DELAWARE (State of incorporation or organization) | 000-50056 (Commission file number) | 05-0527861 (I.R.S. employer identification number) | ||
4200 STONE ROAD | ||||
KILGORE, TEXAS (Address of principal executive offices) | 75662 (Zip code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.01 | Completion of Acquisition or Disposition of Assets. |
Item 9.01 | Financial Statements and Exhibits. |
Exhibit Number | Description | |
99.1 | Unaudited Pro Forma Condensed Consolidated Financial Information | |
99.2 | Press Release dated December 21, 2016 |
MARTIN MIDSTREAM PARTNERS L.P. By: Martin Midstream GP LLC, Its General Partner | ||||
Date: December 28, 2016 | By: /s/ Robert D. Bondurant | |||
Robert D. Bondurant | ||||
Executive Vice President, Treasurer, Principal Accounting Officer and Chief Financial Officer |
Exhibit Number | Description | |
99.1 | Unaudited Pro Forma Condensed Consolidated Financial Information | |
99.2 | Press Release dated December 21, 2016 |
MMLP | Adjustments for | Pro Forma | ||||||||||
Historical | CCCT Assets | Consolidated | ||||||||||
Assets | ||||||||||||
Cash | $ | 10 | $ | 95,657 | A | $ | 2,067 | |||||
(93,600 | ) | C | ||||||||||
Accounts and other receivables, less allowance for doubtful accounts of $453 | 46,327 | — | 46,327 | |||||||||
Product exchange receivables | 159 | — | 159 | |||||||||
Inventories | 107,476 | — | 107,476 | |||||||||
Due from affiliates | 8,194 | — | 8,194 | |||||||||
Fair value of derivatives | 89 | — | 89 | |||||||||
Other current assets | 4,439 | — | 4,439 | |||||||||
Assets held for sale | 73,197 | (73,197 | ) | B | — | |||||||
Total current assets | 239,891 | (71,140 | ) | 168,751 | ||||||||
Property, plant and equipment, at cost | 1,301,233 | — | 1,301,233 | |||||||||
Accumulated depreciation | (411,821 | ) | — | (411,821 | ) | |||||||
Property, plant and equipment, net | 889,412 | — | 889,412 | |||||||||
Goodwill | 17,296 | — | 17,296 | |||||||||
Investment in WTLPG | 129,794 | — | 129,794 | |||||||||
Note receivable - Martin Energy Trading LLC | 15,000 | — | 15,000 | |||||||||
Other assets, net | 48,951 | — | 48,951 | |||||||||
Total assets | $ | 1,340,344 | $ | (71,140 | ) | $ | 1,269,204 | |||||
Liabilities and Partners’ Capital | ||||||||||||
Trade and other accounts payable | $ | 60,462 | $ | — | 60,462 | |||||||
Product exchange payables | 10,188 | — | 10,188 | |||||||||
Due to affiliates | 3,879 | — | 3,879 | |||||||||
Income taxes payable | 550 | — | 550 | |||||||||
Fair value of derivatives | 209 | — | 209 | |||||||||
Other accrued liabilities | 14,804 | — | 14,804 | |||||||||
Liabilities held for sale | 23,400 | (23,400 | ) | B | — | |||||||
Total current liabilities | 113,492 | (23,400 | ) | 90,092 | ||||||||
Long-term debt, net | 913,504 | (93,600 | ) | C | 819,904 | |||||||
Other long-term obligations | 2,435 | — | 2,435 | |||||||||
Total liabilities | 1,029,431 | (117,000 | ) | 912,431 | ||||||||
Commitments and contingencies | ||||||||||||
Partners’ capital | 310,913 | 45,860 | D | 356,773 | ||||||||
Total partners’ capital | 310,913 | 45,860 | 356,773 | |||||||||
Total liabilities and partners' capital | $ | 1,340,344 | $ | (71,140 | ) | $ | 1,269,204 |
MMLP | Adjustments for | Pro Forma | ||||||||||
Historical | CCCT Assets | Consolidated | ||||||||||
Revenues: | ||||||||||||
Terminalling and storage | $ | 93,565 | $ | (16,654 | ) | E | $ | 76,911 | ||||
Marine transportation | 44,531 | — | 44,531 | |||||||||
Natural gas services | 46,118 | — | 46,118 | |||||||||
Sulfur services | 8,100 | — | 8,100 | |||||||||
Product sales: | ||||||||||||
Natural gas services | 207,368 | — | 207,368 | |||||||||
Sulfur services | 105,459 | — | 105,459 | |||||||||
Terminalling and storage | 85,349 | — | 85,349 | |||||||||
398,176 | — | 398,176 | ||||||||||
Total revenues | 590,490 | (16,654 | ) | 573,836 | ||||||||
Costs and expenses: | ||||||||||||
Cost of products sold: (excluding depreciation and amortization) | ||||||||||||
Natural gas services | 184,781 | — | 184,781 | |||||||||
Sulfur services | 73,734 | — | 73,734 | |||||||||
Terminalling and storage | 70,306 | — | 70,306 | |||||||||
328,821 | — | 328,821 | ||||||||||
Expenses: | ||||||||||||
Operating expenses | 121,542 | (6,971 | ) | E | 114,571 | |||||||
Selling, general and administrative | 24,364 | (20 | ) | E | 24,344 | |||||||
Loss on impairment of goodwill | 4,145 | — | 4,145 | |||||||||
Depreciation and amortization | 66,266 | (5,381 | ) | E | 60,885 | |||||||
Total costs and expenses | 545,138 | (12,372 | ) | 532,766 | ||||||||
Other operating income (loss) | (1,582 | ) | — | (1,582 | ) | |||||||
Operating income | 43,770 | (4,282 | ) | 39,488 | ||||||||
Other income (expense): | ||||||||||||
Equity in earnings of WTLPG | 3,602 | — | 3,602 | |||||||||
Interest expense, net | (34,046 | ) | 2,293 | F | (31,753 | ) | ||||||
Other, net | 866 | (12 | ) | E | 854 | |||||||
Total other expense | (29,578 | ) | 2,281 | (27,297 | ) | |||||||
Net income (loss) before taxes | 14,192 | (2,001 | ) | 12,191 | ||||||||
Income tax expense | (422 | ) | 34 | E | (388 | ) | ||||||
Income (loss) from continuing operations | 13,770 | (1,967 | ) | 11,803 | ||||||||
Less general partner's interest in net (income) loss | (8,062 | ) | 39 | (8,023 | ) | |||||||
Less (income) loss allocable to unvested restricted units | (36 | ) | 5 | (31 | ) | |||||||
Limited partners' interest in net income (loss) | $ | 5,672 | $ | (1,923 | ) | $ | 3,749 | |||||
Net income per limited partner unit - basic and diluted | $ | 0.16 | $ | 0.11 | ||||||||
Weighted average limited partner units - basic | 35,358,217 | 35,358,217 | ||||||||||
Weighted average limited partner units - diluted | 35,381,067 | 35,381,067 |
MMLP | Adjustments for | Pro Forma | ||||||||||
Historical | CCCT Assets | Consolidated | ||||||||||
Revenues: | ||||||||||||
Terminalling and storage | $ | 132,945 | $ | (32,363 | ) | E | $ | 100,582 | ||||
Marine transportation | 78,753 | — | 78,753 | |||||||||
Natural gas services | 64,858 | — | 64,858 | |||||||||
Sulfur services | 12,270 | — | 12,270 | |||||||||
Product sales: | ||||||||||||
Natural gas services | 458,302 | — | 458,302 | |||||||||
Sulfur services | 157,891 | — | 157,891 | |||||||||
Terminalling and storage | 131,825 | — | 131,825 | |||||||||
748,018 | — | 748,018 | ||||||||||
Total revenues | 1,036,844 | (32,363 | ) | 1,004,481 | ||||||||
Costs and expenses: | ||||||||||||
Cost of products sold: (excluding depreciation and amortization) | ||||||||||||
Natural gas services | 413,795 | — | 413,795 | |||||||||
Sulfur services | 114,766 | — | 114,766 | |||||||||
Terminalling and storage | 112,836 | — | 112,836 | |||||||||
641,397 | — | 641,397 | ||||||||||
Expenses: | ||||||||||||
Operating expenses | 183,466 | (15,291 | ) | E | 168,175 | |||||||
Selling, general and administrative | 36,788 | (48 | ) | E | 36,740 | |||||||
Impairment of long lived assets | 10,629 | — | 10,629 | |||||||||
Depreciation and amortization | 92,250 | (6,156 | ) | E | 86,094 | |||||||
Total costs and expenses | 964,530 | (21,495 | ) | 943,035 | ||||||||
Other operating loss | (2,161 | ) | — | (2,161 | ) | |||||||
Operating income | 70,153 | (10,868 | ) | 59,285 | ||||||||
Other income (expense): | ||||||||||||
Equity in earnings of WTLPG | 8,986 | — | 8,986 | |||||||||
Interest expense, net | (43,292 | ) | 2,747 | F | (40,545 | ) | ||||||
Gain on retirement of senior unsecured notes | 1,242 | — | 1,242 | |||||||||
Other, net | 1,124 | (12 | ) | E | 1,112 | |||||||
Total other expense | (31,940 | ) | 2,735 | (29,205 | ) | |||||||
Net income (loss) before taxes | 38,213 | (8,133 | ) | 30,080 | ||||||||
Income tax expense | (1,048 | ) | 65 | E | (983 | ) | ||||||
Income (loss) from continuing operations | 37,165 | (8,068 | ) | 29,097 | ||||||||
Income from discontinued operations, net of income taxes | 1,215 | — | 1,215 | |||||||||
Net income (loss) | 38,380 | (8,068 | ) | 30,312 | ||||||||
Less general partner's interest in net (income) loss | (16,338 | ) | 161 | (16,177 | ) | |||||||
Less (income) loss allocable to unvested restricted units | (140 | ) | 29 | (111 | ) | |||||||
Limited partners' interest in net income (loss) | $ | 21,902 | $ | (7,878 | ) | $ | 14,024 | |||||
Net income per limited partner unit - basic and diluted | $ | 0.62 | $ | 0.40 | ||||||||
Weighted average limited partner units - basic | 35,308,649 | 35,308,649 | ||||||||||
Weighted average limited partner units - diluted | 35,371,529 | 35,371,529 |
(A) | To reflect the Partnership's cash proceeds of $95,657. |
(B) | To reflect the disposition of the CCCT Assets' specified balance sheet accounts (primarily fixed assets and working capital accounts) as set forth in the asset purchase agreement. |
(C) | To reflect the application of the Partnership's net cash proceeds from the disposition of the CCCT Assets to reduce long-term debt. |
(D) | To reflect the impact on equity at the time of sale of approximately $45,860 from the disposition of the CCCT Assets. |
Net proceeds | $ | 95,657 | |
Less: | |||
Carrying value of assets sold | 49,797 | ||
Impact on equity | $ | 45,860 |
(E) | To reflect the removal of the operating results of the CCCT Assets as if the transaction occurred on January 1, 2015. |
(F) | To reflect the reduction in interest expense due to repayment of borrowings under the revolving credit facility using the net cash proceeds from the sale of CCCT Assets. |