SUMMIT MIDSTREAM PARTNERS, LP
PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
September 2022 disposition of Bison Gathering System.
On September 19, 2022, Summit Midstream Holdings, LLC ("SMP Holdings"), a wholly owned subsidiary of Summit Midstream Partners, LP (including its subsidiaries, collectively "SMLP" or the "Partnership"), completed the sale of Bison Midstream, LLC ("Bison Midstream") to a subsidiary of Steel Reef Infrastructure Corp. ("Steel Reef") for cash consideration of $36.7 million, which was net of cash disposed of and includes certain working capital adjustments, pursuant to a Purchase Agreement, dated September 19, 2022, by and between SMP Holdings and Steel Reef US Corp. (the "Purchase Agreement"). Bison Midstream owns a gas gathering system in the Burke and Mountrail counties of North Dakota. The Purchase Agreement contains customary representations and warranties, covenants and indemnification provisions.
June 2022 disposition of Lane G&P System.
As previously disclosed, on June 30, 2022, the Partnership completed the sale of Summit Midstream Permian, LLC ("Summit Permian") (the "Permian Sale") to a wholly owned subsidiary of Matador Resources Company ("Matador") and received cash of approximately $75.1 million, which was net of cash disposed of and included certain working capital adjustments. In connection with the sale, a subsidiary of Matador also assumed the Partnership's take-or-pay firm capacity on the Partnership's Double E Pipeline joint venture ("Double E Pipeline"). The Partnership is the operator of the Double E Pipeline joint venture and owns a 70% interest.
Unaudited Pro Forma Condensed Consolidated Financial Statements
The following unaudited pro forma condensed consolidated financial statements of the Partnership are presented to illustrate the effect to the Partnership's historical financial position and operating results of (i) the sale of the Bison Midstream, (ii) the Permian Sale and (iii) the assumption of the Partnership's take-or-pay firm capacity on the Double E Pipeline by a subsidiary of Matador.
The sale of Bison Midstream and the Permian Sale constituted significant dispositions for purposes of Item 2.01 of Form 8-K. As a result, the Partnership prepared the accompanying unaudited pro forma condensed consolidated financial statements in accordance with Article 11 of Regulation S-X. This divestiture does not qualify as a discontinued operation as it does not represent a strategic shift that will have a major effect on SMLP's operations or financial results.
The accompanying unaudited pro forma condensed consolidated balance sheet as of June 30, 2022 has been prepared to give effect to the sale of Bison Midstream as if it had occurred on June 30, 2022, and provide for an updated closing adjustment for the Permian Sale that became known after June 30, 2022. The unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2021 and for the six months ended June 30, 2022 have been prepared to give effect to the divestitures as if they had occurred on January 1, 2021.
The unaudited pro forma condensed consolidated balance sheet and statements of operations included herein are for information purposes only and are not necessarily indicative of the results that might have occurred had the divestiture taken place on the respective dates assumed. Actual results may differ significantly from those reflected in the unaudited condensed consolidated pro forma financial statements for various reasons, including but not limited to, the differences between the assumptions used to prepare the unaudited pro forma condensed consolidated financial statements and actual results. The pro forma adjustments in the unaudited pro forma condensed consolidated balance sheet and the statements of operations included herein include the use of estimates and assumptions as described in the accompanying notes. The pro forma adjustments are based on information available to the Partnership at the time these unaudited pro forma condensed consolidated financial statements were prepared. The Partnership believes its current estimates provide a reasonable basis of presenting the significant effects of the transaction. However, the estimates and assumptions are subject to change as additional information becomes available. The unaudited pro forma condensed consolidated financial statements only include adjustments related to the sale of Bison Midstream and the Permian Sale.
This pro forma information is based on the historical consolidated financial statements of SMLP and should be read in conjunction with the condensed consolidated financial statements and accompanying footnotes included in the Partnership's Quarterly Report on Form 10-Q for the three and six months ended June 30, 2022 and the consolidated financial statements and accompanying footnotes in its Annual Report on Form 10-K for the year ended December 31, 2021, filed with the Securities Exchange Commission on August 5, 2022 and February 28, 2022, respectively.
1
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited)
As of June 30, 2022
| (In thousands, except unit amounts) | Historical |
Permian Conforming Adjustments | Bison Conforming Adjustments |
Pro forma Combined | |||||
| ASSETS | |||||||||
| Cash and cash equivalents | $ | 12,367 | $ | - | $ | (1,009) | (b) | $ | 11,358 |
| Restricted cash | 3,333 | - | - | 3,333 | |||||
| Accounts receivable | 59,392 | - | (4,408) | (b) | 54,984 | ||||
| Other current assets | 3,716 | - | (34) | (b) | 3,682 | ||||
| Total current assets | 78,808 | - | (5,451) | 73,357 | |||||
| Property, plant and equipment, net | 1,531,450 | - | (39,689) | (b) | 1,491,761 | ||||
| Intangible assets, net | 156,877 | - | (6,822) | (b) | 150,055 | ||||
| Investment in equity method investees | 519,553 | - | - | 519,553 | |||||
| Other noncurrent assets | 23,645 | - | (17) | (b) | 23,628 | ||||
| TOTAL ASSETS | $ | 2,310,333 | $ | - | $ | (51,979) | $ | 2,258,354 | |
| LIABILITIES AND CAPITAL | |||||||||
| Trade accounts payable | $ | 8,378 | $ | - | $ | (116) | (b) | $ | 8,262 |
| Accrued expenses | 21,323 | 461 | (c) | (6,137) | (b) (c) | 15,647 | |||
| Deferred revenue | 9,720 | - | (147) | (b) | 9,573 | ||||
| Ad valorem taxes payable | 4,738 | - | (149) | (b) | 4,589 | ||||
| Accrued compensation and employee benefits | 6,760 | - | (163) | (b) | 6,597 | ||||
| Accrued interest | 15,992 | - | - | 15,992 | |||||
| Accrued environmental remediation | 2,108 | - | - | 2,108 | |||||
| Current portion of long-term debt | 7,526 | - | - | 7,526 | |||||
| Other current liabilities | 10,476 | - | (22) | (b) | 10,454 | ||||
| Total current liabilities | 87,021 | 461 | (6,734) | 80,748 | |||||
| Long-term debt, net | 1,232,512 | - | (40,000) | (a) | 1,192,512 | ||||
| Noncurrent deferred revenue | 40,362 | - | (569) | (b) | 39,793 | ||||
| Noncurrent accrued environmental remediation | 2,272 | - | - | 2,272 | |||||
| Other noncurrent liabilities | 32,184 | - | (8) | (b) | 32,176 | ||||
| Total liabilities | 1,394,351 | 461 | (47,311) | 1,347,501 | |||||
| Commitments and contingencies | |||||||||
| Mezzanine Capital | |||||||||
| Subsidiary Series A Preferred Units (93,039 issued and outstanding at June 30, 2022) | 113,574 | - | - | 113,574 | |||||
| Partners' Capital | |||||||||
| Series A Preferred Units (65,508 units issued and outstanding at June 30, 2022) | 81,290 | - | - | 81,290 | |||||
| Common limited partner capital (10,166,175 units issued and outstanding at June 30, 2022) | 721,118 | (461) | (c) | (4,668) | (b) | 715,989 | |||
| Total partners' capital | 802,408 | (461) | (4,668) | 797,279 | |||||
| TOTAL LIABILITIES AND CAPITAL | $ | 2,310,333 | $ | - | $ | (51,979) | $ | 2,258,354 |
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
2
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
For the Six Months Ended June 30, 2022
| (In thousands, except per-unit amounts) | Historical |
Permian Conforming Adjustments | Bison Conforming Adjustments |
Pro forma Combined | ||||||
| Revenues: | ||||||||||
| Gathering services and related fees | $ | 125,651 | $ | (3,669) | (d) | $ | (134) | (d) | $ | 121,848 |
| Natural gas, NGLs and condensate sales | 50,736 | (30,003) | (d) (f) | (27,513) | (d) | (6,780) | ||||
| Other revenues | 18,802 | (531) | (d) | (6,758) | (d) | 11,513 | ||||
Total revenues
| 195,189 | (34,203) | (34,405) | 126,581 | ||||||
| Costs and expenses: | ||||||||||
| Cost of natural gas and NGLs | 49,082 | (19,081) | (d) (f) | (26,694) | (d) | 3,307 | ||||
| Operation and maintenance | 39,339 | (3,082) | (d) | (3,377) | (d) | 32,880 | ||||
| General and administrative | 23,433 | (358) | (d) | (194) | (d) | 22,881 | ||||
| Depreciation and amortization | 60,556 | (2,733) | (d) | (1,087) | (d) | 56,736 | ||||
| Transaction costs | 233 | - | - | 233 | ||||||
| Loss on asset sales, net | (310) | 13 | (h) | (13) | (d) | (310) | ||||
| Long-lived asset impairments | 84,628 | (84,516) | (h) | - | 112 | |||||
Total costs and expenses
| 256,961 | (109,757) | (31,365) | 115,839 | ||||||
| Other income(expense), net | (4) | - | - | (4) | ||||||
| Gain on interest rate swaps | 10,964 | - | - | 10,964 | ||||||
| Interest expense | (49,050) | 1,635 | (e) | 872 | (e) | (46,543) | ||||
| Income (loss) before income taxes and equity method investment income | (99,862) | 77,189 | (2,168) | (24,841) | ||||||
| Income tax expense | (375) | - | - | (375) | ||||||
| Income from equity method investees | 8,428 | - | - | 8,428 | ||||||
| Net income (loss) | $ | (91,809) | $ | 77,189 | $ | (2,168) | $ | (16,788) | ||
| Net income attributable to Subsidiary Series A Preferred Units | (8,877) | - | - | (8,877) | ||||||
| Net (income) loss attributable to Summit Midstream Partners, LP | $ | (100,686) | $ | 77,189 | $ | (2,168) | $ | (25,665) | ||
| Less: net income attributable to Series A Preferred Units | (4,108) | - | - | (4,108) | ||||||
| Add: deemed contribution from Preferred Exchange Offer | 20,974 | - | - | 20,974 | ||||||
| Net income attributable to common limited partners | $ | (83,820) | $ | 77,189 | $ | (2,168) | $ | (8,799) | ||
| Net income per limited partner unit: | ||||||||||
Common unit - basic
| $ | (8.45) | $ | (0.89) | ||||||
Common unit - diluted
| $ | (8.45) | $ | (0.89) | ||||||
| Weighted-average limited partner units outstanding: | ||||||||||
Common units - basic
| 9,919 | 9,919 | ||||||||
Common units - diluted
| 9,919 | 9,919 |
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
3
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)
For the Year Ended December 31, 2021
| (In thousands, except per-unit amounts) | Historical |
Permian Conforming Adjustments | Bison Conforming Adjustments |
Pro forma Combined | ||||||
| Revenues: | ||||||||||
| Gathering services and related fees | $ | 281,705 | $ | (8,229) | (d) | $ | (223) | (d) | $ | 273,253 |
| Natural gas, NGLs and condensate sales | 82,768 | (28,767) | (d) (f) | (47,470) | (d) | 6,531 | ||||
| Other revenues | 36,145 | (481) | (d) | (14,764) | (d) | 20,900 | ||||
Total revenues
| 400,618 | (37,477) | (62,457) | 300,684 | ||||||
| Costs and expenses: | ||||||||||
| Cost of natural gas and NGLs | 81,969 | (30,163) | (d) (f) | (47,637) | (d) | 4,169 | ||||
| Operation and maintenance | 74,178 | (5,585) | (d) | (7,676) | (d) | 60,917 | ||||
| General and administrative | 58,166 | (478) | (d) | (305) | (d) | 57,383 | ||||
| Depreciation and amortization | 119,076 | (5,858) | (d) | (2,160) | (d) | 111,058 | ||||
| Transaction costs | 1,677 | 935 | (g) | 350 | (g) | 2,962 | ||||
| Gain on asset sales, net | (369) | - | - | (369) | ||||||
| Long-lived asset impairments | 10,151 | (595) | (d) | (41) | (d) | 9,515 | ||||
Total costs and expenses
| 344,848 | (41,744) | (57,469) | 245,635 | ||||||
| Other expense, net | (613) | - | - | (613) | ||||||
| Loss on ECP Warrants | (13,634) | - | - | (13,634) | ||||||
| Interest expense | (66,156) | 2,564 | (e) | 1,367 | (e) | (62,225) | ||||
| Loss on early extinguishment of debt | (3,523) | - | - | (3,523) | ||||||
| Income (loss) before income taxes and equity method investment income | (28,156) | 6,831 | (3,621) | (24,946) | ||||||
| Income tax (expense) benefit | 327 | - | - | 327 | ||||||
| Income from equity method investees | 7,880 | - | - | 7,880 | ||||||
| Net income (loss) | $ | (19,949) | $ | 6,831 | $ | (3,621) | $ | (16,739) | ||
| Net income attributable to Subsidiary Series A Preferred Units | (16,667) | - | - | (16,667) | ||||||
| Net income attributable to Summit Midstream Partners, LP | $ | (36,616) | $ | 6,831 | $ | (3,621) | $ | (33,406) | ||
| Less: net income attributable to Series A Preferred Units | (15,998) | - | - | (15,998) | ||||||
| Add: deemed contribution from Preferred Exchange Offer | 8,326 | - | - | 8,326 | ||||||
| Net income (loss) attributable to common limited partners | $ | (44,288) | $ | 6,831 | $ | (3,621) | $ | (41,078) | ||
| Net loss per limited partner unit: | ||||||||||
Common unit - basic
| $ | (6.57) | $ | (6.09) | ||||||
Common unit - diluted
| $ | (6.57) | $ | (6.09) | ||||||
| Weighted-average limited partner units outstanding: | ||||||||||
Common units - basic
| 6,741 | 6,741 | ||||||||
Common units - diluted
| 6,741 | 6,741 |
The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
4
SUMMIT MIDSTREAM PARTNERS, LP AND SUBSIDIARIES
NOTES TO PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
1. BASIS OF PRESENTATION
The June 30, 2022 unaudited pro forma balance sheet gives effect to the pro forma adjustments necessary to reflect the sale of Bison Midstream as if the transaction had occurred on June 30, 2022 and it also includes an updated working capital adjustment related to the Permian Sale. The unaudited pro forma condensed consolidated statements of operations give effect to the pro forma adjustments to reflect the sale of Bison Midstream and the Permian Sale as if they had occurred as of January 1, 2021. The unaudited pro forma adjustments related to the sale of Bison Midstream and Permian Sale are based on available information and assumptions that management believes are (1) directly attributable to the transaction; (2) factually supportable and (3) with respect to the unaudited condensed consolidated statements of operations, expected to have a continuing impact on consolidated operating results.
2. PRO FORMA ADJUSTMENTS
The unaudited pro forma condensed consolidated statements reflect the following adjustments:
Balance Sheet
"Historical" - represents the historical unaudited condensed consolidated balance sheet of Summit Midstream Partners as of June 30, 2022.
(a) To adjust for the proceeds associated with the divestiture.
(b) To remove the Partnership's midstream gathering assets and liabilities associated with the sale of Bison Midstream. The following is a summarization of the application of net proceeds and estimated loss on the Bison Midstream divestiture:
| (in thousands) | ||
| Sale price | $ | 40,000 |
| Cash on hand | (1,009) | |
| Accounts receivable | (4,408) | |
| Other current assets | (34) | |
| Property, plant and equipment, net | (39,689) | |
| Intangible assets | (6,822) | |
| Other noncurrent assets | (17) | |
| Trade accounts payable, accrued expenses and other | 6,742 | |
| Deferred revenues | 569 | |
| Estimated loss on sale of Bison Midstream | $ | (4,668) |
(c) To adjust for unrecognized transaction costs associated with the sale of Bison Midstream and an updated closing adjustment related to the Permian Sale.
Income Statement
"Historical" - represents the historical consolidated statements of operations Summit Midstream Partners for the six months ended June 30, 2022 and for the year ended December 31, 2021.
(d) Adjustments are to eliminate revenues and costs of the Partnership's midstream gathering operations associated with the sale of Bison Midstream and the Permian Sale from the Partnership's consolidated operations.
(e) Interest expense is adjusted to show the impact of approximate reductions of $75.0 million and $40.0 million to the Partnership's asset-based revolving credit facility with proceeds received from the Permian Sale and the sale of Bison Midstream, respectively.
(f) Includes the impact of the termination of certain sales agreements as well as the assumption of the Partnership's take-or-pay firm capacity on the Double E Pipeline, by a subsidiary of Matador Resources Company, for the year ended December 31, 2021 and for the six months ended June 30, 2022. The Partnership's Contractual Obligation Table, included in Part II of its Form 10-K for the fiscal year ended December 31, 2021, disclosed Double E take-or-pay firm capacity obligations of $2.6 million, $2.6 million, $2.7 million, $3.3 million, and $3.3 million for the fiscal years ended December 31, 2022, 2023, 2024, 2025, and 2026, respectively.
5
(g) To adjust for unrecognized transaction costs associated with the sale of Bison Midstream and the Permian Sale.
(h) To adjust for asset impairments and losses recognized as a result of the Permian Sale.
6
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Summit Midstream Partners LP published this content on 23 September 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 23 September 2022 10:10:14 UTC.
