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
¨
(Do not check if smaller reporting company)
|
|
|
|
Smaller reporting company
¨
|
|
|
Emerging growth company
x
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(unaudited; in thousands, except per unit amounts)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
21,799
|
|
|
$
|
24,078
|
|
|
$
|
67,335
|
|
|
$
|
69,560
|
|
|
Terminalling services — related party
|
4,716
|
|
|
1,736
|
|
|
8,974
|
|
|
5,142
|
|
||||
|
Railroad incentives
|
4
|
|
|
24
|
|
|
25
|
|
|
61
|
|
||||
|
Fleet leases
|
643
|
|
|
643
|
|
|
1,929
|
|
|
1,933
|
|
||||
|
Fleet leases — related party
|
1,013
|
|
|
890
|
|
|
2,794
|
|
|
2,671
|
|
||||
|
Fleet services
|
470
|
|
|
475
|
|
|
1,405
|
|
|
613
|
|
||||
|
Fleet services — related party
|
218
|
|
|
279
|
|
|
776
|
|
|
1,647
|
|
||||
|
Freight and other reimbursables
|
118
|
|
|
218
|
|
|
483
|
|
|
944
|
|
||||
|
Freight and other reimbursables — related party
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Total revenues
|
28,981
|
|
|
28,343
|
|
|
83,722
|
|
|
82,571
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
2,340
|
|
|
2,004
|
|
|
6,148
|
|
|
6,073
|
|
||||
|
Pipeline fees
|
6,367
|
|
|
5,492
|
|
|
17,153
|
|
|
15,544
|
|
||||
|
Fleet leases
|
1,656
|
|
|
1,534
|
|
|
4,723
|
|
|
4,605
|
|
||||
|
Freight and other reimbursables
|
118
|
|
|
218
|
|
|
484
|
|
|
944
|
|
||||
|
Operating and maintenance
|
749
|
|
|
746
|
|
|
2,050
|
|
|
2,399
|
|
||||
|
Selling, general and administrative
|
2,221
|
|
|
2,505
|
|
|
6,898
|
|
|
7,472
|
|
||||
|
Selling, general and administrative — related party
|
1,477
|
|
|
1,438
|
|
|
4,305
|
|
|
4,369
|
|
||||
|
Depreciation and amortization
|
5,254
|
|
|
4,906
|
|
|
15,164
|
|
|
14,725
|
|
||||
|
Total operating costs
|
20,182
|
|
|
18,843
|
|
|
56,925
|
|
|
56,131
|
|
||||
|
Operating income
|
8,799
|
|
|
9,500
|
|
|
26,797
|
|
|
26,440
|
|
||||
|
Interest expense
|
2,388
|
|
|
2,572
|
|
|
7,508
|
|
|
7,288
|
|
||||
|
Loss (gain) associated with derivative instruments
|
667
|
|
|
(349
|
)
|
|
1,279
|
|
|
921
|
|
||||
|
Foreign currency transaction loss (gain)
|
(457
|
)
|
|
25
|
|
|
(527
|
)
|
|
(120
|
)
|
||||
|
Other income, net
|
(48
|
)
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
||||
|
Income before income taxes
|
6,249
|
|
|
7,252
|
|
|
18,577
|
|
|
18,351
|
|
||||
|
Benefit from income taxes
|
(178
|
)
|
|
(5,579
|
)
|
|
(1,427
|
)
|
|
(1,865
|
)
|
||||
|
Net income
|
$
|
6,427
|
|
|
$
|
12,831
|
|
|
$
|
20,004
|
|
|
$
|
20,216
|
|
|
Net income attributable to limited partner interests
|
$
|
6,258
|
|
|
$
|
12,575
|
|
|
$
|
19,523
|
|
|
$
|
19,813
|
|
|
Net income per common unit (basic and diluted)
|
$
|
0.24
|
|
|
$
|
0.49
|
|
|
$
|
0.82
|
|
|
$
|
0.89
|
|
|
Weighted average common units outstanding
|
19,538
|
|
|
14,182
|
|
|
17,380
|
|
|
13,760
|
|
||||
|
Net income per subordinated unit (basic and diluted)
|
$
|
0.24
|
|
|
$
|
0.49
|
|
|
$
|
0.80
|
|
|
$
|
0.85
|
|
|
Weighted average subordinated units outstanding
|
6,278
|
|
|
8,371
|
|
|
6,661
|
|
|
8,768
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(unaudited; in thousands)
|
||||||||||||||
|
Net income
|
$
|
6,427
|
|
|
$
|
12,831
|
|
|
$
|
20,004
|
|
|
$
|
20,216
|
|
|
Other comprehensive income (loss) — foreign currency translation
|
1,660
|
|
|
(105
|
)
|
|
3,159
|
|
|
675
|
|
||||
|
Comprehensive income
|
$
|
8,087
|
|
|
$
|
12,726
|
|
|
$
|
23,163
|
|
|
$
|
20,891
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(unaudited; in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
20,004
|
|
|
$
|
20,216
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
15,164
|
|
|
14,725
|
|
||
|
Loss associated with derivative instruments
|
1,279
|
|
|
921
|
|
||
|
Settlement of derivative contracts
|
242
|
|
|
1,640
|
|
||
|
Unit based compensation expense
|
2,962
|
|
|
2,824
|
|
||
|
Other
|
750
|
|
|
648
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
267
|
|
|
168
|
|
||
|
Accounts receivable
—
related party
|
(224
|
)
|
|
67
|
|
||
|
Prepaid expenses and other current assets
|
1,819
|
|
|
(3,037
|
)
|
||
|
Accounts payable and accrued expenses
|
990
|
|
|
(1,377
|
)
|
||
|
Accounts payable and accrued expenses — related party
|
(43
|
)
|
|
1,467
|
|
||
|
Deferred revenue and other liabilities
|
(6,733
|
)
|
|
2,284
|
|
||
|
Deferred revenue
—
related party
|
1,066
|
|
|
(2,783
|
)
|
||
|
Change in restricted cash
|
685
|
|
|
(664
|
)
|
||
|
Net cash provided by operating activities
|
38,228
|
|
|
37,099
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions of property and equipment
|
(26,708
|
)
|
|
(471
|
)
|
||
|
Net cash used in investing activities
|
(26,708
|
)
|
|
(471
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Distributions
|
(25,532
|
)
|
|
(21,943
|
)
|
||
|
Vested phantom units used for payment of participant taxes
|
(1,072
|
)
|
|
(77
|
)
|
||
|
Net proceeds from issuance of common units
|
33,700
|
|
|
—
|
|
||
|
Proceeds from long-term debt
|
44,000
|
|
|
15,000
|
|
||
|
Repayments of long-term debt
|
(66,342
|
)
|
|
(30,831
|
)
|
||
|
Net cash used in financing activities
|
(15,246
|
)
|
|
(37,851
|
)
|
||
|
Effect of exchange rates on cash
|
(148
|
)
|
|
559
|
|
||
|
Net change in cash and cash equivalents
|
(3,874
|
)
|
|
(664
|
)
|
||
|
Cash and cash equivalents – beginning of period
|
11,705
|
|
|
10,500
|
|
||
|
Cash and cash equivalents – end of period
|
$
|
7,831
|
|
|
$
|
9,836
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(unaudited; in thousands, except
unit amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
7,831
|
|
|
$
|
11,705
|
|
|
Restricted cash
|
5,138
|
|
|
5,433
|
|
||
|
Accounts receivable, net
|
4,168
|
|
|
4,321
|
|
||
|
Accounts receivable
—
related party
|
438
|
|
|
219
|
|
||
|
Prepaid expenses
|
8,717
|
|
|
10,325
|
|
||
|
Other current assets
|
3,178
|
|
|
2,562
|
|
||
|
Total current assets
|
29,470
|
|
|
34,565
|
|
||
|
Property and equipment, net
|
150,207
|
|
|
125,702
|
|
||
|
Intangible assets, net
|
102,464
|
|
|
111,919
|
|
||
|
Goodwill
|
33,589
|
|
|
33,589
|
|
||
|
Other non-current assets
|
180
|
|
|
192
|
|
||
|
Total assets
|
$
|
315,910
|
|
|
$
|
305,967
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
3,555
|
|
|
$
|
2,221
|
|
|
Accounts payable and accrued expenses
—
related party
|
210
|
|
|
214
|
|
||
|
Deferred revenue, current portion
|
22,991
|
|
|
26,928
|
|
||
|
Deferred revenue, current portion
—
related party
|
5,710
|
|
|
4,292
|
|
||
|
Other current liabilities
|
3,189
|
|
|
3,513
|
|
||
|
Total current liabilities
|
35,655
|
|
|
37,168
|
|
||
|
Long-term debt, net
|
199,411
|
|
|
220,894
|
|
||
|
Deferred revenue, net of current portion
|
—
|
|
|
264
|
|
||
|
Deferred income tax liability, net
|
957
|
|
|
823
|
|
||
|
Total liabilities
|
236,023
|
|
|
259,149
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ capital
|
|
|
|
||||
|
Common units (19,537,699 and 14,185,599 outstanding at September 30, 2017 and December 31, 2016, respectively)
|
135,609
|
|
|
122,802
|
|
||
|
Class A units (82,500 and 138,750 outstanding at September 30, 2017 and December 31, 2016, respectively)
|
1,284
|
|
|
1,811
|
|
||
|
Subordinated units (6,278,127 and 8,370,836 outstanding at September 30, 2017 and December 31, 2016, respectively)
|
(59,066
|
)
|
|
(76,749
|
)
|
||
|
General partner units (461,136 outstanding at September 30, 2017 and December 31, 2016)
|
58
|
|
|
111
|
|
||
|
Accumulated other comprehensive income (loss)
|
2,002
|
|
|
(1,157
|
)
|
||
|
Total partners’ capital
|
79,887
|
|
|
46,818
|
|
||
|
Total liabilities and partners’ capital
|
$
|
315,910
|
|
|
$
|
305,967
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
||||||||||
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
||||||
|
|
(unaudited; in thousands, except unit amounts)
|
||||||||||||
|
Common units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
14,185,599
|
|
|
$
|
122,802
|
|
|
11,947,127
|
|
|
$
|
141,374
|
|
|
Conversion of units
|
2,162,084
|
|
|
(19,047
|
)
|
|
2,138,959
|
|
|
(18,300
|
)
|
||
|
Common units issued for vested phantom units
|
190,016
|
|
|
(1,072
|
)
|
|
95,910
|
|
|
(77
|
)
|
||
|
Issuance of common units
|
3,000,000
|
|
|
33,700
|
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
14,143
|
|
|
—
|
|
|
12,220
|
|
||
|
Unit based compensation expense
|
—
|
|
|
2,677
|
|
|
—
|
|
|
1,805
|
|
||
|
Distributions
|
—
|
|
|
(17,594
|
)
|
|
—
|
|
|
(12,778
|
)
|
||
|
Ending balance
|
19,537,699
|
|
|
135,609
|
|
|
14,181,996
|
|
|
124,244
|
|
||
|
Class A units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
138,750
|
|
|
1,811
|
|
|
185,000
|
|
|
1,749
|
|
||
|
Conversion of units
|
(46,250
|
)
|
|
(606
|
)
|
|
(46,250
|
)
|
|
(871
|
)
|
||
|
Net income
|
—
|
|
|
79
|
|
|
—
|
|
|
125
|
|
||
|
Unit based compensation expense
|
—
|
|
|
356
|
|
|
—
|
|
|
782
|
|
||
|
Forfeited units
|
(10,000
|
)
|
|
(247
|
)
|
|
—
|
|
|
—
|
|
||
|
Distributions
|
—
|
|
|
(109
|
)
|
|
—
|
|
|
(146
|
)
|
||
|
Ending balance
|
82,500
|
|
|
1,284
|
|
|
138,750
|
|
|
1,639
|
|
||
|
Subordinated units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
8,370,836
|
|
|
(76,749
|
)
|
|
10,463,545
|
|
|
(93,445
|
)
|
||
|
Conversion of units
|
(2,092,709
|
)
|
|
19,653
|
|
|
(2,092,709
|
)
|
|
19,171
|
|
||
|
Net income
|
—
|
|
|
5,301
|
|
|
—
|
|
|
7,468
|
|
||
|
Unit based compensation expense
|
—
|
|
|
23
|
|
|
—
|
|
|
—
|
|
||
|
Distributions
|
—
|
|
|
(7,294
|
)
|
|
—
|
|
|
(8,581
|
)
|
||
|
Ending balance
|
6,278,127
|
|
|
(59,066
|
)
|
|
8,370,836
|
|
|
(75,387
|
)
|
||
|
General Partner units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
461,136
|
|
|
111
|
|
|
461,136
|
|
|
220
|
|
||
|
Net income
|
—
|
|
|
481
|
|
|
—
|
|
|
403
|
|
||
|
Unit based compensation expense
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||
|
Distributions
|
—
|
|
|
(535
|
)
|
|
—
|
|
|
(438
|
)
|
||
|
Ending balance
|
461,136
|
|
|
58
|
|
|
461,136
|
|
|
185
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
|
|
(1,157
|
)
|
|
|
|
(138
|
)
|
||||
|
Cumulative translation adjustment
|
|
|
3,159
|
|
|
|
|
675
|
|
||||
|
Ending balance
|
|
|
2,002
|
|
|
|
|
537
|
|
||||
|
Total partners’ capital at September 30,
|
|
|
$
|
79,887
|
|
|
|
|
$
|
51,218
|
|
||
|
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 September 30, 2017
|
||||||||||||||||||
|
|
|
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)
|
|
$
|
4,721
|
|
|
$
|
1,517
|
|
|
$
|
20
|
|
|
$
|
169
|
|
|
$
|
6,427
|
|
|
Less: Distributable earnings
(2)
|
|
7,030
|
|
|
2,260
|
|
|
29
|
|
|
223
|
|
|
9,542
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(2,309
|
)
|
|
$
|
(743
|
)
|
|
$
|
(9
|
)
|
|
$
|
(54
|
)
|
|
$
|
(3,115
|
)
|
|
Weighted average units outstanding
(3)
|
|
19,538
|
|
|
6,278
|
|
|
84
|
|
|
461
|
|
|
26,361
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
$
|
0.35
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.12
|
)
|
|
(0.12
|
)
|
|
(0.11
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
|
|
|
||||
|
|
|
(1)
|
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period. The net income for each class of limited partner interest has been reduced by its proportionate amount of the approximate
$57 thousand
attributed to the general partner for its incentive distribution rights
|
|
(2)
|
Represents the distributions payable for the period based upon the quarterly distribution amount of
$0.345
per unit, or
$1.38
per unit on an annualized basis. Amounts presented for each class of units include a proportionate amount of the
$392 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 for 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 September 30, 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)
|
|
$
|
7,859
|
|
|
$
|
4,639
|
|
|
$
|
77
|
|
|
$
|
256
|
|
|
$
|
12,831
|
|
|
Less: Distributable earnings
(2)
|
|
4,733
|
|
|
2,792
|
|
|
46
|
|
|
154
|
|
|
7,725
|
|
|||||
|
Excess net income
|
|
$
|
3,126
|
|
|
$
|
1,847
|
|
|
$
|
31
|
|
|
$
|
102
|
|
|
$
|
5,106
|
|
|
Weighted average units outstanding
(3)
|
|
14,182
|
|
|
8,371
|
|
|
139
|
|
|
461
|
|
|
23,153
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.33
|
|
|
$
|
0.33
|
|
|
$
|
0.33
|
|
|
|
|
|
||||
|
Undistributed earnings per unit
(5)
|
|
0.16
|
|
|
0.16
|
|
|
0.16
|
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.49
|
|
|
$
|
0.49
|
|
|
$
|
0.49
|
|
|
|
|
|
||||
|
|
|
(1)
|
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period.
|
|
(2)
|
Represents the distributions paid for the period based upon the quarterly distribution of
$0.3225
per unit, or
$1.29
per unit on an annualized basis. Amounts presented for each class of units include a proportionate amount of the
$257 thousand
distributed 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 for the period.
|
|
(4)
|
Represents the total distributable earnings divided by the weighted average number of units outstanding for the period.
|
|
(5)
|
Represents the additional amount per unit necessary to distribute the excess net income for the period among our limited partners, our general partner and the holder of the IDRs according to the distribution formula for available cash as set forth in our partnership agreement.
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
|
|
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)
|
|
$
|
14,143
|
|
|
$
|
5,301
|
|
|
$
|
79
|
|
|
$
|
481
|
|
|
$
|
20,004
|
|
|
Less: Distributable earnings
(2)
|
|
19,782
|
|
|
6,697
|
|
|
91
|
|
|
600
|
|
|
27,170
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(5,639
|
)
|
|
$
|
(1,396
|
)
|
|
$
|
(12
|
)
|
|
$
|
(119
|
)
|
|
$
|
(7,166
|
)
|
|
Weighted average units outstanding
(3)
|
|
17,380
|
|
|
6,661
|
|
|
98
|
|
|
461
|
|
|
24,600
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
1.14
|
|
|
$
|
1.01
|
|
|
$
|
0.93
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.32
|
)
|
|
(0.21
|
)
|
|
(0.12
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.82
|
|
|
$
|
0.80
|
|
|
$
|
0.81
|
|
|
|
|
|
||||
|
|
|
(1)
|
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period. The net income for each class of limited partner interest has been reduced by its proportionate amount of the approximate
$109 thousand
attributed to the general partner for its incentive distribution rights.
|
|
(2)
|
Represents the per unit distributions paid of
$0.335
per unit for the three months ended March 31, 2017,
$0.34
per unit for the three months ended June 30, 2017, and
$0.345
per unit distributable for the
three months ended September 30, 2017
, representing a year-to-date distribution amount of
$1.02
per unit. Amounts presented for each class of units include a proportionate amount of the
$785 thousand
distributed and
$392 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 for 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.
|
|
|
|
Nine Months Ended September 30, 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)
|
|
$
|
12,220
|
|
|
$
|
7,468
|
|
|
$
|
125
|
|
|
$
|
403
|
|
|
$
|
20,216
|
|
|
Less: Distributable earnings
(2)
|
|
13,867
|
|
|
8,183
|
|
|
135
|
|
|
451
|
|
|
22,636
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(1,647
|
)
|
|
$
|
(715
|
)
|
|
$
|
(10
|
)
|
|
$
|
(48
|
)
|
|
$
|
(2,420
|
)
|
|
Weighted average units outstanding
(3)
|
|
13,760
|
|
|
8,768
|
|
|
148
|
|
|
461
|
|
|
23,137
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
1.01
|
|
|
$
|
0.93
|
|
|
$
|
0.91
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.12
|
)
|
|
(0.08
|
)
|
|
(0.07
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.89
|
|
|
$
|
0.85
|
|
|
$
|
0.84
|
|
|
|
|
|
||||
|
|
|
(1)
|
Represents net income allocated to each class of units based on the actual ownership of the Partnership during the period.
|
|
(2)
|
Represents the distributions paid of
$0.3075
per unit with respect to the three months ended March 31, 2016,
$0.315
per unit for the three months ended June 30, 2016, and
$0.3225
per unit for the
three months ended September 30, 2016
, representing a year-to-date distribution amount of
$0.945
per unit. Amounts presented for each class of units include a proportionate amount of the
$756 thousand
distributed 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 for 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.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
Estimated
Depreciable Lives
(Years)
|
||||
|
|
(in thousands)
|
|||||||
|
Land
|
$
|
10,264
|
|
|
$
|
9,636
|
|
N/A
|
|
Trackage and facilities
|
128,475
|
|
|
108,782
|
|
10-30
|
||
|
Pipeline
|
16,105
|
|
|
10,313
|
|
20-25
|
||
|
Equipment
|
12,576
|
|
|
8,234
|
|
3-10
|
||
|
Furniture
|
68
|
|
|
44
|
|
5-10
|
||
|
Total property and equipment
|
167,488
|
|
|
137,009
|
|
|
||
|
Accumulated depreciation
|
(20,322
|
)
|
|
(13,821
|
)
|
|
||
|
Construction in progress
|
3,041
|
|
|
2,514
|
|
|
||
|
Property and equipment, net
|
$
|
150,207
|
|
|
$
|
125,702
|
|
|
|
(1)
|
A weighted average cost of capital of
10.5%
;
|
|
(2)
|
A capital structure consisting of approximately
35%
debt and
65%
equity;
|
|
(3)
|
A range of EBITDA multiples derived from equity prices of public companies with similar operating and investment characteristics, from
8.25x
to
9.25x
; and
|
|
(4)
|
A range of EBITDA multiples for transactions based on actual sales and purchases of comparable businesses, from
8.25x
to
9.25x
.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(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
|
(23,582
|
)
|
|
(14,135
|
)
|
||
|
Other
|
(20
|
)
|
|
(12
|
)
|
||
|
Total accumulated amortization
|
(23,602
|
)
|
|
(14,147
|
)
|
||
|
Total intangible assets, net
|
$
|
102,464
|
|
|
$
|
111,919
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Term Loan Facility
|
$
|
—
|
|
|
$
|
10,128
|
|
|
Revolving Credit Facility
|
201,000
|
|
|
213,000
|
|
||
|
Less: Deferred financing costs, net
|
(1,589
|
)
|
|
(2,234
|
)
|
||
|
Total long-term debt, net
|
$
|
199,411
|
|
|
$
|
220,894
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in millions)
|
||||||
|
Aggregate borrowing capacity under Credit Agreement
|
$
|
400.0
|
|
|
$
|
400.0
|
|
|
Less: Term Loan Facility amounts outstanding
|
—
|
|
|
10.1
|
|
||
|
Revolving Credit Facility amounts outstanding
|
201.0
|
|
|
213.0
|
|
||
|
Letters of credit outstanding
|
—
|
|
|
—
|
|
||
|
Available under Credit Agreement
(1)
|
$
|
199.0
|
|
|
$
|
176.9
|
|
|
(1)
|
Pursuant to the terms of our Credit Agreement, our borrowing capacity currently is limited to
5.0
times our trailing 12-month consolidated EBITDA for the quarter in which a material acquisition occurs and the two quarters following a material acquisition, as defined in our Credit Agreement, after which time the covenant returns to
4.5
times our trailing 12-month consolidated EBITDA. Our acquisition of the Stroud terminal
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Interest expense on the Credit Agreement
|
$
|
2,172
|
|
|
$
|
2,356
|
|
|
$
|
6,862
|
|
|
$
|
6,642
|
|
|
Amortization of deferred financing costs
|
216
|
|
|
216
|
|
|
646
|
|
|
646
|
|
||||
|
Total interest expense
|
$
|
2,388
|
|
|
$
|
2,572
|
|
|
$
|
7,508
|
|
|
$
|
7,288
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Customer prepayments, current portion
(1)
|
$
|
856
|
|
|
$
|
3,705
|
|
|
Minimum monthly commitment fees
|
22,135
|
|
|
23,223
|
|
||
|
Total deferred revenue, current portion
|
$
|
22,991
|
|
|
$
|
26,928
|
|
|
|
|
|
|
||||
|
Customer prepayments
(1)
|
$
|
—
|
|
|
$
|
264
|
|
|
Total deferred revenue, net of current portion
|
$
|
—
|
|
|
$
|
264
|
|
|
(1)
|
Represents amounts associated with lease payments received in advance from our Fleet services customers.
|
|
|
September 30, 2017
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable
|
20
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Accounts payable
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Deferred revenue, current portion
|
—
|
|
|
603
|
|
|
—
|
|
|||
|
Deferred revenue, net of current portion
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
$
|
20
|
|
|
$
|
603
|
|
|
$
|
—
|
|
|
|
December 31, 2016
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Accounts payable
|
—
|
|
|
3
|
|
|
—
|
|
|||
|
Deferred revenue, current portion
|
—
|
|
|
1,297
|
|
|
—
|
|
|||
|
Deferred revenue, net of current portion
|
—
|
|
|
264
|
|
|
—
|
|
|||
|
|
$
|
7
|
|
|
$
|
1,564
|
|
|
$
|
—
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Fleet services — related party
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
810
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Terminalling services — related party
|
$
|
4,716
|
|
|
$
|
1,736
|
|
|
$
|
8,974
|
|
|
$
|
5,142
|
|
|
Fleet leases — related party
|
1,013
|
|
|
890
|
|
|
2,794
|
|
|
2,671
|
|
||||
|
Fleet services — related party
|
218
|
|
|
279
|
|
|
776
|
|
|
837
|
|
||||
|
Freight and other reimbursables — related party
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
|
$
|
5,947
|
|
|
$
|
2,905
|
|
|
$
|
12,545
|
|
|
$
|
8,650
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
|
(in thousands)
|
||||||
|
Customer prepayments, current portion
(1)
|
|
$
|
411
|
|
|
$
|
390
|
|
|
Minimum monthly commitment fees
|
|
5,299
|
|
|
3,902
|
|
||
|
Total deferred revenue, current portion
|
|
$
|
5,710
|
|
|
$
|
4,292
|
|
|
(1)
|
Represents amounts associated with railcar lease payments received in advance.
|
|
Distribution Declaration Date
|
|
Record Date
|
|
Distribution
Payment Date
|
|
Amount Paid to
USDG
|
|
Amount Paid to
USD Partners GP LLC
|
||||
|
|
|
|
|
|
|
(in thousands)
|
||||||
|
February 1, 2017
|
|
February 13, 2017
|
|
February 17, 2017
|
|
$
|
3,814
|
|
|
$
|
152
|
|
|
April 27, 2017
|
|
May 8, 2017
|
|
May 12, 2017
|
|
3,872
|
|
|
170
|
|
||
|
July 27, 2017
|
|
August 7, 2017
|
|
August 11, 2017
|
|
3,929
|
|
|
194
|
|
||
|
|
|
|
|
|
|
$
|
11,615
|
|
|
$
|
516
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
21,799
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21,799
|
|
|
Terminalling services
—
related party
|
4,716
|
|
|
—
|
|
|
—
|
|
|
4,716
|
|
||||
|
Railroad incentives
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
||||
|
Fleet leases
|
—
|
|
|
643
|
|
|
—
|
|
|
643
|
|
||||
|
Fleet leases
—
related party
|
—
|
|
|
1,013
|
|
|
—
|
|
|
1,013
|
|
||||
|
Fleet services
|
—
|
|
|
470
|
|
|
—
|
|
|
470
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
218
|
|
|
—
|
|
|
218
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
||||
|
Freight and other reimbursables
—
related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total revenues
|
26,519
|
|
|
2,462
|
|
|
—
|
|
|
28,981
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
2,340
|
|
|
—
|
|
|
—
|
|
|
2,340
|
|
||||
|
Pipeline fees
|
6,367
|
|
|
—
|
|
|
—
|
|
|
6,367
|
|
||||
|
Fleet leases
|
—
|
|
|
1,656
|
|
|
—
|
|
|
1,656
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
||||
|
Operating and maintenance
|
654
|
|
|
95
|
|
|
—
|
|
|
749
|
|
||||
|
Selling, general and administrative
|
1,395
|
|
|
210
|
|
|
2,093
|
|
|
3,698
|
|
||||
|
Depreciation and amortization
|
5,254
|
|
|
—
|
|
|
—
|
|
|
5,254
|
|
||||
|
Total operating costs
|
16,010
|
|
|
2,079
|
|
|
2,093
|
|
|
20,182
|
|
||||
|
Operating income (loss)
|
10,509
|
|
|
383
|
|
|
(2,093
|
)
|
|
8,799
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
2,388
|
|
|
2,388
|
|
||||
|
Loss associated with derivative instruments
|
667
|
|
|
—
|
|
|
—
|
|
|
667
|
|
||||
|
Foreign currency transaction loss (gain)
|
(20
|
)
|
|
4
|
|
|
(441
|
)
|
|
(457
|
)
|
||||
|
Other income, net
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
||||
|
Provision for (benefit from) income taxes
|
(343
|
)
|
|
196
|
|
|
(31
|
)
|
|
(178
|
)
|
||||
|
Net income (loss)
|
$
|
10,253
|
|
|
$
|
183
|
|
|
$
|
(4,009
|
)
|
|
$
|
6,427
|
|
|
|
Three Months Ended September 30, 2016
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
24,078
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,078
|
|
|
Terminalling services — related party
|
1,736
|
|
|
—
|
|
|
—
|
|
|
1,736
|
|
||||
|
Railroad incentives
|
24
|
|
|
—
|
|
|
—
|
|
|
24
|
|
||||
|
Fleet leases
|
—
|
|
|
643
|
|
|
—
|
|
|
643
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
890
|
|
|
—
|
|
|
890
|
|
||||
|
Fleet services
|
—
|
|
|
475
|
|
|
—
|
|
|
475
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
279
|
|
|
—
|
|
|
279
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
218
|
|
|
—
|
|
|
218
|
|
||||
|
Freight and other reimbursables
—
related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total revenues
|
25,838
|
|
|
2,505
|
|
|
—
|
|
|
28,343
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
2,004
|
|
|
—
|
|
|
—
|
|
|
2,004
|
|
||||
|
Pipeline fees
|
5,492
|
|
|
—
|
|
|
—
|
|
|
5,492
|
|
||||
|
Fleet leases
|
—
|
|
|
1,534
|
|
|
—
|
|
|
1,534
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
218
|
|
|
—
|
|
|
218
|
|
||||
|
Operating and maintenance
|
651
|
|
|
95
|
|
|
—
|
|
|
746
|
|
||||
|
Selling, general and administrative
|
1,258
|
|
|
230
|
|
|
2,455
|
|
|
3,943
|
|
||||
|
Depreciation and amortization
|
4,906
|
|
|
—
|
|
|
—
|
|
|
4,906
|
|
||||
|
Total operating costs
|
14,311
|
|
|
2,077
|
|
|
2,455
|
|
|
18,843
|
|
||||
|
Operating income (loss)
|
11,527
|
|
|
428
|
|
|
(2,455
|
)
|
|
9,500
|
|
||||
|
Interest expense
|
286
|
|
|
—
|
|
|
2,286
|
|
|
2,572
|
|
||||
|
Gain associated with derivative instruments
|
(349
|
)
|
|
—
|
|
|
—
|
|
|
(349
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
31
|
|
|
(2
|
)
|
|
(4
|
)
|
|
25
|
|
||||
|
Other income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Provision for (benefit from) income taxes
|
(5,739
|
)
|
|
160
|
|
|
—
|
|
|
(5,579
|
)
|
||||
|
Net income (loss)
|
$
|
17,298
|
|
|
$
|
270
|
|
|
$
|
(4,737
|
)
|
|
$
|
12,831
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
67,335
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
67,335
|
|
|
Terminalling services
—
related party
|
8,974
|
|
|
—
|
|
|
—
|
|
|
8,974
|
|
||||
|
Railroad incentives
|
25
|
|
|
—
|
|
|
—
|
|
|
25
|
|
||||
|
Fleet leases
|
—
|
|
|
1,929
|
|
|
—
|
|
|
1,929
|
|
||||
|
Fleet leases
—
related party
|
—
|
|
|
2,794
|
|
|
—
|
|
|
2,794
|
|
||||
|
Fleet services
|
—
|
|
|
1,405
|
|
|
—
|
|
|
1,405
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
776
|
|
|
—
|
|
|
776
|
|
||||
|
Freight and other reimbursables
|
110
|
|
|
373
|
|
|
—
|
|
|
483
|
|
||||
|
Freight and other reimbursables
—
related party
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
|
Total revenues
|
76,444
|
|
|
7,278
|
|
|
—
|
|
|
83,722
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
6,148
|
|
|
—
|
|
|
—
|
|
|
6,148
|
|
||||
|
Pipeline fees
|
17,153
|
|
|
—
|
|
|
—
|
|
|
17,153
|
|
||||
|
Fleet leases
|
—
|
|
|
4,723
|
|
|
—
|
|
|
4,723
|
|
||||
|
Freight and other reimbursables
|
110
|
|
|
374
|
|
|
—
|
|
|
484
|
|
||||
|
Operating and maintenance
|
1,765
|
|
|
285
|
|
|
—
|
|
|
2,050
|
|
||||
|
Selling, general and administrative
|
3,795
|
|
|
694
|
|
|
6,714
|
|
|
11,203
|
|
||||
|
Depreciation and amortization
|
15,164
|
|
|
—
|
|
|
—
|
|
|
15,164
|
|
||||
|
Total operating costs
|
44,135
|
|
|
6,076
|
|
|
6,714
|
|
|
56,925
|
|
||||
|
Operating income (loss)
|
32,309
|
|
|
1,202
|
|
|
(6,714
|
)
|
|
26,797
|
|
||||
|
Interest expense
|
170
|
|
|
—
|
|
|
7,338
|
|
|
7,508
|
|
||||
|
Loss associated with derivative instruments
|
1,279
|
|
|
—
|
|
|
—
|
|
|
1,279
|
|
||||
|
Foreign currency transaction loss (gain)
|
(33
|
)
|
|
6
|
|
|
(500
|
)
|
|
(527
|
)
|
||||
|
Other income, net
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
(40
|
)
|
||||
|
Provision for (benefit from) income taxes
|
(1,761
|
)
|
|
511
|
|
|
(177
|
)
|
|
(1,427
|
)
|
||||
|
Net income (loss)
|
$
|
32,694
|
|
|
$
|
685
|
|
|
$
|
(13,375
|
)
|
|
$
|
20,004
|
|
|
Goodwill
|
$
|
33,589
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,589
|
|
|
Total assets
|
$
|
312,970
|
|
|
$
|
2,001
|
|
|
$
|
939
|
|
|
$
|
315,910
|
|
|
Capital expenditures
|
$
|
26,708
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,708
|
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
69,560
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,560
|
|
|
Terminalling services — related party
|
5,142
|
|
|
—
|
|
|
—
|
|
|
5,142
|
|
||||
|
Railroad incentives
|
61
|
|
|
—
|
|
|
—
|
|
|
61
|
|
||||
|
Fleet leases
|
—
|
|
|
1,933
|
|
|
—
|
|
|
1,933
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
2,671
|
|
|
—
|
|
|
2,671
|
|
||||
|
Fleet services
|
—
|
|
|
613
|
|
|
—
|
|
|
613
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
1,647
|
|
|
—
|
|
|
1,647
|
|
||||
|
Freight and other reimbursables
|
12
|
|
|
932
|
|
|
—
|
|
|
944
|
|
||||
|
Freight and other reimbursables
—
related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total revenues
|
74,775
|
|
|
7,796
|
|
|
—
|
|
|
82,571
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
6,073
|
|
|
—
|
|
|
—
|
|
|
6,073
|
|
||||
|
Pipeline fees
|
15,544
|
|
|
—
|
|
|
—
|
|
|
15,544
|
|
||||
|
Fleet leases
|
—
|
|
|
4,605
|
|
|
—
|
|
|
4,605
|
|
||||
|
Freight and other reimbursables
|
12
|
|
|
932
|
|
|
—
|
|
|
944
|
|
||||
|
Operating and maintenance
|
2,158
|
|
|
241
|
|
|
—
|
|
|
2,399
|
|
||||
|
Selling, general and administrative
|
3,548
|
|
|
631
|
|
|
7,662
|
|
|
11,841
|
|
||||
|
Depreciation and amortization
|
14,725
|
|
|
—
|
|
|
—
|
|
|
14,725
|
|
||||
|
Total operating costs
|
42,060
|
|
|
6,409
|
|
|
7,662
|
|
|
56,131
|
|
||||
|
Operating income (loss)
|
32,715
|
|
|
1,387
|
|
|
(7,662
|
)
|
|
26,440
|
|
||||
|
Interest expense
|
968
|
|
|
—
|
|
|
6,320
|
|
|
7,288
|
|
||||
|
Loss associated with derivative instruments
|
921
|
|
|
—
|
|
|
—
|
|
|
921
|
|
||||
|
Foreign currency transaction gain
|
(44
|
)
|
|
(72
|
)
|
|
(4
|
)
|
|
(120
|
)
|
||||
|
Other income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Provision for (benefit from) income taxes
|
(2,008
|
)
|
|
142
|
|
|
1
|
|
|
(1,865
|
)
|
||||
|
Net income (loss)
|
$
|
32,878
|
|
|
$
|
1,317
|
|
|
$
|
(13,979
|
)
|
|
$
|
20,216
|
|
|
Goodwill
|
$
|
33,970
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,970
|
|
|
Total assets
|
$
|
309,357
|
|
|
$
|
5,754
|
|
|
$
|
1,951
|
|
|
$
|
317,062
|
|
|
Capital expenditures
|
$
|
471
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
471
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
14,186
|
|
|
$
|
17,080
|
|
|
$
|
46,434
|
|
|
$
|
50,310
|
|
|
Fleet services
|
383
|
|
|
428
|
|
|
1,202
|
|
|
1,387
|
|
||||
|
Corporate activities
(1)
|
(1,147
|
)
|
|
(1,328
|
)
|
|
(3,752
|
)
|
|
(4,838
|
)
|
||||
|
Total Adjusted EBITDA
|
13,422
|
|
|
16,180
|
|
|
43,884
|
|
|
46,859
|
|
||||
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs
|
216
|
|
|
216
|
|
|
646
|
|
|
646
|
|
||||
|
Deferred income taxes
|
(221
|
)
|
|
98
|
|
|
86
|
|
|
2
|
|
||||
|
Changes in accounts receivable and other assets
|
3,215
|
|
|
(4,309
|
)
|
|
1,862
|
|
|
(2,802
|
)
|
||||
|
Changes in accounts payable and accrued expenses
|
2,033
|
|
|
2,027
|
|
|
947
|
|
|
90
|
|
||||
|
Changes in deferred revenue and other liabilities
|
(3,147
|
)
|
|
(2,599
|
)
|
|
(5,667
|
)
|
|
(499
|
)
|
||||
|
Change in restricted cash
|
915
|
|
|
(31
|
)
|
|
685
|
|
|
(664
|
)
|
||||
|
Interest expense, net
|
(2,384
|
)
|
|
(2,572
|
)
|
|
(7,500
|
)
|
|
(7,288
|
)
|
||||
|
Benefit from income taxes
|
178
|
|
|
5,579
|
|
|
1,427
|
|
|
1,865
|
|
||||
|
Foreign currency transaction gain (loss)
(2)
|
457
|
|
|
(25
|
)
|
|
527
|
|
|
120
|
|
||||
|
Deferred revenue associated with minimum monthly commitment fees
(3)
|
1,473
|
|
|
(43
|
)
|
|
1,331
|
|
|
(1,230
|
)
|
||||
|
Net cash provided by operating activities
|
$
|
16,157
|
|
|
$
|
14,521
|
|
|
$
|
38,228
|
|
|
$
|
37,099
|
|
|
(1)
|
Corporate activities represent shared service and financing transactions that are not allocated to our established reporting segments.
|
|
(2)
|
Represents foreign exchange transaction amounts 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
Note 6 - Deferred Revenue
for additional discussion of deferred revenue.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Current income tax expense (benefit):
|
|
|
|
|
|
|
|
||||||||
|
U.S. federal income tax
|
$
|
289
|
|
|
$
|
—
|
|
|
$
|
662
|
|
|
$
|
—
|
|
|
U.S. federal operating loss carryforward
|
56
|
|
|
—
|
|
|
(200
|
)
|
|
—
|
|
||||
|
State income tax expense (benefit)
|
(17
|
)
|
|
14
|
|
|
(126
|
)
|
|
44
|
|
||||
|
Canadian federal and provincial income taxes benefit
|
(285
|
)
|
|
(5,691
|
)
|
|
(1,849
|
)
|
|
(1,911
|
)
|
||||
|
Total current income tax expense (benefit)
|
43
|
|
|
(5,677
|
)
|
|
(1,513
|
)
|
|
(1,867
|
)
|
||||
|
Deferred income tax expense (benefit):
|
|
|
|
|
|
|
|
||||||||
|
U.S. federal income tax expense (benefit)
|
(164
|
)
|
|
147
|
|
|
10
|
|
|
147
|
|
||||
|
Canadian federal and provincial income taxes expense (benefit)
|
(57
|
)
|
|
(49
|
)
|
|
76
|
|
|
(145
|
)
|
||||
|
Total change in deferred income tax expense (benefit)
|
(221
|
)
|
|
98
|
|
|
86
|
|
|
2
|
|
||||
|
Benefit from income taxes
|
$
|
(178
|
)
|
|
$
|
(5,579
|
)
|
|
$
|
(1,427
|
)
|
|
$
|
(1,865
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Income tax expense at the U.S. federal statutory rate
|
$
|
2,124
|
|
|
$
|
2,465
|
|
|
$
|
6,316
|
|
|
$
|
6,239
|
|
|
Amount attributable to partnership not subject to income tax
|
(2,418
|
)
|
|
(9,477
|
)
|
|
(8,132
|
)
|
|
(8,318
|
)
|
||||
|
Foreign income tax rate differential
|
91
|
|
|
1,668
|
|
|
456
|
|
|
709
|
|
||||
|
Other
|
27
|
|
|
45
|
|
|
38
|
|
|
(17
|
)
|
||||
|
State income tax expense (benefit)
(1)
|
(21
|
)
|
|
14
|
|
|
(139
|
)
|
|
44
|
|
||||
|
Change in valuation allowance
|
19
|
|
|
(294
|
)
|
|
34
|
|
|
(522
|
)
|
||||
|
Benefit from income taxes
|
$
|
(178
|
)
|
|
$
|
(5,579
|
)
|
|
$
|
(1,427
|
)
|
|
$
|
(1,865
|
)
|
|
(1)
|
Net of the federal income tax expense or benefit for the deduction associated with state income taxes.
|
|
|
September 30, 2017
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Deferred revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Capital loss carryforwards
|
—
|
|
|
472
|
|
|
472
|
|
|||
|
Operating loss carryforwards
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Unbilled revenue
|
—
|
|
|
(285
|
)
|
|
(285
|
)
|
|||
|
Prepaid expenses
|
(256
|
)
|
|
—
|
|
|
(256
|
)
|
|||
|
Property and equipment
|
—
|
|
|
(416
|
)
|
|
(416
|
)
|
|||
|
Valuation allowance
|
—
|
|
|
(472
|
)
|
|
(472
|
)
|
|||
|
Deferred income tax liability, net
|
$
|
(256
|
)
|
|
$
|
(701
|
)
|
|
$
|
(957
|
)
|
|
|
December 31, 2016
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Deferred revenues
|
$
|
89
|
|
|
$
|
—
|
|
|
$
|
89
|
|
|
Capital loss carryforwards
|
—
|
|
|
438
|
|
|
438
|
|
|||
|
Operating loss carryforwards
|
257
|
|
|
—
|
|
|
257
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Prepaid expenses
|
(592
|
)
|
|
—
|
|
|
(592
|
)
|
|||
|
Property and equipment
|
—
|
|
|
(577
|
)
|
|
(577
|
)
|
|||
|
Valuation allowance
|
—
|
|
|
(438
|
)
|
|
(438
|
)
|
|||
|
Deferred income tax liability, net
|
$
|
(246
|
)
|
|
$
|
(577
|
)
|
|
$
|
(823
|
)
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in thousands)
|
||||||
|
Other current assets
|
$
|
—
|
|
|
$
|
1,167
|
|
|
Other current liabilities
|
(354
|
)
|
|
—
|
|
||
|
|
$
|
(354
|
)
|
|
$
|
1,167
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Loss (gain) associated with derivative instruments
|
$
|
667
|
|
|
$
|
(349
|
)
|
|
$
|
1,279
|
|
|
$
|
921
|
|
|
|
|
At September 30, 2017
|
|
At December 31, 2016
|
|||||||||||||
|
|
|
Notional (C$)
|
|
Forward Rate
(1)
|
|
Market Price
(1)
|
|
Fair Value
|
|
Fair Value
|
|||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
|||||||||
|
Forward contracts maturing in 2017
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
March 31, 2017
|
|
C$
|
8,300,000
|
|
|
0.7804
|
|
—
|
|
|
$
|
—
|
|
|
$
|
299
|
|
|
June 30, 2017
|
|
C$
|
8,400,000
|
|
|
0.7805
|
|
—
|
|
|
—
|
|
|
296
|
|
||
|
September 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7807
|
|
—
|
|
|
—
|
|
|
290
|
|
||
|
December 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7809
|
|
0.8028
|
|
(184
|
)
|
|
282
|
|
|||
|
Total
|
|
|
|
|
|
|
|
$
|
(184
|
)
|
|
$
|
1,167
|
|
|||
|
(1)
|
Forward rates and market prices are denoted in amounts where a Canadian dollar is exchanged for the indicated amount of U.S. dollars. The forward rate represents the rate we will receive upon settlement. The market price represents the rate we would expect to pay had the contract been settled on
September 30, 2017
.
|
|
|
At September 30, 2017
|
|||||||||||||
|
|
Notional
|
|
Market Price
(1)
|
|
Fixed Price
(2)
|
|
Fair Value
|
|||||||
|
|
(in Bbl)
|
|
|
|
|
|
(in thousands)
|
|||||||
|
Commodity swaps maturing in 2017
|
|
|
|
|
|
|
|
|||||||
|
July 2017
(3)
|
18,395
|
|
|
$
|
—
|
|
|
$
|
47.20
|
|
|
$
|
—
|
|
|
October 2017
|
13,383
|
|
|
$
|
51.76
|
|
|
$
|
47.70
|
|
|
(54
|
)
|
|
|
October 2017
|
30,000
|
|
|
$
|
51.76
|
|
|
$
|
47.90
|
|
|
(116
|
)
|
|
|
|
61,778
|
|
|
|
|
|
|
|
|
$
|
(170
|
)
|
||
|
(1)
|
The market price represents the price we would pay to purchase one barrel of crude oil of the grade specified for the settlement date as set forth in the derivative contract as of
September 30, 2017
.
|
|
(2)
|
The fixed price represents the fixed price we will receive upon our sale of one barrel of crude oil of the grade specified for the settlement date as set forth in the derivative contract.
|
|
(3)
|
The market price for the commodity swap on July 14, 2017, the date we sold the crude oil, was
$47.64
.
|
|
|
Number of Common Units Issued
|
|
Public Offering Price per Common Unit
|
|
Net Proceeds to the Partnership
(1)
|
|||||
|
|
|
|
|
|
(in millions)
|
|||||
|
|
|
|||||||||
|
June 7, 2017 Issuance
|
3,000,000
|
|
|
$
|
11.60
|
|
|
$
|
33.7
|
|
|
|
|
Nine Months Ended September 30,
|
||||
|
|
|
2017
|
|
2016
|
||
|
Class A units outstanding at beginning of period
|
|
138,750
|
|
|
185,000
|
|
|
Vested
|
|
(46,250
|
)
|
|
(46,250
|
)
|
|
Forfeited
|
|
(10,000
|
)
|
|
—
|
|
|
Class A units outstanding at end of period
|
|
82,500
|
|
|
138,750
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Selling, general and administrative
(1)
|
$
|
(124
|
)
|
|
$
|
248
|
|
|
$
|
108
|
|
|
$
|
782
|
|
|
|
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, 2016
|
64,830
|
|
|
730,808
|
|
|
$
|
8.51
|
|
|
Granted
|
24,999
|
|
|
639,955
|
|
|
$
|
12.79
|
|
|
Vested
|
(64,830
|
)
|
|
(204,456
|
)
|
|
$
|
8.47
|
|
|
Forfeited
|
—
|
|
|
(56,083
|
)
|
|
$
|
10.94
|
|
|
Phantom Unit awards at September 30, 2017
|
24,999
|
|
|
1,110,224
|
|
|
$
|
10.91
|
|
|
|
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
|
)
|
|
$
|
12.79
|
|
|
Forfeited
|
—
|
|
|
(2,608
|
)
|
|
$
|
7.97
|
|
|
Phantom Unit awards at September 30, 2016
|
68,433
|
|
|
731,280
|
|
|
$
|
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, 2016
|
21,610
|
|
|
21,615
|
|
|
$
|
7.70
|
|
|
Granted
|
8,333
|
|
|
19,812
|
|
|
$
|
12.80
|
|
|
Vested
|
(21,610
|
)
|
|
—
|
|
|
$
|
6.39
|
|
|
Phantom Unit awards at September 30, 2017
|
8,333
|
|
|
41,427
|
|
|
$
|
11.15
|
|
|
|
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 September 30, 2016
|
21,610
|
|
|
30,297
|
|
|
$
|
8.02
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Equity-classified Phantom Units
(1)
|
$
|
388
|
|
|
$
|
252
|
|
|
$
|
1,048
|
|
|
$
|
612
|
|
|
Liability-classified Phantom Units
|
17
|
|
|
16
|
|
|
48
|
|
|
39
|
|
||||
|
Total
|
$
|
405
|
|
|
$
|
268
|
|
|
$
|
1,096
|
|
|
$
|
651
|
|
|
(1)
|
We reclassified
$61 thousand
and
$2 thousand
for the
three months ended September 30, 2017
and
2016
, and
$64 thousand
and
$2 thousand
for the
nine months ended September 30, 2017
and
2016
, respectively, to unit based compensation expense for DERs paid in relation to Phantom Units that have been forfeited.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Cash paid (received) for income taxes
|
$
|
(1,250
|
)
|
|
$
|
2,160
|
|
|
Cash paid for interest
|
$
|
7,102
|
|
|
$
|
6,558
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Loss associated with disposal of assets
|
$
|
18
|
|
|
$
|
—
|
|
|
Amortization of deferred financing costs
|
646
|
|
|
646
|
|
||
|
Deferred income taxes
|
86
|
|
|
2
|
|
||
|
|
$
|
750
|
|
|
$
|
648
|
|
|
•
|
In August 2017, Canadian Natural Resources Limited disclosed the targeted start-up of its 80,000 Bpd Horizon Phase 3 project during the fourth quarter of 2017 and planned efforts to achieve production levels in excess of nameplate capacity once Phase 3 is operational.
|
|
•
|
In September 2017, Suncor Energy Inc., or Suncor, disclosed the transitioning of the 194,000 Bpd Fort Hills project from the construction phase into commissioning and operations, with first oil expected by the end of 2017 and 90% of planned production levels expected to be reached within 12 months. Additionally, Suncor outlined a replication strategy for its next phase of growth, including approximately 10 phases of in situ production totaling over 360,000 Bpd beginning in 2022.
|
|
•
|
our liquidity and the ability of our business to produce sufficient cash flow to make distributions to our unitholders; and
|
|
•
|
our ability to incur and service debt and fund capital expenditures.
|
|
•
|
the amount of cash available for making distributions to our unitholders;
|
|
•
|
the excess cash flow being retained for use in enhancing our existing business; and
|
|
•
|
the sustainability of our current distribution rate per unit.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Reconciliation of Net cash provided by operating activities to Adjusted EBITDA and Distributable cash flow:
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities
|
$
|
16,157
|
|
|
$
|
14,521
|
|
|
$
|
38,228
|
|
|
$
|
37,099
|
|
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs
|
(216
|
)
|
|
(216
|
)
|
|
(646
|
)
|
|
(646
|
)
|
||||
|
Deferred income taxes
|
221
|
|
|
(98
|
)
|
|
(86
|
)
|
|
(2
|
)
|
||||
|
Changes in accounts receivable and other assets
|
(3,215
|
)
|
|
4,309
|
|
|
(1,862
|
)
|
|
2,802
|
|
||||
|
Changes in accounts payable and accrued expenses
|
(2,033
|
)
|
|
(2,027
|
)
|
|
(947
|
)
|
|
(90
|
)
|
||||
|
Changes in deferred revenue and other liabilities
|
3,147
|
|
|
2,599
|
|
|
5,667
|
|
|
499
|
|
||||
|
Change in restricted cash
|
(915
|
)
|
|
31
|
|
|
(685
|
)
|
|
664
|
|
||||
|
Interest expense, net
|
2,384
|
|
|
2,572
|
|
|
7,500
|
|
|
7,288
|
|
||||
|
Benefit from income taxes
|
(178
|
)
|
|
(5,579
|
)
|
|
(1,427
|
)
|
|
(1,865
|
)
|
||||
|
Foreign currency transaction loss (gain)
(1)
|
(457
|
)
|
|
25
|
|
|
(527
|
)
|
|
(120
|
)
|
||||
|
Deferred revenue associated with minimum monthly commitment fees
(2)
|
(1,473
|
)
|
|
43
|
|
|
(1,331
|
)
|
|
1,230
|
|
||||
|
Adjusted EBITDA
|
13,422
|
|
|
16,180
|
|
|
43,884
|
|
|
46,859
|
|
||||
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Cash received (paid) for income taxes
(3)
|
2,664
|
|
|
1,036
|
|
|
1,250
|
|
|
(2,160
|
)
|
||||
|
Cash paid for interest
|
(2,165
|
)
|
|
(2,571
|
)
|
|
(7,102
|
)
|
|
(6,558
|
)
|
||||
|
Maintenance capital expenditures
|
(274
|
)
|
|
(227
|
)
|
|
(472
|
)
|
|
(245
|
)
|
||||
|
Distributable cash flow
|
$
|
13,647
|
|
|
$
|
14,418
|
|
|
$
|
37,560
|
|
|
$
|
37,896
|
|
|
(1)
|
Represents foreign exchange transaction amounts associated with activities between our U.S. and Canadian subsidiaries.
|
|
(2)
|
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 the discussion in
Note 6. Deferred Revenue
of our consolidated financial statements included in Part I, Item 1 of this report.
|
|
(3)
|
Includes a refund of $2.6 million (representing C$3.4 million) received in the three and nine months ended September 30, 2017, for our 2016 foreign income taxes. Also includes refunds of approximately $0.7 million (representing C$0.9 million) received in the nine months ended September 30, 2017, and approximately $1.4 million (representing C$1.8 million) received in the three and nine months ended September 30, 2016, for our 2015 foreign income taxes.
|
|
•
|
our customers’ utilization of our terminals in excess of their minimum monthly volume commitments;
|
|
•
|
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 September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Operating income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
10,509
|
|
|
$
|
11,527
|
|
|
$
|
32,309
|
|
|
$
|
32,715
|
|
|
Fleet services
|
383
|
|
|
428
|
|
|
1,202
|
|
|
1,387
|
|
||||
|
Corporate and other
|
(2,093
|
)
|
|
(2,455
|
)
|
|
(6,714
|
)
|
|
(7,662
|
)
|
||||
|
Total operating income
|
8,799
|
|
|
9,500
|
|
|
26,797
|
|
|
26,440
|
|
||||
|
Interest expense
|
2,388
|
|
|
2,572
|
|
|
7,508
|
|
|
7,288
|
|
||||
|
Loss (gain) associated with derivative instruments
|
667
|
|
|
(349
|
)
|
|
1,279
|
|
|
921
|
|
||||
|
Foreign currency transaction loss (gain)
|
(457
|
)
|
|
25
|
|
|
(527
|
)
|
|
(120
|
)
|
||||
|
Other income, net
|
(48
|
)
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
||||
|
Benefit from income taxes
|
(178
|
)
|
|
(5,579
|
)
|
|
(1,427
|
)
|
|
(1,865
|
)
|
||||
|
Net income
|
$
|
6,427
|
|
|
$
|
12,831
|
|
|
$
|
20,004
|
|
|
$
|
20,216
|
|
|
•
|
increased terminalling services revenue associated with greater activity at the Hardisty terminal, as well as recognition of more previously deferred revenue in the current year relative to the prior year due to the expiration of greater amounts of make-up rights granted to customers of our Hardisty terminal;
|
|
•
|
terminalling services revenue reductions attributable to the discontinuation of operations at our San Antonio terminal in May 2017 following the conclusion of our customer's agreement with us and the expiration of one of our Casper terminalling services agreements in August, which partially offset the increased revenue from the Hardisty terminal;
|
|
•
|
additional pipeline fees recognized as expense from previously prepaid amounts, which are correlated with the recognition of previously deferred revenue from our Hardisty terminal; and
|
|
•
|
decreased benefits from income taxes resulting from revisions to our estimates of 2016 Canadian federal and provincial income tax provisions based on the actual taxable income of our Canadian operations, which were recorded in 2017, as compared with revisions to the 2015 estimates recorded in 2016.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
26,515
|
|
|
$
|
25,814
|
|
|
$
|
76,309
|
|
|
$
|
74,702
|
|
|
Railroad incentives
|
4
|
|
|
24
|
|
|
25
|
|
|
61
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
—
|
|
|
110
|
|
|
12
|
|
||||
|
Total revenues
|
26,519
|
|
|
25,838
|
|
|
76,444
|
|
|
74,775
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
2,340
|
|
|
2,004
|
|
|
6,148
|
|
|
6,073
|
|
||||
|
Pipeline fees
|
6,367
|
|
|
5,492
|
|
|
17,153
|
|
|
15,544
|
|
||||
|
Freight and other reimbursables
|
—
|
|
|
—
|
|
|
110
|
|
|
12
|
|
||||
|
Operating and maintenance
|
654
|
|
|
651
|
|
|
1,765
|
|
|
2,158
|
|
||||
|
Selling, general and administrative
|
1,395
|
|
|
1,258
|
|
|
3,795
|
|
|
3,548
|
|
||||
|
Depreciation and amortization
|
5,254
|
|
|
4,906
|
|
|
15,164
|
|
|
14,725
|
|
||||
|
Total operating costs
|
16,010
|
|
|
14,311
|
|
|
44,135
|
|
|
42,060
|
|
||||
|
Operating income
|
10,509
|
|
|
11,527
|
|
|
32,309
|
|
|
32,715
|
|
||||
|
Interest expense
|
—
|
|
|
286
|
|
|
170
|
|
|
968
|
|
||||
|
Loss (gain) associated with derivative instruments
|
667
|
|
|
(349
|
)
|
|
1,279
|
|
|
921
|
|
||||
|
Foreign currency transaction loss (gain)
|
(20
|
)
|
|
31
|
|
|
(33
|
)
|
|
(44
|
)
|
||||
|
Other income, net
|
(48
|
)
|
|
—
|
|
|
(40
|
)
|
|
—
|
|
||||
|
Benefit from income taxes
|
(343
|
)
|
|
(5,739
|
)
|
|
(1,761
|
)
|
|
(2,008
|
)
|
||||
|
Net income
|
$
|
10,253
|
|
|
$
|
17,298
|
|
|
$
|
32,694
|
|
|
$
|
32,878
|
|
|
Average daily terminal throughput (bpd)
|
37,883
|
|
|
32,899
|
|
|
31,100
|
|
|
31,680
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Fleet leases
|
$
|
1,656
|
|
|
$
|
1,533
|
|
|
$
|
4,723
|
|
|
$
|
4,604
|
|
|
Fleet services
|
688
|
|
|
754
|
|
|
2,181
|
|
|
2,260
|
|
||||
|
Freight and other reimbursables
|
118
|
|
|
218
|
|
|
374
|
|
|
932
|
|
||||
|
Total revenues
|
2,462
|
|
|
2,505
|
|
|
7,278
|
|
|
7,796
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Fleet leases
|
1,656
|
|
|
1,534
|
|
|
4,723
|
|
|
4,605
|
|
||||
|
Freight and other reimbursables
|
118
|
|
|
218
|
|
|
374
|
|
|
932
|
|
||||
|
Operating and maintenance
|
95
|
|
|
95
|
|
|
285
|
|
|
241
|
|
||||
|
Selling, general and administrative
|
210
|
|
|
230
|
|
|
694
|
|
|
631
|
|
||||
|
Total operating costs
|
2,079
|
|
|
2,077
|
|
|
6,076
|
|
|
6,409
|
|
||||
|
Operating income
|
383
|
|
|
428
|
|
|
1,202
|
|
|
1,387
|
|
||||
|
Foreign currency transaction loss (gain)
|
4
|
|
|
(2
|
)
|
|
6
|
|
|
(72
|
)
|
||||
|
Provision for income taxes
|
196
|
|
|
160
|
|
|
511
|
|
|
142
|
|
||||
|
Net income
|
$
|
183
|
|
|
$
|
270
|
|
|
$
|
685
|
|
|
$
|
1,317
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative
|
$
|
2,093
|
|
|
$
|
2,455
|
|
|
$
|
6,714
|
|
|
$
|
7,662
|
|
|
Operating loss
|
(2,093
|
)
|
|
(2,455
|
)
|
|
(6,714
|
)
|
|
(7,662
|
)
|
||||
|
Interest expense
|
2,388
|
|
|
2,286
|
|
|
7,338
|
|
|
6,320
|
|
||||
|
Foreign currency transaction gain
|
(441
|
)
|
|
(4
|
)
|
|
(500
|
)
|
|
(4
|
)
|
||||
|
Provision for (benefit from) income taxes
|
(31
|
)
|
|
—
|
|
|
(177
|
)
|
|
1
|
|
||||
|
Net loss
|
$
|
(4,009
|
)
|
|
$
|
(4,737
|
)
|
|
$
|
(13,375
|
)
|
|
$
|
(13,979
|
)
|
|
•
|
making distributions to our unitholders;
|
|
•
|
financing current operations;
|
|
•
|
funding capital expenditures, including potential acquisitions and the costs to construct new assets; and
|
|
•
|
servicing our debt.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
|
(in millions)
|
||||||
|
Cash and cash equivalents
|
$
|
7.8
|
|
|
$
|
11.7
|
|
|
Aggregate borrowing capacity under Credit Agreement
|
400.0
|
|
|
400.0
|
|
||
|
Less: Term Loan Facility amounts outstanding
|
—
|
|
|
10.1
|
|
||
|
Revolving Credit Facility amounts outstanding
|
201.0
|
|
|
213.0
|
|
||
|
Letters of credit outstanding
|
—
|
|
|
—
|
|
||
|
Total available liquidity
(1)
|
$
|
206.8
|
|
|
$
|
188.6
|
|
|
(1)
|
Pursuant to the terms of our Credit Agreement, our borrowing capacity currently is limited to
5.0
times our trailing 12-month consolidated EBITDA for the quarter in which a material acquisition occurs and the two quarters following a material acquisition, as defined in our Credit Agreement, after which time the covenant returns to
4.5
times our trailing 12-month consolidated EBITDA. Our acquisition of the Stroud terminal is treated as a material acquisition under the terms of our Credit Agreement. As a result, the
5.0
times our trailing 12-month consolidated EBITDA covenant will be effective through
December 31, 2017
.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by (used in):
|
|
|
|
||||
|
Operating activities
|
$
|
38,228
|
|
|
$
|
37,099
|
|
|
Investing activities
|
(26,708
|
)
|
|
(471
|
)
|
||
|
Financing activities
|
(15,246
|
)
|
|
(37,851
|
)
|
||
|
Effect of exchange rates on cash
|
(148
|
)
|
|
559
|
|
||
|
Net change in cash and cash equivalents
|
$
|
(3,874
|
)
|
|
$
|
(664
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
14,186
|
|
|
$
|
17,080
|
|
|
$
|
46,434
|
|
|
$
|
50,310
|
|
|
Fleet services
|
383
|
|
|
428
|
|
|
1,202
|
|
|
1,387
|
|
||||
|
Corporate activities
(1)
|
(1,147
|
)
|
|
(1,328
|
)
|
|
(3,752
|
)
|
|
(4,838
|
)
|
||||
|
Total Adjusted EBITDA
|
13,422
|
|
|
16,180
|
|
|
43,884
|
|
|
46,859
|
|
||||
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs
|
216
|
|
|
216
|
|
|
646
|
|
|
646
|
|
||||
|
Deferred income taxes
|
(221
|
)
|
|
98
|
|
|
86
|
|
|
2
|
|
||||
|
Changes in accounts receivable and other assets
|
3,215
|
|
|
(4,309
|
)
|
|
1,862
|
|
|
(2,802
|
)
|
||||
|
Changes in accounts payable and accrued expenses
|
2,033
|
|
|
2,027
|
|
|
947
|
|
|
90
|
|
||||
|
Changes in deferred revenue and other liabilities
|
(3,147
|
)
|
|
(2,599
|
)
|
|
(5,667
|
)
|
|
(499
|
)
|
||||
|
Change in restricted cash
|
915
|
|
|
(31
|
)
|
|
685
|
|
|
(664
|
)
|
||||
|
Interest expense, net
|
(2,384
|
)
|
|
(2,572
|
)
|
|
(7,500
|
)
|
|
(7,288
|
)
|
||||
|
Benefit from income taxes
|
178
|
|
|
5,579
|
|
|
1,427
|
|
|
1,865
|
|
||||
|
Foreign currency transaction gain (loss)
(2)
|
457
|
|
|
(25
|
)
|
|
527
|
|
|
120
|
|
||||
|
Deferred revenue associated with minimum monthly commitment fees
(3)
|
1,473
|
|
|
(43
|
)
|
|
1,331
|
|
|
(1,230
|
)
|
||||
|
Net cash provided by operating activities
|
$
|
16,157
|
|
|
$
|
14,521
|
|
|
$
|
38,228
|
|
|
$
|
37,099
|
|
|
(1)
|
Corporate activities represent corporate and financing transactions that are not allocated to our established reporting segments.
|
|
(2)
|
Represents foreign exchange transaction amounts 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 discussion in
Note 6 - Deferred Revenue
of our consolidated financial statements in Part 1. Item 1.
|
|
(1)
|
our projections of future financial performance;
|
|
(2)
|
our expectations for contract renewals for existing and additional capacity with current customers;
|
|
(3)
|
our ability to expand our services and attract new customers;
|
|
(4)
|
our expected market weighted average cost of capital;
|
|
(5)
|
an expected range of EBITDA multiples derived from equity prices of public companies with similar operating and investment characteristics; and
|
|
(6)
|
an expected range of EBITDA multiples for transactions based on actual sales and purchases of comparable businesses.
|
|
(1)
|
Capital expenditures of up to $12 million for additional terminalling connectivity and unloading racks;
|
|
(2)
|
Expanding existing business and attracting new customers to produce approximately $15 million to $20 million of incremental annual revenue;
|
|
(3)
|
A weighted average cost of capital of
10.5%
;
|
|
(4)
|
A capital structure consisting of approximately
35%
debt and
65%
equity;
|
|
(5)
|
A range of EBITDA multiples derived from stock prices of public companies with similar operating and investment characteristics, from
8.25x
to
9.25x
; and
|
|
(6)
|
A range of EBITDA multiples for transactions based on actual sales and purchases of comparable businesses, from
8.25x
to
9.25x
.
|
|
•
|
Widening price differentials, or spreads, between the WCS and WTI crude oil pricing indices;
|
|
•
|
Increasing demand from West Coast refineries for Canadian crude oil due to the widening price differentials between WCS and alternative crude oil feedstocks that are priced off of the WTI or Brent pricing indices;
|
|
•
|
Incremental volumes of approximately 7,700 Bpd for terminalling and storage services resulting from increasing demand from West Coast refineries for Canadian crude oil;
|
|
•
|
Expansion of blending services business for distribution to local refineries;
|
|
•
|
Operating expense reductions due to cost savings initiatives;
|
|
•
|
An eight year remaining useful life of the primary asset, represented by our customer service agreement intangible asset of the Casper terminal asset group; and
|
|
•
|
A residual value of 9x projected cash flows for the Casper terminal at the end of the eight year remaining life of the primary asset.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk.
|
|
|
|
At September 30, 2017
|
|
At December 31, 2016
|
|||||||||||||
|
|
|
Notional (C$)
|
|
Forward Rate
(1)
|
|
Market Price
(1)
|
|
Fair Value
|
|
Fair Value
|
|||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
|||||||||
|
Forward contracts maturing in 2017
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
March 31, 2017
|
|
C$
|
8,300,000
|
|
|
0.7804
|
|
—
|
|
|
$
|
—
|
|
|
$
|
299
|
|
|
June 30, 2017
|
|
C$
|
8,400,000
|
|
|
0.7805
|
|
—
|
|
|
—
|
|
|
296
|
|
||
|
September 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7807
|
|
—
|
|
|
—
|
|
|
290
|
|
||
|
December 29, 2017
|
|
C$
|
8,400,000
|
|
|
0.7809
|
|
0.8028
|
|
|
(184
|
)
|
|
282
|
|
||
|
Total
|
|
|
|
|
|
|
|
$
|
(184
|
)
|
|
$
|
1,167
|
|
|||
|
(1)
|
Forward rates and market prices are denoted in amounts where a Canadian dollar is exchanged for the indicated amount of U.S. dollars. The forward rate represents the rate we will receive upon settlement and the market price represents the rate we would expect to pay had the contract been settled on
September 30, 2017
.
|
|
|
At September 30, 2017
|
|||||||||||||
|
|
Notional
|
|
Market Price
(1)
|
|
Fixed Price
(2)
|
|
Fair Value
|
|||||||
|
|
(in Bbl)
|
|
|
|
|
|
(in thousands)
|
|||||||
|
Commodity swaps maturing in 2017
|
|
|
|
|
|
|
|
|||||||
|
July 2017
(3)
|
18,395
|
|
|
$
|
—
|
|
|
$
|
47.20
|
|
|
$
|
—
|
|
|
October 2017
|
13,383
|
|
|
$
|
51.76
|
|
|
$
|
47.70
|
|
|
$
|
(54
|
)
|
|
October 2017
|
30,000
|
|
|
$
|
51.76
|
|
|
$
|
47.90
|
|
|
(116
|
)
|
|
|
|
61,778
|
|
|
|
|
|
|
|
|
$
|
(170
|
)
|
||
|
(1)
|
The market price represents the price we would pay to purchase one barrel of crude oil of the grade specified for the settlement date as set forth in the derivative contract as of
September 30, 2017
.
|
|
(2)
|
The fixed price represents the fixed price we will receive upon our sale of one barrel of crude oil of the grade specified for the settlement date as set forth in the derivative contract.
|
|
(3)
|
The market price for the commodity swap on July 14, 2017, the date we sold the crude oil, was
$47.64
.
|
|
Item 4.
|
Controls and Procedures.
|
|
|
|
USD P
ARTNERS
LP
(Registrant)
|
|
|
|
|
|
|
|
|
|
By:
|
USD Partners GP LLC,
its General Partner
|
|
|
|
|
|
|
Date:
|
November 8, 2017
|
By:
|
/s/ Dan Borgen
|
|
|
|
|
Dan Borgen
Chief Executive Officer and President
(Principal Executive Officer)
|
|
|
|
|
|
|
Date:
|
November 8, 2017
|
By:
|
/s/ Adam Altsuler
|
|
|
|
|
Adam Altsuler
Chief Financial Officer
(Principal Financial Officer)
|
|
|
|
Index of Exhibits
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
10.1†
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
|
|
32.2**
|
|
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH*
|
|
XBRL Schema Document
|
|
|
|
|
|
101.CAL*
|
|
XBRL Calculation Linkbase Document
|
|
|
|
|
|
101.LAB*
|
|
XBRL Labels Linkbase Document
|
|
|
|
|
|
101.PRE*
|
|
XBRL Presentation Linkbase Document
|
|
|
|
|
|
101.DEF*
|
|
XBRL Definition Linkbase Document
|
|
|
|
*
|
Filed herewith.
|
|
**
|
Furnished herewith.
|
|
†
|
Certain portions have been omitted pursuant to a confidential treatment request. Omitted information has been separately filed with the Securities and Exchange Commission.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|