Companies:
10,838
total market cap:
HK$1157.535 T
Sign In
๐บ๐ธ
EN
English
$ HKD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
USD Partners
USDP
#10778
Rank
HK$0.79 M
Marketcap
๐บ๐ธ
United States
Country
HK$0.02350
Share price
0.00%
Change (1 day)
-69.99%
Change (1 year)
๐ข Oil&Gas
โก Energy
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Dividends
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
USD Partners
Quarterly Reports (10-Q)
Submitted on 2018-11-06
USD Partners - 10-Q quarterly report FY
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2018
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission file number 001-36674
USD PARTNERS LP
(Exact Name of Registrant as Specified in Its Charter)
Delaware
30-0831007
(State or Other Jurisdiction of Incorporation
or Organization)
(I.R.S. Employer
Identification No.)
811 Main Street, Suite 2800
Houston, Texas 77002
(Address of Principal Executive Offices) (Zip Code)
(Registrant’s Telephone Number, Including Area Code): (281) 291-0510
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES
x
NO
¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YES
x
NO
¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
¨
Accelerated filer
x
Non-accelerated filer
¨
Smaller reporting company
x
Emerging growth company
x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
x
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES
¨
NO
x
As of
November 2, 2018
, there were
21,915,642
common units,
4,185,418
subordinated units,
38,750
Class A units and
461,136
general partner units outstanding.
TABLE OF CONTENTS
PART I — FINANCIAL INFORMATION
Item 1.
Financial Statements
Consolidated Statements of Income
1
Consolidated Statements of Comprehensive Income
2
Consolidated Statements of Cash Flows
3
Consolidated Balance Sheets
4
Consolidated Statements of Partners’ Capital
5
Notes to the Consolidated Financial Statements
6
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
39
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
63
Item 4.
Controls and Procedures
63
PART II — OTHER INFORMATION
Item 1.
Legal Proceedings
64
Item 1A.
Risk Factors
64
Item 6.
Exhibits
64
SIGNATURES
66
Unless the context otherwise requires, all references in this Quarterly Report on Form 10-Q, or this “Report,” to “USD Partners,” “USDP,” “the Partnership,” “we,” “us,” “our,” or like terms refer to USD Partners LP and its subsidiaries.
Unless the context otherwise requires, all references in this Report to (i) “our general partner” refer to USD Partners GP LLC, a Delaware limited liability company; (ii) “USD” refers to US Development Group, LLC, a Delaware limited liability company, and where the context requires, its subsidiaries; (iii) “USDG” and “our sponsor” refer to USD Group LLC, a Delaware limited liability company and currently the sole direct subsidiary of USD; (iv) “Energy Capital Partners” refers to Energy Capital Partners III, LP and its parallel and co-investment funds and related investment vehicles; and (v) “Goldman Sachs” refers to The Goldman Sachs Group, Inc. and its affiliates.
Cautionary Note Regarding Forward-Looking Statements
This Report includes forward-looking statements, which are statements that frequently use words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “intend,” “may,” “plan,” “position,” “projection,” “should,” “strategy,” “target,” “will” and similar words. Although we believe that such forward-looking statements are reasonable based on currently available information, such statements involve risks, uncertainties and assumptions and are not guarantees of performance. Future actions, conditions or events and future results of operations may differ materially from those expressed in these forward-looking statements. Any forward-looking statement made by us in this Report speaks only as of the date on which it is made, and we undertake no obligation to publicly update any forward-looking statement. Many of the factors that will determine these results are beyond our ability to control or predict. Specific factors that could cause actual results to differ from those in the forward-looking statements include: (1) changes in general economic conditions; (2) the effects of competition, in particular, by pipelines and other terminalling facilities; (3) shut-downs or cutbacks at upstream production facilities, refineries or other related businesses; (4) the supply of, and demand for, terminalling services for crude oil and biofuels; (5) our limited history as a separate public partnership; (6) the price and availability of debt and equity financing; (7) hazards and operating risks that may not be covered fully by insurance; (8) disruptions due to equipment interruption or failure at our facilities or third-party facilities on which our business is dependent; (9) natural disasters, weather-related delays, casualty losses and other matters beyond our control; (10) changes in laws or regulations to which we are subject, including compliance with environmental and operational safety regulations, that may increase our costs; and (11) our ability to successfully identify and finance acquisitions and other growth opportunities. For additional factors that may affect our results, see “
Item 1A. Risk Factors
” included elsewhere in this Report and our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
, which is available to the public over the Internet at the U.S. Securities and Exchange Commission’s, or SEC, website (www.sec.gov) and at our website (www.usdpartners.com).
i
PART I—FINANCIAL INFORMATION
Item 1. Financial Statements
USD PARTNERS LP
CONSOLIDATED STATEMENTS OF INCOME
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
The accompanying notes are an integral part of these consolidated financial statements.
1
USD PARTNERS LP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
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
The accompanying notes are an integral part of these consolidated financial statements.
2
USD PARTNERS LP
CONSOLIDATED STATEMENTS OF CASH FLOWS
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
The accompanying notes are an integral part of these consolidated financial statements.
3
USD PARTNERS LP
CONSOLIDATED BALANCE SHEETS
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
The accompanying notes are an integral part of these consolidated financial statements.
4
USD PARTNERS LP
CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
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
The accompanying notes are an integral part of these consolidated financial statements.
5
USD PARTNERS LP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. ORGANIZATION AND BASIS OF PRESENTATION
USD Partners LP and its consolidated subsidiaries, collectively referred to herein as we, us, our, the Partnership and USDP, is a fee-based, growth-oriented master limited partnership formed in 2014 by US Development Group, LLC, or USD, through its wholly-owned subsidiary, USD Group LLC, or USDG. We were formed to acquire, develop and operate midstream infrastructure and complementary logistics solutions for crude oil, biofuels and other energy-related products. We generate substantially all of our operating cash flows from multi-year, take-or-pay contracts with primarily investment grade customers, including major integrated oil companies, refiners and marketers. Our network of crude oil terminals facilitate the transportation of heavy crude oil from Western Canada to key demand centers across North America. Our operations include railcar loading and unloading, storage and blending in onsite tanks, inbound and outbound pipeline connectivity, truck transloading, as well as other related logistics services. We also provide our customers with leased railcars and fleet services to facilitate the transportation of liquid hydrocarbons and biofuels by rail. We do not generally take ownership of the products that we handle, nor do we receive any payments from our customers based on the value of such products. We may on occasion enter into buy-sell arrangements in which we take temporary title to commodities while in our terminals. We expect such arrangements to be at fixed prices where we do not take commodity price exposure. Our common units are traded on the New York Stock Exchange, or NYSE, under the symbol USDP.
Basis of Presentation
Our accompanying unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States, or GAAP, for interim consolidated financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all the information and disclosures required by GAAP for complete consolidated financial statements. In the opinion of our management, they contain all adjustments, consisting only of normal recurring adjustments, which our management considers necessary to present fairly our financial position as of
September 30, 2018
, our results of operations for the three and
nine months ended September 30, 2018
and
2017
, and our cash flows for the
nine months ended September 30, 2018
and
2017
. We derived our consolidated balance sheet as of
December 31, 2017
from the audited consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
. Our results of operations for the three and
nine months ended September 30, 2018
and
2017
should not be taken as indicative of the results to be expected for the full year due to fluctuations in the supply of and demand for crude oil and biofuels, timing and completion of acquisitions, if any, and the impact of fluctuations in foreign currency exchange rates. These unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes thereto presented in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
.
Effective January 1, 2018, we adopted the requirements of Accounting Standards Update 2014-09, or ASU 2014-09,
Revenue from Contracts with Customers,
or ASC 606,
and Accounting Standards Update 2016-18, or ASU 2016-18,
Statement of Cash Flows, Restricted Cash,
as discussed in
Note 2. Recent Accounting Pronouncements
. All amounts and disclosures set forth in this Form 10-Q have been updated to comply with the new standards.
Foreign Currency Translation
We conduct a substantial portion of our operations in Canada, which we account for in the local currency, the Canadian dollar. We translate most Canadian dollar denominated balance sheet accounts into our reporting currency, the U.S. dollar, at the end of period exchange rate, while most income statement accounts are translated into our reporting currency based on the average exchange rate for each monthly period. Fluctuations in the exchange rate between the Canadian dollar and the U.S. dollar can create variability in the amounts we translate and report in U.S. dollars.
Within these consolidated financial statements, we denote amounts denominated in Canadian dollars with “C$” immediately prior to the stated amount.
6
US Development Group, LLC
USD and its affiliates are engaged in designing, developing, owning and managing large-scale multi-modal logistics centers and energy-related infrastructure across North America. USD is the indirect owner of our general partner through its direct ownership of USDG and is currently owned by Energy Capital Partners, Goldman Sachs and certain of USD’s management team members.
Comparative Amounts
We have made certain reclassifications to the amounts reported in the prior year to conform with the current year presentation. None of these reclassifications have an impact on our operating results, cash flows or financial position.
2. RECENT ACCOUNTING PROUNOUNCEMENTS
Recently Adopted Accounting Pronouncements
ASU No. 2016-18
In November 2016, the Financial Accounting Standards Board, or FASB, issued ASU No. 2016-18, which amends the FASB Accounting Standards Codification, or ASC, Topic 230 to require that a statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents are included with cash and cash equivalents when we reconcile the beginning-of-period and end-of-period total amounts shown on our consolidated statements of cash flows.
We adopted the provisions of ASU 2016-18 retrospectively on January 1, 2018. As a result of including restricted cash with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts presented on the consolidated statements of cash flows, net cash flows for the nine months ended
September 30, 2017
increased by
$5.1 million
.
ASU No. 2014-09
In May 2014, the FASB issued ASU 2014-09
Revenue from Contracts with Customers,
or ASC 606, which provides a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most previously required revenue recognition guidance, including industry-specific guidance. We adopted the provisions of ASC 606 using the full retrospective method on January 1, 2018. We applied the standard’s right-to-invoice practical expedient on contracts for which we recognize revenue at the amount to which we have the right to invoice for services performed.
We revised our consolidated financial statements from amounts previously reported due to our adoption of ASC 606 as presented in the following discussion and tables:
Terminalling Services Revenue and Deferred Revenue
—
Terminalling services revenue decreased by
$2.0 million
and
$1.8 million
for the
three and nine months ended September 30, 2017
, respectively, due to our adoption of ASC 606. The changes to our Terminalling services revenue represent the recognition of previously deferred revenue in connection with payments we receive from customers of our Hardisty terminal for their minimum monthly volume commitments for the respective periods in connection with our adoption of ASC 606. We have historically deferred recognition of all such amounts due to the make-up rights we have granted customers of our Hardisty terminal for periods up to six months following the month for which the minimum volume commitments were paid. Historically, breakage associated with these make-up rights options has approximated
100%
. Breakage rates are regularly evaluated and modified as necessary to reflect our current expectations and experience. The balance of our deferred revenue at
December 31, 2017
, decreased by
$21.9 million
due to our adoption of ASC 606.
Pipeline Fees and Prepaid Expenses
—
Our “Pipeline fees” expense decreased by
$0.4 million
for both the
three and nine months ended September 30, 2017
. We have historically recorded amounts paid to Gibson Energy Partnership,
7
or Gibson, for pipeline fees as a prepaid expense, which we have recognized as expense concurrently with our recognition of revenue associated with the expiration of the make-up rights we granted to customers of our Hardisty terminal. As a result of our recognition of a portion of the previously deferred revenue, we concurrently recognized a proportionate amount of the prepaid pipeline fees as expense in connection with our adoption of ASC 606. The balance of prepaid expenses at
December 31, 2017
, decreased by
$6.4 million
due to our adoption of ASC 606.
Provision for Income Taxes and Non-current Deferred Income Tax Liability
—
Our benefit from income taxes increased by
$0.4 million
for both the
three and nine months ended September 30, 2017
. The change in our benefit for income taxes is attributable to the lower income resulting from changes in “Pipeline fees” and “Terminalling services revenue” associated with our adoption of ASC 606 as discussed above, which affected our benefit for income taxes and the related non-current deferred income tax liability. The balance of our deferred income tax liability at
December 31, 2017
, increased by
$3.9 million
due to our adoption of ASC 606.
Other Comprehensive Income (Loss)
—
Foreign Currency Translation and Accumulated Other Comprehensive Income (Loss)
—
Our translation of the foregoing items within the consolidated income statements and balance sheets of our Canadian subsidiaries resulted in changes to the amounts reported in our consolidated statements of comprehensive income for “Other comprehensive income (loss)
—
foreign currency translation” and the related amount for “Accumulated other comprehensive income” included in our consolidated balance sheets. The functional currency of our Hardisty terminal is the Canadian dollar, which we translate into U.S. dollars for reporting in our consolidated financial statements. We had an increase of
$0.4 million
and
$0.9 million
in our “Other comprehensive income (loss)
—
foreign currency translation” for the
three and nine months ended September 30, 2017
, respectively. The balance of “Accumulated other comprehensive income” at
December 31, 2017
, increased by
$0.2 million
due to our adoption of ASC 606.
Cash Flows From Operating Activities
—
Our adoption of ASC 606 did not affect the amount we reported as Cash flows from operating activities, as our adoption of this standard did not affect our cash flow. However, the components that comprise “Net cash provided by operating activities” within our consolidated statements of cash flows changed to reflect the revised amounts presented in our consolidated statements of income and consolidated balance sheets as discussed above.
The following tables show the adjustments for our adoption of ASC 606 and the resulting balances for each affected line item in our consolidated statements of income for the period indicated:
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
8
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
The following table shows the adjustments for our adoption of ASC 606 and ASU 2016-18 and the resulting balance for each affected line item in our consolidated statements of cash flow for the period indicated:
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
The following table shows the adjustments for our adoption of ASC 606 and the resulting balance for each affected line item in our consolidated balance sheet for the period indicated:
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
9
The cumulative effect of the change on our partners’ capital accounts at January 1, 2017 was as follows:
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
Please refer to
Note 4. Revenues
for additional information regarding our adoption of ASC 606.
Recent Accounting Pronouncements Not Yet Adopted
Compensation — Stock Compensation
In June 2018, the FASB issued Accounting Standards Update No. 2018-07, or ASU 2018-07, which amends ASC Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. The amendment specifies that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed in a grantor’s own operations by issuing share-based payment awards. The provisions of this standard will affect the manner in which we value the phantom units we grant to our directors and consultants domiciled in the United States, but it is not expected to have a material impact on our operating results, cash flows or financial position.
This pronouncement is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Although early adoption of ASU 2018-07 is permitted, we do not expect to early adopt the provisions of this standard.
Intangibles — Goodwill and Other
In January 2017, the FASB issued Accounting Standards Update No. 2017-04, or ASU 2017-04, which amends ASC Topic 350 to modify the concept of impairment from the condition that exists when the carrying amount of goodwill exceeds its implied fair value to the condition that exists when the carrying amount of a reporting unit exceeds its fair value. Pursuant to the provisions of ASU 2017-04, an entity will no longer determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. Rather, an entity will recognize an impairment loss for the amount by which the carrying amount of a reporting unit exceeds the reporting unit’s fair value. However, the loss recognized cannot exceed the total amount of goodwill allocated to that reporting unit.
The pronouncement is effective for fiscal years beginning after December 15, 2019, or for any interim impairment testing within those fiscal years and is required to be applied prospectively, with early adoption permitted. We do not expect to early adopt the provisions of this standard. Any impairment assessment we perform subsequent to our adoption of the standard could produce an impairment of goodwill in a different amount than would result under current guidance to the extent the carrying amount of a reporting unit exceeds its fair value.
Leases
In February 2016, the FASB issued Accounting Standards Update No. 2016-02, or ASU 2016-02, which amends ASC Topic 842 to require balance sheet recognition of lease assets and lease liabilities by lessees for those leases classified as operating leases. The amendment provides an option that permits us to elect not to recognize the lease assets and liabilities for leases with a term of 12 months or less. The pronouncement is effective for years beginning after December 15, 2018, and early adoption is permitted. In July 2018, the FASB issued ASU 2018-11 providing
10
another transition method in addition to the existing transition method by allowing entities to initially apply the new leases standard at the adoption date and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption, or prospectively. Additionally, the FASB has issued and is likely to continue issuing Accounting Standards Updates to clarify application of the guidance in the original standard and to provide practical expedients for implementing the standard, all of which will be effective upon adoption.
We continue to assess the impact our adoption of ASU 2016-02 will have on our consolidated financial statements, but we currently cannot reasonably estimate the effect. We do not currently recognize operating leases in our balance sheets as will be required by ASU 2016-02, but we record payments for operating leases as rent expense as incurred. Our process for implementing ASU 2016-02 involves evaluating all of our existing leases with terms greater than 12 months to quantify the impact to our financial statements, developing accounting policies and internal control processes to address adherence to the requirements of the standard, evaluating the capability of existing accounting systems and any enhancements needed, determining the need to modify any bank or debt compliance requirements, and training and educating our workforce and the investment community regarding the financial statement impact that application of the standard will have. We have completed steps to identify, accumulate and categorize our lease agreements into homogeneous groups to evaluate the particular terms and conditions for each type of agreement in relation to the requirements of ASU 2016-02 and are evaluating the accounting impact, commonly referred to as an “Impact Assessment.” We have also progressed with the development of accounting policies and internal control processes for lease items identified in the performance of our impact assessment. Additionally, we are developing resources to facilitate management of the information necessary to properly account for and report new and existing leases pursuant to the provisions of ASC 842. We will adopt the provisions of this standard on January 1, 2019, prospectively, pursuant to the provisions of ASU 2018-11.
3. NET INCOME PER LIMITED PARTNER INTEREST
We allocate our net income among our general partner and limited partners using the two-class method in accordance with applicable authoritative accounting guidance. Under the two-class method, we allocate our net income and any net income in excess of distributions to our limited partners, our general partner and the holder of the incentive distribution rights, or IDRs, according to the distribution formula for available cash as set forth in our partnership agreement. We allocate any distributions in excess of earnings for the period to our limited partners and general partner based on their respective proportionate ownership interests in us, as set forth in our partnership agreement after taking into account distributions to be paid with respect to the IDRs. The formula for distributing available cash as set forth in our partnership agreement is as follows:
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.
11
Our computation of net income per limited partner unit excludes the effects of
1,239,488
phantom unit awards outstanding for the
three and nine months ended September 30, 2018
and
1,135,223
phantom unit awards outstanding for the
three and nine months ended September 30, 2017
, as they were anti-dilutive for each of the periods presented. We determined basic and diluted net income per limited partner unit as set forth in the following tables:
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.
12
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.
13
4. REVENUES
We recognize revenue from contracts with customers by applying the provisions of ASC 606,
Revenue from Contracts with Customers
. We recognize revenue under the core principle to depict the transfer of control to our customers of goods or services in an amount reflecting the consideration for which we expect to be entitled. In order to achieve the core principle, we apply the following five step approach:
(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.
We define a performance obligation as a promise in a contract to transfer a distinct good or service to the customer, which also represents the unit of account under ASC 606. We allocate the transaction price in a contract to each distinct performance obligation, which we recognize as revenue when, or as, the performance obligation is satisfied. For contracts with multiple performance obligations, we allocate the transaction price in the contract to each performance obligation using our best estimate of the standalone selling price for each distinct good or service in the contract, utilizing market-based and cost-plus margin inputs. We have elected to account for sales taxes received from customers on a net basis.
We applied the right-to-invoice practical expedient to contracts for which we recognize revenue at the amount to which we have the right to invoice for services performed.
Disaggregated Revenues
We manage our business in
two
reportable segments: Terminalling services and Fleet services. Our segments offer different services and are managed accordingly. Our chief operating decision maker, or CODM, regularly reviews financial information about both segments in order to allocate resources and evaluate performance. As such, we have concluded that disaggregating revenue by reporting segments appropriately depicts how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors. Refer to
Note 13. Segment Reporting
for our disaggregated revenues by segment. Additionally, the below tables summarize the geographic data for our revenues:
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
14
Terminalling Services Revenues
We derive a majority of our revenues from contracts to provide terminalling services, which include pipeline transportation, storage, loading and unloading of crude oil and related products from and into railcars and trucks, as well as the transloading of biofuels from railcars into trucks. Our terminalling services agreements for crude oil and related products are generally established under multi-year, take-or-pay provisions that require monthly payments from our customers for their minimum monthly volume commitments in exchange for our performance of the terminalling services enumerated above. Our terminalling services for biofuels typically require monthly payments for actual volumes handled. Variable consideration, such as volume-based pricing, included in our agreements is typically resolved within the applicable accounting period.
We recognize revenue for the terminalling services we provide based upon the contractual rates set forth in our agreements related to throughput volumes. We recognize revenue over time as we render services based on the throughput delivered as this best represents the value we provide to customers for our services. Substantially all of the contracted capacity at our Casper, Hardisty and Stroud terminals is contracted under multi-year agreements that contain “take-or-pay” provisions where we are entitled to the payment of minimum monthly commitment fees from our customers, regardless of whether the specified throughput to which the customer committed is achieved.
Our terminalling services agreements generally grant our customers make-up rights that allow them to load volumes in excess of their minimum monthly commitment in future periods, without additional charge, to the extent capacity is available for the excess volume. With respect to the Casper terminal, the make-up rights generally expire within the three-month period, representing a calendar quarter, for which the volumes were originally committed. With respect to the Hardisty and Stroud terminals, the make-up rights typically expire, if unused, in subsequent periods up to
six months
following the period for which the volumes were originally committed. We currently recognize substantially all of the amounts we receive for minimum commitment fees as revenue when collected, since breakage associated with these make-up rights options approximates
100%
based on our experience and expectations around usage of these options. Breakage rates are regularly evaluated and modified as necessary to reflect our current expectations and experience. If we do not expect to be entitled to a breakage amount, we defer the recognition of revenue associated with volumes that are below the minimum monthly commitment until we determine that the likelihood that the customer will be able to make up the minimum volume is remote. If we expect to be entitled to a breakage amount, we estimate the expected breakage and recognize the expected breakage amount as revenue in proportion to the trend of rights exercised by the customer.
Fleet Services Revenues
Fleet services contracts provide for the sourcing of railcar fleets and related logistics and maintenance services. We allocate revenue between the lease and service components based on relative standalone values, typically utilizing market-based and cost-plus margin estimates, and account for each component under the applicable accounting guidance. We record revenues for fleet leases on a gross basis, since we are deemed the primary obligor for the services.
We recognize revenue for fleet leases and related party administrative services ratably over the lease contract period as services are consistently provided throughout the period. Revenue for reimbursable costs is recognized on a gross basis on our consolidated statements of income as “Freight and other reimbursables,” as the costs are incurred. We have deferred revenues for amounts collected in advance from customers in our Fleet services segment, which will be recognized as revenue as the underlying services are performed pursuant to the terms of our lease contracts. We have prepaid rent associated with these deferred revenues on our railcar leases, which we will recognize as expense as these railcars are used.
Railroad Incentives
In December 2013, USD Terminals Canada ULC, or USDTC, entered into a binding agreement with Canadian Pacific Railway Limited, which we refer to as CP, effective with the commencement of the Hardisty terminal operations in June 2014, whereby in consideration for CP being the sole rail freight transportation service provider at the Hardisty terminal for certain customers, CP agreed to pay USDTC an average incentive payment amount of C
$100
per railcar shipped up to a maximum of C
$12.5 million
through mid-2017. We recognized the amounts we received in “Other income, net” in our consolidated statements of income, as we utilized the services of CP pursuant to the terms of the agreement. Such amounts were not material for any period presented herein and the agreement terminated in June 2017.
15
Remaining Performance Obligations
The transaction price allocated to the remaining performance obligations associated with our terminalling and fleet services agreements as of
September 30, 2018
are as follows for the periods indicated:
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
(1)
The majority of our terminalling services agreements are denominated in Canadian dollars. We have converted the remaining performance obligations provided herein using the year-to-date average exchange rate of
0.7769
U.S. dollars per one Canadian dollar at
September 30, 2018
.
(2)
Includes fixed monthly minimum commitment fees per contracts and excludes constrained variable consideration for rate-escalation associated with an index, such as the consumer price index, as well as any incremental revenue associated with volume activity above the minimum volumes set forth within the contracts.
We have applied the practical expedient that allows us to exclude disclosure of performance obligations that are part of a contract that has an expected duration of one year or less. In addition, we have also applied the practical expedient that allows us not to disclose the amount of transaction price allocated to the remaining performance obligations for all reporting periods presented prior to our adoption of ASC 606.
Contract Assets
Our contract assets represent cumulative revenue that has been recognized in advance of billing the customer due to tiered billing provisions. In such arrangements, revenue is recognized using a blended rate based on the billing tiers of the agreement, as the services are consistently provided throughout the duration of the contractual arrangement. We have included contract assets of
$188 thousand
and
$34 thousand
as of
September 30, 2018
and
December 31, 2017
, respectively, in “
Other non
-
current assets
” on our consolidated balance sheets.
Contract Liabilities
Our contract liabilities consist of amounts collected in advance from customers associated with their terminalling and fleet services agreements, which will be recognized as revenue when earned pursuant to the terms of our contractual arrangements. We have included contract liabilities with third-party customers of
$3.1 million
and
$3.3 million
as of
September 30, 2018
and
December 31, 2017
, respectively, in “
Deferred revenue.
” We have included contract liabilities with related party customers of
$1.6 million
as of
September 30, 2018
and
December 31, 2017
, in “
Deferred revenue
—
related party
” on our consolidated balance sheets.
The following table presents the changes associated with the balance of our contract liabilities for the
nine months ended September 30, 2018
:
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.
Deferred Revenue
—
Fleet Leases
Our deferred revenue also includes advance lease payments from customers of our Fleet services business, which will be recognized as revenue when earned pursuant to the terms of our contractual arrangements. We have likewise prepaid the rent on railcar leases that are associated with the fleet services deferred revenues, which we will recognize as expense concurrently with our recognition of the associated revenue. We have included
$0.4 million
at
September 30, 2018
and
December 31, 2017
in “
Deferred revenue
—
related party
” on our consolidated balance sheets associated with customer prepayments for our fleet lease agreements.
16
5. RESTRICTED CASH
We include in restricted cash on our consolidated balance sheets amounts representing a cash account for which the use of funds is restricted by a facilities connection agreement among us and Gibson that we entered into during 2014 in connection with the development of our Hardisty terminal. The collaborative arrangement is further discussed in
Note 9. Collaborative Arrangement
.
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within our consolidated balance sheets to the amounts shown in our consolidated statements of cash flows for the specified periods:
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
6. PROPERTY AND EQUIPMENT
Our property and equipment consist of the following as of the dates indicated:
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.
Depreciation expense associated with Property and equipment totaled
$2.1 million
for the
three months ended September 30, 2018
and
2017
, and
$6.4 million
and
$5.7 million
for the
nine months ended September 30, 2018
and
2017
, respectively.
7. GOODWILL AND INTANGIBLE ASSETS
Goodwill
Goodwill represents the excess of the purchase price of an entity over the estimated fair value of the assets acquired and liabilities assumed. Our goodwill originated from our acquisition of the Casper terminal, which is included in our Terminalling services segment. As of
September 30, 2018
, the carrying amount of our goodwill was
$33.6 million
.
We test goodwill for impairment annually based on the carrying values of our reporting units on the first day of the third quarter of each year or more frequently if events or changes in circumstances suggest that the fair value of a reporting unit is less than its carrying value. During the third quarter of 2018, we completed our annual goodwill impairment analysis and determined that the fair value of the Casper terminal reporting unit exceeded its carrying value at July 1, 2018. An impairment charge would have resulted if our estimate of the fair value of the Casper terminal reporting unit was approximately
20%
less than the amount determined. The critical assumptions used in our analysis include the following:
17
(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
.
We measured the fair value of our Casper terminal reporting unit by using an income analysis, market analysis and transaction analysis with weightings of
50%
,
25%
and
25%
, respectively. Our estimate of fair value required us to use significant unobservable inputs representative of a Level 3 fair value measurement, including assumptions related to the future performance of our Casper terminal. We have not observed any events or circumstances subsequent to our analysis that would suggest the fair value of our Casper terminal is below its carrying amount as of September 30, 2018.
Intangible Assets
The composition, gross carrying amount and accumulated amortization of our identifiable intangible assets are as follows as of the dates indicated:
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
Amortization expense associated with intangible assets totaled
$3.2 million
for each of the
three months ended September 30, 2018
and
2017
and
$9.5 million
for each of the
nine months ended September 30, 2018
and
2017
.
8. DEBT
We have a senior secured credit agreement, the Credit Agreement that consists of a
$400 million
revolving credit facility (subject to the limits set forth therein), the Revolving Credit Facility, with Citibank, N.A., as administrative agent, and a syndicate of lenders. The Credit Agreement is a
five
year committed facility that matures on October 15, 2019. On November 2, 2018, we amended and restated our Credit Agreement as discussed in more detail in
Note 19. Subsequent Events
.
Previously, the Credit Agreement included a
$300 million
Revolving Credit Facility and a
$100 million
term loan (borrowed in Canadian dollars), the Term Loan Facility, which we repaid in March 2017. As we repaid amounts outstanding on the Term Loan Facility, the availability on our Revolving Credit Facility was automatically increased to the full
$400 million
of credit available under the Credit Agreement.
Our Revolving Credit Facility and issuances of letters of credit are available for working capital, capital expenditures, permitted acquisitions and general partnership purposes, including distributions. We have the ability to increase the maximum amount of credit available under the Credit Agreement, as amended, by an aggregate amount of up to
$100 million
to a total facility size of
$500 million
, subject to receiving increased commitments from lenders or other financial institutions and satisfaction of certain conditions. The Revolving Credit Facility includes an aggregate
$20 million
sublimit for standby letters of credit and a
$20 million
sublimit for swingline loans. Obligations under the
18
Revolving Credit Facility are guaranteed by our restricted subsidiaries (as such term is defined in our senior secured credit facility) and are secured by a first priority lien on our assets and those of our restricted subsidiaries, other than certain excluded assets.
Our long-term debt balances included the following components as of the specified dates:
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
We determined the capacity available to us under the terms of our Credit Agreement was as follows as of the specified dates:
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.
The average interest rate on our outstanding indebtedness was
4.72%
and
4.00%
at
September 30, 2018
and
December 31, 2017
, respectively. In addition to the interest we incur on our outstanding indebtedness, we pay commitment fees of
0.50%
on unused commitments, which rate will vary based on our consolidated net leverage ratio, as defined in our Credit Agreement. At
September 30, 2018
, we were in compliance with the covenants set forth in our Credit Agreement.
Interest expense associated with our outstanding indebtedness was as follows for the specified periods:
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
9. COLLABORATIVE ARRANGEMENT
We entered into a facilities connection agreement in 2014 with Gibson under which Gibson developed, constructed and operates a pipeline and related facilities connected to our Hardisty terminal. Gibson’s storage terminal is the exclusive means by which our Hardisty terminal receives crude oil. Subject to certain limited exceptions regarding manifest train facilities, our Hardisty terminal is the exclusive means by which crude oil from Gibson’s Hardisty storage terminal may be transported by rail. We remit pipeline fees to Gibson for the transportation of crude oil to our Hardisty terminal based on a predetermined formula. Pursuant to our arrangement with Gibson, we incurred
$5.3 million
and
$6.0 million
of expenses for the
three months ended September 30, 2018
and
2017
, respectively, and
$16.1 million
and
$16.8 million
for the
nine months ended September 30, 2018
and
2017
, respectively which are presented as “Pipeline fees” in our consolidated statements of income.
19
10. NONCONSOLIDATED VARIABLE INTEREST ENTITIES
We have entered into purchase, assignment and assumption agreements to assign payment and performance obligations for certain operating lease agreements with lessors, as well as customer fleet service payments related to these operating leases, with unconsolidated entities in which we have variable interests. These variable interest entities, or VIEs, include LRT Logistics Funding LLC, USD Fleet Funding LLC, USD Fleet Funding Canada Inc., and USD Logistics Funding Canada Inc. We treat these entities as variable interests under the applicable accounting guidance due to their having an insufficient amount of equity invested at risk to finance their activities without additional subordinated financial support. We are not the primary beneficiary of the VIEs, as we do not have the power to direct the activities that most significantly affect the economic performance of the VIEs, nor do we have the power to remove the managing member under the terms of the VIEs’
limited liability company agreements. Accordingly, we do not consolidate the results of the VIEs in our consolidated financial statements.
The following table summarizes the total assets and liabilities between us and the VIEs as reflected in our consolidated balance sheets at
September 30, 2018
and
December 31, 2017
, as well as our maximum exposure to losses from entities in which we have a variable interest, but are not the primary beneficiary. Generally, our maximum exposure to losses is limited to amounts receivable for services we provided, reduced by any deferred revenue.
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
$
—
We have assigned certain payment and performance obligations under the leases and master fleet service agreements for
1,983
railcars to the VIEs, but we have retained certain rights and obligations with respect to the servicing of these railcars.
During the quarter ended
September 30, 2018
, we provided no explicit or implicit financial or other support to these VIEs that were not previously contractually required.
11. TRANSACTIONS WITH RELATED PARTIES
Nature of Relationship with Related Parties
USD is engaged in designing, developing, owning and managing large-scale multi-modal logistics centers and other energy-related infrastructure across North America. USD is also the sole owner of USDG and the ultimate parent of our general partner. USD is owned by Energy Capital Partners, Goldman Sachs and certain members of its management.
USDG is the sole owner of our general partner and owns
7,371,672
of our common units and all
4,185,418
of our subordinated units representing a combined
43.4%
limited partner interest in us. USDG also provides us with general and administrative support services necessary for the operation and management of our business.
20
USD Marketing LLC, or USDM, is a wholly-owned subsidiary of USDG organized to promote contracting for services provided by our terminals and to facilitate the marketing of customer products.
USD Partners GP LLC, our general partner, currently owns all
461,136
of our general partner units representing a
1.7%
general partner interest in us, as well as all of our incentive distribution rights. Pursuant to our partnership agreement, our general partner is responsible for our overall governance and operations.
Omnibus Agreement
We are party to an omnibus agreement with USD, USDG and certain of their subsidiaries, including our general partner, pursuant to which we obtain and make payments for specified services provided to us and for out-of-pocket costs incurred on our behalf. We pay USDG, in equal monthly installments, the annual amount USDG estimates will be payable by us during the calendar year for providing services for our benefit. The omnibus agreement provides that this amount may be adjusted annually to reflect, among other things, changes in the scope of the general and administrative services provided to us due to a contribution, acquisition or disposition of assets by us or our subsidiaries, or for changes in any law, rule or regulation applicable to us, which affects the cost of providing the general and administrative services. We also reimburse USDG for any out-of-pocket costs and expenses incurred on our behalf in providing general and administrative services to us. This reimbursement is in addition to the amounts we pay to reimburse our general partner and its affiliates for certain costs and expenses incurred on our behalf for managing our business and operations, as required by our partnership agreement.
The total amounts charged to us under the omnibus agreement for the
three months ended September 30, 2018
and
2017
, were
$1.9 million
and
$1.5 million
, respectively, and for the
nine months ended September 30, 2018
and
2017
were
$5.6 million
and
$4.3 million
, respectively, which amounts are included in “Selling, general and administrative — related party” in our consolidated statements of income. At
September 30, 2018
and
December 31, 2017
, we had balances payable related to these costs of
$0.4 million
and
$0.2 million
respectively, recorded as “Accounts payable and accrued expenses
—
related party” in our consolidated balance sheets.
Marketing Services Agreement
In connection with our purchase of the Stroud terminal, we entered into a Marketing Services Agreement with USDM effective as of May 31, 2017, whereby we granted USDM the right to market the capacity at the Stroud terminal in excess of the original capacity of our initial customer in exchange for a nominal per barrel fee. USDM is obligated to fund any related capital costs associated with increasing the throughput or efficiency of the terminal to handle additional throughput. Upon expiration of our contract with the initial Stroud terminal customer in June 2020, the same marketing rights will apply to all throughput at the Stroud terminal in excess of the throughput necessary for the Stroud terminal to generate Adjusted EBITDA that is at least equal to the average monthly Adjusted EBITDA derived from the initial Stroud terminal customer during the 12 months prior to expiration. We also granted USDG the right to develop other projects at the Stroud terminal in exchange for the payment to us of market-based compensation for the use of our property for such development projects. Any such development projects would be wholly-owned by USDG and would be subject to our existing right of first offer with respect to midstream projects developed by USDG. Payments made under the Marketing Services Agreement during the periods presented in this report are discussed below under the heading “
Related Party Revenue and Deferred Revenue.
”
Contribution of Capital at the Stroud Terminal
Pursuant to the Marketing Services Agreement discussed above, USDM provided a temporary steaming solution and constructed a permanent steaming solution at the Stroud terminal to alleviate operational railcar unloading issues that resulted from cold weather at the terminal. The construction of the steaming equipment was completed in July 2018 and contributed to us. The non-cash capital contribution that was valued at the original cost of constructing the asset, resulting in a
$3.4 million
increase in “Property and equipment” and the capital account of our general partner included in “General Partner units” on our
September 30, 2018
consolidated balance sheet. We did not issue additional General Partner units in connection with this contribution.
Related Party Revenue and Deferred Revenue
We have agreements to provide terminalling and fleet services for USDM with respect to our Hardisty terminal and terminalling services with respect to our Stroud terminal, which also include reimbursement to us for certain out-of-pocket expenses we incur.
21
In connection with our acquisition of the Stroud terminal, USDM assumed the rights and obligations for additional terminalling capacity at our Hardisty terminal from another customer, effective as of June 1, 2017, to facilitate the origination of crude oil barrels by the Stroud terminal customer from our Hardisty terminal for delivery to the Stroud terminal. As a result of the assumption of these rights and obligations by USDM, and in order to accommodate the needs of the Stroud terminal customer, the contracted term for the capacity held by USDM has been extended to June 30, 2020. USDM controls approximately
25%
of the available monthly capacity of the Hardisty terminal at
September 30, 2018
. The terms and conditions of these agreements are similar to the terms and conditions of agreements we have with other parties at the Hardisty terminal that are not related to us.
We also entered into a Marketing Services Agreement with USDM effective as of May 31, 2017, as discussed above, in connection with our acquisition of the Stroud terminal. Pursuant to the terms of the agreement, we receive a fixed amount per barrel from USDM in exchange for marketing the additional capacity available at the Stroud terminal. We also received revenue from spot terminalling services provided by our Hardisty terminal on behalf of USDM pursuant to the terms of its existing agreements with us. We include amounts received pursuant to these arrangements as revenue in the table below under “Terminalling services
—
related party.”
Our related party revenues from USD and affiliates are presented in the following table for the indicated periods:
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
We had the following amounts outstanding with USD and affiliates on our consolidated balance sheets as of
September 30, 2018
and
December 31, 2017
:
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.
Cash Distributions
During the
nine months ended September 30, 2018
, we paid the following aggregate cash distributions to USDG as a holder of our common units and the sole owner of our subordinated units and to USD Partners GP LLC for their general partner interest and as the holder of our IDRs.
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
22
12. COMMITMENTS AND CONTINGENCIES
From time to time, we may be involved in legal, tax, regulatory and other proceedings in the ordinary course of business. We do not believe that we are currently a party to any such proceedings that will have a material adverse impact on our financial condition or results of operations.
13. SEGMENT REPORTING
We manage our business in
two
reportable segments: Terminalling services and Fleet services. The Terminalling services segment charges minimum monthly commitment fees under multi-year take-or-pay contracts to load and unload various grades of crude oil into and from railcars, as well as fixed fees per gallon to transload ethanol from railcars, including related logistics services. The Fleet services segment provides customers with railcars and fleet services related to the transportation of liquid hydrocarbons and biofuels under multi-year, take-or-pay contracts. Corporate activities are not considered a reportable segment, but are included to present shared services and financing activities which are not allocated to our established reporting segments.
Our segments offer different services and are managed accordingly. Our chief operating decision maker, or CODM, regularly reviews financial information about both segments in order to allocate resources and evaluate performance. Our CODM assesses segment performance based on the cash flows produced by our established reporting segments using Segment Adjusted EBITDA. We define Segment Adjusted EBITDA as “Net cash provided by operating activities” adjusted for changes in working capital items, interest, income taxes, foreign currency transaction gains and losses and other items which do not affect the underlying cash flows produced by our businesses. As such, we have concluded that disaggregating revenue by reporting segments appropriately depicts how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors.
23
The following tables summarize our reportable segment data:
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
24
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
25
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
26
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
27
Segment Adjusted EBITDA
The following table provides a reconciliation of Segment Adjusted EBITDA to “Net cash provided by operating activities:”
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.
14. INCOME TAXES
U.S. Federal and State Income Taxes
We are treated as a partnership for U.S. federal and most state income tax purposes, with each partner being separately taxed on their share of our taxable income.
One
of our subsidiaries, USD Rail LP, has elected to be classified as an entity taxable as a corporation for U.S. federal income tax purposes. We are also subject to state franchise tax in the state of Texas, which is treated as an income tax under the applicable accounting guidance. Our U.S. federal income tax expense is based on the statutory federal income tax rate of
21%
, as applied to USD Rail LP’s taxable loss of
$0.3 million
and
$0.7 million
for the
three and nine months ended September 30, 2018
, respectively, and
34%
as applied to its taxable income of
$0.9 million
and
$1.9 million
for the
three and nine months ended September 30, 2017
, respectively.
Foreign Income Taxes
Our Canadian operations are conducted through entities that are subject to Canadian federal and provincial income taxes which are determined using the combined federal and provincial income tax rate of
27%
applied to the taxable income of our Canadian operations for the
three and nine months ended September 30, 2018
and
2017
.
28
Tax Effects of ASC 606 Adoption
In conjunction with our adoption of ASC 606, we recognized revenues with respect to each prior period for amounts that were previously deferred, as well as the associated previously deferred pipeline fees. Refer to
Note 2. Recent Accounting Pronouncements
for a comprehensive discussion regarding our adoption of ASC 606. We also recognized a deferred tax liability associated with the previously deferred revenues net of previously deferred pipeline fees. We recovered a portion of that deferred tax liability during the
three and nine months ended September 30, 2018
. For Canadian tax purposes, the previously deferred revenue, net of previously deferred expenses associated with our adoption of ASC 606 will be fully recognized ratably during 2018. The deferred tax recovery of
$0.9 million
(representing
C$1.2 million
) for the
three months ended September 30, 2018
and
$2.7 million
(representing
C$3.6 million
) for the
nine months ended September 30, 2018
contributed to “Benefit from income taxes” for the
three and nine months ended September 30, 2018
.
Estimated Annual Effective Income Tax Rate
The reconciliation between income tax based on the U.S. federal statutory income tax rate and our effective income tax is presented below:
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.
We determined our year-to-date
2018
income tax using an estimated annual effective income tax rate on a consolidated basis for fiscal year
2018
. This rate incorporates the applicable rates of the various domestic and foreign tax jurisdictions to which we are subject.
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
)
29
Our deferred income tax assets and liabilities reflect the income tax effect of differences between the carrying amounts of our assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Major components of deferred income tax assets and liabilities associated with our operations were as follows as of the dates indicated:
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
)
We had a
$0.7 million
U.S. federal loss carryforward remaining as of
September 30, 2018
, and
none
as of
December 31, 2017
. Our U.S. federal loss carryforward was generated in 2018 and does not expire under currently enacted tax law. Our Canadian loss carryforward was
$4.5 million
and
$4.6 million
as of
September 30, 2018
and
December 31, 2017
, respectively. A portion of our Canadian loss carryforward is for capital items that do not expire under currently enacted Canadian tax law, the remaining Canadian operating loss of
$1.1 million
will expire in 2034.
We are subject to examination by the taxing authorities for the years ended
December 31, 2017
,
2016
and
2015
. We did
no
t have any unrecognized income tax benefits or any income tax reserves for uncertain tax positions as of
September 30, 2018
and
December 31, 2017
.
Refer to
Note 18. Supplemental Cash Flow Information
for information regarding amounts paid for income taxes.
15. DERIVATIVE FINANCIAL INSTRUMENTS
Our net income and cash flows are subject to fluctuations resulting from changes in interest rates on our variable rate debt obligations and from changes in foreign currency exchange rates, particularly with respect to the U.S. dollar and the Canadian dollar. In limited circumstances, we may also hold long positions in the commodities we handle on behalf of our customers, which exposes us to commodity price risk. We use derivative financial instruments, including futures, forwards, swaps, options and other financial instruments with similar characteristics, to manage the risks associated with market fluctuations in interest rates, foreign currency exchange rates and commodity prices, as well as to reduce volatility in our cash flows. We have not historically designated, nor do we expect to designate, our derivative
30
financial instruments as hedges of the underlying risk exposure. All of our derivative financial instruments are employed in connection with an underlying asset, liability and/or forecasted transaction and are not entered into for speculative purposes.
Interest Rate Derivatives
We use interest rate derivative financial instruments to partially mitigate our exposure to interest rate fluctuations on our variable rate debt. Under our Credit Agreement, one-month LIBOR is used as the index rate for the interest we are charged on amounts borrowed under our Revolving Credit Facility. Effective November 2017, we entered into a
five
-year interest rate collar contract with a
$100 million
notional amount. The collar establishes a range where we will pay the counterparty if one-month LIBOR falls below the established floor rate of
1.7%
, and the counterparty will pay us if the one-month LIBOR exceeds the ceiling rate of
2.5%
. The collar settles monthly through the termination date in October 2022. No payments or receipts are exchanged on the interest rate collar contracts unless interest rates rise above or fall below the pre-determined ceiling or floor rates.
Foreign Currency Derivatives
We derive a significant portion of our cash flows from our Hardisty terminal operations in the province of Alberta, Canada, which are denominated in Canadian dollars. As a result, fluctuations in the exchange rate between the Canadian dollar and the U.S. dollar could have a significant effect on our results of operations, cash flows and financial position. We endeavor to limit our foreign currency risk exposure using various types of derivative financial instruments with characteristics that effectively reduce or eliminate the impact to us of declines in the exchange rate for a specified value of Canadian dollar denominated cash flows we expect to exchange into U.S. dollars. We have not entered into any derivative financial instruments to mitigate our exposure to changes in foreign currency exchange rates for 2018 or any future periods.
In April 2016, we entered into
four
separate forward contracts with an aggregate notional amount of
C$33.5 million
to manage our exposure to fluctuations in the exchange rate between the Canadian dollar and the U.S. dollar resulting from our Canadian operations during the 2017 calendar year. Each forward contract effectively fixed the exchange rate we received for each Canadian dollar we sold to the counterparty.
One
of these forward contracts settled at the end of each fiscal quarter during 2017 and secured an exchange rate where a Canadian dollar was exchanged for an amount between
0.7804
and
0.7809
U.S. dollars.
Commodity Derivatives
In June 2017, as a part of our purchase of the Stroud terminal and related facilities, we acquired crude oil used by the prior owner for line fill in the crude oil pipeline and tank bottoms for the storage tanks at the Stroud terminal. We agreed to sell the approximately
18,000
barrels, or bbl, of crude oil used for tank bottoms in July 2017, and the approximately
13,000
bbl of crude oil used for line fill in October 2017, to an unrelated party at a price which varies with the price of crude oil during the months of July and October of 2017. In June 2017, we entered into
two
separate fixed-for-floating swap contracts with an aggregate notional amount of
31,778
bbl, to manage our exposure to fluctuating crude oil prices. Each swap contract effectively fixed the price that we received upon our delivery of the crude oil. The first contract for approximately
18,000
bbl settled in July 2017 at
$47.20
per barrel and the second for approximately
13,000
bbl settled in October 2017 at
$47.70
per barrel.
In September 2017, we also acquired crude oil used by the prior owner of the Stroud terminal for tank bottoms in a leased storage tank at a third-party facility in Cushing, Oklahoma. We agreed to sell this crude oil in October 2017 to an unrelated party at a price which varies with the price of crude oil during the month of October. We entered into a fixed-for-floating swap contract with an aggregate notional amount of
30,000
bbl to manage our exposure to the variability in crude oil prices during the month of October 2017. The swap contract effectively fixed the price we received upon our delivery of the crude oil and settled in October 2017 at
$47.90
per barrel.
31
Derivative Positions
We record all of our derivative financial instruments at their fair values in the line items specified below within our consolidated balance sheets, the amounts of which were as follows at the dates indicated:
September 30, 2018
December 31, 2017
(in thousands)
Other non-current assets
$
2,044
$
183
We have not designated our derivative financial instruments as hedges of our interest rate or foreign currency exposures. As a result, changes in the fair value of these derivatives are recorded as “Loss (gain) associated with derivative instruments” in our consolidated statements of income. The gains or losses associated with changes in the fair value of our derivative contracts do not affect our cash flows until the underlying contract is settled by making or receiving a payment to or from the counterparty. In connection with our derivative activities, we recognized the following amounts during the periods presented:
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
We determine the fair value of our derivative financial instruments using third party pricing information that is derived from observable market inputs, which we classify as level 2 with respect to the fair value hierarchy.
The following table presents summarized information about the fair values of our outstanding interest rate contract for the periods indicated:
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
We record the fair market value of our derivative financial instruments in our consolidated balance sheets as current and non-current assets or liabilities on a net basis by counterparty. The terms of the International Swaps and Derivatives Association Master Agreement, which governs our financial contracts and include master netting agreements, allow the parties to our derivative contracts to elect net settlement in respect of all transactions under the agreements. The effect of the rights of offset are presented in the tables below as of the dates indicated.
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
32
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
16. PARTNERS’ CAPITAL
Our common units and subordinated units represent limited partner interests in us. The holders of common units and subordinated units are entitled to participate in partnership distributions and to exercise the rights and privileges available to limited partners under our partnership agreement.
Our Class A units are limited partner interests in us that entitle the holders to nonforfeitable distributions that are equivalent to the distributions paid with respect to our common units (excluding any arrearages of unpaid minimum quarterly distributions from prior quarters) and, as a result, are considered participating securities. Our Class A units do not have voting rights and vest in
four
equal annual installments over the
four
years following the consummation of our initial public offering, or IPO, only if we grow our annualized distributions each year. If we do not achieve positive distribution growth in any of these years, the Class A units that would otherwise vest for that year will be forfeited. The Class A units contain a conversion feature, which, upon vesting, provides for the conversion of the Class A units into common units based on a conversion factor that is tied to the level of our distribution growth for the applicable year. The conversion factor was
1.00
for the first vesting tranche,
1.50
for the second vesting tranche,
1.00
for the third vesting tranche and will be no more than
2.00
for the fourth and final vesting tranche. In February
2018
, pursuant to the terms set forth in our partnership agreement, the third vesting tranche of
38,750
Class A units vested. We determined that, upon conversion, each vested Class A unit would receive
one
common unit based upon our distributions paid for the
four
preceding quarters. As a result,
38,750
Class A units were converted into
38,750
common units.
Our partnership agreement provides that, while any subordinated units remain outstanding, holders of our common units and Class A units will have the right to receive distributions of available cash from operating surplus each quarter in an amount equal to our minimum quarterly distribution per unit, plus (with respect to the common units) any arrearages in the payment of the minimum quarterly distribution on the common units from prior quarters, before any distributions of available cash from operating surplus may be made on the subordinated units.
Subordinated units convert into common units on a
one
-for-one basis in separate sequential tranches. Each tranche is comprised of
20.0
percent of the subordinated units issued in conjunction with our IPO. Each separate tranche is eligible to convert on or after December 31, 2015 (but no more frequently than once in any
twelve
-month period), provided on such date: (i) distributions of available cash from operating surplus on each of the outstanding common units, Class A units, subordinated units and general partner units equaled or exceeded
$1.15
per unit (the annualized minimum quarterly distribution) for the
four
quarter period immediately preceding that date; (ii) the adjusted operating surplus generated during the
four
quarter period immediately preceding that date equaled or exceeded the sum of
$1.15
per unit (the annualized minimum quarterly distribution) on all of the common units, Class A units, subordinated units and general partner units outstanding during that period on a fully diluted basis; and (iii) there are no arrearages in the payment of the minimum quarterly distribution on our common units. For each successive tranche, the
four
quarter period specified in clauses (i) and (ii) above must commence after the
four
quarter period applicable to any prior tranche of subordinated units. In February
2018
, pursuant to the terms set forth in our partnership agreement, we converted the third tranche of
2,092,709
of our subordinated units into common units upon satisfaction of the conditions established for conversion.
Pursuant to the terms of the USD Partners LP Amended and Restated 2014 Long-Term Incentive Plan, which we refer to as the A/R LTIP, our phantom unit awards, or Phantom Units, granted to directors and employees of our
33
general partner and its affiliates, which are classified as equity, are converted into our common units upon vesting. Equity-classified Phantom Units totaling
363,070
vested during the first nine months of
2018
, of which
245,929
were converted into our common units after
117,141
Phantom Units were withheld from participants for the payment of applicable employment-related withholding taxes. The conversion of these Phantom Units did not have any economic impact on Partners’ Capital, since the economic impact is recognized over the vesting period. Additional information and discussion regarding our unit based compensation plans is included below in
Note 17. Unit Based Compensation
.
The board of directors of our general partner has adopted a cash distribution policy pursuant to which we intend to distribute at least the minimum quarterly distribution of
$0.2875
per unit (
$1.15
per unit on an annualized basis) on all of our units to the extent we have sufficient available cash after the establishment of cash reserves and the payment of our expenses, including payments to our general partner and its affiliates. The board of directors of our general partner may change our distribution policy at any time and from time to time. Our partnership agreement does not require us to pay cash distributions on a quarterly or other basis. The amount of distributions we pay under our cash distribution policy and the decision to make any distribution are determined by our general partner.
17. UNIT BASED COMPENSATION
Class A units
Our Class A units vest over a
four
year period if established distribution growth target thresholds are met each year of the
four
year vesting period. In February
2018
, pursuant to the terms set forth in our partnership agreement, the third vesting tranche of
38,750
Class A units vested based upon our distributions paid for the
four
preceding quarters and were converted on a basis of
one
common unit for each Class A unit. As a result, we converted
38,750
Class A units into
38,750
common units. The grant date average fair value of all Class A units was
$25.71
per unit at
September 30, 2018
and
2017
.
The following table presents the activity associated with our Class A units for the specified periods:
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
We recognized compensation expense in “Selling, general and administrative” with regard to our Class A units for the following amounts during the periods presented:
Three Months Ended September 30,
Nine months ended September 30,
2018
2017
2018
2017
(in thousands)
Selling, general and administrative
$
42
$
(124
)
$
216
$
108
For the
nine months ended September 30, 2018
, we had forfeitures of
5,000
Class A units and
no
forfeitures for the
three months ended September 30, 2018
. We had forfeitures of
10,000
Class A units during the
three and nine months ended September 30, 2017
. We have elected to account for actual forfeitures as they occur rather than applying an estimated forfeiture rate when determining compensation expense.
Each holder of a Class A unit is entitled to nonforfeitable cash distributions equal to the product of the number of Class A units outstanding for the participant and the cash distribution per unit paid to our common unitholders. These distributions are included in “Distributions” as presented in our consolidated statements of cash flows and our consolidated statement of partners’ capital. However, any distributions paid on Class A units that are forfeited are reclassified to unit based compensation expense when we determine that the Class A units are not expected to vest. We recognized compensation expense of
$15 thousand
for the
nine months ended September 30, 2018
, for distributions
34
paid on Class A units that were forfeited. We did
no
t recognize any compensation expense for distributions paid on Class A units that were not expected to vest during the
three months ended September 30, 2018
. For the
three and nine months ended September 30, 2017
, we recognized compensation expense of
$30 thousand
for distributions paid on forfeited Class A units.
Long-term Incentive Plan
In
2018
and
2017
, the board of directors of our general partner, acting in its capacity as our general partner, approved the grant of
553,940
and
695,099
Phantom Units, respectively, to directors and employees of our general partner and its affiliates under our A/R LTIP. At
September 30, 2018
, we had
1,819,665
Phantom Units remaining available for grant pursuant to the terms of our A/R LTIP. The Phantom Units are subject to all of the terms and conditions of the A/R LTIP and the Phantom Unit award agreements, which are collectively referred to as the Award Agreements. Award amounts for each of the grants are generally determined by reference to a specified dollar amount based on an allocation formula which included a percentage multiplier of the grantee’s base salary, among other factors, converted to a number of units based on a closing price of
one
of our common units preceding the grant date, as determined by the board of directors of our general partner and quoted on the NYSE.
Phantom Unit awards generally represent rights to receive our common units upon vesting. However, with respect to the awards granted to directors and employees of our general partner and its affiliates domiciled in Canada, for each Phantom Unit that vests, a participant is entitled to receive cash for an amount equivalent to the closing market price of
one
of our common units on the vesting date. Each Phantom Unit granted under the Award Agreements includes an accompanying distribution equivalent right, or DER, which entitles each participant to receive payments at a per unit rate equal in amount to the per unit rate for any distributions we make with respect to our common units. The Award Agreements granted to employees of our general partner and its affiliates generally contemplate that the individual grants of Phantom Units will vest in
four
equal annual installments based on the grantee’s continued employment through the vesting dates specified in the Award Agreements, subject to acceleration upon the grantee’s death or disability, or involuntary termination in connection with a change in control of the Partnership or our general partner. Awards to independent directors of the board of our general partner and an independent consultant typically vest over a
one
year period following the grant date.
The following tables present the award activity for our Equity-classified Phantom Units:
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
35
The following tables present the award activity for our Liability-classified Phantom Units:
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
The fair value of each Phantom Unit on the grant date is equal to the closing market price of our common units on the grant date. We account for the Phantom Unit grants to independent directors and employees of our general partner and its affiliates domiciled in Canada that are paid out in cash upon vesting, throughout the requisite vesting period, by revaluing the unvested Phantom Units outstanding at the end of each reporting period and recording a charge to compensation expense in “Selling, general and administrative” in our consolidated statements of income and recognizing a liability in “Other current liabilities” in our consolidated balance sheets. With respect to the Phantom Units granted to employees of our general partner and its affiliates domiciled in the United States, we amortize the initial grant date fair value over the requisite service period using the straight-line method with a charge to compensation expense in “Selling, general and administrative” in our consolidated statements of income, with an offset to common units within the Partners’ Capital section of our consolidated balance sheet. With respect to the Phantom Units granted to consultants and independent directors of our general partner and its affiliates domiciled in the United States, we revalue the unvested Phantom Units outstanding at the end of each reporting period throughout the requisite service period and record a charge to compensation expense in “Selling, general and administrative” in our consolidated statements of income, with an offset to common units within the Partners’ Capital section of our consolidated balance sheet.
For the
three months ended September 30, 2018
and
2017
, we recognized
$1.4 million
and
$1.1 million
, respectively, and
$4.1 million
and
$2.9 million
for the
nine months ended September 30, 2018
and
2017
, respectively, of compensation expense associated with outstanding Phantom Units. As of
September 30, 2018
, we have unrecognized compensation expense associated with our outstanding Phantom Units totaling
$10.9 million
, which we expect to recognize over a weighted average period of
2.62
years. We have elected to account for actual forfeitures as they occur rather than using an estimated forfeiture rate to determine the number of awards we expect to vest.
36
We made payments to holders of the Phantom Units pursuant to the associated DERs we granted to them under the Award Agreements as follows:
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.
18. SUPPLEMENTAL CASH FLOW INFORMATION
The following table provides supplemental cash flow information for the periods indicated:
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
The following table provides supplemental information for the item labeled “Other” in the “Net cash provided by operating activities” section of our consolidated statements of cash flows:
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
Non-cash Capital Contribution
In July 2018, USDG made a
$3.4 million
non-cash capital contribution of tangible property to us, representing a non-cash investing activity for cash flow purposes. Refer to
Note 11. Transactions with Related Parties
for additional discussion of the non-cash capital contribution.
19. SUBSEQUENT EVENTS
Distribution to Partners
On
October 25, 2018
, the board of directors of USD Partners GP LLC, acting in its capacity as our general partner, declared a quarterly cash distribution payable of
$0.3575
per unit, or
$1.43
per unit on an annualized basis, for the three months ended
September 30, 2018
. The distribution represents an increase of
$0.0025
per unit, or
0.7%
over the prior quarter distribution per unit, and is
24.3%
over our minimum quarterly distribution per unit. The distribution will be paid on
November 14, 2018
, to unitholders of record at the close of business on
November 6, 2018
. The distribution will include payment of
$5.2 million
to our public common unitholders,
$14 thousand
to the Class A unitholders, an
37
aggregate of
$4.1 million
to USDG as a holder of our common units and the sole owner of our subordinated units and
$272 thousand
to USD Partners GP LLC for its general partner interest and as holder of the IDR.
Amended and Restated Credit Agreement
On November 2, 2018, we entered into an Amended and Restated Credit Agreement (the “A/R Credit Agreement”) with a syndicate of lenders. The A/R Credit Agreement replaces the existing Credit Agreement and is a
four
year committed facility that matures on November 2, 2022, with a borrowing capacity of
$385 million
subject to the limits set forth therein. The A/R Credit Agreement includes the ability to request
two
one
-year maturity date extensions, subject to the satisfaction of certain conditions, and allows us the option to increase the maximum amount of credit available under the A/R Credit Agreement to a total facility size of
$500 million
, subject to receiving increased commitments from lenders and satisfaction of certain conditions. Additionally, under the A/R Credit Agreement the applicable margin we are charged on LIBOR-based borrowings has been reduced by
25
basis points to a range from
2.00%
to
3.00%
which is dependent on our consolidated net leverage ratio. Further, the A/R Credit Agreement eliminates the ability to borrow in Canadian dollars, but keeps the financial covenants, substantially consistent with the existing Credit Agreement. The A/R Credit Agreement contains customary representations, warranties, covenants and events of default for facilities of this type.
38
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations is based on and should be read in conjunction with the unaudited consolidated financial statements and accompanying notes in “Item 1. Financial Statements” contained herein and our audited consolidated financial statements and accompanying notes included in
“
Item 8. Financial Statements and Supplementary Data
”
in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
. Among other things, those consolidated financial statements include more detailed information regarding the basis of presentation for the following discussion and analysis. This discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified below and those discussed in
“
Item 1A. Risk Factors
”
included in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
and subsequent Quarterly Reports on Form 10-Q. Please also read the
“
Cautionary Note Regarding Forward-Looking Statements
”
following the table of contents in this Report.
Throughout the following discussion we denote amounts denominated in Canadian dollars with
“
C$
”
immediately prior to the stated amount.
Overview
We are a fee-based, growth-oriented master limited partnership formed by our sponsor, USD, to acquire, develop and operate midstream infrastructure and complementary logistics solutions for crude oil, biofuels and other energy-related products. We generate substantially all of our operating cash flows from multi-year, take-or-pay contracts with primarily investment grade customers, including major integrated oil companies, refiners and marketers. Our network of crude oil terminals facilitates the transportation of heavy crude oil from Western Canada to key demand centers across North America. Our operations include railcar loading and unloading, storage and blending in on-site tanks, inbound and outbound pipeline connectivity, truck transloading, as well as other related logistics services. We also provide our customers with leased railcars and fleet services to facilitate the transportation of liquid hydrocarbons and biofuels by rail.
We generally do not take ownership of the products that we handle, nor do we receive any payments from our customers based on the value of such products. On occasion we enter into buy-sell arrangements in which we take temporary title to commodities while in our terminals. We expect any such arrangements to be at fixed prices where we do not take commodity price exposure.
We believe rail will continue as an important transportation option for energy producers, refiners and marketers due to its unique advantages relative to other transportation means. Specifically, rail transportation of energy-related products provides flexible access to key demand centers on a relatively low fixed-cost basis with faster physical delivery, while preserving the specific quality of customer products over long distances.
USDG, a wholly-owned subsidiary of USD and the sole owner of our general partner, is engaged in designing, developing, owning, and managing large-scale multi-modal logistics centers and energy-related infrastructure across North America. USDG’s solutions create flexible market access for customers in significant growth areas and key demand centers, including Western Canada, the U.S. Gulf Coast and Mexico. Among other projects, USDG is currently pursuing the development of a premier energy logistics terminal on the Houston Ship Channel with capacity for substantial tank storage, multiple docks (including barge and deepwater), inbound and outbound pipeline connectivity, as well as a rail terminal with unit train capabilities. USDG is also developing an expansion project at the Partnership's Hardisty terminal, also referred to as Hardisty South, which when completed will add one 120-railcar unit train of transloading capacity per day, or approximately 75,000 barrels per day, or bpd.
Recent Developments
Market Update
Substantially all of our operating cash flows are generated from take-or-pay contracts and, as a result, are not directly related to actual throughput volumes at our crude oil terminals. Throughput volumes at our terminals are primarily influenced by the difference in price between Western Canadian Select, or WCS, and other grades of crude
39
oil, commonly referred to as spreads, rather than absolute price levels. WCS spreads are influenced by several market factors, including the availability of supplies relative to the level of demand from refiners and other end users, the price and availability of alternative grades of crude oil, the availability of takeaway capacity, as well as transportation costs from supply areas to demand centers.
According to Natural Resources Canada, effectively all of Canada’s crude oil exports are transported to the United States. During 2016 and 2017, multiple supply outages at major oil sands production facilities reduced the volume of production seeking transportation from Western Canada into the United States. As such, widely-expected pipeline transportation constraints did not materialize during that time.
This year as oil sands production facilities have returned to normal operating levels and new production capacity has been brought online, Western Canadian crude oil supplies have continued to exceed available pipeline takeaway capacity. As a result, WCS spreads in relation to key benchmarks have discounted to levels that are near double the 2017 average. To date in 2018, apportionment levels on the primary heavy crude oil pipelines of the largest export pipeline system from Western Canada to the U.S. have averaged above 40%, and apportionment on the light crude oil pipelines on the system have averaged approximately 40% in recent months (representing the percentage of barrels nominated that were not shipped due to pipeline capacity constraints). As a result, inventory levels have grown and remained at historic highs, as barrels not shipped were placed in storage. Furthermore, customer activity at our Hardisty origination terminal has increased substantially as strategically-located rail capacity has provided an export outlet for growing oil sands production.
During the fourth quarter of 2018 to date, the WCS to West Texas Intermediate, or WTI, crude oil spread has widened to $40-$50 per barrel from $16-$36 per barrel during the third quarter of 2018, resulting from increased Western Canadian crude oil supply, the lack of sufficient pipeline takeaway capacity from the region and seasonal turnaround maintenance at Midwest refineries. We expect the WCS to WTI spread to tighten from current levels in the remainder of the fourth quarter, as refineries in the Midwest complete seasonal maintenance and ramp back up to full capacity and Canadian railroads continue to facilitate increased shipments of crude oil unit trains, which has alleviated some of the congestion out of Western Canada. However, we expect the WCS to WTI spread to remain at levels that will require increasing takeaway capacity from crude by rail as Western Canadian production continues to grow and pipeline takeaway capacity out of the region remains constrained. Current WCS versus WTI spreads published by Bloomberg through 2023 average $25-$27 per barrel and are indicative of the continued imbalance between supply and takeaway capacity. Despite the growing demand for railroad capacity, we anticipate that the railroads will be able to service the capacity at our Hardisty terminal by the end of the fourth quarter 2018.
Western Canadian crude oil production is projected to continue to increase throughout the next decade, driven primarily by developments in Alberta’s oil sands region. In June 2018, the Canadian Association of Petroleum Producers, or CAPP, projected that the supply of crude oil from Western Canada will grow by approximately 750,000 bpd by 2020 and 1.1 million bpd by 2025 relative to 2017 levels. The forecasted supply of crude oil from Western Canada remains well in excess of existing pipeline takeaway capacity out of the region.
In the last twelve months, the industry experienced a consolidation of Western Canadian oil sands producing assets among active Canadian producers. We expect this will drive further expansions of crude oil production capacity, particularly at existing projects, as cost savings and technological advancements made during the recent commodity price downturn are incorporated into future development plans.
As a result, we expect demand for rail capacity at our terminals to increase over the next several years and potentially longer if proposed pipeline developments do not meet currently planned timelines due to regulatory or other headwinds. Our Hardisty and Casper terminals, with established capacity and scalable designs, are well-positioned as strategic outlets to meet growing takeaway needs as Western Canadian crude oil supplies continue to exceed available pipeline takeaway capacity. Additionally, we believe our Stroud terminal provides an advantaged rail destination for Western Canadian crude oil given the optionality provided by its connectivity to the Cushing hub and multiple refining centers across the United States. Rail also generally provides a greater ability to preserve the specific quality of a customer’s product relative to pipelines, providing value to a producer or refiner. We expect these advantages, including
40
our recently established origin-to-destination capabilities, to continue to result in long-term contract extensions and expansion opportunities across our terminal network.
Commercial Developments
In November 2018, we entered into a four year extension with a Canadian based oil infrastructure focused company at our Hardisty terminal. The customer has significantly increased its position by more than doubling its contracted capacity at the terminal. The extension contains consistent take-or-pay terms with minimum monthly payments and rates that exceed those of the original terminalling services agreement with this customer.
In September 2018, we entered into a four year extension agreement with Cenovus Energy Inc., significantly increasing their previous position from 7% to 25% of our Hardisty terminal’s capacity. In June 2018, we also entered into a multi-year renewal and extension of approximately 25% of the capacity at our Hardisty rail terminal with one of our existing investment grade customers. The renewals contain consistent take-or-pay terms with minimum monthly payments and rates that exceed those of the original terminalling services agreements.
To date, we have renewed and extended approximately 65% of the capacity at our Hardisty terminal through mid-2022, with approximately 42% extended through mid-2023. These contract renewals will generate meaningful increases in revenue for us and are estimated to replace approximately 80% of our Hardisty terminal’s current cash flows, on an annualized basis, over the next three years starting in July 2019.
Additionally, in June 2018, USD Group LLC, or USDG, announced that it executed a five-year, take-or-pay terminalling services agreement with a high quality refiner customer. The agreement is for trans-loading capacity at the Hardisty rail terminal with an expected start date in late 2018. This new agreement provides commercial support for the construction of additional capacity at the Hardisty terminal pursuant to USDG’s existing development rights. The Hardisty South project will add one 120-railcar unit train of transloading capacity per day and is expected to be substantially complete by the end of 2018. Once it is in service and fully contracted, we believe the Hardisty South expansion could present an attractive acquisition opportunity for us pursuant to our existing right of first offer with respect to midstream projects developed by USDG.
During March and April 2018, the initial customer of the Stroud terminal (“Stroud customer”), an investment grade multi-national energy company, secured the remaining available capacity at the Stroud terminal from USD Marketing LLC, an affiliate of USDG, for periods beginning in the second quarter of 2018 and ending in June 2019 and January 2020, pursuant to the Marketing Services Agreement established with the Partnership at the time of the Stroud acquisition.
Similarly, the Partnership obtained origination capacity from customers of the Hardisty terminal and immediately contracted with the Stroud customer for this capacity at the same economic terms as the initial customer agreements. Consistent with the new agreements for destination capacity at the Stroud terminal, the Hardisty origination capacity was contracted for corresponding periods beginning in the second quarter of 2018 and ending in June 2019 and January 2020 (the later representing a seven month extension over the original Hardisty contract term). As a result, the Stroud customer increased its contracted position from approximately 25% to nearly half of the existing capacity at the Hardisty terminal.
How We Generate Revenue
We conduct our business through two distinct reporting segments: Terminalling services and Fleet services. We have established these reporting segments as strategic business units to facilitate the achievement of our long-term objectives, to assist in resource allocation decisions and to assess operational performance.
Terminalling Services
The terminalling services segment includes a network of strategically-located terminals that provide customers with railcar loading and/or unloading capacity, as well as related logistics services, for crude oil and biofuels.
41
Substantially all of our cash flows are generated from multi-year, take-or-pay terminal services agreements with customers at our Hardisty, Casper and Stroud terminals that include minimum monthly commitment fees.
Our Hardisty terminal, which commenced operations in late June 2014, is an origination terminal where we load into railcars various grades of Canadian crude oil received from Gibson’s Hardisty storage terminal. Our Hardisty terminal can load up to two 120-railcar unit trains per day and consists of a fixed loading rack with approximately 30 railcar loading positions, a unit train staging area and loop tracks capable of holding five unit trains simultaneously.
Our Stroud terminal is a crude oil destination terminal in Stroud, Oklahoma, which we use to facilitate rail-to-pipeline shipments of crude oil from our Hardisty terminal to the crude oil storage hub located in Cushing, Oklahoma. The Stroud terminal includes 76-acres with current unit train unloading capacity of approximately 50,000 Bpd, two onsite tanks with 140,000 barrels of capacity, one truck bay, and a 12-inch diameter, 17-mile pipeline with a direct connection to the crude oil storage hub in Cushing Oklahoma. Our Stroud terminal was purchased in June 2017 and commenced operations in October 2017.
Our Casper terminal, which we acquired in November 2015, is a crude oil storage, blending and railcar loading terminal. The terminal currently offers six storage tanks with 900,000 bbls of total capacity, unit train-capable railcar loading capacity in excess of 100,000 bpd, as well as truck transloading capacity. Our Casper terminal is supplied with multiple grades of Canadian crude oil through a direct connection with the Express Pipeline. Additionally, the Casper terminal has a connection from the Platte terminal, where it has access to other pipelines and can receive other grades of crude oil, including locally sourced Wyoming sour crude oil. The Casper terminal can also receive volumes through one truck unloading station and is also equipped with one truck loading station.
Our West Colton terminal, completed in November 2009, is a unit train-capable destination terminal that can transload up to 13,000 bpd of ethanol received from producers by rail onto trucks to meet local demand in the San Bernardino and Riverside County-Inland Empire region of Southern California. The West Colton terminal has 20 railcar offloading positions and three truck loading positions.
Fleet Services
We provide our customers with leased railcars and fleet services related to the transportation of liquid hydrocarbons and biofuels by rail on multi-year, take-or-pay terms under master fleet services agreements for initial periods ranging from five to nine years. We do not own any railcars. As of
September 30, 2018
, our railcar fleet consisted of
2,183
railcars, which we leased from various railcar manufacturers and financial entities, including
1,808
coiled and insulated, or C&I, railcars. We have assigned certain payment and performance obligations under the leases and master fleet service agreements for
1,983
of the railcars to other parties, but we have retained certain rights and obligations with respect to the servicing of these railcars. The weighted average remaining contract life on our railcar fleet is
3
years as of
September 30, 2018
. At our customer’s request, we facilitated the early termination of the lease and associated master fleet services agreement with respect to 300 C&I railcars in July 2018. These agreements otherwise would have expired in 2022 and we were made whole in connection with this termination.
Under the master fleet services agreements, we provide customers with railcar-specific fleet services, which may include, among other things, the provision of relevant administrative and billing services, the repair and maintenance of railcars in accordance with standard industry practice and applicable law, the management and tracking of the movement of railcars, the regulatory and administrative reporting and compliance as required in connection with the movement of railcars, and the negotiation for and sourcing of railcars. Our customers typically pay us and our assignees monthly fees per railcar for these services, which include a component for railcar use and a component for fleet services.
How We Evaluate Our Operations
Our management uses a variety of financial and operating metrics to evaluate our operations. We consider these metrics to be significant factors in assessing our ability to generate cash and pay distributions and include: (i) Adjusted EBITDA and DCF; (ii) operating costs; and (iii) volumes. We define Adjusted EBITDA and DCF below.
42
Adjusted EBITDA and Distributable Cash Flow
We define Adjusted EBITDA as “Net cash provided by operating activities” adjusted for changes in working capital items, interest, income taxes, foreign currency transaction gains and losses, and other items which do not affect the underlying cash flows produced by our businesses. Adjusted EBITDA is a non-GAAP, supplemental financial measure used by management and external users of our financial statements, such as investors and commercial banks, to assess:
•
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.
We define Distributable Cash Flow, or DCF, as Adjusted EBITDA less net cash paid for interest, income taxes and maintenance capital expenditures. DCF does not reflect changes in working capital balances. DCF is a non-GAAP, supplemental financial measure used by management and by external users of our financial statements, such as investors and commercial banks, to assess:
•
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.
We believe that the presentation of Adjusted EBITDA and DCF in this report provides information that enhances an investor’s understanding of our ability to generate cash for payment of distributions and other purposes. The GAAP measure most directly comparable to Adjusted EBITDA and DCF is “Net cash provided by operating activities.” Adjusted EBITDA and DCF should not be considered as alternatives to “Net cash provided by operating activities” or any other measure of liquidity presented in accordance with GAAP. Adjusted EBITDA and DCF exclude some, but not all, items that affect “Net cash provided by operating activities,” and these measures may vary among other companies. As a result, Adjusted EBITDA and DCF may not be comparable to similarly titled measures of other companies.
43
The following table sets forth a reconciliation of Net cash provided by operating activities, the most directly comparable financial measure calculated and presented in accordance with GAAP, to Adjusted EBITDA and DCF:
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.
Operating Costs
Our operating costs are comprised primarily of subcontracted rail expenses, pipeline fees, repairs and maintenance expenses, materials and supplies, utility costs, insurance premiums and rent for facilities and equipment. In addition, our operating expenses include the cost of leasing railcars from third-party railcar suppliers and the shipping fees charged by railroads, which costs are generally passed through to our customers. We expect our expenses to remain relatively stable, but they may fluctuate from period to period depending on the mix of activities performed during a period and the timing of these expenditures. With additional throughput volumes handled at our terminals, we expect to incur additional operating costs, including subcontracted rail services and pipeline fees.
Our management seeks to maximize the profitability of our operations by effectively managing both our operating and maintenance expenses. As our terminal facilities and related equipment age, we expect to incur regular maintenance expenditures to maintain the operating capabilities of our facilities and equipment in compliance with sound business practices, our contractual relationships and regulatory requirements for operating these assets. We record these maintenance and other expenses associated with operating our assets in “Operating and maintenance” costs in our consolidated statements of income.
44
Volumes
The amount of Terminalling services revenue we generate depends on minimum customer commitment fees and the throughput volume that we handle at our terminals in excess of those minimum commitments. These volumes are primarily affected by the supply of and demand for crude oil, refined products and biofuels in the markets served directly or indirectly by our assets. Additionally, these volumes are affected by the spreads between the benchmark prices for these products, which are influenced by, among other things, the available takeaway capacity in those markets. Although customers at our terminals have committed to minimum monthly fees under their terminal services agreements with us, which will generate the majority of our Terminalling services revenue, our results of operations will also be affected by:
•
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.
General Trends and Outlook
We expect our business to continue to be affected by the key trends discussed in “
Item 7. Management
’
s Discussion and Analysis of Financial Condition
—
Factors that May Impact Future Results of Operations
” in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
. To the extent our underlying assumptions about or interpretations of available information prove to be incorrect, our actual results may vary materially from our expected results.
Customer Contract Expirations and Renewals
A customer of our Casper terminal, whose existing terminalling services agreement with us expires in October 2018, did not exercise its option to extend the agreement for an additional one-year term. We executed a two-month extension of the agreement at reduced volumes and continue to actively negotiate a longer term agreement. We recently executed a three-year agreement with a new customer and have several other new customers utilizing capacity at the terminal with whom we are actively pursuing term agreements. Although we cannot make any assurances regarding the outcome of these negotiations, we continue to expect growth in Western Canada crude oil production to exceed near-term pipeline takeaway capacity, which provides us with unique opportunities to meet the needs of producers and refiners with this strategically-positioned and scalable asset, particularly given current political and economic challenges facing new and proposed infrastructure projects.
Regulatory Environment
O
ur operations are subject to federal, state, and local laws and regulations relating to the protection of health and the environment, including laws and regulations that govern the handling of liquid hydrocarbons and biofuels. Additionally, we are subject to regulations governing railcar design and evolving regulations pertaining to the shipment of liquid hydrocarbons and biofuels by rail. Please read “
Item 1. Business-Impact of Regulation”
in our Annual Report on Form 10-K for the fiscal year ended December 31, 2017. Certain of the railroads serving our terminals have in the past and are currently considering imposing tariffs, fees or other limitations on the utilization of older railcar designs. These tariffs, fees and limitations could have the effect of imposing limits on the use of railcars that are more stringent than current regulatory standards, and could reduce the size of the overall railcar fleet available to be loaded at our terminals and increase the costs of obtaining usable railcars. Similar to other industry participants, compliance with existing and any additional environmental laws and regulations, or the imposition of additional tariffs, fees or limitations on the transportation of crude oil in certain railcars or all railcars by the railroads, could increase our overall cost of business, including our capital costs to construct, maintain, operate and upgrade equipment and facilities, or the costs of our customers, which may reduce the attractiveness of rail transportation and limit our ability to extend existing agreements or attract new customers. Our master fleet services agreements generally obligate our customers to pay for modifications and other required repairs to our leased and managed railcar fleet. However, we cannot assure that we
45
will be able to successfully pass all such regulatory costs on to our customers. While changes in laws and regulations could indirectly affect Adjusted EBITDA and DCF, we believe that consumers of our services place additional value on utilizing established and reputable third-party providers to satisfy their rail terminalling and logistics needs, which may allow us to increase market share relative to customer-owned operations or smaller operators that lack an established track record of safety and regulatory compliance.
Factors Affecting the Comparability of Our Financial Results
The comparability of our current financial results in relation to prior periods are affected by the factors described below.
Stroud Terminal Asset Purchase
Our operating results include costs in the third quarter of 2017 and revenue and costs for the three and nine month periods ended September 30, 2018, associated with the operations of the Stroud terminal that we purchased in June 2017.
Conclusion of Customer Agreements
Our historical operations include a unit train-capable ethanol destination terminal in San Antonio, Texas, that we ceased operating in May of 2017, upon the conclusion of our customer’s agreement with us. Additionally, one of our terminalling services agreements at our Casper terminal concluded in August 2017.
Income Tax Expense
In May 2014, the FASB issued Accounting Standards Update No. 2014-09 Revenue from Contracts with Customers, or ASC 606, which provides a single comprehensive model for revenue recognition. We adopted the requirements of ASC 606 effective January 1, 2018, using the full retrospective method. As a result, we recognized revenues with respect to each prior period for amounts that were previously deferred, as well as the associated previously deferred pipeline fees. Refer to
Note 2. Recent Accounting Pronouncements
of our consolidated financial statements included in
Part I
—
Financial Information, Item 1. Financial Statements
of this Report for a comprehensive discussion regarding our adoption of ASC 606.
In conjunction with our adoption of ASC 606, we also recognized a deferred tax liability associated with the previously deferred revenues net of previously deferred pipeline fees. We recovered a portion of that deferred tax liability during the
three and nine months ended September 30, 2018
. For Canadian tax purposes, the previously deferred revenue, net of previously deferred expenses associated with our adoption of ASC 606 will be fully recognized ratably during 2018. The deferred tax recovery of
$0.9 million
(representing
C$1.2 million
) for the three months ended
September 30, 2018
and
$2.7 million
(representing
C$3.6 million
) for the
nine months ended September 30, 2018
, contributed to the Benefit from income taxes for the
three and nine months ended September 30, 2018
.
46
RESULTS OF OPERATIONS
We conduct our business through two distinct reporting segments: Terminalling services and Fleet services. We have established these reporting segments as strategic business units to facilitate the achievement of our long-term objectives, to aid in resource allocation decisions and to assess operational performance.
The following table summarizes our operating results by business segment and corporate charges for the periods indicated:
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
Summary Analysis of Operating Results
Changes in our operating results for the
three and nine months ended September 30, 2018
, as compared with our operating results for the
three and nine months ended September 30, 2017
, were primarily driven by:
•
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.
A comprehensive discussion of our operating results by segment is presented below.
47
RESULTS OF OPERATIONS
—
BY SEGMENT
TERMINALLING SERVICES
The following table sets forth the operating results of our Terminalling services business and the approximate average daily throughput volumes of our terminals for the periods indicated:
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, 2018
compared with
three months ended September 30, 2017
Terminalling Services Revenue
Revenue generated by our Terminalling services segment increased
$3.5 million
to
$28.1 million
for the
three months ended September 30, 2018
, as compared with the
three months ended September 30, 2017
. This increase was primarily due to the commencement of operations at our Stroud terminal in October 2017, which contributed an additional
$5.7 million
of revenue to our Terminalling services business in the
three months ended September 30, 2018
. This increase to revenue was partially offset by declines in revenue at our Casper terminal resulting from the conclusion of a customer agreement in August 2017.
Our average daily terminal throughput increased to
121,983
bpd for the
three months ended September 30, 2018
from
37,883
bpd for the same period in 2017, due primarily to increased activity by customers of our Hardisty terminal coupled with the commencement of operations at our Stroud terminal in the fourth quarter of 2017. The increased activity associated with our Hardisty terminal resulted from increased Western Canadian crude oil production and constrained pipeline takeaway capacity out of the region. Our terminalling services revenues are recognized based upon the contractual terms set forth in our agreements that primarily contain “take-or-pay” provisions, where we are entitled to the payment of minimum monthly commitment fees from our customers, which are recognized as revenue as we provide terminalling services. Increases in the average daily terminal throughput activity only affects revenue to the
48
extent such amounts are in excess of the minimum monthly committed volumes. However, increases in throughput activity do increase the variable operating costs associated with our Hardisty terminal, as discussed below.
Our terminalling service revenue for the
three months ended September 30, 2018
, would have been
$0.7 million
more if the average exchange rate for the Canadian dollar in relation to the U.S. dollar for the
three months ended September 30, 2018
, was the same as the average exchange rate for the
three months ended September 30, 2017
.
Operating Costs
The operating costs of our Terminalling services segment increased
$1.9 million
to
$17.5 million
for the
three months ended September 30, 2018
, compared with
$15.6 million
for the
three months ended September 30, 2017
. The increase is attributable to the commencement of our Stroud terminal operations in October 2017, which added
$1.8 million
of incremental operating costs during the
three months ended September 30, 2018
, and an increase in variable operating costs at our Hardisty terminal associated with the increase in throughput activity.
Our terminalling services operating costs for the
three months ended September 30, 2018
, would have been
$0.4 million
more if the average exchange rate for the Canadian dollar in relation to the U.S. dollar for the
three months ended September 30, 2018
, was the same as the average exchange rate for the
three months ended September 30, 2017
.
Subcontracted rail services.
Our subcontracted rail services costs increased
$1.3 million
to
$3.7 million
for the
three months ended September 30, 2018
. This increase is directly correlated with the increased throughput activity at our Hardisty terminal. Additionally, the commencement of operations at our Stroud terminal in October 2017 added
$0.6 million
of incremental costs during the
three months ended September 30, 2018
.
Pipeline fees.
We incur pipeline fees related to a facilities connection agreement with Gibson for the delivery of crude oil from Gibson’s Hardisty storage terminal to our Hardisty terminal via pipeline. The pipeline fees we pay to Gibson are based on a predetermined formula, which includes amounts collected from customers at our Hardisty terminal less direct operating costs. Our pipeline fees decreased
$0.7 million
to
$5.3 million
for the
three months ended September 30, 2018
, primarily due to additional direct operating costs associated with the higher volumes at our Hardisty terminal, which reduces the amounts we pay to Gibson. These pipeline fees were also lower due to a decrease in revenues recognized at the Hardisty terminal resulting from lower average exchange rates for the period.
Operating and maintenance
. Operating and maintenance expense increased
$0.6 million
to
$1.3 million
for the
three months ended September 30, 2018
, as compared with
$0.7 million
for
three months ended September 30, 2017
. The increased operating and maintenance expense are attributable to our Stroud terminal which commenced operations in October 2017, and added
$0.6 million
of incremental operating costs during the
three months ended September 30, 2018
. Operating and maintenance expense also increased as a result of increased throughput activity at our Hardisty terminal.
Other Expenses
Loss associated with derivative instruments
. We had no loss associated with our derivative instruments for the
three months ended September 30, 2018
, as compared with a loss of
$0.7 million
for the
three months ended September 30, 2017
. We entered into derivatives in 2016 for the purpose of mitigating our exposure to fluctuations in foreign currency exchange rates, all of which were settled in 2017. In addition, we entered into commodity swap contracts to fix the price we received from our sale of the crude oil we acquired with our purchase of Stroud in June 2017.
Benefit from income taxes
. A significant amount of our operating income is generated by our Hardisty terminal located in the Canadian province of Alberta. As a Canadian business, operating income derived from our Hardisty terminal is subject to corporate income taxes assessed by the Canadian federal and provincial governments at enacted rates which currently total 27% on a combined basis.
Our benefit from income taxes for the Terminalling services segment decreased
$0.3 million
to
$0.4 million
for the
three months ended September 30, 2018
, as compared with the
three months ended September 30, 2017
. In connection with our adoption of ASC 606, we recovered a deferred tax liability associated with previously deferred
49
revenues net of previously deferred pipeline fees. During the
three months ended September 30, 2018
, we recovered
$0.9 million
(
C$1.2 million
), representing a portion of that deferred tax liability, which produced a benefit from income taxes. We expect to recover the remaining deferred tax liability associated with our adoption of ASC 606 ratably during 2018. The recovery of a portion of the deferred tax liability was partially offset by current and deferred income tax expense we recognized for the
three months ended September 30, 2018
. For the same period in 2017, we had a benefit from taxes due to a revision of our estimates for the three months ended September 30, 2017, based on refunds that we received after filing our 2016 tax return in 2017.
Nine months ended September 30, 2018
compared with
nine months ended September 30, 2017
Terminalling Services Revenue
Revenue generated by our Terminalling services segment increased
$8.4 million
to
$83.1 million
for the
nine months ended September 30, 2018
, as compared with
$74.7 million
for the
nine months ended September 30, 2017
. This increase was primarily due to the commencement of operations at our Stroud terminal in October 2017, which contributed an additional
$15.1 million
of revenue to our Terminalling services business during the
nine months ended September 30, 2018
. This increase to revenue was partially offset by declines in revenue resulting from the conclusion of customer agreements at our San Antonio facility in May 2017 and our Casper terminal in August 2017.
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 at our Hardisty terminal and the fourth quarter of 2017 commencement of operations at our Stroud terminal. The increased activity associated with our Hardisty terminal resulted from increased Western Canadian crude oil production and constrained pipeline takeaway capacity out of the region. Our terminalling services revenues are recognized based upon the contractual terms set forth in our agreements that contain “take-or-pay” provisions, where we are entitled to the payment of minimum monthly commitment fees from our customers, which are recognized as revenue as we provide terminalling services. Increases in the average daily terminal throughput activity only affects revenue to the extent such amounts are in excess of the minimum monthly committed volumes. However, increases in throughput activity do increase the variable operating costs associated with our Hardisty terminal, as discussed below.
Our terminalling services revenue for the
nine months ended September 30, 2018
, would have been
$0.7 million
less if the average exchange rate for the Canadian dollar in relation to the U.S. dollar for the
nine months ended September 30, 2018
, was the same as the average exchange rate for the
nine months ended September 30, 2017
.
Operating Costs
The operating costs of our Terminalling services segment increased
$7.7 million
to
$51.5 million
for the
nine months ended September 30, 2018
, as compared with the
nine months ended September 30, 2017
. The increase is attributable to the commencement of operations at our Stroud terminal in October 2017, which added
$5.8 million
of incremental operating costs during the
nine months ended September 30, 2018
, and an increase in variable operating costs at our Hardisty terminal associated with the increase in throughput activity.
Our terminalling services operating costs for the
nine months ended September 30, 2018
, would have been
$0.3 million
less if the average exchange rate for the Canadian dollar in relation to the U.S. dollar for the
nine months ended September 30, 2018
, was the same as the average exchange rate for the
nine months ended September 30, 2017
.
Subcontracted rail services.
Our subcontracted rail services costs increased
$3.9 million
to
$10.0 million
for the
nine months ended September 30, 2018
. This increase is directly correlated with the increased throughput activity at our Hardisty terminal. Additionally, the commencement of operations at our Stroud terminal in October 2017 added
$1.8 million
of incremental costs during the
nine months ended September 30, 2018
. These increases were partially offset by reduced costs associated with the conclusion of operations at our San Antonio facility in May 2017 and the conclusion of a customer agreement at our Casper terminal in August 2017.
Pipeline fees.
We incur pipeline fees related to a facilities connection agreement with Gibson for the delivery of crude oil from Gibson’s Hardisty storage terminal to our Hardisty terminal via pipeline. The pipeline fees we pay
50
to Gibson are based on a predetermined formula, which includes amounts collected from customers at our Hardisty terminal less direct operating costs.
Our pipeline fees decreased
$0.7 million
to
$16.1 million
for the
nine months ended September 30, 2018
due primarily to additional direct operating costs associated with higher throughput volumes at our Hardisty terminal, which reduce the amounts we pay to Gibson.
Operating and maintenance
. Operating and maintenance expense increased
$1.6 million
to
$3.3 million
for the
nine months ended September 30, 2018
, as compared with
$1.8 million
for the
nine months ended September 30, 2017
. The increased operating and maintenance expense are attributable to our Stroud terminal which commenced operations in October 2017 and added
$1.2 million
of incremental operating costs during the
nine months ended September 30, 2018
. Operating and maintenance expense also increased as a result of increased throughput at our Hardisty terminal. These increases were partially offset by the conclusion of operations at our San Antonio terminal.
Selling, general and administrative
. Selling, general and administrative expense increased
$0.3 million
to
$4.1 million
for the
nine months ended September 30, 2018
, primarily due to the addition of the Stroud terminal, partially offset by lower costs resulting from the conclusion of operations at our San Antonio terminal.
Depreciation and amortization
. Depreciation and amortization expense increased
$0.6 million
to
$15.8 million
for the
nine months ended September 30, 2018
, primarily due to the additional assets of our Stroud terminal, which we acquired in June 2017 and began depreciating at that time.
Other Expenses
Interest expense.
We had no interest expense for our Terminalling services segment for the
nine months ended September 30, 2018
, as compared with
$0.2 million
for the
nine months ended September 30, 2017
. We repaid all amounts outstanding on the Term Loan Facility in March 2017, which eliminated the interest expense of our Terminalling Services business directly attributable to the Term Loan Facility.
Loss associated with derivative instruments
. We had no loss associated with derivative instruments for the
nine months ended September 30, 2018
, as compared with a loss of
$1.3 million
for the
nine months ended September 30, 2017
. We entered into derivatives in 2016 for the purpose of mitigating our exposure to fluctuations in foreign currency exchange rates, all of which were settled in 2017. In addition, we entered into commodity swap contracts to fix the price we received from our sale of the crude oil we acquired with our purchase of the Stroud terminal in June 2017.
Benefit from income taxes
. A significant amount of our operating income is generated by our Hardisty terminal located in the Canadian province of Alberta. As a Canadian business, operating income derived from our Hardisty terminal is subject to corporate income taxes assessed by the Canadian federal and provincial governments at enacted rates which currently total 27% on a combined basis.
Our benefit from income taxes for the Terminalling services segment increased
$0.1 million
to
$2.3 million
for the
nine months ended September 30, 2018
, as compared with the
nine months ended September 30, 2017
. In connection with our adoption of ASC 606, we recovered a deferred tax liability associated with previously deferred revenues net of previously deferred pipeline fees. During the
nine months ended September 30, 2018
, we recovered
$2.7 million
(
C$3.6 million
), representing a portion of that deferred tax liability, which produced a benefit from income taxes. We expect to recover the remaining deferred tax liability associated with our adoption of ASC 606 ratably during 2018. The recovery of a portion of the deferred tax liability was partially offset by current and deferred income tax expense we recognized for the nine months ended September 30, 2018. For the same period in 2017, we had a benefit from taxes due to a revision of our estimates based on refunds that we received after filing our 2016 tax return in 2017.
51
FLEET SERVICES
The following table sets forth the operating results of our Fleet services segment for the periods indicated:
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, 2018
compared with
three months ended September 30, 2017
Revenues from our Fleet services segment decreased
$1.0 million
to
$1.5 million
for the
three months ended September 30, 2018
from
$2.5 million
for the
three months ended September 30, 2017
. The decrease was primarily attributable to approximately 600 fewer railcars for the current quarter as compared with the same period in 2017, resulting from the conclusion of railcar leases, 300 of which concluded in July 2018. There was an accompanying decrease in Fleet lease expense of
$0.7 million
associated with this reduction in railcars. This decrease in revenue was offset by an increase in Freight and other reimbursables revenue, which represents customer reimbursements to us for freight and other charges that we have incurred on behalf of our customers and were exactly offset by a corresponding increase in Freight and other reimbursables operating cost. This increase in Freight and other reimbursables revenues is associated with increased customer storage costs.
Historically we have assisted our customers with procuring railcars to facilitate their use of our terminalling services. Our wholly-owned subsidiary USD Rail LP has entered into leases with third-party manufacturers of railcars and financial firms, which it has then leased to customers. Although we expect to continue assisting our customers with obtaining railcars for their use transporting crude oil from our terminals, as our existing lease agreements expire, or are otherwise terminated, we do not expect to enter into similar leasing arrangements in the future. Should market conditions change, we would potentially assist with the procurement and management of railcars on behalf of our customers again in the future.
52
Nine months ended September 30, 2018
compared with
nine months ended September 30, 2017
Revenues from our Fleet services segment decreased
$1.4 million
to
$5.8 million
for the
nine months ended September 30, 2018
, as compared with the same period in 2017. The decrease was primarily attributable to the reduction in fleet leases and fleet services revenues associated with approximately 600 fewer railcars leased during the nine months ended September 30, 2018, as compared with the same period of 2017, due to the conclusion of leases on these railcars. There was an accompanying decrease in Fleet lease expense of
$1.8 million
associated with this reduction in railcars. The decrease to fleet lease and services revenue was partially offset by an increase in Freight and other reimbursables revenue, which represents customer reimbursements to us for freight and other charges that we have incurred on their behalf and were exactly offset by a corresponding increase in Freight and other reimbursables operating cost. This increase in Freight and other reimbursables revenues and the associated operating costs is primarily due to railcar repairs related to returns and to increased customer storage costs.
CORPORATE ACTIVITIES
The following table sets forth our corporate activities for the periods indicated:
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
)
Three months ended September 30, 2018
compared with
three months ended September 30, 2017
Costs associated with our corporate activities increased by
$0.9 million
to
$5.0 million
for the
three months ended September 30, 2018
. Our “Selling, general and administrative” expenses increased
$0.5 million
, primarily due to additional unit based compensation expense associated with the Phantom Units granted in February 2018 to directors and employees of our general partner and its affiliates. Our “Interest expense” increased
$0.4 million
primarily due to an increase in the interest rates we were charged under our Credit Agreement during the
three months ended September 30, 2018
, as compared with the same period of 2017. Partially offsetting these increases was a gain of
$0.4 million
resulting from the five-year interest rate derivative financial instruments we entered in November 2017 discussed below.
Effective November 2017, we entered into a five-year interest rate collar contract with a notional amount of $100 million. The interest rate collar establishes a range where we will pay the counterparty if the one-month LIBOR falls below the established floor rate of 1.70%, and the counterparty will pay us if the one-month LIBOR exceeds the established ceiling rate of 2.50%. The interest rate collar settles monthly through the termination date in October 2022. No payments or receipts are exchanged on the interest rate collar contracts unless interest rates rise above or fall below the predetermined ceiling or floor rates.
Nine months ended September 30, 2018
compared with
nine months ended September 30, 2017
Costs associated with our corporate activities increased by
$1.1 million
to
$14.4 million
for the
nine months ended September 30, 2018
. Our “Selling, general and administrative” expenses increased
$1.7 million
, primarily due to additional unit based compensation expense associated with the Phantom Units granted in February 2018 to directors
53
and employees of our general partner and its affiliates. Also contributing to the increase were consulting costs associated with accounting projects to upgrade systems and implement new accounting standards. Our “Interest expense” increased
$0.7 million
due to an increase in the interest rates we were charged under our Credit Agreement during the
nine months ended September 30, 2018
, as compared with the same period of 2017. In addition, we had a decrease in benefit from income taxes of $0.2 million due to a change in our estimate for Texas Franchise tax expense in 2017. Partially offsetting the increase in costs associated with our corporate activities was a gain of
$1.8 million
resulting from the five-year interest rate derivative financial instruments we entered in November 2017 discussed below.
LIQUIDITY AND CAPITAL RESOURCES
Our principal liquidity requirements include:
•
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.
We have historically financed our operations with cash generated from our operating activities, borrowings under our Revolving Credit Facility and loans from our sponsor.
Liquidity Sources
We expect our ongoing sources of liquidity to include borrowings under our senior secured credit agreement, issuances of debt securities and additional partnership interests, either privately or pursuant to our effective shelf registration statement, as well as cash generated from our operating activities. We believe that cash generated from these sources will be sufficient to meet our ongoing working capital and capital expenditure requirements and to make quarterly cash distributions.
Credit Agreement
During the quarter ended September 30, 2018, we had a senior secured credit agreement, the Credit Agreement, comprised of a
$400 million
revolving credit facility (subject to the limits set forth therein), or the Revolving Credit Facility, with Citibank, N.A., as administrative agent, and a syndicate of lenders.
Our Revolving Credit Facility and issuances of letters of credit are available for working capital, capital expenditures, permitted acquisitions and general partnership purposes, including distributions. We have the ability to increase the maximum amount of credit available under the Credit Agreement, as amended, to a total facility size of
$500 million
, subject to receiving increased commitments from lenders or other financial institutions and satisfaction of certain conditions. The Revolving Credit Facility includes an aggregate
$20 million
sublimit for standby letters of credit and a
$20 million
sublimit for swingline loans. Obligations under the Revolving Credit Facility are guaranteed by our restricted subsidiaries (as such term is defined in our Credit Agreement) and are secured by a first priority lien on our assets and those of our restricted subsidiaries, other than certain excluded assets.
The average interest rate on our outstanding indebtedness, excluding the effects of any derivatives, was
4.72%
and
4.00%
at
September 30, 2018
and
December 31, 2017
, respectively. In addition to the interest we incur on our outstanding indebtedness, we pay commitment fees of
0.50%
on unused commitments, which rate will vary based on our consolidated net leverage ratio, as defined in our Credit Agreement. At
September 30, 2018
, we were in compliance with the covenants set forth in our Credit Agreement.
54
The following table presents our available liquidity as of the dates indicated:
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.
On November 2, 2018, we entered into an Amended and Restated Credit Agreement (the “A/R Credit Agreement”) with a syndicate of lenders. The A/R Credit Agreement replaces the existing Credit Agreement and is a
four
year committed facility that matures on November 2, 2022, with a borrowing capacity of
$385 million
subject to the limits set forth therein. The A/R Credit Agreement includes the ability to request
two
one
-year maturity date extensions, subject to the satisfaction of certain conditions, and allows us the option to increase the maximum amount of credit available under the A/R Credit Agreement to a total facility size of
$500 million
, subject to receiving increased commitments from lenders and satisfaction of certain conditions. Additionally, under the A/R Credit Agreement the applicable margin we are charged on LIBOR-based borrowings has been reduced by
25
basis points to a range from
2.00%
to
3.00%
which is dependent on our consolidated net leverage ratio. Further, the A/R Credit Agreement eliminates the ability to borrow in Canadian dollars, but keeps the financial covenants, substantially consistent with the existing Credit Agreement. The A/R Credit Agreement contains customary representations, warranties, covenants and events of default for facilities of this type.
Energy Capital Partners must approve any additional issuances of equity by us, which determinations may be made free of any duty to us or our unitholders. Members of our general partner’s board of directors appointed by Energy Capital Partners must also approve the incurrence by us of additional indebtedness or refinancing outside of our existing indebtedness that are not in the ordinary course of business.
Cash Flows
The following table and discussion presents a summary of cash flows associated with our operating, investing and financing activities for the periods indicated:
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
)
Operating Activities
Net cash provided by operating activities decreased by
$5.3 million
to
$32.2 million
for the
nine months ended September 30, 2018
, from
$37.5 million
for the
nine months ended September 30, 2017
. The decrease in Net cash provided by operating activities is primarily attributable to the changes in cash flows derived from our operating results as discussed above in Results of Operations. While net income for the nine month periods ended September 30, 2018 and 2017 is relatively consistent, the net income for the 2018 period includes a significant amount of non-cash items
55
that increase net income, but do not increase cash flow, such as gains associated with derivative instruments, reductions to deferred income taxes, and other similar items. The lower operating cash flow for the nine months ended September 30, 2018 as compared with the same period of 2017, is primarily due to the increase in variable operating costs at our Hardisty terminal associated with the increased throughput activity of our customers that do not have a corresponding increase in revenues. Substantially all of the revenues at our Hardisty terminal are derived under take-or-pay arrangements with minimum monthly commitments collected from our customers regardless of throughput activity. In 2017, when throughput activity was substantially less, variable operating costs were lower than in 2018 when throughput activity increased. Also contributing to the decrease in Net cash provided by operating activities is the timing of receipts and payments on accounts receivable, accounts payable and deferred revenue balances.
Investing Activities
Net cash used in investing activities decreased to
$0.2 million
for the
nine months ended September 30, 2018
compared to
$26.7 million
for the
nine months ended September 30, 2017
. The use in 2017 was primarily attributable to our purchase of the Stroud terminal assets.
Financing Activities
Net cash used in financing activities increased to
$31.9 million
for the
nine months ended September 30, 2018
, from
$15.2 million
for the
nine months ended September 30, 2017
. We had net repayments on our long-term debt of
$1.0 million
for the
nine months ended September 30, 2018
, compared with net repayments of
$22.3 million
for the
nine months ended September 30, 2017
. The repayments of indebtedness in 2017 were attributable to the $33.7 million of net proceeds we received from the issuance of common units in May 2017. During the nine months ended September 30, 2018, we paid cash distributions of
$29.6 million
and participant withholding taxes associated with vested Phantom Units of
$1.4 million
, both of which exceeded amounts paid during the
nine months ended September 30, 2017
, for similar items.
Segment Adjusted EBITDA
The cash generated by our reporting segments represents one of our ongoing sources of liquidity. Our segments offer different services and are managed accordingly. Our chief operating decision maker, or CODM, regularly reviews financial information about both segments in order to allocate resources and evaluate performance. Our CODM assesses segment performance based on the cash flows produced by our established reporting segments using Segment Adjusted EBITDA. We define Segment Adjusted EBITDA as “Net cash provided by operating activities” adjusted for changes in working capital items, interest, income taxes, foreign currency transaction gains and losses and other items which do not affect the underlying cash flows produced by our businesses.
56
The following table provides a reconciliation of Segment Adjusted EBITDA to “Net cash provided by operating activities”:
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.
Terminalling Services Segment
Adjusted EBITDA from our Terminalling services segment increased
$1.7 million
to
$15.8 million
for the
three months ended September 30, 2018
, from
$14.1 million
for the
three months ended September 30, 2017
, and increased
$0.9 million
to
$47.2 million
for the
nine months ended September 30, 2018
from
$46.3 million
for the
nine months ended September 30, 2017
. Refer to
Results of Operations — By Segment — Terminalling Services
for a discussion of the changes in terminalling services revenues and operating costs for the three and nine month periods ended September 30, 2018 compared with the three and nine month periods ended September 30, 2017 that contributed to the changes in Adjusted EBITDA for the respective periods. Additionally, for an analysis of the changes in working capital items, refer to the
Operating activities
analysis provided in the
Cash Flow
section above.
Fleet Services Segment
Adjusted EBITDA from our Fleet services business decreased
$0.5 million
to a negative
$0.2 million
for the
three months ended September 30, 2018
, compared with the
three months ended September 30, 2017
and decreased
$1.2 million
to a loss of
$1 thousand
for the
nine months ended September 30, 2018
from the
nine months ended September 30, 2017
. The decrease is primarily a result of the conclusion of railcar leases on approximately 600 railcars, which reduces the adjusted EBITDA we derive from this segment. Refer to
Results of Operations — By Segment — Fleet Services
for additional discussion of the changes in fleet services revenues and operating costs for the three and
57
nine month periods ended September 30, 2018 compared with the three and nine month periods ended September 30, 2017 that contributed to the changes in Adjusted EBITDA for the respective periods.
Cash Requirements
Our primary requirements for cash are: (1) financing current operations, (2) servicing our debt, (3) funding capital expenditures, including potential acquisitions and the costs to construct new assets, and (4) making distributions to our unitholders.
Capital Requirements
Our historical capital expenditures have primarily consisted of the costs to construct and acquire energy-related logistics assets. Our operations are expected to require investments to expand, upgrade or enhance existing facilities and to meet environmental and operational regulations.
Our partnership agreement requires that we categorize our capital expenditures as either expansion capital expenditures, maintenance capital expenditures, or investment capital expenditures. A majority of our assets have been in operation for fewer than five years. As a result, we do not expect to incur significant maintenance capital expenditures in the near-term to maintain the operating capacity of these assets. However, as the age of our assets increase, we expect to incur costs to maintain our assets in compliance with sound business practice, our contractual relationships and applicable regulatory requirements, some of which will be characterized as maintenance capital expenditures. We incurred
$98 thousand
of maintenance capital expenditures during the
nine months ended September 30, 2018
, primarily for replacement of technological equipment for our terminalling facilities. We record routine maintenance expenses we incur in connection with the operation of our assets in “Operating and maintenance” costs in our consolidated statements of income.
We had
$0.3 million
of expansion capital expenditures for the
nine months ended September 30, 2018
. We expect to fund future capital expenditures from cash on our balance sheet, cash flow generated by our operations, borrowings under our A/R Credit Agreement and the issuance of additional partnership interests or long-term debt.
Debt Service
We anticipate reducing our outstanding indebtedness to the extent we generate cash flows in excess of our operating and investing needs. During the
nine months ended September 30, 2018
, we received proceeds from borrowings of
$20.0 million
on our Revolving Credit Facility which we used for general partnership purposes and made repayments of
$21.0 million
from cash flow in excess of our operating and investing needs.
Distributions
We intend to pay a minimum quarterly distribution of at least
$0.2875
per unit per quarter. The distribution of
$0.3575
per unit that we expect to pay with respect to the
three months ended September 30, 2018
, equates to $9.6 million per quarter, or $38.5 million per year, based on the number of common, Class A, subordinated, and general partner units outstanding as of
November 6, 2018
. We do not have a legal obligation to distribute any particular amount per common unit. Additionally, members of our general partner’s board of directors appointed by Energy Capital Partners, if any, must approve any distributions made by us.
Other Items Affecting Liquidity
Credit Risk
Our exposure to credit risk may be affected by the concentration of our customers within the energy industry, as well as changes in economic or other conditions. Our customers’ businesses react differently to changing conditions. We believe that our credit-review procedures, customer deposits and collection procedures have adequately provided for amounts that may become uncollectible in the future.
58
Foreign Currency Exchange Risk
We currently derive a significant portion of our cash flow from our Canadian operations, particularly our Hardisty terminal. As a result, portions of our cash and cash equivalents are denominated in Canadian dollars and are held by foreign subsidiaries, which amounts are subject to fluctuations resulting from changes in the exchange rate between the U.S. dollar and the Canadian dollar. We routinely employ derivative financial instruments to minimize our exposure to the effect of foreign currency fluctuations, although we do not currently have any such instruments in place.
SUBSEQUENT EVENTS
Refer to
Note 19. Subsequent events
of our consolidated financial statements included in
Part I
—
Financial Information, Item 1. Financial Statements
of this Report for a discussion regarding subsequent events.
RECENT ACCOUNTING PRONOUNCEMENTS
—
NOT YET ADOPTED
Refer to
Note 2. Recent Accounting Pronouncements
of our consolidated financial statements included in
Part I
—
Financial Information, Item 1. Financial Statements
of this report for a discussion regarding recent accounting pronouncements that we have not yet adopted.
OFF BALANCE SHEET ARRANGEMENTS
In the normal course of business, we are a party to off-balance sheet arrangements relating to various master fleet services agreements, whereby we have agreed to assign certain payment and other obligations to third party special purpose entities that are not consolidated with us. We have also entered into agreements to provide fleet services to these special purpose entities for fixed servicing fees and reimbursement of out-of-pocket expenses. The purpose of these transactions is to remove the risk to us of non-payment by our customers, which would otherwise negatively impact our financial condition and results of operations. For more information on these special purpose entities, see the discussion of our relationship with the variable interest entities described in
Note 10. Nonconsolidated Variable Interest Entities
to our consolidated financial statements included in
Part I
—
Financial Information, Item 1. Financial Statements
of this Report. Liabilities related to these arrangements are generally not reflected in our consolidated balance sheets, and we do not expect any material impact on our cash flows, results of operations or financial condition as a result of these off-balance sheet arrangements.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
There have been no changes to our critical accounting policies and estimates described in the Annual Report on Form 10-K for the year ended December 31, 2017, that have had a material impact on our consolidated financial statements and related notes, other than as discussed below.
Revenue
We recognize revenue from contracts with customers by applying the provisions of ASC 606,
Revenue from Contracts with Customers
. We recognize revenue under the core principle to depict the transfer of control to our customers of goods or services in an amount reflecting the consideration for which we expect to be entitled. In order to achieve the core principle, we apply the following five step approach:
(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.
We define a performance obligation as a promise in a contract to transfer a distinct good or service to the customer, which also represents the unit of account under ASC 606. We allocate the transaction price in a contract to each distinct performance obligation, which we recognize as revenue when, or as, the performance obligation is satisfied. For contracts
59
with multiple performance obligations, we allocate the transaction price in the contract to each performance obligation using our best estimate of the standalone selling price for each distinct good or service in the contract, utilizing market-based and cost-plus margin inputs. We have elected to account for sales taxes received from customers on a net basis.
We applied the right-to-invoice practical expedient to contracts for which we recognize revenue at the amount to which we have the right to invoice for services performed.
Terminalling Services Revenues
We derive a majority of our revenues from contracts to provide terminalling services, which include pipeline transportation, storage, loading and unloading of crude oil and related products from and into railcars and trucks, as well as the transloading of biofuels from railcars into trucks. Our terminalling services agreements for crude oil and related products are generally established under multi-year, take-or-pay provisions that require monthly payments from our customers for their minimum monthly volume commitments in exchange for our performance of the terminalling services enumerated above. Our terminalling services for biofuels typically require monthly payments for actual volumes handled. Variable consideration, such as volume-based pricing, included in our agreements is typically resolved within the applicable accounting period.
We recognize revenue for the terminalling services we provide based upon the contractual rates set forth in our agreements related to throughput volumes. We recognize revenue over time as we render services based on the throughput delivered as this best represents the value we provide to customers for our services. All of the contracted capacity at our Casper, Hardisty and Stroud terminals is contracted under multi-year agreements that contain “take-or-pay” provisions where we are entitled to the payment of minimum monthly commitment fees from our customers, regardless of whether the specified throughput to which the customer committed is achieved.
Our terminalling services agreements grant our customers make-up rights that allow them to load volumes in excess of their minimum monthly commitment in future periods, without additional charge, to the extent capacity is available for the excess volume. With respect to the Casper terminal, the make-up rights generally expire within the three-month period, representing a calendar quarter, for which the volumes were originally committed. With respect to the Hardisty and Stroud terminals, the make-up rights typically expire, if unused, in subsequent periods up to six months following the period for which the volumes were originally committed. We currently recognize substantially all of the amounts we receive for minimum commitment fees as revenue when collected, since breakage associated with these make-up rights options approximates 100% based on our experience and expectations around usage of these options. Breakage rates are regularly evaluated and modified as necessary to reflect our current expectations and experience. If we do not expect to be entitled to a breakage amount, we defer the recognition of revenue associated with volumes that are below the minimum monthly commitment until we determine that the likelihood that the customer will be able to make up the minimum volume is remote. If we expect to be entitled to a breakage amount, we estimate expected breakage and recognize the expected breakage amount as revenue in proportion to the trend of rights exercised by the customer.
Fleet Services Revenues
Our fleet services contracts provide for the sourcing of railcar fleets and related logistics and maintenance services. We allocate revenue between the lease and service components based on the relative standalone values, typically utilizing market-based and cost-plus margin estimates, and account for each component under the applicable accounting guidance. We record revenues for fleet leases on a gross basis, since we are deemed the primary obligor for the services.
We recognize revenue for fleet leases and related party administrative services ratably over the contract period as services are consistently provided throughout the period. Revenue for reimbursable costs is recognized on a gross basis on our consolidated statements of operations as “Freight and other reimbursables,” as the costs are incurred. We have deferred revenues for amounts collected in advance from customers in our Fleet services segment, which we will recognize as revenue as the underlying services are performed pursuant to the terms of our contracts. We have prepaid rent associated with these deferred revenues on our railcar leases, which we will recognize as expense as these railcars are used.
60
Railroad Incentives
In December 2013, USD Terminals Canada ULC, or USDTC, entered into a binding agreement with Canadian Pacific Railway Limited, which we refer to as CP, effective with the commencement of the Hardisty terminal operations in June 2014, whereby in consideration for CP being the sole rail freight transportation service provider at the Hardisty terminal for certain customers, CP agreed to pay USDTC an average incentive payment amount of C$100 per railcar shipped up to a maximum of C$12.5 million through mid-2017. We recognized these amounts in “Other income, net” in our consolidated statements of income, as we utilized the services of CP pursuant to the terms of the agreement.
Assessment of Recoverability of Goodwill
Goodwill represents the future economic benefits arising from assets acquired in a business combination that are not individually identified and separately recognized. Currently, goodwill is only included in our Terminalling services segment as part of our Casper terminal reporting unit.
We do not amortize goodwill, but test it for impairment annually based on the carrying values of our reporting units on the first day of the third quarter of each year or more frequently if impairment indicators arise that suggest the carrying value of goodwill may be impaired. Our assessment of the recoverability of goodwill is highly subjective due to frequent changes in economic conditions underlying the assumptions upon which the valuations are based and global factors affecting the prices for various grades of crude oil and demand for our services. In assessing our ability to recover the carrying value of goodwill, we make critical assumptions that include but are not limited to:
(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.
We recognize an impairment loss when the carrying amount of a reporting unit exceeds its implied fair value. We reduce the carrying value of goodwill to its fair value at the time we determine that an impairment has occurred.
The
$33.6 million
balance of our goodwill originated from our acquisition of the Casper terminal in November 2015 and is wholly attributed to this reporting unit. We measured the fair value of our Casper terminal reporting unit using customary business valuation techniques including an income analysis, market analysis and transaction analysis, which we weighted at
50%
,
25%
and
25%
, respectively. Our weighting of the measurement methods is consistent with weightings used to value organizations that are similar to the Casper terminal reporting unit. The critical assumptions used in our analysis include the following:
(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
.
61
The key assumptions listed above were based upon economic and other operational conditions existing at or prior to the July 1, 2018, valuation date. Our weighted average cost of capital is subject to variability and is dependent upon such factors as changes in benchmark rates of interest established by the Federal Open Market Committee of the Federal Reserve Board, the British Bankers Association and other central banking regulatory authorities, as well as perceptions of risk and market uncertainty regarding our business, industry and those of our peers and our underlying capital structure. We expect our long-term underlying capital structure to approximate a weighting of 50% debt and 50% equity. Each of the above assumptions are likely to change due to economic uncertainty surrounding global and North American energy markets that are highly correlated with crude oil, natural gas and other energy-related commodity prices and other market factors.
Assumptions we make under the income approach include our projections of future financial performance of the Casper terminal reporting unit, which include our ability to obtain additional connectivity at the terminal, our ability to renew existing contracts and expand business with current customers, and our ability to enter into contracts with new customers and obtain additional commitments regarding the use of these facilities. To the extent that our assumptions vary from what we experience in the future, our projections of future financial performance underlying the fair value derived from the income approach for the Casper terminal reporting unit could yield results that are significantly different from those projected. Further, in the event we are unable to execute a majority of our growth plans underlying our financial projections for the Casper terminal reporting unit, we will likely realize an impairment of goodwill.
The EBITDA multiples we used to estimate the fair value of the Casper terminal reporting unit are subject to uncertainty associated with market conditions in the energy sector. We derived our assumptions based upon the EBITDA multiples from several comparable businesses that operate in the midstream energy sector, generally providing services associated with the transportation of energy-related products. The EBITDA multiples of each of these entities is affected by changes in the supply of and demand for energy-related products, which affects the demand for the services they provide. Declines in the production of energy-related products as well as lower demand for these products can reduce the operating results of these organizations and, accordingly, the multiples that market participants are willing to pay. Changes in the EBITDA multiples of these comparable businesses we use to estimate fair value could significantly affect the fair value of the Casper terminal reporting unit we derived using this approach.
The EBITDA multiples from executed purchase and sales transactions of businesses that are similar to our Casper terminal reporting unit we used to estimate the fair value are also subject to variability, which is dependent upon market conditions in the energy sector, as well as the perceived benefits the acquiring entity expects to derive from the transaction. The transactions comprising the pool occurred during the immediately preceding three years and future transactions may have no correlation to the EBITDA multiples for similar transactions in the future. Further deterioration in economic conditions in the energy sector could result in a greater number of distressed sales at lower EBITDA multiples than currently estimated. Additionally, a representative sample of transactions in the future may not provide a sufficient population upon which to derive an EBITDA multiple. These factors, among others, could cause our estimates of fair value for the Casper terminal reporting unit to vary significantly from the amounts determined under this method.
As indicated above, our estimate of fair value for the Casper terminal reporting unit required us to use significant unobservable inputs representative of Level 3 fair value measurements, including assumptions related to the future performance of our Casper terminal. During the third quarter of 2018, we completed our annual goodwill impairment analysis and determined that the fair value of the Casper terminal reporting unit exceeded its carrying value at July 1, 2018. An impairment charge would have resulted if our estimate of the fair value of the Casper terminal reporting unit was approximately
20%
less than the amount determined. We have not observed any events or circumstances subsequent to our analysis that would suggest the fair value of our Casper terminal is below its carrying amount as of
September 30, 2018
.
62
Item 3.
Quantitative and Qualitative Disclosures about Market Risk.
We have not had any material changes in our market risk exposure that would affect the quantitative and qualitative disclosures presented in Item 7A of our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
.
The following table presents summarized information about the fair values of our outstanding interest rate contracts for the periods indicated:
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.
DISCLOSURE CONTROLS AND PROCEDURES
As required by Rule 13a-15(b) of the Securities Exchange Act of 1934, as amended, or the Exchange Act, we have evaluated, under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of
September 30, 2018
. Our disclosure controls and procedures are designed to provide reasonable assurance that the information required to be disclosed by us in reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow for timely decisions regarding required disclosure and to ensure information is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC. Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of
September 30, 2018
, at the reasonable assurance level.
CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING
We did not make any changes in our internal control over financial reporting during the
three months ended September 30, 2018
, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
63
PART II — OTHER INFORMATION
Item 1. Legal Proceedings
Due to the nature of our business, we are, from time to time, involved in routine litigation or subject to disputes or claims related to our business activities. We do not believe that we are currently a party to any litigation that will have a material adverse impact on our financial condition, results of operations or statements of cash flows. We are not aware of any material legal or governmental proceedings against us, or contemplated to be brought against us.
Item 1A. Risk Factors
We are subject to various risks and uncertainties in the ordinary course of our business. Risk factors relating to us are set forth under “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended
December 31, 2017
. No material changes to such risk factors have occurred during the
three and nine months ended September 30, 2018
.
Item 6. Exhibits
The following “Index of Exhibits” is hereby incorporated into this Item.
64
Index of Exhibits
Exhibit
Number
Description
3.1
Certificate of Limited Partnership of USD Partners LP (incorporated by reference herein to Exhibit 3.1 to the Registration Statement on Form S-1 (File No. 333-198500) filed on August 29, 2014, as amended).
3.2
Second Amended and Restated Agreement of Limited Partnership of USD Partners LP dated October 15, 2014, by and between USD Partners GP LLC and USD Group LLC (incorporated by reference herein to Exhibit 3.1 to the Current Report on Form 8-K filed on October 21, 2014).
31.1*
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*
XBRL Instance Document
101.SCH*
XBRL Schema Document
101.CAL*
XBRL Calculation Linkbase Document
101.LAB*
XBRL Labels Linkbase Document
101.PRE*
XBRL Presentation Linkbase Document
101.DEF*
XBRL Definition Linkbase Document
*
Filed herewith.
**
Furnished herewith.
†
Certain portions have been omitted pursuant to a confidential treatment request. Omitted information has been separately filed with the Securities and Exchange Commission.
65
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
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)
66