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.)
|
|
Title of each class
|
Trading Symbol
|
Name of each exchange on which registered
|
|
Common Units Representing Limited Partner Interests
|
USDP
|
New York Stock Exchange
|
|
Large accelerated filer
¨
|
Accelerated filer
x
|
|
Non-accelerated filer
¨
|
Smaller reporting company
x
|
|
|
Emerging growth company
x
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(unaudited; in thousands of US dollars, except per unit amounts)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
19,730
|
|
|
$
|
22,511
|
|
|
$
|
39,728
|
|
|
$
|
44,516
|
|
|
Terminalling services — related party
|
5,525
|
|
|
5,003
|
|
|
11,163
|
|
|
9,699
|
|
||||
|
Fleet leases — related party
|
983
|
|
|
983
|
|
|
1,967
|
|
|
1,967
|
|
||||
|
Fleet services
|
51
|
|
|
81
|
|
|
108
|
|
|
425
|
|
||||
|
Fleet services — related party
|
228
|
|
|
228
|
|
|
455
|
|
|
455
|
|
||||
|
Freight and other reimbursables
|
298
|
|
|
769
|
|
|
701
|
|
|
2,244
|
|
||||
|
Freight and other reimbursables — related party
|
—
|
|
|
2
|
|
|
61
|
|
|
4
|
|
||||
|
Total revenues
|
26,815
|
|
|
29,577
|
|
|
54,183
|
|
|
59,310
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
3,699
|
|
|
3,311
|
|
|
7,264
|
|
|
6,373
|
|
||||
|
Pipeline fees
|
4,902
|
|
|
5,118
|
|
|
9,963
|
|
|
10,842
|
|
||||
|
Freight and other reimbursables
|
298
|
|
|
771
|
|
|
762
|
|
|
2,248
|
|
||||
|
Operating and maintenance
|
2,510
|
|
|
2,498
|
|
|
5,721
|
|
|
4,854
|
|
||||
|
Selling, general and administrative
|
2,722
|
|
|
2,455
|
|
|
5,199
|
|
|
5,449
|
|
||||
|
Selling, general and administrative — related party
|
2,225
|
|
|
1,917
|
|
|
4,675
|
|
|
3,747
|
|
||||
|
Depreciation and amortization
|
5,283
|
|
|
5,260
|
|
|
10,017
|
|
|
10,536
|
|
||||
|
Total operating costs
|
21,639
|
|
|
21,330
|
|
|
43,601
|
|
|
44,049
|
|
||||
|
Operating income
|
5,176
|
|
|
8,247
|
|
|
10,582
|
|
|
15,261
|
|
||||
|
Interest expense
|
2,982
|
|
|
2,713
|
|
|
6,169
|
|
|
5,198
|
|
||||
|
Loss (gain) associated with derivative instruments
|
1,074
|
|
|
(386
|
)
|
|
1,746
|
|
|
(1,410
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
20
|
|
|
117
|
|
|
202
|
|
|
(94
|
)
|
||||
|
Other expense (income), net
|
21
|
|
|
1
|
|
|
(3
|
)
|
|
72
|
|
||||
|
Income before income taxes
|
1,079
|
|
|
5,802
|
|
|
2,468
|
|
|
11,495
|
|
||||
|
Provision for (benefit from) income taxes
|
128
|
|
|
(910
|
)
|
|
198
|
|
|
(1,817
|
)
|
||||
|
Net income
|
$
|
951
|
|
|
$
|
6,712
|
|
|
$
|
2,270
|
|
|
$
|
13,312
|
|
|
Net income attributable to limited partner interests
|
$
|
774
|
|
|
$
|
6,498
|
|
|
$
|
1,929
|
|
|
$
|
12,897
|
|
|
Net income per common unit (basic and diluted)
|
$
|
0.03
|
|
|
$
|
0.25
|
|
|
$
|
0.07
|
|
|
$
|
0.49
|
|
|
Weighted average common units outstanding
|
24,410
|
|
|
21,914
|
|
|
23,739
|
|
|
21,259
|
|
||||
|
Net income per subordinated unit (basic and diluted)
|
$
|
0.03
|
|
|
$
|
0.25
|
|
|
$
|
0.06
|
|
|
$
|
0.49
|
|
|
Weighted average subordinated units outstanding
|
2,093
|
|
|
4,185
|
|
|
2,671
|
|
|
4,764
|
|
||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(unaudited; in thousands of US dollars)
|
||||||||||||||
|
Net income
|
$
|
951
|
|
|
$
|
6,712
|
|
|
$
|
2,270
|
|
|
$
|
13,312
|
|
|
Other comprehensive income (loss) — foreign currency translation
|
1,140
|
|
|
(998
|
)
|
|
2,555
|
|
|
(2,788
|
)
|
||||
|
Comprehensive income
|
$
|
2,091
|
|
|
$
|
5,714
|
|
|
$
|
4,825
|
|
|
$
|
10,524
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(unaudited; in thousands of US dollars)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
2,270
|
|
|
$
|
13,312
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
10,017
|
|
|
10,536
|
|
||
|
Loss (gain) associated with derivative instruments
|
1,746
|
|
|
(1,410
|
)
|
||
|
Settlement of derivative contracts
|
1
|
|
|
(38
|
)
|
||
|
Unit based compensation expense
|
2,996
|
|
|
2,895
|
|
||
|
Deferred income taxes
|
(403
|
)
|
|
(2,538
|
)
|
||
|
Other
|
707
|
|
|
503
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
(193
|
)
|
|
(2,614
|
)
|
||
|
Accounts receivable — related party
|
(671
|
)
|
|
(1,380
|
)
|
||
|
Prepaid expenses, inventory and other assets
|
(1,474
|
)
|
|
(2,460
|
)
|
||
|
Other assets — related party
|
40
|
|
|
40
|
|
||
|
Accounts payable and accrued expenses
|
2,052
|
|
|
865
|
|
||
|
Accounts payable and accrued expenses — related party
|
(43
|
)
|
|
2,113
|
|
||
|
Deferred revenue and other liabilities
|
2,929
|
|
|
(261
|
)
|
||
|
Deferred revenue — related party
|
(467
|
)
|
|
25
|
|
||
|
Net cash provided by operating activities
|
19,507
|
|
|
19,588
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Additions of property and equipment
|
(2,677
|
)
|
|
(202
|
)
|
||
|
Proceeds from the sale of assets
|
—
|
|
|
236
|
|
||
|
Net cash provided by (used in) investing activities
|
(2,677
|
)
|
|
34
|
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Distributions
|
(20,517
|
)
|
|
(19,593
|
)
|
||
|
Payments for deferred financing costs
|
(7
|
)
|
|
—
|
|
||
|
Vested phantom units used for payment of participant taxes
|
(1,821
|
)
|
|
(1,346
|
)
|
||
|
Proceeds from long-term debt
|
20,000
|
|
|
18,000
|
|
||
|
Repayments of long-term debt
|
(13,000
|
)
|
|
(15,000
|
)
|
||
|
Other financing activities
|
(13
|
)
|
|
—
|
|
||
|
Net cash used in financing activities
|
(15,358
|
)
|
|
(17,939
|
)
|
||
|
Effect of exchange rates on cash
|
605
|
|
|
(853
|
)
|
||
|
Net change in cash, cash equivalents and restricted cash
|
2,077
|
|
|
830
|
|
||
|
Cash, cash equivalents and restricted cash
—
beginning of period
|
12,383
|
|
|
13,788
|
|
||
|
Cash, cash equivalents and restricted cash
—
end of period
|
$
|
14,460
|
|
|
$
|
14,618
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
|
|
(unaudited; in thousands of US dollars, except unit amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
7,168
|
|
|
$
|
6,439
|
|
|
Restricted cash
|
7,292
|
|
|
5,944
|
|
||
|
Accounts receivable, net
|
5,368
|
|
|
5,132
|
|
||
|
Accounts receivable — related party
|
1,317
|
|
|
624
|
|
||
|
Prepaid expenses
|
1,363
|
|
|
2,115
|
|
||
|
Inventory
|
2,239
|
|
|
241
|
|
||
|
Other current assets
|
385
|
|
|
393
|
|
||
|
Other current assets — related party
|
79
|
|
|
79
|
|
||
|
Total current assets
|
25,211
|
|
|
20,967
|
|
||
|
Property and equipment, net
|
148,178
|
|
|
145,308
|
|
||
|
Intangible assets, net
|
80,402
|
|
|
86,705
|
|
||
|
Goodwill
|
33,589
|
|
|
33,589
|
|
||
|
Operating lease right-of-use assets
|
14,342
|
|
|
—
|
|
||
|
Other non-current assets
|
188
|
|
|
631
|
|
||
|
Other non-current assets — related party
|
55
|
|
|
95
|
|
||
|
Total assets
|
$
|
301,965
|
|
|
$
|
287,295
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
7,867
|
|
|
$
|
3,464
|
|
|
Accounts payable and accrued expenses — related party
|
418
|
|
|
460
|
|
||
|
Deferred revenue
|
5,299
|
|
|
2,921
|
|
||
|
Deferred revenue — related party
|
1,470
|
|
|
1,885
|
|
||
|
Operating lease liabilities, current
|
5,317
|
|
|
—
|
|
||
|
Other current liabilities
|
3,325
|
|
|
2,804
|
|
||
|
Total current liabilities
|
23,696
|
|
|
11,534
|
|
||
|
Long-term debt, net
|
213,237
|
|
|
205,581
|
|
||
|
Deferred income tax liabilities, net
|
—
|
|
|
360
|
|
||
|
Operating lease liabilities, non-current
|
9,327
|
|
|
—
|
|
||
|
Other non-current liabilities
|
1,017
|
|
|
356
|
|
||
|
Total liabilities
|
247,277
|
|
|
217,831
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ capital
|
|
|
|
||||
|
Common units (24,410,226 and 21,916,024 outstanding at June 30, 2019 and December 31, 2018, respectively)
|
73,424
|
|
|
107,903
|
|
||
|
Class A units (38,750 outstanding at December 31, 2018)
|
—
|
|
|
1,018
|
|
||
|
Subordinated units (2,092,709 and 4,185,418 outstanding at June 30, 2019 and December 31, 2018, respectively)
|
(21,290
|
)
|
|
(39,723
|
)
|
||
|
General partner units (461,136 outstanding at June 30, 2019 and
December 31, 2018) |
3,008
|
|
|
3,275
|
|
||
|
Accumulated other comprehensive loss
|
(454
|
)
|
|
(3,009
|
)
|
||
|
Total partners’ capital
|
54,688
|
|
|
69,464
|
|
||
|
Total liabilities and partners’ capital
|
$
|
301,965
|
|
|
$
|
287,295
|
|
|
|
Three Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
||||||
|
|
(unaudited; in thousands of US dollars, except unit amounts)
|
||||||||||||
|
Common units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at April 1,
|
24,408,073
|
|
|
$
|
80,539
|
|
|
21,914,224
|
|
|
$
|
116,125
|
|
|
Conversion of units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Common units issued for vested phantom units
|
2,153
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
713
|
|
|
—
|
|
|
5,448
|
|
||
|
Unit based compensation expense
|
—
|
|
|
1,444
|
|
|
—
|
|
|
1,338
|
|
||
|
Distributions
|
—
|
|
|
(9,272
|
)
|
|
—
|
|
|
(8,089
|
)
|
||
|
Ending balance at June 30,
|
24,410,226
|
|
|
73,424
|
|
|
21,914,224
|
|
|
114,822
|
|
||
|
Class A units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at April 1,
|
—
|
|
|
—
|
|
|
38,750
|
|
|
850
|
|
||
|
Conversion of units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
10
|
|
||
|
Unit based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
||
|
Forfeited units
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||
|
Ending balance at June 30,
|
—
|
|
|
—
|
|
|
38,750
|
|
|
950
|
|
||
|
Subordinated units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at April 1,
|
2,092,709
|
|
|
(20,555
|
)
|
|
4,185,418
|
|
|
(37,304
|
)
|
||
|
Conversion of units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Net income
|
—
|
|
|
61
|
|
|
—
|
|
|
1,040
|
|
||
|
Unit based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
||
|
Distributions
|
—
|
|
|
(796
|
)
|
|
—
|
|
|
(1,544
|
)
|
||
|
Ending balance at June 30,
|
2,092,709
|
|
|
(21,290
|
)
|
|
4,185,418
|
|
|
(37,797
|
)
|
||
|
General Partner units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at April 1,
|
461,136
|
|
|
3,147
|
|
|
461,136
|
|
|
138
|
|
||
|
Net income
|
—
|
|
|
177
|
|
|
—
|
|
|
214
|
|
||
|
Unit based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Distributions
|
—
|
|
|
(316
|
)
|
|
—
|
|
|
(257
|
)
|
||
|
Ending balance at June 30,
|
461,136
|
|
|
3,008
|
|
|
461,136
|
|
|
95
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at April 1,
|
|
|
(1,594
|
)
|
|
|
|
44
|
|
||||
|
Cumulative translation adjustment
|
|
|
1,140
|
|
|
|
|
(998
|
)
|
||||
|
Ending balance at June 30,
|
|
|
(454
|
)
|
|
|
|
(954
|
)
|
||||
|
Total partners’ capital at June 30,
|
|
|
$
|
54,688
|
|
|
|
|
$
|
77,116
|
|
||
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
||||||
|
|
(unaudited; in thousands of US dollars, except unit amounts)
|
||||||||||||
|
Common units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at January 1,
|
21,916,024
|
|
|
$
|
107,903
|
|
|
19,537,971
|
|
|
$
|
136,645
|
|
|
Conversion of units
|
2,131,459
|
|
|
(19,631
|
)
|
|
2,131,459
|
|
|
(18,245
|
)
|
||
|
Common units issued for vested phantom units
|
362,743
|
|
|
(1,821
|
)
|
|
244,794
|
|
|
(1,346
|
)
|
||
|
Net income
|
—
|
|
|
1,767
|
|
|
—
|
|
|
10,543
|
|
||
|
Unit based compensation expense
|
—
|
|
|
2,733
|
|
|
—
|
|
|
2,440
|
|
||
|
Distributions
|
—
|
|
|
(17,527
|
)
|
|
—
|
|
|
(15,215
|
)
|
||
|
Ending balance at June 30,
|
24,410,226
|
|
|
73,424
|
|
|
21,914,224
|
|
|
114,822
|
|
||
|
Class A units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at January 1,
|
38,750
|
|
|
1,018
|
|
|
82,500
|
|
|
1,468
|
|
||
|
Conversion of units
|
(38,750
|
)
|
|
(1,018
|
)
|
|
(38,750
|
)
|
|
(674
|
)
|
||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
24
|
|
||
|
Unit based compensation expense
|
—
|
|
|
14
|
|
|
—
|
|
|
101
|
|
||
|
Forfeited units
|
—
|
|
|
—
|
|
|
(5,000
|
)
|
|
73
|
|
||
|
Distributions
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(42
|
)
|
||
|
Ending balance at June 30,
|
—
|
|
|
—
|
|
|
38,750
|
|
|
950
|
|
||
|
Subordinated units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at January 1,
|
4,185,418
|
|
|
(39,723
|
)
|
|
6,278,127
|
|
|
(55,237
|
)
|
||
|
Conversion of units
|
(2,092,709
|
)
|
|
20,637
|
|
|
(2,092,709
|
)
|
|
18,919
|
|
||
|
Net income
|
—
|
|
|
162
|
|
|
—
|
|
|
2,330
|
|
||
|
Unit based compensation expense
|
—
|
|
|
2
|
|
|
—
|
|
|
26
|
|
||
|
Distributions
|
—
|
|
|
(2,368
|
)
|
|
—
|
|
|
(3,835
|
)
|
||
|
Ending balance at June 30,
|
2,092,709
|
|
|
(21,290
|
)
|
|
4,185,418
|
|
|
(37,797
|
)
|
||
|
General Partner units
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at January 1,
|
461,136
|
|
|
3,275
|
|
|
461,136
|
|
|
180
|
|
||
|
Net income
|
—
|
|
|
341
|
|
|
—
|
|
|
415
|
|
||
|
Unit based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||
|
Distributions
|
—
|
|
|
(608
|
)
|
|
—
|
|
|
(501
|
)
|
||
|
Ending balance at June 30,
|
461,136
|
|
|
3,008
|
|
|
461,136
|
|
|
95
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||
|
Beginning balance at January 1,
|
|
|
(3,009
|
)
|
|
|
|
1,834
|
|
||||
|
Cumulative translation adjustment
|
|
|
2,555
|
|
|
|
|
(2,788
|
)
|
||||
|
Ending balance at June 30,
|
|
|
(454
|
)
|
|
|
|
(954
|
)
|
||||
|
Total partners’ capital at June 30,
|
|
|
$
|
54,688
|
|
|
|
|
$
|
77,116
|
|
||
|
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%
|
|
(1)
|
Assumes our general partner maintains a
2%
general partner interest in us.
|
|
|
|
For the Three Months Ended June 30, 2019
|
||||||||||||||||||
|
|
|
Common
Units
|
|
Subordinated
Units
|
|
Class A
Units (7) |
|
General
Partner Units |
|
Total
|
||||||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||||||||||
|
Net income attributable to general and limited partner interests in USD Partners LP
(1)
|
|
$
|
713
|
|
|
$
|
61
|
|
|
$
|
—
|
|
|
$
|
177
|
|
|
$
|
951
|
|
|
Less: Distributable earnings
(2)
|
|
9,336
|
|
|
801
|
|
|
—
|
|
|
338
|
|
|
10,475
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(8,623
|
)
|
|
$
|
(740
|
)
|
|
$
|
—
|
|
|
$
|
(161
|
)
|
|
$
|
(9,524
|
)
|
|
Weighted average units outstanding
(3)
|
|
24,410
|
|
|
2,093
|
|
|
—
|
|
|
461
|
|
|
26,964
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.38
|
|
|
$
|
0.38
|
|
|
$
|
—
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.35
|
)
|
|
(0.35
|
)
|
|
—
|
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
(6)
|
|
$
|
0.03
|
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
|
|
|
||||
|
(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
$161 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
$0.365
per unit, or
$1.46
per unit on an annualized basis. Amounts presented for each class of units include a proportionate amount of the
$471 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.
|
|
(6)
|
Our computation of net income per limited partner unit excludes the effects of
1,292,474
equity-classified phantom unit awards outstanding as they were anti-dilutive for the period presented.
|
|
(7)
|
In February
2019
, pursuant to the terms set forth in our partnership agreement, the fourth and final vesting tranche of
38,750
Class A units vested and were converted into Common units. Refer to
Note 18. Partners Capital
for more information.
|
|
|
|
For the Three Months Ended June 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)
|
|
$
|
5,448
|
|
|
$
|
1,040
|
|
|
$
|
10
|
|
|
$
|
214
|
|
|
$
|
6,712
|
|
|
Less: Distributable earnings
(2)
|
|
8,143
|
|
|
1,555
|
|
|
14
|
|
|
268
|
|
|
9,980
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(2,695
|
)
|
|
$
|
(515
|
)
|
|
$
|
(4
|
)
|
|
$
|
(54
|
)
|
|
$
|
(3,268
|
)
|
|
Weighted average units outstanding
(3)
|
|
21,914
|
|
|
4,185
|
|
|
39
|
|
|
461
|
|
|
26,599
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.37
|
|
|
$
|
0.37
|
|
|
$
|
0.36
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.12
|
)
|
|
(0.12
|
)
|
|
(0.10
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
(6)
|
|
$
|
0.25
|
|
|
$
|
0.25
|
|
|
$
|
0.26
|
|
|
|
|
|
||||
|
(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
$97 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
$0.355
per unit, or
$1.42
per unit on an annualized basis. Amounts presented for each class of units include a proportionate amount of the
$440 thousand
distributed to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners Amended and Restated 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.
|
|
(6)
|
Our computation of net income per limited partner unit excludes the effects of
1,240,988
equity-classified phantom unit awards outstanding as they were anti-dilutive for the period presented.
|
|
|
|
For the Six Months Ended June 30, 2019
|
||||||||||||||||||
|
|
|
Common
Units
|
|
Subordinated
Units
|
|
Class A
Units (7) |
|
General
Partner Units |
|
Total
|
||||||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||||||||||
|
Net income attributable to general and limited partner interests in USD Partners LP
(1)
|
|
$
|
1,767
|
|
|
$
|
162
|
|
|
$
|
—
|
|
|
$
|
341
|
|
|
$
|
2,270
|
|
|
Less: Distributable earnings
(2)
|
|
18,609
|
|
|
1,595
|
|
|
—
|
|
|
654
|
|
|
20,858
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(16,842
|
)
|
|
$
|
(1,433
|
)
|
|
$
|
—
|
|
|
$
|
(313
|
)
|
|
$
|
(18,588
|
)
|
|
Weighted average units outstanding
(3)
|
|
23,739
|
|
|
2,671
|
|
|
11
|
|
|
461
|
|
|
26,882
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.78
|
|
|
$
|
0.60
|
|
|
$
|
—
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.71
|
)
|
|
(0.54
|
)
|
|
—
|
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
(6)
|
|
$
|
0.07
|
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
|
|
|
||||
|
(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
$302 thousand
attributed to the general partner for its incentive distribution rights.
|
|
(2)
|
Represents the per unit distributions paid of
$0.3625
per unit for the three months ended March 31, 2019 and
$0.365
per unit distributable for the three months ended June 30, 2019, representing a year-to-date distribution amount of
$0.7275
per unit. Amounts presented for each class of units include a proportionate amount of the
$469 thousand
distributed and
$471 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.
|
|
(6)
|
Our computation of net income per limited partner unit excludes the effects of
1,292,474
equity-classified phantom unit awards outstanding as they were anti-dilutive for the period presented.
|
|
(7)
|
In February
2019
, pursuant to the terms set forth in our partnership agreement, the fourth and final vesting tranche of
38,750
Class A units vested and were converted into Common units. Refer to
Note 18. Partners Capital
for more information.
|
|
|
|
For the Six Months Ended June 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)
|
|
$
|
10,543
|
|
|
$
|
2,330
|
|
|
$
|
24
|
|
|
$
|
415
|
|
|
$
|
13,312
|
|
|
Less: Distributable earnings
(2)
|
|
16,232
|
|
|
3,099
|
|
|
28
|
|
|
525
|
|
|
19,884
|
|
|||||
|
Distributions in excess of earnings
|
|
$
|
(5,689
|
)
|
|
$
|
(769
|
)
|
|
$
|
(4
|
)
|
|
$
|
(110
|
)
|
|
$
|
(6,572
|
)
|
|
Weighted average units outstanding
(3)
|
|
21,259
|
|
|
4,764
|
|
|
50
|
|
|
461
|
|
|
26,534
|
|
|||||
|
Distributable earnings per unit
(4)
|
|
$
|
0.76
|
|
|
$
|
0.65
|
|
|
$
|
0.56
|
|
|
|
|
|
||||
|
Overdistributed earnings per unit
(5)
|
|
(0.27
|
)
|
|
(0.16
|
)
|
|
(0.08
|
)
|
|
|
|
|
|||||||
|
Net income per limited partner unit (basic and diluted)
(6)
|
|
$
|
0.49
|
|
|
$
|
0.49
|
|
|
$
|
0.48
|
|
|
|
|
|
||||
|
(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
$184 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
$0.3525
per unit for the three months ended March 31, 2018 and
$0.355
per unit for the three months ended June 30, 2018, representing a year-to-date distribution amount of
$0.7075
per unit. Amounts presented for each class of units include a proportionate amount of the
$881 thousand
distributed to holders of the Equity-classified Phantom Units pursuant to the distribution equivalent rights granted under the USD Partners Amended and Restated 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.
|
|
(6)
|
Our computation of net income per limited partner unit excludes the effects of
1,240,988
equity-classified phantom unit awards outstanding as they were anti-dilutive for the period presented.
|
|
|
Three Months Ended June 30, 2019
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
8,722
|
|
|
$
|
11,357
|
|
|
$
|
20,079
|
|
|
Related party
|
$
|
2,208
|
|
|
$
|
4,528
|
|
|
$
|
6,736
|
|
|
|
Three Months Ended June 30, 2018
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
11,471
|
|
|
$
|
11,890
|
|
|
$
|
23,361
|
|
|
Related party
|
$
|
1,603
|
|
|
$
|
4,613
|
|
|
$
|
6,216
|
|
|
|
Six Months Ended June 30, 2019
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
17,442
|
|
|
$
|
23,095
|
|
|
$
|
40,537
|
|
|
Related party
|
$
|
4,582
|
|
|
$
|
9,064
|
|
|
$
|
13,646
|
|
|
|
Six Months Ended June 30, 2018
|
||||||||||
|
|
U.S.
|
|
Canada
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Third party
|
$
|
23,168
|
|
|
$
|
24,017
|
|
|
$
|
47,185
|
|
|
Related party
|
$
|
2,814
|
|
|
$
|
9,311
|
|
|
$
|
12,125
|
|
|
|
For the six months ending December 31, 2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Terminalling Services
(1) (2)
|
$
|
43,768
|
|
|
$
|
65,548
|
|
|
$
|
50,894
|
|
|
$
|
42,828
|
|
|
$
|
17,331
|
|
|
$
|
220,369
|
|
|
Fleet Services
|
742
|
|
|
1,030
|
|
|
1,016
|
|
|
1,267
|
|
|
41
|
|
|
4,096
|
|
||||||
|
Total
|
$
|
44,510
|
|
|
$
|
66,578
|
|
|
$
|
51,910
|
|
|
$
|
44,095
|
|
|
$
|
17,372
|
|
|
$
|
224,465
|
|
|
|
|
December 31, 2018
|
|
Cash Additions for Customer Prepayments
|
|
Revenue Recognized
|
|
June 30, 2019
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Customer prepayments
|
|
$
|
2,921
|
|
|
$
|
5,299
|
|
|
$
|
(2,921
|
)
|
|
$
|
5,299
|
|
|
Customer prepayments — related party
(1)
|
|
$
|
1,475
|
|
|
$
|
1,060
|
|
|
$
|
(1,475
|
)
|
|
$
|
1,060
|
|
|
(1)
|
Includes contract liabilities associated with customer prepayments from related parties. Refer to
Note 13. Transactions with Related Parties
for additional discussion of deferred revenues associated with related parties.
|
|
|
June 30,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Cash and cash equivalents
|
$
|
7,168
|
|
|
$
|
8,926
|
|
|
Restricted Cash
|
7,292
|
|
|
5,692
|
|
||
|
Total cash, cash equivalents and restricted cash
|
$
|
14,460
|
|
|
$
|
14,618
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Estimated
Depreciable Lives
(Years)
|
||||
|
|
(in thousands)
|
|||||||
|
Land
|
$
|
10,120
|
|
|
$
|
10,004
|
|
N/A
|
|
Trackage and facilities
|
125,636
|
|
|
123,080
|
|
10-30
|
||
|
Pipeline
|
16,336
|
|
|
16,336
|
|
20-25
|
||
|
Equipment
|
16,725
|
|
|
16,455
|
|
3-20
|
||
|
Furniture
|
66
|
|
|
64
|
|
5-10
|
||
|
Total property and equipment
|
168,883
|
|
|
165,939
|
|
|
||
|
Accumulated depreciation
|
(34,447
|
)
|
|
(29,479
|
)
|
|
||
|
Construction in progress
(1)
|
13,742
|
|
|
8,848
|
|
|
||
|
Property and equipment, net
|
$
|
148,178
|
|
|
$
|
145,308
|
|
|
|
(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. We had
$131 thousand
and
$269 thousand
of capitalized interest costs for the
three and six months ended June 30, 2019
, respectively, and
none
for the same periods in
2018
.
|
|
|
|
For the Six Months Ended June 30, 2019
|
|
|
Weighted-average discount rate
|
|
6.3
|
%
|
|
Weighted average remaining lease term
|
|
3.2 years
|
|
|
|
|
For the Three Months Ended June 30, 2019
|
|
For the Six Months Ended June 30, 2019
|
||||
|
|
(in thousands)
|
|||||||
|
Operating lease cost
|
|
$
|
1,484
|
|
|
$
|
2,968
|
|
|
Short term lease cost
|
|
52
|
|
|
99
|
|
||
|
Sublease income
|
|
(1,337
|
)
|
|
(2,670
|
)
|
||
|
Total
|
|
$
|
199
|
|
|
$
|
397
|
|
|
2019
|
$
|
3,039
|
|
|
2020
|
5,269
|
|
|
|
2021
|
4,074
|
|
|
|
2022
|
3,787
|
|
|
|
2023
|
20
|
|
|
|
Total lease payments
|
$
|
16,189
|
|
|
Less: imputed interest
|
(1,545
|
)
|
|
|
Present value of lease liabilities
|
$
|
14,644
|
|
|
|
For the Three Months Ended June 30, 2019
|
|
For the Six Months Ended June 30, 2019
|
||||
|
|
(in thousands, except weighted average term)
|
||||||
|
Lease income
|
$
|
2,314
|
|
|
$
|
4,609
|
|
|
Weighted average remaining lease term
|
|
|
3.2 years
|
|
|||
|
2019
|
$
|
3,992
|
|
|
2020
|
6,895
|
|
|
|
2021
|
5,752
|
|
|
|
2022
|
4,459
|
|
|
|
Total
|
$
|
21,098
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
|
|
(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
|
(45,626
|
)
|
|
(39,328
|
)
|
||
|
Other
|
(38
|
)
|
|
(33
|
)
|
||
|
Total accumulated amortization
|
(45,664
|
)
|
|
(39,361
|
)
|
||
|
Total intangible assets, net
|
$
|
80,402
|
|
|
$
|
86,705
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
|
|
(in thousands)
|
||||||
|
Revolving Credit Facility
|
$
|
216,000
|
|
|
$
|
209,000
|
|
|
Less: Deferred financing costs, net
|
(2,763
|
)
|
|
(3,419
|
)
|
||
|
Total long-term debt, net
|
$
|
213,237
|
|
|
$
|
205,581
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
|
|
(in millions)
|
||||||
|
Aggregate borrowing capacity under Credit Agreement
|
$
|
385.0
|
|
|
$
|
385.0
|
|
|
Less: Revolving Credit Facility amounts outstanding
|
216.0
|
|
|
209.0
|
|
||
|
Letters of credit outstanding
|
0.6
|
|
|
0.6
|
|
||
|
Available under Credit Agreement
(1)
|
$
|
168.4
|
|
|
$
|
175.4
|
|
|
(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, which equates to approximately
$34 million
of availability at
June 30, 2019
.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Interest expense on the Credit Agreement
|
$
|
2,906
|
|
|
$
|
2,498
|
|
|
$
|
5,781
|
|
|
$
|
4,768
|
|
|
Capitalized interest on construction in progress
|
(131
|
)
|
|
—
|
|
|
(269
|
)
|
|
—
|
|
||||
|
Amortization of deferred financing costs
|
207
|
|
|
215
|
|
|
657
|
|
|
430
|
|
||||
|
Total interest expense
|
$
|
2,982
|
|
|
$
|
2,713
|
|
|
$
|
6,169
|
|
|
$
|
5,198
|
|
|
|
June 30, 2019
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable
|
$
|
11
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
Deferred revenue
|
—
|
|
|
10
|
|
|
—
|
|
|||
|
|
$
|
11
|
|
|
$
|
10
|
|
|
$
|
1
|
|
|
|
December 31, 2018
|
||||||||||
|
|
Total assets
|
|
Total liabilities
|
|
Maximum exposure to loss
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accounts receivable
|
$
|
17
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
Deferred revenue
|
—
|
|
|
10
|
|
|
—
|
|
|||
|
|
$
|
17
|
|
|
$
|
10
|
|
|
$
|
7
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Terminalling services — related party
|
$
|
5,525
|
|
|
$
|
5,003
|
|
|
$
|
11,163
|
|
|
$
|
9,699
|
|
|
Fleet leases — related party
|
983
|
|
|
983
|
|
|
1,967
|
|
|
1,967
|
|
||||
|
Fleet services — related party
|
228
|
|
|
228
|
|
|
455
|
|
|
455
|
|
||||
|
Freight and other reimbursables — related party
|
—
|
|
|
2
|
|
|
61
|
|
|
4
|
|
||||
|
|
$
|
6,736
|
|
|
$
|
6,216
|
|
|
$
|
13,646
|
|
|
$
|
12,125
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
|
|
(in thousands)
|
||||||
|
Accounts receivable — related party
|
$
|
1,317
|
|
|
$
|
624
|
|
|
Accounts payable — related party
|
$
|
83
|
|
|
$
|
67
|
|
|
Other current and non-current assets — related party
(1)
|
$
|
134
|
|
|
$
|
174
|
|
|
Deferred revenue— related party
(2)
|
$
|
1,470
|
|
|
$
|
1,885
|
|
|
(1)
|
Represents a contract asset associated with our lease agreement with USDM.
|
|
(2)
|
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)
|
||||||
|
January 31, 2019
|
|
February 11, 2019
|
|
February 19, 2019
|
|
$
|
4,161
|
|
|
$
|
285
|
|
|
April 26, 2019
|
|
May 7, 2019
|
|
May 15, 2019
|
|
$
|
4,189
|
|
|
$
|
308
|
|
|
|
Three Months Ended June 30, 2019
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
19,730
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,730
|
|
|
Terminalling services
—
related party
|
5,525
|
|
|
—
|
|
|
—
|
|
|
5,525
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
983
|
|
|
—
|
|
|
983
|
|
||||
|
Fleet services
|
—
|
|
|
51
|
|
|
—
|
|
|
51
|
|
||||
|
Fleet services — related party
|
—
|
|
|
228
|
|
|
—
|
|
|
228
|
|
||||
|
Freight and other reimbursables
|
223
|
|
|
75
|
|
|
—
|
|
|
298
|
|
||||
|
Freight and other reimbursables — related party
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total revenues
|
25,478
|
|
|
1,337
|
|
|
—
|
|
|
26,815
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
3,699
|
|
|
—
|
|
|
—
|
|
|
3,699
|
|
||||
|
Pipeline fees
|
4,902
|
|
|
—
|
|
|
—
|
|
|
4,902
|
|
||||
|
Freight and other reimbursables
|
223
|
|
|
75
|
|
|
—
|
|
|
298
|
|
||||
|
Operating and maintenance
|
1,525
|
|
|
985
|
|
|
—
|
|
|
2,510
|
|
||||
|
Selling, general and administrative
|
1,597
|
|
|
203
|
|
|
3,147
|
|
|
4,947
|
|
||||
|
Depreciation and amortization
|
5,283
|
|
|
—
|
|
|
—
|
|
|
5,283
|
|
||||
|
Total operating costs
|
17,229
|
|
|
1,263
|
|
|
3,147
|
|
|
21,639
|
|
||||
|
Operating income (loss)
|
8,249
|
|
|
74
|
|
|
(3,147
|
)
|
|
5,176
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
2,982
|
|
|
2,982
|
|
||||
|
Loss associated with derivative instruments
|
—
|
|
|
—
|
|
|
1,074
|
|
|
1,074
|
|
||||
|
Foreign currency transaction loss (gain)
|
(54
|
)
|
|
4
|
|
|
70
|
|
|
20
|
|
||||
|
Other expense (income), net
|
25
|
|
|
—
|
|
|
(4
|
)
|
|
21
|
|
||||
|
Provision for income taxes
|
123
|
|
|
5
|
|
|
—
|
|
|
128
|
|
||||
|
Net income (loss)
|
$
|
8,155
|
|
|
$
|
65
|
|
|
$
|
(7,269
|
)
|
|
$
|
951
|
|
|
|
Three Months Ended June 30, 2018
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
22,511
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,511
|
|
|
Terminalling services — related party
|
5,003
|
|
|
—
|
|
|
—
|
|
|
5,003
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
983
|
|
|
—
|
|
|
983
|
|
||||
|
Fleet services
|
—
|
|
|
81
|
|
|
—
|
|
|
81
|
|
||||
|
Fleet services — related party
|
—
|
|
|
228
|
|
|
—
|
|
|
228
|
|
||||
|
Freight and other reimbursables
|
547
|
|
|
222
|
|
|
—
|
|
|
769
|
|
||||
|
Freight and other reimbursables — related party
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
Total revenues
|
28,062
|
|
|
1,515
|
|
|
—
|
|
|
29,577
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
3,311
|
|
|
—
|
|
|
—
|
|
|
3,311
|
|
||||
|
Pipeline fees
|
5,118
|
|
|
—
|
|
|
—
|
|
|
5,118
|
|
||||
|
Freight and other reimbursables
|
548
|
|
|
223
|
|
|
—
|
|
|
771
|
|
||||
|
Operating maintenance
|
1,437
|
|
|
1,061
|
|
|
—
|
|
|
2,498
|
|
||||
|
Selling, general and administrative
|
1,225
|
|
|
235
|
|
|
2,912
|
|
|
4,372
|
|
||||
|
Depreciation and amortization
|
5,260
|
|
|
—
|
|
|
—
|
|
|
5,260
|
|
||||
|
Total operating costs
|
16,899
|
|
|
1,519
|
|
|
2,912
|
|
|
21,330
|
|
||||
|
Operating income (loss)
|
11,163
|
|
|
(4
|
)
|
|
(2,912
|
)
|
|
8,247
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
2,713
|
|
|
2,713
|
|
||||
|
Gain associated with derivative instruments
|
—
|
|
|
—
|
|
|
(386
|
)
|
|
(386
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
31
|
|
|
(3
|
)
|
|
89
|
|
|
117
|
|
||||
|
Other expense, net
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
|
Provision for (benefit from) income taxes
|
(899
|
)
|
|
(12
|
)
|
|
1
|
|
|
(910
|
)
|
||||
|
Net income (loss)
|
$
|
12,030
|
|
|
$
|
11
|
|
|
$
|
(5,329
|
)
|
|
$
|
6,712
|
|
|
|
Six Months Ended June 30, 2019
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
39,728
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
39,728
|
|
|
Terminalling services — related party
|
11,163
|
|
|
—
|
|
|
—
|
|
|
11,163
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
1,967
|
|
|
—
|
|
|
1,967
|
|
||||
|
Fleet services
|
—
|
|
|
108
|
|
|
—
|
|
|
108
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
455
|
|
|
—
|
|
|
455
|
|
||||
|
Freight and other reimbursables
|
521
|
|
|
180
|
|
|
—
|
|
|
701
|
|
||||
|
Freight and other reimbursables
—
related party
|
7
|
|
|
54
|
|
|
—
|
|
|
61
|
|
||||
|
Total revenues
|
51,419
|
|
|
2,764
|
|
|
—
|
|
|
54,183
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
7,264
|
|
|
—
|
|
|
—
|
|
|
7,264
|
|
||||
|
Pipeline fees
|
9,963
|
|
|
—
|
|
|
—
|
|
|
9,963
|
|
||||
|
Freight and other reimbursables
|
528
|
|
|
234
|
|
|
—
|
|
|
762
|
|
||||
|
Operating and maintenance
|
3,688
|
|
|
2,033
|
|
|
—
|
|
|
5,721
|
|
||||
|
Selling, general and administrative
|
3,260
|
|
|
492
|
|
|
6,122
|
|
|
9,874
|
|
||||
|
Depreciation and amortization
|
10,017
|
|
|
—
|
|
|
—
|
|
|
10,017
|
|
||||
|
Total operating costs
|
34,720
|
|
|
2,759
|
|
|
6,122
|
|
|
43,601
|
|
||||
|
Operating income (loss)
|
16,699
|
|
|
5
|
|
|
(6,122
|
)
|
|
10,582
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
6,169
|
|
|
6,169
|
|
||||
|
Loss associated with derivative instruments
|
—
|
|
|
—
|
|
|
1,746
|
|
|
1,746
|
|
||||
|
Foreign currency transaction loss (gain)
|
(95
|
)
|
|
8
|
|
|
289
|
|
|
202
|
|
||||
|
Other expense (income), net
|
1
|
|
|
—
|
|
|
(4
|
)
|
|
(3
|
)
|
||||
|
Provision for income taxes
|
190
|
|
|
8
|
|
|
—
|
|
|
198
|
|
||||
|
Net income (loss)
|
$
|
16,603
|
|
|
$
|
(11
|
)
|
|
$
|
(14,322
|
)
|
|
$
|
2,270
|
|
|
Goodwill
|
$
|
33,589
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,589
|
|
|
|
Six Months Ended June 30, 2018
|
||||||||||||||
|
|
Terminalling
services |
|
Fleet
services |
|
Corporate
|
|
Total
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
44,516
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
44,516
|
|
|
Terminalling services — related party
|
9,699
|
|
|
—
|
|
|
—
|
|
|
9,699
|
|
||||
|
Fleet leases — related party
|
—
|
|
|
1,967
|
|
|
—
|
|
|
1,967
|
|
||||
|
Fleet services
|
—
|
|
|
425
|
|
|
—
|
|
|
425
|
|
||||
|
Fleet services
—
related party
|
—
|
|
|
455
|
|
|
—
|
|
|
455
|
|
||||
|
Freight and other reimbursables
|
760
|
|
|
1,484
|
|
|
—
|
|
|
2,244
|
|
||||
|
Freight and other reimbursables
—
related party
|
3
|
|
|
1
|
|
|
—
|
|
|
4
|
|
||||
|
Total revenues
|
54,978
|
|
|
4,332
|
|
|
—
|
|
|
59,310
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
6,373
|
|
|
—
|
|
|
—
|
|
|
6,373
|
|
||||
|
Pipeline fees
|
10,842
|
|
|
—
|
|
|
—
|
|
|
10,842
|
|
||||
|
Freight and other reimbursables
|
763
|
|
|
1,485
|
|
|
—
|
|
|
2,248
|
|
||||
|
Operating and maintenance
|
2,728
|
|
|
2,126
|
|
|
—
|
|
|
4,854
|
|
||||
|
Selling, general and administrative
|
2,787
|
|
|
560
|
|
|
5,849
|
|
|
9,196
|
|
||||
|
Depreciation and amortization
|
10,536
|
|
|
—
|
|
|
—
|
|
|
10,536
|
|
||||
|
Total operating costs
|
34,029
|
|
|
4,171
|
|
|
5,849
|
|
|
44,049
|
|
||||
|
Operating income (loss)
|
20,949
|
|
|
161
|
|
|
(5,849
|
)
|
|
15,261
|
|
||||
|
Interest expense
|
—
|
|
|
—
|
|
|
5,198
|
|
|
5,198
|
|
||||
|
Gain associated with derivative instruments
|
—
|
|
|
—
|
|
|
(1,410
|
)
|
|
(1,410
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
62
|
|
|
(7
|
)
|
|
(149
|
)
|
|
(94
|
)
|
||||
|
Other expense, net
|
72
|
|
|
—
|
|
|
—
|
|
|
72
|
|
||||
|
Provision for (benefit from) income taxes
|
(1,834
|
)
|
|
16
|
|
|
1
|
|
|
(1,817
|
)
|
||||
|
Net income (loss)
|
$
|
22,649
|
|
|
$
|
152
|
|
|
$
|
(9,489
|
)
|
|
$
|
13,312
|
|
|
Goodwill
|
$
|
33,589
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33,589
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
Terminalling Services Segment
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income
|
$
|
8,155
|
|
|
$
|
12,030
|
|
|
$
|
16,603
|
|
|
$
|
22,649
|
|
|
Interest income
|
(8
|
)
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
||||
|
Depreciation and amortization
|
5,283
|
|
|
5,260
|
|
|
10,017
|
|
|
10,536
|
|
||||
|
Provision for (benefit from) income taxes
|
123
|
|
|
(899
|
)
|
|
190
|
|
|
(1,834
|
)
|
||||
|
Foreign currency transaction loss (gain)
(1)
|
(54
|
)
|
|
31
|
|
|
(95
|
)
|
|
62
|
|
||||
|
Loss associated with disposal of assets
|
42
|
|
|
2
|
|
|
50
|
|
|
73
|
|
||||
|
Other income
|
(25
|
)
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
||||
|
Non-cash contract asset
(2)
|
(52
|
)
|
|
(52
|
)
|
|
(103
|
)
|
|
(103
|
)
|
||||
|
Deferred revenue associated with deficiency credits
(3)
|
213
|
|
|
—
|
|
|
213
|
|
|
—
|
|
||||
|
Segment Adjusted EBITDA
|
$
|
13,677
|
|
|
$
|
16,372
|
|
|
$
|
26,818
|
|
|
$
|
31,383
|
|
|
(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 customer contracts. Refer to
Note 4. Revenues
— Contract Assets for more information.
|
|
(3)
|
Represents deferred revenue associated with deficiency credits that are expected to be used in the future prior to their expiration. Amounts presented are net of the corresponding prepaid Gibson pipeline fee that will be recognized as expense concurrently with the recognition of revenue.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
Fleet Services Segment
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net income (loss)
|
$
|
65
|
|
|
$
|
11
|
|
|
$
|
(11
|
)
|
|
$
|
152
|
|
|
Provision for (benefit from) income taxes
|
5
|
|
|
(12
|
)
|
|
8
|
|
|
16
|
|
||||
|
Foreign currency transaction loss (gain)
(1)
|
4
|
|
|
(3
|
)
|
|
8
|
|
|
(7
|
)
|
||||
|
Segment Adjusted EBITDA
|
$
|
74
|
|
|
$
|
(4
|
)
|
|
$
|
5
|
|
|
$
|
161
|
|
|
(1)
|
Represents foreign exchange transaction amounts associated with activities between our U.S. and Canadian subsidiaries.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||
|
Income tax expense at the U.S. federal statutory rate
|
$
|
226
|
|
|
21
|
%
|
|
$
|
1,219
|
|
|
21
|
%
|
|
$
|
518
|
|
|
21
|
%
|
|
$
|
2,414
|
|
|
21
|
%
|
|
Amount attributable to partnership not subject to income tax
|
(107
|
)
|
|
(10
|
)%
|
|
(1,909
|
)
|
|
(33
|
)%
|
|
(372
|
)
|
|
(15
|
)%
|
|
(3,901
|
)
|
|
(34
|
)%
|
||||
|
Foreign income tax rate differential
|
40
|
|
|
4
|
%
|
|
(188
|
)
|
|
(3
|
)%
|
|
63
|
|
|
3
|
%
|
|
(386
|
)
|
|
(3
|
)%
|
||||
|
Other
|
(53
|
)
|
|
(5
|
)%
|
|
(52
|
)
|
|
—
|
%
|
|
(53
|
)
|
|
(2
|
)%
|
|
(44
|
)
|
|
—
|
%
|
||||
|
State income tax expense
|
5
|
|
|
1
|
%
|
|
(16
|
)
|
|
—
|
%
|
|
8
|
|
|
—
|
%
|
|
(6
|
)
|
|
—
|
%
|
||||
|
Change in valuation allowance
|
17
|
|
|
2
|
%
|
|
36
|
|
|
—
|
%
|
|
34
|
|
|
1
|
%
|
|
106
|
|
|
1
|
%
|
||||
|
Provision for (benefit from) income taxes
|
$
|
128
|
|
|
13
|
%
|
|
$
|
(910
|
)
|
|
(15
|
)%
|
|
$
|
198
|
|
|
8
|
%
|
|
$
|
(1,817
|
)
|
|
(15
|
)%
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Current income tax expense (benefit):
|
|
|
|
|
|
|
|
||||||||
|
U.S. federal income tax
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
State income tax expense (benefit)
|
5
|
|
|
(16
|
)
|
|
8
|
|
|
(6
|
)
|
||||
|
Canadian federal and provincial income taxes expense
|
277
|
|
|
350
|
|
|
593
|
|
|
723
|
|
||||
|
Total current income tax expense
|
282
|
|
|
338
|
|
|
601
|
|
|
721
|
|
||||
|
Deferred income tax expense (benefit):
|
|
|
|
|
|
|
|
||||||||
|
U.S. federal income tax expense
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
||||
|
Canadian federal and provincial income taxes benefit
|
(154
|
)
|
|
(1,248
|
)
|
|
(403
|
)
|
|
(2,554
|
)
|
||||
|
Total deferred income tax benefit
|
(154
|
)
|
|
(1,248
|
)
|
|
(403
|
)
|
|
(2,538
|
)
|
||||
|
Provision for (benefit from) income taxes
|
$
|
128
|
|
|
$
|
(910
|
)
|
|
$
|
198
|
|
|
$
|
(1,817
|
)
|
|
|
June 30, 2019
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Property and equipment
|
$
|
—
|
|
|
$
|
268
|
|
|
$
|
268
|
|
|
Capital loss carryforwards
|
—
|
|
|
368
|
|
|
368
|
|
|||
|
Operating loss carryforwards
|
217
|
|
|
—
|
|
|
217
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Unbilled revenue
|
—
|
|
|
(233
|
)
|
|
(233
|
)
|
|||
|
Prepaid expenses
|
(10
|
)
|
|
—
|
|
|
(10
|
)
|
|||
|
Property and equipment
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Valuation allowance
|
(207
|
)
|
|
(368
|
)
|
|
(575
|
)
|
|||
|
Deferred income tax asset, net
|
$
|
—
|
|
|
$
|
35
|
|
|
$
|
35
|
|
|
|
December 31, 2018
|
||||||||||
|
|
U.S.
|
|
Foreign
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Deferred income tax assets
|
|
|
|
|
|
||||||
|
Capital loss carryforwards
|
$
|
—
|
|
|
$
|
432
|
|
|
$
|
432
|
|
|
Operating loss carryforwards
|
183
|
|
|
—
|
|
|
183
|
|
|||
|
Deferred income tax liabilities
|
|
|
|
|
|
||||||
|
Unbilled revenue
|
—
|
|
|
(336
|
)
|
|
(336
|
)
|
|||
|
Prepaid expenses
|
(10
|
)
|
|
—
|
|
|
(10
|
)
|
|||
|
Property and equipment
|
—
|
|
|
(24
|
)
|
|
(24
|
)
|
|||
|
Valuation allowance
|
(173
|
)
|
|
(432
|
)
|
|
(605
|
)
|
|||
|
Deferred income tax liability, net
|
$
|
—
|
|
|
$
|
(360
|
)
|
|
$
|
(360
|
)
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
|
|
(in thousands)
|
||||||
|
Other current assets
|
$
|
—
|
|
|
$
|
260
|
|
|
Other non-current assets
|
—
|
|
|
335
|
|
||
|
Other current liabilities
|
(135
|
)
|
|
—
|
|
||
|
Other non-current liabilities
|
(1,017
|
)
|
|
—
|
|
||
|
|
$
|
(1,152
|
)
|
|
$
|
595
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Loss (gain) associated with derivative instruments
|
$
|
1,074
|
|
|
$
|
(386
|
)
|
|
$
|
1,746
|
|
|
$
|
(1,410
|
)
|
|
|
|
|
|
|
|
At June 30, 2019
|
|
At December 31, 2018
|
|||||||
|
|
|
Notional
|
|
Interest Rate Parameters
|
|
Fair Value
|
|
Fair Value
|
|||||||
|
|
|
|
|
|
|
(in thousands)
|
|||||||||
|
Collar Agreements Maturing in 2022
|
|
|
|
|
|
|
|
|
|||||||
|
Ceiling
|
|
$
|
100,000,000
|
|
|
2.5
|
%
|
|
$
|
202
|
|
|
$
|
1,238
|
|
|
Floor
|
|
$
|
100,000,000
|
|
|
1.7
|
%
|
|
(1,354
|
)
|
|
(643
|
)
|
||
|
Total
|
|
|
|
|
|
$
|
(1,152
|
)
|
|
$
|
595
|
|
|||
|
|
|
June 30, 2019
|
||||||||||||||||||
|
|
|
Current assets
|
|
Non-current assets
|
|
Current liabilities
|
|
Non-current liabilities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Fair value of derivatives — gross presentation
|
|
$
|
7
|
|
|
$
|
195
|
|
|
$
|
(142
|
)
|
|
$
|
(1,212
|
)
|
|
$
|
(1,152
|
)
|
|
Effects of netting arrangements
|
|
(7
|
)
|
|
(195
|
)
|
|
7
|
|
|
195
|
|
|
—
|
|
|||||
|
Fair value of derivatives — net presentation
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(135
|
)
|
|
$
|
(1,017
|
)
|
|
$
|
(1,152
|
)
|
|
|
|
December 31, 2018
|
||||||||||||||||||
|
|
|
Current assets
|
|
Non-current assets
|
|
Current liabilities
|
|
Non-current liabilities
|
|
Total
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Fair value of derivatives — gross presentation
|
|
$
|
260
|
|
|
$
|
978
|
|
|
$
|
—
|
|
|
$
|
(643
|
)
|
|
$
|
595
|
|
|
Effects of netting arrangements
|
|
—
|
|
|
(643
|
)
|
|
—
|
|
|
643
|
|
|
—
|
|
|||||
|
Fair value of derivatives — net presentation
|
|
$
|
260
|
|
|
$
|
335
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
595
|
|
|
|
|
Six Months Ended June 30,
|
||||
|
|
|
2019
|
|
2018
|
||
|
Class A units outstanding at beginning of period
|
|
38,750
|
|
|
82,500
|
|
|
Vested
|
|
(38,750
|
)
|
|
(38,750
|
)
|
|
Forfeited
|
|
—
|
|
|
(5,000
|
)
|
|
Class A units outstanding at end of period
|
|
—
|
|
|
38,750
|
|
|
|
Three Months Ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Selling, general and administrative
|
$
|
—
|
|
|
$
|
104
|
|
|
$
|
14
|
|
|
$
|
174
|
|
|
|
Director and Independent Consultant Phantom Units
|
|
Employee Phantom Units
|
|
Weighted-Average Grant Date Fair Value Per Phantom Unit
|
||||
|
Phantom Unit awards at December 31, 2018
|
34,611
|
|
|
1,130,685
|
|
|
$
|
11.19
|
|
|
Granted
|
37,139
|
|
|
544,857
|
|
|
$
|
11.37
|
|
|
Vested
|
(34,611
|
)
|
|
(417,348
|
)
|
|
$
|
11.00
|
|
|
Forfeited
|
—
|
|
|
(2,859
|
)
|
|
$
|
10.94
|
|
|
Phantom Unit awards at June 30, 2019
|
37,139
|
|
|
1,255,335
|
|
|
$
|
11.34
|
|
|
|
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
|
)
|
|
(336,571
|
)
|
|
$
|
10.86
|
|
|
Forfeited
|
—
|
|
|
(56,740
|
)
|
|
$
|
11.07
|
|
|
Phantom Unit awards at June 30, 2018
|
34,611
|
|
|
1,206,377
|
|
|
$
|
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, 2018
|
11,348
|
|
|
29,265
|
|
|
$
|
11.31
|
|
|
Granted
|
12,177
|
|
|
39,464
|
|
|
$
|
11.37
|
|
|
Vested
|
(11,348
|
)
|
|
—
|
|
|
$
|
11.55
|
|
|
Phantom Unit awards at June 30, 2019
|
12,177
|
|
|
68,729
|
|
|
$
|
11.32
|
|
|
|
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 June 30, 2018
|
11,348
|
|
|
47,936
|
|
|
$
|
12.13
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Equity-classified Phantom Units
(1)
|
$
|
469
|
|
|
$
|
441
|
|
|
$
|
887
|
|
|
$
|
829
|
|
|
Liability-classified Phantom Units
|
29
|
|
|
21
|
|
|
44
|
|
|
34
|
|
||||
|
Total
|
$
|
498
|
|
|
$
|
462
|
|
|
$
|
931
|
|
|
$
|
863
|
|
|
(1)
|
We reclassified
$39 thousand
for the
three months ended June 30, 2018
and
$7 thousand
and
$84 thousand
for the
six months ended June 30, 2019
and
2018
, respectively, to unit based compensation expense for DERs paid in relation to Phantom Units that have been forfeited. We had
no
forfeitures for the
three months ended June 30, 2019
.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Cash paid for income taxes
|
$
|
607
|
|
|
$
|
449
|
|
|
Cash paid for interest
|
$
|
5,815
|
|
|
$
|
4,821
|
|
|
Cash paid for operating leases
(1)
|
$
|
3,058
|
|
|
$
|
—
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Loss associated with disposal of assets
|
$
|
50
|
|
|
$
|
73
|
|
|
Amortization of deferred financing costs
|
657
|
|
|
430
|
|
||
|
|
$
|
707
|
|
|
$
|
503
|
|
|
Production Month
|
|
Curtailment Level
(Barrels per day)
|
|
February 2019
|
|
250,000
|
|
April 2019
|
|
225,000
|
|
May 2019
|
|
200,000
|
|
June 2019
|
|
175,000
|
|
August 2019
|
|
150,000
|
|
•
|
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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Reconciliation of Net cash provided by operating activities to Adjusted EBITDA and Distributable cash flow:
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities
|
$
|
9,336
|
|
|
$
|
11,484
|
|
|
$
|
19,507
|
|
|
$
|
19,588
|
|
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs
|
(207
|
)
|
|
(215
|
)
|
|
(657
|
)
|
|
(430
|
)
|
||||
|
Deferred income taxes
|
154
|
|
|
1,248
|
|
|
403
|
|
|
2,538
|
|
||||
|
Changes in accounts receivable and other assets
|
3,134
|
|
|
(863
|
)
|
|
2,298
|
|
|
6,414
|
|
||||
|
Changes in accounts payable and accrued expenses
|
(1,221
|
)
|
|
(4,243
|
)
|
|
(2,009
|
)
|
|
(2,978
|
)
|
||||
|
Changes in deferred revenue and other liabilities
|
(2,264
|
)
|
|
5,735
|
|
|
(2,462
|
)
|
|
236
|
|
||||
|
Interest expense, net
|
2,970
|
|
|
2,713
|
|
|
6,150
|
|
|
5,198
|
|
||||
|
Provision for (benefit from) income taxes
|
128
|
|
|
(910
|
)
|
|
198
|
|
|
(1,817
|
)
|
||||
|
Foreign currency transaction loss (gain)
(1)
|
20
|
|
|
117
|
|
|
202
|
|
|
(94
|
)
|
||||
|
Other income
|
(25
|
)
|
|
—
|
|
|
(42
|
)
|
|
—
|
|
||||
|
Non-cash contract asset
(2)
|
(52
|
)
|
|
(52
|
)
|
|
(103
|
)
|
|
(103
|
)
|
||||
|
Deferred revenue associated with deficiency credits
(3)
|
213
|
|
|
—
|
|
|
213
|
|
|
—
|
|
||||
|
Adjusted EBITDA
|
12,186
|
|
|
15,014
|
|
|
23,698
|
|
|
28,552
|
|
||||
|
Add (deduct):
|
|
|
|
|
|
|
|
||||||||
|
Cash paid for income taxes
|
(329
|
)
|
|
(267
|
)
|
|
(607
|
)
|
|
(449
|
)
|
||||
|
Cash paid for interest
|
(2,995
|
)
|
|
(2,530
|
)
|
|
(5,815
|
)
|
|
(4,821
|
)
|
||||
|
Maintenance capital expenditures
|
(45
|
)
|
|
(31
|
)
|
|
(45
|
)
|
|
(80
|
)
|
||||
|
Distributable cash flow
|
$
|
8,817
|
|
|
$
|
12,186
|
|
|
$
|
17,231
|
|
|
$
|
23,202
|
|
|
(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 customer contracts. 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)
|
Represents deferred revenue associated with deficiency credits that are expected to be used in the future prior to their expiration. Amounts presented are net of the corresponding prepaid Gibson pipeline fee that will be recognized as expense concurrently with the recognition of revenue.
|
|
•
|
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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Operating income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
8,249
|
|
|
$
|
11,163
|
|
|
$
|
16,699
|
|
|
$
|
20,949
|
|
|
Fleet services
|
74
|
|
|
(4
|
)
|
|
5
|
|
|
161
|
|
||||
|
Corporate and other
|
(3,147
|
)
|
|
(2,912
|
)
|
|
(6,122
|
)
|
|
(5,849
|
)
|
||||
|
Total operating income
|
5,176
|
|
|
8,247
|
|
|
10,582
|
|
|
15,261
|
|
||||
|
Interest expense
|
2,982
|
|
|
2,713
|
|
|
6,169
|
|
|
5,198
|
|
||||
|
Loss (gain) associated with derivative instruments
|
1,074
|
|
|
(386
|
)
|
|
1,746
|
|
|
(1,410
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
20
|
|
|
117
|
|
|
202
|
|
|
(94
|
)
|
||||
|
Other expense (income), net
|
21
|
|
|
1
|
|
|
(3
|
)
|
|
72
|
|
||||
|
Provision for (benefit from) income taxes
|
128
|
|
|
(910
|
)
|
|
198
|
|
|
(1,817
|
)
|
||||
|
Net income
|
$
|
951
|
|
|
$
|
6,712
|
|
|
$
|
2,270
|
|
|
$
|
13,312
|
|
|
•
|
a decrease in operating income of our terminalling services business due to the conclusion of a contract at our Casper terminal in December 2018, increased subcontracted rail services at our Hardisty terminal and increased maintenance costs at our Stroud terminal related to our steaming equipment. The decrease in operating income was partially offset by additional revenues from two new contracts at our Stroud terminal and lower depreciation resulting from a revised estimate of the asset retirement obligation associated with our San Antonio terminal.
|
|
•
|
an increase in interest expense due to higher weighted average interest rates and additional amounts outstanding on our credit facility;
|
|
•
|
non-cash losses associated with declines in the fair value of our interest rate derivatives resulting from decreases in the interest rate index upon which the derivative values are based; and
|
|
•
|
an increase in our provision for income taxes for the current year due to a partial recovery of a deferred tax liability we recognized in 2018 in conjunction with our adoption of ASC 606 that we did not have in 2019, partially offset by a reduction in the Alberta provincial tax rates on business income.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Terminalling services
|
$
|
25,255
|
|
|
$
|
27,514
|
|
|
$
|
50,891
|
|
|
$
|
54,215
|
|
|
Freight and other reimbursables
|
223
|
|
|
548
|
|
|
528
|
|
|
763
|
|
||||
|
Total revenues
|
25,478
|
|
|
28,062
|
|
|
51,419
|
|
|
54,978
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Subcontracted rail services
|
3,699
|
|
|
3,311
|
|
|
7,264
|
|
|
6,373
|
|
||||
|
Pipeline fees
|
4,902
|
|
|
5,118
|
|
|
9,963
|
|
|
10,842
|
|
||||
|
Freight and other reimbursables
|
223
|
|
|
548
|
|
|
528
|
|
|
763
|
|
||||
|
Operating and maintenance
|
1,525
|
|
|
1,437
|
|
|
3,688
|
|
|
2,728
|
|
||||
|
Selling, general and administrative
|
1,597
|
|
|
1,225
|
|
|
3,260
|
|
|
2,787
|
|
||||
|
Depreciation and amortization
|
5,283
|
|
|
5,260
|
|
|
10,017
|
|
|
10,536
|
|
||||
|
Total operating costs
|
17,229
|
|
|
16,899
|
|
|
34,720
|
|
|
34,029
|
|
||||
|
Operating income
|
8,249
|
|
|
11,163
|
|
|
16,699
|
|
|
20,949
|
|
||||
|
Foreign currency transaction loss (gain)
|
(54
|
)
|
|
31
|
|
|
(95
|
)
|
|
62
|
|
||||
|
Other expense, net
|
25
|
|
|
1
|
|
|
1
|
|
|
72
|
|
||||
|
Provision for (benefit from) income taxes
|
123
|
|
|
(899
|
)
|
|
190
|
|
|
(1,834
|
)
|
||||
|
Net income
|
$
|
8,155
|
|
|
$
|
12,030
|
|
|
$
|
16,603
|
|
|
$
|
22,649
|
|
|
Average daily terminal throughput (bpd)
|
117,171
|
|
|
92,103
|
|
|
100,331
|
|
|
87,220
|
|
||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Fleet leases
|
$
|
983
|
|
|
$
|
983
|
|
|
$
|
1,967
|
|
|
$
|
1,967
|
|
|
Fleet services
|
279
|
|
|
309
|
|
|
563
|
|
|
880
|
|
||||
|
Freight and other reimbursables
|
75
|
|
|
223
|
|
|
234
|
|
|
1,485
|
|
||||
|
Total revenues
|
1,337
|
|
|
1,515
|
|
|
2,764
|
|
|
4,332
|
|
||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Freight and other reimbursables
|
75
|
|
|
223
|
|
|
234
|
|
|
1,485
|
|
||||
|
Operating and maintenance
|
985
|
|
|
1,061
|
|
|
2,033
|
|
|
2,126
|
|
||||
|
Selling, general and administrative
|
203
|
|
|
235
|
|
|
492
|
|
|
560
|
|
||||
|
Total operating costs
|
1,263
|
|
|
1,519
|
|
|
2,759
|
|
|
4,171
|
|
||||
|
Operating income (loss)
|
74
|
|
|
(4
|
)
|
|
5
|
|
|
161
|
|
||||
|
Foreign currency transaction loss (gain)
|
4
|
|
|
(3
|
)
|
|
8
|
|
|
(7
|
)
|
||||
|
Provision for (benefit from) income taxes
|
5
|
|
|
(12
|
)
|
|
8
|
|
|
16
|
|
||||
|
Net income (loss)
|
$
|
65
|
|
|
$
|
11
|
|
|
$
|
(11
|
)
|
|
$
|
152
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Operating costs
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative
|
$
|
3,147
|
|
|
$
|
2,912
|
|
|
$
|
6,122
|
|
|
$
|
5,849
|
|
|
Operating loss
|
(3,147
|
)
|
|
(2,912
|
)
|
|
(6,122
|
)
|
|
(5,849
|
)
|
||||
|
Interest expense
|
2,982
|
|
|
2,713
|
|
|
6,169
|
|
|
5,198
|
|
||||
|
Loss (gain) associated with derivative instruments
|
1,074
|
|
|
(386
|
)
|
|
1,746
|
|
|
(1,410
|
)
|
||||
|
Foreign currency transaction loss (gain)
|
70
|
|
|
89
|
|
|
289
|
|
|
(149
|
)
|
||||
|
Other income, net
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
||||
|
Provision for income taxes
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
|
Net loss
|
$
|
(7,269
|
)
|
|
$
|
(5,329
|
)
|
|
$
|
(14,322
|
)
|
|
$
|
(9,489
|
)
|
|
•
|
financing current operations;
|
|
•
|
servicing our debt;
|
|
•
|
funding capital expenditures, including acquisitions and the costs to construct new assets; and
|
|
•
|
making distributions to our unitholders.
|
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
|
|
(in millions)
|
||||||
|
Cash and cash equivalents
(1)
|
$
|
7.2
|
|
|
$
|
6.4
|
|
|
Aggregate borrowing capacity under Credit Agreement
|
385.0
|
|
|
385.0
|
|
||
|
Less: Revolving Credit Facility amounts outstanding
|
216.0
|
|
|
209.0
|
|
||
|
Letters of credit outstanding
|
0.6
|
|
|
0.6
|
|
||
|
Total available liquidity
(2)
|
$
|
175.6
|
|
|
$
|
181.8
|
|
|
(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, which equates to approximately
$34 million
of availability at
June 30, 2019
.
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Net cash provided by (used in):
|
|
|
|
||||
|
Operating activities
|
$
|
19,507
|
|
|
$
|
19,588
|
|
|
Investing activities
|
(2,677
|
)
|
|
34
|
|
||
|
Financing activities
|
(15,358
|
)
|
|
(17,939
|
)
|
||
|
Effect of exchange rates on cash
|
605
|
|
|
(853
|
)
|
||
|
Net change in cash, cash equivalents and restricted cash
|
$
|
2,077
|
|
|
$
|
830
|
|
|
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.
|
|
|
|
USD P
ARTNERS
LP
(Registrant)
|
|
|
|
|
|
|
|
|
|
By:
|
USD Partners GP LLC,
its General Partner
|
|
|
|
|
|
|
Date:
|
August 6, 2019
|
By:
|
/s/ Dan Borgen
|
|
|
|
|
Dan Borgen
Chief Executive Officer and President
(Principal Executive Officer)
|
|
|
|
|
|
|
Date:
|
August 6, 2019
|
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 |
|---|