XML 52 R42.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
12 Months Ended
Dec. 31, 2015
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Condensed Balance Sheet
Balance sheets as of December 31, 2015 and 2014 follow.
 
December 31, 2015
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
73

 
$
12,407

 
$
6,930

 
$
2,383

 
$

 
$
21,793

Accounts receivable

 

 
84,021

 
5,560

 

 
89,581

Due from affiliate
3,168

 
151,443

 
207,651

 

 
(362,262
)
 

Other current assets
540

 

 
2,672

 
361

 

 
3,573

Total current assets
3,781

 
163,850

 
301,274

 
8,304

 
(362,262
)
 
114,947

Property, plant and equipment, net
1,178

 

 
1,462,623

 
348,982

 

 
1,812,783

Intangible assets, net

 

 
438,093

 
23,217

 

 
461,310

Goodwill

 

 
16,211

 

 

 
16,211

Investment in equity method investees

 

 

 
751,168

 

 
751,168

Other noncurrent assets
3,480

 
4,611

 
162

 

 

 
8,253

Investment in subsidiaries
2,438,395

 
3,222,187

 

 

 
(5,660,582
)
 

Total assets
$
2,446,834

 
$
3,390,648

 
$
2,218,363

 
$
1,131,671

 
$
(6,022,844
)
 
$
3,164,672

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Partners' Capital
 
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
$
482

 
$

 
$
18,489

 
$
21,837

 
$

 
$
40,808

Due to affiliate
360,243

 

 

 
3,168

 
(362,262
)
 
1,149

Deferred revenue

 

 
677

 

 

 
677

Ad valorem taxes payable
9

 

 
9,881

 
381

 

 
10,271

Accrued interest

 
17,483

 

 

 

 
17,483

Accrued environmental remediation

 

 

 
7,900

 

 
7,900

Other current liabilities
4,558

 

 
7,405

 
1,334

 

 
13,297

Total current liabilities
365,292

 
17,483

 
36,452

 
34,620

 
(362,262
)
 
91,585

Long-term debt
332,500

 
934,770

 

 

 

 
1,267,270

Deferred revenue

 

 
45,486

 

 

 
45,486

Noncurrent accrued environmental remediation

 

 

 
5,764

 

 
5,764

Other noncurrent liabilities
1,743

 

 
5,503

 
22

 

 
7,268

Total liabilities
699,535

 
952,253

 
87,441

 
40,406

 
(362,262
)
 
1,417,373

 
 
 
 
 
 
 
 
 
 
 
 
Total partners' capital
1,747,299

 
2,438,395

 
2,130,922

 
1,091,265

 
(5,660,582
)
 
1,747,299

Total liabilities and partners' capital
$
2,446,834

 
$
3,390,648

 
$
2,218,363

 
$
1,131,671

 
$
(6,022,844
)
 
$
3,164,672

 
December 31, 2014
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Assets
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
7,531

 
$
11,621

 
$
7,353

 
$
1,306

 
$

 
$
27,811

Accounts receivable

 

 
89,201

 
3,707

 

 
92,908

Insurance receivable

 

 

 
25,000

 

 
25,000

Due from affiliate
764

 
63,239

 
97,615

 

 
(161,618
)
 

Other current assets
907

 

 
2,610

 
83

 

 
3,600

Total current assets
9,202

 
74,860

 
196,779

 
30,096

 
(161,618
)
 
149,319

Property, plant and equipment, net
1,351

 

 
1,412,998

 
208,291

 

 
1,622,640

Intangible assets, net

 

 
477,734

 
11,548

 

 
489,282

Goodwill

 

 
265,062

 

 

 
265,062

Investment in equity method investees

 

 

 
706,172

 

 
706,172

Other noncurrent assets
3,771

 
6,027

 
189

 

 

 
9,987

Investment in subsidiaries
2,419,433

 
3,154,626

 

 

 
(5,574,059
)
 

Total assets
$
2,433,757

 
$
3,235,513

 
$
2,352,762

 
$
956,107

 
$
(5,735,677
)
 
$
3,242,462

 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Partners' Capital
 
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
$
1,144

 
$

 
$
23,711

 
$
13,536

 
$

 
$
38,391

Due to affiliate
163,565

 

 

 
764

 
(161,618
)
 
2,711

Deferred revenue

 

 
2,377

 

 

 
2,377

Ad valorem taxes payable
23

 

 
9,095

 
61

 

 
9,179

Accrued interest

 
18,858

 

 

 

 
18,858

Accrued environmental remediation

 

 

 
25,000

 

 
25,000

Other current liabilities
1,622

 
15

 
12,552

 
1,118

 

 
15,307

Total current liabilities
166,354

 
18,873

 
47,735

 
40,479

 
(161,618
)
 
111,823

Long-term debt
435,000

 
797,207

 

 

 

 
1,232,207

Deferred revenue

 

 
55,239

 

 

 
55,239

Noncurrent accrued environmental remediation

 

 

 
5,000

 

 
5,000

Other noncurrent liabilities
1,725

 

 
5,790

 

 

 
7,515

Total liabilities
603,079

 
816,080

 
108,764

 
45,479

 
(161,618
)
 
1,411,784

 
 
 
 
 
 
 
 
 
 
 
 
Total partners' capital
1,830,678

 
2,419,433

 
2,243,998

 
910,628

 
(5,574,059
)
 
1,830,678

Total liabilities and partners' capital
$
2,433,757

 
$
3,235,513

 
$
2,352,762

 
$
956,107

 
$
(5,735,677
)
 
$
3,242,462

Condensed Statement of Operations
Statements of operations for the years ended December 31, 2015, 2014 and 2013 follow.
 
Year ended December 31, 2015
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Gathering services and related fees
$

 
$

 
$
310,830

 
$
26,989

 
$

 
$
337,819

Natural gas, NGLs and condensate sales

 

 
42,079

 

 

 
42,079

Other revenues

 

 
18,411

 
2,248

 

 
20,659

Total revenues

 

 
371,320

 
29,237

 

 
400,557

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of natural gas and NGLs

 

 
31,398

 

 

 
31,398

Operation and maintenance

 

 
87,286

 
7,700

 

 
94,986

General and administrative

 

 
37,926

 
7,182

 

 
45,108

Transaction costs
1,342

 

 

 

 

 
1,342

Depreciation and amortization
603

 

 
95,586

 
8,928

 

 
105,117

Environmental remediation

 

 

 
21,800

 

 
21,800

Gain on asset sales, net

 

 
(172
)
 

 

 
(172
)
Long-lived asset impairment

 

 
9,305

 

 

 
9,305

Goodwill impairment

 

 
248,851

 

 

 
248,851

Total costs and expenses
1,945

 

 
510,180

 
45,610

 

 
557,735

Other income
2

 

 

 

 

 
2

Interest expense
(10,494
)
 
(48,598
)
 

 

 

 
(59,092
)
Loss before income taxes
(12,437
)
 
(48,598
)
 
(138,860
)
 
(16,373
)
 

 
(216,268
)
Income tax benefit
603

 

 

 

 

 
603

Loss from equity method investees

 

 

 
(6,563
)
 

 
(6,563
)
Equity in earnings of consolidated subsidiaries
(210,394
)
 
(161,796
)
 

 

 
372,190

 

Net loss
$
(222,228
)
 
$
(210,394
)
 
$
(138,860
)
 
$
(22,936
)
 
$
372,190

 
$
(222,228
)
 
Year ended December 31, 2014
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Gathering services and related fees
$

 
$

 
$
255,211

 
$
12,267

 
$

 
$
267,478

Natural gas, NGLs and condensate sales

 

 
97,094

 

 

 
97,094

Other revenues

 

 
20,398

 
2,199

 

 
22,597

Total revenues

 

 
372,703

 
14,466

 

 
387,169

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of natural gas and NGLs

 

 
72,415

 

 

 
72,415

Operation and maintenance

 

 
88,927

 
5,942

 

 
94,869

General and administrative

 

 
40,447

 
2,834

 

 
43,281

Transaction costs
2,985

 

 

 

 

 
2,985

Depreciation and amortization
588

 

 
86,762

 
3,528

 

 
90,878

Environmental remediation

 

 

 
5,000

 

 
5,000

Loss on asset sales, net

 

 
442

 

 

 
442

Long-lived asset impairment

 

 
5,505

 

 

 
5,505

Goodwill impairment

 

 
54,199

 

 

 
54,199

Total costs and expenses
3,573

 

 
348,697

 
17,304

 

 
369,574

Other income

 

 
1,189

 

 

 
1,189

Interest expense
(8,417
)
 
(40,169
)
 

 

 

 
(48,586
)
(Loss) income before income taxes
(11,990
)
 
(40,169
)
 
25,195

 
(2,838
)
 

 
(29,802
)
Income tax (expense) benefit
(1,680
)
 

 
826

 

 

 
(854
)
Loss from equity method investees

 

 

 
(16,712
)
 

 
(16,712
)
Equity in earnings of consolidated subsidiaries
(33,698
)
 
6,471

 

 

 
27,227

 

Net (loss) income
$
(47,368
)
 
$
(33,698
)
 
$
26,021

 
$
(19,550
)
 
$
27,227

 
$
(47,368
)

 
Year ended December 31, 2013
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
Gathering services and related fees
$

 
$

 
$
213,979

 
$
2,373

 
$

 
$
216,352

Natural gas, NGLs and condensate sales

 

 
88,185

 

 

 
88,185

Other revenues

 

 
21,522

 
101

 

 
21,623

Total revenues

 

 
323,686

 
2,474

 

 
326,160

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
Cost of natural gas and NGLs

 

 
68,037

 

 

 
68,037

Operation and maintenance

 

 
77,122

 
1,053

 

 
78,175

General and administrative

 

 
33,970

 
2,746

 

 
36,716

Transaction costs
2,841

 

 

 

 
 
 
2,841

Depreciation and amortization
454

 

 
70,122

 
656

 

 
71,232

Loss on asset sales, net

 

 
113

 

 

 
113

Total costs and expenses
3,295

 

 
249,364

 
4,455

 

 
257,114

Other income
5

 

 

 

 

 
5

Interest expense
(2,141
)
 
(19,173
)
 

 

 

 
(21,314
)
(Loss) income before income taxes
(5,431
)
 
(19,173
)
 
74,322

 
(1,981
)
 

 
47,737

Income tax expense

 

 
(729
)
 

 

 
(729
)
Equity in earnings of consolidated subsidiaries
52,439

 
71,612

 

 

 
(124,051
)
 

Net income (loss)
$
47,008

 
$
52,439

 
$
73,593

 
$
(1,981
)
 
$
(124,051
)
 
$
47,008

Condensed Cash Flow Statement
Statements of cash flows for the years ended December 31, 2015, 2014 and 2013 follow.
 
Year ended December 31, 2015
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
409

 
$
(46,716
)
 
$
202,324

 
$
35,358

 
$

 
$
191,375

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(429
)
 

 
(118,458
)
 
(153,338
)
 

 
(272,225
)
Contributions to equity method investees

 

 

 
(86,200
)
 

 
(86,200
)
Proceeds from asset sales

 

 
323

 

 

 
323

Acquisitions of gathering systems from affiliate, net of acquired cash
(288,618
)
 

 

 

 

 
(288,618
)
Advances to affiliates
(2,589
)
 
(88,221
)
 
(110,003
)
 

 
200,813

 

Net cash used in investing activities
(291,636
)
 
(88,221
)
 
(228,138
)
 
(239,538
)
 
200,813

 
(646,720
)
 
Year ended December 31, 2015
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Distributions to unitholders
(152,074
)
 

 

 

 

 
(152,074
)
Borrowings under revolving credit facility
180,000

 
187,000

 

 

 

 
367,000

Repayments under revolving credit facility
(100,000
)
 
(51,000
)
 

 

 

 
(151,000
)
Repayments under term loan
(182,500
)
 

 

 

 

 
(182,500
)
Deferred loan costs
(135
)
 
(277
)
 

 

 

 
(412
)
Proceeds from issuance of common units, net
221,977

 

 

 

 

 
221,977

Contribution from general partner
4,737

 

 

 

 

 
4,737

Cash advance from Summit Investments to contributed subsidiaries, net
102,500

 

 
21,719

 
196,308

 

 
320,527

Expenses paid by Summit Investments on behalf of contributed subsidiaries
12,655

 

 
3,864

 
6,360

 

 
22,879

Other, net
(1,615
)
 

 
(192
)
 

 

 
(1,807
)
Advances from affiliates
198,224

 

 

 
2,589

 
(200,813
)
 

Net cash provided by financing activities
283,769

 
135,723

 
25,391

 
205,257

 
(200,813
)
 
449,327

Net change in cash and cash equivalents
(7,458
)
 
786

 
(423
)
 
1,077

 

 
(6,018
)
Cash and cash equivalents, beginning of period
7,531

 
11,621

 
7,353

 
1,306

 

 
27,811

Cash and cash equivalents, end of period
$
73

 
$
12,407

 
$
6,930

 
$
2,383

 
$

 
$
21,793

 
Year ended December 31, 2014
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(3,658
)
 
$
(30,689
)
 
$
179,685

 
$
7,615

 
$

 
$
152,953

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(460
)
 

 
(220,360
)
 
(122,560
)
 

 
(343,380
)
Initial contribution to Ohio Gathering

 

 

 
(8,360
)
 

 
(8,360
)
Acquisition of Ohio Gathering Option

 

 

 
(190,000
)
 

 
(190,000
)
Option Exercise

 

 

 
(382,385
)
 

 
(382,385
)
Contributions to equity method investees

 

 

 
(145,131
)
 

 
(145,131
)
Proceeds from asset sales

 

 
325

 

 

 
325

Acquisition of gathering systems

 

 
(10,872
)
 

 

 
(10,872
)
Acquisitions of gathering systems from affiliate, net of acquired cash
(305,000
)
 

 

 

 

 
(305,000
)
Advances to affiliates
(183
)
 
(174,495
)
 
(47,271
)
 

 
221,949

 

Net cash used in investing activities
(305,643
)
 
(174,495
)
 
(278,178
)
 
(848,436
)
 
221,949

 
(1,384,803
)
 
Year ended December 31, 2014
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Distributions to unitholders
(122,224
)
 

 

 

 

 
(122,224
)
Borrowings under revolving credit facility
57,000

 
237,295

 

 

 

 
294,295

Repayments under revolving credit facility
(115,000
)
 
(315,295
)
 

 

 

 
(430,295
)
Borrowings under term loan
400,000

 

 

 

 

 
400,000

Repayments under term loan
(100,000
)
 

 

 

 

 
(100,000
)
Deferred loan costs
(3,003
)
 
(5,320
)
 

 

 

 
(8,323
)
Proceeds from issuance of common units, net
197,806

 

 

 

 

 
197,806

Contribution from general partner
4,235

 

 

 

 

 
4,235

Cash advance (to) from Summit Investments (from) to contributed subsidiaries, net
(242,000
)
 

 
81,421

 
834,962

 

 
674,383

Expenses paid by Summit Investments on behalf of contributed subsidiaries
12,845

 

 
10,483

 
1,556

 

 
24,884

Issuance of senior notes

 
300,000

 

 

 

 
300,000

Repurchase of equity-based compensation awards
(228
)
 

 

 

 

 
(228
)
Other, net
(656
)
 

 

 

 

 
(656
)
Advances from affiliates
221,766

 

 

 
183

 
(221,949
)
 

Net cash provided by financing activities
310,541

 
216,680

 
91,904

 
836,701

 
(221,949
)
 
1,233,877

Net change in cash and cash equivalents
1,240

 
11,496

 
(6,589
)
 
(4,120
)
 

 
2,027

Cash and cash equivalents, beginning of period
6,291

 
125

 
13,942

 
5,426

 

 
25,784

Cash and cash equivalents, end of period
$
7,531

 
$
11,621

 
$
7,353

 
$
1,306

 
$

 
$
27,811


 
Year ended December 31, 2013
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
(544
)
 
$
(4,799
)
 
$
141,260

 
$
(506
)
 
$

 
$
135,411

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
(930
)
 

 
(182,048
)
 
(66,648
)
 

 
(249,626
)
Proceeds from asset sales

 

 
585

 

 

 
585

Acquisition of gathering systems
(210,000
)
 

 

 

 

 
(210,000
)
Acquisitions of gathering systems from affiliate, net of acquired cash
(200,000
)
 

 

 

 

 
(200,000
)
Advances to affiliates
(84
)
 
(371,408
)
 
(36,672
)
 

 
408,164

 

Net cash used in investing activities
(411,014
)
 
(371,408
)
 
(218,135
)
 
(66,648
)
 
408,164

 
(659,041
)
 
Year ended December 31, 2013
 
SMLP
 
Co-Issuers
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating adjustments
 
Total
 
(In thousands)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
 
Distributions to unitholders
(90,196
)
 

 

 

 

 
(90,196
)
Borrowings under revolving credit facility
96,000

 
380,950

 

 

 

 
476,950

Repayments under revolving credit facility
(3,000
)
 
(294,180
)
 

 

 

 
(297,180
)
Borrowings under term loan
200,000

 

 

 

 

 
200,000

Repayments under term loan
(100,000
)
 

 

 

 

 
(100,000
)
Deferred loan costs
(3,451
)
 
(10,608
)
 

 

 

 
(14,059
)
Contribution from general partner
2,229

 

 

 

 

 
2,229

Cash advance (to) from Summit Investments (from) to contributed subsidiaries, net
(193,000
)
 

 
72,745

 
70,168

 

 
(50,087
)
Expenses paid by Summit Investments on behalf of contributed subsidiaries
8,088

 

 
11,964

 
2,328

 

 
22,380

Issuance of senior notes

 
300,000

 

 

 

 
300,000

Repurchase of equity-based compensation awards
(11,957
)
 

 

 

 

 
(11,957
)
Issuance of units to affiliate in connection with the Mountaineer Acquisition
100,000

 

 

 

 

 
100,000

Advances from affiliates
408,080

 

 

 
84

 
(408,164
)
 

Net cash provided by financing activities
412,793

 
376,162

 
84,709

 
72,580

 
(408,164
)
 
538,080

Net change in cash and cash equivalents
1,235

 
(45
)
 
7,834

 
5,426

 

 
14,450

Cash and cash equivalents, beginning of period
5,056

 
170

 
6,108

 

 

 
11,334

Cash and cash equivalents, end of period
$
6,291

 
$
125

 
$
13,942

 
$
5,426

 
$

 
$
25,784