Document_and_Entity_Informatio
Document and Entity Information | 6 Months Ended |
Sep. 30, 2014 | |
Document and Entity Information | |
Entity Registrant Name | NGL Energy Partners LP |
Entity Central Index Key | 1504461 |
Document Type | S-4/A |
Pre-Effective Amendment Number | 2 |
Document Period End Date | 30-Sep-14 |
Amendment Flag | FALSE |
Entity Filer Category | Large Accelerated Filer |
Consolidated_Balance_Sheets
Consolidated Balance Sheets (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2011 |
In Thousands, unless otherwise specified | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | $11,823 | $10,440 | $5,528 | $11,561 | $7,832 | $16,337 |
Accounts receivable - trade, net of allowance for doubtful accounts of $2,816 and $2,822, respectively | 1,433,117 | 900,904 | 562,757 | |||
Accounts receivable - affiliates | 41,706 | 7,445 | 22,883 | |||
Inventories | 941,589 | 310,160 | 126,895 | |||
Prepaid expenses and other current assets | 156,818 | 80,350 | 37,891 | |||
Total current assets | 2,585,053 | 1,309,299 | 761,987 | |||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of $153,057 and $109,564, respectively | 1,433,313 | 829,346 | 526,437 | |||
GOODWILL | 1,170,490 | 1,107,006 | 555,220 | 167,245 | 8,568 | |
INTANGIBLE ASSETS, net of accumulated amortization of $166,484 and $116,728, respectively | 838,088 | 714,956 | 441,432 | |||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 482,644 | 189,821 | ||||
OTHER NONCURRENT ASSETS | 42,091 | 16,795 | 6,542 | |||
Total assets | 6,551,679 | 4,167,223 | 2,291,618 | |||
CURRENT LIABILITIES: | ||||||
Accounts payable - trade | 1,345,024 | 740,211 | 536,055 | |||
Accounts payable - affiliates | 85,307 | 76,846 | 6,900 | |||
Accrued expenses and other payables | 218,482 | 141,690 | 85,606 | |||
Advance payments received from customers | 106,105 | 29,965 | 22,372 | |||
Current maturities of long-term debt | 5,062 | 7,080 | 8,626 | |||
Total current liabilities | 1,759,980 | 995,792 | 659,559 | |||
LONG-TERM DEBT, net of current maturities | 2,437,351 | 1,629,834 | 740,436 | |||
OTHER NONCURRENT LIABILITIES | 39,518 | 9,744 | 2,205 | |||
COMMITMENTS AND CONTINGENCIES | ||||||
EQUITY, per accompanying statement: | ||||||
General partner, representing a 0.1% interest, 79,420 and 53,676 notional units at March 31, 2014 and 2013, respectively | -39,690 | -45,287 | -50,497 | |||
Limited partners, representing a 99.9% interest - | ||||||
Accumulated other comprehensive income (loss) | -73 | -236 | 24 | |||
Noncontrolling interests | 568,770 | 5,274 | 5,740 | |||
Total equity | 2,314,830 | 1,531,853 | 889,418 | 405,329 | 47,353 | |
Total liabilities and equity | 6,551,679 | 4,167,223 | 2,291,618 | |||
Common Units | ||||||
Limited partners, representing a 99.9% interest - | ||||||
Limited partners, representing a 99.9% interest - | 1,785,823 | 1,570,074 | 920,998 | |||
Subordinated Units | ||||||
Limited partners, representing a 99.9% interest - | ||||||
Limited partners, representing a 99.9% interest - | $2,028 | $13,153 |
Consolidated_Balance_Sheets_Pa
Consolidated Balance Sheets (Parenthetical) (USD $) | 0 Months Ended | 6 Months Ended | 12 Months Ended | |
In Thousands, except Share data, unless otherwise specified | 17-May-11 | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
Accounts receivable - trade, allowance for doubtful accounts (in dollars) | $2,816 | $2,822 | $1,760 | |
PROPERTY, PLANT AND EQUIPMENT, accumulated depreciation (in dollars) | 153,057 | 109,564 | 50,127 | |
INTANGIBLE ASSETS, accumulated amortization (in dollars) | $166,484 | $116,728 | $44,155 | |
General partner, interest (as a percent) | 0.10% | 0.10% | 0.10% | 0.10% |
General partner, notional units outstanding | 88,634 | 79,420 | 53,676 | |
Limited partners, interest (as a percent) | 99.90% | 99.90% | 99.90% | |
Common Units | ||||
Units issued | 88,545,764 | 73,421,309 | 47,703,313 | |
Units outstanding | 8,864,222 | 88,545,764 | 73,421,309 | 47,703,313 |
Subordinated Units | ||||
Units issued | 5,919,346 | 5,919,346 | ||
Units outstanding | 5,919,346 | 5,919,346 | 5,919,346 |
Consolidated_Statements_of_Ope
Consolidated Statements of Operations (USD $) | 12 Months Ended |
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2014 |
REVENUES: | |
Crude oil logistics | $4,558,545 |
Water solutions | 143,100 |
Liquids Revenue | 2,650,425 |
Retail propane | 551,815 |
Refined products | 1,180,895 |
Renewables | 176,781 |
Other | 437,713 |
Total Revenues | 9,699,274 |
COST OF SALES: | |
Crude oil logistics | 4,477,397 |
Water solutions | 11,738 |
Liquids | 2,518,099 |
Retail propane | 354,676 |
Refined products | 1,172,754 |
Renewables | 171,422 |
Other | 426,613 |
Total Cost of Sales | 9,132,699 |
OPERATING COSTS AND EXPENSES: | |
Operating | 259,396 |
General and administrative | 79,860 |
Depreciation and amortization | 120,754 |
Operating Income (Loss) | 106,565 |
OTHER INCOME (EXPENSE): | |
Earnings of unconsolidated entities | 1,898 |
Interest expense | -58,854 |
Other, net | 86 |
Loss before Income Taxes | 49,695 |
INCOME TAX PROVISION | -937 |
Net Loss | 48,758 |
NET INCOME ALLOCATED TO GENERAL PARTNER | -14,148 |
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -1,103 |
NET LOSS ALLOCATED TO LIMITED PARTNERS | 33,507 |
Common Units | |
OTHER INCOME (EXPENSE): | |
NET LOSS ALLOCATED TO LIMITED PARTNERS | 31,614 |
BASIC AND DILUTED LOSS PER COMMON UNIT (in dollars per unit) | $0.51 |
BASIC AND DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING: | |
COMMON UNITS OUTSTANDING (In shares) | 61,970,471 |
Subordinated Units | |
OTHER INCOME (EXPENSE): | |
NET LOSS ALLOCATED TO LIMITED PARTNERS | $1,893 |
BASIC AND DILUTED LOSS PER COMMON UNIT (in dollars per unit) | $0.32 |
BASIC AND DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING: | |
COMMON UNITS OUTSTANDING (In shares) | 5,919,346 |
Consolidated_Statements_of_Com
Consolidated Statements of Comprehensive Income (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Condensed Consolidated Statements of Comprehensive Income (Loss) | ||||||||||||||
Net income | ($15,879) | $43,146 | $24,052 | ($932) | ($17,508) | $22,341 | $40,477 | $10,082 | ($24,710) | ($55,789) | ($18,440) | $48,758 | $48,190 | $7,864 |
Other comprehensive income (loss) | -22 | -5 | 163 | -30 | -260 | -7 | -25 | |||||||
Comprehensive loss | ($15,901) | ($937) | ($55,626) | ($18,470) | $48,498 | $48,183 | $7,839 |
Consolidated_Statements_of_Cha
Consolidated Statements of Changes in Equity (USD $) | Total | Common Units | Accumulated Other Comprehensive Income | Noncontrolling Interest | General Partner | Limited Partners | Limited Partners |
In Thousands, except Share data, unless otherwise specified | USD ($) | USD ($) | USD ($) | USD ($) | Common Units | Subordinated Units | |
USD ($) | USD ($) | ||||||
BALANCES at Mar. 31, 2011 | $47,353 | $56 | $72 | $47,225 | |||
BALANCES (in units) at Mar. 31, 2011 | 10,933,568 | ||||||
Increase (Decrease) in Partnership Capital | |||||||
Distributions to partners prior to initial public offering | -3,850 | -4 | -3,846 | ||||
Conversion of common units to subordinated units | -23,485 | 23,485 | |||||
Conversion of subordinated units to common units (in units) | -5,919,346 | 5,919,346 | |||||
Sales of units, net of issuance costs | 75,289 | 75,289 | |||||
Sales of units, net of issuance costs (in units) | 4,025,000 | ||||||
Repurchase of common units | -3,418 | -3,418 | |||||
Repurchase of common units (in units) | -175,000 | ||||||
Contributions | 826 | 440 | 386 | ||||
Units issued in business combinations, net of issuance costs | 296,500 | 296,500 | |||||
Units issued in business combinations, net of issuance costs (in units) | 14,432,031 | ||||||
Net loss | 7,864 | -12 | 8 | 6,472 | 1,396 | ||
Distribution to partners subsequent to initial public offering | -15,210 | -20 | -10,133 | -5,057 | |||
Other comprehensive loss | -25 | -25 | |||||
BALANCES at Mar. 31, 2012 | 405,329 | 31 | 428 | 442 | 384,604 | 19,824 | |
BALANCES (in units) at Mar. 31, 2012 | 23,296,253 | 5,919,346 | |||||
Increase (Decrease) in Partnership Capital | |||||||
Distributions | -71,682 | -74 | -1,778 | -59,841 | -9,989 | ||
Contributions | 913 | 403 | 510 | ||||
Units issued in business combinations, net of issuance costs | 503,018 | 4,733 | -52,588 | 550,873 | |||
Units issued in business combinations, net of issuance costs (in units) | 24,250,258 | ||||||
Equity issued pursuant to incentive compensation plan | 3,657 | 3,657 | |||||
Equity issued pursuant to incentive compensation plan (in units) | 156,802 | ||||||
Net loss | 48,190 | 250 | 2,917 | 41,705 | 3,318 | ||
Other comprehensive loss | -7 | -7 | |||||
BALANCES at Mar. 31, 2013 | 889,418 | 24 | 5,740 | -50,497 | 920,998 | 13,153 | |
BALANCES (in units) at Mar. 31, 2013 | 47,703,313 | 5,919,346 | |||||
Increase (Decrease) in Partnership Capital | |||||||
Sales of units, net of issuance costs | 650,155 | 650,155 | |||||
Sales of units, net of issuance costs (in units) | 22,560,848 | ||||||
Distributions | -145,930 | -840 | -9,703 | -123,467 | -11,920 | ||
Contributions | 2,825 | 2,060 | 765 | ||||
Units issued in business combinations, net of issuance costs | 80,591 | 80,591 | |||||
Units issued in business combinations, net of issuance costs (in units) | 2,860,879 | ||||||
Equity issued pursuant to incentive compensation plan | 9,085 | 9,085 | |||||
Equity issued pursuant to incentive compensation plan (in units) | 296,269 | ||||||
Disposal of noncontrolling interest | -2,789 | -2,789 | |||||
Net loss | 48,758 | 1,103 | 14,148 | 32,712 | 795 | ||
Other comprehensive loss | -260 | -260 | |||||
BALANCES at Mar. 31, 2014 | 1,531,853 | -236 | 5,274 | -45,287 | 1,570,074 | 2,028 | |
BALANCES (in units) at Mar. 31, 2014 | 73,421,309 | 5,919,346 | |||||
Increase (Decrease) in Partnership Capital | |||||||
Conversion of common units to subordinated units | -8,733 | 8,733 | |||||
Conversion of subordinated units to common units (in units) | 5,919,346 | -5,919,346 | |||||
Sales of units, net of issuance costs | 370,446 | 370,446 | |||||
Sales of units, net of issuance costs (in units) | 8,767,100 | ||||||
Distributions | -119,662 | -8,654 | -15,235 | -89,025 | -6,748 | ||
Equity issued pursuant to incentive compensation plan | 18,684 | 18,684 | |||||
Equity issued pursuant to incentive compensation plan (in units) | 438,009 | ||||||
Net loss | -55,789 | 3,410 | 20,437 | -75,623 | -4,013 | ||
Other comprehensive loss | 163 | 163 | |||||
BALANCES at Sep. 30, 2014 | $2,314,830 | ($73) | $568,770 | ($39,690) | $1,785,823 | ||
BALANCES (in units) at Sep. 30, 2014 | 88,545,764 |
Consolidated_Statements_of_Cas
Consolidated Statements of Cash Flows (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
OPERATING ACTIVITIES: | |||
Net income | $48,758 | $48,190 | $7,864 |
Adjustments to reconcile net income to net cash provided by operating activities: | |||
Depreciation and amortization, including debt issuance cost amortization | 132,653 | 77,513 | 17,188 |
Loss on early extinguishment of debt | 5,769 | ||
Non-cash equity-based compensation expense | 14,054 | 8,670 | |
Loss (gain) on disposal or impairment of assets | 3,597 | 187 | -71 |
Provision for doubtful accounts | 2,172 | 1,315 | 1,049 |
Commodity derivative (gain) loss | 43,655 | 4,376 | -5,974 |
Earnings of unconsolidated entities | -1,898 | ||
Other | 312 | 375 | 403 |
Changes in operating assets and liabilities, exclusive of acquisitions: | |||
Accounts receivable - trade | 21,388 | 2,562 | -20,179 |
Accounts receivable - affiliates | 18,002 | -12,877 | 193 |
Inventories | -73,321 | 18,433 | 30,268 |
Prepaid expenses and other current assets | 18,900 | 22,585 | 14,344 |
Accounts payable - trade | -146,152 | -16,913 | 35,747 |
Accounts payable - affiliates | 67,361 | -6,813 | 4,549 |
Accrued expenses and other payables | -61,171 | -9,689 | 366 |
Advance payments received from customers | -3,074 | -11,049 | 4,582 |
Net cash used in operating activities | 85,236 | 132,634 | 90,329 |
INVESTING ACTIVITIES: | |||
Purchases of long-lived assets | -165,148 | -72,475 | -7,544 |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -1,268,810 | -490,805 | -297,401 |
Cash flows from commodity derivatives | -35,956 | 11,579 | 6,464 |
Proceeds from sales of assets | 24,660 | 5,080 | 1,238 |
Investments in unconsolidated entities | -11,515 | ||
Distributions of capital from unconsolidated entities | 1,591 | ||
Other | -195 | 346 | |
Net cash used in investing activities | -1,455,373 | -546,621 | -296,897 |
FINANCING ACTIVITIES: | |||
Proceeds from borrowings under revolving credit facilities | 2,545,500 | 1,227,975 | 478,900 |
Payments on revolving credit facilities | -2,101,000 | -964,475 | -329,900 |
Issuances of notes | 450,000 | 250,000 | |
Proceeds from borrowings on other long-term debt | 880 | 653 | |
Payments on other long-term debt | -8,819 | -4,837 | -1,278 |
Debt issuance costs | -24,595 | -20,189 | -2,380 |
Contributions | 2,825 | 913 | 440 |
Distributions | -145,930 | -71,682 | -19,060 |
Proceeds from sale of common units, net of offering costs | 650,155 | -642 | 74,759 |
Repurchase of common units | -3,418 | ||
Net cash provided by financing activities | 1,369,016 | 417,716 | 198,063 |
Net increase (decrease) in cash and cash equivalents | -1,121 | 3,729 | -8,505 |
Cash and cash equivalents, beginning of period | 11,561 | 7,832 | 16,337 |
Cash and cash equivalents, end of period | $10,440 | $11,561 | $7,832 |
Nature_of_Operations_and_Organ
Nature of Operations and Organization | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
Organization and Operations | ||
Nature of Operations and Organization | Note 1 — Organization and Operations | Note 1 — Nature of Operations and Organization |
NGL Energy Partners LP (“we,” “us,” “our,” or the “Partnership”) is a Delaware limited partnership. NGL Energy Holdings LLC serves as our general partner. At September 30, 2014, our operations include: | NGL Energy Partners LP (“we,” “us,” “our,” or the “Partnership”) is a Delaware limited partnership formed in September 2010 by several investors (“IEP Parties”). NGL Energy Holdings LLC serves as our general partner. At March 31, 2014, our operations include: | |
· Our crude oil logistics segment, the assets of which include owned and leased crude oil storage terminals, pipeline injection stations, a fleet of trucks, a fleet of leased and owned railcars, and a fleet of barges and towboats, and a 50% interest in a crude oil pipeline. Our crude oil logistics segment purchases crude oil from producers and transports it for resale at owned and leased pipeline injection points, storage terminals, barge loading facilities, rail facilities, refineries, and other trade hubs. | · A crude oil logistics business, the assets of which include crude oil storage terminals, pipeline injection stations, a fleet of trucks, a fleet of leased railcars, and a fleet of barges and towboats, and a 50% interest in a crude oil pipeline. Our crude oil logistics business purchases crude oil from producers and transports it for resale at pipeline injection points, storage terminals, barge loading facilities, rail facilities, refineries, and other trade hubs. | |
· Our water solutions segment, the assets of which include water treatment and disposal facilities. Our water solutions segment generates revenues from the treatment and disposal of wastewater generated from crude oil and natural gas production, and from the sale of recycled water and recovered hydrocarbons. | · A water solutions business, the assets of which include water treatment and disposal facilities, a fleet of water trucks, and frac tanks. Our water solutions business generates revenues from the gathering, transportation, treatment, and disposal of wastewater generated from crude oil and natural gas production operations, and from the sale of recycled water and recovered hydrocarbons. | |
· Our liquids segment, which supplies natural gas liquids to retailers, wholesalers, refiners, and petrochemical plants throughout the United States and in Canada, and which provides natural gas liquids terminaling services through its 22 terminals throughout the United States and railcar transportation services through its fleet of leased and owned railcars. Our liquids segment purchases propane, butane, and other products from refiners, processing plants, producers, and other parties, and sells the product to retailers, refiners, petrochemical plants, and other participants in the wholesale markets. | · Our liquids business, which supplies natural gas liquids to retailers, wholesalers, refiners, and petrochemical plants throughout the United States and in Canada, and which provides natural gas liquids terminaling services through its 22 terminals throughout the United States and railcar transportation services through its fleet of leased and owned railcars. Our liquids business purchases propane, butane, and other products from refiners, processing plants, producers, and other parties, and sells the product to retailers, refiners, and other participants in the wholesale markets. | |
· Our retail propane segment, which sells propane, distillates, and equipment and supplies to end users consisting of residential, agricultural, commercial, and industrial customers and to certain re-sellers in more than 20 states. | · Our retail propane business, which sells propane, distillates, and equipment and supplies to end users consisting of residential, agricultural, commercial, and industrial customers and to certain re-sellers in more than 20 states. | |
· Our refined products and renewables segment, which conducts gasoline, diesel, ethanol, and biodiesel marketing operations. We also own the 2.0% general partner interest and a 19.7% limited partner interest in TransMontaigne Partners L.P. (“TLP”), which conducts refined products terminaling operations. TLP also owns a 42.5% interest in Battleground Oil Specialty Terminal Company LLC (“BOSTCO”) and a 50% interest in Frontera Brownsville LLC (“Frontera”), which are entities that own refined products storage facilities. | We also operate a refined products marketing business, which purchases gasoline and diesel fuel from suppliers and typically sells these products in back-to-back contracts to customers at a nationwide network of third-party owned terminaling and storage facilities. We also operate a renewables business, which purchases ethanol primarily at production facilities and transports the ethanol for sale at various locations to refiners and blenders, and purchases biodiesel from production facilities in the Midwest and in Houston, Texas, and transports the product using leased railcars for sale to refiners and blenders. These businesses were acquired in our December 2013 acquisition of Gavilon, LLC (“Gavilon Energy”). | |
Initial Public Offering | ||
On May 17, 2011, we completed our initial public offering (“IPO”). We sold a total of 4,025,000 common units in our IPO at $21.00 per unit. Our proceeds from the sale of 3,850,000 common units of $71.9 million, net of total offering costs of $9.0 million, were used to repay advances under our acquisition credit facility and for general partnership purposes. Proceeds from the sale of 175,000 common units ($3.4 million) from the underwriters’ exercise of their option to purchase additional common units from us were used to redeem 175,000 of the common units outstanding prior to our IPO. Upon the completion of our IPO and the underwriters’ exercise in full of their option to purchase additional common units from us and the redemption, we had outstanding 8,864,222 common units, 5,919,346 subordinated units, a 0.1% general partner interest, and incentive distribution rights (“IDRs”). | ||
Acquisitions Subsequent to Initial Public Offering | ||
Subsequent to our IPO, we significantly expanded our operations through a number of business combinations, including the following, among others: | ||
· In October 2011, we completed a business combination with E. Osterman Propane, Inc., its affiliated companies, and members of the Osterman family, whereby we acquired retail propane operations in the northeastern United States. | ||
· In November 2011, we completed a business combination with SemStream, L.P. (“SemStream”), whereby we acquired SemStream’s wholesale natural gas liquids supply and marketing operations and its 12 natural gas liquids terminals. | ||
· In January 2012, we completed a business combination with seven companies associated with Pacer Propane Holding, L.P., whereby we acquired retail propane operations, primarily in the western United States. | ||
· In February 2012, we completed a business combination with North American Propane, Inc., whereby we acquired retail propane and distillate operations in the northeastern United States. | ||
· In May 2012, we acquired the retail propane and distillate operations of Downeast Energy Corp (“Downeast”). These operations are primarily in the northeastern United States. | ||
· In June 2012, we completed a business combination with High Sierra Energy, LP and High Sierra Energy GP, LLC (collectively, “High Sierra”), whereby we acquired all of the ownership interests in High Sierra. High Sierra’s businesses include crude oil gathering, transportation and marketing; water treatment, disposal, and transportation; and natural gas liquids transportation and marketing. | ||
· In November 2012, we completed a business combination whereby we acquired Pecos Gathering & Marketing, L.L.C. and certain of its affiliated companies (collectively, “Pecos”). The business of Pecos consists primarily of crude oil purchasing and logistics operations in Texas and New Mexico. | ||
· In December 2012, we completed a business combination whereby we acquired all of the membership interests in Third Coast Towing LLC (“Third Coast”). The business of Third Coast consists primarily of transporting crude oil via barge. | ||
· In July 2013, we completed a business combination whereby we acquired the assets of Crescent Terminals, LLC and the ownership interests in Cierra Marine, LP and its affiliated companies (collectively, “Crescent”), whereby we acquired four towboats, seven crude oil barges, and a crude oil terminal in South Texas. | ||
· In July 2013, we completed a business combination with High Roller Wells Big Lake SWD No. 1, Ltd. (“Big Lake”), whereby we acquired a water disposal facility in West Texas. We also entered into a development agreement that provides us the option to purchase disposal facilities that may be developed in the future. During March 2014, we purchased one additional facility under this agreement. | ||
· In August 2013, we completed a business combination whereby we acquired seven entities affiliated with Oilfield Water Lines LP (collectively, “OWL”). The businesses of OWL include water disposal operations and a water transportation business in Texas. | ||
· In September 2013, we completed a business combination with Coastal Plains Disposal #1, LLC (“Coastal”), in which we acquired the ownership interests in water disposal facilities in Texas and the right to purchase one additional facility, which we exercised in March 2014. | ||
· In December 2013, we acquired the ownership interests in Gavilon Energy. The assets of Gavilon Energy include crude oil terminals in Oklahoma, Texas, and Louisiana and a 50% interest in Glass Mountain Pipeline, LLC (“Glass Mountain”), which owns a crude oil pipeline that originates in western Oklahoma and terminates in Cushing, Oklahoma. This pipeline became operational in February 2014. The operations of Gavilon Energy include the marketing of crude oil, refined products, ethanol, biodiesel, and natural gas liquids. |
Significant_Accounting_Policie
Significant Accounting Policies | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||
Significant Accounting Policies | ||||||||||||||||||||||||||||
Significant Accounting Policies | Note 2 — Significant Accounting Policies | Note 2 — Significant Accounting Policies | ||||||||||||||||||||||||||
Basis of Presentation | Basis of Presentation | |||||||||||||||||||||||||||
The unaudited condensed consolidated financial statements as of and for the three months and six months ended September 30, 2014 and 2013 include our accounts and those of our controlled subsidiaries. Investments where we do not have the ability to exercise control, but do have the ability to exercise significant influence, are accounted for using the equity method of accounting. All significant intercompany transactions and account balances have been eliminated in consolidation. The unaudited condensed consolidated balance sheet at March 31, 2014 is derived from audited financial statements. We have made certain reclassifications to prior period financial statements to conform to classification methods used in fiscal year 2015. These reclassifications had no impact on previously reported amounts of equity or net income. | Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The accompanying consolidated financial statements include the accounts of the Partnership and its controlled subsidiaries. All significant intercompany transactions and account balances have been eliminated in consolidation. | |||||||||||||||||||||||||||
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim consolidated financial information in accordance with the rules and regulations of the Securities and Exchange Commission. The unaudited condensed consolidated financial statements include all adjustments that we consider necessary for a fair presentation of our consolidated financial position and results of operations for the interim periods presented. Such adjustments consist of only normal recurring items, unless otherwise disclosed herein. Accordingly, the unaudited condensed consolidated financial statements do not include all the information and notes required by GAAP for complete annual consolidated financial statements. However, we believe that the disclosures made are adequate to make the information not misleading. These interim unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements for the fiscal year ended March 31, 2014 included in our Annual Report on Form 10-K (the “Annual Report”). Due to the seasonal nature of our natural gas liquids operations and other factors, the results of operations for interim periods are not necessarily indicative of the results to be expected for a full year. | We have made certain reclassifications to the prior period financial statements to conform with classification methods used in fiscal 2014. These reclassifications had no impact on previously-reported amounts of equity or net income. In addition, certain balances at March 31, 2013 were adjusted to reflect the final acquisition accounting for certain business combinations. | |||||||||||||||||||||||||||
Use of Estimates | Use of Estimates | |||||||||||||||||||||||||||
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. Actual results could differ from those estimates. | The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. | |||||||||||||||||||||||||||
Significant Accounting Policies | Critical estimates we make in the preparation of our consolidated financial statements include determining the fair value of assets and liabilities acquired in business combinations; the collectability of accounts receivable; the recoverability of inventories; useful lives and recoverability of property, plant and equipment and amortizable intangible assets; the impairment of goodwill; the fair value of derivative financial investments; and accruals for various commitments and contingencies, among others. Although we believe these estimates are reasonable, actual results could differ from those estimates. | |||||||||||||||||||||||||||
Our significant accounting policies are consistent with those disclosed in Note 2 of our audited consolidated financial statements included in our Annual Report. | Fair Value Measurements | |||||||||||||||||||||||||||
Revenue Recognition | We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | |||||||||||||||||||||||||||
We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, transportation, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Pursuant to terminaling services agreements with certain of our throughput customers, we are entitled to the volume of product gained resulting from differences in the measurement of product volumes received and distributed at our terminaling facilities. Such measurement differentials occur as the result of the inherent variances in measurement devices and methodology. We recognize as revenue the net proceeds from the sale of the product gained. Revenues for our water solutions business are recognized upon receipt of the wastewater at our disposal facilities. | We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | |||||||||||||||||||||||||||
We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in our condensed consolidated statements of operations. | · Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | |||||||||||||||||||||||||||
We enter into certain contracts whereby we agree to purchase product from a counterparty and sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | · Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at March 31, 2014 and 2013 (see Note 12). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | |||||||||||||||||||||||||||
Fair Value Measurements | · Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at March 31, 2014 or 2013. | |||||||||||||||||||||||||||
We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | |||||||||||||||||||||||||||
We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | Derivative Financial Instruments | |||||||||||||||||||||||||||
· Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | We record our derivative financial instrument contracts at fair value in the consolidated balance sheets, with changes in the fair value of our commodity derivative instruments included in our consolidated statements of operations in cost of sales. Contracts that qualify for the normal purchase or sale exemption and are designated as such are not accounted for as derivatives at market value and, accordingly, are recorded when the delivery occurs. | |||||||||||||||||||||||||||
· Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at September 30, 2014 and March 31, 2014 (see Note 11). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | We have not designated any financial instruments as hedges for accounting purposes. All mark-to-market gains and losses on commodity derivative instruments that do not qualify as normal purchases or sales, whether cash transactions or non-cash mark-to-market adjustments, are reported within cost of sales in the consolidated statements of operations, regardless of whether the contract is physically or financially settled. | |||||||||||||||||||||||||||
· Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at September 30, 2014 or March 31, 2014. | We utilize various commodity derivative financial instrument contracts to help reduce our exposure to variability in future commodity prices. We do not enter such contracts for trading purposes. Changes in assets and liabilities from commodity derivative financial instruments result primarily from changes in market prices, newly originated transactions, and the timing of the settlements. We attempt to balance our contractual portfolio in terms of notional amounts and timing of performance and delivery obligations. However, net unbalanced positions can exist or are established based on our assessment of anticipated market movements. Inherent in the resulting contractual portfolio are certain business risks, including market risk and credit risk. Market risk is the risk that the value of the portfolio will change, either favorably or unfavorably, in response to changing market conditions. Credit risk is the risk of loss from non-performance by suppliers, customers, or financial counterparties to a contract. We take an active role in managing and controlling market and credit risk and have established control procedures that we review on an ongoing basis. We monitor market risk through a variety of techniques and attempt to minimize credit risk exposure through credit policies and periodic monitoring procedures. | |||||||||||||||||||||||||||
The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | Revenue Recognition | |||||||||||||||||||||||||||
Supplemental Cash Flow Information | We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Revenues for the wastewater disposal business are recognized upon receipt of the wastewater at our disposal facilities. | |||||||||||||||||||||||||||
Supplemental cash flow information is as follows: | We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in the consolidated statements of operations. | |||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | We enter into certain contracts whereby we agree to purchase product from a counterparty and to sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | ||||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | Cost of Sales | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 10,445 | $ | 8,423 | $ | 36,429 | $ | 16,908 | We include in cost of sales all costs we incur to acquire products, including the costs of purchasing, terminaling, and transporting inventory prior to delivery to our customers. Cost of sales does not include any depreciation of our property, plant and equipment. Cost of sales does include amortization of certain contract-based intangible assets of $6.2 million, $5.3 million, and $0.8 million during the years ended March 31, 2014, 2013, and 2012, respectively. | |||||||||||||||||||
Income taxes paid | $ | 1,241 | $ | 369 | $ | 2,246 | $ | 650 | ||||||||||||||||||||
Depreciation and Amortization | ||||||||||||||||||||||||||||
Value of common units issued in business combinations | $ | — | $ | 80,619 | $ | — | $ | 80,619 | ||||||||||||||||||||
Depreciation and amortization in the consolidated statements of operations includes all depreciation of our property, plant and equipment and amortization of intangible assets other than debt issuance costs, for which the amortization is recorded to interest expense, and certain contract-based intangible assets, for which the amortization is recorded to cost of sales. | ||||||||||||||||||||||||||||
Cash flows from settlements of commodity derivative instruments are classified as cash flows from investing activities in the condensed consolidated statements of cash flows, and adjustments to the fair value of commodity derivative instruments are included in the reconciliation of net loss to net cash used in operating activities. | ||||||||||||||||||||||||||||
Cash and Cash Equivalents | ||||||||||||||||||||||||||||
Inventories | ||||||||||||||||||||||||||||
Cash and cash equivalents include cash on hand, demand and time deposits, and funds invested in highly liquid instruments with maturities of three months or less at the date of purchase. At times, certain account balances may exceed federally insured limits. | ||||||||||||||||||||||||||||
We value our inventories at the lower of cost or market, with cost determined using either the weighted-average cost or the first in, first out (FIFO) methods, including the cost of transportation and storage. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | ||||||||||||||||||||||||||||
Supplemental cash flow information is as follows: | ||||||||||||||||||||||||||||
Inventories consist of the following: | ||||||||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||||||||
September 30, | March 31, | 2014 | 2013 | 2012 | ||||||||||||||||||||||||
2014 | 2014 | (in thousands) | ||||||||||||||||||||||||||
(in thousands) | Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 31,827 | $ | 27,384 | $ | 4,966 | |||||||||||||||||||||
Crude oil | $ | 136,722 | $ | 156,473 | Income taxes paid | $ | 1,639 | $ | 1,027 | $ | 430 | |||||||||||||||||
Natural gas liquids — | ||||||||||||||||||||||||||||
Propane | 207,694 | 85,159 | Cash flows from commodity derivative instruments are classified as cash flows from investing activities in the consolidated statements of cash flows. | |||||||||||||||||||||||||
Butane | 84,822 | 15,106 | ||||||||||||||||||||||||||
Other | 27,091 | 3,945 | Accounts Receivable and Concentration of Credit Risk | |||||||||||||||||||||||||
Refined products — | ||||||||||||||||||||||||||||
Gasoline | 219,111 | 15,597 | We operate in the United States and Canada. We grant unsecured credit to customers under normal industry standards and terms, and have established policies and procedures that allow for an evaluation of each customer’s creditworthiness as well as general economic conditions. The allowance for doubtful accounts is based on our assessment of the collectability of customer accounts, which assessment considers the overall creditworthiness of customers and any specific disputes. Accounts receivable are considered past due or delinquent based on contractual terms. We write off accounts receivable against the allowance for doubtful accounts when collection efforts have been exhausted. | |||||||||||||||||||||||||
Diesel | 214,567 | 7,298 | ||||||||||||||||||||||||||
Other | 3,675 | 314 | We execute netting agreements with certain customers to mitigate our credit risk. Receivables and payables are reflected at a net balance to the extent a netting agreement is in place and we intend to settle on a net basis. | |||||||||||||||||||||||||
Renewables | 36,517 | 11,778 | ||||||||||||||||||||||||||
Other | 11,390 | 14,490 | Our accounts receivable consist of the following: | |||||||||||||||||||||||||
Total | $ | 941,589 | $ | 310,160 | ||||||||||||||||||||||||
March 31, 2014 | March 31, 2013 | |||||||||||||||||||||||||||
Investments in Unconsolidated Entities | Gross | |||||||||||||||||||||||||||
Gross | Allowance for | Receivable | Allowance for | |||||||||||||||||||||||||
In December 2013, as part of our acquisition of Gavilon, LLC (“Gavilon Energy”), we acquired a 50% interest in Glass Mountain Pipeline, LLC (“Glass Mountain”) and an 11% interest in a limited liability company that owns an ethanol production facility. In June 2014, we acquired an interest in a limited liability company that operates a water supply business. On July 1, 2014, as part of our acquisition of TransMontaigne Inc. (“TransMontaigne”), we acquired TLP, which owns a 42.5% interest in BOSTCO and a 50% interest in Frontera. We account for these investments using the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our condensed consolidated balance sheets; instead, our ownership interests are reported within investments in unconsolidated entities on our condensed consolidated balance sheets. Under the equity method, the investment is recorded at acquisition cost, increased by our proportionate share of any earnings and additional capital contributions and decreased by our proportionate share of any losses, distributions paid and amortization of any excess investment. Excess investment is the amount by which our total investment exceeds our proportionate share of the book value of the net assets of the investment entity. | Segment | Receivable | Doubtful Accounts | (Note 2) | Doubtful Accounts | |||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Our investments in unconsolidated entities consist of the following: | Crude oil logistics | $ | 411,090 | $ | 105 | $ | 360,589 | $ | 11 | |||||||||||||||||||
Water solutions | 25,700 | 405 | 9,618 | 29 | ||||||||||||||||||||||||
September 30, | March 31, | Liquids | 192,529 | 617 | 144,267 | 76 | ||||||||||||||||||||||
2014 | 2014 | Retail propane | 75,606 | 1,667 | 49,233 | 1,644 | ||||||||||||||||||||||
(in thousands) | Refined products | 105,670 | — | — | — | |||||||||||||||||||||||
Glass Mountain (1) | $ | 189,847 | $ | 181,488 | Renewables | 54,466 | — | — | — | |||||||||||||||||||
Ethanol production facility | 9,361 | 8,333 | Other | 38,665 | 28 | 810 | — | |||||||||||||||||||||
Water supply company | 15,026 | — | $ | 903,726 | $ | 2,822 | $ | 564,517 | $ | 1,760 | ||||||||||||||||||
BOSTCO (2) | 244,092 | — | ||||||||||||||||||||||||||
Frontera | 24,318 | — | Changes in the allowance for doubtful accounts are as follows: | |||||||||||||||||||||||||
Total | $ | 482,644 | $ | 189,821 | ||||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||
(1) When we acquired Gavilon we recorded the investment in Glass Mountain at fair value. The fair value of our investment in Glass Mountain exceeds our share of the historical net book value of Glass Mountain’s net assets by approximately $70 million. This difference relates primarily to goodwill and customer relationships. | (in thousands) | |||||||||||||||||||||||||||
Allowance for doubtful accounts, beginning of period | $ | 1,760 | $ | 818 | $ | 161 | ||||||||||||||||||||||
(2) When we acquired TransMontaigne, we recorded the investment in BOSTCO at fair value. The fair value of our investment in BOSTCO exceeds our share of the historical net book value of BOSTCO’s net assets by approximately $24 million. | Provision for doubtful accounts | 2,172 | 1,315 | 1,049 | ||||||||||||||||||||||||
Write off of uncollectible accounts | (1,110 | ) | (373 | ) | (392 | ) | ||||||||||||||||||||||
Accrued Expenses and Other Payables | Allowance for doubtful accounts, end of period | $ | 2,822 | $ | 1,760 | $ | 818 | |||||||||||||||||||||
Accrued expenses and other payables consist of the following: | For the year ended March 31, 2014, sales of crude oil and natural gas liquids to our largest customer represented 10% of our consolidated total revenues. For the year ended March 31, 2013, sales of crude oil and natural gas liquids to our largest customer represented 10% of our consolidated total revenues. At March 31, 2013, one customer of our crude oil logistics segment represented 10% of our consolidated accounts receivable balance. | |||||||||||||||||||||||||||
September 30, | March 31, | Inventories | ||||||||||||||||||||||||||
2014 | 2014 | |||||||||||||||||||||||||||
(in thousands) | We value our inventory at the lower of cost or market, with cost determined using either the weighted average cost or the first in, first out (FIFO) methods, including the cost of transportation. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | |||||||||||||||||||||||||||
Accrued compensation and benefits | $ | 49,146 | $ | 45,006 | ||||||||||||||||||||||||
Derivative liabilities | 39,023 | 42,214 | Inventories consist of the following: | |||||||||||||||||||||||||
Product exchange liabilities | 43,185 | 3,719 | ||||||||||||||||||||||||||
Accrued interest | 23,945 | 18,668 | March 31, | |||||||||||||||||||||||||
Income and other tax liabilities | 38,255 | 13,421 | 2014 | 2013 | ||||||||||||||||||||||||
Other | 24,928 | 18,662 | (in thousands) | |||||||||||||||||||||||||
Total | $ | 218,482 | $ | 141,690 | Crude oil | $ | 156,473 | $ | 46,156 | |||||||||||||||||||
Natural gas liquids — | ||||||||||||||||||||||||||||
Business Combination Measurement Period | Propane | 85,159 | 45,428 | |||||||||||||||||||||||||
Butane and other | 19,051 | 24,090 | ||||||||||||||||||||||||||
We record the assets acquired and liabilities assumed in a business combination at their acquisition-date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time (not to exceed one year) to obtain the information necessary to identify and measure the fair value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the assets acquired and liabilities assumed are subject to change. Also as described in Note 4, we made certain adjustments during the six months ended September 30, 2014 to our estimates of the acquisition-date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2014. | Refined products | 23,209 | — | |||||||||||||||||||||||||
Renewables | 11,778 | — | ||||||||||||||||||||||||||
Noncontrolling Interests | Other | 14,490 | 11,221 | |||||||||||||||||||||||||
$ | 310,160 | $ | 126,895 | |||||||||||||||||||||||||
We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our condensed consolidated financial statements represents the other owners’ share of these entities. | ||||||||||||||||||||||||||||
Investments in Unconsolidated Entities | ||||||||||||||||||||||||||||
On July 1, 2014, as part of our acquisition of TransMontaigne, we acquired a 19.7% limited partner interest in TLP. We have attributed net earnings allocable to TLP’s limited partners to the controlling and noncontrolling interests based on the relative ownership interests in TLP as well as including certain adjustments related to our acquisition accounting. Net earnings allocable to TLP’s limited partners are net of the earnings allocable to TLP’s general partner interest. The earnings allocable to TLP’s general partner interest include the distributions of available cash (as defined by TLP’s partnership agreement) attributable to the period to TLP’s general partner interest and incentive distribution rights, net of adjustments for TLP’s general partner’s share of undistributed earnings. Undistributed earnings are allocated to TLP’s limited partners and TLP’s general partner interest based on their respective sharing of earnings or losses specified in TLP’s partnership agreement, which is based on their ownership percentages of 98% and 2%, respectively. | ||||||||||||||||||||||||||||
As part of the December 2013 acquisition of Gavilon Energy, we acquired a 50% interest in Glass Mountain and an 11% interest in a limited liability company that owns an ethanol production facility. We account for these investments under the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our consolidated balance sheet; instead, our ownership interests are reported within “Investments in Unconsolidated Entities” on our consolidated balance sheet. We record our share of any income or loss generated by these entities as an increase to our equity method investments, and record any distributions we receive from these entities as reductions to our equity method investments. | ||||||||||||||||||||||||||||
Accrued Expenses and Other Payables | ||||||||||||||||||||||||||||
Accrued expenses and other payables consist of the following: | ||||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||
2013 | ||||||||||||||||||||||||||||
2014 | (Note 4) | |||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Accrued compensation and benefits | $ | 45,006 | $ | 27,252 | ||||||||||||||||||||||||
Derivative liabilities | 42,214 | 12,701 | ||||||||||||||||||||||||||
Income and other tax liabilities | 13,421 | 22,659 | ||||||||||||||||||||||||||
Product exchange liabilities | 3,719 | 6,741 | ||||||||||||||||||||||||||
Other | 37,330 | 16,253 | ||||||||||||||||||||||||||
$ | 141,690 | $ | 85,606 | |||||||||||||||||||||||||
Property, Plant and Equipment | ||||||||||||||||||||||||||||
We record property, plant and equipment at cost, less accumulated depreciation. Acquisitions and improvements are capitalized, and maintenance and repairs are expensed as incurred. As we dispose of assets, we remove the cost and related accumulated depreciation from the accounts, and any resulting gain or loss is included in other income. We compute depreciation expense using the straight-line method over the estimated useful lives of the assets (see Note 5). | ||||||||||||||||||||||||||||
We evaluate the carrying value of our property, plant and equipment for potential impairment when events and circumstances warrant such a review. A long-lived asset group is considered impaired when the anticipated undiscounted future cash flows from the use and eventual disposition of the asset group is lower than its carrying value. In that event, we recognize a loss equal to the amount by which the carrying value exceeds the fair value of the asset group. | ||||||||||||||||||||||||||||
Intangible Assets | ||||||||||||||||||||||||||||
Our intangible assets include contracts and arrangements acquired in business combinations, including lease agreements, customer relationships, covenants not to compete, and trade names. In addition, we capitalize certain debt issuance costs incurred in our long-term debt arrangements. We amortize our intangible assets on a straight-line basis over the assets’ estimated useful lives (see Note 7). We amortize debt issuance costs over the terms of the related debt on a method that approximates the effective interest method. | ||||||||||||||||||||||||||||
We evaluate the carrying value of our amortizable intangible assets for potential impairment when events and circumstances warrant such a review. A long-lived asset group is considered impaired when the anticipated undiscounted future cash flows from the use and eventual disposition of the asset group is lower than its carrying value. In that event, we recognize a loss equal to the amount by which the carrying value exceeds the fair value of the asset group. When we cease to use an acquired trade name, we test the trade name for impairment using the “relief from royalty” method and we begin amortizing the trade name over its estimated useful life as a defensive asset. | ||||||||||||||||||||||||||||
Goodwill | ||||||||||||||||||||||||||||
Goodwill represents the excess of cost over the fair value of net assets of acquired businesses. Business combinations are accounted for using the “acquisition method” (see Note 4). We expect that substantially all of our goodwill at March 31, 2014 is deductible for income tax purposes. | ||||||||||||||||||||||||||||
Goodwill and intangible assets determined to have an indefinite useful life are not amortized, but instead are evaluated for impairment periodically. We evaluate goodwill and indefinite-lived intangible assets for impairment annually, or more often if events or circumstances indicate that the assets might be impaired. We perform the annual evaluation at January 1 of each year. | ||||||||||||||||||||||||||||
To perform this assessment, we consider qualitative factors to determine whether it is more likely than not that the fair value of each reporting unit exceeds its carrying amount. If we conclude that it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, we perform the following two-step goodwill impairment test: | ||||||||||||||||||||||||||||
· In the first step of the goodwill impairment test, we compare the fair value of the reporting unit with its carrying amount, including goodwill. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is not considered impaired. If the carrying amount of a reporting unit exceeds its fair value, we perform the second step of the goodwill impairment test to measure the amount of impairment loss, if any. | ||||||||||||||||||||||||||||
· In the second step of the goodwill impairment test, we compare the implied fair value of reporting unit goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. | ||||||||||||||||||||||||||||
Estimates and assumptions used to perform the impairment evaluation are inherently uncertain and can significantly affect the outcome of the analysis. The estimates and assumptions we used in the annual assessment for impairment of goodwill included market participant considerations and future forecasted operating results. Changes in operating results and other assumptions could materially affect these estimates. Based on our assessment of qualitative factors, we determined that the two-step impairment test was not required. Accordingly, we did not record any goodwill impairments during the years ended March 31, 2014, 2013, and 2012. | ||||||||||||||||||||||||||||
Product Exchanges | ||||||||||||||||||||||||||||
Quantities of products receivable or returnable under exchange agreements are reported within prepaid expenses and other current assets or within accrued expenses and other payables on the consolidated balance sheets. We estimate the value of product exchange assets and liabilities based on the weighted-average cost basis of the inventory we have delivered or will deliver on the exchange, plus or minus location differentials. | ||||||||||||||||||||||||||||
Advance Payments Received from Customers | ||||||||||||||||||||||||||||
We record customer advances on product purchases as a liability on the consolidated balance sheets. | ||||||||||||||||||||||||||||
Noncontrolling Interests | ||||||||||||||||||||||||||||
We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our consolidated statements of operations represents the other owners’ share of the net income (loss) of these entities. | ||||||||||||||||||||||||||||
Water Facility Development Agreement | ||||||||||||||||||||||||||||
In connection with one of our business combinations, we entered into a development agreement whereby we may acquire additional water disposal facilities in Texas. Under this agreement, the other party (the “Developer”) may develop facilities in a designated area. We then have the option to operate the facility for a period of up to 90 days, during which time we may elect to purchase the facility. If we elect to purchase the facility, the Developer may choose one of two options specified in the agreement for the calculation of the purchase price. | ||||||||||||||||||||||||||||
During the period between which we have begun operating the facility and we have decided whether to purchase the facility, we are entitled to a fee for operating the facility, which is forfeitable if we elect not to purchase the facility. We recognize revenue for these operator fees once they cease to be forfeitable. When we elect to purchase a facility, we account for the transaction as a business combination. | ||||||||||||||||||||||||||||
Business Combination Measurement Period | ||||||||||||||||||||||||||||
We record the assets acquired and liabilities assumed in a business combination at their acquisition date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time to obtain the information necessary to identify and measure the value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions during the year ended March 31, 2014 are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the acquired assets and assumed liabilities are subject to change. | ||||||||||||||||||||||||||||
Also as described in Note 4, we made certain adjustments during the year ended March 31, 2014 to our estimates of the acquisition date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2013. We retrospectively adjusted the March 31, 2013 consolidated balance sheet for these adjustments. Due to the immateriality of these adjustments, we did not retrospectively adjust the consolidated statement of operations for the year ended March 31, 2013 for these measurement period adjustments. | ||||||||||||||||||||||||||||
Discontinued Operations | ||||||||||||||||||||||||||||
In April 2014, the Financial Accounting Standards Board issued an Accounting Standards Update that changes the criteria for reporting discontinued operations. Under the new standard, a disposal of part of an entity is not classified as a discontinued operation unless the disposal represents a strategic shift that will have a major effect on an entity’s operations and financial results. We adopted the new standard during the fiscal year ended March 31, 2014. | ||||||||||||||||||||||||||||
As described in Note 14, during the year ended March 31, 2014, we sold our compressor leasing business and wound down our natural gas marketing business. These actions do not represent a strategic shift that had a major effect on our operations, and do not meet the criteria under the new accounting standard for these businesses to be reported as discontinued operations. |
Earnings_per_Unit
Earnings per Unit | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Earnings Per Unit | |||||||||||||||||||||||||
Earnings per Unit | Note 3 — Earnings Per Unit | Note 3 — Earnings per Unit | |||||||||||||||||||||||
Our earnings per common unit were computed as follows: | Our earnings per common and subordinated unit were computed as follows: | ||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands, except unit and per unit amounts) | |||||||||||||||||||||
(in thousands, except unit and per unit amounts) | |||||||||||||||||||||||||
Net loss attributable to parent equity | $ | (19,224 | ) | $ | (941 | ) | $ | (59,199 | ) | $ | (18,574 | ) | Income attributable to parent equity | $ | 47,655 | $ | 47,940 | $ | 7,876 | ||||||
Less: net income allocated to general partner (1) | (11,056 | ) | (2,451 | ) | (20,437 | ) | (4,139 | ) | Income allocated to general partner (1) | (14,148 | ) | (2,917 | ) | (8 | ) | ||||||||||
Net loss allocated to subordinated unitholders (2) | — | 562 | 4,013 | 3,076 | Income attributable to limited partners | $ | 33,507 | $ | 45,023 | $ | 7,868 | ||||||||||||||
Net loss allocated to common unitholders | $ | (30,280 | ) | $ | (2,830 | ) | $ | (75,623 | ) | $ | (19,637 | ) | |||||||||||||
Income allocated to: | |||||||||||||||||||||||||
Weighted average common units outstanding | 88,331,653 | 58,909,389 | 81,267,742 | 53,336,969 | Common unitholders | $ | 31,614 | $ | 39,517 | $ | 4,859 | ||||||||||||||
Subordinated unitholders | $ | 1,893 | $ | 5,506 | $ | 3,009 | |||||||||||||||||||
Loss per common unit - basic and diluted | $ | (0.34 | ) | $ | (0.05 | ) | $ | (0.93 | ) | $ | (0.37 | ) | |||||||||||||
Weighted average common units outstanding | 61,970,471 | 41,353,574 | 15,169,983 | ||||||||||||||||||||||
Weighted average subordinated units outstanding | 5,919,346 | 5,919,346 | 5,175,384 | ||||||||||||||||||||||
(1) The net income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights, which are described in Note 10. | |||||||||||||||||||||||||
(2) All outstanding subordinated units converted to common units in August 2014. Since the subordinated units did not share in the distribution of cash generated during the three months ended September 30, 2014, we did not allocate any earnings or loss during this period to the subordinated unitholders. During the three months ended June 30, 2014 and the six months ended September 30, 2013, 5,919,346 subordinated units were outstanding. The loss per subordinated unit was $(0.68) for the three months ended June 30, 2014, $(0.09) for the three months ended September 30, 2013, and $(0.52) for the six months ended September 30, 2013. | Income per common unit - basic and diluted | $ | 0.51 | $ | 0.96 | $ | 0.32 | ||||||||||||||||||
The restricted units described in Note 10 were antidilutive during the three months and six months ended September 30, 2014 and 2013, but could impact earnings per unit in future periods. | Income per subordinated unit - basic and diluted | $ | 0.32 | $ | 0.93 | $ | 0.58 | ||||||||||||||||||
(1) The income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights (“IDRs”), which are described in Note 11. | |||||||||||||||||||||||||
The restricted units described in Note 11 were antidilutive for the years ended March 31, 2014, 2013, and 2012. |
Acquisitions
Acquisitions | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Acquisitions | Note 4 — Acquisitions | Note 4 — Acquisitions | ||||||||||||||||||||
Year Ending March 31, 2015 | Year Ended March 31, 2014 | |||||||||||||||||||||
TransMontaigne Inc. | Gavilon Energy | |||||||||||||||||||||
On July 1, 2014, we acquired TransMontaigne for $174.2 million of cash, net of cash acquired. As part of this transaction, we also purchased $380.4 million of inventory from the previous owner of TransMontaigne (including $346.9 million paid at closing and $33.5 million subsequently paid as the working capital settlement process progressed). The operations of TransMontaigne include the marketing of refined products and crude oil. As part of this transaction, we acquired the 2.0% general partner interest, the incentive distribution rights, and a 19.7% limited partner interest in TLP, and assumed certain terminaling service agreements with TLP from an affiliate of the previous owner of TransMontaigne. The acquisition agreement contemplates a post-closing adjustment to the purchase price for certain working capital items. We estimate that we will pay an additional $27.5 million once the working capital settlement process has been completed. | On December 2, 2013, we completed a business combination in which we acquired Gavilon Energy. We paid $832.4 million of cash, net of cash acquired, in exchange for these assets and operations. The acquisition agreement also contemplates a post-closing adjustment to the purchase price for certain working capital items. We incurred and charged to general and administrative expense $5.3 million of costs during the year ended March 31, 2014 related to the acquisition of Gavilon Energy. | |||||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in this business combination. The estimates of fair value reflected at September 30, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2015. We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | The assets of Gavilon Energy include crude oil terminals in Oklahoma, Texas, and Louisiana and a 50% interest in Glass Mountain, which owns a crude oil pipeline that originates in western Oklahoma and terminates in Cushing, Oklahoma. This pipeline became operational in February 2014. The operations of Gavilon Energy include the marketing of crude oil, refined products, ethanol, biodiesel, and natural gas liquids. | |||||||||||||||||||||
Cash and cash equivalents | $ | 1,469 | We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in the acquisition of Gavilon Energy. The estimates of fair value reflected at March 31, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending September 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||||||
Accounts receivable - trade | 197,349 | |||||||||||||||||||||
Accounts receivable - affiliates | 528 | Accounts receivable - trade | $ | 349,529 | ||||||||||||||||||
Inventories | 426,913 | Accounts receivable - affiliates | 2,564 | |||||||||||||||||||
Prepaid expenses and other current assets | 15,373 | Inventories | 107,430 | |||||||||||||||||||
Property, plant and equipment: | Prepaid expenses and other current assets | 68,322 | ||||||||||||||||||||
Refined products terminal assets (20 years) | 418,405 | Property, plant and equipment: | ||||||||||||||||||||
Buildings and leasehold improvements (20 years) | 10,339 | Crude oil tanks and related equipment (3—40 years) | 77,429 | |||||||||||||||||||
Crude oil tanks and related equipment (20 years) | 28,666 | Vehicles (3 years) | 791 | |||||||||||||||||||
Vehicles | 1,565 | Information technology equipment (3—7 years) | 4,046 | |||||||||||||||||||
Land | 56,095 | Buildings and leasehold improvements (3—40 years) | 7,716 | |||||||||||||||||||
Information technology equipment | 7,851 | Land | 6,427 | |||||||||||||||||||
Other | 12,592 | Linefill and tank bottoms | 15,230 | |||||||||||||||||||
Construction in progress | 4,487 | Other (7 years) | 170 | |||||||||||||||||||
Goodwill (1) | 29,118 | Construction in process | 7,190 | |||||||||||||||||||
Intangible assets: | Goodwill | 359,169 | ||||||||||||||||||||
Customer relationships (7 years) | 50,000 | Intangible assets: | ||||||||||||||||||||
Pipeline capacity rights (30 years) | 87,000 | Customer relationships (10—20 years) | 101,600 | |||||||||||||||||||
Trade names (indefinite life) | 5,000 | Lease agreements (1—5 years) | 8,700 | |||||||||||||||||||
Equity method investments | 250,000 | Investments in unconsolidated entities | 178,000 | |||||||||||||||||||
Other noncurrent assets | 3,911 | Other noncurrent assets | 9,918 | |||||||||||||||||||
Accounts payable - trade | (140,597 | ) | Accounts payable - trade | (342,792 | ) | |||||||||||||||||
Accounts payable - affiliates | (69 | ) | Accounts payable - affiliates | (2,585 | ) | |||||||||||||||||
Accrued expenses and other payables | (73,565 | ) | Accrued expenses and other payables | (70,999 | ) | |||||||||||||||||
Advance payments received from customers | (1,919 | ) | Advance payments received from customers | (10,667 | ) | |||||||||||||||||
Long-term debt | (234,000 | ) | Other noncurrent liabilities | (44,740 | ) | |||||||||||||||||
Other noncurrent liabilities | (34,856 | ) | Fair value of net assets acquired | $ | 832,448 | |||||||||||||||||
Noncontrolling interests | (567,120 | ) | ||||||||||||||||||||
Fair value of net assets acquired | $ | 554,535 | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entity and the Partnership, the opportunity to use the acquired business as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | |||||||||||||||||||
Our preliminary estimate of the fair value of investments in unconsolidated subsidiaries exceeds our share of the historical net book value of these subsidiaries’ net assets by approximately $70 million. This difference relates primarily to goodwill and customer relationships. | ||||||||||||||||||||||
(1) Included in the refined products and renewables segment. | ||||||||||||||||||||||
The acquisition method of accounting requires that executory contracts that are at unfavorable terms relative to current market conditions at the acquisition date be recorded as assets or liabilities in the acquisition accounting. Since certain crude oil storage lease commitments were at unfavorable terms relative to current market conditions, we recorded a liability of $12.9 million related to these lease commitments in the acquisition accounting, and we amortized $2.9 million of this balance through cost of sales during the period from the acquisition date through March 31, 2014. We will amortize the remainder of this liability over the term of the leases. The future amortization of this liability is shown below (in thousands): | ||||||||||||||||||||||
Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entity and the Partnership, the opportunity to use the acquired business as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Year Ending March 31, | ||||||||||||||||||||||
The intangible asset for pipeline capacity rights relates to capacity allocations on a third-party refined products pipeline. Demand for use of this pipeline exceeds the pipeline’s capacity, and the limited capacity is allocated based on a shipper’s historical shipment volumes. | 2015 | $ | 6,500 | |||||||||||||||||||
2016 | 3,260 | |||||||||||||||||||||
The fair value of the noncontrolling interests was calculated by multiplying the closing price of TLP’s common units on the acquisition date by the number of TLP common units held by parties other than us. | 2017 | 300 | ||||||||||||||||||||
We recorded in the acquisition accounting a liability of $2.5 million related to certain crude oil contracts with terms that were unfavorable at current market conditions. We amortized this balance to cost of sales during the three months ended September 30, 2014. | ||||||||||||||||||||||
As described in Note 14, on March 31, 2014, we assigned all of the storage and transportation contracts of the natural gas marketing business to a third party. Since these contracts were at unfavorable terms relative to current market conditions, we paid $44.8 million to assign these contracts. We recorded a liability of $50.8 million related to these storage and transportation contracts in the acquisition accounting, and we amortized $6.0 million of this balance through cost of sales during the period from the acquisition date through the date we assigned the contracts. | ||||||||||||||||||||||
Employees of TransMontaigne participate in a plan whereby they are entitled to certain termination benefits in the event of a change in control of TransMontaigne and a subsequent change in job status. We recorded expense of $2.7 million during the three months ended September 30, 2014 related to these termination benefits, and we may record additional expense in future quarters as we continue our integration efforts. | ||||||||||||||||||||||
We recorded $3.2 million of employee severance expense during the year ended March 31, 2014 as a result of personnel changes subsequent to the acquisition of Gavilon Energy. In addition, certain personnel who were employees of Gavilon Energy are entitled to a bonus, half of which was payable upon successful completion of the business combination and the remainder of which is payable in December 2014. We are recording this as compensation expense over the vesting period. We recorded expense of $5.0 million during the year ended March 31, 2014 related to these bonuses, and we expect to record an additional expense of $6.6 million during the year ending March 31, 2015. | ||||||||||||||||||||||
The operations of TransMontaigne have been included in our condensed consolidated statements of operations since TransMontaigne was acquired on July 1, 2014. Our condensed consolidated statements of operations for the three months and six months ended September 30, 2014 include revenues of $1.1 billion and an operating loss of $0.3 million that were generated by the operations of TransMontaigne. We have not provided supplemental pro forma financial information as though the business combination had occurred on April 1, 2013. The previous owner of TransMontaigne conducted trading operations, whereas we strive to generate reliable and predictable cash flows. Because of the difference in strategies between the pre-acquisition and post-acquisition periods, the pre-acquisition operations of TransMontaigne have limited importance as an indicator of post-acquisition results. | ||||||||||||||||||||||
The operations of Gavilon Energy have been included in our consolidated statement of operations since Gavilon Energy was acquired on December 2, 2013. Our consolidated statement of operations for the year ended March 31, 2014 includes revenues of $2.9 billion and operating income of $11.0 million that were generated by the operations of Gavilon Energy. | ||||||||||||||||||||||
On July 10, 2014, we submitted a nonbinding proposal to the conflicts committee of the board of directors of TLP’s general partner. Under this proposal, each outstanding unit of TLP would be exchanged for one of our common units. On August 15, 2014, we and TLP’s general partner terminated discussions regarding our previously submitted nonbinding proposal to acquire the outstanding common units of TLP. | ||||||||||||||||||||||
Oilfield Water Lines, LP | ||||||||||||||||||||||
Water Solutions Facilities | ||||||||||||||||||||||
On August 2, 2013, we completed a business combination with entities affiliated with OWL, whereby we acquired water disposal and transportation assets in Texas. We issued 2,463,287 common units, valued at $68.6 million, and paid $167.7 million of cash, net of cash acquired, in exchange for OWL. The acquisition agreements included a provision whereby the purchase price could have been increased if certain performance targets were achieved in the six months following the acquisition. These performance targets were not achieved, and therefore no increase to the purchase price was warranted. The acquisition agreements also contemplate a post-closing payment for certain working capital items. We incurred and charged to general and administrative expense $0.8 million of costs related to the OWL acquisition during the year ended March 31, 2014. | ||||||||||||||||||||||
As described below, we are party to a development agreement that provides us a right to purchase water disposal facilities developed by the other party to the agreement. During the six months ended September 30, 2014, we purchased four water disposal facilities under this development agreement. We also purchased a 75% interest in one additional water disposal facility in July 2014 from a different seller. On a combined basis, we paid $82.9 million of cash for these five water disposal facilities. | ||||||||||||||||||||||
We have completed the process of identifying and determining the fair value of the long-lived assets acquired in the acquisition of OWL. We have not yet finalized any post-closing payment for certain working capital items, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these business combinations. The estimates of fair value reflected at September 30, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2015. We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 7,268 | ||||||||||||||||||||
Accounts receivable - trade | $ | 939 | Inventories | 154 | ||||||||||||||||||
Inventories | 253 | Prepaid expenses and other current assets | 402 | |||||||||||||||||||
Prepaid expenses and other current assets | 62 | Property, plant and equipment: | ||||||||||||||||||||
Property, plant and equipment: | Land | 710 | ||||||||||||||||||||
Water treatment facilities and equipment (5–40 years) | 23,066 | Water treatment facilities and equipment (3—30 years) | 23,173 | |||||||||||||||||||
Buildings and leasehold improvements (3–7 years) | 2,599 | Vehicles (5—10 years) | 8,157 | |||||||||||||||||||
Land | 1,010 | Buildings and leasehold improvements (7—30 years) | 2,198 | |||||||||||||||||||
Other (7 years) | 33 | Other (3—5 years) | 53 | |||||||||||||||||||
Goodwill | 57,777 | Intangible assets: | ||||||||||||||||||||
Other noncurrent assets | 50 | Customer relationships (10 years) | 110,000 | |||||||||||||||||||
Accounts payable - trade | (58 | ) | Non-compete agreements (2.5 years) | 2,000 | ||||||||||||||||||
Accrued expenses and other payables | (1,092 | ) | Goodwill | 89,699 | ||||||||||||||||||
Other noncurrent liabilities | (149 | ) | Accounts payable - trade | (6,469 | ) | |||||||||||||||||
Noncontrolling interest | (1,620 | ) | Accrued expenses and other payables | (992 | ) | |||||||||||||||||
Fair value of net assets acquired | $ | 82,870 | Other noncurrent liabilities | (64 | ) | |||||||||||||||||
Fair value of net assets acquired | $ | 236,289 | ||||||||||||||||||||
Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entity and the Partnership and the opportunity to use the acquired business as a platform for growth. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
The operations of these water disposal facilities have been included in our condensed consolidated statement of operations since their acquisition date. Our condensed consolidated statement of operations for the quarter ended September 30, 2014 includes revenues of $7.1 million and operating income of $1.5 million that were generated by the operations of these water disposal facilities. | ||||||||||||||||||||||
Cash paid, net of cash acquired | $ | 167,732 | ||||||||||||||||||||
Retail Propane Acquisitions | Value of common units issued | 68,557 | ||||||||||||||||||||
Total consideration paid | $ | 236,289 | ||||||||||||||||||||
During the six months ended September 30, 2014, we completed three acquisitions of retail propane businesses. On a combined basis, we paid $6.4 million of cash to acquire these assets and operations. The agreements for these acquisitions contemplate post-closing payments for certain working capital items. We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in certain of these business combinations, and as a result, the estimates of fair value reflected at September 30, 2014 are subject to change. | ||||||||||||||||||||||
The customer relationships were valued using a variation of the income approach known as the excess earnings method. This methodology consists of deriving relevant cash flows to the underlying asset, and then deducting appropriate returns for other assets contributing to the generation of the relevant cash flows. This valuation methodology requires estimates of customer retention, which were based on our understanding of the level of competition in the region in which the assets operate. Our estimates of customer retention are also relevant to the determination of the estimated useful lives of the assets. | ||||||||||||||||||||||
Water Supply Company | ||||||||||||||||||||||
Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
On June 9, 2014, we paid cash of $15.0 million in exchange for an interest in a water supply company operating in the DJ Basin. We account for this investment using the equity method of accounting. | ||||||||||||||||||||||
The operations of OWL have been included in our consolidated statement of operations since OWL was acquired on August 2, 2013. Our consolidated statement of operations for the year ended March 31, 2014 includes revenues of $26.2 million and operating income of $0.9 million that was generated by the operations of OWL. | ||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||
Other Water Solutions Acquisitions | ||||||||||||||||||||||
As described in Note 2, pursuant to GAAP, an entity is allowed a reasonable period of time to obtain the information necessary to identify and measure the fair value of the assets acquired and liabilities assumed in a business combination. The business combinations for which this measurement period was still open as of March 31, 2014 are summarized below. | ||||||||||||||||||||||
During the year ended March 31, 2014, we completed four separate acquisitions of businesses to expand our water solutions operations in Texas. On a combined basis, we issued 222,381 common units, valued at $6.8 million, and paid $178.9 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. Our consolidated statement of operations for the year ended March 31, 2014 includes revenues of $20.6 million and operating income of $7.1 million that was generated by the operations of these acquisitions. We incurred and charged to general and administrative expense $0.4 million of costs related to these acquisitions during the year ended March 31, 2014. | ||||||||||||||||||||||
Gavilon Energy | ||||||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these four business combinations. The estimates of fair value reflected at March 31, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending September 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
On December 2, 2013, we completed a business combination in which we acquired Gavilon Energy. We paid $832.4 million of cash, net of cash acquired, in exchange for these assets and operations. The acquisition agreement also contemplates a post-closing adjustment to the purchase price for certain working capital items. | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,391 | ||||||||||||||||||||
The assets of Gavilon Energy include crude oil terminals in Oklahoma, Texas, and Louisiana, a 50% interest in Glass Mountain, which owns a crude oil pipeline that originates in western Oklahoma and terminates in Cushing, Oklahoma, and an 11% interest in an ethanol production facility in the Midwest. The operations of Gavilon Energy include the marketing of crude oil, refined products, ethanol, biodiesel, and natural gas liquids and owned and leased crude oil storage in Cushing, Oklahoma. | Inventories | 390 | ||||||||||||||||||||
Prepaid expenses and other current assets | 61 | |||||||||||||||||||||
During the three months ended September 30, 2014, we completed the acquisition accounting for this business combination. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed for this acquisition: | Property, plant and equipment: | |||||||||||||||||||||
Land | 419 | |||||||||||||||||||||
Estimated at | Vehicles (5—10 years) | 90 | ||||||||||||||||||||
at | Water treatment facilities and equipment (3—30 years) | 24,933 | ||||||||||||||||||||
March 31, | Buildings and leasehold improvements (7—30 years) | 3,036 | ||||||||||||||||||||
Final | 2014 | Change | Other (3—5 years) | 13 | ||||||||||||||||||
(in thousands) | Intangible assets: | |||||||||||||||||||||
Accounts receivable - trade | $ | 326,484 | $ | 349,529 | $ | (23,045 | ) | Customer relationships (8—10 years) | 72,000 | |||||||||||||
Accounts receivable - affiliates | 2,564 | 2,564 | — | Trade names (indefinite life) | 3,325 | |||||||||||||||||
Inventories | 107,430 | 107,430 | — | Non-compete agreements (3 years) | 260 | |||||||||||||||||
Prepaid expenses and other current assets | 68,322 | 68,322 | — | Water facility development agreement (5 years) | 14,000 | |||||||||||||||||
Property, plant and equipment: | Water facility option agreement | 2,500 | ||||||||||||||||||||
Vehicles (3 years) | 327 | 791 | (464 | ) | Goodwill | 63,031 | ||||||||||||||||
Crude oil tanks and related equipment (3–40 years) | 83,797 | 77,429 | 6,368 | Accounts payable - trade | (382 | ) | ||||||||||||||||
Information technology equipment (3–7 years) | 4,049 | 4,046 | 3 | Accrued expenses and other payables | (300 | ) | ||||||||||||||||
Buildings and leasehold improvements (3–40 years) | 7,817 | 7,716 | 101 | Other noncurrent liabilities | (114 | ) | ||||||||||||||||
Land | 6,427 | 6,427 | — | Fair value of net assets acquired | $ | 185,653 | ||||||||||||||||
Tank bottoms | 16,930 | 15,230 | 1,700 | |||||||||||||||||||
Other (7 years) | 162 | 170 | (8 | ) | Consideration paid consists of the following (in thousands): | |||||||||||||||||
Construction in progress | 7,180 | 7,190 | (10 | ) | ||||||||||||||||||
Goodwill (1) | 342,769 | 359,169 | (16,400 | ) | Cash paid, net of cash acquired | $ | 178,867 | |||||||||||||||
Intangible assets: | Value of common units issued | 6,786 | ||||||||||||||||||||
Customer relationships (10–20 years) | 107,950 | 101,600 | 6,350 | Total consideration paid | $ | 185,653 | ||||||||||||||||
Lease agreements (1–5 years) | 8,700 | 8,700 | — | |||||||||||||||||||
Pipeline capacity rights (30 years) | 7,800 | — | 7,800 | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||
Investments in unconsolidated entities | 183,000 | 178,000 | 5,000 | |||||||||||||||||||
Other noncurrent assets | 2,287 | 9,918 | (7,631 | ) | As part of one of these business combinations, we entered into an option agreement with the seller of the business whereby we had the option to purchase a salt water disposal facility that was under construction. We recorded an intangible asset of $2.5 million at the acquisition date related to this option agreement. On March 1, 2014, we purchased the saltwater disposal facility for additional cash consideration of $3.7 million. The assets associated with this facility are included in the data in the table above. | |||||||||||||||||
Accounts payable - trade | (342,792 | ) | (342,792 | ) | — | |||||||||||||||||
Accounts payable - affiliates | (2,585 | ) | (2,585 | ) | — | As part of one of these business combinations, we entered into a development agreement that provides us a first right of refusal to purchase disposal facilities that may be developed by the seller within a defined area in the Eagle Ford Basin through June 2018. On March 1, 2014, we purchased our first disposal facility pursuant to the development agreement for $21.0 million. The assets associated with this facility are included in the data in the table above. In addition, we have exercised our option to operate, for evaluation purposes, three additional disposal facilities developed by the seller. Pending the results of our evaluation, we have the right to purchase any or all of these facilities within the 90-day evaluation period. | ||||||||||||||||
Accrued expenses and other payables | (49,447 | ) | (70,999 | ) | 21,552 | |||||||||||||||||
Advance payments received from customers | (10,667 | ) | (10,667 | ) | — | Crude Oil Logistics Acquisitions | ||||||||||||||||
Other noncurrent liabilities | (46,056 | ) | (44,740 | ) | (1,316 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 832,448 | $ | 832,448 | $ | — | During the year ended March 31, 2014, we completed two separate acquisitions of businesses to expand our crude oil logistics business in Texas and Oklahoma. On a combined basis, we issued 175,211 common units, valued at $5.3 million, and paid $67.8 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. The agreement for the acquisition of one of these businesses contemplates a post-closing payment for certain working capital items. We incurred and charged to general and administrative expense during the year ended March 31, 2014 $0.1 million of costs related to these acquisitions. | |||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these two business combinations. The estimates of fair value reflected at March 31, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
(1) Primarily included in the crude oil logistics segment. | ||||||||||||||||||||||
Accounts receivable - trade | $ | 1,235 | ||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. | Inventories | 1,021 | ||||||||||||||||||||
Prepaid expenses and other current assets | 54 | |||||||||||||||||||||
The acquisition method of accounting requires that executory contracts that are at unfavorable terms relative to current market conditions at the acquisition date be recorded as assets or liabilities in the acquisition accounting. Since certain crude oil storage lease commitments were at unfavorable terms relative to current market conditions, we recorded a liability of $15.9 million related to these lease commitments in the acquisition accounting, and we amortized $5.0 million of this balance through cost of sales during the six months ended September 30, 2014. We will amortize the remainder of this liability over the term of the leases. The future amortization of this liability is shown below (in thousands): | Property, plant and equipment: | |||||||||||||||||||||
Vehicles (5—10 years) | 2,977 | |||||||||||||||||||||
Year Ending March 31, | Buildings and leasehold improvements (5—30 years) | 280 | ||||||||||||||||||||
2015 (six months) | $ | 3,670 | Crude oil tanks and related equipment (2—30 years) | 3,462 | ||||||||||||||||||
2016 | 4,040 | Barges and towboats (20 years) | 20,065 | |||||||||||||||||||
2017 | 360 | Other (3—5 years) | 53 | |||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (3 years) | 6,300 | |||||||||||||||||||||
Certain personnel who were employees of Gavilon Energy are entitled to a bonus, half of which was payable upon successful completion of the business combination and the remainder of which is payable in December 2014. We are recording this as compensation expense over the vesting period. We recorded expense of $5.2 million during the six months ended September 30, 2014 related to these bonuses, and we expect to record an additional expense of $1.6 million during the quarter ending December 31, 2014. | Non-compete agreements (3 years) | 35 | ||||||||||||||||||||
Trade names (indefinite life) | 530 | |||||||||||||||||||||
Oilfield Water Lines, LP | Goodwill | 37,867 | ||||||||||||||||||||
Accounts payable - trade | (665 | ) | ||||||||||||||||||||
On August 2, 2013, we completed a business combination with entities affiliated with Oilfield Water Lines LP (collectively, “OWL”), whereby we acquired water disposal and transportation assets in Texas. We issued 2,463,287 common units, valued at $68.6 million, and paid $167.7 million of cash, net of cash acquired, in exchange for OWL. During the three months ended June 30, 2014, we completed the acquisition accounting for this business combination. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed in the acquisition of OWL: | Accrued expenses and other payables | (124 | ) | |||||||||||||||||||
Fair value of net assets acquired | $ | 73,090 | ||||||||||||||||||||
Estimated | ||||||||||||||||||||||
at | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
March 31, | ||||||||||||||||||||||
Final | 2014 | Change | Cash paid, net of cash acquired | $ | 67,842 | |||||||||||||||||
(in thousands) | Value of common units issued | 5,248 | ||||||||||||||||||||
Accounts receivable - trade | $ | 6,837 | $ | 7,268 | $ | (431 | ) | Total consideration paid | $ | 73,090 | ||||||||||||
Inventories | 154 | 154 | — | |||||||||||||||||||
Prepaid expenses and other current assets | 402 | 402 | — | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Vehicles (5–10 years) | 8,143 | 8,157 | (14 | ) | Retail Propane and Liquids Acquisitions | |||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 23,173 | 23,173 | — | |||||||||||||||||||
Buildings and leasehold improvements (7–30 years) | 2,198 | 2,198 | — | During the year ended March 31, 2014, we completed four acquisitions of retail propane businesses and the acquisition of four natural gas liquids terminals. On a combined basis, we paid $21.9 million of cash to acquire these assets and operations. The agreements for certain of these acquisitions contemplate post-closing payments for certain working capital items. We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in certain of these business combinations, and as a result the estimates of fair value reflected at March 31, 2014 are subject to change. | ||||||||||||||||||
Land | 710 | 710 | — | |||||||||||||||||||
Other (3–5 years) | 53 | 53 | — | Year Ended March 31, 2013 | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (8–10 years) | 110,000 | 110,000 | — | High Sierra Combination | ||||||||||||||||||
Non-compete agreements (3 years) | 2,000 | 2,000 | — | |||||||||||||||||||
Goodwill | 90,144 | 89,699 | 445 | On June 19, 2012, we completed a business combination with High Sierra, whereby we acquired all of the ownership interests in High Sierra. We paid $91.8 million of cash, net of $5.0 million of cash acquired, and issued 18,018,468 common units to acquire High Sierra Energy, LP. These common units were valued at $406.8 million using the closing price of our common units on the New York Stock Exchange (the “NYSE”) on the merger date. We also paid $97.4 million of High Sierra Energy, LP’s long-term debt and other obligations. Our general partner acquired High Sierra Energy GP, LLC by paying $50.0 million of cash and issuing equity. Our general partner then contributed its ownership interests in High Sierra Energy GP, LLC to us, in return for which we paid our general partner $50.0 million of cash and issued 2,685,042 common units to our general partner. We recorded the value of the 2,685,042 common units issued to our general partner at $8.0 million, which represents an estimate, in accordance with GAAP, of the fair value of the equity issued by our general partner to the former owners of High Sierra’s general partner. In accordance with the GAAP fair value model, this fair value was estimated based on assumptions of future distributions and a discount rate that a hypothetical buyer might use. Under this model, the potential for distribution growth resulting from the prospect of future acquisitions and capital expansion projects would not be considered in the fair value calculation. The difference between the estimated fair value of the general partner interests issued by our general partner of $8.0 million, calculated as described above, and the fair value of the common units issued to our general partner of $60.6 million, as calculated using the closing price of the common units on the NYSE, is reported as a reduction to equity. We incurred and charged to general and administrative expense during the years ended March 31, 2013 $3.7 million of costs related to the High Sierra transaction. We also incurred or accrued costs of $0.6 million related to the equity issuance that we charged to equity. | ||||||||||||||||||
Accounts payable - trade | (6,469 | ) | (6,469 | ) | — | |||||||||||||||||
Accrued expenses and other payables | (992 | ) | (992 | ) | — | The fair values of the assets acquired and liabilities assumed in our acquisition of High Sierra are summarized below (in thousands): | ||||||||||||||||
Other noncurrent liabilities | (64 | ) | (64 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 236,289 | $ | 236,289 | $ | — | Accounts receivable - trade | $ | 395,311 | |||||||||||||
Accounts receivable - affiliates | 7,724 | |||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. | Inventories | 43,575 | ||||||||||||||||||||
Derivative assets | 10,646 | |||||||||||||||||||||
Other Water Solutions Acquisitions | Forward purchase and sale contracts | 34,717 | ||||||||||||||||||||
Prepaid expenses and other current assets | 11,131 | |||||||||||||||||||||
During the year ended March 31, 2014, we completed two separate acquisitions of businesses to expand our water solutions operations in Texas. On a combined basis, we issued 222,381 common units, valued at $6.8 million, and paid $151.6 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. During the three months ended June 30, 2014, we completed the acquisition accounting for these business combinations. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed for these acquisitions: | Property, plant and equipment: | |||||||||||||||||||||
Land | 5,723 | |||||||||||||||||||||
Estimated | Vehicles (5—10 years) | 22,507 | ||||||||||||||||||||
at | Water treatment facilities and equipment (3—30 years) | 64,057 | ||||||||||||||||||||
March 31, | Crude oil tanks and related equipment (2—15 years) | 17,851 | ||||||||||||||||||||
Final | 2014 | Change | Buildings and leasehold improvements (5—30 years) | 19,145 | ||||||||||||||||||
(in thousands) | Information technology equipment (3 years) | 5,541 | ||||||||||||||||||||
Accounts receivable - trade | $ | 2,146 | $ | 2,146 | $ | — | Other (2—30 years) | 11,010 | ||||||||||||||
Inventories | 192 | 192 | — | Construction in progress | 9,621 | |||||||||||||||||
Prepaid expenses and other current assets | 62 | 61 | 1 | Intangible assets: | ||||||||||||||||||
Property, plant and equipment: | Customer relationships (5—17 years) | 245,000 | ||||||||||||||||||||
Vehicles (5–10 years) | 76 | 90 | (14 | ) | Lease contracts (1—10 years) | 12,400 | ||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 11,717 | 14,394 | (2,677 | ) | Trade names (indefinite) | 13,000 | ||||||||||||||||
Buildings and leasehold improvements (7–30 years) | 3,278 | 1,906 | 1,372 | Goodwill | 220,884 | |||||||||||||||||
Land | 207 | 206 | 1 | Accounts payable - trade | (417,369 | ) | ||||||||||||||||
Other (3–5 years) | 12 | 12 | — | Accounts payable - affiliates | (9,014 | ) | ||||||||||||||||
Intangible assets: | Advance payments received from customers | (1,237 | ) | |||||||||||||||||||
Customer relationships (8–10 years) | 72,000 | 72,000 | — | Accrued expenses and other payables | (35,611 | ) | ||||||||||||||||
Trade names (indefinite life) | 3,325 | 3,325 | — | Derivative liabilities | (5,726 | ) | ||||||||||||||||
Non-compete agreements (3 years) | 260 | 260 | — | Forward purchase and sale contracts | (18,680 | ) | ||||||||||||||||
Water facility development agreement (5 years) | 14,000 | 14,000 | — | Long-term debt | (2,537 | ) | ||||||||||||||||
Water facility option agreement | 2,500 | 2,500 | — | Other noncurrent liabilities | (3,224 | ) | ||||||||||||||||
Goodwill | 49,067 | 47,750 | 1,317 | Noncontrolling interest in consolidated subsidiary | (2,400 | ) | ||||||||||||||||
Accounts payable - trade | (119 | ) | (119 | ) | — | Consideration paid, net of cash acquired | $ | 654,045 | ||||||||||||||
Accrued expenses and other payables | (293 | ) | (293 | ) | — | |||||||||||||||||
Other noncurrent liabilities | (64 | ) | (64 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 158,366 | $ | 158,366 | $ | — | Consideration paid consists of the following (in thousands): | |||||||||||||||
As part of one of these business combinations, we entered into an option agreement with the seller of the business whereby we had the option to purchase a saltwater disposal facility that was under construction. We recorded an intangible asset of $2.5 million at the acquisition date related to this option agreement. On March 1, 2014, we purchased the saltwater disposal facility for additional cash consideration of $3.7 million. | Cash paid, net of cash acquired | $ | 239,251 | |||||||||||||||||||
Value of common units issued, net of issurance costs | 414,794 | |||||||||||||||||||||
In addition, as part of one of these business combinations, we entered into a development agreement that provides us a right to purchase water disposal facilities that may be developed by the seller through June 2018. On March 1, 2014, we purchased our first water disposal facility pursuant to the development agreement for $21.0 million. | Total consideration paid | $ | 654,045 | |||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these business combinations. The estimates of fair value reflected at September 30, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending December 31, 2014. We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows: | We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. | |||||||||||||||||||||
Estimated At | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | |||||||||||||||||||||
September 30, | March 31, | |||||||||||||||||||||
2014 | 2014 | Change | Pecos Combination | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 124 | $ | 245 | $ | (121 | ) | On November 1, 2012, we completed a business combination whereby we acquired Pecos Gathering & Marketing, L.L.C. and certain of its affiliated companies (collectively, “Pecos”). The business of Pecos consists primarily of crude oil marketing and logistics operations in Texas and New Mexico. We paid $132.4 million of cash (net of cash acquired) and assumed certain obligations with a value of $10.2 million under certain equipment financing facilities. Also on November 1, 2012, we entered into a call agreement with the former owners of Pecos pursuant to which the former owners of Pecos agreed to purchase a minimum of $45.0 million or a maximum of $60.0 million of common units from us. On November 12, 2012, the former owners purchased 1,834,414 common units from us for $45.0 million pursuant to this call agreement. We incurred and charged to general and administrative expense during the year ended March 31, 2013 $0.6 million of costs related to the Pecos combination. | ||||||||||||||
Inventories | 119 | 197 | (78 | ) | ||||||||||||||||||
Property, plant and equipment: | The following table presents the final calculation of the fair value of the assets acquired (and useful lives) and liabilities assumed in the acquisition of Pecos: | |||||||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 10,539 | 10,540 | (1 | ) | ||||||||||||||||||
Buildings and leasehold improvements (7–30 years) | 1,130 | 1,130 | — | Estimated at | ||||||||||||||||||
Land | 213 | 213 | — | March 31, | ||||||||||||||||||
Other (3–5 years) | 1 | 1 | — | Final | 2013 | Change | ||||||||||||||||
Goodwill | 15,443 | 15,281 | 162 | (in thousands) | ||||||||||||||||||
Accounts payable - trade | (232 | ) | (263 | ) | 31 | Accounts receivable - trade | $ | 73,609 | $ | 73,704 | $ | (95 | ) | |||||||||
Accrued expenses and other payables | — | (7 | ) | 7 | Inventories | 1,903 | 1,903 | — | ||||||||||||||
Other noncurrent liabilities | (50 | ) | (50 | ) | — | Prepaid expenses and other current assets | 1,426 | 1,426 | — | |||||||||||||
Fair value of net assets acquired | $ | 27,287 | $ | 27,287 | $ | — | Property, plant and equipment: | |||||||||||||||
Vehicles (5—10 years) | 22,097 | 19,193 | 2,904 | |||||||||||||||||||
Crude Oil Logistics Acquisitions | Buildings and leasehold improvements (5—30 years) | 1,339 | 1,248 | 91 | ||||||||||||||||||
Crude oil tanks and related equipment (2—15 years) | 1,099 | 913 | 186 | |||||||||||||||||||
During the year ended March 31, 2014, we completed two separate acquisitions of businesses to expand our crude oil logistics operations in Texas and Oklahoma. On a combined basis, we issued 175,211 common units, valued at $5.3 million, and paid $67.8 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. During the three months ended June 30, 2014, we completed the acquisition accounting for these business combinations. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed for these acquisitions: | Land | 223 | 224 | (1 | ) | |||||||||||||||||
Other (3—5 years) | 36 | 177 | (141 | ) | ||||||||||||||||||
Estimated | Intangible assets: | |||||||||||||||||||||
at | Customer relationships | — | 8,000 | (8,000 | ) | |||||||||||||||||
March 31, | Trade names (indefinite life) | 900 | 1,000 | (100 | ) | |||||||||||||||||
Final | 2014 | Change | Goodwill | 91,747 | 86,661 | 5,086 | ||||||||||||||||
(in thousands) | Accounts payable - trade | (50,795 | ) | (50,808 | ) | 13 | ||||||||||||||||
Accounts receivable - trade | $ | 1,221 | $ | 1,235 | $ | (14 | ) | Accrued expenses and other payables | (963 | ) | (1,020 | ) | 57 | |||||||||
Inventories | 1,021 | 1,021 | — | Long-term debt | (10,234 | ) | (10,234 | ) | — | |||||||||||||
Prepaid expenses and other current assets | 58 | 54 | 4 | Fair value of net assets acquired | $ | 132,387 | $ | 132,387 | $ | — | ||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Vehicles (5–10 years) | 2,980 | 2,977 | 3 | Consideration paid consists of the following (in thousands): | ||||||||||||||||||
Buildings and leasehold improvements (5–30 years) | 58 | 280 | (222 | ) | ||||||||||||||||||
Crude oil tanks and related equipment (2–30 years) | 3,822 | 3,462 | 360 | Cash paid, net of cash acquired | $ | 87,444 | ||||||||||||||||
Barges and towboats (20 years) | 20,065 | 20,065 | — | Value of common units issued | 44,943 | |||||||||||||||||
Other (3–5 years) | 57 | 53 | 4 | Total consideration paid | $ | 132,387 | ||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (3 years) | 13,300 | 6,300 | 7,000 | Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||
Non-compete agreements (3 years) | 35 | 35 | — | |||||||||||||||||||
Trade names (indefinite life) | 530 | 530 | — | Third Coast Combination | ||||||||||||||||||
Goodwill | 30,730 | 37,867 | (7,137 | ) | ||||||||||||||||||
Accounts payable - trade | (521 | ) | (665 | ) | 144 | On December 31, 2012, we completed a business combination transaction whereby we acquired all of the membership interests in Third Coast Towing, LLC (“Third Coast”) for $43.0 million in cash. The business of Third Coast consists primarily of transporting crude oil via barge. Also on December 31, 2012, we entered into a call agreement with the former owners of Third Coast pursuant to which the former owners of Third Coast agreed to purchase a minimum of $8.0 million or a maximum of $10.0 million of common units from us. On January 11, 2013, the former owners of Third Coast purchased 344,680 common units from us for $8.0 million pursuant to this agreement. | ||||||||||||||||
Accrued expenses and other payables | (266 | ) | (124 | ) | (142 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 73,090 | $ | 73,090 | $ | — | During the year ended March 31, 2014, we completed the acquisition accounting for this business combination. The following table presents the final calculation of the fair value of the assets acquired (and useful lives) and liabilities assumed in the acquisition of Third Coast: | |||||||||||||||
Retail Propane and Liquids Acquisitions | Estimated at | |||||||||||||||||||||
March 31, | ||||||||||||||||||||||
During the year ended March 31, 2014, we completed four acquisitions of retail propane businesses and the acquisition of four natural gas liquids terminals. On a combined basis, we paid $21.9 million of cash to acquire these assets and operations. The agreements for certain of these acquisitions contemplate post-closing payments for certain working capital items. We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in certain of these business combinations, and as a result, the estimates of fair value reflected at September 30, 2014 are subject to change. | Final | 2013 | Change | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,195 | $ | 2,248 | $ | (53 | ) | |||||||||||||||
Inventories | 140 | 140 | — | |||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Barges and towboats (20 years) | 17,711 | 12,883 | 4,828 | |||||||||||||||||||
Other | — | 30 | (30 | ) | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (3 years) | 3,000 | 4,000 | (1,000 | ) | ||||||||||||||||||
Trade names (indefinite life) | 850 | 500 | 350 | |||||||||||||||||||
Goodwill | 18,847 | 22,551 | (3,704 | ) | ||||||||||||||||||
Other noncurrent assets | 2,733 | 2,733 | — | |||||||||||||||||||
Accounts payable - trade | (2,429 | ) | (2,048 | ) | (381 | ) | ||||||||||||||||
Accrued expenses and other payables | (164 | ) | (154 | ) | (10 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 42,883 | $ | 42,883 | $ | — | ||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash paid, net of cash acquired | $ | 35,000 | ||||||||||||||||||||
Value of common units issued | 7,883 | |||||||||||||||||||||
Total consideration paid | $ | 42,883 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Other Crude Oil Logistics and Water Solutions Business Combinations | ||||||||||||||||||||||
During the year ended March 31, 2013, we completed four separate acquisitions to expand the assets and operations of our crude oil logistics and water solutions businesses. On a combined basis, we paid $52.6 million in cash and assumed $1.3 million of long-term debt in the form of non-compete agreements. We also issued 516,978 common units, valued at $12.4 million, as partial consideration for one of these acquisitions. We incurred and charged to general and administrative expense during the year ended March 31, 2013 $0.3 million of costs related to these acquisitions. | ||||||||||||||||||||||
During the year ended March 31, 2014, we completed the acquisition accounting for these business combinations. The following table presents the final calculation of the fair value of the assets acquired (and useful lives) and liabilities assumed in the acquisition of these businesses: | ||||||||||||||||||||||
Estimated at | ||||||||||||||||||||||
March 31, | ||||||||||||||||||||||
Final | 2013 | Change | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,676 | $ | 2,660 | $ | 16 | ||||||||||||||||
Inventories | 191 | 191 | — | |||||||||||||||||||
Prepaid expenses and other current assets | 737 | 738 | (1 | ) | ||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 218 | 191 | 27 | |||||||||||||||||||
Vehicles (5—10 years) | 853 | 771 | 82 | |||||||||||||||||||
Water treatment facilities and equipment (3—30 years) | 13,665 | 13,322 | 343 | |||||||||||||||||||
Buildings and leasehold improvements (5—30 years) | 895 | 2,233 | (1,338 | ) | ||||||||||||||||||
Crude oil tanks and related equipment (2—15 years) | 4,510 | 1,781 | 2,729 | |||||||||||||||||||
Other (3—5 years) | 27 | 2 | 25 | |||||||||||||||||||
Construction in progress | 490 | 693 | (203 | ) | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (5—10 years) | 13,125 | 6,800 | 6,325 | |||||||||||||||||||
Non-compete agreements (3 years) | 164 | 510 | (346 | ) | ||||||||||||||||||
Trade names (indefinite life) | 2,100 | 500 | 1,600 | |||||||||||||||||||
Goodwill | 34,451 | 43,822 | (9,371 | ) | ||||||||||||||||||
Accounts payable - trade | (3,374 | ) | (3,374 | ) | — | |||||||||||||||||
Accrued expenses and other payables | (1,914 | ) | (2,026 | ) | 112 | |||||||||||||||||
Notes payable | (1,340 | ) | (1,340 | ) | — | |||||||||||||||||
Other noncurrent liabilities | (156 | ) | (156 | ) | — | |||||||||||||||||
Noncontrolling interest | (2,333 | ) | (2,333 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 64,985 | $ | 64,985 | $ | — | ||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash paid, net of cash acquired | $ | 52,552 | ||||||||||||||||||||
Value of common units issued | 12,433 | |||||||||||||||||||||
Total consideration paid | $ | 64,985 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Retail Propane Combinations During the Year Ended March 31, 2013 | ||||||||||||||||||||||
During the year ended March 31, 2013, we entered into six separate business combination agreements to acquire retail propane and distillate operations, primarily in the northeastern and southeastern United States. On a combined basis, we paid cash of $71.4 million and issued 850,676 common units, valued at $18.9 million, in exchange for these assets. We also assumed $6.6 million of long-term debt in the form of non-compete agreements. We incurred and charged to general and administrative expense during the year ended March 31, 2013 $0.3 million related to these acquisitions. The fair values of the assets acquired and liabilities assumed in these six combinations are as follows (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 8,715 | ||||||||||||||||||||
Inventory | 5,155 | |||||||||||||||||||||
Other current assets | 1,228 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 1,945 | |||||||||||||||||||||
Retail propane equipment (5—20 years) | 28,763 | |||||||||||||||||||||
Vehicles (5 years) | 11,344 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 7,052 | |||||||||||||||||||||
Other | 1,201 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (10—15 years) | 16,890 | |||||||||||||||||||||
Trade names (indefinite) | 2,924 | |||||||||||||||||||||
Non-compete agreements (5 years) | 1,387 | |||||||||||||||||||||
Goodwill | 21,983 | |||||||||||||||||||||
Other non-current assets | 784 | |||||||||||||||||||||
Long-term debt, including current portion | (6,594 | ) | ||||||||||||||||||||
Other assumed liabilities | (12,511 | ) | ||||||||||||||||||||
Fair value of net assets acquired | $ | 90,266 | ||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash consideration paid | $ | 71,392 | ||||||||||||||||||||
Value of common units issued | 18,874 | |||||||||||||||||||||
Total consideration | $ | 90,266 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired businesses over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
Pro Forma Results of Operations (Unaudited) | ||||||||||||||||||||||
As described above, we completed a number of acquisitions during the years ended March 31, 2014 and 2013. The operations of each acquired business have been included in our consolidated results of operations since the date of acquisition of the business. The unaudited pro forma consolidated data presented below has been prepared as if the following acquisitions had been completed on April 1, 2012: | ||||||||||||||||||||||
· High Sierra; | ||||||||||||||||||||||
· Pecos; | ||||||||||||||||||||||
· Third Coast; | ||||||||||||||||||||||
· OWL; and | ||||||||||||||||||||||
· Gavilon Energy. | ||||||||||||||||||||||
The unaudited pro forma consolidated data presented below has also been prepared as if the following transactions, which are described in Notes 8 and 11 to these consolidated financial statements, had been completed on April 1, 2012: | ||||||||||||||||||||||
· Our sale of common units in December 2013 in a private placement; | ||||||||||||||||||||||
· The amendment of our Credit Agreement in November 2013; | ||||||||||||||||||||||
· Our issuance of senior unsecured notes in October 2013; | ||||||||||||||||||||||
· Our sale of common units in September 2013 in a public offering; | ||||||||||||||||||||||
· The sale of common units in a public offering in July 2013; | ||||||||||||||||||||||
· Our entry into the Credit Agreement in June 2012; and | ||||||||||||||||||||||
· Our issuance of senior notes in June 2012. | ||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||
(in thousands, except per unit amounts) | ||||||||||||||||||||||
Revenues | $ | 9,800,398 | $ | 5,697,988 | ||||||||||||||||||
Net income (loss) | 798 | (72,171 | ) | |||||||||||||||||||
Net loss attributable to limited partners | (14,446 | ) | (75,251 | ) | ||||||||||||||||||
Basic and diluted loss per common unit | (0.18 | ) | (0.95 | ) | ||||||||||||||||||
Basic and diluted loss per subordinated unit | (0.18 | ) | (0.95 | ) | ||||||||||||||||||
The pro forma consolidated data in the table above was prepared by adding historical results of operations of acquired businesses to our historical results of operations and making certain pro forma adjustments. The pro forma information is not necessarily indicative of the results of operations that would have occurred if the transactions had occurred on April 1, 2012, nor is it necessarily indicative of future results of operations. | ||||||||||||||||||||||
Gavilon Energy historically conducted trading operations, whereas we operate as a logistics business. Gavilon Energy’s historical results of operations were subject to more volatility as a result of its trading operations than we would expect future results of operations to have under our business model. In the pro forma data in the table above, no pro forma effect was given to the change in business model from a trading business to a logistics business. Gavilon Energy historically recorded revenues net of product costs. In the pro forma table above, no pro forma effect was given to the fact that this accounting policy is different than our accounting policy. | ||||||||||||||||||||||
The pro forma net loss for the year ended March 31, 2013 in the table above includes $4.8 million of expense related to the retirement of a liability associated with a business combination that OWL completed prior to our acquisition of OWL. This non-recurring expense is not excluded from the pro forma net loss, as it does not directly result from our acquisition of OWL. | ||||||||||||||||||||||
The pro forma net loss for the year ended March 31, 2014 shown in the table above reflects depreciation and amortization expense estimates which are preliminary, as our identification of the assets and liabilities acquired, and the fair value determinations thereof, for the business combination with Gavilon Energy have not been completed. | ||||||||||||||||||||||
The pro forma losses per unit have been computed based on earnings or losses allocated to the limited partners after deducting the total earnings allocated to the general partner. To calculate earnings attributable to the general partner, we have used historical distribution amounts. For purposes of this calculation, we have assumed that the common units outstanding at March 31, 2014 were outstanding during the full years presented above. | ||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||
Osterman | ||||||||||||||||||||||
On October 3, 2011, we completed a business combination transaction with Osterman, whereby we acquired retail propane operations in the northeastern United States. We issued 4,000,000 common units and paid $94.9 million of cash, net of cash acquired, in exchange for the assets and operations of Osterman. The agreement also contemplated a post-closing payment of $4.8 million for certain specified working capital items, which was paid in November 2012. We valued the 4 million limited partner common units at $81.9 million based on the closing price of our common units on the closing date ($20.47 per unit). We incurred and charged to general and administrative expense during the year ended March 31, 2012 $0.8 million of costs incurred in connection with the Osterman transaction. We also incurred costs related to the equity issuance of $0.1 million that we charged to equity. The following table presents the final allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their fair values (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 9,350 | ||||||||||||||||||||
Inventories | 3,869 | |||||||||||||||||||||
Prepaid expenses and other current assets | 215 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 2,349 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 47,160 | |||||||||||||||||||||
Vehicles (5—20 years) | 7,699 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 3,829 | |||||||||||||||||||||
Other (3—5 years) | 732 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (20 years) | 54,500 | |||||||||||||||||||||
Trade names (indefinite life) | 8,500 | |||||||||||||||||||||
Non-compete agreements (7 years) | 700 | |||||||||||||||||||||
Goodwill | 52,267 | |||||||||||||||||||||
Assumed liabilities | (9,654 | ) | ||||||||||||||||||||
Consideration paid, net of cash acquired | $ | 181,516 | ||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash paid at closing, net of cash acquired | $ | 94,873 | ||||||||||||||||||||
Fair value of common units issued at closing | 81,880 | |||||||||||||||||||||
Working capital payment (paid in November 2012) | 4,763 | |||||||||||||||||||||
Consideration paid, net of cash acquired | $ | 181,516 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
SemStream | ||||||||||||||||||||||
On November 1, 2011, we completed a business combination with SemStream. We entered into this business combination in order to expand our liquids segment. SemStream contributed substantially all of its natural gas liquids business and assets to us in exchange for 8,932,031 of our limited partner common units and a cash payment of $91.0 million. We have valued the 8.9 million limited partner common units at $184.8 million, based on the closing price of our common units on the closing date ($21.07) reduced by the expected present value of distributions for certain units which were not eligible for full distributions until the quarter ending September 30, 2012. In addition, in exchange for a cash contribution, SemStream acquired a 7.5% interest in our general partner. We incurred and charged to general and administrative expense during the year ended March 31, 2012 $0.7 million of costs related to the SemStream transaction. We also incurred costs of less than $0.1 million related to the equity issuance that we charged to equity. | ||||||||||||||||||||||
The acquired assets included 12 natural gas liquids terminals in Arizona, Arkansas, Indiana, Minnesota, Missouri, Montana, Washington and Wisconsin, 12 million gallons of aboveground propane storage, 3.7 million barrels of underground leased storage for natural gas liquids and a rail fleet of 350 leased and 12 owned cars. | ||||||||||||||||||||||
We have included the results of SemStream’s operations in our consolidated financial statements beginning November 1, 2011. The operations of SemStream are reflected in our liquids segment. | ||||||||||||||||||||||
The following table presents the fair values of the assets acquired and liabilities assumed in the SemStream combination (in thousands): | ||||||||||||||||||||||
Inventories | $ | 104,226 | ||||||||||||||||||||
Derivative assets | 3,578 | |||||||||||||||||||||
Assets held for sale | 3,000 | |||||||||||||||||||||
Prepaid expenses and other current assets | 9,833 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 3,470 | |||||||||||||||||||||
Natural gas liquids terminal assets (20—30 years) | 41,434 | |||||||||||||||||||||
Vehicles and railcars (5 years) | 470 | |||||||||||||||||||||
Other (5 years) | 3,326 | |||||||||||||||||||||
Investment in capital lease | 3,112 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (8—15 years) | 31,950 | |||||||||||||||||||||
Lease contracts (1—4 years) | 1,008 | |||||||||||||||||||||
Goodwill | 74,924 | |||||||||||||||||||||
Assumed current liabilities | (4,591 | ) | ||||||||||||||||||||
Consideration paid | $ | 275,740 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired operations and the Partnership, the opportunity to use the acquired businesses as a platform to expand our wholesale marketing operations, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
Pacer Combination | ||||||||||||||||||||||
On January 3, 2012, we completed a business combination with Pacer in order to expand our retail propane operations. The combination was funded with cash of $32.2 million and the issuance of 1.5 million common units. We valued the 1.5 million common units based on the closing price of our common units on the closing date. We incurred and charged to general and administrative expense during the year ended March 31, 2012 $0.7 million of costs related to the Pacer transaction. We also incurred costs of $0.1 million related to the equity issuance that we charged to equity. | ||||||||||||||||||||||
The assets contributed by Pacer consist of retail propane operations in Colorado, Illinois, Mississippi, Oregon, Utah and Washington. The contributed assets include 17 owned or leased customer service centers and satellite distribution locations. We have included the results of Pacer’s operations in our consolidated financial statements beginning January 3, 2012. The operations of Pacer are reported within our retail propane segment. | ||||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash | $ | 32,213 | ||||||||||||||||||||
Common units | 30,375 | |||||||||||||||||||||
Consideration paid | $ | 62,588 | ||||||||||||||||||||
The following table presents the allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their fair values (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 4,389 | ||||||||||||||||||||
Inventories | 965 | |||||||||||||||||||||
Prepaid expenses and other current assets | 43 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 1,967 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 12,793 | |||||||||||||||||||||
Vehicles (5 years) | 3,090 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 409 | |||||||||||||||||||||
Other (3—5 years) | 59 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (15 years) | 23,560 | |||||||||||||||||||||
Trade names (indefinite life) | 2,410 | |||||||||||||||||||||
Non-compete agreements | 1,520 | |||||||||||||||||||||
Goodwill | 15,782 | |||||||||||||||||||||
Assumed liabilities | (4,399 | ) | ||||||||||||||||||||
Consideration paid | $ | 62,588 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
North American Combination | ||||||||||||||||||||||
On February 3, 2012, we completed a business combination with North American in order to expand our retail propane operations. The combination was funded with cash of $69.8 million. We incurred and charged to general and administrative expense during the year ended March 31, 2012 $1.6 million of costs related to the North American acquisition. | ||||||||||||||||||||||
The assets acquired from North American include retail propane and distillate operations in Connecticut, Delaware, Maine, Maryland, Massachusetts, New Hampshire, New Jersey, Pennsylvania, and Rhode Island. | ||||||||||||||||||||||
The following table presents the allocation of the acquisition costs to the assets acquired and liabilities assumed, based on their fair values (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 10,338 | ||||||||||||||||||||
Inventories | 3,437 | |||||||||||||||||||||
Prepaid expenses and other current assets | 282 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 2,251 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 24,790 | |||||||||||||||||||||
Natural gas liquids terminal assets (15—20 years) | 1,044 | |||||||||||||||||||||
Vehicles (5—15 years) | 5,819 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 2,386 | |||||||||||||||||||||
Other (3—5 years) | 634 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (10 years) | 12,600 | |||||||||||||||||||||
Trade names (10 years) | 2,700 | |||||||||||||||||||||
Non-compete agreements (3 years) | 700 | |||||||||||||||||||||
Goodwill | 13,978 | |||||||||||||||||||||
Assumed liabilities | (11,129 | ) | ||||||||||||||||||||
Consideration paid | $ | 69,830 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
Other Acquisitions | ||||||||||||||||||||||
During the year ended March 31, 2012, we closed three additional acquisitions for cash payments of $6.4 million on a combined basis. We also assumed $0.6 million in long-term debt in the form of non-compete agreements. These operations have been included in our results of operations since the acquisition dates, and have not been material to our consolidated financial statements. |
Property_Plant_and_Equipment
Property, Plant and Equipment | 6 Months Ended | 12 Months Ended | ||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||
Property, Plant and Equipment | ||||||||||||||||
Property, Plant and Equipment | Note 5 — Property, Plant and Equipment | Note 5 — Property, Plant and Equipment | ||||||||||||||
Our property, plant and equipment consists of the following: | Our property, plant and equipment consists of the following: | |||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||
Description and Estimated Useful Lives | 2014 | 2014 | 2013 | |||||||||||||
(in thousands) | Description and Estimated Useful Lives | 2014 | (Note 2) | |||||||||||||
Natural gas liquids terminal assets (2–30 years) | $ | 127,258 | $ | 75,141 | (in thousands) | |||||||||||
Refined products and renewables terminal assets and equipment (20 years) | 419,411 | — | Natural gas liquids terminal assets (2—30 years) | $ | 75,141 | $ | 63,637 | |||||||||
Retail propane equipment (2–30 years) | 167,825 | 160,758 | Retail propane equipment (2—30 years) | 160,758 | 152,802 | |||||||||||
Vehicles and railcars (3–25 years) | 172,799 | 152,676 | Vehicles (3—25 years) | 152,676 | 88,173 | |||||||||||
Water treatment facilities and equipment (3–30 years) | 209,644 | 180,985 | Water treatment facilities and equipment (3—30 years) | 180,985 | 91,944 | |||||||||||
Crude oil tanks and related equipment (2–40 years) | 145,287 | 106,125 | Crude oil tanks and related equipment (2—40 years) | 106,125 | 22,577 | |||||||||||
Barges and towboats (5–40 years) | 56,094 | 52,217 | Barges and towboats (5—40 years) | 52,217 | 25,963 | |||||||||||
Information technology equipment (3–7 years) | 30,519 | 20,768 | Information technology equipment (3—7 years) | 20,768 | 12,169 | |||||||||||
Buildings and leasehold improvements (3–40 years) | 77,415 | 60,004 | Buildings and leasehold improvements (3—40 years) | 60,004 | 48,975 | |||||||||||
Land | 88,350 | 30,241 | Land | 30,241 | 21,815 | |||||||||||
Tank bottoms | 17,679 | 13,403 | Linefill and tank bottoms | 13,403 | — | |||||||||||
Other (3–30 years) | 16,770 | 6,341 | Other (5—30 years) | 6,341 | 16,104 | |||||||||||
Construction in progress | 57,319 | 80,251 | Construction in progress | 80,251 | 32,405 | |||||||||||
1,586,370 | 938,910 | 938,910 | 576,564 | |||||||||||||
Less: Accumulated depreciation | -153,057 | (109,564 | ) | Less: Accumulated depreciation | (109,564 | ) | (50,127 | ) | ||||||||
Net property, plant and equipment | $ | 1,433,313 | $ | 829,346 | Net property, plant and equipment | $ | 829,346 | $ | 526,437 | |||||||
Depreciation expense was $28.4 million and $13.7 million during the three months ended September 30, 2014 and 2013, respectively, and $46.9 million and $27.2 million during the six months ended September 30, 2014 and 2013, respectively. | Depreciation expense was $59.9 million, $39.2 million and $10.6 million during the years ended March 31, 2014, 2013 and 2012, respectively. During the year ended March 31, 2014, we capitalized $0.7 million of interest expense. | |||||||||||||||
Crude oil volumes required for the operation of storage tanks, known as tank bottoms, are recorded at historical cost. Tank bottoms are the volume of crude oil that must be maintained in a storage tank to enable operation of the storage tank. We recover tank bottom crude oil when we no longer use the storage tanks or the storage tanks are removed from service. At September 30, 2014, tank bottoms consisted of approximately 185,000 barrels. |
Goodwill
Goodwill | 12 Months Ended | ||||||||||
Mar. 31, 2014 | |||||||||||
Goodwill and Intangible Assets | |||||||||||
Goodwill | Note 6 — Goodwill | ||||||||||
The changes in the balance of goodwill were as follows: | |||||||||||
Year Ended March 31, | |||||||||||
2014 | 2013 | 2012 | |||||||||
(in thousands) | |||||||||||
Beginning of period, as retrospectively adjusted (Note 2) | $ | 555,220 | $ | 167,245 | $ | 8,568 | |||||
Acquisitions | 551,786 | 387,975 | 158,677 | ||||||||
End of period, as retrospectively adjusted (Note 2) | $ | 1,107,006 | $ | 555,220 | $ | 167,245 | |||||
Goodwill by reportable segment is as follows: | |||||||||||
March 31, | |||||||||||
2014 | 2013 | ||||||||||
(in thousands) | |||||||||||
Crude oil logistics | $ | 606,383 | $ | 246,345 | |||||||
Water solutions | 262,203 | 109,470 | |||||||||
Liquids | 90,135 | 87,136 | |||||||||
Retail propane | 114,285 | 112,269 | |||||||||
Refined products | 22,000 | — | |||||||||
Renewables | 12,000 | — | |||||||||
$ | 1,107,006 | $ | 555,220 |
Intangible_Assets
Intangible Assets | 12 Months Ended | |||||||||||||||
Mar. 31, 2014 | ||||||||||||||||
Intangible Assets | ||||||||||||||||
Intangible Assets | Note 7 — Intangible Assets | |||||||||||||||
Our intangible assets consist of the following: | ||||||||||||||||
March 31, 2014 | March 31, 2013 | |||||||||||||||
Gross Carrying | ||||||||||||||||
Amortizable | Gross Carrying | Accumulated | Amount | Accumulated | ||||||||||||
Lives | Amount | Amortization | (Note 2) | Amortization | ||||||||||||
(in thousands) | ||||||||||||||||
Amortizable - | ||||||||||||||||
Customer relationships (1) | 3–20 years | $ | 697,405 | $ | 83,261 | $ | 405,160 | $ | 30,959 | |||||||
Water facility development agreement | 5 years | 14,000 | 2,100 | — | — | |||||||||||
Lease and other agreements | 5–8 years | 23,920 | 13,190 | 15,210 | 7,018 | |||||||||||
Non-compete agreements | 2–7 years | 14,161 | 6,388 | 11,509 | 2,871 | |||||||||||
Trade names | 1–10 years | 15,489 | 3,081 | 2,784 | 326 | |||||||||||
Debt issuance costs | 5–10 years | 44,089 | 8,708 | 19,494 | 2,981 | |||||||||||
Total amortizable | 809,064 | 116,728 | 454,157 | 44,155 | ||||||||||||
Non-amortizable - | ||||||||||||||||
Trade names | 22,620 | 31,430 | ||||||||||||||
Total | $ | 831,684 | $ | 116,728 | $ | 485,587 | $ | 44,155 | ||||||||
(1) The weighted-average remaining amortization period for customer relationship intangible assets is approximately nine years. | ||||||||||||||||
Amortization expense was as follows: | ||||||||||||||||
Year Ended March 31, | ||||||||||||||||
Recorded in | 2014 | 2013 | 2012 | |||||||||||||
(in thousands) | ||||||||||||||||
Depreciation and amortization | $ | 60,855 | $ | 29,657 | $ | 4,538 | ||||||||||
Cost of sales | 6,172 | 5,285 | 800 | |||||||||||||
Interest expense | 5,727 | 3,375 | 1,277 | |||||||||||||
Loss on early extinguishment of debt | — | 5,769 | — | |||||||||||||
$ | 72,754 | $ | 44,086 | $ | 6,615 | |||||||||||
Expected amortization of our intangible assets is as follows (in thousands): | ||||||||||||||||
Year Ending March 31, | ||||||||||||||||
2015 | $ | 88,970 | ||||||||||||||
2016 | 83,449 | |||||||||||||||
2017 | 76,826 | |||||||||||||||
2018 | 72,857 | |||||||||||||||
2019 | 66,826 | |||||||||||||||
Thereafter | 303,408 | |||||||||||||||
$ | 692,336 |
LongTerm_Obligations
Long-Term Obligations | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Long-Term Debt | ||||||||||||||||||||||||||||||||||||||||
Long-Term Obligations | Note 7 — Long-Term Debt | Note 8 — Long-Term Obligations | ||||||||||||||||||||||||||||||||||||||
Our long-term debt consists of the following: | Our long-term debt consists of the following: | |||||||||||||||||||||||||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||||||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | |||||||||||||||||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||||||||||||||
Revolving credit facility — | Revolving credit facility — | |||||||||||||||||||||||||||||||||||||||
Expansion capital borrowings | $ | 137,000 | $ | 532,500 | Expansion capital loans | $ | 532,500 | $ | 441,500 | |||||||||||||||||||||||||||||||
Working capital borrowings | 942,500 | 389,500 | Working capital loans | 389,500 | 36,000 | |||||||||||||||||||||||||||||||||||
5.125% Notes due 2019 | 400,000 | — | Senior notes | 250,000 | 250,000 | |||||||||||||||||||||||||||||||||||
6.875% Notes due 2021 | 450,000 | 450,000 | Unsecured notes | 450,000 | — | |||||||||||||||||||||||||||||||||||
6.650% Notes due 2022 | 250,000 | 250,000 | Other notes payable | 14,914 | 21,562 | |||||||||||||||||||||||||||||||||||
TLP credit facility | 252,000 | — | 1,636,914 | 749,062 | ||||||||||||||||||||||||||||||||||||
Other long-term debt | 10,913 | 14,914 | ||||||||||||||||||||||||||||||||||||||
2,442,413 | 1,636,914 | Less - current maturities | 7,080 | 8,626 | ||||||||||||||||||||||||||||||||||||
Less - current maturities | 5,062 | 7,080 | Long-term debt | $ | 1,629,834 | $ | 740,436 | |||||||||||||||||||||||||||||||||
Long-term debt | $ | 2,437,351 | $ | 1,629,834 | ||||||||||||||||||||||||||||||||||||
Credit Agreement | ||||||||||||||||||||||||||||||||||||||||
Credit Agreement | ||||||||||||||||||||||||||||||||||||||||
On June 19, 2012, we entered into a credit agreement (as amended, the “Credit Agreement”) with a syndicate of banks. The Credit Agreement includes a revolving credit facility to fund working capital needs (the “Working Capital Facility”) and a revolving credit facility to fund acquisitions and expansion projects (the “Expansion Capital Facility,” and together with the Working Capital Facility, the “Revolving Credit Facility”). | ||||||||||||||||||||||||||||||||||||||||
On June 19, 2012, we entered into a credit agreement (as amended, the “Credit Agreement”) with a syndicate of banks. The Credit Agreement includes a revolving credit facility to fund working capital needs (the “Working Capital Facility”) and a revolving credit facility to fund acquisitions and expansion projects (the “Expansion Capital Facility,” and together with the Working Capital Facility, the “Revolving Credit Facility”). | ||||||||||||||||||||||||||||||||||||||||
The Working Capital Facility had a total capacity of $935.5 million for cash borrowings and letters of credit at March 31, 2014. At March 31, 2014, we had outstanding cash borrowings of $389.5 million and outstanding letters of credit of $270.6 million on the Working Capital Facility. The Expansion Capital Facility had a total capacity of $785.5 million for cash borrowings at March 31, 2014. At March 31, 2014, we had outstanding cash borrowings of $532.5 million on the Expansion Capital Facility. The capacity available under the Working Capital Facility may be limited by a “borrowing base,” as defined in the Credit Agreement, which is calculated based on the value of certain working capital items at any point in time. | ||||||||||||||||||||||||||||||||||||||||
The Working Capital Facility had a total capacity of $1.335 billion for cash borrowings and letters of credit at September 30, 2014. At that date, we had outstanding borrowings of $942.5 million and outstanding letters of credit of $209.2 million on the Working Capital Facility. The Expansion Capital Facility had a total capacity of $858.0 million for cash borrowings at September 30, 2014. At that date, we had outstanding borrowings of $137.0 million on the Expansion Capital Facility. The capacity available under the Working Capital Facility may be limited by a “borrowing base,” as defined in the Credit Agreement, which is calculated based on the value of certain working capital items at any point in time. | ||||||||||||||||||||||||||||||||||||||||
The commitments under the Credit Agreement expire on November 5, 2018. We have the right to pre-pay outstanding borrowings under the Credit Agreement without incurring any penalties, and pre-payments of principal may be required if we enter into certain transactions to sell assets or obtain new borrowings. | ||||||||||||||||||||||||||||||||||||||||
The commitments under the Credit Agreement expire on November 5, 2018. We have the right to prepay outstanding borrowings under the Credit Agreement without incurring any penalties, and prepayments of principal may be required if we enter into certain transactions to sell assets or obtain new borrowings. | ||||||||||||||||||||||||||||||||||||||||
All borrowings under the Credit Agreement bear interest, at our option, at (i) an alternate base rate plus a margin of 0.50% to 1.50% per annum or (ii) an adjusted LIBOR rate plus a margin of 1.50% to 2.50% per annum. The applicable margin is determined based on our consolidated leverage ratio, as defined in the Credit Agreement. At March 31, 2014, the interest rate in effect on outstanding LIBOR borrowings was 1.91%, calculated as the LIBOR rate of 0.16% plus a margin of 1.75%. At March 31, 2014, the interest rate in effect on letters of credit was 1.75%. Commitment fees are charged at a rate ranging from 0.38% to 0.50% on any unused credit. At March 31, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | ||||||||||||||||||||||||||||||||||||||||
All borrowings under the Credit Agreement bear interest, at our option, at (i) an alternate base rate plus a margin of 0.50% to 1.50% per annum or (ii) an adjusted LIBOR rate plus a margin of 1.50% to 2.50% per annum. The applicable margin is determined based on our consolidated leverage ratio, as defined in the Credit Agreement. At September 30, 2014, all borrowings under the Credit Agreement were LIBOR borrowings with an interest rate at September 30, 2014 of 1.91%, calculated as the LIBOR rate of 0.16% plus a margin of 1.75%. At September 30, 2014, the interest rate in effect on letters of credit was 2.00%. Commitment fees are charged at a rate ranging from 0.38% to 0.50% on any unused credit. At September 30, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | ||||||||||||||||||||||||||||||||||||||||
Amount | Rate | |||||||||||||||||||||||||||||||||||||||
Amount | Rate | Expansion capital facility — | ||||||||||||||||||||||||||||||||||||||
Expansion Capital Facility — | LIBOR borrowings | $ | 532,500 | 1.91 | % | |||||||||||||||||||||||||||||||||||
LIBOR borrowings | $ | 137,000 | 1.91 | % | Working capital facility — | |||||||||||||||||||||||||||||||||||
Working Capital Facility — | LIBOR borrowings | 358,000 | 1.91 | % | ||||||||||||||||||||||||||||||||||||
LIBOR borrowings | 942,500 | 1.91 | % | Base rate borrowings | 31,500 | 4 | % | |||||||||||||||||||||||||||||||||
The Credit Agreement is secured by substantially all of our assets. The Credit Agreement specifies that our leverage ratio, as defined in the Credit Agreement, cannot exceed 4.25 to 1 at any quarter end. At September 30, 2014, our leverage ratio was approximately 3.4 to 1. The Credit Agreement also specifies that our interest coverage ratio, as defined in the Credit Agreement, cannot be less than 2.75 to 1 at any quarter end. At September 30, 2014, our interest coverage ratio was approximately 4.8 to 1. | The Credit Agreement is secured by substantially all of our assets. The Credit Agreement specifies that our “leverage ratio,” as defined in the Credit Agreement, cannot exceed 4.25 to 1.0 at any quarter end. At March 31, 2014, our leverage ratio was approximately 3 to 1. The Credit Agreement also specifies that our “interest coverage ratio,” as defined in the Credit Agreement, cannot be less than 2.75 to 1 as of the last day of any fiscal quarter. At March 31, 2014, our interest coverage ratio was approximately 7 to 1. | |||||||||||||||||||||||||||||||||||||||
The Credit Agreement contains various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the Credit Agreement may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) a breach by the Partnership or its subsidiaries of any material representation or warranty or any covenant made in the Credit Agreement, or (iii) certain events of bankruptcy or insolvency. | The Credit Agreement contains various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the Credit Agreement may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) a breach by the Partnership or its subsidiaries of any material representation or warranty or any covenant made in the Credit Agreement, or (iii) certain events of bankruptcy or insolvency. | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the Credit Agreement. | At March 31, 2014, we were in compliance with the covenants under the Credit Agreement. | |||||||||||||||||||||||||||||||||||||||
2019 Notes | Senior Notes | |||||||||||||||||||||||||||||||||||||||
On July 9, 2014, we issued $400.0 million of 5.125% Senior Notes Due 2019 (the “2019 Notes”) in a private placement exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), pursuant to Rule 144A and Regulation S under the Securities Act. We received net proceeds of $393.5 million, after the initial purchasers’ discount of $6.0 million and estimated offering costs of $0.5 million. We used the net proceeds to reduce the outstanding balance on our Revolving Credit Facility. | On June 19, 2012, we entered into a note purchase agreement (as amended, the “Note Purchase Agreement”) whereby we issued $250.0 million of senior notes in a private placement (the “Senior Notes”). The Senior Notes have an aggregate principal amount of $250.0 million and bear interest at a fixed rate of 6.65%. Interest is payable quarterly. The Senior Notes are required to be repaid in semi-annual installments of $25.0 million beginning on December 19, 2017 and ending on the maturity date of June 19, 2022. We have the option to pre-pay outstanding principal, although we would incur a pre-payment penalty. The Senior Notes are secured by substantially all of our assets and rank equal in priority with borrowings under the Credit Agreement. | |||||||||||||||||||||||||||||||||||||||
The 2019 Notes mature on July 15, 2019. Interest is payable on January 15 and July 15 of each year. We have the right to redeem the 2019 Notes prior to the maturity date, although we would be required to pay a premium for early redemption. | The Note Purchase Agreement contains various customary representations, warranties, and additional covenants that, among other things, limit our ability to (subject to certain exceptions): (i) incur additional debt, (ii) pay dividends and make other restricted payments, (iii) create or permit certain liens, (iv) create or permit restrictions on the ability of certain of our subsidiaries to pay dividends or make other distributions to us, (v) enter into transactions with affiliates, (vi) enter into sale and leaseback transactions and (vii) consolidate or merge or sell all or substantially all or any portion of our assets. In addition, the Note Purchase Agreement contains the same leverage ratio and interest coverage ratio requirements as our Credit Agreement, which are described above. | |||||||||||||||||||||||||||||||||||||||
The Partnership and NGL Energy Finance Corp. are co-issuers of the 2019 Notes, and the obligations under the 2019 Notes are guaranteed by certain of our existing and future restricted subsidiaries that incur or guarantee indebtedness under certain of our other indebtedness, including the Revolving Credit Facility. The purchase agreement and the indenture governing the 2019 Notes contain various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the purchase agreement and the indenture may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) experiencing an event of default on certain other debt agreements, or (iii) certain events of bankruptcy or insolvency. | The Note Purchase Agreement provides for customary events of default that include, among other things (subject in certain cases to customary grace and cure periods): (i) non-payment of principal or interest, (ii) breach of certain covenants contained in the Note Purchase Agreement or the Senior Notes, (iii) failure to pay certain other indebtedness or the acceleration of certain other indebtedness prior to maturity if the total amount of such indebtedness unpaid or accelerated exceeds $10.0 million, (iv) the rendering of a judgment for the payment of money in excess of $10.0 million, (v) the failure of the Note Purchase Agreement, the Senior Notes, or the guarantees by the subsidiary guarantors to be in full force and effect in all material respects and (vi) certain events of bankruptcy or insolvency. Generally, if an event of default occurs (subject to certain exceptions), the trustee or the holders of at least 51% in aggregate principal amount of the then outstanding Senior Notes of any series may declare all of the Senior Notes of such series to be due and payable immediately. | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the purchase agreement and indenture governing the 2019 Notes. | At March 31, 2014, we were in compliance with the covenants under the Note Purchase Agreement and the Senior Notes. | |||||||||||||||||||||||||||||||||||||||
We also entered into a registration rights agreement whereby we have committed to exchange the 2019 Notes for a new issue of notes registered under the Securities Act that has substantially identical terms to the 2019 Notes on or before July 9, 2015. If we are unable to fulfill this obligation, we would be required to pay liquidated damages to the holders of the 2019 Notes. | Unsecured Notes | |||||||||||||||||||||||||||||||||||||||
2021 Notes | On October 16, 2013, we issued $450.0 million of 6.875% senior unsecured notes (the “Unsecured Notes”) in a private placement exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), pursuant to Rule 144A and Regulation S under the Securities Act. We received net proceeds of $438.4 million, after the initial purchasers’ discount of $10.1 million and estimated offering costs of $1.5 million. We used the net proceeds to reduce the outstanding balance on our Revolving Credit Facility. | |||||||||||||||||||||||||||||||||||||||
On October 16, 2013, we issued $450.0 million of 6.875% Senior Notes Due 2021 (the “2021 Notes”) in a private placement exempt from registration under the Securities Act pursuant to Rule 144A and Regulation S under the Securities Act. We received net proceeds of $438.4 million, after the initial purchasers’ discount of $10.1 million and offering costs of $1.5 million. We used the net proceeds to reduce the outstanding balance on our Revolving Credit Facility. | The Unsecured Notes mature on October 15, 2021. Interest is payable on April 15 and October 15 of each year. We have the right to redeem the Unsecured Notes prior to the maturity date, although we would be required to pay a premium for early redemption. | |||||||||||||||||||||||||||||||||||||||
The 2021 Notes mature on October 15, 2021. Interest is payable on April 15 and October 15 of each year. We have the right to redeem the 2021 Notes prior to the maturity date, although we would be required to pay a premium for early redemption. | The purchase agreement and the indenture governing the Unsecured Notes contain various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the purchase agreement and the indenture may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) experiencing an event of default on certain other debt agreements, or (iii) certain events of bankruptcy or insolvency. | |||||||||||||||||||||||||||||||||||||||
The Partnership and NGL Energy Finance Corp. are co-issuers of the 2021 Notes, and the obligations under the 2021 Notes are guaranteed by certain of our existing and future restricted subsidiaries that incur or guarantee indebtedness under certain of our other indebtedness, including the Revolving Credit Facility. The purchase agreement and the indenture governing the 2021 Notes contain various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the purchase agreement and the indenture may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) experiencing an event of default on certain other debt agreements, or (iii) certain events of bankruptcy or insolvency. | At March 31, 2014, we were in compliance with the covenants under the Unsecured Notes. | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the purchase agreement and indenture governing the 2021 Notes. | We also entered into a registration rights agreement whereby we have committed to exchange the Unsecured Notes for a new issue of notes registered under the Securities Act that has substantially identical terms to the Unsecured Notes on or before October 16, 2014. If we are unable to fulfill this obligation, we would be required to pay liquidated damages to the holders of the Unsecured Notes. | |||||||||||||||||||||||||||||||||||||||
We also entered into a registration rights agreement whereby we have committed to exchange the 2021 Notes for a new issue of notes registered under the Securities Act that has substantially identical terms to the 2021 Notes on or before October 16, 2014. Our inability to register the notes on time may result in liquidated damages of approximately $0.1 million per month. | Other Notes Payable | |||||||||||||||||||||||||||||||||||||||
2022 Notes | We have executed various non-interest bearing notes payable, primarily related to non-compete agreements entered into in connection with acquisitions of businesses. We also have certain notes payable related to equipment financing, which have interest rates ranging from 2.1% to 4.9% at March 31, 2014. | |||||||||||||||||||||||||||||||||||||||
On June 19, 2012, we entered into a Note Purchase Agreement (as amended, the “Note Purchase Agreement”) whereby we issued $250.0 million of Senior Notes in a private placement (the “2022 Notes”). The 2022 Notes bear interest at a fixed rate of 6.65%. Interest is payable quarterly. The 2022 Notes are required to be repaid in semi-annual installments of $25.0 million beginning on December 19, 2017 and ending on the maturity date of June 19, 2022. We have the option to prepay outstanding principal, although we would incur a prepayment penalty. The 2022 Notes are secured by substantially all of our assets and rank equal in priority with borrowings under the Credit Agreement. | Debt Maturity Schedule | |||||||||||||||||||||||||||||||||||||||
The Note Purchase Agreement contains various customary representations, warranties, and additional covenants that, among other things, limit our ability to (subject to certain exceptions): (i) incur additional debt, (ii) pay dividends and make other restricted payments, (iii) create or permit certain liens, (iv) create or permit restrictions on the ability of certain of our subsidiaries to pay dividends or make other distributions to us, (v) enter into transactions with affiliates, (vi) enter into sale and leaseback transactions and (vii) consolidate or merge or sell all or substantially all or any portion of our assets. In addition, the Note Purchase Agreement contains substantially the same leverage ratio and interest coverage ratio requirements as our Credit Agreement, which is described above. | The scheduled maturities of our long-term debt are as follows at March 31, 2014: | |||||||||||||||||||||||||||||||||||||||
The Note Purchase Agreement provides for customary events of default that include, among other things (subject in certain cases to customary grace and cure periods): (i) nonpayment of principal or interest, (ii) breach of certain covenants contained in the Note Purchase Agreement or the 2022 Notes, (iii) failure to pay certain other indebtedness or the acceleration of certain other indebtedness prior to maturity if the total amount of such indebtedness unpaid or accelerated exceeds $10.0 million, (iv) the rendering of a judgment for the payment of money in excess of $10.0 million, (v) the failure of the Note Purchase Agreement, the 2022 Notes, or the guarantees by the subsidiary guarantors to be in full force and effect in all material respects and (vi) certain events of bankruptcy or insolvency. Generally, if an event of default occurs (subject to certain exceptions), the trustee or the holders of at least 51% in aggregate principal amount of the then outstanding 2022 Notes of any series may declare all of the 2022 Notes of such series to be due and payable immediately. | Revolving | Other | ||||||||||||||||||||||||||||||||||||||
Credit | Senior | Unsecured | Notes | |||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the Note Purchase Agreement. | Year Ending March 31, | Facility | Notes | Notes | Payable | Total | ||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||
TLP Credit Facility | 2015 | $ | — | $ | — | $ | — | $ | 7,081 | $ | 7,081 | |||||||||||||||||||||||||||||
2016 | — | — | — | 3,614 | 3,614 | |||||||||||||||||||||||||||||||||||
On March 9, 2011, TLP entered into an amended and restated senior secured credit facility (“TLP Credit Facility”), which has been subsequently amended from time to time. The TLP Credit Facility provides for a maximum borrowing line of credit equal to the lesser of (i) $350 million and (ii) 4.75 times Consolidated EBITDA (as defined in the TLP Credit Facility: $352.9 million at September 30, 2014). TLP may elect to have loans under the TLP Credit Facility that bear interest either (i) at a rate of LIBOR plus a margin ranging from 2% to 3% depending on the total leverage ratio then in effect, or (ii) at the base rate plus a margin ranging from 1% to 2% depending on the total leverage ratio then in effect. TLP also pays a commitment fee on the unused amount of commitments, ranging from 0.375% to 0.50% per annum, depending on the total leverage ratio then in effect. TLP’s obligations under the TLP Credit Facility are secured by a first priority security interest in favor of the lenders in the majority of TLP assets. | 2017 | — | — | — | 2,356 | 2,356 | ||||||||||||||||||||||||||||||||||
2018 | — | 25,000 | — | 1,449 | 26,449 | |||||||||||||||||||||||||||||||||||
The terms of the TLP Credit Facility include covenants that restrict TLP’s ability to make cash distributions, acquisitions and investments, including investments in joint ventures. TLP may make distributions of cash to the extent of its “available cash” as defined in the TLP partnership agreement. TLP may make acquisitions and investments that meet the definition of “permitted acquisitions”; “other investments” which may not exceed 5% of “consolidated net tangible assets”; and “permitted JV investments”. Permitted JV investments include up to $225 million of investments in BOSTCO, the “Specified BOSTCO Investment”. In addition to the Specified BOSTCO Investment, under the terms of the TLP Credit Facility, TLP may make an additional $75 million of other permitted JV investments (including additional investments in BOSTCO). The principal balance of loans and any accrued and unpaid interest are due and payable in full on the maturity date, March 9, 2016. | 2019 | 922,000 | 50,000 | — | 238 | 972,238 | ||||||||||||||||||||||||||||||||||
Thereafter | — | 175,000 | 450,000 | 176 | 625,176 | |||||||||||||||||||||||||||||||||||
The TLP Credit Facility also contains customary representations and warranties (including those relating to organization and authorization, compliance with laws, absence of defaults, material agreements and litigation) and customary events of default (including those relating to monetary defaults, covenant defaults, cross defaults and bankruptcy events). The primary financial covenants contained in the TLP Credit Facility are (i) a total leverage ratio test (not to exceed 4.75 times), (ii) a senior secured leverage ratio test (not to exceed 3.75 times) in the event TLP issues senior unsecured notes, and (iii) a minimum interest coverage ratio test (not less than 3.0 times). | $ | 922,000 | $ | 250,000 | $ | 450,000 | $ | 14,914 | $ | 1,636,914 | ||||||||||||||||||||||||||||||
If TLP were to fail any financial performance covenant, or any other covenant contained in the TLP Credit Facility, TLP would seek a waiver from its lenders under such facility. If TLP was unable to obtain a waiver from its lenders and the default remained uncured after any applicable grace period, TLP would be in breach of the TLP Credit Facility, and the lenders would be entitled to declare all outstanding borrowings immediately due and payable. TLP was in compliance with all of the financial covenants under the TLP Credit Facility as of September 30, 2014. | Previous Credit Facilities | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, TLP had $252.0 million of outstanding borrowings under the TLP Credit Facility and no outstanding letters of credit. | On June 19, 2012, we made a principal payment of $306.8 million to retire our previous revolving credit facility. Upon retirement of this facility, we wrote off the portion of the debt issuance cost asset that had not yet been amortized. This expense is reported as “Loss on early extinguishment of debt” in our consolidated statement of operations for the year ended March 31, 2013. | |||||||||||||||||||||||||||||||||||||||
The following table summarizes our basis in the assets and liabilities of TLP at September 30, 2014, inclusive of the impact of our acquisition accounting for the business combination with TransMontaigne (in thousands): | ||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 726 | ||||||||||||||||||||||||||||||||||||||
Accounts receivable - trade, net | 12,252 | |||||||||||||||||||||||||||||||||||||||
Accounts receivable - affiliates | 1,105 | |||||||||||||||||||||||||||||||||||||||
Inventories | 1,613 | |||||||||||||||||||||||||||||||||||||||
Prepaid expenses and other current assets | 1,363 | |||||||||||||||||||||||||||||||||||||||
Property, plant and equipment, net | 504,272 | |||||||||||||||||||||||||||||||||||||||
Goodwill | 29,118 | |||||||||||||||||||||||||||||||||||||||
Intangible assets, net | 38,571 | |||||||||||||||||||||||||||||||||||||||
Investments in unconsolidated entities | 268,410 | |||||||||||||||||||||||||||||||||||||||
Other noncurrent assets | 1,910 | |||||||||||||||||||||||||||||||||||||||
Accounts payable - trade | (4,009 | ) | ||||||||||||||||||||||||||||||||||||||
Accounts payable - affiliates | (146 | ) | ||||||||||||||||||||||||||||||||||||||
Accrued expenses and other payables | (11,625 | ) | ||||||||||||||||||||||||||||||||||||||
Advanced payments received from customers | (141 | ) | ||||||||||||||||||||||||||||||||||||||
Long-term debt | (252,000 | ) | ||||||||||||||||||||||||||||||||||||||
Other noncurrent liabilities | (4,247 | ) | ||||||||||||||||||||||||||||||||||||||
Net assets | $ | 587,172 | ||||||||||||||||||||||||||||||||||||||
Other Long-Term Debt | ||||||||||||||||||||||||||||||||||||||||
We have executed various noninterest bearing notes payable, primarily related to non-compete agreements entered into in connection with acquisitions of businesses. We also have certain notes payable related to equipment financing. | ||||||||||||||||||||||||||||||||||||||||
Debt Maturity Schedule | ||||||||||||||||||||||||||||||||||||||||
The scheduled maturities of our long-term debt are as follows at September 30, 2014: | ||||||||||||||||||||||||||||||||||||||||
Revolving | TLP | Other | ||||||||||||||||||||||||||||||||||||||
Credit | 2019 | 2021 | 2022 | Credit | Long-Term | |||||||||||||||||||||||||||||||||||
Year Ending March 31, | Facility | Notes | Notes | Notes | Facility | Debt | Total | |||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||
2015 (six months) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 2,345 | $ | 2,345 | ||||||||||||||||||||||||||
2016 | — | — | — | — | 252,000 | 3,128 | 255,128 | |||||||||||||||||||||||||||||||||
2017 | — | — | — | — | — | 2,362 | 2,362 | |||||||||||||||||||||||||||||||||
2018 | — | — | — | 25,000 | — | 1,459 | 26,459 | |||||||||||||||||||||||||||||||||
2019 | 1,079,500 | — | — | 50,000 | — | 1,438 | 1,130,938 | |||||||||||||||||||||||||||||||||
Thereafter | — | 400,000 | 450,000 | 175,000 | — | 181 | 1,025,181 | |||||||||||||||||||||||||||||||||
Total | $ | 1,079,500 | $ | 400,000 | $ | 450,000 | $ | 250,000 | $ | 252,000 | $ | 10,913 | $ | 2,442,413 | ||||||||||||||||||||||||||
Income_Taxes
Income Taxes | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
Income Taxes | ||
Income Taxes | Note 8 — Income Taxes | Note 9 — Income Taxes |
We qualify as a partnership for income tax purposes. As such, we generally do not pay United States federal income tax. Rather, each owner reports his or her share of our income or loss on his or her individual tax return. The aggregate difference in the basis of our net assets for financial and tax reporting purposes cannot be readily determined, as we do not have access to information regarding each partner’s basis in the Partnership. | We believe that we qualify as a partnership for income tax purposes. As such, we generally do not pay United States federal income tax. Rather, each owner reports his or her share of our income or loss on his or her individual tax return. The aggregate difference in the basis of our net assets for financial and tax reporting purposes cannot be readily determined, as we do not have access to information regarding each partner’s basis in the Partnership. | |
We have certain taxable corporate subsidiaries in the United States and in Canada, and our operations in Texas are subject to a state franchise tax that is calculated based on revenues net of cost of sales. We utilize the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply in the years in which these temporary differences are expected to be recovered or settled. Changes in tax rates are recognized in income in the period that includes the enactment date. | We have certain taxable corporate subsidiaries in the United States and Canada. In addition, our operations in Texas are subject to a state franchise tax that is calculated based on revenues net of cost of sales. | |
A publicly-traded partnership is required to generate at least 90% of its gross income (as defined for federal income tax purposes) from certain qualifying sources. Income generated by our taxable corporate subsidiaries is excluded from this qualifying income calculation. Although we routinely generate income outside of our corporate subsidiaries that is non-qualifying, we believe that at least 90% of our gross income has been qualifying income for each of the calendar years since our initial public offering. | A publicly traded partnership is required to generate at least 90% of its gross income (as defined for federal income tax purposes) from certain qualifying sources. Income generated by our taxable corporate subsidiaries is excluded from this qualifying income calculation. Although we routinely generate income outside of our corporate subsidiaries that is non-qualifying, we believe that at least 90% of our gross income has been qualifying income for each of the calendar years since our IPO. | |
We evaluate uncertain tax positions for recognition and measurement in the consolidated financial statements. To recognize a tax position, we determine whether it is more likely than not that the tax position will be sustained upon examination, including resolution of any related appeals or litigation, based on the technical merits of the position. A tax position that meets the more likely than not threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. We had no material uncertain tax positions that required recognition in the consolidated financial statements at September 30, 2014. | We evaluate uncertain tax positions for recognition and measurement in the consolidated financial statements. To recognize a tax position, we determine whether it is more likely than not that the tax position will be sustained upon examination, including resolution of any related appeals or litigation, based on the technical merits of the position. A tax position that meets the more likely than not threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. We had no material uncertain tax positions that required recognition in the consolidated financial statements at March 31, 2014. |
Commitments_and_Contingencies
Commitments and Contingencies | 6 Months Ended | 12 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||
Commitments and Contingencies | ||||||||||||||
Commitments and Contingencies | Note 9 — Commitments and Contingencies | Note 10 — Commitments and Contingencies | ||||||||||||
Legal Contingencies | Legal Contingencies | |||||||||||||
We are party to various claims, legal actions, and complaints arising in the ordinary course of business. In the opinion of our management, the ultimate resolution of these claims, legal actions, and complaints, after consideration of amounts accrued, insurance coverage, and other arrangements, will not have a material adverse effect on our consolidated financial position, results of operations or cash flows. However, the outcome of such matters is inherently uncertain, and estimates of our liabilities may change materially as circumstances develop. | We are party to various claims, legal actions, and complaints arising in the ordinary course of business. In the opinion of our management, the ultimate resolution of these claims, legal actions, and complaints, after consideration of amounts accrued, insurance coverage, and other arrangements, will not have a material adverse effect on our consolidated financial position, results of operations or cash flows. However, the outcome of such matters is inherently uncertain, and estimates of our liabilities may change materially as circumstances develop. | |||||||||||||
Customer Dispute | Customer Dispute | |||||||||||||
A customer of our crude oil logistics segment disputed the transportation rate schedule we used to bill the customer for services that we provided from November 2012 through February 2013, which was the same rate schedule that Pecos Gathering & Marketing, L.L.C. and certain of its affiliated companies (collectively, “Pecos”), used to bill the customer from April 2011 through October 2012 (prior to our November 1, 2012 acquisition of Pecos). The customer disputed a portion of the amount we charged for services we provided from November 2012 through February 2013. In May 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. Later in May 2013, the customer filed an answer and counterclaim seeking to recover certain amounts that it paid to Pecos prior to our acquisition of Pecos. | A customer of our crude oil logistics segment has disputed the transportation rate schedule we used to bill the customer for services that we provided from November 2012 through February 2013, which was the same rate schedule that Pecos used to bill the customer from April 2011 through October 2012 (prior to our acquisition of Pecos). The customer has not paid $1.7 million of the amount we charged for services we provided from November 2012 through February 2013. In May 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. Later in May 2013, the customer filed an answer and counterclaim seeking to recover $5.5 million that it paid to Pecos prior to our acquisition of Pecos. We have not recorded revenue for the $1.7 million of unpaid fees charged from November 2012 through February 2013, pending resolution of the dispute. | |||||||||||||
During August 2013, the customer notified us that it intended to withhold payment due for services performed by us during the period from June 2013 through August 2013, pending resolution of the dispute, although the customer did not dispute the validity of the amounts billed for services performed during this time frame. Upon receiving this notification, we ceased providing services under this contract, and on November 5, 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. | During August 2013, the customer notified us that it intended to withhold payment of $3.3 million for services performed by us during the period from June 2013 through August 2013, pending resolution of the dispute, although the customer has not disputed the validity of the amounts billed for services performed during this time frame. Upon receiving this notification, we ceased providing services under this contract, and on November 5, 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. We are not able to reliably predict the outcome of this dispute at this time, but we do not believe the outcome will have a material adverse effect on our consolidated financial position or results of operations. | |||||||||||||
During September 2014, we reached an agreement with the former customer whereby the former customer agreed to pay us an agreed-upon amount to dismiss its claims against us, in return for which we agreed to dismiss our other claims against the former customer. We did not record a gain or loss upon settlement, as the amount we received approximated the amount we had recorded as receivable from the customer. | Canadian Fuel and Sales Taxes | |||||||||||||
Environmental Matters | The taxing authority of a province in Canada completed an audit of fuel and sales tax payments and alleged that an entity we acquired should have collected from customers and remitted to the taxing authority fuel and sales taxes on certain historical sales. We recorded in the acquisition accounting a liability of $0.8 million (net of receivables for expected recoveries from other parties). We now believe this matter is resolved, and we removed the liability from our consolidated balance sheet and recorded a corresponding reduction to cost of sales during the year ended March 31, 2014. | |||||||||||||
Our operations are subject to extensive federal, state, and local environmental laws and regulations. Although we believe our operations are in substantial compliance with applicable environmental laws and regulations, risks of additional costs and liabilities are inherent in our business, and there can be no assurance that significant costs will not be incurred. Moreover, it is possible that other developments, such as increasingly stringent environmental laws, regulations and enforcement policies thereunder, and claims for damages to property or persons resulting from the operations, could result in substantial costs. Accordingly, we have adopted policies, practices, and procedures in the areas of pollution control, product safety, occupational health, and the handling, storage, use, and disposal of hazardous materials designed to prevent material environmental or other damage, and to limit the financial liability that could result from such events. However, some risk of environmental or other damage is inherent in our business. | Environmental Matters | |||||||||||||
Asset Retirement Obligations | Our operations are subject to extensive federal, state, and local environmental laws and regulations. Although we believe our operations are in substantial compliance with applicable environmental laws and regulations, risks of additional costs and liabilities are inherent in our business, and there can be no assurance that significant costs will not be incurred. Moreover, it is possible that other developments, such as increasingly stringent environmental laws, regulations and enforcement policies thereunder, and claims for damages to property or persons resulting from the operations, could result in substantial costs. Accordingly, we have adopted policies, practices, and procedures in the areas of pollution control, product safety, occupational health, and the handling, storage, use, and disposal of hazardous materials designed to prevent material environmental or other damage, and to limit the financial liability that could result from such events. However, some risk of environmental or other damage is inherent in our business. | |||||||||||||
We have recorded a liability of $2.7 million at September 30, 2014 for asset retirement obligations. This liability is related to wastewater disposal facilities and crude oil facilities for which we have contractual and regulatory obligations to perform remediation and, in some instances, dismantlement and removal activities when the assets are retired. | Asset Retirement Obligations | |||||||||||||
In addition to the obligations described above, we may be obligated to remove facilities or perform other remediation upon retirement of certain other assets. We do not believe the present value of these asset retirement obligations, under current laws and regulations, after taking into consideration the estimated lives of our facilities, is material to our consolidated financial position or results of operations. | We have recorded a liability of $2.3 million at March 31, 2014 for asset retirement obligations. This liability is related to wastewater disposal facilities and crude oil facilities for which we have contractual and regulatory obligations to perform remediation and, in some instances, dismantlement and removal activities when the assets are retired. | |||||||||||||
Operating Leases | In addition to the obligations described above, we may be obligated to remove facilities or perform other remediation upon retirement of certain other assets. However, we do not believe the present value of these asset retirement obligations, under current laws and regulations, after taking into consideration the estimated lives of our facilities, is material to our consolidated financial position or results of operations. | |||||||||||||
We have executed various noncancelable operating lease agreements for product storage, office space, vehicles, real estate, railcars, and equipment. Future minimum lease payments under these agreements at September 30, 2014 are as follows (in thousands): | Operating Leases | |||||||||||||
Year Ending March 31, | We have executed various noncancelable operating lease agreements for product storage, office space, vehicles, real estate, and equipment. Future minimum lease payments under contractual commitments at March 31, 2014 are as follows (in thousands): | |||||||||||||
2015 (six months) | $ | 71,007 | ||||||||||||
2016 | 106,384 | Year Ending March 31, | ||||||||||||
2017 | 88,666 | 2015 | $ | 133,170 | ||||||||||
2018 | 74,265 | 2016 | 93,454 | |||||||||||
2019 | 49,907 | 2017 | 64,209 | |||||||||||
Thereafter | 117,125 | 2018 | 49,802 | |||||||||||
Total | $ | 507,354 | 2019 | 29,213 | ||||||||||
Thereafter | 58,182 | |||||||||||||
Rental expense relating to operating leases was $29.3 million and $23.6 million during the three months ended September 30, 2014 and 2013, respectively, and $54.6 million and $45.5 million during the six months ended September 30, 2014 and 2013, respectively. | Total | $ | 428,030 | |||||||||||
Pipeline Capacity Agreements | Rental expense relating to operating leases was $98.3 million, $84.2 million, and $5.2 million during the years ended March 31, 2014, 2013, and 2012, respectively. | |||||||||||||
We have executed noncancelable agreements with crude and refined products pipeline operators, which guarantee us minimum monthly shipping capacity on the pipelines. In exchange, we are obligated to pay the minimum shipping fees in the event actual shipments are less than our allotted capacity. Future minimum throughput payments under these agreements at September 30, 2014 are as follows (in thousands): | Sales and Purchase Contracts | |||||||||||||
Year Ending March 31, | We have entered into sales and purchase contracts for products to be delivered in future periods for which we expect the parties to physically settle the contracts with inventory. At March 31, 2014, we had the following such commitments outstanding: | |||||||||||||
2015 (six months) | $ | 41,822 | ||||||||||||
2016 | 95,050 | Volume | Value | |||||||||||
2017 | 82,916 | (in thousands) | ||||||||||||
2018 | 62,565 | Natural gas liquids fixed-price purchase commitments (gallons) | 31,111 | $ | 39,117 | |||||||||
2019 | 51,278 | Natural gas liquids floating-price purchase commitments (gallons) | 522,947 | 618,293 | ||||||||||
Thereafter | 107,537 | Natural gas liquids fixed-price sale commitments (gallons) | 63,944 | 77,682 | ||||||||||
Total | $ | 441,168 | Natural gas liquids floating-price sale commitments (gallons) | 272,495 | 395,095 | |||||||||
Crude oil fixed-price purchase commitments (barrels) | 4,016 | 364,557 | ||||||||||||
Sales and Purchase Contracts | Crude oil fixed-price sale commitments (barrels) | 3,574 | 324,765 | |||||||||||
We have entered into sales and purchase contracts for products to be delivered in future periods for which we expect the parties to physically settle the contracts with inventory. At September 30, 2014, we had the following such commitments outstanding: | ||||||||||||||
We account for the contracts shown in the table above as normal purchases and normal sales. Under this accounting policy election, we do not record the contracts at fair value at each balance sheet date; instead, we record the purchase or sale at the contracted value once the delivery occurs. Contracts in the table above may have offsetting derivative contracts (described in Note 12) or inventory positions (described in Note 2). | ||||||||||||||
Volume | Value | |||||||||||||
(in thousands) | Certain other forward purchase and sale contracts do not qualify for the normal purchase and normal sale election. These contracts are recorded at fair value on our consolidated balance sheet and are not included in the data in the table above. These contracts are included in the derivative disclosures in Note 12, and represent $43.5 million of our prepaid expenses and other current assets and $34.6 million of our accrued expenses and other payables at March 31, 2014. | |||||||||||||
Natural gas liquids fixed-price purchase commitments (gallons) | 88,574 | $ | 102,000 | |||||||||||
Natural gas liquids index-price purchase commitments (gallons) | 528,459 | 601,719 | ||||||||||||
Natural gas liquids fixed-price sale commitments (gallons) | 278,391 | 351,137 | ||||||||||||
Natural gas liquids index-price sale commitments (gallons) | 370,639 | 512,900 | ||||||||||||
Crude oil index-price purchase commitments (barrels) | 4,437 | 383,153 | ||||||||||||
Crude oil fixed-price sale commitments (barrels) | 32 | 2,867 | ||||||||||||
Crude oil index-price sale commitments (barrels) | 3,920 | 337,528 | ||||||||||||
We account for the contracts shown in the table above as normal purchases and normal sales. Under this accounting policy election, we do not record the contracts at fair value at each balance sheet date; instead, we record the purchase or sale at the contracted value once the delivery occurs. Contracts in the table above may have offsetting derivative contracts (described in Note 11) or inventory positions (described in Note 2). | ||||||||||||||
Certain other forward purchase and sale contracts do not qualify for the normal purchase and normal sale election. These contracts are recorded at fair value on our condensed consolidated balance sheet and are not included in the table above. These contracts are included in the derivative disclosures in Note 11, and represent $44.4 million of our prepaid expenses and other current assets and $36.3 million of our accrued expenses and other payables at September 30, 2014. |
Equity
Equity | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||||||||
Equity | |||||||||||||||||||||||||||||||
Equity | Note 10 — Equity | Note 11 — Equity | |||||||||||||||||||||||||||||
Partnership Equity | Partnership Equity | ||||||||||||||||||||||||||||||
The Partnership’s equity consists of a 0.1% general partner interest and a 99.9% limited partner interest, which consists of common units. Prior to August 2014, the Partnership’s limited partner interest also included subordinated units. The subordination period ended in August 2014, at which time all remaining subordinated units were converted into common units on a one-for-one basis. | The Partnership’s equity consists of a 0.1% general partner interest and a 99.9% limited partner interest. Limited partner equity includes common and subordinated units. The common and subordinated units share equally in the allocation of income or loss. The principal difference between common and subordinated units is that in any quarter during the subordination period, holders of the subordinated units are not entitled to receive any distribution until the common units have received the minimum quarterly distribution plus any arrearages in the payment of the minimum quarterly distribution from prior quarters. Subordinated units will not accrue arrearages. | ||||||||||||||||||||||||||||||
Our general partner is not obligated to make any additional capital contributions or to guarantee or pay any of our debts and obligations. | We expect the subordination period to end in August 2014. When the subordination period ends, all remaining subordinated units will convert into common units on a one-for-one basis and the common units will no longer be entitled to arrearages. | ||||||||||||||||||||||||||||||
Equity Issuances | Our general partner is not obligated to make any additional capital contributions or to guarantee or pay any of our debts and obligations. | ||||||||||||||||||||||||||||||
On June 23, 2014, we completed a public offering of 8,000,000 common units. We received net proceeds of $338.0 million, after underwriting discounts and commissions of $12.3 million and offering costs of $0.5 million. During July 2014, the underwriters exercised their option to purchase an additional 767,100 units, from which we received net proceeds of $32.4 million. | Initial Public Offering | ||||||||||||||||||||||||||||||
Distributions to Owners | On May 17, 2011, we completed our IPO. We sold a total of 4,025,000 common units in our IPO at $21.00 per unit. Our proceeds from the sale of 3,850,000 common units of $71.9 million, net of total offering costs of $9.0 million, were used to repay advances under our acquisition credit facility and for general partnership purposes. Proceeds from the sale of 175,000 common units ($3.4 million) from the underwriters’ exercise of their option to purchase additional common units from us were used to redeem 175,000 of the common units outstanding prior to our IPO. Upon the completion of our IPO and the underwriters’ exercise in full of their option to purchase additional common units from us and the redemption, we had outstanding 8,864,222 common units, 5,919,346 subordinated units, a 0.1% general partner interest, and IDRs. | ||||||||||||||||||||||||||||||
Our general partner has adopted a cash distribution policy that requires us to pay a quarterly distribution to unitholders as of the record date to the extent we have sufficient cash from operations after establishment of cash reserves and payment of fees and expenses, including payments to the general partner and its affiliates, referred to as “available cash.” The general partner will also receive, in addition to distributions on its 0.1% general partner interest, additional distributions based on the level of distributions to the limited partners. These distributions are referred to as “incentive distributions.” Our general partner currently holds the incentive distribution rights, but may transfer these rights separately from its general partner interest, subject to restrictions in our partnership agreement. | Common Units Issued in Business Combinations | ||||||||||||||||||||||||||||||
The following table illustrates the percentage allocations of available cash from operating surplus between the unitholders and our general partner based on the specified target distribution levels. The amounts set forth under “Marginal Percentage Interest In Distributions” are the percentage interests of our general partner and the unitholders in any available cash from operating surplus we distribute up to and including the corresponding amount in the column “Total Quarterly Distribution Per Unit,” until available cash from operating surplus we distribute reaches the next target distribution level, if any. The percentage interests shown for our unitholders and our general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below for our general partner include its 0.1% general partner interest, assume our general partner has contributed any additional capital necessary to maintain its 0.1% general partner interest and has not transferred its incentive distribution rights. | As described in Note 4, we issued common units as partial consideration for several acquisitions. These are summarized below: | ||||||||||||||||||||||||||||||
Marginal Percentage Interest In | Osterman combination | 4,000,000 | |||||||||||||||||||||||||||||
Total Quarterly | Distributions | SemStream combination | 8,932,031 | ||||||||||||||||||||||||||||
Distribution Per Unit | Unitholders | General Partner | Pacer combination | 1,500,000 | |||||||||||||||||||||||||||
Minimum quarterly distribution | $ | 0.3375 | 99.9 | % | 0.1 | % | Total - Year Ended March 31, 2012 | 14,432,031 | |||||||||||||||||||||||
First target distribution | above | $ | 0.3375 | up to | $ | 0.388125 | 99.9 | % | 0.1 | % | |||||||||||||||||||||
Second target distribution | above | $ | 0.388125 | up to | $ | 0.421875 | 86.9 | % | 13.1 | % | High Sierra combination | 20,703,510 | |||||||||||||||||||
Third target distribution | above | $ | 0.421875 | up to | $ | 0.50625 | 76.9 | % | 23.1 | % | Retail propane combinations | 850,676 | |||||||||||||||||||
Thereafter | above | $ | 0.50625 | 51.9 | % | 48.1 | % | Crude oil logistics and water solutions combinations | 516,978 | ||||||||||||||||||||||
Pecos combination | 1,834,414 | ||||||||||||||||||||||||||||||
During the three months ended September 30, 2014, we distributed a total of $61.5 million ($0.5888 per common, subordinated, and general partner notional unit) to our unitholders of record on August 4, 2014, which included an incentive distribution of $9.5 million to the general partner. In October 2014, we declared a distribution of $0.6088 per common unit, to be paid on November 14, 2014 to unitholders of record on November 4, 2014. This distribution is expected to be $65.0 million, including amounts to be paid on common and general partner notional units and the amount to be paid on incentive distribution rights. | Third Coast combination | 344,680 | |||||||||||||||||||||||||||||
Total - Year Ended March 31, 2013 | 24,250,258 | ||||||||||||||||||||||||||||||
Distributions to Noncontrolling Interest Partners | |||||||||||||||||||||||||||||||
Water solutions combinations | 222,381 | ||||||||||||||||||||||||||||||
TLP’s general partner has adopted a cash distribution policy that requires it to pay a quarterly distribution to unitholders as of the record date to the extent TLP has sufficient cash from operations after establishment of cash reserves and payment of fees and expenses, including payments to TLP’s general partner and its affiliates, referred to as “available cash.” TLP’s general partner will also receive, in addition to distributions on its 2.0% general partner interest, additional distributions based on the level of distributions to the limited partners. These distributions are referred to as “incentive distributions.” TLP’s general partner currently holds the incentive distribution rights, but may transfer these rights separately from its general partner interest, subject to restrictions in TLP’s partnership agreement. | Crude oil logistics combinations | 175,211 | |||||||||||||||||||||||||||||
OWL combination | 2,463,287 | ||||||||||||||||||||||||||||||
The following table illustrates the percentage allocations of available cash from operating surplus between TLP’s unitholders and TLP’s general partner based on the specified target distribution levels. The amounts set forth under “Marginal Percentage Interest In Distributions” are the percentage interests of TLP’s general partner and TLP’s unitholders in any available cash from operating surplus TLP distributes up to and including the corresponding amount in the column “Total Quarterly Distribution Per Unit,” until available cash from operating surplus TLP distributes reaches the next target distribution level, if any. The percentage interests shown for TLP’s unitholders and TLP’s general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below for TLP’s general partner include its 2.0% general partner interest, assume TLP’s general partner has contributed any additional capital necessary to maintain its 2.0% general partner interest and has not transferred its incentive distribution rights. | Total - Year Ended March 31, 2014 | 2,860,879 | |||||||||||||||||||||||||||||
Marginal Percentage Interest In | In connection with the completion of certain of these transactions, we amended our Registration Rights Agreement, which provides for certain registration rights for certain holders of our common units. | ||||||||||||||||||||||||||||||
Total Quarterly | Distributions | ||||||||||||||||||||||||||||||
Distribution Per Unit | Unitholders | General Partner | Equity Issuances | ||||||||||||||||||||||||||||
Minimum quarterly distribution | $ | 0.4 | 98 | % | 2 | % | |||||||||||||||||||||||||
First target distribution | above | $ | 0.4 | up to | $ | 0.44 | 98 | % | 2 | % | On July 5, 2013, we completed a public offering of 10,350,000 common units. We received net proceeds of $287.5 million, after underwriting discounts and commissions of $12.0 million and offering costs of $0.7 million. | ||||||||||||||||||||
Second target distribution | above | $ | 0.44 | up to | $ | 0.5 | 85 | % | 15 | % | |||||||||||||||||||||
Third target distribution | above | $ | 0.5 | up to | $ | 0.6 | 75 | % | 25 | % | On September 25, 2013, we completed a public offering of 4,100,000 common units. We received net proceeds of $127.6 million, after underwriting discounts and commissions of $5.0 million and offering costs of $0.2 million. | ||||||||||||||||||||
Thereafter | above | $ | 0.6 | 50 | % | 50 | % | ||||||||||||||||||||||||
On December 2, 2013, we issued and sold 8,110,848 of our common units in a private placement. We received net proceeds of $235.1 million, after offering costs of $4.9 million. | |||||||||||||||||||||||||||||||
During the three months ended September 30, 2014, TLP declared and paid a distribution of $0.665 per unit. The noncontrolling interest owners received a total of $8.7 million from this distribution. Pursuant to the terms of the agreement related to our acquisition of TransMontaigne, we remitted the amount we received on this distribution on our general partner interest, incentive distribution rights, and limited partner interest to the former owners of TransMontaigne. | |||||||||||||||||||||||||||||||
Distributions | |||||||||||||||||||||||||||||||
In October 2014, TLP declared a distribution of $0.665 per unit, which was paid on November 7, 2014. The noncontrolling interest owners received a total of $8.7 million from this distribution. | |||||||||||||||||||||||||||||||
Our general partner has adopted a cash distribution policy that will require us to pay a quarterly distribution to the extent we have sufficient cash from operations after establishment of cash reserves and payment of fees and expenses, including payments to the general partner and its affiliates, referred to as “available cash,” in the following manner: | |||||||||||||||||||||||||||||||
Equity-Based Incentive Compensation | |||||||||||||||||||||||||||||||
· First, 99.9% to the holders of common units and 0.1% to the general partner, until each common unit has received the specified minimum quarterly distribution, plus any arrearages from prior quarters. | |||||||||||||||||||||||||||||||
Our general partner has adopted a long-term incentive plan (“LTIP”), which allows for the issuance of equity-based compensation to employees and directors. Our general partner has granted certain restricted units to employees and directors, which will vest in tranches, subject to the continued service of the recipients. The awards may also vest in the event of a change in control, at the discretion of the board of directors. No distributions will accrue to or be paid on the restricted units during the vesting period. | |||||||||||||||||||||||||||||||
· Second, 99.9% to the holders of subordinated units and 0.1% to the general partner, until each subordinated unit has received the specified minimum quarterly distribution. | |||||||||||||||||||||||||||||||
The following table summarizes the restricted unit activity during the six months ended September 30, 2014: | |||||||||||||||||||||||||||||||
· Third, 99.9% to all unitholders, pro rata, and 0.1% to the general partner. | |||||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
Units granted | 333,903 | The general partner will also receive, in addition to distributions on its 0.1% general partner interest, additional distributions based on the level of distributions paid to the limited partners. These distributions are referred to as “incentive distributions.” | |||||||||||||||||||||||||||||
Units vested and issued | (438,009 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (231,194 | ) | The following table illustrates the percentage allocations of available cash from operating surplus between the unitholders and our general partner based on the specified target distribution levels. The amounts set forth under “Marginal Percentage Interest in Distributions” are the percentage interests of our general partner and the unitholders in any available cash from operating surplus we distribute up to and including the corresponding amount in the column “Total Quarterly Distribution per Unit.” The percentage interests shown for our unitholders and our general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below for our general partner include its 0.1% general partner interest, assume our general partner has contributed any additional capital necessary to maintain its 0.1% general partner interest and has not transferred its IDRs and there are no arrearages on common units. | ||||||||||||||||||||||||||||
Units forfeited | (117,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | Marginal Percentage Interest In | |||||||||||||||||||||||||||||
Total Quarterly | Distributions | ||||||||||||||||||||||||||||||
The scheduled vesting of our unvested restricted units is summarized below: | Distribution per Unit | Unitholders | General Partner | ||||||||||||||||||||||||||||
Minimum quarterly distribution | $ 0.337500 | 99.9 | % | 0.1 | % | ||||||||||||||||||||||||||
Vesting Date | Number of Awards | First target distribution | above | $ 0.337500 | up to | $ 0.388125 | 99.9 | % | 0.1 | % | |||||||||||||||||||||
July 1, 2015 | 334,800 | Second target distribution | above | $ 0.388125 | up to | $ 0.421875 | 86.9 | % | 13.1 | % | |||||||||||||||||||||
July 1, 2016 | 314,000 | Third target distribution | above | $ 0.421875 | up to | $ 0.506250 | 76.9 | % | 23.1 | % | |||||||||||||||||||||
July 1, 2017 | 178,500 | Thereafter | above | $ 0.506250 | 51.9 | % | 48.1 | % | |||||||||||||||||||||||
July 1, 2018 | 31,500 | ||||||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | On May 5, 2011, we made a distribution of $3.9 million from available cash to our general partner and common unitholders at March 31, 2011. | |||||||||||||||||||||||||||||
We record the expense for the first tranche of each award on a straight-line basis over the period beginning with the grant date of the awards and ending with the vesting date of the tranche. We record the expense for succeeding tranches over the period beginning with the vesting date of the previous tranche and ending with the vesting date of the tranche. | The following table summarizes the distributions declared subsequent to our IPO: | ||||||||||||||||||||||||||||||
At each balance sheet date, we adjust the cumulative expense recorded using the estimated fair value of the awards at the balance sheet date. We calculate the fair value of the awards using the closing price of our common units on the New York Stock Exchange on the balance sheet date, adjusted to reflect the fact that the holders of the unvested units are not entitled to distributions during the vesting period. We estimate the impact of the lack of distribution rights during the vesting period using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. | Amount | Amount Paid to | Amount Paid to | ||||||||||||||||||||||||||||
Date Declared | Record Date | Date Paid | Per Unit | Limited Partners | General Partner | ||||||||||||||||||||||||||
We recorded expense related to restricted unit awards of $13.8 million and $3.2 million during the three months ended September 30, 2014 and 2013, respectively, and $21.7 million and $10.3 million during the six months ended September 30, 2014 and 2013, respectively. We estimate that the future expense we will record on the unvested awards at September 30, 2014 will be as follows (in thousands), after taking into consideration an estimate of forfeitures of approximately 80,000 units. For purposes of this calculation, we used the closing price of our common units on September 30, 2014, which was $39.37. | (in thousands) | (in thousands) | |||||||||||||||||||||||||||||
July 25, 2011 | August 3, 2011 | August 12, 2011 | $ | 0.1669 | $ | 2,467 | $ | 3 | |||||||||||||||||||||||
Year Ending March 31, | October 21, 2011 | October 31, 2011 | November 14, 2011 | 0.3375 | 4,990 | 5 | |||||||||||||||||||||||||
2015 (six months) | $ | 6,343 | January 24, 2012 | February 3, 2012 | February 14, 2012 | 0.35 | 7,735 | 10 | |||||||||||||||||||||||
2016 | 11,516 | April 18, 2012 | April 30, 2012 | May 15, 2012 | 0.3625 | 9,165 | 10 | ||||||||||||||||||||||||
2017 | 7,262 | July 24, 2012 | August 3, 2012 | August 14, 2012 | 0.4125 | 13,574 | 134 | ||||||||||||||||||||||||
2018 | 2,237 | October 17, 2012 | October 29, 2012 | November 14, 2012 | 0.45 | 22,846 | 707 | ||||||||||||||||||||||||
2019 | 249 | January 24, 2013 | February 4, 2013 | February 14, 2013 | 0.4625 | 24,245 | 927 | ||||||||||||||||||||||||
Total | $ | 27,607 | April 25, 2013 | May 6, 2013 | May 15, 2013 | 0.4775 | 25,605 | 1,189 | |||||||||||||||||||||||
July 25, 2013 | August 5, 2013 | August 14, 2013 | 0.4938 | 31,725 | 1,739 | ||||||||||||||||||||||||||
Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our condensed consolidated balance sheets (in thousands): | October 23, 2013 | November 4, 2013 | November 14, 2013 | 0.5113 | 35,908 | 2,491 | |||||||||||||||||||||||||
January 23, 2014 | February 4, 20143 | February 14, 2014 | 0.5313 | 42,150 | 4,283 | ||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | April 24, 2014 | May 5, 2014 | May 15, 2014 | 0.5513 | 43,737 | 5,754 | |||||||||||||||||||||||
Expense recorded | 21,659 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (18,763 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (9,901 | ) | Several of our business combination agreements contained provisions that temporarily limited the distributions to which the newly-issued units were entitled. The following table summarizes the number of equivalent units that were not eligible to receive a distribution on each of the record dates: | ||||||||||||||||||||||||||||
Balance at September 30, 2014 | $ | 3,007 | |||||||||||||||||||||||||||||
Equivalent | |||||||||||||||||||||||||||||||
The weighted-average fair value of the awards at September 30, 2014 was $35.16 per common unit, which was calculated as the closing price of the common units on September 30, 2014, adjusted to reflect the fact that the restricted units are not entitled to distributions during the vesting period. The impact of the lack of distribution rights during the vesting period was estimated using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. | Units Not | ||||||||||||||||||||||||||||||
Record Date | Eligible | ||||||||||||||||||||||||||||||
The number of common units that may be delivered pursuant to awards under the LTIP is limited to 10% of the issued and outstanding common units. The maximum number of units deliverable under the plan automatically increases to 10% of the issued and outstanding common units immediately after each issuance of common units, unless the plan administrator determines to increase the maximum number of units deliverable by a lesser amount. Units withheld to satisfy tax withholding obligations will not be considered to be delivered under the LTIP. In addition, if an award is forfeited, canceled, exercised, paid or otherwise terminates or expires without the delivery of units, the units subject to such award are again available for new awards under the LTIP. At September 30, 2014, 7.1 million units remain available for issuance under the LTIP. | August 3, 2011 | — | |||||||||||||||||||||||||||||
October 31, 2011 | 4,000,000 | ||||||||||||||||||||||||||||||
February 3, 2012 | 7,117,031 | ||||||||||||||||||||||||||||||
April 30, 2012 | 3,932,031 | ||||||||||||||||||||||||||||||
August 3, 2012 | 17,862,470 | ||||||||||||||||||||||||||||||
October 29, 2012 | 516,978 | ||||||||||||||||||||||||||||||
February 4, 2013 | 1,202,085 | ||||||||||||||||||||||||||||||
May 6, 2013 | — | ||||||||||||||||||||||||||||||
August 5, 2013 | — | ||||||||||||||||||||||||||||||
November 4, 2013 | 979,886 | ||||||||||||||||||||||||||||||
February 4, 2014 | — | ||||||||||||||||||||||||||||||
May 5, 2014 | — | ||||||||||||||||||||||||||||||
Equity-Based Incentive Compensation | |||||||||||||||||||||||||||||||
Our general partner has adopted a long-term incentive plan (“LTIP”) which allows for the issuance of equity-based compensation to employees and directors. The board of directors of our general partner has granted certain restricted units to employees and directors, which will vest in tranches, subject to the continued service of the recipients. The awards may also vest in the event of a change in control, at the discretion of the board of directors. No distributions will accrue to or be paid on the restricted units during the vesting period. | |||||||||||||||||||||||||||||||
The following table summarizes the restricted unit activity during the years ended March 31, 2014 and 2013: | |||||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2012 | — | ||||||||||||||||||||||||||||||
Units granted | 1,684,400 | ||||||||||||||||||||||||||||||
Units vested and issued | (156,802 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (61,698 | ) | |||||||||||||||||||||||||||||
Units forfeited | (21,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2013 | 1,444,900 | ||||||||||||||||||||||||||||||
Units granted | 494,000 | ||||||||||||||||||||||||||||||
Units vested and issued | (296,269 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (122,531 | ) | |||||||||||||||||||||||||||||
Units forfeited | (209,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
The scheduled vesting of the awards is summarized below: | |||||||||||||||||||||||||||||||
Vesting Date | Number of Awards | ||||||||||||||||||||||||||||||
July 1, 2014 | 408,300 | ||||||||||||||||||||||||||||||
January 1, 2015 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2015 | 341,300 | ||||||||||||||||||||||||||||||
January 1, 2016 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2016 | 322,500 | ||||||||||||||||||||||||||||||
January 1, 2017 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2017 | 192,500 | ||||||||||||||||||||||||||||||
January 1, 2018 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2018 | 30,500 | ||||||||||||||||||||||||||||||
Total unvested units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
We record the expense for each tranche on a straight-line basis over the period beginning with the vesting of the previous tranche and ending with the vesting of the tranche. We adjust the cumulative expense recorded through the reporting date using the estimated fair value of the awards at the reporting date. The impact of the lack of distribution rights during the vesting period was estimated using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. We estimate that the future expense we will record on the unvested awards at March 31, 2014 will be as follows (in thousands), after taking into consideration an estimate of forfeitures of 95,000 units. For purposes of this calculation, we have used the closing price of the common units on March 31, 2014, which was $37.53. | |||||||||||||||||||||||||||||||
Year Ending March 31, | |||||||||||||||||||||||||||||||
2015 | $ | 14,393 | |||||||||||||||||||||||||||||
2016 | 11,279 | ||||||||||||||||||||||||||||||
2017 | 7,429 | ||||||||||||||||||||||||||||||
2018 | 2,310 | ||||||||||||||||||||||||||||||
2019 | 229 | ||||||||||||||||||||||||||||||
Total | $ | 35,640 | |||||||||||||||||||||||||||||
Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our consolidated balance sheets (in thousands): | |||||||||||||||||||||||||||||||
Balance at March 31, 2012 | $ | — | |||||||||||||||||||||||||||||
Expense recorded | 10,138 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (3,627 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (1,468 | ) | |||||||||||||||||||||||||||||
Balance at March 31, 2013 | 5,043 | ||||||||||||||||||||||||||||||
Expense recorded | 17,804 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (9,085 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (3,750 | ) | |||||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | |||||||||||||||||||||||||||||
The weighted-average fair value of the awards at March 31, 2014 was $33.78, which was calculated as the closing price of the common units on March 31, 2014, adjusted to reflect the fact that the restricted units are not entitled to distributions during the vesting period. The impact of the lack of distribution rights during the vesting period was estimated using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. | |||||||||||||||||||||||||||||||
The number of common units that may be delivered pursuant to awards under the LTIP is limited to 10% of the issued and outstanding common and subordinated units. The maximum number of units deliverable under the plan automatically increases to 10% of the issued and outstanding common and subordinated units immediately after each issuance of common units, unless the plan administrator determines to increase the maximum number of units deliverable by a lesser amount. Units withheld to satisfy tax withholding obligations are not considered to be delivered under the LTIP. In addition, if an award is forfeited, canceled, exercised, paid or otherwise terminates or expires without the delivery of units, the units subject to such award are again available for new awards under the LTIP. At March 31, 2014, 6.2 million units remain available for issuance under the LTIP. |
Fair_Value_of_Financial_Instru
Fair Value of Financial Instruments | 6 Months Ended | 12 Months Ended | |||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||
Fair Value of Financial Instruments | |||||||||||||||||||||
Fair Value of Financial Instruments | Note 11 — Fair Value of Financial Instruments | Note 12 — Fair Value of Financial Instruments | |||||||||||||||||||
Our cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, and other current assets and liabilities (excluding derivative instruments) are carried at amounts which reasonably approximate their fair values due to their short-term nature. | Our cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, and other current liabilities (excluding derivative instruments) are carried at amounts which reasonably approximate their fair values, due to their short-term nature. We believe the carrying amounts of our long-term debt instruments, including the Revolving Credit Facility and the Senior Notes, approximate their fair values, as we do not believe market conditions have changed materially since we entered into these debt agreements. | ||||||||||||||||||||
Commodity Derivatives | Commodity Derivatives | ||||||||||||||||||||
The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at September 30, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2014: | ||||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 48,632 | $ | (5,378 | ) | Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | ||||||||||
Level 2 measurements | 51,389 | (38,280 | ) | Level 2 measurements | 49,605 | (43,303 | ) | ||||||||||||||
100,021 | (43,658 | ) | 54,595 | (46,561 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,635 | ) | 4,635 | Netting of counterparty contracts(1) | (4,347 | ) | 4,347 | ||||||||||||||
Cash collateral held | (13,704 | ) | — | Cash collateral provided or held | 456 | — | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 81,682 | $ | (39,023 | ) | Commodity contracts reported on consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at March 31, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2013: | ||||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | Level 1 measurements | $ | 947 | $ | (3,324 | ) | ||||||||||
Level 2 measurements | 49,605 | (43,303 | ) | Level 2 measurements | 9,911 | (13,280 | ) | ||||||||||||||
54,595 | (46,561 | ) | 10,858 | (16,604 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,347 | ) | 4,347 | Netting of counterparty contracts(1) | (3,503 | ) | 3,503 | ||||||||||||||
Net cash collateral provided | 456 | — | Cash collateral provided or held | (1,760 | ) | 400 | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | Commodity contracts reported on consolidated balance sheet | $ | 5,595 | $ | (12,701 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
Our commodity derivative assets and liabilities are reported in the following accounts on the condensed consolidated balance sheets: | The commodity derivative assets (liabilities) are reported in the following accounts on the consolidated balance sheets: | ||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Prepaid expenses and other current assets | $ | 81,682 | $ | 50,704 | Prepaid expenses and other current assets | $ | 50,704 | $ | 5,551 | ||||||||||||
Accrued expenses and other payables | (39,023 | ) | (42,214 | ) | Other noncurrent assets | — | 44 | ||||||||||||||
Net commodity derivative asset | $ | 42,659 | $ | 8,490 | Accrued expenses and other payables | (42,214 | ) | (12,701 | ) | ||||||||||||
Net asset (liability) | $ | 8,490 | $ | (7,106 | ) | ||||||||||||||||
The following table summarizes our open commodity derivative contract positions at September 30, 2014 and March 31, 2014. We do not account for these derivatives as hedges. | |||||||||||||||||||||
The following table sets forth our open commodity derivative contract positions at March 31, 2014 and 2013. We do not account for these derivatives as hedges. | |||||||||||||||||||||
Total | Fair Value | ||||||||||||||||||||
Notional | of | Contracts | Settlement Period | Total | Fair Value | ||||||||||||||||
Units | Net Assets | Notional | of Net Assets | ||||||||||||||||||
Contracts | Settlement Period | (Barrels) | (Liabilities) | Units | (Liabilities) | ||||||||||||||||
(in thousands) | (Barrels) | ||||||||||||||||||||
At September 30, 2014 - | (in thousands) | ||||||||||||||||||||
Cross-commodity (1) | October 2014 – March 2015 | (12 | ) | $ | (1,283 | ) | At March 31, 2014 - | ||||||||||||||
Crude oil fixed-price (2) | October 2014 – December 2015 | (1,638 | ) | 9,380 | Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | |||||||||||
Crude oil index (3) | October 2014 – July 2015 | 2,195 | 4,397 | Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | ||||||||||||
Propane fixed-price (4) | October 2014 – March 2015 | 1,238 | 53 | Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | ||||||||||||||
Refined products fixed-price (5) | October 2014 – July 2015 | (4,475 | ) | 38,712 | Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | |||||||||||||
Renewable products fixed-price (6) | October 2014 – December 2015 | (14 | ) | 5,104 | Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | |||||||||||||
56,363 | Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | |||||||||||||||||
Net cash collateral held | (13,704 | ) | Other | April 2014 | — | 210 | |||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 42,659 | 8,034 | ||||||||||||||||||
Net cash collateral provided | 456 | ||||||||||||||||||||
At March 31, 2014 - | Net value of commodity derivatives on consolidated balance sheet | $ | 8,490 | ||||||||||||||||||
Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | ||||||||||||||||
Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | At March 31, 2013 - | |||||||||||||||
Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | Cross-commodity (1) | April 2013 - March 2014 | 430 | $ | (10,208 | ) | ||||||||||||
Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | Crude oil fixed-price (2) | April 2013 - March 2014 | (144 | ) | 1,033 | |||||||||||||
Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | Crude oil index (3) | April 2013 - June 2014 | (91 | ) | 153 | |||||||||||||
Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | Propane fixed-price (4) | April 2013 - March 2014 | (282 | ) | 3,197 | |||||||||||||
Other | April 2014 | — | 210 | Other | May 2013 - June 2013 | 8 | 79 | ||||||||||||||
8,034 | (5,746 | ) | |||||||||||||||||||
Net cash collateral provided | 456 | Net cash collateral held | (1,360 | ) | |||||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 8,490 | Net value of commodity derivatives on consolidated balance sheet | $ | (7,106 | ) | |||||||||||||||
(1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as an economic hedge against the risk of one commodity price moving relative to another commodity price. | (1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as economic hedges against the risk of one commodity price moving relative to another commodity price. | ||||||||||||||||||||
(2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | (2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | ||||||||||||||||||||
(3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | (3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | ||||||||||||||||||||
(4) Propane fixed-price — Our liquids segment routinely purchases propane inventory during the warmer months and stores the propane inventory for sale during the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | (4) Propane fixed-price — Our liquids segment routinely purchases inventory during the warmer months and stores the inventory for sale in the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | ||||||||||||||||||||
(5) Refined products fixed-price — Our refined products and renewables segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | (5) Refined products fixed-price — Our refined products segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | ||||||||||||||||||||
(6) Renewable products fixed-price — Our refined products and renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | (6) Renewable products fixed-price — Our renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | ||||||||||||||||||||
We recorded the following net gains (losses) from our commodity derivatives to cost of sales: | We recorded the following net gains (losses) from our commodity derivatives to cost of sales: | ||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||
September 30, | September 30, | 2014 | $ | (43,655 | ) | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2013 | (4,381 | ) | |||||||||||||||
(in thousands) | 2012 | 5,676 | |||||||||||||||||||
$ | 55,981 | $ | (10,672 | ) | $ | 38,496 | $ | (17,881 | ) | ||||||||||||
Credit Risk | |||||||||||||||||||||
Credit Risk | |||||||||||||||||||||
We maintain credit policies with regard to our counterparties on the derivative financial instruments that we believe minimize our overall credit risk, including an evaluation of potential counterparties’ financial condition (including credit ratings), collateral requirements under certain circumstances and the use of standardized agreements, which allow for netting of positive and negative exposure associated with a single counterparty. | |||||||||||||||||||||
We maintain credit policies with regard to our counterparties on the derivative financial instruments that we believe minimize our overall credit risk, including an evaluation of potential counterparties’ financial condition (including credit ratings), collateral requirements under certain circumstances and the use of standardized agreements, which allow for netting of positive and negative exposure associated with a single counterparty. | |||||||||||||||||||||
We may enter into industry standard master netting agreements and may enter into cash collateral agreements requiring the counterparty to deposit funds into a brokerage margin account. The netting agreements reduce our credit risk by providing for net settlement of any offsetting positive and negative exposures with counterparties. The cash collateral agreements reduce the level of our net counterparty credit risk because the amount of collateral represents additional funds that we may access to net settle positions due us, and the amount of collateral adjusts each day in response to changes in the market value of counterparty derivatives. | |||||||||||||||||||||
We may enter into industry standard master netting agreements and may enter into cash collateral agreements requiring the counterparty to deposit funds into a brokerage margin account. The netting agreements reduce our credit risk by providing for net settlement of any offsetting positive and negative exposures with counterparties. The cash collateral agreements reduce the level of our net counterparty credit risk because the amount of collateral represents additional funds that we may access to net settle positions due us, and the amount of collateral adjusts each day in response to changes in the market value of counterparty derivatives. | |||||||||||||||||||||
Our counterparties consist primarily of financial institutions and energy companies. This concentration of counterparties may impact our overall exposure to credit risk, either positively or negatively, in that the counterparties may be similarly affected by changes in economic, regulatory or other conditions. | |||||||||||||||||||||
Our counterparties consist primarily of financial institutions and energy companies. This concentration of counterparties may impact our overall exposure to credit risk, either positively or negatively, in that the counterparties may be similarly affected by changes in economic, regulatory or other conditions. | |||||||||||||||||||||
As is customary in the crude oil industry, we generally receive payment from customers on a monthly basis. As a result, receivables from individual customers in our crude oil logistics are typically higher than the receivables from customers of our other segments. | |||||||||||||||||||||
As is customary in the crude oil industry, we generally receive payment from customers for sales of crude oil on a monthly basis. As a result, receivables from individual customers in our crude oil logistics segment are generally higher than the receivables from customers in our other segments. | |||||||||||||||||||||
Failure of a counterparty to perform on a contract could result in our inability to realize amounts that have been recorded on our consolidated statements of financial position and recognized in our net income. | |||||||||||||||||||||
Failure of a counterparty to perform on a contract could result in our inability to realize amounts that have been recorded on our condensed consolidated balance sheets and recognized in our net income. | |||||||||||||||||||||
Interest Rate Risk | |||||||||||||||||||||
Interest Rate Risk | |||||||||||||||||||||
Our Revolving Credit Facility is variable-rate debt with interest rates that are generally indexed to bank prime or LIBOR interest rates. At March 31, 2014, we have $922.0 million of outstanding borrowings under our Revolving Credit Facility at a rate of 1.98%. A change in interest rates of 0.125% would result in an increase or decrease of our annual interest expense of $1.2 million on the $922.0 million of outstanding borrowings on the revolving credit facility at March 31, 2014. | |||||||||||||||||||||
Our Revolving Credit Facility is variable-rate debt with interest rates that are generally indexed to bank prime or LIBOR interest rates. At September 30, 2014, we had $1.1 billion of outstanding borrowings under our Revolving Credit Facility at a rate of 1.91%. A change in interest rates of 0.125% would result in an increase or decrease of our annual interest expense of $1.3 million, based on borrowings outstanding at September 30, 2014. | |||||||||||||||||||||
The TLP Credit Facility is variable-rate debt with interest rates that are generally indexed to bank prime or LIBOR interest rates. At September 30, 2014, TLP had $252.0 million of outstanding borrowings under the TLP Credit Facility at a rate of 2.66%. A change in interest rates of 0.125% would result in an increase or decrease in TLP’s annual interest expense of $0.3 million, based on borrowings outstanding at September 30, 2014. | |||||||||||||||||||||
Fair Value of Notes | |||||||||||||||||||||
The following table provides estimates of the fair values of our fixed-rate notes at September 30, 2014 (in thousands): | |||||||||||||||||||||
5.125% Notes due 2019 | $ | 390,000 | |||||||||||||||||||
6.875% Notes due 2021 | 475,000 | ||||||||||||||||||||
6.650% Notes due 2022 | 275,000 | ||||||||||||||||||||
For the 2019 Notes and the 2021 Notes, the fair value estimates were developed by reference to broker quotes. These estimates would be classified as Level 2 in the fair value hierarchy. For the 2022 Notes, the estimate was developed using observed yields on publicly-traded notes issued by other entities, adjusted for differences in the key terms of those notes and the key terms of our notes (examples include differences in the tenor of the debt, credit standing of the issuer, whether the notes are publicly-traded, and whether the notes are secured or unsecured). These estimates of fair value would be classified as Level 3 in the fair value hierarchy. |
Segments
Segments | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Segments | |||||||||||||||||||||||||
Segments | Note 12 — Segments | Note 13 — Segments | |||||||||||||||||||||||
Our reportable segments are based on the way in which our management structure is organized. Certain financial data related to our segments is shown below. Transactions between segments are recorded based on prices negotiated between the segments. | Our reportable segments are based on the way in which our management structure is organized. Certain financial data related to our segments is shown below. Transactions between segments are recorded based on prices negotiated between the segments. | ||||||||||||||||||||||||
Our crude oil logistics segment sells crude oil and provides crude oil transportation services to wholesalers, refiners, and producers. Our water solutions segment provides services for the treatment and disposal of wastewater generated from crude oil and natural gas production, and generates revenue from the sale of recycled water and recovered hydrocarbons. Our liquids segment supplies propane, butane, and other products, and provides natural gas liquids transportation, terminaling, and storage services to retailers, wholesalers, and refiners. Our retail propane segment sells propane and distillates to end users consisting of residential, agricultural, commercial, and industrial customers, and to certain re-sellers. Our retail propane segment consists of two divisions, which are organized based on the location of the operations. Our refined products and renewables segment provides integrated terminaling, storage, transportation, marketing, and related services for companies engaged in the trading, distribution and marketing of refined petroleum products, ethanol, and biodiesel. This segment began with our December 2013 acquisition of Gavilon Energy and expanded with our July 2014 acquisition of TransMontaigne. | Our crude oil logistics segment sells crude oil and provides crude oil transportation services to wholesalers, refiners, and producers. Our water solutions segment provides services for the transportation, treatment, and disposal of wastewater generated from crude oil and natural gas production, and generates revenue from the sale of recycled wastewater and recovered hydrocarbons. Our liquids segment supplies propane, butane, and other products, and provides natural gas liquids transportation, terminaling, and storage services to retailers, wholesalers, and refiners. Our retail propane segment sells propane and distillates to end users consisting of residential, agricultural, commercial, and industrial customers, and to certain re-sellers. Our retail propane segment consists of two divisions, which are organized based on the location of the operations. | ||||||||||||||||||||||||
Items labeled “corporate and other” in the table below include the operations of a compressor leasing business that we sold in February 2014 and certain natural gas marketing operations that we acquired in our December 2013 acquisition of Gavilon Energy and wound down during fiscal year 2014. The “corporate and other” category also includes certain corporate expenses that are incurred and are not allocated to the reportable segments. This data is included to reconcile the data for the reportable segments to data in our condensed consolidated financial statements. | We also operate a refined products marketing business, which purchases gasoline and diesel fuel from suppliers and typically sells these products in back-to-back contracts to customers at a nationwide network of third-party owned terminaling and storage facilities. We also operate a renewables business, which purchases ethanol primarily at production facilities, and transports the ethanol for sale at various locations to refiners and blenders, and purchases biodiesel from production facilities in the Midwest and in Houston, Texas, and transports the product using leased railcars for sale to refiners and blenders. These businesses were acquired in our December 2013 acquisition of Gavilon Energy. | ||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Items labeled “corporate and other” in the table below include the operations of a compressor leasing business that we acquired in our June 2012 merger with High Sierra and sold in February 2014, and the natural gas marketing operations that we acquired in our December 2013 acquisition of Gavilon Energy and began winding down during fiscal 2014. The “corporate and other” category also includes certain corporate expenses that are incurred and are not allocated to the reportable segments. This data is included to reconcile the data for the reportable segments to data in our consolidated financial statements. | |||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | Certain information related to the results of operations of each segment is shown in the tables below: | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Revenues: | Year Ended March 31, | ||||||||||||||||||||||||
Crude oil logistics - | 2014 | 2013 | 2012 | ||||||||||||||||||||||
Crude oil sales | $ | 2,108,117 | $ | 1,013,061 | $ | 4,035,061 | $ | 1,941,595 | (in thousands) | ||||||||||||||||
Crude oil transportation and other | 13,082 | 9,794 | 25,196 | 19,729 | Revenues: | ||||||||||||||||||||
Water solutions - | Crude oil logistics - | ||||||||||||||||||||||||
Water treatment and disposal | 47,572 | 28,823 | 89,288 | 47,511 | Crude oil sales | $ | 4,559,923 | $ | 2,322,706 | $ | — | ||||||||||||||
Water transportation | 5,147 | 5,367 | 10,745 | 7,192 | Crude oil transportation and other | 36,469 | 16,442 | — | |||||||||||||||||
Liquids - | Water solutions - | ||||||||||||||||||||||||
Propane sales | 240,433 | 191,437 | 462,879 | 315,274 | Water treatment and disposal | 125,788 | 54,334 | — | |||||||||||||||||
Other product sales | 306,625 | 308,606 | 594,984 | 558,459 | Water transportation | 17,312 | 7,893 | — | |||||||||||||||||
Other revenues | 6,814 | 9,250 | 12,530 | 18,114 | Liquids - | ||||||||||||||||||||
Retail propane - | Propane sales | 1,632,948 | 841,448 | 923,022 | |||||||||||||||||||||
Propane sales | 48,552 | 40,651 | 100,578 | 87,342 | Other product sales | 1,231,965 | 858,276 | 251,627 | |||||||||||||||||
Distillate sales | 11,530 | 10,562 | 30,225 | 28,431 | Other revenues | 31,062 | 33,954 | 2,462 | |||||||||||||||||
Other revenues | 8,276 | 8,198 | 15,457 | 15,898 | Retail propane - | ||||||||||||||||||||
Refined products and renewables - | Propane sales | 388,225 | 288,410 | 175,417 | |||||||||||||||||||||
Refined products sales | 2,489,795 | — | 3,476,018 | — | Distillate sales | 127,672 | 106,192 | 6,547 | |||||||||||||||||
Renewables sales | 117,425 | — | 248,699 | — | Other revenues | 35,918 | 35,856 | 17,370 | |||||||||||||||||
Corporate and other | 1,333 | 1,485 | 2,794 | 2,959 | Refined products | 1,180,895 | — | — | |||||||||||||||||
Elimination of intersegment sales | (24,175 | ) | (33,297 | ) | (75,314 | ) | (62,610 | ) | Renewables | 176,781 | — | — | |||||||||||||
Total revenues | $ | 5,380,526 | $ | 1,593,937 | $ | 9,029,140 | $ | 2,979,894 | Corporate and other | 437,713 | 4,233 | — | |||||||||||||
Eliminations of intersegment sales | (283,397 | ) | (151,977 | ) | (65,972 | ) | |||||||||||||||||||
Depreciation and Amortization: | Total revenues | $ | 9,699,274 | $ | 4,417,767 | $ | 1,310,473 | ||||||||||||||||||
Crude oil logistics | $ | 9,240 | $ | 3,330 | $ | 18,971 | $ | 8,014 | |||||||||||||||||
Water solutions | 17,573 | 11,438 | 34,665 | 18,794 | Year Ended March 31, | ||||||||||||||||||||
Liquids | 3,384 | 2,672 | 6,585 | 5,376 | 2014 | 2013 | 2012 | ||||||||||||||||||
Retail propane | 7,684 | 6,871 | 15,255 | 14,111 | (in thousands) | ||||||||||||||||||||
Refined products and renewables | 11,917 | — | 12,761 | — | Depreciation and amortization: | ||||||||||||||||||||
Corporate and other | 301 | 750 | 1,237 | 1,490 | Crude oil logistics | $ | 22,111 | $ | 9,176 | $ | — | ||||||||||||||
Total depreciation and amortization | $ | 50,099 | $ | 25,061 | $ | 89,474 | $ | 47,785 | Water solutions | 55,105 | 20,923 | — | |||||||||||||
Liquids | 11,018 | 11,085 | 3,661 | ||||||||||||||||||||||
Operating Income (Loss): | Retail propane | 28,878 | 25,496 | 11,450 | |||||||||||||||||||||
Crude oil logistics | $ | 38 | $ | 5,884 | $ | 1,501 | $ | 12,493 | Refined products | 109 | — | — | |||||||||||||
Water solutions | 14,792 | 2,913 | 13,885 | 5,956 | Renewables | 516 | — | — | |||||||||||||||||
Liquids | 10,929 | 14,605 | 10,016 | 12,490 | Corporate and other | 3,017 | 2,173 | — | |||||||||||||||||
Retail propane | (3,062 | ) | (4,520 | ) | (4,648 | ) | (6,024 | ) | Total depreciation and amortization | $ | 120,754 | $ | 68,853 | $ | 15,111 | ||||||||||
Refined products and renewables | 8,822 | — | 7,567 | — | |||||||||||||||||||||
Corporate and other | (23,749 | ) | (8,937 | ) | (41,106 | ) | (22,312 | ) | Year Ended March 31, | ||||||||||||||||
Total operating income (loss) | $ | 7,770 | $ | 9,945 | $ | (12,785 | ) | $ | 2,603 | 2014 | 2013 | 2012 | |||||||||||||
(in thousands) | |||||||||||||||||||||||||
The following table summarizes additions to property, plant and equipment for each segment. This information has been prepared on the accrual basis, and includes property, plant and equipment acquired in acquisitions. | Operating income (loss): | ||||||||||||||||||||||||
Crude oil logistics | $ | 678 | $ | 34,236 | $ | — | |||||||||||||||||||
Three Months Ended | Six Months Ended | Water solutions | 10,317 | 8,576 | — | ||||||||||||||||||||
September 30, | September 30, | Liquids | 71,888 | 30,336 | 9,735 | ||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | Retail propane | 61,285 | 46,869 | 9,616 | ||||||||||||||||||
(in thousands) | Refined products | 4,080 | — | — | |||||||||||||||||||||
Additions to property, plant and equipment: | Renewables | 2,434 | — | — | |||||||||||||||||||||
Crude oil logistics | $ | 39,464 | $ | 31,336 | $ | 81,413 | $ | 35,462 | Corporate and other | (44,117 | ) | (32,710 | ) | (4,321 | ) | ||||||||||
Water solutions | 40,610 | 62,473 | 48,072 | 70,182 | Total operating income | $ | 106,565 | $ | 87,307 | $ | 15,030 | ||||||||||||||
Liquids | 1,911 | 13,209 | 3,070 | 28,316 | |||||||||||||||||||||
Retail propane | 9,567 | 4,546 | 12,411 | 11,492 | The table below shows additions to property, plant and equipment for each segment. This information has been prepared on the accrual basis, and includes property, plant and equipment acquired in acquisitions. | ||||||||||||||||||||
Refined products and renewables | 512,281 | — | 512,281 | — | |||||||||||||||||||||
Corporate and other | 1,809 | 217 | 3,262 | 846 | Year Ended March 31, | ||||||||||||||||||||
Total | $ | 605,642 | $ | 111,781 | $ | 660,509 | $ | 146,298 | 2014 | 2013 | 2012 | ||||||||||||||
(in thousands) | |||||||||||||||||||||||||
The following tables summarize long-lived assets (consisting of net property, plant and equipment, net intangible assets, and goodwill) and total assets by segment: | Additions to property, plant and equipment, including acquisitions (accrual basis): | ||||||||||||||||||||||||
Crude oil logistics | $ | 204,642 | $ | 89,860 | $ | — | |||||||||||||||||||
September 30, | March 31, | Water solutions | 100,877 | 137,116 | — | ||||||||||||||||||||
2014 | 2014 | Liquids | 52,560 | 15,129 | 50,276 | ||||||||||||||||||||
(in thousands) | Retail propane | 24,430 | 66,933 | 150,181 | |||||||||||||||||||||
Total assets: | Refined products | 719 | — | — | |||||||||||||||||||||
Crude oil logistics | $ | 2,079,380 | $ | 1,723,812 | Renewables | 519 | — | — | |||||||||||||||||
Water solutions | 964,336 | 875,714 | Corporate and other | 7,242 | 17,858 | — | |||||||||||||||||||
Liquids | 756,133 | 577,795 | Total | $ | 390,989 | $ | 326,896 | $ | 200,457 | ||||||||||||||||
Retail propane | 506,958 | 541,832 | |||||||||||||||||||||||
Refined products and renewables | 2,183,674 | 303,230 | The following tables show long-lived assets (consisting of property, plant and equipment, intangible assets, and goodwill) and total assets by segment: | ||||||||||||||||||||||
Corporate and other | 61,198 | 144,840 | |||||||||||||||||||||||
Total | $ | 6,551,679 | $ | 4,167,223 | March 31, | ||||||||||||||||||||
2013 | |||||||||||||||||||||||||
Long-lived assets, net: | 2014 | (Note 2) | |||||||||||||||||||||||
Crude oil logistics | $ | 996,615 | $ | 980,978 | (in thousands) | ||||||||||||||||||||
Water solutions | 910,467 | 848,479 | Total assets: | ||||||||||||||||||||||
Liquids | 271,567 | 274,846 | Crude oil logistics | $ | 1,723,812 | $ | 801,351 | ||||||||||||||||||
Retail propane | 436,621 | 438,324 | Water solutions | 875,714 | 466,412 | ||||||||||||||||||||
Refined products and renewables | 772,916 | 60,720 | Liquids | 577,795 | 474,141 | ||||||||||||||||||||
Corporate and other | 53,705 | 47,961 | Retail propane | 541,832 | 513,301 | ||||||||||||||||||||
Total | $ | 3,441,891 | $ | 2,651,308 | Refined products | 157,581 | — | ||||||||||||||||||
Renewables | 145,649 | — | |||||||||||||||||||||||
Corporate and other | 144,840 | 36,413 | |||||||||||||||||||||||
Total | $ | 4,167,223 | $ | 2,291,618 | |||||||||||||||||||||
Long-lived assets, net: | |||||||||||||||||||||||||
Crude oil logistics | $ | 980,978 | $ | 357,230 | |||||||||||||||||||||
Water solutions | 848,479 | 453,909 | |||||||||||||||||||||||
Liquids | 274,846 | 238,192 | |||||||||||||||||||||||
Retail propane | 438,324 | 441,762 | |||||||||||||||||||||||
Refined products | 27,017 | — | |||||||||||||||||||||||
Renewables | 33,703 | — | |||||||||||||||||||||||
Corporate and other | 47,961 | 31,996 | |||||||||||||||||||||||
Total | $ | 2,651,308 | $ | 1,523,089 |
Disposals_and_Impairments
Disposals and Impairments | 12 Months Ended |
Mar. 31, 2014 | |
Disposals and Impairments | |
Disposals and Impairments | Note 14 — Disposals and Impairments |
We acquired Gavilon Energy in December 2013, which operated a natural gas marketing business. During March 2014, we assigned all of the storage and transportation contracts of the natural gas marketing business to a third party. Since these contracts were at unfavorable terms relative to current market conditions, we paid $44.8 million to assign these contracts. We recorded a liability of $50.8 million related to these storage and transportation contracts in the acquisition accounting, and we amortized $6.0 million of this balance through cost of sales during the period from the acquisition date through the date we assigned the contracts. We also assigned all forward purchase and sale contracts and all financial derivative contracts, and thereby wound down the natural gas business. Our consolidated statement of operations for the year ended March 31, 2014 includes $1.4 million of operating income related to the natural gas business, which is reported within “corporate and other” in the segment disclosures in Note 13. | |
We acquired High Sierra in June 2012, which operated a compressor leasing business. We sold the compressor leasing business in February 2014 for $10.8 million (net of the amount due to the owner of the noncontrolling interest in the business). We recorded a gain on the sale of the business of $4.4 million, $1.6 million of which was attributable to the disposal of the noncontrolling interest. We reported the gain as a reduction to operating expenses in our consolidated statement of operations. Our consolidated statement of operations for the year ended March 31, 2014 includes $2.3 million of operating income related to the compressor leasing business, which is reported within “corporate and other” in the segment disclosures in Note 13. | |
During the year ended March 31, 2014, we recorded an impairment of $5.3 million to the property, plant and equipment of one of our natural gas liquids terminals. This loss is reported within operating expenses of our liquids segment. | |
During the year ended March 31, 2014, two of our water solutions facilities experienced damage to their property, plant and equipment as a result of lightning strikes. We recorded a write-down to property, plant and equipment of $1.5 million related to these incidents, which is reported within operating expenses in our consolidated statement of operations. |
Transactions_with_Affiliates
Transactions with Affiliates | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Transactions with Affiliates | |||||||||||||||||||||||||
Transactions with Affiliates | Note 13 — Transactions with Affiliates | Note 15 — Transactions with Affiliates | |||||||||||||||||||||||
SemGroup Corporation (“SemGroup”) holds ownership interests in us and in our general partner. We sell product to and purchase product from SemGroup, and these transactions are included within revenues and cost of sales in our condensed consolidated statements of operations. We also lease crude oil storage from SemGroup. | Since our business combination with SemStream on November 1, 2011, SemGroup Corporation (“SemGroup”) has held ownership interests in us and in our general partner, and has the right to appoint two members to the board of directors of our general partner. Subsequent to November 1, 2011, we have sold product to and purchased product from affiliates of SemGroup. These transactions are included within revenues and cost of sales in our consolidated statements of operations. | ||||||||||||||||||||||||
We purchase ethanol from one of our equity method investees. These transactions are reported within cost of sales in our condensed consolidated statements of operations. | Certain members of our management own interests in entities with which we have purchased products and services from and have sold products and services. The majority of these purchases represent crude oil purchases and are reported within cost of sales in our consolidated statements of operations, although $8.2 million of these transactions during the year ended March 31, 2014 represented capital expenditures and were recorded as increases to property, plant and equipment. The majority of these sales represent sales of crude oil and have been recorded within revenues in our consolidated statement of operations. | ||||||||||||||||||||||||
Certain members of our management own interests in entities from which we have purchased products and services and to which we have sold products and services to. The majority of these purchases represented crude oil purchases and are reported within cost of sales in our condensed consolidated statements of operations, although $5.8 million of these transactions during the six months ended September 30, 2014 represented capital expenditures and were recorded as increases to property, plant and equipment. The majority of these sales represented crude oil sales and are reported within revenues in our condensed consolidated statements of operations. | These transactions are summarized in the table below: | ||||||||||||||||||||||||
The above transactions are summarized in the following table: | Year Ended March 31, | ||||||||||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||||||
Three Months Ended | Six Months Ended | (in thousands) | |||||||||||||||||||||||
September 30, | September 30, | Sales to SemGroup | $ | 306,780 | $ | 32,431 | $ | 29,200 | |||||||||||||||||
2014 | 2013 | 2014 | 2013 | Purchases from SemGroup | 445,951 | 60,425 | 23,800 | ||||||||||||||||||
(in thousands) | Sales to entities affiliated with management | 110,824 | 16,828 | — | |||||||||||||||||||||
Sales to SemGroup | $ | 43,427 | $ | 3,780 | $ | 117,233 | $ | 3,780 | Purchases from entities affiliated with management | 120,038 | 60,942 | — | |||||||||||||
Purchases from SemGroup | 45,730 | 28,377 | 118,997 | 47,916 | |||||||||||||||||||||
Purchases from equity method investees | 34,689 | — | 70,965 | — | |||||||||||||||||||||
Sales to equity method investees | 9,131 | — | 9,131 | — | Receivables from affiliates consist of the following: | ||||||||||||||||||||
Sales to entities affiliated with management | 1,706 | 58,769 | 1,854 | 109,872 | |||||||||||||||||||||
Purchases from entities affiliated with management | 3,845 | 48,522 | 6,984 | 56,346 | March 31, | ||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Receivables from affiliates consist of the following: | Receivables from entities affiliated with management | $ | 142 | $ | 22,883 | ||||||||||||||||||||
Receivables from SemGroup | 7,303 | — | |||||||||||||||||||||||
September 30, | March 31, | $ | 7,445 | $ | 22,883 | ||||||||||||||||||||
2014 | 2014 | ||||||||||||||||||||||||
(in thousands) | Payables to affiliates consist of the following: | ||||||||||||||||||||||||
Receivables from SemGroup | $ | 39,331 | $ | 7,303 | |||||||||||||||||||||
Receivables from entities affiliated with management | 1,705 | 142 | March 31, | ||||||||||||||||||||||
Receivables from equity method investees | 670 | — | 2014 | 2013 | |||||||||||||||||||||
Total | $ | 41,706 | $ | 7,445 | (in thousands) | ||||||||||||||||||||
Payables to SemGroup | $ | 76,192 | $ | 4,601 | |||||||||||||||||||||
Payables to affiliates consist of the following: | Payables to entities affiliated with management | 654 | 2,299 | ||||||||||||||||||||||
$ | 76,846 | $ | 6,900 | ||||||||||||||||||||||
September 30, | March 31, | ||||||||||||||||||||||||
2014 | 2014 | We completed a merger with High Sierra Energy, LP and High Sierra Energy GP, LLC in June 2012. We paid $91.8 million of cash, net of $5.0 million of cash acquired, and issued 18,018,468 common units to acquire High Sierra Energy, LP. We also paid $97.4 million of High Sierra Energy, LP’s long-term debt and other obligations. Our general partner acquired High Sierra Energy GP, LLC by paying $50.0 million of cash and issuing equity. Our general partner then contributed its ownership interests in High Sierra Energy GP, LLC to us, in return for which we paid our general partner $50.0 million of cash and issued 2,685,042 common units to our general partner. | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Payables to SemGroup | $ | 44,015 | $ | 27,738 | During the year ended March 31, 2014, we completed the acquisition of a crude oil logistics business owned by an employee. We paid $11.0 million of cash for this acquisition. During the year ended March 31, 2013, we completed two business combinations with entities in which members of our management owned interests. We paid $14.0 million of cash (net of cash acquired) on a combined basis for these two acquisitions. We also paid $5.0 million under a non-compete agreement to an employee. | ||||||||||||||||||||
Payables to equity method investees | 39,549 | 48,454 | |||||||||||||||||||||||
Payables to entities affiliated with management | 1,743 | 654 | |||||||||||||||||||||||
Total | $ | 85,307 | $ | 76,846 | |||||||||||||||||||||
Quarterly_Financial_Data_Unaud
Quarterly Financial Data (Unaudited) | 12 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Quarterly Financial Data (Unaudited) | |||||||||||||||||
Quarterly Financial Data (Unaudited) | Note 16 — Quarterly Financial Data (Unaudited) | ||||||||||||||||
Our summarized unaudited quarterly financial data is presented below. The computation of net income per common and subordinated unit is done separately by quarter and year. The total of net income per common and subordinated unit of the individual quarters may not equal the net income per common and subordinated unit for the year, due primarily to the income allocation between the general partner and limited partners and variations in the weighted average units outstanding used in computing such amounts. | |||||||||||||||||
Our retail propane segment’s business is seasonal due to weather conditions in our service areas. Propane sales to residential and commercial customers are affected by winter heating season requirements, which generally results in higher operating revenues and net income during the period from October through March of each year and lower operating revenues and either net losses or lower net income during the period from April through September of each year. Our liquids segment is also subject to seasonal fluctuations, as demand for propane and butane is typically higher during the winter months. Our operating revenues from our other segments are less weather sensitive. Additionally, the acquisitions described in Note 4 impact the comparability of the quarterly information within the year, and year to year. | |||||||||||||||||
Quarter Ended | Year Ended | ||||||||||||||||
June 30, | September 30, | December 31, | March 31, | March 31, | |||||||||||||
2013 | 2013 | 2013 | 2014 | 2014 | |||||||||||||
(in thousands, except unit and per unit data) | |||||||||||||||||
Total revenues | $ | 1,385,957 | $ | 1,593,937 | $ | 2,743,445 | $ | 3,975,935 | $ | 9,699,274 | |||||||
Total cost of sales | $ | 1,303,076 | $ | 1,488,850 | $ | 2,576,029 | $ | 3,764,744 | $ | 9,132,699 | |||||||
Net income (loss) | $ | (17,508 | ) | $ | (932 | ) | $ | 24,052 | $ | 43,146 | $ | 48,758 | |||||
Net income (loss) attributable to parent equity | $ | (17,633 | ) | $ | (941 | ) | $ | 23,898 | $ | 42,331 | $ | 47,655 | |||||
Earnings (loss) per unit, basic and diluted - | |||||||||||||||||
Common units | $ | (0.35 | ) | $ | (0.05 | ) | $ | 0.27 | $ | 0.46 | $ | 0.51 | |||||
Subordinated units | $ | (0.46 | ) | $ | (0.09 | ) | $ | 0.23 | $ | 0.46 | $ | 0.32 | |||||
Weighted average common units outstanding - basic and diluted | 47,703,313 | 58,909,389 | 67,941,726 | 73,421,309 | 61,970,471 | ||||||||||||
Weighted average subordinated outstanding units - basic and diluted | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | ||||||||||||
Quarter Ended | Year Ended | ||||||||||||||||
June 30, | September 30, | December 31, | March 31, | March 31, | |||||||||||||
2012 | 2012 | 2012 | 2013 | 2013 | |||||||||||||
(in thousands, except unit and per unit data) | |||||||||||||||||
Total revenues | $ | 326,436 | $ | 1,135,510 | $ | 1,338,208 | $ | 1,617,613 | $ | 4,417,767 | |||||||
Total cost of sales | $ | 298,985 | $ | 1,053,690 | $ | 1,204,545 | $ | 1,481,890 | $ | 4,039,110 | |||||||
Net income (loss) | $ | (24,710 | ) | $ | 10,082 | $ | 40,477 | $ | 22,341 | $ | 48,190 | ||||||
Net income (loss) attributable to parent equity | $ | (24,650 | ) | $ | 10,073 | $ | 40,176 | $ | 22,341 | $ | 47,940 | ||||||
Earnings (loss) per unit, basic and diluted - | |||||||||||||||||
Common units | $ | (0.76 | ) | $ | 0.18 | $ | 0.75 | $ | 0.39 | $ | 0.96 | ||||||
Subordinated units | $ | (0.77 | ) | $ | 0.18 | $ | 0.75 | $ | 0.39 | $ | 0.93 | ||||||
Weighted average common units outstanding - basic and diluted | 26,529,133 | 44,831,836 | 46,364,381 | 47,665,015 | 41,353,574 | ||||||||||||
Weighted average subordinated outstanding units - basic and diluted | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 |
Condensed_Consolidating_Guaran
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | Note 14 — Condensed Consolidating Guarantor and Non-Guarantor Financial Information | Note 17 — Condensed Consolidating Guarantor and Non-Guarantor Financial Information | ||||||||||||||||||||||||||||||||||||||
Certain of our wholly-owned subsidiaries have, jointly and severally, fully and unconditionally guaranteed the 2019 Notes and the 2021 Notes (described in Note 7). Pursuant to Rule 3-10 of Regulation S-X, we have presented in columnar format the condensed consolidating financial information for NGL Energy Partners LP, NGL Energy Finance Corp. (which, along with NGL Energy Partners LP, is a co-issuer of the 2019 Notes and 2021 Notes), the guarantor subsidiaries on a combined basis, and the non-guarantor subsidiaries on a combined basis in the tables below. | Certain of our wholly-owned subsidiaries have, jointly and severally, fully and unconditionally guaranteed the Unsecured Notes (described in Note 8). Pursuant to Rule 3-10 of Regulation S-X, we have presented in columnar format the condensed consolidating financial information for NGL Energy Partners LP, NGL Energy Finance Corp. (which, along with NGL Energy Partners LP, is a co-issuer of the Unsecured Notes), the guarantor subsidiaries on a combined basis, and the non-guarantor subsidiaries on a combined basis in the tables below. | |||||||||||||||||||||||||||||||||||||||
During the periods presented in the tables below, the status of certain subsidiaries changed, in that they either became guarantors of or ceased to be guarantors of the 2019 Notes and 2021 Notes. Such changes have been given retrospective application in the tables below. | During the periods presented in the tables below, the status of certain subsidiaries changed, in that they either became guarantors of or ceased to be guarantors of the Unsecured Notes. Such changes have been given retrospective application in the tables below. | |||||||||||||||||||||||||||||||||||||||
There are no significant restrictions upon the ability of the parent or any of the guarantor subsidiaries to obtain funds from their respective subsidiaries by dividend or loan. None of the assets of the guarantor subsidiaries represent restricted net assets pursuant to Rule 4-08(e)(3) of Regulation S-X under the Securities Act. | There are no significant restrictions upon the ability of the parent or any of the guarantor subsidiaries to obtain funds from their respective subsidiaries by dividend or loan. None of the assets of the guarantor subsidiaries represent restricted net assets pursuant to Rule 4-08(e)(3) of Regulation S-X under the Securities Act. | |||||||||||||||||||||||||||||||||||||||
For purposes of the tables below, (i) the condensed consolidating financial information is presented on a legal entity basis, not a business segment basis, (ii) investments in consolidated subsidiaries are accounted for as equity method investments, and (iii) contributions, distributions, and advances to or from consolidated entities are reported on a net basis within net changes in advances with consolidated entities in the condensed consolidating cash flow tables below. | For purposes of the tables below, (i) the condensed consolidating financial information is presented on a legal entity basis, not a business segment basis, (ii) investments in consolidated subsidiaries are accounted for as equity method investments, and (iii) contributions, distributions, and advances to or from consolidated entities are reported on a net basis within net changes in advances with consolidated entities in the condensed consolidating cash flow tables below. | |||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | Condensed Consolidating Balance Sheet | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
September 30, 2014 | March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
Partners LP | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
ASSETS | ASSETS | |||||||||||||||||||||||||||||||||||||||
CURRENT ASSETS: | CURRENT ASSETS: | |||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | — | $ | 11,823 | Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | |||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 1,419,442 | 13,675 | — | 1,433,117 | Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | |||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 41,035 | 671 | — | 41,706 | Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | |||||||||||||||||||||||||||
Inventories | — | — | 937,814 | 3,775 | — | 941,589 | Inventories | — | — | 306,434 | 3,726 | — | 310,160 | |||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 155,332 | 1,486 | — | 156,818 | Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | |||||||||||||||||||||||||||
Total current assets | 2,841 | — | 2,561,446 | 20,766 | — | 2,585,053 | Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | |||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 863,694 | 569,619 | — | 1,433,313 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | |||||||||||||||||||||||||||
GOODWILL | — | — | 1,139,374 | 31,116 | — | 1,170,490 | GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | |||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,307 | 17,619 | 778,960 | 40,202 | — | 838,088 | INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 214,234 | 268,410 | — | 482,644 | INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | |||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 248,893 | 849,526 | (1,026,605 | ) | (71,814 | ) | — | — | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | |||||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,743,573 | — | 10,470 | — | (1,754,043 | ) | — | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 40,035 | 2,056 | — | 42,091 | OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | |||||||||||||||||||||||||||
Total assets | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | |||||||||||||
LIABILITIES AND EQUITY | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | CURRENT LIABILITIES: | |||||||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 1,333,780 | $ | 11,244 | $ | — | $ | 1,345,024 | Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | |||||||||||||||
Accounts payable - affiliates | — | — | 85,237 | 70 | — | 85,307 | Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | |||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 19,021 | 186,226 | 12,681 | — | 218,482 | Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | |||||||||||||||||||||||||||
Advance payments received from customers | — | — | 105,597 | 508 | — | 106,105 | Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | |||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 5,004 | 58 | — | 5,062 | Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | |||||||||||||||||||||||||||
Total current liabilities | 554 | 19,021 | 1,715,844 | 24,561 | — | 1,759,980 | Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | |||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 850,000 | 1,085,155 | 252,196 | — | 2,437,351 | LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 35,160 | 4,358 | — | 39,518 | OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | |||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
EQUITY | Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | |||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,450 | 579,312 | (2,322,813 | ) | 1,746,133 | Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | ||||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (1 | ) | (72 | ) | — | (73 | ) | Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | ||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 568,770 | 568,770 | Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | |||||||||||||||||||||||||
Total equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,449 | 579,240 | (1,754,043 | ) | 2,314,830 | Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | ||||||||||||||||||
Total liabilities and equity | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes that are included in the NGL Energy Finance Corp. column. | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
March 31, 2014 | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
NGL Energy | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ASSETS | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | CURRENT ASSETS: | ||||||||||||||||||||||||||||||||||
ASSETS | Cash and cash equivalents | $ | — | $ | 11,206 | $ | 355 | $ | — | $ | 11,561 | |||||||||||||||||||||||||||||
CURRENT ASSETS: | Accounts receivable - trade, net of allowance for doubtful accounts | — | 561,560 | 1,197 | — | 562,757 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | Accounts receivable - affiliates | — | 22,883 | — | — | 22,883 | ||||||||||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | Inventories | — | 126,024 | 871 | — | 126,895 | ||||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | Prepaid expenses and other current assets | — | 37,784 | 107 | — | 37,891 | ||||||||||||||||||||||||||||
Inventories | — | — | 306,434 | 3,726 | — | 310,160 | Total current assets | — | 759,457 | 2,530 | — | 761,987 | ||||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | ||||||||||||||||||||||||||||||||||
Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | 497,743 | 28,694 | — | 526,437 | ||||||||||||||||||||||||||||
GOODWILL | — | 553,222 | 1,998 | — | 555,220 | |||||||||||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | INTANGIBLE ASSETS, net of accumulated amortization | 717 | 439,365 | 1,350 | — | 441,432 | ||||||||||||||||||||||||||||
GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 237,736 | (233,294 | ) | (4,442 | ) | — | — | ||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 895,779 | 20,371 | — | (916,150 | ) | — | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | OTHER NONCURRENT ASSETS | — | 6,542 | — | — | 6,542 | ||||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | Total assets | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||
Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | CURRENT LIABILITIES: | ||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | 534,164 | $ | 1,891 | $ | — | $ | 536,055 | ||||||||||||||||||||||||||||||
LIABILITIES AND EQUITY | Accounts payable - affiliates | — | 6,900 | — | — | 6,900 | ||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | Accrued expenses and other payables | 554 | 83,001 | 2,051 | — | 85,606 | ||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | Advance payments received from customers | — | 22,364 | 8 | — | 22,372 | ||||||||||||||||||||||
Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | Current maturities of long-term debt | — | 8,610 | 16 | — | 8,626 | ||||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | Total current liabilities | 554 | 655,039 | 3,966 | — | 659,559 | ||||||||||||||||||||||||||||
Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | ||||||||||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | LONG-TERM DEBT, net of current maturities | 250,000 | 490,433 | 3 | — | 740,436 | ||||||||||||||||||||||||||||
Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | OTHER NONCURRENT LIABILITIES | — | 2,155 | 50 | — | 2,205 | ||||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | Partners’ equity | 883,678 | 895,779 | 26,087 | (921,890 | ) | 883,654 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | Accumulated other comprehensive income | — | — | 24 | — | 24 | ||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | 5,740 | 5,740 | |||||||||||||||||||||||||||||||||||
EQUITY | Total equity | 883,678 | 895,779 | 26,111 | (916,150 | ) | 889,418 | |||||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | Total liabilities and equity | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | |||||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||
Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | (U.S. Dollars in Thousands) | ||||||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2021 Notes that are included in the NGL Energy Finance Corp. column. | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | REVENUES | $ | — | $ | — | $ | 9,560,124 | $ | 139,519 | $ | (369 | ) | $ | 9,699,274 | ||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | COST OF SALES | — | — | 9,011,011 | 122,057 | (369 | ) | 9,132,699 | ||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Operating | — | — | 253,214 | 6,182 | — | 259,396 | ||||||||||||||||||||||||||||
General and administrative | — | — | 77,756 | 2,104 | — | 79,860 | ||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 5,325,186 | $ | 55,364 | $ | (24 | ) | $ | 5,380,526 | Depreciation and amortization | — | — | 117,573 | 3,181 | — | 120,754 | ||||||||||||||||||||
COST OF SALES | — | — | 5,161,935 | 17,554 | (24 | ) | 5,179,465 | Operating Income | — | — | 100,570 | 5,995 | — | 106,565 | ||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Operating | — | — | 84,300 | 17,253 | — | 101,553 | Earnings from unconsolidated entities | — | — | 1,898 | — | — | 1,898 | |||||||||||||||||||||||||||
General and administrative | — | — | 36,360 | 5,279 | — | 41,639 | Interest expense | (16,818 | ) | (15,000 | ) | (27,031 | ) | (51 | ) | 46 | (58,854 | ) | ||||||||||||||||||||||
Depreciation and amortization | — | — | 38,999 | 11,100 | — | 50,099 | Other, net | — | — | 202 | (70 | ) | (46 | ) | 86 | |||||||||||||||||||||||||
Operating Income | — | — | 3,592 | 4,178 | — | 7,770 | Income (Loss) Before Income Taxes | (16,818 | ) | (15,000 | ) | 75,639 | 5,874 | — | 49,695 | |||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | INCOME TAX PROVISION | — | — | (937 | ) | — | — | (937 | ) | |||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 2,310 | 1,387 | — | 3,697 | ||||||||||||||||||||||||||||||||||
Interest expense | (4,067 | ) | (13,134 | ) | (9,956 | ) | (1,506 | ) | 12 | (28,651 | ) | EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 64,473 | — | 4,771 | — | (69,244 | ) | — | |||||||||||||||||||||
Other, net | — | — | (524 | ) | (81 | ) | (12 | ) | (617 | ) | ||||||||||||||||||||||||||||||
Net Income (Loss) | 47,655 | (15,000 | ) | 79,473 | 5,874 | (69,244 | ) | 48,758 | ||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,067 | ) | (13,134 | ) | (4,578 | ) | 3,978 | — | (17,801 | ) | ||||||||||||||||||||||||||||||
NET INCOME ALLOCATED TO GENERAL PARTNER | (14,148 | ) | (14,148 | ) | ||||||||||||||||||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 1,951 | (29 | ) | — | 1,922 | |||||||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (1,103 | ) | (1,103 | ) | ||||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (15,157 | ) | — | 604 | — | 14,553 | — | |||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (84,495 | ) | $ | 33,507 | ||||||||||||||||||||||||||
Net Income (Loss) | (19,224 | ) | (13,134 | ) | (2,023 | ) | 3,949 | 14,553 | (15,879 | ) | ||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (11,056 | ) | (11,056 | ) | ||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,345 | ) | (3,345 | ) | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 152 | $ | (30,280 | ) | ||||||||||||||||||||||||
Year Ended March 31, 2013 | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | REVENUES | $ | — | $ | 4,409,198 | $ | 8,878 | $ | (309 | ) | $ | 4,417,767 | ||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | COST OF SALES | — | 4,038,251 | 1,168 | (309 | ) | 4,039,110 | |||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Operating | — | 164,944 | 4,855 | — | 169,799 | ||||||||||||||||||||||||||||||
General and administrative | — | 52,461 | 237 | — | 52,698 | |||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,546,226 | $ | 47,735 | $ | (24 | ) | $ | 1,593,937 | Depreciation and amortization | — | 66,916 | 1,937 | — | 68,853 | |||||||||||||||||||||||
COST OF SALES | — | 1,445,442 | 43,432 | (24 | ) | 1,488,850 | Operating Income | — | 86,626 | 681 | — | 87,307 | ||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Operating | — | 52,979 | 2,790 | — | 55,769 | Interest expense | (13,041 | ) | (19,951 | ) | (48 | ) | 46 | (32,994 | ) | |||||||||||||||||||||||||
General and administrative | — | 14,089 | 223 | — | 14,312 | Loss on early extinguishment of debt | — | (5,769 | ) | — | — | (5,769 | ) | |||||||||||||||||||||||||||
Depreciation and amortization | — | 23,970 | 1,091 | — | 25,061 | Other, net | — | 1,666 | (99 | ) | (46 | ) | 1,521 | |||||||||||||||||||||||||||
Operating Income | — | 9,746 | 199 | — | 9,945 | Income (Loss) Before Income Taxes | (13,041 | ) | 62,572 | 534 | — | 50,065 | ||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | INCOME TAX PROVISION | — | (1,875 | ) | — | — | (1,875 | ) | ||||||||||||||||||||||||||||||||
Interest expense | (4,179 | ) | (6,880 | ) | (13 | ) | 12 | (11,060 | ) | |||||||||||||||||||||||||||||||
Other, net | — | 528 | (97 | ) | (12 | ) | 419 | EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 60,981 | 284 | — | (61,265 | ) | — | ||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,179 | ) | 3,394 | 89 | — | (696 | ) | Net Income | 47,940 | 60,981 | 534 | (61,265 | ) | 48,190 | ||||||||||||||||||||||||||
INCOME TAX PROVISION | — | (236 | ) | — | — | (236 | ) | NET INCOME ALLOCATED TO GENERAL PARTNER | (2,917 | ) | (2,917 | ) | ||||||||||||||||||||||||||||
EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 3,238 | 80 | — | (3,318 | ) | — | NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (250 | ) | (250 | ) | |||||||||||||||||||||||||||||
Net Income (Loss) | (941 | ) | 3,238 | 89 | (3,318 | ) | (932 | ) | NET INCOME ALLOCATED TO LIMITED PARTNERS | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (64,432 | ) | $ | 45,023 | ||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (2,451 | ) | (2,451 | ) | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (9 | ) | (9 | ) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (5,778 | ) | $ | (3,392 | ) | Year Ended March 31, 2012 | ||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,310,473 | $ | 225 | $ | (225 | ) | $ | 1,310,473 | |||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | COST OF SALES | — | 1,217,248 | — | (225 | ) | 1,217,023 | |||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||
Operating | — | 47,162 | 138 | — | 47,300 | |||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 8,952,772 | $ | 76,421 | $ | (53 | ) | $ | 9,029,140 | General and administrative | — | 15,823 | 186 | — | 16,009 | |||||||||||||||||||||
Depreciation and amortization | — | 14,964 | 147 | — | 15,111 | |||||||||||||||||||||||||||||||||||
COST OF SALES | — | — | 8,676,881 | 36,690 | (53 | ) | 8,713,518 | |||||||||||||||||||||||||||||||||
Operating Income (Loss) | — | 15,276 | (246 | ) | — | 15,030 | ||||||||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | — | 150,919 | 18,502 | — | 169,421 | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||
General and administrative | — | — | 64,124 | 5,388 | — | 69,512 | Interest expense | — | (7,619 | ) | (46 | ) | 45 | (7,620 | ) | |||||||||||||||||||||||||
Depreciation and amortization | — | — | 77,545 | 11,929 | — | 89,474 | Other, net | — | 1,100 | — | (45 | ) | 1,055 | |||||||||||||||||||||||||||
Operating Income (Loss) | — | — | (16,697 | ) | 3,912 | — | (12,785 | ) | Income (Loss) Before Income Taxes | — | 8,757 | (292 | ) | — | 8,465 | |||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | INCOME TAX PROVISION | — | (601 | ) | — | — | (601 | ) | ||||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 4,875 | 1,387 | — | 6,262 | ||||||||||||||||||||||||||||||||||
Interest expense | (8,313 | ) | (21,280 | ) | (18,058 | ) | (1,517 | ) | 23 | (49,145 | ) | EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 7,876 | (280 | ) | — | (7,596 | ) | — | |||||||||||||||||||||
Other, net | — | — | (1,056 | ) | 71 | (23 | ) | (1,008 | ) | |||||||||||||||||||||||||||||||
Net Income (Loss) | 7,876 | 7,876 | (292 | ) | (7,596 | ) | 7,864 | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,313 | ) | (21,280 | ) | (30,936 | ) | 3,853 | — | (56,676 | ) | ||||||||||||||||||||||||||||||
NET INCOME ALLOCATED TO GENERAL PARTNER | (8 | ) | (8 | ) | ||||||||||||||||||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 993 | (106 | ) | — | 887 | |||||||||||||||||||||||||||||||||
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS | 12 | 12 | ||||||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (50,886 | ) | — | 337 | — | 50,549 | — | |||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,592 | ) | $ | 7,868 | ||||||||||||||||||||||||||||
Net Income (Loss) | (59,199 | ) | (21,280 | ) | (29,606 | ) | 3,747 | 50,549 | (55,789 | ) | ||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (20,437 | ) | (20,437 | ) | Condensed Consolidating Statements of Comprehensive Income (Loss) | |||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,410 | ) | (3,410 | ) | ||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 26,702 | $ | (79,636 | ) | NGL Energy | |||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (69,244 | ) | $ | 48,758 | ||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | Other comprehensive loss, net of tax | — | — | (189 | ) | (71 | ) | — | (260 | ) | ||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,284 | $ | 5,803 | $ | (69,244 | ) | $ | 48,498 | ||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | (1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 2,914,531 | $ | 65,421 | $ | (58 | ) | $ | 2,979,894 | Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
COST OF SALES | — | 2,735,890 | 56,094 | (58 | ) | 2,791,926 | ||||||||||||||||||||||||||||||||||
Net income | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (61,265 | ) | $ | 48,190 | |||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | 99,710 | 5,104 | — | 104,814 | Other comprehensive loss, net of tax | — | — | (7 | ) | — | (7 | ) | |||||||||||||||||||||||||||
General and administrative | — | 32,297 | 469 | — | 32,766 | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | — | 46,000 | 1,785 | — | 47,785 | Comprehensive income | $ | 47,940 | $ | 60,981 | $ | 527 | $ | (61,265 | ) | $ | 48,183 | |||||||||||||||||||||||
Operating Income | — | 634 | 1,969 | — | 2,603 | Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
Interest expense | (8,368 | ) | (13,309 | ) | (28 | ) | 23 | (21,682 | ) | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||
Other, net | — | 627 | (135 | ) | (23 | ) | 469 | |||||||||||||||||||||||||||||||||
Net income (loss) | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,596 | ) | $ | 7,864 | ||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,368 | ) | (12,048 | ) | 1,806 | — | (18,610 | ) | ||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | (25 | ) | — | (25 | ) | |||||||||||||||||||||||||||||||||
INCOME TAX BENEFIT | — | 170 | — | — | 170 | |||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | 7,876 | $ | 7,876 | $ | (317 | ) | $ | (7,596 | ) | $ | 7,839 | ||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (10,206 | ) | 1,672 | — | 8,534 | — | ||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Net Income (Loss) | (18,574 | ) | (10,206 | ) | 1,806 | 8,534 | (18,440 | ) | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (4,139 | ) | (4,139 | ) | ||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (134 | ) | (134 | ) | NGL Energy | |||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 4,261 | $ | (22,713 | ) | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | ||||||||||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | Net cash provided by (used in) operating activities | $ | (16,625 | ) | $ | — | $ | 99,754 | $ | 2,107 | $ | 85,236 | ||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | — | (118,455 | ) | (46,693 | ) | (165,148 | ) | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,154 | ) | — | (932,373 | ) | (2,283 | ) | (1,268,810 | ) | ||||||||||||||||||||||||||||||
NGL Energy | Cash flows from commodity derivatives | — | — | (35,956 | ) | — | (35,956 | ) | ||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Proceeds from sales of assets | — | — | 12,884 | 11,776 | 24,660 | ||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Investments in unconsolidated entities | — | — | (11,515 | ) | — | (11,515 | ) | |||||||||||||||||||||||||||
Distributions of capital from unconsolidated entities | — | — | 1,591 | — | 1,591 | |||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 14,553 | $ | (15,879 | ) | Other | — | — | 540 | (735 | ) | (195 | ) | ||||||||||||||||
Net cash used in investing activities | (334,154 | ) | — | (1,083,284 | ) | (37,935 | ) | (1,455,373 | ) | |||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | 4 | (26 | ) | — | (22 | ) | ||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,019 | ) | $ | 3,923 | $ | 14,553 | $ | (15,901 | ) | Proceeds from borrowings under revolving credit facilities | — | — | 2,545,500 | — | 2,545,500 | ||||||||||||||||||
Payments on revolving credit facilities | — | — | (2,101,000 | ) | — | (2,101,000 | ) | |||||||||||||||||||||||||||||||||
Issuances of notes | — | 450,000 | — | — | 450,000 | |||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | Proceeds from borrowings on other long-term debt | — | — | 780 | 100 | 880 | ||||||||||||||||||||||||||||||||||
Payments on other long-term debt | — | — | (8,802 | ) | (17 | ) | (8,819 | ) | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | Debt issuance costs | (645 | ) | (12,286 | ) | (11,664 | ) | — | (24,595 | ) | ||||||||||||||||||||||||||||||
NGL Energy | Contributions | 765 | — | — | 2,060 | 2,825 | ||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | Distributions | (145,090 | ) | — | — | (840 | ) | (145,930 | ) | ||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Proceeds from sale of common units, net of offering costs | 650,155 | — | — | — | 650,155 | ||||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (153,225 | ) | (437,714 | ) | 556,238 | 34,701 | — | |||||||||||||||||||||||||||||||||
Net income (loss) | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (3,318 | ) | $ | (932 | ) | Net cash provided by financing activities | 351,960 | — | 981,052 | 36,004 | 1,369,016 | |||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,181 | — | (2,478 | ) | 176 | (1,121 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | (5 | ) | — | (5 | ) | Cash and cash equivalents, beginning of period | — | — | 11,206 | 355 | 11,561 | |||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | 10,440 | ||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (941 | ) | $ | 3,238 | $ | 84 | $ | (3,318 | ) | $ | (937 | ) | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Partners LP | Guarantor | Non-Guarantor | ||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 50,549 | $ | (55,789 | ) | OPERATING ACTIVITIES: | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (12,428 | ) | $ | 140,794 | $ | 4,268 | $ | 132,634 | |||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | 189 | (26 | ) | — | 163 | |||||||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,417 | ) | $ | 3,721 | $ | 50,549 | $ | (55,626 | ) | Purchases of long-lived assets | — | (59,903 | ) | (12,572 | ) | (72,475 | ) | ||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (452,087 | ) | (38,718 | ) | — | (490,805 | ) | |||||||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | 11,579 | — | 11,579 | ||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | Proceeds from sales of assets | — | 5,080 | — | 5,080 | |||||||||||||||||||||||||||||||||||
Net cash used in investing activities | (452,087 | ) | (81,962 | ) | (12,572 | ) | (546,621 | ) | ||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | Proceeds from borrowings under revolving credit facilities | — | 1,227,975 | — | 1,227,975 | ||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Payments on revolving credit facilities | — | (964,475 | ) | — | (964,475 | ) | |||||||||||||||||||||||||||||
Issuance of notes | 250,000 | — | — | 250,000 | ||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 8,534 | $ | (18,440 | ) | Proceeds from borrowings on other long-term debt | — | 634 | 19 | 653 | ||||||||||||||||||||||
Payments on other long-term debt | — | (4,837 | ) | — | (4,837 | ) | ||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | (30 | ) | — | (30 | ) | Debt issuance costs | (777 | ) | (19,412 | ) | — | (20,189 | ) | |||||||||||||||||||||||||
Contributions | 510 | — | 403 | 913 | ||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,776 | $ | 8,534 | $ | (18,470 | ) | Distributions | (71,608 | ) | — | (74 | ) | (71,682 | ) | |||||||||||||||||||
Proceeds from sale of common units, net of offering costs | (642 | ) | — | — | (642 | ) | ||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | Net changes in advances with consolidated entities | 286,991 | (295,105 | ) | 8,114 | — | ||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | Net cash provided by (used in) financing activities | 464,474 | (55,220 | ) | 8,462 | 417,716 | ||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | Net increase (decrease) in cash and cash equivalents | (41 | ) | 3,612 | 158 | 3,729 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 41 | 7,594 | 197 | 7,832 | ||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | Cash and cash equivalents, end of period | $ | — | $ | 11,206 | $ | 355 | $ | 11,561 | |||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,180 | ) | $ | (15,383 | ) | $ | (56,019 | ) | $ | 17,947 | $ | (61,635 | ) | ||||||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | — | (81,710 | ) | (1,141 | ) | (82,851 | ) | Partners LP | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | — | — | (657,514 | ) | (1,250 | ) | (658,764 | ) | (Parent) | Subsidiaries | Subsidiaries | Consolidated | ||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | — | 4,327 | — | 4,327 | OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||
Proceeds from sales of assets | — | — | 8,741 | — | 8,741 | Net cash provided by (used in) operating activities | $ | — | $ | 90,477 | $ | (148 | ) | $ | 90,329 | |||||||||||||||||||||||||
Investments in unconsolidated entities | — | — | (6,106 | ) | (20,284 | ) | (26,390 | ) | ||||||||||||||||||||||||||||||||
Distributions of capital from unconsolidated entities | — | — | 2,774 | 1,875 | 4,649 | INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||
Net cash used in investing activities | — | — | (729,488 | ) | (20,800 | ) | (750,288 | ) | Purchases of long-lived assets | — | (6,667 | ) | (877 | ) | (7,544 | ) | ||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (291,097 | ) | (6,304 | ) | — | (297,401 | ) | |||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | Cash flows from commodity derivatives | — | 6,464 | — | 6,464 | |||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facilities | — | — | 1,923,500 | 56,000 | 1,979,500 | Proceeds from sales of assets | — | 1,238 | — | 1,238 | ||||||||||||||||||||||||||||||
Payments on revolving credit facilities | — | — | (1,766,000 | ) | (38,000 | ) | (1,804,000 | ) | Other | — | 346 | — | 346 | |||||||||||||||||||||||||||
Issuance of notes | — | 400,000 | — | — | 400,000 | Net cash used in investing activities | (291,097 | ) | (4,923 | ) | (877 | ) | (296,897 | ) | ||||||||||||||||||||||||||
Payments on other long-term debt | — | — | (4,173 | ) | (2 | ) | (4,175 | ) | ||||||||||||||||||||||||||||||||
Debt issuance costs | (269 | ) | (7,209 | ) | (1,720 | ) | — | (9,198 | ) | FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||
Contributions | 395 | — | — | — | 395 | Proceeds from borrowings under revolving credit facilities | — | 478,900 | — | 478,900 | ||||||||||||||||||||||||||||||
Distributions to owners | (111,008 | ) | — | — | — | (111,008 | ) | Payments on revolving credit facilities | — | (329,900 | ) | — | (329,900 | ) | ||||||||||||||||||||||||||
Distributions to noncontrolling interest partners | — | — | — | (8,654 | ) | (8,654 | ) | Payments on other long-term debt | — | (1,278 | ) | — | (1,278 | ) | ||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 370,446 | — | — | — | 370,446 | Debt issuance costs | — | (2,380 | ) | — | (2,380 | ) | ||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (249,724 | ) | (377,408 | ) | 632,995 | (5,863 | ) | — | Contributions | — | — | 440 | 440 | |||||||||||||||||||||||||||
Net cash provided by financing activities | 9,840 | 15,383 | 784,602 | 3,481 | 813,306 | Distributions | (19,060 | ) | — | — | (19,060 | ) | ||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,660 | — | (905 | ) | 628 | 1,383 | Proceeds from sale of common units, net of offering costs | 74,759 | — | — | 74,759 | |||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 1,181 | — | 8,728 | 531 | 10,440 | Repurchase of common units | (3,418 | ) | — | — | (3,418 | ) | ||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | 11,823 | Net changes in advances with consolidated entities | 238,816 | (239,476 | ) | 660 | — | ||||||||||||||||||||||||
Net cash provided by (used in) financing activities | 291,097 | (94,134 | ) | 1,100 | 198,063 | |||||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | (8,580 | ) | 75 | (8,505 | ) | ||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | Cash and cash equivalents, beginning of period | 41 | 16,174 | 122 | 16,337 | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 41 | $ | 7,594 | $ | 197 | $ | 7,832 | ||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | ||||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,312 | ) | $ | (44,607 | ) | $ | 4,175 | $ | (48,744 | ) | |||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | (37,180 | ) | (30,219 | ) | (67,399 | ) | |||||||||||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,085 | ) | (56,237 | ) | (2,283 | ) | (392,605 | ) | ||||||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | (19,074 | ) | — | (19,074 | ) | ||||||||||||||||||||||||||||||||||
Proceeds from sales of assets | — | 2,223 | 1 | 2,224 | ||||||||||||||||||||||||||||||||||||
Net cash used in investing activities | (334,085 | ) | (110,268 | ) | (32,501 | ) | (476,854 | ) | ||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facility | — | 1,061,500 | — | 1,061,500 | ||||||||||||||||||||||||||||||||||||
Payments on revolving credit facility | — | (893,000 | ) | — | (893,000 | ) | ||||||||||||||||||||||||||||||||||
Proceeds from borrowings on other long-term debt | — | 780 | 100 | 880 | ||||||||||||||||||||||||||||||||||||
Payments on other long-term debt | — | (4,499 | ) | (8 | ) | (4,507 | ) | |||||||||||||||||||||||||||||||||
Debt issuance costs | (133 | ) | (2,085 | ) | — | (2,218 | ) | |||||||||||||||||||||||||||||||||
Contributions | 504 | — | 1,940 | 2,444 | ||||||||||||||||||||||||||||||||||||
Distributions to owners | (60,258 | ) | — | (365 | ) | (60,623 | ) | |||||||||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 415,089 | — | — | 415,089 | ||||||||||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (11,459 | ) | (15,123 | ) | 26,582 | — | ||||||||||||||||||||||||||||||||||
Net cash provided by financing activities | 343,743 | 147,573 | 28,249 | 519,565 | ||||||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,346 | (7,302 | ) | (77 | ) | (6,033 | ) | |||||||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | — | 11,206 | 355 | 11,561 | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,346 | $ | 3,904 | $ | 278 | $ | 5,528 | ||||||||||||||||||||||||||||||||
Significant_Accounting_Policie1
Significant Accounting Policies (Policies) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||
Significant Accounting Policies | ||||||||||||||||||||||
Basis of Presentation | Basis of Presentation | Basis of Presentation | ||||||||||||||||||||
The unaudited condensed consolidated financial statements as of and for the three months and six months ended September 30, 2014 and 2013 include our accounts and those of our controlled subsidiaries. Investments where we do not have the ability to exercise control, but do have the ability to exercise significant influence, are accounted for using the equity method of accounting. All significant intercompany transactions and account balances have been eliminated in consolidation. The unaudited condensed consolidated balance sheet at March 31, 2014 is derived from audited financial statements. We have made certain reclassifications to prior period financial statements to conform to classification methods used in fiscal year 2015. These reclassifications had no impact on previously reported amounts of equity or net income. | Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The accompanying consolidated financial statements include the accounts of the Partnership and its controlled subsidiaries. All significant intercompany transactions and account balances have been eliminated in consolidation. | |||||||||||||||||||||
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim consolidated financial information in accordance with the rules and regulations of the Securities and Exchange Commission. The unaudited condensed consolidated financial statements include all adjustments that we consider necessary for a fair presentation of our consolidated financial position and results of operations for the interim periods presented. Such adjustments consist of only normal recurring items, unless otherwise disclosed herein. Accordingly, the unaudited condensed consolidated financial statements do not include all the information and notes required by GAAP for complete annual consolidated financial statements. However, we believe that the disclosures made are adequate to make the information not misleading. These interim unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements for the fiscal year ended March 31, 2014 included in our Annual Report on Form 10-K (the “Annual Report”). Due to the seasonal nature of our natural gas liquids operations and other factors, the results of operations for interim periods are not necessarily indicative of the results to be expected for a full year. | We have made certain reclassifications to the prior period financial statements to conform with classification methods used in fiscal 2014. These reclassifications had no impact on previously-reported amounts of equity or net income. In addition, certain balances at March 31, 2013 were adjusted to reflect the final acquisition accounting for certain business combinations. | |||||||||||||||||||||
Use of Estimates | Use of Estimates | Use of Estimates | ||||||||||||||||||||
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. Actual results could differ from those estimates. | The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. | |||||||||||||||||||||
Critical estimates we make in the preparation of our consolidated financial statements include determining the fair value of assets and liabilities acquired in business combinations; the collectability of accounts receivable; the recoverability of inventories; useful lives and recoverability of property, plant and equipment and amortizable intangible assets; the impairment of goodwill; the fair value of derivative financial investments; and accruals for various commitments and contingencies, among others. Although we believe these estimates are reasonable, actual results could differ from those estimates. | ||||||||||||||||||||||
Fair Value Measurements | Fair Value Measurements | Fair Value Measurements | ||||||||||||||||||||
We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | |||||||||||||||||||||
We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | |||||||||||||||||||||
· Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | · Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | |||||||||||||||||||||
· Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at September 30, 2014 and March 31, 2014 (see Note 11). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | · Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at March 31, 2014 and 2013 (see Note 12). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | |||||||||||||||||||||
· Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at September 30, 2014 or March 31, 2014. | · Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at March 31, 2014 or 2013. | |||||||||||||||||||||
The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | |||||||||||||||||||||
Derivative Financial Instruments | Derivative Financial Instruments | |||||||||||||||||||||
We record our derivative financial instrument contracts at fair value in the consolidated balance sheets, with changes in the fair value of our commodity derivative instruments included in our consolidated statements of operations in cost of sales. Contracts that qualify for the normal purchase or sale exemption and are designated as such are not accounted for as derivatives at market value and, accordingly, are recorded when the delivery occurs. | ||||||||||||||||||||||
We have not designated any financial instruments as hedges for accounting purposes. All mark-to-market gains and losses on commodity derivative instruments that do not qualify as normal purchases or sales, whether cash transactions or non-cash mark-to-market adjustments, are reported within cost of sales in the consolidated statements of operations, regardless of whether the contract is physically or financially settled. | ||||||||||||||||||||||
We utilize various commodity derivative financial instrument contracts to help reduce our exposure to variability in future commodity prices. We do not enter such contracts for trading purposes. Changes in assets and liabilities from commodity derivative financial instruments result primarily from changes in market prices, newly originated transactions, and the timing of the settlements. We attempt to balance our contractual portfolio in terms of notional amounts and timing of performance and delivery obligations. However, net unbalanced positions can exist or are established based on our assessment of anticipated market movements. Inherent in the resulting contractual portfolio are certain business risks, including market risk and credit risk. Market risk is the risk that the value of the portfolio will change, either favorably or unfavorably, in response to changing market conditions. Credit risk is the risk of loss from non-performance by suppliers, customers, or financial counterparties to a contract. We take an active role in managing and controlling market and credit risk and have established control procedures that we review on an ongoing basis. We monitor market risk through a variety of techniques and attempt to minimize credit risk exposure through credit policies and periodic monitoring procedures. | ||||||||||||||||||||||
Revenue Recognition | Revenue Recognition | Revenue Recognition | ||||||||||||||||||||
We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, transportation, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Pursuant to terminaling services agreements with certain of our throughput customers, we are entitled to the volume of product gained resulting from differences in the measurement of product volumes received and distributed at our terminaling facilities. Such measurement differentials occur as the result of the inherent variances in measurement devices and methodology. We recognize as revenue the net proceeds from the sale of the product gained. Revenues for our water solutions business are recognized upon receipt of the wastewater at our disposal facilities. | We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Revenues for the wastewater disposal business are recognized upon receipt of the wastewater at our disposal facilities. | |||||||||||||||||||||
We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in our condensed consolidated statements of operations. | We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in the consolidated statements of operations. | |||||||||||||||||||||
We enter into certain contracts whereby we agree to purchase product from a counterparty and sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | We enter into certain contracts whereby we agree to purchase product from a counterparty and to sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | |||||||||||||||||||||
Cost of Sales | Cost of Sales | |||||||||||||||||||||
We include in cost of sales all costs we incur to acquire products, including the costs of purchasing, terminaling, and transporting inventory prior to delivery to our customers. Cost of sales does not include any depreciation of our property, plant and equipment. Cost of sales does include amortization of certain contract-based intangible assets of $6.2 million, $5.3 million, and $0.8 million during the years ended March 31, 2014, 2013, and 2012, respectively. | ||||||||||||||||||||||
Depreciation and Amortization | Depreciation and Amortization | |||||||||||||||||||||
Depreciation and amortization in the consolidated statements of operations includes all depreciation of our property, plant and equipment and amortization of intangible assets other than debt issuance costs, for which the amortization is recorded to interest expense, and certain contract-based intangible assets, for which the amortization is recorded to cost of sales. | ||||||||||||||||||||||
Cash and Cash Equivalents | Cash and Cash Equivalents | |||||||||||||||||||||
Cash and cash equivalents include cash on hand, demand and time deposits, and funds invested in highly liquid instruments with maturities of three months or less at the date of purchase. At times, certain account balances may exceed federally insured limits. | ||||||||||||||||||||||
Supplemental cash flow information is as follows: | ||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 31,827 | $ | 27,384 | $ | 4,966 | ||||||||||||||||
Income taxes paid | $ | 1,639 | $ | 1,027 | $ | 430 | ||||||||||||||||
Cash flows from commodity derivative instruments are classified as cash flows from investing activities in the consolidated statements of cash flows. | ||||||||||||||||||||||
Accounts Receivable and Concentration of Credit Risk | Accounts Receivable and Concentration of Credit Risk | |||||||||||||||||||||
We operate in the United States and Canada. We grant unsecured credit to customers under normal industry standards and terms, and have established policies and procedures that allow for an evaluation of each customer’s creditworthiness as well as general economic conditions. The allowance for doubtful accounts is based on our assessment of the collectability of customer accounts, which assessment considers the overall creditworthiness of customers and any specific disputes. Accounts receivable are considered past due or delinquent based on contractual terms. We write off accounts receivable against the allowance for doubtful accounts when collection efforts have been exhausted. | ||||||||||||||||||||||
We execute netting agreements with certain customers to mitigate our credit risk. Receivables and payables are reflected at a net balance to the extent a netting agreement is in place and we intend to settle on a net basis. | ||||||||||||||||||||||
Our accounts receivable consist of the following: | ||||||||||||||||||||||
March 31, 2014 | March 31, 2013 | |||||||||||||||||||||
Gross | ||||||||||||||||||||||
Gross | Allowance for | Receivable | Allowance for | |||||||||||||||||||
Segment | Receivable | Doubtful Accounts | (Note 2) | Doubtful Accounts | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Crude oil logistics | $ | 411,090 | $ | 105 | $ | 360,589 | $ | 11 | ||||||||||||||
Water solutions | 25,700 | 405 | 9,618 | 29 | ||||||||||||||||||
Liquids | 192,529 | 617 | 144,267 | 76 | ||||||||||||||||||
Retail propane | 75,606 | 1,667 | 49,233 | 1,644 | ||||||||||||||||||
Refined products | 105,670 | — | — | — | ||||||||||||||||||
Renewables | 54,466 | — | — | — | ||||||||||||||||||
Other | 38,665 | 28 | 810 | — | ||||||||||||||||||
$ | 903,726 | $ | 2,822 | $ | 564,517 | $ | 1,760 | |||||||||||||||
Changes in the allowance for doubtful accounts are as follows: | ||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Allowance for doubtful accounts, beginning of period | $ | 1,760 | $ | 818 | $ | 161 | ||||||||||||||||
Provision for doubtful accounts | 2,172 | 1,315 | 1,049 | |||||||||||||||||||
Write off of uncollectible accounts | (1,110 | ) | (373 | ) | (392 | ) | ||||||||||||||||
Allowance for doubtful accounts, end of period | $ | 2,822 | $ | 1,760 | $ | 818 | ||||||||||||||||
For the year ended March 31, 2014, sales of crude oil and natural gas liquids to our largest customer represented 10% of our consolidated total revenues. For the year ended March 31, 2013, sales of crude oil and natural gas liquids to our largest customer represented 10% of our consolidated total revenues. At March 31, 2013, one customer of our crude oil logistics segment represented 10% of our consolidated accounts receivable balance. | ||||||||||||||||||||||
Inventories | Inventories | Inventories | ||||||||||||||||||||
We value our inventories at the lower of cost or market, with cost determined using either the weighted-average cost or the first in, first out (FIFO) methods, including the cost of transportation and storage. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | We value our inventory at the lower of cost or market, with cost determined using either the weighted average cost or the first in, first out (FIFO) methods, including the cost of transportation. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | |||||||||||||||||||||
Inventories consist of the following: | ||||||||||||||||||||||
March 31, | ||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Crude oil | $ | 156,473 | $ | 46,156 | ||||||||||||||||||
Natural gas liquids — | ||||||||||||||||||||||
Propane | 85,159 | 45,428 | ||||||||||||||||||||
Butane and other | 19,051 | 24,090 | ||||||||||||||||||||
Refined products | 23,209 | — | ||||||||||||||||||||
Renewables | 11,778 | — | ||||||||||||||||||||
Other | 14,490 | 11,221 | ||||||||||||||||||||
$ | 310,160 | $ | 126,895 | |||||||||||||||||||
Investments in Unconsolidated Entities | Investments in Unconsolidated Entities | Investments in Unconsolidated Entities | ||||||||||||||||||||
In December 2013, as part of our acquisition of Gavilon, LLC (“Gavilon Energy”), we acquired a 50% interest in Glass Mountain Pipeline, LLC (“Glass Mountain”) and an 11% interest in a limited liability company that owns an ethanol production facility. In June 2014, we acquired an interest in a limited liability company that operates a water supply business. On July 1, 2014, as part of our acquisition of TransMontaigne Inc. (“TransMontaigne”), we acquired TLP, which owns a 42.5% interest in BOSTCO and a 50% interest in Frontera. We account for these investments using the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our condensed consolidated balance sheets; instead, our ownership interests are reported within investments in unconsolidated entities on our condensed consolidated balance sheets. Under the equity method, the investment is recorded at acquisition cost, increased by our proportionate share of any earnings and additional capital contributions and decreased by our proportionate share of any losses, distributions paid and amortization of any excess investment. Excess investment is the amount by which our total investment exceeds our proportionate share of the book value of the net assets of the investment entity. | As part of the December 2013 acquisition of Gavilon Energy, we acquired a 50% interest in Glass Mountain and an 11% interest in a limited liability company that owns an ethanol production facility. We account for these investments under the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our consolidated balance sheet; instead, our ownership interests are reported within “Investments in Unconsolidated Entities” on our consolidated balance sheet. We record our share of any income or loss generated by these entities as an increase to our equity method investments, and record any distributions we receive from these entities as reductions to our equity method investments. | |||||||||||||||||||||
Our investments in unconsolidated entities consist of the following: | ||||||||||||||||||||||
September 30, | March 31, | |||||||||||||||||||||
2014 | 2014 | |||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Glass Mountain (1) | $ | 189,847 | $ | 181,488 | ||||||||||||||||||
Ethanol production facility | 9,361 | 8,333 | ||||||||||||||||||||
Water supply company | 15,026 | — | ||||||||||||||||||||
BOSTCO (2) | 244,092 | — | ||||||||||||||||||||
Frontera | 24,318 | — | ||||||||||||||||||||
Total | $ | 482,644 | $ | 189,821 | ||||||||||||||||||
(1) When we acquired Gavilon we recorded the investment in Glass Mountain at fair value. The fair value of our investment in Glass Mountain exceeds our share of the historical net book value of Glass Mountain’s net assets by approximately $70 million. This difference relates primarily to goodwill and customer relationships. | ||||||||||||||||||||||
(2) When we acquired TransMontaigne, we recorded the investment in BOSTCO at fair value. The fair value of our investment in BOSTCO exceeds our share of the historical net book value of BOSTCO’s net assets by approximately $24 million. | ||||||||||||||||||||||
Accrued Expenses and Other Payables | Accrued Expenses and Other Payables | |||||||||||||||||||||
Accrued expenses and other payables consist of the following: | ||||||||||||||||||||||
March 31, | ||||||||||||||||||||||
2013 | ||||||||||||||||||||||
2014 | (Note 4) | |||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accrued compensation and benefits | $ | 45,006 | $ | 27,252 | ||||||||||||||||||
Derivative liabilities | 42,214 | 12,701 | ||||||||||||||||||||
Income and other tax liabilities | 13,421 | 22,659 | ||||||||||||||||||||
Product exchange liabilities | 3,719 | 6,741 | ||||||||||||||||||||
Other | 37,330 | 16,253 | ||||||||||||||||||||
$ | 141,690 | $ | 85,606 | |||||||||||||||||||
Property, Plant and Equipment | Property, Plant and Equipment | |||||||||||||||||||||
We record property, plant and equipment at cost, less accumulated depreciation. Acquisitions and improvements are capitalized, and maintenance and repairs are expensed as incurred. As we dispose of assets, we remove the cost and related accumulated depreciation from the accounts, and any resulting gain or loss is included in other income. We compute depreciation expense using the straight-line method over the estimated useful lives of the assets (see Note 5). | ||||||||||||||||||||||
We evaluate the carrying value of our property, plant and equipment for potential impairment when events and circumstances warrant such a review. A long-lived asset group is considered impaired when the anticipated undiscounted future cash flows from the use and eventual disposition of the asset group is lower than its carrying value. In that event, we recognize a loss equal to the amount by which the carrying value exceeds the fair value of the asset group. | ||||||||||||||||||||||
Intangible Assets | Intangible Assets | |||||||||||||||||||||
Our intangible assets include contracts and arrangements acquired in business combinations, including lease agreements, customer relationships, covenants not to compete, and trade names. In addition, we capitalize certain debt issuance costs incurred in our long-term debt arrangements. We amortize our intangible assets on a straight-line basis over the assets’ estimated useful lives (see Note 7). We amortize debt issuance costs over the terms of the related debt on a method that approximates the effective interest method. | ||||||||||||||||||||||
We evaluate the carrying value of our amortizable intangible assets for potential impairment when events and circumstances warrant such a review. A long-lived asset group is considered impaired when the anticipated undiscounted future cash flows from the use and eventual disposition of the asset group is lower than its carrying value. In that event, we recognize a loss equal to the amount by which the carrying value exceeds the fair value of the asset group. When we cease to use an acquired trade name, we test the trade name for impairment using the “relief from royalty” method and we begin amortizing the trade name over its estimated useful life as a defensive asset. | ||||||||||||||||||||||
Goodwill | Goodwill | |||||||||||||||||||||
Goodwill represents the excess of cost over the fair value of net assets of acquired businesses. Business combinations are accounted for using the “acquisition method” (see Note 4). We expect that substantially all of our goodwill at March 31, 2014 is deductible for income tax purposes. | ||||||||||||||||||||||
Goodwill and intangible assets determined to have an indefinite useful life are not amortized, but instead are evaluated for impairment periodically. We evaluate goodwill and indefinite-lived intangible assets for impairment annually, or more often if events or circumstances indicate that the assets might be impaired. We perform the annual evaluation at January 1 of each year. | ||||||||||||||||||||||
To perform this assessment, we consider qualitative factors to determine whether it is more likely than not that the fair value of each reporting unit exceeds its carrying amount. If we conclude that it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, we perform the following two-step goodwill impairment test: | ||||||||||||||||||||||
· In the first step of the goodwill impairment test, we compare the fair value of the reporting unit with its carrying amount, including goodwill. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is not considered impaired. If the carrying amount of a reporting unit exceeds its fair value, we perform the second step of the goodwill impairment test to measure the amount of impairment loss, if any. | ||||||||||||||||||||||
· In the second step of the goodwill impairment test, we compare the implied fair value of reporting unit goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. | ||||||||||||||||||||||
Estimates and assumptions used to perform the impairment evaluation are inherently uncertain and can significantly affect the outcome of the analysis. The estimates and assumptions we used in the annual assessment for impairment of goodwill included market participant considerations and future forecasted operating results. Changes in operating results and other assumptions could materially affect these estimates. Based on our assessment of qualitative factors, we determined that the two-step impairment test was not required. Accordingly, we did not record any goodwill impairments during the years ended March 31, 2014, 2013, and 2012. | ||||||||||||||||||||||
Product Exchanges | Product Exchanges | |||||||||||||||||||||
Quantities of products receivable or returnable under exchange agreements are reported within prepaid expenses and other current assets or within accrued expenses and other payables on the consolidated balance sheets. We estimate the value of product exchange assets and liabilities based on the weighted-average cost basis of the inventory we have delivered or will deliver on the exchange, plus or minus location differentials. | ||||||||||||||||||||||
Advance Payments Received from Customers | Advance Payments Received from Customers | |||||||||||||||||||||
We record customer advances on product purchases as a liability on the consolidated balance sheets. | ||||||||||||||||||||||
Noncontrolling Interests | Noncontrolling Interests | Noncontrolling Interests | ||||||||||||||||||||
We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our condensed consolidated financial statements represents the other owners’ share of these entities. | We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our consolidated statements of operations represents the other owners’ share of the net income (loss) of these entities. | |||||||||||||||||||||
On July 1, 2014, as part of our acquisition of TransMontaigne, we acquired a 19.7% limited partner interest in TLP. We have attributed net earnings allocable to TLP’s limited partners to the controlling and noncontrolling interests based on the relative ownership interests in TLP as well as including certain adjustments related to our acquisition accounting. Net earnings allocable to TLP’s limited partners are net of the earnings allocable to TLP’s general partner interest. The earnings allocable to TLP’s general partner interest include the distributions of available cash (as defined by TLP’s partnership agreement) attributable to the period to TLP’s general partner interest and incentive distribution rights, net of adjustments for TLP’s general partner’s share of undistributed earnings. Undistributed earnings are allocated to TLP’s limited partners and TLP’s general partner interest based on their respective sharing of earnings or losses specified in TLP’s partnership agreement, which is based on their ownership percentages of 98% and 2%, respectively. | ||||||||||||||||||||||
Water Facility Development Agreement | Water Facility Development Agreement | |||||||||||||||||||||
In connection with one of our business combinations, we entered into a development agreement whereby we may acquire additional water disposal facilities in Texas. Under this agreement, the other party (the “Developer”) may develop facilities in a designated area. We then have the option to operate the facility for a period of up to 90 days, during which time we may elect to purchase the facility. If we elect to purchase the facility, the Developer may choose one of two options specified in the agreement for the calculation of the purchase price. | ||||||||||||||||||||||
During the period between which we have begun operating the facility and we have decided whether to purchase the facility, we are entitled to a fee for operating the facility, which is forfeitable if we elect not to purchase the facility. We recognize revenue for these operator fees once they cease to be forfeitable. When we elect to purchase a facility, we account for the transaction as a business combination. | ||||||||||||||||||||||
Business Combination Measurement Period | Business Combination Measurement Period | Business Combination Measurement Period | ||||||||||||||||||||
We record the assets acquired and liabilities assumed in a business combination at their acquisition-date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time (not to exceed one year) to obtain the information necessary to identify and measure the fair value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the assets acquired and liabilities assumed are subject to change. Also as described in Note 4, we made certain adjustments during the six months ended September 30, 2014 to our estimates of the acquisition-date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2014. | We record the assets acquired and liabilities assumed in a business combination at their acquisition date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time to obtain the information necessary to identify and measure the value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions during the year ended March 31, 2014 are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the acquired assets and assumed liabilities are subject to change. | |||||||||||||||||||||
Also as described in Note 4, we made certain adjustments during the year ended March 31, 2014 to our estimates of the acquisition date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2013. We retrospectively adjusted the March 31, 2013 consolidated balance sheet for these adjustments. Due to the immateriality of these adjustments, we did not retrospectively adjust the consolidated statement of operations for the year ended March 31, 2013 for these measurement period adjustments. | ||||||||||||||||||||||
Discontinued Operations | Discontinued Operations | |||||||||||||||||||||
In April 2014, the Financial Accounting Standards Board issued an Accounting Standards Update that changes the criteria for reporting discontinued operations. Under the new standard, a disposal of part of an entity is not classified as a discontinued operation unless the disposal represents a strategic shift that will have a major effect on an entity’s operations and financial results. We adopted the new standard during the fiscal year ended March 31, 2014. | ||||||||||||||||||||||
As described in Note 14, during the year ended March 31, 2014, we sold our compressor leasing business and wound down our natural gas marketing business. These actions do not represent a strategic shift that had a major effect on our operations, and do not meet the criteria under the new accounting standard for these businesses to be reported as discontinued operations. |
Significant_Accounting_Policie2
Significant Accounting Policies (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||
Significant Accounting Policies | ||||||||||||||||||||||||||||
Schedule of supplemental cash flow information | ||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||
September 30, | September 30, | Year Ended March 31, | ||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2012 | ||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||
Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 10,445 | $ | 8,423 | $ | 36,429 | $ | 16,908 | Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 31,827 | $ | 27,384 | $ | 4,966 | |||||||||||||
Income taxes paid | $ | 1,241 | $ | 369 | $ | 2,246 | $ | 650 | Income taxes paid | $ | 1,639 | $ | 1,027 | $ | 430 | |||||||||||||
Value of common units issued in business combinations | $ | — | $ | 80,619 | $ | — | $ | 80,619 | ||||||||||||||||||||
Schedule of accounts receivable | ||||||||||||||||||||||||||||
March 31, 2014 | March 31, 2013 | |||||||||||||||||||||||||||
Gross | ||||||||||||||||||||||||||||
Gross | Allowance for | Receivable | Allowance for | |||||||||||||||||||||||||
Segment | Receivable | Doubtful Accounts | (Note 2) | Doubtful Accounts | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Crude oil logistics | $ | 411,090 | $ | 105 | $ | 360,589 | $ | 11 | ||||||||||||||||||||
Water solutions | 25,700 | 405 | 9,618 | 29 | ||||||||||||||||||||||||
Liquids | 192,529 | 617 | 144,267 | 76 | ||||||||||||||||||||||||
Retail propane | 75,606 | 1,667 | 49,233 | 1,644 | ||||||||||||||||||||||||
Refined products | 105,670 | — | — | — | ||||||||||||||||||||||||
Renewables | 54,466 | — | — | — | ||||||||||||||||||||||||
Other | 38,665 | 28 | 810 | — | ||||||||||||||||||||||||
$ | 903,726 | $ | 2,822 | $ | 564,517 | $ | 1,760 | |||||||||||||||||||||
Schedule of changes in the allowance for doubtful accounts | ||||||||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Allowance for doubtful accounts, beginning of period | $ | 1,760 | $ | 818 | $ | 161 | ||||||||||||||||||||||
Provision for doubtful accounts | 2,172 | 1,315 | 1,049 | |||||||||||||||||||||||||
Write off of uncollectible accounts | (1,110 | ) | (373 | ) | (392 | ) | ||||||||||||||||||||||
Allowance for doubtful accounts, end of period | $ | 2,822 | $ | 1,760 | $ | 818 | ||||||||||||||||||||||
Schedule of inventories | ||||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||
September 30, | March 31, | 2014 | 2013 | |||||||||||||||||||||||||
2014 | 2014 | (in thousands) | ||||||||||||||||||||||||||
(in thousands) | Crude oil | $ | 156,473 | $ | 46,156 | |||||||||||||||||||||||
Crude oil | $ | 136,722 | $ | 156,473 | Natural gas liquids — | |||||||||||||||||||||||
Natural gas liquids — | Propane | 85,159 | 45,428 | |||||||||||||||||||||||||
Propane | 207,694 | 85,159 | Butane and other | 19,051 | 24,090 | |||||||||||||||||||||||
Butane | 84,822 | 15,106 | Refined products | 23,209 | — | |||||||||||||||||||||||
Other | 27,091 | 3,945 | Renewables | 11,778 | — | |||||||||||||||||||||||
Refined products — | Other | 14,490 | 11,221 | |||||||||||||||||||||||||
Gasoline | 219,111 | 15,597 | $ | 310,160 | $ | 126,895 | ||||||||||||||||||||||
Diesel | 214,567 | 7,298 | ||||||||||||||||||||||||||
Other | 3,675 | 314 | ||||||||||||||||||||||||||
Renewables | 36,517 | 11,778 | ||||||||||||||||||||||||||
Other | 11,390 | 14,490 | ||||||||||||||||||||||||||
Total | $ | 941,589 | $ | 310,160 | ||||||||||||||||||||||||
Schedule of accrued expenses and other payables | ||||||||||||||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||||||||||||||
2014 | 2014 | 2013 | ||||||||||||||||||||||||||
(in thousands) | 2014 | (Note 4) | ||||||||||||||||||||||||||
Accrued compensation and benefits | $ | 49,146 | $ | 45,006 | (in thousands) | |||||||||||||||||||||||
Derivative liabilities | 39,023 | 42,214 | Accrued compensation and benefits | $ | 45,006 | $ | 27,252 | |||||||||||||||||||||
Product exchange liabilities | 43,185 | 3,719 | Derivative liabilities | 42,214 | 12,701 | |||||||||||||||||||||||
Accrued interest | 23,945 | 18,668 | Income and other tax liabilities | 13,421 | 22,659 | |||||||||||||||||||||||
Income and other tax liabilities | 38,255 | 13,421 | Product exchange liabilities | 3,719 | 6,741 | |||||||||||||||||||||||
Other | 24,928 | 18,662 | Other | 37,330 | 16,253 | |||||||||||||||||||||||
Total | $ | 218,482 | $ | 141,690 | $ | 141,690 | $ | 85,606 | ||||||||||||||||||||
Earnings_per_Unit_Tables
Earnings per Unit (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Earnings Per Unit | |||||||||||||||||||||||||
Schedule of earnings per common and subordinated unit | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands, except unit and per unit amounts) | |||||||||||||||||||||
(in thousands, except unit and per unit amounts) | |||||||||||||||||||||||||
Net loss attributable to parent equity | $ | (19,224 | ) | $ | (941 | ) | $ | (59,199 | ) | $ | (18,574 | ) | Income attributable to parent equity | $ | 47,655 | $ | 47,940 | $ | 7,876 | ||||||
Less: net income allocated to general partner (1) | (11,056 | ) | (2,451 | ) | (20,437 | ) | (4,139 | ) | Income allocated to general partner (1) | (14,148 | ) | (2,917 | ) | (8 | ) | ||||||||||
Net loss allocated to subordinated unitholders (2) | — | 562 | 4,013 | 3,076 | Income attributable to limited partners | $ | 33,507 | $ | 45,023 | $ | 7,868 | ||||||||||||||
Net loss allocated to common unitholders | $ | (30,280 | ) | $ | (2,830 | ) | $ | (75,623 | ) | $ | (19,637 | ) | |||||||||||||
Income allocated to: | |||||||||||||||||||||||||
Weighted average common units outstanding | 88,331,653 | 58,909,389 | 81,267,742 | 53,336,969 | Common unitholders | $ | 31,614 | $ | 39,517 | $ | 4,859 | ||||||||||||||
Subordinated unitholders | $ | 1,893 | $ | 5,506 | $ | 3,009 | |||||||||||||||||||
Loss per common unit - basic and diluted | $ | (0.34 | ) | $ | (0.05 | ) | $ | (0.93 | ) | $ | (0.37 | ) | |||||||||||||
Weighted average common units outstanding | 61,970,471 | 41,353,574 | 15,169,983 | ||||||||||||||||||||||
Weighted average subordinated units outstanding | 5,919,346 | 5,919,346 | 5,175,384 | ||||||||||||||||||||||
(1) The net income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights, which are described in Note 10. | |||||||||||||||||||||||||
(2) All outstanding subordinated units converted to common units in August 2014. Since the subordinated units did not share in the distribution of cash generated during the three months ended September 30, 2014, we did not allocate any earnings or loss during this period to the subordinated unitholders. During the three months ended June 30, 2014 and the six months ended September 30, 2013, 5,919,346 subordinated units were outstanding. The loss per subordinated unit was $(0.68) for the three months ended June 30, 2014, $(0.09) for the three months ended September 30, 2013, and $(0.52) for the six months ended September 30, 2013. | Income per common unit - basic and diluted | $ | 0.51 | $ | 0.96 | $ | 0.32 | ||||||||||||||||||
Income per subordinated unit - basic and diluted | $ | 0.32 | $ | 0.93 | $ | 0.58 | |||||||||||||||||||
(1) The income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights (“IDRs”), which are described in Note 11. |
Acquisitions_Tables
Acquisitions (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of future amortization of liability | The future amortization of this liability is shown below (in thousands): | The future amortization of this liability is shown below (in thousands): | ||||||||||||||||||||
Year Ending March 31, | Year Ending March 31, | |||||||||||||||||||||
2015 (six months) | $ | 3,670 | 2015 | $ | 6,500 | |||||||||||||||||
2016 | 4,040 | 2016 | 3,260 | |||||||||||||||||||
2017 | 360 | 2017 | 300 | |||||||||||||||||||
Schedule of pro forma earnings per unit based on the common and subordinated units outstanding | ||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||
(in thousands, except per unit amounts) | ||||||||||||||||||||||
Revenues | $ | 9,800,398 | $ | 5,697,988 | ||||||||||||||||||
Net income (loss) | 798 | (72,171 | ) | |||||||||||||||||||
Net loss attributable to limited partners | (14,446 | ) | (75,251 | ) | ||||||||||||||||||
Basic and diluted loss per common unit | (0.18 | ) | (0.95 | ) | ||||||||||||||||||
Basic and diluted loss per subordinated unit | (0.18 | ) | (0.95 | ) | ||||||||||||||||||
Gavilon Energy | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||||||||
Estimated at | Accounts receivable - trade | $ | 349,529 | |||||||||||||||||||
at | Accounts receivable - affiliates | 2,564 | ||||||||||||||||||||
March 31, | Inventories | 107,430 | ||||||||||||||||||||
Final | 2014 | Change | Prepaid expenses and other current assets | 68,322 | ||||||||||||||||||
(in thousands) | Property, plant and equipment: | |||||||||||||||||||||
Accounts receivable - trade | $ | 326,484 | $ | 349,529 | $ | (23,045 | ) | Crude oil tanks and related equipment (3—40 years) | 77,429 | |||||||||||||
Accounts receivable - affiliates | 2,564 | 2,564 | — | Vehicles (3 years) | 791 | |||||||||||||||||
Inventories | 107,430 | 107,430 | — | Information technology equipment (3—7 years) | 4,046 | |||||||||||||||||
Prepaid expenses and other current assets | 68,322 | 68,322 | — | Buildings and leasehold improvements (3—40 years) | 7,716 | |||||||||||||||||
Property, plant and equipment: | Land | 6,427 | ||||||||||||||||||||
Vehicles (3 years) | 327 | 791 | (464 | ) | Linefill and tank bottoms | 15,230 | ||||||||||||||||
Crude oil tanks and related equipment (3–40 years) | 83,797 | 77,429 | 6,368 | Other (7 years) | 170 | |||||||||||||||||
Information technology equipment (3–7 years) | 4,049 | 4,046 | 3 | Construction in process | 7,190 | |||||||||||||||||
Buildings and leasehold improvements (3–40 years) | 7,817 | 7,716 | 101 | Goodwill | 359,169 | |||||||||||||||||
Land | 6,427 | 6,427 | — | Intangible assets: | ||||||||||||||||||
Tank bottoms | 16,930 | 15,230 | 1,700 | Customer relationships (10—20 years) | 101,600 | |||||||||||||||||
Other (7 years) | 162 | 170 | (8 | ) | Lease agreements (1—5 years) | 8,700 | ||||||||||||||||
Construction in progress | 7,180 | 7,190 | (10 | ) | Investments in unconsolidated entities | 178,000 | ||||||||||||||||
Goodwill (1) | 342,769 | 359,169 | (16,400 | ) | Other noncurrent assets | 9,918 | ||||||||||||||||
Intangible assets: | Accounts payable - trade | (342,792 | ) | |||||||||||||||||||
Customer relationships (10–20 years) | 107,950 | 101,600 | 6,350 | Accounts payable - affiliates | (2,585 | ) | ||||||||||||||||
Lease agreements (1–5 years) | 8,700 | 8,700 | — | Accrued expenses and other payables | (70,999 | ) | ||||||||||||||||
Pipeline capacity rights (30 years) | 7,800 | — | 7,800 | Advance payments received from customers | (10,667 | ) | ||||||||||||||||
Investments in unconsolidated entities | 183,000 | 178,000 | 5,000 | Other noncurrent liabilities | (44,740 | ) | ||||||||||||||||
Other noncurrent assets | 2,287 | 9,918 | (7,631 | ) | Fair value of net assets acquired | $ | 832,448 | |||||||||||||||
Accounts payable - trade | (342,792 | ) | (342,792 | ) | — | |||||||||||||||||
Accounts payable - affiliates | (2,585 | ) | (2,585 | ) | — | |||||||||||||||||
Accrued expenses and other payables | (49,447 | ) | (70,999 | ) | 21,552 | |||||||||||||||||
Advance payments received from customers | (10,667 | ) | (10,667 | ) | — | |||||||||||||||||
Other noncurrent liabilities | (46,056 | ) | (44,740 | ) | (1,316 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 832,448 | $ | 832,448 | $ | — | ||||||||||||||||
(1) Primarily included in the crude oil logistics segment. | ||||||||||||||||||||||
Oilfield Water Lines LP | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||||||||
Estimated | Accounts receivable - trade | $ | 7,268 | |||||||||||||||||||
at | Inventories | 154 | ||||||||||||||||||||
March 31, | Prepaid expenses and other current assets | 402 | ||||||||||||||||||||
Final | 2014 | Change | Property, plant and equipment: | |||||||||||||||||||
(in thousands) | Land | 710 | ||||||||||||||||||||
Accounts receivable - trade | $ | 6,837 | $ | 7,268 | $ | (431 | ) | Water treatment facilities and equipment (3—30 years) | 23,173 | |||||||||||||
Inventories | 154 | 154 | — | Vehicles (5—10 years) | 8,157 | |||||||||||||||||
Prepaid expenses and other current assets | 402 | 402 | — | Buildings and leasehold improvements (7—30 years) | 2,198 | |||||||||||||||||
Property, plant and equipment: | Other (3—5 years) | 53 | ||||||||||||||||||||
Vehicles (5–10 years) | 8,143 | 8,157 | (14 | ) | Intangible assets: | |||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 23,173 | 23,173 | — | Customer relationships (10 years) | 110,000 | |||||||||||||||||
Buildings and leasehold improvements (7–30 years) | 2,198 | 2,198 | — | Non-compete agreements (2.5 years) | 2,000 | |||||||||||||||||
Land | 710 | 710 | — | Goodwill | 89,699 | |||||||||||||||||
Other (3–5 years) | 53 | 53 | — | Accounts payable - trade | (6,469 | ) | ||||||||||||||||
Intangible assets: | Accrued expenses and other payables | (992 | ) | |||||||||||||||||||
Customer relationships (8–10 years) | 110,000 | 110,000 | — | Other noncurrent liabilities | (64 | ) | ||||||||||||||||
Non-compete agreements (3 years) | 2,000 | 2,000 | — | Fair value of net assets acquired | $ | 236,289 | ||||||||||||||||
Goodwill | 90,144 | 89,699 | 445 | |||||||||||||||||||
Accounts payable - trade | (6,469 | ) | (6,469 | ) | — | |||||||||||||||||
Accrued expenses and other payables | (992 | ) | (992 | ) | — | |||||||||||||||||
Other noncurrent liabilities | (64 | ) | (64 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 236,289 | $ | 236,289 | $ | — | ||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid, net of cash acquired | $ | 167,732 | ||||||||||||||||||||
Value of common units issued | 68,557 | |||||||||||||||||||||
Total consideration paid | $ | 236,289 | ||||||||||||||||||||
Other Water Solutions | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||||||||
Accounts receivable - trade | $ | 2,391 | ||||||||||||||||||||
Inventories | 390 | |||||||||||||||||||||
Prepaid expenses and other current assets | 61 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 419 | |||||||||||||||||||||
Vehicles (5—10 years) | 90 | |||||||||||||||||||||
Water treatment facilities and equipment (3—30 years) | 24,933 | |||||||||||||||||||||
Buildings and leasehold improvements (7—30 years) | 3,036 | |||||||||||||||||||||
Other (3—5 years) | 13 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (8—10 years) | 72,000 | |||||||||||||||||||||
Trade names (indefinite life) | 3,325 | |||||||||||||||||||||
Non-compete agreements (3 years) | 260 | |||||||||||||||||||||
Water facility development agreement (5 years) | 14,000 | |||||||||||||||||||||
Water facility option agreement | 2,500 | |||||||||||||||||||||
Goodwill | 63,031 | |||||||||||||||||||||
Accounts payable - trade | (382 | ) | ||||||||||||||||||||
Accrued expenses and other payables | (300 | ) | ||||||||||||||||||||
Other noncurrent liabilities | (114 | ) | ||||||||||||||||||||
Fair value of net assets acquired | $ | 185,653 | ||||||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid, net of cash acquired | $ | 178,867 | ||||||||||||||||||||
Value of common units issued | 6,786 | |||||||||||||||||||||
Total consideration paid | $ | 185,653 | ||||||||||||||||||||
Crude Oil Logistics | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||||||||
Estimated | Accounts receivable - trade | $ | 1,235 | |||||||||||||||||||
at | Inventories | 1,021 | ||||||||||||||||||||
March 31, | Prepaid expenses and other current assets | 54 | ||||||||||||||||||||
Final | 2014 | Change | Property, plant and equipment: | |||||||||||||||||||
(in thousands) | Vehicles (5—10 years) | 2,977 | ||||||||||||||||||||
Accounts receivable - trade | $ | 1,221 | $ | 1,235 | $ | (14 | ) | Buildings and leasehold improvements (5—30 years) | 280 | |||||||||||||
Inventories | 1,021 | 1,021 | — | Crude oil tanks and related equipment (2—30 years) | 3,462 | |||||||||||||||||
Prepaid expenses and other current assets | 58 | 54 | 4 | Barges and towboats (20 years) | 20,065 | |||||||||||||||||
Property, plant and equipment: | Other (3—5 years) | 53 | ||||||||||||||||||||
Vehicles (5–10 years) | 2,980 | 2,977 | 3 | Intangible assets: | ||||||||||||||||||
Buildings and leasehold improvements (5–30 years) | 58 | 280 | (222 | ) | Customer relationships (3 years) | 6,300 | ||||||||||||||||
Crude oil tanks and related equipment (2–30 years) | 3,822 | 3,462 | 360 | Non-compete agreements (3 years) | 35 | |||||||||||||||||
Barges and towboats (20 years) | 20,065 | 20,065 | — | Trade names (indefinite life) | 530 | |||||||||||||||||
Other (3–5 years) | 57 | 53 | 4 | Goodwill | 37,867 | |||||||||||||||||
Intangible assets: | Accounts payable - trade | (665 | ) | |||||||||||||||||||
Customer relationships (3 years) | 13,300 | 6,300 | 7,000 | Accrued expenses and other payables | (124 | ) | ||||||||||||||||
Non-compete agreements (3 years) | 35 | 35 | — | Fair value of net assets acquired | $ | 73,090 | ||||||||||||||||
Trade names (indefinite life) | 530 | 530 | — | |||||||||||||||||||
Goodwill | 30,730 | 37,867 | (7,137 | ) | ||||||||||||||||||
Accounts payable - trade | (521 | ) | (665 | ) | 144 | |||||||||||||||||
Accrued expenses and other payables | (266 | ) | (124 | ) | (142 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 73,090 | $ | 73,090 | $ | — | ||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid, net of cash acquired | $ | 67,842 | ||||||||||||||||||||
Value of common units issued | 5,248 | |||||||||||||||||||||
Total consideration paid | $ | 73,090 | ||||||||||||||||||||
High Sierra | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | The fair values of the assets acquired and liabilities assumed in our acquisition of High Sierra are summarized below (in thousands): | |||||||||||||||||||||
Accounts receivable - trade | $ | 395,311 | ||||||||||||||||||||
Accounts receivable - affiliates | 7,724 | |||||||||||||||||||||
Inventories | 43,575 | |||||||||||||||||||||
Derivative assets | 10,646 | |||||||||||||||||||||
Forward purchase and sale contracts | 34,717 | |||||||||||||||||||||
Prepaid expenses and other current assets | 11,131 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 5,723 | |||||||||||||||||||||
Vehicles (5—10 years) | 22,507 | |||||||||||||||||||||
Water treatment facilities and equipment (3—30 years) | 64,057 | |||||||||||||||||||||
Crude oil tanks and related equipment (2—15 years) | 17,851 | |||||||||||||||||||||
Buildings and leasehold improvements (5—30 years) | 19,145 | |||||||||||||||||||||
Information technology equipment (3 years) | 5,541 | |||||||||||||||||||||
Other (2—30 years) | 11,010 | |||||||||||||||||||||
Construction in progress | 9,621 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (5—17 years) | 245,000 | |||||||||||||||||||||
Lease contracts (1—10 years) | 12,400 | |||||||||||||||||||||
Trade names (indefinite) | 13,000 | |||||||||||||||||||||
Goodwill | 220,884 | |||||||||||||||||||||
Accounts payable - trade | (417,369 | ) | ||||||||||||||||||||
Accounts payable - affiliates | (9,014 | ) | ||||||||||||||||||||
Advance payments received from customers | (1,237 | ) | ||||||||||||||||||||
Accrued expenses and other payables | (35,611 | ) | ||||||||||||||||||||
Derivative liabilities | (5,726 | ) | ||||||||||||||||||||
Forward purchase and sale contracts | (18,680 | ) | ||||||||||||||||||||
Long-term debt | (2,537 | ) | ||||||||||||||||||||
Other noncurrent liabilities | (3,224 | ) | ||||||||||||||||||||
Noncontrolling interest in consolidated subsidiary | (2,400 | ) | ||||||||||||||||||||
Consideration paid, net of cash acquired | $ | 654,045 | ||||||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid, net of cash acquired | $ | 239,251 | ||||||||||||||||||||
Value of common units issued, net of issurance costs | 414,794 | |||||||||||||||||||||
Total consideration paid | $ | 654,045 | ||||||||||||||||||||
Pecos | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | ||||||||||||||||||||||
Estimated at | ||||||||||||||||||||||
March 31, | ||||||||||||||||||||||
Final | 2013 | Change | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 73,609 | $ | 73,704 | $ | (95 | ) | |||||||||||||||
Inventories | 1,903 | 1,903 | — | |||||||||||||||||||
Prepaid expenses and other current assets | 1,426 | 1,426 | — | |||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Vehicles (5—10 years) | 22,097 | 19,193 | 2,904 | |||||||||||||||||||
Buildings and leasehold improvements (5—30 years) | 1,339 | 1,248 | 91 | |||||||||||||||||||
Crude oil tanks and related equipment (2—15 years) | 1,099 | 913 | 186 | |||||||||||||||||||
Land | 223 | 224 | (1 | ) | ||||||||||||||||||
Other (3—5 years) | 36 | 177 | (141 | ) | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships | — | 8,000 | (8,000 | ) | ||||||||||||||||||
Trade names (indefinite life) | 900 | 1,000 | (100 | ) | ||||||||||||||||||
Goodwill | 91,747 | 86,661 | 5,086 | |||||||||||||||||||
Accounts payable - trade | (50,795 | ) | (50,808 | ) | 13 | |||||||||||||||||
Accrued expenses and other payables | (963 | ) | (1,020 | ) | 57 | |||||||||||||||||
Long-term debt | (10,234 | ) | (10,234 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 132,387 | $ | 132,387 | $ | — | ||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid, net of cash acquired | $ | 87,444 | ||||||||||||||||||||
Value of common units issued | 44,943 | |||||||||||||||||||||
Total consideration paid | $ | 132,387 | ||||||||||||||||||||
Third Coast | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | ||||||||||||||||||||||
Estimated at | ||||||||||||||||||||||
March 31, | ||||||||||||||||||||||
Final | 2013 | Change | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,195 | $ | 2,248 | $ | (53 | ) | |||||||||||||||
Inventories | 140 | 140 | — | |||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Barges and towboats (20 years) | 17,711 | 12,883 | 4,828 | |||||||||||||||||||
Other | — | 30 | (30 | ) | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (3 years) | 3,000 | 4,000 | (1,000 | ) | ||||||||||||||||||
Trade names (indefinite life) | 850 | 500 | 350 | |||||||||||||||||||
Goodwill | 18,847 | 22,551 | (3,704 | ) | ||||||||||||||||||
Other noncurrent assets | 2,733 | 2,733 | — | |||||||||||||||||||
Accounts payable - trade | (2,429 | ) | (2,048 | ) | (381 | ) | ||||||||||||||||
Accrued expenses and other payables | (164 | ) | (154 | ) | (10 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 42,883 | $ | 42,883 | $ | — | ||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid, net of cash acquired | $ | 35,000 | ||||||||||||||||||||
Value of common units issued | 7,883 | |||||||||||||||||||||
Total consideration paid | $ | 42,883 | ||||||||||||||||||||
Other Crude Oil Logistics and Water Solutions | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | ||||||||||||||||||||||
Estimated at | ||||||||||||||||||||||
March 31, | ||||||||||||||||||||||
Final | 2013 | Change | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,676 | $ | 2,660 | $ | 16 | ||||||||||||||||
Inventories | 191 | 191 | — | |||||||||||||||||||
Prepaid expenses and other current assets | 737 | 738 | (1 | ) | ||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 218 | 191 | 27 | |||||||||||||||||||
Vehicles (5—10 years) | 853 | 771 | 82 | |||||||||||||||||||
Water treatment facilities and equipment (3—30 years) | 13,665 | 13,322 | 343 | |||||||||||||||||||
Buildings and leasehold improvements (5—30 years) | 895 | 2,233 | (1,338 | ) | ||||||||||||||||||
Crude oil tanks and related equipment (2—15 years) | 4,510 | 1,781 | 2,729 | |||||||||||||||||||
Other (3—5 years) | 27 | 2 | 25 | |||||||||||||||||||
Construction in progress | 490 | 693 | (203 | ) | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (5—10 years) | 13,125 | 6,800 | 6,325 | |||||||||||||||||||
Non-compete agreements (3 years) | 164 | 510 | (346 | ) | ||||||||||||||||||
Trade names (indefinite life) | 2,100 | 500 | 1,600 | |||||||||||||||||||
Goodwill | 34,451 | 43,822 | (9,371 | ) | ||||||||||||||||||
Accounts payable - trade | (3,374 | ) | (3,374 | ) | — | |||||||||||||||||
Accrued expenses and other payables | (1,914 | ) | (2,026 | ) | 112 | |||||||||||||||||
Notes payable | (1,340 | ) | (1,340 | ) | — | |||||||||||||||||
Other noncurrent liabilities | (156 | ) | (156 | ) | — | |||||||||||||||||
Noncontrolling interest | (2,333 | ) | (2,333 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 64,985 | $ | 64,985 | $ | — | ||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid, net of cash acquired | $ | 52,552 | ||||||||||||||||||||
Value of common units issued | 12,433 | |||||||||||||||||||||
Total consideration paid | $ | 64,985 | ||||||||||||||||||||
Retail Propane Combinations | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | The fair values of the assets acquired and liabilities assumed in these six combinations are as follows (in thousands): | |||||||||||||||||||||
Accounts receivable - trade | $ | 8,715 | ||||||||||||||||||||
Inventory | 5,155 | |||||||||||||||||||||
Other current assets | 1,228 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 1,945 | |||||||||||||||||||||
Retail propane equipment (5—20 years) | 28,763 | |||||||||||||||||||||
Vehicles (5 years) | 11,344 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 7,052 | |||||||||||||||||||||
Other | 1,201 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (10—15 years) | 16,890 | |||||||||||||||||||||
Trade names (indefinite) | 2,924 | |||||||||||||||||||||
Non-compete agreements (5 years) | 1,387 | |||||||||||||||||||||
Goodwill | 21,983 | |||||||||||||||||||||
Other non-current assets | 784 | |||||||||||||||||||||
Long-term debt, including current portion | (6,594 | ) | ||||||||||||||||||||
Other assumed liabilities | (12,511 | ) | ||||||||||||||||||||
Fair value of net assets acquired | $ | 90,266 | ||||||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash consideration paid | $ | 71,392 | ||||||||||||||||||||
Value of common units issued | 18,874 | |||||||||||||||||||||
Total consideration | $ | 90,266 | ||||||||||||||||||||
Osterman | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | The following table presents the final allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their fair values (in thousands): | |||||||||||||||||||||
Accounts receivable - trade | $ | 9,350 | ||||||||||||||||||||
Inventories | 3,869 | |||||||||||||||||||||
Prepaid expenses and other current assets | 215 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 2,349 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 47,160 | |||||||||||||||||||||
Vehicles (5—20 years) | 7,699 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 3,829 | |||||||||||||||||||||
Other (3—5 years) | 732 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (20 years) | 54,500 | |||||||||||||||||||||
Trade names (indefinite life) | 8,500 | |||||||||||||||||||||
Non-compete agreements (7 years) | 700 | |||||||||||||||||||||
Goodwill | 52,267 | |||||||||||||||||||||
Assumed liabilities | (9,654 | ) | ||||||||||||||||||||
Consideration paid, net of cash acquired | $ | 181,516 | ||||||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash paid at closing, net of cash acquired | $ | 94,873 | ||||||||||||||||||||
Fair value of common units issued at closing | 81,880 | |||||||||||||||||||||
Working capital payment (paid in November 2012) | 4,763 | |||||||||||||||||||||
Consideration paid, net of cash acquired | $ | 181,516 | ||||||||||||||||||||
SemStream | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | The following table presents the fair values of the assets acquired and liabilities assumed in the SemStream combination (in thousands): | |||||||||||||||||||||
Inventories | $ | 104,226 | ||||||||||||||||||||
Derivative assets | 3,578 | |||||||||||||||||||||
Assets held for sale | 3,000 | |||||||||||||||||||||
Prepaid expenses and other current assets | 9,833 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 3,470 | |||||||||||||||||||||
Natural gas liquids terminal assets (20—30 years) | 41,434 | |||||||||||||||||||||
Vehicles and railcars (5 years) | 470 | |||||||||||||||||||||
Other (5 years) | 3,326 | |||||||||||||||||||||
Investment in capital lease | 3,112 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (8—15 years) | 31,950 | |||||||||||||||||||||
Lease contracts (1—4 years) | 1,008 | |||||||||||||||||||||
Goodwill | 74,924 | |||||||||||||||||||||
Assumed current liabilities | (4,591 | ) | ||||||||||||||||||||
Consideration paid | $ | 275,740 | ||||||||||||||||||||
Pacer | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | The following table presents the allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their fair values (in thousands): | |||||||||||||||||||||
Accounts receivable - trade | $ | 4,389 | ||||||||||||||||||||
Inventories | 965 | |||||||||||||||||||||
Prepaid expenses and other current assets | 43 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 1,967 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 12,793 | |||||||||||||||||||||
Vehicles (5 years) | 3,090 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 409 | |||||||||||||||||||||
Other (3—5 years) | 59 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (15 years) | 23,560 | |||||||||||||||||||||
Trade names (indefinite life) | 2,410 | |||||||||||||||||||||
Non-compete agreements | 1,520 | |||||||||||||||||||||
Goodwill | 15,782 | |||||||||||||||||||||
Assumed liabilities | (4,399 | ) | ||||||||||||||||||||
Consideration paid | $ | 62,588 | ||||||||||||||||||||
Schedule of consideration paid | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
Cash | $ | 32,213 | ||||||||||||||||||||
Common units | 30,375 | |||||||||||||||||||||
Consideration paid | $ | 62,588 | ||||||||||||||||||||
North American | ||||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Schedule of the fair value (and useful lives) of the assets acquired and liabilities assumed | The following table presents the allocation of the acquisition costs to the assets acquired and liabilities assumed, based on their fair values (in thousands): | |||||||||||||||||||||
Accounts receivable - trade | $ | 10,338 | ||||||||||||||||||||
Inventories | 3,437 | |||||||||||||||||||||
Prepaid expenses and other current assets | 282 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 2,251 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 24,790 | |||||||||||||||||||||
Natural gas liquids terminal assets (15—20 years) | 1,044 | |||||||||||||||||||||
Vehicles (5—15 years) | 5,819 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 2,386 | |||||||||||||||||||||
Other (3—5 years) | 634 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (10 years) | 12,600 | |||||||||||||||||||||
Trade names (10 years) | 2,700 | |||||||||||||||||||||
Non-compete agreements (3 years) | 700 | |||||||||||||||||||||
Goodwill | 13,978 | |||||||||||||||||||||
Assumed liabilities | (11,129 | ) | ||||||||||||||||||||
Consideration paid | $ | 69,830 |
Property_Plant_and_Equipment_T
Property, Plant and Equipment (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||
Property, Plant and Equipment | ||||||||||||||||
Schedule of property, plant and equipment | ||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||
Description and Estimated Useful Lives | 2014 | 2014 | 2013 | |||||||||||||
(in thousands) | Description and Estimated Useful Lives | 2014 | (Note 2) | |||||||||||||
Natural gas liquids terminal assets (2–30 years) | $ | 127,258 | $ | 75,141 | (in thousands) | |||||||||||
Refined products and renewables terminal assets and equipment (20 years) | 419,411 | — | Natural gas liquids terminal assets (2—30 years) | $ | 75,141 | $ | 63,637 | |||||||||
Retail propane equipment (2–30 years) | 167,825 | 160,758 | Retail propane equipment (2—30 years) | 160,758 | 152,802 | |||||||||||
Vehicles and railcars (3–25 years) | 172,799 | 152,676 | Vehicles (3—25 years) | 152,676 | 88,173 | |||||||||||
Water treatment facilities and equipment (3–30 years) | 209,644 | 180,985 | Water treatment facilities and equipment (3—30 years) | 180,985 | 91,944 | |||||||||||
Crude oil tanks and related equipment (2–40 years) | 145,287 | 106,125 | Crude oil tanks and related equipment (2—40 years) | 106,125 | 22,577 | |||||||||||
Barges and towboats (5–40 years) | 56,094 | 52,217 | Barges and towboats (5—40 years) | 52,217 | 25,963 | |||||||||||
Information technology equipment (3–7 years) | 30,519 | 20,768 | Information technology equipment (3—7 years) | 20,768 | 12,169 | |||||||||||
Buildings and leasehold improvements (3–40 years) | 77,415 | 60,004 | Buildings and leasehold improvements (3—40 years) | 60,004 | 48,975 | |||||||||||
Land | 88,350 | 30,241 | Land | 30,241 | 21,815 | |||||||||||
Tank bottoms | 17,679 | 13,403 | Linefill and tank bottoms | 13,403 | — | |||||||||||
Other (3–30 years) | 16,770 | 6,341 | Other (5—30 years) | 6,341 | 16,104 | |||||||||||
Construction in progress | 57,319 | 80,251 | Construction in progress | 80,251 | 32,405 | |||||||||||
1,586,370 | 938,910 | 938,910 | 576,564 | |||||||||||||
Less: Accumulated depreciation | -153,057 | (109,564 | ) | Less: Accumulated depreciation | (109,564 | ) | (50,127 | ) | ||||||||
Net property, plant and equipment | $ | 1,433,313 | $ | 829,346 | Net property, plant and equipment | $ | 829,346 | $ | 526,437 |
Goodwill_Tables
Goodwill (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||
Goodwill and Intangible Assets | |||||||||||||||||||
Schedule of changes in the balance of goodwill | The changes in the balance of goodwill during the six months ended September 30, 2014 were as follows (in thousands): | ||||||||||||||||||
Beginning of period | $ | 1,107,006 | Year Ended March 31, | ||||||||||||||||
Revisions to acquisition accounting (Note 4) | (21,614 | ) | 2014 | 2013 | 2012 | ||||||||||||||
Acquisitions (Note 4) | 86,895 | (in thousands) | |||||||||||||||||
Disposal | (1,797 | ) | Beginning of period, as retrospectively adjusted (Note 2) | $ | 555,220 | $ | 167,245 | $ | 8,568 | ||||||||||
End of period | $ | 1,170,490 | Acquisitions | 551,786 | 387,975 | 158,677 | |||||||||||||
End of period, as retrospectively adjusted (Note 2) | $ | 1,107,006 | $ | 555,220 | $ | 167,245 | |||||||||||||
Schedule of goodwill by reportable segment, including changes to goodwill | |||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||
Crude oil logistics | $ | 579,845 | $ | 606,383 | Crude oil logistics | $ | 606,383 | $ | 246,345 | ||||||||||
Water solutions | 320,106 | 262,203 | Water solutions | 262,203 | 109,470 | ||||||||||||||
Liquids | 91,135 | 90,135 | Liquids | 90,135 | 87,136 | ||||||||||||||
Retail propane | 114,285 | 114,285 | Retail propane | 114,285 | 112,269 | ||||||||||||||
Refined products and renewables | 65,119 | 34,000 | Refined products | 22,000 | — | ||||||||||||||
Total | $ | 1,170,490 | $ | 1,107,006 | Renewables | 12,000 | — | ||||||||||||
$ | 1,107,006 | $ | 555,220 |
Intangible_Assets_Tables
Intangible Assets (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||
Intangible Assets | ||||||||||||||||||||||||||||||||
Schedule of intangible assets | ||||||||||||||||||||||||||||||||
September 30, 2014 | March 31, 2014 | March 31, 2014 | March 31, 2013 | |||||||||||||||||||||||||||||
Amortizable | Gross Carrying | Accumulated | Gross Carrying | Accumulated | Gross Carrying | |||||||||||||||||||||||||||
Lives | Amount | Amortization | Amount | Amortization | Amortizable | Gross Carrying | Accumulated | Amount | Accumulated | |||||||||||||||||||||||
(in thousands) | Lives | Amount | Amortization | (Note 2) | Amortization | |||||||||||||||||||||||||||
Amortizable — | (in thousands) | |||||||||||||||||||||||||||||||
Customer relationships (1) | 3–20 years | $ | 761,992 | $ | 119,439 | $ | 697,405 | $ | 83,261 | Amortizable - | ||||||||||||||||||||||
Pipeline capacity rights | 30 years | 94,800 | 942 | — | — | Customer relationships (1) | 3–20 years | $ | 697,405 | $ | 83,261 | $ | 405,160 | $ | 30,959 | |||||||||||||||||
Water facility development agreement | 5 years | 14,000 | 3,500 | 14,000 | 2,100 | Water facility development agreement | 5 years | 14,000 | 2,100 | — | — | |||||||||||||||||||||
Executory contracts and other agreements | 5–10 years | 23,920 | 16,367 | 23,920 | 13,190 | Lease and other agreements | 5–8 years | 23,920 | 13,190 | 15,210 | 7,018 | |||||||||||||||||||||
Non-compete agreements | 2–7 years | 14,412 | 8,302 | 14,161 | 6,388 | Non-compete agreements | 2–7 years | 14,161 | 6,388 | 11,509 | 2,871 | |||||||||||||||||||||
Trade names | 2–10 years | 14,539 | 5,197 | 15,489 | 3,081 | Trade names | 1–10 years | 15,489 | 3,081 | 2,784 | 326 | |||||||||||||||||||||
Debt issuance costs | 5–10 years | 53,289 | 12,737 | 44,089 | 8,708 | Debt issuance costs | 5–10 years | 44,089 | 8,708 | 19,494 | 2,981 | |||||||||||||||||||||
Total amortizable | 976,952 | 166,484 | 809,064 | 116,728 | Total amortizable | 809,064 | 116,728 | 454,157 | 44,155 | |||||||||||||||||||||||
Non-amortizable — | Non-amortizable - | |||||||||||||||||||||||||||||||
Trade names | 27,620 | 22,620 | Trade names | 22,620 | 31,430 | |||||||||||||||||||||||||||
Total | $ | 1,004,572 | $ | 166,484 | $ | 831,684 | $ | 116,728 | Total | $ | 831,684 | $ | 116,728 | $ | 485,587 | $ | 44,155 | |||||||||||||||
(1) The weighted-average remaining amortization period for customer relationship intangible assets is approximately 9 years. | (1) The weighted-average remaining amortization period for customer relationship intangible assets is approximately nine years. | |||||||||||||||||||||||||||||||
Schedule of amortization expense | ||||||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | ||||||||||||||||||||||||||||||
September 30, | September 30, | Recorded in | 2014 | 2013 | 2012 | |||||||||||||||||||||||||||
Recorded In | 2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||||||||
(in thousands) | Depreciation and amortization | $ | 60,855 | $ | 29,657 | $ | 4,538 | |||||||||||||||||||||||||
Depreciation and amortization | $ | 21,711 | $ | 11,324 | $ | 42,604 | $ | 20,600 | Cost of sales | 6,172 | 5,285 | 800 | ||||||||||||||||||||
Cost of sales | 1,984 | 949 | 4,121 | 1,574 | Interest expense | 5,727 | 3,375 | 1,277 | ||||||||||||||||||||||||
Interest expense | 2,117 | 1,065 | 4,029 | 2,462 | Loss on early extinguishment of debt | — | 5,769 | — | ||||||||||||||||||||||||
Total | $ | 25,812 | $ | 13,338 | $ | 50,754 | $ | 24,636 | $ | 72,754 | $ | 44,086 | $ | 6,615 | ||||||||||||||||||
Schedule of expected amortization of intangible assets | Expected amortization of our intangible assets is as follows (in thousands): | Expected amortization of our intangible assets is as follows (in thousands): | ||||||||||||||||||||||||||||||
Year Ending March 31, | Year Ending March 31, | |||||||||||||||||||||||||||||||
2015 (six months) | $ | 50,570 | 2015 | $ | 88,970 | |||||||||||||||||||||||||||
2016 | 97,432 | 2016 | 83,449 | |||||||||||||||||||||||||||||
2017 | 90,795 | 2017 | 76,826 | |||||||||||||||||||||||||||||
2018 | 86,818 | 2018 | 72,857 | |||||||||||||||||||||||||||||
2019 | 79,587 | 2019 | 66,826 | |||||||||||||||||||||||||||||
Thereafter | 405,266 | Thereafter | 303,408 | |||||||||||||||||||||||||||||
Total | $ | 810,468 | $ | 692,336 | ||||||||||||||||||||||||||||
LongTerm_Obligations_Tables
Long-Term Obligations (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Long-Term Debt | ||||||||||||||||||||||||||||||||||||||||
Schedule of long-term debt | ||||||||||||||||||||||||||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||||||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | |||||||||||||||||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||||||||||||||
Revolving credit facility — | Revolving credit facility — | |||||||||||||||||||||||||||||||||||||||
Expansion capital borrowings | $ | 137,000 | $ | 532,500 | Expansion capital loans | $ | 532,500 | $ | 441,500 | |||||||||||||||||||||||||||||||
Working capital borrowings | 942,500 | 389,500 | Working capital loans | 389,500 | 36,000 | |||||||||||||||||||||||||||||||||||
5.125% Notes due 2019 | 400,000 | — | Senior notes | 250,000 | 250,000 | |||||||||||||||||||||||||||||||||||
6.875% Notes due 2021 | 450,000 | 450,000 | Unsecured notes | 450,000 | — | |||||||||||||||||||||||||||||||||||
6.650% Notes due 2022 | 250,000 | 250,000 | Other notes payable | 14,914 | 21,562 | |||||||||||||||||||||||||||||||||||
TLP credit facility | 252,000 | — | 1,636,914 | 749,062 | ||||||||||||||||||||||||||||||||||||
Other long-term debt | 10,913 | 14,914 | ||||||||||||||||||||||||||||||||||||||
2,442,413 | 1,636,914 | Less - current maturities | 7,080 | 8,626 | ||||||||||||||||||||||||||||||||||||
Less - current maturities | 5,062 | 7,080 | Long-term debt | $ | 1,629,834 | $ | 740,436 | |||||||||||||||||||||||||||||||||
Long-term debt | $ | 2,437,351 | $ | 1,629,834 | ||||||||||||||||||||||||||||||||||||
Schedule of outstanding borrowings and interest rates under Revolving Credit Facility | At September 30, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | At March 31, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | ||||||||||||||||||||||||||||||||||||||
Amount | Rate | Amount | Rate | |||||||||||||||||||||||||||||||||||||
Expansion Capital Facility — | Expansion capital facility — | |||||||||||||||||||||||||||||||||||||||
LIBOR borrowings | $ | 137,000 | 1.91 | % | LIBOR borrowings | $ | 532,500 | 1.91 | % | |||||||||||||||||||||||||||||||
Working Capital Facility — | Working capital facility — | |||||||||||||||||||||||||||||||||||||||
LIBOR borrowings | 942,500 | 1.91 | % | LIBOR borrowings | 358,000 | 1.91 | % | |||||||||||||||||||||||||||||||||
Base rate borrowings | 31,500 | 4 | % | |||||||||||||||||||||||||||||||||||||
Schedule of maturities of long-term debt | ||||||||||||||||||||||||||||||||||||||||
Revolving | TLP | Other | Revolving | Other | ||||||||||||||||||||||||||||||||||||
Credit | 2019 | 2021 | 2022 | Credit | Long-Term | Credit | Senior | Unsecured | Notes | |||||||||||||||||||||||||||||||
Year Ending March 31, | Facility | Notes | Notes | Notes | Facility | Debt | Total | Year Ending March 31, | Facility | Notes | Notes | Payable | Total | |||||||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||||||||||||||
2015 (six months) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 2,345 | $ | 2,345 | 2015 | $ | — | $ | — | $ | — | $ | 7,081 | $ | 7,081 | |||||||||||||||
2016 | — | — | — | — | 252,000 | 3,128 | 255,128 | 2016 | — | — | — | 3,614 | 3,614 | |||||||||||||||||||||||||||
2017 | — | — | — | — | — | 2,362 | 2,362 | 2017 | — | — | — | 2,356 | 2,356 | |||||||||||||||||||||||||||
2018 | — | — | — | 25,000 | — | 1,459 | 26,459 | 2018 | — | 25,000 | — | 1,449 | 26,449 | |||||||||||||||||||||||||||
2019 | 1,079,500 | — | — | 50,000 | — | 1,438 | 1,130,938 | 2019 | 922,000 | 50,000 | — | 238 | 972,238 | |||||||||||||||||||||||||||
Thereafter | — | 400,000 | 450,000 | 175,000 | — | 181 | 1,025,181 | Thereafter | — | 175,000 | 450,000 | 176 | 625,176 | |||||||||||||||||||||||||||
Total | $ | 1,079,500 | $ | 400,000 | $ | 450,000 | $ | 250,000 | $ | 252,000 | $ | 10,913 | $ | 2,442,413 | $ | 922,000 | $ | 250,000 | $ | 450,000 | $ | 14,914 | $ | 1,636,914 | ||||||||||||||||
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||
Commitments and Contingencies | ||||||||||||||
Schedule of future minimum lease payments under contractual commitments | Future minimum lease payments under these agreements at September 30, 2014 are as follows (in thousands): | Future minimum lease payments under contractual commitments at March 31, 2014 are as follows (in thousands): | ||||||||||||
Year Ending March 31, | Year Ending March 31, | |||||||||||||
2015 (six months) | $ | 71,007 | 2015 | $ | 133,170 | |||||||||
2016 | 106,384 | 2016 | 93,454 | |||||||||||
2017 | 88,666 | 2017 | 64,209 | |||||||||||
2018 | 74,265 | 2018 | 49,802 | |||||||||||
2019 | 49,907 | 2019 | 29,213 | |||||||||||
Thereafter | 117,125 | Thereafter | 58,182 | |||||||||||
Total | $ | 507,354 | Total | $ | 428,030 | |||||||||
Schedule of commitments outstanding | At March 31, 2014, we had the following such commitments outstanding: | |||||||||||||
Volume | Value | Volume | Value | |||||||||||
(in thousands) | (in thousands) | |||||||||||||
Natural gas liquids fixed-price purchase commitments (gallons) | 88,574 | $ | 102,000 | Natural gas liquids fixed-price purchase commitments (gallons) | 31,111 | $ | 39,117 | |||||||
Natural gas liquids index-price purchase commitments (gallons) | 528,459 | 601,719 | Natural gas liquids floating-price purchase commitments (gallons) | 522,947 | 618,293 | |||||||||
Natural gas liquids fixed-price sale commitments (gallons) | 278,391 | 351,137 | Natural gas liquids fixed-price sale commitments (gallons) | 63,944 | 77,682 | |||||||||
Natural gas liquids index-price sale commitments (gallons) | 370,639 | 512,900 | Natural gas liquids floating-price sale commitments (gallons) | 272,495 | 395,095 | |||||||||
Crude oil index-price purchase commitments (barrels) | 4,437 | 383,153 | Crude oil fixed-price purchase commitments (barrels) | 4,016 | 364,557 | |||||||||
Crude oil fixed-price sale commitments (barrels) | 32 | 2,867 | Crude oil fixed-price sale commitments (barrels) | 3,574 | 324,765 | |||||||||
Crude oil index-price sale commitments (barrels) | 3,920 | 337,528 | ||||||||||||
Equity_Tables
Equity (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||||||||
Equity | |||||||||||||||||||||||||||||||
Summary of common units issued as partial consideration for several acquisitions | |||||||||||||||||||||||||||||||
Osterman combination | 4,000,000 | ||||||||||||||||||||||||||||||
SemStream combination | 8,932,031 | ||||||||||||||||||||||||||||||
Pacer combination | 1,500,000 | ||||||||||||||||||||||||||||||
Total - Year Ended March 31, 2012 | 14,432,031 | ||||||||||||||||||||||||||||||
High Sierra combination | 20,703,510 | ||||||||||||||||||||||||||||||
Retail propane combinations | 850,676 | ||||||||||||||||||||||||||||||
Crude oil logistics and water solutions combinations | 516,978 | ||||||||||||||||||||||||||||||
Pecos combination | 1,834,414 | ||||||||||||||||||||||||||||||
Third Coast combination | 344,680 | ||||||||||||||||||||||||||||||
Total - Year Ended March 31, 2013 | 24,250,258 | ||||||||||||||||||||||||||||||
Water solutions combinations | 222,381 | ||||||||||||||||||||||||||||||
Crude oil logistics combinations | 175,211 | ||||||||||||||||||||||||||||||
OWL combination | 2,463,287 | ||||||||||||||||||||||||||||||
Total - Year Ended March 31, 2014 | 2,860,879 | ||||||||||||||||||||||||||||||
Schedule of equivalent units not eligible to receive distributions | |||||||||||||||||||||||||||||||
Equivalent | |||||||||||||||||||||||||||||||
Units Not | |||||||||||||||||||||||||||||||
Record Date | Eligible | ||||||||||||||||||||||||||||||
August 3, 2011 | — | ||||||||||||||||||||||||||||||
October 31, 2011 | 4,000,000 | ||||||||||||||||||||||||||||||
February 3, 2012 | 7,117,031 | ||||||||||||||||||||||||||||||
April 30, 2012 | 3,932,031 | ||||||||||||||||||||||||||||||
August 3, 2012 | 17,862,470 | ||||||||||||||||||||||||||||||
October 29, 2012 | 516,978 | ||||||||||||||||||||||||||||||
February 4, 2013 | 1,202,085 | ||||||||||||||||||||||||||||||
May 6, 2013 | — | ||||||||||||||||||||||||||||||
August 5, 2013 | — | ||||||||||||||||||||||||||||||
November 4, 2013 | 979,886 | ||||||||||||||||||||||||||||||
February 4, 2014 | — | ||||||||||||||||||||||||||||||
May 5, 2014 | — | ||||||||||||||||||||||||||||||
Schedule of restricted unit activity | |||||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | Unvested restricted units at March 31, 2012 | — | ||||||||||||||||||||||||||||
Units granted | 333,903 | Units granted | 1,684,400 | ||||||||||||||||||||||||||||
Units vested and issued | (438,009 | ) | Units vested and issued | (156,802 | ) | ||||||||||||||||||||||||||
Units withheld for employee taxes | (231,194 | ) | Units withheld for employee taxes | (61,698 | ) | ||||||||||||||||||||||||||
Units forfeited | (117,000 | ) | Units forfeited | (21,000 | ) | ||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | Unvested restricted units at March 31, 2013 | 1,444,900 | ||||||||||||||||||||||||||||
Units granted | 494,000 | ||||||||||||||||||||||||||||||
Units vested and issued | (296,269 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (122,531 | ) | |||||||||||||||||||||||||||||
Units forfeited | (209,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
Summary of scheduled vesting of the awards | |||||||||||||||||||||||||||||||
Vesting Date | Number of Awards | Vesting Date | Number of Awards | ||||||||||||||||||||||||||||
July 1, 2015 | 334,800 | July 1, 2014 | 408,300 | ||||||||||||||||||||||||||||
July 1, 2016 | 314,000 | January 1, 2015 | 4,000 | ||||||||||||||||||||||||||||
July 1, 2017 | 178,500 | July 1, 2015 | 341,300 | ||||||||||||||||||||||||||||
July 1, 2018 | 31,500 | January 1, 2016 | 4,000 | ||||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | July 1, 2016 | 322,500 | ||||||||||||||||||||||||||||
January 1, 2017 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2017 | 192,500 | ||||||||||||||||||||||||||||||
January 1, 2018 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2018 | 30,500 | ||||||||||||||||||||||||||||||
Total unvested units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
Schedule of estimated share-based expense to be recorded on the awards granted | |||||||||||||||||||||||||||||||
Year Ending March 31, | |||||||||||||||||||||||||||||||
2015 | $ | 14,393 | |||||||||||||||||||||||||||||
2016 | 11,279 | ||||||||||||||||||||||||||||||
2017 | 7,429 | ||||||||||||||||||||||||||||||
2018 | 2,310 | ||||||||||||||||||||||||||||||
2019 | 229 | ||||||||||||||||||||||||||||||
Total | $ | 35,640 | |||||||||||||||||||||||||||||
Schedule of rollforward of the liability related to equity-based compensation | Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our condensed consolidated balance sheets (in thousands): | Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our consolidated balance sheets (in thousands): | |||||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | Balance at March 31, 2012 | $ | — | ||||||||||||||||||||||||||
Expense recorded | 21,659 | Expense recorded | 10,138 | ||||||||||||||||||||||||||||
Value of units vested and issued | (18,763 | ) | Value of units vested and issued | (3,627 | ) | ||||||||||||||||||||||||||
Taxes paid on behalf of participants | (9,901 | ) | Taxes paid on behalf of participants | (1,468 | ) | ||||||||||||||||||||||||||
Balance at September 30, 2014 | $ | 3,007 | Balance at March 31, 2013 | 5,043 | |||||||||||||||||||||||||||
Expense recorded | 17,804 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (9,085 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (3,750 | ) | |||||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | |||||||||||||||||||||||||||||
Partnership Equity | |||||||||||||||||||||||||||||||
Schedule of percentage allocations of available cash from operating surplus between the unitholders and general partner | |||||||||||||||||||||||||||||||
Amount | Amount Paid to | Amount Paid to | |||||||||||||||||||||||||||||
Date Declared | Record Date | Date Paid | Per Unit | Limited Partners | General Partner | ||||||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||||||||
July 25, 2011 | August 3, 2011 | August 12, 2011 | $ | 0.1669 | $ | 2,467 | $ | 3 | |||||||||||||||||||||||
October 21, 2011 | October 31, 2011 | November 14, 2011 | 0.3375 | 4,990 | 5 | ||||||||||||||||||||||||||
January 24, 2012 | February 3, 2012 | February 14, 2012 | 0.35 | 7,735 | 10 | ||||||||||||||||||||||||||
April 18, 2012 | April 30, 2012 | May 15, 2012 | 0.3625 | 9,165 | 10 | ||||||||||||||||||||||||||
July 24, 2012 | August 3, 2012 | August 14, 2012 | 0.4125 | 13,574 | 134 | ||||||||||||||||||||||||||
October 17, 2012 | October 29, 2012 | November 14, 2012 | 0.45 | 22,846 | 707 | ||||||||||||||||||||||||||
January 24, 2013 | February 4, 2013 | February 14, 2013 | 0.4625 | 24,245 | 927 | ||||||||||||||||||||||||||
April 25, 2013 | May 6, 2013 | May 15, 2013 | 0.4775 | 25,605 | 1,189 | ||||||||||||||||||||||||||
July 25, 2013 | August 5, 2013 | August 14, 2013 | 0.4938 | 31,725 | 1,739 | ||||||||||||||||||||||||||
October 23, 2013 | November 4, 2013 | November 14, 2013 | 0.5113 | 35,908 | 2,491 | ||||||||||||||||||||||||||
January 23, 2014 | February 4, 20143 | February 14, 2014 | 0.5313 | 42,150 | 4,283 | ||||||||||||||||||||||||||
April 24, 2014 | May 5, 2014 | May 15, 2014 | 0.5513 | 43,737 | 5,754 | ||||||||||||||||||||||||||
Future Distribution Payments | |||||||||||||||||||||||||||||||
Partnership Equity | |||||||||||||||||||||||||||||||
Schedule of percentage allocations of available cash from operating surplus between the unitholders and general partner | |||||||||||||||||||||||||||||||
Marginal Percentage Interest In | Marginal Percentage Interest In | ||||||||||||||||||||||||||||||
Total Quarterly | Distributions | Total Quarterly | Distributions | ||||||||||||||||||||||||||||
Distribution Per Unit | Unitholders | General Partner | Distribution per Unit | Unitholders | General Partner | ||||||||||||||||||||||||||
Minimum quarterly distribution | $ | 0.3375 | 99.9 | % | 0.1 | % | Minimum quarterly distribution | $ 0.337500 | 99.9 | % | 0.1 | % | |||||||||||||||||||
First target distribution | above | $ | 0.3375 | up to | $ | 0.388125 | 99.9 | % | 0.1 | % | First target distribution | above | $ 0.337500 | up to | $ 0.388125 | 99.9 | % | 0.1 | % | ||||||||||||
Second target distribution | above | $ | 0.388125 | up to | $ | 0.421875 | 86.9 | % | 13.1 | % | Second target distribution | above | $ 0.388125 | up to | $ 0.421875 | 86.9 | % | 13.1 | % | ||||||||||||
Third target distribution | above | $ | 0.421875 | up to | $ | 0.50625 | 76.9 | % | 23.1 | % | Third target distribution | above | $ 0.421875 | up to | $ 0.506250 | 76.9 | % | 23.1 | % | ||||||||||||
Thereafter | above | $ | 0.50625 | 51.9 | % | 48.1 | % | Thereafter | above | $ 0.506250 | 51.9 | % | 48.1 | % | |||||||||||||||||
Fair_Value_of_Financial_Instru1
Fair Value of Financial Instruments (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||
Fair Value of Financial Instruments | |||||||||||||||||||||
Schedule of estimated fair value measurements of assets and liabilities | The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at September 30, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2014: | |||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 48,632 | $ | (5,378 | ) | Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | ||||||||||
Level 2 measurements | 51,389 | (38,280 | ) | Level 2 measurements | 49,605 | (43,303 | ) | ||||||||||||||
100,021 | (43,658 | ) | 54,595 | (46,561 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,635 | ) | 4,635 | Netting of counterparty contracts(1) | (4,347 | ) | 4,347 | ||||||||||||||
Cash collateral held | (13,704 | ) | — | Cash collateral provided or held | 456 | — | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 81,682 | $ | (39,023 | ) | Commodity contracts reported on consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at March 31, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2013: | ||||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | Level 1 measurements | $ | 947 | $ | (3,324 | ) | ||||||||||
Level 2 measurements | 49,605 | (43,303 | ) | Level 2 measurements | 9,911 | (13,280 | ) | ||||||||||||||
54,595 | (46,561 | ) | 10,858 | (16,604 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,347 | ) | 4,347 | Netting of counterparty contracts(1) | (3,503 | ) | 3,503 | ||||||||||||||
Net cash collateral provided | 456 | — | Cash collateral provided or held | (1,760 | ) | 400 | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | Commodity contracts reported on consolidated balance sheet | $ | 5,595 | $ | (12,701 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
Schedule of location of commodity derivative assets (liabilities) reported on the consolidated balance sheets | |||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Prepaid expenses and other current assets | $ | 81,682 | $ | 50,704 | Prepaid expenses and other current assets | $ | 50,704 | $ | 5,551 | ||||||||||||
Accrued expenses and other payables | (39,023 | ) | (42,214 | ) | Other noncurrent assets | — | 44 | ||||||||||||||
Net commodity derivative asset | $ | 42,659 | $ | 8,490 | Accrued expenses and other payables | (42,214 | ) | (12,701 | ) | ||||||||||||
Net asset (liability) | $ | 8,490 | $ | (7,106 | ) | ||||||||||||||||
Schedule of open commodity derivative contract positions | |||||||||||||||||||||
Total | Fair Value | Contracts | Settlement Period | Total | Fair Value | ||||||||||||||||
Notional | of | Notional | of Net Assets | ||||||||||||||||||
Units | Net Assets | Units | (Liabilities) | ||||||||||||||||||
Contracts | Settlement Period | (Barrels) | (Liabilities) | (Barrels) | |||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
At September 30, 2014 - | At March 31, 2014 - | ||||||||||||||||||||
Cross-commodity (1) | October 2014 – March 2015 | (12 | ) | $ | (1,283 | ) | Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | |||||||||
Crude oil fixed-price (2) | October 2014 – December 2015 | (1,638 | ) | 9,380 | Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | |||||||||||
Crude oil index (3) | October 2014 – July 2015 | 2,195 | 4,397 | Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | ||||||||||||||
Propane fixed-price (4) | October 2014 – March 2015 | 1,238 | 53 | Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | ||||||||||||||
Refined products fixed-price (5) | October 2014 – July 2015 | (4,475 | ) | 38,712 | Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | |||||||||||||
Renewable products fixed-price (6) | October 2014 – December 2015 | (14 | ) | 5,104 | Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | |||||||||||||
56,363 | Other | April 2014 | — | 210 | |||||||||||||||||
Net cash collateral held | (13,704 | ) | 8,034 | ||||||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 42,659 | Net cash collateral provided | 456 | |||||||||||||||||
Net value of commodity derivatives on consolidated balance sheet | $ | 8,490 | |||||||||||||||||||
At March 31, 2014 - | |||||||||||||||||||||
Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | At March 31, 2013 - | |||||||||||||||
Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | Cross-commodity (1) | April 2013 - March 2014 | 430 | $ | (10,208 | ) | ||||||||||
Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | Crude oil fixed-price (2) | April 2013 - March 2014 | (144 | ) | 1,033 | |||||||||||||
Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | Crude oil index (3) | April 2013 - June 2014 | (91 | ) | 153 | |||||||||||||
Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | Propane fixed-price (4) | April 2013 - March 2014 | (282 | ) | 3,197 | |||||||||||||
Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | Other | May 2013 - June 2013 | 8 | 79 | ||||||||||||||
Other | April 2014 | — | 210 | (5,746 | ) | ||||||||||||||||
8,034 | Net cash collateral held | (1,360 | ) | ||||||||||||||||||
Net cash collateral provided | 456 | Net value of commodity derivatives on consolidated balance sheet | $ | (7,106 | ) | ||||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 8,490 | |||||||||||||||||||
(1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as economic hedges against the risk of one commodity price moving relative to another commodity price. | |||||||||||||||||||||
(1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as an economic hedge against the risk of one commodity price moving relative to another commodity price. | |||||||||||||||||||||
(2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | |||||||||||||||||||||
(2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | |||||||||||||||||||||
(3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | |||||||||||||||||||||
(3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | |||||||||||||||||||||
(4) Propane fixed-price — Our liquids segment routinely purchases inventory during the warmer months and stores the inventory for sale in the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | |||||||||||||||||||||
(4) Propane fixed-price — Our liquids segment routinely purchases propane inventory during the warmer months and stores the propane inventory for sale during the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | |||||||||||||||||||||
(5) Refined products fixed-price — Our refined products segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | |||||||||||||||||||||
(5) Refined products fixed-price — Our refined products and renewables segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | |||||||||||||||||||||
(6) Renewable products fixed-price — Our renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | |||||||||||||||||||||
(6) Renewable products fixed-price — Our refined products and renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | |||||||||||||||||||||
Schedule of net gains (losses) from entity's commodity derivatives to cost of sales | |||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||
September 30, | September 30, | 2014 | $ | (43,655 | ) | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2013 | (4,381 | ) | |||||||||||||||
(in thousands) | 2012 | 5,676 | |||||||||||||||||||
$ | 55,981 | $ | (10,672 | ) | $ | 38,496 | $ | (17,881 | ) | ||||||||||||
Segments_Tables
Segments (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Segments | |||||||||||||||||||||||||
Schedule of certain information related to the results of operations of each segment | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||
(in thousands) | Revenues: | ||||||||||||||||||||||||
Revenues: | Crude oil logistics - | ||||||||||||||||||||||||
Crude oil logistics - | Crude oil sales | $ | 4,559,923 | $ | 2,322,706 | $ | — | ||||||||||||||||||
Crude oil sales | $ | 2,108,117 | $ | 1,013,061 | $ | 4,035,061 | $ | 1,941,595 | Crude oil transportation and other | 36,469 | 16,442 | — | |||||||||||||
Crude oil transportation and other | 13,082 | 9,794 | 25,196 | 19,729 | Water solutions - | ||||||||||||||||||||
Water solutions - | Water treatment and disposal | 125,788 | 54,334 | — | |||||||||||||||||||||
Water treatment and disposal | 47,572 | 28,823 | 89,288 | 47,511 | Water transportation | 17,312 | 7,893 | — | |||||||||||||||||
Water transportation | 5,147 | 5,367 | 10,745 | 7,192 | Liquids - | ||||||||||||||||||||
Liquids - | Propane sales | 1,632,948 | 841,448 | 923,022 | |||||||||||||||||||||
Propane sales | 240,433 | 191,437 | 462,879 | 315,274 | Other product sales | 1,231,965 | 858,276 | 251,627 | |||||||||||||||||
Other product sales | 306,625 | 308,606 | 594,984 | 558,459 | Other revenues | 31,062 | 33,954 | 2,462 | |||||||||||||||||
Other revenues | 6,814 | 9,250 | 12,530 | 18,114 | Retail propane - | ||||||||||||||||||||
Retail propane - | Propane sales | 388,225 | 288,410 | 175,417 | |||||||||||||||||||||
Propane sales | 48,552 | 40,651 | 100,578 | 87,342 | Distillate sales | 127,672 | 106,192 | 6,547 | |||||||||||||||||
Distillate sales | 11,530 | 10,562 | 30,225 | 28,431 | Other revenues | 35,918 | 35,856 | 17,370 | |||||||||||||||||
Other revenues | 8,276 | 8,198 | 15,457 | 15,898 | Refined products | 1,180,895 | — | — | |||||||||||||||||
Refined products and renewables - | Renewables | 176,781 | — | — | |||||||||||||||||||||
Refined products sales | 2,489,795 | — | 3,476,018 | — | Corporate and other | 437,713 | 4,233 | — | |||||||||||||||||
Renewables sales | 117,425 | — | 248,699 | — | Eliminations of intersegment sales | (283,397 | ) | (151,977 | ) | (65,972 | ) | ||||||||||||||
Corporate and other | 1,333 | 1,485 | 2,794 | 2,959 | Total revenues | $ | 9,699,274 | $ | 4,417,767 | $ | 1,310,473 | ||||||||||||||
Elimination of intersegment sales | (24,175 | ) | (33,297 | ) | (75,314 | ) | (62,610 | ) | |||||||||||||||||
Total revenues | $ | 5,380,526 | $ | 1,593,937 | $ | 9,029,140 | $ | 2,979,894 | Year Ended March 31, | ||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||||||
Depreciation and Amortization: | (in thousands) | ||||||||||||||||||||||||
Crude oil logistics | $ | 9,240 | $ | 3,330 | $ | 18,971 | $ | 8,014 | Depreciation and amortization: | ||||||||||||||||
Water solutions | 17,573 | 11,438 | 34,665 | 18,794 | Crude oil logistics | $ | 22,111 | $ | 9,176 | $ | — | ||||||||||||||
Liquids | 3,384 | 2,672 | 6,585 | 5,376 | Water solutions | 55,105 | 20,923 | — | |||||||||||||||||
Retail propane | 7,684 | 6,871 | 15,255 | 14,111 | Liquids | 11,018 | 11,085 | 3,661 | |||||||||||||||||
Refined products and renewables | 11,917 | — | 12,761 | — | Retail propane | 28,878 | 25,496 | 11,450 | |||||||||||||||||
Corporate and other | 301 | 750 | 1,237 | 1,490 | Refined products | 109 | — | — | |||||||||||||||||
Total depreciation and amortization | $ | 50,099 | $ | 25,061 | $ | 89,474 | $ | 47,785 | Renewables | 516 | — | — | |||||||||||||
Corporate and other | 3,017 | 2,173 | — | ||||||||||||||||||||||
Operating Income (Loss): | Total depreciation and amortization | $ | 120,754 | $ | 68,853 | $ | 15,111 | ||||||||||||||||||
Crude oil logistics | $ | 38 | $ | 5,884 | $ | 1,501 | $ | 12,493 | |||||||||||||||||
Water solutions | 14,792 | 2,913 | 13,885 | 5,956 | Year Ended March 31, | ||||||||||||||||||||
Liquids | 10,929 | 14,605 | 10,016 | 12,490 | 2014 | 2013 | 2012 | ||||||||||||||||||
Retail propane | (3,062 | ) | (4,520 | ) | (4,648 | ) | (6,024 | ) | (in thousands) | ||||||||||||||||
Refined products and renewables | 8,822 | — | 7,567 | — | Operating income (loss): | ||||||||||||||||||||
Corporate and other | (23,749 | ) | (8,937 | ) | (41,106 | ) | (22,312 | ) | Crude oil logistics | $ | 678 | $ | 34,236 | $ | — | ||||||||||
Total operating income (loss) | $ | 7,770 | $ | 9,945 | $ | (12,785 | ) | $ | 2,603 | Water solutions | 10,317 | 8,576 | — | ||||||||||||
Liquids | 71,888 | 30,336 | 9,735 | ||||||||||||||||||||||
Retail propane | 61,285 | 46,869 | 9,616 | ||||||||||||||||||||||
Refined products | 4,080 | — | — | ||||||||||||||||||||||
Renewables | 2,434 | — | — | ||||||||||||||||||||||
Corporate and other | (44,117 | ) | (32,710 | ) | (4,321 | ) | |||||||||||||||||||
Total operating income | $ | 106,565 | $ | 87,307 | $ | 15,030 | |||||||||||||||||||
Schedule of additions to property, plant and equipment for each segment | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||
(in thousands) | Additions to property, plant and equipment, including acquisitions (accrual basis): | ||||||||||||||||||||||||
Additions to property, plant and equipment: | Crude oil logistics | $ | 204,642 | $ | 89,860 | $ | — | ||||||||||||||||||
Crude oil logistics | $ | 39,464 | $ | 31,336 | $ | 81,413 | $ | 35,462 | Water solutions | 100,877 | 137,116 | — | |||||||||||||
Water solutions | 40,610 | 62,473 | 48,072 | 70,182 | Liquids | 52,560 | 15,129 | 50,276 | |||||||||||||||||
Liquids | 1,911 | 13,209 | 3,070 | 28,316 | Retail propane | 24,430 | 66,933 | 150,181 | |||||||||||||||||
Retail propane | 9,567 | 4,546 | 12,411 | 11,492 | Refined products | 719 | — | — | |||||||||||||||||
Refined products and renewables | 512,281 | — | 512,281 | — | Renewables | 519 | — | — | |||||||||||||||||
Corporate and other | 1,809 | 217 | 3,262 | 846 | Corporate and other | 7,242 | 17,858 | — | |||||||||||||||||
Total | $ | 605,642 | $ | 111,781 | $ | 660,509 | $ | 146,298 | Total | $ | 390,989 | $ | 326,896 | $ | 200,457 | ||||||||||
Schedule of long-lived assets (consisting of property, plant and equipment, intangible assets, and goodwill) and total assets by segment | |||||||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||||||
2014 | 2014 | 2013 | |||||||||||||||||||||||
(in thousands) | 2014 | (Note 2) | |||||||||||||||||||||||
Total assets: | (in thousands) | ||||||||||||||||||||||||
Crude oil logistics | $ | 2,079,380 | $ | 1,723,812 | Total assets: | ||||||||||||||||||||
Water solutions | 964,336 | 875,714 | Crude oil logistics | $ | 1,723,812 | $ | 801,351 | ||||||||||||||||||
Liquids | 756,133 | 577,795 | Water solutions | 875,714 | 466,412 | ||||||||||||||||||||
Retail propane | 506,958 | 541,832 | Liquids | 577,795 | 474,141 | ||||||||||||||||||||
Refined products and renewables | 2,183,674 | 303,230 | Retail propane | 541,832 | 513,301 | ||||||||||||||||||||
Corporate and other | 61,198 | 144,840 | Refined products | 157,581 | — | ||||||||||||||||||||
Total | $ | 6,551,679 | $ | 4,167,223 | Renewables | 145,649 | — | ||||||||||||||||||
Corporate and other | 144,840 | 36,413 | |||||||||||||||||||||||
Long-lived assets, net: | Total | $ | 4,167,223 | $ | 2,291,618 | ||||||||||||||||||||
Crude oil logistics | $ | 996,615 | $ | 980,978 | |||||||||||||||||||||
Water solutions | 910,467 | 848,479 | Long-lived assets, net: | ||||||||||||||||||||||
Liquids | 271,567 | 274,846 | Crude oil logistics | $ | 980,978 | $ | 357,230 | ||||||||||||||||||
Retail propane | 436,621 | 438,324 | Water solutions | 848,479 | 453,909 | ||||||||||||||||||||
Refined products and renewables | 772,916 | 60,720 | Liquids | 274,846 | 238,192 | ||||||||||||||||||||
Corporate and other | 53,705 | 47,961 | Retail propane | 438,324 | 441,762 | ||||||||||||||||||||
Total | $ | 3,441,891 | $ | 2,651,308 | Refined products | 27,017 | — | ||||||||||||||||||
Renewables | 33,703 | — | |||||||||||||||||||||||
Corporate and other | 47,961 | 31,996 | |||||||||||||||||||||||
Total | $ | 2,651,308 | $ | 1,523,089 |
Transactions_with_Affiliates_T
Transactions with Affiliates (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Transactions with Affiliates | |||||||||||||||||||||||||
Summary of purchase and sales transactions of products and services | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||
(in thousands) | Sales to SemGroup | $ | 306,780 | $ | 32,431 | $ | 29,200 | ||||||||||||||||||
Sales to SemGroup | $ | 43,427 | $ | 3,780 | $ | 117,233 | $ | 3,780 | Purchases from SemGroup | 445,951 | 60,425 | 23,800 | |||||||||||||
Purchases from SemGroup | 45,730 | 28,377 | 118,997 | 47,916 | Sales to entities affiliated with management | 110,824 | 16,828 | — | |||||||||||||||||
Purchases from equity method investees | 34,689 | — | 70,965 | — | Purchases from entities affiliated with management | 120,038 | 60,942 | — | |||||||||||||||||
Sales to equity method investees | 9,131 | — | 9,131 | — | |||||||||||||||||||||
Sales to entities affiliated with management | 1,706 | 58,769 | 1,854 | 109,872 | |||||||||||||||||||||
Purchases from entities affiliated with management | 3,845 | 48,522 | 6,984 | 56,346 | |||||||||||||||||||||
Schedule of receivables from affiliates | |||||||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||
Receivables from SemGroup | $ | 39,331 | $ | 7,303 | Receivables from entities affiliated with management | $ | 142 | $ | 22,883 | ||||||||||||||||
Receivables from entities affiliated with management | 1,705 | 142 | Receivables from SemGroup | 7,303 | — | ||||||||||||||||||||
Receivables from equity method investees | 670 | — | $ | 7,445 | $ | 22,883 | |||||||||||||||||||
Total | $ | 41,706 | $ | 7,445 | |||||||||||||||||||||
Schedule of payables to affiliates | |||||||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||
Payables to SemGroup | $ | 44,015 | $ | 27,738 | Payables to SemGroup | $ | 76,192 | $ | 4,601 | ||||||||||||||||
Payables to equity method investees | 39,549 | 48,454 | Payables to entities affiliated with management | 654 | 2,299 | ||||||||||||||||||||
Payables to entities affiliated with management | 1,743 | 654 | $ | 76,846 | $ | 6,900 | |||||||||||||||||||
Total | $ | 85,307 | $ | 76,846 | |||||||||||||||||||||
Quarterly_Financial_Data_Unaud1
Quarterly Financial Data (Unaudited) (Tables) | 12 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
Quarterly Financial Data (Unaudited) | |||||||||||||||||
Schedule of summarized unaudited quarterly financial data | |||||||||||||||||
Quarter Ended | Year Ended | ||||||||||||||||
June 30, | September 30, | December 31, | March 31, | March 31, | |||||||||||||
2013 | 2013 | 2013 | 2014 | 2014 | |||||||||||||
(in thousands, except unit and per unit data) | |||||||||||||||||
Total revenues | $ | 1,385,957 | $ | 1,593,937 | $ | 2,743,445 | $ | 3,975,935 | $ | 9,699,274 | |||||||
Total cost of sales | $ | 1,303,076 | $ | 1,488,850 | $ | 2,576,029 | $ | 3,764,744 | $ | 9,132,699 | |||||||
Net income (loss) | $ | (17,508 | ) | $ | (932 | ) | $ | 24,052 | $ | 43,146 | $ | 48,758 | |||||
Net income (loss) attributable to parent equity | $ | (17,633 | ) | $ | (941 | ) | $ | 23,898 | $ | 42,331 | $ | 47,655 | |||||
Earnings (loss) per unit, basic and diluted - | |||||||||||||||||
Common units | $ | (0.35 | ) | $ | (0.05 | ) | $ | 0.27 | $ | 0.46 | $ | 0.51 | |||||
Subordinated units | $ | (0.46 | ) | $ | (0.09 | ) | $ | 0.23 | $ | 0.46 | $ | 0.32 | |||||
Weighted average common units outstanding - basic and diluted | 47,703,313 | 58,909,389 | 67,941,726 | 73,421,309 | 61,970,471 | ||||||||||||
Weighted average subordinated outstanding units - basic and diluted | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | ||||||||||||
Quarter Ended | Year Ended | ||||||||||||||||
June 30, | September 30, | December 31, | March 31, | March 31, | |||||||||||||
2012 | 2012 | 2012 | 2013 | 2013 | |||||||||||||
(in thousands, except unit and per unit data) | |||||||||||||||||
Total revenues | $ | 326,436 | $ | 1,135,510 | $ | 1,338,208 | $ | 1,617,613 | $ | 4,417,767 | |||||||
Total cost of sales | $ | 298,985 | $ | 1,053,690 | $ | 1,204,545 | $ | 1,481,890 | $ | 4,039,110 | |||||||
Net income (loss) | $ | (24,710 | ) | $ | 10,082 | $ | 40,477 | $ | 22,341 | $ | 48,190 | ||||||
Net income (loss) attributable to parent equity | $ | (24,650 | ) | $ | 10,073 | $ | 40,176 | $ | 22,341 | $ | 47,940 | ||||||
Earnings (loss) per unit, basic and diluted - | |||||||||||||||||
Common units | $ | (0.76 | ) | $ | 0.18 | $ | 0.75 | $ | 0.39 | $ | 0.96 | ||||||
Subordinated units | $ | (0.77 | ) | $ | 0.18 | $ | 0.75 | $ | 0.39 | $ | 0.93 | ||||||
Weighted average common units outstanding - basic and diluted | 26,529,133 | 44,831,836 | 46,364,381 | 47,665,015 | 41,353,574 | ||||||||||||
Weighted average subordinated outstanding units - basic and diluted | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 |
Condensed_Consolidating_Guaran1
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | ||||||||||||||||||||||||||||||||||||||||
Schedule of Condensed Consolidating Balance Sheets | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | Condensed Consolidating Balance Sheet | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
September 30, 2014 | March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
Partners LP | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
ASSETS | ASSETS | |||||||||||||||||||||||||||||||||||||||
CURRENT ASSETS: | CURRENT ASSETS: | |||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | — | $ | 11,823 | Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | |||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 1,419,442 | 13,675 | — | 1,433,117 | Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | |||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 41,035 | 671 | — | 41,706 | Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | |||||||||||||||||||||||||||
Inventories | — | — | 937,814 | 3,775 | — | 941,589 | Inventories | — | — | 306,434 | 3,726 | — | 310,160 | |||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 155,332 | 1,486 | — | 156,818 | Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | |||||||||||||||||||||||||||
Total current assets | 2,841 | — | 2,561,446 | 20,766 | — | 2,585,053 | Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | |||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 863,694 | 569,619 | — | 1,433,313 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | |||||||||||||||||||||||||||
GOODWILL | — | — | 1,139,374 | 31,116 | — | 1,170,490 | GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | |||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,307 | 17,619 | 778,960 | 40,202 | — | 838,088 | INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 214,234 | 268,410 | — | 482,644 | INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | |||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 248,893 | 849,526 | (1,026,605 | ) | (71,814 | ) | — | — | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | |||||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,743,573 | — | 10,470 | — | (1,754,043 | ) | — | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 40,035 | 2,056 | — | 42,091 | OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | |||||||||||||||||||||||||||
Total assets | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | |||||||||||||
LIABILITIES AND EQUITY | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | CURRENT LIABILITIES: | |||||||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 1,333,780 | $ | 11,244 | $ | — | $ | 1,345,024 | Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | |||||||||||||||
Accounts payable - affiliates | — | — | 85,237 | 70 | — | 85,307 | Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | |||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 19,021 | 186,226 | 12,681 | — | 218,482 | Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | |||||||||||||||||||||||||||
Advance payments received from customers | — | — | 105,597 | 508 | — | 106,105 | Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | |||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 5,004 | 58 | — | 5,062 | Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | |||||||||||||||||||||||||||
Total current liabilities | 554 | 19,021 | 1,715,844 | 24,561 | — | 1,759,980 | Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | |||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 850,000 | 1,085,155 | 252,196 | — | 2,437,351 | LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 35,160 | 4,358 | — | 39,518 | OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | |||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
EQUITY | Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | |||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,450 | 579,312 | (2,322,813 | ) | 1,746,133 | Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | ||||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (1 | ) | (72 | ) | — | (73 | ) | Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | ||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 568,770 | 568,770 | Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | |||||||||||||||||||||||||
Total equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,449 | 579,240 | (1,754,043 | ) | 2,314,830 | Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | ||||||||||||||||||
Total liabilities and equity | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes that are included in the NGL Energy Finance Corp. column. | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
March 31, 2014 | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
NGL Energy | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ASSETS | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | CURRENT ASSETS: | ||||||||||||||||||||||||||||||||||
ASSETS | Cash and cash equivalents | $ | — | $ | 11,206 | $ | 355 | $ | — | $ | 11,561 | |||||||||||||||||||||||||||||
CURRENT ASSETS: | Accounts receivable - trade, net of allowance for doubtful accounts | — | 561,560 | 1,197 | — | 562,757 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | Accounts receivable - affiliates | — | 22,883 | — | — | 22,883 | ||||||||||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | Inventories | — | 126,024 | 871 | — | 126,895 | ||||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | Prepaid expenses and other current assets | — | 37,784 | 107 | — | 37,891 | ||||||||||||||||||||||||||||
Inventories | — | — | 306,434 | 3,726 | — | 310,160 | Total current assets | — | 759,457 | 2,530 | — | 761,987 | ||||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | ||||||||||||||||||||||||||||||||||
Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | 497,743 | 28,694 | — | 526,437 | ||||||||||||||||||||||||||||
GOODWILL | — | 553,222 | 1,998 | — | 555,220 | |||||||||||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | INTANGIBLE ASSETS, net of accumulated amortization | 717 | 439,365 | 1,350 | — | 441,432 | ||||||||||||||||||||||||||||
GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 237,736 | (233,294 | ) | (4,442 | ) | — | — | ||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 895,779 | 20,371 | — | (916,150 | ) | — | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | OTHER NONCURRENT ASSETS | — | 6,542 | — | — | 6,542 | ||||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | Total assets | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||
Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | CURRENT LIABILITIES: | ||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | 534,164 | $ | 1,891 | $ | — | $ | 536,055 | ||||||||||||||||||||||||||||||
LIABILITIES AND EQUITY | Accounts payable - affiliates | — | 6,900 | — | — | 6,900 | ||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | Accrued expenses and other payables | 554 | 83,001 | 2,051 | — | 85,606 | ||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | Advance payments received from customers | — | 22,364 | 8 | — | 22,372 | ||||||||||||||||||||||
Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | Current maturities of long-term debt | — | 8,610 | 16 | — | 8,626 | ||||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | Total current liabilities | 554 | 655,039 | 3,966 | — | 659,559 | ||||||||||||||||||||||||||||
Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | ||||||||||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | LONG-TERM DEBT, net of current maturities | 250,000 | 490,433 | 3 | — | 740,436 | ||||||||||||||||||||||||||||
Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | OTHER NONCURRENT LIABILITIES | — | 2,155 | 50 | — | 2,205 | ||||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | Partners’ equity | 883,678 | 895,779 | 26,087 | (921,890 | ) | 883,654 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | Accumulated other comprehensive income | — | — | 24 | — | 24 | ||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | 5,740 | 5,740 | |||||||||||||||||||||||||||||||||||
EQUITY | Total equity | 883,678 | 895,779 | 26,111 | (916,150 | ) | 889,418 | |||||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | Total liabilities and equity | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | |||||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | ||||||||||||||||||||||||||||||||||
Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | ||||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2021 Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
Schedule of Condensed Consolidating Statements of Operations | NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | Year Ended March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 5,325,186 | $ | 55,364 | $ | (24 | ) | $ | 5,380,526 | REVENUES | $ | — | $ | — | $ | 9,560,124 | $ | 139,519 | $ | (369 | ) | $ | 9,699,274 | |||||||||||||
COST OF SALES | — | — | 5,161,935 | 17,554 | (24 | ) | 5,179,465 | COST OF SALES | — | — | 9,011,011 | 122,057 | (369 | ) | 9,132,699 | |||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||||||||
Operating | — | — | 84,300 | 17,253 | — | 101,553 | Operating | — | — | 253,214 | 6,182 | — | 259,396 | |||||||||||||||||||||||||||
General and administrative | — | — | 36,360 | 5,279 | — | 41,639 | General and administrative | — | — | 77,756 | 2,104 | — | 79,860 | |||||||||||||||||||||||||||
Depreciation and amortization | — | — | 38,999 | 11,100 | — | 50,099 | Depreciation and amortization | — | — | 117,573 | 3,181 | — | 120,754 | |||||||||||||||||||||||||||
Operating Income | — | — | 3,592 | 4,178 | — | 7,770 | Operating Income | — | — | 100,570 | 5,995 | — | 106,565 | |||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 2,310 | 1,387 | — | 3,697 | Earnings from unconsolidated entities | — | — | 1,898 | — | — | 1,898 | |||||||||||||||||||||||||||
Interest expense | (4,067 | ) | (13,134 | ) | (9,956 | ) | (1,506 | ) | 12 | (28,651 | ) | Interest expense | (16,818 | ) | (15,000 | ) | (27,031 | ) | (51 | ) | 46 | (58,854 | ) | |||||||||||||||||
Other, net | — | — | (524 | ) | (81 | ) | (12 | ) | (617 | ) | Other, net | — | — | 202 | (70 | ) | (46 | ) | 86 | |||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,067 | ) | (13,134 | ) | (4,578 | ) | 3,978 | — | (17,801 | ) | Income (Loss) Before Income Taxes | (16,818 | ) | (15,000 | ) | 75,639 | 5,874 | — | 49,695 | |||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 1,951 | (29 | ) | — | 1,922 | INCOME TAX PROVISION | — | — | (937 | ) | — | — | (937 | ) | ||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (15,157 | ) | — | 604 | — | 14,553 | — | EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 64,473 | — | 4,771 | — | (69,244 | ) | — | |||||||||||||||||||||||||
Net Income (Loss) | (19,224 | ) | (13,134 | ) | (2,023 | ) | 3,949 | 14,553 | (15,879 | ) | Net Income (Loss) | 47,655 | (15,000 | ) | 79,473 | 5,874 | (69,244 | ) | 48,758 | |||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (11,056 | ) | (11,056 | ) | NET INCOME ALLOCATED TO GENERAL PARTNER | (14,148 | ) | (14,148 | ) | |||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,345 | ) | (3,345 | ) | NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (1,103 | ) | (1,103 | ) | |||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 152 | $ | (30,280 | ) | NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (84,495 | ) | $ | 33,507 | |||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | (1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | |||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,546,226 | $ | 47,735 | $ | (24 | ) | $ | 1,593,937 | REVENUES | $ | — | $ | 4,409,198 | $ | 8,878 | $ | (309 | ) | $ | 4,417,767 | |||||||||||||||||
COST OF SALES | — | 1,445,442 | 43,432 | (24 | ) | 1,488,850 | COST OF SALES | — | 4,038,251 | 1,168 | (309 | ) | 4,039,110 | |||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||||||||
Operating | — | 52,979 | 2,790 | — | 55,769 | Operating | — | 164,944 | 4,855 | — | 169,799 | |||||||||||||||||||||||||||||
General and administrative | — | 14,089 | 223 | — | 14,312 | General and administrative | — | 52,461 | 237 | — | 52,698 | |||||||||||||||||||||||||||||
Depreciation and amortization | — | 23,970 | 1,091 | — | 25,061 | Depreciation and amortization | — | 66,916 | 1,937 | — | 68,853 | |||||||||||||||||||||||||||||
Operating Income | — | 9,746 | 199 | — | 9,945 | Operating Income | — | 86,626 | 681 | — | 87,307 | |||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Interest expense | (4,179 | ) | (6,880 | ) | (13 | ) | 12 | (11,060 | ) | Interest expense | (13,041 | ) | (19,951 | ) | (48 | ) | 46 | (32,994 | ) | |||||||||||||||||||||
Other, net | — | 528 | (97 | ) | (12 | ) | 419 | Loss on early extinguishment of debt | — | (5,769 | ) | — | — | (5,769 | ) | |||||||||||||||||||||||||
Other, net | — | 1,666 | (99 | ) | (46 | ) | 1,521 | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,179 | ) | 3,394 | 89 | — | (696 | ) | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (13,041 | ) | 62,572 | 534 | — | 50,065 | ||||||||||||||||||||||||||||||||||
INCOME TAX PROVISION | — | (236 | ) | — | — | (236 | ) | |||||||||||||||||||||||||||||||||
INCOME TAX PROVISION | — | (1,875 | ) | — | — | (1,875 | ) | |||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 3,238 | 80 | — | (3,318 | ) | — | ||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 60,981 | 284 | — | (61,265 | ) | — | ||||||||||||||||||||||||||||||||||
Net Income (Loss) | (941 | ) | 3,238 | 89 | (3,318 | ) | (932 | ) | ||||||||||||||||||||||||||||||||
Net Income | 47,940 | 60,981 | 534 | (61,265 | ) | 48,190 | ||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (2,451 | ) | (2,451 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME ALLOCATED TO GENERAL PARTNER | (2,917 | ) | (2,917 | ) | ||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (9 | ) | (9 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (250 | ) | (250 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (5,778 | ) | $ | (3,392 | ) | |||||||||||||||||||||||||||
NET INCOME ALLOCATED TO LIMITED PARTNERS | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (64,432 | ) | $ | 45,023 | |||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | Year Ended March 31, 2012 | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 8,952,772 | $ | 76,421 | $ | (53 | ) | $ | 9,029,140 | |||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,310,473 | $ | 225 | $ | (225 | ) | $ | 1,310,473 | |||||||||||||||||||||||||||||
COST OF SALES | — | — | 8,676,881 | 36,690 | (53 | ) | 8,713,518 | |||||||||||||||||||||||||||||||||
COST OF SALES | — | 1,217,248 | — | (225 | ) | 1,217,023 | ||||||||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | — | 150,919 | 18,502 | — | 169,421 | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||
General and administrative | — | — | 64,124 | 5,388 | — | 69,512 | Operating | — | 47,162 | 138 | — | 47,300 | ||||||||||||||||||||||||||||
Depreciation and amortization | — | — | 77,545 | 11,929 | — | 89,474 | General and administrative | — | 15,823 | 186 | — | 16,009 | ||||||||||||||||||||||||||||
Depreciation and amortization | — | 14,964 | 147 | — | 15,111 | |||||||||||||||||||||||||||||||||||
Operating Income (Loss) | — | — | (16,697 | ) | 3,912 | — | (12,785 | ) | ||||||||||||||||||||||||||||||||
Operating Income (Loss) | — | 15,276 | (246 | ) | — | 15,030 | ||||||||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 4,875 | 1,387 | — | 6,262 | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||
Interest expense | (8,313 | ) | (21,280 | ) | (18,058 | ) | (1,517 | ) | 23 | (49,145 | ) | Interest expense | — | (7,619 | ) | (46 | ) | 45 | (7,620 | ) | ||||||||||||||||||||
Other, net | — | — | (1,056 | ) | 71 | (23 | ) | (1,008 | ) | Other, net | — | 1,100 | — | (45 | ) | 1,055 | ||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,313 | ) | (21,280 | ) | (30,936 | ) | 3,853 | — | (56,676 | ) | Income (Loss) Before Income Taxes | — | 8,757 | (292 | ) | — | 8,465 | |||||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 993 | (106 | ) | — | 887 | INCOME TAX PROVISION | — | (601 | ) | — | — | (601 | ) | |||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (50,886 | ) | — | 337 | — | 50,549 | — | EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 7,876 | (280 | ) | — | (7,596 | ) | — | |||||||||||||||||||||||||
Net Income (Loss) | (59,199 | ) | (21,280 | ) | (29,606 | ) | 3,747 | 50,549 | (55,789 | ) | Net Income (Loss) | 7,876 | 7,876 | (292 | ) | (7,596 | ) | 7,864 | ||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (20,437 | ) | (20,437 | ) | NET INCOME ALLOCATED TO GENERAL PARTNER | (8 | ) | (8 | ) | |||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,410 | ) | (3,410 | ) | NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS | 12 | 12 | |||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 26,702 | $ | (79,636 | ) | NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,592 | ) | $ | 7,868 | |||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 2,914,531 | $ | 65,421 | $ | (58 | ) | $ | 2,979,894 | |||||||||||||||||||||||||||||
COST OF SALES | — | 2,735,890 | 56,094 | (58 | ) | 2,791,926 | ||||||||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | 99,710 | 5,104 | — | 104,814 | |||||||||||||||||||||||||||||||||||
General and administrative | — | 32,297 | 469 | — | 32,766 | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | — | 46,000 | 1,785 | — | 47,785 | |||||||||||||||||||||||||||||||||||
Operating Income | — | 634 | 1,969 | — | 2,603 | |||||||||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||||||||||||||||||||||||||||
Interest expense | (8,368 | ) | (13,309 | ) | (28 | ) | 23 | (21,682 | ) | |||||||||||||||||||||||||||||||
Other, net | — | 627 | (135 | ) | (23 | ) | 469 | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,368 | ) | (12,048 | ) | 1,806 | — | (18,610 | ) | ||||||||||||||||||||||||||||||||
INCOME TAX BENEFIT | — | 170 | — | — | 170 | |||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (10,206 | ) | 1,672 | — | 8,534 | — | ||||||||||||||||||||||||||||||||||
Net Income (Loss) | (18,574 | ) | (10,206 | ) | 1,806 | 8,534 | (18,440 | ) | ||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (4,139 | ) | (4,139 | ) | ||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (134 | ) | (134 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 4,261 | $ | (22,713 | ) | |||||||||||||||||||||||||||
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) | NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | Condensed Consolidating Statements of Comprehensive Income (Loss) | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | Year Ended March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
Net income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 14,553 | $ | (15,879 | ) | Net income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (69,244 | ) | $ | 48,758 | |||||||||
Other comprehensive income (loss) | — | — | 4 | (26 | ) | — | (22 | ) | Other comprehensive loss, net of tax | — | — | (189 | ) | (71 | ) | — | (260 | ) | ||||||||||||||||||||||
Comprehensive income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,019 | ) | $ | 3,923 | $ | 14,553 | $ | (15,901 | ) | Comprehensive income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,284 | $ | 5,803 | $ | (69,244 | ) | $ | 48,498 | |||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2013 | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | NGL Energy | |||||||||||||||||||||||||||||||||||||||
NGL Energy | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
Net income | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (61,265 | ) | $ | 48,190 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (3,318 | ) | $ | (932 | ) | |||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | (7 | ) | — | (7 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | (5 | ) | — | (5 | ) | |||||||||||||||||||||||||||||||||
Comprehensive income | $ | 47,940 | $ | 60,981 | $ | 527 | $ | (61,265 | ) | $ | 48,183 | |||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (941 | ) | $ | 3,238 | $ | 84 | $ | (3,318 | ) | $ | (937 | ) | |||||||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | Net income (loss) | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,596 | ) | $ | 7,864 | |||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Other comprehensive loss, net of tax | — | — | (25 | ) | — | (25 | ) | ||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | 7,876 | $ | 7,876 | $ | (317 | ) | $ | (7,596 | ) | $ | 7,839 | ||||||||||||||||||||||||||||
Net income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 50,549 | $ | (55,789 | ) | ||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | 189 | (26 | ) | — | 163 | |||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,417 | ) | $ | 3,721 | $ | 50,549 | $ | (55,626 | ) | ||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 8,534 | $ | (18,440 | ) | |||||||||||||||||||||||||||
Other comprehensive loss | — | — | (30 | ) | — | (30 | ) | |||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,776 | $ | 8,534 | $ | (18,470 | ) | |||||||||||||||||||||||||||
Schedule of Condensed Consolidating Statements of Cash Flows | NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | Year Ended March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Partners LP | NGL Energy | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,180 | ) | $ | (15,383 | ) | $ | (56,019 | ) | $ | 17,947 | $ | (61,635 | ) | Net cash provided by (used in) operating activities | $ | (16,625 | ) | $ | — | $ | 99,754 | $ | 2,107 | $ | 85,236 | ||||||||||||||
INVESTING ACTIVITIES: | INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | — | (81,710 | ) | (1,141 | ) | (82,851 | ) | Purchases of long-lived assets | — | — | (118,455 | ) | (46,693 | ) | (165,148 | ) | |||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | — | — | (657,514 | ) | (1,250 | ) | (658,764 | ) | Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,154 | ) | — | (932,373 | ) | (2,283 | ) | (1,268,810 | ) | ||||||||||||||||||||||
Cash flows from commodity derivatives | — | — | 4,327 | — | 4,327 | Cash flows from commodity derivatives | — | — | (35,956 | ) | — | (35,956 | ) | |||||||||||||||||||||||||||
Proceeds from sales of assets | — | — | 8,741 | — | 8,741 | Proceeds from sales of assets | — | — | 12,884 | 11,776 | 24,660 | |||||||||||||||||||||||||||||
Investments in unconsolidated entities | — | — | (6,106 | ) | (20,284 | ) | (26,390 | ) | Investments in unconsolidated entities | — | — | (11,515 | ) | — | (11,515 | ) | ||||||||||||||||||||||||
Distributions of capital from unconsolidated entities | — | — | 2,774 | 1,875 | 4,649 | Distributions of capital from unconsolidated entities | — | — | 1,591 | — | 1,591 | |||||||||||||||||||||||||||||
Net cash used in investing activities | — | — | (729,488 | ) | (20,800 | ) | (750,288 | ) | Other | — | — | 540 | (735 | ) | (195 | ) | ||||||||||||||||||||||||
Net cash used in investing activities | (334,154 | ) | — | (1,083,284 | ) | (37,935 | ) | (1,455,373 | ) | |||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facilities | — | — | 1,923,500 | 56,000 | 1,979,500 | FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||
Payments on revolving credit facilities | — | — | (1,766,000 | ) | (38,000 | ) | (1,804,000 | ) | Proceeds from borrowings under revolving credit facilities | — | — | 2,545,500 | — | 2,545,500 | ||||||||||||||||||||||||||
Issuance of notes | — | 400,000 | — | — | 400,000 | Payments on revolving credit facilities | — | — | (2,101,000 | ) | — | (2,101,000 | ) | |||||||||||||||||||||||||||
Payments on other long-term debt | — | — | (4,173 | ) | (2 | ) | (4,175 | ) | Issuances of notes | — | 450,000 | — | — | 450,000 | ||||||||||||||||||||||||||
Debt issuance costs | (269 | ) | (7,209 | ) | (1,720 | ) | — | (9,198 | ) | Proceeds from borrowings on other long-term debt | — | — | 780 | 100 | 880 | |||||||||||||||||||||||||
Contributions | 395 | — | — | — | 395 | Payments on other long-term debt | — | — | (8,802 | ) | (17 | ) | (8,819 | ) | ||||||||||||||||||||||||||
Distributions to owners | (111,008 | ) | — | — | — | (111,008 | ) | Debt issuance costs | (645 | ) | (12,286 | ) | (11,664 | ) | — | (24,595 | ) | |||||||||||||||||||||||
Distributions to noncontrolling interest partners | — | — | — | (8,654 | ) | (8,654 | ) | Contributions | 765 | — | — | 2,060 | 2,825 | |||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 370,446 | — | — | — | 370,446 | Distributions | (145,090 | ) | — | — | (840 | ) | (145,930 | ) | ||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (249,724 | ) | (377,408 | ) | 632,995 | (5,863 | ) | — | Proceeds from sale of common units, net of offering costs | 650,155 | — | — | — | 650,155 | ||||||||||||||||||||||||||
Net cash provided by financing activities | 9,840 | 15,383 | 784,602 | 3,481 | 813,306 | Net changes in advances with consolidated entities | (153,225 | ) | (437,714 | ) | 556,238 | 34,701 | — | |||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,660 | — | (905 | ) | 628 | 1,383 | Net cash provided by financing activities | 351,960 | — | 981,052 | 36,004 | 1,369,016 | ||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 1,181 | — | 8,728 | 531 | 10,440 | Net increase (decrease) in cash and cash equivalents | 1,181 | — | (2,478 | ) | 176 | (1,121 | ) | |||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | 11,823 | Cash and cash equivalents, beginning of period | — | — | 11,206 | 355 | 11,561 | ||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | 10,440 | ||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | (1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | |||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Partners LP | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | (Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,312 | ) | $ | (44,607 | ) | $ | 4,175 | $ | (48,744 | ) | Net cash provided by (used in) operating activities | $ | (12,428 | ) | $ | 140,794 | $ | 4,268 | $ | 132,634 | |||||||||||||||||||
INVESTING ACTIVITIES: | INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | (37,180 | ) | (30,219 | ) | (67,399 | ) | Purchases of long-lived assets | — | (59,903 | ) | (12,572 | ) | (72,475 | ) | |||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,085 | ) | (56,237 | ) | (2,283 | ) | (392,605 | ) | Acquisitions of businesses, including acquired working capital, net of cash acquired | (452,087 | ) | (38,718 | ) | — | (490,805 | ) | ||||||||||||||||||||||||
Cash flows from commodity derivatives | — | (19,074 | ) | — | (19,074 | ) | Cash flows from commodity derivatives | — | 11,579 | — | 11,579 | |||||||||||||||||||||||||||||
Proceeds from sales of assets | — | 2,223 | 1 | 2,224 | Proceeds from sales of assets | — | 5,080 | — | 5,080 | |||||||||||||||||||||||||||||||
Net cash used in investing activities | (334,085 | ) | (110,268 | ) | (32,501 | ) | (476,854 | ) | Net cash used in investing activities | (452,087 | ) | (81,962 | ) | (12,572 | ) | (546,621 | ) | |||||||||||||||||||||||
FINANCING ACTIVITIES: | FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facility | — | 1,061,500 | — | 1,061,500 | Proceeds from borrowings under revolving credit facilities | — | 1,227,975 | — | 1,227,975 | |||||||||||||||||||||||||||||||
Payments on revolving credit facility | — | (893,000 | ) | — | (893,000 | ) | Payments on revolving credit facilities | — | (964,475 | ) | — | (964,475 | ) | |||||||||||||||||||||||||||
Proceeds from borrowings on other long-term debt | — | 780 | 100 | 880 | Issuance of notes | 250,000 | — | — | 250,000 | |||||||||||||||||||||||||||||||
Payments on other long-term debt | — | (4,499 | ) | (8 | ) | (4,507 | ) | Proceeds from borrowings on other long-term debt | — | 634 | 19 | 653 | ||||||||||||||||||||||||||||
Debt issuance costs | (133 | ) | (2,085 | ) | — | (2,218 | ) | Payments on other long-term debt | — | (4,837 | ) | — | (4,837 | ) | ||||||||||||||||||||||||||
Contributions | 504 | — | 1,940 | 2,444 | Debt issuance costs | (777 | ) | (19,412 | ) | — | (20,189 | ) | ||||||||||||||||||||||||||||
Distributions to owners | (60,258 | ) | — | (365 | ) | (60,623 | ) | Contributions | 510 | — | 403 | 913 | ||||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 415,089 | — | — | 415,089 | Distributions | (71,608 | ) | — | (74 | ) | (71,682 | ) | ||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (11,459 | ) | (15,123 | ) | 26,582 | — | Proceeds from sale of common units, net of offering costs | (642 | ) | — | — | (642 | ) | |||||||||||||||||||||||||||
Net cash provided by financing activities | 343,743 | 147,573 | 28,249 | 519,565 | Net changes in advances with consolidated entities | 286,991 | (295,105 | ) | 8,114 | — | ||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,346 | (7,302 | ) | (77 | ) | (6,033 | ) | Net cash provided by (used in) financing activities | 464,474 | (55,220 | ) | 8,462 | 417,716 | |||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | — | 11,206 | 355 | 11,561 | Net increase (decrease) in cash and cash equivalents | (41 | ) | 3,612 | 158 | 3,729 | ||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,346 | $ | 3,904 | $ | 278 | $ | 5,528 | Cash and cash equivalents, beginning of period | 41 | 7,594 | 197 | 7,832 | |||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | 11,206 | $ | 355 | $ | 11,561 | ||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | ||||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | — | $ | 90,477 | $ | (148 | ) | $ | 90,329 | |||||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | (6,667 | ) | (877 | ) | (7,544 | ) | |||||||||||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (291,097 | ) | (6,304 | ) | — | (297,401 | ) | |||||||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | 6,464 | — | 6,464 | ||||||||||||||||||||||||||||||||||||
Proceeds from sales of assets | — | 1,238 | — | 1,238 | ||||||||||||||||||||||||||||||||||||
Other | — | 346 | — | 346 | ||||||||||||||||||||||||||||||||||||
Net cash used in investing activities | (291,097 | ) | (4,923 | ) | (877 | ) | (296,897 | ) | ||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facilities | — | 478,900 | — | 478,900 | ||||||||||||||||||||||||||||||||||||
Payments on revolving credit facilities | — | (329,900 | ) | — | (329,900 | ) | ||||||||||||||||||||||||||||||||||
Payments on other long-term debt | — | (1,278 | ) | — | (1,278 | ) | ||||||||||||||||||||||||||||||||||
Debt issuance costs | — | (2,380 | ) | — | (2,380 | ) | ||||||||||||||||||||||||||||||||||
Contributions | — | — | 440 | 440 | ||||||||||||||||||||||||||||||||||||
Distributions | (19,060 | ) | — | — | (19,060 | ) | ||||||||||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 74,759 | — | — | 74,759 | ||||||||||||||||||||||||||||||||||||
Repurchase of common units | (3,418 | ) | — | — | (3,418 | ) | ||||||||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | 238,816 | (239,476 | ) | 660 | — | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | 291,097 | (94,134 | ) | 1,100 | 198,063 | |||||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | (8,580 | ) | 75 | (8,505 | ) | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 41 | 16,174 | 122 | 16,337 | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 41 | $ | 7,594 | $ | 197 | $ | 7,832 | ||||||||||||||||||||||||||||||||
Nature_of_Operations_and_Organ1
Nature of Operations and Organization (Details) (USD $) | 0 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | 1 Months Ended | |||
17-May-11 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Jun. 23, 2014 | Jul. 31, 2014 | |
Acquisitions | ||||||||
Equity method ownership interest (as a percent) | 50.00% | |||||||
Initial Public Offering | ||||||||
Proceeds from sale of common units, net of offering costs | $370,446,000 | $415,089,000 | $650,155,000 | ($642,000) | $74,759,000 | |||
General partner interest (as a percent) | 0.10% | 0.10% | 0.10% | 0.10% | ||||
Common Units | ||||||||
Initial Public Offering | ||||||||
Number of units sold in public offering | 4,025,000 | 8,000,000 | ||||||
Price per unit of units sold in initial public offering (in dollars per share) | 21 | |||||||
Proceeds from sale of common units, net of offering costs | 338,000,000 | 32,400,000 | ||||||
Offering costs | 500,000 | |||||||
Number of units redeemed | 175,000 | |||||||
Units outstanding after completion of IPO | 8,864,222 | 88,545,764 | 73,421,309 | 47,703,313 | ||||
Common Units | Repayment of advances under acquisition credit facility | ||||||||
Initial Public Offering | ||||||||
Number of units sold in public offering | 3,850,000 | |||||||
Proceeds from sale of common units, net of offering costs | 71,900,000 | |||||||
Offering costs | 9,000,000 | |||||||
Common Units | Redemption of common units | ||||||||
Initial Public Offering | ||||||||
Number of units sold in public offering | 175,000 | |||||||
Proceeds from sale of common units, net of offering costs | 3,400,000 | |||||||
Subordinated Units | ||||||||
Initial Public Offering | ||||||||
Units outstanding after completion of IPO | 5,919,346 | 5,919,346 | 5,919,346 | |||||
Retail propane and distillate operations | ||||||||
Acquisitions | ||||||||
Number of owned terminals | 22 | 22 | ||||||
Retail propane and distillate operations | Minimum | ||||||||
Acquisitions | ||||||||
Number of states in which entity operates | 20 | 20 |
Nature_of_Operations_and_Organ2
Nature of Operations and Organization (Details 2) | 1 Months Ended | ||||||
Jan. 31, 2012 | Aug. 31, 2013 | Mar. 31, 2014 | Nov. 01, 2011 | Jul. 31, 2013 | Dec. 02, 2013 | Dec. 31, 2013 | |
item | item | item | item | ||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Equity method ownership interest (as a percent) | 50.00% | ||||||
SemStream | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Number of acquired natural gas liquids terminals | 12 | ||||||
Pacer | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Number of companies associated with the acquiree entity | 7 | ||||||
Crescent Terminals, LLC | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Number of tow boats acquired | 4 | ||||||
Number of crude oil barges acquired | 7 | ||||||
Big Lake | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Number of water disposal facilities acquired | 1 | ||||||
Oilfield Water Lines LP | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Number of companies associated with the acquiree entity | 7 | ||||||
Coastal | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Number of water disposal facilities acquired | 1 | ||||||
Gavilon Energy | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Equity method ownership interest (as a percent) | 11.00% | ||||||
Gavilon Energy | Glass Mountain | |||||||
Acquisitions Subsequent to Initial Public Offering | |||||||
Equity method ownership interest (as a percent) | 50.00% | 50.00% |
Significant_Accounting_Policie3
Significant Accounting Policies (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Amortization related to intangible assets | |||||||
Amortization of contract-based intangible assets | $25,812 | $13,338 | $50,754 | $24,636 | $72,754 | $44,086 | $6,615 |
Cost of sales - wholesale supply and marketing | |||||||
Amortization related to intangible assets | |||||||
Amortization of contract-based intangible assets | 1,984 | 949 | 4,121 | 1,574 | 6,172 | 5,285 | 800 |
Cost of sales - wholesale supply and marketing | Contract-based intangibles | |||||||
Amortization related to intangible assets | |||||||
Amortization of contract-based intangible assets | $6,200 | $5,300 | $800 |
Significant_Accounting_Policie4
Significant Accounting Policies (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Supplemental cash flow information | |||||||
Interest paid, exclusive of debt issuance costs and letter of credit fees | $10,445 | $8,423 | $36,429 | $16,908 | $31,827 | $27,384 | $4,966 |
Income taxes paid | 1,241 | 369 | 2,246 | 650 | 1,639 | 1,027 | 430 |
Accounts receivable | |||||||
Allowance for Doubtful Accounts | 2,816 | 2,816 | 2,822 | 1,760 | |||
Changes in the allowance for doubtful accounts | |||||||
Allowance for doubtful accounts, beginning of period | 2,822 | 1,760 | 1,760 | ||||
Provision for doubtful accounts | 1,347 | 781 | 2,172 | 1,315 | 1,049 | ||
Allowance for doubtful accounts, end of period | 2,816 | 2,816 | 2,822 | 1,760 | |||
Accounts Receivable - Trade: | |||||||
Accounts receivable | |||||||
Gross Receivable | 903,726 | 564,517 | |||||
Allowance for Doubtful Accounts | 2,822 | 1,760 | 818 | ||||
Changes in the allowance for doubtful accounts | |||||||
Allowance for doubtful accounts, beginning of period | 1,760 | 1,760 | 818 | 161 | |||
Provision for doubtful accounts | 2,172 | 1,315 | 1,049 | ||||
Write off of uncollectible accounts | -1,110 | -373 | -392 | ||||
Allowance for doubtful accounts, end of period | 2,822 | 1,760 | 818 | ||||
Accounts Receivable - Trade: | Crude oil logistics | |||||||
Accounts receivable | |||||||
Gross Receivable | 411,090 | 360,589 | |||||
Allowance for Doubtful Accounts | 105 | 11 | |||||
Changes in the allowance for doubtful accounts | |||||||
Allowance for doubtful accounts, end of period | 105 | 11 | |||||
Accounts Receivable - Trade: | Water solutions | |||||||
Accounts receivable | |||||||
Gross Receivable | 25,700 | 9,618 | |||||
Allowance for Doubtful Accounts | 405 | 29 | |||||
Changes in the allowance for doubtful accounts | |||||||
Allowance for doubtful accounts, end of period | 405 | 29 | |||||
Accounts Receivable - Trade: | Liquids | |||||||
Accounts receivable | |||||||
Gross Receivable | 192,529 | 144,267 | |||||
Allowance for Doubtful Accounts | 617 | 76 | |||||
Changes in the allowance for doubtful accounts | |||||||
Allowance for doubtful accounts, end of period | 617 | 76 | |||||
Accounts Receivable - Trade: | Retail propane | |||||||
Accounts receivable | |||||||
Gross Receivable | 75,606 | 49,233 | |||||
Allowance for Doubtful Accounts | 1,667 | 1,644 | |||||
Changes in the allowance for doubtful accounts | |||||||
Allowance for doubtful accounts, end of period | 1,667 | 1,644 | |||||
Accounts Receivable - Trade: | Refined products | |||||||
Accounts receivable | |||||||
Gross Receivable | 105,670 | ||||||
Accounts Receivable - Trade: | Renewables | |||||||
Accounts receivable | |||||||
Gross Receivable | 54,466 | ||||||
Accounts Receivable - Trade: | Other | |||||||
Accounts receivable | |||||||
Gross Receivable | 38,665 | 810 | |||||
Allowance for Doubtful Accounts | 28 | ||||||
Changes in the allowance for doubtful accounts | |||||||
Allowance for doubtful accounts, end of period | $28 |
Significant_Accounting_Policie5
Significant Accounting Policies (Details 3) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2014 |
Inventories | |||
Crude oil | 156,473 | 46,156 | $136,722 |
Natural gas liquids: | |||
Propane | 85,159 | 45,428 | 207,694 |
Butane and other | 19,051 | 24,090 | |
Refined products | 23,209 | ||
Renewables | 11,778 | 36,517 | |
Other | 14,490 | 11,221 | |
Inventories | 310,160 | 126,895 | $941,589 |
Consolidated total revenues | Customer concentration risk | Crude oil and natural gas liquids | Largest customer | |||
Concentration of Credit Risk | |||
Percentage of concentration risk | 10.00% | 10.00% | |
Consolidated accounts receivable | Customer concentration risk | Crude oil logistics | |||
Concentration of Credit Risk | |||
Number of customers or suppliers | 1 | ||
Percentage of concentration risk | 10.00% |
Significant_Accounting_Policie6
Significant Accounting Policies (Details 4) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 02, 2013 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 50.00% | ||||
Accrued Expenses and Other Payables | |||||
Accrued compensation and benefits | $49,146 | $45,006 | $27,252 | ||
Derivative liabilities | 39,023 | 42,214 | 12,701 | ||
Income and other tax liabilities | 38,255 | 13,421 | 22,659 | ||
Product exchange liabilities | 43,185 | 3,719 | 6,741 | ||
Other | 37,330 | 16,253 | |||
Total accrued expenses and other payables | $218,482 | $141,690 | $85,606 | ||
Gavilon Energy | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 11.00% | ||||
Gavilon Energy | Glass Mountain | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 50.00% | 50.00% | |||
Gavilon Energy | Limited liability company | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 11.00% | 11.00% |
Significant_Accounting_Policie7
Significant Accounting Policies (Details 5) (Water facility development agreement) | 12 Months Ended |
Mar. 31, 2014 | |
item | |
Water facility development agreement | |
Water facility development agreement | |
Maximum period for which the option is available to operate the facility | 90 days |
Number of options specified in the agreement for the calculation of the purchase price | 2 |
Earnings_per_Unit_Details
Earnings per Unit (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2014 | Jun. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Earnings per unit | |||||||||||||||
Net loss attributable to parent equity | -19,224 | 42,331 | 23,898 | ($941) | -17,633 | 22,341 | 40,176 | 10,073 | -24,650 | ($59,199) | ($18,574) | $47,655 | $47,940 | $7,876 | |
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | -11,056 | -2,451 | -20,437 | -4,139 | -14,148 | -2,917 | -8 | ||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -30,280 | -3,392 | -79,636 | -22,713 | 33,507 | 45,023 | 7,868 | ||||||||
Common unitholders | |||||||||||||||
Earnings per unit | |||||||||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -30,280 | -2,830 | -75,623 | -19,637 | 31,614 | 39,517 | 4,859 | ||||||||
Weighted average units outstanding (in shares) | 88,331,653 | 73,421,309 | 67,941,726 | 58,909,389 | 47,703,313 | 47,665,015 | 46,364,381 | 44,831,836 | 26,529,133 | 81,267,742 | 53,336,969 | 61,970,471 | 41,353,574 | 15,169,983 | |
Basic and diluted income (loss) per unit (in dollars per share) | -0.34 | ($0.05) | ($0.93) | ($0.37) | $0.51 | $0.96 | $0.32 | ||||||||
Subordinated unitholders | |||||||||||||||
Earnings per unit | |||||||||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | $562 | $4,013 | $3,076 | $1,893 | $5,506 | $3,009 | |||||||||
Weighted average units outstanding (in shares) | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,175,384 | ||
Basic and diluted income (loss) per unit (in dollars per share) | ($0.68) | ($0.09) | ($0.52) | $0.32 | $0.93 | $0.58 |
Acquisitions_Details
Acquisitions (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | |||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Dec. 02, 2013 | Mar. 31, 2011 | Jun. 19, 2012 | |
Acquisitions | |||||||||||||||||
Cash paid, net of cash acquired | $14,000,000 | ||||||||||||||||
Equity method ownership interest (as a percent) | 50.00% | 50.00% | |||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Goodwill | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 167,245,000 | 8,568,000 | |||||||||
REVENUES | 5,380,526,000 | 3,975,935,000 | 2,743,445,000 | 1,593,937,000 | 1,385,957,000 | 1,617,613,000 | 1,338,208,000 | 1,135,510,000 | 326,436,000 | 9,029,140,000 | 2,979,894,000 | 9,699,274,000 | 4,417,767,000 | 1,310,473,000 | |||
Operating income | 7,770,000 | 9,945,000 | -12,785,000 | 2,603,000 | 106,565,000 | 87,307,000 | 15,030,000 | ||||||||||
Crude oil tanks and related equipment | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 17,851,000 | ||||||||||||||||
Crude oil tanks and related equipment | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 2 years | 2 years | |||||||||||||||
Crude oil tanks and related equipment | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 40 years | 40 years | |||||||||||||||
Vehicles | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 3 years | ||||||||||||||||
Vehicles | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 25 years | ||||||||||||||||
Information technology equipment | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | |||||||||||||||
Information technology equipment | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 7 years | 7 years | |||||||||||||||
Buildings and leasehold improvements | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | |||||||||||||||
Buildings and leasehold improvements | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 40 years | 40 years | |||||||||||||||
Gavilon Energy | |||||||||||||||||
Acquisitions | |||||||||||||||||
Cash paid, net of cash acquired | 832,400,000 | ||||||||||||||||
General and administrative expense | 5,300,000 | 5,300,000 | |||||||||||||||
Equity method ownership interest (as a percent) | 11.00% | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Accounts receivable - trade | 326,484,000 | 349,529,000 | 326,484,000 | 349,529,000 | |||||||||||||
Accounts receivable - affiliates | 2,564,000 | 2,564,000 | 2,564,000 | 2,564,000 | |||||||||||||
Inventories | 107,430,000 | 107,430,000 | 107,430,000 | 107,430,000 | |||||||||||||
Prepaid expenses and other current assets | 68,322,000 | 68,322,000 | 68,322,000 | 68,322,000 | |||||||||||||
Goodwill | 342,769,000 | 359,169,000 | 342,769,000 | 359,169,000 | |||||||||||||
Investments in unconsolidated entities | 183,000,000 | 178,000,000 | 183,000,000 | 178,000,000 | |||||||||||||
Other noncurrent assets | 2,287,000 | 9,918,000 | 2,287,000 | 9,918,000 | |||||||||||||
Accounts payable - trade | -342,792,000 | -342,792,000 | -342,792,000 | -342,792,000 | |||||||||||||
Accounts payable - affiliates | -2,585,000 | -2,585,000 | -2,585,000 | -2,585,000 | |||||||||||||
Accrued expenses and other payables | -49,447,000 | -70,999,000 | -49,447,000 | -70,999,000 | |||||||||||||
Advance payments received from customers | -10,667,000 | -10,667,000 | -10,667,000 | -10,667,000 | |||||||||||||
Other noncurrent liabilities | -46,056,000 | -44,740,000 | -46,056,000 | -44,740,000 | |||||||||||||
Fair value of net assets acquired | 832,448,000 | 832,448,000 | 832,448,000 | 832,448,000 | |||||||||||||
Excess of estimated fair value of investments in unconsolidated subsidiaries | 70,000,000 | 70,000,000 | |||||||||||||||
Bonus expense recorded during the period | 5,200,000 | ||||||||||||||||
Additional bonus expense expected | 1,600,000 | ||||||||||||||||
REVENUES | 2,900,000,000 | ||||||||||||||||
Operating income | 11,000,000 | ||||||||||||||||
Gavilon Energy | Employee severance | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Employee severance expense | 3,200,000 | ||||||||||||||||
Bonus expense recorded during the period | 5,000,000 | ||||||||||||||||
Additional bonus expense expected | 6,600,000 | ||||||||||||||||
Gavilon Energy | Crude oil storage lease commitments | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Liability recorded in the acquisition accounting | 15,900,000 | 12,900,000 | 15,900,000 | 12,900,000 | 13,900,000 | ||||||||||||
Amortization of contract liabilities through cost of sales | 5,000,000 | 2,900,000 | |||||||||||||||
Future amortization | |||||||||||||||||
2015 | 6,500,000 | ||||||||||||||||
2016 | 4,040,000 | 3,260,000 | |||||||||||||||
2017 | 360,000 | 300,000 | |||||||||||||||
Gavilon Energy | Storage and transportation contracts of natural gas | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Liability recorded in the acquisition accounting | 50,800,000 | 50,800,000 | |||||||||||||||
Amortization of contract liabilities through cost of sales | 6,000,000 | ||||||||||||||||
Future amortization | |||||||||||||||||
Payments for assignment of contracts | 44,800,000 | ||||||||||||||||
Gavilon Energy | Customer relationships | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Intangible assets | 107,950,000 | 101,600,000 | 107,950,000 | 101,600,000 | |||||||||||||
Gavilon Energy | Customer relationships | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of intangible assets | 10 years | 10 years | |||||||||||||||
Gavilon Energy | Customer relationships | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of intangible assets | 20 years | 20 years | |||||||||||||||
Gavilon Energy | Lease contracts | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Intangible assets | 8,700,000 | 8,700,000 | 8,700,000 | 8,700,000 | |||||||||||||
Gavilon Energy | Lease contracts | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of intangible assets | 1 year | 1 year | |||||||||||||||
Gavilon Energy | Lease contracts | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of intangible assets | 5 years | 5 years | |||||||||||||||
Gavilon Energy | Crude oil tanks and related equipment | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 83,797,000 | 77,429,000 | 83,797,000 | 77,429,000 | |||||||||||||
Gavilon Energy | Crude oil tanks and related equipment | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | |||||||||||||||
Gavilon Energy | Crude oil tanks and related equipment | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 40 years | 40 years | |||||||||||||||
Gavilon Energy | Vehicles | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 327,000 | 791,000 | 327,000 | 791,000 | |||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | |||||||||||||||
Gavilon Energy | Information technology equipment | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 4,049,000 | 4,046,000 | 4,049,000 | 4,046,000 | |||||||||||||
Gavilon Energy | Information technology equipment | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | |||||||||||||||
Gavilon Energy | Information technology equipment | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 7 years | 7 years | |||||||||||||||
Gavilon Energy | Buildings and leasehold improvements | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 7,817,000 | 7,716,000 | 7,817,000 | 7,716,000 | |||||||||||||
Gavilon Energy | Buildings and leasehold improvements | Minimum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | |||||||||||||||
Gavilon Energy | Buildings and leasehold improvements | Maximum | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Useful life of property, plant and equipment | 40 years | 40 years | |||||||||||||||
Gavilon Energy | Land | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 6,427,000 | 6,427,000 | 6,427,000 | 6,427,000 | |||||||||||||
Gavilon Energy | Linefill and tank bottoms | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 15,230,000 | 15,230,000 | |||||||||||||||
Goodwill | 29,000,000 | ||||||||||||||||
Gavilon Energy | Other | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 162,000 | 170,000 | 162,000 | 170,000 | |||||||||||||
Useful life of property, plant and equipment | 7 years | 7 years | |||||||||||||||
Gavilon Energy | Construction in process | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 7,180,000 | 7,190,000 | 7,180,000 | 7,190,000 | |||||||||||||
Goodwill | $29,000,000 | ||||||||||||||||
Gavilon Energy | Glass Mountain | |||||||||||||||||
Acquisitions | |||||||||||||||||
Equity method ownership interest (as a percent) | 50.00% | 50.00% |
Acquisitions_Details_2
Acquisitions (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Aug. 02, 2013 | Mar. 31, 2011 | |
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Goodwill | $1,170,490,000 | $1,107,006,000 | $555,220,000 | $1,170,490,000 | $1,107,006,000 | $555,220,000 | $167,245,000 | $8,568,000 | ||||||||
Consideration paid for acquisition | ||||||||||||||||
Cash paid, net of cash acquired | 14,000,000 | |||||||||||||||
REVENUES | 5,380,526,000 | 3,975,935,000 | 2,743,445,000 | 1,593,937,000 | 1,385,957,000 | 1,617,613,000 | 1,338,208,000 | 1,135,510,000 | 326,436,000 | 9,029,140,000 | 2,979,894,000 | 9,699,274,000 | 4,417,767,000 | 1,310,473,000 | ||
Operating income | 7,770,000 | 9,945,000 | -12,785,000 | 2,603,000 | 106,565,000 | 87,307,000 | 15,030,000 | |||||||||
Water treatment facilities and equipment | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Water treatment facilities and equipment | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||||||||||||
Vehicles | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | |||||||||||||||
Vehicles | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 25 years | |||||||||||||||
Buildings and leasehold improvements | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Buildings and leasehold improvements | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||||||||||
Oilfield Water Lines LP | ||||||||||||||||
Acquisitions | ||||||||||||||||
Number of common units issued to acquire business (in shares) | 2,463,287 | 2,463,287 | ||||||||||||||
Period of performance targets as basis for contingent consideration | 6 months | |||||||||||||||
Potential increase in the purchase price | 0 | 0 | ||||||||||||||
General and administrative expense | 800,000 | 800,000 | ||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Accounts receivable - trade | 6,837,000 | 7,268,000 | 6,837,000 | 7,268,000 | ||||||||||||
Inventories | 154,000 | 154,000 | 154,000 | 154,000 | ||||||||||||
Prepaid expenses and other current assets | 402,000 | 402,000 | 402,000 | 402,000 | ||||||||||||
Goodwill | 90,144,000 | 89,699,000 | 90,144,000 | 89,699,000 | ||||||||||||
Accounts payable - trade | -6,469,000 | -6,469,000 | -6,469,000 | -6,469,000 | ||||||||||||
Accrued expenses and other payables | -992,000 | -992,000 | -992,000 | -992,000 | ||||||||||||
Other noncurrent liabilities | -64,000 | -64,000 | -64,000 | -64,000 | ||||||||||||
Fair value of net assets acquired | 236,289,000 | 236,289,000 | 236,289,000 | 236,289,000 | ||||||||||||
Consideration paid for acquisition | ||||||||||||||||
Cash paid, net of cash acquired | 167,732,000 | 167,700,000 | ||||||||||||||
Value of common units issued | 68,557,000 | 68,600,000 | ||||||||||||||
Total consideration paid | 236,289,000 | |||||||||||||||
REVENUES | 26,200,000 | |||||||||||||||
Operating income | 900,000 | |||||||||||||||
Oilfield Water Lines LP | Customer relationships | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Intangible assets | 110,000,000 | 110,000,000 | 110,000,000 | 110,000,000 | ||||||||||||
Useful life of intangible assets | 10 years | |||||||||||||||
Oilfield Water Lines LP | Customer relationships | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of intangible assets | 8 years | |||||||||||||||
Oilfield Water Lines LP | Customer relationships | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of intangible assets | 10 years | |||||||||||||||
Oilfield Water Lines LP | Non-compete agreements | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Intangible assets | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | ||||||||||||
Useful life of intangible assets | 3 years | 2 years 6 months | ||||||||||||||
Oilfield Water Lines LP | Land | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 710,000 | 710,000 | 710,000 | 710,000 | ||||||||||||
Oilfield Water Lines LP | Water treatment facilities and equipment | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 23,173,000 | 23,173,000 | 23,173,000 | 23,173,000 | ||||||||||||
Oilfield Water Lines LP | Water treatment facilities and equipment | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Oilfield Water Lines LP | Water treatment facilities and equipment | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||||||||||||
Oilfield Water Lines LP | Vehicles | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 8,143,000 | 8,157,000 | 8,143,000 | 8,157,000 | ||||||||||||
Oilfield Water Lines LP | Vehicles | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 5 years | 5 years | ||||||||||||||
Oilfield Water Lines LP | Vehicles | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 10 years | 10 years | ||||||||||||||
Oilfield Water Lines LP | Buildings and leasehold improvements | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 2,198,000 | 2,198,000 | 2,198,000 | 2,198,000 | ||||||||||||
Oilfield Water Lines LP | Buildings and leasehold improvements | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 7 years | 7 years | ||||||||||||||
Oilfield Water Lines LP | Buildings and leasehold improvements | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||||||||||||
Oilfield Water Lines LP | Other | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | $53,000 | $53,000 | $53,000 | $53,000 | ||||||||||||
Oilfield Water Lines LP | Other | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Oilfield Water Lines LP | Other | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 5 years | 5 years |
Acquisitions_Details_3
Acquisitions (Details 3) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 02, 2014 | Mar. 31, 2011 | |
item | item | |||||||||||||||
Acquisitions | ||||||||||||||||
Number of business acquired | 2 | |||||||||||||||
REVENUES | $5,380,526,000 | $3,975,935,000 | $2,743,445,000 | $1,593,937,000 | $1,385,957,000 | $1,617,613,000 | $1,338,208,000 | $1,135,510,000 | $326,436,000 | $9,029,140,000 | $2,979,894,000 | $9,699,274,000 | $4,417,767,000 | $1,310,473,000 | ||
Operating income | 7,770,000 | 9,945,000 | -12,785,000 | 2,603,000 | 106,565,000 | 87,307,000 | 15,030,000 | |||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Goodwill | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 167,245,000 | 8,568,000 | ||||||||
Consideration paid for acquisition | ||||||||||||||||
Cash paid, net of cash acquired | 14,000,000 | |||||||||||||||
Water facility development agreement | ||||||||||||||||
Consideration paid for acquisition | ||||||||||||||||
Number of options specified in the agreement for the calculation of the purchase price | 2 | |||||||||||||||
Maximum period for which the option is available to operate the facility | 90 days | |||||||||||||||
Vehicles | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | |||||||||||||||
Vehicles | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 25 years | |||||||||||||||
Water treatment facilities and equipment | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Water treatment facilities and equipment | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||||||||||||
Buildings and leasehold improvements | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Buildings and leasehold improvements | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||||||||||
Other Water Services | ||||||||||||||||
Acquisitions | ||||||||||||||||
Number of business acquired | 4 | |||||||||||||||
Number of common units issued to acquire business (in shares) | 222,381 | |||||||||||||||
General and administrative expense | 400,000 | 400,000 | ||||||||||||||
REVENUES | 20,600,000 | |||||||||||||||
Operating income | 7,100,000 | |||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Accounts receivable - trade | 2,391,000 | 2,391,000 | ||||||||||||||
Inventories | 390,000 | 390,000 | ||||||||||||||
Prepaid expenses and other current assets | 61,000 | 61,000 | ||||||||||||||
Goodwill | 63,031,000 | 63,031,000 | ||||||||||||||
Accounts payable - trade | -382,000 | -382,000 | ||||||||||||||
Accrued expenses and other payables | -300,000 | -300,000 | ||||||||||||||
Other noncurrent liabilities | -114,000 | -114,000 | ||||||||||||||
Fair value of net assets acquired | 185,653,000 | 185,653,000 | ||||||||||||||
Consideration paid for acquisition | ||||||||||||||||
Cash paid, net of cash acquired | 178,867,000 | |||||||||||||||
Value of common units issued | 6,786,000 | |||||||||||||||
Total consideration paid | 185,653,000 | |||||||||||||||
Other Water Services | Customer relationships | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Intangible assets | 72,000,000 | 72,000,000 | ||||||||||||||
Other Water Services | Trade names | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Intangible assets | 3,325,000 | 3,325,000 | ||||||||||||||
Other Water Services | Non-compete agreements | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Intangible assets | 260,000 | 260,000 | ||||||||||||||
Useful life of intangible assets | 3 years | |||||||||||||||
Other Water Services | Water facility development agreement | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Intangible assets | 14,000,000 | 14,000,000 | ||||||||||||||
Useful life of intangible assets | 5 years | |||||||||||||||
Other Water Services | Water facility option agreement | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Intangible assets | 2,500,000 | 2,500,000 | ||||||||||||||
Other Water Services | Water facility development agreement | ||||||||||||||||
Consideration paid for acquisition | ||||||||||||||||
Total consideration paid | 21,000,000 | |||||||||||||||
Number of options specified in the agreement for the calculation of the purchase price | 3 | |||||||||||||||
Maximum period for which the option is available to operate the facility | 90 days | |||||||||||||||
Other Water Services | Minimum | Customer relationships | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of intangible assets | 8 years | |||||||||||||||
Other Water Services | Maximum | Customer relationships | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of intangible assets | 10 years | |||||||||||||||
Other Water Services | Land | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 419,000 | 419,000 | ||||||||||||||
Other Water Services | Vehicles | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 90,000 | 90,000 | ||||||||||||||
Other Water Services | Vehicles | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 5 years | |||||||||||||||
Other Water Services | Vehicles | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 10 years | |||||||||||||||
Other Water Services | Water treatment facilities and equipment | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 24,933,000 | 24,933,000 | ||||||||||||||
Other Water Services | Water treatment facilities and equipment | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | |||||||||||||||
Other Water Services | Water treatment facilities and equipment | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 30 years | |||||||||||||||
Other Water Services | Buildings and leasehold improvements | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 3,036,000 | 3,036,000 | ||||||||||||||
Other Water Services | Buildings and leasehold improvements | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 7 years | |||||||||||||||
Other Water Services | Buildings and leasehold improvements | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 30 years | |||||||||||||||
Other Water Services | Other | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 13,000 | 13,000 | ||||||||||||||
Other Water Services | Other | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | |||||||||||||||
Other Water Services | Other | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 5 years | |||||||||||||||
Saltwater disposal facility | ||||||||||||||||
Consideration paid for acquisition | ||||||||||||||||
Cash paid, net of cash acquired | $3,700,000 |
Acquisitions_Details_4
Acquisitions (Details 4) (USD $) | 12 Months Ended | 6 Months Ended | ||||
Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2014 | Mar. 31, 2012 | Mar. 31, 2011 | Jun. 19, 2012 | |
item | ||||||
Acquisitions | ||||||
Number of business combination agreements | 2 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Goodwill | $555,220,000 | 1,107,006,000 | 1,170,490,000 | $167,245,000 | $8,568,000 | |
Consideration paid for acquisition | ||||||
Cash paid, net of cash acquired | 14,000,000 | |||||
Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 25 years | |||||
Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Crude oil tanks and related equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 17,851,000 | |||||
Crude oil tanks and related equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Crude oil tanks and related equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Crude Oil Logistics | ||||||
Acquisitions | ||||||
Number of business combination agreements | 2 | |||||
Common units issued | 175,211 | |||||
General and administrative expense | 100,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 1,235,000 | 1,221,000 | ||||
Inventories | 1,021,000 | 1,021,000 | ||||
Prepaid expenses and other current assets | 54,000 | 58,000 | ||||
Goodwill | 37,867,000 | 30,730,000 | ||||
Accounts payable - trade | -665,000 | -521,000 | ||||
Accrued expenses and other payables | -124,000 | -266,000 | ||||
Fair value of net assets acquired | 73,090,000 | 73,090,000 | ||||
Consideration paid for acquisition | ||||||
Cash paid, net of cash acquired | 67,800,000 | |||||
Value of common units issued | 5,300,000 | |||||
Total consideration paid | 73,090,000 | |||||
Crude Oil Logistics | Customer relationships | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 6,300,000 | 13,300,000 | ||||
Useful life of intangible assets | 3 years | 3 years | ||||
Crude Oil Logistics | Trade names | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 530,000 | 530,000 | ||||
Crude Oil Logistics | Non-compete agreements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 35,000 | 35,000 | ||||
Useful life of intangible assets | 3 years | 3 years | ||||
Crude Oil Logistics | Vehicles | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,977,000 | 2,980,000 | ||||
Crude Oil Logistics | Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years | ||||
Crude Oil Logistics | Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 10 years | 10 years | ||||
Crude Oil Logistics | Buildings and leasehold improvements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 280,000 | 58,000 | ||||
Crude Oil Logistics | Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years | ||||
Crude Oil Logistics | Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Crude Oil Logistics | Crude oil tanks and related equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 3,462,000 | 3,822,000 | ||||
Crude Oil Logistics | Crude oil tanks and related equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Crude Oil Logistics | Crude oil tanks and related equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Crude Oil Logistics | Barges and towboats | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 20,065,000 | 20,065,000 | ||||
Useful life of property, plant and equipment | 20 years | 20 years | ||||
Crude Oil Logistics | Other | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 53,000 | 57,000 | ||||
Crude Oil Logistics | Other | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Crude Oil Logistics | Other | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years |
Acquisitions_Details_5
Acquisitions (Details 5) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 |
item | item | item | |
Acquisitions | |||
Number of business combination agreements | 2 | ||
Cash paid | $14,000 | ||
Retail propane | |||
Acquisitions | |||
Number of business combination agreements | 3 | 4 | |
Cash paid | 6,400 | ||
Retail propane and liquids | |||
Acquisitions | |||
Cash paid | 21,900 | ||
Natural gas liquids terminals | |||
Acquisitions | |||
Number of business combination agreements | 4 |
Acquisitions_Details_6
Acquisitions (Details 6) (USD $) | 12 Months Ended | 0 Months Ended | 12 Months Ended | 6 Months Ended | 1 Months Ended | ||
Mar. 31, 2013 | Jun. 19, 2012 | Mar. 31, 2014 | Sep. 30, 2014 | Jun. 30, 2012 | Mar. 31, 2012 | Mar. 31, 2011 | |
Acquisitions | |||||||
Cash paid to acquire ownership interests | $14,000,000 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Goodwill | 555,220,000 | 1,107,006,000 | 1,170,490,000 | 167,245,000 | 8,568,000 | ||
Consideration paid for acquisition | |||||||
Cash paid, net of cash acquired | 14,000,000 | ||||||
General partner | |||||||
Acquisitions | |||||||
Amount paid | 50,000,000 | ||||||
Common units issued | 2,685,042 | ||||||
General partner | Common Units | |||||||
Acquisitions | |||||||
Common units issued | 2,685,042 | ||||||
Value of common units issued | 8,000,000 | ||||||
Fair value of common units issued | 60,600,000 | ||||||
Vehicles | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 3 years | ||||||
Vehicles | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 25 years | ||||||
Water treatment facilities and equipment | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 3 years | 3 years | |||||
Water treatment facilities and equipment | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 30 years | 30 years | |||||
Crude oil tanks and related equipment | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 17,851,000 | ||||||
Crude oil tanks and related equipment | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 2 years | 2 years | |||||
Crude oil tanks and related equipment | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 40 years | 40 years | |||||
Buildings and leasehold improvements | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 3 years | 3 years | |||||
Buildings and leasehold improvements | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 40 years | 40 years | |||||
Information technology equipment | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 3 years | 3 years | |||||
Information technology equipment | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 7 years | 7 years | |||||
High Sierra | |||||||
Acquisitions | |||||||
Cash paid to acquire ownership interests | 239,251,000 | ||||||
General and administrative expense | 3,700,000 | ||||||
Equity issuance costs | 600,000 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Accounts receivable - trade | 395,311,000 | ||||||
Inventories | 43,575,000 | ||||||
Accounts receivable - affiliates | 7,724,000 | ||||||
Derivative assets | 10,646,000 | ||||||
Forward purchase and sale contracts | 34,717,000 | ||||||
Prepaid expenses and other current assets | 11,131,000 | ||||||
Goodwill | 220,884,000 | ||||||
Assumed liabilities: | |||||||
Accounts payable - trade | -417,369,000 | ||||||
Accounts payable - affiliates | -9,014,000 | ||||||
Advance payments received from customers | -1,237,000 | ||||||
Accrued expenses and other payables | -35,611,000 | ||||||
Derivative liabilities | -5,726,000 | ||||||
Forward purchase and sale contracts | -18,680,000 | ||||||
Long-term debt | -2,537,000 | ||||||
Other noncurrent liabilities | -3,224,000 | ||||||
Noncontrolling interest in consolidated subsidiary | -2,400,000 | ||||||
Fair value of net assets acquired | 654,045,000 | ||||||
Consideration paid for acquisition | |||||||
Cash paid, net of cash acquired | 239,251,000 | ||||||
Total consideration paid | 654,045,000 | ||||||
High Sierra | Common Units | |||||||
Consideration paid for acquisition | |||||||
Value of common units issued | 414,794,000 | ||||||
High Sierra | Trade names | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 13,000,000 | ||||||
High Sierra | Customer relationships | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 245,000,000 | ||||||
High Sierra | Customer relationships | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life of intangible assets | 5 years | ||||||
High Sierra | Customer relationships | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life of intangible assets | 17 years | ||||||
High Sierra | Lease and other agreements | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 12,400,000 | ||||||
High Sierra | Lease and other agreements | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life of intangible assets | 1 year | ||||||
High Sierra | Lease and other agreements | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life of intangible assets | 10 years | ||||||
High Sierra | Land | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 5,723,000 | ||||||
High Sierra | Vehicles | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 22,507,000 | ||||||
High Sierra | Vehicles | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 5 years | ||||||
High Sierra | Vehicles | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 10 years | ||||||
High Sierra | Water treatment facilities and equipment | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 64,057,000 | ||||||
High Sierra | Water treatment facilities and equipment | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 3 years | ||||||
High Sierra | Water treatment facilities and equipment | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 30 years | ||||||
High Sierra | Crude oil tanks and related equipment | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 2 years | ||||||
High Sierra | Crude oil tanks and related equipment | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 15 years | ||||||
High Sierra | Buildings and leasehold improvements | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 19,145,000 | ||||||
High Sierra | Buildings and leasehold improvements | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 5 years | ||||||
High Sierra | Buildings and leasehold improvements | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 30 years | ||||||
High Sierra | Information technology equipment | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 5,541,000 | ||||||
Useful life | 3 years | ||||||
High Sierra | Other equipment | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 11,010,000 | ||||||
High Sierra | Other equipment | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 2 years | ||||||
High Sierra | Other equipment | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life | 30 years | ||||||
High Sierra | Construction in progress | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 9,621,000 | ||||||
High Sierra Energy, LP | |||||||
Acquisitions | |||||||
Cash paid to acquire ownership interests | 91,800,000 | ||||||
Cash acquired | 5,000,000 | ||||||
Amount of additional consideration payable | 97,400,000 | ||||||
Common units issued | 18,018,468 | ||||||
Consideration paid for acquisition | |||||||
Cash paid, net of cash acquired | 91,800,000 | ||||||
High Sierra Energy, LP | Common Units | |||||||
Acquisitions | |||||||
Number of common units issued to acquire business (in shares) | 18,018,468 | ||||||
Value of common units issued using the closing price of units on the New York Stock Exchange on the merger date | 406,800,000 | ||||||
High Sierra Energy, LP | General partner | |||||||
Acquisitions | |||||||
Cash paid to acquire ownership interests | 50,000,000 | ||||||
Consideration paid for acquisition | |||||||
Cash paid, net of cash acquired | 50,000,000 | ||||||
High Sierra Energy GP, LLC | General partner | |||||||
Acquisitions | |||||||
Cash paid to acquire ownership interests | 50,000,000 | ||||||
Consideration paid for acquisition | |||||||
Cash paid, net of cash acquired | $50,000,000 |
Acquisitions_Details_7
Acquisitions (Details 7) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | ||||
Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 | Nov. 01, 2012 | Nov. 12, 2012 | Mar. 31, 2012 | Mar. 31, 2011 | Jun. 19, 2012 | |
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Goodwill | $555,220,000 | 1,170,490,000 | 1,107,006,000 | $167,245,000 | $8,568,000 | |||
Consideration paid for acquisition | ||||||||
Cash paid, net of cash acquired | 14,000,000 | |||||||
Vehicles | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Vehicles | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 25 years | |||||||
Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Crude oil tanks and related equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 17,851,000 | |||||||
Crude oil tanks and related equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||||
Crude oil tanks and related equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Pecos | ||||||||
Acquisitions | ||||||||
Amount of additional consideration payable | 10,200,000 | |||||||
General and administrative expense | 600,000 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 73,609,000 | |||||||
Inventories | 1,903,000 | |||||||
Prepaid expenses and other current assets | 1,426,000 | |||||||
Goodwill | 91,747,000 | |||||||
Accounts payable - trade | -50,795,000 | |||||||
Accrued expenses and other payables | -963,000 | |||||||
Long-term debt | -10,234,000 | |||||||
Fair value of net assets acquired | 132,387,000 | |||||||
Consideration paid for acquisition | ||||||||
Cash paid, net of cash acquired | 87,444,000 | |||||||
Value of common units issued | 44,943,000 | |||||||
Total consideration paid | 132,387,000 | |||||||
Pecos | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 73,704,000 | |||||||
Inventories | 1,903,000 | |||||||
Prepaid expenses and other current assets | 1,426,000 | |||||||
Goodwill | 86,661,000 | |||||||
Accounts payable - trade | -50,808,000 | |||||||
Accrued expenses and other payables | -1,020,000 | |||||||
Long-term debt | -10,234,000 | |||||||
Fair value of net assets acquired | 132,387,000 | |||||||
Pecos | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | -95,000 | |||||||
Goodwill | 5,086,000 | |||||||
Accounts payable - trade | 13,000 | |||||||
Accrued expenses and other payables | 57,000 | |||||||
Pecos | Trade names | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 900,000 | |||||||
Pecos | Trade names | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 1,000,000 | |||||||
Pecos | Trade names | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | -100,000 | |||||||
Pecos | Customer relationships | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 8,000,000 | |||||||
Pecos | Customer relationships | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | -8,000,000 | |||||||
Pecos | Vehicles | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 22,097,000 | |||||||
Pecos | Vehicles | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 5 years | |||||||
Pecos | Vehicles | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 10 years | |||||||
Pecos | Vehicles | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 19,193,000 | |||||||
Pecos | Vehicles | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 2,904,000 | |||||||
Pecos | Buildings and leasehold improvements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,339,000 | |||||||
Pecos | Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 5 years | |||||||
Pecos | Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 30 years | |||||||
Pecos | Buildings and leasehold improvements | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,248,000 | |||||||
Pecos | Buildings and leasehold improvements | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 91,000 | |||||||
Pecos | Crude oil tanks and related equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,099,000 | |||||||
Pecos | Crude oil tanks and related equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 2 years | |||||||
Pecos | Crude oil tanks and related equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 15 years | |||||||
Pecos | Crude oil tanks and related equipment | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 913,000 | |||||||
Pecos | Crude oil tanks and related equipment | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 186,000 | |||||||
Pecos | Land | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 223,000 | |||||||
Pecos | Land | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 224,000 | |||||||
Pecos | Land | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -1,000 | |||||||
Pecos | Other | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 36,000 | |||||||
Pecos | Other | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Pecos | Other | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 5 years | |||||||
Pecos | Other | Estimated at March 31, 2014 | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 177,000 | |||||||
Pecos | Other | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -141,000 | |||||||
Pecos | Common Units | ||||||||
Acquisitions | ||||||||
Number of common units issued to acquire business (in shares) | 1,834,414 | |||||||
Consideration paid for acquisition | ||||||||
Value of common units issued | 45,000,000 | |||||||
Pecos | Common Units | Minimum | ||||||||
Consideration paid for acquisition | ||||||||
Value of common units issued | 45,000,000 | |||||||
Pecos | Common Units | Maximum | ||||||||
Consideration paid for acquisition | ||||||||
Value of common units issued | $60,000,000 |
Acquisitions_Details_8
Acquisitions (Details 8) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | |||
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 | Jan. 11, 2013 | Dec. 31, 2012 | Mar. 31, 2012 | Mar. 31, 2011 |
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Goodwill | $555,220 | 1,170,490 | 1,107,006 | $167,245 | $8,568 | ||
Consideration paid for acquisition | |||||||
Cash paid, net of cash acquired | 14,000 | ||||||
Barges and towboats | Minimum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life of property, plant and equipment | 5 years | 5 years | |||||
Barges and towboats | Maximum | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Useful life of property, plant and equipment | 40 years | 40 years | |||||
Third Coast | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Accounts receivable - trade | 2,195 | ||||||
Inventories | 140 | ||||||
Goodwill | 18,847 | ||||||
Other noncurrent assets | 2,733 | ||||||
Accounts payable - trade | -2,429 | ||||||
Accrued expenses and other payables | -164 | ||||||
Fair value of net assets acquired | 42,883 | ||||||
Consideration paid for acquisition | |||||||
Cash paid, net of cash acquired | 35,000 | ||||||
Value of common units issued | 7,883 | ||||||
Total consideration paid | 42,883 | ||||||
Third Coast | Estimated at March 31, 2014 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Accounts receivable - trade | 2,248 | ||||||
Inventories | 140 | ||||||
Goodwill | 22,551 | ||||||
Other noncurrent assets | 2,733 | ||||||
Accounts payable - trade | -2,048 | ||||||
Accrued expenses and other payables | -154 | ||||||
Fair value of net assets acquired | 42,883 | ||||||
Third Coast | Change | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Accounts receivable - trade | -53 | ||||||
Goodwill | -3,704 | ||||||
Accounts payable - trade | -381 | ||||||
Accrued expenses and other payables | -10 | ||||||
Third Coast | Trade names | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 850 | ||||||
Third Coast | Trade names | Estimated at March 31, 2014 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 500 | ||||||
Third Coast | Trade names | Change | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 350 | ||||||
Third Coast | Customer relationships | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 3,000 | ||||||
Useful life of intangible assets | 3 years | ||||||
Third Coast | Customer relationships | Estimated at March 31, 2014 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | 4,000 | ||||||
Third Coast | Customer relationships | Change | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Intangible assets | -1,000 | ||||||
Third Coast | Barges and towboats | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 17,711 | ||||||
Useful life of property, plant and equipment | 20 years | ||||||
Third Coast | Barges and towboats | Estimated at March 31, 2014 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 12,883 | ||||||
Third Coast | Barges and towboats | Change | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 4,828 | ||||||
Third Coast | Other | Estimated at March 31, 2014 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | 30 | ||||||
Third Coast | Other | Change | |||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||
Property, plant and equipment | -30 | ||||||
Third Coast | Common Units | |||||||
Acquisitions | |||||||
Number of common units issued to acquire business (in shares) | 344,680 | ||||||
Consideration paid for acquisition | |||||||
Value of common units issued | 8,000 | ||||||
Third Coast | Common Units | Minimum | |||||||
Consideration paid for acquisition | |||||||
Value of common units issued | 8,000 | ||||||
Third Coast | Common Units | Maximum | |||||||
Consideration paid for acquisition | |||||||
Value of common units issued | $10,000 |
Acquisitions_Details_9
Acquisitions (Details 9) (USD $) | 12 Months Ended | 6 Months Ended | ||||
Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2014 | Mar. 31, 2012 | Mar. 31, 2011 | Jun. 19, 2012 | |
item | ||||||
Acquisitions | ||||||
Number of business combination agreements | 2 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Goodwill | $555,220,000 | 1,107,006,000 | 1,170,490,000 | $167,245,000 | $8,568,000 | |
Consideration paid for acquisition | ||||||
Cash paid, net of cash acquired | 14,000,000 | |||||
Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 25 years | |||||
Water treatment facilities and equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Water treatment facilities and equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Crude oil tanks and related equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 17,851,000 | |||||
Crude oil tanks and related equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Crude oil tanks and related equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Crude oil logistics and water solutions | ||||||
Acquisitions | ||||||
Number of business combination agreements | 4 | |||||
Liabilities assumed in the form of non-compete agreements | 1,300,000 | |||||
Number of common units issued to acquire business (in shares) | 516,978 | |||||
General and administrative expense | 300,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 2,676,000 | |||||
Inventories | 191,000 | |||||
Prepaid expenses and other current assets | 737,000 | |||||
Goodwill | 34,451,000 | |||||
Accounts payable - trade | -3,374,000 | |||||
Accrued expenses and other payables | -1,914,000 | |||||
Notes payable | -1,340,000 | |||||
Other noncurrent liabilities | -1,340,000 | -156,000 | ||||
Noncontrolling interest | -2,333,000 | |||||
Fair value of net assets acquired | 64,985,000 | |||||
Consideration paid for acquisition | ||||||
Cash paid, net of cash acquired | 52,552,000 | |||||
Value of common units issued | 12,433,000 | |||||
Total consideration paid | 64,985,000 | |||||
Crude oil logistics and water solutions | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 2,660,000 | |||||
Inventories | 191,000 | |||||
Prepaid expenses and other current assets | 738,000 | |||||
Goodwill | 43,822,000 | |||||
Accounts payable - trade | -3,374,000 | |||||
Accrued expenses and other payables | -2,026,000 | |||||
Notes payable | -1,340,000 | |||||
Other noncurrent liabilities | -156,000 | |||||
Noncontrolling interest | -2,333,000 | |||||
Fair value of net assets acquired | 64,985,000 | |||||
Crude oil logistics and water solutions | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 16,000 | |||||
Prepaid expenses and other current assets | -1,000 | |||||
Goodwill | -9,371,000 | |||||
Accrued expenses and other payables | 112,000 | |||||
Crude oil logistics and water solutions | Trade names | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 2,100,000 | |||||
Crude oil logistics and water solutions | Trade names | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 500,000 | |||||
Crude oil logistics and water solutions | Trade names | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 1,600,000 | |||||
Crude oil logistics and water solutions | Customer relationships | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 13,125,000 | |||||
Crude oil logistics and water solutions | Customer relationships | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 5 years | |||||
Crude oil logistics and water solutions | Customer relationships | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 10 years | |||||
Crude oil logistics and water solutions | Customer relationships | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 6,800,000 | |||||
Crude oil logistics and water solutions | Customer relationships | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 6,325,000 | |||||
Crude oil logistics and water solutions | Non-compete agreements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 164,000 | |||||
Useful life of intangible assets | 3 years | |||||
Crude oil logistics and water solutions | Non-compete agreements | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 510,000 | |||||
Crude oil logistics and water solutions | Non-compete agreements | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | -346,000 | |||||
Crude oil logistics and water solutions | Land | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 218,000 | |||||
Crude oil logistics and water solutions | Land | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 191,000 | |||||
Crude oil logistics and water solutions | Land | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 27,000 | |||||
Crude oil logistics and water solutions | Vehicles | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 853,000 | |||||
Crude oil logistics and water solutions | Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | |||||
Crude oil logistics and water solutions | Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 10 years | |||||
Crude oil logistics and water solutions | Vehicles | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 771,000 | |||||
Crude oil logistics and water solutions | Vehicles | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 82,000 | |||||
Crude oil logistics and water solutions | Water treatment facilities and equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 13,665,000 | |||||
Crude oil logistics and water solutions | Water treatment facilities and equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Crude oil logistics and water solutions | Water treatment facilities and equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | |||||
Crude oil logistics and water solutions | Water treatment facilities and equipment | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 13,322,000 | |||||
Crude oil logistics and water solutions | Water treatment facilities and equipment | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 343,000 | |||||
Crude oil logistics and water solutions | Buildings and leasehold improvements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 895,000 | |||||
Crude oil logistics and water solutions | Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | |||||
Crude oil logistics and water solutions | Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | |||||
Crude oil logistics and water solutions | Buildings and leasehold improvements | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,233,000 | |||||
Crude oil logistics and water solutions | Buildings and leasehold improvements | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | -1,338,000 | |||||
Crude oil logistics and water solutions | Crude oil tanks and related equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 4,510,000 | |||||
Crude oil logistics and water solutions | Crude oil tanks and related equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | |||||
Crude oil logistics and water solutions | Crude oil tanks and related equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 15 years | |||||
Crude oil logistics and water solutions | Crude oil tanks and related equipment | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 1,781,000 | |||||
Crude oil logistics and water solutions | Crude oil tanks and related equipment | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,729,000 | |||||
Crude oil logistics and water solutions | Other | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 27,000 | |||||
Crude oil logistics and water solutions | Other | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Crude oil logistics and water solutions | Other | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | |||||
Crude oil logistics and water solutions | Other | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,000 | |||||
Crude oil logistics and water solutions | Other | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 25,000 | |||||
Crude oil logistics and water solutions | Construction in progress | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 490,000 | |||||
Crude oil logistics and water solutions | Construction in progress | Estimated at March 31, 2014 | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 693,000 | |||||
Crude oil logistics and water solutions | Construction in progress | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | -203,000 |
Acquisitions_Details_10
Acquisitions (Details 10) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended | ||
Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2012 | Mar. 31, 2011 | |
item | |||||
Acquisitions | |||||
Number of business combination agreements | 2 | ||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Goodwill | $555,220,000 | 1,170,490,000 | 1,107,006,000 | $167,245,000 | $8,568,000 |
Consideration paid for acquisition | |||||
Cash paid, net of cash acquired | 14,000,000 | ||||
Retail propane equipment | Minimum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 2 years | 2 years | |||
Retail propane equipment | Maximum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 30 years | 30 years | |||
Vehicles | Minimum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 3 years | ||||
Vehicles | Maximum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 25 years | ||||
Buildings and leasehold improvements | Minimum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 3 years | 3 years | |||
Buildings and leasehold improvements | Maximum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 40 years | 40 years | |||
Retail Propane Combinations | |||||
Acquisitions | |||||
Number of business combination agreements | 6 | ||||
Liabilities assumed in the form of non-compete agreements | 6,600,000 | ||||
General and administrative expense | 300,000 | ||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Accounts receivable - trade | 8,715,000 | ||||
Inventory purchased | 5,155,000 | ||||
Other current assets | 1,228,000 | ||||
Goodwill | 21,983,000 | ||||
Other non-current assets | 784,000 | ||||
Long-term debt | -6,594,000 | ||||
Other assumed liabilities | -12,511,000 | ||||
Fair value of net assets acquired | 90,266,000 | ||||
Consideration paid for acquisition | |||||
Cash paid, net of cash acquired | 71,392,000 | ||||
Total consideration paid | 90,266,000 | ||||
Retail Propane Combinations | Trade names | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Intangible assets | 2,924,000 | ||||
Retail Propane Combinations | Customer relationships | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Intangible assets | 16,890,000 | ||||
Retail Propane Combinations | Customer relationships | Minimum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of intangible assets | 10 years | ||||
Retail Propane Combinations | Customer relationships | Maximum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of intangible assets | 15 years | ||||
Retail Propane Combinations | Non-compete agreements | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Intangible assets | 1,387,000 | ||||
Useful life of intangible assets | 5 years | ||||
Retail Propane Combinations | Land | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Property, plant and equipment | 1,945,000 | ||||
Retail Propane Combinations | Retail propane equipment | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Property, plant and equipment | 28,763,000 | ||||
Retail Propane Combinations | Retail propane equipment | Minimum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 5 years | ||||
Retail Propane Combinations | Retail propane equipment | Maximum | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Useful life of property, plant and equipment | 20 years | ||||
Retail Propane Combinations | Vehicles | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Property, plant and equipment | 11,344,000 | ||||
Useful life of property, plant and equipment | 5 years | ||||
Retail Propane Combinations | Buildings and leasehold improvements | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Property, plant and equipment | 7,052,000 | ||||
Useful life of property, plant and equipment | 30 years | ||||
Retail Propane Combinations | Other | |||||
Estimated fair values of the assets acquired and liabilities assumed | |||||
Property, plant and equipment | 1,201,000 | ||||
Retail Propane Combinations | Common Units | |||||
Acquisitions | |||||
Number of common units issued to acquire business (in shares) | 850,676 | ||||
Consideration paid for acquisition | |||||
Value of common units issued | $18,874,000 |
Acquisitions_Details_11
Acquisitions (Details 11) (USD $) | 12 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
High Sierra, Pecos, Third Coast, OWL and Gavilon Energy acquisitions | ||
Construction in progress | ||
Revenues | $9,800,398 | $5,697,988 |
Net income (loss) | 798 | -72,171 |
High Sierra, Pecos, Third Coast, OWL and Gavilon Energy acquisitions | Common Units | ||
Construction in progress | ||
Basic loss per unit (in dollars per share) | ($0.18) | ($0.95) |
Diluted loss per unit (in dollars per share) | ($0.18) | ($0.95) |
High Sierra, Pecos, Third Coast, OWL and Gavilon Energy acquisitions | Subordinated Units | ||
Construction in progress | ||
Basic loss per unit (in dollars per share) | ($0.18) | ($0.95) |
Diluted loss per unit (in dollars per share) | ($0.18) | ($0.95) |
High Sierra, Pecos, Third Coast, OWL and Gavilon Energy acquisitions | Limited Partners | ||
Construction in progress | ||
Net income (loss) | -14,446 | -75,251 |
OWL | ||
Construction in progress | ||
Expense related to retirement of liability | $4,800 |
Acquisitions_Details_12
Acquisitions (Details 12) (USD $) | 6 Months Ended | 12 Months Ended | 0 Months Ended | 1 Months Ended | ||||
Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Oct. 03, 2011 | Nov. 30, 2012 | Mar. 31, 2011 | |
Acquisitions | ||||||||
Cash paid to acquire ownership interests, net of cash acquired | $658,764,000 | $392,605,000 | $1,268,810,000 | $490,805,000 | $297,401,000 | |||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Goodwill | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 167,245,000 | 8,568,000 | |||
Consideration paid for acquisition | ||||||||
Cash paid for water facilities | 14,000,000 | |||||||
Retail propane equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||||
Retail propane equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||||
Vehicles | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Vehicles | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 25 years | |||||||
Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Osterman | ||||||||
Acquisitions | ||||||||
Cash paid to acquire ownership interests, net of cash acquired | 94,900,000 | |||||||
Working capital items, post-closing payment | 4,800,000 | |||||||
General and administrative expense | 800,000 | |||||||
Equity issuance costs | 100,000 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 9,350,000 | |||||||
Inventories | 3,869,000 | |||||||
Prepaid expenses and other current assets | 215,000 | |||||||
Goodwill | 52,267,000 | |||||||
Assumed liabilities | -9,654,000 | |||||||
Fair value of net assets acquired | 181,516,000 | |||||||
Consideration paid for acquisition | ||||||||
Cash paid for water facilities | 94,873,000 | |||||||
Value of common units issued to acquire ownership interests | 81,880,000 | |||||||
Working capital payment (paid in November 2012) | 4,763,000 | |||||||
Total consideration paid | 181,516,000 | |||||||
Osterman | Trade names | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 8,500,000 | |||||||
Osterman | Customer relationships | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 54,500,000 | |||||||
Useful life of intangible assets | 20 years | |||||||
Osterman | Non-compete agreements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 700,000 | |||||||
Useful life of intangible assets | 7 years | |||||||
Osterman | Land | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 2,349,000 | |||||||
Osterman | Retail propane equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 47,160,000 | |||||||
Osterman | Retail propane equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 15 years | |||||||
Osterman | Retail propane equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 20 years | |||||||
Osterman | Vehicles | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 7,699,000 | |||||||
Osterman | Vehicles | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 5 years | |||||||
Osterman | Vehicles | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 20 years | |||||||
Osterman | Buildings and leasehold improvements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 3,829,000 | |||||||
Useful life of property, plant and equipment | 30 years | |||||||
Osterman | Other | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | $732,000 | |||||||
Osterman | Other | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Osterman | Other | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 5 years | |||||||
Osterman | Common Units | ||||||||
Acquisitions | ||||||||
Number of common units issued to acquire business (in shares) | 4,000,000 | 4,000,000 | ||||||
Price per unit of units sold in initial public offering (in dollars per share) | $20.47 |
Acquisitions_Details_13
Acquisitions (Details 13) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | |
Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 | Nov. 01, 2011 | Mar. 31, 2012 | Mar. 31, 2011 | |
item | ||||||
bbl | ||||||
gal | ||||||
Acquisitions | ||||||
Cash paid for water facilities | $14,000,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Goodwill | 555,220,000 | 1,170,490,000 | 1,107,006,000 | 167,245,000 | 8,568,000 | |
Natural gas liquids terminal assets | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Natural gas liquids terminal assets | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Vehicles and railcars | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Vehicles and railcars | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 25 years | |||||
NGL Energy Holdings, LLC | SemStream | ||||||
Acquisitions | ||||||
Ownership interest acquired in general partner (as a percent) | 7.50% | |||||
SemStream | ||||||
Acquisitions | ||||||
Cash paid for water facilities | 91,000,000 | |||||
General and administrative expense | 700,000 | |||||
Number of acquired natural gas liquids terminals | 12 | |||||
Volume of acquired above ground propane storage (in gallons) | 12,000,000 | |||||
Volume of acquired underground leased storage (in barrels) | 3,700,000 | |||||
Number of owned rail cars | 350 | |||||
Number of leased rail cars | 12 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Inventories | 104,226,000 | |||||
Derivative assets | 3,578,000 | |||||
Assets held for sale | 3,000,000 | |||||
Prepaid expenses and other current assets | 9,833,000 | |||||
Investment in capital lease | 3,112,000 | |||||
Goodwill | 74,924,000 | |||||
Assumed current liabilities | -4,591,000 | |||||
Fair value of net assets acquired | 275,740,000 | |||||
SemStream | Maximum | ||||||
Acquisitions | ||||||
Equity issuance costs | 100,000 | |||||
SemStream | Customer relationships | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Amortizable intangible assets | 31,950,000 | |||||
SemStream | Customer relationships | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 8 years | |||||
SemStream | Customer relationships | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 15 years | |||||
SemStream | Lease contracts | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Amortizable intangible assets | 1,008,000 | |||||
SemStream | Lease contracts | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 1 year | |||||
SemStream | Lease contracts | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 4 years | |||||
SemStream | Land | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 3,470,000 | |||||
SemStream | Natural gas liquids terminal assets | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 41,434,000 | |||||
SemStream | Natural gas liquids terminal assets | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 20 years | |||||
SemStream | Natural gas liquids terminal assets | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | |||||
SemStream | Vehicles and railcars | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 470,000 | |||||
Useful life of property, plant and equipment | 5 years | |||||
SemStream | Other | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 3,326,000 | |||||
Useful life of property, plant and equipment | 5 years | |||||
SemStream | Common Units | ||||||
Acquisitions | ||||||
Number of common units issued to acquire business (in shares) | 8,932,031 | |||||
Value of common units issued to acquire ownership interests | $184,800,000 | |||||
Issue price of units (in dollars per unit) | ($21.07) |
Acquisitions_Details_14
Acquisitions (Details 14) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | |
Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 | Jan. 03, 2012 | Mar. 31, 2012 | Mar. 31, 2011 | |
item | ||||||
Acquisitions | ||||||
Cash paid for water facilities | $14,000,000 | |||||
Consideration paid for acquisition | ||||||
Cash paid | 14,000,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Goodwill | 555,220,000 | 1,170,490,000 | 1,107,006,000 | 167,245,000 | 8,568,000 | |
Retail propane equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Retail propane equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 25 years | |||||
Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Pacer Propane Holdings, L.P. | ||||||
Acquisitions | ||||||
Cash paid for water facilities | 32,213,000 | |||||
General and administrative expense | 700,000 | |||||
Equity issuance costs | 100,000 | |||||
Number of owned or leased customer service centers | 17 | |||||
Consideration paid for acquisition | ||||||
Cash paid | 32,213,000 | |||||
Total consideration paid | 62,588,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 4,389,000 | |||||
Inventories | 965,000 | |||||
Prepaid expenses and other current assets | 43,000 | |||||
Goodwill | 15,782,000 | |||||
Assumed liabilities | -4,399,000 | |||||
Fair value of net assets acquired | 62,588,000 | |||||
Pacer Propane Holdings, L.P. | Trade names | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 2,410,000 | |||||
Pacer Propane Holdings, L.P. | Customer relationships | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 23,560,000 | |||||
Useful life of intangible assets | 15 years | |||||
Pacer Propane Holdings, L.P. | Non-compete agreements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 1,520,000 | |||||
Pacer Propane Holdings, L.P. | Land | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 1,967,000 | |||||
Pacer Propane Holdings, L.P. | Retail propane equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 12,793,000 | |||||
Pacer Propane Holdings, L.P. | Retail propane equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 15 years | |||||
Pacer Propane Holdings, L.P. | Retail propane equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 20 years | |||||
Pacer Propane Holdings, L.P. | Vehicles | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 3,090,000 | |||||
Useful life of property, plant and equipment | 5 years | |||||
Pacer Propane Holdings, L.P. | Buildings and leasehold improvements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 409,000 | |||||
Useful life of property, plant and equipment | 30 years | |||||
Pacer Propane Holdings, L.P. | Other | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 59,000 | |||||
Pacer Propane Holdings, L.P. | Other | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Pacer Propane Holdings, L.P. | Other | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | |||||
Pacer Propane Holdings, L.P. | Common Units | ||||||
Acquisitions | ||||||
Number of common units issued to acquire business (in shares) | 1,500,000 | |||||
Consideration paid for acquisition | ||||||
Common units | $30,375,000 |
Acquisitions_Details_15
Acquisitions (Details 15) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | ||
Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 | Feb. 03, 2012 | Mar. 31, 2012 | Mar. 31, 2011 | |
Acquisitions | ||||||
Cash paid for water facilities | $14,000,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Goodwill | 555,220,000 | 1,170,490,000 | 1,107,006,000 | 167,245,000 | 8,568,000 | |
Retail propane equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Retail propane equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Natural gas liquids terminal assets | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Natural gas liquids terminal assets | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 25 years | |||||
Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
North American | ||||||
Acquisitions | ||||||
Cash paid for water facilities | 69,800,000 | |||||
General and administrative expense | 1,600,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 10,338,000 | |||||
Inventories | 3,437,000 | |||||
Prepaid expenses and other current assets | 282,000 | |||||
Goodwill | 13,978,000 | |||||
Assumed liabilities | -11,129,000 | |||||
Fair value of net assets acquired | 69,830,000 | |||||
North American | Customer relationships | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 12,600,000 | |||||
Useful life of intangible assets | 10 years | |||||
North American | Trade names | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 2,700,000 | |||||
Useful life of intangible assets | 10 years | |||||
North American | Non-compete agreements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 700,000 | |||||
Useful life of intangible assets | 3 years | |||||
North American | Land | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,251,000 | |||||
North American | Retail propane equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 24,790,000 | |||||
North American | Retail propane equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 15 years | |||||
North American | Retail propane equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 20 years | |||||
North American | Natural gas liquids terminal assets | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 1,044,000 | |||||
North American | Natural gas liquids terminal assets | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 15 years | |||||
North American | Natural gas liquids terminal assets | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 20 years | |||||
North American | Vehicles | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 5,819,000 | |||||
North American | Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | |||||
North American | Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 15 years | |||||
North American | Buildings and leasehold improvements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,386,000 | |||||
Useful life of property, plant and equipment | 30 years | |||||
North American | Other | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 634,000 | |||||
North American | Other | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
North American | Other | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years |
Acquisitions_Details_16
Acquisitions (Details 16) (USD $) | 12 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2013 | Mar. 31, 2012 |
item | item | |
Acquisitions | ||
Number of business combination agreements | 2 | |
Cash paid for water facilities | $14,000 | |
Three separate acquisitions | ||
Acquisitions | ||
Number of business combination agreements | 3 | |
Cash paid for water facilities | 6,400 | |
Long-term debt assumed | $600 |
Property_Plant_and_Equipment_D
Property, Plant and Equipment (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | |
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | $1,586,370,000 | $1,586,370,000 | $938,910,000 | $576,564,000 | |||
Less: Accumulated depreciation | -153,057,000 | -153,057,000 | -109,564,000 | -50,127,000 | |||
Net property, plant and equipment | 1,433,313,000 | 1,433,313,000 | 829,346,000 | 526,437,000 | |||
Depreciation expense | 28,400,000 | 13,700,000 | 46,900,000 | 27,200,000 | 59,900,000 | 39,200,000 | 10,600,000 |
Interest expense capitalized | 700,000 | ||||||
Natural gas liquids terminal assets | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 127,258,000 | 127,258,000 | 75,141,000 | 63,637,000 | |||
Natural gas liquids terminal assets | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 2 years | 2 years | |||||
Natural gas liquids terminal assets | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Retail propane equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 167,825,000 | 167,825,000 | 160,758,000 | 152,802,000 | |||
Retail propane equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 2 years | 2 years | |||||
Retail propane equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Vehicles | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 152,676,000 | 88,173,000 | |||||
Vehicles | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | ||||||
Vehicles | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 25 years | ||||||
Water treatment facilities and equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 209,644,000 | 209,644,000 | 180,985,000 | 91,944,000 | |||
Water treatment facilities and equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 3 years | |||||
Water treatment facilities and equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Crude oil tanks and related equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 145,287,000 | 145,287,000 | 106,125,000 | 22,577,000 | |||
Crude oil tanks and related equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 2 years | 2 years | |||||
Crude oil tanks and related equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 40 years | 40 years | |||||
Barges and towboats | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 56,094,000 | 56,094,000 | 52,217,000 | 25,963,000 | |||
Barges and towboats | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 5 years | 5 years | |||||
Barges and towboats | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 40 years | 40 years | |||||
Information technology equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 30,519,000 | 30,519,000 | 20,768,000 | 12,169,000 | |||
Information technology equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 3 years | |||||
Information technology equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 7 years | 7 years | |||||
Buildings and leasehold improvements | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 77,415,000 | 77,415,000 | 60,004,000 | 48,975,000 | |||
Buildings and leasehold improvements | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 3 years | |||||
Buildings and leasehold improvements | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 40 years | 40 years | |||||
Land | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 88,350,000 | 88,350,000 | 30,241,000 | 21,815,000 | |||
Linefill and tank bottoms | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 13,403,000 | ||||||
Other | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 16,770,000 | 16,770,000 | 6,341,000 | 16,104,000 | |||
Other | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 5 years | |||||
Other | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Construction in progress | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | $57,319,000 | $57,319,000 | $80,251,000 | $32,405,000 |
Goodwill_Details
Goodwill (Details) (USD $) | 6 Months Ended | 12 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Goodwill | ||||
Goodwill at the beginning of the period | $1,107,006 | $555,220 | $167,245 | $8,568 |
Acquisitions | 86,895 | 551,786 | 387,975 | 158,677 |
Goodwill at the end of the period | $1,170,490 | $1,107,006 | $555,220 | $167,245 |
Goodwill_Details_2
Goodwill (Details 2) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2011 |
In Thousands, unless otherwise specified | |||||
Goodwill by segment | |||||
Goodwill | $1,170,490 | $1,107,006 | $555,220 | $167,245 | $8,568 |
Crude oil logistics | |||||
Goodwill by segment | |||||
Goodwill | 579,845 | 606,383 | 246,345 | ||
Water solutions | |||||
Goodwill by segment | |||||
Goodwill | 320,106 | 262,203 | 109,470 | ||
Liquids | |||||
Goodwill by segment | |||||
Goodwill | 91,135 | 90,135 | 87,136 | ||
Retail propane | |||||
Goodwill by segment | |||||
Goodwill | 114,285 | 114,285 | 112,269 | ||
Refined products | |||||
Goodwill by segment | |||||
Goodwill | 22,000 | ||||
Renewables | |||||
Goodwill by segment | |||||
Goodwill | $12,000 |
Intangible_Assets_Details
Intangible Assets (Details) (USD $) | 12 Months Ended | 6 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Sep. 30, 2014 | Mar. 31, 2013 |
Amortizable | |||
Gross Carrying Amount | $809,064 | 976,952 | $454,157 |
Accumulated Amortization | 116,728 | 166,484 | 44,155 |
Non-Amortizable | |||
Gross carrying amount of intangible assets | 831,684 | 1,004,572 | 485,587 |
Trade names | |||
Non-Amortizable | |||
Gross Carrying Amount | 22,620 | 27,620 | |
Customer relationships | |||
Amortizable | |||
Gross Carrying Amount | 697,405 | 761,992 | 405,160 |
Accumulated Amortization | 83,261 | 119,439 | 30,959 |
Useful Lives | 9 years | ||
Customer relationships | Minimum | |||
Amortizable | |||
Useful Lives | 3 years | 3 years | |
Customer relationships | Maximum | |||
Amortizable | |||
Useful Lives | 20 years | 20 years | |
Water facility development agreement | |||
Amortizable | |||
Gross Carrying Amount | 14,000 | 14,000 | |
Accumulated Amortization | 2,100 | 3,500 | |
Useful Lives | 5 years | 5 years | |
Lease and other agreements | |||
Amortizable | |||
Gross Carrying Amount | 23,920 | 15,210 | |
Accumulated Amortization | 13,190 | 7,018 | |
Lease and other agreements | Minimum | |||
Amortizable | |||
Useful Lives | 5 years | ||
Lease and other agreements | Maximum | |||
Amortizable | |||
Useful Lives | 8 years | ||
Non-compete agreements | |||
Amortizable | |||
Gross Carrying Amount | 14,161 | 14,412 | 11,509 |
Accumulated Amortization | 6,388 | 8,302 | 2,871 |
Non-compete agreements | Minimum | |||
Amortizable | |||
Useful Lives | 2 years | 2 years | |
Non-compete agreements | Maximum | |||
Amortizable | |||
Useful Lives | 7 years | 7 years | |
Trade names | |||
Amortizable | |||
Gross Carrying Amount | 15,489 | 14,539 | 2,784 |
Accumulated Amortization | 3,081 | 5,197 | 326 |
Non-Amortizable | |||
Gross Carrying Amount | 22,620 | 31,430 | |
Trade names | Minimum | |||
Amortizable | |||
Useful Lives | 2 years | 2 years | |
Trade names | Maximum | |||
Amortizable | |||
Useful Lives | 10 years | 10 years | |
Debt issuance costs | |||
Amortizable | |||
Gross Carrying Amount | 44,089 | 53,289 | 19,494 |
Accumulated Amortization | $8,708 | 12,737 | $2,981 |
Debt issuance costs | Minimum | |||
Amortizable | |||
Useful Lives | 5 years | 5 years | |
Debt issuance costs | Maximum | |||
Amortizable | |||
Useful Lives | 10 years | 10 years |
Intangible_Assets_Details_2
Intangible Assets (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Amortization related to intangible assets | |||||||
Amortization expense | $25,812 | $13,338 | $50,754 | $24,636 | $72,754 | $44,086 | $6,615 |
Future amortization expense of intangible assets | |||||||
2015 | 88,970 | ||||||
2016 | 97,432 | 97,432 | 83,449 | ||||
2017 | 90,795 | 90,795 | 76,826 | ||||
2018 | 86,818 | 86,818 | 72,857 | ||||
2019 | 79,587 | 79,587 | 66,826 | ||||
Thereafter | 405,266 | 405,266 | 303,408 | ||||
Total | 810,468 | 810,468 | 692,336 | ||||
Depreciation and amortization | |||||||
Amortization related to intangible assets | |||||||
Amortization expense | 21,711 | 11,324 | 42,604 | 20,600 | 60,855 | 29,657 | 4,538 |
Cost of sales | |||||||
Amortization related to intangible assets | |||||||
Amortization expense | 1,984 | 949 | 4,121 | 1,574 | 6,172 | 5,285 | 800 |
Interest expense | |||||||
Amortization related to intangible assets | |||||||
Amortization expense | 2,117 | 1,065 | 4,029 | 2,462 | 5,727 | 3,375 | 1,277 |
Loss on early extinguishment of debt | |||||||
Amortization related to intangible assets | |||||||
Amortization expense | $5,769 |
LongTerm_Obligations_Details
Long-Term Obligations (Details) (USD $) | 6 Months Ended | 12 Months Ended | 0 Months Ended | ||
Sep. 30, 2014 | Mar. 31, 2014 | Oct. 16, 2013 | Mar. 31, 2013 | Jun. 19, 2012 | |
Long-Term Debt | |||||
Total debt | $2,442,413,000 | $1,636,914,000 | $749,062,000 | ||
Less - current maturities | 5,062,000 | 7,080,000 | 8,626,000 | ||
Long-term debt | 2,437,351,000 | 1,629,834,000 | 740,436,000 | ||
Revolving Credit Facility | |||||
Long-Term Debt | |||||
Outstanding cash borrowings | 1,100,000,000 | 922,000,000 | |||
Actual leverage ratio | 3.4 | 3 | |||
Actual interest coverage ratio | 4.8 | 7 | |||
Interest rate (as a percent) | 1.91% | 1.98% | |||
Revolving Credit Facility | Minimum | |||||
Long-Term Debt | |||||
Commitment fees charged on unused credit (as a percent) | 0.38% | 0.38% | |||
Interest coverage ratio | 2.75 | 2.75 | |||
Revolving Credit Facility | Maximum | |||||
Long-Term Debt | |||||
Commitment fees charged on unused credit (as a percent) | 0.50% | 0.50% | |||
Leverage ratio | 4.25 | 4.25 | |||
Revolving Credit Facility | Alternate base rate | |||||
Long-Term Debt | |||||
Variable interest rate base | base rate | base rate | |||
Revolving Credit Facility | Alternate base rate | Minimum | |||||
Long-Term Debt | |||||
Interest rate margin added to variable rate base (as a percent) | 0.50% | 0.50% | |||
Revolving Credit Facility | Alternate base rate | Maximum | |||||
Long-Term Debt | |||||
Interest rate margin added to variable rate base (as a percent) | 1.50% | 1.50% | |||
Revolving Credit Facility | LIBOR rate | |||||
Long-Term Debt | |||||
Variable interest rate base | LIBOR | LIBOR | |||
Interest rate margin added to variable rate base (as a percent) | 1.75% | 0.16% | |||
Reference rate (as a percent) | 0.16% | 1.75% | |||
Fixed interest rate (as a percent) | 1.91% | ||||
Interest rate (as a percent) | 1.91% | ||||
Revolving Credit Facility | LIBOR rate | Minimum | |||||
Long-Term Debt | |||||
Interest rate margin added to variable rate base (as a percent) | 1.50% | 1.50% | |||
Revolving Credit Facility | LIBOR rate | Maximum | |||||
Long-Term Debt | |||||
Interest rate margin added to variable rate base (as a percent) | 2.50% | 2.50% | |||
Revolving Credit Facility | Expansion Capital Facility | |||||
Long-Term Debt | |||||
Total debt | 137,000,000 | 532,500,000 | 441,500,000 | ||
Maximum borrowing capacity | 858,000,000 | 785,500,000 | |||
Outstanding cash borrowings | 137,000,000 | 532,500,000 | |||
Revolving Credit Facility | Expansion Capital Facility | LIBOR rate | |||||
Long-Term Debt | |||||
Outstanding cash borrowings | 137,000,000 | 532,500,000 | |||
Interest rate (as a percent) | 0.00% | 1.91% | |||
Revolving Credit Facility | Working Capital Facility | |||||
Long-Term Debt | |||||
Total debt | 942,500,000 | 389,500,000 | 36,000,000 | ||
Maximum borrowing capacity | 1,335,000,000 | 935,500,000 | |||
Outstanding cash borrowings | 942,500,000 | 389,500,000 | |||
Outstanding letters of credit | 209,200,000 | 270,600,000 | |||
Revolving Credit Facility | Working Capital Facility | Alternate base rate | |||||
Long-Term Debt | |||||
Outstanding cash borrowings | 31,500,000 | ||||
Interest rate (as a percent) | 4.00% | ||||
Revolving Credit Facility | Working Capital Facility | LIBOR rate | |||||
Long-Term Debt | |||||
Outstanding cash borrowings | 942,500,000 | 358,000,000 | |||
Interest rate (as a percent) | 0.00% | 1.91% | |||
Revolving Credit Facility | Letters of credit | |||||
Long-Term Debt | |||||
Reference rate (as a percent) | 1.75% | ||||
Fixed interest rate (as a percent) | 2.00% | ||||
6.650% Notes due 2022 | |||||
Long-Term Debt | |||||
Total debt | 250,000,000 | 250,000,000 | 250,000,000 | ||
Fixed interest rate (as a percent) | 6.65% | 6.65% | 6.65% | ||
Debt issued | 250,000,000 | ||||
Repayments in semi-annual installments | 25,000,000 | 25,000,000 | |||
6.650% Notes due 2022 | Minimum | |||||
Long-Term Debt | |||||
Debt covenant terms, default trigger amount | 10,000,000 | 10,000,000 | |||
Percentage of aggregate principal amount held by trustee or holders to declare notes due and payable | 51.00% | 51.00% | |||
Unsecured Notes | |||||
Long-Term Debt | |||||
Total debt | 450,000,000 | ||||
Fixed interest rate (as a percent) | 6.88% | ||||
Debt issued | 450,000,000 | ||||
Net proceeds after underwriting fees and estimated offering costs | 438,400,000 | ||||
Initial purchase discount | 10,100,000 | ||||
Estimated offering costs | 1,500,000 | ||||
Other notes payable | |||||
Long-Term Debt | |||||
Total debt | $14,914,000 | $21,562,000 | |||
Other notes payable | Minimum | |||||
Long-Term Debt | |||||
Interest rate (as a percent) | 2.10% | ||||
Other notes payable | Maximum | |||||
Long-Term Debt | |||||
Interest rate (as a percent) | 4.90% |
LongTerm_Obligations_Details_2
Long-Term Obligations (Details 2) (USD $) | 0 Months Ended | ||
Jun. 19, 2012 | Sep. 30, 2014 | Mar. 31, 2014 | |
Maturities | |||
2015 | $7,081,000 | ||
2016 | 255,128,000 | 3,614,000 | |
2017 | 2,362,000 | 2,356,000 | |
2018 | 26,459,000 | 26,449,000 | |
2019 | 1,130,938,000 | 972,238,000 | |
Thereafter | 1,025,181,000 | 625,176,000 | |
Total long-term debt | 2,442,413,000 | 1,636,914,000 | |
Revolving Credit Facility | |||
Maturities | |||
2019 | 1,079,500,000 | 922,000,000 | |
Total long-term debt | 1,079,500,000 | 922,000,000 | |
6.650% Notes due 2022 | |||
Maturities | |||
2018 | 25,000,000 | 25,000,000 | |
2019 | 50,000,000 | 50,000,000 | |
Thereafter | 175,000,000 | 175,000,000 | |
Total long-term debt | 250,000,000 | 250,000,000 | |
Unsecured Notes | |||
Maturities | |||
Thereafter | 450,000,000 | ||
Total long-term debt | 450,000,000 | ||
Other Notes Payable | |||
Maturities | |||
2015 | 7,081,000 | ||
2016 | 3,614,000 | ||
2017 | 2,356,000 | ||
2018 | 1,449,000 | ||
2019 | 238,000 | ||
Thereafter | 176,000 | ||
Total long-term debt | 14,914,000 | ||
Previous revolving credit facility | |||
Maturities | |||
Principal payment | $306,800,000 |
Income_Taxes_Details
Income Taxes (Details) | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
Income Taxes | ||
Minimum percentage of qualifying income of non-taxable subsidiaries | 90.00% | 90.00% |
Commitments_and_Contingencies_1
Commitments and Contingencies (Details) (USD $) | 12 Months Ended | 1 Months Ended | 4 Months Ended | ||
In Millions, unless otherwise specified | Mar. 31, 2014 | Aug. 31, 2013 | 30-May-13 | Feb. 28, 2013 | Sep. 30, 2014 |
Legal contingencies | |||||
Amount of fuel taxes and sales taxes that should have been collected from customers and remitted to taxing authority | $0.80 | ||||
Asset retirement obligations | |||||
Asset retirement obligations | 2.3 | 2.7 | |||
Pecos | |||||
Legal contingencies | |||||
Amount not paid by customer for disputed transportation rate schedule | 1.7 | ||||
Amount requested as refund by the customer | 5.5 | ||||
Payment intended to withheld by the customer | $3.30 |
Commitments_and_Contingencies_2
Commitments and Contingencies (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | |
Future minimum lease payments | |||||||
2015 | $133,170,000 | ||||||
2016 | 106,384,000 | 106,384,000 | 93,454,000 | ||||
2017 | 88,666,000 | 88,666,000 | 64,209,000 | ||||
2018 | 74,265,000 | 74,265,000 | 49,802,000 | ||||
2019 | 49,907,000 | 49,907,000 | 29,213,000 | ||||
Thereafter | 117,125,000 | 117,125,000 | 58,182,000 | ||||
Total | 507,354,000 | 507,354,000 | 428,030,000 | ||||
Rental expense | 29,300,000 | 23,600,000 | 54,600,000 | 45,500,000 | 98,300,000 | 84,200,000 | 5,200,000 |
Prepaid expenses and other current assets | |||||||
Sales and purchase contracts for natural gas liquids and crude oil | |||||||
Net asset (liability) | 44,400,000 | 44,400,000 | 43,500,000 | ||||
Accrued expenses and other payables | |||||||
Sales and purchase contracts for natural gas liquids and crude oil | |||||||
Net asset (liability) | 36,300,000 | 36,300,000 | 34,600,000 | ||||
Natural gas liquids | |||||||
Sales and purchase contracts for natural gas liquids and crude oil | |||||||
Fixed-price purchase commitments (in gallons) | 88,574,000 | 88,574,000 | 31,111,000 | ||||
Floating-price purchase commitments (in gallons) | 522,947,000 | ||||||
Fixed-price sale commitments (in gallons) | 278,391,000 | 278,391,000 | 63,944,000 | ||||
Floating-price sale commitments (in gallons) | 272,495,000 | ||||||
Fixed-price purchase commitments | 102,000,000 | 102,000,000 | 39,117,000 | ||||
Floating-price purchase commitments | 618,293,000 | ||||||
Fixed-price sale commitments | 351,137,000 | 351,137,000 | 77,682,000 | ||||
Floating-price sale commitments | 395,095,000 | ||||||
Crude oil | |||||||
Sales and purchase contracts for natural gas liquids and crude oil | |||||||
Fixed-price sale commitments (in gallons) | 32,000 | 32,000 | |||||
Fixed-price purchase commitments (in barrels) | 4,016,000 | ||||||
Fixed-price sale commitments (in barrels) | 3,564,000 | ||||||
Fixed-price purchase commitments | 364,557,000 | ||||||
Fixed-price sale commitments | $2,867,000 | $2,867,000 | $324,765,000 |
Equity_Details
Equity (Details) (USD $) | 0 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | 1 Months Ended | |||
17-May-11 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Jun. 23, 2014 | Jul. 31, 2014 | |
Partnership equity | ||||||||
General partner, interest (as a percent) | 0.10% | 0.10% | 0.10% | 0.10% | ||||
Limited partners, interest (as a percent) | 99.90% | 99.90% | 99.90% | |||||
Initial Public Offering | ||||||||
Proceeds from sale of common units, net of offering costs | $370,446,000 | $415,089,000 | $650,155,000 | ($642,000) | $74,759,000 | |||
Common Units | ||||||||
Initial Public Offering | ||||||||
Number of units sold in public offering | 4,025,000 | 8,000,000 | ||||||
Price per unit of units sold in initial public offering (in dollars per share) | 21 | |||||||
Proceeds from sale of common units, net of offering costs | 338,000,000 | 32,400,000 | ||||||
Offering costs | 500,000 | |||||||
Number of units repurchased | 175,000 | |||||||
Units outstanding after completion of IPO | 8,864,222 | 88,545,764 | 73,421,309 | 47,703,313 | ||||
Common Units | Repayment of advances under acquisition credit facility | ||||||||
Initial Public Offering | ||||||||
Number of units sold in public offering | 3,850,000 | |||||||
Proceeds from sale of common units, net of offering costs | 71,900,000 | |||||||
Offering costs | 9,000,000 | |||||||
Common Units | Redemption of common units | ||||||||
Initial Public Offering | ||||||||
Number of units sold in public offering | 175,000 | |||||||
Proceeds from sale of common units, net of offering costs | 3,400,000 | |||||||
Subordinated Units | ||||||||
Partnership Equity | ||||||||
Subordinated units, conversion ratio | 1 | 1 | ||||||
Initial Public Offering | ||||||||
Units outstanding after completion of IPO | 5,919,346 | 5,919,346 | 5,919,346 |
Equity_Details_2
Equity (Details 2) (USD $) | 6 Months Ended | 12 Months Ended | 0 Months Ended | 1 Months Ended | |||||||||||||
Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Dec. 02, 2013 | Sep. 23, 2013 | Jul. 05, 2013 | Oct. 03, 2011 | Nov. 01, 2011 | Jan. 03, 2012 | Nov. 12, 2012 | Jan. 11, 2013 | Aug. 02, 2013 | Jun. 23, 2014 | 17-May-11 | Jul. 31, 2014 | |
Common Units Issued in Business Combinations | |||||||||||||||||
Proceeds from sale of units, after underwriting discounts and commissions and offering costs | $370,446,000 | $415,089,000 | $650,155,000 | ($642,000) | $74,759,000 | ||||||||||||
Common Units | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Number of units sold in public offering | 4,100,000 | 10,350,000 | |||||||||||||||
Proceeds from sale of units, after underwriting discounts and commissions and offering costs | 235,100,000 | 127,600,000 | 287,500,000 | ||||||||||||||
Underwriting discounts and commissions | 5,000,000 | 12,000,000 | |||||||||||||||
Offering costs | 4,900,000 | 200,000 | 700,000 | ||||||||||||||
Number of units sold in private placement | 8,110,848 | ||||||||||||||||
Osterman | Common Units | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 4,000,000 | 4,000,000 | |||||||||||||||
SemStream | Common Units | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 8,932,031 | ||||||||||||||||
Pacer | Common Units | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 1,500,000 | ||||||||||||||||
Crude oil logistics and water solutions | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 516,978 | ||||||||||||||||
Pecos | Common Units | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 1,834,414 | ||||||||||||||||
Third Coast | Common Units | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 344,680 | ||||||||||||||||
Other Water Solutions | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 222,381 | ||||||||||||||||
Crude oil logistics | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 175,211 | ||||||||||||||||
OWL | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 2,463,287 | 2,463,287 | |||||||||||||||
Common Units | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 2,860,879 | 24,250,258 | 14,432,031 | ||||||||||||||
Number of units sold in public offering | 8,000,000 | 4,025,000 | |||||||||||||||
Proceeds from sale of units, after underwriting discounts and commissions and offering costs | 338,000,000 | 32,400,000 | |||||||||||||||
Underwriting discounts and commissions | 12,300,000 | ||||||||||||||||
Offering costs | $500,000 | ||||||||||||||||
Number of units sold in private placement | 767,100 | ||||||||||||||||
Common Units | Osterman | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 4,000,000 | ||||||||||||||||
Common Units | SemStream | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 8,932,031 | ||||||||||||||||
Common Units | Pacer | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 1,500,000 | ||||||||||||||||
Common Units | High Sierra | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 20,703,510 | ||||||||||||||||
Common Units | Retail propane | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 850,676 | ||||||||||||||||
Common Units | Crude oil logistics and water solutions | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 516,978 | ||||||||||||||||
Common Units | Pecos | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 1,834,414 | ||||||||||||||||
Common Units | Third Coast | |||||||||||||||||
Common Units Issued in Business Combinations | |||||||||||||||||
Common units issued | 344,680 |
Equity_Details_3
Equity (Details 3) (USD $) | 0 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | |||||||||||||||||||
In Thousands, except Share data, unless otherwise specified | Jan. 23, 2014 | Nov. 04, 2013 | Oct. 23, 2013 | Jul. 25, 2013 | Apr. 25, 2013 | Feb. 04, 2013 | Jan. 24, 2013 | Oct. 29, 2012 | Oct. 17, 2012 | Aug. 03, 2012 | Jul. 24, 2012 | Apr. 30, 2012 | Apr. 18, 2012 | Feb. 03, 2012 | Jan. 24, 2012 | Oct. 31, 2011 | Oct. 21, 2011 | Jul. 25, 2011 | 5-May-11 | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2012 | Apr. 24, 2014 |
Distributions | |||||||||||||||||||||||
First level cash distribution percentage to holders of common units | 99.90% | ||||||||||||||||||||||
First level cash distribution percentage to general partner | 0.10% | ||||||||||||||||||||||
Second level cash distribution percentage to holders of subordinated units | 99.90% | ||||||||||||||||||||||
Second level cash distribution percentage to general partner | 0.10% | ||||||||||||||||||||||
Third level cash distribution percentage to all unitholders on pro rata basis | 99.90% | ||||||||||||||||||||||
Third level cash distribution percentage to general partner | 0.10% | 0.10% | |||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Distributions to partners prior to initial public offering | $3,900 | $3,850 | |||||||||||||||||||||
Amount per unit (in dollars per unit) | $0.53 | $0.51 | $0.49 | $0.48 | $0.46 | $0.45 | $0.41 | $0.36 | $0.35 | $0.34 | $0.17 | ||||||||||||
Number of equivalent units that were not eligible to receive a distribution | 979,886 | 1,202,085 | 516,978 | 17,862,470 | 3,932,031 | 7,117,031 | 4,000,000 | ||||||||||||||||
Subsequent event | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Amount per unit (in dollars per unit) | $0.55 | ||||||||||||||||||||||
Minimum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.3375 | 0.3375 | |||||||||||||||||||||
First target distribution | Minimum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.3375 | 0.3375 | |||||||||||||||||||||
First target distribution | Maximum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.388125 | 0.388125 | |||||||||||||||||||||
Second target distribution | Minimum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.388125 | 0.388125 | |||||||||||||||||||||
Second target distribution | Maximum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.421875 | 0.421875 | |||||||||||||||||||||
Third target distribution | Minimum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.421875 | 0.421875 | |||||||||||||||||||||
Third target distribution | Maximum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.50625 | 0.50625 | |||||||||||||||||||||
Thereafter | Minimum | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.50625 | 0.50625 | |||||||||||||||||||||
Limited Partners | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 99.90% | 99.90% | |||||||||||||||||||||
Amount Paid to Limited Partner | 42,150 | 35,908 | 31,725 | 25,605 | 24,245 | 22,846 | 13,574 | 9,165 | 7,735 | 4,990 | 2,467 | ||||||||||||
Limited Partners | Subsequent event | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Amount Paid to Limited Partner | 43,737 | ||||||||||||||||||||||
Limited Partners | Common Units | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Distributions to partners prior to initial public offering | 3,846 | ||||||||||||||||||||||
Limited Partners | First target distribution | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 99.90% | 99.90% | |||||||||||||||||||||
Limited Partners | Second target distribution | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 86.90% | 86.90% | |||||||||||||||||||||
Limited Partners | Third target distribution | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 76.90% | 76.90% | |||||||||||||||||||||
Limited Partners | Thereafter | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 51.90% | 51.90% | |||||||||||||||||||||
General Partner | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 0.10% | 0.10% | |||||||||||||||||||||
Distributions to partners prior to initial public offering | 4 | ||||||||||||||||||||||
Amount Paid to General Partner | 4,283 | 2,491 | 1,739 | 1,189 | 927 | 707 | 134 | 10 | 10 | 5 | 3 | ||||||||||||
General Partner | Subsequent event | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Amount Paid to General Partner | $5,754 | ||||||||||||||||||||||
General Partner | First target distribution | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 0.10% | 0.10% | |||||||||||||||||||||
General Partner | Second target distribution | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 13.10% | 13.10% | |||||||||||||||||||||
General Partner | Third target distribution | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 23.10% | 23.10% | |||||||||||||||||||||
General Partner | Thereafter | |||||||||||||||||||||||
Distributions | |||||||||||||||||||||||
Marginal Percentage Interest In Distributions | 48.10% | 48.10% |
Equity_Details_4
Equity (Details 4) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 |
Rollforward of the liability related to equity-based compensation | ||||||
Balance at the beginning of the period | $10,012 | $5,043 | $5,043 | |||
Expense recorded | 21,659 | 17,804 | 10,138 | |||
Value of units vested and issued | -18,763 | -9,085 | -3,627 | |||
Taxes paid on behalf of participants | -9,901 | -3,750 | -1,468 | |||
Balance at the end of the period | 3,007 | 3,007 | 10,012 | 5,043 | ||
Maximum number of shares that may be issued as a percentage of outstanding common and subordinated units | 10.00% | 10.00% | ||||
Incremental amount that the maximum units deliverable may automatically increase under the plan, expressed as a percentage of issued and outstanding common and subordinated units | 10.00% | 10.00% | ||||
Restricted units | ||||||
Equity-Based Incentive Compensation | ||||||
Distributions on restricted units during the vesting period | 0 | 0 | ||||
Unvested restricted units at the beginning of the period (in shares) | 1,311,100 | 1,444,900 | 1,444,900 | |||
Units granted (in shares) | 333,903 | 494,000 | 1,684,400 | |||
Units vested and issued (in shares) | -438,009 | -296,269 | -156,802 | |||
Units withheld for employee taxes (in shares) | -231,194 | -122,531 | -61,698 | |||
Units forfeited (in shares) | -117,000 | -209,000 | -21,000 | |||
Unvested restricted units at the end of the period (in shares) | 858,800 | 858,800 | 1,311,100 | 1,444,900 | ||
Number of awards vested | 858,800 | 1,311,100 | ||||
Estimate of forfeiture of unvested awards | 95,000 | |||||
Closing price (in dollars per share) | $39.37 | $39.37 | $37.53 | |||
Estimated stock-based compensation expense | ||||||
2015 | 14,393 | |||||
2016 | 11,516 | 11,279 | ||||
2017 | 7,262 | 7,429 | ||||
2018 | 2,237 | 2,310 | ||||
2019 | 249 | 229 | ||||
Total | 27,607 | 35,640 | ||||
Rollforward of the liability related to equity-based compensation | ||||||
Expense recorded | $13,800 | $3,200 | $21,700 | $10,300 | ||
Weighted-average grant date fair value of the awards (in dollars per share) | $35.16 | $35.16 | $33.78 | |||
Number of units available for issuance under the Long-Term Incentive Plan | 7,100,000 | 7,100,000 | 6,200,000 | |||
Restricted units | July 1, 2014 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 408,300 | |||||
Restricted units | January 1, 2015 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 4,000 | |||||
Restricted units | July 1, 2015 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 334,800 | 341,300 | ||||
Restricted units | January 1, 2016 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 4,000 | |||||
Restricted units | July 1, 2016 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 314,000 | 322,500 | ||||
Restricted units | January 1, 2017 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 4,000 | |||||
Restricted units | July 1, 2017 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 178,500 | 192,500 | ||||
Restricted units | January 1, 2018 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 4,000 | |||||
Restricted units | July 1, 2018 | ||||||
Equity-Based Incentive Compensation | ||||||
Number of awards vested | 31,500 | 30,500 |
Fair_Value_of_Financial_Instru2
Fair Value of Financial Instruments (Details) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
In Thousands, unless otherwise specified | |||
Prepaid expenses and other current assets | |||
Derivative assets (liabilities) | |||
Net asset (liability) | $44,400 | $43,500 | |
Accrued expenses and other payables | |||
Derivative assets (liabilities) | |||
Net asset (liability) | 36,300 | 34,600 | |
Commodity contracts | |||
Derivative assets (liabilities) | |||
Net asset (liability) | 42,659 | 8,490 | -7,106 |
Commodity contracts | Prepaid expenses and other current assets | |||
Derivative assets (liabilities) | |||
Net asset (liability) | 81,682 | 50,704 | 5,551 |
Commodity contracts | Other noncurrent assets | |||
Derivative assets (liabilities) | |||
Net asset (liability) | 44 | ||
Commodity contracts | Accrued expenses and other payables | |||
Derivative assets (liabilities) | |||
Net asset (liability) | -39,023 | -42,214 | -12,701 |
Recurring | Commodity contracts | |||
Assets: | |||
Derivative Assets | 100,021 | 54,595 | 10,858 |
Liabilities: | |||
Derivative Liabilities | -43,658 | -46,561 | -16,604 |
Netting of counterparty contracts, assets | -4,635 | -4,347 | -3,503 |
Netting of counterparty contracts, liabilities | 4,635 | 4,347 | 3,503 |
Cash collateral provided or held, assets | -13,704 | 456 | -1,760 |
Cash collateral provided or held, liabilities | 400 | ||
Commodity derivatives reported on condensed consolidated balance sheet, assets | 81,682 | 50,704 | 5,595 |
Commodity derivatives reported on condensed consolidated balance sheet, liabilities | -39,023 | -42,214 | -12,701 |
Recurring | Level 1 | Commodity contracts | |||
Assets: | |||
Derivative Assets | 48,632 | 4,990 | 947 |
Liabilities: | |||
Derivative Liabilities | -5,378 | -3,258 | -3,324 |
Recurring | Level 2 | Commodity contracts | |||
Assets: | |||
Derivative Assets | 51,389 | 49,605 | 9,911 |
Liabilities: | |||
Derivative Liabilities | ($38,280) | ($43,303) | ($13,280) |
Fair_Value_of_Financial_Instru3
Fair Value of Financial Instruments (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Derivative contract information | |||||||
Fair Value of Net Assets (Liabilities) | $56,363 | $56,363 | $8,034 | ($5,746) | |||
Net cash collateral provided (held) | -13,704 | -13,704 | 456 | -1,360 | |||
Net fair value of commodity derivatives on condensed consolidated balance sheet | 42,659 | 42,659 | 8,490 | -7,106 | |||
Cross-commodity | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -12,000 | -12,000 | 140,000 | 430,000 | |||
Fair Value of Net Assets (Liabilities) | -1,283 | -1,283 | -1,876 | -10,208 | |||
Crude oil fixed-price | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -1,638,000 | -1,638,000 | -1,600,000 | -144,000 | |||
Fair Value of Net Assets (Liabilities) | 9,380 | 9,380 | -2,796 | 1,033 | |||
Crude oil index | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | 2,195,000 | 2,195,000 | 3,598,000 | -91,000 | |||
Fair Value of Net Assets (Liabilities) | 4,397 | 4,397 | 6,099 | 153 | |||
Propane fixed-price | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | 1,238,000 | 1,238,000 | 60,000 | -282,000 | |||
Fair Value of Net Assets (Liabilities) | 53 | 53 | 1,753 | 3,197 | |||
Refined products fixed-price | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -4,475,000 | -4,475,000 | 732,000 | ||||
Fair Value of Net Assets (Liabilities) | 38,712 | 38,712 | 560 | ||||
Renewable Products | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -14,000 | -14,000 | 106,000 | ||||
Fair Value of Net Assets (Liabilities) | 5,104 | 5,104 | 4,084 | ||||
Other | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | 8,000 | ||||||
Fair Value of Net Assets (Liabilities) | 210 | 79 | |||||
Commodity contracts | |||||||
Derivative contract information | |||||||
Net gains (losses) on derivatives | 55,981 | -10,672 | 38,496 | -17,881 | -43,655 | -4,381 | 5,676 |
Natural gas fixed-price | |||||||
Derivative contract information | |||||||
Fair Value of Net Assets (Liabilities) | $210 |
Fair_Value_of_Financial_Instru4
Fair Value of Financial Instruments (Details 3) (USD $) | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
Revolving Credit Facility | ||
Interest Rate Risk | ||
Outstanding debt | $1,100,000,000 | $922,000,000 |
Interest rate (as a percent) | 1.91% | 1.98% |
Interest Rate Risk | Variable Rate Debt | ||
Interest Rate Risk | ||
Change in interest rate that would result in an increase or decrease of annual interest expense (as a percent) | 0.13% | 0.13% |
Increase or decrease in annual interest expense | $1,300,000 | $1,200,000 |
Segments_Details
Segments (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Segment information | ||||||||||||||
Revenues | $5,380,526 | $3,975,935 | $2,743,445 | $1,593,937 | $1,385,957 | $1,617,613 | $1,338,208 | $1,135,510 | $326,436 | $9,029,140 | $2,979,894 | $9,699,274 | $4,417,767 | $1,310,473 |
Depreciation and amortization | 50,099 | 25,061 | 89,474 | 47,785 | 120,754 | 68,853 | 15,111 | |||||||
Operating Income | 7,770 | 9,945 | -12,785 | 2,603 | 106,565 | 87,307 | 15,030 | |||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 605,642 | 111,781 | 660,509 | 146,298 | 390,989 | 326,896 | 200,457 | |||||||
Total assets | 6,551,679 | 4,167,223 | 2,291,618 | 6,551,679 | 4,167,223 | 2,291,618 | ||||||||
Long-lived assets, net | 3,441,891 | 2,651,308 | 1,523,089 | 3,441,891 | 2,651,308 | 1,523,089 | ||||||||
Crude oil logistics | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 9,240 | 3,330 | 18,971 | 8,014 | 22,111 | 9,176 | ||||||||
Operating Income | 38 | 5,884 | 1,501 | 12,493 | 678 | 34,236 | ||||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 39,464 | 31,336 | 81,413 | 35,462 | 204,642 | 89,860 | ||||||||
Total assets | 2,079,380 | 1,723,812 | 801,351 | 2,079,380 | 1,723,812 | 801,351 | ||||||||
Long-lived assets, net | 996,615 | 980,978 | 357,230 | 996,615 | 980,978 | 357,230 | ||||||||
Water solutions | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 55,105 | 20,923 | ||||||||||||
Operating Income | 10,317 | 8,576 | ||||||||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 100,877 | 137,116 | ||||||||||||
Total assets | 875,714 | 466,412 | 875,714 | 466,412 | ||||||||||
Long-lived assets, net | 848,479 | 453,909 | 848,479 | 453,909 | ||||||||||
Liquids | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 3,384 | 2,672 | 6,585 | 5,376 | 11,018 | 11,085 | 3,661 | |||||||
Operating Income | 10,929 | 14,605 | 10,016 | 12,490 | 71,888 | 30,336 | 9,735 | |||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 1,911 | 13,209 | 3,070 | 28,316 | 52,560 | 15,129 | 50,276 | |||||||
Total assets | 756,133 | 577,795 | 474,141 | 756,133 | 577,795 | 474,141 | ||||||||
Long-lived assets, net | 271,567 | 274,846 | 238,192 | 271,567 | 274,846 | 238,192 | ||||||||
Retail propane | ||||||||||||||
Segment information | ||||||||||||||
Number of operating divisions | 2 | 2 | ||||||||||||
Depreciation and amortization | 7,684 | 6,871 | 15,255 | 14,111 | 28,878 | 25,496 | 11,450 | |||||||
Operating Income | -3,062 | -4,520 | -4,648 | -6,024 | 61,285 | 46,869 | 9,616 | |||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 9,567 | 4,546 | 12,441 | 11,492 | 24,430 | 66,933 | 150,181 | |||||||
Total assets | 506,958 | 541,832 | 513,301 | 506,958 | 541,832 | 513,301 | ||||||||
Long-lived assets, net | 436,621 | 438,324 | 441,762 | 436,621 | 438,324 | 441,762 | ||||||||
Refined products | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 109 | |||||||||||||
Operating Income | 4,080 | |||||||||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 719 | |||||||||||||
Total assets | 157,581 | 157,581 | ||||||||||||
Long-lived assets, net | 27,017 | 27,017 | ||||||||||||
Renewables | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 516 | |||||||||||||
Operating Income | 2,434 | |||||||||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 519 | |||||||||||||
Total assets | 145,649 | 145,649 | ||||||||||||
Long-lived assets, net | 33,703 | 33,703 | ||||||||||||
Corporate and other | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 301 | 750 | 1,237 | 1,490 | 3,017 | 2,173 | ||||||||
Operating Income | -23,749 | -8,937 | -41,106 | -22,312 | -44,117 | -32,710 | -4,321 | |||||||
Additions to property, plant and equipment including acquisitions (accrual basis) | 1,809 | 217 | 3,262 | 846 | 7,242 | 17,858 | ||||||||
Total assets | 61,198 | 144,840 | 36,413 | 61,198 | 144,840 | 36,413 | ||||||||
Long-lived assets, net | 53,705 | 47,961 | 31,996 | 53,705 | 47,961 | 31,996 | ||||||||
Operating segment | Crude oil logistics | Crude oil sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 2,108,117 | 1,013,061 | 4,035,061 | 1,941,595 | 4,559,923 | 2,322,706 | ||||||||
Operating segment | Crude oil logistics | Crude oil transportation and other | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 13,082 | 9,794 | 25,196 | 19,729 | 36,469 | 16,442 | ||||||||
Operating segment | Water solutions | Water treatment and disposal | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 125,788 | 54,334 | ||||||||||||
Operating segment | Water solutions | Water transportation | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 17,312 | 7,893 | ||||||||||||
Operating segment | Liquids | Other revenues | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 6,814 | 9,250 | 12,530 | 18,114 | 31,062 | 33,954 | 2,462 | |||||||
Operating segment | Liquids | Propane sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 240,433 | 191,437 | 462,879 | 315,274 | 1,632,948 | 841,448 | 923,022 | |||||||
Operating segment | Liquids | Other product sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 306,625 | 308,606 | 594,984 | 558,459 | 1,231,965 | 858,276 | 251,627 | |||||||
Operating segment | Retail propane | Other revenues | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 8,276 | 8,198 | 15,457 | 15,898 | 35,918 | 35,856 | 17,370 | |||||||
Operating segment | Retail propane | Propane sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 48,552 | 40,651 | 100,578 | 87,342 | 388,225 | 288,410 | 175,417 | |||||||
Operating segment | Retail propane | Distillate sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 11,530 | 10,562 | 30,255 | 28,431 | 127,672 | 106,192 | 6,547 | |||||||
Operating segment | Refined products | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 1,180,895 | |||||||||||||
Operating segment | Renewables | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 176,781 | |||||||||||||
Operating segment | Corporate and other | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 1,333 | 1,485 | 2,794 | 2,959 | 437,713 | 4,233 | ||||||||
Elimination of intersegment sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | ($24,175) | ($33,297) | ($75,314) | ($62,610) | ($283,397) | ($151,977) | ($65,972) |
Disposals_and_Impairments_Deta
Disposals and Impairments (Details) (USD $) | 12 Months Ended | 1 Months Ended |
Mar. 31, 2014 | Feb. 26, 2014 | |
item | ||
Liquids | ||
Disposals and Impairments | ||
Write down of property, plant and equipment | $5,300,000 | |
Number of natural gas liquids terminals | 1 | |
Water solutions | ||
Disposals and Impairments | ||
Write down of property, plant and equipment | 1,500,000 | |
Number of water solutions facilities which experienced damage to property, plant and equipment | 2 | |
Gavilon Energy | Natural Gas Storage and Transportation Contracts | ||
Disposals and Impairments | ||
Payments for assignment of contracts | 44,800,000 | |
Liability recorded in the acquisition accounting | 50,800,000 | |
Amortization of contract liabilities through cost of sales | 6,000,000 | |
Gavilon Energy | Natural Gas Storage and Transportation Contracts | Corporate and other | ||
Disposals and Impairments | ||
Operating income | 1,400,000 | |
High Sierra | ||
Disposals and Impairments | ||
Proceeds from sale of business | 10,800,000 | |
Gain on sale of business | 4,400,000 | |
Gain on the sale of the business attributable to noncontrolling interest | 1,600,000 | |
High Sierra | Corporate and other | ||
Disposals and Impairments | ||
Operating income | $2,300,000 |
Transactions_with_Affiliates_D
Transactions with Affiliates (Details) (USD $) | 12 Months Ended | 0 Months Ended | 12 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||
Mar. 31, 2013 | Jun. 19, 2012 | Mar. 31, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2012 | |
item | ||||||||
Transactions with Affiliates | ||||||||
Receivables from affiliates | $22,883,000 | $7,445,000 | $41,706,000 | $41,706,000 | ||||
Payables to related parties | 6,900,000 | 76,846,000 | 85,307,000 | 85,307,000 | ||||
Cash paid | 14,000,000 | |||||||
Number of business acquired | 2 | |||||||
Amount paid to employee for non compete agreement | 5,000,000 | |||||||
High Sierra Energy, LP | ||||||||
Transactions with Affiliates | ||||||||
Cash paid | 91,800,000 | |||||||
Cash acquired | 5,000,000 | |||||||
Common units issued | 18,018,468 | |||||||
Liabilities assumed in the form of non-compete agreements | 97,400,000 | |||||||
Crude oil logistics business owned by an employee | ||||||||
Transactions with Affiliates | ||||||||
Cash paid | 11,000,000 | |||||||
SemGroup | ||||||||
Transactions with Affiliates | ||||||||
Right to appoint number of members to the Board of Directors of the entity's general partner by related party | 2 | |||||||
Sales to related party | 32,431,000 | 306,780,000 | 43,427,000 | 3,780,000 | 117,233,000 | 3,780,000 | 29,200,000 | |
Purchase from related parties | 60,425,000 | 445,951,000 | 45,730,000 | 28,377,000 | 118,997,000 | 47,916,000 | 23,800,000 | |
Receivables from affiliates | 7,303,000 | 39,331,000 | 39,331,000 | |||||
Payables to related parties | 4,601,000 | 27,738,000 | 44,015,000 | 44,015,000 | ||||
SemGroup and equity method investees | ||||||||
Transactions with Affiliates | ||||||||
Payables to related parties | 27,738,000 | |||||||
Entities affiliated with management | ||||||||
Transactions with Affiliates | ||||||||
Increase in property, plant and equipment | 8,200,000 | 5,800,000 | ||||||
Sales to related party | 16,828,000 | 110,824,000 | 1,706,000 | 58,769,000 | 1,854,000 | 109,872,000 | ||
Purchase from related parties | 60,942,000 | 120,038,000 | 3,845,000 | 48,522,000 | 6,984,000 | 56,346,000 | ||
Receivables from affiliates | 22,883,000 | 142,000 | 1,705,000 | 1,705,000 | ||||
Payables to related parties | 2,299,000 | 654,000 | 1,743,000 | 1,743,000 | ||||
General Partner | ||||||||
Transactions with Affiliates | ||||||||
Common units issued | 2,685,042 | |||||||
Amount paid | 50,000,000 | |||||||
General Partner | High Sierra Energy, LP | ||||||||
Transactions with Affiliates | ||||||||
Cash paid | $50,000,000 |
Quarterly_Financial_Data_Unaud2
Quarterly Financial Data (Unaudited) (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Total revenues (in dollars) | $5,380,526 | $3,975,935 | $2,743,445 | $1,593,937 | $1,385,957 | $1,617,613 | $1,338,208 | $1,135,510 | $326,436 | $9,029,140 | $2,979,894 | $9,699,274 | $4,417,767 | $1,310,473 |
Total cost of sales | 5,179,465 | 3,764,744 | 2,576,029 | 1,488,850 | 1,303,076 | 1,481,890 | 1,204,545 | 1,053,690 | 298,985 | 8,713,518 | 2,791,926 | 9,132,699 | 4,039,110 | 1,217,023 |
Net income (loss) | -15,879 | 43,146 | 24,052 | -932 | -17,508 | 22,341 | 40,477 | 10,082 | -24,710 | -55,789 | -18,440 | 48,758 | 48,190 | 7,864 |
Net income (loss) attributable to parent equity (in dollars) | ($19,224) | $42,331 | $23,898 | ($941) | ($17,633) | $22,341 | $40,176 | $10,073 | ($24,650) | ($59,199) | ($18,574) | $47,655 | $47,940 | $7,876 |
Common Units | ||||||||||||||
Earnings (loss) per unit, basic and diluted - | ||||||||||||||
Earnings (loss) per unit, basic and diluted - | ($0.34) | $0.46 | $0.27 | ($0.05) | ($0.35) | $0.39 | $0.75 | $0.18 | ($0.76) | ($0.93) | ($0.37) | $0.51 | $0.96 | $0.32 |
Weighted average units outstanding (in shares) | 88,331,653 | 73,421,309 | 67,941,726 | 58,909,389 | 47,703,313 | 47,665,015 | 46,364,381 | 44,831,836 | 26,529,133 | 81,267,742 | 53,336,969 | 61,970,471 | 41,353,574 | 15,169,983 |
Subordinated Units | ||||||||||||||
Earnings (loss) per unit, basic and diluted - | ||||||||||||||
Earnings (loss) per unit, basic and diluted - | $0.46 | $0.23 | ($0.09) | ($0.46) | $0.39 | $0.75 | $0.18 | ($0.77) | $0.32 | $0.93 | $0.58 | |||
Weighted average units outstanding (in shares) | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,175,384 |
Condensed_Consolidating_Guaran2
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2011 | Oct. 16, 2013 |
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $11,823,000 | $10,440,000 | $5,528,000 | $11,561,000 | $7,832,000 | $16,337,000 | |
Accounts receivable - trade, net of allowance for doubtful accounts | 1,433,117,000 | 900,904,000 | 562,757,000 | ||||
Accounts receivable - affiliates | 41,706,000 | 7,445,000 | 22,883,000 | ||||
Inventories | 941,589,000 | 310,160,000 | 126,895,000 | ||||
Prepaid expenses and other current assets | 156,818,000 | 80,350,000 | 37,891,000 | ||||
Total current assets | 2,585,053,000 | 1,309,299,000 | 761,987,000 | ||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | 1,433,313,000 | 829,346,000 | 526,437,000 | ||||
GOODWILL | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 167,245,000 | 8,568,000 | ||
INTANGIBLE ASSETS, net of accumulated amortization | 838,088,000 | 714,956,000 | 441,432,000 | ||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 482,644,000 | 189,821,000 | |||||
OTHER NONCURRENT ASSETS | 42,091,000 | 16,795,000 | 6,542,000 | ||||
Total assets | 6,551,679,000 | 4,167,223,000 | 2,291,618,000 | ||||
CURRENT LIABILITIES: | |||||||
Accounts payable - trade | 1,345,024,000 | 740,211,000 | 536,055,000 | ||||
Accounts payable - affiliates | 85,307,000 | 76,846,000 | 6,900,000 | ||||
Accrued expenses and other payables | 218,482,000 | 141,690,000 | 85,606,000 | ||||
Advance payments received from customers | 106,105,000 | 29,965,000 | 22,372,000 | ||||
Current maturities of long-term debt | 5,062,000 | 7,080,000 | 8,626,000 | ||||
Total current liabilities | 1,759,980,000 | 995,792,000 | 659,559,000 | ||||
LONG-TERM DEBT, net of current maturities | 2,437,351,000 | 1,629,834,000 | 740,436,000 | ||||
OTHER NONCURRENT LIABILITIES | 39,518,000 | 9,744,000 | 2,205,000 | ||||
EQUITY | |||||||
Partners' equity (deficit) | 1,746,133,000 | 1,526,815,000 | 883,654,000 | ||||
Accumulated other comprehensive income (loss) | -73,000 | -236,000 | 24,000 | ||||
Noncontrolling interests | 568,770,000 | 5,274,000 | 5,740,000 | ||||
Total equity | 2,314,830,000 | 1,531,853,000 | 889,418,000 | 405,329,000 | 47,353,000 | ||
Total liabilities and equity | 6,551,679,000 | 4,167,223,000 | 2,291,618,000 | ||||
Unsecured Notes | |||||||
EQUITY | |||||||
Debt issued | 450,000,000 | ||||||
Fixed interest rate (as a percent) | 6.88% | ||||||
NGL Energy Partners LP (Parent) | Unsecured Notes | |||||||
EQUITY | |||||||
Debt issued | 450,000,000 | ||||||
Fixed interest rate (as a percent) | 6.88% | ||||||
Reportable Entity | NGL Energy Partners LP (Parent) | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | 2,841,000 | 1,181,000 | 1,346,000 | 41,000 | 41,000 | ||
Total current assets | 2,841,000 | 1,181,000 | |||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,307,000 | 1,169,000 | 717,000 | ||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 248,893,000 | 327,281,000 | 237,736,000 | ||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,743,573,000 | 1,447,502,000 | 895,779,000 | ||||
Total assets | 1,996,614,000 | 1,777,133,000 | 1,134,232,000 | ||||
CURRENT LIABILITIES: | |||||||
Accrued expenses and other payables | 554,000 | 554,000 | 554,000 | ||||
Total current liabilities | 554,000 | 554,000 | 554,000 | ||||
LONG-TERM DEBT, net of current maturities | 250,000,000 | 250,000,000 | 250,000,000 | ||||
EQUITY | |||||||
Partners' equity (deficit) | 1,746,060,000 | 1,526,579,000 | 883,678,000 | ||||
Total equity | 1,746,060,000 | 1,526,579,000 | 883,678,000 | ||||
Total liabilities and equity | 1,996,614,000 | 1,777,133,000 | 1,134,232,000 | ||||
Reportable Entity | NGL Energy Finance Corp | |||||||
CURRENT ASSETS: | |||||||
INTANGIBLE ASSETS, net of accumulated amortization | 17,619,000 | 11,552,000 | |||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 849,526,000 | 437,714,000 | |||||
Total assets | 867,145,000 | 449,266,000 | |||||
CURRENT LIABILITIES: | |||||||
Accrued expenses and other payables | 19,021,000 | 14,266,000 | |||||
Total current liabilities | 19,021,000 | 14,266,000 | |||||
LONG-TERM DEBT, net of current maturities | 850,000,000 | 450,000,000 | |||||
EQUITY | |||||||
Partners' equity (deficit) | -1,876,000 | -15,000,000 | |||||
Total equity | -1,876,000 | -15,000,000 | |||||
Total liabilities and equity | 867,145,000 | 449,266,000 | |||||
Reportable Entity | Guarantor Subsidiaries | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | 7,823,000 | 8,728,000 | 3,904,000 | 11,206,000 | 7,594,000 | 16,174,000 | |
Accounts receivable - trade, net of allowance for doubtful accounts | 1,419,442,000 | 887,789,000 | 561,560,000 | ||||
Accounts receivable - affiliates | 41,035,000 | 7,445,000 | 22,883,000 | ||||
Inventories | 937,814,000 | 306,434,000 | 126,024,000 | ||||
Prepaid expenses and other current assets | 155,332,000 | 80,294,000 | 37,784,000 | ||||
Total current assets | 2,561,446,000 | 1,290,690,000 | 759,457,000 | ||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | 863,694,000 | 764,014,000 | 497,743,000 | ||||
GOODWILL | 1,139,374,000 | 1,105,008,000 | 553,222,000 | ||||
INTANGIBLE ASSETS, net of accumulated amortization | 778,960,000 | 700,603,000 | 439,365,000 | ||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 214,234,000 | 189,821,000 | |||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | -1,026,605,000 | -720,737,000 | -233,294,000 | ||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 10,470,000 | 17,673,000 | 20,371,000 | ||||
OTHER NONCURRENT ASSETS | 40,035,000 | 16,674,000 | 6,542,000 | ||||
Total assets | 4,581,608,000 | 3,363,746,000 | 2,043,406,000 | ||||
CURRENT LIABILITIES: | |||||||
Accounts payable - trade | 1,333,780,000 | 726,252,000 | 534,164,000 | ||||
Accounts payable - affiliates | 85,237,000 | 73,703,000 | 6,900,000 | ||||
Accrued expenses and other payables | 186,226,000 | 124,923,000 | 83,001,000 | ||||
Advance payments received from customers | 105,597,000 | 29,891,000 | 22,364,000 | ||||
Current maturities of long-term debt | 5,004,000 | 7,058,000 | 8,610,000 | ||||
Total current liabilities | 1,715,844,000 | 961,827,000 | 655,039,000 | ||||
LONG-TERM DEBT, net of current maturities | 1,085,155,000 | 929,754,000 | 490,433,000 | ||||
OTHER NONCURRENT LIABILITIES | 35,160,000 | 9,663,000 | 2,155,000 | ||||
EQUITY | |||||||
Partners' equity (deficit) | 1,745,450,000 | 1,462,691,000 | 895,779,000 | ||||
Accumulated other comprehensive income (loss) | -1,000 | -189,000 | |||||
Total equity | 1,745,449,000 | 1,462,502,000 | 895,779,000 | ||||
Total liabilities and equity | 4,581,608,000 | 3,363,746,000 | 2,043,406,000 | ||||
Reportable Entity | Non-Guarantor Subsidiaries | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | 1,159,000 | 531,000 | 278,000 | 355,000 | 197,000 | 122,000 | |
Accounts receivable - trade, net of allowance for doubtful accounts | 13,675,000 | 13,115,000 | 1,197,000 | ||||
Accounts receivable - affiliates | 671,000 | ||||||
Inventories | 3,775,000 | 3,726,000 | 871,000 | ||||
Prepaid expenses and other current assets | 1,486,000 | 56,000 | 107,000 | ||||
Total current assets | 20,766,000 | 17,428,000 | 2,530,000 | ||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | 569,619,000 | 65,332,000 | 28,694,000 | ||||
GOODWILL | 31,116,000 | 1,998,000 | 1,998,000 | ||||
INTANGIBLE ASSETS, net of accumulated amortization | 40,202,000 | 1,632,000 | 1,350,000 | ||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 268,410,000 | ||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | -71,814,000 | -44,258,000 | -4,442,000 | ||||
OTHER NONCURRENT ASSETS | 2,056,000 | 121,000 | |||||
Total assets | 860,355,000 | 42,253,000 | 30,130,000 | ||||
CURRENT LIABILITIES: | |||||||
Accounts payable - trade | 11,244,000 | 13,959,000 | 1,891,000 | ||||
Accounts payable - affiliates | 70,000 | 3,143,000 | |||||
Accrued expenses and other payables | 12,681,000 | 1,947,000 | 2,051,000 | ||||
Advance payments received from customers | 508,000 | 74,000 | 8,000 | ||||
Current maturities of long-term debt | 58,000 | 22,000 | 16,000 | ||||
Total current liabilities | 24,561,000 | 19,145,000 | 3,966,000 | ||||
LONG-TERM DEBT, net of current maturities | 252,196,000 | 80,000 | 3,000 | ||||
OTHER NONCURRENT LIABILITIES | 4,358,000 | 81,000 | 50,000 | ||||
EQUITY | |||||||
Partners' equity (deficit) | 579,312,000 | 22,994,000 | 26,087,000 | ||||
Accumulated other comprehensive income (loss) | -72,000 | -47,000 | 24,000 | ||||
Total equity | 579,240,000 | 22,947,000 | 26,111,000 | ||||
Total liabilities and equity | 860,355,000 | 42,253,000 | 30,130,000 | ||||
Consolidating Adjustments | |||||||
CURRENT ASSETS: | |||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | -1,754,043,000 | -1,465,175,000 | -916,150,000 | ||||
Total assets | -1,754,043,000 | -1,465,175,000 | -916,150,000 | ||||
EQUITY | |||||||
Partners' equity (deficit) | -2,322,813,000 | -1,470,449,000 | -921,890,000 | ||||
Noncontrolling interests | 568,770,000 | 5,274,000 | 5,740,000 | ||||
Total equity | -1,754,043,000 | -1,465,175,000 | -916,150,000 | ||||
Total liabilities and equity | ($1,754,043,000) | ($1,465,175,000) | ($916,150,000) |
Condensed_Consolidating_Guaran3
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Oct. 16, 2013 | |
Condensed Consolidating Statement of Operations | |||||||||||||||
REVENUES | $5,380,526,000 | $3,975,935,000 | $2,743,445,000 | $1,593,937,000 | $1,385,957,000 | $1,617,613,000 | $1,338,208,000 | $1,135,510,000 | $326,436,000 | $9,029,140,000 | $2,979,894,000 | $9,699,274,000 | $4,417,767,000 | $1,310,473,000 | |
COST OF SALES | 5,179,465,000 | 3,764,744,000 | 2,576,029,000 | 1,488,850,000 | 1,303,076,000 | 1,481,890,000 | 1,204,545,000 | 1,053,690,000 | 298,985,000 | 8,713,518,000 | 2,791,926,000 | 9,132,699,000 | 4,039,110,000 | 1,217,023,000 | |
OPERATING COSTS AND EXPENSES: | |||||||||||||||
Operating | 101,553,000 | 55,769,000 | 169,421,000 | 104,814,000 | 259,396,000 | 169,799,000 | 47,300,000 | ||||||||
General and administrative | 41,639,000 | 14,312,000 | 69,512,000 | 32,766,000 | 79,860,000 | 52,698,000 | 16,009,000 | ||||||||
Depreciation and amortization | 50,099,000 | 25,061,000 | 89,474,000 | 47,785,000 | 120,754,000 | 68,853,000 | 15,111,000 | ||||||||
Operating Income (Loss) | 7,770,000 | 9,945,000 | -12,785,000 | 2,603,000 | 106,565,000 | 87,307,000 | 15,030,000 | ||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Earnings from unconsolidated entities | 3,697,000 | 6,262,000 | 1,898,000 | ||||||||||||
Interest expense | -28,651,000 | -11,060,000 | -49,145,000 | -21,682,000 | -58,854,000 | -32,994,000 | -7,620,000 | ||||||||
Loss on early extinguishment of debt | -5,769,000 | ||||||||||||||
Other, net | -617,000 | 419,000 | -1,008,000 | 469,000 | 86,000 | 1,521,000 | 1,055,000 | ||||||||
Loss before Income Taxes | -17,801,000 | -696,000 | -56,676,000 | -18,610,000 | 49,695,000 | 50,065,000 | 8,465,000 | ||||||||
INCOME TAX PROVISION | 1,922,000 | -236,000 | 887,000 | 170,000 | -937,000 | -1,875,000 | -601,000 | ||||||||
Net Loss | -15,879,000 | 43,146,000 | 24,052,000 | -932,000 | -17,508,000 | 22,341,000 | 40,477,000 | 10,082,000 | -24,710,000 | -55,789,000 | -18,440,000 | 48,758,000 | 48,190,000 | 7,864,000 | |
NET INCOME ALLOCATED TO GENERAL PARTNER | -11,056,000 | -2,451,000 | -20,437,000 | -4,139,000 | -14,148,000 | -2,917,000 | -8,000 | ||||||||
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -3,345,000 | -9,000 | -3,410,000 | -134,000 | -1,103,000 | -250,000 | 12,000 | ||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -30,280,000 | -3,392,000 | -79,636,000 | -22,713,000 | 33,507,000 | 45,023,000 | 7,868,000 | ||||||||
Unsecured Notes | |||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Debt issued | 450,000,000 | ||||||||||||||
Fixed interest rate (as a percent) | 6.88% | ||||||||||||||
NGL Energy Partners LP (Parent) | Unsecured Notes | |||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Debt issued | 450,000,000 | 450,000,000 | |||||||||||||
Fixed interest rate (as a percent) | 6.88% | 6.88% | |||||||||||||
Reportable Entity | NGL Energy Partners LP (Parent) | |||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Interest expense | -4,067,000 | -4,179,000 | -8,313,000 | -8,368,000 | -16,818,000 | -13,041,000 | |||||||||
Loss before Income Taxes | -4,067,000 | -4,179,000 | -8,313,000 | -8,368,000 | -16,818,000 | -13,041,000 | |||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | -15,157,000 | 3,238,000 | -50,886,000 | -10,206,000 | 64,473,000 | 60,981,000 | 7,876,000 | ||||||||
Net Loss | -19,224,000 | -941,000 | -59,199,000 | -18,574,000 | 47,655,000 | 47,940,000 | 7,876,000 | ||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -19,224,000 | -941,000 | -59,199,000 | -18,574,000 | 47,655,000 | 47,940,000 | 7,876,000 | ||||||||
Reportable Entity | NGL Energy Finance Corp | |||||||||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Interest expense | -13,134,000 | -21,280,000 | -15,000,000 | ||||||||||||
Loss before Income Taxes | -13,134,000 | -21,280,000 | -15,000,000 | ||||||||||||
Net Loss | -13,134,000 | -21,280,000 | -15,000,000 | ||||||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -13,134,000 | -21,280,000 | -15,000,000 | ||||||||||||
Reportable Entity | Guarantor Subsidiaries | |||||||||||||||
Condensed Consolidating Statement of Operations | |||||||||||||||
REVENUES | 5,325,186,000 | 1,546,226,000 | 8,952,772,000 | 2,914,531,000 | 9,560,124,000 | 4,409,198,000 | 1,310,473,000 | ||||||||
COST OF SALES | 5,161,935,000 | 1,445,442,000 | 8,676,881,000 | 2,735,890,000 | 9,011,011,000 | 4,038,251,000 | 1,217,248,000 | ||||||||
OPERATING COSTS AND EXPENSES: | |||||||||||||||
Operating | 84,300,000 | 52,979,000 | 150,919,000 | 99,710,000 | 253,214,000 | 164,944,000 | 47,162,000 | ||||||||
General and administrative | 36,360,000 | 14,089,000 | 64,124,000 | 32,297,000 | 77,756,000 | 52,461,000 | 15,823,000 | ||||||||
Depreciation and amortization | 38,999,000 | 23,970,000 | 77,545,000 | 46,000,000 | 117,573,000 | 66,916,000 | 14,964,000 | ||||||||
Operating Income (Loss) | 3,592,000 | 9,746,000 | -16,697,000 | 634,000 | 100,570,000 | 86,626,000 | 15,276,000 | ||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Earnings from unconsolidated entities | 2,310,000 | 4,875,000 | 1,898,000 | ||||||||||||
Interest expense | -9,956,000 | -6,880,000 | -18,058,000 | -13,309,000 | -27,031,000 | -19,951,000 | -7,619,000 | ||||||||
Loss on early extinguishment of debt | -5,769,000 | ||||||||||||||
Other, net | -524,000 | 528,000 | -1,056,000 | 627,000 | 202,000 | 1,666,000 | 1,100,000 | ||||||||
Loss before Income Taxes | -4,578,000 | 3,394,000 | -30,936,000 | -12,048,000 | 75,639,000 | 62,572,000 | 8,757,000 | ||||||||
INCOME TAX PROVISION | 1,951,000 | -236,000 | 993,000 | 170,000 | -937,000 | -1,875,000 | -601,000 | ||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 604,000 | 80,000 | 337,000 | 1,672,000 | 4,771,000 | 284,000 | -280,000 | ||||||||
Net Loss | -2,023,000 | 3,238,000 | -29,606,000 | -10,206,000 | 79,473,000 | 60,981,000 | 7,876,000 | ||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -2,023,000 | 3,238,000 | -29,606,000 | -10,206,000 | 79,473,000 | 60,981,000 | 7,876,000 | ||||||||
Reportable Entity | Non-Guarantor Subsidiaries | |||||||||||||||
Condensed Consolidating Statement of Operations | |||||||||||||||
REVENUES | 55,364,000 | 47,735,000 | 76,421,000 | 65,421,000 | 139,519,000 | 8,878,000 | 225,000 | ||||||||
COST OF SALES | 17,554,000 | 43,432,000 | 36,690,000 | 56,094,000 | 122,057,000 | 1,168,000 | |||||||||
OPERATING COSTS AND EXPENSES: | |||||||||||||||
Operating | 17,253,000 | 2,790,000 | 18,502,000 | 5,104,000 | 6,182,000 | 4,855,000 | 138,000 | ||||||||
General and administrative | 5,279,000 | 223,000 | 5,388,000 | 469,000 | 2,104,000 | 237,000 | 186,000 | ||||||||
Depreciation and amortization | 11,100,000 | 1,091,000 | 11,929,000 | 1,785,000 | 3,181,000 | 1,937,000 | 147,000 | ||||||||
Operating Income (Loss) | 4,178,000 | 199,000 | 3,912,000 | 1,969,000 | 5,995,000 | 681,000 | -246,000 | ||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Earnings from unconsolidated entities | 1,387,000 | 1,387,000 | |||||||||||||
Interest expense | -1,506,000 | -13,000 | -1,517,000 | -28,000 | -51,000 | -48,000 | -46,000 | ||||||||
Other, net | -81,000 | -97,000 | 71,000 | -135,000 | -70,000 | -99,000 | |||||||||
Loss before Income Taxes | 3,978,000 | 89,000 | 3,853,000 | 1,806,000 | 5,874,000 | 534,000 | -292,000 | ||||||||
INCOME TAX PROVISION | -29,000 | -106,000 | |||||||||||||
Net Loss | 3,949,000 | 89,000 | 3,747,000 | 1,806,000 | 5,874,000 | 534,000 | -292,000 | ||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | 3,949,000 | 89,000 | 3,747,000 | 1,806,000 | 5,874,000 | 534,000 | -292,000 | ||||||||
Consolidating Adjustments | |||||||||||||||
Condensed Consolidating Statement of Operations | |||||||||||||||
REVENUES | -24,000 | -24,000 | -53,000 | -58,000 | -369,000 | -309,000 | -225,000 | ||||||||
COST OF SALES | -24,000 | -24,000 | -53,000 | -58,000 | -369,000 | -309,000 | -225,000 | ||||||||
OTHER INCOME (EXPENSE): | |||||||||||||||
Interest expense | 12,000 | 12,000 | 23,000 | 23,000 | 46,000 | 46,000 | 45,000 | ||||||||
Other, net | -12,000 | -12,000 | -23,000 | -23,000 | -46,000 | -46,000 | -45,000 | ||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 14,553,000 | -3,318,000 | 50,549,000 | 8,534,000 | -69,244,000 | -61,265,000 | -7,596,000 | ||||||||
Net Loss | 14,553,000 | -3,318,000 | 50,549,000 | 8,534,000 | -69,244,000 | -61,265,000 | -7,596,000 | ||||||||
NET INCOME ALLOCATED TO GENERAL PARTNER | -11,056,000 | -2,451,000 | -20,437,000 | -4,139,000 | -14,148,000 | -2,917,000 | -8,000 | ||||||||
NET (INCOME) LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -3,345,000 | -9,000 | -3,410,000 | -134,000 | -1,103,000 | -250,000 | 12,000 | ||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | $152,000 | ($5,778,000) | $26,702,000 | $4,261,000 | ($84,495,000) | ($64,432,000) | ($7,592,000) |
Condensed_Consolidating_Guaran4
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 3) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Oct. 16, 2013 | |
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Net loss | ($15,879,000) | $43,146,000 | $24,052,000 | ($932,000) | ($17,508,000) | $22,341,000 | $40,477,000 | $10,082,000 | ($24,710,000) | ($55,789,000) | ($18,440,000) | $48,758,000 | $48,190,000 | $7,864,000 | |
Other comprehensive income (loss) | -22,000 | -5,000 | 163,000 | -30,000 | -260,000 | -7,000 | -25,000 | ||||||||
Comprehensive loss | -15,901,000 | -937,000 | -55,626,000 | -18,470,000 | 48,498,000 | 48,183,000 | 7,839,000 | ||||||||
Unsecured Notes | |||||||||||||||
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Debt issued | 450,000,000 | ||||||||||||||
Fixed interest rate (as a percent) | 6.88% | ||||||||||||||
NGL Energy Partners LP (Parent) | Unsecured Notes | |||||||||||||||
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Debt issued | 450,000,000 | 450,000,000 | |||||||||||||
Fixed interest rate (as a percent) | 6.88% | 6.88% | |||||||||||||
Reportable Entity | NGL Energy Partners LP (Parent) | |||||||||||||||
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Net loss | -19,224,000 | -941,000 | -59,199,000 | -18,574,000 | 47,655,000 | 47,940,000 | 7,876,000 | ||||||||
Comprehensive loss | -19,224,000 | -941,000 | -59,199,000 | -18,574,000 | 47,655,000 | 47,940,000 | 7,876,000 | ||||||||
Reportable Entity | NGL Energy Finance Corp | |||||||||||||||
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Net loss | -13,134,000 | -21,280,000 | -15,000,000 | ||||||||||||
Comprehensive loss | -13,134,000 | -21,280,000 | -15,000,000 | ||||||||||||
Reportable Entity | Guarantor Subsidiaries | |||||||||||||||
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Net loss | -2,023,000 | 3,238,000 | -29,606,000 | -10,206,000 | 79,473,000 | 60,981,000 | 7,876,000 | ||||||||
Other comprehensive income (loss) | 4,000 | 189,000 | -189,000 | ||||||||||||
Comprehensive loss | -2,019,000 | 3,238,000 | -29,417,000 | -10,206,000 | 79,284,000 | 60,981,000 | 7,876,000 | ||||||||
Reportable Entity | Non-Guarantor Subsidiaries | |||||||||||||||
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Net loss | 3,949,000 | 89,000 | 3,747,000 | 1,806,000 | 5,874,000 | 534,000 | -292,000 | ||||||||
Other comprehensive income (loss) | -26,000 | -5,000 | -26,000 | -30,000 | -71,000 | -7,000 | -25,000 | ||||||||
Comprehensive loss | 3,923,000 | 84,000 | 3,721,000 | 1,776,000 | 5,803,000 | 527,000 | -317,000 | ||||||||
Consolidating Adjustments | |||||||||||||||
Condensed Consolidating Statements of Comprehensive Income | |||||||||||||||
Net loss | 14,553,000 | -3,318,000 | 50,549,000 | 8,534,000 | -69,244,000 | -61,265,000 | -7,596,000 | ||||||||
Comprehensive loss | $14,553,000 | ($3,318,000) | $50,549,000 | $8,534,000 | ($69,244,000) | ($61,265,000) | ($7,596,000) |
Condensed_Consolidating_Guaran5
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 4) (USD $) | 6 Months Ended | 12 Months Ended | ||||
Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Oct. 16, 2013 | |
OPERATING ACTIVITIES: | ||||||
Net cash provided by (used in) operating activities | ($61,635,000) | ($48,744,000) | $85,236,000 | $132,634,000 | $90,329,000 | |
INVESTING ACTIVITIES: | ||||||
Purchases of long-lived assets | -82,851,000 | -67,399,000 | -165,148,000 | -72,475,000 | -7,544,000 | |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -658,764,000 | -392,605,000 | -1,268,810,000 | -490,805,000 | -297,401,000 | |
Cash flows from commodity derivatives | -35,956,000 | 11,579,000 | 6,464,000 | |||
Proceeds from sales of assets | 8,741,000 | 2,224,000 | 24,660,000 | 5,080,000 | 1,238,000 | |
Investments in unconsolidated entities | -26,390,000 | -11,515,000 | ||||
Distributions of capital from unconsolidated entities | 1,591,000 | |||||
Other | -195,000 | 346,000 | ||||
Net cash used in investing activities | -750,288,000 | -476,854,000 | -1,455,373,000 | -546,621,000 | -296,897,000 | |
FINANCING ACTIVITIES: | ||||||
Proceeds from borrowings under revolving credit facilities | 1,979,500,000 | 1,061,500,000 | 2,545,500,000 | 1,227,975,000 | 478,900,000 | |
Payments on revolving credit facilities | -1,804,000,000 | -893,000,000 | -2,101,000,000 | -964,475,000 | -329,900,000 | |
Issuances of notes | 400,000,000 | 450,000,000 | 250,000,000 | |||
Proceeds from borrowings on other long-term debt | 880,000 | 880,000 | 653,000 | |||
Payments on other long-term debt | -4,175,000 | -4,507,000 | -8,819,000 | -4,837,000 | -1,278,000 | |
Debt issuance costs | -9,198,000 | -2,218,000 | -24,595,000 | -20,189,000 | -2,380,000 | |
Contributions | 395,000 | 2,444,000 | 2,825,000 | 913,000 | 440,000 | |
Distributions | -145,930,000 | -71,682,000 | -19,060,000 | |||
Proceeds from sale of common units, net of offering costs | 370,446,000 | 415,089,000 | 650,155,000 | -642,000 | 74,759,000 | |
Repurchase of common units | -3,418,000 | |||||
Net cash provided by financing activities | 813,306,000 | 519,565,000 | 1,369,016,000 | 417,716,000 | 198,063,000 | |
Net increase (decrease) in cash and cash equivalents | 1,383,000 | -6,033,000 | -1,121,000 | 3,729,000 | -8,505,000 | |
Cash and cash equivalents, beginning of period | 10,440,000 | 11,561,000 | 11,561,000 | 7,832,000 | 16,337,000 | |
Cash and cash equivalents, end of period | 11,823,000 | 5,528,000 | 10,440,000 | 11,561,000 | 7,832,000 | |
Unsecured Notes | ||||||
FINANCING ACTIVITIES: | ||||||
Debt issued | 450,000,000 | |||||
Fixed interest rate (as a percent) | 6.88% | |||||
NGL Energy Partners LP (Parent) | Unsecured Notes | ||||||
FINANCING ACTIVITIES: | ||||||
Debt issued | 450,000,000 | |||||
Fixed interest rate (as a percent) | 6.88% | |||||
Reportable Entity | NGL Energy Partners LP (Parent) | ||||||
OPERATING ACTIVITIES: | ||||||
Net cash provided by (used in) operating activities | -8,180,000 | -8,312,000 | -16,625,000 | -12,428,000 | ||
INVESTING ACTIVITIES: | ||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | -334,085,000 | -334,154,000 | -452,087,000 | -291,097,000 | ||
Net cash used in investing activities | -334,085,000 | -334,154,000 | -452,087,000 | -291,097,000 | ||
FINANCING ACTIVITIES: | ||||||
Issuances of notes | 250,000,000 | |||||
Debt issuance costs | -269,000 | -133,000 | -645,000 | -777,000 | ||
Contributions | 395,000 | 504,000 | 765,000 | 510,000 | ||
Distributions | -145,090,000 | -71,608,000 | -19,060,000 | |||
Proceeds from sale of common units, net of offering costs | 370,446,000 | 415,089,000 | 650,155,000 | -642,000 | 74,759,000 | |
Repurchase of common units | -3,418,000 | |||||
Net changes in advances with consolidated entities | -249,724,000 | -11,459,000 | -153,225,000 | 286,991,000 | 238,816,000 | |
Net cash provided by financing activities | 9,840,000 | 343,743,000 | 351,960,000 | 464,474,000 | 291,097,000 | |
Net increase (decrease) in cash and cash equivalents | 1,660,000 | 1,346,000 | 1,181,000 | -41,000 | ||
Cash and cash equivalents, beginning of period | 1,181,000 | 41,000 | 41,000 | |||
Cash and cash equivalents, end of period | 2,841,000 | 1,346,000 | 1,181,000 | 41,000 | ||
Reportable Entity | NGL Energy Finance Corp | ||||||
OPERATING ACTIVITIES: | ||||||
Net cash provided by (used in) operating activities | -15,383,000 | |||||
FINANCING ACTIVITIES: | ||||||
Issuances of notes | 400,000,000 | 450,000,000 | ||||
Debt issuance costs | -7,209,000 | -12,286,000 | ||||
Net changes in advances with consolidated entities | -377,408,000 | -437,714,000 | ||||
Net cash provided by financing activities | 15,383,000 | |||||
Reportable Entity | Guarantor Subsidiaries | ||||||
OPERATING ACTIVITIES: | ||||||
Net cash provided by (used in) operating activities | -56,019,000 | -44,607,000 | 99,754,000 | 140,794,000 | 90,477,000 | |
INVESTING ACTIVITIES: | ||||||
Purchases of long-lived assets | -81,710,000 | -37,180,000 | -118,455,000 | -59,903,000 | -6,667,000 | |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -657,514,000 | -56,237,000 | -932,373,000 | -38,718,000 | -6,304,000 | |
Cash flows from commodity derivatives | -35,956,000 | 11,579,000 | 6,464,000 | |||
Proceeds from sales of assets | 8,741,000 | 2,223,000 | 12,884,000 | 5,080,000 | 1,238,000 | |
Investments in unconsolidated entities | -6,106,000 | -11,515,000 | ||||
Distributions of capital from unconsolidated entities | 1,591,000 | |||||
Other | 540,000 | 346,000 | ||||
Net cash used in investing activities | -729,488,000 | -110,268,000 | -1,083,284,000 | -81,962,000 | -4,923,000 | |
FINANCING ACTIVITIES: | ||||||
Proceeds from borrowings under revolving credit facilities | 1,923,500,000 | 1,061,500,000 | 2,545,500,000 | 1,227,975,000 | 478,900,000 | |
Payments on revolving credit facilities | -1,766,000,000 | -893,000,000 | -2,101,000,000 | -964,475,000 | -329,900,000 | |
Proceeds from borrowings on other long-term debt | 780,000 | 780,000 | 634,000 | |||
Payments on other long-term debt | -4,173,000 | -4,499,000 | -8,802,000 | -4,837,000 | -1,278,000 | |
Debt issuance costs | -1,720,000 | -2,085,000 | -11,664,000 | -19,412,000 | -2,380,000 | |
Net changes in advances with consolidated entities | 632,995,000 | -15,123,000 | 556,238,000 | -295,105,000 | -239,476,000 | |
Net cash provided by financing activities | 784,602,000 | 147,573,000 | 981,052,000 | -55,220,000 | -94,134,000 | |
Net increase (decrease) in cash and cash equivalents | -905,000 | -7,302,000 | -2,478,000 | 3,612,000 | -8,580,000 | |
Cash and cash equivalents, beginning of period | 8,728,000 | 11,206,000 | 11,206,000 | 7,594,000 | 16,174,000 | |
Cash and cash equivalents, end of period | 7,823,000 | 3,904,000 | 8,728,000 | 11,206,000 | 7,594,000 | |
Reportable Entity | Non-Guarantor Subsidiaries | ||||||
OPERATING ACTIVITIES: | ||||||
Net cash provided by (used in) operating activities | 17,947,000 | 4,175,000 | 2,107,000 | 4,268,000 | -148,000 | |
INVESTING ACTIVITIES: | ||||||
Purchases of long-lived assets | -1,141,000 | -30,219,000 | -46,693,000 | -12,572,000 | -877,000 | |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -1,250,000 | -2,283,000 | -2,283,000 | |||
Proceeds from sales of assets | 1,000 | 11,776,000 | ||||
Investments in unconsolidated entities | -20,284,000 | |||||
Other | -735,000 | |||||
Net cash used in investing activities | -20,800,000 | -32,501,000 | -37,935,000 | -12,572,000 | -877,000 | |
FINANCING ACTIVITIES: | ||||||
Proceeds from borrowings under revolving credit facilities | 56,000,000 | |||||
Payments on revolving credit facilities | -38,000,000 | |||||
Proceeds from borrowings on other long-term debt | 100,000 | 100,000 | 19,000 | |||
Payments on other long-term debt | -2,000 | -8,000 | -17,000 | |||
Contributions | 1,940,000 | 2,060,000 | 403,000 | 440,000 | ||
Distributions | -840,000 | -74,000 | ||||
Net changes in advances with consolidated entities | -5,863,000 | 26,582,000 | 34,701,000 | 8,114,000 | 660,000 | |
Net cash provided by financing activities | 3,481,000 | 28,249,000 | 36,004,000 | 8,462,000 | 1,100,000 | |
Net increase (decrease) in cash and cash equivalents | 628,000 | -77,000 | 176,000 | 158,000 | 75,000 | |
Cash and cash equivalents, beginning of period | 531,000 | 355,000 | 355,000 | 197,000 | 122,000 | |
Cash and cash equivalents, end of period | $1,159,000 | $278,000 | $531,000 | $355,000 | $197,000 |
Condensed_Consolidated_Balance
Condensed Consolidated Balance Sheets (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2011 |
In Thousands, unless otherwise specified | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | $11,823 | $10,440 | $5,528 | $11,561 | $7,832 | $16,337 |
Accounts receivable - trade, net of allowance for doubtful accounts of $2,816 and $2,822, respectively | 1,433,117 | 900,904 | 562,757 | |||
Accounts receivable - affiliates | 41,706 | 7,445 | 22,883 | |||
Inventories | 941,589 | 310,160 | 126,895 | |||
Prepaid expenses and other current assets | 156,818 | 80,350 | 37,891 | |||
Total current assets | 2,585,053 | 1,309,299 | 761,987 | |||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation of $153,057 and $109,564, respectively | 1,433,313 | 829,346 | 526,437 | |||
GOODWILL | 1,170,490 | 1,107,006 | 555,220 | 167,245 | 8,568 | |
INTANGIBLE ASSETS, net of accumulated amortization of $166,484 and $116,728, respectively | 838,088 | 714,956 | 441,432 | |||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 482,644 | 189,821 | ||||
OTHER NONCURRENT ASSETS | 42,091 | 16,795 | 6,542 | |||
Total assets | 6,551,679 | 4,167,223 | 2,291,618 | |||
CURRENT LIABILITIES: | ||||||
Accounts payable - trade | 1,345,024 | 740,211 | 536,055 | |||
Accounts payable - affiliates | 85,307 | 76,846 | 6,900 | |||
Accrued expenses and other payables | 218,482 | 141,690 | 85,606 | |||
Advance payments received from customers | 106,105 | 29,965 | 22,372 | |||
Current maturities of long-term debt | 5,062 | 7,080 | 8,626 | |||
Total current liabilities | 1,759,980 | 995,792 | 659,559 | |||
LONG-TERM DEBT, net of current maturities | 2,437,351 | 1,629,834 | 740,436 | |||
OTHER NONCURRENT LIABILITIES | 39,518 | 9,744 | 2,205 | |||
COMMITMENTS AND CONTINGENCIES | ||||||
EQUITY, per accompanying statement: | ||||||
General partner, representing a 0.1% interest, 88,634 and 79,420 notional units at September 30, 2014 and March 31, 2014, respectively | -39,690 | -45,287 | -50,497 | |||
Limited partners, representing a 99.9% interest - | ||||||
Accumulated other comprehensive loss | -73 | -236 | 24 | |||
Noncontrolling interests | 568,770 | 5,274 | 5,740 | |||
Total equity | 2,314,830 | 1,531,853 | 889,418 | 405,329 | 47,353 | |
Total liabilities and equity | 6,551,679 | 4,167,223 | 2,291,618 | |||
Common Units | ||||||
Limited partners, representing a 99.9% interest - | ||||||
Limited partners, representing a 99.9% interest - | 1,785,823 | 1,570,074 | 920,998 | |||
Subordinated Units | ||||||
Limited partners, representing a 99.9% interest - | ||||||
Limited partners, representing a 99.9% interest - | $2,028 | $13,153 |
Condensed_Consolidated_Balance1
Condensed Consolidated Balance Sheets (Parenthetical) (USD $) | 0 Months Ended | 6 Months Ended | 12 Months Ended | |
In Thousands, except Share data, unless otherwise specified | 17-May-11 | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
Accounts receivable - trade, allowance for doubtful accounts (in dollars) | $2,816 | $2,822 | $1,760 | |
PROPERTY, PLANT AND EQUIPMENT, accumulated depreciation (in dollars) | 153,057 | 109,564 | 50,127 | |
INTANGIBLE ASSETS, accumulated amortization (in dollars) | $166,484 | $116,728 | $44,155 | |
General partner, interest (as a percent) | 0.10% | 0.10% | 0.10% | 0.10% |
General partner, notional units outstanding | 88,634 | 79,420 | 53,676 | |
Limited partners, interest (as a percent) | 99.90% | 99.90% | 99.90% | |
Common Units | ||||
Units issued | 88,545,764 | 73,421,309 | 47,703,313 | |
Units outstanding | 8,864,222 | 88,545,764 | 73,421,309 | 47,703,313 |
Subordinated Units | ||||
Units issued | 5,919,346 | 5,919,346 | ||
Units outstanding | 5,919,346 | 5,919,346 | 5,919,346 |
Condensed_Consolidated_Stateme
Condensed Consolidated Statements of Operations (USD $) | 3 Months Ended | 6 Months Ended |
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2014 |
REVENUES: | ||
Crude oil logistics | $2,111,143 | $4,040,426 |
Water solutions | 52,719 | 100,033 |
Liquids | 539,753 | 1,014,910 |
Retail propane | 68,358 | 146,260 |
Refined products and renewables | 2,607,220 | 3,724,717 |
Other | 1,333 | 2,794 |
Total Revenues | 5,380,526 | 9,029,140 |
COST OF SALES: | ||
Crude oil logistics | 2,083,712 | 3,981,351 |
Water solutions | -9,439 | 1,134 |
Liquids | 514,064 | 976,080 |
Retail propane | 39,894 | 87,418 |
Refined products and renewables | 2,550,851 | 3,665,164 |
Other | 383 | 2,371 |
Total Cost of Sales | 5,179,465 | 8,713,518 |
OPERATING COSTS AND EXPENSES: | ||
Operating | 101,553 | 169,421 |
General and administrative | 41,639 | 69,512 |
Depreciation and amortization | 50,099 | 89,474 |
Operating Income (Loss) | 7,770 | -12,785 |
OTHER INCOME (EXPENSE): | ||
Earnings of unconsolidated entities | 3,697 | 6,262 |
Interest expense | -28,651 | -49,145 |
Other, net | -617 | -1,008 |
Loss before Income Taxes | -17,801 | -56,676 |
INCOME TAX (PROVISION) BENEFIT | 1,922 | 887 |
Net Loss | -15,879 | -55,789 |
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | -11,056 | -20,437 |
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -3,345 | -3,410 |
NET LOSS ALLOCATED TO LIMITED PARTNERS | -30,280 | -79,636 |
Common Units | ||
OTHER INCOME (EXPENSE): | ||
NET LOSS ALLOCATED TO LIMITED PARTNERS | ($30,280) | ($75,623) |
BASIC AND DILUTED LOSS PER COMMON UNIT (in dollars per unit) | ($0.34) | ($0.93) |
BASIC AND DILUTED WEIGHTED AVERAGE UNITS OUTSTANDING: | ||
COMMON UNITS OUTSTANDING (In shares) | 88,331,653 | 81,267,742 |
Condensed_Consolidated_Stateme1
Condensed Consolidated Statements of Comprehensive Income (Loss) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Condensed Consolidated Statements of Comprehensive Income (Loss) | ||||||||||||||
Net loss | ($15,879) | $43,146 | $24,052 | ($932) | ($17,508) | $22,341 | $40,477 | $10,082 | ($24,710) | ($55,789) | ($18,440) | $48,758 | $48,190 | $7,864 |
Other comprehensive income (loss) | -22 | -5 | 163 | -30 | -260 | -7 | -25 | |||||||
Comprehensive loss | ($15,901) | ($937) | ($55,626) | ($18,470) | $48,498 | $48,183 | $7,839 |
Condensed_Consolidated_Stateme2
Condensed Consolidated Statement of Changes in Equity (USD $) | Total | Common Units | Accumulated Other Comprehensive Loss | Noncontrolling Interests | General Partner | Limited Partners | Limited Partners |
In Thousands, except Share data, unless otherwise specified | USD ($) | USD ($) | USD ($) | USD ($) | Common Units | Subordinated Units | |
USD ($) | USD ($) | ||||||
BALANCES at Mar. 31, 2011 | $47,353 | $56 | $72 | $47,225 | |||
BALANCES (in units) at Mar. 31, 2011 | 10,933,568 | ||||||
Increase (Decrease) in Partnership Capital | |||||||
Sales of units, net of issuance costs | 75,289 | 75,289 | |||||
Sales of units, net of issuance costs (in units) | 4,025,000 | ||||||
Conversion of subordinated units to common units | -23,485 | 23,485 | |||||
Conversion of subordinated units to common units (in units) | -5,919,346 | 5,919,346 | |||||
Net income (loss) | 7,864 | -12 | 8 | 6,472 | 1,396 | ||
Other comprehensive income | -25 | -25 | |||||
BALANCES at Mar. 31, 2012 | 405,329 | 31 | 428 | 442 | 384,604 | 19,824 | |
BALANCES (in units) at Mar. 31, 2012 | 23,296,253 | 5,919,346 | |||||
Increase (Decrease) in Partnership Capital | |||||||
Distributions | -71,682 | -74 | -1,778 | -59,841 | -9,989 | ||
Equity issued pursuant to incentive compensation plan | 3,657 | 3,657 | |||||
Equity issued pursuant to incentive compensation plan (in units) | 156,802 | ||||||
Net income (loss) | 48,190 | 250 | 2,917 | 41,705 | 3,318 | ||
Other comprehensive income | -7 | -7 | |||||
BALANCES at Mar. 31, 2013 | 889,418 | 24 | 5,740 | -50,497 | 920,998 | 13,153 | |
BALANCES (in units) at Mar. 31, 2013 | 47,703,313 | 5,919,346 | |||||
Increase (Decrease) in Partnership Capital | |||||||
Distributions | -145,930 | -840 | -9,703 | -123,467 | -11,920 | ||
Sales of units, net of issuance costs | 650,155 | 650,155 | |||||
Sales of units, net of issuance costs (in units) | 22,560,848 | ||||||
Equity issued pursuant to incentive compensation plan | 9,085 | 9,085 | |||||
Equity issued pursuant to incentive compensation plan (in units) | 296,269 | ||||||
Net income (loss) | 48,758 | 1,103 | 14,148 | 32,712 | 795 | ||
Other comprehensive income | -260 | -260 | |||||
BALANCES at Mar. 31, 2014 | 1,531,853 | -236 | 5,274 | -45,287 | 1,570,074 | 2,028 | |
BALANCES (in units) at Mar. 31, 2014 | 73,421,309 | 5,919,346 | |||||
Increase (Decrease) in Partnership Capital | |||||||
Distributions | -119,662 | -8,654 | -15,235 | -89,025 | -6,748 | ||
Contributions | 395 | 395 | |||||
Sales of units, net of issuance costs | 370,446 | 370,446 | |||||
Sales of units, net of issuance costs (in units) | 8,767,100 | ||||||
Conversion of subordinated units to common units | -8,733 | 8,733 | |||||
Conversion of subordinated units to common units (in units) | 5,919,346 | -5,919,346 | |||||
Equity issued pursuant to incentive compensation plan | 18,684 | 18,684 | |||||
Equity issued pursuant to incentive compensation plan (in units) | 438,009 | ||||||
Business combinations | 568,740 | 568,740 | |||||
Net income (loss) | -55,789 | 3,410 | 20,437 | -75,623 | -4,013 | ||
Other comprehensive income | 163 | 163 | |||||
BALANCES at Sep. 30, 2014 | $2,314,830 | ($73) | $568,770 | ($39,690) | $1,785,823 | ||
BALANCES (in units) at Sep. 30, 2014 | 88,545,764 |
Condensed_Consolidated_Stateme3
Condensed Consolidated Statements of Cash Flows (USD $) | 6 Months Ended | |
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 |
OPERATING ACTIVITIES: | ||
Net loss | ($55,789) | ($18,440) |
Adjustments to reconcile net loss to net cash used in operating activities: | ||
Depreciation and amortization, including debt issuance cost amortization | 97,624 | 51,821 |
Non-cash equity-based compensation expense | 11,758 | 6,762 |
Loss on disposal or impairment of assets | 4,566 | 2,163 |
Provision for doubtful accounts | 1,347 | 781 |
Commodity derivative (gain) loss | -38,496 | 17,881 |
Earnings of unconsolidated entities | -6,262 | |
Distributions from unconsolidated entities | 5,180 | |
Other | -837 | 8 |
Changes in operating assets and liabilities, exclusive o f acquisitions: | ||
Accounts receivable - trade | -358,497 | -28,013 |
Accounts receivable - affiliates | -33,733 | 19,812 |
Inventories | -203,965 | -226,727 |
Prepaid expenses and other assets | -56,109 | -10,830 |
Accounts payable - trade | 463,767 | 60,725 |
Accounts payable - affiliates | 8,392 | 11,529 |
Accrued expenses and other liabilities | 25,719 | 18,162 |
Advance payments received from customers | 73,700 | 45,622 |
Net cash used in operating activities | -61,635 | -48,744 |
INVESTING ACTIVITIES: | ||
Purchases of long-lived assets | -82,851 | -67,399 |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -658,764 | -392,605 |
Cash flows from commodity derivatives | 4,327 | -19,074 |
Proceeds from sales of assets | 8,741 | 2,224 |
Investments in unconsolidated entities | -26,390 | |
Distributions of capital from unconsolidated entities | 4,649 | |
Net cash used in investing activities | -750,288 | -476,854 |
FINANCING ACTIVITIES: | ||
Proceeds from borrowings under revolving credit facilities | 1,979,500 | 1,061,500 |
Payments on revolving credit facilities | -1,804,000 | -893,000 |
Issuance of notes | 400,000 | |
Proceeds from borrowings on other long-term debt | 880 | |
Payments on other long-term debt | -4,175 | -4,507 |
Debt issuance costs | -9,198 | -2,218 |
Contributions | 395 | 2,444 |
Distributions to owners | -111,008 | -60,623 |
Distributions to noncontrolling interest partners | -8,654 | |
Proceeds from sale of common units, net of offering costs | 370,446 | 415,089 |
Net cash provided by financing activities | 813,306 | 519,565 |
Net increase (decrease) in cash and cash equivalents | 1,383 | -6,033 |
Cash and cash equivalents, beginning of period | 10,440 | 11,561 |
Cash and cash equivalents, end of period | $11,823 | $5,528 |
Organization_and_Operations
Organization and Operations | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
Organization and Operations | ||
Organization and Operations | Note 1 — Organization and Operations | Note 1 — Nature of Operations and Organization |
NGL Energy Partners LP (“we,” “us,” “our,” or the “Partnership”) is a Delaware limited partnership. NGL Energy Holdings LLC serves as our general partner. At September 30, 2014, our operations include: | NGL Energy Partners LP (“we,” “us,” “our,” or the “Partnership”) is a Delaware limited partnership formed in September 2010 by several investors (“IEP Parties”). NGL Energy Holdings LLC serves as our general partner. At March 31, 2014, our operations include: | |
· Our crude oil logistics segment, the assets of which include owned and leased crude oil storage terminals, pipeline injection stations, a fleet of trucks, a fleet of leased and owned railcars, and a fleet of barges and towboats, and a 50% interest in a crude oil pipeline. Our crude oil logistics segment purchases crude oil from producers and transports it for resale at owned and leased pipeline injection points, storage terminals, barge loading facilities, rail facilities, refineries, and other trade hubs. | · A crude oil logistics business, the assets of which include crude oil storage terminals, pipeline injection stations, a fleet of trucks, a fleet of leased railcars, and a fleet of barges and towboats, and a 50% interest in a crude oil pipeline. Our crude oil logistics business purchases crude oil from producers and transports it for resale at pipeline injection points, storage terminals, barge loading facilities, rail facilities, refineries, and other trade hubs. | |
· Our water solutions segment, the assets of which include water treatment and disposal facilities. Our water solutions segment generates revenues from the treatment and disposal of wastewater generated from crude oil and natural gas production, and from the sale of recycled water and recovered hydrocarbons. | · A water solutions business, the assets of which include water treatment and disposal facilities, a fleet of water trucks, and frac tanks. Our water solutions business generates revenues from the gathering, transportation, treatment, and disposal of wastewater generated from crude oil and natural gas production operations, and from the sale of recycled water and recovered hydrocarbons. | |
· Our liquids segment, which supplies natural gas liquids to retailers, wholesalers, refiners, and petrochemical plants throughout the United States and in Canada, and which provides natural gas liquids terminaling services through its 22 terminals throughout the United States and railcar transportation services through its fleet of leased and owned railcars. Our liquids segment purchases propane, butane, and other products from refiners, processing plants, producers, and other parties, and sells the product to retailers, refiners, petrochemical plants, and other participants in the wholesale markets. | · Our liquids business, which supplies natural gas liquids to retailers, wholesalers, refiners, and petrochemical plants throughout the United States and in Canada, and which provides natural gas liquids terminaling services through its 22 terminals throughout the United States and railcar transportation services through its fleet of leased and owned railcars. Our liquids business purchases propane, butane, and other products from refiners, processing plants, producers, and other parties, and sells the product to retailers, refiners, and other participants in the wholesale markets. | |
· Our retail propane segment, which sells propane, distillates, and equipment and supplies to end users consisting of residential, agricultural, commercial, and industrial customers and to certain re-sellers in more than 20 states. | · Our retail propane business, which sells propane, distillates, and equipment and supplies to end users consisting of residential, agricultural, commercial, and industrial customers and to certain re-sellers in more than 20 states. | |
· Our refined products and renewables segment, which conducts gasoline, diesel, ethanol, and biodiesel marketing operations. We also own the 2.0% general partner interest and a 19.7% limited partner interest in TransMontaigne Partners L.P. (“TLP”), which conducts refined products terminaling operations. TLP also owns a 42.5% interest in Battleground Oil Specialty Terminal Company LLC (“BOSTCO”) and a 50% interest in Frontera Brownsville LLC (“Frontera”), which are entities that own refined products storage facilities. | We also operate a refined products marketing business, which purchases gasoline and diesel fuel from suppliers and typically sells these products in back-to-back contracts to customers at a nationwide network of third-party owned terminaling and storage facilities. We also operate a renewables business, which purchases ethanol primarily at production facilities and transports the ethanol for sale at various locations to refiners and blenders, and purchases biodiesel from production facilities in the Midwest and in Houston, Texas, and transports the product using leased railcars for sale to refiners and blenders. These businesses were acquired in our December 2013 acquisition of Gavilon, LLC (“Gavilon Energy”). | |
Initial Public Offering | ||
On May 17, 2011, we completed our initial public offering (“IPO”). We sold a total of 4,025,000 common units in our IPO at $21.00 per unit. Our proceeds from the sale of 3,850,000 common units of $71.9 million, net of total offering costs of $9.0 million, were used to repay advances under our acquisition credit facility and for general partnership purposes. Proceeds from the sale of 175,000 common units ($3.4 million) from the underwriters’ exercise of their option to purchase additional common units from us were used to redeem 175,000 of the common units outstanding prior to our IPO. Upon the completion of our IPO and the underwriters’ exercise in full of their option to purchase additional common units from us and the redemption, we had outstanding 8,864,222 common units, 5,919,346 subordinated units, a 0.1% general partner interest, and incentive distribution rights (“IDRs”). | ||
Acquisitions Subsequent to Initial Public Offering | ||
Subsequent to our IPO, we significantly expanded our operations through a number of business combinations, including the following, among others: | ||
· In October 2011, we completed a business combination with E. Osterman Propane, Inc., its affiliated companies, and members of the Osterman family, whereby we acquired retail propane operations in the northeastern United States. | ||
· In November 2011, we completed a business combination with SemStream, L.P. (“SemStream”), whereby we acquired SemStream’s wholesale natural gas liquids supply and marketing operations and its 12 natural gas liquids terminals. | ||
· In January 2012, we completed a business combination with seven companies associated with Pacer Propane Holding, L.P., whereby we acquired retail propane operations, primarily in the western United States. | ||
· In February 2012, we completed a business combination with North American Propane, Inc., whereby we acquired retail propane and distillate operations in the northeastern United States. | ||
· In May 2012, we acquired the retail propane and distillate operations of Downeast Energy Corp (“Downeast”). These operations are primarily in the northeastern United States. | ||
· In June 2012, we completed a business combination with High Sierra Energy, LP and High Sierra Energy GP, LLC (collectively, “High Sierra”), whereby we acquired all of the ownership interests in High Sierra. High Sierra’s businesses include crude oil gathering, transportation and marketing; water treatment, disposal, and transportation; and natural gas liquids transportation and marketing. | ||
· In November 2012, we completed a business combination whereby we acquired Pecos Gathering & Marketing, L.L.C. and certain of its affiliated companies (collectively, “Pecos”). The business of Pecos consists primarily of crude oil purchasing and logistics operations in Texas and New Mexico. | ||
· In December 2012, we completed a business combination whereby we acquired all of the membership interests in Third Coast Towing LLC (“Third Coast”). The business of Third Coast consists primarily of transporting crude oil via barge. | ||
· In July 2013, we completed a business combination whereby we acquired the assets of Crescent Terminals, LLC and the ownership interests in Cierra Marine, LP and its affiliated companies (collectively, “Crescent”), whereby we acquired four towboats, seven crude oil barges, and a crude oil terminal in South Texas. | ||
· In July 2013, we completed a business combination with High Roller Wells Big Lake SWD No. 1, Ltd. (“Big Lake”), whereby we acquired a water disposal facility in West Texas. We also entered into a development agreement that provides us the option to purchase disposal facilities that may be developed in the future. During March 2014, we purchased one additional facility under this agreement. | ||
· In August 2013, we completed a business combination whereby we acquired seven entities affiliated with Oilfield Water Lines LP (collectively, “OWL”). The businesses of OWL include water disposal operations and a water transportation business in Texas. | ||
· In September 2013, we completed a business combination with Coastal Plains Disposal #1, LLC (“Coastal”), in which we acquired the ownership interests in water disposal facilities in Texas and the right to purchase one additional facility, which we exercised in March 2014. | ||
· In December 2013, we acquired the ownership interests in Gavilon Energy. The assets of Gavilon Energy include crude oil terminals in Oklahoma, Texas, and Louisiana and a 50% interest in Glass Mountain Pipeline, LLC (“Glass Mountain”), which owns a crude oil pipeline that originates in western Oklahoma and terminates in Cushing, Oklahoma. This pipeline became operational in February 2014. The operations of Gavilon Energy include the marketing of crude oil, refined products, ethanol, biodiesel, and natural gas liquids. |
Significant_Accounting_Policie8
Significant Accounting Policies | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||
Significant Accounting Policies | ||||||||||||||||||||||||||||
Significant Accounting Policies | Note 2 — Significant Accounting Policies | Note 2 — Significant Accounting Policies | ||||||||||||||||||||||||||
Basis of Presentation | Basis of Presentation | |||||||||||||||||||||||||||
The unaudited condensed consolidated financial statements as of and for the three months and six months ended September 30, 2014 and 2013 include our accounts and those of our controlled subsidiaries. Investments where we do not have the ability to exercise control, but do have the ability to exercise significant influence, are accounted for using the equity method of accounting. All significant intercompany transactions and account balances have been eliminated in consolidation. The unaudited condensed consolidated balance sheet at March 31, 2014 is derived from audited financial statements. We have made certain reclassifications to prior period financial statements to conform to classification methods used in fiscal year 2015. These reclassifications had no impact on previously reported amounts of equity or net income. | Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The accompanying consolidated financial statements include the accounts of the Partnership and its controlled subsidiaries. All significant intercompany transactions and account balances have been eliminated in consolidation. | |||||||||||||||||||||||||||
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim consolidated financial information in accordance with the rules and regulations of the Securities and Exchange Commission. The unaudited condensed consolidated financial statements include all adjustments that we consider necessary for a fair presentation of our consolidated financial position and results of operations for the interim periods presented. Such adjustments consist of only normal recurring items, unless otherwise disclosed herein. Accordingly, the unaudited condensed consolidated financial statements do not include all the information and notes required by GAAP for complete annual consolidated financial statements. However, we believe that the disclosures made are adequate to make the information not misleading. These interim unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements for the fiscal year ended March 31, 2014 included in our Annual Report on Form 10-K (the “Annual Report”). Due to the seasonal nature of our natural gas liquids operations and other factors, the results of operations for interim periods are not necessarily indicative of the results to be expected for a full year. | We have made certain reclassifications to the prior period financial statements to conform with classification methods used in fiscal 2014. These reclassifications had no impact on previously-reported amounts of equity or net income. In addition, certain balances at March 31, 2013 were adjusted to reflect the final acquisition accounting for certain business combinations. | |||||||||||||||||||||||||||
Use of Estimates | Use of Estimates | |||||||||||||||||||||||||||
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. Actual results could differ from those estimates. | The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. | |||||||||||||||||||||||||||
Significant Accounting Policies | Critical estimates we make in the preparation of our consolidated financial statements include determining the fair value of assets and liabilities acquired in business combinations; the collectability of accounts receivable; the recoverability of inventories; useful lives and recoverability of property, plant and equipment and amortizable intangible assets; the impairment of goodwill; the fair value of derivative financial investments; and accruals for various commitments and contingencies, among others. Although we believe these estimates are reasonable, actual results could differ from those estimates. | |||||||||||||||||||||||||||
Our significant accounting policies are consistent with those disclosed in Note 2 of our audited consolidated financial statements included in our Annual Report. | Fair Value Measurements | |||||||||||||||||||||||||||
Revenue Recognition | We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | |||||||||||||||||||||||||||
We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, transportation, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Pursuant to terminaling services agreements with certain of our throughput customers, we are entitled to the volume of product gained resulting from differences in the measurement of product volumes received and distributed at our terminaling facilities. Such measurement differentials occur as the result of the inherent variances in measurement devices and methodology. We recognize as revenue the net proceeds from the sale of the product gained. Revenues for our water solutions business are recognized upon receipt of the wastewater at our disposal facilities. | We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | |||||||||||||||||||||||||||
We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in our condensed consolidated statements of operations. | · Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | |||||||||||||||||||||||||||
We enter into certain contracts whereby we agree to purchase product from a counterparty and sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | · Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at March 31, 2014 and 2013 (see Note 12). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | |||||||||||||||||||||||||||
Fair Value Measurements | · Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at March 31, 2014 or 2013. | |||||||||||||||||||||||||||
We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | |||||||||||||||||||||||||||
We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | Derivative Financial Instruments | |||||||||||||||||||||||||||
· Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | We record our derivative financial instrument contracts at fair value in the consolidated balance sheets, with changes in the fair value of our commodity derivative instruments included in our consolidated statements of operations in cost of sales. Contracts that qualify for the normal purchase or sale exemption and are designated as such are not accounted for as derivatives at market value and, accordingly, are recorded when the delivery occurs. | |||||||||||||||||||||||||||
· Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at September 30, 2014 and March 31, 2014 (see Note 11). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | We have not designated any financial instruments as hedges for accounting purposes. All mark-to-market gains and losses on commodity derivative instruments that do not qualify as normal purchases or sales, whether cash transactions or non-cash mark-to-market adjustments, are reported within cost of sales in the consolidated statements of operations, regardless of whether the contract is physically or financially settled. | |||||||||||||||||||||||||||
· Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at September 30, 2014 or March 31, 2014. | We utilize various commodity derivative financial instrument contracts to help reduce our exposure to variability in future commodity prices. We do not enter such contracts for trading purposes. Changes in assets and liabilities from commodity derivative financial instruments result primarily from changes in market prices, newly originated transactions, and the timing of the settlements. We attempt to balance our contractual portfolio in terms of notional amounts and timing of performance and delivery obligations. However, net unbalanced positions can exist or are established based on our assessment of anticipated market movements. Inherent in the resulting contractual portfolio are certain business risks, including market risk and credit risk. Market risk is the risk that the value of the portfolio will change, either favorably or unfavorably, in response to changing market conditions. Credit risk is the risk of loss from non-performance by suppliers, customers, or financial counterparties to a contract. We take an active role in managing and controlling market and credit risk and have established control procedures that we review on an ongoing basis. We monitor market risk through a variety of techniques and attempt to minimize credit risk exposure through credit policies and periodic monitoring procedures. | |||||||||||||||||||||||||||
The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | Revenue Recognition | |||||||||||||||||||||||||||
Supplemental Cash Flow Information | We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Revenues for the wastewater disposal business are recognized upon receipt of the wastewater at our disposal facilities. | |||||||||||||||||||||||||||
Supplemental cash flow information is as follows: | We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in the consolidated statements of operations. | |||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | We enter into certain contracts whereby we agree to purchase product from a counterparty and to sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | ||||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | Cost of Sales | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 10,445 | $ | 8,423 | $ | 36,429 | $ | 16,908 | We include in cost of sales all costs we incur to acquire products, including the costs of purchasing, terminaling, and transporting inventory prior to delivery to our customers. Cost of sales does not include any depreciation of our property, plant and equipment. Cost of sales does include amortization of certain contract-based intangible assets of $6.2 million, $5.3 million, and $0.8 million during the years ended March 31, 2014, 2013, and 2012, respectively. | |||||||||||||||||||
Income taxes paid | $ | 1,241 | $ | 369 | $ | 2,246 | $ | 650 | ||||||||||||||||||||
Depreciation and Amortization | ||||||||||||||||||||||||||||
Value of common units issued in business combinations | $ | — | $ | 80,619 | $ | — | $ | 80,619 | ||||||||||||||||||||
Depreciation and amortization in the consolidated statements of operations includes all depreciation of our property, plant and equipment and amortization of intangible assets other than debt issuance costs, for which the amortization is recorded to interest expense, and certain contract-based intangible assets, for which the amortization is recorded to cost of sales. | ||||||||||||||||||||||||||||
Cash flows from settlements of commodity derivative instruments are classified as cash flows from investing activities in the condensed consolidated statements of cash flows, and adjustments to the fair value of commodity derivative instruments are included in the reconciliation of net loss to net cash used in operating activities. | ||||||||||||||||||||||||||||
Cash and Cash Equivalents | ||||||||||||||||||||||||||||
Inventories | ||||||||||||||||||||||||||||
Cash and cash equivalents include cash on hand, demand and time deposits, and funds invested in highly liquid instruments with maturities of three months or less at the date of purchase. At times, certain account balances may exceed federally insured limits. | ||||||||||||||||||||||||||||
We value our inventories at the lower of cost or market, with cost determined using either the weighted-average cost or the first in, first out (FIFO) methods, including the cost of transportation and storage. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | ||||||||||||||||||||||||||||
Supplemental cash flow information is as follows: | ||||||||||||||||||||||||||||
Inventories consist of the following: | ||||||||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||||||||
September 30, | March 31, | 2014 | 2013 | 2012 | ||||||||||||||||||||||||
2014 | 2014 | (in thousands) | ||||||||||||||||||||||||||
(in thousands) | Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 31,827 | $ | 27,384 | $ | 4,966 | |||||||||||||||||||||
Crude oil | $ | 136,722 | $ | 156,473 | Income taxes paid | $ | 1,639 | $ | 1,027 | $ | 430 | |||||||||||||||||
Natural gas liquids — | ||||||||||||||||||||||||||||
Propane | 207,694 | 85,159 | Cash flows from commodity derivative instruments are classified as cash flows from investing activities in the consolidated statements of cash flows. | |||||||||||||||||||||||||
Butane | 84,822 | 15,106 | ||||||||||||||||||||||||||
Other | 27,091 | 3,945 | Accounts Receivable and Concentration of Credit Risk | |||||||||||||||||||||||||
Refined products — | ||||||||||||||||||||||||||||
Gasoline | 219,111 | 15,597 | We operate in the United States and Canada. We grant unsecured credit to customers under normal industry standards and terms, and have established policies and procedures that allow for an evaluation of each customer’s creditworthiness as well as general economic conditions. The allowance for doubtful accounts is based on our assessment of the collectability of customer accounts, which assessment considers the overall creditworthiness of customers and any specific disputes. Accounts receivable are considered past due or delinquent based on contractual terms. We write off accounts receivable against the allowance for doubtful accounts when collection efforts have been exhausted. | |||||||||||||||||||||||||
Diesel | 214,567 | 7,298 | ||||||||||||||||||||||||||
Other | 3,675 | 314 | We execute netting agreements with certain customers to mitigate our credit risk. Receivables and payables are reflected at a net balance to the extent a netting agreement is in place and we intend to settle on a net basis. | |||||||||||||||||||||||||
Renewables | 36,517 | 11,778 | ||||||||||||||||||||||||||
Other | 11,390 | 14,490 | Our accounts receivable consist of the following: | |||||||||||||||||||||||||
Total | $ | 941,589 | $ | 310,160 | ||||||||||||||||||||||||
March 31, 2014 | March 31, 2013 | |||||||||||||||||||||||||||
Investments in Unconsolidated Entities | Gross | |||||||||||||||||||||||||||
Gross | Allowance for | Receivable | Allowance for | |||||||||||||||||||||||||
In December 2013, as part of our acquisition of Gavilon, LLC (“Gavilon Energy”), we acquired a 50% interest in Glass Mountain Pipeline, LLC (“Glass Mountain”) and an 11% interest in a limited liability company that owns an ethanol production facility. In June 2014, we acquired an interest in a limited liability company that operates a water supply business. On July 1, 2014, as part of our acquisition of TransMontaigne Inc. (“TransMontaigne”), we acquired TLP, which owns a 42.5% interest in BOSTCO and a 50% interest in Frontera. We account for these investments using the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our condensed consolidated balance sheets; instead, our ownership interests are reported within investments in unconsolidated entities on our condensed consolidated balance sheets. Under the equity method, the investment is recorded at acquisition cost, increased by our proportionate share of any earnings and additional capital contributions and decreased by our proportionate share of any losses, distributions paid and amortization of any excess investment. Excess investment is the amount by which our total investment exceeds our proportionate share of the book value of the net assets of the investment entity. | Segment | Receivable | Doubtful Accounts | (Note 2) | Doubtful Accounts | |||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Our investments in unconsolidated entities consist of the following: | Crude oil logistics | $ | 411,090 | $ | 105 | $ | 360,589 | $ | 11 | |||||||||||||||||||
Water solutions | 25,700 | 405 | 9,618 | 29 | ||||||||||||||||||||||||
September 30, | March 31, | Liquids | 192,529 | 617 | 144,267 | 76 | ||||||||||||||||||||||
2014 | 2014 | Retail propane | 75,606 | 1,667 | 49,233 | 1,644 | ||||||||||||||||||||||
(in thousands) | Refined products | 105,670 | — | — | — | |||||||||||||||||||||||
Glass Mountain (1) | $ | 189,847 | $ | 181,488 | Renewables | 54,466 | — | — | — | |||||||||||||||||||
Ethanol production facility | 9,361 | 8,333 | Other | 38,665 | 28 | 810 | — | |||||||||||||||||||||
Water supply company | 15,026 | — | $ | 903,726 | $ | 2,822 | $ | 564,517 | $ | 1,760 | ||||||||||||||||||
BOSTCO (2) | 244,092 | — | ||||||||||||||||||||||||||
Frontera | 24,318 | — | Changes in the allowance for doubtful accounts are as follows: | |||||||||||||||||||||||||
Total | $ | 482,644 | $ | 189,821 | ||||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||||||||
2014 | 2013 | 2012 | ||||||||||||||||||||||||||
(1) When we acquired Gavilon we recorded the investment in Glass Mountain at fair value. The fair value of our investment in Glass Mountain exceeds our share of the historical net book value of Glass Mountain’s net assets by approximately $70 million. This difference relates primarily to goodwill and customer relationships. | (in thousands) | |||||||||||||||||||||||||||
Allowance for doubtful accounts, beginning of period | $ | 1,760 | $ | 818 | $ | 161 | ||||||||||||||||||||||
(2) When we acquired TransMontaigne, we recorded the investment in BOSTCO at fair value. The fair value of our investment in BOSTCO exceeds our share of the historical net book value of BOSTCO’s net assets by approximately $24 million. | Provision for doubtful accounts | 2,172 | 1,315 | 1,049 | ||||||||||||||||||||||||
Write off of uncollectible accounts | (1,110 | ) | (373 | ) | (392 | ) | ||||||||||||||||||||||
Accrued Expenses and Other Payables | Allowance for doubtful accounts, end of period | $ | 2,822 | $ | 1,760 | $ | 818 | |||||||||||||||||||||
Accrued expenses and other payables consist of the following: | For the year ended March 31, 2014, sales of crude oil and natural gas liquids to our largest customer represented 10% of our consolidated total revenues. For the year ended March 31, 2013, sales of crude oil and natural gas liquids to our largest customer represented 10% of our consolidated total revenues. At March 31, 2013, one customer of our crude oil logistics segment represented 10% of our consolidated accounts receivable balance. | |||||||||||||||||||||||||||
September 30, | March 31, | Inventories | ||||||||||||||||||||||||||
2014 | 2014 | |||||||||||||||||||||||||||
(in thousands) | We value our inventory at the lower of cost or market, with cost determined using either the weighted average cost or the first in, first out (FIFO) methods, including the cost of transportation. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | |||||||||||||||||||||||||||
Accrued compensation and benefits | $ | 49,146 | $ | 45,006 | ||||||||||||||||||||||||
Derivative liabilities | 39,023 | 42,214 | Inventories consist of the following: | |||||||||||||||||||||||||
Product exchange liabilities | 43,185 | 3,719 | ||||||||||||||||||||||||||
Accrued interest | 23,945 | 18,668 | March 31, | |||||||||||||||||||||||||
Income and other tax liabilities | 38,255 | 13,421 | 2014 | 2013 | ||||||||||||||||||||||||
Other | 24,928 | 18,662 | (in thousands) | |||||||||||||||||||||||||
Total | $ | 218,482 | $ | 141,690 | Crude oil | $ | 156,473 | $ | 46,156 | |||||||||||||||||||
Natural gas liquids — | ||||||||||||||||||||||||||||
Business Combination Measurement Period | Propane | 85,159 | 45,428 | |||||||||||||||||||||||||
Butane and other | 19,051 | 24,090 | ||||||||||||||||||||||||||
We record the assets acquired and liabilities assumed in a business combination at their acquisition-date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time (not to exceed one year) to obtain the information necessary to identify and measure the fair value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the assets acquired and liabilities assumed are subject to change. Also as described in Note 4, we made certain adjustments during the six months ended September 30, 2014 to our estimates of the acquisition-date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2014. | Refined products | 23,209 | — | |||||||||||||||||||||||||
Renewables | 11,778 | — | ||||||||||||||||||||||||||
Noncontrolling Interests | Other | 14,490 | 11,221 | |||||||||||||||||||||||||
$ | 310,160 | $ | 126,895 | |||||||||||||||||||||||||
We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our condensed consolidated financial statements represents the other owners’ share of these entities. | ||||||||||||||||||||||||||||
Investments in Unconsolidated Entities | ||||||||||||||||||||||||||||
On July 1, 2014, as part of our acquisition of TransMontaigne, we acquired a 19.7% limited partner interest in TLP. We have attributed net earnings allocable to TLP’s limited partners to the controlling and noncontrolling interests based on the relative ownership interests in TLP as well as including certain adjustments related to our acquisition accounting. Net earnings allocable to TLP’s limited partners are net of the earnings allocable to TLP’s general partner interest. The earnings allocable to TLP’s general partner interest include the distributions of available cash (as defined by TLP’s partnership agreement) attributable to the period to TLP’s general partner interest and incentive distribution rights, net of adjustments for TLP’s general partner’s share of undistributed earnings. Undistributed earnings are allocated to TLP’s limited partners and TLP’s general partner interest based on their respective sharing of earnings or losses specified in TLP’s partnership agreement, which is based on their ownership percentages of 98% and 2%, respectively. | ||||||||||||||||||||||||||||
As part of the December 2013 acquisition of Gavilon Energy, we acquired a 50% interest in Glass Mountain and an 11% interest in a limited liability company that owns an ethanol production facility. We account for these investments under the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our consolidated balance sheet; instead, our ownership interests are reported within “Investments in Unconsolidated Entities” on our consolidated balance sheet. We record our share of any income or loss generated by these entities as an increase to our equity method investments, and record any distributions we receive from these entities as reductions to our equity method investments. | ||||||||||||||||||||||||||||
Accrued Expenses and Other Payables | ||||||||||||||||||||||||||||
Accrued expenses and other payables consist of the following: | ||||||||||||||||||||||||||||
March 31, | ||||||||||||||||||||||||||||
2013 | ||||||||||||||||||||||||||||
2014 | (Note 4) | |||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||
Accrued compensation and benefits | $ | 45,006 | $ | 27,252 | ||||||||||||||||||||||||
Derivative liabilities | 42,214 | 12,701 | ||||||||||||||||||||||||||
Income and other tax liabilities | 13,421 | 22,659 | ||||||||||||||||||||||||||
Product exchange liabilities | 3,719 | 6,741 | ||||||||||||||||||||||||||
Other | 37,330 | 16,253 | ||||||||||||||||||||||||||
$ | 141,690 | $ | 85,606 | |||||||||||||||||||||||||
Property, Plant and Equipment | ||||||||||||||||||||||||||||
We record property, plant and equipment at cost, less accumulated depreciation. Acquisitions and improvements are capitalized, and maintenance and repairs are expensed as incurred. As we dispose of assets, we remove the cost and related accumulated depreciation from the accounts, and any resulting gain or loss is included in other income. We compute depreciation expense using the straight-line method over the estimated useful lives of the assets (see Note 5). | ||||||||||||||||||||||||||||
We evaluate the carrying value of our property, plant and equipment for potential impairment when events and circumstances warrant such a review. A long-lived asset group is considered impaired when the anticipated undiscounted future cash flows from the use and eventual disposition of the asset group is lower than its carrying value. In that event, we recognize a loss equal to the amount by which the carrying value exceeds the fair value of the asset group. | ||||||||||||||||||||||||||||
Intangible Assets | ||||||||||||||||||||||||||||
Our intangible assets include contracts and arrangements acquired in business combinations, including lease agreements, customer relationships, covenants not to compete, and trade names. In addition, we capitalize certain debt issuance costs incurred in our long-term debt arrangements. We amortize our intangible assets on a straight-line basis over the assets’ estimated useful lives (see Note 7). We amortize debt issuance costs over the terms of the related debt on a method that approximates the effective interest method. | ||||||||||||||||||||||||||||
We evaluate the carrying value of our amortizable intangible assets for potential impairment when events and circumstances warrant such a review. A long-lived asset group is considered impaired when the anticipated undiscounted future cash flows from the use and eventual disposition of the asset group is lower than its carrying value. In that event, we recognize a loss equal to the amount by which the carrying value exceeds the fair value of the asset group. When we cease to use an acquired trade name, we test the trade name for impairment using the “relief from royalty” method and we begin amortizing the trade name over its estimated useful life as a defensive asset. | ||||||||||||||||||||||||||||
Goodwill | ||||||||||||||||||||||||||||
Goodwill represents the excess of cost over the fair value of net assets of acquired businesses. Business combinations are accounted for using the “acquisition method” (see Note 4). We expect that substantially all of our goodwill at March 31, 2014 is deductible for income tax purposes. | ||||||||||||||||||||||||||||
Goodwill and intangible assets determined to have an indefinite useful life are not amortized, but instead are evaluated for impairment periodically. We evaluate goodwill and indefinite-lived intangible assets for impairment annually, or more often if events or circumstances indicate that the assets might be impaired. We perform the annual evaluation at January 1 of each year. | ||||||||||||||||||||||||||||
To perform this assessment, we consider qualitative factors to determine whether it is more likely than not that the fair value of each reporting unit exceeds its carrying amount. If we conclude that it is more likely than not that the fair value of a reporting unit exceeds its carrying amount, we perform the following two-step goodwill impairment test: | ||||||||||||||||||||||||||||
· In the first step of the goodwill impairment test, we compare the fair value of the reporting unit with its carrying amount, including goodwill. If the fair value of a reporting unit exceeds its carrying amount, goodwill of the reporting unit is not considered impaired. If the carrying amount of a reporting unit exceeds its fair value, we perform the second step of the goodwill impairment test to measure the amount of impairment loss, if any. | ||||||||||||||||||||||||||||
· In the second step of the goodwill impairment test, we compare the implied fair value of reporting unit goodwill with the carrying amount of that goodwill. If the carrying amount of the reporting unit goodwill exceeds the implied fair value of that goodwill, an impairment loss is recognized in an amount equal to that excess. | ||||||||||||||||||||||||||||
Estimates and assumptions used to perform the impairment evaluation are inherently uncertain and can significantly affect the outcome of the analysis. The estimates and assumptions we used in the annual assessment for impairment of goodwill included market participant considerations and future forecasted operating results. Changes in operating results and other assumptions could materially affect these estimates. Based on our assessment of qualitative factors, we determined that the two-step impairment test was not required. Accordingly, we did not record any goodwill impairments during the years ended March 31, 2014, 2013, and 2012. | ||||||||||||||||||||||||||||
Product Exchanges | ||||||||||||||||||||||||||||
Quantities of products receivable or returnable under exchange agreements are reported within prepaid expenses and other current assets or within accrued expenses and other payables on the consolidated balance sheets. We estimate the value of product exchange assets and liabilities based on the weighted-average cost basis of the inventory we have delivered or will deliver on the exchange, plus or minus location differentials. | ||||||||||||||||||||||||||||
Advance Payments Received from Customers | ||||||||||||||||||||||||||||
We record customer advances on product purchases as a liability on the consolidated balance sheets. | ||||||||||||||||||||||||||||
Noncontrolling Interests | ||||||||||||||||||||||||||||
We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our consolidated statements of operations represents the other owners’ share of the net income (loss) of these entities. | ||||||||||||||||||||||||||||
Water Facility Development Agreement | ||||||||||||||||||||||||||||
In connection with one of our business combinations, we entered into a development agreement whereby we may acquire additional water disposal facilities in Texas. Under this agreement, the other party (the “Developer”) may develop facilities in a designated area. We then have the option to operate the facility for a period of up to 90 days, during which time we may elect to purchase the facility. If we elect to purchase the facility, the Developer may choose one of two options specified in the agreement for the calculation of the purchase price. | ||||||||||||||||||||||||||||
During the period between which we have begun operating the facility and we have decided whether to purchase the facility, we are entitled to a fee for operating the facility, which is forfeitable if we elect not to purchase the facility. We recognize revenue for these operator fees once they cease to be forfeitable. When we elect to purchase a facility, we account for the transaction as a business combination. | ||||||||||||||||||||||||||||
Business Combination Measurement Period | ||||||||||||||||||||||||||||
We record the assets acquired and liabilities assumed in a business combination at their acquisition date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time to obtain the information necessary to identify and measure the value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions during the year ended March 31, 2014 are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the acquired assets and assumed liabilities are subject to change. | ||||||||||||||||||||||||||||
Also as described in Note 4, we made certain adjustments during the year ended March 31, 2014 to our estimates of the acquisition date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2013. We retrospectively adjusted the March 31, 2013 consolidated balance sheet for these adjustments. Due to the immateriality of these adjustments, we did not retrospectively adjust the consolidated statement of operations for the year ended March 31, 2013 for these measurement period adjustments. | ||||||||||||||||||||||||||||
Discontinued Operations | ||||||||||||||||||||||||||||
In April 2014, the Financial Accounting Standards Board issued an Accounting Standards Update that changes the criteria for reporting discontinued operations. Under the new standard, a disposal of part of an entity is not classified as a discontinued operation unless the disposal represents a strategic shift that will have a major effect on an entity’s operations and financial results. We adopted the new standard during the fiscal year ended March 31, 2014. | ||||||||||||||||||||||||||||
As described in Note 14, during the year ended March 31, 2014, we sold our compressor leasing business and wound down our natural gas marketing business. These actions do not represent a strategic shift that had a major effect on our operations, and do not meet the criteria under the new accounting standard for these businesses to be reported as discontinued operations. |
Recovered_Sheet1
Earnings Per Unit | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Earnings Per Unit | |||||||||||||||||||||||||
Earnings Per Unit | Note 3 — Earnings Per Unit | Note 3 — Earnings per Unit | |||||||||||||||||||||||
Our earnings per common unit were computed as follows: | Our earnings per common and subordinated unit were computed as follows: | ||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands, except unit and per unit amounts) | |||||||||||||||||||||
(in thousands, except unit and per unit amounts) | |||||||||||||||||||||||||
Net loss attributable to parent equity | $ | (19,224 | ) | $ | (941 | ) | $ | (59,199 | ) | $ | (18,574 | ) | Income attributable to parent equity | $ | 47,655 | $ | 47,940 | $ | 7,876 | ||||||
Less: net income allocated to general partner (1) | (11,056 | ) | (2,451 | ) | (20,437 | ) | (4,139 | ) | Income allocated to general partner (1) | (14,148 | ) | (2,917 | ) | (8 | ) | ||||||||||
Net loss allocated to subordinated unitholders (2) | — | 562 | 4,013 | 3,076 | Income attributable to limited partners | $ | 33,507 | $ | 45,023 | $ | 7,868 | ||||||||||||||
Net loss allocated to common unitholders | $ | (30,280 | ) | $ | (2,830 | ) | $ | (75,623 | ) | $ | (19,637 | ) | |||||||||||||
Income allocated to: | |||||||||||||||||||||||||
Weighted average common units outstanding | 88,331,653 | 58,909,389 | 81,267,742 | 53,336,969 | Common unitholders | $ | 31,614 | $ | 39,517 | $ | 4,859 | ||||||||||||||
Subordinated unitholders | $ | 1,893 | $ | 5,506 | $ | 3,009 | |||||||||||||||||||
Loss per common unit - basic and diluted | $ | (0.34 | ) | $ | (0.05 | ) | $ | (0.93 | ) | $ | (0.37 | ) | |||||||||||||
Weighted average common units outstanding | 61,970,471 | 41,353,574 | 15,169,983 | ||||||||||||||||||||||
Weighted average subordinated units outstanding | 5,919,346 | 5,919,346 | 5,175,384 | ||||||||||||||||||||||
(1) The net income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights, which are described in Note 10. | |||||||||||||||||||||||||
(2) All outstanding subordinated units converted to common units in August 2014. Since the subordinated units did not share in the distribution of cash generated during the three months ended September 30, 2014, we did not allocate any earnings or loss during this period to the subordinated unitholders. During the three months ended June 30, 2014 and the six months ended September 30, 2013, 5,919,346 subordinated units were outstanding. The loss per subordinated unit was $(0.68) for the three months ended June 30, 2014, $(0.09) for the three months ended September 30, 2013, and $(0.52) for the six months ended September 30, 2013. | Income per common unit - basic and diluted | $ | 0.51 | $ | 0.96 | $ | 0.32 | ||||||||||||||||||
The restricted units described in Note 10 were antidilutive during the three months and six months ended September 30, 2014 and 2013, but could impact earnings per unit in future periods. | Income per subordinated unit - basic and diluted | $ | 0.32 | $ | 0.93 | $ | 0.58 | ||||||||||||||||||
(1) The income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights (“IDRs”), which are described in Note 11. | |||||||||||||||||||||||||
The restricted units described in Note 11 were antidilutive for the years ended March 31, 2014, 2013, and 2012. |
Acquisitions1
Acquisitions | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||
Acquisitions | ||||||||||||||||||||||
Acquisitions | Note 4 — Acquisitions | Note 4 — Acquisitions | ||||||||||||||||||||
Year Ending March 31, 2015 | Year Ended March 31, 2014 | |||||||||||||||||||||
TransMontaigne Inc. | Gavilon Energy | |||||||||||||||||||||
On July 1, 2014, we acquired TransMontaigne for $174.2 million of cash, net of cash acquired. As part of this transaction, we also purchased $380.4 million of inventory from the previous owner of TransMontaigne (including $346.9 million paid at closing and $33.5 million subsequently paid as the working capital settlement process progressed). The operations of TransMontaigne include the marketing of refined products and crude oil. As part of this transaction, we acquired the 2.0% general partner interest, the incentive distribution rights, and a 19.7% limited partner interest in TLP, and assumed certain terminaling service agreements with TLP from an affiliate of the previous owner of TransMontaigne. The acquisition agreement contemplates a post-closing adjustment to the purchase price for certain working capital items. We estimate that we will pay an additional $27.5 million once the working capital settlement process has been completed. | On December 2, 2013, we completed a business combination in which we acquired Gavilon Energy. We paid $832.4 million of cash, net of cash acquired, in exchange for these assets and operations. The acquisition agreement also contemplates a post-closing adjustment to the purchase price for certain working capital items. We incurred and charged to general and administrative expense $5.3 million of costs during the year ended March 31, 2014 related to the acquisition of Gavilon Energy. | |||||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in this business combination. The estimates of fair value reflected at September 30, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2015. We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | The assets of Gavilon Energy include crude oil terminals in Oklahoma, Texas, and Louisiana and a 50% interest in Glass Mountain, which owns a crude oil pipeline that originates in western Oklahoma and terminates in Cushing, Oklahoma. This pipeline became operational in February 2014. The operations of Gavilon Energy include the marketing of crude oil, refined products, ethanol, biodiesel, and natural gas liquids. | |||||||||||||||||||||
Cash and cash equivalents | $ | 1,469 | We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in the acquisition of Gavilon Energy. The estimates of fair value reflected at March 31, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending September 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||||||
Accounts receivable - trade | 197,349 | |||||||||||||||||||||
Accounts receivable - affiliates | 528 | Accounts receivable - trade | $ | 349,529 | ||||||||||||||||||
Inventories | 426,913 | Accounts receivable - affiliates | 2,564 | |||||||||||||||||||
Prepaid expenses and other current assets | 15,373 | Inventories | 107,430 | |||||||||||||||||||
Property, plant and equipment: | Prepaid expenses and other current assets | 68,322 | ||||||||||||||||||||
Refined products terminal assets (20 years) | 418,405 | Property, plant and equipment: | ||||||||||||||||||||
Buildings and leasehold improvements (20 years) | 10,339 | Crude oil tanks and related equipment (3—40 years) | 77,429 | |||||||||||||||||||
Crude oil tanks and related equipment (20 years) | 28,666 | Vehicles (3 years) | 791 | |||||||||||||||||||
Vehicles | 1,565 | Information technology equipment (3—7 years) | 4,046 | |||||||||||||||||||
Land | 56,095 | Buildings and leasehold improvements (3—40 years) | 7,716 | |||||||||||||||||||
Information technology equipment | 7,851 | Land | 6,427 | |||||||||||||||||||
Other | 12,592 | Linefill and tank bottoms | 15,230 | |||||||||||||||||||
Construction in progress | 4,487 | Other (7 years) | 170 | |||||||||||||||||||
Goodwill (1) | 29,118 | Construction in process | 7,190 | |||||||||||||||||||
Intangible assets: | Goodwill | 359,169 | ||||||||||||||||||||
Customer relationships (7 years) | 50,000 | Intangible assets: | ||||||||||||||||||||
Pipeline capacity rights (30 years) | 87,000 | Customer relationships (10—20 years) | 101,600 | |||||||||||||||||||
Trade names (indefinite life) | 5,000 | Lease agreements (1—5 years) | 8,700 | |||||||||||||||||||
Equity method investments | 250,000 | Investments in unconsolidated entities | 178,000 | |||||||||||||||||||
Other noncurrent assets | 3,911 | Other noncurrent assets | 9,918 | |||||||||||||||||||
Accounts payable - trade | (140,597 | ) | Accounts payable - trade | (342,792 | ) | |||||||||||||||||
Accounts payable - affiliates | (69 | ) | Accounts payable - affiliates | (2,585 | ) | |||||||||||||||||
Accrued expenses and other payables | (73,565 | ) | Accrued expenses and other payables | (70,999 | ) | |||||||||||||||||
Advance payments received from customers | (1,919 | ) | Advance payments received from customers | (10,667 | ) | |||||||||||||||||
Long-term debt | (234,000 | ) | Other noncurrent liabilities | (44,740 | ) | |||||||||||||||||
Other noncurrent liabilities | (34,856 | ) | Fair value of net assets acquired | $ | 832,448 | |||||||||||||||||
Noncontrolling interests | (567,120 | ) | ||||||||||||||||||||
Fair value of net assets acquired | $ | 554,535 | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entity and the Partnership, the opportunity to use the acquired business as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | |||||||||||||||||||
Our preliminary estimate of the fair value of investments in unconsolidated subsidiaries exceeds our share of the historical net book value of these subsidiaries’ net assets by approximately $70 million. This difference relates primarily to goodwill and customer relationships. | ||||||||||||||||||||||
(1) Included in the refined products and renewables segment. | ||||||||||||||||||||||
The acquisition method of accounting requires that executory contracts that are at unfavorable terms relative to current market conditions at the acquisition date be recorded as assets or liabilities in the acquisition accounting. Since certain crude oil storage lease commitments were at unfavorable terms relative to current market conditions, we recorded a liability of $12.9 million related to these lease commitments in the acquisition accounting, and we amortized $2.9 million of this balance through cost of sales during the period from the acquisition date through March 31, 2014. We will amortize the remainder of this liability over the term of the leases. The future amortization of this liability is shown below (in thousands): | ||||||||||||||||||||||
Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entity and the Partnership, the opportunity to use the acquired business as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Year Ending March 31, | ||||||||||||||||||||||
The intangible asset for pipeline capacity rights relates to capacity allocations on a third-party refined products pipeline. Demand for use of this pipeline exceeds the pipeline’s capacity, and the limited capacity is allocated based on a shipper’s historical shipment volumes. | 2015 | $ | 6,500 | |||||||||||||||||||
2016 | 3,260 | |||||||||||||||||||||
The fair value of the noncontrolling interests was calculated by multiplying the closing price of TLP’s common units on the acquisition date by the number of TLP common units held by parties other than us. | 2017 | 300 | ||||||||||||||||||||
We recorded in the acquisition accounting a liability of $2.5 million related to certain crude oil contracts with terms that were unfavorable at current market conditions. We amortized this balance to cost of sales during the three months ended September 30, 2014. | ||||||||||||||||||||||
As described in Note 14, on March 31, 2014, we assigned all of the storage and transportation contracts of the natural gas marketing business to a third party. Since these contracts were at unfavorable terms relative to current market conditions, we paid $44.8 million to assign these contracts. We recorded a liability of $50.8 million related to these storage and transportation contracts in the acquisition accounting, and we amortized $6.0 million of this balance through cost of sales during the period from the acquisition date through the date we assigned the contracts. | ||||||||||||||||||||||
Employees of TransMontaigne participate in a plan whereby they are entitled to certain termination benefits in the event of a change in control of TransMontaigne and a subsequent change in job status. We recorded expense of $2.7 million during the three months ended September 30, 2014 related to these termination benefits, and we may record additional expense in future quarters as we continue our integration efforts. | ||||||||||||||||||||||
We recorded $3.2 million of employee severance expense during the year ended March 31, 2014 as a result of personnel changes subsequent to the acquisition of Gavilon Energy. In addition, certain personnel who were employees of Gavilon Energy are entitled to a bonus, half of which was payable upon successful completion of the business combination and the remainder of which is payable in December 2014. We are recording this as compensation expense over the vesting period. We recorded expense of $5.0 million during the year ended March 31, 2014 related to these bonuses, and we expect to record an additional expense of $6.6 million during the year ending March 31, 2015. | ||||||||||||||||||||||
The operations of TransMontaigne have been included in our condensed consolidated statements of operations since TransMontaigne was acquired on July 1, 2014. Our condensed consolidated statements of operations for the three months and six months ended September 30, 2014 include revenues of $1.1 billion and an operating loss of $0.3 million that were generated by the operations of TransMontaigne. We have not provided supplemental pro forma financial information as though the business combination had occurred on April 1, 2013. The previous owner of TransMontaigne conducted trading operations, whereas we strive to generate reliable and predictable cash flows. Because of the difference in strategies between the pre-acquisition and post-acquisition periods, the pre-acquisition operations of TransMontaigne have limited importance as an indicator of post-acquisition results. | ||||||||||||||||||||||
The operations of Gavilon Energy have been included in our consolidated statement of operations since Gavilon Energy was acquired on December 2, 2013. Our consolidated statement of operations for the year ended March 31, 2014 includes revenues of $2.9 billion and operating income of $11.0 million that were generated by the operations of Gavilon Energy. | ||||||||||||||||||||||
On July 10, 2014, we submitted a nonbinding proposal to the conflicts committee of the board of directors of TLP’s general partner. Under this proposal, each outstanding unit of TLP would be exchanged for one of our common units. On August 15, 2014, we and TLP’s general partner terminated discussions regarding our previously submitted nonbinding proposal to acquire the outstanding common units of TLP. | ||||||||||||||||||||||
Oilfield Water Lines, LP | ||||||||||||||||||||||
Water Solutions Facilities | ||||||||||||||||||||||
On August 2, 2013, we completed a business combination with entities affiliated with OWL, whereby we acquired water disposal and transportation assets in Texas. We issued 2,463,287 common units, valued at $68.6 million, and paid $167.7 million of cash, net of cash acquired, in exchange for OWL. The acquisition agreements included a provision whereby the purchase price could have been increased if certain performance targets were achieved in the six months following the acquisition. These performance targets were not achieved, and therefore no increase to the purchase price was warranted. The acquisition agreements also contemplate a post-closing payment for certain working capital items. We incurred and charged to general and administrative expense $0.8 million of costs related to the OWL acquisition during the year ended March 31, 2014. | ||||||||||||||||||||||
As described below, we are party to a development agreement that provides us a right to purchase water disposal facilities developed by the other party to the agreement. During the six months ended September 30, 2014, we purchased four water disposal facilities under this development agreement. We also purchased a 75% interest in one additional water disposal facility in July 2014 from a different seller. On a combined basis, we paid $82.9 million of cash for these five water disposal facilities. | ||||||||||||||||||||||
We have completed the process of identifying and determining the fair value of the long-lived assets acquired in the acquisition of OWL. We have not yet finalized any post-closing payment for certain working capital items, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these business combinations. The estimates of fair value reflected at September 30, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2015. We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 7,268 | ||||||||||||||||||||
Accounts receivable - trade | $ | 939 | Inventories | 154 | ||||||||||||||||||
Inventories | 253 | Prepaid expenses and other current assets | 402 | |||||||||||||||||||
Prepaid expenses and other current assets | 62 | Property, plant and equipment: | ||||||||||||||||||||
Property, plant and equipment: | Land | 710 | ||||||||||||||||||||
Water treatment facilities and equipment (5–40 years) | 23,066 | Water treatment facilities and equipment (3—30 years) | 23,173 | |||||||||||||||||||
Buildings and leasehold improvements (3–7 years) | 2,599 | Vehicles (5—10 years) | 8,157 | |||||||||||||||||||
Land | 1,010 | Buildings and leasehold improvements (7—30 years) | 2,198 | |||||||||||||||||||
Other (7 years) | 33 | Other (3—5 years) | 53 | |||||||||||||||||||
Goodwill | 57,777 | Intangible assets: | ||||||||||||||||||||
Other noncurrent assets | 50 | Customer relationships (10 years) | 110,000 | |||||||||||||||||||
Accounts payable - trade | (58 | ) | Non-compete agreements (2.5 years) | 2,000 | ||||||||||||||||||
Accrued expenses and other payables | (1,092 | ) | Goodwill | 89,699 | ||||||||||||||||||
Other noncurrent liabilities | (149 | ) | Accounts payable - trade | (6,469 | ) | |||||||||||||||||
Noncontrolling interest | (1,620 | ) | Accrued expenses and other payables | (992 | ) | |||||||||||||||||
Fair value of net assets acquired | $ | 82,870 | Other noncurrent liabilities | (64 | ) | |||||||||||||||||
Fair value of net assets acquired | $ | 236,289 | ||||||||||||||||||||
Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entity and the Partnership and the opportunity to use the acquired business as a platform for growth. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
The operations of these water disposal facilities have been included in our condensed consolidated statement of operations since their acquisition date. Our condensed consolidated statement of operations for the quarter ended September 30, 2014 includes revenues of $7.1 million and operating income of $1.5 million that were generated by the operations of these water disposal facilities. | ||||||||||||||||||||||
Cash paid, net of cash acquired | $ | 167,732 | ||||||||||||||||||||
Retail Propane Acquisitions | Value of common units issued | 68,557 | ||||||||||||||||||||
Total consideration paid | $ | 236,289 | ||||||||||||||||||||
During the six months ended September 30, 2014, we completed three acquisitions of retail propane businesses. On a combined basis, we paid $6.4 million of cash to acquire these assets and operations. The agreements for these acquisitions contemplate post-closing payments for certain working capital items. We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in certain of these business combinations, and as a result, the estimates of fair value reflected at September 30, 2014 are subject to change. | ||||||||||||||||||||||
The customer relationships were valued using a variation of the income approach known as the excess earnings method. This methodology consists of deriving relevant cash flows to the underlying asset, and then deducting appropriate returns for other assets contributing to the generation of the relevant cash flows. This valuation methodology requires estimates of customer retention, which were based on our understanding of the level of competition in the region in which the assets operate. Our estimates of customer retention are also relevant to the determination of the estimated useful lives of the assets. | ||||||||||||||||||||||
Water Supply Company | ||||||||||||||||||||||
Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
On June 9, 2014, we paid cash of $15.0 million in exchange for an interest in a water supply company operating in the DJ Basin. We account for this investment using the equity method of accounting. | ||||||||||||||||||||||
The operations of OWL have been included in our consolidated statement of operations since OWL was acquired on August 2, 2013. Our consolidated statement of operations for the year ended March 31, 2014 includes revenues of $26.2 million and operating income of $0.9 million that was generated by the operations of OWL. | ||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||
Other Water Solutions Acquisitions | ||||||||||||||||||||||
As described in Note 2, pursuant to GAAP, an entity is allowed a reasonable period of time to obtain the information necessary to identify and measure the fair value of the assets acquired and liabilities assumed in a business combination. The business combinations for which this measurement period was still open as of March 31, 2014 are summarized below. | ||||||||||||||||||||||
During the year ended March 31, 2014, we completed four separate acquisitions of businesses to expand our water solutions operations in Texas. On a combined basis, we issued 222,381 common units, valued at $6.8 million, and paid $178.9 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. Our consolidated statement of operations for the year ended March 31, 2014 includes revenues of $20.6 million and operating income of $7.1 million that was generated by the operations of these acquisitions. We incurred and charged to general and administrative expense $0.4 million of costs related to these acquisitions during the year ended March 31, 2014. | ||||||||||||||||||||||
Gavilon Energy | ||||||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these four business combinations. The estimates of fair value reflected at March 31, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending September 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
On December 2, 2013, we completed a business combination in which we acquired Gavilon Energy. We paid $832.4 million of cash, net of cash acquired, in exchange for these assets and operations. The acquisition agreement also contemplates a post-closing adjustment to the purchase price for certain working capital items. | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,391 | ||||||||||||||||||||
The assets of Gavilon Energy include crude oil terminals in Oklahoma, Texas, and Louisiana, a 50% interest in Glass Mountain, which owns a crude oil pipeline that originates in western Oklahoma and terminates in Cushing, Oklahoma, and an 11% interest in an ethanol production facility in the Midwest. The operations of Gavilon Energy include the marketing of crude oil, refined products, ethanol, biodiesel, and natural gas liquids and owned and leased crude oil storage in Cushing, Oklahoma. | Inventories | 390 | ||||||||||||||||||||
Prepaid expenses and other current assets | 61 | |||||||||||||||||||||
During the three months ended September 30, 2014, we completed the acquisition accounting for this business combination. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed for this acquisition: | Property, plant and equipment: | |||||||||||||||||||||
Land | 419 | |||||||||||||||||||||
Estimated at | Vehicles (5—10 years) | 90 | ||||||||||||||||||||
at | Water treatment facilities and equipment (3—30 years) | 24,933 | ||||||||||||||||||||
March 31, | Buildings and leasehold improvements (7—30 years) | 3,036 | ||||||||||||||||||||
Final | 2014 | Change | Other (3—5 years) | 13 | ||||||||||||||||||
(in thousands) | Intangible assets: | |||||||||||||||||||||
Accounts receivable - trade | $ | 326,484 | $ | 349,529 | $ | (23,045 | ) | Customer relationships (8—10 years) | 72,000 | |||||||||||||
Accounts receivable - affiliates | 2,564 | 2,564 | — | Trade names (indefinite life) | 3,325 | |||||||||||||||||
Inventories | 107,430 | 107,430 | — | Non-compete agreements (3 years) | 260 | |||||||||||||||||
Prepaid expenses and other current assets | 68,322 | 68,322 | — | Water facility development agreement (5 years) | 14,000 | |||||||||||||||||
Property, plant and equipment: | Water facility option agreement | 2,500 | ||||||||||||||||||||
Vehicles (3 years) | 327 | 791 | (464 | ) | Goodwill | 63,031 | ||||||||||||||||
Crude oil tanks and related equipment (3–40 years) | 83,797 | 77,429 | 6,368 | Accounts payable - trade | (382 | ) | ||||||||||||||||
Information technology equipment (3–7 years) | 4,049 | 4,046 | 3 | Accrued expenses and other payables | (300 | ) | ||||||||||||||||
Buildings and leasehold improvements (3–40 years) | 7,817 | 7,716 | 101 | Other noncurrent liabilities | (114 | ) | ||||||||||||||||
Land | 6,427 | 6,427 | — | Fair value of net assets acquired | $ | 185,653 | ||||||||||||||||
Tank bottoms | 16,930 | 15,230 | 1,700 | |||||||||||||||||||
Other (7 years) | 162 | 170 | (8 | ) | Consideration paid consists of the following (in thousands): | |||||||||||||||||
Construction in progress | 7,180 | 7,190 | (10 | ) | ||||||||||||||||||
Goodwill (1) | 342,769 | 359,169 | (16,400 | ) | Cash paid, net of cash acquired | $ | 178,867 | |||||||||||||||
Intangible assets: | Value of common units issued | 6,786 | ||||||||||||||||||||
Customer relationships (10–20 years) | 107,950 | 101,600 | 6,350 | Total consideration paid | $ | 185,653 | ||||||||||||||||
Lease agreements (1–5 years) | 8,700 | 8,700 | — | |||||||||||||||||||
Pipeline capacity rights (30 years) | 7,800 | — | 7,800 | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||
Investments in unconsolidated entities | 183,000 | 178,000 | 5,000 | |||||||||||||||||||
Other noncurrent assets | 2,287 | 9,918 | (7,631 | ) | As part of one of these business combinations, we entered into an option agreement with the seller of the business whereby we had the option to purchase a salt water disposal facility that was under construction. We recorded an intangible asset of $2.5 million at the acquisition date related to this option agreement. On March 1, 2014, we purchased the saltwater disposal facility for additional cash consideration of $3.7 million. The assets associated with this facility are included in the data in the table above. | |||||||||||||||||
Accounts payable - trade | (342,792 | ) | (342,792 | ) | — | |||||||||||||||||
Accounts payable - affiliates | (2,585 | ) | (2,585 | ) | — | As part of one of these business combinations, we entered into a development agreement that provides us a first right of refusal to purchase disposal facilities that may be developed by the seller within a defined area in the Eagle Ford Basin through June 2018. On March 1, 2014, we purchased our first disposal facility pursuant to the development agreement for $21.0 million. The assets associated with this facility are included in the data in the table above. In addition, we have exercised our option to operate, for evaluation purposes, three additional disposal facilities developed by the seller. Pending the results of our evaluation, we have the right to purchase any or all of these facilities within the 90-day evaluation period. | ||||||||||||||||
Accrued expenses and other payables | (49,447 | ) | (70,999 | ) | 21,552 | |||||||||||||||||
Advance payments received from customers | (10,667 | ) | (10,667 | ) | — | Crude Oil Logistics Acquisitions | ||||||||||||||||
Other noncurrent liabilities | (46,056 | ) | (44,740 | ) | (1,316 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 832,448 | $ | 832,448 | $ | — | During the year ended March 31, 2014, we completed two separate acquisitions of businesses to expand our crude oil logistics business in Texas and Oklahoma. On a combined basis, we issued 175,211 common units, valued at $5.3 million, and paid $67.8 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. The agreement for the acquisition of one of these businesses contemplates a post-closing payment for certain working capital items. We incurred and charged to general and administrative expense during the year ended March 31, 2014 $0.1 million of costs related to these acquisitions. | |||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these two business combinations. The estimates of fair value reflected at March 31, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending June 30, 2014. We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | ||||||||||||||||||||||
(1) Primarily included in the crude oil logistics segment. | ||||||||||||||||||||||
Accounts receivable - trade | $ | 1,235 | ||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. | Inventories | 1,021 | ||||||||||||||||||||
Prepaid expenses and other current assets | 54 | |||||||||||||||||||||
The acquisition method of accounting requires that executory contracts that are at unfavorable terms relative to current market conditions at the acquisition date be recorded as assets or liabilities in the acquisition accounting. Since certain crude oil storage lease commitments were at unfavorable terms relative to current market conditions, we recorded a liability of $15.9 million related to these lease commitments in the acquisition accounting, and we amortized $5.0 million of this balance through cost of sales during the six months ended September 30, 2014. We will amortize the remainder of this liability over the term of the leases. The future amortization of this liability is shown below (in thousands): | Property, plant and equipment: | |||||||||||||||||||||
Vehicles (5—10 years) | 2,977 | |||||||||||||||||||||
Year Ending March 31, | Buildings and leasehold improvements (5—30 years) | 280 | ||||||||||||||||||||
2015 (six months) | $ | 3,670 | Crude oil tanks and related equipment (2—30 years) | 3,462 | ||||||||||||||||||
2016 | 4,040 | Barges and towboats (20 years) | 20,065 | |||||||||||||||||||
2017 | 360 | Other (3—5 years) | 53 | |||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (3 years) | 6,300 | |||||||||||||||||||||
Certain personnel who were employees of Gavilon Energy are entitled to a bonus, half of which was payable upon successful completion of the business combination and the remainder of which is payable in December 2014. We are recording this as compensation expense over the vesting period. We recorded expense of $5.2 million during the six months ended September 30, 2014 related to these bonuses, and we expect to record an additional expense of $1.6 million during the quarter ending December 31, 2014. | Non-compete agreements (3 years) | 35 | ||||||||||||||||||||
Trade names (indefinite life) | 530 | |||||||||||||||||||||
Oilfield Water Lines, LP | Goodwill | 37,867 | ||||||||||||||||||||
Accounts payable - trade | (665 | ) | ||||||||||||||||||||
On August 2, 2013, we completed a business combination with entities affiliated with Oilfield Water Lines LP (collectively, “OWL”), whereby we acquired water disposal and transportation assets in Texas. We issued 2,463,287 common units, valued at $68.6 million, and paid $167.7 million of cash, net of cash acquired, in exchange for OWL. During the three months ended June 30, 2014, we completed the acquisition accounting for this business combination. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed in the acquisition of OWL: | Accrued expenses and other payables | (124 | ) | |||||||||||||||||||
Fair value of net assets acquired | $ | 73,090 | ||||||||||||||||||||
Estimated | ||||||||||||||||||||||
at | Consideration paid consists of the following (in thousands): | |||||||||||||||||||||
March 31, | ||||||||||||||||||||||
Final | 2014 | Change | Cash paid, net of cash acquired | $ | 67,842 | |||||||||||||||||
(in thousands) | Value of common units issued | 5,248 | ||||||||||||||||||||
Accounts receivable - trade | $ | 6,837 | $ | 7,268 | $ | (431 | ) | Total consideration paid | $ | 73,090 | ||||||||||||
Inventories | 154 | 154 | — | |||||||||||||||||||
Prepaid expenses and other current assets | 402 | 402 | — | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities assumed. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Vehicles (5–10 years) | 8,143 | 8,157 | (14 | ) | Retail Propane and Liquids Acquisitions | |||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 23,173 | 23,173 | — | |||||||||||||||||||
Buildings and leasehold improvements (7–30 years) | 2,198 | 2,198 | — | During the year ended March 31, 2014, we completed four acquisitions of retail propane businesses and the acquisition of four natural gas liquids terminals. On a combined basis, we paid $21.9 million of cash to acquire these assets and operations. The agreements for certain of these acquisitions contemplate post-closing payments for certain working capital items. We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in certain of these business combinations, and as a result the estimates of fair value reflected at March 31, 2014 are subject to change. | ||||||||||||||||||
Land | 710 | 710 | — | |||||||||||||||||||
Other (3–5 years) | 53 | 53 | — | Year Ended March 31, 2013 | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (8–10 years) | 110,000 | 110,000 | — | High Sierra Combination | ||||||||||||||||||
Non-compete agreements (3 years) | 2,000 | 2,000 | — | |||||||||||||||||||
Goodwill | 90,144 | 89,699 | 445 | On June 19, 2012, we completed a business combination with High Sierra, whereby we acquired all of the ownership interests in High Sierra. We paid $91.8 million of cash, net of $5.0 million of cash acquired, and issued 18,018,468 common units to acquire High Sierra Energy, LP. These common units were valued at $406.8 million using the closing price of our common units on the New York Stock Exchange (the “NYSE”) on the merger date. We also paid $97.4 million of High Sierra Energy, LP’s long-term debt and other obligations. Our general partner acquired High Sierra Energy GP, LLC by paying $50.0 million of cash and issuing equity. Our general partner then contributed its ownership interests in High Sierra Energy GP, LLC to us, in return for which we paid our general partner $50.0 million of cash and issued 2,685,042 common units to our general partner. We recorded the value of the 2,685,042 common units issued to our general partner at $8.0 million, which represents an estimate, in accordance with GAAP, of the fair value of the equity issued by our general partner to the former owners of High Sierra’s general partner. In accordance with the GAAP fair value model, this fair value was estimated based on assumptions of future distributions and a discount rate that a hypothetical buyer might use. Under this model, the potential for distribution growth resulting from the prospect of future acquisitions and capital expansion projects would not be considered in the fair value calculation. The difference between the estimated fair value of the general partner interests issued by our general partner of $8.0 million, calculated as described above, and the fair value of the common units issued to our general partner of $60.6 million, as calculated using the closing price of the common units on the NYSE, is reported as a reduction to equity. We incurred and charged to general and administrative expense during the years ended March 31, 2013 $3.7 million of costs related to the High Sierra transaction. We also incurred or accrued costs of $0.6 million related to the equity issuance that we charged to equity. | ||||||||||||||||||
Accounts payable - trade | (6,469 | ) | (6,469 | ) | — | |||||||||||||||||
Accrued expenses and other payables | (992 | ) | (992 | ) | — | The fair values of the assets acquired and liabilities assumed in our acquisition of High Sierra are summarized below (in thousands): | ||||||||||||||||
Other noncurrent liabilities | (64 | ) | (64 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 236,289 | $ | 236,289 | $ | — | Accounts receivable - trade | $ | 395,311 | |||||||||||||
Accounts receivable - affiliates | 7,724 | |||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. | Inventories | 43,575 | ||||||||||||||||||||
Derivative assets | 10,646 | |||||||||||||||||||||
Other Water Solutions Acquisitions | Forward purchase and sale contracts | 34,717 | ||||||||||||||||||||
Prepaid expenses and other current assets | 11,131 | |||||||||||||||||||||
During the year ended March 31, 2014, we completed two separate acquisitions of businesses to expand our water solutions operations in Texas. On a combined basis, we issued 222,381 common units, valued at $6.8 million, and paid $151.6 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. During the three months ended June 30, 2014, we completed the acquisition accounting for these business combinations. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed for these acquisitions: | Property, plant and equipment: | |||||||||||||||||||||
Land | 5,723 | |||||||||||||||||||||
Estimated | Vehicles (5—10 years) | 22,507 | ||||||||||||||||||||
at | Water treatment facilities and equipment (3—30 years) | 64,057 | ||||||||||||||||||||
March 31, | Crude oil tanks and related equipment (2—15 years) | 17,851 | ||||||||||||||||||||
Final | 2014 | Change | Buildings and leasehold improvements (5—30 years) | 19,145 | ||||||||||||||||||
(in thousands) | Information technology equipment (3 years) | 5,541 | ||||||||||||||||||||
Accounts receivable - trade | $ | 2,146 | $ | 2,146 | $ | — | Other (2—30 years) | 11,010 | ||||||||||||||
Inventories | 192 | 192 | — | Construction in progress | 9,621 | |||||||||||||||||
Prepaid expenses and other current assets | 62 | 61 | 1 | Intangible assets: | ||||||||||||||||||
Property, plant and equipment: | Customer relationships (5—17 years) | 245,000 | ||||||||||||||||||||
Vehicles (5–10 years) | 76 | 90 | (14 | ) | Lease contracts (1—10 years) | 12,400 | ||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 11,717 | 14,394 | (2,677 | ) | Trade names (indefinite) | 13,000 | ||||||||||||||||
Buildings and leasehold improvements (7–30 years) | 3,278 | 1,906 | 1,372 | Goodwill | 220,884 | |||||||||||||||||
Land | 207 | 206 | 1 | Accounts payable - trade | (417,369 | ) | ||||||||||||||||
Other (3–5 years) | 12 | 12 | — | Accounts payable - affiliates | (9,014 | ) | ||||||||||||||||
Intangible assets: | Advance payments received from customers | (1,237 | ) | |||||||||||||||||||
Customer relationships (8–10 years) | 72,000 | 72,000 | — | Accrued expenses and other payables | (35,611 | ) | ||||||||||||||||
Trade names (indefinite life) | 3,325 | 3,325 | — | Derivative liabilities | (5,726 | ) | ||||||||||||||||
Non-compete agreements (3 years) | 260 | 260 | — | Forward purchase and sale contracts | (18,680 | ) | ||||||||||||||||
Water facility development agreement (5 years) | 14,000 | 14,000 | — | Long-term debt | (2,537 | ) | ||||||||||||||||
Water facility option agreement | 2,500 | 2,500 | — | Other noncurrent liabilities | (3,224 | ) | ||||||||||||||||
Goodwill | 49,067 | 47,750 | 1,317 | Noncontrolling interest in consolidated subsidiary | (2,400 | ) | ||||||||||||||||
Accounts payable - trade | (119 | ) | (119 | ) | — | Consideration paid, net of cash acquired | $ | 654,045 | ||||||||||||||
Accrued expenses and other payables | (293 | ) | (293 | ) | — | |||||||||||||||||
Other noncurrent liabilities | (64 | ) | (64 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 158,366 | $ | 158,366 | $ | — | Consideration paid consists of the following (in thousands): | |||||||||||||||
As part of one of these business combinations, we entered into an option agreement with the seller of the business whereby we had the option to purchase a saltwater disposal facility that was under construction. We recorded an intangible asset of $2.5 million at the acquisition date related to this option agreement. On March 1, 2014, we purchased the saltwater disposal facility for additional cash consideration of $3.7 million. | Cash paid, net of cash acquired | $ | 239,251 | |||||||||||||||||||
Value of common units issued, net of issurance costs | 414,794 | |||||||||||||||||||||
In addition, as part of one of these business combinations, we entered into a development agreement that provides us a right to purchase water disposal facilities that may be developed by the seller through June 2018. On March 1, 2014, we purchased our first water disposal facility pursuant to the development agreement for $21.0 million. | Total consideration paid | $ | 654,045 | |||||||||||||||||||
We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in these business combinations. The estimates of fair value reflected at September 30, 2014 are subject to change, and such changes could be material. We expect to complete this process prior to finalizing our financial statements for the quarter ending December 31, 2014. We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows: | We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. | |||||||||||||||||||||
Estimated At | Goodwill represents the excess of the consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | |||||||||||||||||||||
September 30, | March 31, | |||||||||||||||||||||
2014 | 2014 | Change | Pecos Combination | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 124 | $ | 245 | $ | (121 | ) | On November 1, 2012, we completed a business combination whereby we acquired Pecos Gathering & Marketing, L.L.C. and certain of its affiliated companies (collectively, “Pecos”). The business of Pecos consists primarily of crude oil marketing and logistics operations in Texas and New Mexico. We paid $132.4 million of cash (net of cash acquired) and assumed certain obligations with a value of $10.2 million under certain equipment financing facilities. Also on November 1, 2012, we entered into a call agreement with the former owners of Pecos pursuant to which the former owners of Pecos agreed to purchase a minimum of $45.0 million or a maximum of $60.0 million of common units from us. On November 12, 2012, the former owners purchased 1,834,414 common units from us for $45.0 million pursuant to this call agreement. We incurred and charged to general and administrative expense during the year ended March 31, 2013 $0.6 million of costs related to the Pecos combination. | ||||||||||||||
Inventories | 119 | 197 | (78 | ) | ||||||||||||||||||
Property, plant and equipment: | The following table presents the final calculation of the fair value of the assets acquired (and useful lives) and liabilities assumed in the acquisition of Pecos: | |||||||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 10,539 | 10,540 | (1 | ) | ||||||||||||||||||
Buildings and leasehold improvements (7–30 years) | 1,130 | 1,130 | — | Estimated at | ||||||||||||||||||
Land | 213 | 213 | — | March 31, | ||||||||||||||||||
Other (3–5 years) | 1 | 1 | — | Final | 2013 | Change | ||||||||||||||||
Goodwill | 15,443 | 15,281 | 162 | (in thousands) | ||||||||||||||||||
Accounts payable - trade | (232 | ) | (263 | ) | 31 | Accounts receivable - trade | $ | 73,609 | $ | 73,704 | $ | (95 | ) | |||||||||
Accrued expenses and other payables | — | (7 | ) | 7 | Inventories | 1,903 | 1,903 | — | ||||||||||||||
Other noncurrent liabilities | (50 | ) | (50 | ) | — | Prepaid expenses and other current assets | 1,426 | 1,426 | — | |||||||||||||
Fair value of net assets acquired | $ | 27,287 | $ | 27,287 | $ | — | Property, plant and equipment: | |||||||||||||||
Vehicles (5—10 years) | 22,097 | 19,193 | 2,904 | |||||||||||||||||||
Crude Oil Logistics Acquisitions | Buildings and leasehold improvements (5—30 years) | 1,339 | 1,248 | 91 | ||||||||||||||||||
Crude oil tanks and related equipment (2—15 years) | 1,099 | 913 | 186 | |||||||||||||||||||
During the year ended March 31, 2014, we completed two separate acquisitions of businesses to expand our crude oil logistics operations in Texas and Oklahoma. On a combined basis, we issued 175,211 common units, valued at $5.3 million, and paid $67.8 million of cash, net of cash acquired, in exchange for the assets and operations of these businesses. During the three months ended June 30, 2014, we completed the acquisition accounting for these business combinations. The following table presents the final calculation of the fair values of the assets acquired (and useful lives) and liabilities assumed for these acquisitions: | Land | 223 | 224 | (1 | ) | |||||||||||||||||
Other (3—5 years) | 36 | 177 | (141 | ) | ||||||||||||||||||
Estimated | Intangible assets: | |||||||||||||||||||||
at | Customer relationships | — | 8,000 | (8,000 | ) | |||||||||||||||||
March 31, | Trade names (indefinite life) | 900 | 1,000 | (100 | ) | |||||||||||||||||
Final | 2014 | Change | Goodwill | 91,747 | 86,661 | 5,086 | ||||||||||||||||
(in thousands) | Accounts payable - trade | (50,795 | ) | (50,808 | ) | 13 | ||||||||||||||||
Accounts receivable - trade | $ | 1,221 | $ | 1,235 | $ | (14 | ) | Accrued expenses and other payables | (963 | ) | (1,020 | ) | 57 | |||||||||
Inventories | 1,021 | 1,021 | — | Long-term debt | (10,234 | ) | (10,234 | ) | — | |||||||||||||
Prepaid expenses and other current assets | 58 | 54 | 4 | Fair value of net assets acquired | $ | 132,387 | $ | 132,387 | $ | — | ||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Vehicles (5–10 years) | 2,980 | 2,977 | 3 | Consideration paid consists of the following (in thousands): | ||||||||||||||||||
Buildings and leasehold improvements (5–30 years) | 58 | 280 | (222 | ) | ||||||||||||||||||
Crude oil tanks and related equipment (2–30 years) | 3,822 | 3,462 | 360 | Cash paid, net of cash acquired | $ | 87,444 | ||||||||||||||||
Barges and towboats (20 years) | 20,065 | 20,065 | — | Value of common units issued | 44,943 | |||||||||||||||||
Other (3–5 years) | 57 | 53 | 4 | Total consideration paid | $ | 132,387 | ||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (3 years) | 13,300 | 6,300 | 7,000 | Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||
Non-compete agreements (3 years) | 35 | 35 | — | |||||||||||||||||||
Trade names (indefinite life) | 530 | 530 | — | Third Coast Combination | ||||||||||||||||||
Goodwill | 30,730 | 37,867 | (7,137 | ) | ||||||||||||||||||
Accounts payable - trade | (521 | ) | (665 | ) | 144 | On December 31, 2012, we completed a business combination transaction whereby we acquired all of the membership interests in Third Coast Towing, LLC (“Third Coast”) for $43.0 million in cash. The business of Third Coast consists primarily of transporting crude oil via barge. Also on December 31, 2012, we entered into a call agreement with the former owners of Third Coast pursuant to which the former owners of Third Coast agreed to purchase a minimum of $8.0 million or a maximum of $10.0 million of common units from us. On January 11, 2013, the former owners of Third Coast purchased 344,680 common units from us for $8.0 million pursuant to this agreement. | ||||||||||||||||
Accrued expenses and other payables | (266 | ) | (124 | ) | (142 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 73,090 | $ | 73,090 | $ | — | During the year ended March 31, 2014, we completed the acquisition accounting for this business combination. The following table presents the final calculation of the fair value of the assets acquired (and useful lives) and liabilities assumed in the acquisition of Third Coast: | |||||||||||||||
Retail Propane and Liquids Acquisitions | Estimated at | |||||||||||||||||||||
March 31, | ||||||||||||||||||||||
During the year ended March 31, 2014, we completed four acquisitions of retail propane businesses and the acquisition of four natural gas liquids terminals. On a combined basis, we paid $21.9 million of cash to acquire these assets and operations. The agreements for certain of these acquisitions contemplate post-closing payments for certain working capital items. We are in the process of identifying and determining the fair value of the assets acquired and liabilities assumed in certain of these business combinations, and as a result, the estimates of fair value reflected at September 30, 2014 are subject to change. | Final | 2013 | Change | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,195 | $ | 2,248 | $ | (53 | ) | |||||||||||||||
Inventories | 140 | 140 | — | |||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Barges and towboats (20 years) | 17,711 | 12,883 | 4,828 | |||||||||||||||||||
Other | — | 30 | (30 | ) | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (3 years) | 3,000 | 4,000 | (1,000 | ) | ||||||||||||||||||
Trade names (indefinite life) | 850 | 500 | 350 | |||||||||||||||||||
Goodwill | 18,847 | 22,551 | (3,704 | ) | ||||||||||||||||||
Other noncurrent assets | 2,733 | 2,733 | — | |||||||||||||||||||
Accounts payable - trade | (2,429 | ) | (2,048 | ) | (381 | ) | ||||||||||||||||
Accrued expenses and other payables | (164 | ) | (154 | ) | (10 | ) | ||||||||||||||||
Fair value of net assets acquired | $ | 42,883 | $ | 42,883 | $ | — | ||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash paid, net of cash acquired | $ | 35,000 | ||||||||||||||||||||
Value of common units issued | 7,883 | |||||||||||||||||||||
Total consideration paid | $ | 42,883 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Other Crude Oil Logistics and Water Solutions Business Combinations | ||||||||||||||||||||||
During the year ended March 31, 2013, we completed four separate acquisitions to expand the assets and operations of our crude oil logistics and water solutions businesses. On a combined basis, we paid $52.6 million in cash and assumed $1.3 million of long-term debt in the form of non-compete agreements. We also issued 516,978 common units, valued at $12.4 million, as partial consideration for one of these acquisitions. We incurred and charged to general and administrative expense during the year ended March 31, 2013 $0.3 million of costs related to these acquisitions. | ||||||||||||||||||||||
During the year ended March 31, 2014, we completed the acquisition accounting for these business combinations. The following table presents the final calculation of the fair value of the assets acquired (and useful lives) and liabilities assumed in the acquisition of these businesses: | ||||||||||||||||||||||
Estimated at | ||||||||||||||||||||||
March 31, | ||||||||||||||||||||||
Final | 2013 | Change | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||
Accounts receivable - trade | $ | 2,676 | $ | 2,660 | $ | 16 | ||||||||||||||||
Inventories | 191 | 191 | — | |||||||||||||||||||
Prepaid expenses and other current assets | 737 | 738 | (1 | ) | ||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 218 | 191 | 27 | |||||||||||||||||||
Vehicles (5—10 years) | 853 | 771 | 82 | |||||||||||||||||||
Water treatment facilities and equipment (3—30 years) | 13,665 | 13,322 | 343 | |||||||||||||||||||
Buildings and leasehold improvements (5—30 years) | 895 | 2,233 | (1,338 | ) | ||||||||||||||||||
Crude oil tanks and related equipment (2—15 years) | 4,510 | 1,781 | 2,729 | |||||||||||||||||||
Other (3—5 years) | 27 | 2 | 25 | |||||||||||||||||||
Construction in progress | 490 | 693 | (203 | ) | ||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (5—10 years) | 13,125 | 6,800 | 6,325 | |||||||||||||||||||
Non-compete agreements (3 years) | 164 | 510 | (346 | ) | ||||||||||||||||||
Trade names (indefinite life) | 2,100 | 500 | 1,600 | |||||||||||||||||||
Goodwill | 34,451 | 43,822 | (9,371 | ) | ||||||||||||||||||
Accounts payable - trade | (3,374 | ) | (3,374 | ) | — | |||||||||||||||||
Accrued expenses and other payables | (1,914 | ) | (2,026 | ) | 112 | |||||||||||||||||
Notes payable | (1,340 | ) | (1,340 | ) | — | |||||||||||||||||
Other noncurrent liabilities | (156 | ) | (156 | ) | — | |||||||||||||||||
Noncontrolling interest | (2,333 | ) | (2,333 | ) | — | |||||||||||||||||
Fair value of net assets acquired | $ | 64,985 | $ | 64,985 | $ | — | ||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash paid, net of cash acquired | $ | 52,552 | ||||||||||||||||||||
Value of common units issued | 12,433 | |||||||||||||||||||||
Total consideration paid | $ | 64,985 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
Retail Propane Combinations During the Year Ended March 31, 2013 | ||||||||||||||||||||||
During the year ended March 31, 2013, we entered into six separate business combination agreements to acquire retail propane and distillate operations, primarily in the northeastern and southeastern United States. On a combined basis, we paid cash of $71.4 million and issued 850,676 common units, valued at $18.9 million, in exchange for these assets. We also assumed $6.6 million of long-term debt in the form of non-compete agreements. We incurred and charged to general and administrative expense during the year ended March 31, 2013 $0.3 million related to these acquisitions. The fair values of the assets acquired and liabilities assumed in these six combinations are as follows (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 8,715 | ||||||||||||||||||||
Inventory | 5,155 | |||||||||||||||||||||
Other current assets | 1,228 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 1,945 | |||||||||||||||||||||
Retail propane equipment (5—20 years) | 28,763 | |||||||||||||||||||||
Vehicles (5 years) | 11,344 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 7,052 | |||||||||||||||||||||
Other | 1,201 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (10—15 years) | 16,890 | |||||||||||||||||||||
Trade names (indefinite) | 2,924 | |||||||||||||||||||||
Non-compete agreements (5 years) | 1,387 | |||||||||||||||||||||
Goodwill | 21,983 | |||||||||||||||||||||
Other non-current assets | 784 | |||||||||||||||||||||
Long-term debt, including current portion | (6,594 | ) | ||||||||||||||||||||
Other assumed liabilities | (12,511 | ) | ||||||||||||||||||||
Fair value of net assets acquired | $ | 90,266 | ||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash consideration paid | $ | 71,392 | ||||||||||||||||||||
Value of common units issued | 18,874 | |||||||||||||||||||||
Total consideration | $ | 90,266 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired businesses over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
Pro Forma Results of Operations (Unaudited) | ||||||||||||||||||||||
As described above, we completed a number of acquisitions during the years ended March 31, 2014 and 2013. The operations of each acquired business have been included in our consolidated results of operations since the date of acquisition of the business. The unaudited pro forma consolidated data presented below has been prepared as if the following acquisitions had been completed on April 1, 2012: | ||||||||||||||||||||||
· High Sierra; | ||||||||||||||||||||||
· Pecos; | ||||||||||||||||||||||
· Third Coast; | ||||||||||||||||||||||
· OWL; and | ||||||||||||||||||||||
· Gavilon Energy. | ||||||||||||||||||||||
The unaudited pro forma consolidated data presented below has also been prepared as if the following transactions, which are described in Notes 8 and 11 to these consolidated financial statements, had been completed on April 1, 2012: | ||||||||||||||||||||||
· Our sale of common units in December 2013 in a private placement; | ||||||||||||||||||||||
· The amendment of our Credit Agreement in November 2013; | ||||||||||||||||||||||
· Our issuance of senior unsecured notes in October 2013; | ||||||||||||||||||||||
· Our sale of common units in September 2013 in a public offering; | ||||||||||||||||||||||
· The sale of common units in a public offering in July 2013; | ||||||||||||||||||||||
· Our entry into the Credit Agreement in June 2012; and | ||||||||||||||||||||||
· Our issuance of senior notes in June 2012. | ||||||||||||||||||||||
Year Ended March 31, | ||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||
(in thousands, except per unit amounts) | ||||||||||||||||||||||
Revenues | $ | 9,800,398 | $ | 5,697,988 | ||||||||||||||||||
Net income (loss) | 798 | (72,171 | ) | |||||||||||||||||||
Net loss attributable to limited partners | (14,446 | ) | (75,251 | ) | ||||||||||||||||||
Basic and diluted loss per common unit | (0.18 | ) | (0.95 | ) | ||||||||||||||||||
Basic and diluted loss per subordinated unit | (0.18 | ) | (0.95 | ) | ||||||||||||||||||
The pro forma consolidated data in the table above was prepared by adding historical results of operations of acquired businesses to our historical results of operations and making certain pro forma adjustments. The pro forma information is not necessarily indicative of the results of operations that would have occurred if the transactions had occurred on April 1, 2012, nor is it necessarily indicative of future results of operations. | ||||||||||||||||||||||
Gavilon Energy historically conducted trading operations, whereas we operate as a logistics business. Gavilon Energy’s historical results of operations were subject to more volatility as a result of its trading operations than we would expect future results of operations to have under our business model. In the pro forma data in the table above, no pro forma effect was given to the change in business model from a trading business to a logistics business. Gavilon Energy historically recorded revenues net of product costs. In the pro forma table above, no pro forma effect was given to the fact that this accounting policy is different than our accounting policy. | ||||||||||||||||||||||
The pro forma net loss for the year ended March 31, 2013 in the table above includes $4.8 million of expense related to the retirement of a liability associated with a business combination that OWL completed prior to our acquisition of OWL. This non-recurring expense is not excluded from the pro forma net loss, as it does not directly result from our acquisition of OWL. | ||||||||||||||||||||||
The pro forma net loss for the year ended March 31, 2014 shown in the table above reflects depreciation and amortization expense estimates which are preliminary, as our identification of the assets and liabilities acquired, and the fair value determinations thereof, for the business combination with Gavilon Energy have not been completed. | ||||||||||||||||||||||
The pro forma losses per unit have been computed based on earnings or losses allocated to the limited partners after deducting the total earnings allocated to the general partner. To calculate earnings attributable to the general partner, we have used historical distribution amounts. For purposes of this calculation, we have assumed that the common units outstanding at March 31, 2014 were outstanding during the full years presented above. | ||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||
Osterman | ||||||||||||||||||||||
On October 3, 2011, we completed a business combination transaction with Osterman, whereby we acquired retail propane operations in the northeastern United States. We issued 4,000,000 common units and paid $94.9 million of cash, net of cash acquired, in exchange for the assets and operations of Osterman. The agreement also contemplated a post-closing payment of $4.8 million for certain specified working capital items, which was paid in November 2012. We valued the 4 million limited partner common units at $81.9 million based on the closing price of our common units on the closing date ($20.47 per unit). We incurred and charged to general and administrative expense during the year ended March 31, 2012 $0.8 million of costs incurred in connection with the Osterman transaction. We also incurred costs related to the equity issuance of $0.1 million that we charged to equity. The following table presents the final allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their fair values (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 9,350 | ||||||||||||||||||||
Inventories | 3,869 | |||||||||||||||||||||
Prepaid expenses and other current assets | 215 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 2,349 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 47,160 | |||||||||||||||||||||
Vehicles (5—20 years) | 7,699 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 3,829 | |||||||||||||||||||||
Other (3—5 years) | 732 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (20 years) | 54,500 | |||||||||||||||||||||
Trade names (indefinite life) | 8,500 | |||||||||||||||||||||
Non-compete agreements (7 years) | 700 | |||||||||||||||||||||
Goodwill | 52,267 | |||||||||||||||||||||
Assumed liabilities | (9,654 | ) | ||||||||||||||||||||
Consideration paid, net of cash acquired | $ | 181,516 | ||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash paid at closing, net of cash acquired | $ | 94,873 | ||||||||||||||||||||
Fair value of common units issued at closing | 81,880 | |||||||||||||||||||||
Working capital payment (paid in November 2012) | 4,763 | |||||||||||||||||||||
Consideration paid, net of cash acquired | $ | 181,516 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
SemStream | ||||||||||||||||||||||
On November 1, 2011, we completed a business combination with SemStream. We entered into this business combination in order to expand our liquids segment. SemStream contributed substantially all of its natural gas liquids business and assets to us in exchange for 8,932,031 of our limited partner common units and a cash payment of $91.0 million. We have valued the 8.9 million limited partner common units at $184.8 million, based on the closing price of our common units on the closing date ($21.07) reduced by the expected present value of distributions for certain units which were not eligible for full distributions until the quarter ending September 30, 2012. In addition, in exchange for a cash contribution, SemStream acquired a 7.5% interest in our general partner. We incurred and charged to general and administrative expense during the year ended March 31, 2012 $0.7 million of costs related to the SemStream transaction. We also incurred costs of less than $0.1 million related to the equity issuance that we charged to equity. | ||||||||||||||||||||||
The acquired assets included 12 natural gas liquids terminals in Arizona, Arkansas, Indiana, Minnesota, Missouri, Montana, Washington and Wisconsin, 12 million gallons of aboveground propane storage, 3.7 million barrels of underground leased storage for natural gas liquids and a rail fleet of 350 leased and 12 owned cars. | ||||||||||||||||||||||
We have included the results of SemStream’s operations in our consolidated financial statements beginning November 1, 2011. The operations of SemStream are reflected in our liquids segment. | ||||||||||||||||||||||
The following table presents the fair values of the assets acquired and liabilities assumed in the SemStream combination (in thousands): | ||||||||||||||||||||||
Inventories | $ | 104,226 | ||||||||||||||||||||
Derivative assets | 3,578 | |||||||||||||||||||||
Assets held for sale | 3,000 | |||||||||||||||||||||
Prepaid expenses and other current assets | 9,833 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 3,470 | |||||||||||||||||||||
Natural gas liquids terminal assets (20—30 years) | 41,434 | |||||||||||||||||||||
Vehicles and railcars (5 years) | 470 | |||||||||||||||||||||
Other (5 years) | 3,326 | |||||||||||||||||||||
Investment in capital lease | 3,112 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (8—15 years) | 31,950 | |||||||||||||||||||||
Lease contracts (1—4 years) | 1,008 | |||||||||||||||||||||
Goodwill | 74,924 | |||||||||||||||||||||
Assumed current liabilities | (4,591 | ) | ||||||||||||||||||||
Consideration paid | $ | 275,740 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired operations and the Partnership, the opportunity to use the acquired businesses as a platform to expand our wholesale marketing operations, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
Pacer Combination | ||||||||||||||||||||||
On January 3, 2012, we completed a business combination with Pacer in order to expand our retail propane operations. The combination was funded with cash of $32.2 million and the issuance of 1.5 million common units. We valued the 1.5 million common units based on the closing price of our common units on the closing date. We incurred and charged to general and administrative expense during the year ended March 31, 2012 $0.7 million of costs related to the Pacer transaction. We also incurred costs of $0.1 million related to the equity issuance that we charged to equity. | ||||||||||||||||||||||
The assets contributed by Pacer consist of retail propane operations in Colorado, Illinois, Mississippi, Oregon, Utah and Washington. The contributed assets include 17 owned or leased customer service centers and satellite distribution locations. We have included the results of Pacer’s operations in our consolidated financial statements beginning January 3, 2012. The operations of Pacer are reported within our retail propane segment. | ||||||||||||||||||||||
Consideration paid consists of the following (in thousands): | ||||||||||||||||||||||
Cash | $ | 32,213 | ||||||||||||||||||||
Common units | 30,375 | |||||||||||||||||||||
Consideration paid | $ | 62,588 | ||||||||||||||||||||
The following table presents the allocation of the acquisition cost to the assets acquired and liabilities assumed, based on their fair values (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 4,389 | ||||||||||||||||||||
Inventories | 965 | |||||||||||||||||||||
Prepaid expenses and other current assets | 43 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 1,967 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 12,793 | |||||||||||||||||||||
Vehicles (5 years) | 3,090 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 409 | |||||||||||||||||||||
Other (3—5 years) | 59 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (15 years) | 23,560 | |||||||||||||||||||||
Trade names (indefinite life) | 2,410 | |||||||||||||||||||||
Non-compete agreements | 1,520 | |||||||||||||||||||||
Goodwill | 15,782 | |||||||||||||||||||||
Assumed liabilities | (4,399 | ) | ||||||||||||||||||||
Consideration paid | $ | 62,588 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
North American Combination | ||||||||||||||||||||||
On February 3, 2012, we completed a business combination with North American in order to expand our retail propane operations. The combination was funded with cash of $69.8 million. We incurred and charged to general and administrative expense during the year ended March 31, 2012 $1.6 million of costs related to the North American acquisition. | ||||||||||||||||||||||
The assets acquired from North American include retail propane and distillate operations in Connecticut, Delaware, Maine, Maryland, Massachusetts, New Hampshire, New Jersey, Pennsylvania, and Rhode Island. | ||||||||||||||||||||||
The following table presents the allocation of the acquisition costs to the assets acquired and liabilities assumed, based on their fair values (in thousands): | ||||||||||||||||||||||
Accounts receivable - trade | $ | 10,338 | ||||||||||||||||||||
Inventories | 3,437 | |||||||||||||||||||||
Prepaid expenses and other current assets | 282 | |||||||||||||||||||||
Property, plant and equipment: | ||||||||||||||||||||||
Land | 2,251 | |||||||||||||||||||||
Retail propane equipment (15—20 years) | 24,790 | |||||||||||||||||||||
Natural gas liquids terminal assets (15—20 years) | 1,044 | |||||||||||||||||||||
Vehicles (5—15 years) | 5,819 | |||||||||||||||||||||
Buildings and leasehold improvements (30 years) | 2,386 | |||||||||||||||||||||
Other (3—5 years) | 634 | |||||||||||||||||||||
Intangible assets: | ||||||||||||||||||||||
Customer relationships (10 years) | 12,600 | |||||||||||||||||||||
Trade names (10 years) | 2,700 | |||||||||||||||||||||
Non-compete agreements (3 years) | 700 | |||||||||||||||||||||
Goodwill | 13,978 | |||||||||||||||||||||
Assumed liabilities | (11,129 | ) | ||||||||||||||||||||
Consideration paid | $ | 69,830 | ||||||||||||||||||||
Goodwill represents the excess of the estimated consideration paid for the acquired business over the fair value of the individual assets acquired, net of liabilities. Goodwill primarily represents the value of synergies between the acquired entities and the Partnership, the opportunity to use the acquired businesses as a platform for growth, and the acquired assembled workforce. We estimate that all of the goodwill will be deductible for federal income tax purposes. | ||||||||||||||||||||||
We estimated the value of the customer relationship intangible asset using the income approach, which uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. We estimated the useful life of the customer relationships by reference to historical customer retention data. | ||||||||||||||||||||||
Other Acquisitions | ||||||||||||||||||||||
During the year ended March 31, 2012, we closed three additional acquisitions for cash payments of $6.4 million on a combined basis. We also assumed $0.6 million in long-term debt in the form of non-compete agreements. These operations have been included in our results of operations since the acquisition dates, and have not been material to our consolidated financial statements. |
Property_Plant_and_Equipment1
Property, Plant and Equipment | 6 Months Ended | 12 Months Ended | ||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||
Property, Plant and Equipment | ||||||||||||||||
Property, Plant and Equipment | Note 5 — Property, Plant and Equipment | Note 5 — Property, Plant and Equipment | ||||||||||||||
Our property, plant and equipment consists of the following: | Our property, plant and equipment consists of the following: | |||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||
Description and Estimated Useful Lives | 2014 | 2014 | 2013 | |||||||||||||
(in thousands) | Description and Estimated Useful Lives | 2014 | (Note 2) | |||||||||||||
Natural gas liquids terminal assets (2–30 years) | $ | 127,258 | $ | 75,141 | (in thousands) | |||||||||||
Refined products and renewables terminal assets and equipment (20 years) | 419,411 | — | Natural gas liquids terminal assets (2—30 years) | $ | 75,141 | $ | 63,637 | |||||||||
Retail propane equipment (2–30 years) | 167,825 | 160,758 | Retail propane equipment (2—30 years) | 160,758 | 152,802 | |||||||||||
Vehicles and railcars (3–25 years) | 172,799 | 152,676 | Vehicles (3—25 years) | 152,676 | 88,173 | |||||||||||
Water treatment facilities and equipment (3–30 years) | 209,644 | 180,985 | Water treatment facilities and equipment (3—30 years) | 180,985 | 91,944 | |||||||||||
Crude oil tanks and related equipment (2–40 years) | 145,287 | 106,125 | Crude oil tanks and related equipment (2—40 years) | 106,125 | 22,577 | |||||||||||
Barges and towboats (5–40 years) | 56,094 | 52,217 | Barges and towboats (5—40 years) | 52,217 | 25,963 | |||||||||||
Information technology equipment (3–7 years) | 30,519 | 20,768 | Information technology equipment (3—7 years) | 20,768 | 12,169 | |||||||||||
Buildings and leasehold improvements (3–40 years) | 77,415 | 60,004 | Buildings and leasehold improvements (3—40 years) | 60,004 | 48,975 | |||||||||||
Land | 88,350 | 30,241 | Land | 30,241 | 21,815 | |||||||||||
Tank bottoms | 17,679 | 13,403 | Linefill and tank bottoms | 13,403 | — | |||||||||||
Other (3–30 years) | 16,770 | 6,341 | Other (5—30 years) | 6,341 | 16,104 | |||||||||||
Construction in progress | 57,319 | 80,251 | Construction in progress | 80,251 | 32,405 | |||||||||||
1,586,370 | 938,910 | 938,910 | 576,564 | |||||||||||||
Less: Accumulated depreciation | -153,057 | (109,564 | ) | Less: Accumulated depreciation | (109,564 | ) | (50,127 | ) | ||||||||
Net property, plant and equipment | $ | 1,433,313 | $ | 829,346 | Net property, plant and equipment | $ | 829,346 | $ | 526,437 | |||||||
Depreciation expense was $28.4 million and $13.7 million during the three months ended September 30, 2014 and 2013, respectively, and $46.9 million and $27.2 million during the six months ended September 30, 2014 and 2013, respectively. | Depreciation expense was $59.9 million, $39.2 million and $10.6 million during the years ended March 31, 2014, 2013 and 2012, respectively. During the year ended March 31, 2014, we capitalized $0.7 million of interest expense. | |||||||||||||||
Crude oil volumes required for the operation of storage tanks, known as tank bottoms, are recorded at historical cost. Tank bottoms are the volume of crude oil that must be maintained in a storage tank to enable operation of the storage tank. We recover tank bottom crude oil when we no longer use the storage tanks or the storage tanks are removed from service. At September 30, 2014, tank bottoms consisted of approximately 185,000 barrels. |
Goodwill_and_Intangible_Assets
Goodwill and Intangible Assets | 6 Months Ended | |||||||||||||||
Sep. 30, 2014 | ||||||||||||||||
Goodwill and Intangible Assets | ||||||||||||||||
Goodwill and Intangible Assets | Note 6 — Goodwill and Intangible Assets | |||||||||||||||
The changes in the balance of goodwill during the six months ended September 30, 2014 were as follows (in thousands): | ||||||||||||||||
Beginning of period | $ | 1,107,006 | ||||||||||||||
Revisions to acquisition accounting (Note 4) | (21,614 | ) | ||||||||||||||
Acquisitions (Note 4) | 86,895 | |||||||||||||||
Disposal | (1,797 | ) | ||||||||||||||
End of period | $ | 1,170,490 | ||||||||||||||
Goodwill by reportable segment is as follows: | ||||||||||||||||
September 30, | March 31, | |||||||||||||||
2014 | 2014 | |||||||||||||||
(in thousands) | ||||||||||||||||
Crude oil logistics | $ | 579,845 | $ | 606,383 | ||||||||||||
Water solutions | 320,106 | 262,203 | ||||||||||||||
Liquids | 91,135 | 90,135 | ||||||||||||||
Retail propane | 114,285 | 114,285 | ||||||||||||||
Refined products and renewables | 65,119 | 34,000 | ||||||||||||||
Total | $ | 1,170,490 | $ | 1,107,006 | ||||||||||||
Our intangible assets consist of the following: | ||||||||||||||||
September 30, 2014 | March 31, 2014 | |||||||||||||||
Amortizable | Gross Carrying | Accumulated | Gross Carrying | Accumulated | ||||||||||||
Lives | Amount | Amortization | Amount | Amortization | ||||||||||||
(in thousands) | ||||||||||||||||
Amortizable — | ||||||||||||||||
Customer relationships (1) | 3–20 years | $ | 761,992 | $ | 119,439 | $ | 697,405 | $ | 83,261 | |||||||
Pipeline capacity rights | 30 years | 94,800 | 942 | — | — | |||||||||||
Water facility development agreement | 5 years | 14,000 | 3,500 | 14,000 | 2,100 | |||||||||||
Executory contracts and other agreements | 5–10 years | 23,920 | 16,367 | 23,920 | 13,190 | |||||||||||
Non-compete agreements | 2–7 years | 14,412 | 8,302 | 14,161 | 6,388 | |||||||||||
Trade names | 2–10 years | 14,539 | 5,197 | 15,489 | 3,081 | |||||||||||
Debt issuance costs | 5–10 years | 53,289 | 12,737 | 44,089 | 8,708 | |||||||||||
Total amortizable | 976,952 | 166,484 | 809,064 | 116,728 | ||||||||||||
Non-amortizable — | ||||||||||||||||
Trade names | 27,620 | 22,620 | ||||||||||||||
Total | $ | 1,004,572 | $ | 166,484 | $ | 831,684 | $ | 116,728 | ||||||||
(1) The weighted-average remaining amortization period for customer relationship intangible assets is approximately 9 years. | ||||||||||||||||
Amortization expense is as follows: | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
Recorded In | 2014 | 2013 | 2014 | 2013 | ||||||||||||
(in thousands) | ||||||||||||||||
Depreciation and amortization | $ | 21,711 | $ | 11,324 | $ | 42,604 | $ | 20,600 | ||||||||
Cost of sales | 1,984 | 949 | 4,121 | 1,574 | ||||||||||||
Interest expense | 2,117 | 1,065 | 4,029 | 2,462 | ||||||||||||
Total | $ | 25,812 | $ | 13,338 | $ | 50,754 | $ | 24,636 | ||||||||
Expected amortization of our intangible assets is as follows (in thousands): | ||||||||||||||||
Year Ending March 31, | ||||||||||||||||
2015 (six months) | $ | 50,570 | ||||||||||||||
2016 | 97,432 | |||||||||||||||
2017 | 90,795 | |||||||||||||||
2018 | 86,818 | |||||||||||||||
2019 | 79,587 | |||||||||||||||
Thereafter | 405,266 | |||||||||||||||
Total | $ | 810,468 | ||||||||||||||
LongTerm_Debt
Long-Term Debt | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Long-Term Debt | ||||||||||||||||||||||||||||||||||||||||
Long-Term Debt | Note 7 — Long-Term Debt | Note 8 — Long-Term Obligations | ||||||||||||||||||||||||||||||||||||||
Our long-term debt consists of the following: | Our long-term debt consists of the following: | |||||||||||||||||||||||||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||||||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | |||||||||||||||||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||||||||||||||
Revolving credit facility — | Revolving credit facility — | |||||||||||||||||||||||||||||||||||||||
Expansion capital borrowings | $ | 137,000 | $ | 532,500 | Expansion capital loans | $ | 532,500 | $ | 441,500 | |||||||||||||||||||||||||||||||
Working capital borrowings | 942,500 | 389,500 | Working capital loans | 389,500 | 36,000 | |||||||||||||||||||||||||||||||||||
5.125% Notes due 2019 | 400,000 | — | Senior notes | 250,000 | 250,000 | |||||||||||||||||||||||||||||||||||
6.875% Notes due 2021 | 450,000 | 450,000 | Unsecured notes | 450,000 | — | |||||||||||||||||||||||||||||||||||
6.650% Notes due 2022 | 250,000 | 250,000 | Other notes payable | 14,914 | 21,562 | |||||||||||||||||||||||||||||||||||
TLP credit facility | 252,000 | — | 1,636,914 | 749,062 | ||||||||||||||||||||||||||||||||||||
Other long-term debt | 10,913 | 14,914 | ||||||||||||||||||||||||||||||||||||||
2,442,413 | 1,636,914 | Less - current maturities | 7,080 | 8,626 | ||||||||||||||||||||||||||||||||||||
Less - current maturities | 5,062 | 7,080 | Long-term debt | $ | 1,629,834 | $ | 740,436 | |||||||||||||||||||||||||||||||||
Long-term debt | $ | 2,437,351 | $ | 1,629,834 | ||||||||||||||||||||||||||||||||||||
Credit Agreement | ||||||||||||||||||||||||||||||||||||||||
Credit Agreement | ||||||||||||||||||||||||||||||||||||||||
On June 19, 2012, we entered into a credit agreement (as amended, the “Credit Agreement”) with a syndicate of banks. The Credit Agreement includes a revolving credit facility to fund working capital needs (the “Working Capital Facility”) and a revolving credit facility to fund acquisitions and expansion projects (the “Expansion Capital Facility,” and together with the Working Capital Facility, the “Revolving Credit Facility”). | ||||||||||||||||||||||||||||||||||||||||
On June 19, 2012, we entered into a credit agreement (as amended, the “Credit Agreement”) with a syndicate of banks. The Credit Agreement includes a revolving credit facility to fund working capital needs (the “Working Capital Facility”) and a revolving credit facility to fund acquisitions and expansion projects (the “Expansion Capital Facility,” and together with the Working Capital Facility, the “Revolving Credit Facility”). | ||||||||||||||||||||||||||||||||||||||||
The Working Capital Facility had a total capacity of $935.5 million for cash borrowings and letters of credit at March 31, 2014. At March 31, 2014, we had outstanding cash borrowings of $389.5 million and outstanding letters of credit of $270.6 million on the Working Capital Facility. The Expansion Capital Facility had a total capacity of $785.5 million for cash borrowings at March 31, 2014. At March 31, 2014, we had outstanding cash borrowings of $532.5 million on the Expansion Capital Facility. The capacity available under the Working Capital Facility may be limited by a “borrowing base,” as defined in the Credit Agreement, which is calculated based on the value of certain working capital items at any point in time. | ||||||||||||||||||||||||||||||||||||||||
The Working Capital Facility had a total capacity of $1.335 billion for cash borrowings and letters of credit at September 30, 2014. At that date, we had outstanding borrowings of $942.5 million and outstanding letters of credit of $209.2 million on the Working Capital Facility. The Expansion Capital Facility had a total capacity of $858.0 million for cash borrowings at September 30, 2014. At that date, we had outstanding borrowings of $137.0 million on the Expansion Capital Facility. The capacity available under the Working Capital Facility may be limited by a “borrowing base,” as defined in the Credit Agreement, which is calculated based on the value of certain working capital items at any point in time. | ||||||||||||||||||||||||||||||||||||||||
The commitments under the Credit Agreement expire on November 5, 2018. We have the right to pre-pay outstanding borrowings under the Credit Agreement without incurring any penalties, and pre-payments of principal may be required if we enter into certain transactions to sell assets or obtain new borrowings. | ||||||||||||||||||||||||||||||||||||||||
The commitments under the Credit Agreement expire on November 5, 2018. We have the right to prepay outstanding borrowings under the Credit Agreement without incurring any penalties, and prepayments of principal may be required if we enter into certain transactions to sell assets or obtain new borrowings. | ||||||||||||||||||||||||||||||||||||||||
All borrowings under the Credit Agreement bear interest, at our option, at (i) an alternate base rate plus a margin of 0.50% to 1.50% per annum or (ii) an adjusted LIBOR rate plus a margin of 1.50% to 2.50% per annum. The applicable margin is determined based on our consolidated leverage ratio, as defined in the Credit Agreement. At March 31, 2014, the interest rate in effect on outstanding LIBOR borrowings was 1.91%, calculated as the LIBOR rate of 0.16% plus a margin of 1.75%. At March 31, 2014, the interest rate in effect on letters of credit was 1.75%. Commitment fees are charged at a rate ranging from 0.38% to 0.50% on any unused credit. At March 31, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | ||||||||||||||||||||||||||||||||||||||||
All borrowings under the Credit Agreement bear interest, at our option, at (i) an alternate base rate plus a margin of 0.50% to 1.50% per annum or (ii) an adjusted LIBOR rate plus a margin of 1.50% to 2.50% per annum. The applicable margin is determined based on our consolidated leverage ratio, as defined in the Credit Agreement. At September 30, 2014, all borrowings under the Credit Agreement were LIBOR borrowings with an interest rate at September 30, 2014 of 1.91%, calculated as the LIBOR rate of 0.16% plus a margin of 1.75%. At September 30, 2014, the interest rate in effect on letters of credit was 2.00%. Commitment fees are charged at a rate ranging from 0.38% to 0.50% on any unused credit. At September 30, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | ||||||||||||||||||||||||||||||||||||||||
Amount | Rate | |||||||||||||||||||||||||||||||||||||||
Amount | Rate | Expansion capital facility — | ||||||||||||||||||||||||||||||||||||||
Expansion Capital Facility — | LIBOR borrowings | $ | 532,500 | 1.91 | % | |||||||||||||||||||||||||||||||||||
LIBOR borrowings | $ | 137,000 | 1.91 | % | Working capital facility — | |||||||||||||||||||||||||||||||||||
Working Capital Facility — | LIBOR borrowings | 358,000 | 1.91 | % | ||||||||||||||||||||||||||||||||||||
LIBOR borrowings | 942,500 | 1.91 | % | Base rate borrowings | 31,500 | 4 | % | |||||||||||||||||||||||||||||||||
The Credit Agreement is secured by substantially all of our assets. The Credit Agreement specifies that our leverage ratio, as defined in the Credit Agreement, cannot exceed 4.25 to 1 at any quarter end. At September 30, 2014, our leverage ratio was approximately 3.4 to 1. The Credit Agreement also specifies that our interest coverage ratio, as defined in the Credit Agreement, cannot be less than 2.75 to 1 at any quarter end. At September 30, 2014, our interest coverage ratio was approximately 4.8 to 1. | The Credit Agreement is secured by substantially all of our assets. The Credit Agreement specifies that our “leverage ratio,” as defined in the Credit Agreement, cannot exceed 4.25 to 1.0 at any quarter end. At March 31, 2014, our leverage ratio was approximately 3 to 1. The Credit Agreement also specifies that our “interest coverage ratio,” as defined in the Credit Agreement, cannot be less than 2.75 to 1 as of the last day of any fiscal quarter. At March 31, 2014, our interest coverage ratio was approximately 7 to 1. | |||||||||||||||||||||||||||||||||||||||
The Credit Agreement contains various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the Credit Agreement may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) a breach by the Partnership or its subsidiaries of any material representation or warranty or any covenant made in the Credit Agreement, or (iii) certain events of bankruptcy or insolvency. | The Credit Agreement contains various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the Credit Agreement may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) a breach by the Partnership or its subsidiaries of any material representation or warranty or any covenant made in the Credit Agreement, or (iii) certain events of bankruptcy or insolvency. | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the Credit Agreement. | At March 31, 2014, we were in compliance with the covenants under the Credit Agreement. | |||||||||||||||||||||||||||||||||||||||
2019 Notes | Senior Notes | |||||||||||||||||||||||||||||||||||||||
On July 9, 2014, we issued $400.0 million of 5.125% Senior Notes Due 2019 (the “2019 Notes”) in a private placement exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), pursuant to Rule 144A and Regulation S under the Securities Act. We received net proceeds of $393.5 million, after the initial purchasers’ discount of $6.0 million and estimated offering costs of $0.5 million. We used the net proceeds to reduce the outstanding balance on our Revolving Credit Facility. | On June 19, 2012, we entered into a note purchase agreement (as amended, the “Note Purchase Agreement”) whereby we issued $250.0 million of senior notes in a private placement (the “Senior Notes”). The Senior Notes have an aggregate principal amount of $250.0 million and bear interest at a fixed rate of 6.65%. Interest is payable quarterly. The Senior Notes are required to be repaid in semi-annual installments of $25.0 million beginning on December 19, 2017 and ending on the maturity date of June 19, 2022. We have the option to pre-pay outstanding principal, although we would incur a pre-payment penalty. The Senior Notes are secured by substantially all of our assets and rank equal in priority with borrowings under the Credit Agreement. | |||||||||||||||||||||||||||||||||||||||
The 2019 Notes mature on July 15, 2019. Interest is payable on January 15 and July 15 of each year. We have the right to redeem the 2019 Notes prior to the maturity date, although we would be required to pay a premium for early redemption. | The Note Purchase Agreement contains various customary representations, warranties, and additional covenants that, among other things, limit our ability to (subject to certain exceptions): (i) incur additional debt, (ii) pay dividends and make other restricted payments, (iii) create or permit certain liens, (iv) create or permit restrictions on the ability of certain of our subsidiaries to pay dividends or make other distributions to us, (v) enter into transactions with affiliates, (vi) enter into sale and leaseback transactions and (vii) consolidate or merge or sell all or substantially all or any portion of our assets. In addition, the Note Purchase Agreement contains the same leverage ratio and interest coverage ratio requirements as our Credit Agreement, which are described above. | |||||||||||||||||||||||||||||||||||||||
The Partnership and NGL Energy Finance Corp. are co-issuers of the 2019 Notes, and the obligations under the 2019 Notes are guaranteed by certain of our existing and future restricted subsidiaries that incur or guarantee indebtedness under certain of our other indebtedness, including the Revolving Credit Facility. The purchase agreement and the indenture governing the 2019 Notes contain various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the purchase agreement and the indenture may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) experiencing an event of default on certain other debt agreements, or (iii) certain events of bankruptcy or insolvency. | The Note Purchase Agreement provides for customary events of default that include, among other things (subject in certain cases to customary grace and cure periods): (i) non-payment of principal or interest, (ii) breach of certain covenants contained in the Note Purchase Agreement or the Senior Notes, (iii) failure to pay certain other indebtedness or the acceleration of certain other indebtedness prior to maturity if the total amount of such indebtedness unpaid or accelerated exceeds $10.0 million, (iv) the rendering of a judgment for the payment of money in excess of $10.0 million, (v) the failure of the Note Purchase Agreement, the Senior Notes, or the guarantees by the subsidiary guarantors to be in full force and effect in all material respects and (vi) certain events of bankruptcy or insolvency. Generally, if an event of default occurs (subject to certain exceptions), the trustee or the holders of at least 51% in aggregate principal amount of the then outstanding Senior Notes of any series may declare all of the Senior Notes of such series to be due and payable immediately. | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the purchase agreement and indenture governing the 2019 Notes. | At March 31, 2014, we were in compliance with the covenants under the Note Purchase Agreement and the Senior Notes. | |||||||||||||||||||||||||||||||||||||||
We also entered into a registration rights agreement whereby we have committed to exchange the 2019 Notes for a new issue of notes registered under the Securities Act that has substantially identical terms to the 2019 Notes on or before July 9, 2015. If we are unable to fulfill this obligation, we would be required to pay liquidated damages to the holders of the 2019 Notes. | Unsecured Notes | |||||||||||||||||||||||||||||||||||||||
2021 Notes | On October 16, 2013, we issued $450.0 million of 6.875% senior unsecured notes (the “Unsecured Notes”) in a private placement exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), pursuant to Rule 144A and Regulation S under the Securities Act. We received net proceeds of $438.4 million, after the initial purchasers’ discount of $10.1 million and estimated offering costs of $1.5 million. We used the net proceeds to reduce the outstanding balance on our Revolving Credit Facility. | |||||||||||||||||||||||||||||||||||||||
On October 16, 2013, we issued $450.0 million of 6.875% Senior Notes Due 2021 (the “2021 Notes”) in a private placement exempt from registration under the Securities Act pursuant to Rule 144A and Regulation S under the Securities Act. We received net proceeds of $438.4 million, after the initial purchasers’ discount of $10.1 million and offering costs of $1.5 million. We used the net proceeds to reduce the outstanding balance on our Revolving Credit Facility. | The Unsecured Notes mature on October 15, 2021. Interest is payable on April 15 and October 15 of each year. We have the right to redeem the Unsecured Notes prior to the maturity date, although we would be required to pay a premium for early redemption. | |||||||||||||||||||||||||||||||||||||||
The 2021 Notes mature on October 15, 2021. Interest is payable on April 15 and October 15 of each year. We have the right to redeem the 2021 Notes prior to the maturity date, although we would be required to pay a premium for early redemption. | The purchase agreement and the indenture governing the Unsecured Notes contain various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the purchase agreement and the indenture may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) experiencing an event of default on certain other debt agreements, or (iii) certain events of bankruptcy or insolvency. | |||||||||||||||||||||||||||||||||||||||
The Partnership and NGL Energy Finance Corp. are co-issuers of the 2021 Notes, and the obligations under the 2021 Notes are guaranteed by certain of our existing and future restricted subsidiaries that incur or guarantee indebtedness under certain of our other indebtedness, including the Revolving Credit Facility. The purchase agreement and the indenture governing the 2021 Notes contain various customary representations, warranties, and additional covenants, including, without limitation, limitations on fundamental changes and limitations on indebtedness and liens. Our obligations under the purchase agreement and the indenture may be accelerated following certain events of default (subject to applicable cure periods), including, without limitation, (i) the failure to pay principal or interest when due, (ii) experiencing an event of default on certain other debt agreements, or (iii) certain events of bankruptcy or insolvency. | At March 31, 2014, we were in compliance with the covenants under the Unsecured Notes. | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the purchase agreement and indenture governing the 2021 Notes. | We also entered into a registration rights agreement whereby we have committed to exchange the Unsecured Notes for a new issue of notes registered under the Securities Act that has substantially identical terms to the Unsecured Notes on or before October 16, 2014. If we are unable to fulfill this obligation, we would be required to pay liquidated damages to the holders of the Unsecured Notes. | |||||||||||||||||||||||||||||||||||||||
We also entered into a registration rights agreement whereby we have committed to exchange the 2021 Notes for a new issue of notes registered under the Securities Act that has substantially identical terms to the 2021 Notes on or before October 16, 2014. Our inability to register the notes on time may result in liquidated damages of approximately $0.1 million per month. | Other Notes Payable | |||||||||||||||||||||||||||||||||||||||
2022 Notes | We have executed various non-interest bearing notes payable, primarily related to non-compete agreements entered into in connection with acquisitions of businesses. We also have certain notes payable related to equipment financing, which have interest rates ranging from 2.1% to 4.9% at March 31, 2014. | |||||||||||||||||||||||||||||||||||||||
On June 19, 2012, we entered into a Note Purchase Agreement (as amended, the “Note Purchase Agreement”) whereby we issued $250.0 million of Senior Notes in a private placement (the “2022 Notes”). The 2022 Notes bear interest at a fixed rate of 6.65%. Interest is payable quarterly. The 2022 Notes are required to be repaid in semi-annual installments of $25.0 million beginning on December 19, 2017 and ending on the maturity date of June 19, 2022. We have the option to prepay outstanding principal, although we would incur a prepayment penalty. The 2022 Notes are secured by substantially all of our assets and rank equal in priority with borrowings under the Credit Agreement. | Debt Maturity Schedule | |||||||||||||||||||||||||||||||||||||||
The Note Purchase Agreement contains various customary representations, warranties, and additional covenants that, among other things, limit our ability to (subject to certain exceptions): (i) incur additional debt, (ii) pay dividends and make other restricted payments, (iii) create or permit certain liens, (iv) create or permit restrictions on the ability of certain of our subsidiaries to pay dividends or make other distributions to us, (v) enter into transactions with affiliates, (vi) enter into sale and leaseback transactions and (vii) consolidate or merge or sell all or substantially all or any portion of our assets. In addition, the Note Purchase Agreement contains substantially the same leverage ratio and interest coverage ratio requirements as our Credit Agreement, which is described above. | The scheduled maturities of our long-term debt are as follows at March 31, 2014: | |||||||||||||||||||||||||||||||||||||||
The Note Purchase Agreement provides for customary events of default that include, among other things (subject in certain cases to customary grace and cure periods): (i) nonpayment of principal or interest, (ii) breach of certain covenants contained in the Note Purchase Agreement or the 2022 Notes, (iii) failure to pay certain other indebtedness or the acceleration of certain other indebtedness prior to maturity if the total amount of such indebtedness unpaid or accelerated exceeds $10.0 million, (iv) the rendering of a judgment for the payment of money in excess of $10.0 million, (v) the failure of the Note Purchase Agreement, the 2022 Notes, or the guarantees by the subsidiary guarantors to be in full force and effect in all material respects and (vi) certain events of bankruptcy or insolvency. Generally, if an event of default occurs (subject to certain exceptions), the trustee or the holders of at least 51% in aggregate principal amount of the then outstanding 2022 Notes of any series may declare all of the 2022 Notes of such series to be due and payable immediately. | Revolving | Other | ||||||||||||||||||||||||||||||||||||||
Credit | Senior | Unsecured | Notes | |||||||||||||||||||||||||||||||||||||
At September 30, 2014, we were in compliance with the covenants under the Note Purchase Agreement. | Year Ending March 31, | Facility | Notes | Notes | Payable | Total | ||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||
TLP Credit Facility | 2015 | $ | — | $ | — | $ | — | $ | 7,081 | $ | 7,081 | |||||||||||||||||||||||||||||
2016 | — | — | — | 3,614 | 3,614 | |||||||||||||||||||||||||||||||||||
On March 9, 2011, TLP entered into an amended and restated senior secured credit facility (“TLP Credit Facility”), which has been subsequently amended from time to time. The TLP Credit Facility provides for a maximum borrowing line of credit equal to the lesser of (i) $350 million and (ii) 4.75 times Consolidated EBITDA (as defined in the TLP Credit Facility: $352.9 million at September 30, 2014). TLP may elect to have loans under the TLP Credit Facility that bear interest either (i) at a rate of LIBOR plus a margin ranging from 2% to 3% depending on the total leverage ratio then in effect, or (ii) at the base rate plus a margin ranging from 1% to 2% depending on the total leverage ratio then in effect. TLP also pays a commitment fee on the unused amount of commitments, ranging from 0.375% to 0.50% per annum, depending on the total leverage ratio then in effect. TLP’s obligations under the TLP Credit Facility are secured by a first priority security interest in favor of the lenders in the majority of TLP assets. | 2017 | — | — | — | 2,356 | 2,356 | ||||||||||||||||||||||||||||||||||
2018 | — | 25,000 | — | 1,449 | 26,449 | |||||||||||||||||||||||||||||||||||
The terms of the TLP Credit Facility include covenants that restrict TLP’s ability to make cash distributions, acquisitions and investments, including investments in joint ventures. TLP may make distributions of cash to the extent of its “available cash” as defined in the TLP partnership agreement. TLP may make acquisitions and investments that meet the definition of “permitted acquisitions”; “other investments” which may not exceed 5% of “consolidated net tangible assets”; and “permitted JV investments”. Permitted JV investments include up to $225 million of investments in BOSTCO, the “Specified BOSTCO Investment”. In addition to the Specified BOSTCO Investment, under the terms of the TLP Credit Facility, TLP may make an additional $75 million of other permitted JV investments (including additional investments in BOSTCO). The principal balance of loans and any accrued and unpaid interest are due and payable in full on the maturity date, March 9, 2016. | 2019 | 922,000 | 50,000 | — | 238 | 972,238 | ||||||||||||||||||||||||||||||||||
Thereafter | — | 175,000 | 450,000 | 176 | 625,176 | |||||||||||||||||||||||||||||||||||
The TLP Credit Facility also contains customary representations and warranties (including those relating to organization and authorization, compliance with laws, absence of defaults, material agreements and litigation) and customary events of default (including those relating to monetary defaults, covenant defaults, cross defaults and bankruptcy events). The primary financial covenants contained in the TLP Credit Facility are (i) a total leverage ratio test (not to exceed 4.75 times), (ii) a senior secured leverage ratio test (not to exceed 3.75 times) in the event TLP issues senior unsecured notes, and (iii) a minimum interest coverage ratio test (not less than 3.0 times). | $ | 922,000 | $ | 250,000 | $ | 450,000 | $ | 14,914 | $ | 1,636,914 | ||||||||||||||||||||||||||||||
If TLP were to fail any financial performance covenant, or any other covenant contained in the TLP Credit Facility, TLP would seek a waiver from its lenders under such facility. If TLP was unable to obtain a waiver from its lenders and the default remained uncured after any applicable grace period, TLP would be in breach of the TLP Credit Facility, and the lenders would be entitled to declare all outstanding borrowings immediately due and payable. TLP was in compliance with all of the financial covenants under the TLP Credit Facility as of September 30, 2014. | Previous Credit Facilities | |||||||||||||||||||||||||||||||||||||||
At September 30, 2014, TLP had $252.0 million of outstanding borrowings under the TLP Credit Facility and no outstanding letters of credit. | On June 19, 2012, we made a principal payment of $306.8 million to retire our previous revolving credit facility. Upon retirement of this facility, we wrote off the portion of the debt issuance cost asset that had not yet been amortized. This expense is reported as “Loss on early extinguishment of debt” in our consolidated statement of operations for the year ended March 31, 2013. | |||||||||||||||||||||||||||||||||||||||
The following table summarizes our basis in the assets and liabilities of TLP at September 30, 2014, inclusive of the impact of our acquisition accounting for the business combination with TransMontaigne (in thousands): | ||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 726 | ||||||||||||||||||||||||||||||||||||||
Accounts receivable - trade, net | 12,252 | |||||||||||||||||||||||||||||||||||||||
Accounts receivable - affiliates | 1,105 | |||||||||||||||||||||||||||||||||||||||
Inventories | 1,613 | |||||||||||||||||||||||||||||||||||||||
Prepaid expenses and other current assets | 1,363 | |||||||||||||||||||||||||||||||||||||||
Property, plant and equipment, net | 504,272 | |||||||||||||||||||||||||||||||||||||||
Goodwill | 29,118 | |||||||||||||||||||||||||||||||||||||||
Intangible assets, net | 38,571 | |||||||||||||||||||||||||||||||||||||||
Investments in unconsolidated entities | 268,410 | |||||||||||||||||||||||||||||||||||||||
Other noncurrent assets | 1,910 | |||||||||||||||||||||||||||||||||||||||
Accounts payable - trade | (4,009 | ) | ||||||||||||||||||||||||||||||||||||||
Accounts payable - affiliates | (146 | ) | ||||||||||||||||||||||||||||||||||||||
Accrued expenses and other payables | (11,625 | ) | ||||||||||||||||||||||||||||||||||||||
Advanced payments received from customers | (141 | ) | ||||||||||||||||||||||||||||||||||||||
Long-term debt | (252,000 | ) | ||||||||||||||||||||||||||||||||||||||
Other noncurrent liabilities | (4,247 | ) | ||||||||||||||||||||||||||||||||||||||
Net assets | $ | 587,172 | ||||||||||||||||||||||||||||||||||||||
Other Long-Term Debt | ||||||||||||||||||||||||||||||||||||||||
We have executed various noninterest bearing notes payable, primarily related to non-compete agreements entered into in connection with acquisitions of businesses. We also have certain notes payable related to equipment financing. | ||||||||||||||||||||||||||||||||||||||||
Debt Maturity Schedule | ||||||||||||||||||||||||||||||||||||||||
The scheduled maturities of our long-term debt are as follows at September 30, 2014: | ||||||||||||||||||||||||||||||||||||||||
Revolving | TLP | Other | ||||||||||||||||||||||||||||||||||||||
Credit | 2019 | 2021 | 2022 | Credit | Long-Term | |||||||||||||||||||||||||||||||||||
Year Ending March 31, | Facility | Notes | Notes | Notes | Facility | Debt | Total | |||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||||||||
2015 (six months) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 2,345 | $ | 2,345 | ||||||||||||||||||||||||||
2016 | — | — | — | — | 252,000 | 3,128 | 255,128 | |||||||||||||||||||||||||||||||||
2017 | — | — | — | — | — | 2,362 | 2,362 | |||||||||||||||||||||||||||||||||
2018 | — | — | — | 25,000 | — | 1,459 | 26,459 | |||||||||||||||||||||||||||||||||
2019 | 1,079,500 | — | — | 50,000 | — | 1,438 | 1,130,938 | |||||||||||||||||||||||||||||||||
Thereafter | — | 400,000 | 450,000 | 175,000 | — | 181 | 1,025,181 | |||||||||||||||||||||||||||||||||
Total | $ | 1,079,500 | $ | 400,000 | $ | 450,000 | $ | 250,000 | $ | 252,000 | $ | 10,913 | $ | 2,442,413 | ||||||||||||||||||||||||||
Income_Taxes1
Income Taxes | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
Income Taxes | ||
Income Taxes | Note 8 — Income Taxes | Note 9 — Income Taxes |
We qualify as a partnership for income tax purposes. As such, we generally do not pay United States federal income tax. Rather, each owner reports his or her share of our income or loss on his or her individual tax return. The aggregate difference in the basis of our net assets for financial and tax reporting purposes cannot be readily determined, as we do not have access to information regarding each partner’s basis in the Partnership. | We believe that we qualify as a partnership for income tax purposes. As such, we generally do not pay United States federal income tax. Rather, each owner reports his or her share of our income or loss on his or her individual tax return. The aggregate difference in the basis of our net assets for financial and tax reporting purposes cannot be readily determined, as we do not have access to information regarding each partner’s basis in the Partnership. | |
We have certain taxable corporate subsidiaries in the United States and in Canada, and our operations in Texas are subject to a state franchise tax that is calculated based on revenues net of cost of sales. We utilize the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply in the years in which these temporary differences are expected to be recovered or settled. Changes in tax rates are recognized in income in the period that includes the enactment date. | We have certain taxable corporate subsidiaries in the United States and Canada. In addition, our operations in Texas are subject to a state franchise tax that is calculated based on revenues net of cost of sales. | |
A publicly-traded partnership is required to generate at least 90% of its gross income (as defined for federal income tax purposes) from certain qualifying sources. Income generated by our taxable corporate subsidiaries is excluded from this qualifying income calculation. Although we routinely generate income outside of our corporate subsidiaries that is non-qualifying, we believe that at least 90% of our gross income has been qualifying income for each of the calendar years since our initial public offering. | A publicly traded partnership is required to generate at least 90% of its gross income (as defined for federal income tax purposes) from certain qualifying sources. Income generated by our taxable corporate subsidiaries is excluded from this qualifying income calculation. Although we routinely generate income outside of our corporate subsidiaries that is non-qualifying, we believe that at least 90% of our gross income has been qualifying income for each of the calendar years since our IPO. | |
We evaluate uncertain tax positions for recognition and measurement in the consolidated financial statements. To recognize a tax position, we determine whether it is more likely than not that the tax position will be sustained upon examination, including resolution of any related appeals or litigation, based on the technical merits of the position. A tax position that meets the more likely than not threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. We had no material uncertain tax positions that required recognition in the consolidated financial statements at September 30, 2014. | We evaluate uncertain tax positions for recognition and measurement in the consolidated financial statements. To recognize a tax position, we determine whether it is more likely than not that the tax position will be sustained upon examination, including resolution of any related appeals or litigation, based on the technical merits of the position. A tax position that meets the more likely than not threshold is measured to determine the amount of benefit to be recognized in the consolidated financial statements. We had no material uncertain tax positions that required recognition in the consolidated financial statements at March 31, 2014. |
Commitments_and_Contingencies1
Commitments and Contingencies | 6 Months Ended | 12 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||
Commitments and Contingencies | ||||||||||||||
Commitments and Contingencies | Note 9 — Commitments and Contingencies | Note 10 — Commitments and Contingencies | ||||||||||||
Legal Contingencies | Legal Contingencies | |||||||||||||
We are party to various claims, legal actions, and complaints arising in the ordinary course of business. In the opinion of our management, the ultimate resolution of these claims, legal actions, and complaints, after consideration of amounts accrued, insurance coverage, and other arrangements, will not have a material adverse effect on our consolidated financial position, results of operations or cash flows. However, the outcome of such matters is inherently uncertain, and estimates of our liabilities may change materially as circumstances develop. | We are party to various claims, legal actions, and complaints arising in the ordinary course of business. In the opinion of our management, the ultimate resolution of these claims, legal actions, and complaints, after consideration of amounts accrued, insurance coverage, and other arrangements, will not have a material adverse effect on our consolidated financial position, results of operations or cash flows. However, the outcome of such matters is inherently uncertain, and estimates of our liabilities may change materially as circumstances develop. | |||||||||||||
Customer Dispute | Customer Dispute | |||||||||||||
A customer of our crude oil logistics segment disputed the transportation rate schedule we used to bill the customer for services that we provided from November 2012 through February 2013, which was the same rate schedule that Pecos Gathering & Marketing, L.L.C. and certain of its affiliated companies (collectively, “Pecos”), used to bill the customer from April 2011 through October 2012 (prior to our November 1, 2012 acquisition of Pecos). The customer disputed a portion of the amount we charged for services we provided from November 2012 through February 2013. In May 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. Later in May 2013, the customer filed an answer and counterclaim seeking to recover certain amounts that it paid to Pecos prior to our acquisition of Pecos. | A customer of our crude oil logistics segment has disputed the transportation rate schedule we used to bill the customer for services that we provided from November 2012 through February 2013, which was the same rate schedule that Pecos used to bill the customer from April 2011 through October 2012 (prior to our acquisition of Pecos). The customer has not paid $1.7 million of the amount we charged for services we provided from November 2012 through February 2013. In May 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. Later in May 2013, the customer filed an answer and counterclaim seeking to recover $5.5 million that it paid to Pecos prior to our acquisition of Pecos. We have not recorded revenue for the $1.7 million of unpaid fees charged from November 2012 through February 2013, pending resolution of the dispute. | |||||||||||||
During August 2013, the customer notified us that it intended to withhold payment due for services performed by us during the period from June 2013 through August 2013, pending resolution of the dispute, although the customer did not dispute the validity of the amounts billed for services performed during this time frame. Upon receiving this notification, we ceased providing services under this contract, and on November 5, 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. | During August 2013, the customer notified us that it intended to withhold payment of $3.3 million for services performed by us during the period from June 2013 through August 2013, pending resolution of the dispute, although the customer has not disputed the validity of the amounts billed for services performed during this time frame. Upon receiving this notification, we ceased providing services under this contract, and on November 5, 2013, we filed a petition in the District Court of Harris County, Texas seeking to collect these unpaid fees from the customer. We are not able to reliably predict the outcome of this dispute at this time, but we do not believe the outcome will have a material adverse effect on our consolidated financial position or results of operations. | |||||||||||||
During September 2014, we reached an agreement with the former customer whereby the former customer agreed to pay us an agreed-upon amount to dismiss its claims against us, in return for which we agreed to dismiss our other claims against the former customer. We did not record a gain or loss upon settlement, as the amount we received approximated the amount we had recorded as receivable from the customer. | Canadian Fuel and Sales Taxes | |||||||||||||
Environmental Matters | The taxing authority of a province in Canada completed an audit of fuel and sales tax payments and alleged that an entity we acquired should have collected from customers and remitted to the taxing authority fuel and sales taxes on certain historical sales. We recorded in the acquisition accounting a liability of $0.8 million (net of receivables for expected recoveries from other parties). We now believe this matter is resolved, and we removed the liability from our consolidated balance sheet and recorded a corresponding reduction to cost of sales during the year ended March 31, 2014. | |||||||||||||
Our operations are subject to extensive federal, state, and local environmental laws and regulations. Although we believe our operations are in substantial compliance with applicable environmental laws and regulations, risks of additional costs and liabilities are inherent in our business, and there can be no assurance that significant costs will not be incurred. Moreover, it is possible that other developments, such as increasingly stringent environmental laws, regulations and enforcement policies thereunder, and claims for damages to property or persons resulting from the operations, could result in substantial costs. Accordingly, we have adopted policies, practices, and procedures in the areas of pollution control, product safety, occupational health, and the handling, storage, use, and disposal of hazardous materials designed to prevent material environmental or other damage, and to limit the financial liability that could result from such events. However, some risk of environmental or other damage is inherent in our business. | Environmental Matters | |||||||||||||
Asset Retirement Obligations | Our operations are subject to extensive federal, state, and local environmental laws and regulations. Although we believe our operations are in substantial compliance with applicable environmental laws and regulations, risks of additional costs and liabilities are inherent in our business, and there can be no assurance that significant costs will not be incurred. Moreover, it is possible that other developments, such as increasingly stringent environmental laws, regulations and enforcement policies thereunder, and claims for damages to property or persons resulting from the operations, could result in substantial costs. Accordingly, we have adopted policies, practices, and procedures in the areas of pollution control, product safety, occupational health, and the handling, storage, use, and disposal of hazardous materials designed to prevent material environmental or other damage, and to limit the financial liability that could result from such events. However, some risk of environmental or other damage is inherent in our business. | |||||||||||||
We have recorded a liability of $2.7 million at September 30, 2014 for asset retirement obligations. This liability is related to wastewater disposal facilities and crude oil facilities for which we have contractual and regulatory obligations to perform remediation and, in some instances, dismantlement and removal activities when the assets are retired. | Asset Retirement Obligations | |||||||||||||
In addition to the obligations described above, we may be obligated to remove facilities or perform other remediation upon retirement of certain other assets. We do not believe the present value of these asset retirement obligations, under current laws and regulations, after taking into consideration the estimated lives of our facilities, is material to our consolidated financial position or results of operations. | We have recorded a liability of $2.3 million at March 31, 2014 for asset retirement obligations. This liability is related to wastewater disposal facilities and crude oil facilities for which we have contractual and regulatory obligations to perform remediation and, in some instances, dismantlement and removal activities when the assets are retired. | |||||||||||||
Operating Leases | In addition to the obligations described above, we may be obligated to remove facilities or perform other remediation upon retirement of certain other assets. However, we do not believe the present value of these asset retirement obligations, under current laws and regulations, after taking into consideration the estimated lives of our facilities, is material to our consolidated financial position or results of operations. | |||||||||||||
We have executed various noncancelable operating lease agreements for product storage, office space, vehicles, real estate, railcars, and equipment. Future minimum lease payments under these agreements at September 30, 2014 are as follows (in thousands): | Operating Leases | |||||||||||||
Year Ending March 31, | We have executed various noncancelable operating lease agreements for product storage, office space, vehicles, real estate, and equipment. Future minimum lease payments under contractual commitments at March 31, 2014 are as follows (in thousands): | |||||||||||||
2015 (six months) | $ | 71,007 | ||||||||||||
2016 | 106,384 | Year Ending March 31, | ||||||||||||
2017 | 88,666 | 2015 | $ | 133,170 | ||||||||||
2018 | 74,265 | 2016 | 93,454 | |||||||||||
2019 | 49,907 | 2017 | 64,209 | |||||||||||
Thereafter | 117,125 | 2018 | 49,802 | |||||||||||
Total | $ | 507,354 | 2019 | 29,213 | ||||||||||
Thereafter | 58,182 | |||||||||||||
Rental expense relating to operating leases was $29.3 million and $23.6 million during the three months ended September 30, 2014 and 2013, respectively, and $54.6 million and $45.5 million during the six months ended September 30, 2014 and 2013, respectively. | Total | $ | 428,030 | |||||||||||
Pipeline Capacity Agreements | Rental expense relating to operating leases was $98.3 million, $84.2 million, and $5.2 million during the years ended March 31, 2014, 2013, and 2012, respectively. | |||||||||||||
We have executed noncancelable agreements with crude and refined products pipeline operators, which guarantee us minimum monthly shipping capacity on the pipelines. In exchange, we are obligated to pay the minimum shipping fees in the event actual shipments are less than our allotted capacity. Future minimum throughput payments under these agreements at September 30, 2014 are as follows (in thousands): | Sales and Purchase Contracts | |||||||||||||
Year Ending March 31, | We have entered into sales and purchase contracts for products to be delivered in future periods for which we expect the parties to physically settle the contracts with inventory. At March 31, 2014, we had the following such commitments outstanding: | |||||||||||||
2015 (six months) | $ | 41,822 | ||||||||||||
2016 | 95,050 | Volume | Value | |||||||||||
2017 | 82,916 | (in thousands) | ||||||||||||
2018 | 62,565 | Natural gas liquids fixed-price purchase commitments (gallons) | 31,111 | $ | 39,117 | |||||||||
2019 | 51,278 | Natural gas liquids floating-price purchase commitments (gallons) | 522,947 | 618,293 | ||||||||||
Thereafter | 107,537 | Natural gas liquids fixed-price sale commitments (gallons) | 63,944 | 77,682 | ||||||||||
Total | $ | 441,168 | Natural gas liquids floating-price sale commitments (gallons) | 272,495 | 395,095 | |||||||||
Crude oil fixed-price purchase commitments (barrels) | 4,016 | 364,557 | ||||||||||||
Sales and Purchase Contracts | Crude oil fixed-price sale commitments (barrels) | 3,574 | 324,765 | |||||||||||
We have entered into sales and purchase contracts for products to be delivered in future periods for which we expect the parties to physically settle the contracts with inventory. At September 30, 2014, we had the following such commitments outstanding: | ||||||||||||||
We account for the contracts shown in the table above as normal purchases and normal sales. Under this accounting policy election, we do not record the contracts at fair value at each balance sheet date; instead, we record the purchase or sale at the contracted value once the delivery occurs. Contracts in the table above may have offsetting derivative contracts (described in Note 12) or inventory positions (described in Note 2). | ||||||||||||||
Volume | Value | |||||||||||||
(in thousands) | Certain other forward purchase and sale contracts do not qualify for the normal purchase and normal sale election. These contracts are recorded at fair value on our consolidated balance sheet and are not included in the data in the table above. These contracts are included in the derivative disclosures in Note 12, and represent $43.5 million of our prepaid expenses and other current assets and $34.6 million of our accrued expenses and other payables at March 31, 2014. | |||||||||||||
Natural gas liquids fixed-price purchase commitments (gallons) | 88,574 | $ | 102,000 | |||||||||||
Natural gas liquids index-price purchase commitments (gallons) | 528,459 | 601,719 | ||||||||||||
Natural gas liquids fixed-price sale commitments (gallons) | 278,391 | 351,137 | ||||||||||||
Natural gas liquids index-price sale commitments (gallons) | 370,639 | 512,900 | ||||||||||||
Crude oil index-price purchase commitments (barrels) | 4,437 | 383,153 | ||||||||||||
Crude oil fixed-price sale commitments (barrels) | 32 | 2,867 | ||||||||||||
Crude oil index-price sale commitments (barrels) | 3,920 | 337,528 | ||||||||||||
We account for the contracts shown in the table above as normal purchases and normal sales. Under this accounting policy election, we do not record the contracts at fair value at each balance sheet date; instead, we record the purchase or sale at the contracted value once the delivery occurs. Contracts in the table above may have offsetting derivative contracts (described in Note 11) or inventory positions (described in Note 2). | ||||||||||||||
Certain other forward purchase and sale contracts do not qualify for the normal purchase and normal sale election. These contracts are recorded at fair value on our condensed consolidated balance sheet and are not included in the table above. These contracts are included in the derivative disclosures in Note 11, and represent $44.4 million of our prepaid expenses and other current assets and $36.3 million of our accrued expenses and other payables at September 30, 2014. |
Equity1
Equity | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||||||||
Equity | |||||||||||||||||||||||||||||||
Equity | Note 10 — Equity | Note 11 — Equity | |||||||||||||||||||||||||||||
Partnership Equity | Partnership Equity | ||||||||||||||||||||||||||||||
The Partnership’s equity consists of a 0.1% general partner interest and a 99.9% limited partner interest, which consists of common units. Prior to August 2014, the Partnership’s limited partner interest also included subordinated units. The subordination period ended in August 2014, at which time all remaining subordinated units were converted into common units on a one-for-one basis. | The Partnership’s equity consists of a 0.1% general partner interest and a 99.9% limited partner interest. Limited partner equity includes common and subordinated units. The common and subordinated units share equally in the allocation of income or loss. The principal difference between common and subordinated units is that in any quarter during the subordination period, holders of the subordinated units are not entitled to receive any distribution until the common units have received the minimum quarterly distribution plus any arrearages in the payment of the minimum quarterly distribution from prior quarters. Subordinated units will not accrue arrearages. | ||||||||||||||||||||||||||||||
Our general partner is not obligated to make any additional capital contributions or to guarantee or pay any of our debts and obligations. | We expect the subordination period to end in August 2014. When the subordination period ends, all remaining subordinated units will convert into common units on a one-for-one basis and the common units will no longer be entitled to arrearages. | ||||||||||||||||||||||||||||||
Equity Issuances | Our general partner is not obligated to make any additional capital contributions or to guarantee or pay any of our debts and obligations. | ||||||||||||||||||||||||||||||
On June 23, 2014, we completed a public offering of 8,000,000 common units. We received net proceeds of $338.0 million, after underwriting discounts and commissions of $12.3 million and offering costs of $0.5 million. During July 2014, the underwriters exercised their option to purchase an additional 767,100 units, from which we received net proceeds of $32.4 million. | Initial Public Offering | ||||||||||||||||||||||||||||||
Distributions to Owners | On May 17, 2011, we completed our IPO. We sold a total of 4,025,000 common units in our IPO at $21.00 per unit. Our proceeds from the sale of 3,850,000 common units of $71.9 million, net of total offering costs of $9.0 million, were used to repay advances under our acquisition credit facility and for general partnership purposes. Proceeds from the sale of 175,000 common units ($3.4 million) from the underwriters’ exercise of their option to purchase additional common units from us were used to redeem 175,000 of the common units outstanding prior to our IPO. Upon the completion of our IPO and the underwriters’ exercise in full of their option to purchase additional common units from us and the redemption, we had outstanding 8,864,222 common units, 5,919,346 subordinated units, a 0.1% general partner interest, and IDRs. | ||||||||||||||||||||||||||||||
Our general partner has adopted a cash distribution policy that requires us to pay a quarterly distribution to unitholders as of the record date to the extent we have sufficient cash from operations after establishment of cash reserves and payment of fees and expenses, including payments to the general partner and its affiliates, referred to as “available cash.” The general partner will also receive, in addition to distributions on its 0.1% general partner interest, additional distributions based on the level of distributions to the limited partners. These distributions are referred to as “incentive distributions.” Our general partner currently holds the incentive distribution rights, but may transfer these rights separately from its general partner interest, subject to restrictions in our partnership agreement. | Common Units Issued in Business Combinations | ||||||||||||||||||||||||||||||
The following table illustrates the percentage allocations of available cash from operating surplus between the unitholders and our general partner based on the specified target distribution levels. The amounts set forth under “Marginal Percentage Interest In Distributions” are the percentage interests of our general partner and the unitholders in any available cash from operating surplus we distribute up to and including the corresponding amount in the column “Total Quarterly Distribution Per Unit,” until available cash from operating surplus we distribute reaches the next target distribution level, if any. The percentage interests shown for our unitholders and our general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below for our general partner include its 0.1% general partner interest, assume our general partner has contributed any additional capital necessary to maintain its 0.1% general partner interest and has not transferred its incentive distribution rights. | As described in Note 4, we issued common units as partial consideration for several acquisitions. These are summarized below: | ||||||||||||||||||||||||||||||
Marginal Percentage Interest In | Osterman combination | 4,000,000 | |||||||||||||||||||||||||||||
Total Quarterly | Distributions | SemStream combination | 8,932,031 | ||||||||||||||||||||||||||||
Distribution Per Unit | Unitholders | General Partner | Pacer combination | 1,500,000 | |||||||||||||||||||||||||||
Minimum quarterly distribution | $ | 0.3375 | 99.9 | % | 0.1 | % | Total - Year Ended March 31, 2012 | 14,432,031 | |||||||||||||||||||||||
First target distribution | above | $ | 0.3375 | up to | $ | 0.388125 | 99.9 | % | 0.1 | % | |||||||||||||||||||||
Second target distribution | above | $ | 0.388125 | up to | $ | 0.421875 | 86.9 | % | 13.1 | % | High Sierra combination | 20,703,510 | |||||||||||||||||||
Third target distribution | above | $ | 0.421875 | up to | $ | 0.50625 | 76.9 | % | 23.1 | % | Retail propane combinations | 850,676 | |||||||||||||||||||
Thereafter | above | $ | 0.50625 | 51.9 | % | 48.1 | % | Crude oil logistics and water solutions combinations | 516,978 | ||||||||||||||||||||||
Pecos combination | 1,834,414 | ||||||||||||||||||||||||||||||
During the three months ended September 30, 2014, we distributed a total of $61.5 million ($0.5888 per common, subordinated, and general partner notional unit) to our unitholders of record on August 4, 2014, which included an incentive distribution of $9.5 million to the general partner. In October 2014, we declared a distribution of $0.6088 per common unit, to be paid on November 14, 2014 to unitholders of record on November 4, 2014. This distribution is expected to be $65.0 million, including amounts to be paid on common and general partner notional units and the amount to be paid on incentive distribution rights. | Third Coast combination | 344,680 | |||||||||||||||||||||||||||||
Total - Year Ended March 31, 2013 | 24,250,258 | ||||||||||||||||||||||||||||||
Distributions to Noncontrolling Interest Partners | |||||||||||||||||||||||||||||||
Water solutions combinations | 222,381 | ||||||||||||||||||||||||||||||
TLP’s general partner has adopted a cash distribution policy that requires it to pay a quarterly distribution to unitholders as of the record date to the extent TLP has sufficient cash from operations after establishment of cash reserves and payment of fees and expenses, including payments to TLP’s general partner and its affiliates, referred to as “available cash.” TLP’s general partner will also receive, in addition to distributions on its 2.0% general partner interest, additional distributions based on the level of distributions to the limited partners. These distributions are referred to as “incentive distributions.” TLP’s general partner currently holds the incentive distribution rights, but may transfer these rights separately from its general partner interest, subject to restrictions in TLP’s partnership agreement. | Crude oil logistics combinations | 175,211 | |||||||||||||||||||||||||||||
OWL combination | 2,463,287 | ||||||||||||||||||||||||||||||
The following table illustrates the percentage allocations of available cash from operating surplus between TLP’s unitholders and TLP’s general partner based on the specified target distribution levels. The amounts set forth under “Marginal Percentage Interest In Distributions” are the percentage interests of TLP’s general partner and TLP’s unitholders in any available cash from operating surplus TLP distributes up to and including the corresponding amount in the column “Total Quarterly Distribution Per Unit,” until available cash from operating surplus TLP distributes reaches the next target distribution level, if any. The percentage interests shown for TLP’s unitholders and TLP’s general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below for TLP’s general partner include its 2.0% general partner interest, assume TLP’s general partner has contributed any additional capital necessary to maintain its 2.0% general partner interest and has not transferred its incentive distribution rights. | Total - Year Ended March 31, 2014 | 2,860,879 | |||||||||||||||||||||||||||||
Marginal Percentage Interest In | In connection with the completion of certain of these transactions, we amended our Registration Rights Agreement, which provides for certain registration rights for certain holders of our common units. | ||||||||||||||||||||||||||||||
Total Quarterly | Distributions | ||||||||||||||||||||||||||||||
Distribution Per Unit | Unitholders | General Partner | Equity Issuances | ||||||||||||||||||||||||||||
Minimum quarterly distribution | $ | 0.4 | 98 | % | 2 | % | |||||||||||||||||||||||||
First target distribution | above | $ | 0.4 | up to | $ | 0.44 | 98 | % | 2 | % | On July 5, 2013, we completed a public offering of 10,350,000 common units. We received net proceeds of $287.5 million, after underwriting discounts and commissions of $12.0 million and offering costs of $0.7 million. | ||||||||||||||||||||
Second target distribution | above | $ | 0.44 | up to | $ | 0.5 | 85 | % | 15 | % | |||||||||||||||||||||
Third target distribution | above | $ | 0.5 | up to | $ | 0.6 | 75 | % | 25 | % | On September 25, 2013, we completed a public offering of 4,100,000 common units. We received net proceeds of $127.6 million, after underwriting discounts and commissions of $5.0 million and offering costs of $0.2 million. | ||||||||||||||||||||
Thereafter | above | $ | 0.6 | 50 | % | 50 | % | ||||||||||||||||||||||||
On December 2, 2013, we issued and sold 8,110,848 of our common units in a private placement. We received net proceeds of $235.1 million, after offering costs of $4.9 million. | |||||||||||||||||||||||||||||||
During the three months ended September 30, 2014, TLP declared and paid a distribution of $0.665 per unit. The noncontrolling interest owners received a total of $8.7 million from this distribution. Pursuant to the terms of the agreement related to our acquisition of TransMontaigne, we remitted the amount we received on this distribution on our general partner interest, incentive distribution rights, and limited partner interest to the former owners of TransMontaigne. | |||||||||||||||||||||||||||||||
Distributions | |||||||||||||||||||||||||||||||
In October 2014, TLP declared a distribution of $0.665 per unit, which was paid on November 7, 2014. The noncontrolling interest owners received a total of $8.7 million from this distribution. | |||||||||||||||||||||||||||||||
Our general partner has adopted a cash distribution policy that will require us to pay a quarterly distribution to the extent we have sufficient cash from operations after establishment of cash reserves and payment of fees and expenses, including payments to the general partner and its affiliates, referred to as “available cash,” in the following manner: | |||||||||||||||||||||||||||||||
Equity-Based Incentive Compensation | |||||||||||||||||||||||||||||||
· First, 99.9% to the holders of common units and 0.1% to the general partner, until each common unit has received the specified minimum quarterly distribution, plus any arrearages from prior quarters. | |||||||||||||||||||||||||||||||
Our general partner has adopted a long-term incentive plan (“LTIP”), which allows for the issuance of equity-based compensation to employees and directors. Our general partner has granted certain restricted units to employees and directors, which will vest in tranches, subject to the continued service of the recipients. The awards may also vest in the event of a change in control, at the discretion of the board of directors. No distributions will accrue to or be paid on the restricted units during the vesting period. | |||||||||||||||||||||||||||||||
· Second, 99.9% to the holders of subordinated units and 0.1% to the general partner, until each subordinated unit has received the specified minimum quarterly distribution. | |||||||||||||||||||||||||||||||
The following table summarizes the restricted unit activity during the six months ended September 30, 2014: | |||||||||||||||||||||||||||||||
· Third, 99.9% to all unitholders, pro rata, and 0.1% to the general partner. | |||||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
Units granted | 333,903 | The general partner will also receive, in addition to distributions on its 0.1% general partner interest, additional distributions based on the level of distributions paid to the limited partners. These distributions are referred to as “incentive distributions.” | |||||||||||||||||||||||||||||
Units vested and issued | (438,009 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (231,194 | ) | The following table illustrates the percentage allocations of available cash from operating surplus between the unitholders and our general partner based on the specified target distribution levels. The amounts set forth under “Marginal Percentage Interest in Distributions” are the percentage interests of our general partner and the unitholders in any available cash from operating surplus we distribute up to and including the corresponding amount in the column “Total Quarterly Distribution per Unit.” The percentage interests shown for our unitholders and our general partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below for our general partner include its 0.1% general partner interest, assume our general partner has contributed any additional capital necessary to maintain its 0.1% general partner interest and has not transferred its IDRs and there are no arrearages on common units. | ||||||||||||||||||||||||||||
Units forfeited | (117,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | Marginal Percentage Interest In | |||||||||||||||||||||||||||||
Total Quarterly | Distributions | ||||||||||||||||||||||||||||||
The scheduled vesting of our unvested restricted units is summarized below: | Distribution per Unit | Unitholders | General Partner | ||||||||||||||||||||||||||||
Minimum quarterly distribution | $ 0.337500 | 99.9 | % | 0.1 | % | ||||||||||||||||||||||||||
Vesting Date | Number of Awards | First target distribution | above | $ 0.337500 | up to | $ 0.388125 | 99.9 | % | 0.1 | % | |||||||||||||||||||||
July 1, 2015 | 334,800 | Second target distribution | above | $ 0.388125 | up to | $ 0.421875 | 86.9 | % | 13.1 | % | |||||||||||||||||||||
July 1, 2016 | 314,000 | Third target distribution | above | $ 0.421875 | up to | $ 0.506250 | 76.9 | % | 23.1 | % | |||||||||||||||||||||
July 1, 2017 | 178,500 | Thereafter | above | $ 0.506250 | 51.9 | % | 48.1 | % | |||||||||||||||||||||||
July 1, 2018 | 31,500 | ||||||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | On May 5, 2011, we made a distribution of $3.9 million from available cash to our general partner and common unitholders at March 31, 2011. | |||||||||||||||||||||||||||||
We record the expense for the first tranche of each award on a straight-line basis over the period beginning with the grant date of the awards and ending with the vesting date of the tranche. We record the expense for succeeding tranches over the period beginning with the vesting date of the previous tranche and ending with the vesting date of the tranche. | The following table summarizes the distributions declared subsequent to our IPO: | ||||||||||||||||||||||||||||||
At each balance sheet date, we adjust the cumulative expense recorded using the estimated fair value of the awards at the balance sheet date. We calculate the fair value of the awards using the closing price of our common units on the New York Stock Exchange on the balance sheet date, adjusted to reflect the fact that the holders of the unvested units are not entitled to distributions during the vesting period. We estimate the impact of the lack of distribution rights during the vesting period using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. | Amount | Amount Paid to | Amount Paid to | ||||||||||||||||||||||||||||
Date Declared | Record Date | Date Paid | Per Unit | Limited Partners | General Partner | ||||||||||||||||||||||||||
We recorded expense related to restricted unit awards of $13.8 million and $3.2 million during the three months ended September 30, 2014 and 2013, respectively, and $21.7 million and $10.3 million during the six months ended September 30, 2014 and 2013, respectively. We estimate that the future expense we will record on the unvested awards at September 30, 2014 will be as follows (in thousands), after taking into consideration an estimate of forfeitures of approximately 80,000 units. For purposes of this calculation, we used the closing price of our common units on September 30, 2014, which was $39.37. | (in thousands) | (in thousands) | |||||||||||||||||||||||||||||
July 25, 2011 | August 3, 2011 | August 12, 2011 | $ | 0.1669 | $ | 2,467 | $ | 3 | |||||||||||||||||||||||
Year Ending March 31, | October 21, 2011 | October 31, 2011 | November 14, 2011 | 0.3375 | 4,990 | 5 | |||||||||||||||||||||||||
2015 (six months) | $ | 6,343 | January 24, 2012 | February 3, 2012 | February 14, 2012 | 0.35 | 7,735 | 10 | |||||||||||||||||||||||
2016 | 11,516 | April 18, 2012 | April 30, 2012 | May 15, 2012 | 0.3625 | 9,165 | 10 | ||||||||||||||||||||||||
2017 | 7,262 | July 24, 2012 | August 3, 2012 | August 14, 2012 | 0.4125 | 13,574 | 134 | ||||||||||||||||||||||||
2018 | 2,237 | October 17, 2012 | October 29, 2012 | November 14, 2012 | 0.45 | 22,846 | 707 | ||||||||||||||||||||||||
2019 | 249 | January 24, 2013 | February 4, 2013 | February 14, 2013 | 0.4625 | 24,245 | 927 | ||||||||||||||||||||||||
Total | $ | 27,607 | April 25, 2013 | May 6, 2013 | May 15, 2013 | 0.4775 | 25,605 | 1,189 | |||||||||||||||||||||||
July 25, 2013 | August 5, 2013 | August 14, 2013 | 0.4938 | 31,725 | 1,739 | ||||||||||||||||||||||||||
Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our condensed consolidated balance sheets (in thousands): | October 23, 2013 | November 4, 2013 | November 14, 2013 | 0.5113 | 35,908 | 2,491 | |||||||||||||||||||||||||
January 23, 2014 | February 4, 20143 | February 14, 2014 | 0.5313 | 42,150 | 4,283 | ||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | April 24, 2014 | May 5, 2014 | May 15, 2014 | 0.5513 | 43,737 | 5,754 | |||||||||||||||||||||||
Expense recorded | 21,659 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (18,763 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (9,901 | ) | Several of our business combination agreements contained provisions that temporarily limited the distributions to which the newly-issued units were entitled. The following table summarizes the number of equivalent units that were not eligible to receive a distribution on each of the record dates: | ||||||||||||||||||||||||||||
Balance at September 30, 2014 | $ | 3,007 | |||||||||||||||||||||||||||||
Equivalent | |||||||||||||||||||||||||||||||
The weighted-average fair value of the awards at September 30, 2014 was $35.16 per common unit, which was calculated as the closing price of the common units on September 30, 2014, adjusted to reflect the fact that the restricted units are not entitled to distributions during the vesting period. The impact of the lack of distribution rights during the vesting period was estimated using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. | Units Not | ||||||||||||||||||||||||||||||
Record Date | Eligible | ||||||||||||||||||||||||||||||
The number of common units that may be delivered pursuant to awards under the LTIP is limited to 10% of the issued and outstanding common units. The maximum number of units deliverable under the plan automatically increases to 10% of the issued and outstanding common units immediately after each issuance of common units, unless the plan administrator determines to increase the maximum number of units deliverable by a lesser amount. Units withheld to satisfy tax withholding obligations will not be considered to be delivered under the LTIP. In addition, if an award is forfeited, canceled, exercised, paid or otherwise terminates or expires without the delivery of units, the units subject to such award are again available for new awards under the LTIP. At September 30, 2014, 7.1 million units remain available for issuance under the LTIP. | August 3, 2011 | — | |||||||||||||||||||||||||||||
October 31, 2011 | 4,000,000 | ||||||||||||||||||||||||||||||
February 3, 2012 | 7,117,031 | ||||||||||||||||||||||||||||||
April 30, 2012 | 3,932,031 | ||||||||||||||||||||||||||||||
August 3, 2012 | 17,862,470 | ||||||||||||||||||||||||||||||
October 29, 2012 | 516,978 | ||||||||||||||||||||||||||||||
February 4, 2013 | 1,202,085 | ||||||||||||||||||||||||||||||
May 6, 2013 | — | ||||||||||||||||||||||||||||||
August 5, 2013 | — | ||||||||||||||||||||||||||||||
November 4, 2013 | 979,886 | ||||||||||||||||||||||||||||||
February 4, 2014 | — | ||||||||||||||||||||||||||||||
May 5, 2014 | — | ||||||||||||||||||||||||||||||
Equity-Based Incentive Compensation | |||||||||||||||||||||||||||||||
Our general partner has adopted a long-term incentive plan (“LTIP”) which allows for the issuance of equity-based compensation to employees and directors. The board of directors of our general partner has granted certain restricted units to employees and directors, which will vest in tranches, subject to the continued service of the recipients. The awards may also vest in the event of a change in control, at the discretion of the board of directors. No distributions will accrue to or be paid on the restricted units during the vesting period. | |||||||||||||||||||||||||||||||
The following table summarizes the restricted unit activity during the years ended March 31, 2014 and 2013: | |||||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2012 | — | ||||||||||||||||||||||||||||||
Units granted | 1,684,400 | ||||||||||||||||||||||||||||||
Units vested and issued | (156,802 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (61,698 | ) | |||||||||||||||||||||||||||||
Units forfeited | (21,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2013 | 1,444,900 | ||||||||||||||||||||||||||||||
Units granted | 494,000 | ||||||||||||||||||||||||||||||
Units vested and issued | (296,269 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (122,531 | ) | |||||||||||||||||||||||||||||
Units forfeited | (209,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
The scheduled vesting of the awards is summarized below: | |||||||||||||||||||||||||||||||
Vesting Date | Number of Awards | ||||||||||||||||||||||||||||||
July 1, 2014 | 408,300 | ||||||||||||||||||||||||||||||
January 1, 2015 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2015 | 341,300 | ||||||||||||||||||||||||||||||
January 1, 2016 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2016 | 322,500 | ||||||||||||||||||||||||||||||
January 1, 2017 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2017 | 192,500 | ||||||||||||||||||||||||||||||
January 1, 2018 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2018 | 30,500 | ||||||||||||||||||||||||||||||
Total unvested units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
We record the expense for each tranche on a straight-line basis over the period beginning with the vesting of the previous tranche and ending with the vesting of the tranche. We adjust the cumulative expense recorded through the reporting date using the estimated fair value of the awards at the reporting date. The impact of the lack of distribution rights during the vesting period was estimated using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. We estimate that the future expense we will record on the unvested awards at March 31, 2014 will be as follows (in thousands), after taking into consideration an estimate of forfeitures of 95,000 units. For purposes of this calculation, we have used the closing price of the common units on March 31, 2014, which was $37.53. | |||||||||||||||||||||||||||||||
Year Ending March 31, | |||||||||||||||||||||||||||||||
2015 | $ | 14,393 | |||||||||||||||||||||||||||||
2016 | 11,279 | ||||||||||||||||||||||||||||||
2017 | 7,429 | ||||||||||||||||||||||||||||||
2018 | 2,310 | ||||||||||||||||||||||||||||||
2019 | 229 | ||||||||||||||||||||||||||||||
Total | $ | 35,640 | |||||||||||||||||||||||||||||
Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our consolidated balance sheets (in thousands): | |||||||||||||||||||||||||||||||
Balance at March 31, 2012 | $ | — | |||||||||||||||||||||||||||||
Expense recorded | 10,138 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (3,627 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (1,468 | ) | |||||||||||||||||||||||||||||
Balance at March 31, 2013 | 5,043 | ||||||||||||||||||||||||||||||
Expense recorded | 17,804 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (9,085 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (3,750 | ) | |||||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | |||||||||||||||||||||||||||||
The weighted-average fair value of the awards at March 31, 2014 was $33.78, which was calculated as the closing price of the common units on March 31, 2014, adjusted to reflect the fact that the restricted units are not entitled to distributions during the vesting period. The impact of the lack of distribution rights during the vesting period was estimated using the value of the most recent distribution and assumptions that a market participant might make about future distribution growth. | |||||||||||||||||||||||||||||||
The number of common units that may be delivered pursuant to awards under the LTIP is limited to 10% of the issued and outstanding common and subordinated units. The maximum number of units deliverable under the plan automatically increases to 10% of the issued and outstanding common and subordinated units immediately after each issuance of common units, unless the plan administrator determines to increase the maximum number of units deliverable by a lesser amount. Units withheld to satisfy tax withholding obligations are not considered to be delivered under the LTIP. In addition, if an award is forfeited, canceled, exercised, paid or otherwise terminates or expires without the delivery of units, the units subject to such award are again available for new awards under the LTIP. At March 31, 2014, 6.2 million units remain available for issuance under the LTIP. |
Fair_Value_of_Financial_Instru5
Fair Value of Financial Instruments | 6 Months Ended | 12 Months Ended | |||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||
Fair Value of Financial Instruments | |||||||||||||||||||||
Fair Value of Financial Instruments | Note 11 — Fair Value of Financial Instruments | Note 12 — Fair Value of Financial Instruments | |||||||||||||||||||
Our cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, and other current assets and liabilities (excluding derivative instruments) are carried at amounts which reasonably approximate their fair values due to their short-term nature. | Our cash and cash equivalents, accounts receivable, accounts payable, accrued expenses, and other current liabilities (excluding derivative instruments) are carried at amounts which reasonably approximate their fair values, due to their short-term nature. We believe the carrying amounts of our long-term debt instruments, including the Revolving Credit Facility and the Senior Notes, approximate their fair values, as we do not believe market conditions have changed materially since we entered into these debt agreements. | ||||||||||||||||||||
Commodity Derivatives | Commodity Derivatives | ||||||||||||||||||||
The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at September 30, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2014: | ||||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 48,632 | $ | (5,378 | ) | Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | ||||||||||
Level 2 measurements | 51,389 | (38,280 | ) | Level 2 measurements | 49,605 | (43,303 | ) | ||||||||||||||
100,021 | (43,658 | ) | 54,595 | (46,561 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,635 | ) | 4,635 | Netting of counterparty contracts(1) | (4,347 | ) | 4,347 | ||||||||||||||
Cash collateral held | (13,704 | ) | — | Cash collateral provided or held | 456 | — | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 81,682 | $ | (39,023 | ) | Commodity contracts reported on consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at March 31, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2013: | ||||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | Level 1 measurements | $ | 947 | $ | (3,324 | ) | ||||||||||
Level 2 measurements | 49,605 | (43,303 | ) | Level 2 measurements | 9,911 | (13,280 | ) | ||||||||||||||
54,595 | (46,561 | ) | 10,858 | (16,604 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,347 | ) | 4,347 | Netting of counterparty contracts(1) | (3,503 | ) | 3,503 | ||||||||||||||
Net cash collateral provided | 456 | — | Cash collateral provided or held | (1,760 | ) | 400 | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | Commodity contracts reported on consolidated balance sheet | $ | 5,595 | $ | (12,701 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
Our commodity derivative assets and liabilities are reported in the following accounts on the condensed consolidated balance sheets: | The commodity derivative assets (liabilities) are reported in the following accounts on the consolidated balance sheets: | ||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Prepaid expenses and other current assets | $ | 81,682 | $ | 50,704 | Prepaid expenses and other current assets | $ | 50,704 | $ | 5,551 | ||||||||||||
Accrued expenses and other payables | (39,023 | ) | (42,214 | ) | Other noncurrent assets | — | 44 | ||||||||||||||
Net commodity derivative asset | $ | 42,659 | $ | 8,490 | Accrued expenses and other payables | (42,214 | ) | (12,701 | ) | ||||||||||||
Net asset (liability) | $ | 8,490 | $ | (7,106 | ) | ||||||||||||||||
The following table summarizes our open commodity derivative contract positions at September 30, 2014 and March 31, 2014. We do not account for these derivatives as hedges. | |||||||||||||||||||||
The following table sets forth our open commodity derivative contract positions at March 31, 2014 and 2013. We do not account for these derivatives as hedges. | |||||||||||||||||||||
Total | Fair Value | ||||||||||||||||||||
Notional | of | Contracts | Settlement Period | Total | Fair Value | ||||||||||||||||
Units | Net Assets | Notional | of Net Assets | ||||||||||||||||||
Contracts | Settlement Period | (Barrels) | (Liabilities) | Units | (Liabilities) | ||||||||||||||||
(in thousands) | (Barrels) | ||||||||||||||||||||
At September 30, 2014 - | (in thousands) | ||||||||||||||||||||
Cross-commodity (1) | October 2014 – March 2015 | (12 | ) | $ | (1,283 | ) | At March 31, 2014 - | ||||||||||||||
Crude oil fixed-price (2) | October 2014 – December 2015 | (1,638 | ) | 9,380 | Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | |||||||||||
Crude oil index (3) | October 2014 – July 2015 | 2,195 | 4,397 | Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | ||||||||||||
Propane fixed-price (4) | October 2014 – March 2015 | 1,238 | 53 | Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | ||||||||||||||
Refined products fixed-price (5) | October 2014 – July 2015 | (4,475 | ) | 38,712 | Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | |||||||||||||
Renewable products fixed-price (6) | October 2014 – December 2015 | (14 | ) | 5,104 | Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | |||||||||||||
56,363 | Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | |||||||||||||||||
Net cash collateral held | (13,704 | ) | Other | April 2014 | — | 210 | |||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 42,659 | 8,034 | ||||||||||||||||||
Net cash collateral provided | 456 | ||||||||||||||||||||
At March 31, 2014 - | Net value of commodity derivatives on consolidated balance sheet | $ | 8,490 | ||||||||||||||||||
Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | ||||||||||||||||
Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | At March 31, 2013 - | |||||||||||||||
Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | Cross-commodity (1) | April 2013 - March 2014 | 430 | $ | (10,208 | ) | ||||||||||||
Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | Crude oil fixed-price (2) | April 2013 - March 2014 | (144 | ) | 1,033 | |||||||||||||
Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | Crude oil index (3) | April 2013 - June 2014 | (91 | ) | 153 | |||||||||||||
Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | Propane fixed-price (4) | April 2013 - March 2014 | (282 | ) | 3,197 | |||||||||||||
Other | April 2014 | — | 210 | Other | May 2013 - June 2013 | 8 | 79 | ||||||||||||||
8,034 | (5,746 | ) | |||||||||||||||||||
Net cash collateral provided | 456 | Net cash collateral held | (1,360 | ) | |||||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 8,490 | Net value of commodity derivatives on consolidated balance sheet | $ | (7,106 | ) | |||||||||||||||
(1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as an economic hedge against the risk of one commodity price moving relative to another commodity price. | (1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as economic hedges against the risk of one commodity price moving relative to another commodity price. | ||||||||||||||||||||
(2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | (2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | ||||||||||||||||||||
(3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | (3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | ||||||||||||||||||||
(4) Propane fixed-price — Our liquids segment routinely purchases propane inventory during the warmer months and stores the propane inventory for sale during the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | (4) Propane fixed-price — Our liquids segment routinely purchases inventory during the warmer months and stores the inventory for sale in the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | ||||||||||||||||||||
(5) Refined products fixed-price — Our refined products and renewables segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | (5) Refined products fixed-price — Our refined products segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | ||||||||||||||||||||
(6) Renewable products fixed-price — Our refined products and renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | (6) Renewable products fixed-price — Our renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | ||||||||||||||||||||
We recorded the following net gains (losses) from our commodity derivatives to cost of sales: | We recorded the following net gains (losses) from our commodity derivatives to cost of sales: | ||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||
September 30, | September 30, | 2014 | $ | (43,655 | ) | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2013 | (4,381 | ) | |||||||||||||||
(in thousands) | 2012 | 5,676 | |||||||||||||||||||
$ | 55,981 | $ | (10,672 | ) | $ | 38,496 | $ | (17,881 | ) | ||||||||||||
Credit Risk | |||||||||||||||||||||
Credit Risk | |||||||||||||||||||||
We maintain credit policies with regard to our counterparties on the derivative financial instruments that we believe minimize our overall credit risk, including an evaluation of potential counterparties’ financial condition (including credit ratings), collateral requirements under certain circumstances and the use of standardized agreements, which allow for netting of positive and negative exposure associated with a single counterparty. | |||||||||||||||||||||
We maintain credit policies with regard to our counterparties on the derivative financial instruments that we believe minimize our overall credit risk, including an evaluation of potential counterparties’ financial condition (including credit ratings), collateral requirements under certain circumstances and the use of standardized agreements, which allow for netting of positive and negative exposure associated with a single counterparty. | |||||||||||||||||||||
We may enter into industry standard master netting agreements and may enter into cash collateral agreements requiring the counterparty to deposit funds into a brokerage margin account. The netting agreements reduce our credit risk by providing for net settlement of any offsetting positive and negative exposures with counterparties. The cash collateral agreements reduce the level of our net counterparty credit risk because the amount of collateral represents additional funds that we may access to net settle positions due us, and the amount of collateral adjusts each day in response to changes in the market value of counterparty derivatives. | |||||||||||||||||||||
We may enter into industry standard master netting agreements and may enter into cash collateral agreements requiring the counterparty to deposit funds into a brokerage margin account. The netting agreements reduce our credit risk by providing for net settlement of any offsetting positive and negative exposures with counterparties. The cash collateral agreements reduce the level of our net counterparty credit risk because the amount of collateral represents additional funds that we may access to net settle positions due us, and the amount of collateral adjusts each day in response to changes in the market value of counterparty derivatives. | |||||||||||||||||||||
Our counterparties consist primarily of financial institutions and energy companies. This concentration of counterparties may impact our overall exposure to credit risk, either positively or negatively, in that the counterparties may be similarly affected by changes in economic, regulatory or other conditions. | |||||||||||||||||||||
Our counterparties consist primarily of financial institutions and energy companies. This concentration of counterparties may impact our overall exposure to credit risk, either positively or negatively, in that the counterparties may be similarly affected by changes in economic, regulatory or other conditions. | |||||||||||||||||||||
As is customary in the crude oil industry, we generally receive payment from customers on a monthly basis. As a result, receivables from individual customers in our crude oil logistics are typically higher than the receivables from customers of our other segments. | |||||||||||||||||||||
As is customary in the crude oil industry, we generally receive payment from customers for sales of crude oil on a monthly basis. As a result, receivables from individual customers in our crude oil logistics segment are generally higher than the receivables from customers in our other segments. | |||||||||||||||||||||
Failure of a counterparty to perform on a contract could result in our inability to realize amounts that have been recorded on our consolidated statements of financial position and recognized in our net income. | |||||||||||||||||||||
Failure of a counterparty to perform on a contract could result in our inability to realize amounts that have been recorded on our condensed consolidated balance sheets and recognized in our net income. | |||||||||||||||||||||
Interest Rate Risk | |||||||||||||||||||||
Interest Rate Risk | |||||||||||||||||||||
Our Revolving Credit Facility is variable-rate debt with interest rates that are generally indexed to bank prime or LIBOR interest rates. At March 31, 2014, we have $922.0 million of outstanding borrowings under our Revolving Credit Facility at a rate of 1.98%. A change in interest rates of 0.125% would result in an increase or decrease of our annual interest expense of $1.2 million on the $922.0 million of outstanding borrowings on the revolving credit facility at March 31, 2014. | |||||||||||||||||||||
Our Revolving Credit Facility is variable-rate debt with interest rates that are generally indexed to bank prime or LIBOR interest rates. At September 30, 2014, we had $1.1 billion of outstanding borrowings under our Revolving Credit Facility at a rate of 1.91%. A change in interest rates of 0.125% would result in an increase or decrease of our annual interest expense of $1.3 million, based on borrowings outstanding at September 30, 2014. | |||||||||||||||||||||
The TLP Credit Facility is variable-rate debt with interest rates that are generally indexed to bank prime or LIBOR interest rates. At September 30, 2014, TLP had $252.0 million of outstanding borrowings under the TLP Credit Facility at a rate of 2.66%. A change in interest rates of 0.125% would result in an increase or decrease in TLP’s annual interest expense of $0.3 million, based on borrowings outstanding at September 30, 2014. | |||||||||||||||||||||
Fair Value of Notes | |||||||||||||||||||||
The following table provides estimates of the fair values of our fixed-rate notes at September 30, 2014 (in thousands): | |||||||||||||||||||||
5.125% Notes due 2019 | $ | 390,000 | |||||||||||||||||||
6.875% Notes due 2021 | 475,000 | ||||||||||||||||||||
6.650% Notes due 2022 | 275,000 | ||||||||||||||||||||
For the 2019 Notes and the 2021 Notes, the fair value estimates were developed by reference to broker quotes. These estimates would be classified as Level 2 in the fair value hierarchy. For the 2022 Notes, the estimate was developed using observed yields on publicly-traded notes issued by other entities, adjusted for differences in the key terms of those notes and the key terms of our notes (examples include differences in the tenor of the debt, credit standing of the issuer, whether the notes are publicly-traded, and whether the notes are secured or unsecured). These estimates of fair value would be classified as Level 3 in the fair value hierarchy. |
Segments1
Segments | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Segments | |||||||||||||||||||||||||
Segments | Note 12 — Segments | Note 13 — Segments | |||||||||||||||||||||||
Our reportable segments are based on the way in which our management structure is organized. Certain financial data related to our segments is shown below. Transactions between segments are recorded based on prices negotiated between the segments. | Our reportable segments are based on the way in which our management structure is organized. Certain financial data related to our segments is shown below. Transactions between segments are recorded based on prices negotiated between the segments. | ||||||||||||||||||||||||
Our crude oil logistics segment sells crude oil and provides crude oil transportation services to wholesalers, refiners, and producers. Our water solutions segment provides services for the treatment and disposal of wastewater generated from crude oil and natural gas production, and generates revenue from the sale of recycled water and recovered hydrocarbons. Our liquids segment supplies propane, butane, and other products, and provides natural gas liquids transportation, terminaling, and storage services to retailers, wholesalers, and refiners. Our retail propane segment sells propane and distillates to end users consisting of residential, agricultural, commercial, and industrial customers, and to certain re-sellers. Our retail propane segment consists of two divisions, which are organized based on the location of the operations. Our refined products and renewables segment provides integrated terminaling, storage, transportation, marketing, and related services for companies engaged in the trading, distribution and marketing of refined petroleum products, ethanol, and biodiesel. This segment began with our December 2013 acquisition of Gavilon Energy and expanded with our July 2014 acquisition of TransMontaigne. | Our crude oil logistics segment sells crude oil and provides crude oil transportation services to wholesalers, refiners, and producers. Our water solutions segment provides services for the transportation, treatment, and disposal of wastewater generated from crude oil and natural gas production, and generates revenue from the sale of recycled wastewater and recovered hydrocarbons. Our liquids segment supplies propane, butane, and other products, and provides natural gas liquids transportation, terminaling, and storage services to retailers, wholesalers, and refiners. Our retail propane segment sells propane and distillates to end users consisting of residential, agricultural, commercial, and industrial customers, and to certain re-sellers. Our retail propane segment consists of two divisions, which are organized based on the location of the operations. | ||||||||||||||||||||||||
Items labeled “corporate and other” in the table below include the operations of a compressor leasing business that we sold in February 2014 and certain natural gas marketing operations that we acquired in our December 2013 acquisition of Gavilon Energy and wound down during fiscal year 2014. The “corporate and other” category also includes certain corporate expenses that are incurred and are not allocated to the reportable segments. This data is included to reconcile the data for the reportable segments to data in our condensed consolidated financial statements. | We also operate a refined products marketing business, which purchases gasoline and diesel fuel from suppliers and typically sells these products in back-to-back contracts to customers at a nationwide network of third-party owned terminaling and storage facilities. We also operate a renewables business, which purchases ethanol primarily at production facilities, and transports the ethanol for sale at various locations to refiners and blenders, and purchases biodiesel from production facilities in the Midwest and in Houston, Texas, and transports the product using leased railcars for sale to refiners and blenders. These businesses were acquired in our December 2013 acquisition of Gavilon Energy. | ||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Items labeled “corporate and other” in the table below include the operations of a compressor leasing business that we acquired in our June 2012 merger with High Sierra and sold in February 2014, and the natural gas marketing operations that we acquired in our December 2013 acquisition of Gavilon Energy and began winding down during fiscal 2014. The “corporate and other” category also includes certain corporate expenses that are incurred and are not allocated to the reportable segments. This data is included to reconcile the data for the reportable segments to data in our consolidated financial statements. | |||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | Certain information related to the results of operations of each segment is shown in the tables below: | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Revenues: | Year Ended March 31, | ||||||||||||||||||||||||
Crude oil logistics - | 2014 | 2013 | 2012 | ||||||||||||||||||||||
Crude oil sales | $ | 2,108,117 | $ | 1,013,061 | $ | 4,035,061 | $ | 1,941,595 | (in thousands) | ||||||||||||||||
Crude oil transportation and other | 13,082 | 9,794 | 25,196 | 19,729 | Revenues: | ||||||||||||||||||||
Water solutions - | Crude oil logistics - | ||||||||||||||||||||||||
Water treatment and disposal | 47,572 | 28,823 | 89,288 | 47,511 | Crude oil sales | $ | 4,559,923 | $ | 2,322,706 | $ | — | ||||||||||||||
Water transportation | 5,147 | 5,367 | 10,745 | 7,192 | Crude oil transportation and other | 36,469 | 16,442 | — | |||||||||||||||||
Liquids - | Water solutions - | ||||||||||||||||||||||||
Propane sales | 240,433 | 191,437 | 462,879 | 315,274 | Water treatment and disposal | 125,788 | 54,334 | — | |||||||||||||||||
Other product sales | 306,625 | 308,606 | 594,984 | 558,459 | Water transportation | 17,312 | 7,893 | — | |||||||||||||||||
Other revenues | 6,814 | 9,250 | 12,530 | 18,114 | Liquids - | ||||||||||||||||||||
Retail propane - | Propane sales | 1,632,948 | 841,448 | 923,022 | |||||||||||||||||||||
Propane sales | 48,552 | 40,651 | 100,578 | 87,342 | Other product sales | 1,231,965 | 858,276 | 251,627 | |||||||||||||||||
Distillate sales | 11,530 | 10,562 | 30,225 | 28,431 | Other revenues | 31,062 | 33,954 | 2,462 | |||||||||||||||||
Other revenues | 8,276 | 8,198 | 15,457 | 15,898 | Retail propane - | ||||||||||||||||||||
Refined products and renewables - | Propane sales | 388,225 | 288,410 | 175,417 | |||||||||||||||||||||
Refined products sales | 2,489,795 | — | 3,476,018 | — | Distillate sales | 127,672 | 106,192 | 6,547 | |||||||||||||||||
Renewables sales | 117,425 | — | 248,699 | — | Other revenues | 35,918 | 35,856 | 17,370 | |||||||||||||||||
Corporate and other | 1,333 | 1,485 | 2,794 | 2,959 | Refined products | 1,180,895 | — | — | |||||||||||||||||
Elimination of intersegment sales | (24,175 | ) | (33,297 | ) | (75,314 | ) | (62,610 | ) | Renewables | 176,781 | — | — | |||||||||||||
Total revenues | $ | 5,380,526 | $ | 1,593,937 | $ | 9,029,140 | $ | 2,979,894 | Corporate and other | 437,713 | 4,233 | — | |||||||||||||
Eliminations of intersegment sales | (283,397 | ) | (151,977 | ) | (65,972 | ) | |||||||||||||||||||
Depreciation and Amortization: | Total revenues | $ | 9,699,274 | $ | 4,417,767 | $ | 1,310,473 | ||||||||||||||||||
Crude oil logistics | $ | 9,240 | $ | 3,330 | $ | 18,971 | $ | 8,014 | |||||||||||||||||
Water solutions | 17,573 | 11,438 | 34,665 | 18,794 | Year Ended March 31, | ||||||||||||||||||||
Liquids | 3,384 | 2,672 | 6,585 | 5,376 | 2014 | 2013 | 2012 | ||||||||||||||||||
Retail propane | 7,684 | 6,871 | 15,255 | 14,111 | (in thousands) | ||||||||||||||||||||
Refined products and renewables | 11,917 | — | 12,761 | — | Depreciation and amortization: | ||||||||||||||||||||
Corporate and other | 301 | 750 | 1,237 | 1,490 | Crude oil logistics | $ | 22,111 | $ | 9,176 | $ | — | ||||||||||||||
Total depreciation and amortization | $ | 50,099 | $ | 25,061 | $ | 89,474 | $ | 47,785 | Water solutions | 55,105 | 20,923 | — | |||||||||||||
Liquids | 11,018 | 11,085 | 3,661 | ||||||||||||||||||||||
Operating Income (Loss): | Retail propane | 28,878 | 25,496 | 11,450 | |||||||||||||||||||||
Crude oil logistics | $ | 38 | $ | 5,884 | $ | 1,501 | $ | 12,493 | Refined products | 109 | — | — | |||||||||||||
Water solutions | 14,792 | 2,913 | 13,885 | 5,956 | Renewables | 516 | — | — | |||||||||||||||||
Liquids | 10,929 | 14,605 | 10,016 | 12,490 | Corporate and other | 3,017 | 2,173 | — | |||||||||||||||||
Retail propane | (3,062 | ) | (4,520 | ) | (4,648 | ) | (6,024 | ) | Total depreciation and amortization | $ | 120,754 | $ | 68,853 | $ | 15,111 | ||||||||||
Refined products and renewables | 8,822 | — | 7,567 | — | |||||||||||||||||||||
Corporate and other | (23,749 | ) | (8,937 | ) | (41,106 | ) | (22,312 | ) | Year Ended March 31, | ||||||||||||||||
Total operating income (loss) | $ | 7,770 | $ | 9,945 | $ | (12,785 | ) | $ | 2,603 | 2014 | 2013 | 2012 | |||||||||||||
(in thousands) | |||||||||||||||||||||||||
The following table summarizes additions to property, plant and equipment for each segment. This information has been prepared on the accrual basis, and includes property, plant and equipment acquired in acquisitions. | Operating income (loss): | ||||||||||||||||||||||||
Crude oil logistics | $ | 678 | $ | 34,236 | $ | — | |||||||||||||||||||
Three Months Ended | Six Months Ended | Water solutions | 10,317 | 8,576 | — | ||||||||||||||||||||
September 30, | September 30, | Liquids | 71,888 | 30,336 | 9,735 | ||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | Retail propane | 61,285 | 46,869 | 9,616 | ||||||||||||||||||
(in thousands) | Refined products | 4,080 | — | — | |||||||||||||||||||||
Additions to property, plant and equipment: | Renewables | 2,434 | — | — | |||||||||||||||||||||
Crude oil logistics | $ | 39,464 | $ | 31,336 | $ | 81,413 | $ | 35,462 | Corporate and other | (44,117 | ) | (32,710 | ) | (4,321 | ) | ||||||||||
Water solutions | 40,610 | 62,473 | 48,072 | 70,182 | Total operating income | $ | 106,565 | $ | 87,307 | $ | 15,030 | ||||||||||||||
Liquids | 1,911 | 13,209 | 3,070 | 28,316 | |||||||||||||||||||||
Retail propane | 9,567 | 4,546 | 12,411 | 11,492 | The table below shows additions to property, plant and equipment for each segment. This information has been prepared on the accrual basis, and includes property, plant and equipment acquired in acquisitions. | ||||||||||||||||||||
Refined products and renewables | 512,281 | — | 512,281 | — | |||||||||||||||||||||
Corporate and other | 1,809 | 217 | 3,262 | 846 | Year Ended March 31, | ||||||||||||||||||||
Total | $ | 605,642 | $ | 111,781 | $ | 660,509 | $ | 146,298 | 2014 | 2013 | 2012 | ||||||||||||||
(in thousands) | |||||||||||||||||||||||||
The following tables summarize long-lived assets (consisting of net property, plant and equipment, net intangible assets, and goodwill) and total assets by segment: | Additions to property, plant and equipment, including acquisitions (accrual basis): | ||||||||||||||||||||||||
Crude oil logistics | $ | 204,642 | $ | 89,860 | $ | — | |||||||||||||||||||
September 30, | March 31, | Water solutions | 100,877 | 137,116 | — | ||||||||||||||||||||
2014 | 2014 | Liquids | 52,560 | 15,129 | 50,276 | ||||||||||||||||||||
(in thousands) | Retail propane | 24,430 | 66,933 | 150,181 | |||||||||||||||||||||
Total assets: | Refined products | 719 | — | — | |||||||||||||||||||||
Crude oil logistics | $ | 2,079,380 | $ | 1,723,812 | Renewables | 519 | — | — | |||||||||||||||||
Water solutions | 964,336 | 875,714 | Corporate and other | 7,242 | 17,858 | — | |||||||||||||||||||
Liquids | 756,133 | 577,795 | Total | $ | 390,989 | $ | 326,896 | $ | 200,457 | ||||||||||||||||
Retail propane | 506,958 | 541,832 | |||||||||||||||||||||||
Refined products and renewables | 2,183,674 | 303,230 | The following tables show long-lived assets (consisting of property, plant and equipment, intangible assets, and goodwill) and total assets by segment: | ||||||||||||||||||||||
Corporate and other | 61,198 | 144,840 | |||||||||||||||||||||||
Total | $ | 6,551,679 | $ | 4,167,223 | March 31, | ||||||||||||||||||||
2013 | |||||||||||||||||||||||||
Long-lived assets, net: | 2014 | (Note 2) | |||||||||||||||||||||||
Crude oil logistics | $ | 996,615 | $ | 980,978 | (in thousands) | ||||||||||||||||||||
Water solutions | 910,467 | 848,479 | Total assets: | ||||||||||||||||||||||
Liquids | 271,567 | 274,846 | Crude oil logistics | $ | 1,723,812 | $ | 801,351 | ||||||||||||||||||
Retail propane | 436,621 | 438,324 | Water solutions | 875,714 | 466,412 | ||||||||||||||||||||
Refined products and renewables | 772,916 | 60,720 | Liquids | 577,795 | 474,141 | ||||||||||||||||||||
Corporate and other | 53,705 | 47,961 | Retail propane | 541,832 | 513,301 | ||||||||||||||||||||
Total | $ | 3,441,891 | $ | 2,651,308 | Refined products | 157,581 | — | ||||||||||||||||||
Renewables | 145,649 | — | |||||||||||||||||||||||
Corporate and other | 144,840 | 36,413 | |||||||||||||||||||||||
Total | $ | 4,167,223 | $ | 2,291,618 | |||||||||||||||||||||
Long-lived assets, net: | |||||||||||||||||||||||||
Crude oil logistics | $ | 980,978 | $ | 357,230 | |||||||||||||||||||||
Water solutions | 848,479 | 453,909 | |||||||||||||||||||||||
Liquids | 274,846 | 238,192 | |||||||||||||||||||||||
Retail propane | 438,324 | 441,762 | |||||||||||||||||||||||
Refined products | 27,017 | — | |||||||||||||||||||||||
Renewables | 33,703 | — | |||||||||||||||||||||||
Corporate and other | 47,961 | 31,996 | |||||||||||||||||||||||
Total | $ | 2,651,308 | $ | 1,523,089 |
Transactions_with_Affiliates1
Transactions with Affiliates | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Transactions with Affiliates | |||||||||||||||||||||||||
Transactions with Affiliates | Note 13 — Transactions with Affiliates | Note 15 — Transactions with Affiliates | |||||||||||||||||||||||
SemGroup Corporation (“SemGroup”) holds ownership interests in us and in our general partner. We sell product to and purchase product from SemGroup, and these transactions are included within revenues and cost of sales in our condensed consolidated statements of operations. We also lease crude oil storage from SemGroup. | Since our business combination with SemStream on November 1, 2011, SemGroup Corporation (“SemGroup”) has held ownership interests in us and in our general partner, and has the right to appoint two members to the board of directors of our general partner. Subsequent to November 1, 2011, we have sold product to and purchased product from affiliates of SemGroup. These transactions are included within revenues and cost of sales in our consolidated statements of operations. | ||||||||||||||||||||||||
We purchase ethanol from one of our equity method investees. These transactions are reported within cost of sales in our condensed consolidated statements of operations. | Certain members of our management own interests in entities with which we have purchased products and services from and have sold products and services. The majority of these purchases represent crude oil purchases and are reported within cost of sales in our consolidated statements of operations, although $8.2 million of these transactions during the year ended March 31, 2014 represented capital expenditures and were recorded as increases to property, plant and equipment. The majority of these sales represent sales of crude oil and have been recorded within revenues in our consolidated statement of operations. | ||||||||||||||||||||||||
Certain members of our management own interests in entities from which we have purchased products and services and to which we have sold products and services to. The majority of these purchases represented crude oil purchases and are reported within cost of sales in our condensed consolidated statements of operations, although $5.8 million of these transactions during the six months ended September 30, 2014 represented capital expenditures and were recorded as increases to property, plant and equipment. The majority of these sales represented crude oil sales and are reported within revenues in our condensed consolidated statements of operations. | These transactions are summarized in the table below: | ||||||||||||||||||||||||
The above transactions are summarized in the following table: | Year Ended March 31, | ||||||||||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||||||
Three Months Ended | Six Months Ended | (in thousands) | |||||||||||||||||||||||
September 30, | September 30, | Sales to SemGroup | $ | 306,780 | $ | 32,431 | $ | 29,200 | |||||||||||||||||
2014 | 2013 | 2014 | 2013 | Purchases from SemGroup | 445,951 | 60,425 | 23,800 | ||||||||||||||||||
(in thousands) | Sales to entities affiliated with management | 110,824 | 16,828 | — | |||||||||||||||||||||
Sales to SemGroup | $ | 43,427 | $ | 3,780 | $ | 117,233 | $ | 3,780 | Purchases from entities affiliated with management | 120,038 | 60,942 | — | |||||||||||||
Purchases from SemGroup | 45,730 | 28,377 | 118,997 | 47,916 | |||||||||||||||||||||
Purchases from equity method investees | 34,689 | — | 70,965 | — | |||||||||||||||||||||
Sales to equity method investees | 9,131 | — | 9,131 | — | Receivables from affiliates consist of the following: | ||||||||||||||||||||
Sales to entities affiliated with management | 1,706 | 58,769 | 1,854 | 109,872 | |||||||||||||||||||||
Purchases from entities affiliated with management | 3,845 | 48,522 | 6,984 | 56,346 | March 31, | ||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Receivables from affiliates consist of the following: | Receivables from entities affiliated with management | $ | 142 | $ | 22,883 | ||||||||||||||||||||
Receivables from SemGroup | 7,303 | — | |||||||||||||||||||||||
September 30, | March 31, | $ | 7,445 | $ | 22,883 | ||||||||||||||||||||
2014 | 2014 | ||||||||||||||||||||||||
(in thousands) | Payables to affiliates consist of the following: | ||||||||||||||||||||||||
Receivables from SemGroup | $ | 39,331 | $ | 7,303 | |||||||||||||||||||||
Receivables from entities affiliated with management | 1,705 | 142 | March 31, | ||||||||||||||||||||||
Receivables from equity method investees | 670 | — | 2014 | 2013 | |||||||||||||||||||||
Total | $ | 41,706 | $ | 7,445 | (in thousands) | ||||||||||||||||||||
Payables to SemGroup | $ | 76,192 | $ | 4,601 | |||||||||||||||||||||
Payables to affiliates consist of the following: | Payables to entities affiliated with management | 654 | 2,299 | ||||||||||||||||||||||
$ | 76,846 | $ | 6,900 | ||||||||||||||||||||||
September 30, | March 31, | ||||||||||||||||||||||||
2014 | 2014 | We completed a merger with High Sierra Energy, LP and High Sierra Energy GP, LLC in June 2012. We paid $91.8 million of cash, net of $5.0 million of cash acquired, and issued 18,018,468 common units to acquire High Sierra Energy, LP. We also paid $97.4 million of High Sierra Energy, LP’s long-term debt and other obligations. Our general partner acquired High Sierra Energy GP, LLC by paying $50.0 million of cash and issuing equity. Our general partner then contributed its ownership interests in High Sierra Energy GP, LLC to us, in return for which we paid our general partner $50.0 million of cash and issued 2,685,042 common units to our general partner. | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Payables to SemGroup | $ | 44,015 | $ | 27,738 | During the year ended March 31, 2014, we completed the acquisition of a crude oil logistics business owned by an employee. We paid $11.0 million of cash for this acquisition. During the year ended March 31, 2013, we completed two business combinations with entities in which members of our management owned interests. We paid $14.0 million of cash (net of cash acquired) on a combined basis for these two acquisitions. We also paid $5.0 million under a non-compete agreement to an employee. | ||||||||||||||||||||
Payables to equity method investees | 39,549 | 48,454 | |||||||||||||||||||||||
Payables to entities affiliated with management | 1,743 | 654 | |||||||||||||||||||||||
Total | $ | 85,307 | $ | 76,846 | |||||||||||||||||||||
Condensed_Consolidating_Guaran6
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | Note 14 — Condensed Consolidating Guarantor and Non-Guarantor Financial Information | Note 17 — Condensed Consolidating Guarantor and Non-Guarantor Financial Information | ||||||||||||||||||||||||||||||||||||||
Certain of our wholly-owned subsidiaries have, jointly and severally, fully and unconditionally guaranteed the 2019 Notes and the 2021 Notes (described in Note 7). Pursuant to Rule 3-10 of Regulation S-X, we have presented in columnar format the condensed consolidating financial information for NGL Energy Partners LP, NGL Energy Finance Corp. (which, along with NGL Energy Partners LP, is a co-issuer of the 2019 Notes and 2021 Notes), the guarantor subsidiaries on a combined basis, and the non-guarantor subsidiaries on a combined basis in the tables below. | Certain of our wholly-owned subsidiaries have, jointly and severally, fully and unconditionally guaranteed the Unsecured Notes (described in Note 8). Pursuant to Rule 3-10 of Regulation S-X, we have presented in columnar format the condensed consolidating financial information for NGL Energy Partners LP, NGL Energy Finance Corp. (which, along with NGL Energy Partners LP, is a co-issuer of the Unsecured Notes), the guarantor subsidiaries on a combined basis, and the non-guarantor subsidiaries on a combined basis in the tables below. | |||||||||||||||||||||||||||||||||||||||
During the periods presented in the tables below, the status of certain subsidiaries changed, in that they either became guarantors of or ceased to be guarantors of the 2019 Notes and 2021 Notes. Such changes have been given retrospective application in the tables below. | During the periods presented in the tables below, the status of certain subsidiaries changed, in that they either became guarantors of or ceased to be guarantors of the Unsecured Notes. Such changes have been given retrospective application in the tables below. | |||||||||||||||||||||||||||||||||||||||
There are no significant restrictions upon the ability of the parent or any of the guarantor subsidiaries to obtain funds from their respective subsidiaries by dividend or loan. None of the assets of the guarantor subsidiaries represent restricted net assets pursuant to Rule 4-08(e)(3) of Regulation S-X under the Securities Act. | There are no significant restrictions upon the ability of the parent or any of the guarantor subsidiaries to obtain funds from their respective subsidiaries by dividend or loan. None of the assets of the guarantor subsidiaries represent restricted net assets pursuant to Rule 4-08(e)(3) of Regulation S-X under the Securities Act. | |||||||||||||||||||||||||||||||||||||||
For purposes of the tables below, (i) the condensed consolidating financial information is presented on a legal entity basis, not a business segment basis, (ii) investments in consolidated subsidiaries are accounted for as equity method investments, and (iii) contributions, distributions, and advances to or from consolidated entities are reported on a net basis within net changes in advances with consolidated entities in the condensed consolidating cash flow tables below. | For purposes of the tables below, (i) the condensed consolidating financial information is presented on a legal entity basis, not a business segment basis, (ii) investments in consolidated subsidiaries are accounted for as equity method investments, and (iii) contributions, distributions, and advances to or from consolidated entities are reported on a net basis within net changes in advances with consolidated entities in the condensed consolidating cash flow tables below. | |||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | Condensed Consolidating Balance Sheet | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
September 30, 2014 | March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
Partners LP | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
ASSETS | ASSETS | |||||||||||||||||||||||||||||||||||||||
CURRENT ASSETS: | CURRENT ASSETS: | |||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | — | $ | 11,823 | Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | |||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 1,419,442 | 13,675 | — | 1,433,117 | Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | |||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 41,035 | 671 | — | 41,706 | Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | |||||||||||||||||||||||||||
Inventories | — | — | 937,814 | 3,775 | — | 941,589 | Inventories | — | — | 306,434 | 3,726 | — | 310,160 | |||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 155,332 | 1,486 | — | 156,818 | Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | |||||||||||||||||||||||||||
Total current assets | 2,841 | — | 2,561,446 | 20,766 | — | 2,585,053 | Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | |||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 863,694 | 569,619 | — | 1,433,313 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | |||||||||||||||||||||||||||
GOODWILL | — | — | 1,139,374 | 31,116 | — | 1,170,490 | GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | |||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,307 | 17,619 | 778,960 | 40,202 | — | 838,088 | INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 214,234 | 268,410 | — | 482,644 | INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | |||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 248,893 | 849,526 | (1,026,605 | ) | (71,814 | ) | — | — | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | |||||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,743,573 | — | 10,470 | — | (1,754,043 | ) | — | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 40,035 | 2,056 | — | 42,091 | OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | |||||||||||||||||||||||||||
Total assets | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | |||||||||||||
LIABILITIES AND EQUITY | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | CURRENT LIABILITIES: | |||||||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 1,333,780 | $ | 11,244 | $ | — | $ | 1,345,024 | Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | |||||||||||||||
Accounts payable - affiliates | — | — | 85,237 | 70 | — | 85,307 | Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | |||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 19,021 | 186,226 | 12,681 | — | 218,482 | Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | |||||||||||||||||||||||||||
Advance payments received from customers | — | — | 105,597 | 508 | — | 106,105 | Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | |||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 5,004 | 58 | — | 5,062 | Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | |||||||||||||||||||||||||||
Total current liabilities | 554 | 19,021 | 1,715,844 | 24,561 | — | 1,759,980 | Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | |||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 850,000 | 1,085,155 | 252,196 | — | 2,437,351 | LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 35,160 | 4,358 | — | 39,518 | OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | |||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
EQUITY | Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | |||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,450 | 579,312 | (2,322,813 | ) | 1,746,133 | Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | ||||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (1 | ) | (72 | ) | — | (73 | ) | Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | ||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 568,770 | 568,770 | Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | |||||||||||||||||||||||||
Total equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,449 | 579,240 | (1,754,043 | ) | 2,314,830 | Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | ||||||||||||||||||
Total liabilities and equity | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes that are included in the NGL Energy Finance Corp. column. | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
March 31, 2014 | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
NGL Energy | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ASSETS | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | CURRENT ASSETS: | ||||||||||||||||||||||||||||||||||
ASSETS | Cash and cash equivalents | $ | — | $ | 11,206 | $ | 355 | $ | — | $ | 11,561 | |||||||||||||||||||||||||||||
CURRENT ASSETS: | Accounts receivable - trade, net of allowance for doubtful accounts | — | 561,560 | 1,197 | — | 562,757 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | Accounts receivable - affiliates | — | 22,883 | — | — | 22,883 | ||||||||||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | Inventories | — | 126,024 | 871 | — | 126,895 | ||||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | Prepaid expenses and other current assets | — | 37,784 | 107 | — | 37,891 | ||||||||||||||||||||||||||||
Inventories | — | — | 306,434 | 3,726 | — | 310,160 | Total current assets | — | 759,457 | 2,530 | — | 761,987 | ||||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | ||||||||||||||||||||||||||||||||||
Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | 497,743 | 28,694 | — | 526,437 | ||||||||||||||||||||||||||||
GOODWILL | — | 553,222 | 1,998 | — | 555,220 | |||||||||||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | INTANGIBLE ASSETS, net of accumulated amortization | 717 | 439,365 | 1,350 | — | 441,432 | ||||||||||||||||||||||||||||
GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 237,736 | (233,294 | ) | (4,442 | ) | — | — | ||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 895,779 | 20,371 | — | (916,150 | ) | — | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | OTHER NONCURRENT ASSETS | — | 6,542 | — | — | 6,542 | ||||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | Total assets | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||
Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | CURRENT LIABILITIES: | ||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | 534,164 | $ | 1,891 | $ | — | $ | 536,055 | ||||||||||||||||||||||||||||||
LIABILITIES AND EQUITY | Accounts payable - affiliates | — | 6,900 | — | — | 6,900 | ||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | Accrued expenses and other payables | 554 | 83,001 | 2,051 | — | 85,606 | ||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | Advance payments received from customers | — | 22,364 | 8 | — | 22,372 | ||||||||||||||||||||||
Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | Current maturities of long-term debt | — | 8,610 | 16 | — | 8,626 | ||||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | Total current liabilities | 554 | 655,039 | 3,966 | — | 659,559 | ||||||||||||||||||||||||||||
Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | ||||||||||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | LONG-TERM DEBT, net of current maturities | 250,000 | 490,433 | 3 | — | 740,436 | ||||||||||||||||||||||||||||
Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | OTHER NONCURRENT LIABILITIES | — | 2,155 | 50 | — | 2,205 | ||||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | Partners’ equity | 883,678 | 895,779 | 26,087 | (921,890 | ) | 883,654 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | Accumulated other comprehensive income | — | — | 24 | — | 24 | ||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | 5,740 | 5,740 | |||||||||||||||||||||||||||||||||||
EQUITY | Total equity | 883,678 | 895,779 | 26,111 | (916,150 | ) | 889,418 | |||||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | Total liabilities and equity | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | |||||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||
Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | (U.S. Dollars in Thousands) | ||||||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2021 Notes that are included in the NGL Energy Finance Corp. column. | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | REVENUES | $ | — | $ | — | $ | 9,560,124 | $ | 139,519 | $ | (369 | ) | $ | 9,699,274 | ||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | COST OF SALES | — | — | 9,011,011 | 122,057 | (369 | ) | 9,132,699 | ||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Operating | — | — | 253,214 | 6,182 | — | 259,396 | ||||||||||||||||||||||||||||
General and administrative | — | — | 77,756 | 2,104 | — | 79,860 | ||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 5,325,186 | $ | 55,364 | $ | (24 | ) | $ | 5,380,526 | Depreciation and amortization | — | — | 117,573 | 3,181 | — | 120,754 | ||||||||||||||||||||
COST OF SALES | — | — | 5,161,935 | 17,554 | (24 | ) | 5,179,465 | Operating Income | — | — | 100,570 | 5,995 | — | 106,565 | ||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Operating | — | — | 84,300 | 17,253 | — | 101,553 | Earnings from unconsolidated entities | — | — | 1,898 | — | — | 1,898 | |||||||||||||||||||||||||||
General and administrative | — | — | 36,360 | 5,279 | — | 41,639 | Interest expense | (16,818 | ) | (15,000 | ) | (27,031 | ) | (51 | ) | 46 | (58,854 | ) | ||||||||||||||||||||||
Depreciation and amortization | — | — | 38,999 | 11,100 | — | 50,099 | Other, net | — | — | 202 | (70 | ) | (46 | ) | 86 | |||||||||||||||||||||||||
Operating Income | — | — | 3,592 | 4,178 | — | 7,770 | Income (Loss) Before Income Taxes | (16,818 | ) | (15,000 | ) | 75,639 | 5,874 | — | 49,695 | |||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | INCOME TAX PROVISION | — | — | (937 | ) | — | — | (937 | ) | |||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 2,310 | 1,387 | — | 3,697 | ||||||||||||||||||||||||||||||||||
Interest expense | (4,067 | ) | (13,134 | ) | (9,956 | ) | (1,506 | ) | 12 | (28,651 | ) | EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 64,473 | — | 4,771 | — | (69,244 | ) | — | |||||||||||||||||||||
Other, net | — | — | (524 | ) | (81 | ) | (12 | ) | (617 | ) | ||||||||||||||||||||||||||||||
Net Income (Loss) | 47,655 | (15,000 | ) | 79,473 | 5,874 | (69,244 | ) | 48,758 | ||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,067 | ) | (13,134 | ) | (4,578 | ) | 3,978 | — | (17,801 | ) | ||||||||||||||||||||||||||||||
NET INCOME ALLOCATED TO GENERAL PARTNER | (14,148 | ) | (14,148 | ) | ||||||||||||||||||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 1,951 | (29 | ) | — | 1,922 | |||||||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (1,103 | ) | (1,103 | ) | ||||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (15,157 | ) | — | 604 | — | 14,553 | — | |||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (84,495 | ) | $ | 33,507 | ||||||||||||||||||||||||||
Net Income (Loss) | (19,224 | ) | (13,134 | ) | (2,023 | ) | 3,949 | 14,553 | (15,879 | ) | ||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (11,056 | ) | (11,056 | ) | ||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,345 | ) | (3,345 | ) | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 152 | $ | (30,280 | ) | ||||||||||||||||||||||||
Year Ended March 31, 2013 | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | REVENUES | $ | — | $ | 4,409,198 | $ | 8,878 | $ | (309 | ) | $ | 4,417,767 | ||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | COST OF SALES | — | 4,038,251 | 1,168 | (309 | ) | 4,039,110 | |||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Operating | — | 164,944 | 4,855 | — | 169,799 | ||||||||||||||||||||||||||||||
General and administrative | — | 52,461 | 237 | — | 52,698 | |||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,546,226 | $ | 47,735 | $ | (24 | ) | $ | 1,593,937 | Depreciation and amortization | — | 66,916 | 1,937 | — | 68,853 | |||||||||||||||||||||||
COST OF SALES | — | 1,445,442 | 43,432 | (24 | ) | 1,488,850 | Operating Income | — | 86,626 | 681 | — | 87,307 | ||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Operating | — | 52,979 | 2,790 | — | 55,769 | Interest expense | (13,041 | ) | (19,951 | ) | (48 | ) | 46 | (32,994 | ) | |||||||||||||||||||||||||
General and administrative | — | 14,089 | 223 | — | 14,312 | Loss on early extinguishment of debt | — | (5,769 | ) | — | — | (5,769 | ) | |||||||||||||||||||||||||||
Depreciation and amortization | — | 23,970 | 1,091 | — | 25,061 | Other, net | — | 1,666 | (99 | ) | (46 | ) | 1,521 | |||||||||||||||||||||||||||
Operating Income | — | 9,746 | 199 | — | 9,945 | Income (Loss) Before Income Taxes | (13,041 | ) | 62,572 | 534 | — | 50,065 | ||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | INCOME TAX PROVISION | — | (1,875 | ) | — | — | (1,875 | ) | ||||||||||||||||||||||||||||||||
Interest expense | (4,179 | ) | (6,880 | ) | (13 | ) | 12 | (11,060 | ) | |||||||||||||||||||||||||||||||
Other, net | — | 528 | (97 | ) | (12 | ) | 419 | EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 60,981 | 284 | — | (61,265 | ) | — | ||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,179 | ) | 3,394 | 89 | — | (696 | ) | Net Income | 47,940 | 60,981 | 534 | (61,265 | ) | 48,190 | ||||||||||||||||||||||||||
INCOME TAX PROVISION | — | (236 | ) | — | — | (236 | ) | NET INCOME ALLOCATED TO GENERAL PARTNER | (2,917 | ) | (2,917 | ) | ||||||||||||||||||||||||||||
EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 3,238 | 80 | — | (3,318 | ) | — | NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (250 | ) | (250 | ) | |||||||||||||||||||||||||||||
Net Income (Loss) | (941 | ) | 3,238 | 89 | (3,318 | ) | (932 | ) | NET INCOME ALLOCATED TO LIMITED PARTNERS | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (64,432 | ) | $ | 45,023 | ||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (2,451 | ) | (2,451 | ) | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (9 | ) | (9 | ) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (5,778 | ) | $ | (3,392 | ) | Year Ended March 31, 2012 | ||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,310,473 | $ | 225 | $ | (225 | ) | $ | 1,310,473 | |||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | COST OF SALES | — | 1,217,248 | — | (225 | ) | 1,217,023 | |||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||
Operating | — | 47,162 | 138 | — | 47,300 | |||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 8,952,772 | $ | 76,421 | $ | (53 | ) | $ | 9,029,140 | General and administrative | — | 15,823 | 186 | — | 16,009 | |||||||||||||||||||||
Depreciation and amortization | — | 14,964 | 147 | — | 15,111 | |||||||||||||||||||||||||||||||||||
COST OF SALES | — | — | 8,676,881 | 36,690 | (53 | ) | 8,713,518 | |||||||||||||||||||||||||||||||||
Operating Income (Loss) | — | 15,276 | (246 | ) | — | 15,030 | ||||||||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | — | 150,919 | 18,502 | — | 169,421 | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||
General and administrative | — | — | 64,124 | 5,388 | — | 69,512 | Interest expense | — | (7,619 | ) | (46 | ) | 45 | (7,620 | ) | |||||||||||||||||||||||||
Depreciation and amortization | — | — | 77,545 | 11,929 | — | 89,474 | Other, net | — | 1,100 | — | (45 | ) | 1,055 | |||||||||||||||||||||||||||
Operating Income (Loss) | — | — | (16,697 | ) | 3,912 | — | (12,785 | ) | Income (Loss) Before Income Taxes | — | 8,757 | (292 | ) | — | 8,465 | |||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | INCOME TAX PROVISION | — | (601 | ) | — | — | (601 | ) | ||||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 4,875 | 1,387 | — | 6,262 | ||||||||||||||||||||||||||||||||||
Interest expense | (8,313 | ) | (21,280 | ) | (18,058 | ) | (1,517 | ) | 23 | (49,145 | ) | EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 7,876 | (280 | ) | — | (7,596 | ) | — | |||||||||||||||||||||
Other, net | — | — | (1,056 | ) | 71 | (23 | ) | (1,008 | ) | |||||||||||||||||||||||||||||||
Net Income (Loss) | 7,876 | 7,876 | (292 | ) | (7,596 | ) | 7,864 | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,313 | ) | (21,280 | ) | (30,936 | ) | 3,853 | — | (56,676 | ) | ||||||||||||||||||||||||||||||
NET INCOME ALLOCATED TO GENERAL PARTNER | (8 | ) | (8 | ) | ||||||||||||||||||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 993 | (106 | ) | — | 887 | |||||||||||||||||||||||||||||||||
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS | 12 | 12 | ||||||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (50,886 | ) | — | 337 | — | 50,549 | — | |||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,592 | ) | $ | 7,868 | ||||||||||||||||||||||||||||
Net Income (Loss) | (59,199 | ) | (21,280 | ) | (29,606 | ) | 3,747 | 50,549 | (55,789 | ) | ||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (20,437 | ) | (20,437 | ) | Condensed Consolidating Statements of Comprehensive Income (Loss) | |||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,410 | ) | (3,410 | ) | ||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 26,702 | $ | (79,636 | ) | NGL Energy | |||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (69,244 | ) | $ | 48,758 | ||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | Other comprehensive loss, net of tax | — | — | (189 | ) | (71 | ) | — | (260 | ) | ||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,284 | $ | 5,803 | $ | (69,244 | ) | $ | 48,498 | ||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | (1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 2,914,531 | $ | 65,421 | $ | (58 | ) | $ | 2,979,894 | Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
COST OF SALES | — | 2,735,890 | 56,094 | (58 | ) | 2,791,926 | ||||||||||||||||||||||||||||||||||
Net income | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (61,265 | ) | $ | 48,190 | |||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | 99,710 | 5,104 | — | 104,814 | Other comprehensive loss, net of tax | — | — | (7 | ) | — | (7 | ) | |||||||||||||||||||||||||||
General and administrative | — | 32,297 | 469 | — | 32,766 | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | — | 46,000 | 1,785 | — | 47,785 | Comprehensive income | $ | 47,940 | $ | 60,981 | $ | 527 | $ | (61,265 | ) | $ | 48,183 | |||||||||||||||||||||||
Operating Income | — | 634 | 1,969 | — | 2,603 | Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
Interest expense | (8,368 | ) | (13,309 | ) | (28 | ) | 23 | (21,682 | ) | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||
Other, net | — | 627 | (135 | ) | (23 | ) | 469 | |||||||||||||||||||||||||||||||||
Net income (loss) | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,596 | ) | $ | 7,864 | ||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,368 | ) | (12,048 | ) | 1,806 | — | (18,610 | ) | ||||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | (25 | ) | — | (25 | ) | |||||||||||||||||||||||||||||||||
INCOME TAX BENEFIT | — | 170 | — | — | 170 | |||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | 7,876 | $ | 7,876 | $ | (317 | ) | $ | (7,596 | ) | $ | 7,839 | ||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (10,206 | ) | 1,672 | — | 8,534 | — | ||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Net Income (Loss) | (18,574 | ) | (10,206 | ) | 1,806 | 8,534 | (18,440 | ) | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (4,139 | ) | (4,139 | ) | ||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2014 | ||||||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (134 | ) | (134 | ) | NGL Energy | |||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 4,261 | $ | (22,713 | ) | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | ||||||||||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | Net cash provided by (used in) operating activities | $ | (16,625 | ) | $ | — | $ | 99,754 | $ | 2,107 | $ | 85,236 | ||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | — | (118,455 | ) | (46,693 | ) | (165,148 | ) | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,154 | ) | — | (932,373 | ) | (2,283 | ) | (1,268,810 | ) | ||||||||||||||||||||||||||||||
NGL Energy | Cash flows from commodity derivatives | — | — | (35,956 | ) | — | (35,956 | ) | ||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Proceeds from sales of assets | — | — | 12,884 | 11,776 | 24,660 | ||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Investments in unconsolidated entities | — | — | (11,515 | ) | — | (11,515 | ) | |||||||||||||||||||||||||||
Distributions of capital from unconsolidated entities | — | — | 1,591 | — | 1,591 | |||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 14,553 | $ | (15,879 | ) | Other | — | — | 540 | (735 | ) | (195 | ) | ||||||||||||||||
Net cash used in investing activities | (334,154 | ) | — | (1,083,284 | ) | (37,935 | ) | (1,455,373 | ) | |||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | 4 | (26 | ) | — | (22 | ) | ||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,019 | ) | $ | 3,923 | $ | 14,553 | $ | (15,901 | ) | Proceeds from borrowings under revolving credit facilities | — | — | 2,545,500 | — | 2,545,500 | ||||||||||||||||||
Payments on revolving credit facilities | — | — | (2,101,000 | ) | — | (2,101,000 | ) | |||||||||||||||||||||||||||||||||
Issuances of notes | — | 450,000 | — | — | 450,000 | |||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | Proceeds from borrowings on other long-term debt | — | — | 780 | 100 | 880 | ||||||||||||||||||||||||||||||||||
Payments on other long-term debt | — | — | (8,802 | ) | (17 | ) | (8,819 | ) | ||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | Debt issuance costs | (645 | ) | (12,286 | ) | (11,664 | ) | — | (24,595 | ) | ||||||||||||||||||||||||||||||
NGL Energy | Contributions | 765 | — | — | 2,060 | 2,825 | ||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | Distributions | (145,090 | ) | — | — | (840 | ) | (145,930 | ) | ||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Proceeds from sale of common units, net of offering costs | 650,155 | — | — | — | 650,155 | ||||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (153,225 | ) | (437,714 | ) | 556,238 | 34,701 | — | |||||||||||||||||||||||||||||||||
Net income (loss) | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (3,318 | ) | $ | (932 | ) | Net cash provided by financing activities | 351,960 | — | 981,052 | 36,004 | 1,369,016 | |||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,181 | — | (2,478 | ) | 176 | (1,121 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | (5 | ) | — | (5 | ) | Cash and cash equivalents, beginning of period | — | — | 11,206 | 355 | 11,561 | |||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | 10,440 | ||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (941 | ) | $ | 3,238 | $ | 84 | $ | (3,318 | ) | $ | (937 | ) | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Partners LP | Guarantor | Non-Guarantor | ||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 50,549 | $ | (55,789 | ) | OPERATING ACTIVITIES: | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (12,428 | ) | $ | 140,794 | $ | 4,268 | $ | 132,634 | |||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | 189 | (26 | ) | — | 163 | |||||||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,417 | ) | $ | 3,721 | $ | 50,549 | $ | (55,626 | ) | Purchases of long-lived assets | — | (59,903 | ) | (12,572 | ) | (72,475 | ) | ||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (452,087 | ) | (38,718 | ) | — | (490,805 | ) | |||||||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | 11,579 | — | 11,579 | ||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | Proceeds from sales of assets | — | 5,080 | — | 5,080 | |||||||||||||||||||||||||||||||||||
Net cash used in investing activities | (452,087 | ) | (81,962 | ) | (12,572 | ) | (546,621 | ) | ||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | Proceeds from borrowings under revolving credit facilities | — | 1,227,975 | — | 1,227,975 | ||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Payments on revolving credit facilities | — | (964,475 | ) | — | (964,475 | ) | |||||||||||||||||||||||||||||
Issuance of notes | 250,000 | — | — | 250,000 | ||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 8,534 | $ | (18,440 | ) | Proceeds from borrowings on other long-term debt | — | 634 | 19 | 653 | ||||||||||||||||||||||
Payments on other long-term debt | — | (4,837 | ) | — | (4,837 | ) | ||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | (30 | ) | — | (30 | ) | Debt issuance costs | (777 | ) | (19,412 | ) | — | (20,189 | ) | |||||||||||||||||||||||||
Contributions | 510 | — | 403 | 913 | ||||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,776 | $ | 8,534 | $ | (18,470 | ) | Distributions | (71,608 | ) | — | (74 | ) | (71,682 | ) | |||||||||||||||||||
Proceeds from sale of common units, net of offering costs | (642 | ) | — | — | (642 | ) | ||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | Net changes in advances with consolidated entities | 286,991 | (295,105 | ) | 8,114 | — | ||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | Net cash provided by (used in) financing activities | 464,474 | (55,220 | ) | 8,462 | 417,716 | ||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | Net increase (decrease) in cash and cash equivalents | (41 | ) | 3,612 | 158 | 3,729 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 41 | 7,594 | 197 | 7,832 | ||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | Cash and cash equivalents, end of period | $ | — | $ | 11,206 | $ | 355 | $ | 11,561 | |||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,180 | ) | $ | (15,383 | ) | $ | (56,019 | ) | $ | 17,947 | $ | (61,635 | ) | ||||||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | — | (81,710 | ) | (1,141 | ) | (82,851 | ) | Partners LP | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | — | — | (657,514 | ) | (1,250 | ) | (658,764 | ) | (Parent) | Subsidiaries | Subsidiaries | Consolidated | ||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | — | 4,327 | — | 4,327 | OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||
Proceeds from sales of assets | — | — | 8,741 | — | 8,741 | Net cash provided by (used in) operating activities | $ | — | $ | 90,477 | $ | (148 | ) | $ | 90,329 | |||||||||||||||||||||||||
Investments in unconsolidated entities | — | — | (6,106 | ) | (20,284 | ) | (26,390 | ) | ||||||||||||||||||||||||||||||||
Distributions of capital from unconsolidated entities | — | — | 2,774 | 1,875 | 4,649 | INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||
Net cash used in investing activities | — | — | (729,488 | ) | (20,800 | ) | (750,288 | ) | Purchases of long-lived assets | — | (6,667 | ) | (877 | ) | (7,544 | ) | ||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (291,097 | ) | (6,304 | ) | — | (297,401 | ) | |||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | Cash flows from commodity derivatives | — | 6,464 | — | 6,464 | |||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facilities | — | — | 1,923,500 | 56,000 | 1,979,500 | Proceeds from sales of assets | — | 1,238 | — | 1,238 | ||||||||||||||||||||||||||||||
Payments on revolving credit facilities | — | — | (1,766,000 | ) | (38,000 | ) | (1,804,000 | ) | Other | — | 346 | — | 346 | |||||||||||||||||||||||||||
Issuance of notes | — | 400,000 | — | — | 400,000 | Net cash used in investing activities | (291,097 | ) | (4,923 | ) | (877 | ) | (296,897 | ) | ||||||||||||||||||||||||||
Payments on other long-term debt | — | — | (4,173 | ) | (2 | ) | (4,175 | ) | ||||||||||||||||||||||||||||||||
Debt issuance costs | (269 | ) | (7,209 | ) | (1,720 | ) | — | (9,198 | ) | FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||
Contributions | 395 | — | — | — | 395 | Proceeds from borrowings under revolving credit facilities | — | 478,900 | — | 478,900 | ||||||||||||||||||||||||||||||
Distributions to owners | (111,008 | ) | — | — | — | (111,008 | ) | Payments on revolving credit facilities | — | (329,900 | ) | — | (329,900 | ) | ||||||||||||||||||||||||||
Distributions to noncontrolling interest partners | — | — | — | (8,654 | ) | (8,654 | ) | Payments on other long-term debt | — | (1,278 | ) | — | (1,278 | ) | ||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 370,446 | — | — | — | 370,446 | Debt issuance costs | — | (2,380 | ) | — | (2,380 | ) | ||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (249,724 | ) | (377,408 | ) | 632,995 | (5,863 | ) | — | Contributions | — | — | 440 | 440 | |||||||||||||||||||||||||||
Net cash provided by financing activities | 9,840 | 15,383 | 784,602 | 3,481 | 813,306 | Distributions | (19,060 | ) | — | — | (19,060 | ) | ||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,660 | — | (905 | ) | 628 | 1,383 | Proceeds from sale of common units, net of offering costs | 74,759 | — | — | 74,759 | |||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 1,181 | — | 8,728 | 531 | 10,440 | Repurchase of common units | (3,418 | ) | — | — | (3,418 | ) | ||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | 11,823 | Net changes in advances with consolidated entities | 238,816 | (239,476 | ) | 660 | — | ||||||||||||||||||||||||
Net cash provided by (used in) financing activities | 291,097 | (94,134 | ) | 1,100 | 198,063 | |||||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | (8,580 | ) | 75 | (8,505 | ) | ||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | Cash and cash equivalents, beginning of period | 41 | 16,174 | 122 | 16,337 | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 41 | $ | 7,594 | $ | 197 | $ | 7,832 | ||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | ||||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,312 | ) | $ | (44,607 | ) | $ | 4,175 | $ | (48,744 | ) | |||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | (37,180 | ) | (30,219 | ) | (67,399 | ) | |||||||||||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,085 | ) | (56,237 | ) | (2,283 | ) | (392,605 | ) | ||||||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | (19,074 | ) | — | (19,074 | ) | ||||||||||||||||||||||||||||||||||
Proceeds from sales of assets | — | 2,223 | 1 | 2,224 | ||||||||||||||||||||||||||||||||||||
Net cash used in investing activities | (334,085 | ) | (110,268 | ) | (32,501 | ) | (476,854 | ) | ||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facility | — | 1,061,500 | — | 1,061,500 | ||||||||||||||||||||||||||||||||||||
Payments on revolving credit facility | — | (893,000 | ) | — | (893,000 | ) | ||||||||||||||||||||||||||||||||||
Proceeds from borrowings on other long-term debt | — | 780 | 100 | 880 | ||||||||||||||||||||||||||||||||||||
Payments on other long-term debt | — | (4,499 | ) | (8 | ) | (4,507 | ) | |||||||||||||||||||||||||||||||||
Debt issuance costs | (133 | ) | (2,085 | ) | — | (2,218 | ) | |||||||||||||||||||||||||||||||||
Contributions | 504 | — | 1,940 | 2,444 | ||||||||||||||||||||||||||||||||||||
Distributions to owners | (60,258 | ) | — | (365 | ) | (60,623 | ) | |||||||||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 415,089 | — | — | 415,089 | ||||||||||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (11,459 | ) | (15,123 | ) | 26,582 | — | ||||||||||||||||||||||||||||||||||
Net cash provided by financing activities | 343,743 | 147,573 | 28,249 | 519,565 | ||||||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,346 | (7,302 | ) | (77 | ) | (6,033 | ) | |||||||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | — | 11,206 | 355 | 11,561 | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,346 | $ | 3,904 | $ | 278 | $ | 5,528 | ||||||||||||||||||||||||||||||||
Subsequent_Events
Subsequent Events | 6 Months Ended |
Sep. 30, 2014 | |
Subsequent Events | |
Subsequent Events | Note 15 — Subsequent Events |
Water Solutions Facility Acquisitions | |
As described in Note 4, we are party to a development agreement that provides us a right to purchase water disposal facilities developed by the other party to the agreement. During October and November 2014, we purchased five facilities under this development agreement and paid $52.2 million of cash for these facilities. | |
Sale of Natural Gas Liquids Terminal | |
In November 2014, we reached an agreement to sell one of our natural gas liquids terminals. We expect the sale to close in December 2014. We expect to record during the three months ending December 31, 2014 a loss on disposal of approximately $29.0 million, consisting of a loss of $21.0 million on property, plant and equipment and $8.0 million of allocated goodwill. | |
Significant_Accounting_Policie9
Significant Accounting Policies (Policies) | 6 Months Ended | 12 Months Ended | ||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||
Significant Accounting Policies | ||||||||||||||||
Basis of Presentation | Basis of Presentation | Basis of Presentation | ||||||||||||||
The unaudited condensed consolidated financial statements as of and for the three months and six months ended September 30, 2014 and 2013 include our accounts and those of our controlled subsidiaries. Investments where we do not have the ability to exercise control, but do have the ability to exercise significant influence, are accounted for using the equity method of accounting. All significant intercompany transactions and account balances have been eliminated in consolidation. The unaudited condensed consolidated balance sheet at March 31, 2014 is derived from audited financial statements. We have made certain reclassifications to prior period financial statements to conform to classification methods used in fiscal year 2015. These reclassifications had no impact on previously reported amounts of equity or net income. | Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The accompanying consolidated financial statements include the accounts of the Partnership and its controlled subsidiaries. All significant intercompany transactions and account balances have been eliminated in consolidation. | |||||||||||||||
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim consolidated financial information in accordance with the rules and regulations of the Securities and Exchange Commission. The unaudited condensed consolidated financial statements include all adjustments that we consider necessary for a fair presentation of our consolidated financial position and results of operations for the interim periods presented. Such adjustments consist of only normal recurring items, unless otherwise disclosed herein. Accordingly, the unaudited condensed consolidated financial statements do not include all the information and notes required by GAAP for complete annual consolidated financial statements. However, we believe that the disclosures made are adequate to make the information not misleading. These interim unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements for the fiscal year ended March 31, 2014 included in our Annual Report on Form 10-K (the “Annual Report”). Due to the seasonal nature of our natural gas liquids operations and other factors, the results of operations for interim periods are not necessarily indicative of the results to be expected for a full year. | We have made certain reclassifications to the prior period financial statements to conform with classification methods used in fiscal 2014. These reclassifications had no impact on previously-reported amounts of equity or net income. In addition, certain balances at March 31, 2013 were adjusted to reflect the final acquisition accounting for certain business combinations. | |||||||||||||||
Use of Estimates | Use of Estimates | Use of Estimates | ||||||||||||||
The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. Actual results could differ from those estimates. | The preparation of consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the consolidated financial statements and the reported amount of revenues and expenses during the period. | |||||||||||||||
Critical estimates we make in the preparation of our consolidated financial statements include determining the fair value of assets and liabilities acquired in business combinations; the collectability of accounts receivable; the recoverability of inventories; useful lives and recoverability of property, plant and equipment and amortizable intangible assets; the impairment of goodwill; the fair value of derivative financial investments; and accruals for various commitments and contingencies, among others. Although we believe these estimates are reasonable, actual results could differ from those estimates. | ||||||||||||||||
Revenue Recognition | Revenue Recognition | Revenue Recognition | ||||||||||||||
We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, transportation, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Pursuant to terminaling services agreements with certain of our throughput customers, we are entitled to the volume of product gained resulting from differences in the measurement of product volumes received and distributed at our terminaling facilities. Such measurement differentials occur as the result of the inherent variances in measurement devices and methodology. We recognize as revenue the net proceeds from the sale of the product gained. Revenues for our water solutions business are recognized upon receipt of the wastewater at our disposal facilities. | We record revenues from product sales at the time title to the product transfers to the purchaser, which typically occurs upon receipt of the product by the purchaser. We record terminaling, storage, and service revenues at the time the service is performed, and we record tank and other rentals over the term of the lease. Revenues for the wastewater disposal business are recognized upon receipt of the wastewater at our disposal facilities. | |||||||||||||||
We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in our condensed consolidated statements of operations. | We report taxes collected from customers and remitted to taxing authorities, such as sales and use taxes, on a net basis. Amounts billed to customers for shipping and handling costs are included in revenues in the consolidated statements of operations. | |||||||||||||||
We enter into certain contracts whereby we agree to purchase product from a counterparty and sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | We enter into certain contracts whereby we agree to purchase product from a counterparty and to sell the same volume of product to the same counterparty at a different location or time. When such agreements are entered into concurrently and are entered into in contemplation of each other, we record the revenues for these transactions net of cost of sales. | |||||||||||||||
Fair Value Measurements | Fair Value Measurements | Fair Value Measurements | ||||||||||||||
We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | We apply fair value measurements to certain assets and liabilities, principally our commodity derivative instruments and assets and liabilities acquired in business combinations. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. Fair value is based upon assumptions that market participants would use when pricing an asset or liability, including assumptions about risk and risks inherent in valuation techniques and inputs to valuations. This includes not only the credit standing of counterparties and credit enhancements but also the impact of our own nonperformance risk on our liabilities. Fair value measurements assume that the transaction occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability (the market for which the reporting entity would be able to maximize the amount received or minimize the amount paid). We evaluate the need for credit adjustments to our derivative instrument fair values in accordance with the requirements noted above. Such adjustments were not material to the fair values of our derivative instruments. | |||||||||||||||
We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | We use the following fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels: | |||||||||||||||
· Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | · Level 1 — Quoted prices (unadjusted) in active markets for identical assets and liabilities that we have the ability to access at the measurement date. | |||||||||||||||
· Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at September 30, 2014 and March 31, 2014 (see Note 11). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | · Level 2 — Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable for the asset or liability, including quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in inactive markets, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived from observable market data by correlation or other means. Instruments categorized in Level 2 include non-exchange traded derivatives such as over-the-counter commodity price swap and option contracts and interest rate protection agreements. The majority of our fair value measurements related to our derivative financial instruments were categorized as Level 2 at March 31, 2014 and 2013 (see Note 12). We determine the fair value of all our derivative financial instruments utilizing pricing models for significantly similar instruments. Inputs to the pricing model include publicly available prices and forward curves generated from a compilation of data gathered from third parties. | |||||||||||||||
· Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at September 30, 2014 or March 31, 2014. | · Level 3 — Unobservable inputs for the asset or liability including situations where there is little, if any, market activity for the asset or liability. We did not have any fair value measurements categorized as Level 3 at March 31, 2014 or 2013. | |||||||||||||||
The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | The fair value hierarchy gives the highest priority to quoted prices in active markets (Level 1) and the lowest priority to unobservable data (Level 3). In some cases, the inputs used to measure fair value might fall into different levels of the fair value hierarchy. The lowest level input that is significant to a fair value measurement determines the applicable level in the fair value hierarchy. Assessing the significance of a particular input to the fair value measurement requires judgment, considering factors specific to the asset or liability. | |||||||||||||||
Supplemental Cash Flow Information | Supplemental Cash Flow Information | |||||||||||||||
Cash flows from settlements of commodity derivative instruments are classified as cash flows from investing activities in the condensed consolidated statements of cash flows, and adjustments to the fair value of commodity derivative instruments are included in the reconciliation of net loss to net cash used in operating activities. | ||||||||||||||||
Inventories | Inventories | Inventories | ||||||||||||||
We value our inventories at the lower of cost or market, with cost determined using either the weighted-average cost or the first in, first out (FIFO) methods, including the cost of transportation and storage. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | We value our inventory at the lower of cost or market, with cost determined using either the weighted average cost or the first in, first out (FIFO) methods, including the cost of transportation. In performing this analysis, we take into consideration fixed-price forward sale commitments and the opportunity to transfer propane inventory from our wholesale business to our retail business for sale in the retail markets. | |||||||||||||||
Inventories consist of the following: | ||||||||||||||||
March 31, | ||||||||||||||||
2014 | 2013 | |||||||||||||||
(in thousands) | ||||||||||||||||
Crude oil | $ | 156,473 | $ | 46,156 | ||||||||||||
Natural gas liquids — | ||||||||||||||||
Propane | 85,159 | 45,428 | ||||||||||||||
Butane and other | 19,051 | 24,090 | ||||||||||||||
Refined products | 23,209 | — | ||||||||||||||
Renewables | 11,778 | — | ||||||||||||||
Other | 14,490 | 11,221 | ||||||||||||||
$ | 310,160 | $ | 126,895 | |||||||||||||
Investments in Unconsolidated Entities | Investments in Unconsolidated Entities | Investments in Unconsolidated Entities | ||||||||||||||
In December 2013, as part of our acquisition of Gavilon, LLC (“Gavilon Energy”), we acquired a 50% interest in Glass Mountain Pipeline, LLC (“Glass Mountain”) and an 11% interest in a limited liability company that owns an ethanol production facility. In June 2014, we acquired an interest in a limited liability company that operates a water supply business. On July 1, 2014, as part of our acquisition of TransMontaigne Inc. (“TransMontaigne”), we acquired TLP, which owns a 42.5% interest in BOSTCO and a 50% interest in Frontera. We account for these investments using the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our condensed consolidated balance sheets; instead, our ownership interests are reported within investments in unconsolidated entities on our condensed consolidated balance sheets. Under the equity method, the investment is recorded at acquisition cost, increased by our proportionate share of any earnings and additional capital contributions and decreased by our proportionate share of any losses, distributions paid and amortization of any excess investment. Excess investment is the amount by which our total investment exceeds our proportionate share of the book value of the net assets of the investment entity. | As part of the December 2013 acquisition of Gavilon Energy, we acquired a 50% interest in Glass Mountain and an 11% interest in a limited liability company that owns an ethanol production facility. We account for these investments under the equity method of accounting. Under the equity method, we do not report the individual assets and liabilities of these entities on our consolidated balance sheet; instead, our ownership interests are reported within “Investments in Unconsolidated Entities” on our consolidated balance sheet. We record our share of any income or loss generated by these entities as an increase to our equity method investments, and record any distributions we receive from these entities as reductions to our equity method investments. | |||||||||||||||
Our investments in unconsolidated entities consist of the following: | ||||||||||||||||
September 30, | March 31, | |||||||||||||||
2014 | 2014 | |||||||||||||||
(in thousands) | ||||||||||||||||
Glass Mountain (1) | $ | 189,847 | $ | 181,488 | ||||||||||||
Ethanol production facility | 9,361 | 8,333 | ||||||||||||||
Water supply company | 15,026 | — | ||||||||||||||
BOSTCO (2) | 244,092 | — | ||||||||||||||
Frontera | 24,318 | — | ||||||||||||||
Total | $ | 482,644 | $ | 189,821 | ||||||||||||
(1) When we acquired Gavilon we recorded the investment in Glass Mountain at fair value. The fair value of our investment in Glass Mountain exceeds our share of the historical net book value of Glass Mountain’s net assets by approximately $70 million. This difference relates primarily to goodwill and customer relationships. | ||||||||||||||||
(2) When we acquired TransMontaigne, we recorded the investment in BOSTCO at fair value. The fair value of our investment in BOSTCO exceeds our share of the historical net book value of BOSTCO’s net assets by approximately $24 million. | ||||||||||||||||
Business Combination Measurement Period | Business Combination Measurement Period | Business Combination Measurement Period | ||||||||||||||
We record the assets acquired and liabilities assumed in a business combination at their acquisition-date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time (not to exceed one year) to obtain the information necessary to identify and measure the fair value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the assets acquired and liabilities assumed are subject to change. Also as described in Note 4, we made certain adjustments during the six months ended September 30, 2014 to our estimates of the acquisition-date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2014. | We record the assets acquired and liabilities assumed in a business combination at their acquisition date fair values. Pursuant to GAAP, an entity is allowed a reasonable period of time to obtain the information necessary to identify and measure the value of the assets acquired and liabilities assumed in a business combination. As described in Note 4, certain of our acquisitions during the year ended March 31, 2014 are still within this measurement period, and as a result, the acquisition-date fair values we have recorded for the acquired assets and assumed liabilities are subject to change. | |||||||||||||||
Also as described in Note 4, we made certain adjustments during the year ended March 31, 2014 to our estimates of the acquisition date fair values of assets acquired and liabilities assumed in business combinations that occurred during the year ended March 31, 2013. We retrospectively adjusted the March 31, 2013 consolidated balance sheet for these adjustments. Due to the immateriality of these adjustments, we did not retrospectively adjust the consolidated statement of operations for the year ended March 31, 2013 for these measurement period adjustments. | ||||||||||||||||
Noncontrolling Interests | Noncontrolling Interests | Noncontrolling Interests | ||||||||||||||
We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our condensed consolidated financial statements represents the other owners’ share of these entities. | We have certain consolidated subsidiaries in which outside parties own interests. The noncontrolling interest shown in our consolidated statements of operations represents the other owners’ share of the net income (loss) of these entities. | |||||||||||||||
On July 1, 2014, as part of our acquisition of TransMontaigne, we acquired a 19.7% limited partner interest in TLP. We have attributed net earnings allocable to TLP’s limited partners to the controlling and noncontrolling interests based on the relative ownership interests in TLP as well as including certain adjustments related to our acquisition accounting. Net earnings allocable to TLP’s limited partners are net of the earnings allocable to TLP’s general partner interest. The earnings allocable to TLP’s general partner interest include the distributions of available cash (as defined by TLP’s partnership agreement) attributable to the period to TLP’s general partner interest and incentive distribution rights, net of adjustments for TLP’s general partner’s share of undistributed earnings. Undistributed earnings are allocated to TLP’s limited partners and TLP’s general partner interest based on their respective sharing of earnings or losses specified in TLP’s partnership agreement, which is based on their ownership percentages of 98% and 2%, respectively. |
Recovered_Sheet2
Significant Accounting Policies (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Significant Accounting Policies | |||||||||||||||||||||||||
Schedule of supplemental cash flow information | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||||||||||||
September 30, | September 30, | Year Ended March 31, | |||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2012 | |||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||
Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 10,445 | $ | 8,423 | $ | 36,429 | $ | 16,908 | Interest paid, exclusive of debt issuance costs and letter of credit fees | $ | 31,827 | $ | 27,384 | $ | 4,966 | ||||||||||
Income taxes paid | $ | 1,241 | $ | 369 | $ | 2,246 | $ | 650 | Income taxes paid | $ | 1,639 | $ | 1,027 | $ | 430 | ||||||||||
Value of common units issued in business combinations | $ | — | $ | 80,619 | $ | — | $ | 80,619 | |||||||||||||||||
Schedule of inventories | |||||||||||||||||||||||||
March 31, | |||||||||||||||||||||||||
September 30, | March 31, | 2014 | 2013 | ||||||||||||||||||||||
2014 | 2014 | (in thousands) | |||||||||||||||||||||||
(in thousands) | Crude oil | $ | 156,473 | $ | 46,156 | ||||||||||||||||||||
Crude oil | $ | 136,722 | $ | 156,473 | Natural gas liquids — | ||||||||||||||||||||
Natural gas liquids — | Propane | 85,159 | 45,428 | ||||||||||||||||||||||
Propane | 207,694 | 85,159 | Butane and other | 19,051 | 24,090 | ||||||||||||||||||||
Butane | 84,822 | 15,106 | Refined products | 23,209 | — | ||||||||||||||||||||
Other | 27,091 | 3,945 | Renewables | 11,778 | — | ||||||||||||||||||||
Refined products — | Other | 14,490 | 11,221 | ||||||||||||||||||||||
Gasoline | 219,111 | 15,597 | $ | 310,160 | $ | 126,895 | |||||||||||||||||||
Diesel | 214,567 | 7,298 | |||||||||||||||||||||||
Other | 3,675 | 314 | |||||||||||||||||||||||
Renewables | 36,517 | 11,778 | |||||||||||||||||||||||
Other | 11,390 | 14,490 | |||||||||||||||||||||||
Total | $ | 941,589 | $ | 310,160 | |||||||||||||||||||||
Schedule of investments in unconsolidated entities | |||||||||||||||||||||||||
September 30, | March 31, | ||||||||||||||||||||||||
2014 | 2014 | ||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||
Glass Mountain (1) | $ | 189,847 | $ | 181,488 | |||||||||||||||||||||
Ethanol production facility | 9,361 | 8,333 | |||||||||||||||||||||||
Water supply company | 15,026 | — | |||||||||||||||||||||||
BOSTCO (2) | 244,092 | — | |||||||||||||||||||||||
Frontera | 24,318 | — | |||||||||||||||||||||||
Total | $ | 482,644 | $ | 189,821 | |||||||||||||||||||||
(1) When we acquired Gavilon we recorded the investment in Glass Mountain at fair value. The fair value of our investment in Glass Mountain exceeds our share of the historical net book value of Glass Mountain’s net assets by approximately $70 million. This difference relates primarily to goodwill and customer relationships. | |||||||||||||||||||||||||
(2) When we acquired TransMontaigne, we recorded the investment in BOSTCO at fair value. The fair value of our investment in BOSTCO exceeds our share of the historical net book value of BOSTCO’s net assets by approximately $24 million. | |||||||||||||||||||||||||
Schedule of accrued expenses and other payables | |||||||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||||||
2014 | 2014 | 2013 | |||||||||||||||||||||||
(in thousands) | 2014 | (Note 4) | |||||||||||||||||||||||
Accrued compensation and benefits | $ | 49,146 | $ | 45,006 | (in thousands) | ||||||||||||||||||||
Derivative liabilities | 39,023 | 42,214 | Accrued compensation and benefits | $ | 45,006 | $ | 27,252 | ||||||||||||||||||
Product exchange liabilities | 43,185 | 3,719 | Derivative liabilities | 42,214 | 12,701 | ||||||||||||||||||||
Accrued interest | 23,945 | 18,668 | Income and other tax liabilities | 13,421 | 22,659 | ||||||||||||||||||||
Income and other tax liabilities | 38,255 | 13,421 | Product exchange liabilities | 3,719 | 6,741 | ||||||||||||||||||||
Other | 24,928 | 18,662 | Other | 37,330 | 16,253 | ||||||||||||||||||||
Total | $ | 218,482 | $ | 141,690 | $ | 141,690 | $ | 85,606 | |||||||||||||||||
Recovered_Sheet3
Earnings Per Unit (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Earnings Per Unit | |||||||||||||||||||||||||
Schedule of earnings per common unit | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands, except unit and per unit amounts) | |||||||||||||||||||||
(in thousands, except unit and per unit amounts) | |||||||||||||||||||||||||
Net loss attributable to parent equity | $ | (19,224 | ) | $ | (941 | ) | $ | (59,199 | ) | $ | (18,574 | ) | Income attributable to parent equity | $ | 47,655 | $ | 47,940 | $ | 7,876 | ||||||
Less: net income allocated to general partner (1) | (11,056 | ) | (2,451 | ) | (20,437 | ) | (4,139 | ) | Income allocated to general partner (1) | (14,148 | ) | (2,917 | ) | (8 | ) | ||||||||||
Net loss allocated to subordinated unitholders (2) | — | 562 | 4,013 | 3,076 | Income attributable to limited partners | $ | 33,507 | $ | 45,023 | $ | 7,868 | ||||||||||||||
Net loss allocated to common unitholders | $ | (30,280 | ) | $ | (2,830 | ) | $ | (75,623 | ) | $ | (19,637 | ) | |||||||||||||
Income allocated to: | |||||||||||||||||||||||||
Weighted average common units outstanding | 88,331,653 | 58,909,389 | 81,267,742 | 53,336,969 | Common unitholders | $ | 31,614 | $ | 39,517 | $ | 4,859 | ||||||||||||||
Subordinated unitholders | $ | 1,893 | $ | 5,506 | $ | 3,009 | |||||||||||||||||||
Loss per common unit - basic and diluted | $ | (0.34 | ) | $ | (0.05 | ) | $ | (0.93 | ) | $ | (0.37 | ) | |||||||||||||
Weighted average common units outstanding | 61,970,471 | 41,353,574 | 15,169,983 | ||||||||||||||||||||||
Weighted average subordinated units outstanding | 5,919,346 | 5,919,346 | 5,175,384 | ||||||||||||||||||||||
(1) The net income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights, which are described in Note 10. | |||||||||||||||||||||||||
(2) All outstanding subordinated units converted to common units in August 2014. Since the subordinated units did not share in the distribution of cash generated during the three months ended September 30, 2014, we did not allocate any earnings or loss during this period to the subordinated unitholders. During the three months ended June 30, 2014 and the six months ended September 30, 2013, 5,919,346 subordinated units were outstanding. The loss per subordinated unit was $(0.68) for the three months ended June 30, 2014, $(0.09) for the three months ended September 30, 2013, and $(0.52) for the six months ended September 30, 2013. | Income per common unit - basic and diluted | $ | 0.51 | $ | 0.96 | $ | 0.32 | ||||||||||||||||||
Income per subordinated unit - basic and diluted | $ | 0.32 | $ | 0.93 | $ | 0.58 | |||||||||||||||||||
(1) The income allocated to the general partner includes distributions to which it is entitled as the holder of incentive distribution rights (“IDRs”), which are described in Note 11. |
Acquisitions_Tables1
Acquisitions (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of future amortization of liability | The future amortization of this liability is shown below (in thousands): | The future amortization of this liability is shown below (in thousands): | ||||||||||||||
Year Ending March 31, | Year Ending March 31, | |||||||||||||||
2015 (six months) | $ | 3,670 | 2015 | $ | 6,500 | |||||||||||
2016 | 4,040 | 2016 | 3,260 | |||||||||||||
2017 | 360 | 2017 | 300 | |||||||||||||
TransMontaigne Inc | ||||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of the fair values (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||
Cash and cash equivalents | $ | 1,469 | ||||||||||||||
Accounts receivable - trade | 197,349 | |||||||||||||||
Accounts receivable - affiliates | 528 | |||||||||||||||
Inventories | 426,913 | |||||||||||||||
Prepaid expenses and other current assets | 15,373 | |||||||||||||||
Property, plant and equipment: | ||||||||||||||||
Refined products terminal assets (20 years) | 418,405 | |||||||||||||||
Buildings and leasehold improvements (20 years) | 10,339 | |||||||||||||||
Crude oil tanks and related equipment (20 years) | 28,666 | |||||||||||||||
Vehicles | 1,565 | |||||||||||||||
Land | 56,095 | |||||||||||||||
Information technology equipment | 7,851 | |||||||||||||||
Other | 12,592 | |||||||||||||||
Construction in progress | 4,487 | |||||||||||||||
Goodwill (1) | 29,118 | |||||||||||||||
Intangible assets: | ||||||||||||||||
Customer relationships (7 years) | 50,000 | |||||||||||||||
Pipeline capacity rights (30 years) | 87,000 | |||||||||||||||
Trade names (indefinite life) | 5,000 | |||||||||||||||
Equity method investments | 250,000 | |||||||||||||||
Other noncurrent assets | 3,911 | |||||||||||||||
Accounts payable - trade | (140,597 | ) | ||||||||||||||
Accounts payable - affiliates | (69 | ) | ||||||||||||||
Accrued expenses and other payables | (73,565 | ) | ||||||||||||||
Advance payments received from customers | (1,919 | ) | ||||||||||||||
Long-term debt | (234,000 | ) | ||||||||||||||
Other noncurrent liabilities | (34,856 | ) | ||||||||||||||
Noncontrolling interests | (567,120 | ) | ||||||||||||||
Fair value of net assets acquired | $ | 554,535 | ||||||||||||||
(1) Included in the refined products and renewables segment. | ||||||||||||||||
Water Solutions Facilities | ||||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of the fair values (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair values of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||
Accounts receivable - trade | $ | 939 | ||||||||||||||
Inventories | 253 | |||||||||||||||
Prepaid expenses and other current assets | 62 | |||||||||||||||
Property, plant and equipment: | ||||||||||||||||
Water treatment facilities and equipment (5–40 years) | 23,066 | |||||||||||||||
Buildings and leasehold improvements (3–7 years) | 2,599 | |||||||||||||||
Land | 1,010 | |||||||||||||||
Other (7 years) | 33 | |||||||||||||||
Goodwill | 57,777 | |||||||||||||||
Other noncurrent assets | 50 | |||||||||||||||
Accounts payable - trade | (58 | ) | ||||||||||||||
Accrued expenses and other payables | (1,092 | ) | ||||||||||||||
Other noncurrent liabilities | (149 | ) | ||||||||||||||
Noncontrolling interest | (1,620 | ) | ||||||||||||||
Fair value of net assets acquired | $ | 82,870 | ||||||||||||||
Gavilon Energy | ||||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of the fair values (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||
Estimated at | Accounts receivable - trade | $ | 349,529 | |||||||||||||
at | Accounts receivable - affiliates | 2,564 | ||||||||||||||
March 31, | Inventories | 107,430 | ||||||||||||||
Final | 2014 | Change | Prepaid expenses and other current assets | 68,322 | ||||||||||||
(in thousands) | Property, plant and equipment: | |||||||||||||||
Accounts receivable - trade | $ | 326,484 | $ | 349,529 | $ | (23,045 | ) | Crude oil tanks and related equipment (3—40 years) | 77,429 | |||||||
Accounts receivable - affiliates | 2,564 | 2,564 | — | Vehicles (3 years) | 791 | |||||||||||
Inventories | 107,430 | 107,430 | — | Information technology equipment (3—7 years) | 4,046 | |||||||||||
Prepaid expenses and other current assets | 68,322 | 68,322 | — | Buildings and leasehold improvements (3—40 years) | 7,716 | |||||||||||
Property, plant and equipment: | Land | 6,427 | ||||||||||||||
Vehicles (3 years) | 327 | 791 | (464 | ) | Linefill and tank bottoms | 15,230 | ||||||||||
Crude oil tanks and related equipment (3–40 years) | 83,797 | 77,429 | 6,368 | Other (7 years) | 170 | |||||||||||
Information technology equipment (3–7 years) | 4,049 | 4,046 | 3 | Construction in process | 7,190 | |||||||||||
Buildings and leasehold improvements (3–40 years) | 7,817 | 7,716 | 101 | Goodwill | 359,169 | |||||||||||
Land | 6,427 | 6,427 | — | Intangible assets: | ||||||||||||
Tank bottoms | 16,930 | 15,230 | 1,700 | Customer relationships (10—20 years) | 101,600 | |||||||||||
Other (7 years) | 162 | 170 | (8 | ) | Lease agreements (1—5 years) | 8,700 | ||||||||||
Construction in progress | 7,180 | 7,190 | (10 | ) | Investments in unconsolidated entities | 178,000 | ||||||||||
Goodwill (1) | 342,769 | 359,169 | (16,400 | ) | Other noncurrent assets | 9,918 | ||||||||||
Intangible assets: | Accounts payable - trade | (342,792 | ) | |||||||||||||
Customer relationships (10–20 years) | 107,950 | 101,600 | 6,350 | Accounts payable - affiliates | (2,585 | ) | ||||||||||
Lease agreements (1–5 years) | 8,700 | 8,700 | — | Accrued expenses and other payables | (70,999 | ) | ||||||||||
Pipeline capacity rights (30 years) | 7,800 | — | 7,800 | Advance payments received from customers | (10,667 | ) | ||||||||||
Investments in unconsolidated entities | 183,000 | 178,000 | 5,000 | Other noncurrent liabilities | (44,740 | ) | ||||||||||
Other noncurrent assets | 2,287 | 9,918 | (7,631 | ) | Fair value of net assets acquired | $ | 832,448 | |||||||||
Accounts payable - trade | (342,792 | ) | (342,792 | ) | — | |||||||||||
Accounts payable - affiliates | (2,585 | ) | (2,585 | ) | — | |||||||||||
Accrued expenses and other payables | (49,447 | ) | (70,999 | ) | 21,552 | |||||||||||
Advance payments received from customers | (10,667 | ) | (10,667 | ) | — | |||||||||||
Other noncurrent liabilities | (46,056 | ) | (44,740 | ) | (1,316 | ) | ||||||||||
Fair value of net assets acquired | $ | 832,448 | $ | 832,448 | $ | — | ||||||||||
(1) Primarily included in the crude oil logistics segment. | ||||||||||||||||
Oilfield Water Lines LP | ||||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of the fair values (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||
Estimated | Accounts receivable - trade | $ | 7,268 | |||||||||||||
at | Inventories | 154 | ||||||||||||||
March 31, | Prepaid expenses and other current assets | 402 | ||||||||||||||
Final | 2014 | Change | Property, plant and equipment: | |||||||||||||
(in thousands) | Land | 710 | ||||||||||||||
Accounts receivable - trade | $ | 6,837 | $ | 7,268 | $ | (431 | ) | Water treatment facilities and equipment (3—30 years) | 23,173 | |||||||
Inventories | 154 | 154 | — | Vehicles (5—10 years) | 8,157 | |||||||||||
Prepaid expenses and other current assets | 402 | 402 | — | Buildings and leasehold improvements (7—30 years) | 2,198 | |||||||||||
Property, plant and equipment: | Other (3—5 years) | 53 | ||||||||||||||
Vehicles (5–10 years) | 8,143 | 8,157 | (14 | ) | Intangible assets: | |||||||||||
Water treatment facilities and equipment (3–30 years) | 23,173 | 23,173 | — | Customer relationships (10 years) | 110,000 | |||||||||||
Buildings and leasehold improvements (7–30 years) | 2,198 | 2,198 | — | Non-compete agreements (2.5 years) | 2,000 | |||||||||||
Land | 710 | 710 | — | Goodwill | 89,699 | |||||||||||
Other (3–5 years) | 53 | 53 | — | Accounts payable - trade | (6,469 | ) | ||||||||||
Intangible assets: | Accrued expenses and other payables | (992 | ) | |||||||||||||
Customer relationships (8–10 years) | 110,000 | 110,000 | — | Other noncurrent liabilities | (64 | ) | ||||||||||
Non-compete agreements (3 years) | 2,000 | 2,000 | — | Fair value of net assets acquired | $ | 236,289 | ||||||||||
Goodwill | 90,144 | 89,699 | 445 | |||||||||||||
Accounts payable - trade | (6,469 | ) | (6,469 | ) | — | |||||||||||
Accrued expenses and other payables | (992 | ) | (992 | ) | — | |||||||||||
Other noncurrent liabilities | (64 | ) | (64 | ) | — | |||||||||||
Fair value of net assets acquired | $ | 236,289 | $ | 236,289 | $ | — | ||||||||||
Other Water Solutions | ||||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of the fair values (and useful lives) of the assets acquired and liabilities assumed | ||||||||||||||||
Estimated | ||||||||||||||||
at | ||||||||||||||||
March 31, | ||||||||||||||||
Final | 2014 | Change | ||||||||||||||
(in thousands) | ||||||||||||||||
Accounts receivable - trade | $ | 2,146 | $ | 2,146 | $ | — | ||||||||||
Inventories | 192 | 192 | — | |||||||||||||
Prepaid expenses and other current assets | 62 | 61 | 1 | |||||||||||||
Property, plant and equipment: | ||||||||||||||||
Vehicles (5–10 years) | 76 | 90 | (14 | ) | ||||||||||||
Water treatment facilities and equipment (3–30 years) | 11,717 | 14,394 | (2,677 | ) | ||||||||||||
Buildings and leasehold improvements (7–30 years) | 3,278 | 1,906 | 1,372 | |||||||||||||
Land | 207 | 206 | 1 | |||||||||||||
Other (3–5 years) | 12 | 12 | — | |||||||||||||
Intangible assets: | ||||||||||||||||
Customer relationships (8–10 years) | 72,000 | 72,000 | — | |||||||||||||
Trade names (indefinite life) | 3,325 | 3,325 | — | |||||||||||||
Non-compete agreements (3 years) | 260 | 260 | — | |||||||||||||
Water facility development agreement (5 years) | 14,000 | 14,000 | — | |||||||||||||
Water facility option agreement | 2,500 | 2,500 | — | |||||||||||||
Goodwill | 49,067 | 47,750 | 1,317 | |||||||||||||
Accounts payable - trade | (119 | ) | (119 | ) | — | |||||||||||
Accrued expenses and other payables | (293 | ) | (293 | ) | — | |||||||||||
Other noncurrent liabilities | (64 | ) | (64 | ) | — | |||||||||||
Fair value of net assets acquired | $ | 158,366 | $ | 158,366 | $ | — | ||||||||||
Disposal facilities acquired under option and development agreements | ||||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of the fair values (and useful lives) of the assets acquired and liabilities assumed | ||||||||||||||||
Estimated At | ||||||||||||||||
September 30, | March 31, | |||||||||||||||
2014 | 2014 | Change | ||||||||||||||
(in thousands) | ||||||||||||||||
Accounts receivable - trade | $ | 124 | $ | 245 | $ | (121 | ) | |||||||||
Inventories | 119 | 197 | (78 | ) | ||||||||||||
Property, plant and equipment: | ||||||||||||||||
Water treatment facilities and equipment (3–30 years) | 10,539 | 10,540 | (1 | ) | ||||||||||||
Buildings and leasehold improvements (7–30 years) | 1,130 | 1,130 | — | |||||||||||||
Land | 213 | 213 | — | |||||||||||||
Other (3–5 years) | 1 | 1 | — | |||||||||||||
Goodwill | 15,443 | 15,281 | 162 | |||||||||||||
Accounts payable - trade | (232 | ) | (263 | ) | 31 | |||||||||||
Accrued expenses and other payables | — | (7 | ) | 7 | ||||||||||||
Other noncurrent liabilities | (50 | ) | (50 | ) | — | |||||||||||
Fair value of net assets acquired | $ | 27,287 | $ | 27,287 | $ | — | ||||||||||
Crude Oil Logistics | ||||||||||||||||
Acquisitions | ||||||||||||||||
Schedule of the fair values (and useful lives) of the assets acquired and liabilities assumed | We have preliminarily estimated the fair value of the assets acquired (and useful lives) and liabilities assumed as follows (in thousands): | |||||||||||||||
Estimated | Accounts receivable - trade | $ | 1,235 | |||||||||||||
at | Inventories | 1,021 | ||||||||||||||
March 31, | Prepaid expenses and other current assets | 54 | ||||||||||||||
Final | 2014 | Change | Property, plant and equipment: | |||||||||||||
(in thousands) | Vehicles (5—10 years) | 2,977 | ||||||||||||||
Accounts receivable - trade | $ | 1,221 | $ | 1,235 | $ | (14 | ) | Buildings and leasehold improvements (5—30 years) | 280 | |||||||
Inventories | 1,021 | 1,021 | — | Crude oil tanks and related equipment (2—30 years) | 3,462 | |||||||||||
Prepaid expenses and other current assets | 58 | 54 | 4 | Barges and towboats (20 years) | 20,065 | |||||||||||
Property, plant and equipment: | Other (3—5 years) | 53 | ||||||||||||||
Vehicles (5–10 years) | 2,980 | 2,977 | 3 | Intangible assets: | ||||||||||||
Buildings and leasehold improvements (5–30 years) | 58 | 280 | (222 | ) | Customer relationships (3 years) | 6,300 | ||||||||||
Crude oil tanks and related equipment (2–30 years) | 3,822 | 3,462 | 360 | Non-compete agreements (3 years) | 35 | |||||||||||
Barges and towboats (20 years) | 20,065 | 20,065 | — | Trade names (indefinite life) | 530 | |||||||||||
Other (3–5 years) | 57 | 53 | 4 | Goodwill | 37,867 | |||||||||||
Intangible assets: | Accounts payable - trade | (665 | ) | |||||||||||||
Customer relationships (3 years) | 13,300 | 6,300 | 7,000 | Accrued expenses and other payables | (124 | ) | ||||||||||
Non-compete agreements (3 years) | 35 | 35 | — | Fair value of net assets acquired | $ | 73,090 | ||||||||||
Trade names (indefinite life) | 530 | 530 | — | |||||||||||||
Goodwill | 30,730 | 37,867 | (7,137 | ) | ||||||||||||
Accounts payable - trade | (521 | ) | (665 | ) | 144 | |||||||||||
Accrued expenses and other payables | (266 | ) | (124 | ) | (142 | ) | ||||||||||
Fair value of net assets acquired | $ | 73,090 | $ | 73,090 | $ | — | ||||||||||
Property_Plant_and_Equipment_T1
Property, Plant and Equipment (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||
Property, Plant and Equipment | ||||||||||||||||
Schedule of property, plant and equipment | ||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||
Description and Estimated Useful Lives | 2014 | 2014 | 2013 | |||||||||||||
(in thousands) | Description and Estimated Useful Lives | 2014 | (Note 2) | |||||||||||||
Natural gas liquids terminal assets (2–30 years) | $ | 127,258 | $ | 75,141 | (in thousands) | |||||||||||
Refined products and renewables terminal assets and equipment (20 years) | 419,411 | — | Natural gas liquids terminal assets (2—30 years) | $ | 75,141 | $ | 63,637 | |||||||||
Retail propane equipment (2–30 years) | 167,825 | 160,758 | Retail propane equipment (2—30 years) | 160,758 | 152,802 | |||||||||||
Vehicles and railcars (3–25 years) | 172,799 | 152,676 | Vehicles (3—25 years) | 152,676 | 88,173 | |||||||||||
Water treatment facilities and equipment (3–30 years) | 209,644 | 180,985 | Water treatment facilities and equipment (3—30 years) | 180,985 | 91,944 | |||||||||||
Crude oil tanks and related equipment (2–40 years) | 145,287 | 106,125 | Crude oil tanks and related equipment (2—40 years) | 106,125 | 22,577 | |||||||||||
Barges and towboats (5–40 years) | 56,094 | 52,217 | Barges and towboats (5—40 years) | 52,217 | 25,963 | |||||||||||
Information technology equipment (3–7 years) | 30,519 | 20,768 | Information technology equipment (3—7 years) | 20,768 | 12,169 | |||||||||||
Buildings and leasehold improvements (3–40 years) | 77,415 | 60,004 | Buildings and leasehold improvements (3—40 years) | 60,004 | 48,975 | |||||||||||
Land | 88,350 | 30,241 | Land | 30,241 | 21,815 | |||||||||||
Tank bottoms | 17,679 | 13,403 | Linefill and tank bottoms | 13,403 | — | |||||||||||
Other (3–30 years) | 16,770 | 6,341 | Other (5—30 years) | 6,341 | 16,104 | |||||||||||
Construction in progress | 57,319 | 80,251 | Construction in progress | 80,251 | 32,405 | |||||||||||
1,586,370 | 938,910 | 938,910 | 576,564 | |||||||||||||
Less: Accumulated depreciation | -153,057 | (109,564 | ) | Less: Accumulated depreciation | (109,564 | ) | (50,127 | ) | ||||||||
Net property, plant and equipment | $ | 1,433,313 | $ | 829,346 | Net property, plant and equipment | $ | 829,346 | $ | 526,437 |
Goodwill_and_Intangible_Assets1
Goodwill and Intangible Assets (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||
Goodwill and Intangible Assets | ||||||||||||||||||||||||||||||||
Schedule of changes in the balance of goodwill | The changes in the balance of goodwill during the six months ended September 30, 2014 were as follows (in thousands): | |||||||||||||||||||||||||||||||
Beginning of period | $ | 1,107,006 | Year Ended March 31, | |||||||||||||||||||||||||||||
Revisions to acquisition accounting (Note 4) | (21,614 | ) | 2014 | 2013 | 2012 | |||||||||||||||||||||||||||
Acquisitions (Note 4) | 86,895 | (in thousands) | ||||||||||||||||||||||||||||||
Disposal | (1,797 | ) | Beginning of period, as retrospectively adjusted (Note 2) | $ | 555,220 | $ | 167,245 | $ | 8,568 | |||||||||||||||||||||||
End of period | $ | 1,170,490 | Acquisitions | 551,786 | 387,975 | 158,677 | ||||||||||||||||||||||||||
End of period, as retrospectively adjusted (Note 2) | $ | 1,107,006 | $ | 555,220 | $ | 167,245 | ||||||||||||||||||||||||||
Schedule of goodwill by reportable segment, including changes to goodwill | ||||||||||||||||||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | |||||||||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||||||
Crude oil logistics | $ | 579,845 | $ | 606,383 | Crude oil logistics | $ | 606,383 | $ | 246,345 | |||||||||||||||||||||||
Water solutions | 320,106 | 262,203 | Water solutions | 262,203 | 109,470 | |||||||||||||||||||||||||||
Liquids | 91,135 | 90,135 | Liquids | 90,135 | 87,136 | |||||||||||||||||||||||||||
Retail propane | 114,285 | 114,285 | Retail propane | 114,285 | 112,269 | |||||||||||||||||||||||||||
Refined products and renewables | 65,119 | 34,000 | Refined products | 22,000 | — | |||||||||||||||||||||||||||
Total | $ | 1,170,490 | $ | 1,107,006 | Renewables | 12,000 | — | |||||||||||||||||||||||||
$ | 1,107,006 | $ | 555,220 | |||||||||||||||||||||||||||||
Schedule of intangible assets | ||||||||||||||||||||||||||||||||
September 30, 2014 | March 31, 2014 | March 31, 2014 | March 31, 2013 | |||||||||||||||||||||||||||||
Amortizable | Gross Carrying | Accumulated | Gross Carrying | Accumulated | Gross Carrying | |||||||||||||||||||||||||||
Lives | Amount | Amortization | Amount | Amortization | Amortizable | Gross Carrying | Accumulated | Amount | Accumulated | |||||||||||||||||||||||
(in thousands) | Lives | Amount | Amortization | (Note 2) | Amortization | |||||||||||||||||||||||||||
Amortizable — | (in thousands) | |||||||||||||||||||||||||||||||
Customer relationships (1) | 3–20 years | $ | 761,992 | $ | 119,439 | $ | 697,405 | $ | 83,261 | Amortizable - | ||||||||||||||||||||||
Pipeline capacity rights | 30 years | 94,800 | 942 | — | — | Customer relationships (1) | 3–20 years | $ | 697,405 | $ | 83,261 | $ | 405,160 | $ | 30,959 | |||||||||||||||||
Water facility development agreement | 5 years | 14,000 | 3,500 | 14,000 | 2,100 | Water facility development agreement | 5 years | 14,000 | 2,100 | — | — | |||||||||||||||||||||
Executory contracts and other agreements | 5–10 years | 23,920 | 16,367 | 23,920 | 13,190 | Lease and other agreements | 5–8 years | 23,920 | 13,190 | 15,210 | 7,018 | |||||||||||||||||||||
Non-compete agreements | 2–7 years | 14,412 | 8,302 | 14,161 | 6,388 | Non-compete agreements | 2–7 years | 14,161 | 6,388 | 11,509 | 2,871 | |||||||||||||||||||||
Trade names | 2–10 years | 14,539 | 5,197 | 15,489 | 3,081 | Trade names | 1–10 years | 15,489 | 3,081 | 2,784 | 326 | |||||||||||||||||||||
Debt issuance costs | 5–10 years | 53,289 | 12,737 | 44,089 | 8,708 | Debt issuance costs | 5–10 years | 44,089 | 8,708 | 19,494 | 2,981 | |||||||||||||||||||||
Total amortizable | 976,952 | 166,484 | 809,064 | 116,728 | Total amortizable | 809,064 | 116,728 | 454,157 | 44,155 | |||||||||||||||||||||||
Non-amortizable — | Non-amortizable - | |||||||||||||||||||||||||||||||
Trade names | 27,620 | 22,620 | Trade names | 22,620 | 31,430 | |||||||||||||||||||||||||||
Total | $ | 1,004,572 | $ | 166,484 | $ | 831,684 | $ | 116,728 | Total | $ | 831,684 | $ | 116,728 | $ | 485,587 | $ | 44,155 | |||||||||||||||
(1) The weighted-average remaining amortization period for customer relationship intangible assets is approximately 9 years. | (1) The weighted-average remaining amortization period for customer relationship intangible assets is approximately nine years. | |||||||||||||||||||||||||||||||
Schedule of amortization expense | ||||||||||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | ||||||||||||||||||||||||||||||
September 30, | September 30, | Recorded in | 2014 | 2013 | 2012 | |||||||||||||||||||||||||||
Recorded In | 2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||||||||
(in thousands) | Depreciation and amortization | $ | 60,855 | $ | 29,657 | $ | 4,538 | |||||||||||||||||||||||||
Depreciation and amortization | $ | 21,711 | $ | 11,324 | $ | 42,604 | $ | 20,600 | Cost of sales | 6,172 | 5,285 | 800 | ||||||||||||||||||||
Cost of sales | 1,984 | 949 | 4,121 | 1,574 | Interest expense | 5,727 | 3,375 | 1,277 | ||||||||||||||||||||||||
Interest expense | 2,117 | 1,065 | 4,029 | 2,462 | Loss on early extinguishment of debt | — | 5,769 | — | ||||||||||||||||||||||||
Total | $ | 25,812 | $ | 13,338 | $ | 50,754 | $ | 24,636 | $ | 72,754 | $ | 44,086 | $ | 6,615 | ||||||||||||||||||
Schedule of expected amortization of intangible assets | Expected amortization of our intangible assets is as follows (in thousands): | Expected amortization of our intangible assets is as follows (in thousands): | ||||||||||||||||||||||||||||||
Year Ending March 31, | Year Ending March 31, | |||||||||||||||||||||||||||||||
2015 (six months) | $ | 50,570 | 2015 | $ | 88,970 | |||||||||||||||||||||||||||
2016 | 97,432 | 2016 | 83,449 | |||||||||||||||||||||||||||||
2017 | 90,795 | 2017 | 76,826 | |||||||||||||||||||||||||||||
2018 | 86,818 | 2018 | 72,857 | |||||||||||||||||||||||||||||
2019 | 79,587 | 2019 | 66,826 | |||||||||||||||||||||||||||||
Thereafter | 405,266 | Thereafter | 303,408 | |||||||||||||||||||||||||||||
Total | $ | 810,468 | $ | 692,336 | ||||||||||||||||||||||||||||
LongTerm_Debt_Tables
Long-Term Debt (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Long-Term Debt | ||||||||||||||||||||||||||||||||||||||||
Schedule of long-term debt | ||||||||||||||||||||||||||||||||||||||||
September 30, | March 31, | March 31, | ||||||||||||||||||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | |||||||||||||||||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||||||||||||||
Revolving credit facility — | Revolving credit facility — | |||||||||||||||||||||||||||||||||||||||
Expansion capital borrowings | $ | 137,000 | $ | 532,500 | Expansion capital loans | $ | 532,500 | $ | 441,500 | |||||||||||||||||||||||||||||||
Working capital borrowings | 942,500 | 389,500 | Working capital loans | 389,500 | 36,000 | |||||||||||||||||||||||||||||||||||
5.125% Notes due 2019 | 400,000 | — | Senior notes | 250,000 | 250,000 | |||||||||||||||||||||||||||||||||||
6.875% Notes due 2021 | 450,000 | 450,000 | Unsecured notes | 450,000 | — | |||||||||||||||||||||||||||||||||||
6.650% Notes due 2022 | 250,000 | 250,000 | Other notes payable | 14,914 | 21,562 | |||||||||||||||||||||||||||||||||||
TLP credit facility | 252,000 | — | 1,636,914 | 749,062 | ||||||||||||||||||||||||||||||||||||
Other long-term debt | 10,913 | 14,914 | ||||||||||||||||||||||||||||||||||||||
2,442,413 | 1,636,914 | Less - current maturities | 7,080 | 8,626 | ||||||||||||||||||||||||||||||||||||
Less - current maturities | 5,062 | 7,080 | Long-term debt | $ | 1,629,834 | $ | 740,436 | |||||||||||||||||||||||||||||||||
Long-term debt | $ | 2,437,351 | $ | 1,629,834 | ||||||||||||||||||||||||||||||||||||
Schedule of outstanding borrowings and interest rates under Revolving Credit Facility | At September 30, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | At March 31, 2014, our outstanding borrowings and interest rates under our Revolving Credit Facility were as follows (dollars in thousands): | ||||||||||||||||||||||||||||||||||||||
Amount | Rate | Amount | Rate | |||||||||||||||||||||||||||||||||||||
Expansion Capital Facility — | Expansion capital facility — | |||||||||||||||||||||||||||||||||||||||
LIBOR borrowings | $ | 137,000 | 1.91 | % | LIBOR borrowings | $ | 532,500 | 1.91 | % | |||||||||||||||||||||||||||||||
Working Capital Facility — | Working capital facility — | |||||||||||||||||||||||||||||||||||||||
LIBOR borrowings | 942,500 | 1.91 | % | LIBOR borrowings | 358,000 | 1.91 | % | |||||||||||||||||||||||||||||||||
Base rate borrowings | 31,500 | 4 | % | |||||||||||||||||||||||||||||||||||||
Schedule of maturities of long-term debt | ||||||||||||||||||||||||||||||||||||||||
Revolving | TLP | Other | Revolving | Other | ||||||||||||||||||||||||||||||||||||
Credit | 2019 | 2021 | 2022 | Credit | Long-Term | Credit | Senior | Unsecured | Notes | |||||||||||||||||||||||||||||||
Year Ending March 31, | Facility | Notes | Notes | Notes | Facility | Debt | Total | Year Ending March 31, | Facility | Notes | Notes | Payable | Total | |||||||||||||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||||||||||||||||||||||
2015 (six months) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 2,345 | $ | 2,345 | 2015 | $ | — | $ | — | $ | — | $ | 7,081 | $ | 7,081 | |||||||||||||||
2016 | — | — | — | — | 252,000 | 3,128 | 255,128 | 2016 | — | — | — | 3,614 | 3,614 | |||||||||||||||||||||||||||
2017 | — | — | — | — | — | 2,362 | 2,362 | 2017 | — | — | — | 2,356 | 2,356 | |||||||||||||||||||||||||||
2018 | — | — | — | 25,000 | — | 1,459 | 26,459 | 2018 | — | 25,000 | — | 1,449 | 26,449 | |||||||||||||||||||||||||||
2019 | 1,079,500 | — | — | 50,000 | — | 1,438 | 1,130,938 | 2019 | 922,000 | 50,000 | — | 238 | 972,238 | |||||||||||||||||||||||||||
Thereafter | — | 400,000 | 450,000 | 175,000 | — | 181 | 1,025,181 | Thereafter | — | 175,000 | 450,000 | 176 | 625,176 | |||||||||||||||||||||||||||
Total | $ | 1,079,500 | $ | 400,000 | $ | 450,000 | $ | 250,000 | $ | 252,000 | $ | 10,913 | $ | 2,442,413 | $ | 922,000 | $ | 250,000 | $ | 450,000 | $ | 14,914 | $ | 1,636,914 | ||||||||||||||||
TLP | ||||||||||||||||||||||||||||||||||||||||
Long-Term Debt | ||||||||||||||||||||||||||||||||||||||||
Summary of assets and liabilities | The following table summarizes our basis in the assets and liabilities of TLP at September 30, 2014, inclusive of the impact of our acquisition accounting for the business combination with TransMontaigne (in thousands): | |||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 726 | ||||||||||||||||||||||||||||||||||||||
Accounts receivable - trade, net | 12,252 | |||||||||||||||||||||||||||||||||||||||
Accounts receivable - affiliates | 1,105 | |||||||||||||||||||||||||||||||||||||||
Inventories | 1,613 | |||||||||||||||||||||||||||||||||||||||
Prepaid expenses and other current assets | 1,363 | |||||||||||||||||||||||||||||||||||||||
Property, plant and equipment, net | 504,272 | |||||||||||||||||||||||||||||||||||||||
Goodwill | 29,118 | |||||||||||||||||||||||||||||||||||||||
Intangible assets, net | 38,571 | |||||||||||||||||||||||||||||||||||||||
Investments in unconsolidated entities | 268,410 | |||||||||||||||||||||||||||||||||||||||
Other noncurrent assets | 1,910 | |||||||||||||||||||||||||||||||||||||||
Accounts payable - trade | (4,009 | ) | ||||||||||||||||||||||||||||||||||||||
Accounts payable - affiliates | (146 | ) | ||||||||||||||||||||||||||||||||||||||
Accrued expenses and other payables | (11,625 | ) | ||||||||||||||||||||||||||||||||||||||
Advanced payments received from customers | (141 | ) | ||||||||||||||||||||||||||||||||||||||
Long-term debt | (252,000 | ) | ||||||||||||||||||||||||||||||||||||||
Other noncurrent liabilities | (4,247 | ) | ||||||||||||||||||||||||||||||||||||||
Net assets | $ | 587,172 | ||||||||||||||||||||||||||||||||||||||
Commitments_and_Contingencies_3
Commitments and Contingencies (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||
Commitments and Contingencies | ||||||||||||||
Schedule of future minimum lease payments | Future minimum lease payments under these agreements at September 30, 2014 are as follows (in thousands): | Future minimum lease payments under contractual commitments at March 31, 2014 are as follows (in thousands): | ||||||||||||
Year Ending March 31, | Year Ending March 31, | |||||||||||||
2015 (six months) | $ | 71,007 | 2015 | $ | 133,170 | |||||||||
2016 | 106,384 | 2016 | 93,454 | |||||||||||
2017 | 88,666 | 2017 | 64,209 | |||||||||||
2018 | 74,265 | 2018 | 49,802 | |||||||||||
2019 | 49,907 | 2019 | 29,213 | |||||||||||
Thereafter | 117,125 | Thereafter | 58,182 | |||||||||||
Total | $ | 507,354 | Total | $ | 428,030 | |||||||||
Schedule of future minimum throughput payments under agreements | Future minimum throughput payments under these agreements at September 30, 2014 are as follows (in thousands): | |||||||||||||
Year Ending March 31, | ||||||||||||||
2015 (six months) | $ | 41,822 | ||||||||||||
2016 | 95,050 | |||||||||||||
2017 | 82,916 | |||||||||||||
2018 | 62,565 | |||||||||||||
2019 | 51,278 | |||||||||||||
Thereafter | 107,537 | |||||||||||||
Total | $ | 441,168 | ||||||||||||
Schedule of commitments outstanding | At March 31, 2014, we had the following such commitments outstanding: | |||||||||||||
Volume | Value | Volume | Value | |||||||||||
(in thousands) | (in thousands) | |||||||||||||
Natural gas liquids fixed-price purchase commitments (gallons) | 88,574 | $ | 102,000 | Natural gas liquids fixed-price purchase commitments (gallons) | 31,111 | $ | 39,117 | |||||||
Natural gas liquids index-price purchase commitments (gallons) | 528,459 | 601,719 | Natural gas liquids floating-price purchase commitments (gallons) | 522,947 | 618,293 | |||||||||
Natural gas liquids fixed-price sale commitments (gallons) | 278,391 | 351,137 | Natural gas liquids fixed-price sale commitments (gallons) | 63,944 | 77,682 | |||||||||
Natural gas liquids index-price sale commitments (gallons) | 370,639 | 512,900 | Natural gas liquids floating-price sale commitments (gallons) | 272,495 | 395,095 | |||||||||
Crude oil index-price purchase commitments (barrels) | 4,437 | 383,153 | Crude oil fixed-price purchase commitments (barrels) | 4,016 | 364,557 | |||||||||
Crude oil fixed-price sale commitments (barrels) | 32 | 2,867 | Crude oil fixed-price sale commitments (barrels) | 3,574 | 324,765 | |||||||||
Crude oil index-price sale commitments (barrels) | 3,920 | 337,528 | ||||||||||||
Equity_Tables1
Equity (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||||||||
Equity | |||||||||||||||||||||||||||||||
Schedule of restricted unit activity | |||||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | Unvested restricted units at March 31, 2012 | — | ||||||||||||||||||||||||||||
Units granted | 333,903 | Units granted | 1,684,400 | ||||||||||||||||||||||||||||
Units vested and issued | (438,009 | ) | Units vested and issued | (156,802 | ) | ||||||||||||||||||||||||||
Units withheld for employee taxes | (231,194 | ) | Units withheld for employee taxes | (61,698 | ) | ||||||||||||||||||||||||||
Units forfeited | (117,000 | ) | Units forfeited | (21,000 | ) | ||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | Unvested restricted units at March 31, 2013 | 1,444,900 | ||||||||||||||||||||||||||||
Units granted | 494,000 | ||||||||||||||||||||||||||||||
Units vested and issued | (296,269 | ) | |||||||||||||||||||||||||||||
Units withheld for employee taxes | (122,531 | ) | |||||||||||||||||||||||||||||
Units forfeited | (209,000 | ) | |||||||||||||||||||||||||||||
Unvested restricted units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
Summary of scheduled vesting of unvested restricted units | |||||||||||||||||||||||||||||||
Vesting Date | Number of Awards | Vesting Date | Number of Awards | ||||||||||||||||||||||||||||
July 1, 2015 | 334,800 | July 1, 2014 | 408,300 | ||||||||||||||||||||||||||||
July 1, 2016 | 314,000 | January 1, 2015 | 4,000 | ||||||||||||||||||||||||||||
July 1, 2017 | 178,500 | July 1, 2015 | 341,300 | ||||||||||||||||||||||||||||
July 1, 2018 | 31,500 | January 1, 2016 | 4,000 | ||||||||||||||||||||||||||||
Unvested restricted units at September 30, 2014 | 858,800 | July 1, 2016 | 322,500 | ||||||||||||||||||||||||||||
January 1, 2017 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2017 | 192,500 | ||||||||||||||||||||||||||||||
January 1, 2018 | 4,000 | ||||||||||||||||||||||||||||||
July 1, 2018 | 30,500 | ||||||||||||||||||||||||||||||
Total unvested units at March 31, 2014 | 1,311,100 | ||||||||||||||||||||||||||||||
Schedule of estimated equity-based expense to be recorded on the awards granted | We estimate that the future expense we will record on the unvested awards at September 30, 2014 will be as follows (in thousands), after taking into consideration an estimate of forfeitures of approximately 80,000 units. | ||||||||||||||||||||||||||||||
Year Ending March 31, | |||||||||||||||||||||||||||||||
2015 (six months) | $ | 6,343 | |||||||||||||||||||||||||||||
2016 | 11,516 | ||||||||||||||||||||||||||||||
2017 | 7,262 | ||||||||||||||||||||||||||||||
2018 | 2,237 | ||||||||||||||||||||||||||||||
2019 | 249 | ||||||||||||||||||||||||||||||
Total | $ | 27,607 | |||||||||||||||||||||||||||||
Schedule of rollforward of the liability related to equity-based compensation | Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our condensed consolidated balance sheets (in thousands): | Following is a rollforward of the liability related to equity-based compensation, which is reported within accrued expenses and other payables on our consolidated balance sheets (in thousands): | |||||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | Balance at March 31, 2012 | $ | — | ||||||||||||||||||||||||||
Expense recorded | 21,659 | Expense recorded | 10,138 | ||||||||||||||||||||||||||||
Value of units vested and issued | (18,763 | ) | Value of units vested and issued | (3,627 | ) | ||||||||||||||||||||||||||
Taxes paid on behalf of participants | (9,901 | ) | Taxes paid on behalf of participants | (1,468 | ) | ||||||||||||||||||||||||||
Balance at September 30, 2014 | $ | 3,007 | Balance at March 31, 2013 | 5,043 | |||||||||||||||||||||||||||
Expense recorded | 17,804 | ||||||||||||||||||||||||||||||
Value of units vested and issued | (9,085 | ) | |||||||||||||||||||||||||||||
Taxes paid on behalf of participants | (3,750 | ) | |||||||||||||||||||||||||||||
Balance at March 31, 2014 | $ | 10,012 | |||||||||||||||||||||||||||||
Partnership Equity | |||||||||||||||||||||||||||||||
Schedule of percentage allocations of available cash from operating surplus between the unitholders and general partner | |||||||||||||||||||||||||||||||
Amount | Amount Paid to | Amount Paid to | |||||||||||||||||||||||||||||
Date Declared | Record Date | Date Paid | Per Unit | Limited Partners | General Partner | ||||||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||||||||
July 25, 2011 | August 3, 2011 | August 12, 2011 | $ | 0.1669 | $ | 2,467 | $ | 3 | |||||||||||||||||||||||
October 21, 2011 | October 31, 2011 | November 14, 2011 | 0.3375 | 4,990 | 5 | ||||||||||||||||||||||||||
January 24, 2012 | February 3, 2012 | February 14, 2012 | 0.35 | 7,735 | 10 | ||||||||||||||||||||||||||
April 18, 2012 | April 30, 2012 | May 15, 2012 | 0.3625 | 9,165 | 10 | ||||||||||||||||||||||||||
July 24, 2012 | August 3, 2012 | August 14, 2012 | 0.4125 | 13,574 | 134 | ||||||||||||||||||||||||||
October 17, 2012 | October 29, 2012 | November 14, 2012 | 0.45 | 22,846 | 707 | ||||||||||||||||||||||||||
January 24, 2013 | February 4, 2013 | February 14, 2013 | 0.4625 | 24,245 | 927 | ||||||||||||||||||||||||||
April 25, 2013 | May 6, 2013 | May 15, 2013 | 0.4775 | 25,605 | 1,189 | ||||||||||||||||||||||||||
July 25, 2013 | August 5, 2013 | August 14, 2013 | 0.4938 | 31,725 | 1,739 | ||||||||||||||||||||||||||
October 23, 2013 | November 4, 2013 | November 14, 2013 | 0.5113 | 35,908 | 2,491 | ||||||||||||||||||||||||||
January 23, 2014 | February 4, 20143 | February 14, 2014 | 0.5313 | 42,150 | 4,283 | ||||||||||||||||||||||||||
April 24, 2014 | May 5, 2014 | May 15, 2014 | 0.5513 | 43,737 | 5,754 | ||||||||||||||||||||||||||
TLP | |||||||||||||||||||||||||||||||
Partnership Equity | |||||||||||||||||||||||||||||||
Schedule of percentage allocations of available cash from operating surplus between the unitholders and general partner | |||||||||||||||||||||||||||||||
Marginal Percentage Interest In | |||||||||||||||||||||||||||||||
Total Quarterly | Distributions | ||||||||||||||||||||||||||||||
Distribution Per Unit | Unitholders | General Partner | |||||||||||||||||||||||||||||
Minimum quarterly distribution | $ | 0.4 | 98 | % | 2 | % | |||||||||||||||||||||||||
First target distribution | above | $ | 0.4 | up to | $ | 0.44 | 98 | % | 2 | % | |||||||||||||||||||||
Second target distribution | above | $ | 0.44 | up to | $ | 0.5 | 85 | % | 15 | % | |||||||||||||||||||||
Third target distribution | above | $ | 0.5 | up to | $ | 0.6 | 75 | % | 25 | % | |||||||||||||||||||||
Thereafter | above | $ | 0.6 | 50 | % | 50 | % | ||||||||||||||||||||||||
Future Distribution Payments | |||||||||||||||||||||||||||||||
Partnership Equity | |||||||||||||||||||||||||||||||
Schedule of percentage allocations of available cash from operating surplus between the unitholders and general partner | |||||||||||||||||||||||||||||||
Marginal Percentage Interest In | Marginal Percentage Interest In | ||||||||||||||||||||||||||||||
Total Quarterly | Distributions | Total Quarterly | Distributions | ||||||||||||||||||||||||||||
Distribution Per Unit | Unitholders | General Partner | Distribution per Unit | Unitholders | General Partner | ||||||||||||||||||||||||||
Minimum quarterly distribution | $ | 0.3375 | 99.9 | % | 0.1 | % | Minimum quarterly distribution | $ 0.337500 | 99.9 | % | 0.1 | % | |||||||||||||||||||
First target distribution | above | $ | 0.3375 | up to | $ | 0.388125 | 99.9 | % | 0.1 | % | First target distribution | above | $ 0.337500 | up to | $ 0.388125 | 99.9 | % | 0.1 | % | ||||||||||||
Second target distribution | above | $ | 0.388125 | up to | $ | 0.421875 | 86.9 | % | 13.1 | % | Second target distribution | above | $ 0.388125 | up to | $ 0.421875 | 86.9 | % | 13.1 | % | ||||||||||||
Third target distribution | above | $ | 0.421875 | up to | $ | 0.50625 | 76.9 | % | 23.1 | % | Third target distribution | above | $ 0.421875 | up to | $ 0.506250 | 76.9 | % | 23.1 | % | ||||||||||||
Thereafter | above | $ | 0.50625 | 51.9 | % | 48.1 | % | Thereafter | above | $ 0.506250 | 51.9 | % | 48.1 | % | |||||||||||||||||
Fair_Value_of_Financial_Instru6
Fair Value of Financial Instruments (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||
Fair Value of Financial Instruments | |||||||||||||||||||||
Schedule of estimated fair value measurements of assets and liabilities | The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at September 30, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2014: | |||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 48,632 | $ | (5,378 | ) | Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | ||||||||||
Level 2 measurements | 51,389 | (38,280 | ) | Level 2 measurements | 49,605 | (43,303 | ) | ||||||||||||||
100,021 | (43,658 | ) | 54,595 | (46,561 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,635 | ) | 4,635 | Netting of counterparty contracts(1) | (4,347 | ) | 4,347 | ||||||||||||||
Cash collateral held | (13,704 | ) | — | Cash collateral provided or held | 456 | — | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 81,682 | $ | (39,023 | ) | Commodity contracts reported on consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
The following table summarizes the estimated fair values of our commodity derivative assets and liabilities reported on the condensed consolidated balance sheet at March 31, 2014: | The following table summarizes the estimated fair values of the commodity derivative assets (liabilities) reported on the consolidated balance sheet at March 31, 2013: | ||||||||||||||||||||
Derivative | Derivative | Derivative | Derivative | ||||||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Level 1 measurements | $ | 4,990 | $ | (3,258 | ) | Level 1 measurements | $ | 947 | $ | (3,324 | ) | ||||||||||
Level 2 measurements | 49,605 | (43,303 | ) | Level 2 measurements | 9,911 | (13,280 | ) | ||||||||||||||
54,595 | (46,561 | ) | 10,858 | (16,604 | ) | ||||||||||||||||
Netting of counterparty contracts (1) | (4,347 | ) | 4,347 | Netting of counterparty contracts(1) | (3,503 | ) | 3,503 | ||||||||||||||
Net cash collateral provided | 456 | — | Cash collateral provided or held | (1,760 | ) | 400 | |||||||||||||||
Commodity derivatives on condensed consolidated balance sheet | $ | 50,704 | $ | (42,214 | ) | Commodity contracts reported on consolidated balance sheet | $ | 5,595 | $ | (12,701 | ) | ||||||||||
(1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | (1) Relates to derivative assets and liabilities that are expected to be net settled on an exchange or through a master netting arrangement with the counterparty. | ||||||||||||||||||||
Schedule of location of commodity derivative assets and liabilities reported on the condensed consolidated balance sheets | |||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
Prepaid expenses and other current assets | $ | 81,682 | $ | 50,704 | Prepaid expenses and other current assets | $ | 50,704 | $ | 5,551 | ||||||||||||
Accrued expenses and other payables | (39,023 | ) | (42,214 | ) | Other noncurrent assets | — | 44 | ||||||||||||||
Net commodity derivative asset | $ | 42,659 | $ | 8,490 | Accrued expenses and other payables | (42,214 | ) | (12,701 | ) | ||||||||||||
Net asset (liability) | $ | 8,490 | $ | (7,106 | ) | ||||||||||||||||
Summary of open commodity derivative contract positions | |||||||||||||||||||||
Total | Fair Value | Contracts | Settlement Period | Total | Fair Value | ||||||||||||||||
Notional | of | Notional | of Net Assets | ||||||||||||||||||
Units | Net Assets | Units | (Liabilities) | ||||||||||||||||||
Contracts | Settlement Period | (Barrels) | (Liabilities) | (Barrels) | |||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||
At September 30, 2014 - | At March 31, 2014 - | ||||||||||||||||||||
Cross-commodity (1) | October 2014 – March 2015 | (12 | ) | $ | (1,283 | ) | Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | |||||||||
Crude oil fixed-price (2) | October 2014 – December 2015 | (1,638 | ) | 9,380 | Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | |||||||||||
Crude oil index (3) | October 2014 – July 2015 | 2,195 | 4,397 | Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | ||||||||||||||
Propane fixed-price (4) | October 2014 – March 2015 | 1,238 | 53 | Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | ||||||||||||||
Refined products fixed-price (5) | October 2014 – July 2015 | (4,475 | ) | 38,712 | Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | |||||||||||||
Renewable products fixed-price (6) | October 2014 – December 2015 | (14 | ) | 5,104 | Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | |||||||||||||
56,363 | Other | April 2014 | — | 210 | |||||||||||||||||
Net cash collateral held | (13,704 | ) | 8,034 | ||||||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 42,659 | Net cash collateral provided | 456 | |||||||||||||||||
Net value of commodity derivatives on consolidated balance sheet | $ | 8,490 | |||||||||||||||||||
At March 31, 2014 - | |||||||||||||||||||||
Cross-commodity (1) | April 2014 – March 2015 | 140 | $ | (1,876 | ) | At March 31, 2013 - | |||||||||||||||
Crude oil fixed-price (2) | April 2014 – March 2015 | (1,600 | ) | (2,796 | ) | Cross-commodity (1) | April 2013 - March 2014 | 430 | $ | (10,208 | ) | ||||||||||
Crude oil index (3) | April 2014 – December 2015 | 3,598 | 6,099 | Crude oil fixed-price (2) | April 2013 - March 2014 | (144 | ) | 1,033 | |||||||||||||
Propane fixed-price (4) | April 2014 – March 2015 | 60 | 1,753 | Crude oil index (3) | April 2013 - June 2014 | (91 | ) | 153 | |||||||||||||
Refined products fixed-price (5) | April 2014 – July 2014 | 732 | 560 | Propane fixed-price (4) | April 2013 - March 2014 | (282 | ) | 3,197 | |||||||||||||
Renewable products fixed-price (6) | April 2014 – July 2014 | 106 | 4,084 | Other | May 2013 - June 2013 | 8 | 79 | ||||||||||||||
Other | April 2014 | — | 210 | (5,746 | ) | ||||||||||||||||
8,034 | Net cash collateral held | (1,360 | ) | ||||||||||||||||||
Net cash collateral provided | 456 | Net value of commodity derivatives on consolidated balance sheet | $ | (7,106 | ) | ||||||||||||||||
Net commodity derivatives on condensed consolidated balance sheet | $ | 8,490 | |||||||||||||||||||
(1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as economic hedges against the risk of one commodity price moving relative to another commodity price. | |||||||||||||||||||||
(1) Cross-commodity — Our operating segments may purchase or sell a physical commodity where the underlying contract pricing mechanisms are tied to different commodity price indices. The contracts listed in this table as “Cross-commodity” represent derivatives we have entered into as an economic hedge against the risk of one commodity price moving relative to another commodity price. | |||||||||||||||||||||
(2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | |||||||||||||||||||||
(2) Crude oil fixed-price — Our crude oil logistics segment routinely purchases crude oil inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Crude oil fixed-price” represent derivatives we have entered into as an economic hedge against the risk that crude oil prices will decline while we are holding the inventory. | |||||||||||||||||||||
(3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | |||||||||||||||||||||
(3) Crude oil index — Our crude oil logistics segment may purchase or sell crude oil where the underlying contract pricing mechanisms are tied to different crude oil indices. These indices may vary in the type or location of crude oil, or in the timing of delivery within a given month. The contracts listed in this table as “Crude oil index” represent derivatives we have entered into as an economic hedge against the risk of one crude oil index moving relative to another crude oil index. | |||||||||||||||||||||
(4) Propane fixed-price — Our liquids segment routinely purchases inventory during the warmer months and stores the inventory for sale in the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | |||||||||||||||||||||
(4) Propane fixed-price — Our liquids segment routinely purchases propane inventory during the warmer months and stores the propane inventory for sale during the colder months. The contracts listed in this table as “Propane fixed-price” represent derivatives we have entered into as an economic hedge against the risk that propane prices will decline while we are holding the inventory. | |||||||||||||||||||||
(5) Refined products fixed-price — Our refined products segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | |||||||||||||||||||||
(5) Refined products fixed-price — Our refined products and renewables segment routinely purchases refined products inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Refined products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that refined product prices will decline while we are holding the inventory. | |||||||||||||||||||||
(6) Renewable products fixed-price — Our renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | |||||||||||||||||||||
(6) Renewable products fixed-price — Our refined products and renewables segment routinely purchases biodiesel and ethanol inventory to enable us to fulfill future orders expected to be placed by our customers. The contracts listed in this table as “Renewable products fixed-price” represent derivatives we have entered into as an economic hedge against the risk that biodiesel or ethanol prices will decline while we are holding the inventory. | |||||||||||||||||||||
Schedule of net gains (losses) from entity's commodity derivatives to cost of sales | |||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||
September 30, | September 30, | 2014 | $ | (43,655 | ) | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2013 | (4,381 | ) | |||||||||||||||
(in thousands) | 2012 | 5,676 | |||||||||||||||||||
$ | 55,981 | $ | (10,672 | ) | $ | 38,496 | $ | (17,881 | ) | ||||||||||||
Schedule of estimates fair values of Fixed - Rate Notes | The following table provides estimates of the fair values of our fixed-rate notes at September 30, 2014 (in thousands): | ||||||||||||||||||||
5.125% Notes due 2019 | $ | 390,000 | |||||||||||||||||||
6.875% Notes due 2021 | 475,000 | ||||||||||||||||||||
6.650% Notes due 2022 | 275,000 |
Segments_Tables1
Segments (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Segments | |||||||||||||||||||||||||
Schedule of certain information related to the results of operations of each segment | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||
(in thousands) | Revenues: | ||||||||||||||||||||||||
Revenues: | Crude oil logistics - | ||||||||||||||||||||||||
Crude oil logistics - | Crude oil sales | $ | 4,559,923 | $ | 2,322,706 | $ | — | ||||||||||||||||||
Crude oil sales | $ | 2,108,117 | $ | 1,013,061 | $ | 4,035,061 | $ | 1,941,595 | Crude oil transportation and other | 36,469 | 16,442 | — | |||||||||||||
Crude oil transportation and other | 13,082 | 9,794 | 25,196 | 19,729 | Water solutions - | ||||||||||||||||||||
Water solutions - | Water treatment and disposal | 125,788 | 54,334 | — | |||||||||||||||||||||
Water treatment and disposal | 47,572 | 28,823 | 89,288 | 47,511 | Water transportation | 17,312 | 7,893 | — | |||||||||||||||||
Water transportation | 5,147 | 5,367 | 10,745 | 7,192 | Liquids - | ||||||||||||||||||||
Liquids - | Propane sales | 1,632,948 | 841,448 | 923,022 | |||||||||||||||||||||
Propane sales | 240,433 | 191,437 | 462,879 | 315,274 | Other product sales | 1,231,965 | 858,276 | 251,627 | |||||||||||||||||
Other product sales | 306,625 | 308,606 | 594,984 | 558,459 | Other revenues | 31,062 | 33,954 | 2,462 | |||||||||||||||||
Other revenues | 6,814 | 9,250 | 12,530 | 18,114 | Retail propane - | ||||||||||||||||||||
Retail propane - | Propane sales | 388,225 | 288,410 | 175,417 | |||||||||||||||||||||
Propane sales | 48,552 | 40,651 | 100,578 | 87,342 | Distillate sales | 127,672 | 106,192 | 6,547 | |||||||||||||||||
Distillate sales | 11,530 | 10,562 | 30,225 | 28,431 | Other revenues | 35,918 | 35,856 | 17,370 | |||||||||||||||||
Other revenues | 8,276 | 8,198 | 15,457 | 15,898 | Refined products | 1,180,895 | — | — | |||||||||||||||||
Refined products and renewables - | Renewables | 176,781 | — | — | |||||||||||||||||||||
Refined products sales | 2,489,795 | — | 3,476,018 | — | Corporate and other | 437,713 | 4,233 | — | |||||||||||||||||
Renewables sales | 117,425 | — | 248,699 | — | Eliminations of intersegment sales | (283,397 | ) | (151,977 | ) | (65,972 | ) | ||||||||||||||
Corporate and other | 1,333 | 1,485 | 2,794 | 2,959 | Total revenues | $ | 9,699,274 | $ | 4,417,767 | $ | 1,310,473 | ||||||||||||||
Elimination of intersegment sales | (24,175 | ) | (33,297 | ) | (75,314 | ) | (62,610 | ) | |||||||||||||||||
Total revenues | $ | 5,380,526 | $ | 1,593,937 | $ | 9,029,140 | $ | 2,979,894 | Year Ended March 31, | ||||||||||||||||
2014 | 2013 | 2012 | |||||||||||||||||||||||
Depreciation and Amortization: | (in thousands) | ||||||||||||||||||||||||
Crude oil logistics | $ | 9,240 | $ | 3,330 | $ | 18,971 | $ | 8,014 | Depreciation and amortization: | ||||||||||||||||
Water solutions | 17,573 | 11,438 | 34,665 | 18,794 | Crude oil logistics | $ | 22,111 | $ | 9,176 | $ | — | ||||||||||||||
Liquids | 3,384 | 2,672 | 6,585 | 5,376 | Water solutions | 55,105 | 20,923 | — | |||||||||||||||||
Retail propane | 7,684 | 6,871 | 15,255 | 14,111 | Liquids | 11,018 | 11,085 | 3,661 | |||||||||||||||||
Refined products and renewables | 11,917 | — | 12,761 | — | Retail propane | 28,878 | 25,496 | 11,450 | |||||||||||||||||
Corporate and other | 301 | 750 | 1,237 | 1,490 | Refined products | 109 | — | — | |||||||||||||||||
Total depreciation and amortization | $ | 50,099 | $ | 25,061 | $ | 89,474 | $ | 47,785 | Renewables | 516 | — | — | |||||||||||||
Corporate and other | 3,017 | 2,173 | — | ||||||||||||||||||||||
Operating Income (Loss): | Total depreciation and amortization | $ | 120,754 | $ | 68,853 | $ | 15,111 | ||||||||||||||||||
Crude oil logistics | $ | 38 | $ | 5,884 | $ | 1,501 | $ | 12,493 | |||||||||||||||||
Water solutions | 14,792 | 2,913 | 13,885 | 5,956 | Year Ended March 31, | ||||||||||||||||||||
Liquids | 10,929 | 14,605 | 10,016 | 12,490 | 2014 | 2013 | 2012 | ||||||||||||||||||
Retail propane | (3,062 | ) | (4,520 | ) | (4,648 | ) | (6,024 | ) | (in thousands) | ||||||||||||||||
Refined products and renewables | 8,822 | — | 7,567 | — | Operating income (loss): | ||||||||||||||||||||
Corporate and other | (23,749 | ) | (8,937 | ) | (41,106 | ) | (22,312 | ) | Crude oil logistics | $ | 678 | $ | 34,236 | $ | — | ||||||||||
Total operating income (loss) | $ | 7,770 | $ | 9,945 | $ | (12,785 | ) | $ | 2,603 | Water solutions | 10,317 | 8,576 | — | ||||||||||||
Liquids | 71,888 | 30,336 | 9,735 | ||||||||||||||||||||||
Retail propane | 61,285 | 46,869 | 9,616 | ||||||||||||||||||||||
Refined products | 4,080 | — | — | ||||||||||||||||||||||
Renewables | 2,434 | — | — | ||||||||||||||||||||||
Corporate and other | (44,117 | ) | (32,710 | ) | (4,321 | ) | |||||||||||||||||||
Total operating income | $ | 106,565 | $ | 87,307 | $ | 15,030 | |||||||||||||||||||
Schedule of additions to property, plant and equipment for each segment | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||
(in thousands) | Additions to property, plant and equipment, including acquisitions (accrual basis): | ||||||||||||||||||||||||
Additions to property, plant and equipment: | Crude oil logistics | $ | 204,642 | $ | 89,860 | $ | — | ||||||||||||||||||
Crude oil logistics | $ | 39,464 | $ | 31,336 | $ | 81,413 | $ | 35,462 | Water solutions | 100,877 | 137,116 | — | |||||||||||||
Water solutions | 40,610 | 62,473 | 48,072 | 70,182 | Liquids | 52,560 | 15,129 | 50,276 | |||||||||||||||||
Liquids | 1,911 | 13,209 | 3,070 | 28,316 | Retail propane | 24,430 | 66,933 | 150,181 | |||||||||||||||||
Retail propane | 9,567 | 4,546 | 12,411 | 11,492 | Refined products | 719 | — | — | |||||||||||||||||
Refined products and renewables | 512,281 | — | 512,281 | — | Renewables | 519 | — | — | |||||||||||||||||
Corporate and other | 1,809 | 217 | 3,262 | 846 | Corporate and other | 7,242 | 17,858 | — | |||||||||||||||||
Total | $ | 605,642 | $ | 111,781 | $ | 660,509 | $ | 146,298 | Total | $ | 390,989 | $ | 326,896 | $ | 200,457 | ||||||||||
Schedule of long-lived assets (consisting of net property, plant and equipment, net intangible assets and goodwill) and total assets by segment | |||||||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||||||
2014 | 2014 | 2013 | |||||||||||||||||||||||
(in thousands) | 2014 | (Note 2) | |||||||||||||||||||||||
Total assets: | (in thousands) | ||||||||||||||||||||||||
Crude oil logistics | $ | 2,079,380 | $ | 1,723,812 | Total assets: | ||||||||||||||||||||
Water solutions | 964,336 | 875,714 | Crude oil logistics | $ | 1,723,812 | $ | 801,351 | ||||||||||||||||||
Liquids | 756,133 | 577,795 | Water solutions | 875,714 | 466,412 | ||||||||||||||||||||
Retail propane | 506,958 | 541,832 | Liquids | 577,795 | 474,141 | ||||||||||||||||||||
Refined products and renewables | 2,183,674 | 303,230 | Retail propane | 541,832 | 513,301 | ||||||||||||||||||||
Corporate and other | 61,198 | 144,840 | Refined products | 157,581 | — | ||||||||||||||||||||
Total | $ | 6,551,679 | $ | 4,167,223 | Renewables | 145,649 | — | ||||||||||||||||||
Corporate and other | 144,840 | 36,413 | |||||||||||||||||||||||
Long-lived assets, net: | Total | $ | 4,167,223 | $ | 2,291,618 | ||||||||||||||||||||
Crude oil logistics | $ | 996,615 | $ | 980,978 | |||||||||||||||||||||
Water solutions | 910,467 | 848,479 | Long-lived assets, net: | ||||||||||||||||||||||
Liquids | 271,567 | 274,846 | Crude oil logistics | $ | 980,978 | $ | 357,230 | ||||||||||||||||||
Retail propane | 436,621 | 438,324 | Water solutions | 848,479 | 453,909 | ||||||||||||||||||||
Refined products and renewables | 772,916 | 60,720 | Liquids | 274,846 | 238,192 | ||||||||||||||||||||
Corporate and other | 53,705 | 47,961 | Retail propane | 438,324 | 441,762 | ||||||||||||||||||||
Total | $ | 3,441,891 | $ | 2,651,308 | Refined products | 27,017 | — | ||||||||||||||||||
Renewables | 33,703 | — | |||||||||||||||||||||||
Corporate and other | 47,961 | 31,996 | |||||||||||||||||||||||
Total | $ | 2,651,308 | $ | 1,523,089 |
Transactions_with_Affiliates_T1
Transactions with Affiliates (Tables) | 6 Months Ended | 12 Months Ended | |||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | ||||||||||||||||||||||||
Transactions with Affiliates | |||||||||||||||||||||||||
Summary of purchase and sales transactions of products and services | |||||||||||||||||||||||||
Three Months Ended | Six Months Ended | Year Ended March 31, | |||||||||||||||||||||||
September 30, | September 30, | 2014 | 2013 | 2012 | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | (in thousands) | |||||||||||||||||||||
(in thousands) | Sales to SemGroup | $ | 306,780 | $ | 32,431 | $ | 29,200 | ||||||||||||||||||
Sales to SemGroup | $ | 43,427 | $ | 3,780 | $ | 117,233 | $ | 3,780 | Purchases from SemGroup | 445,951 | 60,425 | 23,800 | |||||||||||||
Purchases from SemGroup | 45,730 | 28,377 | 118,997 | 47,916 | Sales to entities affiliated with management | 110,824 | 16,828 | — | |||||||||||||||||
Purchases from equity method investees | 34,689 | — | 70,965 | — | Purchases from entities affiliated with management | 120,038 | 60,942 | — | |||||||||||||||||
Sales to equity method investees | 9,131 | — | 9,131 | — | |||||||||||||||||||||
Sales to entities affiliated with management | 1,706 | 58,769 | 1,854 | 109,872 | |||||||||||||||||||||
Purchases from entities affiliated with management | 3,845 | 48,522 | 6,984 | 56,346 | |||||||||||||||||||||
Schedule of receivables from affiliates | |||||||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||
Receivables from SemGroup | $ | 39,331 | $ | 7,303 | Receivables from entities affiliated with management | $ | 142 | $ | 22,883 | ||||||||||||||||
Receivables from entities affiliated with management | 1,705 | 142 | Receivables from SemGroup | 7,303 | — | ||||||||||||||||||||
Receivables from equity method investees | 670 | — | $ | 7,445 | $ | 22,883 | |||||||||||||||||||
Total | $ | 41,706 | $ | 7,445 | |||||||||||||||||||||
Schedule of payables to affiliates | |||||||||||||||||||||||||
September 30, | March 31, | March 31, | |||||||||||||||||||||||
2014 | 2014 | 2014 | 2013 | ||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||
Payables to SemGroup | $ | 44,015 | $ | 27,738 | Payables to SemGroup | $ | 76,192 | $ | 4,601 | ||||||||||||||||
Payables to equity method investees | 39,549 | 48,454 | Payables to entities affiliated with management | 654 | 2,299 | ||||||||||||||||||||
Payables to entities affiliated with management | 1,743 | 654 | $ | 76,846 | $ | 6,900 | |||||||||||||||||||
Total | $ | 85,307 | $ | 76,846 | |||||||||||||||||||||
Condensed_Consolidating_Guaran7
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Tables) | 6 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Guarantor and Non-Guarantor Financial Information | ||||||||||||||||||||||||||||||||||||||||
Schedule of Condensed Consolidating Balance Sheets | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | Condensed Consolidating Balance Sheet | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
September 30, 2014 | March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
Partners LP | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
ASSETS | ASSETS | |||||||||||||||||||||||||||||||||||||||
CURRENT ASSETS: | CURRENT ASSETS: | |||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | — | $ | 11,823 | Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | |||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 1,419,442 | 13,675 | — | 1,433,117 | Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | |||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 41,035 | 671 | — | 41,706 | Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | |||||||||||||||||||||||||||
Inventories | — | — | 937,814 | 3,775 | — | 941,589 | Inventories | — | — | 306,434 | 3,726 | — | 310,160 | |||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 155,332 | 1,486 | — | 156,818 | Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | |||||||||||||||||||||||||||
Total current assets | 2,841 | — | 2,561,446 | 20,766 | — | 2,585,053 | Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | |||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 863,694 | 569,619 | — | 1,433,313 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | |||||||||||||||||||||||||||
GOODWILL | — | — | 1,139,374 | 31,116 | — | 1,170,490 | GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | |||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,307 | 17,619 | 778,960 | 40,202 | — | 838,088 | INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 214,234 | 268,410 | — | 482,644 | INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | |||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 248,893 | 849,526 | (1,026,605 | ) | (71,814 | ) | — | — | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | |||||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,743,573 | — | 10,470 | — | (1,754,043 | ) | — | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 40,035 | 2,056 | — | 42,091 | OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | |||||||||||||||||||||||||||
Total assets | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | |||||||||||||
LIABILITIES AND EQUITY | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | CURRENT LIABILITIES: | |||||||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 1,333,780 | $ | 11,244 | $ | — | $ | 1,345,024 | Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | |||||||||||||||
Accounts payable - affiliates | — | — | 85,237 | 70 | — | 85,307 | Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | |||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 19,021 | 186,226 | 12,681 | — | 218,482 | Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | |||||||||||||||||||||||||||
Advance payments received from customers | — | — | 105,597 | 508 | — | 106,105 | Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | |||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 5,004 | 58 | — | 5,062 | Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | |||||||||||||||||||||||||||
Total current liabilities | 554 | 19,021 | 1,715,844 | 24,561 | — | 1,759,980 | Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | |||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 850,000 | 1,085,155 | 252,196 | — | 2,437,351 | LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 35,160 | 4,358 | — | 39,518 | OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | |||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
EQUITY | Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | |||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,450 | 579,312 | (2,322,813 | ) | 1,746,133 | Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | ||||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (1 | ) | (72 | ) | — | (73 | ) | Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | ||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 568,770 | 568,770 | Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | |||||||||||||||||||||||||
Total equity (deficit) | 1,746,060 | (1,876 | ) | 1,745,449 | 579,240 | (1,754,043 | ) | 2,314,830 | Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | ||||||||||||||||||
Total liabilities and equity | $ | 1,996,614 | $ | 867,145 | $ | 4,581,608 | $ | 860,355 | $ | (1,754,043 | ) | $ | 6,551,679 | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes that are included in the NGL Energy Finance Corp. column. | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheet | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
March 31, 2014 | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
NGL Energy | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | ASSETS | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | CURRENT ASSETS: | ||||||||||||||||||||||||||||||||||
ASSETS | Cash and cash equivalents | $ | — | $ | 11,206 | $ | 355 | $ | — | $ | 11,561 | |||||||||||||||||||||||||||||
CURRENT ASSETS: | Accounts receivable - trade, net of allowance for doubtful accounts | — | 561,560 | 1,197 | — | 562,757 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | — | $ | 10,440 | Accounts receivable - affiliates | — | 22,883 | — | — | 22,883 | ||||||||||||||||||||||
Accounts receivable - trade, net of allowance for doubtful accounts | — | — | 887,789 | 13,115 | — | 900,904 | Inventories | — | 126,024 | 871 | — | 126,895 | ||||||||||||||||||||||||||||
Accounts receivable - affiliates | — | — | 7,445 | — | — | 7,445 | Prepaid expenses and other current assets | — | 37,784 | 107 | — | 37,891 | ||||||||||||||||||||||||||||
Inventories | — | — | 306,434 | 3,726 | — | 310,160 | Total current assets | — | 759,457 | 2,530 | — | 761,987 | ||||||||||||||||||||||||||||
Prepaid expenses and other current assets | — | — | 80,294 | 56 | — | 80,350 | ||||||||||||||||||||||||||||||||||
Total current assets | 1,181 | — | 1,290,690 | 17,428 | — | 1,309,299 | PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | 497,743 | 28,694 | — | 526,437 | ||||||||||||||||||||||||||||
GOODWILL | — | 553,222 | 1,998 | — | 555,220 | |||||||||||||||||||||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | — | — | 764,014 | 65,332 | — | 829,346 | INTANGIBLE ASSETS, net of accumulated amortization | 717 | 439,365 | 1,350 | — | 441,432 | ||||||||||||||||||||||||||||
GOODWILL | — | — | 1,105,008 | 1,998 | — | 1,107,006 | NET INTERCOMPANY RECEIVABLES (PAYABLES) | 237,736 | (233,294 | ) | (4,442 | ) | — | — | ||||||||||||||||||||||||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,169 | 11,552 | 700,603 | 1,632 | — | 714,956 | INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 895,779 | 20,371 | — | (916,150 | ) | — | |||||||||||||||||||||||||||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | — | — | 189,821 | — | — | 189,821 | OTHER NONCURRENT ASSETS | — | 6,542 | — | — | 6,542 | ||||||||||||||||||||||||||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 327,281 | 437,714 | (720,737 | ) | (44,258 | ) | — | — | Total assets | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,447,502 | — | 17,673 | — | (1,465,175 | ) | — | |||||||||||||||||||||||||||||||||
OTHER NONCURRENT ASSETS | — | — | 16,674 | 121 | — | 16,795 | LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||
Total assets | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | CURRENT LIABILITIES: | ||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | 534,164 | $ | 1,891 | $ | — | $ | 536,055 | ||||||||||||||||||||||||||||||
LIABILITIES AND EQUITY | Accounts payable - affiliates | — | 6,900 | — | — | 6,900 | ||||||||||||||||||||||||||||||||||
CURRENT LIABILITIES: | Accrued expenses and other payables | 554 | 83,001 | 2,051 | — | 85,606 | ||||||||||||||||||||||||||||||||||
Accounts payable - trade | $ | — | $ | — | $ | 726,252 | $ | 13,959 | $ | — | $ | 740,211 | Advance payments received from customers | — | 22,364 | 8 | — | 22,372 | ||||||||||||||||||||||
Accounts payable - affiliates | — | — | 73,703 | 3,143 | — | 76,846 | Current maturities of long-term debt | — | 8,610 | 16 | — | 8,626 | ||||||||||||||||||||||||||||
Accrued expenses and other payables | 554 | 14,266 | 124,923 | 1,947 | — | 141,690 | Total current liabilities | 554 | 655,039 | 3,966 | — | 659,559 | ||||||||||||||||||||||||||||
Advance payments received from customers | — | — | 29,891 | 74 | — | 29,965 | ||||||||||||||||||||||||||||||||||
Current maturities of long-term debt | — | — | 7,058 | 22 | — | 7,080 | LONG-TERM DEBT, net of current maturities | 250,000 | 490,433 | 3 | — | 740,436 | ||||||||||||||||||||||||||||
Total current liabilities | 554 | 14,266 | 961,827 | 19,145 | — | 995,792 | OTHER NONCURRENT LIABILITIES | — | 2,155 | 50 | — | 2,205 | ||||||||||||||||||||||||||||
EQUITY | ||||||||||||||||||||||||||||||||||||||||
LONG-TERM DEBT, net of current maturities | 250,000 | 450,000 | 929,754 | 80 | — | 1,629,834 | Partners’ equity | 883,678 | 895,779 | 26,087 | (921,890 | ) | 883,654 | |||||||||||||||||||||||||||
OTHER NONCURRENT LIABILITIES | — | — | 9,663 | 81 | — | 9,744 | Accumulated other comprehensive income | — | — | 24 | — | 24 | ||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | 5,740 | 5,740 | |||||||||||||||||||||||||||||||||||
EQUITY | Total equity | 883,678 | 895,779 | 26,111 | (916,150 | ) | 889,418 | |||||||||||||||||||||||||||||||||
Partners’ equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,691 | 22,994 | (1,470,449 | ) | 1,526,815 | Total liabilities and equity | $ | 1,134,232 | $ | 2,043,406 | $ | 30,130 | $ | (916,150 | ) | $ | 2,291,618 | ||||||||||||||||||||
Accumulated other comprehensive loss | — | — | (189 | ) | (47 | ) | — | (236 | ) | |||||||||||||||||||||||||||||||
Noncontrolling interests | — | — | — | — | 5,274 | 5,274 | ||||||||||||||||||||||||||||||||||
Total equity (deficit) | 1,526,579 | (15,000 | ) | 1,462,502 | 22,947 | (1,465,175 | ) | 1,531,853 | ||||||||||||||||||||||||||||||||
Total liabilities and equity | $ | 1,777,133 | $ | 449,266 | $ | 3,363,746 | $ | 42,253 | $ | (1,465,175 | ) | $ | 4,167,223 | |||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2021 Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
Schedule of Condensed Consolidating Statements of Operations | NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | Year Ended March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 5,325,186 | $ | 55,364 | $ | (24 | ) | $ | 5,380,526 | REVENUES | $ | — | $ | — | $ | 9,560,124 | $ | 139,519 | $ | (369 | ) | $ | 9,699,274 | |||||||||||||
COST OF SALES | — | — | 5,161,935 | 17,554 | (24 | ) | 5,179,465 | COST OF SALES | — | — | 9,011,011 | 122,057 | (369 | ) | 9,132,699 | |||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||||||||
Operating | — | — | 84,300 | 17,253 | — | 101,553 | Operating | — | — | 253,214 | 6,182 | — | 259,396 | |||||||||||||||||||||||||||
General and administrative | — | — | 36,360 | 5,279 | — | 41,639 | General and administrative | — | — | 77,756 | 2,104 | — | 79,860 | |||||||||||||||||||||||||||
Depreciation and amortization | — | — | 38,999 | 11,100 | — | 50,099 | Depreciation and amortization | — | — | 117,573 | 3,181 | — | 120,754 | |||||||||||||||||||||||||||
Operating Income | — | — | 3,592 | 4,178 | — | 7,770 | Operating Income | — | — | 100,570 | 5,995 | — | 106,565 | |||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 2,310 | 1,387 | — | 3,697 | Earnings from unconsolidated entities | — | — | 1,898 | — | — | 1,898 | |||||||||||||||||||||||||||
Interest expense | (4,067 | ) | (13,134 | ) | (9,956 | ) | (1,506 | ) | 12 | (28,651 | ) | Interest expense | (16,818 | ) | (15,000 | ) | (27,031 | ) | (51 | ) | 46 | (58,854 | ) | |||||||||||||||||
Other, net | — | — | (524 | ) | (81 | ) | (12 | ) | (617 | ) | Other, net | — | — | 202 | (70 | ) | (46 | ) | 86 | |||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,067 | ) | (13,134 | ) | (4,578 | ) | 3,978 | — | (17,801 | ) | Income (Loss) Before Income Taxes | (16,818 | ) | (15,000 | ) | 75,639 | 5,874 | — | 49,695 | |||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 1,951 | (29 | ) | — | 1,922 | INCOME TAX PROVISION | — | — | (937 | ) | — | — | (937 | ) | ||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (15,157 | ) | — | 604 | — | 14,553 | — | EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 64,473 | — | 4,771 | — | (69,244 | ) | — | |||||||||||||||||||||||||
Net Income (Loss) | (19,224 | ) | (13,134 | ) | (2,023 | ) | 3,949 | 14,553 | (15,879 | ) | Net Income (Loss) | 47,655 | (15,000 | ) | 79,473 | 5,874 | (69,244 | ) | 48,758 | |||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (11,056 | ) | (11,056 | ) | NET INCOME ALLOCATED TO GENERAL PARTNER | (14,148 | ) | (14,148 | ) | |||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,345 | ) | (3,345 | ) | NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (1,103 | ) | (1,103 | ) | |||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 152 | $ | (30,280 | ) | NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (84,495 | ) | $ | 33,507 | |||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | (1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | |||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,546,226 | $ | 47,735 | $ | (24 | ) | $ | 1,593,937 | REVENUES | $ | — | $ | 4,409,198 | $ | 8,878 | $ | (309 | ) | $ | 4,417,767 | |||||||||||||||||
COST OF SALES | — | 1,445,442 | 43,432 | (24 | ) | 1,488,850 | COST OF SALES | — | 4,038,251 | 1,168 | (309 | ) | 4,039,110 | |||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||||||||
Operating | — | 52,979 | 2,790 | — | 55,769 | Operating | — | 164,944 | 4,855 | — | 169,799 | |||||||||||||||||||||||||||||
General and administrative | — | 14,089 | 223 | — | 14,312 | General and administrative | — | 52,461 | 237 | — | 52,698 | |||||||||||||||||||||||||||||
Depreciation and amortization | — | 23,970 | 1,091 | — | 25,061 | Depreciation and amortization | — | 66,916 | 1,937 | — | 68,853 | |||||||||||||||||||||||||||||
Operating Income | — | 9,746 | 199 | — | 9,945 | Operating Income | — | 86,626 | 681 | — | 87,307 | |||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||||||||
Interest expense | (4,179 | ) | (6,880 | ) | (13 | ) | 12 | (11,060 | ) | Interest expense | (13,041 | ) | (19,951 | ) | (48 | ) | 46 | (32,994 | ) | |||||||||||||||||||||
Other, net | — | 528 | (97 | ) | (12 | ) | 419 | Loss on early extinguishment of debt | — | (5,769 | ) | — | — | (5,769 | ) | |||||||||||||||||||||||||
Other, net | — | 1,666 | (99 | ) | (46 | ) | 1,521 | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (4,179 | ) | 3,394 | 89 | — | (696 | ) | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (13,041 | ) | 62,572 | 534 | — | 50,065 | ||||||||||||||||||||||||||||||||||
INCOME TAX PROVISION | — | (236 | ) | — | — | (236 | ) | |||||||||||||||||||||||||||||||||
INCOME TAX PROVISION | — | (1,875 | ) | — | — | (1,875 | ) | |||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 3,238 | 80 | — | (3,318 | ) | — | ||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME OF CONSOLIDATED SUBSIDIARIES | 60,981 | 284 | — | (61,265 | ) | — | ||||||||||||||||||||||||||||||||||
Net Income (Loss) | (941 | ) | 3,238 | 89 | (3,318 | ) | (932 | ) | ||||||||||||||||||||||||||||||||
Net Income | 47,940 | 60,981 | 534 | (61,265 | ) | 48,190 | ||||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (2,451 | ) | (2,451 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME ALLOCATED TO GENERAL PARTNER | (2,917 | ) | (2,917 | ) | ||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (9 | ) | (9 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (250 | ) | (250 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (5,778 | ) | $ | (3,392 | ) | |||||||||||||||||||||||||||
NET INCOME ALLOCATED TO LIMITED PARTNERS | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (64,432 | ) | $ | 45,023 | |||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | Condensed Consolidating Statement of Operations | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | Year Ended March 31, 2012 | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | NGL Energy | |||||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | — | $ | 8,952,772 | $ | 76,421 | $ | (53 | ) | $ | 9,029,140 | |||||||||||||||||||||||||||
REVENUES | $ | — | $ | 1,310,473 | $ | 225 | $ | (225 | ) | $ | 1,310,473 | |||||||||||||||||||||||||||||
COST OF SALES | — | — | 8,676,881 | 36,690 | (53 | ) | 8,713,518 | |||||||||||||||||||||||||||||||||
COST OF SALES | — | 1,217,248 | — | (225 | ) | 1,217,023 | ||||||||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | — | 150,919 | 18,502 | — | 169,421 | OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||||||||||||
General and administrative | — | — | 64,124 | 5,388 | — | 69,512 | Operating | — | 47,162 | 138 | — | 47,300 | ||||||||||||||||||||||||||||
Depreciation and amortization | — | — | 77,545 | 11,929 | — | 89,474 | General and administrative | — | 15,823 | 186 | — | 16,009 | ||||||||||||||||||||||||||||
Depreciation and amortization | — | 14,964 | 147 | — | 15,111 | |||||||||||||||||||||||||||||||||||
Operating Income (Loss) | — | — | (16,697 | ) | 3,912 | — | (12,785 | ) | ||||||||||||||||||||||||||||||||
Operating Income (Loss) | — | 15,276 | (246 | ) | — | 15,030 | ||||||||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||||||||||||||||||||||||||||
Earnings of unconsolidated entities | — | — | 4,875 | 1,387 | — | 6,262 | OTHER INCOME (EXPENSE): | |||||||||||||||||||||||||||||||||
Interest expense | (8,313 | ) | (21,280 | ) | (18,058 | ) | (1,517 | ) | 23 | (49,145 | ) | Interest expense | — | (7,619 | ) | (46 | ) | 45 | (7,620 | ) | ||||||||||||||||||||
Other, net | — | — | (1,056 | ) | 71 | (23 | ) | (1,008 | ) | Other, net | — | 1,100 | — | (45 | ) | 1,055 | ||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,313 | ) | (21,280 | ) | (30,936 | ) | 3,853 | — | (56,676 | ) | Income (Loss) Before Income Taxes | — | 8,757 | (292 | ) | — | 8,465 | |||||||||||||||||||||||
INCOME TAX (PROVISION) BENEFIT | — | — | 993 | (106 | ) | — | 887 | INCOME TAX PROVISION | — | (601 | ) | — | — | (601 | ) | |||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (50,886 | ) | — | 337 | — | 50,549 | — | EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 7,876 | (280 | ) | — | (7,596 | ) | — | |||||||||||||||||||||||||
Net Income (Loss) | (59,199 | ) | (21,280 | ) | (29,606 | ) | 3,747 | 50,549 | (55,789 | ) | Net Income (Loss) | 7,876 | 7,876 | (292 | ) | (7,596 | ) | 7,864 | ||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (20,437 | ) | (20,437 | ) | NET INCOME ALLOCATED TO GENERAL PARTNER | (8 | ) | (8 | ) | |||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (3,410 | ) | (3,410 | ) | NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS | 12 | 12 | |||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 26,702 | $ | (79,636 | ) | NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,592 | ) | $ | 7,868 | |||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
REVENUES | $ | — | $ | 2,914,531 | $ | 65,421 | $ | (58 | ) | $ | 2,979,894 | |||||||||||||||||||||||||||||
COST OF SALES | — | 2,735,890 | 56,094 | (58 | ) | 2,791,926 | ||||||||||||||||||||||||||||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||||||||||||||||||||||||||||
Operating | — | 99,710 | 5,104 | — | 104,814 | |||||||||||||||||||||||||||||||||||
General and administrative | — | 32,297 | 469 | — | 32,766 | |||||||||||||||||||||||||||||||||||
Depreciation and amortization | — | 46,000 | 1,785 | — | 47,785 | |||||||||||||||||||||||||||||||||||
Operating Income | — | 634 | 1,969 | — | 2,603 | |||||||||||||||||||||||||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||||||||||||||||||||||||||||
Interest expense | (8,368 | ) | (13,309 | ) | (28 | ) | 23 | (21,682 | ) | |||||||||||||||||||||||||||||||
Other, net | — | 627 | (135 | ) | (23 | ) | 469 | |||||||||||||||||||||||||||||||||
Income (Loss) Before Income Taxes | (8,368 | ) | (12,048 | ) | 1,806 | — | (18,610 | ) | ||||||||||||||||||||||||||||||||
INCOME TAX BENEFIT | — | 170 | — | — | 170 | |||||||||||||||||||||||||||||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | (10,206 | ) | 1,672 | — | 8,534 | — | ||||||||||||||||||||||||||||||||||
Net Income (Loss) | (18,574 | ) | (10,206 | ) | 1,806 | 8,534 | (18,440 | ) | ||||||||||||||||||||||||||||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | (4,139 | ) | (4,139 | ) | ||||||||||||||||||||||||||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (134 | ) | (134 | ) | ||||||||||||||||||||||||||||||||||||
NET INCOME (LOSS) ALLOCATED TO LIMITED PARTNERS | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 4,261 | $ | (22,713 | ) | |||||||||||||||||||||||||||
Schedule of Condensed Consolidating Statements of Comprehensive Income (Loss) | NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | Condensed Consolidating Statements of Comprehensive Income (Loss) | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2014 | Year Ended March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||
Net income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,023 | ) | $ | 3,949 | $ | 14,553 | $ | (15,879 | ) | Net income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,473 | $ | 5,874 | $ | (69,244 | ) | $ | 48,758 | |||||||||
Other comprehensive income (loss) | — | — | 4 | (26 | ) | — | (22 | ) | Other comprehensive loss, net of tax | — | — | (189 | ) | (71 | ) | — | (260 | ) | ||||||||||||||||||||||
Comprehensive income (loss) | $ | (19,224 | ) | $ | (13,134 | ) | $ | (2,019 | ) | $ | 3,923 | $ | 14,553 | $ | (15,901 | ) | Comprehensive income (loss) | $ | 47,655 | $ | (15,000 | ) | $ | 79,284 | $ | 5,803 | $ | (69,244 | ) | $ | 48,498 | |||||||||
(1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | ||||||||||||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2013 | ||||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, 2013 | NGL Energy | |||||||||||||||||||||||||||||||||||||||
NGL Energy | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
Net income | $ | 47,940 | $ | 60,981 | $ | 534 | $ | (61,265 | ) | $ | 48,190 | |||||||||||||||||||||||||||||
Net income (loss) | $ | (941 | ) | $ | 3,238 | $ | 89 | $ | (3,318 | ) | $ | (932 | ) | |||||||||||||||||||||||||||
Other comprehensive loss, net of tax | — | — | (7 | ) | — | (7 | ) | |||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | (5 | ) | — | (5 | ) | |||||||||||||||||||||||||||||||||
Comprehensive income | $ | 47,940 | $ | 60,981 | $ | 527 | $ | (61,265 | ) | $ | 48,183 | |||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (941 | ) | $ | 3,238 | $ | 84 | $ | (3,318 | ) | $ | (937 | ) | |||||||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | Partners LP | Guarantor | Non-Guarantor | Consolidating | ||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | Net income (loss) | $ | 7,876 | $ | 7,876 | $ | (292 | ) | $ | (7,596 | ) | $ | 7,864 | |||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Consolidating | Other comprehensive loss, net of tax | — | — | (25 | ) | — | (25 | ) | ||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Adjustments | Consolidated | |||||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | 7,876 | $ | 7,876 | $ | (317 | ) | $ | (7,596 | ) | $ | 7,839 | ||||||||||||||||||||||||||||
Net income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,606 | ) | $ | 3,747 | $ | 50,549 | $ | (55,789 | ) | ||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | 189 | (26 | ) | — | 163 | |||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (59,199 | ) | $ | (21,280 | ) | $ | (29,417 | ) | $ | 3,721 | $ | 50,549 | $ | (55,626 | ) | ||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | ||||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Adjustments | Consolidated | ||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,806 | $ | 8,534 | $ | (18,440 | ) | |||||||||||||||||||||||||||
Other comprehensive loss | — | — | (30 | ) | — | (30 | ) | |||||||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (18,574 | ) | $ | (10,206 | ) | $ | 1,776 | $ | 8,534 | $ | (18,470 | ) | |||||||||||||||||||||||||||
Schedule of Condensed Consolidating Statements of Cash Flows | NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2014 | Year Ended March 31, 2014 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | NGL Energy | Guarantor | Non-Guarantor | Partners LP | NGL Energy | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||||||
(Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | (Parent) (1) | Finance Corp. | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,180 | ) | $ | (15,383 | ) | $ | (56,019 | ) | $ | 17,947 | $ | (61,635 | ) | Net cash provided by (used in) operating activities | $ | (16,625 | ) | $ | — | $ | 99,754 | $ | 2,107 | $ | 85,236 | ||||||||||||||
INVESTING ACTIVITIES: | INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | — | (81,710 | ) | (1,141 | ) | (82,851 | ) | Purchases of long-lived assets | — | — | (118,455 | ) | (46,693 | ) | (165,148 | ) | |||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | — | — | (657,514 | ) | (1,250 | ) | (658,764 | ) | Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,154 | ) | — | (932,373 | ) | (2,283 | ) | (1,268,810 | ) | ||||||||||||||||||||||
Cash flows from commodity derivatives | — | — | 4,327 | — | 4,327 | Cash flows from commodity derivatives | — | — | (35,956 | ) | — | (35,956 | ) | |||||||||||||||||||||||||||
Proceeds from sales of assets | — | — | 8,741 | — | 8,741 | Proceeds from sales of assets | — | — | 12,884 | 11,776 | 24,660 | |||||||||||||||||||||||||||||
Investments in unconsolidated entities | — | — | (6,106 | ) | (20,284 | ) | (26,390 | ) | Investments in unconsolidated entities | — | — | (11,515 | ) | — | (11,515 | ) | ||||||||||||||||||||||||
Distributions of capital from unconsolidated entities | — | — | 2,774 | 1,875 | 4,649 | Distributions of capital from unconsolidated entities | — | — | 1,591 | — | 1,591 | |||||||||||||||||||||||||||||
Net cash used in investing activities | — | — | (729,488 | ) | (20,800 | ) | (750,288 | ) | Other | — | — | 540 | (735 | ) | (195 | ) | ||||||||||||||||||||||||
Net cash used in investing activities | (334,154 | ) | — | (1,083,284 | ) | (37,935 | ) | (1,455,373 | ) | |||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facilities | — | — | 1,923,500 | 56,000 | 1,979,500 | FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||
Payments on revolving credit facilities | — | — | (1,766,000 | ) | (38,000 | ) | (1,804,000 | ) | Proceeds from borrowings under revolving credit facilities | — | — | 2,545,500 | — | 2,545,500 | ||||||||||||||||||||||||||
Issuance of notes | — | 400,000 | — | — | 400,000 | Payments on revolving credit facilities | — | — | (2,101,000 | ) | — | (2,101,000 | ) | |||||||||||||||||||||||||||
Payments on other long-term debt | — | — | (4,173 | ) | (2 | ) | (4,175 | ) | Issuances of notes | — | 450,000 | — | — | 450,000 | ||||||||||||||||||||||||||
Debt issuance costs | (269 | ) | (7,209 | ) | (1,720 | ) | — | (9,198 | ) | Proceeds from borrowings on other long-term debt | — | — | 780 | 100 | 880 | |||||||||||||||||||||||||
Contributions | 395 | — | — | — | 395 | Payments on other long-term debt | — | — | (8,802 | ) | (17 | ) | (8,819 | ) | ||||||||||||||||||||||||||
Distributions to owners | (111,008 | ) | — | — | — | (111,008 | ) | Debt issuance costs | (645 | ) | (12,286 | ) | (11,664 | ) | — | (24,595 | ) | |||||||||||||||||||||||
Distributions to noncontrolling interest partners | — | — | — | (8,654 | ) | (8,654 | ) | Contributions | 765 | — | — | 2,060 | 2,825 | |||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 370,446 | — | — | — | 370,446 | Distributions | (145,090 | ) | — | — | (840 | ) | (145,930 | ) | ||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (249,724 | ) | (377,408 | ) | 632,995 | (5,863 | ) | — | Proceeds from sale of common units, net of offering costs | 650,155 | — | — | — | 650,155 | ||||||||||||||||||||||||||
Net cash provided by financing activities | 9,840 | 15,383 | 784,602 | 3,481 | 813,306 | Net changes in advances with consolidated entities | (153,225 | ) | (437,714 | ) | 556,238 | 34,701 | — | |||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,660 | — | (905 | ) | 628 | 1,383 | Net cash provided by financing activities | 351,960 | — | 981,052 | 36,004 | 1,369,016 | ||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 1,181 | — | 8,728 | 531 | 10,440 | Net increase (decrease) in cash and cash equivalents | 1,181 | — | (2,478 | ) | 176 | (1,121 | ) | |||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 2,841 | $ | — | $ | 7,823 | $ | 1,159 | $ | 11,823 | Cash and cash equivalents, beginning of period | — | — | 11,206 | 355 | 11,561 | ||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,181 | $ | — | $ | 8,728 | $ | 531 | $ | 10,440 | ||||||||||||||||||||||||||||||
(1) The parent is a co-issuer of the 2019 Notes and 2021 Notes. | (1) The parent is a co-issuer of the $450.0 million 6.875% Unsecured Notes that are included in the NGL Energy Finance Corp. column. | |||||||||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | NGL ENERGY PARTNERS LP | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | Condensed Consolidating Statement of Cash Flows | |||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | (U.S. Dollars in Thousands) | |||||||||||||||||||||||||||||||||||||||
Six Months Ended September 30, 2013 | Year Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||||||
NGL Energy | NGL Energy | |||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | Partners LP | Guarantor | Non-Guarantor | |||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | (Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (8,312 | ) | $ | (44,607 | ) | $ | 4,175 | $ | (48,744 | ) | Net cash provided by (used in) operating activities | $ | (12,428 | ) | $ | 140,794 | $ | 4,268 | $ | 132,634 | |||||||||||||||||||
INVESTING ACTIVITIES: | INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | (37,180 | ) | (30,219 | ) | (67,399 | ) | Purchases of long-lived assets | — | (59,903 | ) | (12,572 | ) | (72,475 | ) | |||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (334,085 | ) | (56,237 | ) | (2,283 | ) | (392,605 | ) | Acquisitions of businesses, including acquired working capital, net of cash acquired | (452,087 | ) | (38,718 | ) | — | (490,805 | ) | ||||||||||||||||||||||||
Cash flows from commodity derivatives | — | (19,074 | ) | — | (19,074 | ) | Cash flows from commodity derivatives | — | 11,579 | — | 11,579 | |||||||||||||||||||||||||||||
Proceeds from sales of assets | — | 2,223 | 1 | 2,224 | Proceeds from sales of assets | — | 5,080 | — | 5,080 | |||||||||||||||||||||||||||||||
Net cash used in investing activities | (334,085 | ) | (110,268 | ) | (32,501 | ) | (476,854 | ) | Net cash used in investing activities | (452,087 | ) | (81,962 | ) | (12,572 | ) | (546,621 | ) | |||||||||||||||||||||||
FINANCING ACTIVITIES: | FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facility | — | 1,061,500 | — | 1,061,500 | Proceeds from borrowings under revolving credit facilities | — | 1,227,975 | — | 1,227,975 | |||||||||||||||||||||||||||||||
Payments on revolving credit facility | — | (893,000 | ) | — | (893,000 | ) | Payments on revolving credit facilities | — | (964,475 | ) | — | (964,475 | ) | |||||||||||||||||||||||||||
Proceeds from borrowings on other long-term debt | — | 780 | 100 | 880 | Issuance of notes | 250,000 | — | — | 250,000 | |||||||||||||||||||||||||||||||
Payments on other long-term debt | — | (4,499 | ) | (8 | ) | (4,507 | ) | Proceeds from borrowings on other long-term debt | — | 634 | 19 | 653 | ||||||||||||||||||||||||||||
Debt issuance costs | (133 | ) | (2,085 | ) | — | (2,218 | ) | Payments on other long-term debt | — | (4,837 | ) | — | (4,837 | ) | ||||||||||||||||||||||||||
Contributions | 504 | — | 1,940 | 2,444 | Debt issuance costs | (777 | ) | (19,412 | ) | — | (20,189 | ) | ||||||||||||||||||||||||||||
Distributions to owners | (60,258 | ) | — | (365 | ) | (60,623 | ) | Contributions | 510 | — | 403 | 913 | ||||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 415,089 | — | — | 415,089 | Distributions | (71,608 | ) | — | (74 | ) | (71,682 | ) | ||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | (11,459 | ) | (15,123 | ) | 26,582 | — | Proceeds from sale of common units, net of offering costs | (642 | ) | — | — | (642 | ) | |||||||||||||||||||||||||||
Net cash provided by financing activities | 343,743 | 147,573 | 28,249 | 519,565 | Net changes in advances with consolidated entities | 286,991 | (295,105 | ) | 8,114 | — | ||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | 1,346 | (7,302 | ) | (77 | ) | (6,033 | ) | Net cash provided by (used in) financing activities | 464,474 | (55,220 | ) | 8,462 | 417,716 | |||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | — | 11,206 | 355 | 11,561 | Net increase (decrease) in cash and cash equivalents | (41 | ) | 3,612 | 158 | 3,729 | ||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 1,346 | $ | 3,904 | $ | 278 | $ | 5,528 | Cash and cash equivalents, beginning of period | 41 | 7,594 | 197 | 7,832 | |||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | — | $ | 11,206 | $ | 355 | $ | 11,561 | ||||||||||||||||||||||||||||||||
NGL ENERGY PARTNERS LP | ||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows | ||||||||||||||||||||||||||||||||||||||||
(U.S. Dollars in Thousands) | ||||||||||||||||||||||||||||||||||||||||
Year Ended March 31, 2012 | ||||||||||||||||||||||||||||||||||||||||
NGL Energy | ||||||||||||||||||||||||||||||||||||||||
Partners LP | Guarantor | Non-Guarantor | ||||||||||||||||||||||||||||||||||||||
(Parent) | Subsidiaries | Subsidiaries | Consolidated | |||||||||||||||||||||||||||||||||||||
OPERATING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | — | $ | 90,477 | $ | (148 | ) | $ | 90,329 | |||||||||||||||||||||||||||||||
INVESTING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Purchases of long-lived assets | — | (6,667 | ) | (877 | ) | (7,544 | ) | |||||||||||||||||||||||||||||||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | (291,097 | ) | (6,304 | ) | — | (297,401 | ) | |||||||||||||||||||||||||||||||||
Cash flows from commodity derivatives | — | 6,464 | — | 6,464 | ||||||||||||||||||||||||||||||||||||
Proceeds from sales of assets | — | 1,238 | — | 1,238 | ||||||||||||||||||||||||||||||||||||
Other | — | 346 | — | 346 | ||||||||||||||||||||||||||||||||||||
Net cash used in investing activities | (291,097 | ) | (4,923 | ) | (877 | ) | (296,897 | ) | ||||||||||||||||||||||||||||||||
FINANCING ACTIVITIES: | ||||||||||||||||||||||||||||||||||||||||
Proceeds from borrowings under revolving credit facilities | — | 478,900 | — | 478,900 | ||||||||||||||||||||||||||||||||||||
Payments on revolving credit facilities | — | (329,900 | ) | — | (329,900 | ) | ||||||||||||||||||||||||||||||||||
Payments on other long-term debt | — | (1,278 | ) | — | (1,278 | ) | ||||||||||||||||||||||||||||||||||
Debt issuance costs | — | (2,380 | ) | — | (2,380 | ) | ||||||||||||||||||||||||||||||||||
Contributions | — | — | 440 | 440 | ||||||||||||||||||||||||||||||||||||
Distributions | (19,060 | ) | — | — | (19,060 | ) | ||||||||||||||||||||||||||||||||||
Proceeds from sale of common units, net of offering costs | 74,759 | — | — | 74,759 | ||||||||||||||||||||||||||||||||||||
Repurchase of common units | (3,418 | ) | — | — | (3,418 | ) | ||||||||||||||||||||||||||||||||||
Net changes in advances with consolidated entities | 238,816 | (239,476 | ) | 660 | — | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) financing activities | 291,097 | (94,134 | ) | 1,100 | 198,063 | |||||||||||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | (8,580 | ) | 75 | (8,505 | ) | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents, beginning of period | 41 | 16,174 | 122 | 16,337 | ||||||||||||||||||||||||||||||||||||
Cash and cash equivalents, end of period | $ | 41 | $ | 7,594 | $ | 197 | $ | 7,832 | ||||||||||||||||||||||||||||||||
Organization_and_Operations_De
Organization and Operations (Details) | 0 Months Ended | 6 Months Ended | 12 Months Ended | |
17-May-11 | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | |
Organization and operations | ||||
Equity method ownership interest (as a percent) | 50.00% | |||
Ownership interest (as a percent) | 0.10% | 0.10% | 0.10% | 0.10% |
TLP | General partner | ||||
Organization and operations | ||||
Ownership interest (as a percent) | 2.00% | |||
TLP | Limited partner | ||||
Organization and operations | ||||
Ownership interest (as a percent) | 19.70% | |||
Retail propane and distillate operations | ||||
Organization and operations | ||||
Number of owned terminals | 22 | 22 | ||
Retail propane and distillate operations | Minimum | ||||
Organization and operations | ||||
Number of states in which entity operates | 20 | 20 | ||
Refined products and renewables | BOSTCO | ||||
Organization and operations | ||||
Equity method ownership interest (as a percent) | 42.50% | |||
Refined products and renewables | Frontera | ||||
Organization and operations | ||||
Equity method ownership interest (as a percent) | 50.00% | |||
Crude oil logistics | ||||
Organization and operations | ||||
Equity method ownership interest (as a percent) | 50.00% |
Recovered_Sheet4
Significant Accounting Policies (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Supplemental cash flow information | |||||||
Interest paid, exclusive of debt issuance costs and letter of credit fees | $10,445 | $8,423 | $36,429 | $16,908 | $31,827 | $27,384 | $4,966 |
Income taxes paid | 1,241 | 369 | 2,246 | 650 | 1,639 | 1,027 | 430 |
Value of common units issued in business combinations | $80,619 | $80,619 |
Recovered_Sheet5
Significant Accounting Policies (Details 2) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
In Thousands, unless otherwise specified | |||
Inventories | |||
Crude oil | $136,722 | $156,473 | $46,156 |
Natural gas liquids: | |||
Propane | 207,694 | 85,159 | 45,428 |
Butane | 84,822 | 15,106 | |
Other | 11,390 | 14,490 | |
Butane | 27,091 | 3,945 | |
Refined products: | |||
Gasoline | 219,111 | 15,597 | |
Diesel | 214,567 | 7,298 | |
Other | 11,390 | 14,490 | |
Other | 3,675 | 314 | |
Renewables | 36,517 | 11,778 | |
Inventories | $941,589 | $310,160 | $126,895 |
Recovered_Sheet6
Significant Accounting Policies (Details 3) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 02, 2013 | Dec. 31, 2013 | Jul. 02, 2014 |
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 50.00% | ||||
Carrying Value | $482,644,000 | $189,821,000 | |||
Glass Mountain | |||||
Investments in Unconsolidated Entities | |||||
Carrying Value | 189,847,000 | 181,488,000 | |||
Fair value in excess of historical net book value | 70,000,000 | ||||
Ethanol production facility | |||||
Investments in Unconsolidated Entities | |||||
Carrying Value | 9,361,000 | 8,333,000 | |||
Water Supply Company | |||||
Investments in Unconsolidated Entities | |||||
Carrying Value | 15,026,000 | ||||
BOSTCO | |||||
Investments in Unconsolidated Entities | |||||
Carrying Value | 244,092,000 | ||||
Fair value in excess of historical net book value | 24,000,000 | ||||
Frontera | |||||
Investments in Unconsolidated Entities | |||||
Carrying Value | $24,318,000 | ||||
Gavilon Energy | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 11.00% | ||||
Gavilon Energy | Glass Mountain | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 50.00% | 50.00% | |||
Gavilon Energy | Limited liability company | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 11.00% | 11.00% | |||
TransMontaigne | BOSTCO | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 42.50% | ||||
TransMontaigne | Frontera | |||||
Investments in Unconsolidated Entities | |||||
Equity method ownership interest (as a percent) | 50.00% |
Recovered_Sheet7
Significant Accounting Policies (Details 4) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
In Thousands, unless otherwise specified | |||
Accrued Expenses and Other Payables | |||
Accrued compensation and benefits | $49,146 | $45,006 | $27,252 |
Derivative liabilities | 39,023 | 42,214 | 12,701 |
Product exchange liabilities | 43,185 | 3,719 | 6,741 |
Accrued interest | 23,945 | 18,668 | |
Income and other tax liabilities | 38,255 | 13,421 | 22,659 |
Other | 24,928 | 18,662 | |
Total accrued expenses and other payables | $218,482 | $141,690 | $85,606 |
Recovered_Sheet8
Significant Accounting Policies (Details 5) | 0 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | |
17-May-11 | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Jul. 02, 2014 | |
Noncontrolling Interests | |||||
Limited partners, interest (as a percent) | 99.90% | 99.90% | 99.90% | ||
General partner, interest (as a percent) | 0.10% | 0.10% | 0.10% | 0.10% | |
TLP | |||||
Noncontrolling Interests | |||||
Ownership interest acquired (as a percent) | 19.70% | ||||
TLP | |||||
Noncontrolling Interests | |||||
Limited partners, interest (as a percent) | 98.00% | ||||
General partner, interest (as a percent) | 2.00% |
Recovered_Sheet9
Earnings Per Unit (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||||||||||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2014 | Jun. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Earnings per unit | |||||||||||||||
Net loss attributable to parent equity | -19,224 | 42,331 | 23,898 | ($941) | -17,633 | 22,341 | 40,176 | 10,073 | -24,650 | ($59,199) | ($18,574) | $47,655 | $47,940 | $7,876 | |
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | -11,056 | -2,451 | -20,437 | -4,139 | -14,148 | -2,917 | -8 | ||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -30,280 | -3,392 | -79,636 | -22,713 | 33,507 | 45,023 | 7,868 | ||||||||
Common unitholders | |||||||||||||||
Earnings per unit | |||||||||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -30,280 | -2,830 | -75,623 | -19,637 | 31,614 | 39,517 | 4,859 | ||||||||
Weighted average units outstanding (in shares) | 88,331,653 | 73,421,309 | 67,941,726 | 58,909,389 | 47,703,313 | 47,665,015 | 46,364,381 | 44,831,836 | 26,529,133 | 81,267,742 | 53,336,969 | 61,970,471 | 41,353,574 | 15,169,983 | |
Basic and diluted loss per unit (in dollars per share) | -0.34 | ($0.05) | ($0.93) | ($0.37) | $0.51 | $0.96 | $0.32 | ||||||||
Subordinated unitholders | |||||||||||||||
Earnings per unit | |||||||||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | $562 | $4,013 | $3,076 | $1,893 | $5,506 | $3,009 | |||||||||
Weighted average units outstanding (in shares) | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,919,346 | 5,175,384 | ||
Basic and diluted loss per unit (in dollars per share) | ($0.68) | ($0.09) | ($0.52) | $0.32 | $0.93 | $0.58 |
Acquisitions_Details1
Acquisitions (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | |||||||||||||
Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Jul. 02, 2014 | Mar. 31, 2011 | Jun. 19, 2012 | |
Acquisitions | |||||||||||||||||
Purchase price, net of cash acquired | $658,764,000 | $392,605,000 | $1,268,810,000 | $490,805,000 | $297,401,000 | ||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Goodwill | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 167,245,000 | 8,568,000 | |||||||||
Expense related to incentive compensation | 21,659,000 | 17,804,000 | 10,138,000 | ||||||||||||||
Revenues | 5,380,526,000 | 3,975,935,000 | 2,743,445,000 | 1,593,937,000 | 1,385,957,000 | 1,617,613,000 | 1,338,208,000 | 1,135,510,000 | 326,436,000 | 9,029,140,000 | 2,979,894,000 | 9,699,274,000 | 4,417,767,000 | 1,310,473,000 | |||
Operating income (loss) | 7,770,000 | 9,945,000 | -12,785,000 | 2,603,000 | 106,565,000 | 87,307,000 | 15,030,000 | ||||||||||
Crude oil tanks and related equipment | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 17,851,000 | ||||||||||||||||
TransMontaigne Inc | |||||||||||||||||
Acquisitions | |||||||||||||||||
Purchase price, net of cash acquired | 174,200,000 | ||||||||||||||||
Inventory purchased | 426,913,000 | 426,913,000 | |||||||||||||||
Amount paid for inventory purchased | 346,900,000 | ||||||||||||||||
Working capital settlement payment | 33,500,000 | ||||||||||||||||
Estimated additional amount to be paid on completion of working capital settlement process | 27,500,000 | 27,500,000 | |||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Cash and cash equivalents | 1,469,000 | 1,469,000 | |||||||||||||||
Accounts receivable - trade | 197,349,000 | 197,349,000 | |||||||||||||||
Accounts receivable - affiliates | 528,000 | 528,000 | |||||||||||||||
Inventories | 426,913,000 | 426,913,000 | |||||||||||||||
Prepaid expenses and other current assets | 15,373,000 | 15,373,000 | |||||||||||||||
Goodwill | 29,118,000 | 29,118,000 | |||||||||||||||
Equity method investments | 250,000,000 | 250,000,000 | |||||||||||||||
Other noncurrent assets | 3,911,000 | 3,911,000 | |||||||||||||||
Accounts payable - trade | -140,597,000 | -140,597,000 | |||||||||||||||
Accounts payable - affiliates | -69,000 | -69,000 | |||||||||||||||
Accrued expenses and other payables | -73,565,000 | -73,565,000 | |||||||||||||||
Advance payments received from customers | -1,919,000 | -1,919,000 | |||||||||||||||
Long-term debt | -234,000,000 | -234,000,000 | |||||||||||||||
Other noncurrent liabilities | -34,856,000 | -34,856,000 | |||||||||||||||
Noncontrolling interest | -567,120,000 | -567,120,000 | |||||||||||||||
Fair value of net assets acquired | 554,535,000 | 554,535,000 | |||||||||||||||
Accrual related to crude oil contracts | 2,500,000 | 2,500,000 | |||||||||||||||
Expense related to termination benefits | 2,700,000 | ||||||||||||||||
Revenues | 1,100,000,000 | 1,100,000,000 | |||||||||||||||
Operating income (loss) | -300,000 | -300,000 | |||||||||||||||
Proposed exchange ratio of the company's common units for each outstanding unit of acquiree | 1 | 1 | |||||||||||||||
TransMontaigne Inc | Customer relationships | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Intangible assets | 50,000,000 | 50,000,000 | |||||||||||||||
Useful life of intangible assets | 7 years | ||||||||||||||||
TransMontaigne Inc | Pipeline capacity rights | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Intangible assets | 87,000,000 | 87,000,000 | |||||||||||||||
Useful life of intangible assets | 30 years | ||||||||||||||||
TransMontaigne Inc | Trade names | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Intangible assets | 5,000,000 | 5,000,000 | |||||||||||||||
TransMontaigne Inc | Refined products terminal assets | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 418,405,000 | 418,405,000 | |||||||||||||||
Useful life of property, plant and equipment | 20 years | ||||||||||||||||
TransMontaigne Inc | Buildings and leasehold improvements | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 10,339,000 | 10,339,000 | |||||||||||||||
Useful life of property, plant and equipment | 20 years | ||||||||||||||||
TransMontaigne Inc | Crude oil tanks and related equipment | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 28,666,000 | 28,666,000 | |||||||||||||||
Useful life of property, plant and equipment | 20 years | ||||||||||||||||
TransMontaigne Inc | Vehicles | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 1,565,000 | 1,565,000 | |||||||||||||||
TransMontaigne Inc | Land | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 56,095,000 | 56,095,000 | |||||||||||||||
TransMontaigne Inc | Information technology equipment | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 7,851,000 | 7,851,000 | |||||||||||||||
TransMontaigne Inc | Other | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 12,592,000 | 12,592,000 | |||||||||||||||
TransMontaigne Inc | Construction in progress | |||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Property, plant and equipment | 4,487,000 | 4,487,000 | |||||||||||||||
TransMontaigne Inc | General partner | |||||||||||||||||
Acquisitions | |||||||||||||||||
Ownership interest acquired (as a percent) | 2.00% | ||||||||||||||||
TransMontaigne Inc | Limited partner | |||||||||||||||||
Acquisitions | |||||||||||||||||
Ownership interest acquired (as a percent) | 19.70% | ||||||||||||||||
Previous owner of TransMontaigne | |||||||||||||||||
Acquisitions | |||||||||||||||||
Inventory purchased | 380,400,000 | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | |||||||||||||||||
Inventories | $380,400,000 | ||||||||||||||||
TLP | |||||||||||||||||
Acquisitions | |||||||||||||||||
Ownership interest acquired (as a percent) | 19.70% |
Acquisitions_Details_21
Acquisitions (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | 1 Months Ended | ||||||||||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Jul. 31, 2014 | Mar. 31, 2011 |
item | ||||||||||||||||
Acquisitions | ||||||||||||||||
Cash paid for water facilities | $14,000 | |||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Goodwill | 1,170,490 | 1,107,006 | 555,220 | 1,170,490 | 1,107,006 | 555,220 | 167,245 | 8,568 | ||||||||
Revenues | 5,380,526 | 3,975,935 | 2,743,445 | 1,593,937 | 1,385,957 | 1,617,613 | 1,338,208 | 1,135,510 | 326,436 | 9,029,140 | 2,979,894 | 9,699,274 | 4,417,767 | 1,310,473 | ||
Operating Income | 7,770 | 9,945 | -12,785 | 2,603 | 106,565 | 87,307 | 15,030 | |||||||||
Water treatment facilities and equipment | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Water treatment facilities and equipment | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||||||||||||
Buildings and leasehold improvements | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||||||||||
Buildings and leasehold improvements | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||||||||||
Water Solutions Facilities | ||||||||||||||||
Acquisitions | ||||||||||||||||
Number of water disposal facilities acquired | 4 | 4 | ||||||||||||||
Ownership interest acquired (as a percent) | 75.00% | |||||||||||||||
Number of additional water disposal facilities acquired | 1 | |||||||||||||||
Cash paid for water facilities | 82,900 | |||||||||||||||
Number of combined water disposal facilities acquired | 5 | |||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Accounts receivable - trade | 939 | 939 | ||||||||||||||
Inventories | 253 | 253 | ||||||||||||||
Prepaid expenses and other current assets | 62 | 62 | ||||||||||||||
Goodwill | 57,777 | 57,777 | ||||||||||||||
Other noncurrent assets | 50 | 50 | ||||||||||||||
Accounts payable - trade | -58 | -58 | ||||||||||||||
Accrued expenses and other payables | -1,092 | -1,092 | ||||||||||||||
Other noncurrent liabilities | -149 | -149 | ||||||||||||||
Noncontrolling interest | -1,620 | -1,620 | ||||||||||||||
Fair value of net assets acquired | 82,870 | 82,870 | ||||||||||||||
Revenues | 7,100 | |||||||||||||||
Operating Income | 1,500 | |||||||||||||||
Water Solutions Facilities | Water treatment facilities and equipment | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 23,066 | 23,066 | ||||||||||||||
Water Solutions Facilities | Water treatment facilities and equipment | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 5 years | |||||||||||||||
Water Solutions Facilities | Water treatment facilities and equipment | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 40 years | |||||||||||||||
Water Solutions Facilities | Buildings and leasehold improvements | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 2,599 | 2,599 | ||||||||||||||
Water Solutions Facilities | Buildings and leasehold improvements | Minimum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 3 years | |||||||||||||||
Water Solutions Facilities | Buildings and leasehold improvements | Maximum | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Useful life of property, plant and equipment | 7 years | |||||||||||||||
Water Solutions Facilities | Land | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | 1,010 | 1,010 | ||||||||||||||
Water Solutions Facilities | Other | ||||||||||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||||||||||
Property, plant and equipment | $33 | $33 | ||||||||||||||
Useful life of property, plant and equipment | 7 years |
Acquisitions_Details_31
Acquisitions (Details 3) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 | Jun. 09, 2014 |
item | item | item | ||
Acquisitions | ||||
Number of business combination agreements | 2 | |||
Cash paid | $14,000 | |||
Retail propane | ||||
Acquisitions | ||||
Number of business combination agreements | 3 | 4 | ||
Cash paid | 6,400 | |||
Water Supply Company | ||||
Acquisitions | ||||
Cash paid | $15,000 |
Acquisitions_Details_41
Acquisitions (Details 4) (USD $) | 12 Months Ended | 6 Months Ended | 0 Months Ended | |||||
Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2014 | Dec. 02, 2013 | Mar. 31, 2012 | Mar. 31, 2011 | Jun. 19, 2012 | Dec. 31, 2013 | |
Acquisitions | ||||||||
Cash paid, net of cash acquired | $14,000,000 | |||||||
Equity method ownership interest (as a percent) | 50.00% | |||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Goodwill | 555,220,000 | 1,107,006,000 | 1,170,490,000 | 167,245,000 | 8,568,000 | |||
Vehicles | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Vehicles | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 25 years | |||||||
Crude oil tanks and related equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 17,851,000 | |||||||
Crude oil tanks and related equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||||
Crude oil tanks and related equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Information technology equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Information technology equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 7 years | 7 years | ||||||
Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Gavilon Energy | ||||||||
Acquisitions | ||||||||
Cash paid, net of cash acquired | 832,400,000 | |||||||
Equity method ownership interest (as a percent) | 11.00% | |||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 349,529,000 | 326,484,000 | ||||||
Accounts receivable - affiliates | 2,564,000 | 2,564,000 | ||||||
Inventories | 107,430,000 | 107,430,000 | ||||||
Prepaid expenses and other current assets | 68,322,000 | 68,322,000 | ||||||
Goodwill | 359,169,000 | 342,769,000 | ||||||
Investments in unconsolidated entities | 178,000,000 | 183,000,000 | ||||||
Other noncurrent assets | 9,918,000 | 2,287,000 | ||||||
Accounts payable - trade | -342,792,000 | -342,792,000 | ||||||
Accounts payable - affiliates | -2,585,000 | -2,585,000 | ||||||
Accrued expenses and other payables | -70,999,000 | -49,447,000 | ||||||
Advance payments received from customers | -10,667,000 | -10,667,000 | ||||||
Other noncurrent liabilities | -44,740,000 | -46,056,000 | ||||||
Fair value of net assets acquired | 832,448,000 | 832,448,000 | ||||||
Bonus expense recorded during the period | 5,200,000 | |||||||
Additional bonus expense expected | 1,600,000 | |||||||
Gavilon Energy | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 349,529,000 | |||||||
Accounts receivable - affiliates | 2,564,000 | |||||||
Inventories | 107,430,000 | |||||||
Prepaid expenses and other current assets | 68,322,000 | |||||||
Goodwill | 359,169,000 | |||||||
Investments in unconsolidated entities | 178,000,000 | |||||||
Other noncurrent assets | 9,918,000 | |||||||
Accounts payable - trade | -342,792,000 | |||||||
Accounts payable - affiliates | -2,585,000 | |||||||
Accrued expenses and other payables | -70,999,000 | |||||||
Advance payments received from customers | -10,667,000 | |||||||
Other noncurrent liabilities | -44,740,000 | |||||||
Fair value of net assets acquired | 832,448,000 | |||||||
Gavilon Energy | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | -23,045,000 | |||||||
Goodwill | -16,400,000 | |||||||
Investments in unconsolidated entities | 5,000,000 | |||||||
Other noncurrent assets | -7,631,000 | |||||||
Accrued expenses and other payables | -21,552,000 | |||||||
Other noncurrent liabilities | -1,316,000 | |||||||
Gavilon Energy | Crude oil storage lease commitments | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Liability recorded in the acquisition accounting | 12,900,000 | 15,900,000 | 13,900,000 | |||||
Amortization of contract liabilities through cost of sales | 2,900,000 | 5,000,000 | ||||||
Future amortization | ||||||||
2015 (six months) | 3,670,000 | |||||||
2016 | 3,260,000 | 4,040,000 | ||||||
2017 | 300,000 | 360,000 | ||||||
Gavilon Energy | Customer relationships | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 101,600,000 | 107,950,000 | ||||||
Gavilon Energy | Customer relationships | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 101,600,000 | |||||||
Gavilon Energy | Customer relationships | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 6,350,000 | |||||||
Gavilon Energy | Customer relationships | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of intangible assets | 10 years | 10 years | ||||||
Gavilon Energy | Customer relationships | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of intangible assets | 20 years | 20 years | ||||||
Gavilon Energy | Lease Agreements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 8,700,000 | 8,700,000 | ||||||
Gavilon Energy | Lease Agreements | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 8,700,000 | |||||||
Gavilon Energy | Lease Agreements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of intangible assets | 1 year | 1 year | ||||||
Gavilon Energy | Lease Agreements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of intangible assets | 5 years | 5 years | ||||||
Gavilon Energy | Pipeline capacity rights | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 7,800,000 | |||||||
Gavilon Energy | Pipeline capacity rights | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 7,800,000 | |||||||
Gavilon Energy | Vehicles | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 791,000 | 327,000 | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Gavilon Energy | Vehicles | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 791,000 | |||||||
Gavilon Energy | Vehicles | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -464,000 | |||||||
Gavilon Energy | Crude oil tanks and related equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 77,429,000 | 83,797,000 | ||||||
Gavilon Energy | Crude oil tanks and related equipment | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 77,429,000 | |||||||
Gavilon Energy | Crude oil tanks and related equipment | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 6,368,000 | |||||||
Gavilon Energy | Crude oil tanks and related equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Gavilon Energy | Crude oil tanks and related equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Gavilon Energy | Information technology equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 4,046,000 | 4,049,000 | ||||||
Gavilon Energy | Information technology equipment | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 4,046,000 | |||||||
Gavilon Energy | Information technology equipment | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 3,000 | |||||||
Gavilon Energy | Information technology equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Gavilon Energy | Information technology equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 7 years | 7 years | ||||||
Gavilon Energy | Buildings and leasehold improvements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 7,716,000 | 7,817,000 | ||||||
Gavilon Energy | Buildings and leasehold improvements | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 7,716,000 | |||||||
Gavilon Energy | Buildings and leasehold improvements | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 101,000 | |||||||
Gavilon Energy | Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Gavilon Energy | Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Gavilon Energy | Land | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 6,427,000 | 6,427,000 | ||||||
Gavilon Energy | Land | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 6,427,000 | |||||||
Gavilon Energy | Tank bottoms | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 16,930,000 | |||||||
Gavilon Energy | Tank bottoms | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 15,230,000 | |||||||
Gavilon Energy | Tank bottoms | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,700,000 | |||||||
Gavilon Energy | Other | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 170,000 | 162,000 | ||||||
Useful life of property, plant and equipment | 7 years | 7 years | ||||||
Gavilon Energy | Other | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 170,000 | |||||||
Gavilon Energy | Other | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -8,000 | |||||||
Gavilon Energy | Construction in progress | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 7,190,000 | 7,180,000 | ||||||
Goodwill | 29,000,000 | |||||||
Gavilon Energy | Construction in progress | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 7,190,000 | |||||||
Gavilon Energy | Construction in progress | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -10,000 | |||||||
Gavilon Energy | Glass Mountain | ||||||||
Acquisitions | ||||||||
Equity method ownership interest (as a percent) | 50.00% | 50.00% |
Acquisitions_Details_51
Acquisitions (Details 5) (USD $) | 12 Months Ended | 6 Months Ended | 0 Months Ended | |||
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2014 | Aug. 02, 2013 | Mar. 31, 2012 | Mar. 31, 2011 |
Acquisitions | ||||||
Cash paid, net of cash acquired | $14,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Goodwill | 555,220 | 1,107,006 | 1,170,490 | 167,245 | 8,568 | |
Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 25 years | |||||
Water treatment facilities and equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Water treatment facilities and equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Oilfield Water Lines LP | ||||||
Acquisitions | ||||||
Number of common units issued to acquire business (in shares) | 2,463,287 | 2,463,287 | ||||
Value of common units issued | 68,557 | 68,600 | ||||
Cash paid, net of cash acquired | 167,732 | 167,700 | ||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 7,268 | 6,837 | ||||
Inventories | 154 | 154 | ||||
Prepaid expenses and other current assets | 402 | 402 | ||||
Goodwill | 89,699 | 90,144 | ||||
Accounts payable - trade | -6,469 | -6,469 | ||||
Accrued expenses and other payables | -992 | -992 | ||||
Other noncurrent liabilities | -64 | -64 | ||||
Fair value of net assets acquired | 236,289 | 236,289 | ||||
Oilfield Water Lines LP | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 7,268 | |||||
Inventories | 154 | |||||
Prepaid expenses and other current assets | 402 | |||||
Goodwill | 89,699 | |||||
Accounts payable - trade | -6,469 | |||||
Accrued expenses and other payables | -992 | |||||
Other noncurrent liabilities | -64 | |||||
Fair value of net assets acquired | 236,289 | |||||
Oilfield Water Lines LP | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | -431 | |||||
Goodwill | 445 | |||||
Oilfield Water Lines LP | Customer relationships | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 110,000 | 110,000 | ||||
Useful life of intangible assets | 10 years | |||||
Oilfield Water Lines LP | Customer relationships | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 110,000 | |||||
Oilfield Water Lines LP | Customer relationships | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 8 years | |||||
Oilfield Water Lines LP | Customer relationships | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of intangible assets | 10 years | |||||
Oilfield Water Lines LP | Non-compete agreements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 2,000 | 2,000 | ||||
Useful life of intangible assets | 2 years 6 months | 3 years | ||||
Oilfield Water Lines LP | Non-compete agreements | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 2,000 | |||||
Oilfield Water Lines LP | Vehicles | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 8,157 | 8,143 | ||||
Oilfield Water Lines LP | Vehicles | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 8,157 | |||||
Oilfield Water Lines LP | Vehicles | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | -14 | |||||
Oilfield Water Lines LP | Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years | ||||
Oilfield Water Lines LP | Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 10 years | 10 years | ||||
Oilfield Water Lines LP | Water treatment facilities and equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 23,173 | 23,173 | ||||
Oilfield Water Lines LP | Water treatment facilities and equipment | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 23,173 | |||||
Oilfield Water Lines LP | Water treatment facilities and equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Oilfield Water Lines LP | Water treatment facilities and equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Oilfield Water Lines LP | Buildings and leasehold improvements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,198 | 2,198 | ||||
Oilfield Water Lines LP | Buildings and leasehold improvements | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,198 | |||||
Oilfield Water Lines LP | Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 7 years | 7 years | ||||
Oilfield Water Lines LP | Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Oilfield Water Lines LP | Land | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 710 | 710 | ||||
Oilfield Water Lines LP | Land | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 710 | |||||
Oilfield Water Lines LP | Other | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 53 | 53 | ||||
Oilfield Water Lines LP | Other | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 53 | |||||
Oilfield Water Lines LP | Other | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Oilfield Water Lines LP | Other | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years |
Acquisitions_Details_61
Acquisitions (Details 6) (USD $) | 12 Months Ended | 6 Months Ended | 3 Months Ended | 0 Months Ended | ||||
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 01, 2014 | Mar. 02, 2014 | Mar. 31, 2012 | Mar. 31, 2011 |
item | ||||||||
Acquisitions | ||||||||
Number of business acquired | 2 | |||||||
Cash paid, net of cash acquired | $14,000 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Goodwill | 555,220 | 1,107,006 | 1,170,490 | 167,245 | 8,568 | |||
Vehicles | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Vehicles | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 25 years | |||||||
Water treatment facilities and equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Water treatment facilities and equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||||
Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||||
Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||||
Other Water Solutions | ||||||||
Acquisitions | ||||||||
Number of business acquired | 2 | |||||||
Value of common units issued | 6,800 | |||||||
Cash paid, net of cash acquired | 151,600 | |||||||
Number of common units issued to acquire business (in shares) | 222,381 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 2,146 | |||||||
Inventories | 192 | |||||||
Prepaid expenses and other current assets | 62 | |||||||
Goodwill | 49,067 | |||||||
Accounts payable - trade | -119 | |||||||
Accrued expenses and other payables | -293 | |||||||
Other noncurrent liabilities | -64 | |||||||
Fair value of net assets acquired | 158,366 | |||||||
Other Water Solutions | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 2,146 | |||||||
Inventories | 192 | |||||||
Prepaid expenses and other current assets | 61 | |||||||
Goodwill | 47,750 | |||||||
Accounts payable - trade | -119 | |||||||
Accrued expenses and other payables | -293 | |||||||
Other noncurrent liabilities | -64 | |||||||
Fair value of net assets acquired | 158,366 | |||||||
Other Water Solutions | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Prepaid expenses and other current assets | 1 | |||||||
Goodwill | 1,317 | |||||||
Other Water Solutions | Customer relationships | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 72,000 | |||||||
Other Water Solutions | Customer relationships | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 72,000 | |||||||
Other Water Solutions | Trade names | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 3,325 | |||||||
Other Water Solutions | Trade names | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 3,325 | |||||||
Other Water Solutions | Non-compete agreements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 260 | |||||||
Useful life of intangible assets | 3 years | |||||||
Other Water Solutions | Non-compete agreements | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 260 | |||||||
Other Water Solutions | Water facility development agreement | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 14,000 | |||||||
Useful life of intangible assets | 5 years | |||||||
Other Water Solutions | Water facility development agreement | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 14,000 | |||||||
Other Water Solutions | Water facility option agreement | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 2,500 | |||||||
Other Water Solutions | Water facility option agreement | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Intangible assets | 2,500 | |||||||
Other Water Solutions | Minimum | Customer relationships | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of intangible assets | 8 years | |||||||
Other Water Solutions | Maximum | Customer relationships | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of intangible assets | 10 years | |||||||
Other Water Solutions | Vehicles | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 76 | |||||||
Other Water Solutions | Vehicles | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 90 | |||||||
Other Water Solutions | Vehicles | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -14 | |||||||
Other Water Solutions | Vehicles | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 5 years | |||||||
Other Water Solutions | Vehicles | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 10 years | |||||||
Other Water Solutions | Water treatment facilities and equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 11,717 | |||||||
Other Water Solutions | Water treatment facilities and equipment | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 14,394 | |||||||
Other Water Solutions | Water treatment facilities and equipment | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -2,677 | |||||||
Other Water Solutions | Buildings and leasehold improvements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 3,278 | |||||||
Other Water Solutions | Buildings and leasehold improvements | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,906 | |||||||
Other Water Solutions | Buildings and leasehold improvements | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,372 | |||||||
Other Water Solutions | Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Other Water Solutions | Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 30 years | |||||||
Other Water Solutions | Land | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 207 | |||||||
Other Water Solutions | Land | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 206 | |||||||
Other Water Solutions | Land | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1 | |||||||
Other Water Solutions | Other | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 12 | |||||||
Other Water Solutions | Other | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 12 | |||||||
Disposal facilities acquired under option and development agreements | ||||||||
Acquisitions | ||||||||
Cash paid, net of cash acquired | 3,700 | |||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 124 | |||||||
Inventories | 119 | |||||||
Goodwill | 15,443 | |||||||
Accounts payable - trade | -232 | |||||||
Other noncurrent liabilities | -50 | |||||||
Fair value of net assets acquired | 27,287 | |||||||
Purchase price | 21,000 | |||||||
Disposal facilities acquired under option and development agreements | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | 245 | |||||||
Inventories | 197 | |||||||
Goodwill | 15,281 | |||||||
Accounts payable - trade | -263 | |||||||
Accrued expenses and other payables | -7 | |||||||
Other noncurrent liabilities | -50 | |||||||
Fair value of net assets acquired | 27,287 | |||||||
Disposal facilities acquired under option and development agreements | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Accounts receivable - trade | -121 | |||||||
Inventories | -78 | |||||||
Goodwill | 162 | |||||||
Accounts payable - trade | 31 | |||||||
Accrued expenses and other payables | 7 | |||||||
Disposal facilities acquired under option and development agreements | Water treatment facilities and equipment | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 10,539 | |||||||
Disposal facilities acquired under option and development agreements | Water treatment facilities and equipment | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 10,540 | |||||||
Disposal facilities acquired under option and development agreements | Water treatment facilities and equipment | Change | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | -1 | |||||||
Disposal facilities acquired under option and development agreements | Water treatment facilities and equipment | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Disposal facilities acquired under option and development agreements | Water treatment facilities and equipment | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 30 years | |||||||
Disposal facilities acquired under option and development agreements | Buildings and leasehold improvements | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,130 | |||||||
Disposal facilities acquired under option and development agreements | Buildings and leasehold improvements | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1,130 | |||||||
Disposal facilities acquired under option and development agreements | Buildings and leasehold improvements | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 7 years | |||||||
Disposal facilities acquired under option and development agreements | Buildings and leasehold improvements | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 30 years | |||||||
Disposal facilities acquired under option and development agreements | Land | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 213 | |||||||
Disposal facilities acquired under option and development agreements | Land | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 213 | |||||||
Disposal facilities acquired under option and development agreements | Other | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1 | |||||||
Disposal facilities acquired under option and development agreements | Other | Estimated | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Property, plant and equipment | 1 | |||||||
Disposal facilities acquired under option and development agreements | Other | Minimum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 3 years | |||||||
Disposal facilities acquired under option and development agreements | Other | Maximum | ||||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||||
Useful life of property, plant and equipment | 5 years |
Acquisitions_Details_71
Acquisitions (Details 7) (USD $) | 12 Months Ended | 6 Months Ended | ||||
In Thousands, except Share data, unless otherwise specified | Mar. 31, 2013 | Mar. 31, 2014 | Sep. 30, 2014 | Mar. 31, 2012 | Mar. 31, 2011 | Jun. 19, 2012 |
item | ||||||
Acquisitions | ||||||
Number of business acquired | 2 | |||||
Cash paid, net of cash acquired | $14,000 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Goodwill | 555,220 | 1,107,006 | 1,170,490 | 167,245 | 8,568 | |
Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | |||||
Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 25 years | |||||
Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Crude oil tanks and related equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 17,851 | |||||
Crude oil tanks and related equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Crude oil tanks and related equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 40 years | 40 years | ||||
Crude Oil Logistics | ||||||
Acquisitions | ||||||
Number of business acquired | 2 | |||||
Value of common units issued | 5,300 | |||||
Cash paid, net of cash acquired | 67,800 | |||||
Common units issued | 175,211 | |||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 1,235 | 1,221 | ||||
Inventories | 1,021 | 1,021 | ||||
Prepaid expenses and other current assets | 54 | 58 | ||||
Goodwill | 37,867 | 30,730 | ||||
Accounts payable - trade | -665 | -521 | ||||
Accrued expenses and other payables | -124 | -266 | ||||
Fair value of net assets acquired | 73,090 | 73,090 | ||||
Crude Oil Logistics | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | 1,235 | |||||
Inventories | 1,021 | |||||
Prepaid expenses and other current assets | 54 | |||||
Goodwill | 37,867 | |||||
Accounts payable - trade | -665 | |||||
Accrued expenses and other payables | -124 | |||||
Fair value of net assets acquired | 73,090 | |||||
Crude Oil Logistics | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Accounts receivable - trade | -14 | |||||
Prepaid expenses and other current assets | 4 | |||||
Goodwill | -7,137 | |||||
Accounts payable - trade | 144 | |||||
Accrued expenses and other payables | -142 | |||||
Crude Oil Logistics | Customer relationships | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 6,300 | 13,300 | ||||
Useful life of intangible assets | 3 years | 3 years | ||||
Crude Oil Logistics | Customer relationships | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 6,300 | |||||
Crude Oil Logistics | Customer relationships | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 7,000 | |||||
Crude Oil Logistics | Non-compete agreements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 35 | 35 | ||||
Useful life of intangible assets | 3 years | 3 years | ||||
Crude Oil Logistics | Non-compete agreements | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 35 | |||||
Crude Oil Logistics | Trade names | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 530 | 530 | ||||
Crude Oil Logistics | Trade names | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Intangible assets | 530 | |||||
Crude Oil Logistics | Vehicles | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,977 | 2,980 | ||||
Crude Oil Logistics | Vehicles | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 2,977 | |||||
Crude Oil Logistics | Vehicles | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 3 | |||||
Crude Oil Logistics | Vehicles | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years | ||||
Crude Oil Logistics | Vehicles | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 10 years | 10 years | ||||
Crude Oil Logistics | Buildings and leasehold improvements | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 280 | 58 | ||||
Crude Oil Logistics | Buildings and leasehold improvements | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 280 | |||||
Crude Oil Logistics | Buildings and leasehold improvements | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | -222 | |||||
Crude Oil Logistics | Buildings and leasehold improvements | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years | ||||
Crude Oil Logistics | Buildings and leasehold improvements | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Crude Oil Logistics | Crude oil tanks and related equipment | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 3,462 | 3,822 | ||||
Crude Oil Logistics | Crude oil tanks and related equipment | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 3,462 | |||||
Crude Oil Logistics | Crude oil tanks and related equipment | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 360 | |||||
Crude Oil Logistics | Crude oil tanks and related equipment | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 2 years | 2 years | ||||
Crude Oil Logistics | Crude oil tanks and related equipment | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 30 years | 30 years | ||||
Crude Oil Logistics | Barges and towboats | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 20,065 | 20,065 | ||||
Useful life of property, plant and equipment | 20 years | 20 years | ||||
Crude Oil Logistics | Barges and towboats | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 20,065 | |||||
Crude Oil Logistics | Other | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 53 | 57 | ||||
Crude Oil Logistics | Other | Estimated | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 53 | |||||
Crude Oil Logistics | Other | Change | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Property, plant and equipment | 4 | |||||
Crude Oil Logistics | Other | Minimum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 3 years | 3 years | ||||
Crude Oil Logistics | Other | Maximum | ||||||
Estimated fair values of the assets acquired and liabilities assumed | ||||||
Useful life of property, plant and equipment | 5 years | 5 years |
Acquisitions_Details_81
Acquisitions (Details 8) (USD $) | 12 Months Ended | 6 Months Ended | 12 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2013 | Sep. 30, 2014 | Mar. 31, 2014 |
item | item | item | |
Acquisitions | |||
Number of business combination agreements | 2 | ||
Cash paid | $14,000 | ||
Retail propane | |||
Acquisitions | |||
Number of business combination agreements | 3 | 4 | |
Cash paid | 6,400 | ||
Retail propane and liquids | |||
Acquisitions | |||
Cash paid | 21,900 | ||
Natural gas liquids terminals | |||
Acquisitions | |||
Number of business combination agreements | 4 | ||
Number of business combination agreements | 4 |
Property_Plant_and_Equipment_D1
Property, Plant and Equipment (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | |
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | $1,586,370,000 | $1,586,370,000 | $938,910,000 | $576,564,000 | |||
Less: Accumulated depreciation | -153,057,000 | -153,057,000 | -109,564,000 | -50,127,000 | |||
Net property, plant and equipment | 1,433,313,000 | 1,433,313,000 | 829,346,000 | 526,437,000 | |||
Depreciation expense | 28,400,000 | 13,700,000 | 46,900,000 | 27,200,000 | 59,900,000 | 39,200,000 | 10,600,000 |
Natural gas liquids terminal assets | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 127,258,000 | 127,258,000 | 75,141,000 | 63,637,000 | |||
Natural gas liquids terminal assets | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 2 years | 2 years | |||||
Natural gas liquids terminal assets | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Refined products and renewables terminal assets and equipment | |||||||
Property, Plant and Equipment | |||||||
Useful life | 20 years | ||||||
Property, plant and equipment, gross | 419,411,000 | 419,411,000 | |||||
Retail propane equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 167,825,000 | 167,825,000 | 160,758,000 | 152,802,000 | |||
Retail propane equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 2 years | 2 years | |||||
Retail propane equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Vehicles and railcars | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 172,799,000 | 172,799,000 | 152,676,000 | ||||
Vehicles and railcars | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | ||||||
Vehicles and railcars | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 25 years | ||||||
Water treatment facilities and equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 209,644,000 | 209,644,000 | 180,985,000 | 91,944,000 | |||
Water treatment facilities and equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 3 years | |||||
Water treatment facilities and equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Crude oil tanks and related equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 145,287,000 | 145,287,000 | 106,125,000 | 22,577,000 | |||
Crude oil tanks and related equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 2 years | 2 years | |||||
Crude oil tanks and related equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 40 years | 40 years | |||||
Barges and towboats | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 56,094,000 | 56,094,000 | 52,217,000 | 25,963,000 | |||
Barges and towboats | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 5 years | 5 years | |||||
Barges and towboats | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 40 years | 40 years | |||||
Information technology equipment | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 30,519,000 | 30,519,000 | 20,768,000 | 12,169,000 | |||
Information technology equipment | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 3 years | |||||
Information technology equipment | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 7 years | 7 years | |||||
Buildings and leasehold improvements | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 77,415,000 | 77,415,000 | 60,004,000 | 48,975,000 | |||
Buildings and leasehold improvements | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 3 years | |||||
Buildings and leasehold improvements | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 40 years | 40 years | |||||
Land | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 88,350,000 | 88,350,000 | 30,241,000 | 21,815,000 | |||
Tank bottoms | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 17,679,000 | 17,679,000 | 13,403,000 | ||||
Volume of property, plant and equipment (in barrels) | 185,000 | 185,000 | |||||
Other | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 16,770,000 | 16,770,000 | 6,341,000 | 16,104,000 | |||
Other | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | 5 years | |||||
Other | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 30 years | 30 years | |||||
Construction in progress | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | 57,319,000 | 57,319,000 | 80,251,000 | 32,405,000 | |||
Vehicles | |||||||
Property, Plant and Equipment | |||||||
Property, plant and equipment, gross | $152,676,000 | $88,173,000 | |||||
Vehicles | Minimum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 3 years | ||||||
Vehicles | Maximum | |||||||
Property, Plant and Equipment | |||||||
Useful life | 25 years |
Goodwill_and_Intangible_Assets2
Goodwill and Intangible Assets (Details) (USD $) | 6 Months Ended | 12 Months Ended | ||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Goodwill | ||||
Goodwill at the beginning of the period | $1,107,006 | $555,220 | $167,245 | $8,568 |
Revisions to acquisition accounting (Note 4) | -21,614 | |||
Acquisitions (Note 4) | 86,895 | 551,786 | 387,975 | 158,677 |
Disposal | -1,797 | |||
Goodwill at the end of the period | $1,170,490 | $1,107,006 | $555,220 | $167,245 |
Goodwill_and_Intangible_Assets3
Goodwill and Intangible Assets (Details 2) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2011 |
In Thousands, unless otherwise specified | |||||
Goodwill by segment | |||||
Goodwill | $1,170,490 | $1,107,006 | $555,220 | $167,245 | $8,568 |
Crude oil logistics | |||||
Goodwill by segment | |||||
Goodwill | 579,845 | 606,383 | 246,345 | ||
Water solutions | |||||
Goodwill by segment | |||||
Goodwill | 320,106 | 262,203 | 109,470 | ||
Liquids | |||||
Goodwill by segment | |||||
Goodwill | 91,135 | 90,135 | 87,136 | ||
Retail propane | |||||
Goodwill by segment | |||||
Goodwill | 114,285 | 114,285 | 112,269 | ||
Refined products and renewables | |||||
Goodwill by segment | |||||
Goodwill | $65,119 | $34,000 |
Goodwill_and_Intangible_Assets4
Goodwill and Intangible Assets (Details 3) (USD $) | 12 Months Ended | 6 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Sep. 30, 2014 | Mar. 31, 2013 |
Amortizable | |||
Gross Carrying Amount | $809,064 | 976,952 | $454,157 |
Accumulated Amortization | 116,728 | 166,484 | 44,155 |
Non-Amortizable | |||
Gross carrying amount of intangible assets | 831,684 | 1,004,572 | 485,587 |
Trade names | |||
Non-Amortizable | |||
Gross Carrying Amount | 22,620 | 27,620 | |
Customer relationships | |||
Amortizable | |||
Gross Carrying Amount | 697,405 | 761,992 | 405,160 |
Accumulated Amortization | 83,261 | 119,439 | 30,959 |
Useful Lives | 9 years | ||
Customer relationships | Minimum | |||
Amortizable | |||
Useful Lives | 3 years | 3 years | |
Customer relationships | Maximum | |||
Amortizable | |||
Useful Lives | 20 years | 20 years | |
Customer relationships | Weighted average | |||
Amortizable | |||
Useful Lives | 9 years | ||
Pipeline capacity rights | |||
Amortizable | |||
Gross Carrying Amount | 94,800 | ||
Accumulated Amortization | 942 | ||
Useful Lives | 30 years | 30 years | |
Water facility development agreement | |||
Amortizable | |||
Gross Carrying Amount | 14,000 | 14,000 | |
Accumulated Amortization | 2,100 | 3,500 | |
Useful Lives | 5 years | 5 years | |
Executory contracts and other agreements | |||
Amortizable | |||
Gross Carrying Amount | 23,920 | 23,920 | |
Accumulated Amortization | 13,190 | 16,367 | |
Executory contracts and other agreements | Minimum | |||
Amortizable | |||
Useful Lives | 5 years | ||
Executory contracts and other agreements | Maximum | |||
Amortizable | |||
Useful Lives | 10 years | ||
Non-compete agreements | |||
Amortizable | |||
Gross Carrying Amount | 14,161 | 14,412 | 11,509 |
Accumulated Amortization | 6,388 | 8,302 | 2,871 |
Non-compete agreements | Minimum | |||
Amortizable | |||
Useful Lives | 2 years | 2 years | |
Non-compete agreements | Maximum | |||
Amortizable | |||
Useful Lives | 7 years | 7 years | |
Trade names | |||
Amortizable | |||
Gross Carrying Amount | 15,489 | 14,539 | 2,784 |
Accumulated Amortization | 3,081 | 5,197 | 326 |
Non-Amortizable | |||
Gross Carrying Amount | 22,620 | 31,430 | |
Trade names | Minimum | |||
Amortizable | |||
Useful Lives | 2 years | 2 years | |
Trade names | Maximum | |||
Amortizable | |||
Useful Lives | 10 years | 10 years | |
Debt issuance costs | |||
Amortizable | |||
Gross Carrying Amount | 44,089 | 53,289 | 19,494 |
Accumulated Amortization | $8,708 | 12,737 | $2,981 |
Debt issuance costs | Minimum | |||
Amortizable | |||
Useful Lives | 5 years | 5 years | |
Debt issuance costs | Maximum | |||
Amortizable | |||
Useful Lives | 10 years | 10 years |
Goodwill_and_Intangible_Assets5
Goodwill and Intangible Assets (Details 4) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Amortization related to intangible assets | |||||||
Amortization expense | $25,812 | $13,338 | $50,754 | $24,636 | $72,754 | $44,086 | $6,615 |
Future amortization expense of intangible assets | |||||||
2015 (six months) | 50,570 | 50,570 | |||||
2016 | 97,432 | 97,432 | 83,449 | ||||
2017 | 90,795 | 90,795 | 76,826 | ||||
2018 | 86,818 | 86,818 | 72,857 | ||||
2019 | 79,587 | 79,587 | 66,826 | ||||
Thereafter | 405,266 | 405,266 | 303,408 | ||||
Total | 810,468 | 810,468 | 692,336 | ||||
Depreciation and amortization | |||||||
Amortization related to intangible assets | |||||||
Amortization expense | 21,711 | 11,324 | 42,604 | 20,600 | 60,855 | 29,657 | 4,538 |
Cost of sales | |||||||
Amortization related to intangible assets | |||||||
Amortization expense | 1,984 | 949 | 4,121 | 1,574 | 6,172 | 5,285 | 800 |
Interest expense | |||||||
Amortization related to intangible assets | |||||||
Amortization expense | $2,117 | $1,065 | $4,029 | $2,462 | $5,727 | $3,375 | $1,277 |
LongTerm_Debt_Details
Long-Term Debt (Details) (USD $) | 6 Months Ended | 12 Months Ended | 0 Months Ended | ||||||
Sep. 30, 2014 | Mar. 31, 2014 | Jul. 09, 2014 | Oct. 16, 2013 | Sep. 30, 2013 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2011 | Jun. 19, 2012 | |
Long-Term Debt | |||||||||
Total debt | $2,442,413,000 | $1,636,914,000 | $749,062,000 | ||||||
Less - current maturities | 5,062,000 | 7,080,000 | 8,626,000 | ||||||
Long-term debt | 2,437,351,000 | 1,629,834,000 | 740,436,000 | ||||||
Summary of assets and liabilities | |||||||||
Cash and cash equivalents | 11,823,000 | 10,440,000 | 5,528,000 | 11,561,000 | 7,832,000 | 16,337,000 | |||
Accounts receivable - trade net | 1,433,117,000 | 900,904,000 | 562,757,000 | ||||||
Accounts receivable - affiliates | 41,706,000 | 7,445,000 | 22,883,000 | ||||||
Inventories | 941,589,000 | 310,160,000 | 126,895,000 | ||||||
Prepaid expenses and other current assets | 156,818,000 | 80,350,000 | 37,891,000 | ||||||
Property, plant and equipment, net | 1,433,313,000 | 829,346,000 | 526,437,000 | ||||||
Goodwill | 1,170,490,000 | 1,107,006,000 | 555,220,000 | 167,245,000 | 8,568,000 | ||||
Intangible assets, net | 838,088,000 | 714,956,000 | 441,432,000 | ||||||
Investments in unconsolidated entities | 482,644,000 | 189,821,000 | |||||||
Other noncurrent assets | 42,091,000 | 16,795,000 | 6,542,000 | ||||||
Accounts payable - trade | -1,345,024,000 | -740,211,000 | -536,055,000 | ||||||
Accounts payable - affiliates | -85,307,000 | -76,846,000 | -6,900,000 | ||||||
Accrued expenses and other payables | -218,482,000 | -141,690,000 | -85,606,000 | ||||||
Advance payments received from customers | -106,105,000 | -29,965,000 | -22,372,000 | ||||||
Long-term debt | -2,437,351,000 | -1,629,834,000 | -740,436,000 | ||||||
Other noncurrent liabilities | -39,518,000 | -9,744,000 | -2,205,000 | ||||||
BOSTCO | |||||||||
Summary of assets and liabilities | |||||||||
Investments in unconsolidated entities | 244,092,000 | ||||||||
TLP | |||||||||
Long-Term Debt | |||||||||
Long-term debt | 252,000,000 | ||||||||
Summary of assets and liabilities | |||||||||
Cash and cash equivalents | 726,000 | ||||||||
Accounts receivable - trade net | 12,252,000 | ||||||||
Accounts receivable - affiliates | 1,105,000 | ||||||||
Inventories | 1,613,000 | ||||||||
Prepaid expenses and other current assets | 1,363,000 | ||||||||
Property, plant and equipment, net | 504,272,000 | ||||||||
Goodwill | 29,118,000 | ||||||||
Intangible assets, net | 38,571,000 | ||||||||
Investments in unconsolidated entities | 268,410,000 | ||||||||
Other noncurrent assets | 1,910,000 | ||||||||
Accounts payable - trade | -4,009,000 | ||||||||
Accounts payable - affiliates | -146,000 | ||||||||
Accrued expenses and other payables | -11,625,000 | ||||||||
Advance payments received from customers | -141,000 | ||||||||
Long-term debt | -252,000,000 | ||||||||
Other noncurrent liabilities | -4,247,000 | ||||||||
NET ASSETS | 587,172,000 | ||||||||
TLP | Credit Facility | |||||||||
Long-Term Debt | |||||||||
Total debt | 252,000,000 | ||||||||
Maximum borrowing capacity | 350,000,000 | ||||||||
Outstanding cash borrowings | 252,000,000 | ||||||||
Outstanding letters of credit | 0 | ||||||||
Consolidated EBITDA | 4.75 | ||||||||
Maximum borrowing capacity as multiplier of consolidated EBITDA | 352,900,000 | ||||||||
Additional Permitted JV investments | 75,000,000 | ||||||||
TLP | Credit Facility | Minimum | |||||||||
Long-Term Debt | |||||||||
Commitment fees charged on unused credit (as a percent) | 0.38% | ||||||||
Interest coverage ratio | 3 | ||||||||
TLP | Credit Facility | Maximum | |||||||||
Long-Term Debt | |||||||||
Commitment fees charged on unused credit (as a percent) | 0.50% | ||||||||
Leverage ratio | 4.75 | ||||||||
Acquisitions that can be made as percentage of consolidated net tangible assets and permitted JV investments | 5.00% | ||||||||
Leverage ratio, in the event of issuance of senior unsecured notes | 3.75 | ||||||||
TLP | Credit Facility | BOSTCO | Maximum | |||||||||
Long-Term Debt | |||||||||
Permitted JV investments | 225,000,000 | ||||||||
TLP | Credit Facility | Alternate base rate | |||||||||
Long-Term Debt | |||||||||
Variable interest rate base | base rate | ||||||||
TLP | Credit Facility | Alternate base rate | Minimum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 1.00% | ||||||||
TLP | Credit Facility | Alternate base rate | Maximum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 2.00% | ||||||||
TLP | Credit Facility | LIBOR rate | |||||||||
Long-Term Debt | |||||||||
Variable interest rate base | LIBOR | ||||||||
TLP | Credit Facility | LIBOR rate | Minimum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 2.00% | ||||||||
TLP | Credit Facility | LIBOR rate | Maximum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 3.00% | ||||||||
Revolving Credit Facility | |||||||||
Long-Term Debt | |||||||||
Outstanding cash borrowings | 1,100,000,000 | 922,000,000 | |||||||
Actual leverage ratio | 3.4 | 3 | |||||||
Actual interest coverage ratio | 4.8 | 7 | |||||||
Interest rate (as a percent) | 1.91% | 1.98% | |||||||
Revolving Credit Facility | Minimum | |||||||||
Long-Term Debt | |||||||||
Commitment fees charged on unused credit (as a percent) | 0.38% | 0.38% | |||||||
Interest coverage ratio | 2.75 | 2.75 | |||||||
Revolving Credit Facility | Maximum | |||||||||
Long-Term Debt | |||||||||
Commitment fees charged on unused credit (as a percent) | 0.50% | 0.50% | |||||||
Leverage ratio | 4.25 | 4.25 | |||||||
Revolving Credit Facility | Alternate base rate | |||||||||
Long-Term Debt | |||||||||
Variable interest rate base | base rate | base rate | |||||||
Revolving Credit Facility | Alternate base rate | Minimum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 0.50% | 0.50% | |||||||
Revolving Credit Facility | Alternate base rate | Maximum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 1.50% | 1.50% | |||||||
Revolving Credit Facility | LIBOR rate | |||||||||
Long-Term Debt | |||||||||
Variable interest rate base | LIBOR | LIBOR | |||||||
Interest rate margin added to variable rate base (as a percent) | 1.75% | 0.16% | |||||||
Reference rate (as a percent) | 0.16% | 1.75% | |||||||
Fixed interest rate (as a percent) | 1.91% | ||||||||
Interest rate (as a percent) | 1.91% | ||||||||
Revolving Credit Facility | LIBOR rate | Minimum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 1.50% | 1.50% | |||||||
Revolving Credit Facility | LIBOR rate | Maximum | |||||||||
Long-Term Debt | |||||||||
Interest rate margin added to variable rate base (as a percent) | 2.50% | 2.50% | |||||||
Revolving Credit Facility | Expansion Capital Facility | |||||||||
Long-Term Debt | |||||||||
Total debt | 137,000,000 | 532,500,000 | 441,500,000 | ||||||
Maximum borrowing capacity | 858,000,000 | 785,500,000 | |||||||
Outstanding cash borrowings | 137,000,000 | 532,500,000 | |||||||
Revolving Credit Facility | Expansion Capital Facility | LIBOR rate | |||||||||
Long-Term Debt | |||||||||
Outstanding cash borrowings | 137,000,000 | 532,500,000 | |||||||
Interest rate (as a percent) | 0.00% | 1.91% | |||||||
Revolving Credit Facility | Working Capital Facility | |||||||||
Long-Term Debt | |||||||||
Total debt | 942,500,000 | 389,500,000 | 36,000,000 | ||||||
Maximum borrowing capacity | 1,335,000,000 | 935,500,000 | |||||||
Outstanding cash borrowings | 942,500,000 | 389,500,000 | |||||||
Outstanding letters of credit | 209,200,000 | 270,600,000 | |||||||
Revolving Credit Facility | Working Capital Facility | Alternate base rate | |||||||||
Long-Term Debt | |||||||||
Outstanding cash borrowings | 31,500,000 | ||||||||
Interest rate (as a percent) | 4.00% | ||||||||
Revolving Credit Facility | Working Capital Facility | LIBOR rate | |||||||||
Long-Term Debt | |||||||||
Outstanding cash borrowings | 942,500,000 | 358,000,000 | |||||||
Interest rate (as a percent) | 0.00% | 1.91% | |||||||
Revolving Credit Facility | Letters of credit | |||||||||
Long-Term Debt | |||||||||
Reference rate (as a percent) | 1.75% | ||||||||
Fixed interest rate (as a percent) | 2.00% | ||||||||
5.125% Senior Notes due 2019 | |||||||||
Long-Term Debt | |||||||||
Total debt | 400,000,000 | ||||||||
Fixed interest rate (as a percent) | 5.13% | 5.13% | |||||||
Debt issued | 400,000,000 | ||||||||
Net proceeds after underwriting fees and estimated offering costs | 393,500,000 | ||||||||
Initial purchase discount | 6,000,000 | ||||||||
Estimated offering costs | 500,000 | ||||||||
6.875% Notes due 2021 | |||||||||
Long-Term Debt | |||||||||
Total debt | 450,000,000 | 450,000,000 | |||||||
Fixed interest rate (as a percent) | 6.88% | 6.88% | |||||||
Debt issued | 450,000,000 | ||||||||
Liquidated damages amount per month | 100,000 | ||||||||
Net proceeds after underwriting fees and estimated offering costs | 438,400,000 | ||||||||
Initial purchase discount | 10,100,000 | ||||||||
Estimated offering costs | 1,500,000 | ||||||||
6.650% Notes due 2022 | |||||||||
Long-Term Debt | |||||||||
Total debt | 250,000,000 | 250,000,000 | 250,000,000 | ||||||
Fixed interest rate (as a percent) | 6.65% | 6.65% | 6.65% | ||||||
Debt issued | 250,000,000 | ||||||||
Repayments in semi-annual installments | 25,000,000 | 25,000,000 | |||||||
6.650% Notes due 2022 | Minimum | |||||||||
Long-Term Debt | |||||||||
Debt covenant terms, default trigger amount | 10,000,000 | 10,000,000 | |||||||
Percentage of aggregate principal amount held by trustee or holders to declare notes due and payable | 51.00% | 51.00% | |||||||
Other long-term debt | |||||||||
Long-Term Debt | |||||||||
Total debt | $10,913,000 | $14,914,000 | |||||||
Notes Due 2021 | |||||||||
Long-Term Debt | |||||||||
Fixed interest rate (as a percent) | 6.88% |
LongTerm_Debt_Details_2
Long-Term Debt (Details 2) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 |
In Thousands, unless otherwise specified | ||
Maturities | ||
2015 (six months) | $2,345 | |
2016 | 255,128 | 3,614 |
2017 | 2,362 | 2,356 |
2018 | 26,459 | 26,449 |
2019 | 1,130,938 | 972,238 |
Thereafter | 1,025,181 | 625,176 |
Total long-term debt | 2,442,413 | 1,636,914 |
TLP | Credit Facility | ||
Maturities | ||
2016 | 252,000 | |
Total long-term debt | 252,000 | |
Revolving Credit Facility | ||
Maturities | ||
2019 | 1,079,500 | 922,000 |
Total long-term debt | 1,079,500 | 922,000 |
2019 Notes | ||
Maturities | ||
Thereafter | 400,000 | |
Total long-term debt | 400,000 | |
2021 Notes | ||
Maturities | ||
Thereafter | 450,000 | |
Total long-term debt | 450,000 | |
2022 notes | ||
Maturities | ||
2018 | 25,000 | 25,000 |
2019 | 50,000 | 50,000 |
Thereafter | 175,000 | 175,000 |
Total long-term debt | 250,000 | 250,000 |
Other long-term debt | ||
Maturities | ||
2015 (six months) | 2,345 | |
2016 | 3,128 | |
2017 | 2,362 | |
2018 | 1,459 | |
2019 | 1,438 | |
Thereafter | 181 | |
Total long-term debt | $10,913 |
Income_Taxes_Details1
Income Taxes (Details) (USD $) | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
Income Taxes | ||
Minimum percentage of qualifying income of non-taxable subsidiaries | 90.00% | 90.00% |
Uncertain tax positions | $0 |
Commitments_and_Contingencies_4
Commitments and Contingencies (Details ) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | |
Asset retirement obligations | |||||||
Asset retirement obligations | $2,700,000 | $2,700,000 | $2,300,000 | ||||
Future minimum lease payments | |||||||
2015 (six months) | 71,007,000 | 71,007,000 | |||||
2016 | 106,384,000 | 106,384,000 | 93,454,000 | ||||
2017 | 88,666,000 | 88,666,000 | 64,209,000 | ||||
2018 | 74,265,000 | 74,265,000 | 49,802,000 | ||||
2019 | 49,907,000 | 49,907,000 | 29,213,000 | ||||
Thereafter | 117,125,000 | 117,125,000 | 58,182,000 | ||||
Total | 507,354,000 | 507,354,000 | 428,030,000 | ||||
Rental expense | $29,300,000 | $23,600,000 | $54,600,000 | $45,500,000 | $98,300,000 | $84,200,000 | $5,200,000 |
Commitments_and_Contingencies_5
Commitments and Contingencies (Details 2) (Pipeline Capacity Agreements, USD $) | Sep. 30, 2014 |
In Thousands, unless otherwise specified | |
Pipeline Capacity Agreements | |
Pipeline Capacity Agreements | |
2015 (six months) | $41,822 |
2016 | 95,050 |
2017 | 82,916 |
2018 | 62,565 |
2019 | 51,278 |
Thereafter | 107,537 |
Total | $441,168 |
Commitments_and_Contingencies_6
Commitments and Contingencies (Details 3) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
In Thousands, unless otherwise specified | |||
Commodity contracts | |||
Sales and purchase contracts for natural gas liquids and crude oil | |||
Net asset (liability) | $42,659 | $8,490 | ($7,106) |
Prepaid expenses and other current assets | |||
Sales and purchase contracts for natural gas liquids and crude oil | |||
Net asset (liability) | 44,400 | 43,500 | |
Prepaid expenses and other current assets | Commodity contracts | |||
Sales and purchase contracts for natural gas liquids and crude oil | |||
Net asset (liability) | 81,682 | 50,704 | 5,551 |
Accrued expenses and other payables | |||
Sales and purchase contracts for natural gas liquids and crude oil | |||
Net asset (liability) | 36,300 | 34,600 | |
Accrued expenses and other payables | Commodity contracts | |||
Sales and purchase contracts for natural gas liquids and crude oil | |||
Net asset (liability) | -39,023 | -42,214 | -12,701 |
Natural gas liquids | |||
Sales and purchase contracts for natural gas liquids and crude oil | |||
Fixed-price purchase commitments (in gallons) | 88,574,000 | 31,111,000 | |
Index-price purchase commitments (in gallons) | 528,459,000 | ||
Fixed-price sale commitments (in gallons/barrels) | 278,391,000 | 63,944,000 | |
Index-price sale commitments (in gallons/barrels) | 370,639,000 | ||
Fixed-price purchase commitments | 102,000 | 39,117 | |
Index-price purchase commitments | 601,719 | ||
Fixed-price sale commitments | 351,137 | 77,682 | |
Index-price sale commitments | 512,900 | ||
Crude oil | |||
Sales and purchase contracts for natural gas liquids and crude oil | |||
Fixed-price sale commitments (in gallons/barrels) | 32,000 | ||
Index-price sale commitments (in gallons/barrels) | 3,920,000 | ||
Index-price purchase commitments (in barrels) | 4,437,000 | ||
Fixed-price purchase commitments | 364,557 | ||
Index-price purchase commitments | 383,153 | ||
Fixed-price sale commitments | 2,867 | 324,765 | |
Index-price sale commitments | $337,528 |
Equity_Details1
Equity (Details) (USD $) | 0 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | 1 Months Ended | |||
17-May-11 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | Jun. 23, 2014 | Jul. 31, 2014 | |
Partnership equity | ||||||||
General partner, interest (as a percent) | 0.10% | 0.10% | 0.10% | 0.10% | ||||
Limited partners, interest (as a percent) | 99.90% | 99.90% | 99.90% | |||||
Initial Public Offering | ||||||||
Proceeds from sale of common units, net of offering costs | $370,446,000 | $415,089,000 | $650,155,000 | ($642,000) | $74,759,000 | |||
Common Units | ||||||||
Initial Public Offering | ||||||||
Number of units sold in public offering | 4,025,000 | 8,000,000 | ||||||
Units issued as a result of option exercised by underwriters | 767,100 | |||||||
Proceeds from sale of common units, net of offering costs | 338,000,000 | 32,400,000 | ||||||
Underwriting discounts and commissions | 12,300,000 | |||||||
Offering costs | $500,000 | |||||||
Subordinated Units | ||||||||
Partnership Equity | ||||||||
Subordinated units, conversion ratio | 1 | 1 |
Equity_Details_21
Equity (Details 2) (USD $) | 0 Months Ended | 3 Months Ended | 6 Months Ended | 12 Months Ended | 0 Months Ended | 1 Months Ended | ||||||||||
Jan. 23, 2014 | Oct. 23, 2013 | Jul. 25, 2013 | Apr. 25, 2013 | Jan. 24, 2013 | Oct. 17, 2012 | Jul. 24, 2012 | Apr. 18, 2012 | Jan. 24, 2012 | Oct. 21, 2011 | Jul. 25, 2011 | Sep. 30, 2014 | Sep. 30, 2014 | Mar. 31, 2014 | Apr. 24, 2014 | Oct. 31, 2014 | |
Distributions to Owners | ||||||||||||||||
Third level cash distribution percentage to general partner | 0.10% | 0.10% | ||||||||||||||
Distributions | ||||||||||||||||
Total distributions | $61,500,000 | |||||||||||||||
Amount per unit (in dollars per unit) | $0.53 | $0.51 | $0.49 | $0.48 | $0.46 | $0.45 | $0.41 | $0.36 | $0.35 | $0.34 | $0.17 | |||||
TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Distribution declared per unit (in dollars per unit) | 0.665 | |||||||||||||||
Amount of distribution declared | 0 | |||||||||||||||
Amount per unit (in dollars per unit) | $0.67 | |||||||||||||||
Amount Paid to Limited Partner | 8,700,000 | |||||||||||||||
Subsequent event | ||||||||||||||||
Distributions | ||||||||||||||||
Distribution declared per unit (in dollars per unit) | $0.61 | |||||||||||||||
Amount of distribution declared | 65,000,000 | |||||||||||||||
Amount per unit (in dollars per unit) | $0.55 | |||||||||||||||
Subsequent event | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Distribution declared per unit (in dollars per unit) | $0.67 | |||||||||||||||
Amount of distribution declared | 8,700,000 | |||||||||||||||
Minimum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.3375 | 0.3375 | ||||||||||||||
Minimum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.4 | |||||||||||||||
First target distribution | Minimum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.3375 | 0.3375 | ||||||||||||||
First target distribution | Minimum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.4 | |||||||||||||||
First target distribution | Maximum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.388125 | 0.388125 | ||||||||||||||
First target distribution | Maximum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.44 | |||||||||||||||
Second target distribution | Minimum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.388125 | 0.388125 | ||||||||||||||
Second target distribution | Minimum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.44 | |||||||||||||||
Second target distribution | Maximum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.421875 | 0.421875 | ||||||||||||||
Second target distribution | Maximum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.5 | |||||||||||||||
Third target distribution | Minimum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.421875 | 0.421875 | ||||||||||||||
Third target distribution | Minimum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.5 | |||||||||||||||
Third target distribution | Maximum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.50625 | 0.50625 | ||||||||||||||
Third target distribution | Maximum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.6 | |||||||||||||||
Thereafter | Minimum | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.50625 | 0.50625 | ||||||||||||||
Thereafter | Minimum | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Total Quarterly Distribution per Unit (in dollars per unit) | 0.6 | |||||||||||||||
Limited Partners | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 99.90% | 99.90% | ||||||||||||||
Distribution declared per unit (in dollars per unit) | 0.5888 | |||||||||||||||
Amount Paid to Limited Partner | 42,150,000 | 35,908,000 | 31,725,000 | 25,605,000 | 24,245,000 | 22,846,000 | 13,574,000 | 9,165,000 | 7,735,000 | 4,990,000 | 2,467,000 | |||||
Limited Partners | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 98.00% | |||||||||||||||
Limited Partners | Subsequent event | ||||||||||||||||
Distributions | ||||||||||||||||
Amount Paid to Limited Partner | 43,737,000 | |||||||||||||||
Limited Partners | Common Units | ||||||||||||||||
Distributions | ||||||||||||||||
Total distributions (in dollars per unit) | $0.59 | 0.5888 | ||||||||||||||
Limited Partners | Subordinated Units | ||||||||||||||||
Distributions | ||||||||||||||||
Total distributions (in dollars per unit) | $0.59 | 0.5888 | ||||||||||||||
Limited Partners | First target distribution | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 99.90% | 99.90% | ||||||||||||||
Limited Partners | First target distribution | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 98.00% | |||||||||||||||
Limited Partners | Second target distribution | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 86.90% | 86.90% | ||||||||||||||
Limited Partners | Second target distribution | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 85.00% | |||||||||||||||
Limited Partners | Third target distribution | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 76.90% | 76.90% | ||||||||||||||
Limited Partners | Third target distribution | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 75.00% | |||||||||||||||
Limited Partners | Thereafter | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 51.90% | 51.90% | ||||||||||||||
Limited Partners | Thereafter | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 50.00% | |||||||||||||||
General Partner | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 0.10% | 0.10% | ||||||||||||||
Incentive distribution to general partner | 9,500,000 | |||||||||||||||
Distribution declared per unit (in dollars per unit) | 0.5888 | |||||||||||||||
General Partner | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 2.00% | |||||||||||||||
General Partner | Notional units | ||||||||||||||||
Distributions | ||||||||||||||||
Total distributions (in dollars per unit) | $0.59 | 0.5888 | ||||||||||||||
General Partner | First target distribution | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 0.10% | 0.10% | ||||||||||||||
General Partner | First target distribution | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 2.00% | |||||||||||||||
General Partner | Second target distribution | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 13.10% | 13.10% | ||||||||||||||
General Partner | Second target distribution | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 15.00% | |||||||||||||||
General Partner | Third target distribution | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 23.10% | 23.10% | ||||||||||||||
General Partner | Third target distribution | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 25.00% | |||||||||||||||
General Partner | Thereafter | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 48.10% | 48.10% | ||||||||||||||
General Partner | Thereafter | TLP | ||||||||||||||||
Distributions | ||||||||||||||||
Marginal Percentage Interest In Distributions | 50.00% |
Equity_Details_31
Equity (Details 3) (USD $) | 6 Months Ended | 12 Months Ended | 3 Months Ended | 6 Months Ended | |||
In Thousands, except Share data, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | 17-May-11 |
Equity-Based Incentive Compensation | |||||||
Amount of withholding taxes paid on behalf of recipient | $9,901 | $3,750 | $1,468 | ||||
Rollforward of the liability related to equity-based compensation | |||||||
Balance at the beginning of the period | 10,012 | 5,043 | 5,043 | ||||
Expense recorded | 21,659 | 17,804 | 10,138 | ||||
Value of units vested and issued | -18,763 | -9,085 | -3,627 | ||||
Taxes paid on behalf of participants | -9,901 | -3,750 | -1,468 | ||||
Balance at the end of the period | 3,007 | 10,012 | 5,043 | 3,007 | |||
Maximum number of shares that may be issued as a percentage of outstanding common units | 10.00% | 10.00% | |||||
Incremental amount that the maximum units deliverable may automatically increase under the plan, expressed as a percentage of issued and outstanding common units | 10.00% | 10.00% | |||||
Common Units | |||||||
Equity-Based Incentive Compensation | |||||||
Closing price (in dollars per share) | $21 | ||||||
Estimated | |||||||
Equity-Based Incentive Compensation | |||||||
Estimate of forfeiture of unvested awards | 80,000 | ||||||
Restricted units | |||||||
Equity-Based Incentive Compensation | |||||||
Distributions on restricted units during the vesting period | 0 | 0 | |||||
Unvested restricted units at the beginning of the period (in shares) | 1,311,100 | 1,444,900 | 1,444,900 | ||||
Units granted (in shares) | 333,903 | 494,000 | 1,684,400 | ||||
Units vested and issued (in shares) | -438,009 | -296,269 | -156,802 | ||||
Units withheld for employee taxes (in shares) | -231,194 | -122,531 | -61,698 | ||||
Units forfeited (in shares) | -117,000 | -209,000 | -21,000 | ||||
Unvested restricted units at the end of the period (in shares) | 858,800 | 1,311,100 | 1,444,900 | 858,800 | |||
Number of awards vested | 858,800 | 1,311,100 | |||||
Estimate of forfeiture of unvested awards | 95,000 | ||||||
Closing price (in dollars per share) | $39.37 | $37.53 | $39.37 | ||||
Estimated stock-based compensation expense | |||||||
2015 (six months) | 6,343 | ||||||
2016 | 11,516 | 11,279 | |||||
2017 | 7,262 | 7,429 | |||||
2018 | 2,237 | 2,310 | |||||
2019 | 249 | 229 | |||||
Total | 27,607 | 35,640 | |||||
Rollforward of the liability related to equity-based compensation | |||||||
Expense recorded | $21,700 | $13,800 | $3,200 | $10,300 | |||
Weighted-average grant date fair value of the awards (in dollars per unit) | $35.16 | $33.78 | $35.16 | ||||
Number of units available for issuance under the Long-Term Incentive Plan | 7,100,000 | 6,200,000 | 7,100,000 | ||||
Restricted units | July 1, 2015 | |||||||
Equity-Based Incentive Compensation | |||||||
Number of awards vested | 334,800 | 341,300 | |||||
Restricted units | July 1, 2016 | |||||||
Equity-Based Incentive Compensation | |||||||
Number of awards vested | 314,000 | 322,500 | |||||
Restricted units | July 1, 2017 | |||||||
Equity-Based Incentive Compensation | |||||||
Number of awards vested | 178,500 | 192,500 | |||||
Restricted units | July 1, 2018 | |||||||
Equity-Based Incentive Compensation | |||||||
Number of awards vested | 31,500 | 30,500 |
Fair_Value_of_Financial_Instru7
Fair Value of Financial Instruments (Details) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
In Thousands, unless otherwise specified | |||
Prepaid expenses and other current assets | |||
Derivative assets (liabilities) | |||
Net asset | $44,400 | $43,500 | |
Accrued expenses and other payables | |||
Derivative assets (liabilities) | |||
Net asset | 36,300 | 34,600 | |
Commodity derivatives | |||
Derivative assets (liabilities) | |||
Net asset | 42,659 | 8,490 | -7,106 |
Commodity derivatives | Prepaid expenses and other current assets | |||
Derivative assets (liabilities) | |||
Net asset | 81,682 | 50,704 | 5,551 |
Commodity derivatives | Accrued expenses and other payables | |||
Derivative assets (liabilities) | |||
Net asset | -39,023 | -42,214 | -12,701 |
Recurring | Commodity derivatives | |||
Assets: | |||
Derivative Assets | 100,021 | 54,595 | 10,858 |
Liabilities: | |||
Derivative Liabilities | -43,658 | -46,561 | -16,604 |
Netting of counterparty contracts, assets | -4,635 | -4,347 | -3,503 |
Netting of counterparty contracts, liabilities | 4,635 | 4,347 | 3,503 |
Cash collateral held, assets | -13,704 | 456 | -1,760 |
Commodity derivatives reported on condensed consolidated balance sheet, assets | 81,682 | 50,704 | 5,595 |
Commodity derivatives reported on condensed consolidated balance sheet, liabilities | -39,023 | -42,214 | -12,701 |
Recurring | Level 1 | Commodity derivatives | |||
Assets: | |||
Derivative Assets | 48,632 | 4,990 | 947 |
Liabilities: | |||
Derivative Liabilities | -5,378 | -3,258 | -3,324 |
Recurring | Level 2 | Commodity derivatives | |||
Assets: | |||
Derivative Assets | 51,389 | 49,605 | 9,911 |
Liabilities: | |||
Derivative Liabilities | ($38,280) | ($43,303) | ($13,280) |
Fair_Value_of_Financial_Instru8
Fair Value of Financial Instruments (Details 2) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Derivative contract information | |||||||
Fair Value of Net Assets (Liabilities) | $56,363 | $56,363 | $8,034 | ($5,746) | |||
Net cash collateral held | -13,704 | -13,704 | 456 | -1,360 | |||
Net fair value of commodity derivatives on condensed consolidated balance sheet | 42,659 | 42,659 | 8,490 | -7,106 | |||
Cross-commodity | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -12,000 | -12,000 | 140,000 | 430,000 | |||
Fair Value of Net Assets (Liabilities) | -1,283 | -1,283 | -1,876 | -10,208 | |||
Crude oil fixed-price | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -1,638,000 | -1,638,000 | -1,600,000 | -144,000 | |||
Fair Value of Net Assets (Liabilities) | 9,380 | 9,380 | -2,796 | 1,033 | |||
Crude oil index | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | 2,195,000 | 2,195,000 | 3,598,000 | -91,000 | |||
Fair Value of Net Assets (Liabilities) | 4,397 | 4,397 | 6,099 | 153 | |||
Propane fixed-price | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | 1,238,000 | 1,238,000 | 60,000 | -282,000 | |||
Fair Value of Net Assets (Liabilities) | 53 | 53 | 1,753 | 3,197 | |||
Refined products fixed-price | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -4,475,000 | -4,475,000 | 732,000 | ||||
Fair Value of Net Assets (Liabilities) | 38,712 | 38,712 | 560 | ||||
Renewable products | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | -14,000 | -14,000 | 106,000 | ||||
Fair Value of Net Assets (Liabilities) | 5,104 | 5,104 | 4,084 | ||||
Other | |||||||
Derivative contract information | |||||||
Total Notional Units (Barrels) | 8,000 | ||||||
Fair Value of Net Assets (Liabilities) | 210 | 79 | |||||
Commodity contracts | |||||||
Derivative contract information | |||||||
Net gains (losses) on derivatives | $55,981 | ($10,672) | $38,496 | ($17,881) | ($43,655) | ($4,381) | $5,676 |
Fair_Value_of_Financial_Instru9
Fair Value of Financial Instruments (Details 3) (USD $) | 6 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Mar. 31, 2014 | |
TLP | Credit Facility | ||
Interest Rate Risk | ||
Outstanding debt | $252,000,000 | |
Revolving Credit Facility | ||
Interest Rate Risk | ||
Outstanding debt | 1,100,000,000 | 922,000,000 |
Interest rate (as a percent) | 1.91% | 1.98% |
Interest Rate Risk | TLP | Credit Facility | ||
Interest Rate Risk | ||
Outstanding debt | 252,000,000 | |
Interest rate (as a percent) | 2.66% | |
Change in interest rate that would result in an increase or decrease of annual interest expense (as a percent) | 0.13% | |
Increase or decrease in annual interest expense | 300,000 | |
Interest Rate Risk | Variable Rate Debt | ||
Interest Rate Risk | ||
Change in interest rate that would result in an increase or decrease of annual interest expense (as a percent) | 0.13% | 0.13% |
Increase or decrease in annual interest expense | $1,300,000 | $1,200,000 |
Recovered_Sheet10
Fair Value of Financial Instruments (Details 4) (USD $) | Sep. 30, 2014 |
In Thousands, unless otherwise specified | |
5.125% Senior Notes due 2019 | |
Fair Value of Fixed - Rate Notes | |
Fair value of Fixed - Rate Notes | $390,000 |
6.875% Notes due 2021 | |
Fair Value of Fixed - Rate Notes | |
Fair value of Fixed - Rate Notes | 475,000 |
6.650% Notes due 2022 | |
Fair Value of Fixed - Rate Notes | |
Fair value of Fixed - Rate Notes | $275,000 |
Segments_Details1
Segments (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Segment information | ||||||||||||||
Revenues | $5,380,526 | $3,975,935 | $2,743,445 | $1,593,937 | $1,385,957 | $1,617,613 | $1,338,208 | $1,135,510 | $326,436 | $9,029,140 | $2,979,894 | $9,699,274 | $4,417,767 | $1,310,473 |
Depreciation and amortization | 50,099 | 25,061 | 89,474 | 47,785 | 120,754 | 68,853 | 15,111 | |||||||
Operating Income | 7,770 | 9,945 | -12,785 | 2,603 | 106,565 | 87,307 | 15,030 | |||||||
Additions to property, plant and equipment | 605,642 | 111,781 | 660,509 | 146,298 | 390,989 | 326,896 | 200,457 | |||||||
Total assets | 6,551,679 | 4,167,223 | 2,291,618 | 6,551,679 | 4,167,223 | 2,291,618 | ||||||||
Long-lived assets, net | 3,441,891 | 2,651,308 | 1,523,089 | 3,441,891 | 2,651,308 | 1,523,089 | ||||||||
Crude oil logistics | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 9,240 | 3,330 | 18,971 | 8,014 | 22,111 | 9,176 | ||||||||
Operating Income | 38 | 5,884 | 1,501 | 12,493 | 678 | 34,236 | ||||||||
Additions to property, plant and equipment | 39,464 | 31,336 | 81,413 | 35,462 | 204,642 | 89,860 | ||||||||
Total assets | 2,079,380 | 1,723,812 | 801,351 | 2,079,380 | 1,723,812 | 801,351 | ||||||||
Long-lived assets, net | 996,615 | 980,978 | 357,230 | 996,615 | 980,978 | 357,230 | ||||||||
Water solutions | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 17,573 | 11,438 | 34,665 | 18,794 | ||||||||||
Operating Income | 14,792 | 2,913 | 13,885 | 5,956 | ||||||||||
Additions to property, plant and equipment | 40,610 | 62,473 | 48,072 | 70,182 | ||||||||||
Total assets | 964,336 | 875,714 | 964,336 | 875,714 | ||||||||||
Long-lived assets, net | 910,467 | 848,479 | 910,467 | 848,479 | ||||||||||
Liquids | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 3,384 | 2,672 | 6,585 | 5,376 | 11,018 | 11,085 | 3,661 | |||||||
Operating Income | 10,929 | 14,605 | 10,016 | 12,490 | 71,888 | 30,336 | 9,735 | |||||||
Additions to property, plant and equipment | 1,911 | 13,209 | 3,070 | 28,316 | 52,560 | 15,129 | 50,276 | |||||||
Total assets | 756,133 | 577,795 | 474,141 | 756,133 | 577,795 | 474,141 | ||||||||
Long-lived assets, net | 271,567 | 274,846 | 238,192 | 271,567 | 274,846 | 238,192 | ||||||||
Retail propane | ||||||||||||||
Segment information | ||||||||||||||
Number of operating divisions | 2 | 2 | ||||||||||||
Depreciation and amortization | 7,684 | 6,871 | 15,255 | 14,111 | 28,878 | 25,496 | 11,450 | |||||||
Operating Income | -3,062 | -4,520 | -4,648 | -6,024 | 61,285 | 46,869 | 9,616 | |||||||
Additions to property, plant and equipment | 9,567 | 4,546 | 12,441 | 11,492 | 24,430 | 66,933 | 150,181 | |||||||
Total assets | 506,958 | 541,832 | 513,301 | 506,958 | 541,832 | 513,301 | ||||||||
Long-lived assets, net | 436,621 | 438,324 | 441,762 | 436,621 | 438,324 | 441,762 | ||||||||
Refined products and renewables | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 11,917 | 12,761 | ||||||||||||
Operating Income | 8,822 | 7,567 | ||||||||||||
Additions to property, plant and equipment | 512,281 | 512,281 | ||||||||||||
Total assets | 2,183,674 | 303,230 | 2,183,674 | 303,230 | ||||||||||
Long-lived assets, net | 772,916 | 60,720 | 772,916 | 60,720 | ||||||||||
Corporate and other | ||||||||||||||
Segment information | ||||||||||||||
Depreciation and amortization | 301 | 750 | 1,237 | 1,490 | 3,017 | 2,173 | ||||||||
Operating Income | -23,749 | -8,937 | -41,106 | -22,312 | -44,117 | -32,710 | -4,321 | |||||||
Additions to property, plant and equipment | 1,809 | 217 | 3,262 | 846 | 7,242 | 17,858 | ||||||||
Total assets | 61,198 | 144,840 | 36,413 | 61,198 | 144,840 | 36,413 | ||||||||
Long-lived assets, net | 53,705 | 47,961 | 31,996 | 53,705 | 47,961 | 31,996 | ||||||||
Operating segment | Crude oil logistics | Crude oil sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 2,108,117 | 1,013,061 | 4,035,061 | 1,941,595 | 4,559,923 | 2,322,706 | ||||||||
Operating segment | Crude oil logistics | Crude oil transportation and other | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 13,082 | 9,794 | 25,196 | 19,729 | 36,469 | 16,442 | ||||||||
Operating segment | Water solutions | Water treatment and disposal | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 47,572 | 28,823 | 89,288 | 47,511 | ||||||||||
Operating segment | Water solutions | Water transportation | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 5,147 | 5,367 | 10,745 | 7,192 | ||||||||||
Operating segment | Liquids | Propane sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 240,433 | 191,437 | 462,879 | 315,274 | 1,632,948 | 841,448 | 923,022 | |||||||
Operating segment | Liquids | Other product sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 306,625 | 308,606 | 594,984 | 558,459 | 1,231,965 | 858,276 | 251,627 | |||||||
Operating segment | Liquids | Other revenues | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 6,814 | 9,250 | 12,530 | 18,114 | 31,062 | 33,954 | 2,462 | |||||||
Operating segment | Retail propane | Propane sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 48,552 | 40,651 | 100,578 | 87,342 | 388,225 | 288,410 | 175,417 | |||||||
Operating segment | Retail propane | Distillate sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 11,530 | 10,562 | 30,255 | 28,431 | 127,672 | 106,192 | 6,547 | |||||||
Operating segment | Retail propane | Other revenues | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 8,276 | 8,198 | 15,457 | 15,898 | 35,918 | 35,856 | 17,370 | |||||||
Operating segment | Refined products and renewables | Refined products sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 2,489,795 | 3,476,018 | ||||||||||||
Operating segment | Refined products and renewables | Renewables sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 117,425 | 248,699 | ||||||||||||
Operating segment | Corporate and other | ||||||||||||||
Segment information | ||||||||||||||
Revenues | 1,333 | 1,485 | 2,794 | 2,959 | 437,713 | 4,233 | ||||||||
Elimination of intersegment sales | ||||||||||||||
Segment information | ||||||||||||||
Revenues | ($24,175) | ($33,297) | ($75,314) | ($62,610) | ($283,397) | ($151,977) | ($65,972) |
Transactions_with_Affiliates_D1
Transactions with Affiliates (Details) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | ||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 | |
Transactions with Affiliates | |||||||
Receivables from affiliates | $41,706,000 | $41,706,000 | $7,445,000 | $22,883,000 | |||
Payables to related parties | 85,307,000 | 85,307,000 | 76,846,000 | 6,900,000 | |||
SemGroup | |||||||
Transactions with Affiliates | |||||||
Sales to related party | 43,427,000 | 3,780,000 | 117,233,000 | 3,780,000 | 306,780,000 | 32,431,000 | 29,200,000 |
Purchase from related parties | 45,730,000 | 28,377,000 | 118,997,000 | 47,916,000 | 445,951,000 | 60,425,000 | 23,800,000 |
Receivables from affiliates | 39,331,000 | 39,331,000 | 7,303,000 | ||||
Payables to related parties | 44,015,000 | 44,015,000 | 27,738,000 | 4,601,000 | |||
Equity method investee | |||||||
Transactions with Affiliates | |||||||
Sales to related party | 9,131,000 | 9,131,000 | |||||
Purchase from related parties | 34,689,000 | 70,965,000 | |||||
Receivables from affiliates | 670,000 | 670,000 | |||||
Payables to related parties | 39,549,000 | 39,549,000 | 48,454,000 | ||||
Entities affiliated with management | |||||||
Transactions with Affiliates | |||||||
Increase in property, plant and equipment | 5,800,000 | 8,200,000 | |||||
Sales to related party | 1,706,000 | 58,769,000 | 1,854,000 | 109,872,000 | 110,824,000 | 16,828,000 | |
Purchase from related parties | 3,845,000 | 48,522,000 | 6,984,000 | 56,346,000 | 120,038,000 | 60,942,000 | |
Receivables from affiliates | 1,705,000 | 1,705,000 | 142,000 | 22,883,000 | |||
Payables to related parties | $1,743,000 | $1,743,000 | $654,000 | $2,299,000 |
Condensed_Consolidating_Guaran8
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details) (Guarantor Subsidiaries, USD $) | Sep. 30, 2014 |
Guarantor Subsidiaries | |
Condensed consolidating financial information | |
Restricted net assets | $0 |
Condensed_Consolidating_Guaran9
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 2) (USD $) | Sep. 30, 2014 | Mar. 31, 2014 | Sep. 30, 2013 | Mar. 31, 2013 | Mar. 31, 2012 | Mar. 31, 2011 |
In Thousands, unless otherwise specified | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | $11,823 | $10,440 | $5,528 | $11,561 | $7,832 | $16,337 |
Accounts receivable - trade, net of allowance for doubtful accounts | 1,433,117 | 900,904 | 562,757 | |||
Accounts receivable - affiliates | 41,706 | 7,445 | 22,883 | |||
Inventories | 941,589 | 310,160 | 126,895 | |||
Prepaid expenses and other current assets | 156,818 | 80,350 | 37,891 | |||
Total current assets | 2,585,053 | 1,309,299 | 761,987 | |||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | 1,433,313 | 829,346 | 526,437 | |||
GOODWILL | 1,170,490 | 1,107,006 | 555,220 | 167,245 | 8,568 | |
INTANGIBLE ASSETS, net of accumulated amortization | 838,088 | 714,956 | 441,432 | |||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 482,644 | 189,821 | ||||
OTHER NONCURRENT ASSETS | 42,091 | 16,795 | 6,542 | |||
Total assets | 6,551,679 | 4,167,223 | 2,291,618 | |||
CURRENT LIABILITIES: | ||||||
Accounts payable - trade | 1,345,024 | 740,211 | 536,055 | |||
Accounts payable - affiliates | 85,307 | 76,846 | 6,900 | |||
Accrued expenses and other payables | 218,482 | 141,690 | 85,606 | |||
Advance payments received from customers | 106,105 | 29,965 | 22,372 | |||
Current maturities of long-term debt | 5,062 | 7,080 | 8,626 | |||
Total current liabilities | 1,759,980 | 995,792 | 659,559 | |||
LONG-TERM DEBT, net of current maturities | 2,437,351 | 1,629,834 | 740,436 | |||
OTHER NONCURRENT LIABILITIES | 39,518 | 9,744 | 2,205 | |||
EQUITY | ||||||
Partners' equity (deficit) | 1,746,133 | 1,526,815 | 883,654 | |||
Accumulated other comprehensive loss | -73 | -236 | 24 | |||
Noncontrolling interests | 568,770 | 5,274 | 5,740 | |||
Total equity | 2,314,830 | 1,531,853 | 889,418 | 405,329 | 47,353 | |
Total liabilities and equity | 6,551,679 | 4,167,223 | 2,291,618 | |||
Reportable Entity | NGL Energy Partners LP (Parent) | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | 2,841 | 1,181 | 1,346 | 41 | 41 | |
Total current assets | 2,841 | 1,181 | ||||
INTANGIBLE ASSETS, net of accumulated amortization | 1,307 | 1,169 | 717 | |||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 248,893 | 327,281 | 237,736 | |||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 1,743,573 | 1,447,502 | 895,779 | |||
Total assets | 1,996,614 | 1,777,133 | 1,134,232 | |||
CURRENT LIABILITIES: | ||||||
Accrued expenses and other payables | 554 | 554 | 554 | |||
Total current liabilities | 554 | 554 | 554 | |||
LONG-TERM DEBT, net of current maturities | 250,000 | 250,000 | 250,000 | |||
EQUITY | ||||||
Partners' equity (deficit) | 1,746,060 | 1,526,579 | 883,678 | |||
Total equity | 1,746,060 | 1,526,579 | 883,678 | |||
Total liabilities and equity | 1,996,614 | 1,777,133 | 1,134,232 | |||
Reportable Entity | NGL Energy Finance Corp | ||||||
CURRENT ASSETS: | ||||||
INTANGIBLE ASSETS, net of accumulated amortization | 17,619 | 11,552 | ||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | 849,526 | 437,714 | ||||
Total assets | 867,145 | 449,266 | ||||
CURRENT LIABILITIES: | ||||||
Accrued expenses and other payables | 19,021 | 14,266 | ||||
Total current liabilities | 19,021 | 14,266 | ||||
LONG-TERM DEBT, net of current maturities | 850,000 | 450,000 | ||||
EQUITY | ||||||
Partners' equity (deficit) | -1,876 | -15,000 | ||||
Total equity | -1,876 | -15,000 | ||||
Total liabilities and equity | 867,145 | 449,266 | ||||
Reportable Entity | Guarantor Subsidiaries | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | 7,823 | 8,728 | 3,904 | 11,206 | 7,594 | 16,174 |
Accounts receivable - trade, net of allowance for doubtful accounts | 1,419,442 | 887,789 | 561,560 | |||
Accounts receivable - affiliates | 41,035 | 7,445 | 22,883 | |||
Inventories | 937,814 | 306,434 | 126,024 | |||
Prepaid expenses and other current assets | 155,332 | 80,294 | 37,784 | |||
Total current assets | 2,561,446 | 1,290,690 | 759,457 | |||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | 863,694 | 764,014 | 497,743 | |||
GOODWILL | 1,139,374 | 1,105,008 | 553,222 | |||
INTANGIBLE ASSETS, net of accumulated amortization | 778,960 | 700,603 | 439,365 | |||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 214,234 | 189,821 | ||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | -1,026,605 | -720,737 | -233,294 | |||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | 10,470 | 17,673 | 20,371 | |||
OTHER NONCURRENT ASSETS | 40,035 | 16,674 | 6,542 | |||
Total assets | 4,581,608 | 3,363,746 | 2,043,406 | |||
CURRENT LIABILITIES: | ||||||
Accounts payable - trade | 1,333,780 | 726,252 | 534,164 | |||
Accounts payable - affiliates | 85,237 | 73,703 | 6,900 | |||
Accrued expenses and other payables | 186,226 | 124,923 | 83,001 | |||
Advance payments received from customers | 105,597 | 29,891 | 22,364 | |||
Current maturities of long-term debt | 5,004 | 7,058 | 8,610 | |||
Total current liabilities | 1,715,844 | 961,827 | 655,039 | |||
LONG-TERM DEBT, net of current maturities | 1,085,155 | 929,754 | 490,433 | |||
OTHER NONCURRENT LIABILITIES | 35,160 | 9,663 | 2,155 | |||
EQUITY | ||||||
Partners' equity (deficit) | 1,745,450 | 1,462,691 | 895,779 | |||
Accumulated other comprehensive loss | -1 | -189 | ||||
Total equity | 1,745,449 | 1,462,502 | 895,779 | |||
Total liabilities and equity | 4,581,608 | 3,363,746 | 2,043,406 | |||
Reportable Entity | Non-Guarantor Subsidiaries | ||||||
CURRENT ASSETS: | ||||||
Cash and cash equivalents | 1,159 | 531 | 278 | 355 | 197 | 122 |
Accounts receivable - trade, net of allowance for doubtful accounts | 13,675 | 13,115 | 1,197 | |||
Accounts receivable - affiliates | 671 | |||||
Inventories | 3,775 | 3,726 | 871 | |||
Prepaid expenses and other current assets | 1,486 | 56 | 107 | |||
Total current assets | 20,766 | 17,428 | 2,530 | |||
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation | 569,619 | 65,332 | 28,694 | |||
GOODWILL | 31,116 | 1,998 | 1,998 | |||
INTANGIBLE ASSETS, net of accumulated amortization | 40,202 | 1,632 | 1,350 | |||
INVESTMENTS IN UNCONSOLIDATED ENTITIES | 268,410 | |||||
NET INTERCOMPANY RECEIVABLES (PAYABLES) | -71,814 | -44,258 | -4,442 | |||
OTHER NONCURRENT ASSETS | 2,056 | 121 | ||||
Total assets | 860,355 | 42,253 | 30,130 | |||
CURRENT LIABILITIES: | ||||||
Accounts payable - trade | 11,244 | 13,959 | 1,891 | |||
Accounts payable - affiliates | 70 | 3,143 | ||||
Accrued expenses and other payables | 12,681 | 1,947 | 2,051 | |||
Advance payments received from customers | 508 | 74 | 8 | |||
Current maturities of long-term debt | 58 | 22 | 16 | |||
Total current liabilities | 24,561 | 19,145 | 3,966 | |||
LONG-TERM DEBT, net of current maturities | 252,196 | 80 | 3 | |||
OTHER NONCURRENT LIABILITIES | 4,358 | 81 | 50 | |||
EQUITY | ||||||
Partners' equity (deficit) | 579,312 | 22,994 | 26,087 | |||
Accumulated other comprehensive loss | -72 | -47 | 24 | |||
Total equity | 579,240 | 22,947 | 26,111 | |||
Total liabilities and equity | 860,355 | 42,253 | 30,130 | |||
Consolidating Adjustments | ||||||
CURRENT ASSETS: | ||||||
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES | -1,754,043 | -1,465,175 | -916,150 | |||
Total assets | -1,754,043 | -1,465,175 | -916,150 | |||
EQUITY | ||||||
Partners' equity (deficit) | -2,322,813 | -1,470,449 | -921,890 | |||
Noncontrolling interests | 568,770 | 5,274 | 5,740 | |||
Total equity | -1,754,043 | -1,465,175 | -916,150 | |||
Total liabilities and equity | ($1,754,043) | ($1,465,175) | ($916,150) |
Recovered_Sheet11
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 3) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Condensed Consolidating Statement of Operations | ||||||||||||||
REVENUES | $5,380,526 | $3,975,935 | $2,743,445 | $1,593,937 | $1,385,957 | $1,617,613 | $1,338,208 | $1,135,510 | $326,436 | $9,029,140 | $2,979,894 | $9,699,274 | $4,417,767 | $1,310,473 |
COST OF SALES | 5,179,465 | 3,764,744 | 2,576,029 | 1,488,850 | 1,303,076 | 1,481,890 | 1,204,545 | 1,053,690 | 298,985 | 8,713,518 | 2,791,926 | 9,132,699 | 4,039,110 | 1,217,023 |
OPERATING COSTS AND EXPENSES: | ||||||||||||||
Operating | 101,553 | 55,769 | 169,421 | 104,814 | 259,396 | 169,799 | 47,300 | |||||||
General and administrative | 41,639 | 14,312 | 69,512 | 32,766 | 79,860 | 52,698 | 16,009 | |||||||
Depreciation and amortization | 50,099 | 25,061 | 89,474 | 47,785 | 120,754 | 68,853 | 15,111 | |||||||
Operating Income (Loss) | 7,770 | 9,945 | -12,785 | 2,603 | 106,565 | 87,307 | 15,030 | |||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Earnings of unconsolidated entities | 3,697 | 6,262 | 1,898 | |||||||||||
Interest expense | -28,651 | -11,060 | -49,145 | -21,682 | -58,854 | -32,994 | -7,620 | |||||||
Other, net | -617 | 419 | -1,008 | 469 | 86 | 1,521 | 1,055 | |||||||
Loss before Income Taxes | -17,801 | -696 | -56,676 | -18,610 | 49,695 | 50,065 | 8,465 | |||||||
INCOME TAX (PROVISION) BENEFIT | 1,922 | -236 | 887 | 170 | -937 | -1,875 | -601 | |||||||
Net Loss | -15,879 | 43,146 | 24,052 | -932 | -17,508 | 22,341 | 40,477 | 10,082 | -24,710 | -55,789 | -18,440 | 48,758 | 48,190 | 7,864 |
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | -11,056 | -2,451 | -20,437 | -4,139 | -14,148 | -2,917 | -8 | |||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -3,345 | -9 | -3,410 | -134 | -1,103 | -250 | 12 | |||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -30,280 | -3,392 | -79,636 | -22,713 | 33,507 | 45,023 | 7,868 | |||||||
Reportable Entity | NGL Energy Partners LP (Parent) | ||||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Interest expense | -4,067 | -4,179 | -8,313 | -8,368 | -16,818 | -13,041 | ||||||||
Loss before Income Taxes | -4,067 | -4,179 | -8,313 | -8,368 | -16,818 | -13,041 | ||||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | -15,157 | 3,238 | -50,886 | -10,206 | 64,473 | 60,981 | 7,876 | |||||||
Net Loss | -19,224 | -941 | -59,199 | -18,574 | 47,655 | 47,940 | 7,876 | |||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -19,224 | -941 | -59,199 | -18,574 | 47,655 | 47,940 | 7,876 | |||||||
Reportable Entity | NGL Energy Finance Corp | ||||||||||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Interest expense | -13,134 | -21,280 | -15,000 | |||||||||||
Loss before Income Taxes | -13,134 | -21,280 | -15,000 | |||||||||||
Net Loss | -13,134 | -21,280 | -15,000 | |||||||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -13,134 | -21,280 | -15,000 | |||||||||||
Reportable Entity | Guarantor Subsidiaries | ||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||
REVENUES | 5,325,186 | 1,546,226 | 8,952,772 | 2,914,531 | 9,560,124 | 4,409,198 | 1,310,473 | |||||||
COST OF SALES | 5,161,935 | 1,445,442 | 8,676,881 | 2,735,890 | 9,011,011 | 4,038,251 | 1,217,248 | |||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||
Operating | 84,300 | 52,979 | 150,919 | 99,710 | 253,214 | 164,944 | 47,162 | |||||||
General and administrative | 36,360 | 14,089 | 64,124 | 32,297 | 77,756 | 52,461 | 15,823 | |||||||
Depreciation and amortization | 38,999 | 23,970 | 77,545 | 46,000 | 117,573 | 66,916 | 14,964 | |||||||
Operating Income (Loss) | 3,592 | 9,746 | -16,697 | 634 | 100,570 | 86,626 | 15,276 | |||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Earnings of unconsolidated entities | 2,310 | 4,875 | 1,898 | |||||||||||
Interest expense | -9,956 | -6,880 | -18,058 | -13,309 | -27,031 | -19,951 | -7,619 | |||||||
Other, net | -524 | 528 | -1,056 | 627 | 202 | 1,666 | 1,100 | |||||||
Loss before Income Taxes | -4,578 | 3,394 | -30,936 | -12,048 | 75,639 | 62,572 | 8,757 | |||||||
INCOME TAX (PROVISION) BENEFIT | 1,951 | -236 | 993 | 170 | -937 | -1,875 | -601 | |||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 604 | 80 | 337 | 1,672 | 4,771 | 284 | -280 | |||||||
Net Loss | -2,023 | 3,238 | -29,606 | -10,206 | 79,473 | 60,981 | 7,876 | |||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | -2,023 | 3,238 | -29,606 | -10,206 | 79,473 | 60,981 | 7,876 | |||||||
Reportable Entity | Non-Guarantor Subsidiaries | ||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||
REVENUES | 55,364 | 47,735 | 76,421 | 65,421 | 139,519 | 8,878 | 225 | |||||||
COST OF SALES | 17,554 | 43,432 | 36,690 | 56,094 | 122,057 | 1,168 | ||||||||
OPERATING COSTS AND EXPENSES: | ||||||||||||||
Operating | 17,253 | 2,790 | 18,502 | 5,104 | 6,182 | 4,855 | 138 | |||||||
General and administrative | 5,279 | 223 | 5,388 | 469 | 2,104 | 237 | 186 | |||||||
Depreciation and amortization | 11,100 | 1,091 | 11,929 | 1,785 | 3,181 | 1,937 | 147 | |||||||
Operating Income (Loss) | 4,178 | 199 | 3,912 | 1,969 | 5,995 | 681 | -246 | |||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Earnings of unconsolidated entities | 1,387 | 1,387 | ||||||||||||
Interest expense | -1,506 | -13 | -1,517 | -28 | -51 | -48 | -46 | |||||||
Other, net | -81 | -97 | 71 | -135 | -70 | -99 | ||||||||
Loss before Income Taxes | 3,978 | 89 | 3,853 | 1,806 | 5,874 | 534 | -292 | |||||||
INCOME TAX (PROVISION) BENEFIT | -29 | -106 | ||||||||||||
Net Loss | 3,949 | 89 | 3,747 | 1,806 | 5,874 | 534 | -292 | |||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | 3,949 | 89 | 3,747 | 1,806 | 5,874 | 534 | -292 | |||||||
Consolidating Adjustments | ||||||||||||||
Condensed Consolidating Statement of Operations | ||||||||||||||
REVENUES | -24 | -24 | -53 | -58 | -369 | -309 | -225 | |||||||
COST OF SALES | -24 | -24 | -53 | -58 | -369 | -309 | -225 | |||||||
OTHER INCOME (EXPENSE): | ||||||||||||||
Interest expense | 12 | 12 | 23 | 23 | 46 | 46 | 45 | |||||||
Other, net | -12 | -12 | -23 | -23 | -46 | -46 | -45 | |||||||
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES | 14,553 | -3,318 | 50,549 | 8,534 | -69,244 | -61,265 | -7,596 | |||||||
Net Loss | 14,553 | -3,318 | 50,549 | 8,534 | -69,244 | -61,265 | -7,596 | |||||||
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER | -11,056 | -2,451 | -20,437 | -4,139 | -14,148 | -2,917 | -8 | |||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -3,345 | -9 | -3,410 | -134 | -1,103 | -250 | 12 | |||||||
NET LOSS ALLOCATED TO LIMITED PARTNERS | $152 | ($5,778) | $26,702 | $4,261 | ($84,495) | ($64,432) | ($7,592) |
Recovered_Sheet12
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 4) (USD $) | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||||||||||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||
Net income (loss) | ($15,879) | $43,146 | $24,052 | ($932) | ($17,508) | $22,341 | $40,477 | $10,082 | ($24,710) | ($55,789) | ($18,440) | $48,758 | $48,190 | $7,864 |
Other comprehensive income (loss) | -22 | -5 | 163 | -30 | -260 | -7 | -25 | |||||||
Comprehensive loss | -15,901 | -937 | -55,626 | -18,470 | 48,498 | 48,183 | 7,839 | |||||||
Reportable Entity | NGL Energy Partners LP (Parent) | ||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||
Net income (loss) | -19,224 | -941 | -59,199 | -18,574 | 47,655 | 47,940 | 7,876 | |||||||
Comprehensive loss | -19,224 | -941 | -59,199 | -18,574 | 47,655 | 47,940 | 7,876 | |||||||
Reportable Entity | NGL Energy Finance Corp | ||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||
Net income (loss) | -13,134 | -21,280 | -15,000 | |||||||||||
Comprehensive loss | -13,134 | -21,280 | -15,000 | |||||||||||
Reportable Entity | Guarantor Subsidiaries | ||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||
Net income (loss) | -2,023 | 3,238 | -29,606 | -10,206 | 79,473 | 60,981 | 7,876 | |||||||
Other comprehensive income (loss) | 4 | 189 | -189 | |||||||||||
Comprehensive loss | -2,019 | 3,238 | -29,417 | -10,206 | 79,284 | 60,981 | 7,876 | |||||||
Reportable Entity | Non-Guarantor Subsidiaries | ||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||
Net income (loss) | 3,949 | 89 | 3,747 | 1,806 | 5,874 | 534 | -292 | |||||||
Other comprehensive income (loss) | -26 | -5 | -26 | -30 | -71 | -7 | -25 | |||||||
Comprehensive loss | 3,923 | 84 | 3,721 | 1,776 | 5,803 | 527 | -317 | |||||||
Consolidating Adjustments | ||||||||||||||
Condensed Consolidating Statements of Comprehensive Income (Loss) | ||||||||||||||
Net income (loss) | 14,553 | -3,318 | 50,549 | 8,534 | -69,244 | -61,265 | -7,596 | |||||||
Comprehensive loss | $14,553 | ($3,318) | $50,549 | $8,534 | ($69,244) | ($61,265) | ($7,596) |
Recovered_Sheet13
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details 5) (USD $) | 6 Months Ended | 12 Months Ended | |||
In Thousands, unless otherwise specified | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2012 |
OPERATING ACTIVITIES: | |||||
Net cash provided by (used in) operating activities | ($61,635) | ($48,744) | $85,236 | $132,634 | $90,329 |
INVESTING ACTIVITIES: | |||||
Purchases of long-lived assets | -82,851 | -67,399 | -165,148 | -72,475 | -7,544 |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -658,764 | -392,605 | -1,268,810 | -490,805 | -297,401 |
Cash flows from commodity derivatives | 4,327 | -19,074 | |||
Proceeds from sales of assets | 8,741 | 2,224 | 24,660 | 5,080 | 1,238 |
Investments in unconsolidated entities | -26,390 | -11,515 | |||
Distributions of capital from unconsolidated entities | 4,649 | ||||
Net cash used in investing activities | -750,288 | -476,854 | -1,455,373 | -546,621 | -296,897 |
FINANCING ACTIVITIES: | |||||
Proceeds from borrowings under revolving credit facilities | 1,979,500 | 1,061,500 | 2,545,500 | 1,227,975 | 478,900 |
Payments on revolving credit facilities | -1,804,000 | -893,000 | -2,101,000 | -964,475 | -329,900 |
Issuance of notes | 400,000 | 450,000 | 250,000 | ||
Proceeds from borrowings on other long-term debt | 880 | 880 | 653 | ||
Payments on other long-term debt | -4,175 | -4,507 | -8,819 | -4,837 | -1,278 |
Debt issuance costs | -9,198 | -2,218 | -24,595 | -20,189 | -2,380 |
Contributions | 395 | 2,444 | 2,825 | 913 | 440 |
Distributions to owners | -111,008 | -60,623 | |||
Distributions to noncontrolling interest partners | -8,654 | ||||
Proceeds from sale of common units, net of offering costs | 370,446 | 415,089 | 650,155 | -642 | 74,759 |
Net cash provided by financing activities | 813,306 | 519,565 | 1,369,016 | 417,716 | 198,063 |
Net increase (decrease) in cash and cash equivalents | 1,383 | -6,033 | -1,121 | 3,729 | -8,505 |
Cash and cash equivalents, beginning of period | 10,440 | 11,561 | 11,561 | 7,832 | 16,337 |
Cash and cash equivalents, end of period | 11,823 | 5,528 | 10,440 | 11,561 | 7,832 |
Reportable Entity | NGL Energy Partners LP (Parent) | |||||
OPERATING ACTIVITIES: | |||||
Net cash provided by (used in) operating activities | -8,180 | -8,312 | -16,625 | -12,428 | |
INVESTING ACTIVITIES: | |||||
Acquisitions of businesses, including acquired working capital, net of cash acquired | -334,085 | -334,154 | -452,087 | -291,097 | |
Net cash used in investing activities | -334,085 | -334,154 | -452,087 | -291,097 | |
FINANCING ACTIVITIES: | |||||
Issuance of notes | 250,000 | ||||
Debt issuance costs | -269 | -133 | -645 | -777 | |
Contributions | 395 | 504 | 765 | 510 | |
Distributions to owners | -111,008 | -60,258 | |||
Proceeds from sale of common units, net of offering costs | 370,446 | 415,089 | 650,155 | -642 | 74,759 |
Net changes in advances with consolidated entities | -249,724 | -11,459 | -153,225 | 286,991 | 238,816 |
Net cash provided by financing activities | 9,840 | 343,743 | 351,960 | 464,474 | 291,097 |
Net increase (decrease) in cash and cash equivalents | 1,660 | 1,346 | 1,181 | -41 | |
Cash and cash equivalents, beginning of period | 1,181 | 41 | 41 | ||
Cash and cash equivalents, end of period | 2,841 | 1,346 | 1,181 | 41 | |
Reportable Entity | NGL Energy Finance Corp | |||||
OPERATING ACTIVITIES: | |||||
Net cash provided by (used in) operating activities | -15,383 | ||||
FINANCING ACTIVITIES: | |||||
Issuance of notes | 400,000 | 450,000 | |||
Debt issuance costs | -7,209 | -12,286 | |||
Net changes in advances with consolidated entities | -377,408 | -437,714 | |||
Net cash provided by financing activities | 15,383 | ||||
Reportable Entity | Guarantor Subsidiaries | |||||
OPERATING ACTIVITIES: | |||||
Net cash provided by (used in) operating activities | -56,019 | -44,607 | 99,754 | 140,794 | 90,477 |
INVESTING ACTIVITIES: | |||||
Purchases of long-lived assets | -81,710 | -37,180 | -118,455 | -59,903 | -6,667 |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -657,514 | -56,237 | -932,373 | -38,718 | -6,304 |
Cash flows from commodity derivatives | -4,327 | -19,074 | |||
Proceeds from sales of assets | 8,741 | 2,223 | 12,884 | 5,080 | 1,238 |
Investments in unconsolidated entities | -6,106 | -11,515 | |||
Distributions of capital from unconsolidated entities | 2,774 | ||||
Net cash used in investing activities | -729,488 | -110,268 | -1,083,284 | -81,962 | -4,923 |
FINANCING ACTIVITIES: | |||||
Proceeds from borrowings under revolving credit facilities | 1,923,500 | 1,061,500 | 2,545,500 | 1,227,975 | 478,900 |
Payments on revolving credit facilities | -1,766,000 | -893,000 | -2,101,000 | -964,475 | -329,900 |
Proceeds from borrowings on other long-term debt | 780 | 780 | 634 | ||
Payments on other long-term debt | -4,173 | -4,499 | -8,802 | -4,837 | -1,278 |
Debt issuance costs | -1,720 | -2,085 | -11,664 | -19,412 | -2,380 |
Net changes in advances with consolidated entities | 632,995 | -15,123 | 556,238 | -295,105 | -239,476 |
Net cash provided by financing activities | 784,602 | 147,573 | 981,052 | -55,220 | -94,134 |
Net increase (decrease) in cash and cash equivalents | -905 | -7,302 | -2,478 | 3,612 | -8,580 |
Cash and cash equivalents, beginning of period | 8,728 | 11,206 | 11,206 | 7,594 | 16,174 |
Cash and cash equivalents, end of period | 7,823 | 3,904 | 8,728 | 11,206 | 7,594 |
Reportable Entity | Non-Guarantor Subsidiaries | |||||
OPERATING ACTIVITIES: | |||||
Net cash provided by (used in) operating activities | 17,947 | 4,175 | 2,107 | 4,268 | -148 |
INVESTING ACTIVITIES: | |||||
Purchases of long-lived assets | -1,141 | -30,219 | -46,693 | -12,572 | -877 |
Acquisitions of businesses, including acquired working capital, net of cash acquired | -1,250 | -2,283 | -2,283 | ||
Proceeds from sales of assets | 1 | 11,776 | |||
Investments in unconsolidated entities | -20,284 | ||||
Distributions of capital from unconsolidated entities | 1,875 | ||||
Net cash used in investing activities | -20,800 | -32,501 | -37,935 | -12,572 | -877 |
FINANCING ACTIVITIES: | |||||
Proceeds from borrowings under revolving credit facilities | 56,000 | ||||
Payments on revolving credit facilities | -38,000 | ||||
Proceeds from borrowings on other long-term debt | 100 | 100 | 19 | ||
Payments on other long-term debt | -2 | -8 | -17 | ||
Contributions | 1,940 | 2,060 | 403 | 440 | |
Distributions to owners | -365 | ||||
Distributions to noncontrolling interest partners | -8,654 | ||||
Net changes in advances with consolidated entities | -5,863 | 26,582 | 34,701 | 8,114 | 660 |
Net cash provided by financing activities | 3,481 | 28,249 | 36,004 | 8,462 | 1,100 |
Net increase (decrease) in cash and cash equivalents | 628 | -77 | 176 | 158 | 75 |
Cash and cash equivalents, beginning of period | 531 | 355 | 355 | 197 | 122 |
Cash and cash equivalents, end of period | $1,159 | $278 | $531 | $355 | $197 |
Subsequent_Events_Details
Subsequent Events (Details) (USD $) | 12 Months Ended | 6 Months Ended | 1 Months Ended | 2 Months Ended | |
Mar. 31, 2013 | Sep. 30, 2014 | Nov. 30, 2014 | Nov. 30, 2014 | Dec. 31, 2014 | |
item | item | item | |||
Subsequent events | |||||
Cash paid for water facilities | $14,000,000 | ||||
Water Solutions Facility | |||||
Subsequent events | |||||
Number of water disposal facilities acquired | 4 | ||||
Cash paid for water facilities | 82,900,000 | ||||
Subsequent event | Sale of natural gas liquids terminals | |||||
Subsequent events | |||||
Loss on disposal | 29,000,000 | ||||
Loss on disposal allocated to property, plant and equipment | 21,000,000 | ||||
Loss on disposal allocated to goodwill | 8,000,000 | ||||
Subsequent event | Water Solutions Facility | |||||
Subsequent events | |||||
Number of water disposal facilities acquired | 5 | 5 | |||
Cash paid for water facilities | $65,000,000 | $52,200,000 |