XML 32 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2014
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information
 
Three months ended June 30, 2013
 
Six months ended June 30,
 
 
2014
 
2013
 
(In thousands, except for per-unit amounts)
Total Red Rock Gathering revenues included in consolidated revenues
$
12,176

 
$
34,589

 
$
23,034

Total Bison Midstream and Mountaineer Midstream revenues included in consolidated revenues
15,951

 
 
 
23,482

 
 
 
 
 
 
Total Red Rock Gathering net income included in consolidated net income
$
1,234

 
$
10,181

 
$
2,031

Total Bison Midstream and Mountaineer Midstream net income included in consolidated net income
54

 
 
 
641

 
 
 
 
 
 
Pro forma total revenues
$
74,480

 
$
156,998

 
$
145,596

Pro forma net income
9,805

 
9,905

 
18,110

 
 
 
 
 
 
Pro forma common EPU - basic and diluted
$
0.16

 
$
0.16

 
$
0.30

Pro forma subordinated EPU - basic and diluted
0.16

 
0.12

 
0.30

Bison Midstream
 
Business Acquisition [Line Items]  
Fair Value of Assets Acquired and Liabilities Assumed
The fair values of the assets acquired and liabilities assumed as of February 15, 2013, were as follows (in thousands):
Purchase price assigned to Bison Gas Gathering system
 
 
$
303,168

Current assets
$
5,705

 
 
Property, plant, and equipment
85,477

 
 
Intangible assets
164,502

 
 
Other noncurrent assets
2,187

 
 
Total assets acquired
257,871

 
 
Current liabilities
6,112

 
 
Other noncurrent liabilities
2,790

 
 
Total liabilities assumed
$
8,902

 
 
Net identifiable assets acquired
 
 
248,969

Goodwill
 
 
$
54,199

Schedule of Revenue and Net Income Disclosures
Revenues and net income for the previously separate entities and the combined amounts for the three months ended June 30, 2013 and the six months ended June 30, 2014 and 2013, as presented in these unaudited condensed consolidated financial statements follow.
 
Three months ended June 30, 2013
 
Six months ended June 30,
 
 
2014
 
2013
 
(In thousands)
SMLP revenues
$
43,743

 
$
145,685

 
$
87,338

Red Rock Gathering revenues
12,176

 
11,313

 
23,035

Bison Gas Gathering system revenues (1)
15,542

 

 
23,073

Combined revenues
$
71,461

 
$
156,998

 
$
133,446

 
 
 
 
 
 
SMLP net income
$
8,068

 
$
7,581

 
$
20,548

Red Rock Gathering net income
1,234

 
2,828

 
2,030

Bison Gas Gathering system net income (1)
(535
)
 

 
52

Combined net income
$
8,767

 
$
10,409

 
$
22,630

__________
(1) Results are fully reflected in SMLP's results of operations for the three and six months ended June 30, 2014.
Mountaineer Midstream
 
Business Acquisition [Line Items]  
Fair Value of Assets Acquired and Liabilities Assumed
The final fair values of the assets acquired and liabilities assumed as of June 21, 2013, were as follows (in thousands):
Purchase price assigned to Mountaineer Midstream
 
 
$
210,000

Property, plant, and equipment
$
163,661

 
 
Gas gathering agreement contract intangibles
24,019

 
 
Rights-of-way
6,109

 
 
Total assets acquired
193,789

 
 
Total liabilities assumed
$

 
 
Net identifiable assets acquired
 
 
193,789

Goodwill
 
 
$
16,211