EX-99.2 4 ex9922015amendedafs.htm EX 99.2 AMENDED 2015 AFS Exhibit
EXHIBIT 99.2

Item 8. Financial Statements and Supplementary Data.
9. Debt


EX 99.2-1

EXHIBIT 99.2

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors of Summit Midstream GP, LLC and unitholders of Summit Midstream Partners, LP
The Woodlands, Texas
We have audited the accompanying consolidated balance sheets of Summit Midstream Partners, LP and subsidiaries (the "Partnership") as of December 31, 2015 and 2014, and the related consolidated statements of operations, partners' capital and membership interests, and cash flows for each of the three years in the period ended December 31, 2015. These financial statements are the responsibility of the Partnership's management. Our responsibility is to express an opinion on the financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, such consolidated financial statements present fairly, in all material respects, the financial position of Summit Midstream Partners, LP and subsidiaries as of December 31, 2015 and 2014, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2015, in conformity with accounting principles generally accepted in the United States of America.
The consolidated financial statements give retrospective effect to the Partnership's acquisition of Summit Midstream Utica, LLC, Meadowlark Midstream Company, LLC, Tioga Midstream, LLC, and the 40.0% ownership interest in each of Ohio Gathering Company, L.L.C. and Ohio Condensate Company, L.L.C. from Summit Midstream Partners Holdings, LLC, (collectively the "2016 Drop Down") as a combination of entities under common control, which has been accounted for in a manner similar to a pooling of interests, as described in Notes 1 and 16 to the consolidated financial statements.

/s/ DELOITTE & TOUCHE LLP
Atlanta, Georgia
February 26, 2016 (June 6, 2016 as to the effects of the 2016 Drop Down as described in Notes 1 and 16, and the retrospective application of the change in accounting policy for presentation of debt issuance costs as described in Note 1; September 1, 2016 as to the addition of disclosures in Note 17 required under Regulation S-X Rule 3-10 as a result of the 2016 Drop Down, and the change in the guarantor structure of the Senior Notes described in Note 9)

EX 99.2-2

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
 
December 31,
 
2015
 
2014
 
(In thousands)
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
21,793

 
$
27,811

Accounts receivable
89,581

 
92,908

Insurance receivable

 
25,000

Other current assets
3,573

 
3,600

Total current assets
114,947

 
149,319

Property, plant and equipment, net
1,812,783

 
1,622,640

Intangible assets, net
461,310

 
489,282

Goodwill
16,211

 
265,062

Investment in equity method investees
751,168

 
706,172

Other noncurrent assets
8,253

 
9,987

Total assets
$
3,164,672

 
$
3,242,462

 
 
 
 
Liabilities and Partners' Capital
 
 
 
Current liabilities:
 
 
 
Trade accounts payable
$
40,808

 
$
38,391

Due to affiliate
1,149

 
2,711

Deferred revenue
677

 
2,377

Ad valorem taxes payable
10,271

 
9,179

Accrued interest
17,483

 
18,858

Accrued environmental remediation
7,900

 
25,000

Other current liabilities
13,297

 
15,307

Total current liabilities
91,585

 
111,823

Long-term debt
1,267,270

 
1,232,207

Deferred revenue
45,486

 
55,239

Noncurrent accrued environmental remediation
5,764

 
5,000

Other noncurrent liabilities
7,268

 
7,515

Total liabilities
1,417,373

 
1,411,784

Commitments and contingencies (Note 15)

 

 
 
 
 
Common limited partner capital (42,063 units issued and outstanding at December 31, 2015 and 34,427 units issued and outstanding at December 31, 2014)
744,977

 
649,060

Subordinated limited partner capital (24,410 units issued and outstanding at December 31, 2015 and 2014)
213,631

 
293,153

General partner interests (1,355 units issued and outstanding at December 31, 2015 and 1,201 units issued and outstanding at December 31, 2014)
25,634

 
24,676

Summit Investments' equity in contributed subsidiaries
763,057

 
863,789

Total partners' capital
1,747,299

 
1,830,678

Total liabilities and partners' capital
$
3,164,672

 
$
3,242,462

The accompanying notes are an integral part of these consolidated financial statements.


EX 99.2-3

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands, except per-unit amounts)
Revenues:
 
 
 
 
 
Gathering services and related fees
$
337,819

 
$
267,478

 
$
216,352

Natural gas, NGLs and condensate sales
42,079

 
97,094

 
88,185

Other revenues
20,659

 
22,597

 
21,623

Total revenues
400,557

 
387,169

 
326,160

Costs and expenses:
 
 
 
 
 
Cost of natural gas and NGLs
31,398

 
72,415

 
68,037

Operation and maintenance
94,986

 
94,869

 
78,175

General and administrative
45,108

 
43,281

 
36,716

Transaction costs
1,342

 
2,985

 
2,841

Depreciation and amortization
105,117

 
90,878

 
71,232

Environmental remediation
21,800

 
5,000

 

(Gain) loss on asset sales, net
(172
)
 
442

 
113

Long-lived asset impairment
9,305

 
5,505

 

Goodwill impairment
248,851

 
54,199

 

Total costs and expenses
557,735

 
369,574

 
257,114

Other income
2

 
1,189

 
5

Interest expense
(59,092
)
 
(48,586
)
 
(21,314
)
(Loss) income before income taxes
(216,268
)
 
(29,802
)
 
47,737

Income tax benefit (expense)
603

 
(854
)
 
(729
)
Loss from equity method investees
(6,563
)
 
(16,712
)
 

Net (loss) income
$
(222,228
)
 
$
(47,368
)
 
$
47,008

Less net income attributable to Summit Investments
(30,016
)
 
(23,376
)
 
3,424

Net (loss) income attributable to SMLP
(192,212
)
 
(23,992
)
 
43,584

Less net (loss) income attributable to general partner, including IDRs
3,398

 
3,125

 
1,035

Net (loss) income attributable to limited partners
$
(195,610
)
 
$
(27,117
)
 
$
42,549

 
 
 
 
 
 
(Loss) earnings per limited partner unit:
 
 
 
 
 
Common unit – basic
$
(3.20
)
 
$
(0.49
)
 
$
0.86

Common unit – diluted
$
(3.20
)
 
$
(0.49
)
 
$
0.86

Subordinated unit – basic and diluted
$
(2.88
)
 
$
(0.44
)
 
$
0.79

 
 
 
 
 
 
Weighted-average limited partner units outstanding:
 
 
 
 
 
Common units – basic
39,217

 
33,311

 
26,951

Common units – diluted
39,217

 
33,311

 
27,101

Subordinated units – basic and diluted
24,410

 
24,410

 
24,410

The accompanying notes are an integral part of these consolidated financial statements.


EX 99.2-4

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL

 
Partners' capital
 
Summit Investments' equity in contributed subsidiaries
 
 
 
Limited partners
 
General partner
 
 
 
 
Common
 
Subordinated
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Partners' capital, January 1, 2013
$
418,856

 
$
380,169

 
$
20,222

 
$
209,108

 
$
1,028,355

Net income
22,311

 
20,238

 
1,035

 
3,424

 
47,008

Distributions to unitholders
(46,286
)
 
(42,107
)
 
(1,803
)
 

 
(90,196
)
Unit-based compensation
2,999

 

 

 

 
2,999

Consolidation of Bison Midstream net assets

 

 

 
303,168

 
303,168

Contribution from Summit Investments to Bison Midstream

 

 

 
2,229

 
2,229

Purchase of Bison Midstream
47,936

 

 
978

 
(248,914
)
 
(200,000
)
Contribution of net assets from Summit Investments in excess of consideration paid for Bison Midstream
28,558

 
26,846

 
1,131

 
(56,535
)
 

Issuance of units in connection with the Mountaineer Acquisition
98,000

 

 
2,000

 

 
100,000

Consolidation of Polar Midstream net assets

 

 

 
216,105

 
216,105

Consolidation of 2016 Drop Down net assets

 

 

 
21,968

 
21,968

Class B membership interest noncash compensation
17

 

 

 
1,226

 
1,243

Repurchase of DFW Net Profits Interests
(5,859
)
 
(5,859
)
 
(239
)
 

 
(11,957
)
Cash advance to Summit Investments from contributed subsidiaries, net

 

 

 
(50,087
)
 
(50,087
)
Capitalized interest allocated to contributed subsidiaries from Summit Investments

 

 

 
2,539

 
2,539

Expenses paid by Summit Investments on behalf of contributed subsidiaries

 

 

 
22,380

 
22,380

Capital expenditures paid by Summit Investments on behalf of contributed subsidiaries

 

 

 
52

 
52

Partners' capital, December 31, 2013
$
566,532

 
$
379,287

 
$
23,324

 
$
426,663

 
$
1,395,806


EX 99.2-5

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
(continued)
 
Partners' capital
 
Summit Investments' equity in contributed subsidiaries
 
 
 
Limited partners
 
General partner
 
 
 
 
Common
 
Subordinated
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Partners' capital, December 31, 2013
$
566,532

 
$
379,287

 
$
23,324

 
$
426,663

 
$
1,395,806

Net (loss) income
(15,948
)
 
(11,169
)
 
3,125

 
(23,376
)
 
(47,368
)
Distributions to unitholders
(67,658
)
 
(49,796
)
 
(4,770
)
 

 
(122,224
)
Unit-based compensation
4,696

 

 

 

 
4,696

Tax withholdings on vested SMLP LTIP awards
(656
)
 

 

 

 
(656
)
Issuance of common units, net of offering costs
197,806

 

 

 

 
197,806

Contribution from general partner

 

 
4,235

 

 
4,235

Purchase of Red Rock Gathering

 

 

 
(307,941
)
 
(307,941
)
Excess of purchase price over acquired carrying value of Red Rock Gathering
(37,910
)
 
(26,891
)
 
(1,323
)
 
66,124

 

Assets contributed to Red Rock Gathering from Summit Investments
2,426

 
1,722

 
85

 

 
4,233

Cash advance from Summit Investments to contributed subsidiaries, net

 

 

 
674,383

 
674,383

Expenses paid by Summit Investments on behalf of contributed subsidiaries

 

 

 
24,884

 
24,884

Capitalized interest allocated to contributed subsidiaries from Summit Investments

 

 

 
1,310

 
1,310

Capital expenditures paid by Summit Investments on behalf of contributed subsidiaries

 

 

 
597

 
597

Class B membership interest noncash compensation

 

 

 
1,145

 
1,145

Repurchase of SMLP LTIP units
(228
)
 

 

 

 
(228
)
Partners' capital, December 31, 2014
$
649,060

 
$
293,153

 
$
24,676

 
$
863,789

 
$
1,830,678


EX 99.2-6

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
(continued)
 
Partners' capital
 
Summit Investments' equity in contributed subsidiaries
 
 
 
Limited partners
 
General partner
 
 
 
 
Common
 
Subordinated
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Partners' capital, December 31, 2014
$
649,060

 
$
293,153

 
$
24,676

 
$
863,789

 
$
1,830,678

Net (loss) income
(123,817
)
 
(71,793
)
 
3,398

 
(30,016
)
 
(222,228
)
Distributions to unitholders
(86,880
)
 
(55,410
)
 
(9,784
)
 

 
(152,074
)
Unit-based compensation
6,174

 

 

 

 
6,174

Tax withholdings on vested SMLP LTIP awards
(1,616
)
 

 

 

 
(1,616
)
Issuance of common units, net of offering costs
221,977

 

 

 

 
221,977

Contribution from general partner

 

 
4,737

 

 
4,737

Purchase of Polar and Divide

 

 

 
(285,677
)
 
(285,677
)
Excess of acquired carrying value over consideration paid for Polar and Divide
80,079

 
47,681

 
2,607

 
(130,367
)
 

Cash advance from Summit Investments to contributed subsidiaries, net

 

 

 
320,527

 
320,527

Expenses paid by Summit Investments on behalf of contributed subsidiaries

 

 

 
22,879

 
22,879

Capitalized interest allocated from Summit Investments to contributed subsidiaries

 

 

 
1,079

 
1,079

Class B membership interest noncash compensation

 

 

 
843

 
843

Partners' capital, December 31, 2015
$
744,977

 
$
213,631

 
$
25,634

 
$
763,057

 
$
1,747,299

The accompanying notes are an integral part of these consolidated financial statements.


EX 99.2-7

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Cash flows from operating activities:
 
 
 
 
 
Net (loss) income
$
(222,228
)
 
$
(47,368
)
 
$
47,008

Adjustments to reconcile net (loss) income to net cash provided by operating activities:
 
 
 
 
 
Depreciation and amortization
105,903

 
91,822

 
72,264

Amortization of deferred loan costs
4,309

 
3,836

 
2,757

Unit-based and noncash compensation
7,017

 
5,841

 
4,242

Loss from equity method investees
6,563

 
16,712

 

Distributions from equity method investees
34,641

 
2,992

 

(Gain) loss on asset sales, net
(172
)
 
442

 
113

Long-lived asset impairment
9,305

 
5,505

 

Goodwill impairment
248,851

 
54,199

 

Write-off of debt issuance costs
727

 
1,554

 

Purchase accounting adjustment

 
(1,185
)
 

Changes in operating assets and liabilities:
 
 
 
 
 
Accounts receivable
3,328

 
(21,503
)
 
(21,950
)
Insurance receivable
25,000

 
(25,000
)
 

Trade accounts payable
(1,450
)
 
(420
)
 
(6,153
)
Due to affiliate
1,377

 
(883
)
 
1,427

Change in deferred revenue
(11,453
)
 
26,378

 
16,685

Ad valorem taxes payable
1,092

 
804

 
(11
)
Accrued interest
(1,375
)
 
6,714

 
12,128

Accrued environmental remediation, net
(16,336
)
 
30,000

 

Other, net
(3,724
)
 
2,513

 
6,901

Net cash provided by operating activities
191,375

 
152,953

 
135,411

Cash flows from investing activities:
 
 
 
 
 
Capital expenditures
(272,225
)
 
(343,380
)
 
(249,626
)
Initial contribution to Ohio Gathering

 
(8,360
)
 

Acquisition of Ohio Gathering Option

 
(190,000
)
 

Option Exercise

 
(382,385
)
 

Contributions to equity method investees
(86,200
)
 
(145,131
)
 

Proceeds from asset sales
323

 
325

 
585

Acquisition of gathering systems

 
(10,872
)
 
(210,000
)
Acquisitions of gathering systems from affiliate, net of acquired cash
(288,618
)
 
(305,000
)
 
(200,000
)
Net cash used in investing activities
(646,720
)
 
(1,384,803
)
 
(659,041
)


EX 99.2-8

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(continued)
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Cash flows from financing activities:
 
 
 
 
 
Distributions to unitholders
(152,074
)
 
(122,224
)
 
(90,196
)
Borrowings under revolving credit facility
367,000

 
294,295

 
476,950

Repayments under revolving credit facility
(151,000
)
 
(430,295
)
 
(297,180
)
Borrowings under term loan

 
400,000

 
200,000

Repayments under term loan
(182,500
)
 
(100,000
)
 
(100,000
)
Deferred loan costs
(412
)
 
(8,323
)
 
(14,059
)
Proceeds from issuance of common units, net
221,977

 
197,806

 

Contribution from general partner
4,737

 
4,235

 
2,229

Cash advance from (to) Summit Investments to (from) contributed subsidiaries, net
320,527

 
674,383

 
(50,087
)
Expenses paid by Summit Investments on behalf of contributed subsidiaries
22,879

 
24,884

 
22,380

Issuance of senior notes

 
300,000

 
300,000

Repurchase of equity-based compensation awards

 
(228
)
 
(11,957
)
Issuance of units to affiliate in connection with the Mountaineer Acquisition

 

 
100,000

Other, net
(1,807
)
 
(656
)
 

Net cash provided by financing activities
449,327

 
1,233,877

 
538,080

Net change in cash and cash equivalents
(6,018
)
 
2,027

 
14,450

Cash and cash equivalents, beginning of period
27,811

 
25,784

 
11,334

Cash and cash equivalents, end of period
$
21,793

 
$
27,811

 
$
25,784

 
 
 
 
 
 
Supplemental cash flow disclosures:
 
 
 
 
 
Cash interest paid
$
59,302

 
$
38,453

 
$
13,170

Less capitalized interest
3,372

 
4,646

 
6,690

Interest paid (net of capitalized interest)
$
55,930

 
$
33,807

 
$
6,480

 
 
 
 
 
 
Cash paid for taxes
$

 
$

 
$
660

 
 
 
 
 
 
Noncash investing and financing activities:
 
 
 
 
 
Capital expenditures in trade accounts payable (period-end accruals)
$
34,977

 
$
31,110

 
$
30,528

Excess of acquired carrying value over consideration paid for Polar and Divide
130,367

 

 

Capitalized interest allocated to contributed subsidiaries from Summit Investments
1,079

 
1,310

 
2,539

Capital expenditures paid by Summit Investments on behalf of contributed subsidiaries

 
597

 
52

Excess of consideration paid over acquired carrying value of Red Rock Gathering

 
(66,124
)
 

Assets contributed to Red Rock Gathering from Summit Investments

 
4,233

 

Issuance of units to affiliate to partially fund the Bison Drop Down

 

 
48,914

Contribution of net assets from Summit Investments in excess of consideration paid for Bison Midstream

 

 
56,535

The accompanying notes are an integral part of these consolidated financial statements.

EX 99.2-9

EXHIBIT 99.2

SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION, BUSINESS OPERATIONS AND PRESENTATION AND CONSOLIDATION
Organization. Summit Midstream Partners, LP ("SMLP" or the "Partnership"), a Delaware limited partnership, was formed in May 2012 and began operations in October 2012 in connection with its initial public offering ("IPO") of common limited partner units. SMLP is a growth-oriented limited partnership focused on developing, owning and operating midstream energy infrastructure assets that are strategically located in the core producing areas of unconventional resource basins, primarily shale formations, in the continental United States. Our business activities are conducted through various operating subsidiaries, each of which is owned or controlled by our wholly owned subsidiary holding company, Summit Midstream Holdings, LLC ("Summit Holdings"), a Delaware limited liability company. References to the "Partnership," "we," or "our" refer collectively to SMLP and its subsidiaries.
Summit Midstream GP, LLC (the "general partner"), a Delaware limited liability company, manages our operations and activities. Summit Midstream Partners, LLC ("Summit Investments"), a Delaware limited liability company, is the ultimate owner of our general partner and has the right to appoint the entire board of directors of our general partner. Summit Investments is controlled by Energy Capital Partners II, LLC and its parallel and co-investment funds (collectively, "Energy Capital Partners").
In addition to its 2% general partner interest in SMLP (including the incentive distribution rights ("IDRs") in respect of SMLP), Summit Investments has direct and indirect ownership interests in our common and subordinated units. As of December 31, 2015, Summit Investments beneficially owned 5,444,731 SMLP common units and all of our subordinated units.
Neither SMLP nor its subsidiaries have any employees. All of the personnel that conduct our business are employed by Summit Investments, but these individuals are sometimes referred to as our employees.
Effective with the completion of its IPO, SMLP had a 100% ownership interest in Summit Holdings, which had a 100% ownership interest in both DFW Midstream Services LLC ("DFW Midstream") and Grand River Gathering, LLC ("Grand River" or the "Legacy Grand River" system).
On June 4, 2013, the Partnership acquired all of the membership interests of Bison Midstream, LLC ("Bison Midstream") from a subsidiary of Summit Investments (the "Bison Drop Down"). As such, the Bison Drop Down was determined to be a transaction among entities under common control. Prior to the Bison Drop Down, on February 15, 2013, Summit Investments acquired Bear Tracker Energy, LLC ("BTE"), which was subsequently renamed Meadowlark Midstream Company, LLC ("Meadowlark Midstream"). The net assets that comprise Bison Midstream were carved out from Meadowlark Midstream in connection with the Bison Drop Down. Common control of Bison Midstream began in February 2013.
On June 21, 2013, Mountaineer Midstream Company, LLC ("Mountaineer Midstream"), a newly formed, wholly owned subsidiary of the Partnership, acquired natural gas gathering pipeline and compression assets from an affiliate of MarkWest Energy Partners, L.P. ("MarkWest") (the "Mountaineer Acquisition"). In December 2013, Mountaineer Midstream was merged into DFW Midstream.
On March 18, 2014, SMLP acquired all of the membership interests of Red Rock Gathering Company, LLC ("Red Rock Gathering") from a subsidiary of Summit Investments (the "Red Rock Drop Down"). As such, the Red Rock Drop Down was determined to be a transaction among entities under common control. Common control of Red Rock Gathering began in October 2012. Concurrent with the closing of the Red Rock Drop Down, SMLP contributed its interest in Red Rock Gathering to Grand River.
On May 18, 2015, the Partnership acquired all of the membership interests of Polar Midstream, LLC ("Polar Midstream") and Epping Transmission Company, LLC ("Epping," and collectively with Polar Midstream, "Polar and Divide") from a subsidiary of Summit Investments (the "Polar and Divide Drop Down"). As such, the Polar and Divide Drop Down was determined to be a transaction among entities under common control. Polar Midstream's net assets were carved out of Meadowlark Midstream immediately prior to the Polar and Divide Drop Down. Concurrent with the closing of the Polar and Divide Drop Down, Epping became a wholly owned subsidiary of Polar Midstream and SMLP contributed Polar Midstream (including Epping) to Bison Midstream. Common control began in (i) February 2013 for Polar Midstream and (ii) April 2014 for Epping.
On February 25, 2016, the Partnership and Summit Midstream Partners Holdings, LLC (“SMP Holdings”), a wholly owned subsidiary of Summit Investments, entered into a contribution agreement (the "Contribution Agreement") pursuant to which SMP Holdings agreed to contribute to the Partnership substantially all of its limited partner

EX 99.2-10

EXHIBIT 99.2

interest in Summit Midstream OpCo, LP ("OpCo"), a Delaware limited partnership that owns (i) 100% of the issued and outstanding membership interests of Summit Midstream Utica, LLC ("Summit Utica"), Meadowlark Midstream Company, LLC ("Meadowlark Midstream") and Tioga Midstream, LLC ("Tioga Midstream" and collectively with Summit Utica and Meadowlark Midstream, the "Contributed Entities"), each a limited liability company and (ii) a 40.0% ownership interest in each of Ohio Gathering Company, L.L.C. and Ohio Condensate Company, L.L.C. (collectively with OpCo and the Contributed Entities, the “2016 Drop Down Assets”)(the “2016 Drop Down”). The 2016 Drop Down closed on March 3, 2016. Subsequent to closing, SMP Holdings retained a 1.0% noncontrolling interest in OpCo, which is managed by Summit Midstream OpCo GP, LLC ("OpCo GP"), a Delaware limited liability company and a wholly owned subsidiary of Summit Holdings.
Business Operations. We provide natural gas gathering, treating and processing services as well as crude oil and produced water gathering services pursuant to primarily long-term and fee-based agreements with our customers. Our results are driven primarily by the volumes of natural gas that we gather, treat, compress and process as well as by the volumes of crude oil and produced water that we gather. Our gathering systems and the unconventional resource basins in which they operate are as follows:
Summit Utica, a natural gas gathering system operating in the Appalachian Basin, which includes the Utica and Point Pleasant shale formations in southeastern Ohio;
Bison Midstream, an associated natural gas gathering system, operating in the Williston Basin, which includes the Bakken and Three Forks shale formations in northwestern North Dakota;
Polar and Divide, crude oil and produced water gathering systems and transmission pipelines located in the Williston Basin, which includes the Bakken and Three Forks shale formations in northwestern North Dakota;
Tioga Midstream, crude oil, produced water and associated natural gas gathering systems, operating in the Williston Basin, which includes the Bakken and Three Forks shale formations in northwestern North Dakota;
Grand River, a natural gas gathering and processing system located in the Piceance Basin, which includes the Mesaverde formation and the Mancos and Niobrara shale formations in western Colorado and eastern Utah;
Niobrara Gathering and Processing ("Niobrara G&P"), an associated natural gas gathering and processing system operating in the Denver-Julesburg ("DJ") Basin, which includes the Niobrara shale formation in northeastern Colorado;
DFW Midstream, a natural gas gathering system, operating in the Fort Worth Basin, which includes the Barnett Shale formation in north-central Texas; and
Mountaineer Midstream gathering system ("Mountaineer Midstream"), a natural gas gathering system, operating in the Appalachian Basin, which includes the Marcellus Shale formation in northern West Virginia.
Meadowlark Midstream is the legal entity which owns (i) certain crude oil and produced water gathering pipelines, which are managed and reported as part of the Polar and Divide system subsequent to the 2016 Drop Down and (ii) Niobrara G&P, which is managed and reported as part of the Grand River system subsequent to the 2016 Drop Down.
Ohio Gathering Company, L.L.C. and Ohio Condensate Company, L.L.C. (collectively, "Ohio Gathering") operate a natural gas gathering system and a condensate stabilization facility in the Appalachian Basin, which includes the Utica and Point Pleasant shale formations in southeastern Ohio.
Presentation and Consolidation. We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America ("GAAP"). These principles are established by the Financial Accounting Standards Board (the "FASB"). We make estimates and assumptions that affect the reported amounts of assets and liabilities at the balance sheet dates, including fair value measurements, the reported amounts of revenue and expense, and the disclosure of contingencies. Although management believes these estimates are reasonable, actual results could differ from its estimates.
The consolidated financial statements include the assets, liabilities, and results of operations of SMLP and its wholly owned subsidiaries. All intercompany transactions among the consolidated entities have been eliminated in consolidation. For the purposes of the consolidated financial statements, SMLP's results of operations reflect the results of operations of: (i) DFW Midstream and Grand River for all periods presented, (ii) Bison Midstream, Polar and Divide and Niobrara G&P since February 2013, (iii) Mountaineer Midstream since June 2013, (iv) Ohio

EX 99.2-11

EXHIBIT 99.2

Gathering since January 2014, (v) Tioga Midstream since April 2014 and (vi) Summit Utica since December 2014. The financial position, results of operations and cash flows of Bison Midstream, Polar and Divide and Niobrara G&P included herein have been derived from the accounting records of Meadowlark Midstream on a carve-out basis (see Note 2). The carve-out allocations and estimates were based on methodologies that management believes are reasonable. The carve-out results reflected herein, however, may not reflect what these entities' financial position, results of operations or cash flows would have been if any had been a stand-alone company.
SMLP recognized its drop down acquisitions at Summit Investments' historical cost because the acquisitions were executed by entities under common control. The excess of Summit Investments' net investment over the purchase price paid and recognized for a contributed subsidiary is recognized as an addition to partners' capital, while the excess of purchase price paid and recognized over net investment is recognized as a reduction to partners' capital. Due to the common control aspect, we account for drop down transactions on an “as-if pooled” basis for the periods during which common control existed.
Reclassifications. Certain reclassifications have been made to prior-year amounts to conform to current-year presentation. We combined the balances associated with the unfavorable gas gathering contract with other noncurrent liabilities. These balance sheet changes had no impact on (i) total liabilities or (ii) total liabilities and partners' capital.
We also evaluated our historical classification of (i) gathering fee revenue associated with certain Bison Midstream percent-of-proceeds contracts and (ii) certain pass-through expenses also for Bison Midstream. As a result of this evaluation, we determined that certain amounts that had previously been recognized in cost of natural gas and NGLs would be more appropriately reflected as gathering services and related fees and other revenues to enhance reporting transparency. The impact of these reclassifications, which had no impact on net (loss) income, total partners' capital or segment adjusted EBITDA, follows.
 
Year ended December 31,
 
2014
 
2013
 
 
 
 
 
(In thousands)
Gathering services and related fees
$
15,616

 
$
16,805

Other revenues
3,952

 
10,068

Net impact on total revenues
$
19,568

 
$
26,873

 
 
 
 
Cost of natural gas and NGLs
$
19,568

 
$
26,873

Net impact on cost of natural gas and NGLs and total costs and expenses
$
19,568

 
$
26,873

In the fourth quarter 2015, we began reporting all of our operations in North Dakota as one reportable segment, the Williston Basin reportable segment. This presentation change had no impact on total assets, total liabilities, total revenues, total costs and expenses, net income, partners' capital, cash flows or total segment adjusted EBITDA. See Note 3 for additional information on this change.
In the first quarter of 2016, we adopted Accounting Standards Update ("ASU") No. 2015-03 Interest—Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs ("ASU 2015-03"). As a result, these consolidated financial statements reflect the retrospective reclassification of $9.2 million of deferred loan costs from other noncurrent assets to long-term debt at December 31, 2015 and $10.8 million at December 31, 2014 (see Note 2).

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Cash and Cash Equivalents. Cash and cash equivalents include temporary cash investments with original maturities of three months or less.
Accounts Receivable. Accounts receivable relate to gathering and other services provided to our customers and other counterparties. We evaluate the collectability of accounts receivable and the need for an allowance for doubtful accounts based on customer-specific facts and circumstances. To the extent we doubt the collectability of a specific customer or counterparty receivable, we recognize an allowance for doubtful accounts.
Other Current Assets. Other current assets primarily consist of the current portion of prepaid expenses that are charged to expense over the period of benefit or the life of the related contract.

EX 99.2-12

EXHIBIT 99.2

Property, Plant, and Equipment. We record property, plant, and equipment at historical cost of construction or fair value of the assets at acquisition. We capitalize expenditures that extend the useful life of an asset or enhance its productivity or efficiency from its original design over the expected remaining period of use. For maintenance and repairs that do not add capacity or extend the useful life of an asset, we recognize expenditures as an expense as incurred. We capitalize project costs incurred during construction, including interest on funds borrowed to finance the construction of facilities, as construction in progress.
We record depreciation on a straight-line basis over an asset’s estimated useful life. We base our estimates for useful life on various factors including age (in the case of acquired assets), manufacturing specifications, technological advances and historical data concerning useful lives of similar assets. Estimates of useful lives follow.
 
Useful lives
(In years)
Gathering and processing systems and related equipment
30
Other
4-15
Construction in progress is depreciated consistent with its applicable asset class once it is placed in service. Land and line fill are not depreciated.
We base an asset’s carrying value on estimates, assumptions and judgments for useful life and salvage value. Upon sale, retirement or other disposal, we remove the carrying value of an asset and its accumulated depreciation from our balance sheet and recognize the related gain or loss, if any.
Accrued capital expenditures are reflected in trade accounts payable.
Asset Retirement Obligations. We record a liability for asset retirement obligations only if and when a future asset retirement obligation with a determinable life is identified. For identified asset retirement obligations, we then evaluate whether the expected date and related costs of retirement can be estimated. We have concluded that our gathering and processing assets have an indeterminate life because they are owned and will operate for an indeterminate period when properly maintained. Because we did not have sufficient information to reasonably estimate the amount or timing of such obligations and we have no current plan to discontinue use of any significant assets, we did not provide for any asset retirement obligations as of December 31, 2015 or 2014.
Amortizing Intangibles. Upon the acquisition of DFW Midstream, certain of its gas gathering contracts were deemed to have above-market pricing structures while another was deemed to have pricing that was below market. We have recognized the above-market contracts as favorable gas gathering contracts. We have recognized the below-market contract as the unfavorable gas gathering contract and included it in other noncurrent liabilities. We amortize these contracts on a units-of-production basis over the contract's estimated useful life. We define useful life as the period over which the contract is expected to contribute to our future cash flows. These contracts have original terms ranging from 10 years to 20 years. We recognize the amortization expense associated with these contracts in other revenues.
We amortize all other gas gathering contracts, or contract intangibles, over the period of economic benefit based upon expected revenues over the life of the contract. The useful life of these contracts ranges from 10 years to 25 years. We recognize the amortization expense associated with these contracts in depreciation and amortization expense.
We have rights-of-way associated with city easements and easements granted within existing rights-of-way. We amortize these intangible assets over the shorter of the contractual term of the rights-of-way or the estimated useful life of the gathering system. The contractual terms of the rights-of-way range from 20 years to 30 years. We recognize the amortization expense associated with rights-of-way assets in depreciation and amortization expense.
Goodwill. Goodwill represents consideration paid in excess of the fair value of the net identifiable assets acquired in a business combination. We evaluate goodwill for impairment annually on September 30. We also evaluate goodwill whenever events or circumstances indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying amount.
We test goodwill for impairment using a two-step quantitative test. In the first step, we compare the fair value of the reporting unit to its carrying value, including goodwill. To estimate the fair value of the reporting units under step one, we utilize two valuation methodologies: the market approach and the income approach. Both of these approaches incorporate significant estimates and assumptions to calculate enterprise fair value for a reporting unit. The most significant estimates and assumptions inherent within these two valuation methodologies are: (i) determination of the weighted-average cost of capital; (ii) the selection of guideline public companies; (iii) market

EX 99.2-13

EXHIBIT 99.2

multiples; (iv) weighting of the income and market approaches; (v) growth rates; (vi) commodity prices; and (vi) the expected levels of throughput volume gathered. Changes in these and other assumptions could materially affect the estimated amount of fair value for any of our reporting units.
If the reporting unit’s fair value exceeds its carrying amount, we conclude that the goodwill of the reporting unit has not been impaired and no further work is performed.
If we determine that the reporting unit’s carrying value exceeds its fair value, we proceed to step two. In step two, we compare the carrying value of the reporting unit to its implied fair value. Significant estimates and assumptions utilized in the determination of a reporting unit's implied fair value are based on a variety of factors specific to a given reporting unit's individual assets and liabilities as well as market and industry considerations. If we determine that the carrying amount of a reporting unit's goodwill exceeds its implied fair value, we recognize the excess of the carrying value over the implied fair value as an impairment loss.
Equity Method Investments. We account for investments in which we exercise significant influence using the equity method so long as we (i) do not control the investee and (ii) are not the primary beneficiary. We recognize these investments in investment in equity method investees in the accompanying consolidated balance sheets. We recognize our proportionate share of earnings or loss in net income on a one-month lag.
We recognize an other-than-temporary impairment for losses in the value of equity method investees when evidence indicates that the carrying amount is no longer supportable. Evidence of a loss in value might include, but would not necessarily be limited to, absence of an ability to recover the carrying amount of the investment or inability of the equity method investee to sustain an earnings capacity that would justify the carrying amount of the investment. A current fair value of an investment that is less than its carrying amount may indicate a loss in value of the investment. We evaluate our equity method investments whenever evidence exists that would indicate a need to assess the investment for potential impairment.
Other Noncurrent Assets. Other noncurrent assets primarily consist of external costs incurred in connection with the closing of our revolving credit facility and related amendments. We capitalize and then amortize these deferred loan costs over the life of the revolving credit facility. We recognize amortization of deferred loan costs in interest expense.
Impairment of Long-Lived Assets. We test assets for impairment when events or circumstances indicate that the carrying value of a long-lived asset may not be recoverable. The carrying value of a long-lived asset (except goodwill) is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from its use and eventual disposition. If we conclude that an asset's carrying value will not be recovered through future cash flows, we recognize an impairment loss on the long-lived asset equal to the amount by which the carrying value exceeds its fair value. We determine fair value using either a market-based approach or an income-based approach. We discuss our policy for goodwill impairment above.
Derivative Contracts. We have commodity price exposure related to our sale of the physical natural gas we retain from our DFW Midstream customers and our procurement of electricity to operate DFW Midstream's electric-drive compression assets. Our gas gathering agreements with our DFW Midstream customers permit us to retain a certain quantity of natural gas that we gather to offset the power costs we incur to operate these electric-drive compression assets. We manage this direct exposure to natural gas and power prices through the use of forward power purchase contracts with wholesale power providers that require us to purchase a fixed quantity of power at a fixed heat rate based on prevailing natural gas prices based on the Waha Hub Index. Because we also sell our retainage gas at prices that are based on the Waha Hub Index, we have effectively fixed the relationship between our compression electricity expense and natural gas retainage sales.
Accounting standards related to derivative instruments and hedging activities allow for normal purchase or sale elections and hedge accounting designations, which generally eliminate or defer the requirement for mark-to-market recognition in net income and thus reduce the volatility of net income that can result from fluctuations in fair values. We have designated these contracts as normal under the normal purchase and sale exception under the accounting standards for derivatives. We do not enter into risk management contracts for speculative purposes.
Fair Value of Financial Instruments. The fair-value-measurement standard under GAAP defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The standard characterizes inputs used in determining fair value according to a hierarchy that prioritizes those inputs based upon the degree to which the inputs are observable. The three levels of the fair value hierarchy are as follows:
Level 1. Inputs represent quoted prices in active markets for identical assets or liabilities;

EX 99.2-14

EXHIBIT 99.2

Level 2. Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (for example, quoted market prices for similar assets or liabilities in active markets or quoted market prices for identical assets or liabilities in markets not considered to be active, inputs other than quoted prices that are observable for the asset or liability, or market-corroborated inputs); and
Level 3. Inputs that are not observable from objective sources, such as management’s internally developed assumptions used in pricing an asset or liability (for example, an internally developed present value of future cash flows model that underlies management's fair value measurement).
Commitments and Contingencies. We record accruals for loss contingencies when we determine that it is probable that a liability has been incurred and that such economic loss can be reasonably estimated. Such determinations are subject to interpretations of current facts and circumstances, forecasts of future events, and estimates of the financial impacts of such events.
Revenue Recognition. We generate the majority of our revenue from the gathering, treating and processing services that we provide to our customers. We also generate revenue from our marketing of natural gas, NGLs and condensate. We realize revenues by receiving fees from our customers or by selling the residue natural gas, NGLs and condensate.
We recognize revenue earned from fee-based gathering, treating and processing services in gathering services and related fees revenue. We also earn revenue from the sale of physical natural gas purchased from our customers under percentage-of-proceeds arrangements. These revenues are recognized in natural gas, NGLs and condensate sales with corresponding expense recognition for the producer's share of the proceeds in cost of natural gas and NGLs. We sell substantially all of the natural gas that we retain from our DFW Midstream customers to offset the power expenses of the electric-driven compression on the DFW Midstream system. We also sell condensate retained from our gathering services at Grand River. Revenues from the retainage of natural gas and condensate are recognized in natural gas, NGLs and condensate sales; the associated expense is included in operation and maintenance expense. Certain customers reimburse us for costs we incur on their behalf. We record costs incurred and reimbursed by our customers on a gross basis, with the revenue component recognized in other revenues.
We recognize revenue when all of the following criteria are met: (i) persuasive evidence of an exchange arrangement exists, (ii) delivery has occurred or services have been rendered, (iii) the price is fixed or determinable, and (iv) collectability is reasonably assured.
We provide gathering and/or processing services principally under contracts that contain one or more of the following arrangements:
Fee-based arrangements. Under fee-based arrangements, we receive a fee or fees for one or more of the following services (i) natural gas gathering, treating, and/or processing and (ii) crude oil and/or produced water gathering.
Percent-of-proceeds arrangements. Under percent-of-proceeds arrangements, we generally purchase natural gas from producers at the wellhead, or other receipt points, gather the wellhead natural gas through our gathering system, treat the natural gas, process the natural gas and/or sell the natural gas to a third party for processing. We then remit to our producers an agreed-upon percentage of the actual proceeds received from sales of the residue natural gas and NGLs. Certain of these arrangements may also result in returning all or a portion of the residue natural gas and/or the NGLs to the producer, in lieu of returning sales proceeds. The margins earned are directly related to the volume of natural gas that flows through the system and the price at which we are able to sell the residue natural gas and NGLs.
Certain of our gathering and processing agreements provide for a monthly, quarterly or annual minimum volume commitment ("MVC"). Under these MVCs, our customers agree to ship and/or process a minimum volume of production on our gathering systems or to pay a minimum monetary amount over certain periods during the term of the MVC. A customer must make a shortfall payment to us at the end of the contracted measurement period if its actual throughput volumes are less than its MVC for that period. Certain customers are entitled to utilize shortfall payments to offset gathering fees in one or more subsequent contracted measurement periods to the extent that such customer's throughput volumes in a subsequent contracted measurement period exceed its MVC for that contracted measurement period.
We recognize customer billings for obligations under their MVCs as revenue when the obligations are billable under the contract and the customer does not have the right to utilize shortfall payments to offset gathering or processing fees in excess of its MVCs in subsequent periods.

EX 99.2-15

EXHIBIT 99.2

We record customer billings for obligations under their MVCs as deferred revenue when the customer has the right to utilize shortfall payments to offset gathering or processing fees in subsequent periods. We recognize deferred revenue under these arrangements in revenue once all contingencies or potential performance obligations associated with the related volumes have either (i) been satisfied through the gathering or processing of future excess volume throughput, or (ii) expired (or lapsed) through the passage of time pursuant to the terms of the applicable gathering or processing agreement. We also recognize deferred revenue when it is determined that a given amount of MVC shortfall payments cannot be recovered by offsetting gathering or processing fees in subsequent contracted measurement periods. In making this determination, we consider both quantitative and qualitative facts and circumstances, including, but not limited to, contract terms, capacity of the associated pipeline or receipt point and/or expectations regarding future investment, drilling and production.
We classify deferred revenue as a current liability for arrangements where the expiration of a customer's right to utilize shortfall payments is 12 months or less. We classify deferred revenue as noncurrent for arrangements where the expiration of the right to utilize shortfall payments and our estimate of its potential utilization is more than 12 months.
Unit-Based Compensation. For awards of unit-based compensation, we determine a grant date fair value and recognize the related compensation expense in the statement of operations over the vesting period of the respective awards.
Income Taxes. As a partnership, we are generally not subject to federal and state income taxes, except as noted below. However, our unitholders are individually responsible for paying federal and state income taxes on their share of our taxable income. Net income or loss for GAAP purposes may differ significantly from taxable income reportable to our unitholders as a result of differences between the tax basis and the GAAP basis of assets and liabilities and the taxable income allocation requirements under our partnership agreement.
In general, legal entities that are chartered, organized or conducting business in the state of Texas are subject to a franchise tax (the "Texas Margin Tax"). The Texas Margin Tax has the characteristics of an income tax because it is determined by applying a tax rate to a tax base that considers both revenues and expenses.  Our financial statements reflect provisions for these tax obligations.
In 2014, we elected to apply changes to the determination of cost of goods sold for the Texas Margin Tax which permits the use of accelerated depreciation allowed for federal income tax purposes.  As a result of this change, we recognized a deferred tax liability. Other noncurrent liabilities included a deferred tax liability of $0.6 million and $1.6 million as of December 31, 2015 and 2014, respectively.
Earnings or Loss Per Unit ("EPU"). We determine basic EPU by dividing the net income or loss that is attributed, in accordance with the net income and loss allocation provisions of our partnership agreement, to limited partners under the two-class method, after deducting (i) any net income or loss of contributed subsidiaries that is attributable to Summit Investments, (ii) the general partner's 2% interest in net income or loss and (iii) any payment of IDRs, by the weighted-average number of limited partner units outstanding. Diluted EPU reflects the potential dilution that could occur if securities or other agreements to issue common units, such as unit-based compensation, were exercised, settled or converted into common units and included in the weighted-average number of units outstanding. When it is determined that potential common units resulting from an award subject to performance or market conditions should be included in the diluted EPU calculation, the impact is reflected by applying the treasury stock method.
Comprehensive Income or Loss. Comprehensive income or loss is the same as net income or loss for all periods presented.
Environmental Matters. We are subject to various federal, state and local laws and regulations relating to the protection of the environment. Liabilities for loss contingencies, including environmental remediation costs, arising from claims, assessments, litigation, fines, and penalties and other sources are charged to expense when it is probable that a liability has been incurred and the amount of the assessment and/or remediation can be reasonably estimated. We accrue for losses associated with environmental remediation obligations when such losses are probable and reasonably estimable. Such accruals are adjusted as further information develops or circumstances change. Recoveries of environmental remediation costs from other parties or insurers are recorded as assets when their receipt is deemed probable.
Carve-Out Entities, Assets, Liabilities and Expenses. For drop down transactions involving entities that were carved out of other entities, the majority of the assets and liabilities allocated to the carve-out entity are specifically identified based on the original entity's existing divisional organization. Goodwill is allocated to the carve-out entity based on initial purchase accounting estimates. Revenues and depreciation and amortization are specifically

EX 99.2-16

EXHIBIT 99.2

identified based on the relationship of the carve-out entity to the original entity's existing divisional structure. Operation and maintenance and general and administrative expenses are allocated to the carve-out entity based on volume throughput.
For drop down transactions involving assets, liabilities and expenses that were carved out of other entities, the majority of the assets and liabilities allocated to the carve-out are specifically identified based on the original entity's existing divisional organization. Depreciation and amortization are specifically identified based on the relationship of the carve-out entity to the original entity's existing divisional structure. General and administrative expenses are allocated to the carve-out entity based on an allocation of Summit Investments' consolidated expenses.
Allocation of Certain Liabilities in Drop Downs. For drop down transactions involving assets for which their development was funded with debt incurred by SMP or its affiliates which was replaced with bank borrowings or debt capital at the Partnership, we allocate a portion of that debt, net of deferred loan costs, to the drop down assets during the common control period. Interest expense is allocated and recognized during the common control period. Any outstanding debt balance or principal is included in the calculation of the excess or deficit of acquired carrying value relative to consideration paid and recognized.
Recent Accounting Pronouncements. Accounting standard setters frequently issue new or revised accounting rules. We review new pronouncements to determine the impact, if any, on our financial statements. There are currently no recent pronouncements that have been issued that we believe may materially affect our financial statements, except as noted below.
In May 2014, the FASB released a joint revenue recognition standard, ASU No. 2014-09 Revenue From Contracts With Customers (Topic 606) ("ASU 2014-09"). Under ASU 2014-09, revenue will be recognized under a five-step model: (i) identify the contract with the customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to performance obligations; and (v) recognize revenue when (or as) the Company satisfies a performance obligation. In its original form, ASU 2014-09 was effective for fiscal years, and interim periods within those years, beginning after December 15, 2016; early adoption was not permitted.  In July 2015, the FASB reaffirmed the guidance in its April 2015 proposed ASU that defers for one year the effective date of the ASU 2014-09 for both public and nonpublic entities reporting under U.S. GAAP and allows early adoption as of the original effective date. We are currently in the process of evaluating the impact of this update.
In April 2015, the FASB issued ASU 2015-03. Under ASU 2015-03, entities that have historically presented debt issuance costs as an asset, related to a recognized debt liability, will be required to present those costs as a direct deduction from the carrying amount of that debt liability. This presentation will result in debt issuance cost being presented the same way debt discounts have historically been handled. In August 2015, the FASB amended ASU 2015-03 to address the presentation and subsequent measurement of debt issuance costs related to line of credit (“LOC”) arrangements. The amendment added a paragraph that states that the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing deferred debt issuance costs ratably over the term of a LOC arrangement, regardless of whether there are outstanding borrowings under that LOC arrangement.  This new standard is effective for fiscal years, and interim periods within those years, beginning after December 15, 2015, and interim and annual periods thereafter.  Early adoption is permitted. The adoption of this update has resulted in a reclassification from other noncurrent assets to long-term debt of the debt issuance costs associated with our senior notes. Debt issuance costs associated with our revolving credit facility will remain in other noncurrent assets. This ASU had no impact on interest expense, net income or loss, EPU or partners' capital.
In September 2015, the FASB issued ASU No. 2015-16 Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments (“ASU 2015-16”). Under ASU 2015-16, an acquirer would be required to recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. Further, the acquirer must record in the financial statements for the same period, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. Entities must also present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. This new standard is effective for fiscal years, and interim periods within those years, beginning after December 15, 2015, and interim and annual periods thereafter.  Early adoption is permitted. We are currently in the process of evaluating the impact of this update.

EX 99.2-17

EXHIBIT 99.2

In January 2016, the FASB issued ASU No. 2016-01 Financial Instruments—Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities (“ASU 2016-01”). Among other changes, the amendments in ASU 2016-01 supersede the guidance to classify equity securities with readily determinable fair values into different categories and require equity securities to be measured at fair value with changes in the fair value recognized through net income. They also simplify the impairment assessment of equity investments without readily determinable fair values and require use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes. Under ASU 2016-01, an entity will be required to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments, to separately present financial assets and financial liabilities by measurement category and form of financial asset. ASU 2016-01 also clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. This new standard is effective for fiscal years, and interim periods within those years, beginning after December 31, 2017. Early adoption is permissible, but limited in application. The adoption of this new update could impact the fair value we disclose for certain financial instruments but is not expected to impact amounts recognized in the consolidated financial statements.

3. SEGMENT INFORMATION
As of December 31, 2015, our reportable segments are:
the Utica Shale, which includes our ownership interest in Ohio Gathering and also is served by Summit Utica;
the Williston Basin, which is served by Bison Midstream, Polar and Divide and Tioga Midstream;
the Piceance/DJ Basins, which is served by Grand River and Niobrara G&P;
the Barnett Shale, which is served by DFW Midstream; and
the Marcellus Shale, which is served by Mountaineer Midstream.
Each of our reportable segments provides midstream services in a specific geographic area. Our reportable segments reflect the way in which we internally report the financial information used to make decisions and allocate resources in connection with our operations.
As noted above, our investment in Ohio Gathering is included in the Utica Shale reportable segment. Segment assets for the Utica Shale includes the associated investment in equity method investees. Income or loss from equity method investees, as reflected on the statements of operations, solely relates to Ohio Gathering and is recognized and disclosed on a one-month lag (see Note 7). No other line items in the statements of operations or cash flows, as disclosed in the tables below, include results for our investment in Ohio Gathering.
In connection with the Polar and Divide Drop Down, we identified two reportable segments in the Williston Basin. For the second and third quarters of 2015, we reported the results of Bison Midstream in the Williston Basin – Gas reportable segment and those of Polar and Divide in the Williston Basin – Liquids reportable segment. In the fourth quarter of 2015, we changed how we manage and evaluate our operations in North Dakota. Prior to the fourth quarter of 2015, Bison Midstream and Polar and Divide were managed separately and their financial results were evaluated separately. In the fourth quarter of 2015, we began managing our North Dakota operations under a single management team and began reporting their financial results on a combined basis. As a result, we no longer distinguish between liquids and gas in the Williston Basin and now have one reportable segment, the Williston Basin reportable segment, representing those operations.
Corporate represents those assets and liabilities and revenues and expenses that are not specifically attributable to a reportable segment, not individually reportable, or that have not been allocated to our reportable segments. Beginning in the first quarter of 2015, we discontinued allocating certain general and administrative expenses, primarily salaries, benefits, incentive compensation and rent expense, to our operating segments.

EX 99.2-18

EXHIBIT 99.2

Assets by reportable segment follow.
 
December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Assets:
 
 
 
 
 
Utica Shale (1)
$
886,224

 
$
735,587

 
$

Williston Basin
740,361

 
861,461

 
680,014

Piceance/DJ Basins
866,095

 
941,382

 
936,794

Barnett Shale
416,586

 
428,935

 
431,578

Marcellus Shale
233,116

 
243,884

 
214,379

Total reportable segment assets
3,142,382

 
3,211,249

 
2,262,765

Corporate
22,290

 
31,213

 
19,281

Total assets
$
3,164,672

 
$
3,242,462

 
$
2,282,046

__________
(1) Represents the investment in equity method investees for Ohio Gathering (see Note 7) and total assets for Summit Utica.
For information on the sale or impairment of long-lived assets, other than goodwill, see Note 4. For information on goodwill by reportable segment, including goodwill impairments, see Note 6.
Revenues by reportable segment follow.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Revenues:
 
 
 
 
 
Utica Shale
$
4,700

 
$
190

 
$

Williston Basin
98,929

 
109,807

 
81,501

Piceance/DJ Basins
180,418

 
161,477

 
129,747

Barnett Shale
88,042

 
93,001

 
105,324

Marcellus Shale
28,468

 
22,694

 
9,588

Total reportable segment revenues and total revenues
$
400,557

 
$
387,169

 
$
326,160

Counterparties accounting for more than 10% of total revenues were as follows:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
Percentage of total revenues (1):
 
 
 
 
 
Counterparty A - Piceance/DJ Basins
16
%
 
18
%
 
19
%
Counterparty B - Piceance/DJ Basins
14
%
 
*

 
*

Counterparty C - Barnett Shale
*

 
*

 
14
%
__________
(1) Includes recognition of revenue that was previously deferred in connection with minimum volume commitments (see Notes 2 and 8).
* Less than 10%

EX 99.2-19

EXHIBIT 99.2

Depreciation and amortization, including the amortization expense associated with our favorable and unfavorable gas gathering contracts as reported in other revenues, by reportable segment follows.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Depreciation and amortization:
 
 
 
 
 
Utica Shale
$
1,417

 
$

 
$

Williston Basin
31,376

 
24,027

 
16,669

Piceance/DJ Basins
47,433

 
42,959

 
36,185

Barnett Shale
16,392

 
16,601

 
14,961

Marcellus Shale
8,682

 
7,648

 
3,998

Total reportable segment depreciation and amortization
105,300

 
91,235

 
71,813

Corporate
603

 
587

 
451

Total depreciation and amortization
$
105,903

 
$
91,822

 
$
72,264

Capital expenditures by reportable segment follow.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Capital expenditures:
 
 
 
 
 
Utica Shale
$
94,994

 
$
24,787

 
$

Williston Basin
147,477

 
227,283

 
129,236

Piceance/DJ Basins
21,144

 
42,417

 
88,104

Barnett Shale
6,875

 
14,567

 
29,534

Marcellus Shale
1,306

 
33,866

 
1,822

Total reportable segment capital expenditures
271,796

 
342,920

 
248,696

Corporate
429

 
460

 
930

Total capital expenditures
$
272,225

 
$
343,380

 
$
249,626

We assess the performance of our reportable segments based on segment adjusted EBITDA. We define segment adjusted EBITDA as total revenues less total costs and expenses; plus (i) other income excluding interest income, (ii) our proportional adjusted EBITDA for equity method investees, (iii) depreciation and amortization, (iv) adjustments related to MVC shortfall payments, (v) impairments and (vi) other noncash expenses or losses, less other noncash income or gains. We define proportional adjusted EBITDA for our equity method investees as the product of total revenues less total expenses, plus amortization for deferred contract costs multiplied by our ownership interest in Ohio Gathering during the respective period.

EX 99.2-20

EXHIBIT 99.2

Segment adjusted EBITDA by reportable segment follows.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Reportable segment adjusted EBITDA:
 
 
 
 
 
Utica Shale (1)
$
35,873

 
$
6,176

 
$

Williston Basin
34,008

 
30,009

 
17,350

Piceance/DJ Basins
110,222

 
110,763

 
79,687

Barnett Shale
59,526

 
60,528

 
69,473

Marcellus Shale
23,214

 
15,940

 
6,333

Total reportable segment adjusted EBITDA
$
262,843

 
$
223,416


$
172,843

__________
(1) Includes our proportional share of adjusted EBITDA for Ohio Gathering and is reflected as the proportional adjusted EBITDA for equity method investees in the reconciliation of income or loss before income taxes to segment adjusted EBITDA.
A reconciliation of (loss) income before income taxes to total reportable segment adjusted EBITDA follows.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Reconciliation of income (loss) before income taxes to segment adjusted EBITDA:
 
 
 
 
 
(Loss) income before income taxes
$
(216,268
)
 
$
(29,802
)
 
$
47,737

Add:
 
 
 
 
 
Allocated corporate expenses
27,352

 
15,441

 
10,153

Interest expense
59,092

 
48,586

 
21,314

Depreciation and amortization
105,903

 
91,822

 
72,264

Proportional adjusted EBITDA for equity method investees
33,667

 
6,006

 

Adjustments related to MVC shortfall payments
(11,902
)
 
26,565

 
17,025

Unit-based and noncash compensation
7,017

 
5,841

 
4,242

Loss on asset sales
42

 
442

 
113

Long-lived asset impairment
9,305

 
5,505

 

Goodwill impairment
248,851

 
54,199

 

Less:
 
 
 
 
 
Interest income
2

 
4

 
5

Gain on asset sales
214

 

 

Impact of purchase price adjustment

 
1,185

 

Total reportable segment adjusted EBITDA
$
262,843

 
$
223,416

 
$
172,843

Segment adjusted EBITDA excludes the effect of allocated corporate expenses, such as certain general and administrative expenses (including compensation-related expenses and professional services fees), transaction costs, interest expense and income tax expense.
Adjustments related to MVC shortfall payments account for:
the net increases or decreases in deferred revenue for MVC shortfall payments and
our inclusion of expected annual MVC shortfall payments. We include a proportional amount of these historical or expected MVC shortfall payments in each quarter prior to the quarter in which we actually recognize the shortfall payment. These adjustments have not been billed to our customers and are not recognized in our consolidated financial statements.

EX 99.2-21

EXHIBIT 99.2

Adjustments related to MVC shortfall payments by reportable segment follow.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Adjustments related to MVC shortfall payments:
 
 
 
 
 
Williston Basin
$
11,870

 
$
10,743

 
$
3,600

Piceance/DJ Basins
(21,590
)
 
15,194

 
12,395

Barnett Shale
(2,182
)
 
628

 
1,030

Total adjustments related to MVC shortfall payments
$
(11,902
)
 
$
26,565

 
$
17,025


4. PROPERTY, PLANT, AND EQUIPMENT, NET
Details on property, plant, and equipment follow.
 
December 31,
 
2015
 
2014
 
 
 
 
 
(In thousands)
Gathering and processing systems and related equipment
$
1,883,139

 
$
1,630,250

Construction in progress
75,132

 
48,500

Land and line fill
11,055

 
11,057

Other
32,427

 
58,375

Total
2,001,753

 
1,748,182

Less accumulated depreciation
188,970

 
125,542

Property, plant, and equipment, net
$
1,812,783

 
$
1,622,640

During 2015 and 2014, we identified certain events, facts and circumstances which indicated that certain of our property, plant and equipment could be impaired. (There were no impairment indicators during 2013.) As such, we reviewed the assets that had been identified as potentially impaired and estimated the fair value of the identified property, plant and equipment using a market-based approach. For the assets which had fair values below their carrying value, we recognized the following long-lived asset impairments, by segment.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Long-lived asset impairment:
 
 
 
 
 
Williston Basin
$
7,554

 
$

 
$

Barnett Shale
531

 
5,505

 

Piceance/DJ Basins
1,220

 

 

Our impairment determinations, in the context of these reviews, involved significant assumptions and judgments. Differing assumptions regarding any of these inputs could have a significant effect on the various valuations. As such, the fair value measurements utilized within these estimates are classified as non-recurring Level 3 measurements in the fair value hierarchy because they are not observable from objective sources. Due to the volatility of the inputs used, we cannot predict the likelihood of any future impairment.
During the fourth quarters of 2015 and 2014, we identified a need to evaluate the goodwill associated with certain of our gathering systems (see Note 6). In connection with these evaluations, we also evaluated the related property, plant and equipment associated therewith for impairment and concluded that no impairment was necessary.

EX 99.2-22

EXHIBIT 99.2

Depreciation expense and capitalized interest follow.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Depreciation expense
$
63,915

 
$
53,064

 
$
37,947

Capitalized interest
3,372

 
4,646

 
6,690


5. AMORTIZING INTANGIBLE ASSETS AND UNFAVORABLE GAS GATHERING CONTRACT
Details regarding our intangible assets and the unfavorable gas gathering contract (included in other noncurrent liabilities), all of which are subject to amortization, follow.
 
December 31, 2015
 
Useful lives
(In years)
 
Gross carrying amount
 
Accumulated amortization
 
Net
 
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands)
Favorable gas gathering contracts
18.7
 
$
24,195

 
$
(9,534
)
 
$
14,661

Contract intangibles
12.5
 
426,464

 
(111,052
)
 
315,412

Rights-of-way
26.3
 
150,143

 
(18,906
)
 
131,237

Total intangible assets
 
 
$
600,802

 
$
(139,492
)
 
$
461,310

 
 
 
 
 
 
 
 
Unfavorable gas gathering contract
10.0
 
$
10,962

 
$
(6,077
)
 
$
4,885

 
December 31, 2014
 
Useful lives
(In years)
 
Gross carrying amount
 
Accumulated amortization
 
Net
 
 
 
 
 
 
 
 
 
 
 
(Dollars in thousands)
Favorable gas gathering contracts
18.7
 
$
24,195

 
$
(8,056
)
 
$
16,139

Contract intangibles
12.5
 
426,464

 
(75,713
)
 
350,751

Rights-of-way
27.0
 
135,435

 
(13,043
)
 
122,392

Total intangible assets
 
 
$
586,094

 
$
(96,812
)
 
$
489,282

 
 
 
 
 
 
 
 
Unfavorable gas gathering contract
10.0
 
$
10,962

 
$
(5,385
)
 
$
5,577

During the fourth quarters of 2015 and 2014, we identified a need to evaluate the goodwill associated with certain of our gathering systems (see Note 6). In connection with these evaluations, we also evaluated the related intangible assets associated therewith for impairment and concluded that no impairment was necessary.
We recognized amortization expense in other revenues as follows:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Amortization expense – favorable gas gathering contracts
$
(1,478
)
 
$
(1,741
)
 
$
(2,078
)
Amortization expense – unfavorable gas gathering contract
692

 
797

 
1,046


EX 99.2-23

EXHIBIT 99.2

We recognized amortization expense in costs and expenses as follows:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Amortization expense – contract intangibles
$
35,339

 
$
32,554

 
$
28,654

Amortization expense – rights-of-way
5,863

 
5,260

 
4,631

The estimated aggregate annual amortization expected to be recognized as of December 31, 2015 for each of the five succeeding fiscal years follows.
 
Intangible assets
 
Unfavorable gas gathering contract
 
 
 
 
 
(In thousands)
2016
$
43,108

 
$
924

2017
41,959

 
1,047

2018
41,413

 
1,035

2019
41,659

 
1,045

2020
44,305

 
834


6. GOODWILL
Recorded goodwill is related to the original acquisitions of the Grand River, Bison Midstream, Polar and Divide and Mountaineer Midstream systems. The assets acquired in the Polar and Divide Drop Down were carved out of Meadowlark Midstream. As such, we elected to apply the historical cost approach to determine the amount of goodwill to assign to the Polar and Divide reporting unit. Our procedures indicated that the remaining goodwill balance at Meadowlark Midstream immediately prior to the Polar and Divide Drop Down was entirely attributable to the Polar and Divide reporting unit.
A rollforward of goodwill by reportable segment and in total follows.
 
Piceance/DJ Basins
 
Williston Basin
 
Marcellus Shale
 
Total
 
 
 
 
 
 
 
 
 
(In thousands)
Goodwill, January 1, 2014
$
45,478

 
$
257,572

 
$
16,211

 
$
319,261

Goodwill impairment

 
(54,199
)
 

 
(54,199
)
Goodwill, December 31, 2014
45,478

 
203,373

 
16,211

 
265,062

Goodwill impairment
(45,478
)
 
(203,373
)
 

 
(248,851
)
Goodwill, December 31, 2015
$

 
$

 
$
16,211

 
$
16,211

Accumulated goodwill impairments by reportable segment for those reporting units that have previously recognized goodwill follow.
 
December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Accumulated goodwill impairment:
 
 
 
 
 
Piceance/DJ Basins
$
45,478

 
$

 
$

Williston Basin
257,572

 
54,199

 

Total accumulated goodwill impairment
$
303,050

 
$
54,199

 
$

As discussed in Note 2, we evaluate goodwill for impairment annually on September 30 and whenever events or circumstances indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying value, including goodwill.

EX 99.2-24

EXHIBIT 99.2

2014 Annual Impairment Evaluation. In September 2014, we performed our annual goodwill impairment testing as of September 30 using a combination of the income and market approaches. We determined that the fair value of the Grand River, Mountaineer Midstream and Polar and Divide reporting units substantially exceeded their carrying value, including goodwill. We also determined that the fair value of the Bison Midstream reporting unit exceeded its carrying value. However, it did not exceed its carrying value, including goodwill, by a substantial amount. Because the fair value of each reporting unit exceeded its carrying value, including goodwill, there were no associated impairments of goodwill in connection with our 2014 annual goodwill impairment test.
Fourth Quarter 2014 Goodwill Impairment. During the latter part of the fourth quarter of 2014, the declines in prices for natural gas, NGLs and crude oil accelerated, negatively impacting producers in each of our areas of operation. As a result, we considered whether the goodwill associated with our Grand River, Mountaineer Midstream, Polar and Divide and Bison Midstream reporting units could have been impaired. Our assessments related to Grand River and Mountaineer Midstream did not result in an indication that the associated goodwill had been impaired.
Our assessment related to the Polar and Divide and Bison Midstream reporting units did result in an indication that the associated goodwill could have been impaired. We noted that both reporting units were impacted by the recent price declines. We also noted that a key Bison Midstream customer announced that it was delaying its previously announced drilling plans which caused SMLP to reduce its forecasted volume assumption. The impact of these events increased the likelihood that the goodwill associated with the Polar and Divide and Bison Midstream reporting units could have been impaired. As such, we concluded that a triggering event occurred during the fourth quarter of 2014 requiring that we test the goodwill associated with these reporting units for impairment.
In connection therewith, we reperformed our step one analyses for each as of December 31, 2014. To estimate the fair value of the reporting units, we utilized two valuation methodologies: the market approach and the income approach.
The results of our step one goodwill impairment testing indicated that the fair value of the Polar and Divide reporting unit exceeded its carrying value, including goodwill as of December 31, 2014. As a result, there was no associated impairment of goodwill in connection with the fourth quarter 2014 triggering event.
The results of our step one goodwill impairment testing indicated that the fair value of the Bison Midstream reporting unit was below its carrying value, including goodwill as of December 31, 2014. As a result, we performed step two of the goodwill impairment test.
To perform step two, we first determined the fair values of the identifiable assets and liabilities. Significant assumptions utilized in the determination of the fair value of each reporting unit's individual assets and liabilities included the determination of discount rate and contributory asset charge utilized in our calculation of the fair value of our contract intangibles, expected levels of throughput volume and associated capital expenditures and commodity prices.
In the first quarter of 2015, we finalized our calculations of the fair values of the identified assets and liabilities in step two of the December 31, 2014 goodwill impairment testing for the Bison Midstream reporting unit. This process confirmed the preliminary goodwill impairment of $54.2 million that was recognized as of December 31, 2014.
2015 Annual Impairment Evaluation. We performed our annual goodwill impairment testing as of September 30, 2015 using a combination of the income and market approaches. We determined that the fair value of the Grand River, Mountaineer Midstream and Polar and Divide reporting units exceeded their carrying value, including goodwill. Because the fair value of each reporting unit exceeded its carrying value, including goodwill, there were no associated impairments of goodwill in connection with our 2015 annual goodwill impairment test.
Fourth Quarter 2015 Goodwill Impairments. During the latter part of the fourth quarter of 2015 and the early part of the first quarter of 2016, the declines in forward prices for natural gas, NGLs and crude oil accelerated significantly. As a result, the energy sector's public debt and equity market experienced increased volatility, particularly for comparable companies operating in the midstream services sector. Additionally, during this period, the values of our publicly traded equity and debt instruments decreased as did those of comparable midstream companies.
Due to (i) the increased market volatility, (ii) the decrease in market values of comparable companies, (iii) the continued trend of falling commodity prices and (iv) the finalization of our annual financial and operating plans which took into account changes resulting from expected levels of drilling activity, we concluded that a triggering event occurred during the fourth quarter of 2015 requiring that we test the goodwill associated with our Grand River and Polar and Divide reporting units. Our assessment related to Mountaineer Midstream did not result in an indication that a triggering event had occurred for Mountaineer Midstream.

EX 99.2-25

EXHIBIT 99.2

In connection therewith, we updated our step one analyses as of December 31, 2015. These updated analyses indicated that the carrying values for Grand River and Polar and Divide exceeded their estimated fair values. As a result, we then performed step two of the goodwill impairment test for both reporting units.
To perform step two, we first determined the estimated fair values of the identifiable assets and liabilities. Significant assumptions utilized in the determination of the fair value of each reporting unit's individual assets and liabilities included the determination of discount rate taking into consideration company-specific risks and contributory asset charge utilized in our contract intangibles, expected levels of throughput volume and associated capital expenditures.
Our preliminary estimates of the fair values of the identified assets and liabilities calculated in step two indicated that all of the associated goodwill for both reporting units had been impaired. As such, we recorded an estimated goodwill impairment of $45.5 million for Grand River and $203.4 million for Polar and Divide. These amounts represent our estimate of impairment pending finalization of the fair value calculations. We expect finalization to occur in the first quarter of 2016.
Fair Value Measurement. Our impairment determinations, in the context of (i) our annual impairment evaluations and (ii) our other-than-annual impairment evaluations involved significant assumptions and judgments, as discussed above. Differing assumptions regarding any of these inputs could have a significant effect on the various valuations. As such, the fair value measurements utilized within these models are classified as non-recurring Level 3 measurements in the fair value hierarchy because they are not observable from objective sources. Due to the volatility of the inputs used, we cannot predict the likelihood of any future impairment.

7. EQUITY METHOD INVESTMENTS
Ohio Gathering owns, operates and is currently developing midstream infrastructure consisting of a liquids-rich natural gas gathering system, a dry natural gas gathering system and a condensate stabilization facility in the Utica Shale Play in southeastern Ohio. Ohio Gathering provides gathering services pursuant to primarily long-term, fee-based gathering agreements, which include acreage dedications.
In January 2014, Summit Investments acquired a 1.0% ownership interest in Ohio Gathering from Blackhawk Midstream, LLC ("Blackhawk") for $190.0 million. Concurrent with this acquisition, Summit Investments made an $8.4 million capital contribution to Ohio Gathering to maintain its 1.0% ownership interest.
The ownership interest Summit Investments acquired from Blackhawk included an option to increase the holder's ownership interest in Ohio Gathering to 40.0% (the "Option"). In May 2014, Summit Investments exercised the Option to increase its ownership to 40.0% (the "Option Exercise") and made the following payments (i) $326.6 million of capital contribution true-ups, (ii) $50.4 million of additional capital contributions to maintain its 40.0% ownership interest, and (iii) $5.4 million of management fee payments that were recognized as capital contributions in its Ohio Gathering capital accounts. Concurrent with and subsequent to the Option Exercise, the non-affiliated owners have retained their respective 60.0% ownership interest in Ohio Gathering (the "Non-affiliated Owners").
Summit Investments accounted for its initial ownership interests in Ohio Gathering under the cost method due to its ownership percentage and because it determined that it was not the primary beneficiary. Subsequent to the Option Exercise, Summit Investments accounted for its ownership interests in Ohio Gathering as equity method investments because it had joint control with the Non-affiliated Owners, which gave it significant influence. This shift from the cost method to the equity method required that Summit Investments retrospectively reflect its investment in Ohio Gathering and the associated results of operations as if it had been utilizing the equity method since the inception of its investment.
Summit Investments recognized the $190.0 million that it paid to Blackhawk as an investment in Ohio Gathering at inception. In addition, Ohio Gathering had assigned a value of $7.5 million to the Option, recognized it initially as an asset and concurrently attributed the value of the Option to Blackhawk's capital account. Upon acquiring Blackhawk's interest, the Option was reclassified from Blackhawk's capital account to Summit Investments' capital account in Ohio Gathering's records. Neither of these transactions involved a flow of funds to or from Ohio Gathering. As such, they created a basis difference between its recorded investment in equity method investees and that recognized and attributed to Summit Investments by Ohio Gathering. In accordance with the retrospective recognition triggered by the Option Exercise, in February 2014, Summit Investments began amortizing these basis differences over the weighted-average remaining life of the contracts underlying Ohio Gathering's operations. The impact of amortizing these two basis differences resulted in a net decrease to Summit Investments' investment in equity method investees.

EX 99.2-26

EXHIBIT 99.2

Subsequent to the Option Exercise, Summit Investments continued to make capital contributions to Ohio Gathering along with receiving distributions such that it maintained its 40.0% ownership interest through the 2016 Drop Down. Subsequent to the 2016 Drop Down, SMLP began making contributions and receiving distributions and will also continue amortizing the two basis differences, as noted above.

A rollforward of the investment in equity method investees follows.
 
2015
 
2014
 
 
 
 
 
(In thousands)
Investment in equity method investees, January 1
$
706,172

 
$

Cash contributions
86,200

 
145,131

Cash distributions
(34,641
)
 
(2,992
)
Gain (loss) from equity method investees
6,790

 
(4,472
)
Amortization of basis difference in equity method investees
(13,353
)
 
(12,240
)
Acquisition of initial interest in Ohio Gathering

 
190,000

January 2014 initial cash contribution

 
8,360

Option Exercise

 
382,385

Investment in equity method investees, December 31
751,168

 
706,172

December cash distributions
3,472

 

December cash contributions

 
(20,420
)
Basis difference
(156,888
)
 
(170,241
)
Investment in equity method investees, net of basis difference, November 30
$
597,752

 
$
515,511

The following table presents summarized balance sheet information for Ohio Gathering.
 
November 30,
 
2015
 
2014
 
 
 
 
 
(In thousands)
Total assets
$
1,510,075

 
$
1,341,007

Total liabilities
59,313

 
95,391

Members' equity
1,450,762

 
1,245,616

The following table presents summarized statements of operations information for Ohio Gathering for the twelve months ended November 30, 2015 and for the period of ownership in 2014.
 
Twelve months ended
November 30, 2015
 
Ten months ended
November 30, 2014
 
 
 
 
 
(In thousands)
Total revenues
$
130,090

 
$
45,313

Total operating expenses
112,581

 
66,374

Net income (loss)
16,803

 
(21,061
)

8. DEFERRED REVENUE
The majority of our gas gathering agreements provide for a monthly, quarterly or annual MVC from our customers. The amount of the shortfall payment is based on the difference between the actual throughput volume shipped or processed for the applicable period and the MVC for the applicable period, multiplied by the applicable gathering or processing fee.

EX 99.2-27

EXHIBIT 99.2

Many of our gas gathering agreements contain provisions that can reduce or delay the cash flows that we expect to receive from our MVCs to the extent that a customer's actual throughput volumes are above or below its MVC for the applicable contracted measurement period. These provisions include the following:
To the extent that a customer's throughput volumes are less than its MVC for the applicable period and the customer makes a shortfall payment, it may be entitled to an offset in one or more subsequent periods to the extent that its throughput volumes in subsequent periods exceed its MVC for those periods. In such a situation, we would not receive gathering fees on throughput in excess of that customer's MVC (depending on the terms of the specific gas gathering agreement) to the extent that the customer had made a shortfall payment with respect to one or more preceding measurement periods (as applicable).
To the extent that a customer's throughput volumes exceed its MVC in the applicable contracted measurement period, it may be entitled to apply the excess throughput against its aggregate MVC, thereby reducing the period for which its annual MVC applies. As a result of this mechanism, the weighted-average remaining period for which our MVCs apply will be less than the weighted-average of the original stated contract terms of our MVCs.
To the extent that certain of our customers' throughput volumes exceed its MVC for the applicable period, there is a crediting mechanism that allows the customer to build a bank of credits that it can utilize in the future to reduce shortfall payments owed in subsequent periods, subject to expiration if there is no shortfall in subsequent periods. The period over which this credit bank can be applied to future shortfall payments varies, depending on the particular gas gathering agreement.
A rollforward of current deferred revenue follows.
 
Williston Basin
 
Piceance/DJ
Basins
 
Barnett
Shale
 
Total
current
 
 
 
 
 
 
 
 
 
(In thousands)
Current deferred revenue, January 1, 2014
$

 
$

 
$
1,555

 
$
1,555

Additions

 

 
2,610

 
2,610

Less revenue recognized

 

 
1,788

 
1,788

Current deferred revenue, December 31, 2014

 

 
2,377

 
2,377

Additions

 
2,743

 
677

 
3,420

Less revenue recognized

 
2,743

 
2,377

 
5,120

Current deferred revenue, December 31, 2015
$

 
$

 
$
677

 
$
677

A rollforward of noncurrent deferred revenue follows.
 
Williston Basin
 
Piceance/DJ
Basins
 
Barnett
Shale
 
Total noncurrent
 
 
 
 
 
 
 
 
 
(In thousands)
Noncurrent deferred revenue, January 1, 2014
$
6,389

 
$
23,294

 
$

 
$
29,683

Additions
10,743

 
14,813

 

 
25,556

Noncurrent deferred revenue, December 31, 2014
17,132

 
38,107

 

 
55,239

Additions
11,897

 
12,765

 

 
24,662

Less revenue recognized
27

 
34,388

 

 
34,415

Noncurrent deferred revenue, December 31, 2015
$
29,002

 
$
16,484

 
$

 
$
45,486

In September 2015, we determined that it would be remote for a certain Piceance/DJ Basins customer to ship volumes in excess of its MVC such that it could recover certain previous MVC shortfall payments, which had been recorded as deferred revenue, as an offset to future gathering fees. We based this determination on public statements by the customer regarding future drilling and investment plans in the area covered by the MVC contract. Due to the remote nature of having to perform any services associated with the previously deferred gathering revenue, we evaluated (i) the terms of the customer contract, (ii) the capacity of the central receipt points for throughput volumes covered by the MVC contract and (iii) the size of the area of mutual interest ("AMI"), including the number of drilling locations to determine what amount of previously deferred gathering revenue had met the criteria for revenue recognition. Our evaluation resulted in the recognition of $34.4 million of gathering services and related fees revenue that had been previously deferred with a corresponding reduction to deferred revenue. This

EX 99.2-28

EXHIBIT 99.2

represents recognition of amounts deferred up to the September 2015 event triggering the conclusion that the associated shortfall payments should be recognized as revenue.
As of December 31, 2015, accounts receivable included $12.7 million of shortfall billings related to MVC arrangements that can be utilized to offset gathering fees in subsequent periods.

9. DEBT
Debt consisted of the following:
 
December 31,
 
2015
 
2014
 
 
 
 
 
(In thousands)
Summit Holdings variable rate senior secured revolving credit facility (2.93% at December 31, 2015 and 2.67% at December 31, 2014) due November 2018
$
344,000

 
$
208,000

Summit Holdings 5.50% Senior unsecured notes due August 2022
300,000

 
300,000

Less unamortized deferred loan costs (1)
(4,139
)
 
(4,773
)
Summit Holdings 7.50% Senior unsecured notes due July 2021
300,000

 
300,000

Less unamortized deferred loan costs (1)
(5,091
)
 
(6,020
)
SMP Holdings variable rate senior secured revolving credit facility (2.43% at December 31, 2015 and 2.17% at December 31, 2014) due February 2019 (2)
115,000

 
35,000

SMP Holdings variable rate senior secured term loan (2.43% at December 31, 2015 and 2.17% at December 31, 2014) due May 2017 (2)
217,500

 
400,000

Total long-term debt
$
1,267,270

 
$
1,232,207

__________
(1)  Issuance costs are being amortized over the life of the notes.
(2) Debt was allocated to the 2016 Drop Down Assets prior to the closing of the 2016 Drop Down but was retained by Summit Investments after Initial Close.
The aggregate amount of debt maturing during each of the years after December 31, 2015 are as follows:
 
Debt
 
(In thousands)
2016
$

2017 (1)
217,500

2018
344,000

2019 (1)
115,000

2020

Thereafter
600,000

Total long-term debt
$
1,276,500

__________
(1) Debt was allocated to the 2016 Drop Down Assets prior to the closing of the 2016 Drop Down but was retained by Summit Investments after Initial Close.
Revolving Credit Facility. Summit Holdings has a senior secured revolving credit facility which allows for revolving loans, letters of credit and swingline loans (the "revolving credit facility"). The revolving credit facility has a $700.0 million borrowing capacity, matures in November 2018, and includes a $200.0 million accordion feature.
Borrowings under the revolving credit facility bear interest at the London Interbank Offered Rate ("LIBOR") or an Alternate Base Rate ("ABR") plus an applicable margin ranging from 0.75% to 1.75% for ABR borrowings and 1.75% to 2.75% for LIBOR borrowings, with the commitment fee ranging from 0.30% to 0.50% in each case based on our relative leverage at the time of determination. At December 31, 2015, the applicable margin under LIBOR borrowings was 2.50%, the interest rate was 2.93% and the unused portion of the revolving credit facility totaled $356.0 million (subject to a commitment fee of 0.50%).
The revolving credit facility contains affirmative and negative covenants customary for credit facilities of its size and nature that, among other things, limit or restrict the ability to: (i) incur additional debt; (ii) make investments; (iii)

EX 99.2-29

EXHIBIT 99.2

engage in certain mergers, consolidations, acquisitions or sales of assets; (iv) enter into swap agreements and power purchase agreements; (v) enter into leases that would cumulatively obligate payments in excess of $30.0 million over any 12-month period; and (vi) prohibits the payment of distributions by Summit Holdings if a default then exists or would result therefrom, and otherwise limits the amount of distributions Summit Holdings can make. In addition, the revolving credit facility requires Summit Holdings to maintain a ratio of consolidated trailing 12-month earnings before interest, income taxes, depreciation and amortization ("EBITDA," as defined in the credit agreement) to net interest expense of not less than 2.5 to 1.0 (as defined in the credit agreement) and a ratio of total net indebtedness to consolidated trailing 12-month EBITDA of not more than 5.0 to 1.0, or not more than 5.5 to 1.0 for up to 270 days following certain acquisitions. Additionally, the total leverage ratio upper limit can be increased from 5.0 to 1.0 to 5.5 to 1.0 at our option, subject to the inclusion of a senior secured leverage ratio (senior secured net indebtedness to consolidated trailing 12-month EBITDA, as defined in the credit agreement) upper limit of 3.75 to 1.0.
On February 25, 2016, we closed on an amendment to the revolving credit facility, which became effective concurrent with the March 3, 2016 closing of the 2016 Drop Down. In connection with this amendment, (i) the revolving credit facility's borrowing capacity increased from $700.0 million to $1.25 billion, (ii) a new investment basket allowing the Co-Issuers (as defined below) to buy back up to $100.0 million of our outstanding senior unsecured notes was included (iii) the total leverage ratio was increased to 5.50 to 1.0 through December 31, 2016 and (iv) various amendments were approved to facilitate the 2016 Drop Down. There was no change to the pricing or the maturity date of the revolving credit facility in connection with this amendment.
As of December 31, 2015, we were in compliance with the revolving credit facility's covenants. There were no defaults or events of default during the year ended December 31, 2015.
Guarantees at December 31, 2015. As of December 31, 2015, the revolving credit facility was secured by the membership interests of Summit Holdings and those of its subsidiaries and substantially all of Summit Holdings' and its then-subsidiaries' assets were pledged as collateral under the revolving credit facility. Additionally, the revolving credit facility, and Summit Holdings' obligations, were guaranteed by SMLP and each of its subsidiaries.
Guarantee Subsequent Event. Following the 2016 Drop Down in March 2016, OpCo GP, OpCo, Summit Utica, Meadowlark Midstream and Tioga Midstream became subsidiary guarantors of the revolving credit facility and the Senior Notes (as defined below). On August 5, 2016, a consent and waiver agreement to the revolving credit facility was executed effective March 30, 2016 which removed the guarantees of OpCo, Summit Utica, Meadowlark Midstream and Tioga Midstream ("Non-Guarantor Subsidiaries"). Following execution of the consent and waiver agreement, the Guarantor Subsidiaries group included Bison Midstream and its subsidiaries, Grand River and its subsidiary, DFW Midstream Services and OpCo GP. For additional information, see Note 17.
Senior Notes. In July 2014, Summit Holdings and its 100% owned finance subsidiary, Summit Midstream Finance Corp. ("Finance Corp.," together with Summit Holdings, the "Co-Issuers"), co-issued $300.0 million of 5.50% senior unsecured notes maturing August 15, 2022 (the "5.5% senior notes"). In June 2013, the Co-Issuers co-issued $300.0 million of 7.50% senior unsecured notes maturing July 1, 2021 (the "7.5% senior notes" and together with the 5.5% senior notes, the "Senior Notes").
Guarantees at December 31, 2015. As of December 31, 2015, Bison Midstream and its subsidiaries, Grand River and its subsidiary and DFW Midstream Services (collectively, the "Guarantor Subsidiaries") and SMLP have fully and unconditionally and jointly and severally guaranteed the Senior notes. SMLP has no independent assets or operations. Summit Holdings has no assets or operations other than its ownership of its wholly owned subsidiaries and activities associated with its borrowings under the revolving credit facility and the Senior Notes. Finance Corp. has no assets or operations and was formed for the sole purpose of being a co-issuer of certain of Summit Holdings' indebtedness, including the Senior Notes. There are no significant restrictions on the ability of SMLP or Summit Holdings to obtain funds from its subsidiaries by dividend or loan.
Guarantee Subsequent Event. As noted above, a consent and waiver agreement was executed in August 2016 with an effective date of March 30, 2016 which removed the guarantees of Non-Guarantor Subsidiaries from the Senior Notes. Following execution of the consent and waiver agreement, the Senior Notes are guaranteed by SMLP, Bison Midstream and its subsidiaries, Grand River and its subsidiary, DFW Midstream Services and OpCo GP.
5.5% Senior Notes. We will pay interest on the 5.5% senior notes semi-annually in cash in arrears on February 15 and August 15 of each year, commencing February 15, 2015. The 5.5% senior notes are senior, unsecured obligations and rank equally in right of payment with all of our existing and future senior obligations. The 5.5% senior notes are effectively subordinated in right of payment to all of our secured indebtedness, to the extent of the

EX 99.2-30

EXHIBIT 99.2

collateral securing such indebtedness. We used the proceeds from the issuance of the 5.5% senior notes to repay a portion of the balance outstanding under our revolving credit facility.
At any time prior to August 15, 2017, the Co-Issuers may redeem up to 35% of the aggregate principal amount of the 5.5% senior notes at a redemption price of 105.500% of the principal amount of the 5.5% senior notes, plus accrued and unpaid interest, if any, to the redemption date, with an amount not greater than the net cash proceeds of certain equity offerings. On and after August 15, 2017, the Co-Issuers may redeem all or part of the 5.5% senior notes at a redemption price of 104.125% (with the redemption premium declining ratably each year to 100.000% on and after August 15, 2020), plus accrued and unpaid interest, if any. Debt issuance costs of $5.1 million are being amortized over the life of the senior notes.
The 5.5% senior notes' indenture restricts SMLP’s and the Co-Issuers’ ability and the ability of certain of their subsidiaries to: (i) incur additional debt or issue preferred stock; (ii) make distributions, repurchase equity or redeem subordinated debt; (iii) make payments on subordinated indebtedness; (iv) create liens or other encumbrances; (v) make investments, loans or other guarantees; (vi) sell or otherwise dispose of a portion of their assets; (vii) engage in transactions with affiliates; and (viii) make acquisitions or merge or consolidate with another entity. These covenants are subject to a number of important exceptions and qualifications. At any time when the senior notes are rated investment grade by each of Moody’s Investors Service, Inc. and Standard & Poor’s Ratings Services and no default or event of default under the indenture has occurred and is continuing, many of these covenants will terminate.
The 5.5% senior notes' indenture provides that each of the following is an event of default: (i) default for 30 days in the payment when due of interest on the 5.5% senior notes; (ii) default in the payment when due of the principal of, or premium, if any, on the 5.5% senior notes; (iii) failure by the Co-Issuers or SMLP to comply with certain covenants relating to mergers and consolidations, change of control or asset sales; (iv) failure by SMLP for 180 days after notice to comply with certain covenants relating to the filing of reports with the SEC; (v) failure by the Co-Issuers or SMLP for 30 days after notice to comply with any of the other agreements in the indenture; (vi) specified defaults under any mortgage, indenture or instrument under which there may be issued or by which there may be secured or evidenced any indebtedness for money borrowed by SMLP or any of its restricted subsidiaries (or the payment of which is guaranteed by SMLP or any of its restricted subsidiaries); (vii) failure by SMLP or any of its restricted subsidiaries to pay certain final judgments aggregating in excess of $20.0 million; (viii) except as permitted by the indenture, any guarantee of the senior notes shall cease for any reason to be in full force and effect or any guarantor, or any person acting on behalf of any guarantor, shall deny or disaffirm its obligations under its guarantee of the senior notes; and (ix) certain events of bankruptcy, insolvency or reorganization described in the indenture. In the case of an event of default as described in the foregoing clause (ix), all outstanding 5.5% senior notes will become due and payable immediately without further action or notice. If any other event of default occurs and is continuing, the trustee or the holders of at least 25% in principal amount of the then outstanding 5.5% senior notes may declare all the 5.5% senior notes to be due and payable immediately.
As of December 31, 2015, we were in compliance with the covenants of the 5.5% senior notes and there were no defaults or events of default during the year ended December 31, 2015.
7.5% Senior Notes. The 7.5% senior notes were sold within the United States only to qualified institutional buyers in reliance on Rule 144A under the Securities Act of 1933, as amended (the "Securities Act"), and outside the United States only to non-U.S. persons in reliance on Regulation S under the Securities Act.
We pay interest on the 7.5% senior notes semi-annually in cash in arrears on January 1 and July 1 of each year. The 7.5% senior notes are senior, unsecured obligations and rank equally in right of payment with all of our existing and future senior obligations. The 7.5% senior notes are effectively subordinated in right of payment to all of our secured indebtedness, to the extent of the collateral securing such indebtedness. We used the proceeds from the issuance of the 7.5% senior notes to repay a portion of the balance outstanding under our revolving credit facility.
Effective as of April 7, 2014, all of the holders of our 7.5% senior notes exchanged their unregistered senior notes and the guarantees of those notes for registered notes and guarantees. The terms of the registered senior notes are substantially identical to the terms of the unregistered senior notes, except that the transfer restrictions, registration rights and provisions for additional interest relating to the unregistered senior notes do not apply to the registered senior notes.
At any time prior to July 1, 2016, the Co-Issuers may redeem up to 35% of the aggregate principal amount of the 7.5% senior notes at a redemption price of 107.500% of the principal amount of the 7.5% senior notes, plus accrued and unpaid interest, if any, to the redemption date, with an amount not greater than the net cash proceeds of certain equity offerings. On and after July 1, 2016, the Co-Issuers may redeem all or part of the 7.5% senior notes at a redemption price of 105.625% (with the redemption premium declining ratably each year to 100.000% on

EX 99.2-31

EXHIBIT 99.2

and after July 1, 2019), plus accrued and unpaid interest, if any. Debt issuance costs of $7.4 million are being amortized over the life of the senior notes.
The 7.5% senior notes indenture restricts SMLP’s and the Co-Issuers’ ability and the ability of certain of their subsidiaries to: (i) incur additional debt or issue preferred stock; (ii) make distributions, repurchase equity or redeem subordinated debt; (iii) make payments on subordinated indebtedness; (iv) create liens or other encumbrances; (v) make investments, loans or other guarantees; (vi) sell or otherwise dispose of a portion of their assets; (vii) engage in transactions with affiliates; and (viii) make acquisitions or merge or consolidate with another entity. These covenants are subject to a number of important exceptions and qualifications. At any time when the senior notes are rated investment grade by each of Moody’s Investors Service, Inc. and Standard & Poor’s Ratings Services and no default or event of default under the indenture has occurred and is continuing, many of these covenants will terminate.
The 7.5% senior notes indenture provides that each of the following is an event of default: (i) default for 30 days in the payment when due of interest on the 7.5% senior notes; (ii) default in the payment when due of the principal of, or premium, if any, on the 7.5% senior notes; (iii) failure by the Co-Issuers or SMLP to comply with certain covenants relating to mergers and consolidations, change of control or asset sales; (iv) failure by SMLP for 180 days after notice to comply with certain covenants relating to the filing of reports with the SEC; (v) failure by the Co-Issuers or SMLP for 30 days after notice to comply with any of the other agreements in the indenture; (vi) specified defaults under any mortgage, indenture or instrument under which there may be issued or by which there may be secured or evidenced any indebtedness for money borrowed by SMLP or any of its restricted subsidiaries (or the payment of which is guaranteed by SMLP or any of its restricted subsidiaries); (vii) failure by SMLP or any of its restricted subsidiaries to pay certain final judgments aggregating in excess of $20.0 million; (viii) except as permitted by the indenture, any guarantee of the senior notes shall cease for any reason to be in full force and effect or any guarantor, or any person acting on behalf of any guarantor, shall deny or disaffirm its obligations under its guarantee of the 7.5% senior notes; and (ix) certain events of bankruptcy, insolvency or reorganization described in the indenture. In the case of an event of default as described in the foregoing clause (ix), all outstanding 7.5% senior notes will become due and payable immediately without further action or notice. If any other event of default occurs and is continuing, the trustee or the holders of at least 25% in principal amount of the then outstanding 7.5% senior notes may declare all the 7.5% senior notes to be due and payable immediately.
As of December 31, 2015, we were in compliance with the covenants for the 7.5% senior notes and there were no defaults or events of default during the year ended December 31, 2015.
SMP Holdings Credit Facility. In March 2013, SMP Holdings closed on a $150.0 million senior secured revolving credit facility (the "SMP Revolving Credit Facility") and a $200.0 million senior secured term loan (the "Term Loan" and, collectively with the SMP Revolving Credit Facility, the "SMP Holdings Credit Facility"). Borrowings under the SMP Holdings Credit Facility incurred interest at LIBOR or a base rate (as defined in the SMP Holdings Credit Facility) plus an applicable margin. Because the funding was used to support the development of the 2016 Drop Down Assets, Summit Investments allocated the SMP Holdings Credit Facility to the Partnership during the years ended December 31, 2015, 2014 and 2013.
In February 2014, SMP Holdings closed on an amendment and restatement of the SMP Holdings Credit Facility whereby it:
(i)
increased the borrowing capacity from $150.0 million to $250.0 million;
(ii)
extended the maturity date from March 2018 to February 2019;
(iii)
added a $100.0 million revolving credit facility accordion feature and a $400.0 million term loan accordion;
(iv)
reduced the leverage-based pricing grid by 0.75% from a range of 2.75% to 3.75% to a new range of 2.00% to 3.00% for LIBOR borrowings and from a range of 1.75% to 2.75% to a new range of 1.00% to 2.00% for alternate base rate borrowings;
(v)
changed the commitment fee from 0.50% to a leverage-based range of 0.30% to 0.50%; and
(vi)
increased the maximum total leverage ratio from 4.0 to 1.0 to 5.0 to 1.0 and from not more than 5.0 to 1.0 to 5.5 to 1.0 for up to 270 days following certain acquisitions, or material projects or, at its option, after a qualified notes offering (as defined in the SMP Holdings Credit Facility).
In March 2014, Summit Investments used the proceeds from its offering of SMLP common units to repay the remaining $100.0 million balance on the then-outstanding Term Loan as well as $95.0 million then outstanding under the SMP Revolving Credit Facility. It wrote off $1.5 million of deferred loan costs in connection with these repayments. In May 2014, Summit Investments borrowed $400.0 million pursuant to the Term Loan accordion (the

EX 99.2-32

EXHIBIT 99.2

"Incremental Term Loan"). In May 2015, it repaid $175.0 million of the Incremental Term Loan and wrote off $0.7 million of deferred loan costs in connection therewith.
On March 3, 2016, the remaining balances on the SMP Revolving Credit Facility and the Incremental Term Loan were repaid in full and the SMP Holdings Credit Facility was terminated concurrent with the closing of the 2016 Drop Down (see Note 16).
The SMP Holdings Credit Facility contained affirmative and negative covenants customary for credit facilities of its size and nature. As of December 31, 2015, Summit Investments was in compliance with the covenants in the SMP Holdings Credit Facility. There were no defaults or events of default during the year ended December 31, 2015 or during the period from December 31, 2015 to the March 3, 2016 termination of the SMP Holdings Credit Facility.

10. FINANCIAL INSTRUMENTS
Concentrations of Credit Risk. Financial instruments that potentially subject us to concentrations of credit risk consist of cash and accounts receivable. We maintain our cash in bank deposit accounts that frequently exceed federally insured limits. We have not experienced any losses in such accounts and do not believe we are exposed to any significant risk.
Accounts receivable primarily comprise amounts due for the gathering, treating and processing services we provide to our customers and also the sale of natural gas liquids resulting from our processing services. This industry concentration has the potential to impact our overall exposure to credit risk, either positively or negatively, in that our customers may be similarly affected by changes in economic, industry or other conditions. We monitor the creditworthiness of our counterparties and can require letters of credit for receivables from counterparties that are judged to have substandard credit, unless the credit risk can otherwise be mitigated. Our top five customers or counterparties accounted for 68% of total accounts receivable at December 31, 2015, compared with 57% as of December 31, 2014.
Fair Value. The carrying amount of cash and cash equivalents, accounts receivable and accounts payable reported on the balance sheet approximates fair value due to their short-term maturities.
A summary of the estimated fair value of our debt financial instruments follows.
 
December 31, 2015
 
December 31, 2014
 
Carrying
value
 
Estimated
fair value
(Level 2)
 
Carrying
value
 
Estimated
fair value
(Level 2)
 
 
 
 
 
 
 
 
 
(In thousands)
Summit Holdings revolving credit facility
$
344,000

 
$
344,000

 
$
208,000

 
$
208,000

Summit Holdings 5.5% senior notes ($300.0 million principal)
295,861

 
224,000

 
295,227

 
281,750

Summit Holdings 7.5% senior notes ($300.0 million principal)
294,909

 
257,000

 
293,980

 
306,750

SMP Holdings revolving credit facility (1)
115,000

 
115,000

 
35,000

 
35,000

SMP Holdings term loan (1)
217,500

 
217,500

 
400,000

 
400,000

__________
(1) Debt was allocated to the 2016 Drop Down Assets prior to the closing of the 2016 Drop Down but was retained by Summit Investments after Initial Close.
The carrying value on the balance sheet of each revolving credit facility and the term loan is its fair value due to its floating interest rate. The fair value for the senior notes is based on an average of nonbinding broker quotes as of December 31, 2015 and December 31, 2014. The use of different market assumptions or valuation methodologies may have a material effect on the estimated fair value of the senior notes.


EX 99.2-33

EXHIBIT 99.2

11. PARTNERS' CAPITAL
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, 2013
24,412,427

 
24,409,850

 
996,320

 
49,818,597

Units issued to a subsidiary of Summit Investments in connection with the Bison Drop Down
1,553,849

 

 
31,711

 
1,585,560

Units issued to a subsidiary of Summit Investments in connection with the Mountaineer Acquisition
3,107,698

 

 
63,422

 
3,171,120

Net units issued under SMLP LTIP
5,892

 

 

 
5,892

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

 

 
108,337

 
5,408,337

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

 

 
152,551

 
7,627,551

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

Unit Offerings. In March 2014, we completed an underwritten public offering of 10,350,000 common units at a price of $38.75 per unit, of which 5,300,000 common units were offered by the Partnership and 5,050,000 common units were offered by a subsidiary of Summit Investments, pursuant to an effective shelf registration statement on Form S-3 previously filed with the SEC. Concurrently, our general partner made a capital contribution to maintain its 2% general partner interest in SMLP. We used the proceeds from the primary offering and the general partner capital contribution to fund a portion of the purchase of Red Rock Gathering.
In September 2014, a subsidiary of Summit Investments completed an underwritten public offering of 4,347,826 SMLP common units pursuant to an effective shelf registration statement on Form S-3 previously filed with the SEC. We did not receive any proceeds from this offering.
In May 2015, we completed an underwritten public offering of 6,500,000 common units at a price of $30.75 per unit pursuant to an effective shelf registration statement on Form S-3 previously filed with the SEC (the "May 2015 Equity Offering"). On May 22, 2015, the underwriters exercised in full their option to purchase an additional 975,000 common units from us at a price of $30.75 per unit. Concurrent with both transactions, our general partner made a capital contribution to us to maintain its 2% general partner interest.
Subordination. The principal difference between our common units and subordinated units is that in any quarter during the subordination period, holders of the subordinated units are not entitled to receive any distribution of available cash until the common units have received the minimum quarterly distribution ("MQD," as defined below) plus any arrearages in the payment of the MQD from prior quarters. The subordination period ends on the first business day after we have earned and paid at least $1.60 (the MQD on an annualized basis) on each outstanding common unit and subordinated unit and the corresponding distribution on the general partner's 2.0% interest for each of three consecutive, non-overlapping four-quarter periods ending on or after December 31, 2015. The subordination period ended in conjunction with the February 2016 distribution payment in respect of the fourth quarter of 2015 and the then-outstanding subordinated units converted to common units on a one-for-one basis.
Summit Investments' Equity in Contributed Subsidiaries. Summit Investments' equity in contributed subsidiaries represents its position in the net assets of the 2016 Drop Down Assets, Polar and Divide, Red Rock Gathering and Bison Midstream that have been acquired by SMLP. The balance also reflects net income attributable to Summit Investments for the 2016 Drop Down Assets, Polar and Divide, Red Rock Gathering and Bison Midstream for the periods beginning on their respective acquisition dates by Summit Investments and ending on the dates they were acquired by the Partnership. During the years ended December 31, 2015, 2014 and 2013, net income was attributed to Summit Investments for:
the 2016 Drop Down Assets for the period from February 16, 2013 to March 3, 2016;
Polar and Divide for the period from February 16, 2013 to May 18, 2015;

EX 99.2-34

EXHIBIT 99.2

Red Rock Gathering for the period from January 1, 2013 to March 18, 2014; and
Bison Midstream for the period from February 16, 2013 to June 4, 2013.
Although included in partners' capital, any net income attributable to Summit Investments is excluded from the calculation of EPU.
Polar and Divide Drop Down. On May 18, 2015, we acquired 100% of the membership interests in Polar Midstream and Epping from a subsidiary of Summit Investments. We paid total net cash consideration of $285.7 million in exchange for Summit Investments' $416.0 million net investment in Polar Midstream and Epping, including customary working capital and capital expenditures adjustments (see Note 16 for additional information). We recognized a capital contribution from Summit Investments for the difference between cash consideration paid and Summit Investments' net investment in Polar Midstream and Epping.
The calculation of the capital contribution and its allocation to partners' capital follow (dollars 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

Red Rock Drop Down. On March 18, 2014, we acquired 100% of the membership interests in Red Rock Gathering from a subsidiary of Summit Investments. We paid total net cash consideration of $307.9 million (including working capital adjustments accrued in December 2014 and cash settled in February 2015) in exchange for Summit Investments' $241.8 million net investment in Red Rock Gathering. As a result of the excess of the purchase price over acquired carrying value of Red Rock Gathering, SMLP recognized a capital distribution to Summit Investments.
The calculation of the capital distribution and its allocation to partners' capital follow (dollars 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
)
Bison Drop Down. On June 4, 2013, a subsidiary of Summit Investments entered into a purchase and sale agreement with SMLP whereby SMLP acquired the Bison Gas Gathering system. In exchange for its $305.4 million net investment in Bison Midstream, SMLP paid Summit Investments and the general partner total cash and unit consideration of $248.9 million. As a result of the contribution of net assets in excess of consideration, SMLP recognized a capital contribution from Summit Investments.

EX 99.2-35

EXHIBIT 99.2

The calculation of the capital contribution and its allocation to partners' capital follow (dollars in thousands).
Summit Investments' net investment in Bison Midstream
 
 
$
305,449

Aggregate cash paid to Summit Investments
$
200,000

 
 
Issuance of 1,553,849 SMLP common units to Summit Investments
47,936

 
 
Issuance of 31,711 SMLP general partner units to the general partner
978

 
 
Total consideration paid to a subsidiary of Summit Investments
 
 
248,914

Excess of acquired carrying value over consideration paid
 
 
$
56,535

 
 
 
 
Allocation of capital contribution:
 
 
 
General partner interest
$
1,131

 
 
Common limited partner interest
28,558

 
 
Subordinated limited partner interest
26,846

 
 
Partners' capital contribution – excess of acquired carrying value over consideration paid
 
 
$
56,535

The number of units issued to Summit Investments and the general partner in connection with the Bison Drop Down was calculated based on an assumed equity issuance of $50.0 million and the five-day volume-weighted-average price as of June 3, 2013 of $31.53 per unit. The units were then valued as of June 4, 2013 (the date of closing) using the June 4, 2013 closing price of SMLP's units of $30.85.
The general partner interest allocation was calculated based on a 2% general partner interest in the contribution of assets in excess of consideration given by SMLP to Summit Investments. Common and subordinated limited partner interests allocations were calculated as their respective percentages of total limited partner capital applied to the balance of the contribution by Summit Investments after giving effect to the general partner allocation.
Mountaineer Acquisition. We completed the acquisition of Mountaineer Midstream on June 21, 2013. The purchase price of $210.0 million was funded with $110.0 million of borrowings under SMLP’s revolving credit facility and the issuance for cash of $100.0 million of SMLP common units and general partner interests to a subsidiary of Summit Investments and the general partner.
The allocation and valuation of units issued to partially fund the Mountaineer Acquisition follow (dollars in thousands).
Issuance of 3,107,698 SMLP common units to Summit Investments
$
98,000

Issuance of 63,422 SMLP general partner units to the general partner
2,000

Issuance of units in connection with the Mountaineer Acquisition
$
100,000

Pursuant to a unit purchase agreement, the number of units issued to Summit Investments and the general partner in connection with the Mountaineer Acquisition was calculated based on an assumed equity issuance of $100.0 million and the five-day volume-weighted-average price as of June 3, 2013 of $31.53 per unit.
Cash Distribution Policy
Our cash distribution policy, as expressed in our partnership agreement, may not be modified or repealed without amending our partnership agreement. Our partnership agreement requires that we distribute all of our available cash (as defined below) within 45 days after the end of each quarter to unitholders of record on the applicable record date. Our policy is to distribute to our unitholders an amount of cash each quarter that is equal to or greater than the MQD stated in our partnership agreement.
General Partner Interest. Our general partner is entitled to 2.0% of all distributions that we make prior to our liquidation. Our general partner has the right, but not the obligation, to contribute a proportionate amount of capital to us to maintain its current general partner interest. Our general partner's initial 2.0% interest in our distributions will be reduced if we issue additional units in the future and our general partner does not contribute a proportionate amount of capital to us to maintain its 2.0% general partner interest.
Minimum Quarterly Distribution. Our partnership agreement generally requires that we make a minimum quarterly distribution to the holders of our common units and subordinated units of $0.40 per unit, or $1.60 on an annualized basis, to the extent we have sufficient cash from our operations after the establishment of cash reserves

EX 99.2-36

EXHIBIT 99.2

and the payment of costs and expenses, including reimbursements of expenses to our general partner. The amount of distributions paid under our policy is subject to fluctuations based on the amount of cash we generate from our business and the decision to make any distribution is determined by our general partner, taking into consideration the terms of our partnership agreement.
Definition of Available Cash. Available cash generally means, for any quarter, all cash on hand at the end of that quarter:
less the amount of cash reserves established by our general partner at the date of determination of available cash for that quarter to:
provide for the proper conduct of our business (including reserves for our future capital expenditures and anticipated future debt service requirements);
comply with applicable law, any of our debt instruments or other agreements; or
provide funds for distributions to our unitholders and to our general partner for any one or more of the next four quarters (provided that our general partner may not establish cash reserves for distributions unless it determines that the establishment of reserves will not prevent us from distributing the minimum quarterly distribution on all common units and any cumulative arrearages on such common units for the current quarter);
plus, if our general partner so determines, all or any portion of the cash on hand on the date of determination of available cash for the quarter resulting from working capital borrowings made subsequent to the end of such quarter.
Cash Distributions Paid and Declared. We paid the following per-unit distributions during the years ended December 31:
 
Year ended December 31,
 
2015
 
2014
 
2013
Per-unit annual distributions to unitholders
$
2.270

 
$
2.040

 
$
1.725

On January 21, 2016, the board of directors of our general partner declared a distribution of $0.575 per unit for the quarterly period ended December 31, 2015. This distribution, which totaled $41.0 million, was paid on February 12, 2016 to unitholders of record at the close of business on February 5, 2016. As noted above, the payment of this distribution triggered the end of the subordination period and all of the then-outstanding subordinated units converted to common units on a one-for-one basis on February 16, 2016.
We allocated the February 2016 distribution in accordance with the third target distribution level (see "Incentive Distribution Rights—Percentage Allocations of Available Cash" below for additional information.)
Incentive Distribution Rights. Our general partner also currently holds IDRs that entitle it to receive increasing percentage allocations, up to a maximum of 50.0% (as set forth in the chart below), of the cash we distribute from operating surplus in excess of $0.46 per unit per quarter. The maximum distribution includes distributions paid to our general partner on its 2.0% general partner interest and assumes that our general partner maintains its general partner interest at 2.0%. The maximum distribution does not include any distributions that our general partner may receive on any common or subordinated units that it owns.
Percentage Allocations of Available Cash. 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 minimum quarterly distribution. The percentage interests set forth below for our general partner include its 2.0% general partner interest and assume that our general partner has contributed any additional capital necessary to maintain its 2.0% general partner interest, our general partner has not transferred its IDRs and that there are no arrearages on common units.

EX 99.2-37

EXHIBIT 99.2

 
Total quarterly distribution per unit target amount
 
Marginal percentage interest in distributions
 
 
Unitholders
 
General partner
Minimum quarterly distribution
$0.40
 
98.0%
 
2.0%
First target distribution
$0.40 up to $0.46
 
98.0%
 
2.0%
Second target distribution
above $0.46 up to $0.50
 
85.0%
 
15.0%
Third target distribution
above $0.50 up to $0.60
 
75.0%
 
25.0%
Thereafter
above $0.60
 
50.0%
 
50.0%
We reached the second target distribution in connection with the distribution declared in respect of the fourth quarter of 2013. We reached the third target distribution in connection with the distribution declared in respect of the second quarter of 2014.
Our payment of IDRs as reported in distributions to unitholders – general partner in the statement of partners' capital during the years ended December 31 follow.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
IDR payments
$
6,743

 
$
2,326

 
$

Our general partner was not entitled to receive IDR payments prior to the distribution declared and paid in respect of the fourth quarter of 2013 based on the amount of the distributions declared and paid per common and subordinated unit.
For the purposes of calculating net income attributable to general partner, the financial impact of IDRs is recognized in respect of the quarter for which the distributions were declared. For the purposes of calculating distributions to unitholders in the statements of partners' capital and cash flows, IDR payments are recognized in the quarter in which they are paid.

12. EARNINGS PER UNIT
The following table details the components of EPU.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands, except per-unit amounts)
Numerator for basic and diluted EPU:
 
 
 
 
 
Allocation of net (loss) income among limited partner interests:
 
 
 
 
 
Net (loss) income attributable to common units
$
(125,437
)
 
$
(16,324
)
 
$
23,227

Net (loss) income attributable to subordinated units
(70,173
)
 
(10,793
)
 
19,322

Net (loss) income attributable to limited partners
$
(195,610
)
 
$
(27,117
)
 
$
42,549

 
 
 
 
 
 
Denominator for basic and diluted EPU:
 
 
 
 
 
Weighted-average common units outstanding – basic
39,217

 
33,311

 
26,951

Effect of nonvested phantom units

 

 
150

Weighted-average common units outstanding – diluted
39,217

 
33,311

 
27,101

 
 
 
 
 
 
Weighted-average subordinated units outstanding – basic and diluted
24,410

 
24,410

 
24,410

 
 
 
 
 
 
(Loss) earnings per limited partner unit:
 
 
 
 
 
Common unit – basic
$
(3.20
)
 
$
(0.49
)
 
$
0.86

Common unit – diluted
$
(3.20
)
 
$
(0.49
)
 
$
0.86

Subordinated unit – basic and diluted
$
(2.88
)
 
$
(0.44
)
 
$
0.79


EX 99.2-38

EXHIBIT 99.2


During the years ended December 31, 2015 and 2014, we excluded 109,201 and 231,875 units, respectively, in our calculation of the effect of nonvested phantom units because they were anti-dilutive. There were no anti-dilutive units during for the year ended December 31, 2013.

13. UNIT-BASED AND NONCASH COMPENSATION
SMLP Long-Term Incentive Plan. The SMLP Long-Term Incentive Plan (the "SMLP LTIP") provides for equity awards to eligible officers, employees, consultants and directors of our general partner and its affiliates, thereby linking the recipients' compensation directly to SMLP’s performance. The SMLP LTIP is administered by our general partner's board of directors, though such administration function may be delegated to a committee appointed by the board. A total of 5.0 million common units was reserved for issuance pursuant to and in accordance with the SMLP LTIP. As of December 31, 2015, approximately 4.4 million common units remained available for future issuance.
The SMLP LTIP provides for the granting, from time to time, of unit-based awards, including common units, restricted units, phantom units, unit options, unit appreciation rights, distribution equivalent rights, profits interest units and other unit-based awards. Grants are made at the discretion of the board of directors or compensation committee of our general partner. The administrator of the SMLP LTIP may make grants under the SMLP LTIP that contain such terms, consistent with the SMLP LTIP, as the administrator may determine are appropriate, including vesting conditions. The administrator of the SMLP LTIP may, in its discretion, base vesting on the grantee's completion of a period of service or upon the achievement of specified financial objectives or other criteria or upon a change of control (as defined in the SMLP LTIP) or as otherwise described in an award agreement. Termination of employment prior to vesting will result in forfeiture of the awards, except in limited circumstances as described in the plan documents. Units that are canceled or forfeited will be available for delivery pursuant to other awards.
The following table presents phantom and restricted unit activity:
 
Units
 
Weighted-average grant date
fair value
Nonvested phantom and restricted units, January 1, 2013
131,558

 
$
20.00

Phantom and restricted units granted
156,165

 
26.33

Phantom units forfeited
(4,041
)
 
25.99

Nonvested phantom and restricted units, December 31, 2013
283,682

 
23.41

Phantom units granted
136,867

 
42.32

Phantom and restricted units vested
(61,917
)
 
25.33

Phantom units forfeited
(22,430
)
 
25.56

Nonvested phantom units, December 31, 2014
336,202

 
30.61

Phantom units granted
289,735

 
29.21

Phantom units vested
(229,497
)
 
27.66

Phantom units forfeited
(16,529
)
 
35.09

Nonvested phantom units, December 31, 2015
379,911

 
$
31.13

A phantom unit is a notional unit that entitles the grantee to receive a common unit upon the vesting of the phantom unit or on a deferred basis upon specified future dates or events or, in the discretion of the administrator, cash equal to the fair market value of a common unit. Distribution equivalent rights for each phantom unit provide for a lump sum cash amount equal to the accrued distributions from the grant date to be paid in cash upon the vesting date. A restricted unit is a common limited partner unit that is subject to a restricted period during which the unit remains subject to forfeiture.
The phantom units granted in connection with the IPO vested on the third anniversary of the IPO. All other phantom units granted to date vest ratably over a three-year period. Grant date fair value is determined based on the closing price of our common units on the date of grant multiplied by the number of phantom units awarded to the grantee. Holders of all phantom units granted to date are entitled to receive distribution equivalent rights for each phantom unit, providing for a lump sum cash amount equal to the accrued distributions from the grant date of the phantom units to be paid in cash upon the vesting date. Upon vesting, phantom unit awards may be settled, at our discretion, in cash and/or common units, but the current intention is to settle all phantom unit awards with common units. The

EX 99.2-39

EXHIBIT 99.2

restricted units granted in 2013 maintained the vesting provisions of the share-based compensation awards they replaced, each of which had an original vesting period of four years.
As of December 31, 2015, the unrecognized unit-based compensation related to the SMLP LTIP was $5.5 million. Incremental unit-based compensation will be recorded over the remaining vesting period of approximately 1.17 years. Due to the limited and immaterial forfeiture history associated with the grants under the SMLP LTIP, no forfeitures were assumed in the determination of estimated compensation expense.
Unit-based compensation recognized in general and administrative expense related to awards under the SMLP LTIP follows.
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
SMLP LTIP unit-based compensation
$
6,174

 
$
4,696

 
$
2,999

SMP Net Profits Interests. In connection with the formation of Summit Investments in 2009, up to 7.5% of total membership interests were authorized for issuance. SMP Net Profits Interests were granted through January 2012. Each grant vests ratably over five years and provides for accelerated vesting in certain limited circumstances. Summit Investments valued the SMP Net Profits Interests utilizing an option pricing method, which modeled membership interests as call options on the underlying equity value of Summit Investments and considered the rights and preferences of each class of equity to allocate a fair value to each class. Summit Investments retained the SMP Net Profits Interests and, as such, they are not reflected in SMLP's financial statements subsequent to the IPO, except as noted below.
Due to common control, we recognized the SMP Net Profits Interests' noncash compensation expense that had been allocated to the contributed subsidiaries prior to their respective drop down date. Noncash compensation recognized in general and administrative expense related to the SMP Net Profits Interests was $0.8 million in 2015, $1.1 million in 2014 and $1.2 million in 2013.
DFW Net Profits Interests. In connection with the formation of DFW Midstream in 2009, up to 5% of DFW Midstream's total membership interests were authorized for issuance (the "DFW Net Profits Interests"). Grants were made in 2009 and 2010. Each grant vested ratably over four years and provided for accelerated vesting in certain limited circumstances. The DFW Net Profits Interests were valued utilizing an option pricing method, which modeled membership interests as call options on the underlying equity value of DFW Midstream and considered the rights and preferences of each class of equity to allocate a fair value to each class.
Beginning in October 2012 and continuing into April 2013, we entered into a series of repurchases with the remaining seven holders of the then-outstanding DFW Net Profits Interests whereby we exchanged $12.2 million for their vested DFW Net Profits Interests and 7,393 SMLP restricted units for their unvested DFW Net Profits Interests. The repurchase prices were determined by valuing the vested and unvested net profits interests in relation to the enterprise value of DFW Midstream and represented fair value at the dates of repurchase. Upon the conclusion of these repurchase transactions, there were no remaining or outstanding DFW Net Profits Interests.

14. RELATED-PARTY TRANSACTIONS
Acquisitions. See Notes 1, 9, 11 and 16 for disclosure of the 2016 Drop Down, Polar and Divide Drop Down, the Red Rock Drop Down, the Bison Drop Down and the funding of those transactions.
Reimbursement of Expenses from General Partner. Our general partner and its affiliates do not receive a management fee or other compensation in connection with the management of our business, but will be reimbursed for expenses incurred on our behalf. Under our partnership agreement, we reimburse our general partner and its affiliates for certain expenses incurred on our behalf, including, without limitation, salary, bonus, incentive compensation and other amounts paid to our general partner's employees and executive officers who perform services necessary to run our business. Our partnership agreement provides that our general partner will determine in good faith the expenses that are allocable to us. Due to affiliate on the consolidated balance sheet represents the payables to our general partner for expenses incurred by it and paid on our behalf.

EX 99.2-40

EXHIBIT 99.2

Expenses incurred by the general partner and reimbursed by us under our partnership agreement were as follows:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Operation and maintenance expense
$
25,050

 
$
22,004

 
$
15,095

General and administrative expense
26,193

 
24,993

 
21,084

Expenses Incurred by Summit Investments. Prior to the 2016 Drop Down, the Polar and Divide Drop Down, the Red Rock Drop Down and the Bison Drop Down, Summit Investments incurred:
certain support expenses and capital expenditures on behalf of the contributed subsidiaries. These transactions were settled periodically through membership interests prior to the respective drop down;
interest expense that was related to capital projects for the contributed subsidiaries. As such, the associated interest expense was allocated to the respective contributed subsidiary's capital projects as a noncash contribution and capitalized into the basis of the asset; and
SMP Net Profits Interests accounted for as compensatory awards. As such, the annual expense associated with the SMP Net Profits was allocated to the respective contributed subsidiary and is reflected in general and administrative expenses in the statement of operations.

15. COMMITMENTS AND CONTINGENCIES
Operating Leases. We and Summit Investments lease certain office space to support our operations. We have determined that our leases are operating leases. We recognize total rent expense incurred or allocated to us in general and administrative expenses. Rent expense related to operating leases, including rent expense incurred on our behalf and allocated to us, was as follows:
 
Year ended December 31,
 
2015
 
2014
 
2013
 
 
 
 
 
 
 
(In thousands)
Rent expense
$
2,395

 
$
1,881

 
$
1,616

Future minimum lease payments for the Partnership's operating leases are immaterial.
Legal Proceedings. The Partnership is involved in various litigation and administrative proceedings arising in the normal course of business. In the opinion of management, any liabilities that may result from these claims or those arising in the normal course of business would not individually or in the aggregate have a material adverse effect on the Partnership's financial position or results of operations.
Environmental Matters. Although we believe that we are in material compliance with applicable environmental regulations, the risk of environmental remediation costs and liabilities are inherent in pipeline ownership and operation. Furthermore, we can provide no assurances that significant environmental remediation costs and liabilities will not be incurred by the Partnership in the future. We are currently not aware of any material contingent liabilities that exist with respect to environmental matters, except as noted below.
In January 2015, Summit Investments learned of the rupture of a four-inch produced water gathering pipeline on the Meadowlark Midstream gathering system near Williston, North Dakota. The rupture resulted in the release of some of the produced water in the pipeline. Based on Summit Investments' investigation and currently available information, it is at least reasonably possible that the rupture occurred on or prior to December 31, 2014. As such, Summit Investments accounted for the rupture as a 2014 event.

EX 99.2-41

EXHIBIT 99.2

Summit Investments took action to minimize the impact of the rupture on affected landowners, control any environmental impact, help ensure containment and clean up the affected area. The incident, which is covered by Summit Investments' insurance policies, is subject to maximum coverage of $25.0 million from its pollution liability insurance policy and $200.0 million from its property and business interruption insurance policy. Summit Investments exhausted the $25.0 million pollution liability policy in 2015. Property and business interruption claim requests have been submitted, although no amounts have been recognized for any potential recoveries, under the property and business interruption insurance policy.
 
Total
 
(In thousands)
Accrued environmental remediation, January 1, 2014
$

Initial accrual
30,000

Accrued environmental remediation, December 31, 2014
30,000

Payments made by affiliates
(13,136
)
Payments made with proceeds from insurance policies
(25,000
)
Additional accruals
21,800

Accrued environmental remediation, December 31, 2015
$
13,664

As of December 31, 2015, we have recognized (i) a current liability for remediation effort expenditures expected to be incurred within the next 12 months and (ii) a noncurrent liability for estimated remediation expenditures and fines expected to be incurred subsequent to December 31, 2016. Each of these amounts represent our best estimate for costs expected to be incurred. Neither of these amounts has been discounted to its present value.
The U.S. Department of Justice has issued subpoenas to Summit Investments, the Partnership and our general partner requesting certain materials related to the rupture. We cannot predict the ultimate outcome of this matter with certainty for Summit Investments or Meadowlark Midstream, especially as it relates to any material liability as a result of any governmental proceeding related to the incident. SMLP and its general partner did not have any management or operational control over, or ownership interest in, Meadowlark Midstream or the produced water disposal pipeline prior to the 2016 Drop Down. Furthermore, the Contribution Agreement executed in connection with the 2016 Drop Down contains customary representations and warranties and Summit Investments has agreed to indemnify the Partnership with respect to certain losses, including losses related to the rupture. As a result, we believe at this time that it is unlikely that SMLP or its general partner will be subject to any material liability as a result of any governmental proceeding related to the rupture.
On June 19, 2015, Summit Investments and Meadowlark Midstream received a complaint from the North Dakota Industrial Commission seeking approximately $2.5 million in fines and other fees related to the rupture. Meadowlark Midstream has accrued its best estimate of the amount to be paid for such fines and other fees and intends to vigorously defend this complaint.

16. ACQUISITIONS AND DROP DOWN TRANSACTIONS
2016 Drop Down. On March 3, 2016, the Partnership acquired the 2016 Drop Down Assets. These assets include certain natural gas, crude oil and produced water gathering systems located in the Utica Shale, the Williston Basin and the DJ Basin as well as ownership interests in a natural gas gathering system and a condensate stabilization facility, both located in the Utica Shale.
The consideration for the 2016 Drop Down Assets (i) consisted of a cash payment to SMP Holdings of $360.0 million (the “Initial Payment”), funded with borrowings under our revolving credit facility and (ii) includes a deferred payment in 2020 (the “Deferred Purchase Price Obligation”).  The Deferred Purchase Price Obligation will be equal to:
six-and-one-half (6.5) multiplied by the average Business Adjusted EBITDA, as defined below and in the Contribution Agreement, of the 2016 Drop Down Assets for 2018 and 2019, less the G&A Adjuster, as defined in the Contribution Agreement;
less the Initial Payment;
less all capital expenditures incurred for the 2016 Drop Down Assets between the Initial Close and December 31, 2019;

EX 99.2-42

EXHIBIT 99.2

plus all Business Adjusted EBITDA from the 2016 Drop Down Assets between Initial Close and December 31, 2019, less the Cumulative G&A Adjuster, as defined in the Contribution Agreement. 
Business Adjusted EBITDA is defined as the net income or loss of the 2016 Drop Down Assets for such period:
plus interest expense, income tax expense, and depreciation and amortization of the 2016 Drop Down Assets for such period;
plus any adjustments related to MVC shortfall payments, impairments and other noncash expenses or losses with respect to the 2016 Drop Down Assets for such period;
plus any Special Liability Expenses, as defined below and in the Contribution Agreement, for such period;
less interest income and income tax benefit of the 2016 Drop Down Assets for such period;
less adjustments related to any other noncash income or gains with respect to the 2016 Drop Down Assets for such period.
Business Adjusted EBITDA shall exclude the effect of any Partnership expenses allocated by or to SMLP or its affiliates in respect of the 2016 Drop Down Assets, such as general and administrative expenses (including compensation-related expenses and professional services fees), transaction costs, and allocated interest expense and allocated income tax expense.
Special Liability Expenses are defined as any and all expenses incurred by SMLP with respect to the Special Liabilities, as defined in the Contribution Agreement, including fines, legal fees, consulting fees and remediation costs.
The present value of the Deferred Purchase Price Obligation will be reflected as a liability on our balance sheet until paid.  As of Initial Close, the Deferred Purchase Price Obligation was estimated to be $860.3 million (based on management’s estimate of the Partnership’s share of forecasted Business Adjusted EBITDA and capital expenditures for the 2016 Drop Down Assets) and had a net present value of $507.4 million, using a discount rate of 13%.
At the discretion of the board of directors of our general partner, the Deferred Purchase Price Obligation can be paid in cash, SMLP common units or a combination thereof.  We currently expect that the Deferred Purchase Price Obligation will be financed with a combination of (i) net proceeds from the sale of common units by us, (ii) the net proceeds from the issuance of senior unsecured debt by us, (iii) borrowings under our revolving credit facility and/or (iv) other internally generated sources of cash.
Because of the common control aspects in a drop down transaction, the 2016 Drop Down was deemed a transaction between entities under common control. As such, the 2016 Drop Down has been accounted for on an “as-if pooled” basis for all periods in which common control existed and the Partnership’s financial results retrospectively include the combined financial results of the 2016 Drop Down Assets for all common-control periods.
Summit Utica. Summit Investments completed the acquisition of certain natural gas gathering assets located in the Utica Shale Play for $25.2 million on December 15, 2014. These assets, which were contributed to Summit Investments' then-newly formed subsidiary, Summit Utica, gather natural gas under a long-term, fee-based contract. Summit Investments accounted for the purchase under the acquisition method of accounting. As of December 31, 2014, we assigned the full purchase price to property, plant and equipment.
Ohio Gathering. For information on the acquisition and initial recognition of Ohio Gathering, see Note 7.
Meadowlark Midstream. At the time of the 2016 Drop Down, Meadowlark Midstream owned Niobrara G&P and certain crude oil and produced water gathering pipelines located in Williams County, North Dakota. Summit Investments accounted for its purchase of Meadowlark Midstream under the acquisition method of accounting, whereby the various gathering systems' identifiable tangible assets acquired were recorded based on their fair values as of initial acquisition on February 15, 2013. Both Bison Midstream and Polar Midstream have previously been carved out of Meadowlark Midstream. Their fair values were determined based upon assumptions related to future cash flows, discount rates, asset lives, and projected capital expenditures to complete the system. We recognized the 2016 acquisition of Meadowlark Midstream at Summit Investments' historical cost of construction and fair value of assets at acquisition, which reflected its fair value accounting for the initial acquisition of Meadowlark Midstream in 2013, due to common control.

EX 99.2-43

EXHIBIT 99.2

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

From a financial position and operational standpoint, the crude oil and produced water gathering pipelines held by Meadowlark Midstream and acquired in connection with the 2016 Drop Down are recognized as part of the Polar and Divide gathering system.
Polar and Divide. On May 18, 2015, SMLP acquired the Polar and Divide system, a crude oil and produced water gathering system, including under-development transmission pipelines, located in North Dakota from a subsidiary of Summit Investments, subject to customary working capital and capital expenditures adjustments. We funded the initial combined purchase price of $290.0 million with (i) $92.5 million of borrowings under SMLP’s revolving credit facility and (ii) the issuance of $193.4 million of SMLP common units and $4.1 million of general partner interests to SMLP’s general partner in connection with the May 2015 Equity Offering. In July 2015, we received $4.3 million of cash from a subsidiary of Summit Investments as payment in full for working capital and capital expenditure adjustments.
Summit Investments accounted for its purchase of Meadowlark Midstream, the entity that Polar Midstream was carved out of, under the acquisition method of accounting, whereby the various gathering systems' identifiable tangible and intangible assets acquired and liabilities assumed were recorded based on their fair values as of initial acquisition on February 15, 2013. Their fair values were determined based upon assumptions related to future cash flows, discount rates, asset lives, and projected capital expenditures to complete the system. We recognized the acquisition of Polar Midstream at Summit Investments' historical cost of construction and fair value of assets and liabilities at acquisition, which reflected its fair value accounting for the acquisition of Meadowlark Midstream, due to common control.
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

We believe that the goodwill recorded represents the incremental value of future cash flow potential attributed to estimated future gathering services within the Williston Basin.
Red Rock Gathering System. On March 18, 2014, SMLP acquired Red Rock Gathering, a natural gas gathering and processing system located in Colorado and Utah, from a subsidiary of Summit Investments, subject to customary working capital adjustments. In October 2012, Summit Investments acquired ETC Canyon Pipeline, LLC ("Canyon") and contributed the Canyon gathering and processing assets to Red Rock Gathering, a newly formed, wholly owned subsidiary of Summit Investments. The Partnership paid total cash consideration of $307.9 million, comprising $305.0 million at the date of acquisition and $2.9 million of working capital adjustments that were recognized in due to affiliate as of December 31, 2014 and settled in February 2015. The acquisition of Red Rock Gathering was funded with the net proceeds from an offering of common units in March 2014, $100.0 million of borrowings under our revolving credit facility and cash on hand. Because of the common control aspects in the

EX 99.2-44

EXHIBIT 99.2

drop down transaction, the Red Rock Gathering acquisition was deemed a transaction between entities under common control and, as such, was accounted for on an “as-if pooled” basis for all periods in which common control existed. SMLP’s financial results retrospectively include Red Rock Gathering’s financial results for all periods ending after October 23, 2012, the date Summit Investments acquired its interests, and before March 18, 2014.
In 2014, we identified and wrote off the balance associated with a working capital adjustment received after the purchase accounting measurement period closed for Summit Investments' acquisition of Red Rock Gathering. This write off was recognized as a $1.2 million increase to gathering services and other fees for the year ended December 31, 2014.
Lonestar Assets. DFW Midstream completed the acquisition of certain natural gas gathering assets located in the Barnett Shale Play ("Lonestar") from Texas Energy Midstream, L.P. ("TEM") for $10.9 million on September 30, 2014. The Lonestar assets gather natural gas under two long-term, fee-based contracts. SMLP is accounting for the purchase under the acquisition method of accounting. As of September 30, 2014, we preliminarily assigned the full purchase price to property, plant and equipment. During the fourth quarter of 2014, we received additional information from TEM and finalized the purchase price allocation.
Bison Gas Gathering System. On February 15, 2013, Summit Investments acquired BTE. On June 4, 2013, a subsidiary of Summit Investments entered into a purchase and sale agreement with SMLP whereby SMLP acquired the Bison Gas Gathering system. The Bison Gas Gathering system was carved out from Meadowlark Midstream and primarily gathers associated natural gas production from customers operating in Mountrail and Burke counties in North Dakota under long-term contracts ranging from five years to 15 years. The weighted-average life of the acquired contracts was 12 years upon acquisition.
Summit Investments accounted for its purchase of BTE (the "BTE Transaction") under the acquisition method of accounting, whereby the various gathering systems' identifiable tangible and intangible assets acquired and liabilities assumed were recorded based on their fair values as of February 15, 2013. The intangible assets that were acquired are composed of gas gathering agreement contract values and rights-of-way easements. Their fair values were determined based upon assumptions related to future cash flows, discount rates, asset lives, and projected capital expenditures to complete the system.
Because the Bison Drop Down was executed between entities under common control, SMLP recognized the acquisition of the Bison Gas Gathering system at historical cost which reflected Summit Investments fair value accounting for the BTE Transaction. Furthermore, due to the common control aspect, the Bison Drop Down was accounted for by SMLP on an “as-if pooled” basis for all periods in which common control existed. Common control began on February 15, 2013 concurrent with the BTE Transaction.
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

The Bison Drop Down closed on June 4, 2013. The total acquisition purchase price of $248.9 million was funded with $200.0 million of borrowings under SMLP’s revolving credit facility and the issuance of $47.9 million of SMLP common units to Summit Investments and $1.0 million of general partner interests to SMLP’s general partner. Summit Investments had a net investment in the Bison Gas Gathering system of $303.2 million and received total consideration of $248.9 million from SMLP. As a result, SMLP recognized a capital contribution from Summit Investments for the contribution of net assets in excess of consideration paid.
Mountaineer Midstream. We completed the Mountaineer Acquisition on June 21, 2013 for $210.0 million cash consideration. The Mountaineer Midstream natural gas gathering and compression assets are located in the

EX 99.2-45

EXHIBIT 99.2

Appalachian Basin which includes the Marcellus Shale formation primarily in Doddridge and Harrison counties in northern West Virginia. The Mountaineer Midstream system consists of newly constructed, high-pressure gas gathering pipelines, certain rights-of-way associated with the pipeline, and two compressor stations. The assets gather natural gas under a long-term, fee-based contract with Antero Resources Corp. ("Antero"). The life of the acquired contract was 13 years upon acquisition.
The Mountaineer Acquisition was funded with $110.0 million of borrowings under the Partnership's revolving credit agreement and the issuance of $100.0 million of common and general partner interests to a subsidiary of Summit Investments. For the year ended December 31, 2013, SMLP recorded $9.6 million of revenue and $2.3 million of net income related to Mountaineer Midstream.
SMLP accounted for the Mountaineer Acquisition under the acquisition method of accounting. As of June 30, 2013, we preliminarily assigned the full $210.0 million purchase price to property plant and equipment. During the third quarter of 2013, we received additional information and, as a result, preliminarily assigned $158.3 million of the purchase price to property, plant and equipment, $27.1 million to contract intangibles, $6.5 million to rights-of-way and $18.1 million to goodwill. During the fourth quarter of 2013, we received additional information from the seller and finalized the purchase price allocation.
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

Supplemental Disclosures – As-If Pooled Basis. As a result of accounting for our drop down transactions similar to a pooling of interests, our historical financial statements and those of the 2016 Drop Down, Polar Midstream, Red Rock Gathering and the Bison Gas Gathering system have been combined to reflect the historical operations, financial position and cash flows from the date common control began. 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.

EX 99.2-46

EXHIBIT 99.2

Unaudited Pro Forma Financial Information. The following unaudited pro forma financial information assumes that:
The acquisition of the Bison Gas Gathering system and Mountaineer Midstream occurred on January 1, 2012. The pro forma results for Bison Midstream and Mountaineer Midstream were derived from revenues and net income in 2013.
Pro forma net income for the year ended December 31, 2013 has been adjusted to remove the impact of $2.5 million of nonrecurring transaction costs associated with the acquisitions of Bison Midstream and Mountaineer Midstream.
Pro forma adjustments also reflect the impact of 4,661,547 common unit issuance and the general partner capital contribution to maintain its 2% general partner interest to fund the acquisition of Bison Midstream and Mountaineer Midstream.
Pro forma adjustments also reflect the impact of $310.0 million of incremental borrowings on our revolving credit facility for the Bison Midstream and Mountaineer Midstream acquisitions and incremental depreciation and amortization expense associated with the acquired property, plant and equipment and contract intangibles as a result of the application of fair value accounting for Bison Midstream.
Pro forma adjustments (other than an adjustment for interest expense as discussed below) for the 2016 Drop Down Assets are not required because the assets were not in service prior to common control beginning in February 2013. Interest expense was assumed based on the impact of $360.0 million of incremental borrowings on our revolving credit facility, partially offset by the pro forma derecognition of interest expense allocated to the 2016 Drop Down Assets from Summit Investments (see Note 9).
Pro forma adjustments for Polar and Divide are not required because the system was not in service prior to common control beginning in February 2013.
The acquisition of the Lonestar assets is immaterial for pro forma purposes and as such has not been reflected below.
 
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

The unaudited pro forma financial information presented above is not necessarily indicative of (i) what our financial position or results of operations would have been if the acquisitions of Bison Midstream and Mountaineer Midstream had occurred on January 1, 2012, or (ii) what SMLP’s financial position or results of operations will be for any future periods.

17. CONDENSED CONSOLIDATING FINANCIAL INFORMATION
In July 2014 and June 2013, the Co-Issuers issued the Senior Notes. As of December 31, 2015, the Senior Notes were fully and unconditionally and jointly and severally guaranteed on a senior unsecured basis by the then-Guarantor Subsidiaries and SMLP. Due to the common control nature of the 2016 Drop Down, we are including the following supplemental condensed consolidating financial information. This information reflects SMLP's separate accounts, the combined accounts of the Co-Issuers, the combined accounts of the Guarantor Subsidiaries, the combined accounts of the Non-Guarantor Subsidiaries and the consolidating adjustments for the dates and periods indicated as-if the guarantor structure that exists subsequent to the August 2016 consent and waiver agreement was executed prior to 2016 (see Note 9).

EX 99.2-47

EXHIBIT 99.2

For purposes of the following consolidating information, each of SMLP and Summit Holdings account for their subsidiary investments under the equity method of accounting.

Condensed Consolidating Balance Sheets. 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


EX 99.2-48

EXHIBIT 99.2

 
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



EX 99.2-49

EXHIBIT 99.2

Condensed Consolidating Statements of Operations. For the purposes of the following condensed consolidating statements of operations, we allocate general and administrative expenses recognized at the SMLP parent to the Guarantor Subsidiaries and Non-Guarantor Subsidiaries to reflect what those entities' results would have been had they operated on a stand-alone basis. 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
)

EX 99.2-50

EXHIBIT 99.2

 
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
)


EX 99.2-51

EXHIBIT 99.2

 
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



EX 99.2-52

EXHIBIT 99.2

Condensed Consolidating Statements of Cash Flows. 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
)

EX 99.2-53

EXHIBIT 99.2

 
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


EX 99.2-54

EXHIBIT 99.2

 
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
)

EX 99.2-55

EXHIBIT 99.2

 
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


EX 99.2-56

EXHIBIT 99.2


 
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
)

EX 99.2-57

EXHIBIT 99.2

 
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



EX 99.2-58

EXHIBIT 99.2

18. UNAUDITED QUARTERLY FINANCIAL DATA
Summarized information on the consolidated results of operations for each of the quarters during the two-year period ended December 31, 2015, follows.
 
Quarter ended
December 31,
2015
 
Quarter ended
September 30,
2015
 
Quarter ended
June 30,
2015
 
Quarter ended
March 31,
2015
 
 
 
 
 
 
 
 
 
(In thousands, except per-unit amounts)
Total revenues (1)
$
112,414

 
$
115,201

 
$
86,855

 
$
86,087

 
 
 
 
 
 
 
 
Net (loss) income attributable to SMLP (2)(3)
$
(220,468
)
 
$
23,604

 
$
2,985

 
$
1,667

Less net (loss) income attributable to general partner, including IDRs
(2,469
)
 
2,408

 
1,891

 
1,568

Net (loss) income attributable to limited partners
$
(217,999
)
 
$
21,196

 
$
1,094

 
$
99

 
 
 
 
 
 
 
 
(Loss) earnings per limited partner unit:
 
 
 
 
 
 
 
Common unit – basic
$
(3.28
)
 
$
0.32

 
$
0.05

 
$
0.00

Common unit – diluted
$
(3.28
)
 
$
0.32

 
$
0.05

 
$
0.00

Subordinated unit – basic and diluted
$
(3.28
)
 
$
0.32

 
$
(0.03
)
 
$
0.00

__________
(1) Retrospectively adjusted for the impact of the 2016 Drop Down, the Polar and Divide Drop Down and the reclassification of certain revenues for Bison Midstream.
(2) In the quarter ended December 31, 2015, net loss attributable to SMLP includes $248.9 million of goodwill impairments and $1.6 million of long-lived asset impairments.
(3) In the quarter ended September 30, 2015, net income attributable to SMLP includes $7.7 million of long-lived asset impairments.
 
Quarter ended
December 31,
2014
 
Quarter ended
September 30,
2014
 
Quarter ended
June 30,
2014
 
Quarter ended
March 31,
2014
 
 
 
 
 
 
 
 
 
(In thousands, except per-unit amounts)
Total revenues (1)
$
114,252

 
$
94,152

 
$
93,063

 
$
85,702

 
 
 
 
 
 
 
 
Net (loss) income attributable to SMLP (2)
$
(37,686
)
 
$
6,113

 
$
4,036

 
$
3,545

Less net (loss) income attributable to general partner, including IDRs
689

 
1,204

 
801

 
431

Net (loss) income attributable to limited partners
$
(38,375
)
 
$
4,909

 
$
3,235

 
$
3,114

 
 
 
 
 
 
 
 
(Loss) earnings per limited partner unit:
 
 
 
 
 
 
 
Common unit – basic
$
(0.65
)
 
$
0.08

 
$
0.05

 
$
0.08

Common unit – diluted
$
(0.65
)
 
$
0.08

 
$
0.05

 
$
0.08

Subordinated unit – basic and diluted
$
(0.65
)
 
$
0.08

 
$
0.05

 
$
0.02

__________
(1) Retrospectively adjusted for the impact of the 2016 Drop Down, the Polar and Divide Drop Down and the reclassification of certain revenues for Bison Midstream.
(2) In the quarter ended December 31, 2014, net loss attributable to SMLP includes $54.2 million of goodwill impairment and $5.5 million of long-lived asset impairment.

EX 99.2-59

EXHIBIT 99.2

The amounts for total revenues as originally filed on the respective 2015 and 2014 quarterly reports on Form 10-Q have been retrospectively adjusted for the impact of the Polar and Divide Drop Down and reclassification of certain revenues for Bison Midstream. There was no impact on net income attributable to partners or EPU. A reconciliation of total revenues follows.
 
 
 
Quarter ended
September 30,
2015
 
Quarter ended
June 30,
2015
 
Quarter ended
March 31,
2015
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Total revenues as originally reported
 
 
$
103,249

 
$
77,274

 
$
68,579

2016 Drop Down
 
 
8,644

 
5,911

 
4,870

Bison revenue reclass
 
 
3,308

 
3,670

 
4,056

Polar and Divide Drop Down
 
 

 

 
8,582

Total revenues
 
 
$
115,201

 
$
86,855

 
$
86,087

 
 
 
Quarter ended
September 30,
2014
 
Quarter ended
June 30,
2014
 
Quarter ended
March 31,
2014
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Total revenues as originally reported
 
 
$
79,030

 
$
80,796

 
$
76,202

2016 Drop Down
 
 
4,108

 
2,414

 
1,922

Bison revenue reclass
 
 
5,260

 
4,665

 
4,399

Polar and Divide Drop Down
 
 
5,754

 
5,188

 
3,179

Total revenues
 
 
$
94,152

 
$
93,063

 
$
85,702



EX 99.2-60