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 Incorporation
or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
Large accelerated filer
¨
|
Accelerated filer
x
|
|
Non-accelerated filer
¨
|
Smaller reporting company
x
|
|
|
Emerging growth company
x
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(unaudited; in thousands, except per unit amounts)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
21,728
|
|
|
$
|
19,805
|
|
|
$
|
65,560
|
|
|
$
|
65,463
|
|
|
Terminalling services — related party
|
5,715
|
|
|
4,737
|
|
|
15,414
|
|
|
9,091
|
|
||||
|
Fleet leases
|
—
|
|
|
643
|
|
|
—
|
|
|
1,929
|
|
||||
|
Fleet leases — related party
|
984
|
|
|
1,013
|
|
|
2,951
|
|
|
2,794
|
|
||||
|
Fleet services
|
80
|
|
|
470
|
|
|
505
|
|
|
1,405
|
|
||||
|
Fleet services — related party
|
227
|
|
|
218
|
|
|
682
|
|
|
776
|
|
||||
|
Freight and other reimbursables
|
852
|
|
|
118
|
|
|
3,780
|
|
|
483
|
|
||||
|
Freight and other reimbursables — related party
|
—
|
|
|
—
|
|
|
4
|
|
|
1
|
|
||||
|
Total revenues
|
29,586
|
|
|
27,004
|
|
|
88,896
|
|
|
81,942
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
3,674
|
|
|
2,340
|
|
|
10,047
|
|
|
6,148
|
|
||||
|
Pipeline fees
|
5,267
|
|
|
5,973
|
|
|
16,109
|
|
|
16,802
|
|
||||
|
Fleet leases
|
984
|
|
|
1,656
|
|
|
2,961
|
|
|
4,723
|
|
||||
|
Freight and other reimbursables
|
852
|
|
|
118
|
|
|
3,784
|
|
|
484
|
|
||||
|
Operating and maintenance
|
1,360
|
|
|
749
|
|
|
3,553
|
|
|
2,050
|
|
||||
|
Selling, general and administrative
|
2,463
|
|
|
2,221
|
|
|
7,912
|
|
|
6,898
|
|
||||
|
Selling, general and administrative — related party
|
1,893
|
|
|
1,477
|
|
|
5,640
|
|
|
4,305
|
|
||||
|
Depreciation and amortization
|
5,271
|
|
|
5,254
|
|
|
15,807
|
|
|
15,164
|
|
||||
|
Total operating costs
|
21,764
|
|
|
19,788
|
|
|
65,813
|
|
|
56,574
|
|
||||
|
Operating income
|
7,822
|
|
|
7,216
|
|
|
23,083
|
|
|
25,368
|
|
||||
|
Interest expense
|
2,827
|
|
|
2,388
|
|
|
8,025
|
|
|
7,508
|
|
||||
|
Loss (gain) associated with derivative instruments
|
(413
|
)
|
|
667
|
|
|
(1,823
|
)
|
|
1,279
|
|
||||
|
Foreign currency transaction gain
|
(89
|
)
|
|
(457
|
)
|
|
(183
|
)
|
|
(527
|
)
|
||||
|
Other expense (income), net
|
(1
|
)
|
|
(52
|
)
|
|
71
|
|
|
(65
|
)
|
||||
|
Income before income taxes
|
5,498
|
|
|
4,670
|
|
|
16,993
|
|
|
17,173
|
|
||||
|
Benefit from income taxes
|
(430
|
)
|
|
(605
|
)
|
|
(2,247
|
)
|
|
(1,806
|
)
|
||||
|
Net income
|
$
|
5,928
|
|
|
$
|
5,275
|
|
|
$
|
19,240
|
|
|
$
|
18,979
|
|
|
Net income attributable to limited partner interests
|
$
|
5,719
|
|
|
$
|
5,127
|
|
|
$
|
18,616
|
|
|
$
|
18,517
|
|
|
Net income per common unit (basic and diluted)
|
$
|
0.21
|
|
|
$
|
0.20
|
|
|
$
|
0.72
|
|
|
$
|
0.77
|
|
|
Weighted average common units outstanding
|
21,915
|
|
|
19,538
|
|
|
21,480
|
|
|
17,380
|
|
||||
|
Net income per subordinated unit (basic and diluted)
|
$
|
0.21
|
|
|
$
|
0.19
|
|
|
$
|
0.71
|
|
|
$
|
0.76
|
|
|
Weighted average subordinated units outstanding
|
4,185
|
|
|
6,278
|
|
|
4,569
|
|
|
6,661
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(unaudited; in thousands)
|
||||||||||||||
|
Net income
|
$
|
5,928
|
|
|
$
|
5,275
|
|
|
$
|
19,240
|
|
|
$
|
18,979
|
|
|
Other comprehensive income (loss) — foreign currency translation
|
997
|
|
|
2,105
|
|
|
(1,791
|
)
|
|
4,021
|
|
||||
|
Comprehensive income
|
$
|
6,925
|
|
|
$
|
7,380
|
|
|
$
|
17,449
|
|
|
$
|
23,000
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(unaudited; in thousands)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
19,240
|
|
|
$
|
18,979
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
15,807
|
|
|
15,164
|
|
||
|
Loss (gain) associated with derivative instruments
|
(1,823
|
)
|
|
1,279
|
|
||
|
Settlement of derivative contracts
|
(38
|
)
|
|
242
|
|
||
|
Unit based compensation expense
|
4,333
|
|
|
2,962
|
|
||
|
Deferred income taxes
|
(3,269
|
)
|
|
(293
|
)
|
||
|
Other
|
719
|
|
|
664
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(3,459
|
)
|
|
267
|
|
||
|
Accounts receivable — related party
|
2,450
|
|
|
(224
|
)
|
||
|
Prepaid expenses and other assets
|
372
|
|
|
1,469
|
|
||
|
Other assets — related party
|
59
|
|
|
—
|
|
||
|
Accounts payable and accrued expenses
|
272
|
|
|
990
|
|
||
|
Accounts payable and accrued expenses — related party
|
(2,061
|
)
|
|
(43
|
)
|
||
|
Deferred revenue and other liabilities
|
(403
|
)
|
|
(4,861
|
)
|
||
|
Deferred revenue — related party
|
17
|
|
|
948
|
|
||
|
Net cash provided by operating activities
|
32,216
|
|
|
37,543
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions of property and equipment
|
(443
|
)
|
|
(26,708
|
)
|
||
|
Proceeds from the sale of assets
|
236
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(207
|
)
|
|
(26,708
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Distributions
|
(29,573
|
)
|
|
(25,532
|
)
|
||
|
Vested phantom units used for payment of participant taxes
|
(1,350
|
)
|
|
(1,072
|
)
|
||
|
Net proceeds from issuance of common units
|
—
|
|
|
33,700
|
|
||
|
Proceeds from long-term debt
|
20,000
|
|
|
44,000
|
|
||
|
Repayments of long-term debt
|
(21,000
|
)
|
|
(66,342
|
)
|
||
|
Net cash used in financing activities
|
(31,923
|
)
|
|
(15,246
|
)
|
||
|
Effect of exchange rates on cash
|
(679
|
)
|
|
242
|
|
||
|
Net change in cash, cash equivalents and restricted cash
|
(593
|
)
|
|
(4,169
|
)
|
||
|
Cash, cash equivalents and restricted cash
—
beginning of period
|
13,788
|
|
|
17,138
|
|
||
|
Cash, cash equivalents and restricted cash
—
end of period
|
$
|
13,195
|
|
|
$
|
12,969
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(unaudited; in thousands, except
unit amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
7,361
|
|
|
$
|
7,874
|
|
|
Restricted cash
|
5,834
|
|
|
5,914
|
|
||
|
Accounts receivable, net
|
7,601
|
|
|
4,171
|
|
||
|
Accounts receivable — related party
|
903
|
|
|
410
|
|
||
|
Prepaid expenses
|
1,848
|
|
|
2,545
|
|
||
|
Other current assets
|
172
|
|
|
43
|
|
||
|
Other current assets — related party
|
79
|
|
|
79
|
|
||
|
Total current assets
|
23,798
|
|
|
21,036
|
|
||
|
Property and equipment, net
|
142,117
|
|
|
146,573
|
|
||
|
Intangible assets, net
|
89,857
|
|
|
99,312
|
|
||
|
Goodwill
|
33,589
|
|
|
33,589
|
|
||
|
Other non-current assets
|
2,364
|
|
|
328
|
|
||
|
Other non-current assets
—
related party
|
114
|
|
|
174
|
|
||
|
Total assets
|
$
|
291,839
|
|
|
$
|
301,012
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
2,995
|
|
|
$
|
2,670
|
|
|
Accounts payable and accrued expenses — related party
|
795
|
|
|
244
|
|
||
|
Deferred revenue
|
3,071
|
|
|
3,291
|
|
||
|
Deferred revenue — related party
|
1,968
|
|
|
1,986
|
|
||
|
Other current liabilities
|
2,491
|
|
|
2,339
|
|
||
|
Total current liabilities
|
11,320
|
|
|
10,530
|
|
||
|
Long-term debt, net
|
200,247
|
|
|
200,627
|
|
||
|
Deferred income tax liabilities, net
|
1,107
|
|
|
4,490
|
|
||
|
Other non-current liabilities
|
386
|
|
|
475
|
|
||
|
Total liabilities
|
213,060
|
|
|
216,122
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ capital
|
|
|
|
||||
|
Common units (21,915,359 and 19,537,971 outstanding at September 30, 2018 and December 31, 2017, respectively)
|
112,782
|
|
|
136,645
|
|
||
|
Class A units (38,750 and 82,500 outstanding at September 30, 2018 and December 31, 2017, respectively)
|
987
|
|
|
1,468
|
|
||
|
Subordinated units (4,185,418 and 6,278,127 outstanding at September 30, 2018 and December 31, 2017, respectively)
|
(38,436
|
)
|
|
(55,237
|
)
|
||
|
General partner units (461,136 outstanding at September 30, 2018 and December 31, 2017)
|
3,403
|
|
|
180
|
|
||
|
Accumulated other comprehensive income
|
43
|
|
|
1,834
|
|
||
|
Total partners’ capital
|
78,779
|
|
|
84,890
|
|
||
|
Total liabilities and partners’ capital
|
$
|
291,839
|
|
|
$
|
301,012
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
||||||
|
|
(unaudited; in thousands, except unit amounts)
|
||||||||||||
|
Common units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
19,537,971
|
|
|
$
|
136,645
|
|
|
14,185,599
|
|
|
$
|
128,903
|
|
|
Conversion of units
|
2,131,459
|
|
|
(18,245
|
)
|
|
2,162,084
|
|
|
(19,047
|
)
|
||
|
Common units issued for vested phantom units
|
245,929
|
|
|
(1,350
|
)
|
|
190,016
|
|
|
(1,072
|
)
|
||
|
Issuance of common units
|
—
|
|
|
—
|
|
|
3,000,000
|
|
|
33,700
|
|
||
|
Net income
|
—
|
|
|
15,337
|
|
|
—
|
|
|
13,421
|
|
||
|
Unit based compensation expense
|
—
|
|
|
3,753
|
|
|
—
|
|
|
2,677
|
|
||
|
Distributions
|
—
|
|
|
(23,358
|
)
|
|
—
|
|
|
(17,594
|
)
|
||
|
Ending balance
|
21,915,359
|
|
|
112,782
|
|
|
19,537,699
|
|
|
140,988
|
|
||
|
Class A units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
82,500
|
|
|
1,468
|
|
|
138,750
|
|
|
1,929
|
|
||
|
Conversion of units
|
(38,750
|
)
|
|
(674
|
)
|
|
(46,250
|
)
|
|
(606
|
)
|
||
|
Net income
|
—
|
|
|
33
|
|
|
—
|
|
|
75
|
|
||
|
Unit based compensation expense
|
—
|
|
|
144
|
|
|
—
|
|
|
356
|
|
||
|
Forfeited units
|
(5,000
|
)
|
|
73
|
|
|
(10,000
|
)
|
|
(247
|
)
|
||
|
Distributions
|
—
|
|
|
(57
|
)
|
|
—
|
|
|
(109
|
)
|
||
|
Ending balance
|
38,750
|
|
|
987
|
|
|
82,500
|
|
|
1,398
|
|
||
|
Subordinated units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
6,278,127
|
|
|
(55,237
|
)
|
|
8,370,836
|
|
|
(70,936
|
)
|
||
|
Conversion of units
|
(2,092,709
|
)
|
|
18,919
|
|
|
(2,092,709
|
)
|
|
19,653
|
|
||
|
Net income
|
—
|
|
|
3,246
|
|
|
—
|
|
|
5,021
|
|
||
|
Unit based compensation expense
|
—
|
|
|
26
|
|
|
—
|
|
|
23
|
|
||
|
Distributions
|
—
|
|
|
(5,390
|
)
|
|
—
|
|
|
(7,294
|
)
|
||
|
Ending balance
|
4,185,418
|
|
|
(38,436
|
)
|
|
6,278,127
|
|
|
(53,533
|
)
|
||
|
General Partner units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
461,136
|
|
|
180
|
|
|
461,136
|
|
|
356
|
|
||
|
Capital contribution
|
—
|
|
|
3,366
|
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
624
|
|
|
—
|
|
|
462
|
|
||
|
Unit based compensation expense
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||
|
Distributions
|
—
|
|
|
(768
|
)
|
|
—
|
|
|
(535
|
)
|
||
|
Ending balance
|
461,136
|
|
|
3,403
|
|
|
461,136
|
|
|
284
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||
|
Beginning balance
|
|
|
1,834
|
|
|
|
|
(1,726
|
)
|
||||
|
Cumulative translation adjustment
|
|
|
(1,791
|
)
|
|
|
|
4,021
|
|
||||
|
Ending balance
|
|
|
43
|
|
|
|
|
2,295
|
|
||||
|
Total partners’ capital at September 30,
|
|
|
$
|
78,779
|
|
|
|
|
$
|
91,432
|
|
||
|
|
Three months ended September 30, 2017
|
||||||||||
|
|
As reported
|
|
Adjustments
|
|
As adjusted
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenues
|
$
|
28,981
|
|
|
$
|
(1,977
|
)
|
|
$
|
27,004
|
|
|
Operating costs
|
20,182
|
|
|
(394
|
)
|
|
19,788
|
|
|||
|
Operating income
|
8,799
|
|
|
(1,583
|
)
|
|
7,216
|
|
|||
|
Other income, net
|
(48
|
)
|
|
(4
|
)
|
|
(52
|
)
|
|||
|
Income before income taxes
|
6,249
|
|
|
(1,579
|
)
|
|
4,670
|
|
|||
|
Benefit from income taxes
|
(178
|
)
|
|
(427
|
)
|
|
(605
|
)
|
|||
|
Net income
|
6,427
|
|
|
(1,152
|
)
|
|
5,275
|
|
|||
|
|
Nine months ended September 30, 2017
|
||||||||||
|
|
As reported
|
|
Adjustments
|
|
As adjusted
|
||||||
|
|
(in thousands)
|
||||||||||
|
Revenues
|
$
|
83,722
|
|
|
$
|
(1,780
|
)
|
|
$
|
81,942
|
|
|
Operating costs
|
56,925
|
|
|
(351
|
)
|
|
56,574
|
|
|||
|
Operating income
|
26,797
|
|
|
(1,429
|
)
|
|
25,368
|
|
|||
|
Other income, net
|
(40
|
)
|
|
(25
|
)
|
|
(65
|
)
|
|||
|
Income before income taxes
|
18,577
|
|
|
(1,404
|
)
|
|
17,173
|
|
|||
|
Benefit from income taxes
|
(1,427
|
)
|
|
(379
|
)
|
|
(1,806
|
)
|
|||
|
Net income
|
20,004
|
|
|
(1,025
|
)
|
|
18,979
|
|
|||
|
|
Nine months ended September 30, 2017
|
||||||||||
|
|
As reported
|
|
Adjustments
|
|
As adjusted
|
||||||
|
|
(in thousands)
|
||||||||||
|
Net income
|
$
|
20,004
|
|
|
$
|
(1,025
|
)
|
|
$
|
18,979
|
|
|
Deferred income taxes
|
86
|
|
|
(379
|
)
|
|
(293
|
)
|
|||
|
Prepaid expenses and other assets
|
1,819
|
|
|
(350
|
)
|
|
1,469
|
|
|||
|
Deferred revenue and other liabilities
|
(6,733
|
)
|
|
1,872
|
|
|
(4,861
|
)
|
|||
|
Deferred revenue
—
related party
|
1,066
|
|
|
(118
|
)
|
|
948
|
|
|||
|
Net cash provided by operating activities
|
38,228
|
|
|
(685
|
)
|
|
37,543
|
|
|||
|
Effect of exchange rates on cash
|
(148
|
)
|
|
390
|
|
|
242
|
|
|||
|
Net change in cash, cash equivalents and restricted cash
|
(3,874
|
)
|
|
(295
|
)
|
|
(4,169
|
)
|
|||
|
Cash, cash equivalents and restricted cash
—
beginning of period
|
11,705
|
|
|
5,433
|
|
|
17,138
|
|
|||
|
Cash, cash equivalents and restricted cash
—
end of period
|
7,831
|
|
|
5,138
|
|
|
12,969
|
|
|||
|
|
December 31, 2017
|
||||||||||
|
|
As reported
|
|
Adjustments
|
|
As adjusted
|
||||||
|
|
(in thousands)
|
||||||||||
|
Assets:
|
|
||||||||||
|
Accounts receivable, net
|
$
|
4,137
|
|
|
$
|
34
|
|
|
$
|
4,171
|
|
|
Prepaid expenses
|
8,957
|
|
|
(6,412
|
)
|
|
2,545
|
|
|||
|
Liabilities:
|
|
|
|
|
|
||||||
|
Deferred revenue
|
22,011
|
|
|
(18,720
|
)
|
|
3,291
|
|
|||
|
Deferred revenue
—
related party
|
5,115
|
|
|
(3,129
|
)
|
|
1,986
|
|
|||
|
Deferred income tax liabilities, net
|
614
|
|
|
3,876
|
|
|
4,490
|
|
|||
|
Partners
’
Capital Account
|
|
Amount
As reported
|
|
Cumulative Effect
|
|
Retrospectively Adjusted Amount
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Common units
|
|
$
|
122,802
|
|
|
$
|
6,101
|
|
|
$
|
128,903
|
|
|
Class A units
|
|
1,811
|
|
|
118
|
|
|
1,929
|
|
|||
|
Subordinated units
|
|
(76,749
|
)
|
|
5,813
|
|
|
(70,936
|
)
|
|||
|
General partner
|
|
111
|
|
|
245
|
|
|
356
|
|
|||
|
Accumulated other comprehensive loss
|
|
(1,157
|
)
|
|
(569
|
)
|
|
(1,726
|
)
|
|||
|
Total partners’ capital
|
|
$
|
46,818
|
|
|
$
|
11,708
|
|
|
$
|
58,526
|
|
|
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, 2018
|
||||||||||||||||||
|
|
|
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)
|
|
$
|
4,794
|
|
|
$
|
916
|
|
|
$
|
9
|
|
|
$
|
209
|
|
|
$
|
5,928
|
|
|
Less: Distributable earnings
(2)
|
|
8,200
|
|
|
1,566
|
|
|
14
|
|
|
280
|
|
|
10,060
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(3,406
|
)
|
|
$
|
(650
|
)
|
|
$
|
(5
|
)
|
|
$
|
(71
|
)
|
|
$
|
(4,132
|
)
|
|
Weighted average units outstanding
(3)
|
|
21,915
|
|
|
4,185
|
|
|
39
|
|
|
461
|
|
|
26,600
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.37
|
|
|
$
|
0.37
|
|
|
$
|
0.36
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.16
|
)
|
|
(0.16
|
)
|
|
(0.13
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.21
|
|
|
$
|
0.21
|
|
|
$
|
0.23
|
|
|
|
|
|
||||
|
|
|
(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
$107 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
$0.3575
per unit, or
$1.43
per unit on an annualized basis. Amounts presented for each class of units include a proportionate amount of the
$443 thousand
distributable to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Amended and Restated 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, 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)
|
|
$
|
3,911
|
|
|
$
|
1,200
|
|
|
$
|
16
|
|
|
$
|
148
|
|
|
$
|
5,275
|
|
|
Less: Distributable earnings
(2)
|
|
7,030
|
|
|
$
|
2,260
|
|
|
29
|
|
|
223
|
|
|
9,542
|
|
||||
|
Distributions in excess of earnings
|
|
$
|
(3,119
|
)
|
|
$
|
(1,060
|
)
|
|
$
|
(13
|
)
|
|
$
|
(75
|
)
|
|
$
|
(4,267
|
)
|
|
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)
|
|
(0.16
|
)
|
|
(0.17
|
)
|
|
(0.16
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.20
|
|
|
$
|
0.19
|
|
|
$
|
0.19
|
|
|
|
|
|
||||
|
|
|
(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 paid for the period based upon the quarterly distribution 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
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.
|
|
|
|
For the Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
|
|
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)
|
|
$
|
15,337
|
|
|
$
|
3,246
|
|
|
$
|
33
|
|
|
$
|
624
|
|
|
$
|
19,240
|
|
|
Less: Distributable earnings
(2)
|
|
24,432
|
|
|
4,665
|
|
|
42
|
|
|
805
|
|
|
29,944
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(9,095
|
)
|
|
$
|
(1,419
|
)
|
|
$
|
(9
|
)
|
|
$
|
(181
|
)
|
|
$
|
(10,704
|
)
|
|
Weighted average units outstanding
(3)
|
|
21,480
|
|
|
4,569
|
|
|
46
|
|
|
461
|
|
|
26,556
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
1.14
|
|
|
$
|
1.02
|
|
|
$
|
0.91
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.42
|
)
|
|
(0.31
|
)
|
|
(0.20
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.72
|
|
|
$
|
0.71
|
|
|
$
|
0.71
|
|
|
|
|
|
||||
|
|
|
(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
$291 thousand
attributed to the general partner for its incentive distribution rights.
|
|
(2)
|
Represents the per unit distributions paid of
$0.3525
per unit for the three months ended March 31, 2018,
$0.355
per unit for the three months ended June 30, 2018, and
$0.3575
per unit distributable for the
three months ended September 30, 2018
, representing a year-to-date distribution amount of
$1.065
per unit. Amounts presented for each class of units include a proportionate amount of the
$881 thousand
distributed and
$443 thousand
distributable to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners LP 2014 Amended and Restated 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.
|
|
|
|
For the 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)
|
|
$
|
13,421
|
|
|
$
|
5,021
|
|
|
$
|
75
|
|
|
$
|
462
|
|
|
$
|
18,979
|
|
|
Less: Distributable earnings
(2)
|
|
19,782
|
|
|
6,697
|
|
|
91
|
|
|
600
|
|
|
27,170
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(6,361
|
)
|
|
$
|
(1,676
|
)
|
|
$
|
(16
|
)
|
|
$
|
(138
|
)
|
|
$
|
(8,191
|
)
|
|
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)
|
|
(0.37
|
)
|
|
(0.25
|
)
|
|
(0.16
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
|
|
$
|
0.77
|
|
|
$
|
0.76
|
|
|
$
|
0.77
|
|
|
|
|
|
||||
|
|
|
(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 distributions paid for the period based upon the quarterly distribution amount 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 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
$1,177 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.
|
|
(1)
|
identify the contract with a customer;
|
|
(2)
|
identify the performance obligations in the contract;
|
|
(3)
|
determine the transaction price;
|
|
(4)
|
allocate the transaction price to the performance obligations in the contract; and
|
|
(5)
|
recognize revenue when a performance obligation is satisfied.
|
|
|
Three Months Ended September 30, 2018
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
10,802
|
|
|
$
|
11,858
|
|
|
$
|
22,660
|
|
|
Related party
|
$
|
2,199
|
|
|
$
|
4,727
|
|
|
$
|
6,926
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
8,749
|
|
|
$
|
12,287
|
|
|
$
|
21,036
|
|
|
Related party
|
$
|
1,231
|
|
|
$
|
4,737
|
|
|
$
|
5,968
|
|
|
|
Nine Months Ended September 30, 2018
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
33,970
|
|
|
$
|
35,875
|
|
|
$
|
69,845
|
|
|
Related party
|
$
|
5,013
|
|
|
$
|
14,038
|
|
|
$
|
19,051
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
29,824
|
|
|
$
|
39,456
|
|
|
$
|
69,280
|
|
|
Related party
|
$
|
3,571
|
|
|
$
|
9,091
|
|
|
$
|
12,662
|
|
|
|
For the three months ended December 31, 2018
|
|
2019
|
|
2020
|
|
Thereafter
|
|
Total
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
|
Terminalling Services
(1) (2)
|
$
|
24,513
|
|
|
$
|
91,692
|
|
|
$
|
57,458
|
|
|
$
|
80,668
|
|
|
$
|
254,331
|
|
|
Fleet Services
|
257
|
|
|
1,030
|
|
|
1,030
|
|
|
2,324
|
|
|
4,641
|
|
|||||
|
Total
|
$
|
24,770
|
|
|
$
|
92,722
|
|
|
$
|
58,488
|
|
|
$
|
82,992
|
|
|
$
|
258,972
|
|
|
|
|
December 31, 2017
|
|
Cash Additions for Customer Prepayments
|
|
Revenue Recognized
|
|
September 30, 2018
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Customer prepayments
|
|
$
|
3,291
|
|
|
$
|
3,071
|
|
|
$
|
(3,291
|
)
|
|
$
|
3,071
|
|
|
Customer prepayments — related party
(1)
|
|
$
|
1,576
|
|
|
$
|
1,558
|
|
|
$
|
(1,576
|
)
|
|
$
|
1,558
|
|
|
(1)
|
Includes contract liabilities associated with customer prepayments from related parties. Refer to
Note 11. Transactions with Related Parties
for additional discussion of deferred revenues associated with related parties.
|
|
|
September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
|
Cash and cash equivalents
|
$
|
7,361
|
|
|
$
|
7,831
|
|
|
Restricted Cash
|
5,834
|
|
|
5,138
|
|
||
|
Total cash, cash equivalents and restricted cash
|
$
|
13,195
|
|
|
$
|
12,969
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
Estimated
Depreciable Lives
(Years)
|
||||
|
|
(in thousands)
|
|||||||
|
Land
|
$
|
10,162
|
|
|
$
|
10,245
|
|
N/A
|
|
Trackage and facilities
|
126,561
|
|
|
128,568
|
|
10-30
|
||
|
Pipeline
|
16,336
|
|
|
16,336
|
|
20-25
|
||
|
Equipment
|
16,522
|
|
|
12,926
|
|
3-20
|
||
|
Furniture
|
66
|
|
|
67
|
|
5-10
|
||
|
Total property and equipment
|
169,647
|
|
|
168,142
|
|
|
||
|
Accumulated depreciation
|
(28,207
|
)
|
|
(22,369
|
)
|
|
||
|
Construction in progress
(1)
|
677
|
|
|
800
|
|
|
||
|
Property and equipment, net
|
$
|
142,117
|
|
|
$
|
146,573
|
|
|
|
|
|
(1)
|
The amounts classified as “Construction in progress” are excluded from amounts being depreciated. These amounts represent property that is not yet ready to be placed into productive service as of the respective consolidated balance sheet date.
|
|
(1)
|
A weighted average cost of capital of
11%
;
|
|
(2)
|
A capital structure consisting of approximately
40%
debt and
60%
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
9.0x
to
10.0x
.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(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
|
(36,178
|
)
|
|
(26,731
|
)
|
||
|
Other
|
(31
|
)
|
|
(23
|
)
|
||
|
Total accumulated amortization
|
(36,209
|
)
|
|
(26,754
|
)
|
||
|
Total intangible assets, net
|
$
|
89,857
|
|
|
$
|
99,312
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Revolving Credit Facility
|
201,000
|
|
|
202,000
|
|
||
|
Less: Deferred financing costs, net
|
(753
|
)
|
|
(1,373
|
)
|
||
|
Total long-term debt, net
|
$
|
200,247
|
|
|
$
|
200,627
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(in millions)
|
||||||
|
Aggregate borrowing capacity under Credit Agreement
|
$
|
400.0
|
|
|
$
|
400.0
|
|
|
Less: Revolving Credit Facility amounts outstanding
|
201.0
|
|
|
202.0
|
|
||
|
Letters of credit outstanding
|
—
|
|
|
—
|
|
||
|
Available under Credit Agreement
(1)
|
$
|
199.0
|
|
|
$
|
198.0
|
|
|
(1)
|
Pursuant to the terms of our Credit Agreement, our borrowing capacity, currently, is limited to
4.5
times our trailing 12-month consolidated EBITDA.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Interest expense on the Credit Agreement
|
$
|
2,611
|
|
|
$
|
2,172
|
|
|
$
|
7,379
|
|
|
$
|
6,862
|
|
|
Amortization of deferred financing costs
|
216
|
|
|
216
|
|
|
646
|
|
|
646
|
|
||||
|
Total interest expense
|
$
|
2,827
|
|
|
$
|
2,388
|
|
|
$
|
8,025
|
|
|
$
|
7,508
|
|
|
|
September 30, 2018
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable
|
$
|
27
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
Deferred revenue
|
—
|
|
|
20
|
|
|
—
|
|
|||
|
|
$
|
27
|
|
|
$
|
20
|
|
|
$
|
7
|
|
|
|
December 31, 2017
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable
|
$
|
30
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Deferred revenue
|
—
|
|
|
284
|
|
|
—
|
|
|||
|
|
$
|
30
|
|
|
$
|
284
|
|
|
$
|
—
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Terminalling services — related party
|
$
|
5,715
|
|
|
$
|
4,737
|
|
|
$
|
15,414
|
|
|
$
|
9,091
|
|
|
Fleet leases — related party
|
984
|
|
|
1,013
|
|
|
2,951
|
|
|
2,794
|
|
||||
|
Fleet services — related party
|
227
|
|
|
218
|
|
|
682
|
|
|
776
|
|
||||
|
Freight and other reimbursables — related party
|
—
|
|
|
—
|
|
|
4
|
|
|
1
|
|
||||
|
|
$
|
6,926
|
|
|
$
|
5,968
|
|
|
$
|
19,051
|
|
|
$
|
12,662
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Accounts receivable — related party
(1)
|
$
|
903
|
|
|
$
|
410
|
|
|
Accounts payable — related party
(2)
|
$
|
439
|
|
|
$
|
—
|
|
|
Other current and non-current assets — related party
(3)
|
$
|
193
|
|
|
$
|
253
|
|
|
Deferred revenue— related party
(4)
|
$
|
1,968
|
|
|
$
|
1,986
|
|
|
|
|
(1)
|
Represents the amounts of receivables outstanding from USD and affiliates for the periods indicated.
|
|
(2)
|
Represents the amounts of payables outstanding to USD and affiliates for the periods indicated
|
|
(3)
|
Represents a contract asset associated with our lease agreement with USDM.
|
|
(4)
|
Represents deferred revenues associated with our terminalling and fleet services agreements with USD and affiliates for amounts we have collected from them for their prepaid leases and prepaid minimum volume commitment fees.
|
|
Distribution Declaration Date
|
|
Record Date
|
|
Distribution
Payment Date
|
|
Amount Paid to
USDG
|
|
Amount Paid to
USD Partners GP LLC
|
||||
|
|
|
|
|
|
|
(in thousands)
|
||||||
|
February 1, 2018
|
|
February 12, 2018
|
|
February 16, 2018
|
|
$
|
4,045
|
|
|
$
|
238
|
|
|
April 26, 2018
|
|
May 7, 2018
|
|
May 11, 2018
|
|
$
|
4,074
|
|
|
$
|
249
|
|
|
July 27, 2018
|
|
August 7, 2018
|
|
August 14, 2018
|
|
$
|
4,103
|
|
|
$
|
261
|
|
|
|
Three Months Ended September 30, 2018
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
21,728
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
21,728
|
|
|
Terminalling services
—
related party
|
5,715
|
|
|
—
|
|
|
—
|
|
|
5,715
|
|
||||
|
Fleet leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Fleet leases
—
related party
|
—
|
|
|
984
|
|
|
—
|
|
|
984
|
|
||||
|
Fleet services
|
—
|
|
|
80
|
|
|
—
|
|
|
80
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
227
|
|
|
—
|
|
|
227
|
|
||||
|
Freight and other reimbursables
|
644
|
|
|
208
|
|
|
—
|
|
|
852
|
|
||||
|
Freight and other reimbursables
—
related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total revenues
|
28,087
|
|
|
1,499
|
|
|
—
|
|
|
29,586
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
3,674
|
|
|
—
|
|
|
—
|
|
|
3,674
|
|
||||
|
Pipeline fees
|
5,267
|
|
|
—
|
|
|
—
|
|
|
5,267
|
|
||||
|
Fleet leases
|
—
|
|
|
984
|
|
|
—
|
|
|
984
|
|
||||
|
Freight and other reimbursables
|
644
|
|
|
208
|
|
|
—
|
|
|
852
|
|
||||
|
Operating and maintenance
|
1,292
|
|
|
68
|
|
|
—
|
|
|
1,360
|
|
||||
|
Selling, general and administrative
|
1,346
|
|
|
401
|
|
|
2,609
|
|
|
4,356
|
|
||||
|
Depreciation and amortization
|
5,271
|
|
|
—
|
|
|
—
|
|
|
5,271
|
|
||||
|
Total operating costs
|
17,494
|
|
|
1,661
|
|
|
2,609
|
|
|
21,764
|
|
||||
|
Operating income (loss)
|
10,593
|
|
|
(162
|
)
|
|
(2,609
|
)
|
|
7,822
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
2,827
|
|
|
2,827
|
|
||||
|
Gain associated with derivative instruments
|
—
|
|
|
—
|
|
|
(413
|
)
|
|
(413
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
(30
|
)
|
|
3
|
|
|
(62
|
)
|
|
(89
|
)
|
||||
|
Other income, net
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||
|
Provision for (benefit from) income taxes
|
(431
|
)
|
|
5
|
|
|
(4
|
)
|
|
(430
|
)
|
||||
|
Net income (loss)
|
$
|
11,055
|
|
|
$
|
(170
|
)
|
|
$
|
(4,957
|
)
|
|
$
|
5,928
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
19,805
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,805
|
|
|
Terminalling services — related party
|
4,737
|
|
|
—
|
|
|
—
|
|
|
4,737
|
|
||||
|
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
|
24,542
|
|
|
2,462
|
|
|
—
|
|
|
27,004
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
2,340
|
|
|
—
|
|
|
—
|
|
|
2,340
|
|
||||
|
Pipeline fees
|
5,973
|
|
|
—
|
|
|
—
|
|
|
5,973
|
|
||||
|
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
|
15,616
|
|
|
2,079
|
|
|
2,093
|
|
|
19,788
|
|
||||
|
Operating income (loss)
|
8,926
|
|
|
383
|
|
|
(2,093
|
)
|
|
7,216
|
|
||||
|
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
|
(52
|
)
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
||||
|
Provision for (benefit from) income taxes
|
(770
|
)
|
|
196
|
|
|
(31
|
)
|
|
(605
|
)
|
||||
|
Net income (loss)
|
$
|
9,101
|
|
|
$
|
183
|
|
|
$
|
(4,009
|
)
|
|
$
|
5,275
|
|
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
65,560
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
65,560
|
|
|
Terminalling services — related party
|
15,414
|
|
|
—
|
|
|
—
|
|
|
15,414
|
|
||||
|
Fleet leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
2,951
|
|
|
—
|
|
|
2,951
|
|
||||
|
Fleet services
|
—
|
|
|
505
|
|
|
—
|
|
|
505
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
682
|
|
|
—
|
|
|
682
|
|
||||
|
Freight and other reimbursables
|
2,088
|
|
|
1,692
|
|
|
—
|
|
|
3,780
|
|
||||
|
Freight and other reimbursables
—
related party
|
3
|
|
|
1
|
|
|
—
|
|
|
4
|
|
||||
|
Total revenues
|
83,065
|
|
|
5,831
|
|
|
—
|
|
|
88,896
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
10,047
|
|
|
—
|
|
|
—
|
|
|
10,047
|
|
||||
|
Pipeline fees
|
16,109
|
|
|
—
|
|
|
—
|
|
|
16,109
|
|
||||
|
Fleet leases
|
—
|
|
|
2,961
|
|
|
—
|
|
|
2,961
|
|
||||
|
Freight and other reimbursables
|
2,091
|
|
|
1,693
|
|
|
—
|
|
|
3,784
|
|
||||
|
Operating and maintenance
|
3,336
|
|
|
217
|
|
|
—
|
|
|
3,553
|
|
||||
|
Selling, general and administrative
|
4,133
|
|
|
961
|
|
|
8,458
|
|
|
13,552
|
|
||||
|
Depreciation and amortization
|
15,807
|
|
|
—
|
|
|
—
|
|
|
15,807
|
|
||||
|
Total operating costs
|
51,523
|
|
|
5,832
|
|
|
8,458
|
|
|
65,813
|
|
||||
|
Operating income (loss)
|
31,542
|
|
|
(1
|
)
|
|
(8,458
|
)
|
|
23,083
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
8,025
|
|
|
8,025
|
|
||||
|
Gain associated with derivative instruments
|
—
|
|
|
—
|
|
|
(1,823
|
)
|
|
(1,823
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
32
|
|
|
(4
|
)
|
|
(211
|
)
|
|
(183
|
)
|
||||
|
Other expense, net
|
71
|
|
|
—
|
|
|
—
|
|
|
71
|
|
||||
|
Provision for (benefit from) income taxes
|
(2,265
|
)
|
|
21
|
|
|
(3
|
)
|
|
(2,247
|
)
|
||||
|
Net income (loss)
|
$
|
33,704
|
|
|
$
|
(18
|
)
|
|
$
|
(14,446
|
)
|
|
$
|
19,240
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
65,463
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
65,463
|
|
|
|
Terminalling services — related party
|
$
|
9,091
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
9,091
|
|
|
|
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
|
74,664
|
|
|
7,278
|
|
|
—
|
|
|
81,942
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
6,148
|
|
|
—
|
|
|
—
|
|
|
6,148
|
|
||||
|
Pipeline fees
|
16,802
|
|
|
—
|
|
|
—
|
|
|
16,802
|
|
||||
|
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
|
43,784
|
|
|
6,076
|
|
|
6,714
|
|
|
56,574
|
|
||||
|
Operating income (loss)
|
30,880
|
|
|
1,202
|
|
|
(6,714
|
)
|
|
25,368
|
|
||||
|
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
|
(65
|
)
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
||||
|
Provision for (benefit from) income taxes
|
(2,140
|
)
|
|
511
|
|
|
(177
|
)
|
|
(1,806
|
)
|
||||
|
Net income (loss)
|
$
|
31,669
|
|
|
$
|
685
|
|
|
$
|
(13,375
|
)
|
|
$
|
18,979
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
15,814
|
|
|
$
|
14,076
|
|
|
$
|
47,197
|
|
|
$
|
46,336
|
|
|
Fleet services
|
(162
|
)
|
|
383
|
|
|
(1
|
)
|
|
1,202
|
|
||||
|
Corporate activities
(1)
|
(1,171
|
)
|
|
(1,147
|
)
|
|
(4,163
|
)
|
|
(3,752
|
)
|
||||
|
Total Adjusted EBITDA
|
14,481
|
|
|
13,312
|
|
|
43,033
|
|
|
43,786
|
|
||||
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs
|
216
|
|
|
216
|
|
|
646
|
|
|
646
|
|
||||
|
Deferred income taxes
|
(731
|
)
|
|
(647
|
)
|
|
(3,269
|
)
|
|
(293
|
)
|
||||
|
Changes in accounts receivable and other assets
|
5,836
|
|
|
2,822
|
|
|
(578
|
)
|
|
1,512
|
|
||||
|
Changes in accounts payable and accrued expenses
|
(4,767
|
)
|
|
2,033
|
|
|
(1,789
|
)
|
|
947
|
|
||||
|
Changes in deferred revenue and other liabilities
|
(150
|
)
|
|
(1,176
|
)
|
|
(386
|
)
|
|
(3,913
|
)
|
||||
|
Interest expense, net
|
(2,827
|
)
|
|
(2,384
|
)
|
|
(8,025
|
)
|
|
(7,500
|
)
|
||||
|
Benefit from income taxes
|
430
|
|
|
605
|
|
|
2,247
|
|
|
1,806
|
|
||||
|
Foreign currency transaction gain
(2)
|
89
|
|
|
457
|
|
|
183
|
|
|
527
|
|
||||
|
Other income
|
—
|
|
|
4
|
|
|
—
|
|
|
25
|
|
||||
|
Non-cash contract asset
(3)
|
51
|
|
|
—
|
|
|
154
|
|
|
—
|
|
||||
|
Net cash provided by operating activities
|
$
|
12,628
|
|
|
$
|
15,242
|
|
|
$
|
32,216
|
|
|
$
|
37,543
|
|
|
(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 the change in non-cash contract assets associated with revenue recognized in advance at blended rates based on the escalation clauses in certain of our agreements. Refer to
Note 4. Revenues
— Contract Assets for more information.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||
|
Income tax expense at the U.S. federal statutory rate
|
$
|
1,154
|
|
|
21
|
%
|
|
$
|
1,588
|
|
|
34
|
%
|
|
$
|
3,568
|
|
|
21
|
%
|
|
$
|
5,839
|
|
|
34
|
%
|
|
Amount attributable to partnership not subject to income tax
|
(1,582
|
)
|
|
(29
|
)%
|
|
(2,418
|
)
|
|
(52
|
)%
|
|
(5,483
|
)
|
|
(32
|
)%
|
|
(8,132
|
)
|
|
(47
|
)%
|
||||
|
Foreign income tax rate differential
|
(108
|
)
|
|
(2
|
)%
|
|
199
|
|
|
4
|
%
|
|
(494
|
)
|
|
(3
|
)%
|
|
553
|
|
|
3
|
%
|
||||
|
Other
|
56
|
|
|
1
|
%
|
|
28
|
|
|
1
|
%
|
|
12
|
|
|
—
|
%
|
|
39
|
|
|
—
|
%
|
||||
|
State income tax expense (benefit)
(1)
|
2
|
|
|
—
|
%
|
|
(21
|
)
|
|
—
|
%
|
|
(4
|
)
|
|
—
|
%
|
|
(139
|
)
|
|
(1
|
)%
|
||||
|
Change in valuation allowance
|
48
|
|
|
1
|
%
|
|
19
|
|
|
—
|
%
|
|
154
|
|
|
1
|
%
|
|
34
|
|
|
—
|
%
|
||||
|
Benefit from income taxes
|
$
|
(430
|
)
|
|
(8
|
)%
|
|
$
|
(605
|
)
|
|
(13
|
)%
|
|
$
|
(2,247
|
)
|
|
(13
|
)%
|
|
$
|
(1,806
|
)
|
|
(11
|
)%
|
|
(1)
|
Net of the federal income tax expense or benefit for the deduction associated with state income taxes.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Current income tax expense (benefit):
|
|
|
|
|
|
|
|
||||||||
|
U.S. federal income tax
|
$
|
—
|
|
|
$
|
289
|
|
|
$
|
4
|
|
|
$
|
662
|
|
|
U.S. federal operating loss carryforward
|
—
|
|
|
56
|
|
|
—
|
|
|
(200
|
)
|
||||
|
State income tax expense (benefit)
|
2
|
|
|
(17
|
)
|
|
(4
|
)
|
|
(126
|
)
|
||||
|
Canadian federal and provincial income taxes expense (benefit)
|
299
|
|
|
(286
|
)
|
|
1,022
|
|
|
(1,849
|
)
|
||||
|
Total current income tax expense (benefit)
|
301
|
|
|
42
|
|
|
1,022
|
|
|
(1,513
|
)
|
||||
|
Deferred income tax expense (benefit):
|
|
|
|
|
|
|
|
||||||||
|
U.S. federal income tax expense (benefit)
|
—
|
|
|
(164
|
)
|
|
16
|
|
|
10
|
|
||||
|
Canadian federal and provincial income taxes benefit
|
(731
|
)
|
|
(483
|
)
|
|
(3,285
|
)
|
|
(303
|
)
|
||||
|
Total change in deferred income tax benefit
|
(731
|
)
|
|
(647
|
)
|
|
(3,269
|
)
|
|
(293
|
)
|
||||
|
Benefit from income taxes
|
$
|
(430
|
)
|
|
$
|
(605
|
)
|
|
$
|
(2,247
|
)
|
|
$
|
(1,806
|
)
|
|
|
September 30, 2018
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Other assets
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
Prepaid expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Capital loss carryforwards
|
—
|
|
|
469
|
|
|
469
|
|
|||
|
Operating loss carryforwards
|
138
|
|
|
—
|
|
|
138
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Unbilled revenue
|
—
|
|
|
(276
|
)
|
|
(276
|
)
|
|||
|
Deferred revenues
|
—
|
|
|
(816
|
)
|
|
(816
|
)
|
|||
|
Property and equipment
|
—
|
|
|
(15
|
)
|
|
(15
|
)
|
|||
|
Valuation allowance
|
(154
|
)
|
|
(469
|
)
|
|
(623
|
)
|
|||
|
Deferred income tax liability, net
|
$
|
—
|
|
|
$
|
(1,107
|
)
|
|
$
|
(1,107
|
)
|
|
|
December 31, 2017
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Other assets
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
Prepaid expenses
|
—
|
|
|
1,731
|
|
|
1,731
|
|
|||
|
Capital loss carryforwards
|
—
|
|
|
469
|
|
|
469
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Unbilled revenue
|
—
|
|
|
(284
|
)
|
|
(284
|
)
|
|||
|
Deferred revenues
|
—
|
|
|
(5,607
|
)
|
|
(5,607
|
)
|
|||
|
Property and equipment
|
—
|
|
|
(346
|
)
|
|
(346
|
)
|
|||
|
Valuation allowance
|
—
|
|
|
(469
|
)
|
|
(469
|
)
|
|||
|
Deferred income tax asset (liability), net
|
$
|
16
|
|
|
$
|
(4,506
|
)
|
|
$
|
(4,490
|
)
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Other non-current assets
|
$
|
2,044
|
|
|
$
|
183
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Loss (gain) associated with derivative instruments
|
$
|
(413
|
)
|
|
$
|
667
|
|
|
$
|
(1,823
|
)
|
|
$
|
1,279
|
|
|
|
At September 30, 2018
|
|
At December 31, 2017
|
||||||||||||
|
|
|
Notional
|
|
Interest Rate Parameters
|
|
Fair Value
|
|
Fair Value
|
|||||||
|
|
|
|
|
|
|
(in thousands)
|
|||||||||
|
Collar Agreements Maturing in 2022
|
|
|
|
|
|
|
|
|
|||||||
|
Ceiling
|
|
$
|
100,000,000
|
|
|
2.5
|
%
|
|
$
|
2,328
|
|
|
$
|
938
|
|
|
Floor
|
|
$
|
100,000,000
|
|
|
1.7
|
%
|
|
(284
|
)
|
|
(755
|
)
|
||
|
Total
|
|
|
|
|
|
$
|
2,044
|
|
|
$
|
183
|
|
|||
|
|
|
September 30, 2018
|
||||||||||||||||||
|
|
|
Current assets
|
|
Non-current assets
|
|
Current liabilities
|
|
Non-current liabilities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Fair value of derivatives — gross presentation
|
|
$
|
—
|
|
|
$
|
2,328
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,328
|
|
|
Effects of netting arrangements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
$
|
(284
|
)
|
||||
|
Fair value of derivatives — net presentation
|
|
$
|
—
|
|
|
$
|
2,328
|
|
|
$
|
—
|
|
|
$
|
(284
|
)
|
|
$
|
2,044
|
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
|
Current assets
|
|
Non-current assets
|
|
Current liabilities
|
|
Non-current liabilities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Fair value of derivatives — gross presentation
|
|
$
|
—
|
|
|
$
|
938
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
938
|
|
|
Effects of netting arrangements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(755
|
)
|
|
$
|
(755
|
)
|
||||
|
Fair value of derivatives — net presentation
|
|
$
|
—
|
|
|
$
|
938
|
|
|
$
|
—
|
|
|
$
|
(755
|
)
|
|
$
|
183
|
|
|
|
|
Nine Months Ended September 30,
|
||||
|
|
|
2018
|
|
2017
|
||
|
Class A units outstanding at beginning of period
|
|
82,500
|
|
|
138,750
|
|
|
Vested
|
|
(38,750
|
)
|
|
(46,250
|
)
|
|
Forfeited
|
|
(5,000
|
)
|
|
(10,000
|
)
|
|
Class A units outstanding at end of period
|
|
38,750
|
|
|
82,500
|
|
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Selling, general and administrative
|
$
|
42
|
|
|
$
|
(124
|
)
|
|
$
|
216
|
|
|
$
|
108
|
|
|
|
Director and Independent Consultant Phantom Units
|
|
Employee Phantom Units
|
|
Weighted-Average Grant Date Fair Value Per Phantom Unit
|
||||
|
Phantom Unit awards at December 31, 2017
|
24,999
|
|
|
1,111,849
|
|
|
$
|
10.90
|
|
|
Granted
|
34,611
|
|
|
487,839
|
|
|
$
|
11.54
|
|
|
Vested
|
(24,999
|
)
|
|
(338,071
|
)
|
|
$
|
10.86
|
|
|
Forfeited
|
—
|
|
|
(56,740
|
)
|
|
$
|
11.07
|
|
|
Phantom Unit awards at September 30, 2018
|
34,611
|
|
|
1,204,877
|
|
|
$
|
11.18
|
|
|
|
Director and Independent Consultant Phantom Units
|
|
Employee Phantom Units
|
|
Weighted-Average Grant Date Fair Value Per Phantom 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
|
|
|
|
Director and Independent Consultant Phantom Units
|
|
Employee Phantom Units
|
|
Weighted-Average Grant Date Fair Value Per Phantom Unit
|
||||
|
Phantom Unit awards at December 31, 2017
|
8,333
|
|
|
27,794
|
|
|
$
|
11.29
|
|
|
Granted
|
11,348
|
|
|
20,142
|
|
|
$
|
11.55
|
|
|
Vested
|
(8,333
|
)
|
|
—
|
|
|
$
|
12.80
|
|
|
Phantom Unit awards at September 30, 2018
|
11,348
|
|
|
47,936
|
|
|
$
|
12.13
|
|
|
|
Director and Independent Consultant Phantom Units
|
|
Employee Phantom Units
|
|
Weighted-Average Grant Date Fair Value Per Phantom 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
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Equity-classified Phantom Units
(1)
|
$
|
440
|
|
|
$
|
388
|
|
|
$
|
1,269
|
|
|
$
|
1,048
|
|
|
Liability-classified Phantom Units
|
21
|
|
|
17
|
|
|
55
|
|
|
48
|
|
||||
|
Total
|
$
|
461
|
|
|
$
|
405
|
|
|
$
|
1,324
|
|
|
$
|
1,096
|
|
|
(1)
|
We had
no
reclassifications to unit based compensation expense for the
three months ended September 30, 2018
and reclassifications of
$61 thousand
to unit based compensation expense for the
three months ended September 30, 2017
for DERs paid in relation to Phantom Units that have been forfeited. For the
nine months ended September 30, 2018
and
2017
, we reclassified
$84 thousand
and
$64 thousand
, respectively, to unit based compensation expense for Phantom Unit forfeitures.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
|
Cash paid (received) for income taxes
|
$
|
626
|
|
|
$
|
(1,250
|
)
|
|
Cash paid for interest
|
$
|
7,499
|
|
|
$
|
7,102
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
|
Loss associated with disposal of assets
|
$
|
73
|
|
|
$
|
18
|
|
|
Amortization of deferred financing costs
|
646
|
|
|
646
|
|
||
|
Total
|
$
|
719
|
|
|
$
|
664
|
|
|
•
|
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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Reconciliation of Net cash provided by operating activities to Adjusted EBITDA and Distributable cash flow:
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities
|
$
|
12,628
|
|
|
$
|
15,242
|
|
|
$
|
32,216
|
|
|
$
|
37,543
|
|
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs
|
(216
|
)
|
|
(216
|
)
|
|
(646
|
)
|
|
(646
|
)
|
||||
|
Deferred income taxes
|
731
|
|
|
647
|
|
|
3,269
|
|
|
293
|
|
||||
|
Changes in accounts receivable and other assets
|
(5,836
|
)
|
|
(2,822
|
)
|
|
578
|
|
|
(1,512
|
)
|
||||
|
Changes in accounts payable and accrued expenses
|
4,767
|
|
|
(2,033
|
)
|
|
1,789
|
|
|
(947
|
)
|
||||
|
Changes in deferred revenue and other liabilities
|
150
|
|
|
1,176
|
|
|
386
|
|
|
3,913
|
|
||||
|
Interest expense, net
|
2,827
|
|
|
2,384
|
|
|
8,025
|
|
|
7,500
|
|
||||
|
Benefit from income taxes
|
(430
|
)
|
|
(605
|
)
|
|
(2,247
|
)
|
|
(1,806
|
)
|
||||
|
Foreign currency transaction gain
(1)
|
(89
|
)
|
|
(457
|
)
|
|
(183
|
)
|
|
(527
|
)
|
||||
|
Other income
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(25
|
)
|
||||
|
Non-cash contract asset
(2)
|
(51
|
)
|
|
—
|
|
|
(154
|
)
|
|
—
|
|
||||
|
Adjusted EBITDA
|
14,481
|
|
|
13,312
|
|
|
43,033
|
|
|
43,786
|
|
||||
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Cash received (paid) for income taxes
(3)
|
(177
|
)
|
|
2,664
|
|
|
(626
|
)
|
|
1,250
|
|
||||
|
Cash paid for interest
|
(2,678
|
)
|
|
(2,165
|
)
|
|
(7,499
|
)
|
|
(7,102
|
)
|
||||
|
Maintenance capital expenditures
|
(18
|
)
|
|
(274
|
)
|
|
(98
|
)
|
|
(472
|
)
|
||||
|
Distributable cash flow
|
$
|
11,608
|
|
|
$
|
13,537
|
|
|
$
|
34,810
|
|
|
$
|
37,462
|
|
|
(1)
|
Represents foreign exchange transaction amounts associated with activities between our U.S. and Canadian subsidiaries.
|
|
(2)
|
Represents the change in non-cash contract assets associated with revenue recognized in advance at blended rates based on the escalation clauses in certain of our agreements. Refer to
Note 4. Revenues
— Contract Assets of our consolidated financial statements included in Part I — Financial Information, Item 1. Financial Statements of this Report for more information.
|
|
(3)
|
Includes a partial 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 a partial refund of $0.7 million (representing C$0.9 million) received in the nine months ended September 30, 2017, 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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Operating income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
10,593
|
|
|
$
|
8,926
|
|
|
$
|
31,542
|
|
|
$
|
30,880
|
|
|
Fleet services
|
(162
|
)
|
|
383
|
|
|
(1
|
)
|
|
1,202
|
|
||||
|
Corporate and other
|
(2,609
|
)
|
|
(2,093
|
)
|
|
(8,458
|
)
|
|
(6,714
|
)
|
||||
|
Total operating income
|
7,822
|
|
|
7,216
|
|
|
23,083
|
|
|
25,368
|
|
||||
|
Interest expense, net
|
2,827
|
|
|
2,388
|
|
|
8,025
|
|
|
7,508
|
|
||||
|
Loss (gain) associated with derivative instruments
|
(413
|
)
|
|
667
|
|
|
(1,823
|
)
|
|
1,279
|
|
||||
|
Foreign currency transaction gain
|
(89
|
)
|
|
(457
|
)
|
|
(183
|
)
|
|
(527
|
)
|
||||
|
Other expense (income), net
|
(1
|
)
|
|
(52
|
)
|
|
71
|
|
|
(65
|
)
|
||||
|
Benefit from income taxes
|
(430
|
)
|
|
(605
|
)
|
|
(2,247
|
)
|
|
(1,806
|
)
|
||||
|
Net income
|
$
|
5,928
|
|
|
$
|
5,275
|
|
|
$
|
19,240
|
|
|
$
|
18,979
|
|
|
•
|
our average daily terminal throughput increased to
98,936
bpd for the
nine months ended September 30, 2018
, from
31,100
bpd for the same period in 2017, due primarily to increased activity by customers of our Hardisty terminal resulting from increased Western Canadian crude oil production and constrained pipeline takeaway capacity out of the region, coupled with the commencement of operations at our Stroud terminal in the fourth quarter of 2017;
|
|
•
|
the positive impact to operating income of our terminalling services business associated with the commencement of operations of our Stroud terminal in October 2017, which contributed $8.2 million of incremental operating income during the current year. The increase was partially offset by the impact of the customer agreements at our Casper and San Antonio terminals that concluded in August 2017 and May 2017, respectively;
|
|
•
|
a decrease in the operating income of our fleet services business associated with the conclusion of contracts for approximately 600 railcars;
|
|
•
|
an increase in corporate and other operating costs primarily due to higher unit based compensation expenses and consulting costs associated with accounting projects;
|
|
•
|
an increase in interest expense due to a rising interest rate environment;
|
|
•
|
a derivative instrument gain associated with our interest rate derivative financial instruments; and
|
|
•
|
a benefit from income taxes associated with the partial recovery of a deferred tax liability due to our adoption of ASC 606.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
27,443
|
|
|
$
|
24,542
|
|
|
$
|
80,974
|
|
|
$
|
74,554
|
|
|
Freight and other reimbursables
|
644
|
|
|
—
|
|
|
2,091
|
|
|
110
|
|
||||
|
Total revenues
|
28,087
|
|
|
24,542
|
|
|
83,065
|
|
|
74,664
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
3,674
|
|
|
2,340
|
|
|
10,047
|
|
|
6,148
|
|
||||
|
Pipeline fees
|
5,267
|
|
|
5,973
|
|
|
16,109
|
|
|
16,802
|
|
||||
|
Freight and other reimbursables
|
644
|
|
|
—
|
|
|
2,091
|
|
|
110
|
|
||||
|
Operating and maintenance
|
1,292
|
|
|
654
|
|
|
3,336
|
|
|
1,765
|
|
||||
|
Selling, general and administrative
|
1,346
|
|
|
1,395
|
|
|
4,133
|
|
|
3,795
|
|
||||
|
Depreciation and amortization
|
5,271
|
|
|
5,254
|
|
|
15,807
|
|
|
15,164
|
|
||||
|
Total operating costs
|
17,494
|
|
|
15,616
|
|
|
51,523
|
|
|
43,784
|
|
||||
|
Operating income
|
10,593
|
|
|
8,926
|
|
|
31,542
|
|
|
30,880
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
170
|
|
||||
|
Loss associated with derivative instruments
|
—
|
|
|
667
|
|
|
—
|
|
|
1,279
|
|
||||
|
Foreign currency transaction loss (gain)
|
(30
|
)
|
|
(20
|
)
|
|
32
|
|
|
(33
|
)
|
||||
|
Other expense (income), net
|
(1
|
)
|
|
(52
|
)
|
|
71
|
|
|
(65
|
)
|
||||
|
Benefit from income taxes
|
(431
|
)
|
|
(770
|
)
|
|
(2,265
|
)
|
|
(2,140
|
)
|
||||
|
Net income
|
$
|
11,055
|
|
|
$
|
9,101
|
|
|
$
|
33,704
|
|
|
$
|
31,669
|
|
|
Average daily terminal throughput (bpd)
|
121,983
|
|
|
37,883
|
|
|
98,936
|
|
|
31,100
|
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Fleet leases
|
$
|
984
|
|
|
$
|
1,656
|
|
|
$
|
2,951
|
|
|
$
|
4,723
|
|
|
Fleet services
|
307
|
|
|
688
|
|
|
1,187
|
|
|
2,181
|
|
||||
|
Freight and other reimbursables
|
208
|
|
|
118
|
|
|
1,693
|
|
|
374
|
|
||||
|
Total revenues
|
1,499
|
|
|
2,462
|
|
|
5,831
|
|
|
7,278
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Fleet leases
|
984
|
|
|
1,656
|
|
|
2,961
|
|
|
4,723
|
|
||||
|
Freight and other reimbursables
|
208
|
|
|
118
|
|
|
1,693
|
|
|
374
|
|
||||
|
Operating and maintenance
|
68
|
|
|
95
|
|
|
217
|
|
|
285
|
|
||||
|
Selling, general and administrative
|
401
|
|
|
210
|
|
|
961
|
|
|
694
|
|
||||
|
Total operating costs
|
1,661
|
|
|
2,079
|
|
|
5,832
|
|
|
6,076
|
|
||||
|
Operating income (loss)
|
(162
|
)
|
|
383
|
|
|
(1
|
)
|
|
1,202
|
|
||||
|
Foreign currency transaction loss (gain)
|
3
|
|
|
4
|
|
|
(4
|
)
|
|
6
|
|
||||
|
Provision for (benefit from) income taxes
|
5
|
|
|
196
|
|
|
21
|
|
|
511
|
|
||||
|
Net income
|
$
|
(170
|
)
|
|
$
|
183
|
|
|
$
|
(18
|
)
|
|
$
|
685
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative
|
$
|
2,609
|
|
|
$
|
2,093
|
|
|
$
|
8,458
|
|
|
$
|
6,714
|
|
|
Operating loss
|
(2,609
|
)
|
|
(2,093
|
)
|
|
(8,458
|
)
|
|
(6,714
|
)
|
||||
|
Interest expense
|
2,827
|
|
|
2,388
|
|
|
8,025
|
|
|
7,338
|
|
||||
|
Gain associated with derivative instruments
|
(413
|
)
|
|
—
|
|
|
(1,823
|
)
|
|
—
|
|
||||
|
Foreign currency transaction loss (gain)
|
(62
|
)
|
|
(441
|
)
|
|
(211
|
)
|
|
(500
|
)
|
||||
|
Provision for (benefit from) income taxes
|
(4
|
)
|
|
(31
|
)
|
|
(3
|
)
|
|
(177
|
)
|
||||
|
Net loss
|
$
|
(4,957
|
)
|
|
$
|
(4,009
|
)
|
|
$
|
(14,446
|
)
|
|
$
|
(13,375
|
)
|
|
•
|
financing current operations;
|
|
•
|
servicing our debt;
|
|
•
|
funding capital expenditures, including potential acquisitions and the costs to construct new assets; and
|
|
•
|
making distributions to our unitholders.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
(in millions)
|
||||||
|
Cash and cash equivalents
(1)
|
$
|
7.4
|
|
|
$
|
7.9
|
|
|
Aggregate borrowing capacity under Credit Agreement
|
400.0
|
|
|
400.0
|
|
||
|
Revolving Credit Facility amounts outstanding
|
201.0
|
|
|
202.0
|
|
||
|
Letters of credit outstanding
|
—
|
|
|
—
|
|
||
|
Total available liquidity
(2)
|
$
|
206.4
|
|
|
$
|
205.9
|
|
|
(1)
|
Excludes amounts that are restricted pursuant to our collaborative agreement with Gibson.
|
|
(2)
|
Pursuant to the terms of our Credit Agreement, our borrowing capacity currently is limited to
4.5
times our trailing 12-month consolidated EBITDA.
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by (used in):
|
|
|
|
||||
|
Operating activities
|
$
|
32,216
|
|
|
$
|
37,543
|
|
|
Investing activities
|
(207
|
)
|
|
(26,708
|
)
|
||
|
Financing activities
|
(31,923
|
)
|
|
(15,246
|
)
|
||
|
Effect of exchange rates on cash
|
(679
|
)
|
|
242
|
|
||
|
Net change in cash, cash equivalents and restricted cash
|
$
|
(593
|
)
|
|
$
|
(4,169
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
15,814
|
|
|
$
|
14,076
|
|
|
$
|
47,197
|
|
|
$
|
46,336
|
|
|
Fleet services
|
(162
|
)
|
|
383
|
|
|
(1
|
)
|
|
1,202
|
|
||||
|
Corporate activities
(1)
|
(1,171
|
)
|
|
(1,147
|
)
|
|
(4,163
|
)
|
|
(3,752
|
)
|
||||
|
Total Adjusted EBITDA
|
14,481
|
|
|
13,312
|
|
|
43,033
|
|
|
43,786
|
|
||||
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs
|
216
|
|
|
216
|
|
|
646
|
|
|
646
|
|
||||
|
Deferred income taxes
|
(731
|
)
|
|
(647
|
)
|
|
(3,269
|
)
|
|
(293
|
)
|
||||
|
Changes in accounts receivable and other assets
|
5,836
|
|
|
2,822
|
|
|
(578
|
)
|
|
1,512
|
|
||||
|
Changes in accounts payable and accrued expenses
|
(4,767
|
)
|
|
2,033
|
|
|
(1,789
|
)
|
|
947
|
|
||||
|
Changes in deferred revenue and other liabilities
|
(150
|
)
|
|
(1,176
|
)
|
|
(386
|
)
|
|
(3,913
|
)
|
||||
|
Interest expense, net
|
(2,827
|
)
|
|
(2,384
|
)
|
|
(8,025
|
)
|
|
(7,500
|
)
|
||||
|
Benefit from income taxes
|
430
|
|
|
605
|
|
|
2,247
|
|
|
1,806
|
|
||||
|
Foreign currency transaction gain
(2)
|
89
|
|
|
457
|
|
|
183
|
|
|
527
|
|
||||
|
Other income
|
—
|
|
|
4
|
|
|
—
|
|
|
25
|
|
||||
|
Non-cash contract asset
(3)
|
51
|
|
|
—
|
|
|
154
|
|
|
—
|
|
||||
|
Net cash provided by operating activities
|
$
|
12,628
|
|
|
$
|
15,242
|
|
|
$
|
32,216
|
|
|
$
|
37,543
|
|
|
(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 the change in non-cash contract assets associated with revenue recognized in advance at blended rates based on the escalation clauses in certain of our agreements.
Refer to Note 4. Revenues
— Contract Assets of our consolidated financial statements included in Part I — Financial Information, Item 1. Financial Statements of this Report for more information.
|
|
(1)
|
identify the contract with a customer;
|
|
(2)
|
identify the performance obligations in the contract;
|
|
(3)
|
determine the transaction price;
|
|
(4)
|
allocate the transaction price to the performance obligations in the contract; and
|
|
(5)
|
recognize revenue when a performance obligation is satisfied.
|
|
(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 for additional terminalling connectivity and unloading racks;
|
|
(2)
|
Expanding existing business and attracting new customers to produce approximately $15 to $20 million of incremental annual revenue;
|
|
(3)
|
A weighted average cost of capital of
11%
;
|
|
(4)
|
A capital structure consisting of approximately
40%
debt and
60%
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
9.0x
to
10.0x
.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk.
|
|
|
At September 30, 2018
|
|
At December 31, 2017
|
||||||||||||
|
|
|
Notional
|
|
Interest Rate Parameters
|
|
Fair Value
|
|
Fair Value
|
|||||||
|
|
|
|
|
|
|
(in thousands)
|
|||||||||
|
Collar Agreements Maturing in 2022
|
|
|
|
|
|
|
|
|
|||||||
|
Ceiling
|
|
$
|
100,000,000
|
|
|
2.5
|
%
|
|
$
|
2,328
|
|
|
$
|
938
|
|
|
Floor
|
|
$
|
100,000,000
|
|
|
1.7
|
%
|
|
(284
|
)
|
|
(755
|
)
|
||
|
Total
|
|
|
|
|
|
$
|
2,044
|
|
|
$
|
183
|
|
|||
|
Item 4.
|
Controls and Procedures.
|
|
|
|
Index of Exhibits
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
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.
|
|
|
|
USD P
ARTNERS
LP
(Registrant)
|
|
|
|
|
|
|
|
|
|
By:
|
USD Partners GP LLC,
its General Partner
|
|
|
|
|
|
|
Date:
|
November 6, 2018
|
By:
|
/s/ Dan Borgen
|
|
|
|
|
Dan Borgen
Chief Executive Officer and President
(Principal Executive Officer)
|
|
|
|
|
|
|
Date:
|
November 6, 2018
|
By:
|
/s/ Adam Altsuler
|
|
|
|
|
Adam Altsuler
Senior Vice President and Chief Financial Officer
(Principal Financial Officer)
|
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 |
|---|