Debt to EBITDA | Minimum EBITDA to Interest | ||
December 31, 2009 and thereafter |
4.50 to 1 | 2.50 to 1 |
Based on our results through December 31, 2009, our total borrowing capacity was $297 million
and our borrowings were $125.4 million. The weighted-average interest rate as of December 31, 2009
was 3.3%. The Credit Agreement contains restrictive covenants that prohibit the declaration or
payment of distributions by us if a default then exists or would result therefrom, and otherwise
limits the amount of distributions that we can make. Upon an event of default, the Credit
Agreement allows for the acceleration of the loans, the termination of the Credit Agreement and
foreclosure on collateral.
17
During December 2009, we used $80.5 million of proceeds from our secondary offering to pay
down the Credit Agreement. During January 2010, we re-borrowed $95 million to complete the
purchase of the Alliance Midstream Assets. In January 2010, we used $11 million from the
over-allotment to pay down the Credit Agreement.
Subordinated Note In August 2007, we executed a subordinated promissory note (the
Subordinated Note) payable to Quicksilver in the principal amount of $50.0 million.
The Subordinated Note accrues interest based upon the rate applicable to borrowings under the
Credit Agreement plus 1%, which is locked at the time of borrowing. The weighted-average interest
rate at December 31, 2009 was 3.8%. Accrued and unpaid interest is payable quarterly on the last
business day of each calendar quarter, beginning on March 31, 2008, and on the Subordinated Notes
maturity date described below. Quarterly interest may be paid in cash or by adding it to the
outstanding principal balance of the Subordinated Note. Subject to certain restrictions, quarterly
installments of $275,000 are payable on the last business day of each calendar quarter. The final
payment is due on February 10, 2013. However, if the maturity date of the Credit Agreement is
extended, the maturity date of the Subordinated Note will also be automatically extended to the
date that is six months after the revised Credit Agreement maturity date. Amounts payable under
the Subordinated Note may at all times, at Quicksilvers election, be paid, in whole or in part,
using our units. The Subordinated Note contains events of default that permit, among other things,
the acceleration of the debt (unless otherwise prohibited pursuant to the subordination provisions
described below). Such events of default include, but are not limited to, payment defaults under
the Subordinated Note, the breach of certain covenants after applicable grace periods and the
occurrence of an event of default under the Credit Agreement.
Amounts due under the Subordinated Note are subordinated in right of payment to all of our
obligations under the Credit Agreement. We are precluded from making any payments under the
Subordinated Note if any of the following events exist or would result as of the date of the
proposed Subordinated Note payment:
| an event of default under the Credit Agreement; | ||
| the existence of a pending judicial proceeding with respect to any event of default under the Credit Agreement; or | ||
| our ratio of total indebtedness (which includes the Subordinated Note) to EBITDA as of the end of the fiscal quarter immediately preceding the date of such payment was equal to or greater than 3.5 or would be greater than 3.5 after consideration of such payment. |
Through December 31, 2009, we have made all scheduled quarterly interest payments at the end
of each quarter by adding them to the principal of the Subordinated Note in accordance with its
terms. Accordingly, interest expense of $2.1 million recognized during 2009 was added to the
Subordinated Note. In 2009, all of the quarterly principal payments were prevented by the
indebtedness to EBITDA limitation described above.
8. ASSET RETIREMENT OBLIGATIONS
The following table provides a reconciliation of the changes in the asset retirement
obligation:
Year Ended | ||||
December 31, 2009 | ||||
(In thousands) | ||||
Beginning asset retirement obligations |
$ | 4,661 | ||
Incremental liability incurred |
3,195 | |||
Repurchase obligations not exercised |
(509 | ) | ||
Accretion expense |
394 | |||
Ending asset retirement obligations as reported at December 31, 2009 |
$ | 7,741 | ||
Alliance Midstream Asset obligations at December 31, 2009 |
1,178 | |||
Ending asset retirement obligations |
$ | 8,919 | ||
As of December 31, 2009, no assets are legally restricted for use in settling asset retirement
obligations.
9. COMMITMENTS AND CONTINGENT LIABILITIES
Litigation At December 31, 2009, we were not subject to any material lawsuits or other
legal proceedings.
Casualties or Other Risks Quicksilver maintains coverage in various insurance programs on
our behalf, which provides us with property damage, and other coverages which are customary for the
nature and scope of our operations.
18
Management of our General Partner believes that Quicksilver has adequate insurance coverage,
although insurance will not cover every type of loss that might occur. As a result of insurance
market conditions, premiums and deductibles for certain insurance policies have increased
substantially and, in some instances, certain insurance may become unavailable, or available for
only reduced amounts of coverage. As a result, Quicksilver may not be able to renew existing
insurance policies or procure other desirable insurance on commercially reasonable terms, if at
all. We maintain our own directors and officers insurance policy separate from the policy
maintained by Quicksilver.
If we were to incur a significant loss for which we were not adequately insured, the loss
could have a material impact on our consolidated financial condition and results of operations. In
addition, the proceeds of any available insurance may not be paid in a timely manner and may be
insufficient if such an event were to occur. Any event that interrupts our revenues, or which
causes us to make significant expenditures not covered by insurance, could reduce our ability to
meet our financial obligations.
Regulatory Compliance In the ordinary course of our business, we are subject to various
laws and regulations. In the opinion of management of our General Partner, compliance with current
laws and regulations will not have a material adverse effect on our financial condition or results
of operations.
Environmental Compliance Our operations are subject to stringent and complex laws and
regulations pertaining to health, safety, and the environment. As an owner or operator of these
facilities, we are subject to laws and regulations at the federal, state and local levels that
relate to air and water quality, hazardous and solid waste management and disposal and other
environmental matters. The cost of planning, designing, constructing and operating our facilities
must incorporate compliance with environmental laws and regulations and safety standards. Failure
to comply with these laws and regulations may trigger a variety of administrative, civil and
potentially criminal enforcement measures. At December 31, 2009, we had recorded no liabilities
for environmental matters.
Commitments We purchased the Alliance Midstream Assets from Quicksilver in January 2010 for
approximately $95 million and also assumed construction commitments of approximately $7.4 million
related thereto. The purchase price was subsequently reduced to $84.4 million due to a purchase
price adjustment based on the timing of construction costs of the system.
10. INCOME TAXES
We have recorded no provision for federal income taxes in our consolidated financial
statements as such income is taxable directly to the partners holding interests in us.
Temporary differences relating to our assets and liabilities will affect the Texas margin tax
and a deferred tax liability has been recorded in the amount of $0.8 million and $0.4 million as of
December 31, 2009 and 2008, respectively. We derive all of our revenue from operations in Texas.
Quicksilver does not expect to owe consolidated Texas margin tax for 2009 and, accordingly, we
do not expect to make cash payment for our 2009 liability for Texas margin tax, based upon Texas
filing rules. All effects of the 2009 Texas margin tax calculation are captured in deferred income
taxes.
11. EQUITY PLAN
Awards of phantom units have been granted under our 2007 Equity Plan, as amended, which, as of
December 31, 2009, had capacity for the issuance of up to 750,000 remaining units. The following
table summarizes information regarding the phantom unit activity:
19
Payable in cash | Payable in units | |||||||||||||||
Weighted | Weighted | |||||||||||||||
Average Grant | Average Grant | |||||||||||||||
Units | Date Fair Value | Units | Date Fair Value | |||||||||||||
Unvested phantom units January 1, 2009 |
60,319 | $ | 21.63 | 139,918 | $ | 25.15 | ||||||||||
Vested |
(26,526 | ) | 13.79 | (49,789 | ) | 25.25 | ||||||||||
Issued |
5,420 | 16.65 | 405,428 | 10.06 | ||||||||||||
Cancelled |
(5,973 | ) | 21.36 | (9,885 | ) | 15.90 | ||||||||||
Unvested phantom units December 31, 2009 |
33,240 | $ | 20.90 | 485,672 | $ | 12.75 | ||||||||||
At January 1, 2009, we had total unvested compensation expense of $2.3 million related to
phantom units. We recognized compensation expense of approximately $2.6 million during 2009,
including $0.4 million related to Quicksilver equity grants issued to employees seconded to us.
Grants of phantom units during 2009 had an estimated grant date fair value of $4.2 million. We
have unearned compensation expense of $2.9 million at December 31, 2009 that will be recognized in
expense through September 2012. Phantom units that vested during 2009 had a fair value of $1.6
million on their vesting date.
At December 31, 2008 and 2009, respectively, 603,993 and 750,000 units were available for
issuance under the 2007 Equity Plan, as amended.
On October 7, 2009, unitholders approved an amendment to the 2007 Equity Plan, which increased
the number of units available for issuance to 750,000 units as of November 4, 2009. The plan was
subsequently amended by our General Partners board of directors.
12. TRANSACTIONS WITH RELATED PARTIES
Upon completion of, or in connection with, our IPO, we entered into a number of agreements
with related parties. A description of those agreements follows:
Omnibus Agreement On August 10, 2007, we entered into an agreement with our General Partner
and Quicksilver, which addressed, among other matters:
| restrictions on Quicksilvers ability to engage in midstream activities in Quicksilver Counties; | ||
| Quicksilvers and our rights and obligations related to the LADS and the HCDS; | ||
| Our obligation to reimburse Quicksilver for all general and administrative expenses incurred by it on our behalf; | ||
| Our obligation to reimburse Quicksilver for all insurance coverage expenses it incurs or payments it makes with respect to our assets; and | ||
| Quicksilvers obligation to indemnify us for certain liabilities and our obligation to indemnify Quicksilver for certain liabilities. |
Secondment Agreement Quicksilver and our General Partner have a services and secondment
agreement pursuant to which specified employees of Quicksilver have been seconded to our General
Partner to provide operating, routine maintenance and other services with respect to the assets
owned or operated by us. We reimburse Quicksilver for the services provided by the seconded
employees. The initial term of the agreement runs through August 2017, but will extend for
additional annual periods unless cancelled by either party with 180 days written notice. In 2009,
we reimbursed Quicksilver $9.7 million for the services provided by the seconded employees.
Gas Gathering and Processing Agreements Quicksilver has agreed to dedicate all of the
natural gas produced on properties operated by Quicksilver within the areas served by our Cowtown
System and LADS through 2017 and for the areas served by Alliance Midstream Assets through 2019.
These dedications do not obligate Quicksilver to develop the reserves subject to these agreements.
Cowtown System - Effective September 1, 2008, we and Quicksilver revised the previous
agreement by specifying that Quicksilver has agreed to pay a fee per MMBtu for gathering,
processing and compression of gas on the Cowtown
20
System. The compression fee payable by Quicksilver at a gathering system delivery point shall
never be less than our actual cost to perform such compression service. Quicksilver may also pay
us a treating fee based on carbon dioxide content at the pipeline entry point. The rates are each
subject to an annual inflationary escalation. During 2009, we recognized $71.3 million related to
this agreement.
During 2009, we entered into an agreement with Quicksilver to redeliver gas from the Cowtown
Plant to a group of wells located near the facility. We recognized $0.9 million in revenue during
2009 related to this agreement.
Lake Arlington Dry System During the fourth quarter of 2008, we completed the
acquisition of the LADS from Quicksilver for $42.1 million. In conjunction with the purchase,
Quicksilver assigned its gas gathering agreement to us. Under the terms of that agreement,
Quicksilver agreed to allow us to gather all of the natural gas produced by wells that it operated
and from future wells operated by it within the Lake Arlington area through August 2017.
Quicksilvers fee is subject to annual inflationary escalation. During 2009, we recognized $13.7
million related to this agreement.
Alliance Midstream Assets In June 2009, we entered into an agreement with
Quicksilver by which we waived our right to purchase midstream assets located in and around the
Alliance Airport area in Tarrant County, Texas. The agreement permitted Quicksilver to own and
operate the Alliance Midstream Assets and granted us an option to purchase the Alliance Midstream
Assets and additional midstream assets located in Denton and Tarrant County, Texas. During
January 2010, we completed the purchase of the Alliance Midstream Assets for $95.2 million, located
in Tarrant and Denton counties of Texas, from Quicksilver. The purchase price was subsequently
reduced to $84.4 million due to a purchase price adjustment based on the timing of construction
costs of the system. The acquired assets consist of gathering systems and a compression facility
with a total capacity of 115 MMcfd, an amine treating facility with capacity of 180 MMcfd and a
dehydration treating facility with capacity of 200 MMcfd. Under the terms of that agreement,
Quicksilver agreed to allow us to gather all of the natural gas produced by wells that it operated
and from future wells operated by it within the Alliance area through December 2019. The gathering
fee paid by Quicksilver ranges from between $0.40 to $0.55 per Mcf based on volumes.
Hill County Dry System - In November 2009, Quicksilver and our General Partner
mutually agreed to waive both parties rights and obligations to transfer ownership of the HCDS
from Quicksilver to us, which we refer to as the Repurchase Obligation Waiver. The Repurchase
Obligation Waiver caused derecognition of the assets and liabilities directly attributable to the
HCDS, most significantly the property, plant and equipment and repurchase obligation, beginning in
November 2009. The difference of $8.9 million between the assets carrying values and the
liabilities was reflected as an increase in partners capital effective upon the decision not to
purchase. In addition, the Repurchase Obligation Waiver caused the elimination of the HCDS
revenues and expenses from our consolidated results of operations beginning in November 2009. The
assets, liabilities, revenues and expenses directly attributable to the HCDS for the period prior
to November 2009 have been retrospectively reported as discontinued operations.
Other Agreements Quicksilver has engaged us to operate midstream assets owned by it for a
monthly fee of $75,000. We recognized $0.8 million in revenue during 2009 related to this
agreement which ended during the fourth quarter of 2009.
We leased compressors to Quicksilver for use with the Alliance Midstream Assets. We
recognized $0.8 million in revenue for the year ended 2009 related to these agreements. These
agreements terminated with the purchase of the Alliance Midstream Assets.
On August 10, 2007, we executed a subordinated promissory note payable to Quicksilver in the
principal amount of $50 million. At December 31, 2009, the outstanding balance of the promissory
note was $55.7 million. For a more detailed description of the promissory note, see Note 7 to our
consolidated financial statements included in Item 8 of this Current Report which is incorporated
herein by reference.
Contribution, Conveyance and Assumption Agreement On August 10, 2007, we entered into a
contribution, conveyance, and assumption agreement (Contribution Agreement) with our general
partner, certain other affiliates of Quicksilver and the private investors. The following
transactions, among others, occurred just prior to the IPO pursuant to the Contribution Agreement:
| the transfer of all of the interests of certain entities to us; | ||
| the issuance of the incentive distribution rights to our general partner and the continuation of its 2% general partner interest in us; | ||
| Our issuance of 5,696,752 common units, 11,513,625 subordinated units and the right to receive $162.1 million, to Quicksilver in exchange for the contributed interests; and | ||
| Our issuance of 816,873 common units and the right to receive $7.7 million to private investors in exchange for their contributed interests. |
21
Centralized cash management Prior to our IPO, revenues settled with Quicksilver and other
customers, net of expenses paid by Quicksilver on behalf of our Predecessor, are reflected as
partners capital activity on the consolidated balance sheets and as a reduction of net cash
provided by financing activities on the consolidated statements of cash flows. Subsequent to the
IPO, revenues settled and expenses paid on our behalf are settled in cash on a monthly basis
utilizing our bank accounts.
Distributions We paid distributions to Quicksilver of $27.0 million, $23.3 million and $3.0
million during 2009, 2008 and 2007, respectively.
Allocation of costs The individuals supporting our operations are employees of Quicksilver.
Our consolidated financial statements include costs allocated to us by Quicksilver for centralized
general and administrative services performed by Quicksilver, as well as depreciation of assets
utilized by Quicksilvers centralized general and administrative functions. Costs allocated to us
are based on identification of Quicksilvers resources which directly benefit us and our estimated
usage of shared resources and functions. All of the allocations are based on assumptions that
management believes are reasonable.
The following table summarizes the change in net Quicksilver equity during 2007 and a summary
of general and administrative expenses, including the cost allocated from Quicksilver for the years
ended 2009, 2008 and 2007. Management believes these transactions are executed on terms comparable
to those that would apply to transactions executed with third parties.
Year Ended December 31 | |||||||||||||
2009 | 2008 | 2007 | |||||||||||
(In thousands) | |||||||||||||
Net Parent equity |
|||||||||||||
Beginning balance |
$ | 118,652 | |||||||||||
Net change in Quicksilver advances: |
|||||||||||||
Contribution of property, plant and equipment |
45,040 | ||||||||||||
Settled revenue with Quicksilver |
(11,760 | ) | |||||||||||
Payments received by Quicksilver for trade accounts receivable |
(625 | ) | |||||||||||
Payments made to settle expenses by Quicksilver |
4,378 | ||||||||||||
Allocation of general and administrative overhead |
850 | ||||||||||||
Contribution of other current assets |
162 | ||||||||||||
Net change in Quicksilver advances |
38,045 | ||||||||||||
Quicksilver share of net income |
3,119 | ||||||||||||
Distribution of initial public offering proceeds |
(112,112 | ) | |||||||||||
Distribution of subordinated note payable to Quicksilver |
(50,000 | ) | |||||||||||
Reclassify to receivable from Quicksilver |
2,296 | ||||||||||||
Ending balance |
$ | | |||||||||||
General and administrative expense parent |
|||||||||||||
Allocation of general and administrative overhead |
$ | 2,809 | $ | 2,411 | $ | 1,978 | |||||||
Audit and tax services |
894 | 896 | 405 | ||||||||||
Equity-based compensation expense |
1,791 | 1,220 | 471 | ||||||||||
Legal services |
838 | 501 | 143 | ||||||||||
Insurance expense |
339 | 338 | 232 | ||||||||||
Salary and benefits |
373 | 421 | | ||||||||||
Other |
565 | 620 | 150 | ||||||||||
Total general and administrative expense |
$ | 7,609 | $ | 6,407 | $ | 3,379 | |||||||
13. PARTNERS CAPITAL AND DISTRIBUTIONS
General. Our Partnership Agreement requires that we distribute all of our Available Cash
(discussed below) to unitholders within 45 days after the end of each calendar quarter.
Available Cash, for any quarter, consists of all cash and cash equivalents on hand at the end
of that quarter plus additional cash on hand on the date of determination of Available Cash for the
quarter resulting from working capital borrowings made subsequent to the end of the quarter less
the amount of cash reserves established by the general partner to:
| provide for the proper conduct of our business; | ||
| comply with applicable law, any of our debt instruments or other agreements; or |
22
| provide funds for distributions to partners for the succeeding four quarters. |
The following table presents cash distributions for 2009 and 2008:
Attributable to the | Per Unit | Total Cash | ||||||||
Payment Date | Quarter Ended | Distribution (1) | Distribution | |||||||
(In millions) | ||||||||||
Pending Distributions |
||||||||||
February 12, 2010 (2) |
December 31, 2009 | $ | 0.390 | $ | 11.6 | |||||
Completed Distributions |
||||||||||
November 13, 2009 (3) |
September 30, 2009 | $ | 0.390 | $ | 9.7 | |||||
August 14, 2009 (4) |
June 30, 2009 | $ | 0.370 | $ | 9.1 | |||||
May 15, 2009 (4) |
March 31, 2009 | $ | 0.370 | $ | 9.1 | |||||
February 13, 2009 (4) |
December 31, 2008 | $ | 0.370 | $ | 9.1 | |||||
November 14, 2008 (5) |
September 30, 2008 | $ | 0.350 | $ | 8.5 | |||||
August 14, 2008 (5) |
June 30, 2008 | $ | 0.350 | $ | 8.5 | |||||
May 15, 2008 |
March 31, 2008 | $ | 0.315 | $ | 7.6 |
(1) | Represents common and subordinated unitholders | |
(2) | Total cash distribution includes an Incentive Distribution Rights amount of approximately $261,000 to the general partner | |
(3) | Total cash distribution includes an Incentive Distribution Rights amount of approximately $219,000 to the general partner | |
(4) | Total cash distribution includes an Incentive Distribution Rights amount of approximately $90,000 to the general partner | |
(5) | Total cash distribution includes an Incentive Distribution Rights amount of approximately $20,000 to the general partner |
General Partner Interest and Incentive Distribution Rights. Our General Partner is entitled
to its pro rata portion of all our quarterly distributions. Our General Partner has the right, but
not the obligation, to contribute a proportionate amount of capital to maintain its initial 2%
interest. At December 31, 2009, our General Partners interest has been reduced to 1.7% due to the
issuance of the equity offering. The incentive distribution rights held by out General Partner
entitle it to receive increasing percentages, up to a maximum of 48%, of distributions from
operating surplus in excess of pre-defined distribution targets.
Subordinated Units. Quicksilver holds all of the subordinated units, which are limited
partner interests. Our partnership agreement provides that, during the subordination period, the
common units have the right to receive quarterly distributions of $0.30 per unit plus any
arrearages from prior quarters before any distributions from operating surplus may be made to the
subordinated unit holders. Furthermore, no arrearages will be paid on subordinated units. The
practical effect of the subordinated units is to create a higher likelihood of distribution to the
common unit holders during the subordination period. The subordination period will end, and the
subordinated units will convert to an equal number of common units, when we have earned and paid at
least $0.30 per quarter on each common unit, subordinated unit and general partner unit for any
three consecutive years, which we expect will occur in February 2011. The subordination period
will also terminate automatically if our General Partner is removed without cause and the units
held by our General Partner and its affiliates are not cast in favor of removal. Once the
subordination period ends, the common units will no longer be entitled to arrearages.
Distributions of Available Cash to Unitholders. During the subordination period and assuming the
absence of arrearages and the distributions of at least $0.30 distributed per unit per quarter:
| quarterly distributions of up to $.0345 per unit are first allocable to the common unit holders and to the General Partner at their pro rata ownership percentages and then to subordinated unit holders in their pro rata ownership percentage. | ||
| quarterly distributions in excess of $.0345 per unit are allocable in the same fashion as lesser distributions, except that the General Partner is entitled to increasing percentages of the distribution pursuant to the incentive distribution rights. |
After the subordination period and given the same assumptions, the quarterly distributions are
identical to the distributions during the subordination period, except that the previously
subordinated units would have converted into common units and be entitled to the same priority as
other common unitholders.
23
14. SELECTED QUARTERLY DATA (UNAUDITED)
The following presents a summary of selected quarterly data. Financial information has been
revised to include the results of the Alliance Midstream Assets and to reflect the retroactive
presentation of revenues, expenses, assets and liabilities of the HCDS as discontinued operations
for 2009 and prior periods.
First | Second | Third | Fourth | |||||||||||||
Quarter | Quarter | Quarter | Quarter | |||||||||||||
(In thousands, except per unit data) | ||||||||||||||||
2009 |
||||||||||||||||
Operating revenues |
$ | 23,964 | $ | 23,340 | $ | 23,236 | $ | 25,341 | ||||||||
Operating income |
12,227 | 10,325 | 9,459 | 11,397 | ||||||||||||
Net income from continuing operations |
10,029 | 7,835 | 7,486 | 9,141 | ||||||||||||
Loss from discontinued operations |
(635 | ) | (819 | ) | (348 | ) | (190 | ) | ||||||||
Net income |
9,394 | 7,016 | 7,138 | 8,951 | ||||||||||||
Basic earnings per unit: |
||||||||||||||||
From continuing operations per common and subordinated unit |
$ | 0.41 | $ | 0.32 | $ | 0.29 | $ | 0.36 | ||||||||
From discontinued operations per common and subordinated
unit |
$ | (0.03 | ) | $ | (0.03 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
Net earnings per common and subordinated unit |
$ | 0.38 | $ | 0.29 | $ | 0.28 | $ | 0.35 | ||||||||
Diluted earnings per unit: |
||||||||||||||||
From continuing operations per common and subordinated unit |
$ | 0.36 | $ | 0.29 | $ | 0.27 | $ | 0.33 | ||||||||
From discontinued operations per common and subordinated
unit |
$ | (0.02 | ) | $ | (0.03 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
Net earnings per common and subordinated unit |
$ | 0.34 | $ | 0.26 | $ | 0.26 | $ | 0.32 | ||||||||
2008 |
||||||||||||||||
Operating revenues |
$ | 14,852 | $ | 17,957 | $ | 18,890 | $ | 24,385 | ||||||||
Operating income |
5,441 | 8,348 | 9,506 | 13,856 | ||||||||||||
Net income from continuing operations |
3,385 | 6,255 | 7,176 | 11,656 | ||||||||||||
Loss from discontinued operations |
(501 | ) | (649 | ) | (788 | ) | (392 | ) | ||||||||
Net income |
2,884 | 5,606 | 6,388 | 11,264 | ||||||||||||
Basic earnings per unit: |
||||||||||||||||
From continuing operations per common and subordinated unit |
$ | 0.14 | $ | 0.26 | $ | 0.29 | $ | 0.48 | ||||||||
From discontinued operations per common and subordinated
unit |
$ | (0.02 | ) | $ | (0.03 | ) | $ | (0.03 | ) | $ | (0.02 | ) | ||||
Net earnings per common and subordinated unit |
$ | 0.12 | $ | 0.23 | $ | 0.26 | $ | 0.46 | ||||||||
Diluted earnings per unit: |
||||||||||||||||
From continuing operations per common and subordinated unit |
$ | 0.14 | $ | 0.26 | $ | 0.29 | $ | 0.40 | ||||||||
From discontinued operations per common and subordinated
unit |
$ | (0.02 | ) | $ | (0.03 | ) | $ | (0.03 | ) | $ | (0.01 | ) | ||||
Net earnings per common and subordinated unit |
$ | 0.12 | $ | 0.23 | $ | 0.26 | $ | 0.39 |
24