Delaware | 1-36232 | 90-1006559 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
One Valero Way San Antonio, Texas | 78249 | |
(Address of principal executive offices) | (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)) |
Exhibit No. | Description | |
10.1* | Purchase and Sale Agreement, dated as of July 1, 2014, between The Shamrock Pipe Line Corporation, Valero Plains Company LLC and Valero Terminaling and Distribution Company, as Sellers, and Valero Partners North Texas, LLC, Valero Partners South Texas, LLC and Valero Partners Operating Co. LLC, as Buyers. | |
10.2* | Amended and Restated Omnibus Agreement, dated July 1, 2014, by and among Valero Energy Corporation, a Delaware corporation, Valero Marketing and Supply Company, Valero Terminaling and Distribution Company, The Premcor Refining Group Inc., The Premcor Pipeline Co., Valero Energy Partners LP, Valero Energy Partners GP LLC, Valero Partners Operating Co. LLC, Valero Partners EP, LLC, Valero Partners Lucas, LLC, Valero Partners Memphis, LLC, Valero Partners North Texas, LLC, Valero Partners South Texas, LLC and Valero Partners Wynnewood, LLC. | |
10.3* | Amendment Number One to Services and Secondment Agreement, dated July 1, 2014, by and among Valero Services, Inc., a Delaware corporation, Valero Refining Company-Tennessee, L.L.C. and Valero Energy Partners GP LLC. |
10.4 | Master Transportation Services Agreement dated December 16, 2013 by and between Valero Partners Operating Co. LLC and Valero Marketing and Supply Company - incorporated by reference to Exhibit 10.6 to the Partnership’s Current Report on Form 8-K dated December 16, 2013, and filed December 20, 2013 (SEC File No. 1-36232). | |
10.5 | Master Terminal Services Agreement dated December 16, 2013 by and between Valero Partners Operating Co. LLC and Valero Marketing and Supply Company - incorporated by reference to Exhibit 10.7 to the Partnership’s Current Report on Form 8-K dated December 16, 2013, and filed December 20, 2013 (SEC File No. 1-36232). | |
10.6* | Transportation Services Schedule (McKee Crude System), dated July 1, 2014, by and between Valero Partners Operating Co. LLC and Valero Marketing and Supply Company. | |
10.7* | Transportation Services Schedule (Three Rivers Crude System), dated July 1, 2014, by and between Valero Partners Operating Co. LLC and Valero Marketing and Supply Company. | |
10.8* | Terminal Services Schedule (Wynnewood Products System), dated July 1, 2014, by and between Valero Partners Operating Co. LLC and Valero Marketing and Supply Company. | |
10.9* | Transportation Services Schedule (Wynnewood Products System), dated July 1, 2014, by and between Valero Partners Operating Co. LLC and Valero Marketing and Supply Company. | |
23.1 | Consent of KPMG LLP, independent registered public accounting firm. | |
99.1 | Audited historical combined financial statements of the Texas Crude Systems Business as of and for the year ended December 31, 2013, and unaudited historical combined financial statements as of March 31, 2014 and for the three months ended March 31, 2014 and 2013, together with the related notes to the combined financial statements. | |
99.2 | Unaudited pro forma consolidated financial statements of Valero Energy Partners LP as of and for the three months ended March 31, 2014 and for each of the years in the three-year period ended December 31, 2013. | |
* Previously filed |
VALERO ENERGY PARTNERS LP | |||
(Registrant) | |||
By: | Valero Energy Partners GP LLC, | ||
its general partner | |||
Date: | July 25, 2014 | By: | /s/ Donna M. Titzman |
Donna M. Titzman | |||
Senior Vice President, Chief Financial Officer, | |||
and Treasurer | |||
(Principal Financial and Accounting Officer) |
March 31, | December 31, | |||||||
2014 | 2013 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | — | $ | — | ||||
Total current assets | — | — | ||||||
Property and equipment, at cost | 93,102 | 92,785 | ||||||
Accumulated depreciation | (12,475 | ) | (11,637 | ) | ||||
Property and equipment, net | 80,627 | 81,148 | ||||||
Total assets | $ | 80,627 | $ | 81,148 | ||||
LIABILITIES AND NET INVESTMENT | ||||||||
Long-term deferred income taxes | $ | 163 | $ | 127 | ||||
Other long-term liabilities | 377 | 448 | ||||||
Total liabilities | 540 | 575 | ||||||
Commitments and contingencies | ||||||||
Net investment | 80,087 | 80,573 | ||||||
Total liabilities and net investment | $ | 80,627 | $ | 81,148 |
Three Months Ended March 31, | Year Ended December 31, | |||||||||||
2014 | 2013 | 2013 | ||||||||||
(Unaudited) | ||||||||||||
Operating revenues – related party | $ | 7,958 | $ | 6,515 | $ | 30,456 | ||||||
Costs and expenses: | ||||||||||||
Operating expenses | 1,902 | 1,789 | 7,454 | |||||||||
General and administrative expenses | 437 | 394 | 1,717 | |||||||||
Depreciation expense | 843 | 773 | 3,183 | |||||||||
Total costs and expenses | 3,182 | 2,956 | 12,354 | |||||||||
Operating income | 4,776 | 3,559 | 18,102 | |||||||||
Other income, net | 18 | — | — | |||||||||
Income before income taxes | 4,794 | 3,559 | 18,102 | |||||||||
Income tax expense | 67 | 36 | 247 | |||||||||
Net income | $ | 4,727 | $ | 3,523 | $ | 17,855 |
Three Months Ended March 31, | Year Ended December 31, | ||||||||||
2014 | 2013 | 2013 | |||||||||
(Unaudited) | |||||||||||
Balance as of beginning of period | $ | 80,573 | $ | 75,891 | $ | 75,891 | |||||
Net income | 4,727 | 3,523 | 17,855 | ||||||||
Net transfers to Valero | (5,213 | ) | (1,533 | ) | (13,173 | ) | |||||
Balance as of end of period | $ | 80,087 | $ | 77,881 | $ | 80,573 |
Three Months Ended March 31, | Year Ended December 31, | |||||||||||
2014 | 2013 | 2013 | ||||||||||
(Unaudited) | ||||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 4,727 | $ | 3,523 | $ | 17,855 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Depreciation expense | 843 | 773 | 3,183 | |||||||||
Deferred income tax expense | 36 | — | 127 | |||||||||
Decrease in other long-term liabilities | (76 | ) | (1 | ) | (17 | ) | ||||||
Net cash provided by operating activities | 5,530 | 4,295 | 21,148 | |||||||||
Cash flows from investing activities: | ||||||||||||
Capital expenditures | (257 | ) | (2,618 | ) | (8,063 | ) | ||||||
Proceeds from dispositions of property and equipment | — | — | 8 | |||||||||
Net cash used in investing activities | (257 | ) | (2,618 | ) | (8,055 | ) | ||||||
Cash flows from financing activities: | ||||||||||||
Net transfers to Valero | (5,273 | ) | (1,677 | ) | (13,093 | ) | ||||||
Net cash used in financing activities | (5,273 | ) | (1,677 | ) | (13,093 | ) | ||||||
Net change in cash and cash equivalents | — | — | — | |||||||||
Cash and cash equivalents at beginning of period | — | — | — | |||||||||
Cash and cash equivalents at end of period | $ | — | $ | — | $ | — |
1. | BUSINESS AND BASIS OF PRESENTATION |
• | McKee Crude System. The McKee Crude System is a crude oil system that supports Valero’s McKee refinery located in Sunray, Texas. The system has a throughput capacity of 72,000 barrels per day and consists of more than 200 miles of pipelines, 20 crude oil truck unloading sites with lease automatic custody transfer units, and approximately 240,000 barrels of storage capacity. |
• | Three Rivers Crude System. The Three Rivers Crude System, located in the Eagle Ford shale region in South Texas, consists of 11 crude oil truck unloading sites with lease automatic custody transfer units and a 1-mile, 12-inch pipeline with a capacity of 110,000 barrels per day. The system delivers crude oil received from the truck unloading sites and pipeline connections to tanks at Valero’s Three Rivers refinery. The system also receives locally produced crude oil via connections to the Harvest Arrowhead pipeline system and the Plains Gardendale pipeline for processing at the Three Rivers refinery or for shipment through third-party pipelines to Valero’s two refineries in Corpus Christi, Texas. |
• | Wynnewood Products System. The Wynnewood Products System is the primary distribution outlet for Valero’s Ardmore Refinery in Ardmore, Oklahoma. The Wynnewood Products System consists of a 30‑mile, 12‑inch refined petroleum products pipeline with 90,000 barrels per day of capacity and two tanks with a total of 180,000 barrels of storage capacity. The system connects Valero’s Ardmore refinery to the Magellan refined products pipeline system. |
3. | RELATED-PARTY TRANSACTIONS |
Three Months Ended March 31, | Year Ended December 31, | |||||||||||
2014 | 2013 | 2013 | ||||||||||
(Unaudited) | ||||||||||||
Operating revenues – related party | $ | 7,958 | $ | 6,515 | $ | 30,456 | ||||||
Operating expenses | 510 | 470 | 2,005 | |||||||||
General and administrative expenses | 437 | 394 | 1,717 |
Three Months Ended March 31, | Year Ended December 31, | |||||||||||
2014 | 2013 | 2013 | ||||||||||
(Unaudited) | ||||||||||||
Net transfers to Valero per statements of changes in net investment | $ | (5,213 | ) | $ | (1,533 | ) | $ | (13,173 | ) | |||
Less: Noncash transfers from (to) Valero | 60 | 144 | (80 | ) | ||||||||
Net transfers to Valero per statements of cash flows | $ | (5,273 | ) | $ | (1,677 | ) | $ | (13,093 | ) |
4. | PROPERTY AND EQUIPMENT |
March 31, 2014 | December 31, 2013 | |||||||
(Unaudited) | ||||||||
Pipelines and related assets | $ | 35,763 | $ | 35,692 | ||||
Terminals and related assets | 51,087 | 51,087 | ||||||
Other | 3,795 | 3,729 | ||||||
Land | 1,584 | 1,584 | ||||||
Construction-in-progress | 873 | 693 | ||||||
Property and equipment, at cost | 93,102 | 92,785 | ||||||
Accumulated depreciation | (12,475 | ) | (11,637 | ) | ||||
Property and equipment, net | $ | 80,627 | $ | 81,148 |
5. | OTHER LONG-TERM LIABILITIES |
March 31, 2014 | December 31, 2013 | |||||||
(Unaudited) | ||||||||
Balance as of beginning of period | $ | 372 | $ | 353 | ||||
Accretion expense | 5 | 19 | ||||||
Balance as of end of period | $ | 377 | $ | 372 |
2014 | $ | 3 | |
2015 | 3 | ||
2016 | 3 | ||
2017 | 3 | ||
2018 | 3 | ||
Thereafter | 48 | ||
Total minimum rental payments | $ | 63 |
7. | INCOME TAXES |
Three Months Ended March 31, | Year Ended December 31, | ||||||||||
2014 | 2013 | 2013 | |||||||||
(Unaudited) | |||||||||||
Current U.S. state | $ | 31 | $ | 36 | $ | 120 | |||||
Deferred U.S. state | 36 | — | 127 | ||||||||
Income tax expense | $ | 67 | $ | 36 | $ | 247 |
8. | EMPLOYEE BENEFIT PLANS |
Three Months Ended March 31, | Year Ended December 31, | |||||||||||
2014 | 2013 | 2013 | ||||||||||
(Unaudited) | ||||||||||||
Pension and postretirement costs | $ | 32 | $ | 67 | $ | 249 | ||||||
Defined contribution plan costs | 29 | 25 | 92 | |||||||||
Stock-based compensation costs | 2 | 2 | 38 |
• | McKee Crude System. The McKee Crude System is a crude oil system that supports Valero’s McKee refinery located in Sunray, Texas. The system has a throughput capacity of 72,000 barrels per day and consists of more than 200 miles of pipelines, 20 crude oil truck unloading sites with lease automatic custody transfer units, and approximately 240,000 barrels of storage capacity. |
• | Three Rivers Crude System. The Three Rivers Crude System, located in the Eagle Ford shale region in South Texas, consists of 11 crude oil truck unloading sites with lease automatic custody transfer units and a 1-mile, 12-inch pipeline with a capacity of 110,000 barrels per day. The system delivers crude oil received from the truck unloading sites and pipeline connections to tanks at Valero’s Three Rivers refinery. The system also receives locally produced crude oil via connections to the Harvest Arrowhead pipeline system and the Plains Gardendale pipeline for processing at the Three Rivers refinery or for shipment through third-party pipelines to Valero’s two refineries in Corpus Christi, Texas. |
• | Wynnewood Products System. The Wynnewood Products System is the primary distribution outlet for Valero’s Ardmore Refinery in Ardmore, Oklahoma. The Wynnewood Products System consists of a 30‑mile, 12-inch refined petroleum products pipeline with 90,000 barrels per day of capacity |
• | the acquisition of the Texas Crude Systems Business from Valero for total cash consideration of $154.0 million; |
• | our entry into certain commercial agreements with Valero, and the recognition of transportation, terminaling, and storage revenue under those agreements for the volumes transported and stored by the Acquired Assets during the periods presented at historical rates; |
• | our entry into an amended and restated omnibus agreement with Valero; |
• | our general partner’s entry into an amended services and secondment agreement with Valero; |
• | the payment of insurance premiums in excess of those allocated by Valero in the Acquired Assets’ consolidated financial statements for business interruption, property, and third-party liability insurance coverage; and |
• | the increase in the tax basis for certain acquired assets which results in a reduced deferred tax liability and income tax expense. |
Historical | Acquired Assets | Pro Forma Adjustments | Pro Forma | |||||||||||||||
ASSETS | ||||||||||||||||||
Current assets: | ||||||||||||||||||
Cash and cash equivalents | $ | 383,859 | $ | — | $ | (154,308 | ) | (a) | $ | 229,551 | ||||||||
Receivables from related party | 7,008 | — | — | 7,008 | ||||||||||||||
Prepaid expenses and other | 398 | — | — | 398 | ||||||||||||||
Total current assets | 391,265 | — | (154,308 | ) | 236,957 | |||||||||||||
Property and equipment, at cost | 377,677 | 93,102 | — | 470,779 | ||||||||||||||
Accumulated depreciation | (106,253 | ) | (12,475 | ) | — | (118,728 | ) | |||||||||||
Property and equipment, net | 271,424 | 80,627 | — | 352,051 | ||||||||||||||
Deferred charges and other assets, net | 1,632 | — | — | 1,632 | ||||||||||||||
Total assets | $ | 664,321 | $ | 80,627 | $ | (154,308 | ) | $ | 590,640 | |||||||||
LIABILITIES AND PARTNERS’ CAPITAL | ||||||||||||||||||
Current liabilities: | ||||||||||||||||||
Current portion of capital lease obligations | $ | 1,084 | $ | — | $ | — | $ | 1,084 | ||||||||||
Accounts payable | 7,535 | — | — | 7,535 | ||||||||||||||
Accrued liabilities | 518 | — | — | 518 | ||||||||||||||
Taxes other than income taxes | 349 | — | — | 349 | ||||||||||||||
Deferred revenue from related party | 748 | — | — | 748 | ||||||||||||||
Total current liabilities | 10,234 | — | — | 10,234 | ||||||||||||||
Capital lease obligations, net of current portion | 2,704 | — | — | 2,704 | ||||||||||||||
Deferred income taxes | 822 | 163 | (91 | ) | (b) | 894 | ||||||||||||
Other long-term liabilities | 651 | 377 | — | 1,028 | ||||||||||||||
Total liabilities | 14,411 | 540 | (91 | ) | 14,860 | |||||||||||||
Partners’ capital: | ||||||||||||||||||
Common unitholders – public (17,255,208 units issued and outstanding) | 372,276 | — | (91 | ) | (c) | 372,185 | ||||||||||||
Common unitholder – Valero (11,539,989 units issued and outstanding) | 77,629 | — | (20,586 | ) | (c) | 57,043 | ||||||||||||
Subordinated unitholder – Valero (28,789,989 units issued and outstanding) | 193,672 | — | (51,357 | ) | (c) | 142,315 | ||||||||||||
General partner – Valero (1,175,102 units issued and outstanding) | 6,333 | — | (2,096 | ) | (c) | 4,237 | ||||||||||||
Net investment | — | 80,087 | (80,087 | ) | (d) | — | ||||||||||||
Total partners’ capital | 649,910 | 80,087 | (154,217 | ) | 575,780 | |||||||||||||
Total liabilities and partners’ capital | $ | 664,321 | $ | 80,627 | $ | (154,308 | ) | $ | 590,640 |
Historical | Acquired Assets | Pro Forma Adjustments | Pro Forma | ||||||||||||||||
Operating revenues – related party | $ | 21,531 | $ | 7,958 | $ | (529 | ) | (e) | $ | 28,960 | |||||||||
Costs and expenses: | |||||||||||||||||||
Operating expenses | 5,726 | 1,902 | 171 | (f) | 7,799 | ||||||||||||||
General and administrative expenses | 2,595 | 437 | (109 | ) | (g) | 2,923 | |||||||||||||
Depreciation expense | 3,058 | 843 | — | 3,901 | |||||||||||||||
Total costs and expenses | 11,379 | 3,182 | 62 | 14,623 | |||||||||||||||
Operating income | 10,152 | 4,776 | (591 | ) | 14,337 | ||||||||||||||
Other income, net | 648 | 18 | — | 666 | |||||||||||||||
Interest expense | (228 | ) | — | — | (228 | ) | |||||||||||||
Income before income taxes | 10,572 | 4,794 | (591 | ) | 14,775 | ||||||||||||||
Income tax expense | 90 | 67 | (29 | ) | (b) | 128 | |||||||||||||
Net income | 10,482 | 4,727 | (562 | ) | 14,647 | ||||||||||||||
Less: General partner’s interest in net income | 210 | 95 | (12 | ) | 293 | ||||||||||||||
Limited partners’ interest in net income | $ | 10,272 | $ | 4,632 | $ | (550 | ) | $ | 14,354 | ||||||||||
Net income per limited partner unit (basic and diluted): | |||||||||||||||||||
Common units | $ | 0.18 | $ | 0.25 | (h) | ||||||||||||||
Subordinated units | $ | 0.18 | $ | 0.25 | (h) | ||||||||||||||
Weighted-average limited partner units outstanding: | |||||||||||||||||||
Common units – public (basic) | 17,250 | 17,250 | |||||||||||||||||
Common units – public (diluted) | 17,252 | 17,252 | |||||||||||||||||
Common units – Valero (basic and diluted) | 11,540 | 11,540 | |||||||||||||||||
Subordinated units – Valero (basic and diluted) | 28,790 | 28,790 |
Historical | Acquired Assets | Pro Forma Adjustments | Pro Forma | ||||||||||||||||
(Audited) | (Audited) | ||||||||||||||||||
Operating revenues – related party | $ | 94,529 | $ | 30,456 | $ | (335 | ) | (e) | $ | 124,650 | |||||||||
Costs and expenses: | |||||||||||||||||||
Operating expenses | 24,751 | 7,454 | 683 | (f) | 32,888 | ||||||||||||||
General and administrative expenses | 5,478 | 1,717 | (404 | ) | (g) | 6,791 | |||||||||||||
Depreciation expense | 13,073 | 3,183 | — | 16,256 | |||||||||||||||
Total costs and expenses | 43,302 | 12,354 | 279 | 55,935 | |||||||||||||||
Operating income | 51,227 | 18,102 | (614 | ) | 68,715 | ||||||||||||||
Other income, net | 309 | — | — | 309 | |||||||||||||||
Interest expense | (198 | ) | — | — | (198 | ) | |||||||||||||
Income before income taxes | 51,338 | 18,102 | (614 | ) | 68,826 | ||||||||||||||
Income tax expense | 1,187 | 247 | (31 | ) | (b) | 1,403 | |||||||||||||
Net income | 50,151 | 17,855 | (583 | ) | 67,423 | ||||||||||||||
Less: Net income attributable to Predecessor | 48,110 | 16,975 | — | 65,085 | |||||||||||||||
Net income attributable to partners | 2,041 | 880 | (583 | ) | 2,338 | ||||||||||||||
Less: General partner’s interest in net income | 41 | 17 | (11 | ) | 47 | ||||||||||||||
Limited partners’ interest in net income | $ | 2,000 | $ | 863 | $ | (572 | ) | $ | 2,291 | ||||||||||
Net income per limited partner unit (basic and diluted): | |||||||||||||||||||
Common units | $ | 0.03 | $ | 0.04 | (h) | ||||||||||||||
Subordinated units | $ | 0.03 | $ | 0.04 | (h) | ||||||||||||||
Weighted-average limited partner units outstanding (basic and diluted): | |||||||||||||||||||
Common units – public | 17,250 | 17,250 | |||||||||||||||||
Common units – Valero | 11,540 | 11,540 | |||||||||||||||||
Subordinated units – Valero | 28,790 | 28,790 |
Historical | Acquired Assets | Pro Forma | ||||||||||
(Audited) | (Unaudited) | |||||||||||
Operating revenues – related party | $ | 86,804 | $ | 28,605 | $ | 115,409 | ||||||
Operating revenues – third party | — | 480 | 480 | |||||||||
Total revenues | 86,804 | 29,085 | 115,889 | |||||||||
Costs and expenses: | ||||||||||||
Operating expenses | 26,249 | 8,225 | 34,474 | |||||||||
General and administrative expenses | 5,016 | 1,530 | 6,546 | |||||||||
Depreciation expense | 12,881 | 3,669 | 16,550 | |||||||||
Total costs and expenses | 44,146 | 13,424 | 57,570 | |||||||||
Operating income | 42,658 | 15,661 | 58,319 | |||||||||
Other income, net | 337 | — | 337 | |||||||||
Interest expense | (307 | ) | — | (307 | ) | |||||||
Income before income taxes | 42,688 | 15,661 | 58,349 | |||||||||
Income tax expense | 403 | 149 | 552 | |||||||||
Net income | $ | 42,285 | $ | 15,512 | $ | 57,797 |
Historical | Acquired Assets | Pro Forma | ||||||||||
(Audited) | (Unaudited) | |||||||||||
Operating revenues – related party | $ | 73,136 | $ | 17,797 | $ | 90,933 | ||||||
Costs and expenses: | ||||||||||||
Operating expenses | 26,373 | 6,622 | 32,995 | |||||||||
General and administrative expenses | 4,351 | 1,315 | 5,666 | |||||||||
Depreciation expense | 15,978 | 2,134 | 18,112 | |||||||||
Total costs and expenses | 46,702 | 10,071 | 56,773 | |||||||||
Operating income | 26,434 | 7,726 | 34,160 | |||||||||
Other income, net | 142 | — | 142 | |||||||||
Interest expense | (429 | ) | — | (429 | ) | |||||||
Income before income taxes | 26,147 | 7,726 | 33,873 | |||||||||
Income tax expense | 311 | 73 | 384 | |||||||||
Net income | $ | 25,836 | $ | 7,653 | $ | 33,489 |
(a) | This adjustment reflects the following decreases to cash: |
• | payment of $154.0 million for the Acquired Assets. |
• | Payment of estimated transaction costs of $308,000 associated with the Acquisition, including legal services and consulting services. |
(b) | These adjustments reflect the entry to account for the increase in the tax basis for the Acquired Assets, which results in a reduced deferred tax liability and income tax expense. |
(c) | This adjustment reflects the following increases and decreases to partners’ capital: |
• | Increases to partners’ capital: the elimination of Valero’s net investment in the Acquired Assets and its reclassification to partners’ capital and the increase in tax basis for the Acquired Assets. |
• | Decreases to partners’ capital: payment of total consideration for the Acquired Assets of $154.0 million and estimated expenses and costs of the Acquisition of $308,000, including legal services and transaction consulting services |
(d) | This adjustment reflects the elimination of Valero’s net investment in the Acquired Assets, and its reclassification to partners’ capital. |
(e) | This adjustment reflects revenues associated with the execution of commercial agreements with Valero. Transportation, terminaling, and storage revenues were calculated using the tariff rates and fees in the commercial agreements to be entered into with Valero at the time of the Acquisition, which in some instances are lower than historical tariff rates. Volumes used were historical volumes transported on pipelines, terminaled, or stored in facilities included in the Acquired Assets’ combined financial statements. |
(f) | This adjustment reflects $171,000 for the three months ended March 31, 2014 and $683,000 for the year ended December 31, 2013 for insurance premiums in excess of those allocated by Valero in the Acquired Assets’ combined financial statements for business interruption, property, and third-party liability insurance coverage. The insurance premiums that we will incur are based on quotes from a Valero captive insurance company from which we will obtain insurance coverage. |
(g) | This adjustment reflects a net reduction to general and administrative expenses for the pro rata impact of the annual administrative fee payable by the Partnership to Valero. The annual administrative fee increased from $7.9 million to $9.3 million as of July 1, 2014, for the management of our day-to-day operations after the closing of the Acquisition under the amended and restated omnibus agreement. However, the pro rata impact of the administrative fee increase is less than the administrative expenses allocated to the Acquired Assets by Valero resulting in a net reduction to general and administrative expenses. |
(h) | We compute net income per unit using the two-class method. Net income available to common and subordinated unitholders for purposes of the basic income per unit computation is allocated between the common and subordinated unitholders by applying the provisions of the partnership agreement as if all net income for the period had been distributed as cash. Under the two-class method, any excess of distributions declared over net income shall be allocated to the partners based on their respective sharing of income specified in the partnership agreement. For purposes of the pro forma calculation, we have assumed that distributions were declared for each common and subordinated unit equal to the minimum quarterly distribution for each quarter during 2013 and the first three months of 2014. Pro forma basic net income per unit is determined by dividing the pro forma net income available to common and subordinated unitholders of the Partnership by the number of common and subordinated units outstanding for the periods presented. |