Sprague Resources LP Reports Fourth Quarter And Full Year 2014 Results
PORTSMOUTH, N.H., March 13, 2015 /PRNewswire/ — Sprague Resources LP (“Sprague”) (SRLP) today reported its financial results for the fourth quarter and twelve months ended December 31, 2014.
On December 9, 2014 Sprague acquired all of the equity interests in Kildair Service Ltd (“Kildair”) through the purchase of the equity interests of Sprague Canadian Properties LLC, the sole owner of Kildair shares. The acquisition was a transfer of an entity under Sprague’s majority owner’s common control. As a result, the following discussion of financial results and the accompanying financial tables have been recast by including the historical financial results of Kildair for all periods that were under common control, which commenced on October 1, 2012.
“Sprague’s businesses generated strong results in the fourth quarter of 2014, completing one of the best years in our long history. In addition to raising our distribution for the 3rd consecutive quarter, representing 10.9% year-over-year growth, Sprague’s 2014 financial performance enabled us to end the year with distribution coverage in excess of 2.1 times,” announced David Glendon, President and Chief Executive Officer. “Our team also successfully completed the purchase of Metromedia Energy, Castle Oil and Kildair in the fourth quarter. These acquisitions, in addition to the Hess commercial fuel contracts, and our exclusive terminal agreements in Providence and New Haven, have all combined to enhance Sprague’s platform and solidify our status as a premier energy marketer and terminal operator from Washington, D.C. to Quebec, Canada,” said Mr. Glendon.
“Considering a full year contribution from each of the acquisitions Sprague made this past year, we are issuing a 2015 adjusted EBITDA guidance range between $100 and $115 million,” added Mr. Glendon.
Fourth Quarter 2014 Highlights
- Adjusted gross margin was $69.7 million for the fourth quarter of 2014, compared to adjusted gross margin of $57.0 million for the fourth quarter of 2013.
- Adjusted EBITDA was $30.0 million for the fourth quarter of 2014, compared to pro forma adjusted EBITDA of $28.7 million for the fourth quarter of 2013.
- Net sales were $1.2 billion for the fourth quarter of 2014, compared to net sales of $1.3 billion for the fourth quarter of 2013.
- Net income on a GAAP basis was $65.6 million for the fourth quarter of 2014, compared to a pro forma net loss of $34.0 million for the fourth quarter of 2013. Net income on a GAAP basis per common unit was $3.13 in the fourth quarter of 2014.
Sprague reported distributable cash flow of $21.2 million for the fourth quarter of 2014, compared to $18.2 million, on a pro forma basis, for the fourth quarter of 2013. This represents a distribution coverage ratio of 2.2 times for the fourth quarter of 2014, and 2.1 times for the year.
EBITDA, adjusted EBITDA, pro forma adjusted EBITDA and adjusted gross margin are not prepared in accordance with United States generally accepted accounting principles (“GAAP”), and are discussed in greater detail below under “Non-GAAP Financial Measures.” Readers should refer to the financial tables provided in this news release for reconciliation to the most comparable GAAP financial measures for the three and twelve months ended December 31, 2014.
Refined Products
- Volumes in the Refined Products segment rose 19% to 475.4 million gallons in the fourth quarter of 2014, compared to 399.5 million gallons in the fourth quarter of 2013.
- Adjusted gross margin in the Refined Products segment increased $8.0 million, or 22%, to $44.2 million in the fourth quarter of 2014, compared to $36.2 million in the fourth quarter of 2013.
“Sprague’s Refined Products business segment posted outstanding quarterly results with higher volumes and unit margins driving adjusted gross margin 22% higher quarter-over-quarter,” said Mr. Glendon. “The purchase of Castle Oil in early December 2014 also contributed to our strong results,” added Mr. Glendon.
Natural Gas
- Natural Gas segment volumes increased 18% to 16.2 Bcf in the fourth quarter 2014, compared to 13.7 Bcf in the fourth quarter of 2013.
- Natural Gas adjusted gross margin increased 8% to $12.9 million for the fourth quarter of 2014, compared to $12.0 million for the fourth quarter of 2013.
“Sprague’s Natural Gas business also generated higher adjusted gross margin in the fourth quarter of 2014 compared to year ago levels,” reported Mr. Glendon. “In our first full quarter including results from our Metromedia Energy acquisition, volumes increased 18%. Unit margins were lower quarter-over-quarter as a result of warmer weather and a less volatile cash market environment, yielding fewer opportunities to generate additional margin from the optimization of Sprague’s storage and transportation assets. Despite this dynamic, our Natural Gas business was still able to post improved performance on its larger account base,” said Mr. Glendon.
Materials Handling
- Materials Handling adjusted gross margin increased by $4.2 million, or 62%, to $10.9 million for the fourth quarter 2014, compared to the fourth quarter 2013.
“Sprague’s Materials Handling business segment delivered a 62% adjusted gross margin increase with the initiation of Kildair’s crude handling activities and higher demand from salt and newsprint customers versus the fourth quarter of 2013,” said Mr. Glendon. “Higher gypsum volumes through our facilities and an increase in asphalt volume also contributed to the quarter’s excellent results.”
On January 28, 2015, the Board of Directors of Sprague’s general partner, Sprague Resources GP LLC, announced its third consecutive distribution increase and approved a cash distribution of $0.4575 per unit for the quarter ended December 31, 2014, representing a 3.4% increase over the distribution declared for the quarter ended September 30, 2014. The distribution was paid on February 13, 2015 to unitholders of record as of the close of business February 9, 2015.
“I am proud of Sprague’s ability to deliver an exceptional 2014,” said Mr. Glendon. “In our first full year as a public company, Sprague produced outstanding results made possible by the combination of supportive market conditions and our strategic expertise in supply, logistics and marketing. In addition, the three acquisitions our team completed in the final ninety days of the year each independently add significantly to Sprague’s compelling growth potential. As we enter Sprague’s 145th year, I look forward to sharing even more good news with customers, employees and investors,” concluded Mr. Glendon.
Sprague Resources LP Schedule K-1s Now Available
Sprague has finalized 2014 tax packages for its unitholders, including Schedule K-1. The tax packages have been mailed and made available via Sprague’s website atwww.spragueenergy.com under “Investor Relations > K-1 Tax Information.” For additional information, unitholders may call 855-521-8150 Monday through Friday from 8:00 AM to 5:00 PM CDT, or visit www.taxpackagesupport.com/SRLP.
Financial Results Conference Call
Management will review Sprague’s fourth quarter and full year 2014 financial results in a teleconference call for analysts and investors today, March 13th, 2015.
|
Date and Time: |
March 13th, 2015 at 10:00 AM ET |
|
Dial-in numbers: |
(877) 474-9506 (U.S. and Canada) |
|
(857) 244-7559 (International) |
|
|
Participation Code: |
69845591 |
The call will also be webcast live and archived on the investor relations section of Sprague’s website, www.spragueenergy.com.
About Sprague Resources LP
Sprague Resources LP is a master limited partnership engaged in the purchase, storage, distribution and sale of refined petroleum products and natural gas. Sprague also provides storage and handling services for a broad range of materials.
Non-GAAP Financial Measures
EBITDA, adjusted EBITDA, pro forma adjusted EBITDA and adjusted gross margin are used as supplemental financial measures by management and external users of Sprague’s financial statements, such as investors, commercial banks, trade suppliers and research analysts, to assess:
- The financial performance of Sprague’s assets, operations and return on capital without regard to financing methods, capital structure or historical cost basis;
- The ability of Sprague’s assets to generate cash sufficient to pay interest on its indebtedness and make distributions to its equity holders;
- The viability of acquisitions and capital expenditure projects;
- The market value of its inventory and natural gas transportation contracts for financial reporting to its lenders, as well as for borrowing base purposes; and
- Repeatable operating performance that is not distorted by non-recurring items or market volatility.
Sprague defines EBITDA as net income before interest, income taxes, depreciation and amortization. Sprague defines adjusted EBITDA as EBITDA increased by unrealized hedging losses and decreased by unrealized hedging gains, in each case with respect to refined products and natural gas inventory and natural gas transportation contracts, and adjusted for bio-fuel excise tax credits.
Sprague defines adjusted gross margin as net sales less cost of products sold (exclusive of depreciation and amortization) increased by unrealized hedging losses and decreased by unrealized hedging gains, in each case with respect to refined products and natural gas inventory and natural gas transportation contracts.
EBITDA, adjusted EBITDA, pro forma adjusted EBITDA and adjusted gross margin are not prepared in accordance with GAAP. These measures should not be considered as alternatives to net income, income from operations, cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP.
Forward Looking Statements
This press release may include forward-looking statements. These forward-looking statements involve risks and uncertainties that could cause actual results to differ from the results predicted. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements in Sprague’s prospectus and filings with the United States Securities and Exchange Commission (the “SEC”), including those set forth under Item 1A, “Risk Factors” of Sprague’s Annual Report on Form 10-K and any subsequent reports Sprague files with the SEC. You are cautioned not to place undue reliance on these forward-looking statements. Sprague undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this press release.
(Financial Tables Below)
|
Sprague Resources LP |
|||||||||||||
|
Volume, Net Sales and Adjusted Gross Margin |
|||||||||||||
|
by Segment (Including Kildair(1)) |
|||||||||||||
|
Three Months and Year Ended December 31, 2014 and 2013 |
|||||||||||||
|
Three Months Ended |
Year Ended |
||||||||||||
|
December 31, |
December 31, |
||||||||||||
|
2013 |
2013 |
||||||||||||
|
2014 |
Predecessor |
2014 |
Predecessor |
||||||||||
|
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
||||||||||
|
($ and volumes in thousands) |
($ and volumes in thousands) |
||||||||||||
|
Volumes: |
|||||||||||||
|
Refined products (gallons) |
475,398 |
399,462 |
1,668,240 |
1,472,100 |
|||||||||
|
Natural gas (MMBtus) |
16,166 |
13,667 |
54,430 |
51,979 |
|||||||||
|
Materials handling (short tons) |
703 |
529 |
2,663 |
2,145 |
|||||||||
|
Materials handling (gallons) |
96,474 |
69,678 |
309,834 |
246,708 |
|||||||||
|
Net Sales: |
|||||||||||||
|
Refined products |
$ 1,076,410 |
$ 1,182,667 |
$ 4,650,871 |
$ 4,331,410 |
|||||||||
|
Natural gas |
104,926 |
82,139 |
359,984 |
304,843 |
|||||||||
|
Materials handling |
10,908 |
6,733 |
37,776 |
28,446 |
|||||||||
|
Other operations |
5,750 |
4,762 |
21,131 |
18,650 |
|||||||||
|
Total net sales |
$ 1,197,994 |
$ 1,276,301 |
$ 5,069,762 |
$ 4,683,349 |
|||||||||
|
Adjusted Gross Margin:(2) |
|||||||||||||
|
Refined products |
$ 44,153 |
$ 36,151 |
$ 146,021 |
$ 114,744 |
|||||||||
|
Natural gas |
12,922 |
11,972 |
55,536 |
40,373 |
|||||||||
|
Materials handling |
10,925 |
6,730 |
37,811 |
28,430 |
|||||||||
|
Other operations |
1,660 |
2,178 |
5,599 |
5,547 |
|||||||||
|
Total adjusted gross margin |
$ 69,660 |
$ 57,031 |
$ 244,967 |
$ 189,094 |
|||||||||
|
Calculation of Adjusted Gross Margin: |
|||||||||||||
|
Total net sales |
$ 1,197,994 |
$ 1,276,301 |
$ 5,069,762 |
$ 4,683,349 |
|||||||||
|
Less cost of products sold (exclusive of depreciation and amortization) |
(1,076,155) |
(1,271,750) |
(4,755,031) |
(4,554,188) |
|||||||||
|
Add: unrealized (gain) loss on inventory |
241 |
8,487 |
(11,070) |
4,188 |
|||||||||
|
Add: unrealized (gain) loss on natural gas transportation contracts |
(52,420) |
43,993 |
(58,694) |
55,745 |
|||||||||
|
Total adjusted gross margin |
$ 69,660 |
$ 57,031 |
$ 244,967 |
$ 189,094 |
|||||||||
|
1) On December 9, 2014, the Partnership acquired all of the equity interests in Kildair through the acquisition of the equity interests of Kildair’s parent Sprague Canadian Properties LLC As the acquisition of Kildair by the Partnership represents a transfer of entities under common control, the Consolidated and Combined Financial Statements and related information presented herein have been recast by including the historical financial results of Kildair for all periods that were under common control. |
|||||||||||||
|
2) Adjusted gross margin is defined as net sales less cost of products sold (exclusive of depreciation and amortization) increased by unrealized hedging losses and decreased by unrealized hedging gains, in each case with respect to refined products and natural gas inventory and natural gas transportation contracts. |
|||||||||||||
|
Sprague Resources LP |
|||||||||||||
|
Summary Historical Financial and Operating Data |
|||||||||||||
|
(Including Kildair(1)) |
|||||||||||||
|
Three Months and Year Ended December 31, 2014 and 2013 |
|||||||||||||
|
Three Months Ended |
Year Ended |
||||||||||||
|
December 31, |
December 31, |
||||||||||||
|
2013 |
2013 |
||||||||||||
|
2014 |
Predecessor |
2014 |
Predecessor |
||||||||||
|
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
||||||||||
|
($ in thousands) |
($ in thousands) |
||||||||||||
|
Statement of Operations Data: |
|||||||||||||
|
Net sales |
$ 1,197,994 |
$ 1,276,301 |
$ 5,069,762 |
$ 4,683,349 |
|||||||||
|
Operating costs and expenses: |
|||||||||||||
|
Cost of products sold (exclusive of depreciation and amortization) |
1,076,155 |
1,271,750 |
4,755,031 |
4,554,188 |
|||||||||
|
Operating expenses |
17,199 |
12,829 |
62,993 |
53,273 |
|||||||||
|
Selling, general and administrative |
22,159 |
15,521 |
76,420 |
55,210 |
|||||||||
|
Depreciation and amortization |
5,167 |
4,044 |
17,625 |
16,515 |
|||||||||
|
Total operating costs and expenses |
1,120,680 |
1,304,144 |
4,912,069 |
4,679,186 |
|||||||||
|
Operating income (loss) |
77,314 |
(27,843) |
157,693 |
4,163 |
|||||||||
|
Other (expense) income |
(288) |
(33) |
(288) |
568 |
|||||||||
|
Interest income |
168 |
83 |
569 |
604 |
|||||||||
|
Interest expense |
(8,103) |
(9,068) |
(29,651) |
(30,914) |
|||||||||
|
Income (loss) before income taxes |
69,091 |
(36,861) |
128,323 |
(25,579) |
|||||||||
|
Income tax (provision) benefit |
(3,503) |
1,819 |
(5,509) |
(4,259) |
|||||||||
|
Net income (loss) |
65,588 |
(35,042) |
122,814 |
(29,838) |
|||||||||
|
Adjust: Predecessor (income) loss through October 29, 2013 |
– |
2,470 |
– |
(2,734) |
|||||||||
|
Adjust: (Income) loss attributable to Kildair from October 29, 2013 |
|||||||||||||
|
through December 8th, 2014 |
(1,977) |
2,338 |
(4,080) |
2,338 |
|||||||||
|
Limited partners’ interest in net income (loss) |
$ 63,611 |
$ (30,234) |
$ 118,734 |
$ (30,234) |
|||||||||
|
Net income (loss) per limited partner unit(3): |
|||||||||||||
|
Common – basic |
$ 3.13 |
$ (1.50) |
$ 5.88 |
$ (1.50) |
|||||||||
|
Common – diluted |
$ 3.07 |
$ (1.50) |
$ 5.84 |
$ (1.50) |
|||||||||
|
Subordinated – basic and diluted |
$ 3.13 |
$ (1.50) |
$ 5.88 |
$ (1.50) |
|||||||||
|
Units used to compute net income per limited partner unit – |
|||||||||||||
|
Common – basic |
10,271,010 |
10,071,970 |
10,131,928 |
10,071,970 |
|||||||||
|
Common – diluted |
10,453,910 |
10,071,970 |
10,195,566 |
10,071,970 |
|||||||||
|
Subordinated – basic and diluted |
10,071,970 |
10,071,970 |
10,071,970 |
10,071,970 |
|||||||||
|
Adjusted EBITDA(2)(unaudited) |
$ 30,014 |
$ 28,648 |
$ 105,266 |
$ 76,158 |
|||||||||
|
Other Financial and Operating Data (unaudited) |
|||||||||||||
|
Capital expenditures |
$ 5,266 |
$ 11,016 |
$ 18,580 |
$ 28,090 |
|||||||||
|
Total refined products volumes sold (gallons) |
475,398 |
399,462 |
1,668,240 |
1,472,100 |
|||||||||
|
Total natural gas volumes sold (MMBtus) |
16,166 |
13,667 |
54,430 |
51,979 |
|||||||||
|
1) On December 9, 2014, the Partnership acquired all of the equity interests in Kildair through the acquisition of the equity interests of Kildair’s parent Sprague Canadian Properties LLC. As the acquisition of Kildair by the Partnership represents a transfer of entities under common control, the Consolidated and Combined Financial Statements and related information presented herein have been recast by including the historical financial results of Kildair for all periods that were under common control. |
|||||||||||||
|
2) Adjusted EBITDA represents EBITDA increased by unrealized hedging losses and decreased by unrealized hedging gains, in each case with respect to refined products and natural gas inventory and natural gas transportation contracts, and adjusted for bio-fuel excise tax credits. |
|||||||||||||
|
3) Net loss per unit for three months ended and year ended December 31, 2013, is only calculated for the Partnership after the IPO as no units were outstanding prior to October 30, 2013. |
|||||||||||||
|
Sprague Resources LP |
|||||||||||||
|
Summary Pro Forma Financial and Operating Data |
|||||||||||||
|
(Including Kildair(1)) |
|||||||||||||
|
Three Months and Year Ended December 31, 2014 and 2013 |
|||||||||||||
|
Three Months Ended |
Year Ended |
||||||||||||
|
December 31, |
December 31, |
||||||||||||
|
2013 |
2013 |
||||||||||||
|
2014 |
Predecessor |
2014 |
Predecessor |
||||||||||
|
(unaudited) |
Pro Forma(2)(unaudited) |
(unaudited) |
Pro Forma(2)(unaudited) |
||||||||||
|
($ in thousands) |
($ in thousands) |
||||||||||||
|
Statement of Operations Data: |
|||||||||||||
|
Net sales |
$ 1,197,994 |
$ 1,276,301 |
$ 5,069,762 |
$ 4,683,349 |
|||||||||
|
Operating costs and expenses: |
|||||||||||||
|
Cost of products sold |
1,076,155 |
1,271,750 |
4,755,031 |
4,554,188 |
|||||||||
|
Operating expenses |
17,199 |
12,829 |
62,993 |
53,273 |
|||||||||
|
Selling, general and administrative |
22,159 |
15,515 |
76,420 |
55,212 |
|||||||||
|
Depreciation and amortization |
5,167 |
4,044 |
17,625 |
16,515 |
|||||||||
|
Total operating costs and expenses |
1,120,680 |
1,304,138 |
4,912,069 |
4,679,188 |
|||||||||
|
Operating income (loss) |
77,314 |
(27,837) |
157,693 |
4,161 |
|||||||||
|
Other (expense) income |
(288) |
(33) |
(288) |
568 |
|||||||||
|
Interest income |
168 |
83 |
569 |
604 |
|||||||||
|
Interest expense |
(8,103) |
(8,773) |
(29,651) |
(28,079) |
|||||||||
|
Income (loss) before income taxes |
69,091 |
(36,560) |
128,323 |
(22,746) |
|||||||||
|
Income tax (provision) benefit |
(3,503) |
2,583 |
(5,509) |
1,975 |
|||||||||
|
Net income (loss) |
$ 65,588 |
$ (33,977) |
$ 122,814 |
$ (20,771) |
|||||||||
|
Adjusted EBITDA(3)(unaudited) |
$ 30,014 |
$ 28,654 |
$ 105,266 |
$ 76,156 |
|||||||||
|
1) On December 9, 2014, the Partnership acquired all of the equity interests in Kildair through the acquisition of the equity interests of Kildair’s parent Sprague Canadian Properties LLC As the acquisition of Kildair by the Partnership represents a transfer of entities under common control, the Consolidated and Combined Financial Statements and related information presented herein have been recast by including the historical financial results of Kildair for all periods that were under common control. |
|||||||||||||
|
2) The unaudited pro forma information gives effect to certain pro forma adjustments as if they had occurred as of January 1, 2013. The adjustments are based upon available information and certain estimates and assumptions; therefore, actual adjustments will differ from the pro forma adjustments. Pro forma adjustments reflect the following: |
|||||||||||||
|
a) The pro forma adjustment for interest expense and deferred financing fees under the new credit agreement. The calculation is based on the monthly average working capital and acquisition facility multiplied by the decreases in the borrowing rate of 0.50% for borrowings under the working capital facility, less the increase of commitment fees due to the increased size of the facility. |
|||||||||||||
|
b) The elimination of corporate overhead charges from the Parent offset by increases in incentive compensation. |
|||||||||||||
|
c) The adjustments to reflect the conversion of the Predecessor to a partnership resulting in the elimination of all U.S. federal income taxes, as well as an adjustment of income taxes in certain state jurisdictions in which the partnership operates, and to record estimated taxes for the activities conducted by the Partnership at the applicable state statutory rates. |
|||||||||||||
|
3) Adjusted EBITDA represents EBITDA increased by unrealized hedging losses and decreased by unrealized hedging gains, in each case with respect to refined products and natural gas inventory and natural gas transportation contracts, and adjusted for bio-fuel excise tax credits. |
|||||||||||||
|
Sprague Resources LP |
|||||||||||||
|
Historical and Pro Forma Reconciliation of Net Income to EBITDA and Adjusted EBITDA |
|||||||||||||
|
(Including Kildair(1)) |
|||||||||||||
|
Three Months and Year Ended December 31, 2014 and 2013 |
|||||||||||||
|
Three Months Ended |
Year Ended |
||||||||||||
|
December 31, |
December 31, |
||||||||||||
|
2013 |
2013 |
||||||||||||
|
2014 |
Predecessor |
2014 |
Predecessor |
||||||||||
|
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
||||||||||
|
($ in thousands) |
($ in thousands) |
||||||||||||
|
Reconciliation of net income (loss) to adjusted EBITDA: |
|||||||||||||
|
Net income (loss) |
$ 65,588 |
$ (35,042) |
$ 122,814 |
$ (29,838) |
|||||||||
|
Add/(Deduct): |
|||||||||||||
|
Interest expense, net |
7,935 |
8,985 |
29,082 |
30,310 |
|||||||||
|
Tax (benefit) expense |
3,503 |
(1,819) |
5,509 |
4,259 |
|||||||||
|
Depreciation and amortization |
5,167 |
4,044 |
17,625 |
16,515 |
|||||||||
|
EBITDA(3) |
$ 82,193 |
$ (23,832) |
$ 175,030 |
$ 21,246 |
|||||||||
|
Add: unrealized (gain) loss on inventory |
241 |
8,487 |
(11,070) |
4,188 |
|||||||||
|
Add: unrealized (gain) loss on natural gas transportation contracts |
(52,420) |
43,993 |
(58,694) |
55,745 |
|||||||||
|
Deduct: Bio-fuel excise tax credits |
– |
– |
– |
(5,021) |
|||||||||
|
Adjusted EBITDA(4) |
$ 30,014 |
$ 28,648 |
$ 105,266 |
$ 76,158 |
|||||||||
|
Three Months Ended |
Year Ended |
||||||||||||
|
December 31, |
December 31, |
||||||||||||
|
2013 |
2013 |
||||||||||||
|
2014 |
Predecessor |
2014 |
Predecessor |
||||||||||
|
(unaudited) |
Pro Forma(2)(unaudited) |
(unaudited) |
Pro Forma(2)(unaudited) |
||||||||||
|
($ in thousands) |
($ in thousands) |
||||||||||||
|
Reconciliation of net income (loss) to adjusted EBITDA: |
|||||||||||||
|
Net income (loss) |
$ 65,588 |
$ (33,977) |
$ 122,814 |
$ (20,771) |
|||||||||
|
Add/(Deduct): |
|||||||||||||
|
Interest expense, net |
7,935 |
8,690 |
29,082 |
27,475 |
|||||||||
|
Tax (benefit) expense |
3,503 |
(2,583) |
5,509 |
(1,975) |
|||||||||
|
Depreciation and amortization |
5,167 |
4,044 |
17,625 |
16,515 |
|||||||||
|
EBITDA(3) |
$ 82,193 |
$ (23,826) |
$ 175,030 |
$ 21,244 |
|||||||||
|
Add: unrealized (gain) loss on inventory |
241 |
8,487 |
(11,070) |
4,188 |
|||||||||
|
Add: unrealized (gain) loss on natural gas transportation contracts |
(52,420) |
43,993 |
(58,694) |
55,745 |
|||||||||
|
Deduct: Bio-fuel excise tax credits |
– |
– |
– |
(5,021) |
|||||||||
|
Adjusted EBITDA(4) |
$ 30,014 |
$ 28,654 |
$ 105,266 |
$ 76,156 |
|||||||||
|
1) On December 9, 2014, the Partnership acquired all of the equity interests in Kildair through the acquisition of the equity interests of Kildair’s parent Sprague Canadian Properties LLC. As the acquisition of Kildair by the Partnership represents a transfer of entities under common control, the Consolidated and Combined Financial Statements and related information presented herein have been recast by including the historical financial results of Kildair for all periods that were under common control. |
|||||||||||||
|
2) The unaudited pro forma information gives effect to certain pro forma adjustments as if they had occurred as of January 1, 2013. The adjustments are based upon available information and certain estimates and assumptions; therefore, actual adjustments will differ from the pro forma adjustments. Pro forma adjustments reflect the following: |
|||||||||||||
|
a) The pro forma adjustment for interest expense and deferred financing fees under the new credit agreement. The calculation is based on the monthly average working capital and acquisition facility multiplied by the decreases in the borrowing rate of 0.50% for borrowings under the working capital facility, less the increase of commitment fees due to the increased size of the facility. |
|||||||||||||
|
b) The elimination of corporate overhead charges from the Parent offset by increases in incentive compensation. |
|||||||||||||
|
c) The adjustments to reflect the conversion of the Predecessor to a partnership resulting in the elimination of all U.S. federal income taxes, as well as an adjustment of income taxes in certain state jurisdictions in which the partnership operates, and to record estimated taxes for the activities conducted by the Partnership at the applicable state statutory rates. |
|||||||||||||
|
3) EBITDA represents net income before interest, income taxes, depreciation and amortization. |
|||||||||||||
|
4) Adjusted EBITDA represents EBITDA increased by unrealized hedging losses and decreased by unrealized hedging gains, in each case with respect to refined products and natural gas inventory and natural gas transportation contracts, and adjusted for bio-fuel excise tax credits. |
|||||||||||||
|
Sprague Resources LP |
|||||||||||||
|
Pro Forma Reconciliation of Adjusted EBITDA to Distributable Cash Flow |
|||||||||||||
|
(Including Kildair(1)) |
|||||||||||||
|
Three Months and Year Ended December 31, 2014 and 2013 |
|||||||||||||
|
Three Months Ended |
Year Ended |
||||||||||||
|
December 31, |
December 31, |
||||||||||||
|
2013 |
2013 |
||||||||||||
|
2014 |
Predecessor |
2014 |
Predecessor |
||||||||||
|
(unaudited) |
Pro Forma(2)(unaudited) |
(unaudited) |
Pro Forma(2)(unaudited) |
||||||||||
|
($ in thousands) |
($ in thousands) |
||||||||||||
|
Reconciliation of adjusted EBITDA to distributable cash flow: |
|||||||||||||
|
Adjusted EBITDA(3) |
$ 30,014 |
$ 28,654 |
$ 105,266 |
$ 76,156 |
|||||||||
|
Add/(Deduct): |
|||||||||||||
|
Cash interest expense, net |
(6,687) |
(7,362) |
(24,265) |
(24,431) |
|||||||||
|
Cash taxes |
(1,350) |
(1,220) |
(3,042) |
(6,156) |
|||||||||
|
Maintenance capital expenditures |
(4,231) |
(2,971) |
(8,290) |
(7,680) |
|||||||||
|
Estimated incremental selling, general and administrativeexpense of being a publicly traded partnership |
|||||||||||||
|
– |
(172) |
– |
(1,716) |
||||||||||
|
Elimination of expense relating to incentive compensationand directors fees expected to be paid in common units |
|||||||||||||
|
2,915 |
761 |
8,182 |
1,975 |
||||||||||
|
Other |
4,711 |
7 |
6,102 |
609 |
|||||||||
|
Eliminate the effects of Kildair(4) |
(4,206) |
476 |
(9,056) |
1,306 |
|||||||||
|
Distributable cash flow |
$ 21,166 |
$ 18,173 |
$ 74,897 |
$ 40,063 |
|||||||||
|
1) On December 9, 2014, the Partnership acquired all of the equity interests in Kildair through the acquisition of the equity interests of Kildair’s parent Sprague Canadian Properties LLC. As the acquisition of Kildair by the Partnership represents a transfer of entities under common control, the Consolidated and Combined Financial Statements and related information presented herein have been recast by including the historical financial results of Kildair for all periods that were under common control. |
|||||||||||||
|
2) The unaudited pro forma information gives effect to certain pro forma adjustments as if they had occurred as of January 1, 2013. The adjustments are based upon available information and certain estimates and assumptions; therefore, actual adjustments will differ from the pro forma adjustments. Pro forma adjustments reflect the following: |
|||||||||||||
|
a) The pro forma adjustment for interest expense and deferred financing fees under the new credit agreement. The calculation is based on the monthly average working capital and acquisition facility multiplied by the decreases in the borrowing rate of 0.50% for borrowings under the working capital facility, less the increase of commitment fees due to the increased size of the facility. |
|||||||||||||
|
b) The elimination of corporate overhead charges from the Parent offset by increases in incentive compensation. |
|||||||||||||
|
c) The adjustments to reflect the conversion of the Predecessor to a partnership resulting in the elimination of all U.S. federal income taxes, as well as an adjustment of income taxes in certain state jurisdictions in which the partnership operates, and to record estimated taxes for the activities conducted by the Partnership at the applicable state statutory rates. |
|||||||||||||
|
3) Adjusted EBITDA represents EBITDA increased by unrealized hedging losses and decreased by unrealized hedging gains, in each case with respect to refined products and natural gas inventory and natural gas transportation contracts, and adjusted for bio-fuel excise tax credits. |
|||||||||||||
|
4) To report distributable cash flow excluding Kildair for the periods that were under common control and prior to the Kildair acquisition on December 9, 2014. Important disclosures: The information provided herein is believed to be reliable; however, EnerCom, Inc. makes no representation or warranty as to its completeness or accuracy. EnerCom’s conclusions are based upon information gathered from sources deemed to be reliable. This note is not intended as an offer or solicitation for the purchase or sale of any security or financial instrument of any company mentioned in this note. This note was prepared for general circulation and does not provide investment recommendations specific to individual investors. All readers of the note must make their own investment decisions based upon their specific investment objectives and financial situation utilizing their own financial advisors as they deem necessary. Investors should consider a company’s entire financial and operational structure in making any investment decisions. Past performance of any company discussed in this note should not be taken as an indication or guarantee of future results. EnerCom is a multi-disciplined management consulting services firm that regularly intends to seek business, or currently may be undertaking business, with companies covered on Oil & Gas 360®, and thereby seeks to receive compensation from these companies for its services. In addition, EnerCom, or its principals or employees, may have an economic interest in any of these companies. As a result, readers of EnerCom’s Oil & Gas 360® should be aware that the firm may have a conflict of interest that could affect the objectivity of this note. The company or companies covered in this note did not review the note prior to publication. |
|||||||||||||
