XML 51 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
ACQUISITIONS AND DROP DOWN TRANSACTIONS (Tables)
12 Months Ended
Dec. 31, 2015
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 Meadowlark Midstream
 
 
$
25,376

Current assets
$
2,227

 
 
Property, plant, and equipment
18,795

 
 
Other noncurrent assets
4,354

 
 
Total assets acquired
25,376

 
 
Total liabilities assumed
$

 


Net identifiable assets acquired
 
 
$
25,376

Schedule of Revenue and Net Income Disclosures
Revenues and net income for the previously separate entities and the combined amounts, as presented in these consolidated financial statements follow.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
SMLP revenues
$
358,046

 
$
338,941

 
$
241,089

2016 Drop Down Assets revenues (1)
29,238

 
14,466

 
2,474

Polar and Divide revenues (1)
13,273

 
22,449

 
3,893

Red Rock Gathering revenues (1)
 
 
11,313

 
50,114

Bison Gas Gathering system revenues (1)
 
 
 
 
28,590

Combined revenues
$
400,557

 
$
387,169

 
$
326,160

 
 
 
 
 
 
SMLP net (loss) income
$
(192,212
)
 
$
(23,992
)
 
$
43,584

2016 Drop Down Assets net loss (1)
(35,419
)
 
(32,634
)
 
(5,829
)
Polar and Divide net income (loss) (1)
5,403

 
6,430

 
(467
)
Red Rock Gathering net income (1)
 
 
2,828

 
9,668

Bison Gas Gathering system net income (1)
 
 
 
 
52

Combined net (loss) income
$
(222,228
)
 
$
(47,368
)
 
$
47,008

__________
(1) Results are fully reflected in SMLP's revenues and net income on the date common control began, see Note 1.
Business Acquisitions, Pro Forma Information
 
Year ended December 31, 2013
 
(In thousands, except for per-unit amounts)
Total Bison Midstream and Mountaineer Midstream revenues included in consolidated revenues
$
87,196

Total Bison Midstream and Mountaineer Midstream net loss included in consolidated net income
(457
)
 
 
Pro forma total revenues
$
338,311

Pro forma net income
34,369

 
 
Pro forma common EPU - basic and diluted
$
0.68

Pro forma subordinated EPU - basic and diluted
0.62

Polar 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 Polar Midstream
 
 
$
216,105

Current assets
$
368

 
 
Property, plant, and equipment
9,755

 
 
Other noncurrent assets
7,201

 
 
Total assets acquired
17,324

 
 
Current liabilities
4,592

 
 
Total liabilities assumed
$
4,592

 
 
Net identifiable assets acquired
 
 
12,732

Goodwill
 
 
$
203,373

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

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