XML 43 R8.htm IDEA: XBRL DOCUMENT v3.2.0.727
Equity Method Investments
6 Months Ended
Jun. 30, 2015
Equity Method Investments and Joint Ventures [Abstract]  
EQUITY METHOD INVESTMENTS
EQUITY METHOD INVESTMENTS

Our equity method investments consist of the following (in thousands):
 
June 30, 2015
 
December 31, 2014
White Cliffs
$
281,627

 
$
269,635

NGL Energy Partners LP
122,773

 
162,246

Glass Mountain
144,431

 
146,039

Total equity method investments
$
548,831

 
$
577,920


    
Our earnings from equity method investments consist of the following (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
White Cliffs
$
15,545

 
$
12,291

 
$
34,635

 
$
23,371

NGL Energy Partners LP*
6,220

 
4,968

 
5,915

 
8,559

Glass Mountain
2,138

 
1,928

 
3,912

 
2,219

Total earnings from equity method investments
$
23,903

 
$
19,187

 
$
44,462

 
$
34,149


* Excluding gain on issuance of common units of $5.9 million for the three months and six months ended June 30, 2015 and $8.1 million for the six months ended June 30, 2014.
Cash distributions received from equity method investments consist of the following (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
White Cliffs
$
20,551

 
$
14,467

 
$
44,705

 
$
28,052

NGL Energy Partners LP
4,468

 
5,671

 
9,483

 
11,012

Glass Mountain
5,009

 
2,937

 
6,920

 
2,937

Total cash distributions received from equity method investments
$
30,028

 
$
23,075

 
$
61,108

 
$
42,001


White Cliffs
Certain unaudited summarized income statement information of White Cliffs for the three months and six months ended June 30, 2015 and 2014 is shown below (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
Revenue
$
48,509

 
$
34,533

 
$
103,123

 
$
67,807

Operating, general and administrative expenses
$
9,045

 
$
5,539

 
$
17,398

 
$
12,307

Depreciation and amortization expense
$
8,587

 
$
4,537

 
$
17,125

 
$
8,930

Net income
$
30,870

 
$
24,457

 
$
68,593

 
$
46,570


The equity in earnings of White Cliffs for the three months and six months ended June 30, 2015 and 2014 is less than 51% of the net income of White Cliffs for the same periods. This is due to certain general and administrative expenses we incur in managing the operations of White Cliffs that the other owners are not obligated to share. Such expenses are recorded by White Cliffs and are allocated to our ownership interest. White Cliffs recorded $0.4 million and $0.4 million of such general and administrative expense for the three months ended June 30, 2015 and 2014, respectively. White Cliffs recorded $0.7 million and $0.8 million of such general and administrative expense for the six months ended June 30, 2015 and 2014, respectively.
The members of White Cliffs are required to contribute capital to White Cliffs to fund various projects. For the six months ended June 30, 2015, we contributed $21.4 million to these projects, including $13.1 million of contributions for an expansion project adding approximately 65,000 barrels per day of capacity. Remaining contributions related to the expansion project will be paid in 2015 and are expected to total $23.6 million. The project is expected to be completed in late 2015.
NGL Energy Partners LP
At June 30, 2015, we owned 4,652,568 common units representing limited partner interests in NGL Energy Partners LP (NYSE: NGL) ("NGL Energy"), which represents approximately 4.5% of the total 103,794,870 limited partner units of NGL Energy outstanding at March 31, 2015, and an 11.78% interest in the general partner of NGL Energy.
At June 30, 2015, the fair market value of our 4,652,568 common unit investment in NGL Energy was $141.1 million, based on a June 30, 2015 closing price of $30.33 per common unit. This does not reflect our 11.78% interest in the general partner of NGL Energy. The fair value of our limited partner investment in NGL Energy is categorized as a Level 1 measurement, as it is based on quoted market prices.
Our policy is to record our equity in earnings of NGL Energy on a one-quarter lag, as we do not expect information on the earnings of NGL Energy to always be available in time to consistently record the earnings in the quarter in which they are generated. Accordingly, the equity in earnings from NGL Energy, which is reflected in our condensed consolidated statements of operations and comprehensive income for the three months and six months ended June 30, 2015 and 2014, relates to the earnings of NGL Energy for the three months and six months ended March 31, 2015 and 2014, respectively.
In the first quarter of 2015, NGL announced several transactions in which they issued common units publicly and privately which diluted our limited partnership interest. As we record activity on a one-quarter lag, we recognized a non-cash gain of $5.9 million associated with these issuances in the second quarter of 2015.
During the six months ended June 30, 2015, we sold 1,999,533 of our NGL Energy common units for $56.3 million, net of related costs of $0.5 million. We recorded net gains related to these sales of $6.6 million and $14.5 million in "other expense (income)" in our condensed consolidated statement of operations and comprehensive income for the three months and six months ended June 30, 2015, respectively.
Certain unaudited summarized income statement information of NGL Energy for the three months and six months ended March 31, 2015 and 2014 is shown below (in thousands):
 
Three Months Ended March 31,
 
Six Months Ended March 31,
 
2015
 
2014
 
2015
 
2014
Revenue
$
3,220,771

 
$
3,975,935

 
$
7,772,917

 
$
6,719,380

Cost of sales
$
2,933,021

 
$
3,764,744

 
$
7,244,689

 
$
6,340,773

Operating, general and administrative expenses
$
151,793

 
$
110,923

 
$
323,857

 
$
201,676

Depreciation and amortization expense
$
54,140

 
$
37,475

 
$
104,475

 
$
72,969

Net income
$
90,942

 
$
43,146

 
$
85,673

 
$
67,198

 
Glass Mountain
Certain unaudited summarized income statement information of Glass Mountain for the three months and six months ended June 30, 2015 is shown below (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
Revenue
$
9,788

 
$
8,891

 
$
20,909

 
$
12,744

Cost of sales
$

 
$

 
$
1,982

 
$

Operating, general and administrative expenses
$
1,473

 
$
1,158

 
$
2,911

 
$
2,008

Depreciation and amortization expense
$
3,932

 
$
3,770

 
$
7,976

 
$
6,118

Net income
$
4,381

 
$
3,962

 
$
8,036

 
$
4,615


The equity in earnings of Glass Mountain for the three months and six months ended June 30, 2015 reported in our condensed consolidated statement of operations and comprehensive income is less than 50% of the net income of Glass Mountain for the same period due to amortization of capitalized interest for the period.
For the six months ended June 30, 2015, we contributed $1.4 million to Glass Mountain related to capital projects.