Segment Reporting |
Note 10. Segment Reporting
The Predecessor manages the business in two reportable segments:
Terminalling services segment and Fleet services segment. The
Terminalling services segment operates by terminalling and
transloading crude oil and biofuels under multi-year, fixed-fee
contracts. Certain agreements contain “take-or-pay”
provisions whereby the Predecessor is entitled to a minimum
commitment fee. The Fleet services segment provides customers with
railcar-specific fleet services associated with the transportation
of crude oil. We typically charge our customers, including
affiliates of USD, monthly fees per railcar that include a
component for railcar use (in the case of our directly-leased
railcar fleet) and a component for fleet services. The master fleet
services agreements for our directly-leased railcars contain
provisions for the customers’ use on a take-or-pay basis for
periods ranging from five to nine years.
The Predecessor’s reportable segments offer different
services and are managed accordingly. The Predecessor’s chief
operating decision maker (the “CODM”) regularly reviews
financial information about both segments in deciding how to
allocate resources and evaluate performance. The CODM assesses
segment performance based on income (loss) from continuing
operations before interest expense, net, foreign currency
transaction gains and losses, gains and losses associated with
derivative contracts, income and withholding taxes, special
charges, depreciation, and amortization (“Adjusted
EBITDA”).
The following tables summarize the Predecessor’s reportable
segment data for continuing operations, in thousands:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2014 |
|
|
|
Terminalling
services |
|
|
Fleet services |
|
|
Total |
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
$ |
8,450 |
|
|
$ |
2,649 |
|
|
$ |
11,099 |
|
Related party
|
|
|
1,314 |
|
|
|
573 |
|
|
|
1,887 |
|
Operating costs (excluding depreciation)
|
|
|
6,173 |
|
|
|
3,707 |
|
|
|
9,880 |
|
Depreciation
|
|
|
1,083 |
|
|
|
— |
|
|
|
1,083 |
|
Interest expense, net
|
|
|
1,525 |
|
|
|
— |
|
|
|
1,525 |
|
Other expense, net
|
|
|
1,621 |
|
|
|
(5 |
) |
|
|
1,616 |
|
Provision for income taxes
|
|
|
7 |
|
|
|
54 |
|
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
$ |
(645 |
) |
|
$ |
(534 |
) |
|
$ |
(1,179 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2014 |
|
|
|
Terminalling
services |
|
|
Fleet services |
|
|
Total |
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
$ |
11,898 |
|
|
$ |
9,185 |
|
|
$ |
21,083 |
|
Related party
|
|
|
1,314 |
|
|
|
1,510 |
|
|
|
2,824 |
|
Operating costs (excluding depreciation)
|
|
|
11,005 |
|
|
|
11,314 |
|
|
|
22,319 |
|
Depreciation
|
|
|
1,337 |
|
|
|
— |
|
|
|
1,337 |
|
Interest expense, net
|
|
|
3,509 |
|
|
|
— |
|
|
|
3,509 |
|
Other expense, net
|
|
|
3,111 |
|
|
|
(5 |
) |
|
|
3,106 |
|
Provision for income taxes
|
|
|
29 |
|
|
|
56 |
|
|
|
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
$ |
(5,779 |
) |
|
$ |
(670 |
) |
|
$ |
(6,449 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2013 |
|
|
|
Terminalling
services |
|
|
Fleet services |
|
|
Total |
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
$ |
1,647 |
|
|
$ |
3,016 |
|
|
$ |
4,663 |
|
Related party
|
|
|
— |
|
|
|
470 |
|
|
|
470 |
|
Operating costs (excluding depreciation)
|
|
|
1,535 |
|
|
|
3,358 |
|
|
|
4,893 |
|
Depreciation
|
|
|
125 |
|
|
|
— |
|
|
|
125 |
|
Interest expense
|
|
|
880 |
|
|
|
— |
|
|
|
880 |
|
Provision for income taxes
|
|
|
5 |
|
|
|
— |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$ |
(898 |
) |
|
$ |
128 |
|
|
$ |
(770 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2013 |
|
|
|
Terminalling
services |
|
|
Fleet services |
|
|
Total |
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Third party
|
|
$ |
5,338 |
|
|
$ |
12,429 |
|
|
$ |
17,767 |
|
Related party
|
|
|
— |
|
|
|
746 |
|
|
|
746 |
|
Operating costs (excluding depreciation)
|
|
|
4,385 |
|
|
|
12,810 |
|
|
|
17,195 |
|
Depreciation
|
|
|
376 |
|
|
|
— |
|
|
|
376 |
|
Interest expense
|
|
|
2,525 |
|
|
|
— |
|
|
|
2,525 |
|
Provision for income taxes
|
|
|
22 |
|
|
|
— |
|
|
|
22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$ |
(1,970 |
) |
|
$ |
365 |
|
|
$ |
(1,605 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table provides a reconciliation of Adjusted EBITDA to
loss from continuing operations, in thousands:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terminalling services Adjusted EBITDA
|
|
$ |
4,939 |
|
|
$ |
112 |
|
|
$ |
3,555 |
|
|
$ |
953 |
|
Fleet services Adjusted EBITDA
|
|
|
380 |
|
|
|
128 |
|
|
|
856 |
|
|
|
365 |
|
Depreciation
|
|
|
(1,083 |
) |
|
|
(125 |
) |
|
|
(1,337 |
) |
|
|
(376 |
) |
Unrecovered reimbursable freight costs(1)
|
|
|
(865 |
) |
|
|
— |
|
|
|
(1,475 |
) |
|
|
— |
|
Deferred revenue related to minimum commitment fees(2)
|
|
|
(1,348 |
) |
|
|
— |
|
|
|
(1,348 |
) |
|
|
— |
|
Interest expense, net
|
|
|
(1,525 |
) |
|
|
(880 |
) |
|
|
(3,509 |
) |
|
|
(2,525 |
) |
Gain associated with derivative instruments
|
|
|
1,375 |
|
|
|
— |
|
|
|
573 |
|
|
|
— |
|
Foreign currency transaction loss
|
|
|
(2,991 |
) |
|
|
— |
|
|
|
(3,679 |
) |
|
|
— |
|
Provision for income taxes
|
|
|
(61 |
) |
|
|
(5 |
) |
|
|
(85 |
) |
|
|
(22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
$ |
(1,179 |
) |
|
$ |
(770 |
) |
|
$ |
(6,449 |
) |
|
$ |
(1,605 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Provision for bad debts associated
with unrecovered reimbursable freight costs related to the initial
delivery of railcars in support of the Hardisty Terminal. |
(2) |
Represents deferred revenue
associated with minimum commitment fees in excess of throughput
utilized, which fees are not refundable to the
customers. See Note 6—Deferred
Revenue. |
The following tables summarize the Predecessor’s total assets
by segment from continuing operations, in thousands:
|
|
|
|
|
|
|
|
|
|
|
As of |
|
|
|
September 30, 2014 |
|
|
December 31, 2013 |
|
|
|
|
Terminalling services
|
|
$ |
121,033 |
|
|
$ |
68,995 |
|
Fleet services
|
|
|
11,935 |
|
|
|
8,197 |
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
132,968 |
|
|
$ |
77,192 |
|
|
|
|
|
|
|
|
|
|
|