XML 54 R40.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2016
ALP Maritime Services B.V. [Member]  
Fair Values of Assets Acquired and Liabilities Assumed by Partnership
The following table summarizes the finalized fair values of the ALP assets acquired and liabilities assumed by the Partnership on the acquisition date.
 
(in thousands of U.S. Dollars)
As at March 14, 2014
$
 
 
ASSETS
 
 
Cash and cash equivalents
294

 
Other current assets
404

 
Advances on newbuilding contracts
164

 
Other assets - long-term
395

 
Goodwill (towage segment)
2,032

 
Total assets acquired
3,289

 
LIABILITIES
 
 
Current liabilities
387

 
Other long-term liabilities
286

 
Total liabilities assumed
673

 
Net assets acquired
2,616

 
Consideration
2,616

Consolidated Pro Forma Financial Information
The following table shows summarized consolidated pro forma financial information for the Partnership for the year ended December 31, 2014, giving effect to the Partnership’s acquisition of ALP as if it had taken place on January 1, 2014:
(in thousands of U.S. Dollars, except per unit data)
Pro Forma Year Ended December 31, 2014
Revenues
1,019,674

Net income from continuing operations
17,495

Limited partners' interest in net income from continuing operations per common unit:
 
   - Basic
(0.23
)
   - Diluted
(0.23
)
Logitel Offshore Holding [Member]  
Fair Values of Assets Acquired and Liabilities Assumed by Partnership
The following table summarizes the preliminary and final valuations of the Logitel assets and liabilities on the acquisition date. The estimates of fair values of the Logitel assets acquired and liabilities assumed by the Partnership were finalized during the second quarter of 2015.
(in thousands of U.S. Dollars)
Preliminary Valuation
August 11, 2014
$
 
Adjustments
$
 
Final Valuation
August 11, 2014
$
 
 
ASSETS
 
 
 
 
 
Cash and cash equivalents
8,089

 

 
8,089

Prepaid expenses
640

 

 
640

Advances on newbuilding contracts
46,809

 
(2,239
)
 
44,570

Intangible assets

 
1,000

 
1,000

Total assets acquired
55,538

 
(1,239
)
 
54,299

LIABILITIES
 
 
 
 
 
Accrued liabilities
4,098

 

 
4,098

Long-term debt
26,270

 
1,330

 
27,600

Total liabilities assumed
30,368

 
1,330

 
31,698

Net assets acquired
25,170

 
(2,569
)
 
22,601

Cash consideration
4,000

 

 
4,000

Contingent consideration
21,170

 
(2,569
)
 
18,601

Consolidated Pro Forma Financial Information
The following table shows summarized consolidated pro forma financial information for the Partnership for the year ended December 31, 2014, giving effect to the Partnership’s acquisition of Logitel as if it had taken place on January 1, 2014:
(in thousands of U.S. Dollars, except per unit data)
Pro Forma Year Ended December 31, 2014
Revenues
1,019,539

Net income from continuing operations
16,717

Limited partners' interest in net income from continuing operations per common unit:
 
   - Basic
(0.24
)
   - Diluted
(0.24
)