Delaware | 001-36674 | 30-0831007 | ||
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification No.) |
¨ | 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 2.02 | Results of Operations and Financial Condition |
Item 9.01 | Financial Statements and Exhibits. |
USD Partners LP | ||||
By: | USD Partners GP LLC, | |||
its general partner | ||||
Dated: May 3, 2017 | By: | /s/ Adam Altsuler | ||
Name: | Adam Altsuler | |||
Title: | Vice President and Chief Financial Officer |
Exhibit Number | Description | |
99.1 | Press release of USD Partners LP dated May 3, 2017. |
• | Generated Net cash provided by operating activities of $12.8 million, Adjusted EBITDA of $15.4 million and Distributable cash flow of $12.3 million |
• | Reported Net income of $5.2 million |
• | Increased quarterly cash distribution for eighth consecutive quarter to $0.335 per unit ($1.34 per unit on an annualized basis) |
• | Ended quarter with $192.2 million of available liquidity |
• | the Partnership’s liquidity and the ability of the Partnership’s businesses to produce sufficient cash flows to make distributions to the Partnership’s unitholders; and |
• | the Partnership’s ability to incur and service debt and fund capital expenditures. |
• | the amount of cash available for making distributions to the Partnership’s unitholders; |
• | the excess cash being retained for use in enhancing the Partnership’s existing businesses; and |
• | the sustainability of the Partnership’s current distribution rate per unit. |
USD Partners LP | |||||||
Consolidated Statements of Income | |||||||
For the Three Months Ended March 31, 2017 and 2016 | |||||||
(unaudited) | |||||||
For the Three Months Ended | |||||||
March 31, | |||||||
2017 | 2016 | ||||||
(in thousands) | |||||||
Revenues | |||||||
Terminalling services | $ | 23,559 | $ | 22,023 | |||
Terminalling services — related party | 1,740 | 1,650 | |||||
Railroad incentives | 15 | 15 | |||||
Fleet leases | 643 | 643 | |||||
Fleet leases — related party | 890 | 890 | |||||
Fleet services | 468 | 69 | |||||
Fleet services — related party | 279 | 684 | |||||
Freight and other reimbursables | 157 | 383 | |||||
Freight and other reimbursables — related party | 1 | — | |||||
Total revenues | 27,752 | 26,357 | |||||
Operating costs | |||||||
Subcontracted rail services | 2,013 | 2,043 | |||||
Pipeline fees | 5,417 | 4,714 | |||||
Fleet leases | 1,533 | 1,533 | |||||
Freight and other reimbursables | 158 | 383 | |||||
Operating and maintenance | 707 | 870 | |||||
Selling, general and administrative | 2,315 | 2,894 | |||||
Selling, general and administrative — related party | 1,432 | 1,492 | |||||
Depreciation and amortization | 4,941 | 4,905 | |||||
Total operating costs | 18,516 | 18,834 | |||||
Operating income | 9,236 | 7,523 | |||||
Interest expense | 2,607 | 2,183 | |||||
Loss associated with derivative instruments | 211 | 1,523 | |||||
Foreign currency transaction loss (gain) | 30 | (130 | ) | ||||
Other expense, net | 5 | — | |||||
Income before provision for income taxes | 6,383 | 3,947 | |||||
Provision for income taxes | 1,185 | 1,797 | |||||
Net income | $ | 5,198 | $ | 2,150 |
USD Partners LP | |||||||
Consolidated Statements of Cash Flows | |||||||
For the Three Months Ended March 31, 2017 and 2016 | |||||||
(unaudited) | |||||||
For the Three Months Ended | |||||||
March 31, | |||||||
2017 | 2016 | ||||||
(in thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 5,198 | $ | 2,150 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 4,941 | 4,905 | |||||
Loss associated with derivative instruments | 211 | 1,523 | |||||
Settlement of derivative contracts | 299 | 490 | |||||
Unit based compensation expense | 798 | 728 | |||||
Other | 282 | 169 | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 35 | (62 | ) | ||||
Accounts receivable — related party | 213 | 1,706 | |||||
Prepaid expenses and other current assets | 1,579 | 330 | |||||
Accounts payable and accrued expenses | 93 | (737 | ) | ||||
Accounts payable and accrued expenses — related party | 307 | (95 | ) | ||||
Deferred revenue and other liabilities | (1,120 | ) | 872 | ||||
Deferred revenue — related party | — | (329 | ) | ||||
Change in restricted cash | (21 | ) | (2,426 | ) | |||
Net cash provided by operating activities | 12,815 | 9,224 | |||||
Cash flows from investing activities: | |||||||
Additions of property and equipment | (126 | ) | (273 | ) | |||
Net cash used in investing activities | (126 | ) | (273 | ) | |||
Cash flows from financing activities: | |||||||
Distributions | (7,903 | ) | (7,030 | ) | |||
Vested phantom units used for payment of participant taxes | (1,070 | ) | (77 | ) | |||
Proceeds from long-term debt | 5,000 | 5,000 | |||||
Repayment of long-term debt | (16,342 | ) | (9,077 | ) | |||
Net cash used in financing activities | (20,315 | ) | (11,184 | ) | |||
Effect of exchange rates on cash | 105 | 325 | |||||
Net change in cash and cash equivalents | (7,521 | ) | (1,908 | ) | |||
Cash and cash equivalents – beginning of period | 11,705 | 10,500 | |||||
Cash and cash equivalents – end of period | $ | 4,184 | $ | 8,592 |
USD Partners LP | ||||||||
Consolidated Balance Sheets | ||||||||
(unaudited) | ||||||||
March 31, | December 31, | |||||||
2017 | 2016 | |||||||
ASSETS | (in thousands) | |||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 4,184 | $ | 11,705 | ||||
Restricted cash | 5,498 | 5,433 | ||||||
Accounts receivable, net | 4,295 | 4,321 | ||||||
Accounts receivable — related party | — | 219 | ||||||
Prepaid expenses | 9,737 | 10,325 | ||||||
Other current assets | 1,130 | 2,562 | ||||||
Total current assets | 24,844 | 34,565 | ||||||
Property and equipment, net | 124,728 | 125,702 | ||||||
Intangible assets, net | 108,767 | 111,919 | ||||||
Goodwill | 33,589 | 33,589 | ||||||
Other non-current assets | 186 | 192 | ||||||
Total assets | $ | 292,114 | $ | 305,967 | ||||
LIABILITIES AND PARTNERS’ CAPITAL | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued expenses | $ | 2,498 | $ | 2,221 | ||||
Accounts payable and accrued expenses — related party | 517 | 214 | ||||||
Deferred revenue, current portion | 26,461 | 26,928 | ||||||
Deferred revenue, current portion — related party | 4,324 | 4,292 | ||||||
Other current liabilities | 3,351 | 3,513 | ||||||
Total current liabilities | 37,151 | 37,168 | ||||||
Long-term debt, net | 209,981 | 220,894 | ||||||
Deferred revenue, net of current portion | — | 264 | ||||||
Deferred income tax liability, net | 886 | 823 | ||||||
Total liabilities | 248,018 | 259,149 | ||||||
Commitments and contingencies | ||||||||
Partners’ capital | ||||||||
Common units | 101,902 | 122,802 | ||||||
Class A units | 1,300 | 1,811 | ||||||
Subordinated units | (58,306 | ) | (76,749 | ) | ||||
General partner units | 72 | 111 | ||||||
Accumulated other comprehensive income (loss) | (872 | ) | (1,157 | ) | ||||
Total partners' capital | 44,096 | 46,818 | ||||||
Total liabilities and partners' capital | $ | 292,114 | $ | 305,967 |
USD Partners LP | ||||||||
GAAP to Non-GAAP Reconciliations | ||||||||
For the Three Months Ended March 31, 2017 and 2016 | ||||||||
(unaudited) | ||||||||
For the Three Months Ended | ||||||||
March 31, | ||||||||
2017 | 2016 | |||||||
(in thousands) | ||||||||
Net cash provided by operating activities | $ | 12,815 | $ | 9,224 | ||||
Add (deduct): | ||||||||
Amortization of deferred financing costs | (215 | ) | (215 | ) | ||||
Deferred income taxes | (58 | ) | 46 | |||||
Changes in accounts receivable and other assets | (1,827 | ) | (1,974 | ) | ||||
Changes in accounts payable and accrued expenses | (400 | ) | 832 | |||||
Changes in deferred revenue and other liabilities | 1,120 | (543 | ) | |||||
Change in restricted cash | 21 | 2,426 | ||||||
Interest expense, net | 2,603 | 2,183 | ||||||
Provision for income taxes | 1,185 | 1,797 | ||||||
Foreign currency transaction loss (gain) (1) | 30 | (130 | ) | |||||
Deferred revenue associated with minimum monthly commitment fees (2) | 80 | 763 | ||||||
Adjusted EBITDA | 15,354 | 14,409 | ||||||
Add (deduct): | ||||||||
Cash paid for income taxes (3) | (616 | ) | (1,710 | ) | ||||
Cash paid for interest | (2,362 | ) | (1,807 | ) | ||||
Maintenance capital expenditures | (126 | ) | — | |||||
Distributable cash flow | $ | 12,250 | $ | 10,892 | ||||
(1) | Represents foreign exchange transaction gains and losses associated with activities between the Partnership's U.S. and Canadian subsidiaries. | |||||||
(2) | Represents deferred revenue associated with minimum monthly commitment fees in excess of throughput utilized, which fees are not refundable to the Partnership's customers. Amounts presented are net of: (a) the corresponding prepaid Gibson pipeline fee that will be recognized as expense concurrently with the recognition of revenue; (b) revenue recognized in the current period that was previously deferred; and (c) expense recognized for previously prepaid Gibson pipeline fees, which correspond with the revenue recognized that was previously deferred. | |||||||
(3) | Includes a partial refund of approximately $0.7 million (representing C$0.9 million) received in the three months ended March 31, 2017, for our 2015 foreign income taxes. |
I3%$!*/Q#XY0DCH\F#EM51<2S>!EK-
M+Q:<#>Z,JJX(U%_*BV;,D)B-C3G$7B+IN#\" )RKB8GB42MIJL>(4GVFP/W<
MW2:?#]X7N*8'VQ:.@D8# (&$#2CP!((=0-U3:B/\64M>VB9<"J/:H X5Z[$
M !-8-A"80#IU'ZUFB]1_*/: !_$&+OML1X(M%[S,/'.^,])F5TVQ92'W+ M
MX]TH0HNA;2M1NI9"/;J"'<5)T9F@NH7[#>D*(_S0Q:]I^H2X'>]FV9E9+BU:
MY==PQKVYK/&0@*J 9-FPG\SFZ=VYSLQ<9>&X
MU*E^]HZ/WTX*W;:T=BUS+^M==@/L)\*QBXR8YG7^(,1_,I2E-TBW?)=!0A_(
M=A
*-$G=)/HV&D8E=)\=$513*X(H8"IHJF+%J23:9,E6C,B-!\Z>*-I
MU!2I.?L%;@]A-Z]%QEBH"=8
C1U5>V,N6Y"O&+BWQ9Y7S\7<.@.K(RLMMV)\]MOA
M
MFJ7-'CXE14YF49[&?.J)U+:K+Q>VW:8V UW=AD+EKRPV24:Q4+5;K',16L4*
M\E) Z+*.B[9"L?.D999)%-^Q[" *KT>NR_.3HR[N>-C]1[7C2GGV:6[L8)N4
M[;=(226K<).CHFW&57I Z!Y6=56\"_?V'<+ZAB7*SMRDTE&:591;>B4XJJJT
ME*-.,R2'H7F1H7D[==G4W1EL-L!/4;>KGN%MBF:I*<#VWK6!*(C(*8="@>P+
M"2L.SJ.&J2C$"E+V+J"80+H'>NE-[Z=Q-NR]YQ?*<_=PD_WE(