- SMLP Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
-
ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
Summit Midstream Partners (SMLP) 8-KOther Events
Filed: 10 Aug 20, 12:00am
Report of Independent Registered Public Accounting Firm | EX 99.3-3 | |||
Consolidated Balance Sheets as of December 31, 2019 and 2018 | EX 99.3-4 | |||
Consolidated Statements of Operations for the years ended December 31, 2019, 2018 and 2017 | EX 99.3-5 | |||
Consolidated Statements of Partners’ Capital for the years ended December 31, 2019, 2018 and 2017 | EX 99.3-6 | |||
Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018 and 2017 | EX 99.3-7 | |||
Notes to Consolidated Financial Statements | EX 99.3-9 | |||
1. Organization, Business Operations and Presentation and Consolidation | EX 99.3-9 | |||
2. Summary of Significant Accounting Policies | EX 99.3-10 | |||
3. Revenue | EX 99.3-15 | |||
4. Segment Information | EX 99.3-17 | |||
5. Property, Plant and Equipment, Net | EX 99.3-21 | |||
6. Amortizing Intangible Assets | EX 99.3-23 | |||
7. Goodwill | EX 99.3-24 | |||
8. Equity Method Investments | EX 99.3-24 | |||
9. Deferred Revenue | EX 99.3-26 | |||
10. Debt | EX 99.3-28 | |||
11. Financial Instruments | EX 99.3-32 | |||
12. Partners’ Capital and Mezzanine Capital | EX 99.3-32 | |||
13. Earnings Per Unit | EX 99.3-35 | |||
14. Unit-Based and Noncash Compensation | EX 99.3-35 | |||
15. Related-Party Transactions | EX 99.3-36 | |||
16. Leases, Commitments and Contingencies | EX 99.3-37 | |||
17. Dispositions, Drop Down Transactions and Restructuring | EX 99.3-41 | |||
18. Unaudited Quarterly Financial Data | EX 99.3-42 | |||
19. Subsequent Events | EX 99.3-43 |
December 31, 2019 | December 31, 2018 | |||||||
(In thousands, except unit amounts) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 9,530 | $ | 16,173 | ||||
Restricted cash | 27,392 | — | ||||||
Accounts receivable | 97,418 | 97,936 | ||||||
Other current assets | 5,521 | 4,388 | ||||||
Total current assets | 139,861 | 118,497 | ||||||
Property, plant and equipment, net | 1,882,489 | 1,964,099 | ||||||
Intangible assets, net | 232,278 | 273,416 | ||||||
Goodwill | — | 16,211 | ||||||
Investment in equity method investees | 309,728 | 649,250 | ||||||
Other noncurrent assets | 9,742 | 11,746 | ||||||
Total assets | $ | 2,574,098 | $ | 3,033,219 | ||||
Liabilities and Capital | ||||||||
Current liabilities: | ||||||||
Trade accounts payable | $ | 24,415 | $ | 38,415 | ||||
Accrued expenses | 11,339 | 26,763 | ||||||
Deferred revenue | 13,493 | 11,467 | ||||||
Ad valorem taxes payable | 8,477 | 10,550 | ||||||
Accrued interest | 12,346 | 12,339 | ||||||
Accrued environmental remediation | 1,725 | 2,487 | ||||||
Other current liabilities | �� | 12,206 | 13,236 | |||||
Current portion of long-term debt | 5,546 | 14,500 | ||||||
Total current liabilities | 89,547 | 129,757 | ||||||
Long-term debt | 1,622,279 | 1,464,280 | ||||||
Noncurrent deferred revenue | 38,709 | 39,504 | ||||||
Noncurrent accrued environmental remediation | 2,926 | 3,149 | ||||||
Other noncurrent liabilities | 7,951 | 4,962 | ||||||
Total liabilities | 1,761,412 | 1,641,652 | ||||||
Commitments and contingencies (Note 16) | ||||||||
Mezzanine Capital | ||||||||
Subsidiary Series A Preferred Units (30,058 units issued and outstanding at December 31, 2019) | 27,450 | — | ||||||
Partners’ Capital | ||||||||
Series A Preferred Units (300,000 units issued and outstanding at December 31, 2019 and December 31, 2018) | 293,616 | 293,616 | ||||||
Common limited partner capital | 305,550 | 543,479 | ||||||
Noncontrolling interest | 186,070 | 554,472 | ||||||
Total partners’ capital | 785,236 | 1,391,567 | ||||||
Total liabilities, mezzanine capital and partners’ capital | $ | 2,574,098 | $ | 3,033,219 | ||||
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands, except per-unit amounts) | ||||||||||||
Revenues: | ||||||||||||
Gathering services and related fees | $ | 326,747 | $ | 344,616 | $ | 394,427 | ||||||
Natural gas, NGLs and condensate sales | 86,994 | 134,834 | 68,459 | |||||||||
Other revenues | 29,787 | 27,203 | 25,855 | |||||||||
Total revenues | 443,528 | 506,653 | 488,741 | |||||||||
Costs and expenses: | ||||||||||||
Cost of natural gas and NGLs | 63,438 | 107,661 | 57,237 | |||||||||
Operation and maintenance | 98,719 | 100,978 | 93,882 | |||||||||
General and administrative | 55,947 | 54,991 | 56,351 | |||||||||
Depreciation and amortization | 110,354 | 107,263 | 115,737 | |||||||||
Transaction costs | 3,017 | — | 50 | |||||||||
(Gain) loss on asset sales, net | (1,536 | ) | — | 527 | ||||||||
Long-lived asset impairment | 60,507 | 7,186 | 188,702 | |||||||||
Goodwill impairment | 16,211 | — | — | |||||||||
Total costs and expenses | 406,657 | 378,079 | 512,486 | |||||||||
Other income (expense) | 451 | (169 | ) | 298 | ||||||||
Interest expense | (91,966 | ) | (82,830 | ) | (88,701 | ) | ||||||
Early extinguishment of debt | — | — | (22,039 | ) | ||||||||
(Loss) income before income taxes and loss from equity method investees | (54,644 | ) | 45,575 | (134,187 | ) | |||||||
Income tax expense | (1,231 | ) | (367 | ) | (504 | ) | ||||||
Loss from equity method investees | (337,851 | ) | (10,888 | ) | (2,223 | ) | ||||||
Net (loss) income | $ | (393,726 | ) | $ | 34,320 | $ | (136,914 | ) | ||||
Less: | ||||||||||||
Net (loss) income attributable to noncontrolling interest | (209,275 | ) | 2,774 | 46,497 | ||||||||
Net (loss) income attributable to limited partners | (184,451 | ) | 31,546 | (183,411 | ) | |||||||
Net income attributable to Series A Preferred Units | 28,500 | 28,500 | 3,563 | |||||||||
Net income attributable to Subsidiary Series A Preferred Units | 58 | — | — | |||||||||
Net (loss) income attributable to common limited partners | $ | (213,009 | ) | $ | 3,046 | $ | (186,974 | ) | ||||
(Loss) income per limited partner unit: | ||||||||||||
Common unit – basic | $ | (4.70 | ) | $ | 0.07 | $ | (4.13 | ) | ||||
Common unit – diluted | $ | (4.70 | ) | $ | 0.07 | $ | (4.13 | ) | ||||
Weighted-average limited partner units outstanding: | ||||||||||||
Common units – basic | 45,319 | 45,319 | 45,319 | |||||||||
Common units – diluted | 45,319 | 45,630 | 45,319 |
Noncontrolling Interest | ||||||||||||||||
Series A Preferred Units | Common Noncontrolling Interests (1) | Partners’ Capital | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Partners’ capital, January 1, 2017 | $ | — | $ | 629,488 | $ | 1,005,932 | $ | 1,635,420 | ||||||||
Net income (loss) | 3,563 | 46,497 | (186,974 | ) | (136,914 | ) | ||||||||||
Unit-based compensation | — | 7,878 | — | 7,878 | ||||||||||||
Effect of common unit issuances under SMLP LTIP | — | 1,209 | (1,209 | ) | — | |||||||||||
Tax withholdings on vested SMLP LTIP awards | — | (2,236 | ) | — | (2,236 | ) | ||||||||||
Net cash distributions to SMLP unitholders | (2,375 | ) | (107,598 | ) | — | (109,973 | ) | |||||||||
Net cash distributions to Energy Capital Partners | — | — | (301,672 | ) | (301,672 | ) | ||||||||||
Issuance of Series A Preferred Units, net of offering costs | 293,238 | — | — | 293,238 | ||||||||||||
ATM Program issuances, net of costs | — | 14,551 | 2,527 | 17,078 | ||||||||||||
Secondary offering of SMLP common units | — | 60,981 | 33,659 | 94,640 | ||||||||||||
Other | — | (199 | ) | — | (199 | ) | ||||||||||
Partners’ capital, December 31, 2017, as reported | $ | 294,426 | $ | 650,571 | $ | 552,263 | $ | 1,497,260 | ||||||||
January 1, 2018 impact of Topic 606 day 1 adoption | — | 2,669 | 1,545 | 4,214 | ||||||||||||
Partners’ capital, January 1, 2018 | 294,426 | 653,240 | 553,808 | 1,501,474 | ||||||||||||
Net income | 28,500 | 2,774 | 3,046 | 34,320 | ||||||||||||
Net cash distributions to SMLP unitholders | (28,500 | ) | (109,101 | ) | — | (137,601 | ) | |||||||||
Net cash distributions to Energy Capital Partners | — | — | (11,800 | ) | (11,800 | ) | ||||||||||
Unit-based compensation | — | 8,088 | — | 8,088 | ||||||||||||
Effect of common unit issuances under SMLP LTIP | — | 1,575 | (1,575 | ) | — | |||||||||||
Tax withholdings on vested SMLP LTIP awards | — | (1,974 | ) | — | (1,974 | ) | ||||||||||
Other | (810 | ) | (130 | ) | — | (940 | ) | |||||||||
Partners’ capital, December 31, 2018 | $ | 293,616 | $ | 554,472 | $ | 543,479 | $ | 1,391,567 | ||||||||
Net income (loss) | 28,500 | (209,275 | ) | (213,009 | ) | (393,784 | ) | |||||||||
Net cash distributions to noncontrolling interest SMLP unitholders | (28,500 | ) | (68,874 | ) | — | (97,374 | ) | |||||||||
Net cash distributions to Energy Capital Partners | — | — | (120,730 | ) | (120,730 | ) | ||||||||||
Unit-based compensation | — | 8,171 | — | 8,171 | ||||||||||||
Effect of common unit issuances under SMLP LTIP | — | 2,664 | (2,664 | ) | — | |||||||||||
Tax withholdings on vested SMLP LTIP awards | — | (2,614 | ) | — | (2,614 | ) | ||||||||||
Conversion of noncontrolling interest related to cancelation of subsidiary incentive distribution rights | — | (48,203 | ) | 48,203 | — | |||||||||||
Conversion of noncontrolling interest related to partial cancellation of subsidiary of DPPO | — | (50,271 | ) | 50,271 | — | |||||||||||
Partners’ capital, December 31, 2019 | $ | 293,616 | $ | 186,070 | $ | 305,550 | $ | 785,236 |
(1) | Prior to the GP Buy-In Transaction, common noncontrolling interests reported by Summit Investments included equity interests in SMLP that were not owned by Summit Investments. |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Cash flows from operating activities: | ||||||||||||
Net (loss) income | $ | (393,726 | ) | $ | 34,320 | $ | (136,914 | ) | ||||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 111,574 | 106,930 | 115,134 | |||||||||
Noncash lease expense | 3,086 | — | — | |||||||||
Amortization of debt issuance costs | 6,313 | 6,142 | 5,445 | |||||||||
Unit-based and noncash compensation | 8,171 | 8,328 | 7,951 | |||||||||
Loss from equity method investees | 337,851 | 10,888 | 2,223 | |||||||||
Distributions from equity method investees | 37,300 | 35,271 | 40,220 | |||||||||
(Gain) loss on asset sales, net | (1,536 | ) | — | 527 | ||||||||
Long-lived asset impairment | 60,507 | 7,186 | 188,702 | |||||||||
Goodwill impairment | 16,211 | — | — | |||||||||
Early extinguishment of debt | — | — | 22,039 | |||||||||
Write-off of debt issuance costs | — | — | 302 | |||||||||
Changes in operating assets and liabilities: | ||||||||||||
Accounts receivable | (5,466 | ) | (25,635 | ) | 25,063 | |||||||
Trade accounts payable | (96 | ) | 85 | (3,256 | ) | |||||||
Accrued expenses | (10,572 | ) | 13,903 | 1,227 | ||||||||
Deferred revenue, net | 1,683 | 5,355 | (40,758 | ) | ||||||||
Ad valorem taxes payable | (1,525 | ) | 2,211 | (2,248 | ) | |||||||
Accrued interest | 7 | (140 | ) | (7,736 | ) | |||||||
Accrued environmental remediation, net | (1,152 | ) | 292 | (4,109 | ) | |||||||
Other, net | (6,889 | ) | 1,094 | (764 | ) | |||||||
Net cash provided by operating activities | 161,741 | 206,230 | 213,048 | |||||||||
Cash flows from investing activities: | ||||||||||||
Capital expenditures | (182,291 | ) | �� | (200,586 | ) | (124,215 | ) | |||||
Proceeds from asset sale (net of cash of $1,475 for the year ended December 31, 2019) | 102,111 | 496 | 2,300 | |||||||||
Contributions to equity method investees | — | (4,924 | ) | (25,513 | ) | |||||||
Distributions from equity method investment | 7,313 | — | — | |||||||||
Investment in equity method investee | (18,316 | ) | — | — | ||||||||
Other, net | 313 | (284 | ) | (458 | ) | |||||||
Net cash used in investing activities | (90,870 | ) | (205,298 | ) | (147,886 | ) | ||||||
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Cash flows from financing activities: | ||||||||||||
Distributions to noncontrolling interest SMLP unitholders | (68,874 | ) | (109,101 | ) | (107,598 | ) | ||||||
Distributions to Series A Preferred unitholders | (28,500 | ) | (28,500 | ) | (2,375 | ) | ||||||
Distributions to mandatorily redeemable Class C unitholders | — | — | (99,323 | ) | ||||||||
Distributions to Energy Capital Partners | (120,730 | ) | (11,800 | ) | (301,672 | ) | ||||||
Borrowings under Revolving Credit Facility | 369,000 | 289,000 | 247,500 | |||||||||
Repayments under Revolving Credit Facility | (158,000 | ) | (84,000 | ) | (634,500 | ) | ||||||
Borrowings under SMP Holdings Term Loan B | — | — | 300,000 | |||||||||
Repayments under SMP Holdings Term Loan B | (65,250 | ) | (49,250 | ) | (24,000 | ) | ||||||
Debt issuance costs | (673 | ) | (518 | ) | (25,061 | ) | ||||||
Payment of redemption and call premiums on senior notes | — | — | (17,932 | ) | ||||||||
Proceeds from ATM Program common unit issuances, net of costs | — | — | 17,078 | |||||||||
Proceeds from secondary offering common units, net of costs | — | — | 94,640 | |||||||||
Proceeds from issuance of Series A preferred units, net of costs | 27,392 | — | 293,238 | |||||||||
Issuance of senior notes | — | — | 500,000 | |||||||||
Tender and redemption of senior notes | — | — | (300,000 | ) | ||||||||
Other, net | (4,487 | ) | (4,186 | ) | (3,124 | ) | ||||||
Net cash (used in) provided by financing activities | (50,122 | ) | 1,645 | (63,129 | ) | |||||||
Net change in cash, cash equivalents and restricted cash | 20,749 | 2,577 | 2,033 | |||||||||
Cash, cash equivalents and restricted cash, beginning of period | 16,173 | 13,596 | 11,563 | |||||||||
Cash, cash equivalents and restricted cash, end of period (1) | $ | 36,922 | $ | 16,173 | $ | 13,596 | ||||||
Supplemental cash flow disclosures: | ||||||||||||
Cash interest paid | $ | 92,536 | $ | 85,233 | $ | 88,193 | ||||||
Less capitalized interest | 6,974 | 8,497 | 2,579 | |||||||||
Interest paid (net of capitalized interest) | $ | 85,562 | $ | 76,736 | $ | 85,614 | ||||||
Cash paid for taxes | $ | 150 | $ | 175 | $ | — | ||||||
Noncash investing and financing activities | ||||||||||||
Capital expenditures in trade accounts payable (period-end accruals) | $ | 19,846 | $ | 33,750 | $ | 11,792 | ||||||
Asset contribution to an equity method investment | 23,643 | — | — | |||||||||
Capital expenditures relating to contributions in aid of construction for Topic 606 day 1 adoption | — | 33,123 | — | |||||||||
Right-of-use | 5,448 | — | — |
(1) | A reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets follow: |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Cash and cash equivalents | $ | 9,530 | $ | 16,173 | $ | 13,596 | ||||||
Restricted cash | 27,392 | — | — | |||||||||
Total cash, cash equivalents and restricted cash | $ | 36,922 | $ | 16,173 | $ | 13,596 | ||||||
• | Summit Utica, a natural gas gathering system operating in the Appalachian Basin, which includes the Utica and Point Pleasant shale formations in southeastern Ohio; |
• | Ohio Gathering, a natural gas gathering system and a condensate stabilization facility operating in the Appalachian Basin, which includes the Utica and Point Pleasant shale formations in southeastern Ohio; |
• | Polar and Divide, a crude oil and produced water gathering system and transmission pipeline operating in the Williston Basin, which includes the Bakken and Three Forks shale formations in northwestern North Dakota; |
• | Bison Midstream, an associated natural gas gathering system operating in the Williston Basin, which includes the Bakken and Three Forks shale formations in northwestern North Dakota; |
• | Niobrara G&P, an associated natural gas gathering and processing system operating in the DJ Basin, which includes the Niobrara and Codell shale formations in northeastern Colorado and southeastern Wyoming; |
• | Summit Permian, an associated natural gas gathering and processing system operating in the northern Delaware Basin, which includes the Wolfcamp and Bone Spring formations, in southeastern New Mexico; |
• | Double E, a 1.35 Bcf/d natural gas transmission pipeline that is under development and will provide transportation service from multiple receipt points in the Delaware Basin to various delivery points in and around the Waha Hub in Texas; |
• | Grand River, a natural gas gathering and processing system operating in the Piceance Basin, which includes the Mesaverde formation and the Mancos and Niobrara shale formations in western Colorado; |
• | DFW Midstream, a natural gas gathering system operating in the Fort Worth Basin, which includes the Barnett Shale formation in north-central Texas; and |
• | Mountaineer Midstream, a natural gas gathering system operating in the Appalachian Basin, which includes the Marcellus Shale formation in northern West Virginia. |
Useful lives (In years) | ||||
Gathering and processing systems and related equipment | 12-30 | |||
Other | 4-15 |
• | Level 1. Inputs represent quoted prices in active markets for identical assets or liabilities; |
• | Level 2. Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (for example, quoted market prices for similar assets or liabilities in active markets or quoted market prices for identical assets or liabilities in markets not considered to be active, inputs other than quoted prices that are observable for the asset or liability, or market-corroborated inputs); and |
• | Level 3. Inputs that are not observable from objective sources, such as management’s internally developed assumptions used in pricing an asset or liability (for example, an internally developed present value of future cash flows model that underlies management’s fair value measurement). |
• | Fee-based arrangements.fee-based arrangements, we receive a fee or fees for one or more of the following services (i) natural gas gathering, treating, compressing and/or processing and (ii) crude oil and/or produced water gathering. |
• | Percent-of-proceeds percent-of-proceeds |
• | ASU No. 2016-02 Leases (“Topic 842”). We adopted Topic 842 with a date of initial application of January 1, 2019. We applied Topic 842 by recognizing (i) a $5.4 millionright-of-use |
• | ASU No. 2018-13 Fair Value Measurement (“ASU2018-13”). ASU2018-13 updates the disclosure requirements on fair value measurements including new disclosures for the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. ASU2018-13 modifies existing disclosures including clarifying the measurement uncertainty disclosure. ASU2018-13 removes certain existing disclosure requirements including the amount and reasons for transfers between Level 1 and Level 2 fair value measurements and the policy for the timing of transfer between levels. The adoption of ASU2018-13 on January 1, 2020 did not have a material impact on our consolidated financial statement disclosures. |
• | ASU No. 2016-13 Financial Instruments – Credit Losses (“ASU2016-13”). ASU2016-13 requires the use of a current expected loss model for financial assets measured at amortized cost and certainoff-balance sheet credit exposures. Under this model, entities will be required to estimate the lifetime expected credit losses on such instruments based on historical experience, current conditions, and reasonable and supportable forecasts. This amended guidance also expands the disclosure requirements to enable users of financial statements to understand an entity’s assumptions, models and methods for estimating expected credit losses. The changes are effective for annual and interim periods beginning after December 15, 2019, and amendments should be applied using a modified retrospective approach. The adoption of ASU2016-13 on January 1, 2020 did not have a material impact on our consolidated financial statements or disclosures. |
2020 | 2021 | 2022 | 2023 | 2024 | Thereafter | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Gathering services and related fees | $ | 122,055 | $ | 102,127 | $ | 84,736 | $ | 66,693 | $ | 50,608 | $ | 59,602 |
Reportable Segments | ||||||||||||||||||||||||||||||||||||||||
Year ended December 31, 2019 | ||||||||||||||||||||||||||||||||||||||||
Utica Shale | Williston Basin | DJ Basin | Permian Basin | Piceance Basin | Barnett Shale | Marcellus Shale | Total reportable segments | All other segments | Total | |||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||
Major products / services lines | ||||||||||||||||||||||||||||||||||||||||
Gathering services and related fees | $ | 31,926 | $ | 77,626 | $ | 21,940 | $ | 3,610 | $ | 121,357 | $ | 47,862 | $ | 24,471 | $ | 328,792 | $ | (2,045 | ) | $ | 326,747 | |||||||||||||||||||
Natural gas, NGLs and condensate sales | — | 16,461 | 389 | 16,383 | 7,954 | 17,147 | — | 58,334 | 28,660 | 86,994 | ||||||||||||||||||||||||||||||
Other revenues | 2,065 | 11,564 | 3,721 | 310 | 4,327 | 6,793 | — | 28,780 | 1,007 | 29,787 | ||||||||||||||||||||||||||||||
Total | $ | 33,991 | $ | 105,651 | $ | 26,050 | $ | 20,303 | $ | 133,638 | $ | 71,802 | $ | 24,471 | $ | 415,906 | $ | 27,622 | $ | 443,528 |
Reportable Segments | ||||||||||||||||||||||||||||||||||||||||
Year ended December 31, 2018 | ||||||||||||||||||||||||||||||||||||||||
Utica Shale | Williston Basin | DJ Basin | Permian Basin | Piceance Basin | Barnett Shale | Marcellus Shale | Total reportable segments | All other segments | Total | |||||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||||||||||||||
Major products / services lines | ||||||||||||||||||||||||||||||||||||||||
Gathering services and related fees | $ | 35,233 | $ | 79,606 | $ | 11,251 | $ | 115 | $ | 135,810 | $ | 59,030 | $ | 29,573 | $ | 350,618 | $ | (6,002 | ) | $ | 344,616 | |||||||||||||||||||
Natural gas, NGLs and condensate sales | — | 31,840 | 371 | 843 | 14,800 | 2,523 | — | 50,377 | 84,457 | 134,834 | ||||||||||||||||||||||||||||||
Other revenues | — | 12,204 | 3,672 | — | 4,909 | 6,712 | — | 27,497 | (294 | ) | 27,203 | |||||||||||||||||||||||||||||
Total | $ | 35,233 | $ | 123,650 | $ | 15,294 | $ | 958 | $ | 155,519 | $ | 68,265 | $ | 29,573 | $ | 428,492 | $ | 78,161 | $ | 506,653 |
December 31, 2019 | December 31, 2018 | |||||||
(In thousands) | ||||||||
Contract assets, beginning of period | $ | 8,755 | $ | — | ||||
Additions | 18,077 | 26,403 | ||||||
Transfers out | (22,930 | ) | (17,648 | ) | ||||
Contract assets, end of period | $ | 3,902 | $ | 8,755 |
• | the Utica Shale, which is served by Summit Utica; |
• | Ohio Gathering, which includes our ownership interest in OGC and OCC; |
• | the Williston Basin, which is served by Polar and Divide and Bison Midstream; |
• | the DJ Basin, which is served by Niobrara G&P; |
• | the Permian Basin, which is served by Summit Permian; |
• | the Piceance Basin, which is served by Grand River; |
• | the Barnett Shale, which is served by DFW Midstream; and |
• | the Marcellus Shale, which is served by Mountaineer Midstream. |
December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Assets (1): | ||||||||||||
Utica Shale | $ | 206,368 | $ | 207,357 | $ | 212,311 | ||||||
Ohio Gathering | 275,000 | 649,250 | 690,485 | |||||||||
Williston Basin | 452,152 | 526,819 | 512,860 | |||||||||
DJ Basin | 205,308 | 166,580 | 79,438 | |||||||||
Permian Basin | 185,708 | 145,702 | 57,590 | |||||||||
Piceance Basin | 631,140 | 699,638 | 719,284 | |||||||||
Barnett Shale | 350,638 | 376,564 | 383,306 | |||||||||
Marcellus Shale | 184,631 | 208,790 | 217,362 | |||||||||
Total reportable segment assets | 2,490,945 | 2,980,700 | 2,872,636 | |||||||||
Corporate and Other | 83,153 | 56,838 | 35,332 | |||||||||
Eliminations | — | (4,319 | ) | (249 | ) | |||||||
Total assets | $ | 2,574,098 | $ | 3,033,219 | $ | 2,907,719 | ||||||
(1) | At December 31, 2019, Corporate and Other included $34.7 million relating to our investment in Double E (included in the Investment in equity method investees caption of the consolidated balance sheet). At December 31, 2018, Corporate and Other included $9.6 million of capital expenditures relating to the Double E Project. |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Revenues (1): | ||||||||||||
Utica Shale | $ | 33,991 | $ | 35,233 | $ | 38,907 | ||||||
Williston Basin | 105,651 | 123,650 | 161,503 | |||||||||
DJ Basin | 26,050 | 15,294 | 11,860 | |||||||||
Permian Basin | 20,303 | 958 | — | |||||||||
Piceance Basin | 133,638 | 155,519 | 154,893 | |||||||||
Barnett Shale | 71,802 | 68,265 | 71,667 | |||||||||
Marcellus Shale | 24,471 | 29,573 | 30,394 | |||||||||
Total reportable segments revenue | 415,906 | 428,492 | 469,224 | |||||||||
Corporate and Other | 30,552 | 88,286 | 26,446 | |||||||||
Eliminations | (2,930 | ) | (10,125 | ) | (6,929 | ) | ||||||
Total revenues | $ | 443,528 | $ | 506,653 | $ | 488,741 | ||||||
(1) | Excludes revenues earned by Ohio Gathering due to equity method accounting. |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
Percentage of total revenues (1): | ||||||||||||
Counterparty A - Piceance Basin | 11 | % | * | * | ||||||||
Counterparty B - Williston Basin | 10 | % | * | 13 | % | |||||||
Counterparty C - Piceance Shale | * | 10 | % | * |
(1) | Excludes revenues earned by Ohio Gathering due to equity method accounting. |
* | Less than 10% |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Depreciation and amortization (1): | ||||||||||||
Utica Shale | $ | 7,659 | $ | 7,672 | $ | 7,009 | ||||||
Williston Basin | 19,829 | 22,642 | 33,772 | |||||||||
DJ Basin | 3,732 | 3,133 | 2,636 | |||||||||
Permian Basin | 4,868 | 243 | — | |||||||||
Piceance Basin | 47,018 | 46,919 | 46,289 | |||||||||
Barnett Shale (2) | 16,575 | 15,325 | 15,001 | |||||||||
Marcellus Shale | 9,141 | 9,090 | 9,047 | |||||||||
Total reportable segment depreciation and amortization | 108,822 | 105,024 | 113,754 | |||||||||
Corporate and Other | 2,752 | 1,906 | 1,364 | |||||||||
Total depreciation and amortization | $ | 111,574 | $ | 106,930 | $ | 115,118 | ||||||
(1) | Excludes depreciation and amortization recognized by Ohio Gathering due to equity method accounting. |
(2) | Includes the amortization expense associated with our favorable and unfavorable (for 2018) gas gathering contracts as reported in Other revenues. |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Cash paid for capital expenditures (1): | ||||||||||||
Utica Shale | $ | 3,902 | $ | 5,719 | $ | 22,921 | ||||||
Williston Basin | 30,861 | 25,202 | 17,309 | |||||||||
DJ Basin | 80,487 | 64,920 | 7,150 | |||||||||
Permian Basin | 44,955 | 83,823 | 56,020 | |||||||||
Piceance Basin | 1,946 | 7,887 | 16,564 | |||||||||
Barnett Shale (2) | 184 | 1,370 | 569 | |||||||||
Marcellus Shale | 693 | 1,030 | 641 | |||||||||
Total reportable segment capital expenditures | 163,028 | 189,951 | 121,174 | |||||||||
Corporate and Other | 19,263 | 10,635 | 3,041 | |||||||||
Total cash paid for capital expenditures | $ | 182,291 | $ | 200,586 | $ | 124,215 | ||||||
(1) | Excludes cash paid for capital expenditures by Ohio Gathering due to equity method accounting. |
(2) | For the year ended December 31, 2019, the amount includes sales tax reimbursements of $1.1 million. |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Reportable segment adjusted EBITDA | ||||||||||||
Utica Shale | $ | 29,292 | $ | 30,285 | $ | 34,011 | ||||||
Ohio Gathering | 39,126 | 39,969 | 41,246 | |||||||||
Williston Basin | 69,437 | 76,701 | 66,413 | |||||||||
DJ Basin | 18,668 | 7,558 | 6,624 | |||||||||
Permian Basin | (879 | ) | (1,200 | ) | — | |||||||
Piceance Basin | 98,765 | 111,042 | 111,113 | |||||||||
Barnett Shale | 43,043 | 43,268 | 46,232 | |||||||||
Marcellus Shale | 20,051 | 24,267 | 23,888 | |||||||||
Total of reportable segments’ measures of profit | $ | 317,503 | $ | 331,890 | $ | 329,527 | ||||||
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Reconciliation of (loss) income before income taxes and loss from equity method investees to total of reportable segments’ measures of profit: | ||||||||||||
(Loss) income before income taxes and loss from equity method investees | $ | (54,644 | ) | $ | 45,575 | $ | (134,187 | ) | ||||
Add: | ||||||||||||
Corporate and Other expense | 44,808 | 45,131 | 40,803 | |||||||||
Interest expense | 91,966 | 82,830 | 88,701 | |||||||||
Early extinguishment of debt | — | — | 22,039 | |||||||||
Depreciation and amortization | 111,574 | 106,930 | 115,118 | |||||||||
Proportional adjusted EBITDA for equity method investees | 39,126 | 39,969 | 41,246 | |||||||||
Adjustments related to MVC shortfall payments | 3,476 | (3,632 | ) | (41,373 | ) | |||||||
Adjustments related to capital reimbursement activity | (2,156 | ) | (427 | ) | — | |||||||
Unit-based and noncash compensation | 8,171 | 8,328 | 7,951 | |||||||||
(Gain) loss on asset sales, net | (1,536 | ) | — | 527 | ||||||||
Long-lived asset impairment | 60,507 | 7,186 | 188,702 | |||||||||
Goodwill impairment | 16,211 | — | — | |||||||||
Total of reportable segments’ measures of profit | $ | 317,503 | $ | 331,890 | $ | 329,527 | ||||||
Year ended December 31, 2019 | ||||||||||||||||
Williston Basin | Piceance Basin | Barnett Shale | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Adjustments related to expected MVC shortfall payments: | $ | — | $ | (103 | ) | $ | 3,579 | $ | 3,476 |
Year ended December 31, 2018 | ||||||||||||||||
Williston Basin | Piceance Basin | Barnett Shale | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Adjustments related to expected MVC shortfall payments: | $ | — | $ | 10 | $ | (3,642 | ) | $ | (3,632 | ) |
Year Ended December 31, 2017 | ||||||||||||||||
Williston Basin | Piceance Basin | Barnett Shale | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Adjustments related to MVC shortfall payments: | ||||||||||||||||
Net change in deferred revenue for MVC shortfall payments | $ | (37,693 | ) | $ | (3,065 | ) | $ | — | $ | (40,758 | ) | |||||
Expected MVC shortfall adjustments | — | (3 | ) | (612 | ) | (615 | ) | |||||||||
Total adjustments related to MVC shortfall payments | $ | (37,693 | ) | $ | (3,068 | ) | $ | (612 | ) | $ | (41,373 | ) | ||||
December 31, 2019 | December 31, 2018 | |||||||
(In thousands) | ||||||||
Gathering and processing systems and related equipment | $ | 2,182,950 | $ | 2,155,325 | ||||
Construction in progress | 78,716 | 137,920 | ||||||
Land and line fill | 10,137 | 11,748 | ||||||
Other | 54,595 | 47,319 | ||||||
Total | 2,326,398 | 2,352,312 | ||||||
Less accumulated depreciation | 443,909 | 388,213 | ||||||
Property, plant and equipment, net | $ | 1,882,489 | $ | 1,964,099 | ||||
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Long-lived asset impairment: | ||||||||||||
Williston Basin | $ | 10 | $ | 3,972 | $ | 101,961 | ||||||
Piceance Basin | 14,162 | 1,004 | 697 | |||||||||
DJ Basin | 34,913 | 9 | — | |||||||||
Barnett Shale | 9,629 | — | — | |||||||||
Utica Shale | — | 1,440 | 878 | |||||||||
Permian Basin | 726 | 761 | — |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Depreciation expense | $ | 78,489 | $ | 74,674 | $ | 75,382 | ||||||
Capitalized interest | 6,974 | 8,497 | 2,579 |
December 31, 2019 | ||||||||||||
Gross carrying amount | Accumulated amortization | Net | ||||||||||
(In thousands) | ||||||||||||
Favorable gas gathering contracts | $ | 24,195 | $ | (15,125 | ) | $ | 9,070 | |||||
Contract intangibles | 278,448 | (169,549 | ) | 108,899 | ||||||||
Rights-of-way | 157,175 | (42,866 | ) | 114,309 | ||||||||
Total intangible assets | $ | 459,818 | $ | (227,540 | ) | $ | 232,278 | |||||
December 31, 2018 | ||||||||||||
Gross carrying amount | Accumulated amortization | Net | ||||||||||
(In thousands) | ||||||||||||
Favorable gas gathering contracts | $ | 24,195 | $ | (13,905 | ) | $ | 10,290 | |||||
Contract intangibles | 278,448 | (143,962 | ) | 134,486 | ||||||||
Rights-of-way | 166,209 | (37,569 | ) | 128,640 | ||||||||
Total intangible assets | $ | 468,852 | $ | (195,436 | ) | $ | 273,416 | |||||
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Amortization expense – favorable gas gathering contracts | $ | (1,220 | ) | $ | (1,555 | ) | $ | (1,555 | ) |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Amortization expense – contract intangibles | $ | 25,587 | $ | 26,141 | $ | 34,202 | ||||||
Amortization expense – rights-of-way | 6,278 | 6,448 | 6,153 |
Intangible assets | ||||
(In thousands) | ||||
2020 | $ | 31,901 | ||
2021 | 28,209 | |||
2022 | 25,142 | |||
2023 | 25,088 | |||
2024 | 14,917 |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Accumulated goodwill impairment: | ||||||||||||
Piceance Basin | $ | 45,478 | $ | 45,478 | $ | 45,478 | ||||||
Williston Basin | 257,572 | 257,572 | 257,572 | |||||||||
Marcellus Shale | 16,211 | — | — | |||||||||
Total accumulated goodwill impairment | $ | 319,261 | $ | 303,050 | $ | 303,050 |
2019 | 2018 | |||||||
(In thousands) | ||||||||
Investment in Ohio Gathering, December 31 | $ | 275,000 | $ | 649,250 | ||||
December cash distributions | 2,700 | 2,736 | ||||||
Impairment loss (1) | 232,521 | 5,652 | ||||||
Loss contingency | — | 2,040 | ||||||
Basis difference | — | (116,832 | ) | |||||
Investment in Ohio Gathering, net of basis difference, November 30 | $ | 510,221 | $ | 542,846 | ||||
(1) | Amount is comprised of (i) a $329.7 million impairment of our equity method investment in Ohio Gathering; (ii) the write-off of our basis difference of ($103.5) million in Ohio Gathering as a result of the impairment in our equity method investment in Ohio Gathering; and (iii) a $6.3 million impairment of long-lived assets in OCC. |
November 30, 2019 | November 30, 2018 | |||||||||||||||
OGC | OCC | OGC | OCC | |||||||||||||
(In thousands) | ||||||||||||||||
Current assets | $ | 41,972 | $ | 2,187 | $ | 37,403 | $ | 3,716 | ||||||||
Noncurrent assets | 1,281,171 | 28,323 | 1,262,253 | 27,203 | ||||||||||||
Total assets | $ | 1,323,143 | $ | 30,510 | $ | 1,299,656 | $ | 30,919 | ||||||||
Current liabilities | $ | 21,798 | $ | 4,016 | $ | 19,903 | $ | 3,912 | ||||||||
Noncurrent liabilities | 4,113 | 6,683 | 3,688 | 8,807 | ||||||||||||
Total liabilities | $ | 25,911 | $ | 10,699 | $ | 23,591 | $ | 12,719 | ||||||||
Twelve months ended November 30, 2019 | Twelve months ended November 30, 2018 | Twelve months ended November 30, 2017 | ||||||||||||||||||||||
OGC | OCC | OGC | OCC | OGC | OCC | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Total revenues | $ | 142,138 | $ | 8,601 | $ | 142,398 | $ | 10,177 | $ | 140,679 | $ | 8,607 | ||||||||||||
Total operating expenses | 108,234 | 38,815 | 136,722 | 9,053 | 111,897 | 8,298 | ||||||||||||||||||
Net income (loss) | 33,897 | (30,214 | ) | 5,670 | 498 | 28,785 | (907 | ) |
• | To the extent that a customer’s throughput volumes are less than its MVC for the applicable period and the customer makes a shortfall payment, it may be entitled to an offset in one or more subsequent periods to the extent that its throughput volumes in subsequent periods exceed its MVC for those periods. In such a situation, we would not receive gathering fees on throughput in excess of that customer’s MVC (depending on the terms of the specific gas gathering agreement) to the extent that the customer had made a shortfall payment with respect to one or more preceding measurement periods (as applicable). |
• | To the extent that a customer’s throughput volumes exceed its MVC in the applicable contracted measurement period, it may be entitled to apply the excess throughput against its aggregate MVC, thereby reducing the period for which its annual MVC applies. As a result of this mechanism, the weighted-average remaining period for which our MVCs apply will be less than the weighted-average of the original stated contract terms of our MVCs. |
• | To the extent that certain of our customers’ throughput volumes exceed its MVC for the applicable period, there is a crediting mechanism that allows the customer to build a bank of credits that it can utilize in the future to reduce shortfall payments owed in subsequent periods, subject to expiration if there is no shortfall in subsequent periods. The period over which this credit bank can be applied to future shortfall payments varies, depending on the particular gas gathering agreement. |
Utica Shale | Williston Basin | DJ Basin | Piceance Basin | Barnett Shale | Marcellus Shale | Total current | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Current deferred revenue, January 1, 2018 | $ | 18 | $ | 1,017 | $ | 358 | $ | 7,038 | $ | 1,619 | $ | 38 | $ | 10,088 | ||||||||||||||
Additions | 18 | 1,744 | 943 | 21,955 | 1,651 | 96 | 26,407 | |||||||||||||||||||||
Less revenue recognized | 18 | 1,347 | 562 | 21,377 | 1,628 | 96 | 25,028 | |||||||||||||||||||||
Current deferred revenue, December 31, 2018 | 18 | 1,414 | 739 | 7,616 | 1,642 | 38 | 11,467 | |||||||||||||||||||||
Additions | 18 | 2,262 | 5,165 | 16,211 | 1,632 | 38 | 25,326 | |||||||||||||||||||||
Less revenue recognized | 18 | 1,743 | 3,044 | 16,813 | 1,644 | 38 | 23,300 | |||||||||||||||||||||
Current deferred revenue, December 31, 2019 | $ | 18 | $ | 1,933 | $ | 2,860 | $ | 7,014 | $ | 1,630 | $ | 38 | $ | 13,493 | ||||||||||||||
Utica Shale | Williston Basin | DJ Basin | Piceance Basin | Barnett Shale | Marcellus Shale | Total noncurrent | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Noncurrent deferred, revenue, January 1, 2018 | $ | 39 | $ | 4,215 | $ | 4,505 | $ | 18,219 | $ | 8,217 | $ | 333 | $ | 35,528 | ||||||||||||||
Additions | — | 1,851 | 3,720 | 7,869 | 3,062 | — | 16,502 | |||||||||||||||||||||
Less reclassification to current deferred revenue | 18 | 1,673 | 941 | 8,146 | 1,651 | 97 | 12,526 | |||||||||||||||||||||
Noncurrent deferred revenue, December 31, 2018 | 21 | 4,393 | 7,284 | 17,942 | 9,628 | 236 | 39,504 | |||||||||||||||||||||
Additions | — | 1,940 | 5,470 | 6,104 | 1,579 | — | 15,093 | |||||||||||||||||||||
Less reclassification to current deferred revenue | 18 | 2,699 | 5,165 | 6,336 | 1,632 | 38 | 15,888 | |||||||||||||||||||||
Noncurrent deferred revenue, December 31, 2019 | $ | 3 | $ | 3,634 | $ | 7,589 | $ | 17,710 | $ | 9,575 | $ | 198 | $ | 38,709 | ||||||||||||||
December 31, 2019 | December 31, 2018 | |||||||
(In thousands) | ||||||||
Summit Holdings’ variable rate senior secured Revolving Credit Facility ( 4.55% at December 31, 2019 and 5.03% at December 31, 2018) due May 2022 | $ | 677,000 | $ | 466,000 | ||||
Summit Holdings’ 5.5% senior unsecured notes due August 2022 | 300,000 | 300,000 | ||||||
Less unamortized debt issuance costs (1) | (1,686 | ) | (2,362 | ) | ||||
Summit Holdings’ 5.75% senior unsecured notes due April 2025 | 500,000 | 500,000 | ||||||
Less unamortized debt issuance costs (1) | (5,015 | ) | (5,907 | ) | ||||
SMP Holdings’ variable rate senior secured term loan ( 7.80% at December 31, 2019 and 8.52% at December 31, 2018) due May 2022 | 161,500 | 226,750 | ||||||
Less unamortized debt issuance costs (1) | (3,974 | ) | (5,701 | ) | ||||
Total debt | 1,627,825 | 1,478,780 | ||||||
Less current portion | 5,546 | 14,500 | ||||||
Total long-term debt | $ | 1,622,279 | $ | 1,464,280 | ||||
(1) | Issuance costs are being amortized over the life of the Term Loan B and Senior Notes. |
2020 | $ | — | ||
2021 | — | |||
2022 | 1,138,500 | |||
2023 | — | |||
2024 | — | |||
Thereafter | 500,000 | |||
Total long-term debt | $ | 1,638,500 | ||
December 31, 2019 | December 31, 2018 | |||||||||||||||
Carrying value | Estimated fair value (Level 2) | Carrying value | Estimated fair value (Level 2) | |||||||||||||
(In thousands) | ||||||||||||||||
Summit Holdings 5.5% Senior Notes ($300.0 million principal) | $ | 298,314 | $ | 266,750 | $ | 297,638 | $ | 286,625 | ||||||||
Summit Holdings 5.75% Senior Notes ($500.0 million principal) | 494,985 | 382,708 | 494,093 | 455,208 |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
Per-unit distributions to unitholders | $ | 1.4375 | $ | 2.300 | $ | 2.300 |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands, except per-unit amounts) | ||||||||||||
Numerator for basic and diluted EPU: | ||||||||||||
Allocation of net (loss) income among limited partner interests: | ||||||||||||
Net (loss) income attributable to limited partners | $ | (184,451 | ) | $ | 31,546 | $ | (183,411 | ) | ||||
Less net income attributable to Series A Preferred Units | 28,500 | 28,500 | 3,563 | |||||||||
Less net income attributable to Subsidiary Series A Preferred Units | 58 | — | — | |||||||||
Net (loss) income attributable to common limited partners | $ | (213,009 | ) | $ | 3,046 | $ | (186,974 | ) | ||||
Denominator for basic and diluted EPU: | ||||||||||||
Weighted-average common units outstanding – basic (1) | 45,319 | 45,319 | 45,319 | |||||||||
Effect of nonvested phantom units | — | 311 | — | |||||||||
Weighted-average common units outstanding – diluted | 45,319 | 45,630 | 45,319 | |||||||||
(Loss) earnings per limited partner unit: | ||||||||||||
Common unit – basic | $ | (4.70 | ) | $ | 0.07 | $ | (4.13 | ) | ||||
Common unit – diluted | $ | (4.70 | ) | $ | 0.07 | $ | (4.13 | ) | ||||
Nonvested anti-dilutive phantom units excluded from the calculation of diluted EPU | 175 | 2 | 42 |
(1) | As a result of the GP Buy-In Transaction, our historical results are those of Summit Investments. The number of common units of 45.3 million represents those of Summit Investments and has been used for the earnings per unit calculations presented herein. |
Units | Weighted-average grant date fair value | |||||||
Nonvested phantom units, January 1, 2017 | 691,955 | $ | 19.59 | |||||
Phantom units granted | 371,972 | 22.50 | ||||||
Phantom units vested | (293,222 | ) | 24.76 | |||||
Phantom units forfeited | (21,431 | ) | 20.07 | |||||
Nonvested phantom units, December 31, 2017 | 749,274 | 20.07 | ||||||
Phantom units granted | 515,358 | 15.25 | ||||||
Phantom units vested | (359,016 | ) | 22.39 | |||||
Phantom units forfeited | (41,492 | ) | 17.27 | |||||
Nonvested phantom units, December 31, 2018 | 864,124 | 17.11 | ||||||
Phantom units granted | 1,913,099 | 6.48 | ||||||
Phantom units vested | (602,617 | ) | 16.78 | |||||
Phantom units forfeited | (68,611 | ) | 12.87 | |||||
Nonvested phantom units, December 31, 2019 | 2,105,995 | $ | 7.69 | |||||
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Intrinsic value of vested LTIP awards | $ | 5,940 | $ | 5,393 | $ | 6,657 |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
SMLP LTIP unit-based compensation | $ | 8,171 | $ | 8,328 | $ | 7,951 |
December 31, | ||||
2019 | ||||
(In thousands) | ||||
ROU assets | ||||
Operating | $ | 3,580 | ||
Finance | 3,159 | |||
$ | 6,739 | |||
Lease liabilities, current | ||||
Operating | $ | 1,221 | ||
Finance | 1,246 | |||
$ | 2,467 | |||
Lease liabilities, noncurrent | ||||
Operating | $ | 2,513 | ||
Finance | 676 | |||
$ | 3,189 |
Year ended December 31, 2019 | ||||
(In thousands) | ||||
Lease cost | ||||
Finance lease cost: | ||||
Amortization of ROU assets (included in depreciation and amortization) | $ | 1,559 | ||
Interest on lease liabilities (included in interest expense) | 102 | |||
Operating lease cost (included in general and administrative expense) | 3,345 | |||
$ | 5,006 |
Twelve months ended | ||||
December 31, 2019 | ||||
(In thousands) | ||||
Other information | ||||
Cash paid for amounts included in the measurement of lease liabilities | ||||
Operating cash outflows from operating leases | $ | 3,396 | ||
Operating cash outflows from finance leases | 102 | |||
Financing cash outflows from finance leases | 1,873 | |||
ROU assets obtained in exchange for new operating lease liabilities | 1,218 | |||
ROU assets obtained in exchange for new finance lease liabilities | 1,350 | |||
Weighted-average remaining lease term (years) - operating leases | 5.8 | |||
Weighted-average remaining lease term (years) - finance leases | 2.0 | |||
Weighted-average discount rate - operating leases | 5 | % | ||
Weighted-average discount rate - finance leases | 4 | % |
Year ended December 31, | ||||||||||||
2019 | 2018 | 2017 | ||||||||||
(In thousands) | ||||||||||||
Lease expense | $ | 4,038 | $ | 4,108 | $ | 3,963 |
December 31, 2019 | ||||||||
(In thousands) | ||||||||
Operating | Finance | |||||||
2020 | $ | 1,705 | $ | 1,299 | ||||
2021 | 1,004 | 616 | ||||||
2022 | 551 | 76 | ||||||
2023 | 408 | — | ||||||
2024 | 240 | — | ||||||
2025 | 153 | — | ||||||
Thereafter | 742 | — | ||||||
Total future minimum lease payments | $ | 4,803 | $ | 1,991 | ||||
December 31, | ||||
2018 | ||||
(In thousands) | ||||
2019 | $ | 3,133 | ||
2020 | 1,018 | |||
2021 | 550 | |||
2022 | 506 | |||
2023 | 373 | |||
Thereafter | 621 | |||
Total future minimum lease payments | $ | 6,201 | ||
December 31, | ||||
2018 | ||||
(In thousands) | ||||
2019 | $ | 1,473 | ||
2020 | 902 | |||
2021 | 174 | |||
Total finance lease obligations | 2,549 | |||
Less: Amounts representing interest | (104 | ) | ||
Net present value of finance lease obligations | 2,445 | |||
Less: Amount representing current portion (included in Other current liabilities) | (1,406 | ) | ||
Finance lease obligations, less current portion (included in Other noncurrent liabilities) | $ | 1,039 | ||
Total | ||||
(In thousands) | ||||
Accrued environmental remediation, January 1, 2018 | $ | 5,344 | ||
Payments made | (3,808 | ) | ||
Additional accruals | 4,100 | |||
Accrued environmental remediation, December 31, 2018 | $ | 5,636 | ||
Payments made | (2,284 | ) | ||
Additional accruals | 1,299 | |||
Accrued environmental remediation, December 31, 2019 | $ | 4,651 | ||
• | Employee-related costs — we reorganized our workforce and eliminated redundant or unneeded positions. In connection with the workforce restructuring, we expect to incur severance, benefits and other employee related costs of approximately $6.0 million to be incurred over the twelve months following December 31, 2019. During the fiscal year ended December 31, 2019, we expensed approximately $3.8 million primarily related to severance, redundant salaries, certain bonuses and other employee benefits in connection with our plan. As of December 31, 2019, we had approximately $2.7 million included in current liabilities for these costs. |
• | Consultants — we engaged third-party consulting firms to assist in the evaluation of the Company’s cost structure, to help formulate the plan to implement the project, and to provide project management services for certain project initiatives. During the fiscal year ended December 31, 2019, we expensed approximately $1.2 million related to these services. As of December 31, 2019, we had approximately $0.6 million included in current liabilities for these costs. We expect to incur an additional $0.2 million related to consulting costs to be incurred over the next twelve months following December 31, 2019. |
Quarter ended | ||||||||||||||||
December 31, 2019 | September 30, 2019 | June 30, 2019 | March 31, 2019 | |||||||||||||
(In thousands, except per-unit amounts) | ||||||||||||||||
Total revenues | $ | 112,247 | $ | 100,187 | $ | 99,686 | $ | 131,408 | ||||||||
Net (loss) income attributable to SMLP | $ | (345,345 | ) | $ | (11,129 | ) | $ | 3,028 | $ | (40,280 | ) | |||||
Less net loss attributable to noncontrolling interest | (172,024 | ) | (10,340 | ) | (1,341 | ) | (25,570 | ) | ||||||||
Less net income attributable to Series A Preferred Units | 7,125 | 7,125 | 7,125 | 7,125 | ||||||||||||
Less net income attributable to Subsidiary Series A Preferred Units | 58 | — | — | — | ||||||||||||
Net loss attributable to common limited partners | $ | (180,504 | ) | $ | (7,914 | ) | $ | (2,756 | ) | $ | (21,835 | ) | ||||
Loss per limited partner unit: | ||||||||||||||||
Common unit - basic | $ | (3.98 | ) | $ | (0.17 | ) | $ | (0.06 | ) | $ | (0.48 | ) | ||||
Common unit - diluted | $ | (3.98 | ) | $ | (0.17 | ) | $ | (0.06 | ) | $ | (0.48 | ) |
Quarter ended | ||||||||||||||||
December 31, 2018 | September 30, 2018 | June 30, 2018 | March 31, 2018 | |||||||||||||
(In thousands, except per-unit amounts) | ||||||||||||||||
Total revenues | $ | 133,671 | $ | 127,479 | $ | 128,183 | $ | 117,320 | ||||||||
Net (loss) income attributable to SMLP | $ | (3,401 | ) | $ | 14,353 | $ | 11,861 | $ | 11,507 | |||||||
Less net income (loss) attributable to noncontrolling interest | 18,535 | 30,453 | (37,712 | ) | (8,502 | ) | ||||||||||
Less net income attributable to Series A Preferred Units | 7,125 | 7,125 | 7,125 | 7,125 | ||||||||||||
Net (loss) income attributable to common limited partners | $ | (29,061 | ) | $ | (23,225 | ) | $ | 42,448 | $ | 12,884 | ||||||
(Loss) earnings per limited partner unit: | ||||||||||||||||
Common unit - basic | $ | (0.64 | ) | $ | (0.51 | ) | $ | 0.94 | $ | 0.28 | ||||||
Common unit - diluted | $ | (0.64 | ) | $ | (0.51 | ) | $ | 0.93 | $ | 0.28 |