XML 50 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
6 Months Ended
Jun. 30, 2018
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Condensed Balance Sheet Balance sheets as of June 30, 2018 and December 31, 2017 follow.

 

 

 

 

June 30, 2018

 

 

 

SMLP

 

 

Co-Issuers

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Consolidating adjustments

 

 

Total

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,616

 

 

$

92

 

 

$

4,998

 

 

$

506

 

 

$

—

 

 

$

8,212

 

Accounts receivable

 

 

22

 

 

 

—

 

 

 

68,274

 

 

 

11,870

 

 

 

—

 

 

 

80,166

 

Other current assets

 

 

1,057

 

 

 

—

 

 

 

1,273

 

 

 

264

 

 

 

—

 

 

 

2,594

 

Due from affiliate

 

 

—

 

 

 

—

 

 

 

507,396

 

 

 

51,852

 

 

 

(559,248

)

 

 

—

 

Total current assets

 

 

3,695

 

 

 

92

 

 

 

581,941

 

 

 

64,492

 

 

 

(559,248

)

 

 

90,972

 

Property, plant and equipment, net

 

 

4,314

 

 

 

—

 

 

 

1,537,468

 

 

 

345,977

 

 

 

—

 

 

 

1,887,759

 

Intangible assets, net

 

 

—

 

 

 

—

 

 

 

263,416

 

 

 

23,249

 

 

 

—

 

 

 

286,665

 

Goodwill

 

 

—

 

 

 

—

 

 

 

16,211

 

 

 

—

 

 

 

—

 

 

 

16,211

 

Investment in equity method

    investees

 

 

—

 

 

 

—

 

 

 

—

 

 

 

670,827

 

 

 

—

 

 

 

670,827

 

Other noncurrent assets

 

 

3,288

 

 

 

9,762

 

 

 

94

 

 

 

—

 

 

 

—

 

 

 

13,144

 

Investment in subsidiaries

 

 

2,062,096

 

 

 

3,396,771

 

 

 

—

 

 

 

—

 

 

 

(5,458,867

)

 

 

—

 

Total assets

 

$

2,073,393

 

 

$

3,406,625

 

 

$

2,399,130

 

 

$

1,104,545

 

 

$

(6,018,115

)

 

$

2,965,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Partners' Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

141

 

 

$

—

 

 

$

18,280

 

 

$

3,277

 

 

$

—

 

 

$

21,698

 

Accrued expenses

 

 

803

 

 

 

—

 

 

 

17,030

 

 

 

1,600

 

 

 

—

 

 

 

19,433

 

Due to affiliate

 

 

374,074

 

 

 

185,265

 

 

 

—

 

 

 

—

 

 

 

(559,248

)

 

 

91

 

Deferred revenue

 

 

—

 

 

 

—

 

 

 

10,341

 

 

 

437

 

 

 

—

 

 

 

10,778

 

Ad valorem taxes payable

 

 

9

 

 

 

—

 

 

 

6,224

 

 

 

271

 

 

 

—

 

 

 

6,504

 

Accrued interest

 

 

—

 

 

 

12,259

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

12,259

 

Accrued environmental remediation

 

 

—

 

 

 

—

 

 

 

—

 

 

 

3,522

 

 

 

—

 

 

 

3,522

 

Other current liabilities

 

 

3,477

 

 

 

—

 

 

 

3,573

 

 

 

362

 

 

 

—

 

 

 

7,412

 

Total current liabilities

 

 

378,504

 

 

 

197,524

 

 

 

55,448

 

 

 

9,469

 

 

 

(559,248

)

 

 

81,697

 

Long-term debt

 

 

—

 

 

 

1,147,005

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1,147,005

 

Deferred Purchase Price Obligation

 

 

453,922

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

453,922

 

Noncurrent deferred revenue

 

 

—

 

 

 

—

 

 

 

36,416

 

 

 

1,703

 

 

 

—

 

 

 

38,119

 

Noncurrent accrued environmental

    remediation

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1,617

 

 

 

—

 

 

 

1,617

 

Other noncurrent liabilities

 

 

4,159

 

 

 

—

 

 

 

2,197

 

 

 

54

 

 

 

—

 

 

 

6,410

 

Total liabilities

 

 

836,585

 

 

 

1,344,529

 

 

 

94,061

 

 

 

12,843

 

 

 

(559,248

)

 

 

1,728,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total partners' capital

 

 

1,236,808

 

 

 

2,062,096

 

 

 

2,305,069

 

 

 

1,091,702

 

 

 

(5,458,867

)

 

 

1,236,808

 

Total liabilities and partners' capital

 

$

2,073,393

 

 

$

3,406,625

 

 

$

2,399,130

 

 

$

1,104,545

 

 

$

(6,018,115

)

 

$

2,965,578

 

 

 

 

 

December 31, 2017

 

 

 

SMLP

 

 

Co-Issuers

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Consolidating adjustments

 

 

Total

 

 

 

(In thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

126

 

 

$

75

 

 

$

1,138

 

 

$

91

 

 

$

—

 

 

$

1,430

 

Accounts receivable

 

 

22

 

 

 

—

 

 

 

65,842

 

 

 

6,437

 

 

 

—

 

 

 

72,301

 

Other current assets

 

 

1,188

 

 

 

—

 

 

 

2,697

 

 

 

442

 

 

 

—

 

 

 

4,327

 

Due from affiliate

 

 

—

 

 

 

—

 

 

 

493,067

 

 

 

22,030

 

 

 

(515,097

)

 

 

—

 

Total current assets

 

 

1,336

 

 

 

75

 

 

 

562,744

 

 

 

29,000

 

 

 

(515,097

)

 

 

78,058

 

Property, plant and equipment, net

 

 

4,206

 

 

 

—

 

 

 

1,442,333

 

 

 

348,590

 

 

 

—

 

 

 

1,795,129

 

Intangible assets, net

 

 

—

 

 

 

—

 

 

 

278,958

 

 

 

22,387

 

 

 

—

 

 

 

301,345

 

Goodwill

 

 

—

 

 

 

—

 

 

 

16,211

 

 

 

—

 

 

 

—

 

 

 

16,211

 

Investment in equity method

    investees

 

 

—

 

 

 

—

 

 

 

—

 

 

 

690,485

 

 

 

—

 

 

 

690,485

 

Other noncurrent assets

 

 

2,547

 

 

 

10,913

 

 

 

105

 

 

 

—

 

 

 

—

 

 

 

13,565

 

Investment in subsidiaries

 

 

2,019,700

 

 

 

3,324,464

 

 

 

—

 

 

 

—

 

 

 

(5,344,164

)

 

 

—

 

Total assets

 

$

2,027,789

 

 

$

3,335,452

 

 

$

2,300,351

 

 

$

1,090,462

 

 

$

(5,859,261

)

 

$

2,894,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Partners' Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

$

209

 

 

$

—

 

 

$

11,283

 

 

$

4,883

 

 

$

—

 

 

$

16,375

 

Accrued expenses

 

 

928

 

 

 

—

 

 

 

10,592

 

 

 

979

 

 

 

—

 

 

 

12,499

 

Due to affiliate

 

 

263,935

 

 

 

252,250

 

 

 

—

 

 

 

—

 

 

 

(515,097

)

 

 

1,088

 

Deferred revenue

 

 

—

 

 

 

—

 

 

 

4,000

 

 

 

—

 

 

 

—

 

 

 

4,000

 

Ad valorem taxes payable

 

 

—

 

 

 

—

 

 

 

7,809

 

 

 

520

 

 

 

—

 

 

 

8,329

 

Accrued interest

 

 

—

 

 

 

12,310

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

12,310

 

Accrued environmental remediation

 

 

—

 

 

 

—

 

 

 

—

 

 

 

3,130

 

 

 

—

 

 

 

3,130

 

Other current liabilities

 

 

6,395

 

 

 

—

 

 

 

4,385

 

 

 

478

 

 

 

—

 

 

 

11,258

 

Total current liabilities

 

 

271,467

 

 

 

264,560

 

 

 

38,069

 

 

 

9,990

 

 

 

(515,097

)

 

 

68,989

 

Long-term debt

 

 

—

 

 

 

1,051,192

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

1,051,192

 

Deferred Purchase Price Obligation

 

 

362,959

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

362,959

 

Deferred revenue

 

 

—

 

 

 

—

 

 

 

12,707

 

 

 

—

 

 

 

—

 

 

 

12,707

 

Noncurrent accrued environmental

    remediation

 

 

—

 

 

 

—

 

 

 

—

 

 

 

2,214

 

 

 

—

 

 

 

2,214

 

Other noncurrent liabilities

 

 

3,694

 

 

 

—

 

 

 

3,293

 

 

 

76

 

 

 

—

 

 

 

7,063

 

Total liabilities

 

 

638,120

 

 

 

1,315,752

 

 

 

54,069

 

 

 

12,280

 

 

 

(515,097

)

 

 

1,505,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total partners' capital

 

 

1,389,669

 

 

 

2,019,700

 

 

 

2,246,282

 

 

 

1,078,182

 

 

 

(5,344,164

)

 

 

1,389,669

 

Total liabilities and partners' capital

 

$

2,027,789

 

 

$

3,335,452

 

 

$

2,300,351

 

 

$

1,090,462

 

 

$

(5,859,261

)

 

$

2,894,793

 

 

Condensed Statement of Operations Statements of operations for the three and six months ended June 30, 2018 and 2017 follow.

 

 

 

Three months ended June 30, 2018

 

 

 

SMLP

 

 

Co-Issuers

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Consolidating adjustments

 

 

Total

 

 

 

(In thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering services and related fees

 

$

—

 

 

$

—

 

 

$

73,891

 

 

$

15,694

 

 

$

—

 

 

$

89,585

 

Natural gas, NGLs and condensate

    sales

 

 

—

 

 

 

—

 

 

 

31,891

 

 

 

—

 

 

 

—

 

 

 

31,891

 

Other revenues

 

 

—

 

 

 

—

 

 

 

6,509

 

 

 

198

 

 

 

—

 

 

 

6,707

 

Total revenues

 

 

—

 

 

 

—

 

 

 

112,291

 

 

 

15,892

 

 

 

—

 

 

 

128,183

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of natural gas and NGLs

 

 

—

 

 

 

—

 

 

 

24,384

 

 

 

—

 

 

 

—

 

 

 

24,384

 

Operation and maintenance

 

 

—

 

 

 

—

 

 

 

22,221

 

 

 

2,245

 

 

 

—

 

 

 

24,466

 

General and administrative

 

 

—

 

 

 

—

 

 

 

11,907

 

 

 

1,577

 

 

 

—

 

 

 

13,484

 

Depreciation and amortization

 

 

444

 

 

 

—

 

 

 

22,776

 

 

 

3,564

 

 

 

—

 

 

 

26,784

 

(Gain) loss on asset sales, net

 

 

—

 

 

 

—

 

 

 

(1

)

 

 

63

 

 

 

—

 

 

 

62

 

Long-lived asset impairment

 

 

—

 

 

 

—

 

 

 

587

 

 

 

—

 

 

 

—

 

 

 

587

 

Total costs and expenses

 

 

444

 

 

 

—

 

 

 

81,874

 

 

 

7,449

 

 

 

—

 

 

 

89,767

 

Other income

 

 

27

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

27

 

Interest expense

 

 

—

 

 

 

(14,837

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(14,837

)

Deferred Purchase Price Obligation

 

 

(69,305

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(69,305

)

(Loss) income before income

    taxes and loss from equity

    method investees

 

 

(69,722

)

 

 

(14,837

)

 

 

30,417

 

 

 

8,443

 

 

 

—

 

 

 

(45,699

)

Income tax expense

 

 

(294

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(294

)

Loss from equity method

    investees

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(3,920

)

 

 

—

 

 

 

(3,920

)

Equity in earnings of consolidated

    subsidiaries

 

 

20,103

 

 

 

34,940

 

 

 

—

 

 

 

—

 

 

 

(55,043

)

 

 

—

 

Net (loss) income

 

$

(49,913

)

 

$

20,103

 

 

$

30,417

 

 

$

4,523

 

 

$

(55,043

)

 

$

(49,913

)

 

 

 

Three months ended June 30, 2017

 

 

 

SMLP

 

 

Co-Issuers

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Consolidating adjustments

 

 

Total

 

 

 

(In thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering services and related fees

 

$

—

 

 

$

—

 

 

$

67,679

 

 

$

17,122

 

 

$

—

 

 

$

84,801

 

Natural gas, NGLs and condensate

    sales

 

 

—

 

 

 

—

 

 

 

10,595

 

 

 

—

 

 

 

—

 

 

 

10,595

 

Other revenues

 

 

—

 

 

 

—

 

 

 

6,332

 

 

 

64

 

 

 

—

 

 

 

6,396

 

Total revenues

 

 

—

 

 

 

—

 

 

 

84,606

 

 

 

17,186

 

 

 

—

 

 

 

101,792

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of natural gas and NGLs

 

 

—

 

 

 

—

 

 

 

9,099

 

 

 

—

 

 

 

—

 

 

 

9,099

 

Operation and maintenance

 

 

—

 

 

 

—

 

 

 

22,169

 

 

 

1,847

 

 

 

—

 

 

 

24,016

 

General and administrative

 

 

—

 

 

 

—

 

 

 

10,886

 

 

 

2,063

 

 

 

—

 

 

 

12,949

 

Depreciation and amortization

 

 

154

 

 

 

—

 

 

 

25,282

 

 

 

3,252

 

 

 

—

 

 

 

28,688

 

Transaction costs

 

 

119

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

119

 

Loss on asset sales, net

 

 

—

 

 

 

—

 

 

 

67

 

 

 

—

 

 

 

—

 

 

 

67

 

Long-lived asset impairment

 

 

—

 

 

 

—

 

 

 

2

 

 

 

1

 

 

 

—

 

 

 

3

 

Total costs and expenses

 

 

273

 

 

 

—

 

 

 

67,505

 

 

 

7,163

 

 

 

—

 

 

 

74,941

 

Other income

 

 

64

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

64

 

Interest expense

 

 

—

 

 

 

(17,553

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(17,553

)

Deferred Purchase Price Obligation

 

 

5,058

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

5,058

 

Income (loss) before income

    taxes and loss from equity

    method investees

 

 

4,849

 

 

 

(17,553

)

 

 

17,101

 

 

 

10,023

 

 

 

—

 

 

 

14,420

 

Income tax benefit

 

 

211

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

211

 

Loss from equity method

    investees

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(3,385

)

 

 

—

 

 

 

(3,385

)

Equity in earnings of consolidated

    subsidiaries

 

 

6,186

 

 

 

23,739

 

 

 

—

 

 

 

—

 

 

 

(29,925

)

 

 

—

 

Net income

 

$

11,246

 

 

$

6,186

 

 

$

17,101

 

 

$

6,638

 

 

$

(29,925

)

 

$

11,246

 

 

 

 

Six months ended June 30, 2018

 

 

 

SMLP

 

 

Co-Issuers

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Consolidating adjustments

 

 

Total

 

 

 

(In thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering services and related fees

 

$

—

 

 

$

—

 

 

$

143,357

 

 

$

30,589

 

 

$

—

 

 

$

173,946

 

Natural gas, NGLs and condensate

    sales

 

 

—

 

 

 

—

 

 

 

58,008

 

 

 

—

 

 

 

—

 

 

 

58,008

 

Other revenues

 

 

—

 

 

 

—

 

 

 

13,236

 

 

 

313

 

 

 

—

 

 

 

13,549

 

Total revenues

 

 

—

 

 

 

—

 

 

 

214,601

 

 

 

30,902

 

 

 

—

 

 

 

245,503

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of natural gas and NGLs

 

 

—

 

 

 

—

 

 

 

44,670

 

 

 

—

 

 

 

—

 

 

 

44,670

 

Operation and maintenance

 

 

—

 

 

 

—

 

 

 

44,374

 

 

 

4,696

 

 

 

—

 

 

 

49,070

 

General and administrative

 

 

—

 

 

 

—

 

 

 

24,244

 

 

 

3,682

 

 

 

—

 

 

 

27,926

 

Depreciation and amortization

 

 

876

 

 

 

—

 

 

 

45,637

 

 

 

6,948

 

 

 

—

 

 

 

53,461

 

(Gain) loss on asset sales, net

 

 

—

 

 

 

—

 

 

 

(75

)

 

 

63

 

 

 

—

 

 

 

(12

)

Long-lived asset impairment

 

 

—

 

 

 

—

 

 

 

587

 

 

 

—

 

 

 

—

 

 

 

587

 

Total costs and expenses

 

 

876

 

 

 

—

 

 

 

159,437

 

 

 

15,389

 

 

 

—

 

 

 

175,702

 

Other income

 

 

20

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

20

 

Interest expense

 

 

—

 

 

 

(29,959

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(29,959

)

Deferred Purchase Price Obligation

 

 

(90,963

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(90,963

)

(Loss) income before income

    taxes and loss from equity

    method investees

 

 

(91,819

)

 

 

(29,959

)

 

 

55,164

 

 

 

15,513

 

 

 

—

 

 

 

(51,101

)

Income tax expense

 

 

(123

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(123

)

Loss from equity method

    investees

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(2,534

)

 

 

—

 

 

 

(2,534

)

Equity in earnings of consolidated

    subsidiaries

 

 

38,184

 

 

 

68,143

 

 

 

—

 

 

 

—

 

 

 

(106,327

)

 

 

—

 

Net (loss) income

 

$

(53,758

)

 

$

38,184

 

 

$

55,164

 

 

$

12,979

 

 

$

(106,327

)

 

$

(53,758

)

 

 

 

Six months ended June 30, 2017

 

 

 

SMLP

 

 

Co-Issuers

 

 

Guarantor Subsidiaries

 

 

Non-Guarantor Subsidiaries

 

 

Consolidating adjustments

 

 

Total

 

 

 

(In thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering services and related fees

 

$

—

 

 

$

—

 

 

$

170,192

 

 

$

32,622

 

 

$

—

 

 

$

202,814

 

Natural gas, NGLs and condensate

    sales

 

 

—

 

 

 

—

 

 

 

21,715

 

 

 

—

 

 

 

—

 

 

 

21,715

 

Other revenues

 

 

—

 

 

 

—

 

 

 

12,932

 

 

 

136

 

 

 

—

 

 

 

13,068

 

Total revenues

 

 

—

 

 

 

—

 

 

 

204,839

 

 

 

32,758

 

 

 

—

 

 

 

237,597

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of natural gas and NGLs

 

 

—

 

 

 

—

 

 

 

18,151

 

 

 

—

 

 

 

—

 

 

 

18,151

 

Operation and maintenance

 

 

—

 

 

 

—

 

 

 

44,189

 

 

 

3,519

 

 

 

—

 

 

 

47,708

 

General and administrative

 

 

—

 

 

 

—

 

 

 

23,371

 

 

 

3,710

 

 

 

—

 

 

 

27,081

 

Depreciation and amortization

 

 

308

 

 

 

—

 

 

 

50,524

 

 

 

6,425

 

 

 

—

 

 

 

57,257

 

Transaction costs

 

 

119

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

119

 

Loss on asset sales, net

 

 

—

 

 

 

—

 

 

 

70

 

 

 

—

 

 

 

—

 

 

 

70

 

Long-lived asset impairment

 

 

—

 

 

 

—

 

 

 

2

 

 

 

285

 

 

 

—

 

 

 

287

 

Total costs and expenses

 

 

427

 

 

 

—

 

 

 

136,307

 

 

 

13,939

 

 

 

—

 

 

 

150,673

 

Other income

 

 

135

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

135

 

Interest expense

 

 

—

 

 

 

(34,269

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(34,269

)

Early extinguishment of debt

 

 

—

 

 

 

(22,020

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(22,020

)

Deferred Purchase Price Obligation

 

 

(15,825

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(15,825

)

(Loss) income before income

    taxes and loss from equity

    method investees

 

 

(16,117

)

 

 

(56,289

)

 

 

68,532

 

 

 

18,819

 

 

 

—

 

 

 

14,945

 

Income tax expense

 

 

(241

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(241

)

Loss from equity method

    investees

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(4,041

)

 

 

—

 

 

 

(4,041

)

Equity in earnings of consolidated

    subsidiaries

 

 

27,021

 

 

 

83,310

 

 

 

—

 

 

 

—

 

 

 

(110,331

)

 

 

—

 

Net income

 

$

10,663

 

 

$

27,021

 

 

$

68,532

 

 

$

14,778

 

 

$

(110,331

)

 

$

10,663

 

Condensed Cash Flow Statement Statements of cash flows for the six months ended June 30, 2018 and 2017 follow.

 

 

 

Six months ended June 30, 2018

 

 

 

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

 

$

(68

)

 

$

(27,877

)

 

$

103,965

 

 

$

34,029

 

 

$

—

 

 

$

110,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing

    activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(972

)

 

 

—

 

 

 

(85,187

)

 

 

(4,235

)

 

 

—

 

 

 

(90,394

)

Proceeds from asset sales

 

 

—

 

 

 

—

 

 

 

—

 

 

 

496

 

 

 

—

 

 

 

496

 

Other, net

 

 

(306

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(306

)

Advances to affiliates

 

 

—

 

 

 

(66,985

)

 

 

(14,329

)

 

 

(29,820

)

 

 

111,134

 

 

 

—

 

Net cash used in

    investing activities

 

 

(1,278

)

 

 

(66,985

)

 

 

(99,516

)

 

 

(33,559

)

 

 

111,134

 

 

 

(90,204

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing

    activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to common unitholders

 

 

(90,269

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(90,269

)

Distributions to Series A Preferred

    unitholders

 

 

(14,250

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(14,250

)

Borrowings under Revolving Credit

    Facility

 

 

—

 

 

 

148,000

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

148,000

 

Repayments under Revolving Credit

    Facility

 

 

—

 

 

 

(53,000

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(53,000

)

Debt issuance costs

 

 

—

 

 

 

(121

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(121

)

Other, net

 

 

(2,779

)

 

 

—

 

 

 

(589

)

 

 

(55

)

 

 

—

 

 

 

(3,423

)

Advances from affiliates

 

 

111,134

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(111,134

)

 

 

—

 

Net cash provided by (used in)

    financing activities

 

 

3,836

 

 

 

94,879

 

 

 

(589

)

 

 

(55

)

 

 

(111,134

)

 

 

(13,063

)

Net change in cash and cash

    equivalents

 

 

2,490

 

 

 

17

 

 

 

3,860

 

 

 

415

 

 

 

—

 

 

 

6,782

 

Cash and cash equivalents,

    beginning of period

 

 

126

 

 

 

75

 

 

 

1,138

 

 

 

91

 

 

 

—

 

 

 

1,430

 

Cash and cash equivalents,

    end of period

 

$

2,616

 

 

$

92

 

 

$

4,998

 

 

$

506

 

 

$

—

 

 

$

8,212

 

 

 

 

 

Six months ended June 30, 2017

 

 

 

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

 

$

424

 

 

$

(32,466

)

 

$

114,863

 

 

$

38,520

 

 

$

—

 

 

$

121,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing

    activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

 

(6,412

)

 

 

—

 

 

 

(23,578

)

 

 

(15,922

)

 

 

—

 

 

 

(45,912

)

Contributions to equity method

    investees

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(15,649

)

 

 

—

 

 

 

(15,649

)

Other, net

 

 

(521

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(521

)

Advances to affiliates

 

 

7,635

 

 

 

23,020

 

 

 

(95,361

)

 

 

—

 

 

 

64,706

 

 

 

—

 

Net cash provided by (used in)

    investing activities

 

 

702

 

 

 

23,020

 

 

 

(118,939

)

 

 

(31,571

)

 

 

64,706

 

 

 

(62,082

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing

    activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to unitholders

 

 

(89,029

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(89,029

)

Borrowings under Revolving Credit

    Facility

 

 

—

 

 

 

112,500

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

112,500

 

Repayments under Revolving Credit

    Facility

 

 

—

 

 

 

(269,500

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(269,500

)

Debt issuance costs

 

 

—

 

 

 

(15,613

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(15,613

)

Payment of redemption and call

    premiums on senior notes

 

 

—

 

 

 

(17,913

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(17,913

)

Proceeds from ATM Program

    issuances, net of costs

 

 

17,259

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

17,259

 

Contribution from General Partner

 

 

465

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

465

 

Issuance of senior notes

 

 

—

 

 

 

500,000

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

500,000

 

Tender and redemption of senior

    notes

 

 

—

 

 

 

(300,000

)

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(300,000

)

Other, net

 

 

(2,632

)

 

 

—

 

 

 

372

 

 

 

(8

)

 

 

—

 

 

 

(2,268

)

Advances from affiliates

 

 

72,341

 

 

 

—

 

 

 

—

 

 

 

(7,635

)

 

 

(64,706

)

 

 

—

 

Net cash (used in) provided by

   financing activities

 

 

(1,596

)

 

 

9,474

 

 

 

372

 

 

 

(7,643

)

 

 

(64,706

)

 

 

(64,099

)

Net change in cash and cash

    equivalents

 

 

(470

)

 

 

28

 

 

 

(3,704

)

 

 

(694

)

 

 

—

 

 

 

(4,840

)

Cash and cash equivalents,

    beginning of period

 

 

698

 

 

 

51

 

 

 

5,768

 

 

 

911

 

 

 

—

 

 

 

7,428

 

Cash and cash equivalents, end of

    period

 

$

228

 

 

$

79

 

 

$

2,064

 

 

$

217

 

 

$

—

 

 

$

2,588