XML 39 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
SEGMENT INFORMATION (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Schedule of assets by reportable segment

Assets by reportable segment follow.

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

Utica Shale

 

$

209,105

 

 

$

212,311

 

Ohio Gathering

 

 

660,254

 

 

 

690,485

 

Williston Basin

 

 

529,370

 

 

 

512,860

 

Piceance/DJ Basins

 

 

839,166

 

 

 

798,722

 

Barnett Shale

 

 

380,161

 

 

 

383,306

 

Marcellus Shale

 

 

210,509

 

 

 

217,362

 

Total reportable segment assets

 

 

2,828,565

 

 

 

2,815,046

 

Corporate and Other

 

 

152,375

 

 

 

79,996

 

Eliminations

 

 

(2,884

)

 

 

(249

)

Total assets

 

$

2,978,056

 

 

$

2,894,793

 

Schedule of segment reporting information

 

Revenues by reportable segment follow.

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Revenues (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utica Shale

 

$

7,974

 

 

$

9,727

 

 

$

28,437

 

 

$

28,979

 

Williston Basin

 

 

29,010

 

 

 

27,821

 

 

 

90,850

 

 

 

123,820

 

Piceance/DJ Basins

 

 

42,465

 

 

 

53,875

 

 

 

127,044

 

 

 

122,446

 

Barnett Shale

 

 

21,020

 

 

 

16,694

 

 

 

53,345

 

 

 

55,340

 

Marcellus Shale

 

 

7,150

 

 

 

8,160

 

 

 

23,025

 

 

 

22,429

 

Total reportable segments revenue

 

 

107,619

 

 

 

116,277

 

 

 

322,701

 

 

 

353,014

 

Corporate and Other

 

 

23,636

 

 

 

11,816

 

 

 

57,234

 

 

 

14,964

 

Eliminations

 

 

(3,776

)

 

 

(3,148

)

 

 

(6,953

)

 

 

(5,436

)

Total revenues

 

$

127,479

 

 

$

124,945

 

 

$

372,982

 

 

$

362,542

 

 

(1) Excludes revenues earned by Ohio Gathering due to equity method accounting.

 

 

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.

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Depreciation and amortization (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utica Shale

 

$

1,887

 

 

$

1,818

 

 

$

5,773

 

 

$

5,213

 

Williston Basin

 

 

5,672

 

 

 

8,405

 

 

 

16,903

 

 

 

25,171

 

Piceance/DJ Basins

 

 

12,512

 

 

 

12,199

 

 

 

37,517

 

 

 

36,635

 

Barnett Shale (2)

 

 

3,760

 

 

 

3,735

 

 

 

11,276

 

 

 

11,259

 

Marcellus Shale

 

 

2,273

 

 

 

2,268

 

 

 

6,819

 

 

 

6,794

 

Total reportable segment depreciation and amortization

 

 

26,104

 

 

 

28,425

 

 

 

78,288

 

 

 

85,072

 

Corporate and Other

 

 

488

 

 

 

352

 

 

 

1,464

 

 

 

660

 

Total depreciation and amortization

 

$

26,592

 

 

$

28,777

 

 

$

79,752

 

 

$

85,732

 

 

(1) Excludes depreciation and amortization recognized by Ohio Gathering due to equity method accounting.

(2) Includes the amortization expense associated with our favorable and unfavorable gas gathering contracts as reported in other revenues.

Cash paid for capital expenditures by reportable segment follow.

 

 

 

Nine months ended September 30,

 

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Cash paid for capital expenditures (1):

 

 

 

 

 

 

 

 

Utica Shale

 

$

3,922

 

 

$

21,425

 

Williston Basin

 

 

18,463

 

 

 

13,735

 

Piceance/DJ Basins

 

 

44,166

 

 

 

17,902

 

Barnett Shale

 

 

914

 

 

 

119

 

Marcellus Shale

 

 

557

 

 

 

628

 

Total reportable segment capital expenditures

 

 

68,022

 

 

 

53,809

 

Corporate and Other

 

 

69,011

 

 

 

32,397

 

Total cash paid for capital expenditures

 

$

137,033

 

 

$

86,206

 

 

(1) Excludes cash paid for capital expenditures by Ohio Gathering due to equity method accounting.

Schedule of counterparties accounting for more than 10% of total revenues

Counterparties accounting for more than 10% of total revenues were as follows:

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Percentage of total revenues (1)(2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Counterparty A - Piceance/DJ Basins

 

 

11

%

 

 

17

%

 

 

11

%

 

*

 

Counterparty B - Barnett Shale

 

 

12

%

 

*

 

 

 

10

%

 

*

 

Counterparty C - Williston Basin

 

*

 

 

*

 

 

*

 

 

 

16

%

 

(1) Includes recognition of revenue that was previously deferred in connection with minimum volume commitments.

(2) Excludes revenues earned by Ohio Gathering due to equity method accounting.

* Less than 10%

Reconciliation of net income to adjusted EBITDA

Segment adjusted EBITDA by reportable segment follows.

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Reportable segment adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utica Shale

 

$

6,521

 

 

$

8,412

 

 

$

24,459

 

 

$

25,857

 

Ohio Gathering

 

 

10,171

 

 

 

10,522

 

 

 

29,583

 

 

 

29,201

 

Williston Basin

 

 

19,849

 

 

 

16,212

 

 

 

54,849

 

 

 

51,176

 

Piceance/DJ Basins

 

 

29,831

 

 

 

30,008

 

 

 

86,739

 

 

 

86,256

 

Barnett Shale

 

 

10,818

 

 

 

10,838

 

 

 

31,770

 

 

 

35,924

 

Marcellus Shale

 

 

5,550

 

 

 

6,682

 

 

 

18,769

 

 

 

17,775

 

Total of reportable segments' measures of profit

 

$

82,740

 

 

$

82,674

 

 

$

246,169

 

 

$

246,189

 

 

A reconciliation of income or loss before income taxes and income or loss from equity method investees to total of reportable segments' measures of profit or loss follows.

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

(In thousands)

 

Reconciliation of income before income taxes

    and (loss) income from equity method investees

    to total of reportable segments' measures of

    profit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes and (loss)

    income from equity method investees

 

$

58,589

 

 

$

93,463

 

 

$

7,488

 

 

$

108,408

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and Other

 

 

9,324

 

 

 

9,197

 

 

 

28,949

 

 

 

28,725

 

Interest expense

 

 

14,862

 

 

 

17,614

 

 

 

44,821

 

 

 

51,883

 

Early extinguishment of debt

 

 

 

 

 

 

 

 

 

 

 

22,020

 

Deferred Purchase Price Obligation

 

 

(37,204

)

 

 

(70,499

)

 

 

53,759

 

 

 

(54,674

)

Depreciation and amortization

 

 

26,592

 

 

 

28,777

 

 

 

79,752

 

 

 

85,732

 

Proportional adjusted EBITDA for equity method

   investees

 

 

10,171

 

 

 

10,522

 

 

 

29,583

 

 

 

29,201

 

Adjustments related to MVC shortfall payments

 

 

(2,999

)

 

 

(10,124

)

 

 

(6,541

)

 

 

(33,186

)

Adjustments related to capital reimbursement activity

 

 

(106

)

 

 

 

 

 

49

 

 

 

 

Unit-based and noncash compensation

 

 

1,965

 

 

 

1,974

 

 

 

6,188

 

 

 

5,973

 

Loss (gain) on asset sales, net

 

 

6

 

 

 

460

 

 

 

(6

)

 

 

530

 

Long-lived asset impairment

 

 

1,540

 

 

 

1,290

 

 

 

2,127

 

 

 

1,577

 

Total of reportable segments' measures of profit

 

$

82,740

 

 

$

82,674

 

 

$

246,169

 

 

$

246,189

 

Schedule of Adjustments Related to Minimum Volume Commitments Shortfall Payments

Adjustments related to MVC shortfall payments by reportable segment follow.

 

 

 

Three months ended September 30, 2018

 

 

 

Williston Basin

 

 

Piceance/DJ

Basins

 

 

Barnett

Shale

 

 

Total

 

 

 

(In thousands)

 

Adjustments related to MVC shortfall payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in deferred revenue for MVC shortfall

    payments

 

$

 

 

$

 

 

$

 

 

$

 

Expected MVC shortfall adjustments

 

 

2,032

 

 

 

 

 

 

(5,031

)

 

 

(2,999

)

Total adjustments related to MVC shortfall payments

 

$

2,032

 

 

$

 

 

$

(5,031

)

 

$

(2,999

)

 

 

 

Three months ended September 30, 2017

 

 

 

Williston Basin

 

 

Piceance/DJ

Basins

 

 

Barnett

Shale

 

 

Total

 

 

 

(In thousands)

 

Adjustments related to MVC shortfall payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in deferred revenue for MVC shortfall

    payments

 

$

 

 

$

 

 

$

 

 

$

 

Expected MVC shortfall adjustments

 

 

1,982

 

 

 

(12,200

)

 

 

94

 

 

 

(10,124

)

Total adjustments related to MVC shortfall payments

 

$

1,982

 

 

$

(12,200

)

 

$

94

 

 

$

(10,124

)

 

 

 

Nine months ended September 30, 2018

 

 

 

Williston Basin

 

 

Piceance/DJ

Basins

 

 

Barnett

Shale

 

 

Total

 

 

 

(In thousands)

 

Adjustments related to MVC shortfall payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in deferred revenue for MVC shortfall

    payments

 

$

 

 

$

 

 

$

 

 

$

 

Expected MVC shortfall adjustments

 

 

(1,354

)

 

 

(93

)

 

 

(5,094

)

 

 

(6,541

)

Total adjustments related to MVC shortfall payments

 

$

(1,354

)

 

$

(93

)

 

$

(5,094

)

 

$

(6,541

)

 

 

 

Nine months ended September 30, 2017

 

 

 

Williston Basin

 

 

Piceance/DJ

Basins

 

 

Barnett

Shale

 

 

Total

 

 

 

(In thousands)

 

Adjustments related to MVC shortfall payments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in deferred revenue for MVC shortfall

   payments

 

$

(37,693

)

 

$

(1,978

)

 

$

 

 

$

(39,671

)

Expected MVC shortfall adjustments

 

 

5,946

 

 

 

867

 

 

 

(328

)

 

 

6,485

 

Total adjustments related to MVC shortfall payments

 

$

(31,747

)

 

$

(1,111

)

 

$

(328

)

 

$

(33,186

)