XML 47 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
PARTNERS' CAPITAL (Tables)
12 Months Ended
Dec. 31, 2016
Equity [Abstract]  
Schedule of partner units activity

A rollforward of the number of common limited partner, subordinated limited partner and General Partner units follows.

 

Common

 

Subordinated

 

General Partner

 

Total

Units, January 1, 2014

29,079,866

 

 

24,409,850

 

 

1,091,453

 

 

54,581,169

 

Units issued in connection with the March Equity 2014 Offering

5,300,000

 

 

 

 

 

 

5,408,337

 

Contribution from General Partner

 

 

 

 

108,337

 

 

108,337

 

Net units issued under SMLP LTIP

46,647

 

 

 

 

861

 

 

47,508

 

Units, December 31, 2014

34,426,513

 

 

24,409,850

 

 

1,200,651

 

 

60,037,014

 

Units issued in connection with the May 2015 Equity Offering

7,475,000

 

 

 

 

 

 

7,475,000

 

Contribution from General Partner

 

 

 

 

152,551

 

 

152,551

 

Net units issued under SMLP LTIP

161,131

 

 

 

 

1,498

 

 

162,629

 

Units, December 31, 2015

42,062,644

 

 

24,409,850

 

 

1,354,700

 

 

67,827,194

 

Subordinated units conversion

24,409,850

 

 

(24,409,850

)

 

 

 

 

Units issued in connection with the September 2016 Equity Offering

5,500,000

 

 

 

 

 

 

5,500,000

 

Contribution from General Partner

 

 

 

 

112,245

 

 

112,245

 

Net units issued under SMLP LTIP

138,627

 

 

 

 

4,242

 

 

142,869

 

Units, December 31, 2016

72,111,121

 

 

 

 

1,471,187

 

 

73,582,308

 

 

Schedule of Capital Distribution and Allocation to Partners

The calculation of the capital contribution and its allocation to partners' capital follows (in thousands).

Summit Investments' net investment in the 2016 Drop Down Assets

$

771,929

 

 

 

SMP Holdings borrowings allocated to 2016 Drop Down Assets and retained by Summit Investments

342,926

 

 

 

Acquired carrying value of 2016 Drop Down Assets

 

 

$

1,114,855

 

 

 

 

 

Deferred Purchase Price Obligation

$

507,427

 

 

 

Borrowings under Revolving Credit Facility

360,000

 

 

 

Working capital adjustment received from a subsidiary of Summit Investments

(569

)

 

 

Total consideration paid and recognized by SMLP

 

 

866,858

 

Excess of acquired carrying value over consideration paid and recognized

 

 

$

247,997

 

 

 

 

 

Allocation of capital contribution:

 

 

 

General partner interest

$

4,953

 

 

 

Common limited partner interest

243,044

 

 

 

Partners' capital contribution – excess of acquired carrying value over consideration paid and recognized

 

 

$

247,997

 

The calculation of the capital contribution and its allocation to partners' capital follow (in thousands).

Summit Investments' net investment in Polar Midstream and Epping

 

 

$

416,044

 

Total net cash consideration paid to a subsidiary of Summit Investments

 

 

285,677

 

Excess of acquired carrying value over consideration paid

 

 

$

130,367

 

 

 

 

 

Allocation of capital contribution:

 

 

 

General partner interest

$

2,607

 

 

 

Common limited partner interest

80,079

 

 

 

Subordinated limited partner interest

47,681

 

 

 

Partners' capital contribution – excess of acquired carrying value over consideration paid

 

 

$

130,367

 

The calculation of the capital distribution and its allocation to partners' capital follow (in thousands).

Summit Investments' net investment in Red Rock Gathering

 

 

$

241,817

 

Total net cash consideration paid to a subsidiary of Summit Investments

 

 

307,941

 

Excess of consideration paid over acquired carrying value

 

 

$

(66,124

)

 

 

 

 

Allocation of capital distribution:

 

 

 

General partner interest

$

(1,323

)

 

 

Common limited partner interest

(37,910

)

 

 

Subordinated limited partner interest

(26,891

)

 

 

Partners' capital distribution – excess of consideration paid over acquired carrying value

 

 

$

(66,124

)

 

Details of cash distributions

We paid the following per-unit distributions during the years ended December 31:

 

 

Year ended December 31,

 

2016

 

2015

 

2014

Per-unit annual distributions to unitholders

$

2.300

 

 

$

2.270

 

 

$

2.040

 

Our payment of IDRs as reported in distributions to unitholders – General Partner in the statements of partners' capital during the years ended December 31 follow.

 

Year ended December 31,

 

2016

 

2015

 

2014

 

(In thousands)

IDR payments

$

7,912

 

 

$

6,743

 

 

$

2,326

 

 

Schedule of partnership target distributions

The following table illustrates the percentage allocations of available cash between the unitholders and our General Partner based on the specified target distribution levels. The amounts set forth in the column Marginal Percentage Interest in Distributions are the percentage interests of our General Partner and the unitholders in any available cash we distribute up to and including the corresponding amount in the column Total Quarterly Distribution Per Unit Target Amount. The percentage interests shown for our unitholders and our General Partner for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the MQD. The percentage interests set forth below for our General Partner assume (i) a 2% general partner interest, (ii) that our General Partner has not transferred its IDRs and (iii) that there are no arrearages on common units.

 

 

Total quarterly distribution per unit target amount

 

Marginal percentage interest in distributions

 

 

Unitholders

 

General Partner

Minimum quarterly distribution

$0.40

 

98%

 

2%

First target distribution

$0.40 up to $0.46

 

98%

 

2%

Second target distribution

above $0.46 up to $0.50

 

85%

 

15%

Third target distribution

above $0.50 up to $0.60

 

75%

 

25%

Thereafter

above $0.60

 

50%

 

50%