XML 55 R40.htm IDEA: XBRL DOCUMENT v3.6.0.2
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2016
Reportable Segments  
Schedule of financial data for each reportable segment

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

2016

    

2015

    

2014

 

 

 

(in thousands)

 

External Revenues:

 

 

 

 

 

 

 

 

 

 

Crude oil pipelines and storage

 

$

322,140

 

$

480,527

 

$

495,971

 

Refined products terminals and storage

 

 

28,168

 

 

23,227

 

 

23,287

 

NGL distribution and sales

 

 

143,652

 

 

176,831

 

 

206,896

 

Total revenues

 

$

493,960

 

$

680,585

 

$

726,154

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Sales, excluding depreciation and amortization:

 

 

 

 

 

 

 

 

 

 

Crude oil pipelines and storage

 

$

284,747

 

$

445,027

 

$

459,183

 

Refined products terminals and storage

 

 

11,760

 

 

8,649

 

 

6,453

 

NGL distribution and sales

 

 

54,704

 

 

76,618

 

 

126,686

 

Amounts not included in segment Adjusted EBITDA

 

 

(1,024)

 

 

(2,818)

 

 

13,360

 

Total cost of sales, excluding depreciation and amortization

 

$

350,187

 

$

527,476

 

$

605,682

 

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

 

Crude oil pipelines and storage

 

$

8,195

 

$

9,238

 

$

7,928

 

Refined products terminals and storage

 

 

2,428

 

 

2,980

 

 

4,602

 

NGL distribution and sales

 

 

53,278

 

 

57,200

 

 

52,109

 

Amounts not included in segment Adjusted EBITDA

 

 

236

 

 

(41)

 

 

945

 

Total operating expenses

 

$

64,137

 

$

69,377

 

$

65,584

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization:

 

 

 

 

 

 

 

 

 

 

Crude oil pipelines and storage

 

$

20,799

 

$

20,356

 

$

17,240

 

Refined products terminals and storage

 

 

6,664

 

 

6,830

 

 

5,911

 

NGLs distribution and sales

 

 

17,986

 

 

18,628

 

 

16,163

 

Corporate and other

 

 

1,702

 

 

1,038

 

 

916

 

Total depreciation and amortization

 

$

47,151

 

$

46,852

 

$

40,230

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

Crude oil pipelines and storage

 

$

26,405

 

$

23,119

 

$

25,339

 

Refined products terminals and storage

 

 

13,317

 

 

10,867

 

 

10,723

 

NGL distribution and sales

 

 

25,736

 

 

30,896

 

 

15,511

 

Total Adjusted EBITDA from reportable segments

 

$

65,458

 

$

64,882

 

$

51,573

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

 

Crude oil pipelines and storage

 

$

8,192

 

$

42,919

 

$

36,691

 

Refined products terminals and storage

 

 

6,028

 

 

8,002

 

 

2,489

 

NGLs distribution and sales

 

 

6,553

 

 

18,587

 

 

16,557

 

Corporate and other

 

 

3,945

 

 

1,503

 

 

1,141

 

Total capital expenditures

 

$

24,718

 

$

71,011

 

$

56,878

 

 

Schedule of reconciliation of total Adjusted EBITDA from reportable segments to income loss from continuing operations before income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

 

2016

    

2015

    

2014

 

 

 

(in thousands)

 

Total Adjusted EBITDA from reportable segments

 

$

65,458

 

$

64,882

 

$

51,573

 

Other expenses not allocated to reportable segments

 

 

(12,762)

 

 

(19,226)

 

 

(24,924)

 

Depreciation and amortization

 

 

(47,151)

 

 

(46,852)

 

 

(40,230)

 

Goodwill impairment

 

 

(15,456)

 

 

(29,896)

 

 

 —

 

Interest expense

 

 

(5,970)

 

 

(5,375)

 

 

(8,981)

 

Loss on extinguishment of debt

 

 

 —

 

 

 —

 

 

(1,634)

 

Loss on disposal of assets, net

 

 

(2,569)

 

 

(909)

 

 

(1,137)

 

Unit-based compensation

 

 

(2,024)

 

 

(1,217)

 

 

(1,658)

 

Total gain (loss) on commodity derivatives

 

 

385

 

 

(3,057)

 

 

(13,762)

 

Net cash payments for commodity derivatives settled during the period

 

 

639

 

 

14,821

 

 

1,071

 

Early settlement of commodity derivatives (1)

 

 

 —

 

 

(8,745)

 

 

 —

 

Corporate overhead support from general partner (2)

 

 

(9,000)

 

 

(5,500)

 

 

 —

 

Transaction costs and other

 

 

(5,013)

 

 

(1,877)

 

 

(3,766)

 

Loss from continuing operations before income taxes

 

$

(33,463)

 

$

(42,951)

 

$

(43,448)

 

 


(1)

Due to its non-recurring nature, we excluded this transaction in calculating Adjusted EBITDA.

(2)

Represents expenses incurred by us that were absorbed by our general partner and not passed through to us.

Schedule of total assets from reportable segments

 

 

 

 

 

 

 

 

 

 

December 31,

    

December 31,

 

 

 

2016

 

2015

 

 

 

(in thousands)

 

Crude oil pipelines and storage

 

$

383,056

 

$

408,304

 

Refined products terminals and storage

 

 

131,644

 

 

131,931

 

NGL distribution and sales

 

 

140,864

 

 

173,558

 

Corporate and other

 

 

18,866

 

 

12,092

 

Discontinued operations held for sale

 

 

 —

 

 

9,374

 

Total assets

 

$

674,430

 

$

735,259