0001569134-16-000064.txt : 20160624 0001569134-16-000064.hdr.sgml : 20160624 20160624162137 ACCESSION NUMBER: 0001569134-16-000064 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20160428 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20160624 DATE AS OF CHANGE: 20160624 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Tallgrass Energy Partners, LP CENTRAL INDEX KEY: 0001569134 STANDARD INDUSTRIAL CLASSIFICATION: NATURAL GAS TRANSMISSION [4922] IRS NUMBER: 461972941 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-35917 FILM NUMBER: 161731330 BUSINESS ADDRESS: STREET 1: 4200 W. 115TH STREET, SUITE 350 CITY: LEAWOOD STATE: KS ZIP: 66211 BUSINESS PHONE: (913) 928-6060 MAIL ADDRESS: STREET 1: 4200 W. 115TH STREET, SUITE 350 CITY: LEAWOOD STATE: KS ZIP: 66211 8-K/A 1 teprexacquisitionfinancial.htm 8-K/A Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported): April 28, 2016

Tallgrass Energy Partners, LP
(Exact name of registrant as specified in its charter)
Delaware
 
001-35917
 
46-1972941
(State or Other Jurisdiction of
Incorporation or Organization)
 
(Commission File
Number)
 
(I.R.S. Employer Identification No.)

4200 W. 115th Street, Suite 350
Leawood, Kansas
 
66211
(Address of Principal Executive Offices)
 
(Zip Code)

Registrant’s telephone number, including area code: (913) 928-6060

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[  ]   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[  ]   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[  ]   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))






Item 9.01.
Financial Statements and Exhibits.
On May 9, 2016, Tallgrass Energy Partners, LP ("TEP") and Tallgrass Energy GP, LP issued a joint press release announcing that a wholly owned subsidiary of TEP closed on the purchase of a 25% membership interest in Rockies Express Pipeline LLC from a unit of Sempra U.S. Gas and Power. Please reference the Form 8-K filed by Tallgrass Energy Partners, LP on May 9, 2016 for more information. The following financial statements and pro forma financial information are being filed in connection with such acquisition.
(a)
Financial Statements of Rockies Express Pipeline LLC
Unaudited financial statements of Rockies Express Pipeline LLC as of March 31, 2016 and December 31, 2015, and for the three months ended March 31, 2016 and 2015, and the notes related thereto, are filed as Exhibit 99.2 to this Current Report on Form 8-K.
(b)
Pro Forma Financial Information
Unaudited pro forma condensed consolidated financial statements of TEP as of and for the three months ended March 31, 2016, and the notes related thereto, have been prepared as if the transaction and associated financing had occurred as of March 31, 2016, in the case of the unaudited pro forma condensed consolidated balance sheet, or as of January 1, 2015, in the case of the unaudited pro forma condensed consolidated statements of income, are filed as Exhibit 99.4 to this Current Report on Form 8-K.
(d)
Exhibits
99.1
Audited Financial Statements of Rockies Express Pipeline LLC as of December 31, 2015 and 2014, and for the years ended December 31, 2015, 2014 and 2013, including the notes related thereto (incorporated by reference to Exhibit 99.2 to Tallgrass Energy Partners, LP’s Current Report on Form 8-K filed on April 28, 2016).
99.2
Unaudited financial statements of Rockies Express Pipeline LLC as of March 31, 2016 and December 31, 2015, and for the three months ended March 31, 2016 and 2015, including the notes related thereto.
99.3
Unaudited Pro Forma Condensed Consolidated Financial Statements of Tallgrass Energy Partners, LP as of and for the year ended December 31, 2015, including the notes related thereto (incorporated by reference to Exhibit 99.3 to Tallgrass Energy Partners, LP’s Current Report on Form 8-K filed on April 28, 2016).
99.4
Unaudited Pro Forma Condensed Consolidated Financial Statements of Tallgrass Energy Partners, LP as of and for the three months ended March 31, 2016, including the notes related thereto.





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 hereunto duly authorized.

 
 
TALLGRASS ENERGY PARTNERS, LP
 
 
 
 
 
 
By:
Tallgrass MLP GP, LLC
 
 
 
its general partner
 
 
 
 
 
 
 
 
 
 
 
Date:
June 24, 2016
By:
/s/ David G. Dehaemers, Jr.
 
 
 
 
David G. Dehaemers, Jr.
 
 
 
President and Chief Executive Officer






EXHIBIT INDEX

Exhibit Number

 
Description
 
 
 
99.1

 
Audited Financial Statements of Rockies Express Pipeline LLC as of December 31, 2015 and 2014, and for the years ended December 31, 2015, 2014 and 2013, including the notes related thereto (incorporated by reference to Exhibit 99.2 to Tallgrass Energy Partners, LP’s Current Report on Form 8-K filed on April 28, 2016).
 
 
 
99.2

 
Unaudited financial statements of Rockies Express Pipeline LLC as of March 31, 2016 and December 31, 2015, and for the three months ended March 31, 2016 and 2015, including the notes related thereto.
 
 
 
99.3

 
Unaudited Pro Forma Condensed Consolidated Financial Statements of Tallgrass Energy Partners, LP as of and for the year ended December 31, 2015, including the notes related thereto (incorporated by reference to Exhibit 99.3 to Tallgrass Energy Partners, LP’s Current Report on Form 8-K filed on April 28, 2016).
 
 
 
99.4

 
Unaudited Pro Forma Condensed Consolidated Financial Statements of Tallgrass Energy Partners, LP as of and for the three months ended March 31, 2016, including the notes related thereto.



EX-99.2 2 a992rex20160331gaap.htm EXHIBIT 99.2 Exhibit


Exhibit 99.2












FINANCIAL STATEMENTS

ROCKIES EXPRESS PIPELINE LLC
    

For the three months ended March 31, 2016 and 2015







ROCKIES EXPRESS PIPELINE LLC
STATEMENTS OF INCOME
(unaudited)
 
Three Months Ended March 31,
 
2016
 
2015
 
(in millions)
Revenues:
 
 
 
Transportation services
$
216.5

 
$
176.0

Natural gas sales

 
2.1

Total Revenues
216.5

 
178.1

 
 
 
 
Operating Costs and Expenses:
 
 
 
Cost of natural gas sales (exclusive of depreciation and amortization shown below)

 
2.3

Cost of transportation services (exclusive of depreciation and amortization shown below)
7.8

 
7.3

Operations and maintenance
5.6

 
3.9

Depreciation and amortization
50.3

 
49.5

General and administrative
18.7

 
5.9

Taxes, other than income taxes
18.0

 
19.8

Total Operating Costs and Expenses
100.4

 
88.7

Operating Income
116.1

 
89.4

 
 
 
 
Other (Expense) Income:
 
 
 
Interest expense, net
(40.5
)
 
(46.1
)
Other income, net
4.4

 
0.7

Total Other (Expense) Income, net
(36.1
)
 
(45.4
)
Net Income to Members
$
80.0

 
$
44.0

    






The accompanying notes are an integral part of these financial statements.
1



ROCKIES EXPRESS PIPELINE LLC
BALANCE SHEETS
(unaudited)
 
March 31, 2016
 
December 31, 2015
 
(in millions)
ASSETS
 
 
 
Current Assets:
 
 
 
Cash and cash equivalents
$
86.3

 
$
48.0

Accounts receivable, net
74.0

 
87.6

Gas imbalances
0.8

 
1.7

Other current assets
4.9

 
2.6

Total Current Assets
166.0

 
139.9

 
 
 
 
Property, plant and equipment, net
5,975.3

 
5,941.0

Deferred charges and other assets
17.4

 
19.0

Total Noncurrent Assets
5,992.7

 
5,960.0

 
 
 
 
Total Assets
$
6,158.7

 
$
6,099.9

 
 
 
 
LIABILITIES AND EQUITY
 
 
 
Current Liabilities:
 
 
 
Accounts payable
$
31.7

 
$
29.0

Gas imbalances
0.9

 
1.5

Accrued interest
53.4

 
56.3

Accrued taxes
59.8

 
68.2

Construction advances
13.9

 
12.3

Accrued other current liabilities
16.7

 
12.5

Total Current Liabilities
176.4

 
179.8

 
 
 
 
Long-term Liabilities and Deferred Credits:
 
 
 
Long-term debt
2,558.7

 
2,557.9

Other long-term liabilities and deferred credits
76.0

 
44.0

Total Long-term Liabilities and Deferred Credits
2,634.7

 
2,601.9

 
 
 
 
Commitments and Contingencies
 
 
 
 
 
 
 
Members' Equity:
 
 
 
Members' equity
3,347.6

 
3,318.2

Total Liabilities and Members' Equity
$
6,158.7

 
$
6,099.9



The accompanying notes are an integral part of these financial statements.
2



ROCKIES EXPRESS PIPELINE LLC
STATEMENTS OF MEMBERS' EQUITY
(unaudited)
 
Three Months Ended March 31, 2016
 
Total
 
Rockies Express Holdings, LLC
 
Sempra REX Holdings, LLC
 
P66 REX LLC
 
(in millions)
Members' Equity
 
 
 
 
 
 
 
Beginning Balance
$
3,318.2

 
$
1,659.0

 
$
829.6

 
$
829.6

Net Income to Members
80.0

 
40.0

 
20.0

 
20.0

Contributions from Members
74.9

 
37.5

 
18.7

 
18.7

Distributions to Members
(125.5
)
 
(62.7
)
 
(31.4
)
 
(31.4
)
Ending Balance
$
3,347.6

 
$
1,673.8

 
$
836.9

 
$
836.9

 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2015
 
Total
 
Rockies Express Holdings, LLC
 
Sempra REX Holdings, LLC
 
P66 REX LLC
 
(in millions)
Members' Equity
 
 
 
 
 
 
 
Beginning Balance
$
2,820.2

 
$
1,410.0

 
$
705.1

 
$
705.1

Net Income to Members
44.0

 
22.0

 
11.0

 
11.0

Contributions from Members
81.1

 
40.7

 
20.2

 
20.2

Distributions to Members
(99.0
)
 
(49.6
)
 
(24.7
)
 
(24.7
)
Ending Balance
$
2,846.3

 
$
1,423.1

 
$
711.6

 
$
711.6



The accompanying notes are an integral part of these financial statements.
3



ROCKIES EXPRESS PIPELINE LLC
STATEMENTS OF CASH FLOWS
(unaudited)
 
Three Months Ended March 31,
 
2016
 
2015
 
(in millions)
Cash Flows from Operating Activities:
 
 
 
Net income to Members
$
80.0

 
$
44.0

Adjustments to reconcile net income to net cash flows from operating activities:
 
 
 
Depreciation and amortization
51.7

 
51.0

Changes in components of working capital:
 
 
 
Accounts receivable
13.6

 
(2.7
)
Current regulatory assets and liabilities, net
(0.8
)
 
2.2

Other current assets and liabilities
(0.9
)
 
0.3

Accounts payable
13.4

 
1.8

Accrued taxes
(8.4
)
 
(5.2
)
Customer deposits
33.9

 
12.9

Other operating, net
1.2

 
(1.7
)
Net Cash Provided by Operating Activities
183.7

 
102.6

 
 
 
 
Cash Flows from Investing Activities:
 
 
 
Capital expenditures
(92.8
)
 
(59.0
)
Other investing, net
(2.0
)
 
(2.0
)
Net Cash Used in Investing Activities
(94.8
)
 
(61.0
)
 
 
 
 
Cash Flows from Financing Activities:
 
 
 
Distributions to Members
(125.5
)
 
(99.0
)
Contributions from Members
74.9

 
81.1

Net Cash Used in Financing Activities
(50.6
)
 
(17.9
)
 
 
 
 
Net Change in Cash and Cash Equivalents
38.3

 
23.7

Cash and Cash Equivalents, beginning of period
48.0

 
78.0

Cash and Cash Equivalents, end of period
$
86.3

 
$
101.7

 
 
 
 
Schedule of Noncash Investing and Financing Activities:
 
 
 
Increase in accrual for payment of property, plant and equipment
$

 
$
6.1



The accompanying notes are an integral part of these financial statements.
4



ROCKIES EXPRESS PIPELINE LLC
NOTES TO FINANCIAL STATEMENTS

1. Description of Business
Rockies Express Pipeline LLC ("Rockies Express") is a Federal Energy Regulatory Commission ("FERC") regulated natural gas transportation system with approximately 1,712 miles of natural gas pipeline consisting of three segments: (i) a 328-mile pipeline from the Meeker Hub in northwest Colorado, across southern Wyoming to the Cheyenne Hub in Weld County, Colorado, (ii) a 714-mile pipeline from the Cheyenne Hub to an interconnect in Audrain County, Missouri, and (iii) a 643-mile pipeline from Audrain County, Missouri to Clarington, Ohio. There are approximately 27 miles of laterals along the course of the entire Rockies Express system. The Rockies Express system is capable of transporting 2.0 billion cubic feet per day of natural gas from Meeker, Colorado to the Cheyenne Hub and 1.8 billion cubic feet per day from the Cheyenne Hub to Clarington, Ohio. The Seneca Lateral service made available in June 2014 can receive up to 250,000 dekatherms ("Dth") per day. The Seneca Compression Expansion Project facilities placed into service in January 2015 increased the capacity of the lateral from 250,000 Dth per day to 600,000 Dth per day. The Zone 3 East-to-West Project was placed into commercial service on August 1, 2015 and creates an additional 1.2 million Dth per day of firm east-to-west takeaway capacity from the Utica and Marcellus Shale Plays and the Appalachian Basin to points within Zone 3, as further discussed in Note 7 - Regulatory Matters.
The member interests and voting rights in Rockies Express are as follows:
50% - Rockies Express Holdings, LLC ("REX Holdings"), an indirect wholly owned subsidiary of Tallgrass Development, LP ("TD");
25% - Sempra REX Holdings, LLC ("Sempra"), a wholly owned subsidiary of Sempra Energy and the successor-in-interest to P&S Project I, LLC; and
25% - P66REX LLC, formerly known as COPREX LLC, a wholly owned subsidiary of Phillips 66.
As discussed further in Note 9 - Subsequent Events, on March 29, 2016, REX Holdings signed a purchase agreement (the "Purchase Agreement") with Sempra to acquire Sempra's 25% membership interest in Rockies Express.
2. Summary of Significant Accounting Policies
Basis of Presentation
Rockies Express has condensed or omitted certain information and notes normally included in annual financial statements prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"). These unaudited interim financial statements should be read in conjunction with Rockies Express' audited December 31, 2015 financial statements and related notes. The year-end condensed balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. In management's opinion, these financial statements reflect normal and recurring adjustments that are necessary for a fair statement of Rockies Express' financial results for the interim periods presented, and adequate disclosures have been made to make the information presented not misleading. Certain prior period amounts have been reclassified to conform to the current presentation. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses. Actual results could differ from these estimates.

5



Accounting Pronouncements Issued But Not Yet Effective
Accounting Standards Update ("ASU") No. 2014-09, "Revenue from Contracts with Customers (Topic 606)"
In May 2014, the Financial Accounting Standards Board ("FASB") issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). ASU 2014-09 provides a comprehensive and converged set of principles-based revenue recognition guidelines which supersede the existing industry and transaction-specific standards. The core principle of the new guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve this core principle, entities must apply a five step process to (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 (or as) the entity satisfies a performance obligation. ASU 2014-09 also mandates disclosure of sufficient information to enable users of financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The disclosure requirements include qualitative and quantitative information about contracts with customers, significant judgments and changes in judgments, and assets recognized from the costs to obtain or fulfill a contract.
The amendments in ASU 2014-09 are effective for nonpublic entities for annual reporting periods beginning after December 15, 2018, and for interim periods within annual periods beginning after December 15, 2019. Early application is permitted beginning after December 15, 2016. Rockies Express is currently evaluating the impact of ASU 2014-09.
ASU No. 2015-11, "Inventory (Topic 330): Simplifying the Measurement of Inventory"
In July 2015, the FASB issued ASU No. 2015-11, Inventory (Topic 330), Simplifying the Measurement of Inventory. ASU No. 2015-11 establishes a "lower of cost and net realizable value" model for the measurement of most inventory balances. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation.
The amendments in ASU No. 2015-11 are effective for nonpublic entities for annual periods beginning after December 15, 2016 and interim periods within fiscal years beginning after December 15, 2017. Early adoption is permitted. Rockies Express is currently evaluating the impact of ASU 2015-11.
ASU No. 2016-02, "Leases (Topic 842)"
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). ASU 2016-02 provides a comprehensive update to the lease accounting topic in the Codification intended to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The amendments in ASU 2016-02 include a revised definition of a lease as well as certain scope exceptions. The changes primarily impact lessee accounting, while lessor accounting is largely unchanged from previous GAAP.
The amendments in ASU 2016-02 are effective for nonpublic entities for annual reporting periods beginning after December 15, 2019, and for interim periods within fiscal years beginning after December 15, 2020. Early application is permitted. Rockies Express is currently evaluating the impact of ASU 2016-02.
ASU No. 2016-08, "Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net)"
In March 2016, the FASB issued ASU No. 2016-08, Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net). ASU 2016-08 provides further clarification of the guidance in ASU 2014-09 with respect to principal versus agent considerations and are intended to improve the operability and understandability of the implementation guidance provided in ASU 2014-09.
The amendments in ASU 2016-08 are effective for nonpublic entities for annual reporting periods beginning after December 15, 2018, and for interim periods within annual periods beginning after December 15, 2019. Early application is permitted beginning after December 15, 2016. Rockies Express is currently evaluating the impact of ASU 2016-08.

6



3. Property, Plant and Equipment
Rockies Express' property, plant and equipment, net consisted of the following:
 
March 31, 2016
 
December 31, 2015
 
(in millions)
Natural gas pipelines
$
6,970.8

 
$
6,972.8

General and other
99.9

 
99.0

Construction work in progress
287.7

 
202.0

Accumulated depreciation and amortization
(1,383.1
)
 
(1,332.8
)
Total property, plant and equipment, net
$
5,975.3

 
$
5,941.0

4. Financing
Debt
Total outstanding debt as of March 31, 2016 and December 31, 2015 consisted of the following:
 
 
March 31, 2016
 
December 31, 2015
 
 
(in millions)
6.85% senior notes due July 15, 2018
 
$
550.0

 
$
550.0

6.00% senior notes due January 15, 2019
 
525.0

 
525.0

5.625% senior notes due April 15, 2020
 
750.0

 
750.0

7.50% senior notes due July 15, 2038
 
250.0

 
250.0

6.875% senior notes due April 15, 2040
 
500.0

 
500.0

   Less: Unamortized debt discount and debt issuance costs
 
(16.3
)
 
(17.1
)
Total long-term debt
 
$
2,558.7

 
$
2,557.9

The senior notes issued by Rockies Express are redeemable in whole or in part, at Rockies Express' option at any time, at redemption prices defined in the associated indenture agreements.
All payments of principal and interest with respect to the fixed rate senior notes are the sole obligation of Rockies Express. Note holders have no recourse against Rockies Express' Members or their respective officers, directors, employees, shareholders, members, managers, unit holders or affiliates for any failure by Rockies Express to perform or comply with its obligations pursuant to the notes or the indenture. As of March 31, 2016, we were in compliance with the covenants required under the senior notes.
Rockies Express Revolving Credit Facility
On October 1, 2015, Rockies Express entered into a new $150 million senior unsecured revolving credit facility ("the revolving credit facility") with Wells Fargo Bank, N.A., as administrative agent, and a syndicate of lenders, which will mature on January 31, 2020. The revolving credit facility includes a $75 million sublimit for letters of credit and a $20 million sublimit for swing line loans and may be used for working capital and general company purposes. The revolving credit facility also contains an accordion feature whereby Rockies Express can increase the size of the credit facility to an aggregate of $200 million, subject to receiving increased or new commitments from lenders and the satisfaction of certain other conditions precedent. As of March 31, 2016 there was no balance on the revolving credit facility. As of March 31, 2016, we were in compliance with the covenants required under the revolving credit facility.

7



Fair Value
The following table sets forth the carrying amount and fair value of our long-term debt, which is not measured at fair value in the accompanying balance sheets as of March 31, 2016 and December 31, 2015, but for which fair value is disclosed:
 
Fair Value
 
 
 
Quoted prices in active markets for identical assets
(Level 1)
 
Significant other observable inputs
(Level 2)
 
Significant unobservable inputs
(Level 3)
 
Total
 
Carrying
Amount
 
(in millions)
 
 
March 31, 2016
$

 
$
2,405.7

 
$

 
$
2,405.7

 
$
2,558.7

December 31, 2015
$

 
$
2,412.6

 
$

 
$
2,412.6

 
$
2,557.9

The long-term debt borrowed under the revolving credit facility is carried at amortized cost. The estimated fair value of Rockies Express' outstanding private placement debt is based upon quoted market prices adjusted for illiquid markets. We are not aware of any factors that would significantly affect the estimated fair value subsequent to March 31, 2016.
5. Members' Equity
During the three months ended March 31, 2016 and 2015, Rockies Express made distributions to Members of $125.5 million and $99.0 million, respectively.
During the three months ended March 31, 2016, Rockies Express received contributions from Members of $74.9 million, which were used to fund the Zone 3 Capacity Enhancement project, as discussed in Note 7 - Regulatory Matters. During the three months ended March 31, 2015, Rockies Express received contributions from Members of $81.1 million, which were primarily used to fund the construction and other costs of the Zone 3 East-to-West Project facilities, as well as to increase cash on hand for working capital needs.
Additional contributions and distributions were made subsequent to March 31, 2016. For details see Note 9 - Subsequent Events.
6. Related Party Transactions
Rockies Express has an operating agreement with Tallgrass NatGas Operator, LLC, a subsidiary of TD, under which Tallgrass NatGas Operator, LLC provides and bills Rockies Express for various services at cost including employee labor costs, information technology services, employee health and retirement benefits, and insurance for property and casualty risks. In addition, Tallgrass NatGas Operator, LLC receives a management oversight fee in the amount of 1% of Rockies Express' earnings before interest, taxes, depreciation, and amortization. Rockies Express' practice is to settle receivable and payable balances that exist with affiliates within five business days before the end of each month and true up any balances in the following month.
Totals of significant transactions with affiliated companies are as follows:
 
Three Months Ended March 31,
 
2016
 
2015
 
(in millions)
Revenues: Transportation services (1)
$
4.6

 
$
2.6

Charges from TD:
 
 
 
Compensation, benefits and other charges
$
4.9

 
$
4.3

General and administrative charges from affiliate
$
2.2

 
$
2.0

Oversight Fees:
 
 
 
Tallgrass NatGas Operator, LLC
$
1.7

 
$
1.4

(1)
Transportation services revenue for the three months ended March 31, 2016 and 2015 is primarily from Sempra Energy.

8



Balances with affiliated companies included in the accompanying Balance Sheets are as follows:
 
March 31, 2016
 
December 31, 2015
 
(in millions)
Receivables from affiliated companies:
 
 
 
Sempra Energy
$
2.5

 
$
1.2

Total receivables from affiliated companies
$
2.5

 
$
1.2

Payables to affiliated companies:
 
 
 
TD
$
2.8

 
2.8

Total payables to affiliated companies
$
2.8

 
$
2.8

Gas imbalances with affiliated shippers are as follows:
 
March 31, 2016
 
December 31, 2015
 
(in millions)
Affiliate gas balance receivables
$
0.1

 
$
0.2

Affiliate gas balance payables
$

 
$
0.1

7. Regulatory Matters
There are currently no proceedings challenging the rates Rockies Express charges. Regulators, as well as shippers on Rockies Express, do have rights, under circumstances prescribed by the applicable regulations, to challenge the rates Rockies Express charges. Rockies Express can provide no assurance that it will not face challenges to the rates it charges in the future. Any successful challenge could adversely affect in a material manner Rockies Express' future earnings and cash flows.
Annual FERC Fuel Tracking Filings - Docket No. RP16-702
On March 1, 2016, Rockies Express made its annual fuel tracker filing with a proposed effective date of April 1, 2016 in Docket No. RP16-702. The FERC issued an order accepting the filing on March 25, 2016.
Seneca Lateral Facilities Conversion
On March 2, 2015 in Docket No. CP15-102-000, Rockies Express filed with FERC an application for (1) authorization to convert certain existing and operating pipeline and compression facilities located in Noble and Monroe Counties, Ohio (Seneca Lateral Facilities described in Docket Nos. CP13-539-000 and CP14-194-000) from Natural Gas Policy Act of 1978 Section 311 authority to Natural Gas Act Section 7 jurisdiction, and (2) issuance of a certificate of public convenience and necessity authorizing Rockies Express to operate and maintain the Seneca Lateral Facilities. On April 7, 2016, the FERC issued a Certificate to Rockies Express granting its requested authorizations. As directed by the FERC, Rockies Express filed revised rates for Natural Gas Act service on the Seneca Lateral and the pipeline announced that Natural Gas Act service would commence on June 1, 2016.
Rockies Express Zone 3 Capacity Enhancement Project
On March 31, 2015 in Docket No. CP15-137-000, Rockies Express filed with FERC an application for authorization to construct and operate (1) three new mainline compressor stations located in Pickaway and Fayette Counties, Ohio and Decatur County, Indiana; (2) additional compression at one existing compressor station in Muskingum County, Ohio; and (3) certain ancillary facilities. The proposed facilities will increase the Rockies Express Zone 3 east-to-west mainline capacity by 800,000 Dth/d from receipts at Clarington, Ohio to corresponding deliveries of 520,000 Dth/d and 280,000 Dth/d to Lebanon, Ohio and Moultrie County, Illinois, respectively. Pursuant to the FERC's obligations under the National Environmental Policy Act, FERC staff issued an Environmental Assessment for the project on August 31, 2015. On February 25, 2016, the FERC issued a Certificate of Public Convenience and Necessity authorizing Rockies Express to proceed with the project. On March 14, 2016, Rockies Express commenced construction of the project facilities, which are expected to be placed into service in the fourth quarter of 2016.

9



8. Legal and Environmental Matters
Legal
Rockies Express is a defendant in various lawsuits arising from the day-to-day operations of its business. Although no assurance can be given, Rockies Express believes, based on its experiences to date, that the ultimate resolution of such items will not have a material adverse impact on its business, financial position, results of operations or cash flows.
Rockies Express has evaluated claims in accordance with the accounting guidance for contingencies that it deems both probable and reasonably estimable and, accordingly, recorded no reserve for claims as of March 31, 2016 and December 31, 2015.
Mineral Management Service Lawsuit
On June 30, 2009, Rockies Express filed claims against Mineral Management Service, a former unit of the U.S. Department of Interior (collectively "Interior") for breach of its contractual obligation to sign transportation service agreements and to pay approximately $192 million for pipeline capacity that it had agreed to take on Rockies Express. The Civilian Board of Contract Appeals ("CBCA") conducted a trial and ruled that Interior was liable for breach of contract, but limited the damages Interior was required to pay. On September 13, 2013, the United States Court of Appeals for the Federal Circuit issued a decision affirming that Interior was liable for its breach of contract, but reversing the CBCA's decision to limit damages. The case has been remanded to the CBCA for the purpose of calculating damages at a hearing.
Ultra Resources Complaint
In early 2016, Ultra Resources, Inc. ("Ultra"), defaulted on its firm transportation service agreement for approximately 0.2 Bcf/d through November 11, 2019. In late March 2016, Rockies Express terminated Ultra's service agreement. On April 14, 2016, Rockies Express filed a lawsuit against Ultra for breach of contract and damages in Harris County, Texas, in which Rockies Express seeks approximately $303 million in damages and other relief. Specifically, Rockies Express has asserted that Ultra owes approximately $303 million for past transportation service charges and for reservation charge fees that Rockies Express would have received over the term of the service agreement had Ultra not defaulted, in addition to other amounts owed under law or equity.
Michels Corporation Complaint
On June 17, 2014, Michels Corporation ("Michels") filed a complaint and request for relief against Rockies Express as a result of work performed by Michels to construct the Seneca Lateral Pipeline in Ohio. Michels seeks unspecified damages from Rockies Express and asserts claims of breach of contract, negligent misrepresentation, unjust enrichment and quantum meruit. Michels has also filed notices of Mechanic's Liens in Monroe and Noble Counties, asserting $24.2 million as the amount due. The case is currently scheduled to go to trial in April 2017. Rockies Express also previously filed Petition for Declaratory Judgment, Injunctive Relief and Damages against Michels in Johnson County, Kansas. That claim was dismissed without prejudice in September 2015. Rockies Express believes Michels' claims are without merit and plans to continue to vigorously contest all of the claims in this matter.
Environmental
Rockies Express is subject to a variety of federal, state and local laws that regulate permitted activities relating to air and water quality, waste disposal, and other environmental matters. Rockies Express believes that compliance with these laws will not have a material adverse impact on its business, cash flows, financial position or results of operations. However, there can be no assurances that future events, such as changes in existing laws, the promulgation of new laws, or the development of new facts or conditions will not cause Rockies Express to incur significant costs.

10



9. Subsequent Events
Subsequent events, which are events or transactions that occurred after March 31, 2016 through the issuance of the accompanying financial statements, have been evaluated through May 31, 2016.
Members' Equity
During April 2016, Rockies Express paid distributions of $42.5 million to its Members and received contributions of $30.1 million from its Members.
Sale of Membership Interest
On March 29, 2016, REX Holdings signed the Purchase Agreement with Sempra to acquire Sempra's 25% membership interest in Rockies Express for cash consideration of $440 million, subject to adjustment under the Purchase Agreement. The transaction is subject to closing conditions. In addition, a subsidiary of Phillips 66, which owns a 25% membership interest in Rockies Express, has a right to purchase its proportionate share of Sempra's 25% membership interest being sold to REX Holdings (the "Right of First Refusal"). On April 27, 2016, Phillips 66 elected not to exercise the Right of First Refusal. In exchange, Tallgrass Development and Sempra agreed to amend the Rockies Express limited liability company agreement to (i) increase the percentage with respect to matters that require approval, consent, or presence of the members of REX from 75% to 80%, and (ii) with respect to certain fundamental decisions, increase the required vote from 85% to 90% of the membership interests (the "REX Amendment").
On April 28, 2016, Tallgrass Energy Partners, LP ("TEP") announced that TD offered TEP the right to assume the rights and obligations of REX Holdings under the Purchase Agreement. On May 6, 2016, TEP REX Holdings, LLC ("TEP REX"), an indirect wholly-owned subsidiary of TEP, and REX Holdings entered into an Assignment and Assumption Agreement pursuant to which REX Holdings assigned to TEP REX all of its rights under the Purchase Agreement and, in exchange, TEP REX assumed all of the rights and obligations of REX Holdings under the Purchase Agreement. Subsequently on May 6, 2016, TEP REX closed the purchase of a 25% membership interest in Rockies Express from Sempra pursuant to the Purchase Agreement for cash consideration of approximately $436.0 million. The REX Amendment became effective immediately prior to closing of the sale of the 25% membership interest.
Contract Extension
On May 2, 2016 Rockies Express filed a shipper firm transportation contract with the FERC to combine Encana Marketing (USA) Inc.'s two foundation shipper contracts, modify current rates and extend the contract term on Rockies Express through May 2024.

11
EX-99.4 3 a994tepproformaq12016.htm EXHIBIT 99.4 Exhibit


Exhibit 99.4

UNAUDITED TALLGRASS ENERGY PARTNERS, LP
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
References to we, us or our, refer to Tallgrass Energy Partners, LP and its consolidated subsidiaries (the "Partnership").
On March 29, 2016, Tallgrass Development, LP’s ("TD") wholly owned subsidiary Rockies Express Holdings, LLC ("REX Holdings") signed a purchase agreement (the "Purchase Agreement") with a unit of Sempra U.S. Gas and Power ("Sempra") to acquire Sempra’s 25% membership interest in Rockies Express Pipeline LLC ("Rockies Express") for cash consideration of $440 million, subject to adjustment under the Purchase Agreement. A subsidiary of Phillips 66, which owns a 25% membership interest in Rockies Express, waived its right to purchase its proportionate share of Sempra’s 25% membership interest being sold to REX Holdings in exchange for Sempra and REX Holdings agreeing to certain modifications to the Rockies Express Limited Liability Company Agreement.
On April 28, 2016, we announced that TD offered us the right to assume the rights and obligations of REX Holdings under the Purchase Agreement. On May 6, 2016, TEP REX Holdings, LLC ("TEP REX"), an indirect wholly-owned subsidiary of the Partnership, and REX Holdings entered into an Assignment and Assumption Agreement pursuant to which REX Holdings assigned to TEP REX all of its rights under the Purchase Agreement and, in exchange, TEP REX assumed all of the rights and obligations of REX Holdings under the Purchase Agreement. Subsequently on May 6, 2016, TEP REX closed the purchase of a 25% membership interest in Rockies Express from Sempra pursuant to the Purchase Agreement for cash consideration of approximately $436.0 million, after making adjustments to the purchase price required by the Purchase Agreement.
During the period from April 1, 2016 to May 5, 2016, we issued 2,180,681 common units under our Equity Distribution Agreement for total net cash proceeds of approximately $81.9 million, which were used to reduce borrowings under our revolving credit facility.
The unaudited pro forma condensed consolidated financial statements present the impact on our financial position and results of operations of net cash proceeds from the issuance of common units under our Equity Distribution Agreement and the acquisition of a 25% membership interest in Rockies Express and related financing activities. The unaudited pro forma condensed consolidated financial statements as of and for the three months ended March 31, 2016 have been prepared based on certain pro forma adjustments to the unaudited consolidated financial statements set forth in our Quarterly Report on Form 10-Q filed on May 9, 2016 with the Securities and Exchange Commission ("SEC"). These unaudited pro forma condensed consolidated financial statements are qualified in their entirety by reference to such historical consolidated financial statements and related notes contained in that report. The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the accompanying notes and with the historical consolidated financial statements and related notes thereto.
The unaudited pro forma condensed consolidated balance sheet as of March 31, 2016 has been prepared as if the transactions and associated financing occurred on that date. The unaudited pro forma condensed consolidated statement of income for the three months ended March 31, 2016 has been prepared as if the transactions and associated financing had occurred on January 1, 2015. The pro forma adjustments are based upon currently available information and certain estimates and assumptions; therefore, actual results may differ from the pro forma adjustments. Management believes, however, that the assumptions provide a reasonable basis for presenting the significant effects of the transactions and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed consolidated financial statements.
The unaudited pro forma condensed consolidated financial statements may not be indicative of the results that would have
actually occurred if we had owned a 25% interest in Rockies Express during the period presented.





TALLGRASS ENERGY PARTNERS, LP
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2016
 
 
 
Pro Forma Adjustments
 
 
 
TEP Historical
 
Issuance of Common Units
 
Rockies Express Acquisition and Financing
 
TEP Pro Forma
 
(in thousands)
ASSETS
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
Cash and cash equivalents
$
2,885

 
$

 
90,009

(b)
$
2,885

 
 
 
 
 
347,551

(c)
 
 
 
 


 
(1,538
)
(c)
 
 
 
 
 
 
(436,022
)
(d)
 
Accounts receivable, net
53,330

 

 

 
53,330

Other current assets
17,174

 

 

 
17,174

Total Current Assets
73,389

 

 

 
73,389

Property, plant and equipment, net
2,017,138

 

 

 
2,017,138

Goodwill
343,288

 

 

 
343,288

Intangible asset, net
95,795

 

 

 
95,795

Investment in unconsolidated affiliate

 

 
436,022

(d)
436,022

Deferred charges and other assets
57,162

 

 
1,538

(c)
58,700

Total Assets
$
2,586,772

 
$

 
$
437,560

 
$
3,024,332

LIABILITIES AND PARTNERS' EQUITY
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
Accounts payable
$
22,229

 
$

 
$

 
$
22,229

Accrued and other current liabilities
67,741

 

 

 
67,741

Total Current Liabilities
89,970

 

 

 
89,970

Long-term debt
1,200,000

 
(81,895
)
(a)
347,551

(c)
1,465,656

Other long-term liabilities and deferred credits
4,904

 

 

 
4,904

Total Long-term Liabilities
1,204,904

 
(81,895
)
 
347,551

 
1,470,560

Commitments and Contingencies
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 

Common unitholders
1,882,611

 
81,895

(a)
90,009

(b)
2,054,515

General partner
(624,511
)
 

 

 
(624,511
)
Total Partners' Equity
1,258,100

 
81,895

 
90,009

 
1,430,004

Noncontrolling interests
33,798

 

 

 
33,798

Total Equity
1,291,898

 
81,895

 
90,009

 
1,463,802

Total Liabilities and Equity
$
2,586,772

 
$

 
$
437,560

 
$
3,024,332







TALLGRASS ENERGY PARTNERS, LP
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2016
 
 
 
Pro Forma Adjustments
 
 
 
TEP Historical
 
Issuance of Common Units
 
Rockies Express Acquisition and Financing
 
TEP Pro Forma
 
(in thousands, except per unit amounts)
Revenues:
 
 
 
 
 
 
 
Crude oil transportation services
$
94,572

 
$

 
$

 
$
94,572

Natural gas transportation services
29,280

 

 

 
29,280

Sales of natural gas, NGLs, and crude oil
13,926

 

 

 
13,926

Processing and other revenues
7,627

 

 

 
7,627

Total Revenues
145,405

 

 

 
145,405

Operating Costs and Expenses:
 
 
 
 
 
 
 
Cost of sales
13,568

 

 

 
13,568

Cost of transportation services
16,156

 

 

 
16,156

Operations and maintenance
12,477

 

 

 
12,477

Depreciation and amortization
21,692

 

 

 
21,692

General and administrative
13,016

 

 

 
13,016

Taxes, other than income taxes
7,506

 

 

 
7,506

Total Operating Costs and Expenses
84,415

 

 

 
84,415

Operating Income
60,990

 

 

 
60,990

Other (Expense) Income:
 
 
 
 
 
 
 
Interest expense, net
(7,499
)
 
488

(a)
(171
)
(c)
(9,441
)
 
 
 
 
 
(2,259
)
(c)


Equity in earnings of unconsolidated affiliate

 

 
21,564

(d)
21,564

Other income, net
(8,380
)
 

 

 
(8,380
)
Total Other (Expense) Income, net
(15,879
)
 
488

 
19,134

 
3,743

Net income
45,111

 
488

 
19,134

 
64,733

Net income attributable to noncontrolling interests
(1,041
)
 

 

 
(1,041
)
Net income attributable to partners
$
44,070

 
$
488

 
$
19,134

 
$
63,692

Allocation of income to the limited partners:
 
 
 
 
 
 
 
Net income attributable to partners
$
44,070

 
 
 


 
$
63,692

General partner interest in net income
(20,353
)
 
 
 
 
 
(21,880
)
Common and subordinated unitholders' interest in net income
$
23,717

 
 
 


 
$
41,812

Basic net income per common and subordinated unit
$
0.35

 
 
 
 
 
$
0.58

Diluted net income per common and subordinated unit
$
0.35

 
 
 
 
 
$
0.58

Basic average number of common and subordinated units outstanding
66,967

 
 
 
 
 
71,565

Diluted average number of common and subordinated units outstanding
67,807

 
 
 
 
 
72,405







TALLGRASS ENERGY PARTNERS, LP
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Basis of Presentation
The unaudited pro forma condensed consolidated financial statements present the impact on our financial position and results of operations of our issuance of common units under our Equity Distribution Agreement and our acquisition of a 25% membership interest in Rockies Express and related financing activities. The acquisition of a 25% membership interest in Rockies Express for total cash consideration of approximately $436.0 million was funded through a combination of net cash proceeds from the private issuance of common units and borrowings under our revolving credit facility.
The unaudited pro forma condensed consolidated financial statements as of and for the three months ended March 31, 2016 have been prepared based on certain pro forma adjustments to our unaudited consolidated financial statements set forth in our Quarterly Report on Form 10-Q filed on May 9, 2016 with the SEC. The unaudited pro forma condensed consolidated financial statements are qualified in their entirety by reference to such historical consolidated financial statements and related notes contained in that report. The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the accompanying notes and with the historical consolidated financial statements and related notes thereto.
The unaudited pro forma condensed consolidated balance sheet as of March 31, 2016 has been prepared as if the transactions and associated financing occurred on that date. The unaudited pro forma condensed consolidated statement of income for the three months ended March 31, 2016 has been prepared as if the transactions and associated financing had occurred on January 1, 2015. The pro forma adjustments are based upon currently available information and certain estimates and assumptions; therefore, actual results may differ from the pro forma adjustments. Management believes, however, that the assumptions provide a reasonable basis for presenting the significant effects of the transactions and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma condensed consolidated financial statements.
The unaudited pro forma condensed consolidated financial statements may not be indicative of the results that would have actually occurred if we had owned a 25% interest in Rockies Express during the period presented.
The pro forma condensed consolidated financial statements reflect the following transactions associated with the acquisition and related financing activities undertaken or assumed to be undertaken in connection with the transaction:
the effect of the issuance of 2,180,681 common units under our Equity Distribution Agreement during the period between April 1, 2016 to May 6, 2016, the proceeds of which were used to reduce borrowings under our revolving credit facility;
the effect of financing transactions related to our acquisition of a 25% membership interest in Rockies Express, including (i) the issuance of 2,416,987 common units in a private placement, and (ii) additional borrowings under our revolving credit facility to fund the remaining portion of the $436.0 million cash consideration paid; and
the acquisition of a 25% membership interest in Rockies Express, which will be accounted for as an unconsolidated affiliate.
Note 2. Pro Forma Adjustments and Assumptions
(a)
Reflects proceeds from the issuance of 2,180,681 limited partner common units under our Equity Distribution Agreement at an average price of $37.93 during the period between April 1, 2016 and May 5, 2016, for aggregate net cash proceeds of $81.9 million, which was used to reduce borrowings under the revolving credit facility, and the associated decrease in interest expense associated with the borrowings based on our current incremental borrowing rate using a floating 30-day LIBOR rate and a borrowing spread over LIBOR of 2.25%. We used our current borrowing rate of 2.685%.
The effect of a 0.125% variance in interest rates on pro forma interest expense would have been approximately $0.1 million annually.





(b)
Reflects proceeds from the private issuance of 2,416,987 common units, for net cash proceeds of $90.0 million, to fund a portion of our acquisition of a 25% membership interest in Rockies Express.
(c)
Reflects the fees associated with the required amendment to increase the total capacity available under the revolving credit facility from $1.5 billion to $1.75 billion and borrowings of $347.6 million under our revolving credit facility to fund a portion of the acquisition of a 25% membership interest in Rockies Express and an increase in interest expense associated with the borrowings based on our current incremental borrowing rate using a floating 30-day LIBOR rate and a borrowing spread over LIBOR of 2.25%. We used our current borrowing rate of 2.685%.
The effect of a 0.125% variance in interest rates on pro forma interest expense would have been approximately $0.4 million annually.
(d)
Reflects our acquisition of a 25% membership interest in Rockies Express for total cash consideration of $436.0 million, as adjusted under the Purchase Agreement, at its fair value on the date of acquisition, accounted for under the equity method of accounting, including the associated equity in earnings of Rockies Express. The $440 million consideration was adjusted as follows (in thousands):
    
Base consideration for 25% membership interest in Rockies Express
$
440,000

Plus: Additional consideration if entire 25% membership interest is acquired
2,500

Total consideration for 25% membership interest in Rockies Express
442,500

Plus: Cash contributions received from Sempra
14,310

Less: Cash distributions paid to Sempra
(20,788
)
Total purchase price as adjusted under the Purchase Agreement
$
436,022

Assumed equity in earnings includes amortization of a basis difference driven by the difference between the fair value of the investment and the book value of the underlying assets and liabilities on the date of acquisition.
Note 3. Pro Forma Net Income or Loss Per Limited Partner Unit
The Partnership’s net income is allocated to the general partner and the limited partners, including the holders of the subordinated units, in accordance with their respective ownership percentages, after giving effect to incentive distributions paid to the general partner. Basic and diluted net income per limited partner unit is calculated by dividing limited partners’ interest in net income, less general partner incentive distributions, by the weighted average number of outstanding limited partner units during the period.
We compute earnings per unit using the two-class method for Master Limited Partnerships as prescribed in the FASB guidance. The two-class method requires that securities that meet the definition of a participating security be considered for inclusion in the computation of basic earnings per unit. Under the two-class method, earnings per unit is calculated as if all of the earnings for the period were distributed under the terms of the partnership agreement, regardless of whether the general partner has discretion over the amount of distributions to be made in any particular period, whether those earnings would actually be distributed during a particular period from an economic or practical perspective, or whether the general partner has other legal or contractual limitations on its ability to pay distributions that would prevent it from distributing all of the earnings for a particular period.
We calculate net income available to limited partners based on the distributions pertaining to the current period’s net income. After adjusting for the appropriate period’s distributions, the remaining undistributed earnings or excess distributions over earnings, if any, are allocated to the general partner and limited partners in accordance with the contractual terms of the partnership agreement and as further prescribed in the FASB guidance under the two-class method.
The two-class method does not impact our overall net income or other financial results; however, in periods in which aggregate net income exceeds its aggregate distributions for such period, it will have the impact of reducing net income per limited partner unit. This result occurs as a larger portion of our aggregate earnings, as if distributed, is allocated to the incentive distribution rights of the general partner, even though we make distributions on the basis of available cash and not earnings. In periods in which our aggregate net income does not exceed its aggregate distributions for such period, the two-class method does not have any impact on our calculation of earnings per limited partner unit.
Basic earnings per unit is computed by dividing net earnings attributable to unitholders by the weighted average number of units outstanding during each period, assuming the 2,180,681 limited partner units issued under the Equity Distribution Agreement and the 2,416,987 limited partner units issued in the private placement were issued on January 1, 2015. Diluted earnings per unit reflects the potential dilution of common equivalent units that could occur if equity participation units are converted into common units.