These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
30-0831007
|
|
(State or other jurisdiction
of organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
¨
|
Accelerated filer
x
|
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
(Do not check if smaller reporting company)
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(unaudited; in thousands, except per unit amounts)
|
||||||
|
Revenues
|
|
|
|
|
||||
|
Terminalling services
|
|
$
|
22,023
|
|
|
$
|
8,387
|
|
|
Terminalling services — related party
|
|
1,650
|
|
|
—
|
|
||
|
Railroad incentives
|
|
15
|
|
|
9
|
|
||
|
Fleet leases
|
|
643
|
|
|
1,878
|
|
||
|
Fleet leases — related party
|
|
890
|
|
|
1,210
|
|
||
|
Fleet services
|
|
69
|
|
|
156
|
|
||
|
Fleet services — related party
|
|
684
|
|
|
872
|
|
||
|
Freight and other reimbursables
|
|
383
|
|
|
956
|
|
||
|
Freight and other reimbursables — related party
|
|
—
|
|
|
40
|
|
||
|
Total revenues
|
|
26,357
|
|
|
13,508
|
|
||
|
Operating costs
|
|
|
|
|
||||
|
Subcontracted rail services
|
|
2,043
|
|
|
2,227
|
|
||
|
Pipeline fees
|
|
4,714
|
|
|
1,943
|
|
||
|
Fleet leases
|
|
1,533
|
|
|
3,088
|
|
||
|
Freight and other reimbursables
|
|
383
|
|
|
996
|
|
||
|
Selling, general and administrative
|
|
3,764
|
|
|
2,217
|
|
||
|
Selling, general and administrative — related party
|
|
1,492
|
|
|
1,179
|
|
||
|
Depreciation and amortization
|
|
4,905
|
|
|
1,093
|
|
||
|
Total operating costs
|
|
18,834
|
|
|
12,743
|
|
||
|
Operating income
|
|
7,523
|
|
|
765
|
|
||
|
Interest expense
|
|
2,183
|
|
|
992
|
|
||
|
Loss (gain) associated with derivative instruments
|
|
1,523
|
|
|
(1,949
|
)
|
||
|
Foreign currency transaction gain
|
|
(130
|
)
|
|
(341
|
)
|
||
|
Income before provision for income taxes
|
|
3,947
|
|
|
2,063
|
|
||
|
Provision for income taxes
|
|
1,797
|
|
|
22
|
|
||
|
Net income
|
|
$
|
2,150
|
|
|
$
|
2,041
|
|
|
Net income attributable to limited partner interest
|
|
$
|
2,107
|
|
|
$
|
2,000
|
|
|
Net income per common unit (basic and diluted) (Note 2)
|
|
$
|
0.09
|
|
|
$
|
0.09
|
|
|
Weighted average common units outstanding
|
|
12,910
|
|
|
10,214
|
|
||
|
Net income per subordinated unit (basic and diluted) (Note 2)
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
Weighted average subordinated units outstanding
|
|
9,567
|
|
|
10,464
|
|
||
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(unaudited; in thousands)
|
||||||
|
Net income
|
|
$
|
2,150
|
|
|
$
|
2,041
|
|
|
Other comprehensive income — foreign currency translation
|
|
794
|
|
|
454
|
|
||
|
Comprehensive income
|
|
$
|
2,944
|
|
|
$
|
2,495
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(unaudited; in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
2,150
|
|
|
$
|
2,041
|
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
4,905
|
|
|
1,093
|
|
||
|
Loss (gain) associated with derivative instruments
|
1,523
|
|
|
(1,949
|
)
|
||
|
Settlement of derivative contracts
|
490
|
|
|
894
|
|
||
|
Amortization of deferred financing costs
|
215
|
|
|
159
|
|
||
|
Unit based compensation expense
|
728
|
|
|
727
|
|
||
|
Deferred income taxes
|
(46
|
)
|
|
—
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(98
|
)
|
|
(806
|
)
|
||
|
Accounts receivable
—
related party
|
1,706
|
|
|
(2,714
|
)
|
||
|
Prepaid expenses and other current assets
|
357
|
|
|
(3,574
|
)
|
||
|
Accounts payable and accrued expenses
|
(729
|
)
|
|
(526
|
)
|
||
|
Accounts payable and accrued expenses — related party
|
(96
|
)
|
|
(512
|
)
|
||
|
Deferred revenue and other liabilities
|
874
|
|
|
9,374
|
|
||
|
Deferred revenue
—
related party
|
(329
|
)
|
|
137
|
|
||
|
Change in restricted cash
|
(2,426
|
)
|
|
1,160
|
|
||
|
Net cash provided by operating activities
|
9,224
|
|
|
5,504
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions of property and equipment
|
(273
|
)
|
|
(422
|
)
|
||
|
Net cash used in investing activities
|
(273
|
)
|
|
(422
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Distributions
|
(7,030
|
)
|
|
(5,195
|
)
|
||
|
Vested phantom units used for payment of participant withholding taxes
|
(77
|
)
|
|
—
|
|
||
|
Proceeds from long-term debt
|
5,000
|
|
|
6,000
|
|
||
|
Repayment of long-term debt
|
(9,077
|
)
|
|
(7,925
|
)
|
||
|
Net cash used in financing activities
|
(11,184
|
)
|
|
(7,120
|
)
|
||
|
Effect of exchange rates on cash
|
325
|
|
|
(235
|
)
|
||
|
Net change in cash and cash equivalents
|
(1,908
|
)
|
|
(2,273
|
)
|
||
|
Cash and cash equivalents – beginning of period
|
10,500
|
|
|
40,249
|
|
||
|
Cash and cash equivalents – end of period
|
$
|
8,592
|
|
|
$
|
37,976
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(unaudited; in thousands, except
unit amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
8,592
|
|
|
$
|
10,500
|
|
|
Restricted cash
|
7,529
|
|
|
4,640
|
|
||
|
Accounts receivable, net
|
4,494
|
|
|
4,333
|
|
||
|
Accounts receivable
—
related party
|
190
|
|
|
1,889
|
|
||
|
Prepaid expenses
|
9,762
|
|
|
10,191
|
|
||
|
Other current assets
|
2,761
|
|
|
3,908
|
|
||
|
Total current assets
|
33,328
|
|
|
35,461
|
|
||
|
Property and equipment, net
|
135,888
|
|
|
133,010
|
|
||
|
Intangible assets, net
|
121,374
|
|
|
124,581
|
|
||
|
Goodwill
|
33,970
|
|
|
33,970
|
|
||
|
Other non-current assets
|
1,001
|
|
|
1,376
|
|
||
|
Total assets
|
$
|
325,561
|
|
|
$
|
328,398
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
3,387
|
|
|
$
|
4,092
|
|
|
Accounts payable and accrued expenses
—
related party
|
191
|
|
|
232
|
|
||
|
Deferred revenue, current portion
|
24,773
|
|
|
22,158
|
|
||
|
Deferred revenue, current portion
—
related party
|
5,740
|
|
|
5,485
|
|
||
|
Other current liabilities
|
3,211
|
|
|
2,914
|
|
||
|
Total current liabilities
|
37,302
|
|
|
34,881
|
|
||
|
Long-term debt, net
|
238,377
|
|
|
239,444
|
|
||
|
Deferred revenue, net of current portion
|
1,613
|
|
|
2,022
|
|
||
|
Deferred revenue, net of current portion
—
related party
|
1,222
|
|
|
1,542
|
|
||
|
Deferred income tax liability
|
752
|
|
|
749
|
|
||
|
Total liabilities
|
279,266
|
|
|
278,638
|
|
||
|
Commitments and contingencies (Note 10)
|
|
|
|
||||
|
Partners' capital
|
|
|
|
||||
|
Common units (14,181,996 and 11,947,127 outstanding at March 31, 2016 and December 31, 2015, respectively)
|
120,921
|
|
|
141,374
|
|
||
|
Class A units (138,750 and 185,000 outstanding at March 31, 2016 and December 31, 2015, respectively)
|
1,124
|
|
|
1,749
|
|
||
|
Subordinated units (8,370,836 and 10,463,545 outstanding at March 31, 2016 and December 31, 2015, respectively)
|
(76,528
|
)
|
|
(93,445
|
)
|
||
|
General partner units (461,136 outstanding at March 31, 2016 and December 31, 2015)
|
122
|
|
|
220
|
|
||
|
Accumulated other comprehensive income (loss)
|
656
|
|
|
(138
|
)
|
||
|
Total partners' capital
|
46,295
|
|
|
49,760
|
|
||
|
Total liabilities and partners' capital
|
$
|
325,561
|
|
|
$
|
328,398
|
|
|
|
Three Months Ended March 31,
|
||||||||||||
|
|
2016
|
|
2015
|
||||||||||
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
||||||
|
|
(unaudited; in thousands, except unit amounts)
|
||||||||||||
|
Common units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
11,947,127
|
|
|
$
|
141,374
|
|
|
10,213,545
|
|
|
$
|
127,865
|
|
|
Conversion of units
|
2,138,959
|
|
|
(18,300
|
)
|
|
—
|
|
|
—
|
|
||
|
Common units issued for vested phantom units
|
95,910
|
|
|
(77
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
1,155
|
|
|
—
|
|
|
980
|
|
||
|
Unit based compensation expense
|
—
|
|
|
412
|
|
|
—
|
|
|
152
|
|
||
|
Distributions
|
—
|
|
|
(3,643
|
)
|
|
—
|
|
|
(2,489
|
)
|
||
|
Ending balance
|
14,181,996
|
|
|
120,921
|
|
|
10,213,545
|
|
|
126,508
|
|
||
|
Class A units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
185,000
|
|
|
1,749
|
|
|
220,000
|
|
|
550
|
|
||
|
Conversion of units
|
(46,250
|
)
|
|
(871
|
)
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
||
|
Unit based compensation expense
|
—
|
|
|
286
|
|
|
—
|
|
|
551
|
|
||
|
Distributions
|
—
|
|
|
(56
|
)
|
|
—
|
|
|
(54
|
)
|
||
|
Ending balance
|
138,750
|
|
|
1,124
|
|
|
220,000
|
|
|
1,063
|
|
||
|
Subordinated units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
10,463,545
|
|
|
(93,445
|
)
|
|
10,463,545
|
|
|
(90,214
|
)
|
||
|
Conversion of units
|
(2,092,709
|
)
|
|
19,171
|
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
936
|
|
|
—
|
|
|
1,004
|
|
||
|
Distributions
|
—
|
|
|
(3,190
|
)
|
|
—
|
|
|
(2,550
|
)
|
||
|
Ending balance
|
8,370,836
|
|
|
(76,528
|
)
|
|
10,463.545
|
|
|
(91,760
|
)
|
||
|
General Partner
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
461,136
|
|
|
220
|
|
|
427,083
|
|
|
12
|
|
||
|
Net income
|
—
|
|
|
43
|
|
|
—
|
|
|
41
|
|
||
|
Distributions
|
—
|
|
|
(141
|
)
|
|
—
|
|
|
(102
|
)
|
||
|
Ending balance
|
461,136
|
|
|
122
|
|
|
427,083
|
|
|
(49
|
)
|
||
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
|
|
(138
|
)
|
|
|
|
(18
|
)
|
||||
|
Cumulative translation adjustment
|
|
|
794
|
|
|
|
|
454
|
|
||||
|
Ending balance
|
|
|
656
|
|
|
|
|
436
|
|
||||
|
Total partners’ capital at March 31,
|
|
|
$
|
46,295
|
|
|
|
|
$
|
36,198
|
|
||
|
Distribution Targets
|
|
Portion of Quarterly
Distribution Per Unit
|
|
Percentage Distributed to Limited Partners
|
|
Percentage Distributed to
General Partner
(including IDRs)
(1)
|
|
Minimum Quarterly Distribution
|
|
Up to $0.2875
|
|
98%
|
|
2%
|
|
First Target Distribution
|
|
> $0.2875 to $0.330625
|
|
98%
|
|
2%
|
|
Second Target Distribution
|
|
> $0.330625 to $0.359375
|
|
85%
|
|
15%
|
|
Third Target Distribution
|
|
> $0.359375 to $0.431250
|
|
75%
|
|
25%
|
|
Thereafter
|
|
Amounts above $0.431250
|
|
50%
|
|
50%
|
|
|
|
Three Months Ended March 31, 2016
|
||||||||||||||||||
|
|
|
Common
Units
|
|
Subordinated
Units
|
|
Class A
Units |
|
General
Partner Units |
|
Total
|
||||||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||||||||||
|
Net income attributable to general and limited partner interests in USD Partners LP
(1)
|
|
$
|
1,155
|
|
|
$
|
936
|
|
|
$
|
16
|
|
|
$
|
43
|
|
|
$
|
2,150
|
|
|
Less: Distributable earnings
(2)
|
|
4,512
|
|
|
2,663
|
|
|
44
|
|
|
147
|
|
|
7,366
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(3,357
|
)
|
|
$
|
(1,727
|
)
|
|
$
|
(28
|
)
|
|
$
|
(104
|
)
|
|
$
|
(5,216
|
)
|
|
Weighted average units outstanding
(3)
|
|
12,910
|
|
|
9,567
|
|
|
165
|
|
|
461
|
|
|
23,103
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.35
|
|
|
$
|
0.28
|
|
|
$
|
0.27
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.26
|
)
|
|
(0.18
|
)
|
|
(0.17
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.09
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
|
|
|
||||
|
|
|
(1)
|
Represents earnings allocated to each class of units based on the percentage ownership in the Partnership. Calculation of the percentage ownership for net income per limited partner unit uses the actual units outstanding.
|
|
(2)
|
Represents the distributions payable for the period based upon the quarterly distribution amount of
$0.3075
per unit, or
$1.23
per unit on an annualized basis. Amounts presented for each class of unit include a proportionate amount of the
$247 thousand
distributable to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Long-Term Incentive Plan.
|
|
(3)
|
Represents the weighted average units outstanding during the period.
|
|
(4)
|
Represents the total distributable earnings divided by the weighted average number of units outstanding for the period.
|
|
(5)
|
Represents the distributions in excess of earnings divided by the weighted average number of units outstanding for the period.
|
|
|
|
Three Months Ended March 31, 2015
|
||||||||||||||||||
|
|
|
Common
Units
|
|
Subordinated
Units
|
|
Class A
Units |
|
General
Partner Units |
|
Total
|
||||||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||||||||||
|
Net income attributable to general and limited partner interests in USD Partners LP
(1)
|
|
$
|
980
|
|
|
$
|
1,004
|
|
|
$
|
16
|
|
|
$
|
41
|
|
|
$
|
2,041
|
|
|
Less: Distributable earnings
(2)
|
|
2,990
|
|
|
3,063
|
|
|
64
|
|
|
125
|
|
|
6,242
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(2,010
|
)
|
|
$
|
(2,059
|
)
|
|
$
|
(48
|
)
|
|
$
|
(84
|
)
|
|
$
|
(4,201
|
)
|
|
Weighted average units outstanding
(3)
|
|
10,214
|
|
|
10,464
|
|
|
220
|
|
|
427
|
|
|
21,325
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.20
|
)
|
|
(0.20
|
)
|
|
(0.22
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.09
|
|
|
$
|
0.09
|
|
|
$
|
0.07
|
|
|
|
|
|
||||
|
|
|
(1)
|
Represents earnings allocated to each class of units based on the percentage ownership in the Partnership. Calculation of the percentage ownership for net income per limited partner unit uses the actual units outstanding.
|
|
(2)
|
Represents the distributions payable for the period based upon the quarterly distribution amount of
$0.2875
per unit, or
$1.15
per unit on an annualized basis. Amounts presented for each class of unit include a proportionate amount of the
$111 thousand
distributable to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Long-Term Incentive Plan.
|
|
(3)
|
Represents the weighted average units outstanding during the period.
|
|
(4)
|
Represents the total distributable earnings divided by the weighted average number of units outstanding for the period.
|
|
(5)
|
Represents the distributions in excess of earnings divided by the weighted average number of units outstanding for the period.
|
|
|
|
Three Months Ended March 31, 2015
|
||
|
|
|
(in thousands except per unit amounts)
|
||
|
Total revenues
|
|
$
|
21,832
|
|
|
Operating income
|
|
$
|
3,715
|
|
|
Net income
|
|
$
|
3,267
|
|
|
Earnings per common unit (basic and diluted)
|
|
$
|
0.14
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
Estimated
Useful Lives
(Years)
|
||||
|
|
(in thousands)
|
|||||||
|
Land
|
$
|
9,740
|
|
|
$
|
9,549
|
|
N/A
|
|
Trackage and facilities
|
114,765
|
|
|
110,557
|
|
20
|
||
|
Pipeline
|
10,295
|
|
|
10,295
|
|
20
|
||
|
Equipment
|
8,542
|
|
|
8,237
|
|
5-10
|
||
|
Furniture
|
46
|
|
|
43
|
|
5
|
||
|
Total property and equipment
|
143,388
|
|
|
138,681
|
|
|
||
|
Accumulated depreciation
|
(10,432
|
)
|
|
(8,326
|
)
|
|
||
|
Construction in progress
|
2,932
|
|
|
2,655
|
|
|
||
|
Property and equipment, net
|
$
|
135,888
|
|
|
$
|
133,010
|
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(in thousands)
|
||||||
|
Carrying amount:
|
|
|
|
||||
|
Customer service agreements
|
$
|
125,960
|
|
|
$
|
125,960
|
|
|
Other
|
106
|
|
|
106
|
|
||
|
Total carrying amount
|
126,066
|
|
|
126,066
|
|
||
|
Accumulated amortization:
|
|
|
|
||||
|
Customer service agreements
|
4,688
|
|
|
1,484
|
|
||
|
Other
|
4
|
|
|
1
|
|
||
|
Total accumulated amortization
|
4,692
|
|
|
1,485
|
|
||
|
Total intangible assets, net
|
$
|
121,374
|
|
|
$
|
124,581
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(in millions)
|
||||||
|
Aggregate borrowing capacity under Credit Agreement
|
$
|
400.0
|
|
|
$
|
400.0
|
|
|
Less: Term Loan Facility amounts outstanding
|
38.3
|
|
|
41.5
|
|
||
|
Revolving Credit Facility amounts outstanding
|
203.0
|
|
|
201.0
|
|
||
|
Letters of credit outstanding
|
—
|
|
|
—
|
|
||
|
Available under Credit Agreement
(1)
|
$
|
158.7
|
|
|
$
|
157.5
|
|
|
(1)
|
Pursuant to the terms of our Credit Agreement, our borrowing capacity currently is limited to
5.0
times our trailing twelve month consolidated EBITDA for the two quarters following a material acquisition, as defined in our Credit Agreement, at which time the limit returns to
4.5
times our trailing twelve month consolidated EBITDA. Our acquisition of the Casper terminal is treated as a material acquisition under the terms of our Credit Agreement. As a result, the
5.0
times our trailing twelve month consolidated EBITDA covenant will be effective through June 30, 2016.
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Interest expense on the Credit Agreement
|
|
$
|
1,968
|
|
|
$
|
833
|
|
|
Amortization of deferred financing costs
|
|
215
|
|
|
159
|
|
||
|
Total interest expense
|
|
$
|
2,183
|
|
|
$
|
992
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(in thousands)
|
||||||
|
Term Loan Facility
|
$
|
38,257
|
|
|
$
|
41,539
|
|
|
Revolving Credit Facility
|
203,000
|
|
|
201,000
|
|
||
|
Less: Deferred financing costs, net
|
(2,880
|
)
|
|
(3,095
|
)
|
||
|
Total long-term debt, net
|
$
|
238,377
|
|
|
$
|
239,444
|
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(in thousands)
|
||||||
|
Customer prepayments, current portion
(1)
|
$
|
1,763
|
|
|
$
|
1,763
|
|
|
Minimum monthly commitment fees
|
23,010
|
|
|
20,395
|
|
||
|
Total deferred revenue, current portion
|
$
|
24,773
|
|
|
$
|
22,158
|
|
|
|
|
|
|
||||
|
Customer prepayments
(1)
|
$
|
1,613
|
|
|
$
|
2,022
|
|
|
Total deferred revenue, net of current portion
|
$
|
1,613
|
|
|
$
|
2,022
|
|
|
(1)
|
Represents amounts associated with lease payments received in advance from our Fleet services customers.
|
|
|
March 31, 2016
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable
—
related party
|
$
|
190
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Deferred revenue, current portion
—
related party
|
—
|
|
|
1,277
|
|
|
—
|
|
|||
|
Deferred revenue, net of current portion
—
related party
|
—
|
|
|
1,222
|
|
|
—
|
|
|||
|
|
$
|
190
|
|
|
$
|
2,499
|
|
|
$
|
—
|
|
|
|
December 31, 2015
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable — related party
|
$
|
196
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Deferred revenue, current portion — related party
|
—
|
|
|
1,287
|
|
|
—
|
|
|||
|
Deferred revenue, net of current portion — related party
|
—
|
|
|
1,542
|
|
|
—
|
|
|||
|
|
$
|
196
|
|
|
$
|
2,829
|
|
|
$
|
—
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Terminalling services — related party
|
|
$
|
1,650
|
|
|
$
|
—
|
|
|
Fleet leases — related party
|
|
890
|
|
|
1,210
|
|
||
|
Fleet services — related party
|
|
279
|
|
|
258
|
|
||
|
Freight and other reimbursables — related party
|
|
—
|
|
|
40
|
|
||
|
|
|
$
|
2,819
|
|
|
$
|
1,508
|
|
|
Distribution Declaration Date
|
|
Record Date
|
|
Distribution
Payment Date
|
|
Amount Paid to
USDG
|
|
Amount Paid to
USD Partners GP LLC
|
||||
|
|
|
|
|
|
|
(in thousands)
|
||||||
|
February 4, 2016
|
|
February 15, 2016
|
|
February 19, 2016
|
|
$
|
3,467
|
|
|
$
|
138
|
|
|
|
Three Months Ended March 31, 2016
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
22,023
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,023
|
|
|
Terminalling services
—
related party
|
1,650
|
|
|
—
|
|
|
—
|
|
|
1,650
|
|
||||
|
Railroad incentives
|
15
|
|
|
—
|
|
|
—
|
|
|
15
|
|
||||
|
Fleet leases
|
—
|
|
|
643
|
|
|
—
|
|
|
643
|
|
||||
|
Fleet leases
—
related party
|
—
|
|
|
890
|
|
|
—
|
|
|
890
|
|
||||
|
Fleet services
|
—
|
|
|
69
|
|
|
—
|
|
|
69
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
684
|
|
|
—
|
|
|
684
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
383
|
|
|
—
|
|
|
383
|
|
||||
|
Total revenue
|
23,688
|
|
|
2,669
|
|
|
—
|
|
|
26,357
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
2,043
|
|
|
—
|
|
|
—
|
|
|
2,043
|
|
||||
|
Pipeline fees
|
4,714
|
|
|
—
|
|
|
—
|
|
|
4,714
|
|
||||
|
Fleet leases
|
—
|
|
|
1,533
|
|
|
—
|
|
|
1,533
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
383
|
|
|
—
|
|
|
383
|
|
||||
|
Selling, general and administrative
|
2,049
|
|
|
249
|
|
|
2,958
|
|
|
5,256
|
|
||||
|
Depreciation and amortization
|
4,905
|
|
|
—
|
|
|
—
|
|
|
4,905
|
|
||||
|
Total operating costs
|
13,711
|
|
|
2,165
|
|
|
2,958
|
|
|
18,834
|
|
||||
|
Operating income (loss)
|
9,977
|
|
|
504
|
|
|
(2,958
|
)
|
|
7,523
|
|
||||
|
Interest expense
|
330
|
|
|
—
|
|
|
1,853
|
|
|
2,183
|
|
||||
|
Loss associated with derivative instruments
|
1,523
|
|
|
—
|
|
|
—
|
|
|
1,523
|
|
||||
|
Foreign currency transaction gain
|
(80
|
)
|
|
(50
|
)
|
|
—
|
|
|
(130
|
)
|
||||
|
Provision for income taxes
|
1,783
|
|
|
14
|
|
|
—
|
|
|
1,797
|
|
||||
|
Net income (loss)
|
$
|
6,421
|
|
|
$
|
540
|
|
|
$
|
(4,811
|
)
|
|
$
|
2,150
|
|
|
Goodwill
|
$
|
33,970
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,970
|
|
|
|
Three Months Ended March 31, 2015
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
8,387
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,387
|
|
|
Terminalling services — related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Railroad incentives
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
||||
|
Fleet leases
|
—
|
|
|
1,878
|
|
|
—
|
|
|
1,878
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
1,210
|
|
|
—
|
|
|
1,210
|
|
||||
|
Fleet services
|
—
|
|
|
156
|
|
|
—
|
|
|
156
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
872
|
|
|
—
|
|
|
872
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
956
|
|
|
—
|
|
|
956
|
|
||||
|
Freight and other reimbursables
—
related party
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
||||
|
Total revenue
|
8,396
|
|
|
5,112
|
|
|
—
|
|
|
13,508
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
2,227
|
|
|
—
|
|
|
—
|
|
|
2,227
|
|
||||
|
Pipeline fees
|
1,943
|
|
|
—
|
|
|
—
|
|
|
1,943
|
|
||||
|
Fleet leases
|
—
|
|
|
3,088
|
|
|
—
|
|
|
3,088
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
996
|
|
|
—
|
|
|
996
|
|
||||
|
Selling, general and administrative
|
1,294
|
|
|
259
|
|
|
1,843
|
|
|
3,396
|
|
||||
|
Depreciation and amortization
|
1,093
|
|
|
—
|
|
|
—
|
|
|
1,093
|
|
||||
|
Total operating costs
|
6,557
|
|
|
4,343
|
|
|
1,843
|
|
|
12,743
|
|
||||
|
Operating income (loss)
|
1,839
|
|
|
769
|
|
|
(1,843
|
)
|
|
765
|
|
||||
|
Interest expense
|
602
|
|
|
—
|
|
|
390
|
|
|
992
|
|
||||
|
Gain associated with derivative instruments
|
(1,949
|
)
|
|
—
|
|
|
—
|
|
|
(1,949
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
46
|
|
|
23
|
|
|
(410
|
)
|
|
(341
|
)
|
||||
|
Provision for income taxes
|
7
|
|
|
15
|
|
|
—
|
|
|
22
|
|
||||
|
Net income (loss)
|
$
|
3,133
|
|
|
$
|
731
|
|
|
$
|
(1,823
|
)
|
|
$
|
2,041
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Adjusted EBITDA
|
|
|
|
|
||||
|
Terminalling services
|
|
$
|
16,135
|
|
|
$
|
10,656
|
|
|
Fleet services
|
|
504
|
|
|
769
|
|
||
|
Corporate activities
|
|
(2,230
|
)
|
|
(1,116
|
)
|
||
|
Total Adjusted EBITDA
|
|
14,409
|
|
|
10,309
|
|
||
|
Add (deduct):
|
|
|
|
|
||||
|
Interest expense
|
|
(2,183
|
)
|
|
(992
|
)
|
||
|
Depreciation and amortization
|
|
(4,905
|
)
|
|
(1,093
|
)
|
||
|
Provision for income taxes
|
|
(1,797
|
)
|
|
(22
|
)
|
||
|
Gain (loss) associated with derivative instruments
|
|
(1,523
|
)
|
|
1,949
|
|
||
|
Settlement of derivative contracts
(1)
|
|
(490
|
)
|
|
(894
|
)
|
||
|
Unit based compensation expense
|
|
(728
|
)
|
|
(727
|
)
|
||
|
Foreign currency transaction gain
(2)
|
|
130
|
|
|
341
|
|
||
|
Deferred revenue associated with minimum monthly commitment fees
(3)
|
|
(763
|
)
|
|
(6,830
|
)
|
||
|
Net income
|
|
$
|
2,150
|
|
|
$
|
2,041
|
|
|
(1)
|
The amounts presented represent the gross proceeds received at the time the derivative contracts were settled and do not consider the amounts paid in connection with the initial purchase of the derivative contracts. We purchased the derivative contracts for
$283 thousand
and
$79 thousand
with respect to the contracts settled in the
three months ended March 31, 2016
and
2015
, respectively.
|
|
(2)
|
Represents foreign exchange transaction gains and losses associated with activities between our U.S. and Canadian subsidiaries.
|
|
(3)
|
Represents deferred revenue associated with minimum monthly commitment fees in excess of throughput utilized, which fees are not refundable to our customers. Amounts presented are net of: (a) the corresponding prepaid Gibson pipeline fee that will be recognized as expense concurrently with the recognition of revenue; (b) revenue recognized in the current period that was previously deferred; and (c) expense recognized for previously prepaid Gibson pipeline fees, which correspond with the revenue recognized that was previously deferred. Refer to additional discussion of deferred revenue in Note 7 of these consolidated financial statements.
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
|||||||
|
Current income tax expense
|
|
|
|
|
||||
|
U.S. federal income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
State income tax
|
|
37
|
|
|
22
|
|
||
|
Canadian federal and provincial income taxes
|
|
1,806
|
|
|
—
|
|
||
|
Total current income tax expense
|
|
1,843
|
|
|
22
|
|
||
|
Deferred income tax
|
|
|
|
|
||||
|
Canadian federal and provincial income tax change
|
|
(46
|
)
|
|
—
|
|
||
|
Total change in deferred income tax
|
|
(46
|
)
|
|
—
|
|
||
|
Total income tax expense
|
|
$
|
1,797
|
|
|
$
|
22
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Income tax expense at the statutory rate
|
|
$
|
1,342
|
|
|
$
|
701
|
|
|
Loss (income) attributable to partnership not subject to income tax
|
|
944
|
|
|
(131
|
)
|
||
|
Foreign income tax rate differential
|
|
(444
|
)
|
|
(84
|
)
|
||
|
Other
|
|
32
|
|
|
—
|
|
||
|
State income taxes
|
|
37
|
|
|
22
|
|
||
|
Change in valuation allowance
|
|
(114
|
)
|
|
(486
|
)
|
||
|
Total income tax expense
|
|
$
|
1,797
|
|
|
$
|
22
|
|
|
|
March 31, 2016
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Deferred revenues
|
$
|
964
|
|
|
$
|
—
|
|
|
$
|
964
|
|
|
Capital carryfowards
|
—
|
|
|
454
|
|
|
454
|
|
|||
|
Operating loss carryforwards
|
102
|
|
|
—
|
|
|
102
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Prepaid expenses
|
664
|
|
|
—
|
|
|
664
|
|
|||
|
Property and equipment
|
—
|
|
|
752
|
|
|
752
|
|
|||
|
Total deferred taxes
|
402
|
|
|
(298
|
)
|
|
104
|
|
|||
|
Valuation allowance
|
(402
|
)
|
|
(454
|
)
|
|
(856
|
)
|
|||
|
Net deferred income tax liability
|
$
|
—
|
|
|
$
|
(752
|
)
|
|
$
|
(752
|
)
|
|
|
December 31, 2015
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Deferred revenues
|
$
|
1,212
|
|
|
$
|
—
|
|
|
$
|
1,212
|
|
|
Capital carryfowards
|
—
|
|
|
424
|
|
|
424
|
|
|||
|
Operating loss carryforwards
|
7
|
|
|
—
|
|
|
7
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Prepaid expenses
|
673
|
|
|
—
|
|
|
673
|
|
|||
|
Property and equipment
|
—
|
|
|
749
|
|
|
749
|
|
|||
|
Total deferred taxes
|
546
|
|
|
(325
|
)
|
|
221
|
|
|||
|
Valuation allowance
|
(546
|
)
|
|
(424
|
)
|
|
(970
|
)
|
|||
|
Net deferred income tax liability
|
$
|
—
|
|
|
$
|
(749
|
)
|
|
$
|
(749
|
)
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(in thousands)
|
||||||
|
Other current assets
|
$
|
1,692
|
|
|
$
|
3,705
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Loss (gain) associated with derivative instruments
|
|
$
|
1,523
|
|
|
$
|
(1,949
|
)
|
|
|
|
At March 31, 2016
|
|
At December 31, 2015
|
||||||||||||||
|
|
|
Notional (C$)
(1)
|
|
Strike Price
(2)
|
|
Market Price
(2)
|
|
Fair Value
|
|
Fair Value
(1)
|
||||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
||||||||||
|
Option contracts maturing in 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Puts (purchased)
|
|
$
|
24,103,710
|
|
|
0.8400
|
|
|
0.7711
|
|
|
$
|
1,738
|
|
|
$
|
3,714
|
|
|
Calls (written)
|
|
$
|
24,103,710
|
|
|
0.8600
|
|
|
0.7711
|
|
|
$
|
(46
|
)
|
|
$
|
(9
|
)
|
|
Total
|
|
|
|
|
|
|
|
$
|
1,692
|
|
|
$
|
3,705
|
|
||||
|
(1)
|
The Notional amounts presented represent the remaining contracts outstanding at
March 31, 2016
, which exclude
C$7.9 million
of contracts that matured on
March 31, 2016
, that are included in the fair value presented for
December 31, 2015
.
|
|
(2)
|
Strike and market prices are denoted in amounts where a Canadian dollar is exchanged for the indicated amount of U.S. dollars.
|
|
|
|
March 31, 2016
|
||||||||||||||||||
|
|
|
Current assets
|
|
Non-current assets
|
|
Current liabilities
|
|
Non-current liabilities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Fair value of derivatives — gross presentation
|
|
$
|
1,738
|
|
|
$
|
—
|
|
|
$
|
(46
|
)
|
|
$
|
—
|
|
|
$
|
1,692
|
|
|
Effects of netting arrangements
|
|
(46
|
)
|
|
—
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|||||
|
Fair value of derivatives — net presentation
|
|
$
|
1,692
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,692
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||
|
|
|
Current assets
|
|
Non-current assets
|
|
Current liabilities
|
|
Non-current liabilities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Fair value of derivatives — gross presentation
|
|
$
|
3,714
|
|
|
$
|
—
|
|
|
$
|
(9
|
)
|
|
$
|
—
|
|
|
$
|
3,705
|
|
|
Effects of netting arrangements
|
|
(9
|
)
|
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|||||
|
Fair value of derivatives — net presentation
|
|
$
|
3,705
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,705
|
|
|
|
|
Three Months Ended March 31,
|
||||
|
|
|
2016
|
|
2015
|
||
|
Class A unit outstanding at beginning of period
|
|
185,000
|
|
|
220,000
|
|
|
Vested
|
|
46,250
|
|
|
—
|
|
|
Class A units outstanding at end of period
|
|
138,750
|
|
|
220,000
|
|
|
|
Number of Director and Independent Consultant Units
|
|
Number of Employee Units
|
|
Weighted-Average Grant Date Fair Value Per Unit
|
||||
|
Phantom Unit awards at December 31, 2015
|
24,045
|
|
|
349,976
|
|
|
$
|
12.75
|
|
|
Granted
|
64,830
|
|
|
471,412
|
|
|
$
|
6.39
|
|
|
Vested
|
20,442
|
|
|
87,500
|
|
|
$
|
12.78
|
|
|
Phantom Unit awards at March 31, 2016
|
68,433
|
|
|
733,888
|
|
|
$
|
8.50
|
|
|
|
Number of Director and Independent Consultant Units
|
|
Number of Employee Units
|
|
Weighted-Average Grant Date Fair Value Per Unit
|
||||
|
Phantom Unit awards at December 31, 2014
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
20,442
|
|
|
367,208
|
|
|
$
|
12.80
|
|
|
Phantom Unit awards at March 31, 2015
|
20,442
|
|
|
367,208
|
|
|
$
|
12.80
|
|
|
|
Number of Director and Independent Consultant Units
|
|
Number of Employee Units
|
|
Weighted-Average Grant Date Fair Value Per Unit
|
||||
|
Phantom Unit awards at December 31, 2015
|
10,256
|
|
|
13,276
|
|
|
$
|
12.78
|
|
|
Granted
|
21,610
|
|
|
17,021
|
|
|
$
|
6.39
|
|
|
Vested
|
10,256
|
|
|
—
|
|
|
$
|
12.78
|
|
|
Phantom Unit awards at March 31, 2016
|
21,610
|
|
|
30,297
|
|
|
$
|
8.02
|
|
|
|
Number of Director and Independent Consultant Units
|
|
Number of Employee Units
|
|
Weighted-Average Grant Date Fair Value Per Unit
|
||||
|
Phantom Unit awards at December 31, 2014
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
10,256
|
|
|
17,702
|
|
|
$
|
12.78
|
|
|
Phantom Unit awards at March 31, 2015
|
10,256
|
|
|
17,702
|
|
|
$
|
12.78
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Equity-classified Phantom Units
|
$
|
113
|
|
|
$
|
—
|
|
|
Liability-classified Phantom Units
|
7
|
|
|
—
|
|
||
|
Total
|
$
|
120
|
|
|
$
|
—
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Cash paid for income taxes
|
$
|
1,710
|
|
|
$
|
15
|
|
|
Cash paid for interest
|
$
|
1,807
|
|
|
$
|
1,014
|
|
|
Maturity Date
|
|
Notional Amount
|
|
Forward Rate
|
|
Settlement Amount
|
||||
|
March 31, 2017
|
|
C$
|
8,300,000
|
|
|
0.7804
|
|
$
|
6,477,320
|
|
|
June 30, 2017
|
|
C$
|
8,400,000
|
|
|
0.7805
|
|
$
|
6,556,200
|
|
|
September 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7807
|
|
$
|
6,557,880
|
|
|
December 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7809
|
|
$
|
6,559,560
|
|
|
•
|
our operating performance as compared to those of other companies in the midstream energy sector, without regard to financing methods, historical cost basis or capital structure;
|
|
•
|
the ability of our assets to generate sufficient cash flow to make distributions to our partners;
|
|
•
|
our ability to incur and service debt and fund capital expenditures; and
|
|
•
|
the viability of acquisitions and other capital expenditure projects and our ability to generate incremental cash flows from these opportunities.
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Reconciliation of Adjusted EBITDA and Distributable Cash Flow to Net cash flows provided by operating activities and Net income:
|
|
|
|
|
||||
|
Net cash flows from operating activities
|
|
$
|
9,224
|
|
|
$
|
5,504
|
|
|
Add (deduct):
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
(4,905
|
)
|
|
(1,093
|
)
|
||
|
Gain (loss) associated with derivative instruments
|
|
(1,523
|
)
|
|
1,949
|
|
||
|
Settlement of derivative contracts
(1)
|
|
(490
|
)
|
|
(894
|
)
|
||
|
Amortization of deferred financing costs
|
|
(215
|
)
|
|
(159
|
)
|
||
|
Unit based compensation expense
|
|
(728
|
)
|
|
(727
|
)
|
||
|
Deferred income taxes
|
|
46
|
|
|
—
|
|
||
|
Changes in accounts receivable and other assets
|
|
(1,965
|
)
|
|
7,094
|
|
||
|
Changes in accounts payable and accrued expenses
|
|
825
|
|
|
1,038
|
|
||
|
Changes in deferred revenue and other liabilities
|
|
(545
|
)
|
|
(9,511
|
)
|
||
|
Change in restricted cash
|
|
2,426
|
|
|
(1,160
|
)
|
||
|
Net income
|
|
2,150
|
|
|
2,041
|
|
||
|
Add (deduct):
|
|
|
|
|
||||
|
Interest expense
|
|
2,183
|
|
|
992
|
|
||
|
Depreciation and amortization
|
|
4,905
|
|
|
1,093
|
|
||
|
Provision for income taxes
|
|
1,797
|
|
|
22
|
|
||
|
EBITDA
|
|
11,035
|
|
|
4,148
|
|
||
|
Add (deduct):
|
|
|
|
|
||||
|
Loss (gain) associated with derivative instruments
|
|
1,523
|
|
|
(1,949
|
)
|
||
|
Settlement of derivative contracts
(1)
|
|
490
|
|
|
894
|
|
||
|
Unit based compensation expense
|
|
728
|
|
|
727
|
|
||
|
Foreign currency transaction gain
(2)
|
|
(130
|
)
|
|
(341
|
)
|
||
|
Deferred revenue associated with minimum monthly commitment fees
(3)
|
|
763
|
|
|
6,830
|
|
||
|
Adjusted EBITDA
|
|
14,409
|
|
|
10,309
|
|
||
|
Add (deduct):
|
|
|
|
|
||||
|
Cash paid for income taxes
|
|
(1,710
|
)
|
|
(15
|
)
|
||
|
Cash paid for interest
|
|
(1,807
|
)
|
|
(1,014
|
)
|
||
|
Maintenance capital expenditures
|
|
—
|
|
|
—
|
|
||
|
Distributable cash flow
|
|
$
|
10,892
|
|
|
$
|
9,280
|
|
|
(1)
|
The amounts presented represent the gross proceeds received at the time the derivative contracts were settled and do not consider the amounts paid in connection with the initial purchase of the derivative contracts. We purchased the derivative contracts for
$283 thousand
and
$79 thousand
with respect to the contracts settled in the
three months ended March 31, 2016
and
2015
, respectively.
|
|
(2)
|
Represents foreign exchange transaction gains and losses associated with activities between our U.S. and Canadian subsidiaries.
|
|
(3)
|
Represents deferred revenue associated with minimum monthly commitment fees in excess of throughput utilized, which fees are not refundable to our customers. Amounts presented are net of: (a) the corresponding prepaid Gibson pipeline fee that will be recognized as expense concurrently with the recognition of revenue; (b) revenue recognized in the current period that was previously deferred; and (c) expense recognized for previously prepaid Gibson pipeline fees, which correspond with the revenue recognized that was previously deferred. Refer to additional discussion of deferred revenue in Note 7 of our consolidated financial statements included in Part I, Item 1 of this report.
|
|
•
|
our customers’ utilization of our terminals in excess of their minimum monthly commitment fees;
|
|
•
|
our ability to identify and execute accretive acquisitions and commercialize organic expansion projects to capture incremental volumes; and
|
|
•
|
our ability to renew contracts with existing customers, enter into contracts with new customers, increase customer commitments and throughput volumes at our terminals, and provide additional ancillary services at those terminals.
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Operating income (loss)
|
|
|
|
|
||||
|
Terminalling services
|
|
$
|
9,977
|
|
|
$
|
1,839
|
|
|
Fleet services
|
|
504
|
|
|
769
|
|
||
|
Corporate and other
|
|
(2,958
|
)
|
|
(1,843
|
)
|
||
|
Total Operating income
|
|
7,523
|
|
|
765
|
|
||
|
Interest expense
|
|
2,183
|
|
|
992
|
|
||
|
Loss (gain) associated with derivative instruments
|
|
1,523
|
|
|
(1,949
|
)
|
||
|
Foreign currency transaction gain
|
|
(130
|
)
|
|
(341
|
)
|
||
|
Provision for income taxes
|
|
1,797
|
|
|
22
|
|
||
|
Net income
|
|
$
|
2,150
|
|
|
$
|
2,041
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Revenues
|
|
|
|
|
||||
|
Terminalling services
|
|
$
|
23,673
|
|
|
$
|
8,387
|
|
|
Railroad incentives
|
|
15
|
|
|
9
|
|
||
|
Total revenues
|
|
23,688
|
|
|
8,396
|
|
||
|
Operating costs
|
|
|
|
|
||||
|
Subcontracted rail services
|
|
2,043
|
|
|
2,227
|
|
||
|
Pipeline fees
|
|
4,714
|
|
|
1,943
|
|
||
|
Selling, general and administrative
|
|
2,049
|
|
|
1,294
|
|
||
|
Depreciation and amortization
|
|
4,905
|
|
|
1,093
|
|
||
|
Total operating costs
|
|
13,711
|
|
|
6,557
|
|
||
|
Operating income
|
|
9,977
|
|
|
1,839
|
|
||
|
Interest expense
|
|
330
|
|
|
602
|
|
||
|
Loss (gain) associated with derivative instruments
|
|
1,523
|
|
|
(1,949
|
)
|
||
|
Foreign currency transaction loss (gain)
|
|
(80
|
)
|
|
46
|
|
||
|
Provision for income taxes
|
|
1,783
|
|
|
7
|
|
||
|
Net income
|
|
$
|
6,421
|
|
|
$
|
3,133
|
|
|
Average daily terminal throughput (bpd)
|
|
31,478
|
|
|
35,072
|
|
||
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Revenues
|
|
|
|
|
||||
|
Fleet leases
|
|
$
|
1,533
|
|
|
$
|
3,088
|
|
|
Fleet services
|
|
753
|
|
|
1,028
|
|
||
|
Freight and other reimbursables
|
|
383
|
|
|
996
|
|
||
|
Total revenues
|
|
2,669
|
|
|
5,112
|
|
||
|
Operating costs
|
|
|
|
|
||||
|
Fleet leases
|
|
1,533
|
|
|
3,088
|
|
||
|
Freight and other reimbursables
|
|
383
|
|
|
996
|
|
||
|
Selling, general and administrative
|
|
249
|
|
|
259
|
|
||
|
Total operating costs
|
|
2,165
|
|
|
4,343
|
|
||
|
Operating income
|
|
504
|
|
|
769
|
|
||
|
Foreign currency transaction loss (gain)
|
|
(50
|
)
|
|
23
|
|
||
|
Provision for income taxes
|
|
14
|
|
|
15
|
|
||
|
Net income
|
|
$
|
540
|
|
|
$
|
731
|
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Operating costs
|
|
|
|
|
||||
|
Selling, general and administrative
|
|
$
|
2,958
|
|
|
$
|
1,843
|
|
|
Operating loss
|
|
(2,958
|
)
|
|
(1,843
|
)
|
||
|
Interest expense
|
|
1,853
|
|
|
390
|
|
||
|
Foreign currency transaction gain
|
|
—
|
|
|
(410
|
)
|
||
|
Net loss
|
|
$
|
(4,811
|
)
|
|
$
|
(1,823
|
)
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Adjusted EBITDA
|
|
|
|
|
||||
|
Terminalling services
|
|
$
|
16,135
|
|
|
$
|
10,656
|
|
|
Fleet services
|
|
504
|
|
|
769
|
|
||
|
Corporate activities
(1)
|
|
(2,230
|
)
|
|
(1,116
|
)
|
||
|
Total Adjusted EBITDA
|
|
14,409
|
|
|
10,309
|
|
||
|
Add (deduct):
|
|
|
|
|
||||
|
Interest expense
|
|
(2,183
|
)
|
|
(992
|
)
|
||
|
Depreciation and amortization
|
|
(4,905
|
)
|
|
(1,093
|
)
|
||
|
Provision for income taxes
|
|
(1,797
|
)
|
|
(22
|
)
|
||
|
Gain (loss) associated with derivative instruments
|
|
(1,523
|
)
|
|
1,949
|
|
||
|
Settlement of derivative contracts
(2)
|
|
(490
|
)
|
|
(894
|
)
|
||
|
Unit based compensation expense
|
|
(728
|
)
|
|
(727
|
)
|
||
|
Foreign currency transaction gain
(3)
|
|
130
|
|
|
341
|
|
||
|
Deferred revenue associated with minimum monthly commitment fees
(4)
|
|
(763
|
)
|
|
(6,830
|
)
|
||
|
Net income
|
|
$
|
2,150
|
|
|
$
|
2,041
|
|
|
(1)
|
Corporate activities represents corporate and financing transactions that are not allocated to the established reporting segments.
|
|
(2)
|
The amounts presented represent the gross proceeds received at the time the derivative contracts were settled and do not consider the amounts paid in connection with the initial purchase of the derivative contracts. We purchased the derivative contracts for
$283 thousand
and
$79 thousand
with respect to the contracts settled in the
three months ended March 31, 2016
and
2015
, respectively.
|
|
(3)
|
Represents foreign exchange transactions gains or losses associated with activities between our U.S. and Canadian subsidiaries.
|
|
(4)
|
Represents deferred revenue associated with minimum monthly commitment fees in excess of throughput utilized, which fees are not refundable to our customers. Amounts presented are net of: (a) the corresponding prepaid Gibson pipeline fee that will be recognized as expense concurrently with the recognition of revenue; (b) revenue recognized in the current period that was previously deferred; and (c) expense recognized for previously prepaid Gibson pipeline fees, which correspond with the revenue recognized that was previously deferred. Refer to additional discussion of deferred revenue in Note 7 of our consolidated financial statements included in Part I, Item 1 of this report.
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||
|
|
(in millions)
|
||||||
|
Cash and cash equivalents
|
$
|
8.6
|
|
|
$
|
10.5
|
|
|
Aggregate borrowing capacity under Credit Agreement
|
400.0
|
|
|
400.0
|
|
||
|
Less: Term Loan Facility amounts outstanding
|
38.3
|
|
|
41.5
|
|
||
|
Revolving Credit Facility amounts outstanding
|
203.0
|
|
|
201.0
|
|
||
|
Letters of credit outstanding
|
—
|
|
|
—
|
|
||
|
Total available liquidity
(1)
|
$
|
167.3
|
|
|
$
|
168.0
|
|
|
(1)
|
Pursuant to the terms of our Credit Agreement, our borrowing capacity currently is limited to
5.0
times our trailing twelve month consolidated EBITDA for the two quarters following a material acquisition, as defined in our Credit Agreement, at which time the limit returns to
4.5
times our trailing twelve month consolidated EBITDA. Our acquisition of the Casper terminal is treated as a material acquisition under the terms of our Credit Agreement and as a result, the
5.0
times our trailing twelve month consolidated EBITDA covenant will be effective through June 30, 2016.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by (used in):
|
|
|
|
||||
|
Operating activities
|
$
|
9,224
|
|
|
$
|
5,504
|
|
|
Investing activities
|
(273
|
)
|
|
(422
|
)
|
||
|
Financing activities
|
(11,184
|
)
|
|
(7,120
|
)
|
||
|
Effect of exchange rates on cash
|
325
|
|
|
(235
|
)
|
||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(1,908
|
)
|
|
$
|
(2,273
|
)
|
|
Maturity Date
|
|
Notional Amount
|
|
Forward Rate
|
|
Settlement Amount
|
||||
|
March 31, 2017
|
|
C$
|
8,300,000
|
|
|
0.7804
|
|
$
|
6,477,320
|
|
|
June 30, 2017
|
|
C$
|
8,400,000
|
|
|
0.7805
|
|
$
|
6,556,200
|
|
|
September 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7807
|
|
$
|
6,557,880
|
|
|
December 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7809
|
|
$
|
6,559,560
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk.
|
|
|
|
At March 31, 2016
|
|
At December 31, 2015
|
||||||||||||||
|
|
|
Notional (C$)
(1)
|
|
Strike Price
(2)
|
|
Market Price
(2)
|
|
Fair Value
|
|
Fair Value
(1)
|
||||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
||||||||||
|
Option contracts maturing in 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Puts (purchased)
|
|
$
|
24,103,710
|
|
|
0.8400
|
|
|
0.7711
|
|
|
$
|
1,738
|
|
|
$
|
3,714
|
|
|
Calls (written)
|
|
$
|
24,103,710
|
|
|
0.8600
|
|
|
0.7711
|
|
|
$
|
(46
|
)
|
|
$
|
(9
|
)
|
|
Total
|
|
|
|
|
|
|
|
$
|
1,692
|
|
|
$
|
3,705
|
|
||||
|
(1)
|
The Notional amounts presented represent the remaining contracts outstanding at
March 31, 2016
, which exclude
C$7.9 million
of contracts that matured on
March 31, 2016
, that are included in the fair value presented for
December 31, 2015
.
|
|
(2)
|
Strike and market prices are denoted in amounts where a Canadian dollar is exchanged for the indicated amount of U.S. dollars
|
|
Item 4.
|
Controls and Procedures.
|
|
|
|
USD P
ARTNERS
LP
(Registrant)
|
|
|
|
|
|
|
|
|
|
By:
|
USD Partners GP LLC,
its General Partner
|
|
|
|
|
|
|
Date:
|
May 5, 2016
|
By:
|
/s/ Dan Borgen
|
|
|
|
|
Dan Borgen
Chief Executive Officer and President
(Principal Executive Officer)
|
|
|
|
|
|
|
Date:
|
May 5, 2016
|
By:
|
/s/ Adam Altsuler
|
|
|
|
|
Adam Altsuler
Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
Index of Exhibits
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
3.1
|
|
Certificate of Limited Partnership of USD Partners LP (incorporated by reference herein to Exhibit 3.1 to the Registration Statement on Form S-1 (File No. 333-198500) filed on August 29, 2014, as amended).
|
|
|
|
|
|
3.2
|
|
Second Amended and Restated Agreement of Limited Partnership of USD Partners LP dated October 15, 2014, by and between USD Partners GP LLC and USD Group LLC (incorporated by reference herein to Exhibit 3.1 to the Current Report on Form 8-K filed on October 21, 2014).
|
|
|
|
|
|
31.1*
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
31.2*
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.1**
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
32.2**
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH*
|
|
XBRL Schema Document
|
|
|
|
|
|
101.CAL*
|
|
XBRL Calculation Linkbase Document
|
|
|
|
|
|
101.LAB*
|
|
XBRL Labels Linkbase Document
|
|
|
|
|
|
101.PRE*
|
|
XBRL Presentation Linkbase Document
|
|
|
|
|
|
101.DEF*
|
|
XBRL Definition Linkbase Document
|
|
|
|
*
|
Filed herewith.
|
|
**
|
Furnished herewith.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|