Exhibit 99.1
Emerge Energy Services Announces Fourth Quarter 2014 Results
Southlake, Texas — March 2, 2015 — Emerge Energy Services LP (“Emerge Energy”) today announced fourth quarter 2014 financial and operating results.
Highlights
| |
• | Adjusted EBITDA of $36.3 million for the three months ended December 31, 2014. |
| |
• | Distributable Cash Flow of $33.4 million for the three months ended December 31, 2014. |
| |
• | Cash available for distribution of $33.4 million, or $1.41 per unit, for the three months ended December 31, 2014. |
| |
• | Full quarter sales of 1,233,000 tons of sand. |
| |
• | Arland facility opened in early December 2014 quickly ramped up to full capacity. |
Overview
Emerge Energy reported net income of $24.4 million, or $1.01 per diluted unit for the three months ended December 31, 2014. For that same period, Emerge Energy reported Adjusted EBITDA of $36.3 million and Distributable Cash Flow of $33.4 million. Net income, net income per unit and Adjusted EBITDA for the three months ended December 31, 2013, were $14.0 million, $0.58 per diluted unit and $24.6 million, respectively. For the year ended December 31, 2014, Emerge Energy reported net income of $89.1 million, net income of $3.70 per diluted unit and Adjusted EBITDA of $131.9 million. Net income, net income per unit and Adjusted EBITDA for the year ended December 31, 2013 were $35.2 million, $0.92 and $85.2 million, respectively. Adjusted EBITDA and Distributable Cash Flow are non-GAAP financial measures that Emerge Energy uses to assess its performance on an ongoing basis.
Previously, Emerge Energy declared a distribution of $1.41 per unit for the fourth quarter of 2014, which represents an increase of 2.2% over the third quarter 2014 distribution of $1.38 per unit.
“Emerge Energy had a tremendous year, and we are extremely proud of the performance of and cash flow generated by our employees,” said Ted W. Beneski, Chairman of the Board of Directors of the general partner of Emerge Energy. “Our sand segment continued to deliver strong per-ton margins and brought the Arland facility up to full capacity in record time. Our fuel segment continued to suffer from falling refined product prices but was able to mitigate much of the damage by accelerating inventory turns and through our hedging program.”
“Our sand segment turned in a record year,” added Rick Shearer, CEO of Emerge Energy. “The sand segment generated Adjusted EBITDA of $40.3 million for the three months ended December 31, 2014 and $121.9 million for the year ended December 31, 2014. We brought two new mine and wet plant complexes online, acquired a third, and closed the year by opening our 2.5 million ton-per-year Arland dry plant, which we were able to bring to full capacity in four days. We added in-basin transload locations, increased our rail yard capacity by 50%, and added several thousand rail cars. We also just added another rail loadout location and are now shipping directly onto four Class One rail lines.
“Demand for frac sand continues to be strong, but lower crude oil prices have had a chilling effect on the market. We continue to work with customers to improve our position in the market, as well as to help them lower their total cost of sand on a delivered per-ton basis. This includes moving more product through our transload terminals, using our logistics network to lower the cost of delivery of the sand, and offering other temporary concessions that allow us to recover margin as the price of crude oil recovers. We have also been able to amend and extend a number of contracts, and now have 8.3 million tons under contract, including commitments for plants that we expect to be operational in the future, for a weighted average remaining life of 4.0 years. At the same time, we are investing time and some capital in projects that we believe will allow us to continue to lower our sand production costs on a per-ton basis.
“Our Fuel segment generated Adjusted EBITDA of $(1.9) million for the three months ended December 31, 2014 primarily because of the continued decline in refined product prices. However, we believe that the worst of that market is behind us, and we are taking several proactive measures that we believe will position the fuel segment for a solid performance in 2015 and beyond.
“As we look toward our major capital projects for 2015 and beyond, we still intend to bring online a new 2.5 million ton per year dry plant in Wisconsin. In addition to our Independence facility, we are well down the road toward constructing a second dry
plant, and expect to have one of these two facilities online by the end of the year. In the fuel segment, we plan to spend $20 million for new hydrotreaters that will allow us to process more high-sulfur transmix into gasoline and ultra-low sulfur diesel, which we believe will make our facilities more competitive and allow us to capture additional margin. In all, our capital expenditure plans for 2015 total $110 million, approximately $10 million of which is scheduled as maintenance capital expenditures.”
Conference Call
Emerge Energy will host its 2014 fourth quarter and year end results conference call later today, Monday, March 2, 2015 at 10 a.m. CDT. Callers may listen to the live presentation, which will be followed by a question and answer segment, by dialing (800) 798-2864 or (617) 614-6206 and entering pass code 32273070. An audio webcast of the call will be available at www.emergelp.com within the Investor Relations portion of the website under the Webcasts & Presentations section. A replay will be available by audio webcast and teleconference from 2:00 p.m. CDT on March 2 through 11:59 p.m. CDT on March 9, 2015. The replay teleconference will be available by dialing (888) 286-8010 or (617) 801-6888 and the reservation number 13546219.
Operating Results
The following table summarizes Emerge Energy’s unaudited consolidated operating results for the three months and year ended ended December 31, 2014 and 2013 (in thousands).
|
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Year Ended December 31, |
| 2014 | | 2013 | | 2014 | | 2013 |
REVENUES | $ | 242,562 |
| | $ | 246,030 |
| | $ | 1,111,254 |
| | $ | 873,255 |
|
OPERATING EXPENSES | | | | | | | |
Cost of goods sold | 197,049 |
| | 214,927 |
| | 950,006 |
| | 767,911 |
|
Depreciation, depletion and amortization | 6,901 |
| | 6,362 |
| | 24,803 |
| | 20,828 |
|
Selling, general and administrative expenses | 11,695 |
| | 9,439 |
| | 38,723 |
| | 26,835 |
|
IPO transaction-related costs | — |
| | — |
| | — |
| | 10,966 |
|
Total operating expenses | 215,645 |
| | 230,728 |
| | 1,013,532 |
| | 826,540 |
|
Operating income | 26,917 |
| | 15,302 |
| | 97,722 |
| | 46,715 |
|
OTHER EXPENSE (INCOME) | | | | | | | |
Interest expense, net | 2,388 |
| | 1,278 |
| | 7,394 |
| | 10,586 |
|
Loss on extinguishment of debt | — |
| | — |
| | — |
| | 907 |
|
Other | (13 | ) | | (57 | ) | | 611 |
| | (334 | ) |
Total other expense | 2,375 |
| | 1,221 |
| | 8,005 |
| | 11,159 |
|
Income before provision for income taxes | 24,542 |
| | 14,081 |
| | 89,717 |
| | 35,556 |
|
Provision for income taxes | 124 |
| | 90 |
| | 638 |
| | 386 |
|
NET INCOME | $ | 24,418 |
| | $ | 13,991 |
| | $ | 89,079 |
| | $ | 35,170 |
|
Adjusted EBITDA (a) | $ | 36,311 |
| | $ | 24,626 |
| | $ | 131,866 |
| | $ | 85,191 |
|
(a) See section entitled “Adjusted EBITDA and Distributable Cash Flow” that includes a definition of Adjusted EBITDA and provides reconciliation to GAAP net income.
Sand Segment
|
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Year Ended December 31, |
| 2014 | | 2013 | | 2014 | | 2013 |
REVENUES | $ | 104,249 |
| | $ | 53,796 |
| | $ | 341,836 |
| | $ | 167,768 |
|
OPERATING EXPENSES |
|
| | | | | | |
Cost of goods sold | 57,799 |
| | 30,224 |
| | 204,282 |
| | 91,416 |
|
Depreciation, depletion and amortization | 3,935 |
| | 2,786 |
| | 12,777 |
| | 10,458 |
|
Selling, general and administrative expenses | 6,253 |
| | 3,652 |
| | 15,821 |
| | 10,556 |
|
Operating income | $ | 36,262 |
| | $ | 17,134 |
| | $ | 108,956 |
| | $ | 55,338 |
|
Adjusted EBITDA (a) | $ | 40,333 |
| | $ | 20,652 |
| | $ | 121,893 |
| | $ | 66,623 |
|
| | | | | | | |
Volume of sand sold (tons in thousands): | 1,233 |
| | 765 |
| | 4,306 |
| | 2,651 |
|
Volume of sand produced (tons in thousands): | |
| | |
| | | | |
Arland, Wisconsin facility | 124 |
| | — |
| | 124 |
| | — |
|
Barron, Wisconsin facility | 570 |
| | 453 |
| | 2,224 |
| | 1,334 |
|
New Auburn, Wisconsin facility | 379 |
| | 359 |
| | 1,394 |
| | 1,330 |
|
Kosse, Texas facility | 81 |
| | 17 |
| | 299 |
| | 115 |
|
Total volume of sand produced | 1,154 |
| | 829 |
| | 4,041 |
| | 2,779 |
|
(a) See section entitled “Adjusted EBITDA and Distributable Cash Flow” that includes a definition of Adjusted EBITDA and provides reconciliation to GAAP net income.
For the quarter ended December 31, 2014, Emerge Energy sold 1,233,000 tons of sand, compared to 765,000 tons for the same period in the prior year. The Barron facility produced 570,000 tons, compared to 453,000 tons for the same period in 2013, while the New Auburn facility produced 379,000 tons, compared to 359,000 tons for the same period in 2013. After starting up in early December 2014, the Arland facility produced 124,000 tons, while the Kosse facility increased sales to 81,000 tons, up from 17,000 for the same period in 2013. Sand segment Adjusted EBITDA was $40.3 million for the fourth quarter 2014, compared to $20.7 million for the same quarter in 2013. This 95% increase in Adjusted EBITDA was due to the increase in total sand sales at all company facilities, the start-up of the Arland facility, a decrease in sand production costs, an increase in average selling price, and an increase in margin contribution from our logistics services.
Fuel Segment
|
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Year Ended December 31, |
| 2014 | | 2013 | | 2014 | | 2013 |
REVENUES | $ | 138,313 |
| | $ | 192,234 |
| | $ | 769,418 |
| | $ | 705,487 |
|
OPERATING EXPENSES | | | | | | | |
Cost of goods sold | 139,250 |
| | 184,703 |
| | 745,724 |
| | 676,495 |
|
Depreciation, depletion and amortization | 2,959 |
| | 3,575 |
| | 11,998 |
| | 10,369 |
|
Selling, general and administrative expenses | 1,043 |
| | 1,767 |
| | 5,319 |
| | 6,057 |
|
Operating income | $ | (4,939 | ) | | $ | 2,189 |
| | $ | 6,377 |
| | $ | 12,566 |
|
Adjusted EBITDA (a) | $ | (1,939 | ) | | $ | 5,781 |
| | $ | 18,514 |
| | $ | 23,056 |
|
Volume of refined fuels sold (gallons in thousands) | 58,201 |
| | 63,413 |
| | 264,364 |
| | 224,484 |
|
Volume of terminal throughput (gallons in thousands) | 43,337 |
| | 55,872 |
| | 210,665 |
| | 207,280 |
|
Volume of transmix refined (gallons in thousands) | 24,834 |
| | 32,421 |
| | 116,611 |
| | 91,813 |
|
Refined transmix as a percent of total refined fuels sold | 42.7 | % | | 51.1 | % | | 44.1 | % | | 40.9 | % |
(a) See section entitled “Adjusted EBITDA and Distributable Cash Flow” that includes a definition of Adjusted EBITDA and provides reconciliation to GAAP net income.
For the quarter ended December 31, 2014, Emerge Energy sold 58 million gallons of refined fuel, compared to 63 million gallons for the same period last year, and had additional third-party volume of 43 million gallons pass through its terminals, compared to 56 million gallons for the same period last year. Emerge Energy refined 25 million gallons of transmix for the three months ended December 31, 2014, compared to 32 million gallons for the same period last year. Adjusted EBITDA for Fuel was $(1.9) million for the fourth quarter 2014, compared to $5.8 million for the comparable quarter in 2013. This 134% decrease in Adjusted EBITDA was due, in part, to a sharp and prolonged backwardated period of refined product prices.
Capital Expenditures
For the three months ended December 31, 2014, Emerge Energy’s capital expenditures totaled $18.8 million. This includes approximately $433,000 of maintenance capital expenditures.
Distributable Cash Flow
For the three months ended December 31, 2014, Emerge Energy generated $33.4 million in Distributable Cash Flow. On January 23, 2015, we announced a distribution of $1.41 per unit, which was paid on February 13, 2015 to common unitholders of record on February 5, 2015.
About Emerge Energy Services LP
Emerge Energy Services LP (NYSE: EMES) is a growth-oriented limited partnership engaged in the businesses of mining, producing, and distributing silica sand, a key input for the hydraulic fracturing of oil and natural gas wells. Emerge Energy also processes transmix, distributes refined motor fuels, operates bulk motor fuel storage terminals, and provides complementary fuel services. Emerge Energy operates its sand segment through its subsidiary Superior Silica Sands LLC and its fuel segment through its subsidiaries Direct Fuels LLC and Allied Energy Company LLC.
Forward-Looking Statements
This release contains certain statements that are “forward-looking statements.” These statements can be identified by the use of forward-looking terminology including “may,” “believe,” “will,” “expect,” “anticipate,” or “estimate.” These forward-looking statements involve risks and uncertainties, and there can be no assurance that actual results will not differ materially from those expected by management of Emerge Energy Services LP. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements in Emerge Energy’s Annual Report on Form 10-K filed with the SEC. The risk factors and other factors noted in the Annual Report could cause actual results to differ materially from those contained
in any forward-looking statement. Except as required by law, Emerge Energy Services LP does not undertake any obligation to update or revise such forward-looking statements to reflect events or circumstances that occur after the date hereof.
PRESS CONTACT
Robert Lane
(817) 865-2541
EMERGE ENERGY SERVICES LP
CONSOLIDATED STATEMENTS OF OPERATIONS
($ in thousands except per unit data)
|
| | | | | | | | | | | | | | | |
| Three Months Ended December 31, | | Year Ended December 31, |
| 2014 | | 2013 | | 2014 | | 2013 |
REVENUES | $ | 242,562 |
| | $ | 246,030 |
| | $ | 1,111,254 |
| | $ | 873,255 |
|
OPERATING EXPENSES | | | | | | | |
Cost of goods sold | 197,049 |
| | 214,927 |
| | 950,006 |
| | 767,911 |
|
Depreciation, depletion and amortization | 6,901 |
| | 6,362 |
| | 24,803 |
| | 20,828 |
|
Selling, general and administrative expenses | 11,695 |
| | 9,439 |
| | 38,723 |
| | 26,835 |
|
IPO transaction-related costs | — |
| | — |
| | — |
| | 10,966 |
|
Total operating expenses | 215,645 |
| | 230,728 |
| | 1,013,532 |
| | 826,540 |
|
Operating income | 26,917 |
| | 15,302 |
| | 97,722 |
| | 46,715 |
|
OTHER EXPENSE (INCOME) | | | | | | | |
Interest expense, net | 2,388 |
| | 1,278 |
| | 7,394 |
| | 10,586 |
|
Loss on extinguishment of debt | — |
| | — |
| | — |
| | 907 |
|
Other | (13 | ) | | (57 | ) | | 611 |
| | (334 | ) |
Total other expense | 2,375 |
| | 1,221 |
| | 8,005 |
| | 11,159 |
|
Income before provision for income taxes | 24,542 |
| | 14,081 |
| | 89,717 |
| | 35,556 |
|
Provision for income taxes | 124 |
| | 90 |
| | 638 |
| | 386 |
|
NET INCOME | $ | 24,418 |
| | $ | 13,991 |
| | $ | 89,079 |
| | $ | 35,170 |
|
Less Predecessor net income before May 14, 2013 | — |
| | — |
| | — |
| | 13,124 |
|
POST-IPO NET INCOME | $ | 24,418 |
| | $ | 13,991 |
| | $ | 89,079 |
| | $ | 22,046 |
|
Earnings per common unit (basic) | $ | 1.01 |
| | $ | 0.58 |
| | $ | 3.70 |
| | $ | 0.92 |
|
Earnings per common unit (diluted) | $ | 1.01 |
| | $ | 0.58 |
| | $ | 3.70 |
| | $ | 0.92 |
|
Weighted average number of common units outstanding including participating securities (basic) | 24,116,923 |
| | 24,015,662 |
| | 24,070,418 |
| | 24,015,562 |
|
Weighted average number of common units outstanding (diluted) | 24,121,956 |
| | 24,023,891 |
| | 24,076,437 |
| | 24,021,957 |
|
EMERGE ENERGY SERVICES LP
CONSOLIDATED BALANCE SHEETS
($ in thousands)
|
| | | | | | | |
| December 31, 2014 | | December 31, 2013 |
ASSETS |
Current Assets: | |
| | |
|
Cash and cash equivalents | $ | 6,876 |
| | $ | 2,167 |
|
Restricted cash and equivalents | — |
| | 6,188 |
|
Trade and other receivables, net | 75,708 |
| | 49,645 |
|
Inventories | 32,278 |
| | 41,320 |
|
Direct financing lease receivable | — |
| | 555 |
|
Prepaid expenses and other current assets | 9,262 |
| | 4,157 |
|
Total current assets | 124,124 |
| | 104,032 |
|
Property, plant and equipment, net | 238,657 |
| | 146,131 |
|
Intangible assets, net | 31,158 |
| | 39,415 |
|
Goodwill | 29,264 |
| | 29,264 |
|
Other assets, net | 13,765 |
| | 4,174 |
|
Total assets | $ | 436,968 |
| | $ | 323,016 |
|
LIABILITIES AND PARTNERS’ EQUITY |
Current Liabilities: | |
| | |
|
Accounts payable | $ | 21,341 |
| | $ | 36,096 |
|
Accrued liabilities | 24,411 |
| | 17,274 |
|
Current portion of long-term debt | 53 |
| | 233 |
|
Current portion of capital lease liability | 930 |
| | 3,469 |
|
Total current liabilities | 46,735 |
| | 57,072 |
|
Long-term debt, net of current portion | 221,864 |
| | 93,809 |
|
Obligation for business acquisition, net of current portion | 10,737 |
| | — |
|
Capital lease liability, net of current portion | 57 |
| | — |
|
Asset retirement obligations | 2,386 |
| | 1,414 |
|
Total liabilities | 281,779 |
| | 152,295 |
|
Commitments and contingencies | |
| | |
|
Partners’ Equity: | |
| | |
|
General partner | — |
| | — |
|
Limited partner common units | 155,189 |
| | 170,721 |
|
Total partners’ equity | 155,189 |
| | 170,721 |
|
Total liabilities and partners’ equity | $ | 436,968 |
| | $ | 323,016 |
|
Adjusted EBITDA and Distributable Cash Flow
We define Adjusted EBITDA generally as: net income (loss) plus interest expense, income tax expense, depreciation, depletion and amortization expense, non-cash charges and losses that are unusual or non-recurring less interest income, income tax benefits and gains that are unusual or non-recurring. We report Adjusted EBITDA (which as defined includes certain other adjustments, none of which impacted the calculation of Adjusted EBITDA herein) to our lenders under our revolving credit facility in determining our compliance with the interest coverage ratio test and certain senior consolidated indebtedness to Adjusted EBITDA tests thereunder. Adjusted EBITDA should not be considered as an alternative to net income, operating income, cash flow from operating activities or any other measure of financial performance presented in accordance with GAAP. The following tables (in thousands) reconcile net income (loss) to Adjusted EBITDA.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended December 31, |
| Sand Segment | | Fuel Segment | | Corporate | | Total |
| 2014 | | 2013 | | 2014 | | 2013 | | 2014 | | 2013 | | 2014 | | 2013 |
| ($ in thousands) |
Net income (loss) | $ | 36,262 |
| | $ | 17,134 |
| | $ | (4,939 | ) | | $ | 2,189 |
| | $ | (6,905 | ) | | $ | (5,332 | ) | | $ | 24,418 |
| | $ | 13,991 |
|
Interest expense, net | — |
| | — |
| | — |
| | — |
| | 2,388 |
| | 1,278 |
| | 2,388 |
| | 1,278 |
|
Loss on extinguishment of debt | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Other loss | — |
| | — |
| | — |
| | — |
| | (13 | ) | | (57 | ) | | (13 | ) | | (57 | ) |
Provision for income taxes | — |
| | — |
| | — |
| | — |
| | 124 |
| | 90 |
| | 124 |
| | 90 |
|
Operating income (loss) | 36,262 |
| | 17,134 |
| | (4,939 | ) | | 2,189 |
| | (4,406 | ) | | (4,021 | ) | | 26,917 |
| | 15,302 |
|
Depreciation, depletion and amortization | 3,935 |
| | 2,786 |
| | 2,959 |
| | 3,575 |
| | 7 |
| | 1 |
| | 6,901 |
| | 6,362 |
|
Equity-based compensation expense | — |
| | — |
| | — |
| | — |
| | 2,316 |
| | 2,213 |
| | 2,316 |
| | 2,213 |
|
Loss (gain) on disposal of equipment | — |
| | 777 |
| | 4 |
| | (18 | ) | | — |
| | — |
| | 4 |
| | 759 |
|
Provision for doubtful accounts | 115 |
| | (45 | ) | | 37 |
| | 35 |
| | — |
| | — |
| | 152 |
| | (10 | ) |
Accretion of asset retirement obligations | 21 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 21 |
| | — |
|
Adjusted EBITDA | $ | 40,333 |
| | $ | 20,652 |
| | $ | (1,939 | ) | | $ | 5,781 |
| | $ | (2,083 | ) | | $ | (1,807 | ) | | $ | 36,311 |
| | $ | 24,626 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| Sand Segment | | Fuel Segment | | Corporate | | Total |
| 2014 | | 2013 | | 2014 | | 2013 | | 2014 | | 2013 | | 2014 | | 2013 |
| ($ in thousands) |
Net income (loss) | $ | 108,956 |
| | $ | 55,338 |
| | $ | 6,377 |
| | $ | 12,566 |
| | $ | (26,254 | ) | | $ | (32,734 | ) | | $ | 89,079 |
| | $ | 35,170 |
|
Interest expense, net | — |
| | — |
| | — |
| | — |
| | 7,394 |
| | 10,586 |
| | 7,394 |
| | 10,586 |
|
Loss on extinguishment of debt | — |
| | — |
| | — |
| | — |
| | — |
| | 907 |
| | — |
| | 907 |
|
Other (income) loss | — |
| | — |
| | — |
| | — |
| | 611 |
| | (334 | ) | | 611 |
| | (334 | ) |
Provision for income taxes | — |
| | — |
| | — |
| | — |
| | 638 |
| | 386 |
| | 638 |
| | 386 |
|
Operating income (loss) | 108,956 |
| | 55,338 |
| | 6,377 |
| | 12,566 |
| | (17,611 | ) | | (21,189 | ) | | 97,722 |
| | 46,715 |
|
Depreciation, depletion and amortization | 12,777 |
| | 10,458 |
| | 11,998 |
| | 10,369 |
| | 28 |
| | 1 |
| | 24,803 |
| | 20,828 |
|
IPO transaction-related costs | — |
| | — |
| | — |
| | — |
| | — |
| | 10,966 |
| | — |
| | 10,966 |
|
Equity-based compensation expense | — |
| | — |
| | — |
| | — |
| | 9,042 |
| | 5,734 |
| | 9,042 |
| | 5,734 |
|
Loss (gain) on disposal of equipment | 19 | | 773 |
| | (11 | ) | | (18 | ) | | — |
| | — |
| | 8 |
| | 755 |
|
Provision for doubtful accounts | 103 | | 51 |
| | 150 | | 139 |
| | — |
| | — |
| | 253 |
| | 190 |
|
Accretion of asset retirement obligations | 38 | | 3 |
| | — |
| | — |
| | — |
| | — |
| | 38 |
| | 3 |
|
Adjusted EBITDA | $ | 121,893 |
| | $ | 66,623 |
| | $ | 18,514 |
| | $ | 23,056 |
| | $ | (8,541 | ) | | $ | (4,488 | ) | | $ | 131,866 |
| | $ | 85,191 |
|
We define Distributable Cash Flow generally as net income plus (i) non-cash net interest expense, (ii) depreciation, depletion and amortization expense, (iii) non-cash charges, and (iv) selected losses that are unusual or non-recurring; less (v) selected principal repayments, (vi) selected gains that are unusual or non-recurring, and (vii) maintenance capital expenditures. In addition, our Board of Directors utilizes reserves for future capital expenditures, compliance with law or debt agreements, and to provide funds for distributions to unitholders in respect to any one or more of the next four quarters. Distributable Cash Flow does not reflect changes in working capital balances. The following table (in thousands) reconciles net income to Distributable Cash Flow.
|
| | | |
| Three Months Ended December 31, 2014 |
Net income | $ | 24,418 |
|
| |
|
Add (less) reconciling items: | |
|
Add depreciation, depletion and amortization expense | 6,901 |
|
Add amortization of deferred financing costs | 271 |
|
Add income taxes accrued, net of payments | 113 |
|
Add equity-based compensation expense | 2,316 |
|
Add provision for doubtful accounts | 152 |
|
Add unrealized loss on fair value of interest rate swaps | 282 |
|
Add loss on disposal of assets | 4 |
|
Add accretion of asset retirement obligations | 21 |
|
Less cash distribution on participating securities | (549 | ) |
Less maintenance capital expenditures | (433 | ) |
Other | (52 | ) |
| |
|
Distributable cash flow | $ | 33,444 |
|