XML 39 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENT INFORMATION (Tables)
12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Schedule of assets by reportable segment

Assets by reportable segment follow.

 

December 31,

 

2016

 

2015

 

2014

 

(In thousands)

Assets:

 

 

 

 

 

Utica Shale

$

199,392

 

 

$

135,056

 

 

$

29,415

 

Ohio Gathering

707,415

 

 

751,168

 

 

706,172

 

Williston Basin

724,084

 

 

740,361

 

 

861,461

 

Piceance/DJ Basins

843,440

 

 

866,095

 

 

941,382

 

Barnett Shale

404,314

 

 

416,586

 

 

428,935

 

Marcellus Shale

224,709

 

 

233,116

 

 

243,884

 

Total reportable segment assets

3,103,354

 

 

3,142,382

 

 

3,211,249

 

Corporate and other

12,294

 

 

22,290

 

 

31,213

 

Eliminations

(469

)

 

 

 

 

Total assets

$

3,115,179

 

 

$

3,164,672

 

 

$

3,242,462

 

 

 

Schedule of segment reporting information

Revenues by reportable segment follow.

 

Year ended December 31,

 

2016

 

2015

 

2014

 

(In thousands)

Revenues (1):

 

 

 

 

 

Utica Shale

$

24,263

 

 

$

4,700

 

 

$

190

 

Williston Basin

122,174

 

 

98,929

 

 

109,807

 

Piceance/DJ Basins

149,903

 

 

180,418

 

 

161,477

 

Barnett Shale

79,956

 

 

88,042

 

 

93,001

 

Marcellus Shale

26,111

 

 

28,468

 

 

22,694

 

Total reportable segments revenue

402,407

 

 

400,557

 

 

387,169

 

Corporate and other

412

 

 

 

 

 

Eliminations

(457

)

 

 

 

 

Total revenues

$

402,362

 

 

$

400,557

 

 

$

387,169

 

 

(1) Excludes revenues earned by Ohio Gathering due to equity method accounting.

Depreciation and amortization by reportable segment follows.

 

Year ended December 31,

 

2016

 

2015

 

2014

 

(In thousands)

Depreciation and amortization (1):

 

 

 

 

 

Utica Shale

$

4,331

 

 

$

1,417

 

 

$

 

Williston Basin

33,676

 

 

31,376

 

 

24,027

 

Piceance/DJ Basins

49,140

 

 

47,433

 

 

42,959

 

Barnett Shale (2)

16,093

 

 

16,392

 

 

16,601

 

Marcellus Shale

8,841

 

 

8,682

 

 

7,648

 

Total reportable segment depreciation and amortization

112,081

 

 

105,300

 

 

91,235

 

Corporate and other

580

 

 

603

 

 

587

 

Total depreciation and amortization

$

112,661

 

 

$

105,903

 

 

$

91,822

 

 

(1) Excludes depreciation and amortization recognized by Ohio Gathering due to equity method accounting.

(2) Includes the amortization expense associated with our favorable and unfavorable gas gathering contracts as reported in other revenues.

Cash paid for capital expenditures by reportable segment follow.

 

Year ended December 31,

 

2016

 

2015

 

2014

 

(In thousands)

Cash paid for capital expenditures (1):

 

 

 

 

 

Utica Shale

$

78,708

 

 

$

94,994

 

 

$

24,787

 

Williston Basin

31,541

 

 

147,477

 

 

227,283

 

Piceance/DJ Basins

25,719

 

 

21,144

 

 

42,417

 

Barnett Shale

3,910

 

 

6,875

 

 

14,567

 

Marcellus Shale

1,173

 

 

1,306

 

 

33,866

 

Total reportable segment capital expenditures

141,051

 

 

271,796

 

 

342,920

 

Corporate and other

1,668

 

 

429

 

 

460

 

Total cash paid for capital expenditures

$

142,719

 

 

$

272,225

 

 

$

343,380

 

 

(1) Excludes cash paid for capital expenditures by Ohio Gathering due to equity method accounting.

Schedule of counterparties accounting for more than 10% of total revenues

Counterparties accounting for more than 10% of total revenues were as follows:

 

Year ended December 31,

 

2016

 

2015

 

2014

Percentage of total revenues (1)(2):

 

 

 

 

 

Counterparty A - Piceance/DJ Basins

14

%

 

16

%

 

18

%

Counterparty B - Piceance/DJ Basins

*

 

14

%

 

*

 

* Less than 10%

(1) Total revenues include recognition of revenue during the year ended December 31, 2015 that was previously deferred in connection with certain MVCs (see Note 8).

(2) Excludes revenues earned by Ohio Gathering due to equity method accounting.

Reconciliation of net income to adjusted EBITDA

Segment adjusted EBITDA by reportable segment follows.

 

Year ended December 31,

 

2016

 

2015

 

2014

 

(In thousands)

Reportable segment adjusted EBITDA:

 

 

 

 

 

Utica Shale

$

21,035

 

 

$

2,206

 

 

$

170

 

Ohio Gathering

45,602

 

 

33,667

 

 

6,006

 

Williston Basin

79,475

 

 

34,008

 

 

30,009

 

Piceance/DJ Basins

109,241

 

 

110,222

 

 

110,763

 

Barnett Shale

54,634

 

 

59,526

 

 

60,528

 

Marcellus Shale

19,203

 

 

23,214

 

 

15,940

 

Total of reportable segments’ measures of profit or loss

$

329,190

 

 

$

262,843

 

 

$

223,416

 

A reconciliation of loss before income taxes and loss from equity method investees to total of reportable segments' measures of profit or loss follows.

 

Year ended December 31,

 

2016

 

2015

 

2014

 

(In thousands)

Reconciliation of loss before income taxes and loss from equity method investees to total of reportable segments' measures of profit or loss:

 

 

 

 

 

Loss before income taxes and loss from equity method investees

$

(7,768

)

 

$

(216,268

)

 

$

(29,802

)

Add:

 

 

 

 

 

Corporate and other

37,589

 

 

27,352

 

 

15,441

 

Interest expense

63,810

 

 

59,092

 

 

48,586

 

Deferred Purchase Price Obligation expense

55,854

 

 

 

 

 

Depreciation and amortization

112,661

 

 

105,903

 

 

91,822

 

Proportional adjusted EBITDA for equity method investees

45,602

 

 

33,667

 

 

6,006

 

Adjustments related to MVC shortfall payments

11,600

 

 

(11,902

)

 

26,565

 

Unit-based and noncash compensation

7,985

 

 

7,017

 

 

5,841

 

Loss (gain) on asset sales, net

93

 

 

(172

)

 

442

 

Long-lived asset impairment

1,764

 

 

9,305

 

 

5,505

 

Goodwill impairment

 

 

248,851

 

 

54,199

 

Less:

 

 

 

 

 

Interest income

 

 

2

 

 

4

 

Impact of purchase price adjustment

 

 

 

 

1,185

 

Total of reportable segments' measures of profit or loss

$

329,190

 

 

$

262,843

 

 

$

223,416

 

 

Schedule of Adjustments Related to Minimum Volume Commitments Shortfall Payments

Adjustments related to MVC shortfall payments by reportable segment follow.

 

Year ended December 31, 2016

 

Williston Basin

 

Piceance/DJ

Basins

 

Barnett

Shale

 

Total

 

(In thousands)

Adjustments related to MVC shortfall payments:

 

 

 

 

 

 

 

Net change in deferred revenue for MVC shortfall payments

$

8,691

 

 

$

3,288

 

 

$

(677

)

 

$

11,302

 

Expected MVC shortfall payments

 

 

(317

)

 

615

 

 

298

 

Total adjustments related to MVC shortfall payments

$

8,691

 

 

$

2,971

 

 

$

(62

)

 

$

11,600

 

 

Year ended December 31, 2015

 

Williston Basin

 

Piceance/DJ

Basins

 

Barnett

Shale

 

Total

 

(In thousands)

Adjustments related to MVC shortfall payments:

 

 

 

 

 

 

 

Net change in deferred revenue for MVC shortfall payments

$

11,870

 

 

$

(21,623

)

 

$

(1,700

)

 

$

(11,453

)

Expected MVC shortfall payments

 

 

33

 

 

(482

)

 

(449

)

Total adjustments related to MVC shortfall payments

$

11,870

 

 

$

(21,590

)

 

$

(2,182

)

 

$

(11,902

)

 

 

Year ended December 31, 2014

 

Williston Basin

 

Piceance/DJ

Basins

 

Barnett

Shale

 

Total

 

(In thousands)

Adjustments related to MVC shortfall payments:

 

 

 

 

 

 

 

Net change in deferred revenue for MVC shortfall payments

$

10,743

 

 

$

14,813

 

 

$

821

 

 

$

26,377

 

Expected MVC shortfall payments

 

 

381

 

 

(193

)

 

188

 

Total adjustments related to MVC shortfall payments

$

10,743

 

 

$

15,194

 

 

$

628

 

 

$

26,565