XML 60 R33.htm IDEA: XBRL DOCUMENT v3.3.1.900
Members Equity Partners Capital (Tables)
12 Months Ended
Dec. 31, 2015
Members' Equity/Partners' Capital [Abstract]  
Class B Preferred Units Accounted for as Mezzanine Equity in the Consolidated Balance Sheet

The Class B Preferred Units are accounted for as mezzanine equity in the consolidated balance sheet consisting of the following (in thousands):

 

 

 

 

 

 

 

 

 

    

For the Year Ended December 31, 

    

 

    

2015

    

2014

    

 

 

 

 

 

 

 

 

Private placement of Class B Preferred Units

 

$

350,000

 

$

 —

 

Less: discount

 

 

(191,901)

 

 

 —

 

Less: amortization of discount

 

 

6,594

 

 

 —

 

Less: distributions

 

 

7,418

 

 

 —

 

Total mezzanine equity

 

$

172,111

 

$

 —

 

 

 

 

 

 

 

 

 

 

Schedule of Weighted Average Basic and Diluted Units Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

January 1 - March 6

 

March 6 - December 31

 

December 31,

 

    

2015

    

2015

    

2014

Class A units - Basic

 

484,505

 

 —

 

763,261

Class B Common units - Basic

 

28,791,626

 

 —

 

28,431,586

Common units - Basic

 

 —

 

30,715,874

 

 —

Weighted Common Units prior to reverse split - Basic

 

29,276,131

 

30,715,874

 

29,194,847

Adjustment for reverse split

 

(26,348,518)

 

(27,644,287)

 

(26,275,362)

Weighted Common Units after reverse split - Basic

 

2,927,613

 

3,071,587

 

2,919,485

 

 

 

 

 

 

 

Class A units - Diluted

 

484,505

 

 —

 

763,261

Class B Common units - Diluted

 

28,791,626

 

 —

 

28,532,411

Common units - Diluted

 

 —

 

30,715,874

 

 —

Weighted Common Units prior to reverse split - Diluted

 

29,276,131

 

30,715,874

 

29,295,672

Adjustment for reverse split

 

(26,348,518)

 

(27,644,287)

 

(26,366,105)

Weighted Common Units after reverse split - Diluted

 

2,927,613

 

3,071,587

 

2,929,567

 

Schedule of Basic and Diluted Loss per Unit

The following table presents our basic and diluted loss per unit for the period from January 1, 2015 to March 6, 2015 (the date of conversion to a limited partnership) (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

 

 

 

 

    

Total

    

Class A Units

    

Class B Units

 

 

 

 

 

 

 

 

 

 

 

 

Assumed net loss to be allocated January 1 - March 6

 

$

(923)

 

$

(18)

 

$

(905)

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per unit prior to reverse split

 

 

 

 

$

(0.04)

 

$

(0.03)

 

Basic and diluted loss per unit after reverse split

 

 

 

 

$

(0.38)

 

$

(0.31)

 

 

The following table presents our basic and diluted loss per unit for the period from March 6, 2015 through December 31, 2015 (the period after conversion to a limited partnership) (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

 

    

Total

    

Common Units

 

 

 

 

 

 

 

 

 

Assumed net loss attributable to common unitholders to be allocated March 6 - December 31

 

$

(153,895)

 

$

(153,895)

 

 

 

 

 

 

 

 

 

Basic and diluted loss per unit prior to reverse split

 

 

 

 

$

(5.01)

 

Basic and diluted loss per unit after reverse split

 

 

 

 

$

(50.10)

 

 

Net loss per unit increased significantly for the period from March 6, 2015 through December 31, 2015 as compared to the period from January 1, 2015 through March 5, 2015 as it included non-cash impairment charges of $123.8 million. There was no impairment charge recorded for the period from January 1, 2015 through March 5, 2015.

The following table presents our basic and diluted income per unit for the year end December 31, 2014 (in thousands, except for per unit amounts):

 

 

 

 

 

 

 

 

 

 

 

 

    

Total

    

Class A Units

    

Class B Units

 

 

 

 

 

 

 

 

 

 

 

 

Assumed net income to be allocated

 

$

9,503

 

$

190

 

$

9,313

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income per unit prior to reverse split

 

 

 

 

$

0.25

 

$

0.33

 

Basic and diluted income per unit after reverse split

 

 

 

 

$

2.50

 

$

3.30