UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2016
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-14129
STAR GAS PARTNERS, L.P.
(Exact name of registrants as specified in its charters)
Delaware | 06-1437793 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
9 West Broad Street, Suite 310 Stamford, Connecticut |
06902 | |
(Address of principal executive office) |
(203) 328-7310
(Registrants telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrants are large accelerated filers, accelerated filers, non-accelerated filers or smaller reporting companies. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | ¨ | Accelerated filer | x | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrants are shell companies (as defined in Rule 12b-2 of the Act). Yes ¨ No x
At July 31, 2016, the registrant had 57,187,832 Common Units outstanding.
STAR GAS PARTNERS, L.P. AND SUBSIDIARIES
2
Item 1. | Condensed Consolidated Financial Statements |
STAR GAS PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, | September 30, | |||||||
(in thousands) |
2016 | 2015 | ||||||
(unaudited) | ||||||||
ASSETS |
|
|||||||
Current assets |
|
|||||||
Cash and cash equivalents |
$ | 171,156 | $ | 100,508 | ||||
Receivables, net of allowance of $5,589 and $6,713, respectively |
87,977 | 89,230 | ||||||
Inventories |
42,451 | 55,671 | ||||||
Fair asset value of derivative instruments |
4,260 | 935 | ||||||
Current deferred tax assets, net |
37,460 | 37,832 | ||||||
Prepaid expenses and other current assets |
24,183 | 25,135 | ||||||
|
|
|
|
|||||
Total current assets |
367,487 | 309,311 | ||||||
|
|
|
|
|||||
Property and equipment, net |
68,339 | 68,123 | ||||||
Goodwill |
212,676 | 211,045 | ||||||
Intangibles, net |
101,006 | 107,317 | ||||||
Deferred charges and other assets, net |
12,521 | 11,236 | ||||||
|
|
|
|
|||||
Total assets |
$ | 762,029 | $ | 707,032 | ||||
|
|
|
|
|||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ | 22,680 | $ | 25,322 | ||||
Fair liability value of derivative instruments |
927 | 12,819 | ||||||
Current maturities of long-term debt |
15,000 | 10,000 | ||||||
Accrued expenses and other current liabilities |
122,932 | 107,745 | ||||||
Unearned service contract revenue |
46,088 | 44,419 | ||||||
Customer credit balances |
76,405 | 78,207 | ||||||
|
|
|
|
|||||
Total current liabilities |
284,032 | 278,512 | ||||||
|
|
|
|
|||||
Long-term debt |
80,000 | 90,000 | ||||||
Long-term deferred tax liabilities, net |
35,253 | 21,524 | ||||||
Other long-term liabilities |
25,492 | 27,110 | ||||||
Partners capital |
||||||||
Common unitholders |
358,928 | 312,713 | ||||||
General partner |
(273 | ) | (283 | ) | ||||
Accumulated other comprehensive loss, net of taxes |
(21,403 | ) | (22,544 | ) | ||||
|
|
|
|
|||||
Total partners capital |
337,252 | 289,886 | ||||||
|
|
|
|
|||||
Total liabilities and partners capital |
$ | 762,029 | $ | 707,032 | ||||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
3
STAR GAS PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three Months Ended | Nine Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(in thousands, except per unit data - unaudited) |
2016 | 2015 | 2016 | 2015 | ||||||||||||
Sales: |
||||||||||||||||
Product |
$ | 156,229 | $ | 184,891 | $ | 813,519 | $ | 1,325,907 | ||||||||
Installations and services |
61,965 | 60,713 | 185,755 | 181,223 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total sales |
218,194 | 245,604 | 999,274 | 1,507,130 | ||||||||||||
Cost and expenses: |
||||||||||||||||
Cost of product |
103,568 | 133,053 | 473,534 | 905,117 | ||||||||||||
Cost of installations and services |
53,272 | 52,786 | 175,042 | 173,831 | ||||||||||||
(Increase) decrease in the fair value of derivative instruments |
(11,283 | ) | (5,415 | ) | (20,071 | ) | (9,756 | ) | ||||||||
Delivery and branch expenses |
64,052 | 64,575 | 218,755 | 249,516 | ||||||||||||
Depreciation and amortization expenses |
6,468 | 6,204 | 19,959 | 18,579 | ||||||||||||
General and administrative expenses |
6,017 | 6,173 | 17,525 | 19,090 | ||||||||||||
Finance charge income |
(945 | ) | (1,699 | ) | (2,480 | ) | (4,042 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss) |
(2,955 | ) | (10,073 | ) | 117,010 | 154,795 | ||||||||||
Interest expense, net |
(1,731 | ) | (3,491 | ) | (5,481 | ) | (10,767 | ) | ||||||||
Amortization of debt issuance costs |
(307 | ) | (406 | ) | (934 | ) | (1,209 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
(4,993 | ) | (13,970 | ) | 110,595 | 142,819 | ||||||||||
Income tax expense (benefit) |
(1,755 | ) | (5,611 | ) | 46,566 | 59,937 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | (3,238 | ) | $ | (8,359 | ) | $ | 64,029 | $ | 82,882 | ||||||
General Partners interest in net income (loss) |
(19 | ) | (47 | ) | 362 | 469 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Limited Partners interest in net income (loss) |
$ | (3,219 | ) | $ | (8,312 | ) | $ | 63,667 | $ | 82,413 | ||||||
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic and diluted income (loss) per Limited Partner Unit (1): |
$ | (0.06 | ) | $ | (0.15 | ) | $ | 0.95 | $ | 1.21 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of Limited Partner units outstanding: |
||||||||||||||||
Basic and Diluted |
57,188 | 57,282 | 57,237 | 57,286 | ||||||||||||
|
|
|
|
|
|
|
|
(1) | See Note 13 Earnings Per Limited Partner Unit. |
See accompanying notes to condensed consolidated financial statements.
4
STAR GAS PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Three Months Ended June 30, |
Nine Months Ended June 30, |
|||||||||||||||
(in thousands - unaudited) |
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income (loss) |
$ | (3,238 | ) | $ | (8,359 | ) | $ | 64,029 | $ | 82,882 | ||||||
Other comprehensive income: |
||||||||||||||||
Unrealized gain on pension plan obligation (1) |
647 | 556 | 1,943 | 1,670 | ||||||||||||
Tax effect of unrealized gain on pension plan |
(267 | ) | (230 | ) | (802 | ) | (689 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive income |
380 | 326 | 1,141 | 981 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total comprehensive income (loss) |
$ | (2,858 | ) | $ | (8,033 | ) | $ | 65,170 | $ | 83,863 | ||||||
|
|
|
|
|
|
|
|
(1) | This item is included in the computation of net periodic pension cost. |
See accompanying notes to condensed consolidated financial statements.
5
STAR GAS PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF PARTNERS CAPITAL
Number of Units | Accum. Other | Total | ||||||||||||||||||||||
(in thousands - unaudited) |
Common | General Partner |
Common | General Partner |
Comprehensive Income (Loss) |
Partners Capital |
||||||||||||||||||
Balance as of September 30, 2015 |
57,282 | 326 | $ | 312,713 | $ | (283 | ) | $ | (22,544 | ) | $ | 289,886 | ||||||||||||
Net income |
| | 63,667 | 362 | | 64,029 | ||||||||||||||||||
Unrealized gain on pension plan obligation |
| | | | 1,943 | 1,943 | ||||||||||||||||||
Tax effect of unrealized gain on pension plan |
| | | | (802 | ) | (802 | ) | ||||||||||||||||
Distributions |
| | (16,745 | ) | (352 | ) | | (17,097 | ) | |||||||||||||||
Retirement of units (1) |
(95 | ) | | (707 | ) | | | (707 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Balance as of June 30, 2016 (unaudited) |
57,187 | 326 | $ | 358,928 | $ | (273 | ) | $ | (21,403 | ) | $ | 337,252 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See Note 3 - Common Unit Repurchase and Retirement. |
See accompanying notes to condensed consolidated financial statements.
6
STAR GAS PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Nine Months Ended June 30, |
||||||||
(in thousands - unaudited) |
2016 | 2015 | ||||||
Cash flows provided by (used in) operating activities: |
||||||||
Net income |
$ | 64,029 | $ | 82,882 | ||||
Adjustment to reconcile net income to net cash provided by (used in) operating activities: |
||||||||
(Increase) decrease in fair value of derivative instruments |
(20,071 | ) | (9,756 | ) | ||||
Depreciation and amortization |
20,893 | 19,788 | ||||||
Provision for losses on accounts receivable |
(140 | ) | 5,062 | |||||
Change in deferred taxes |
13,299 | 8,598 | ||||||
Changes in operating assets and liabilities: |
||||||||
(Increase) decrease in receivables |
647 | (17,730 | ) | |||||
Decrease in inventories |
13,402 | 12,691 | ||||||
Decrease in other assets |
968 | 1,759 | ||||||
Decrease in accounts payable |
(2,173 | ) | (6,984 | ) | ||||
Decrease in customer credit balances |
(2,026 | ) | (26,595 | ) | ||||
Increase in other current and long-term liabilities |
21,357 | 26,456 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
110,185 | 96,171 | ||||||
|
|
|
|
|||||
Cash flows provided by (used in) investing activities: |
||||||||
Capital expenditures |
(7,230 | ) | (5,227 | ) | ||||
Proceeds from sales of fixed assets |
303 | 212 | ||||||
Acquisitions |
(8,829 | ) | (1,069 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(15,756 | ) | (6,084 | ) | ||||
|
|
|
|
|||||
Cash flows provided by (used in) financing activities: |
||||||||
Revolving credit facility borrowings |
| 12,296 | ||||||
Revolving credit facility repayments |
| (12,296 | ) | |||||
Repayment of term loan |
(5,000 | ) | | |||||
Distributions |
(17,097 | ) | (15,747 | ) | ||||
Unit repurchases |
(707 | ) | (691 | ) | ||||
Customer retainage payments |
(680 | ) | | |||||
Payments of debt issuance costs |
(297 | ) | | |||||
|
|
|
|
|||||
Net cash used in financing activities |
(23,781 | ) | (16,438 | ) | ||||
|
|
|
|
|||||
Net increase in cash and cash equivalents |
70,648 | 73,649 | ||||||
Cash and cash equivalents at beginning of period |
100,508 | 48,999 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 171,156 | $ | 122,648 | ||||
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
7
STAR GAS PARTNERS, L.P. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
1) Partnership Organization
Star Gas Partners, L.P. (Star Gas Partners, the Partnership, we, us, or our) is a full service provider specializing in the sale of home heating products and services to residential and commercial customers. The Partnership also services and sells heating and air conditioning equipment to its home heating oil and propane customers and to a lesser extent, provides these offerings to customers outside of our home heating oil and propane customer base. In certain of our marketing areas, we provide home security and plumbing services primarily to our home heating oil and propane customer base. We also sell diesel fuel, gasoline and home heating oil on a delivery only basis. These products and services are offered through our home heating oil and propane locations. The Partnership has one reportable segment for accounting purposes. We are the nations largest retail distributor of home heating oil based upon sales volume. Including our propane locations, we serve customers in the more northern and eastern states within the Northeast, Central and Southeast U.S. regions.
The Partnership is organized as follows:
| The Partnership is a master limited partnership, which as of June 30, 2016, had outstanding 57.2 million Common Units (NYSE: SGU), representing 99.43% limited partner interest in Star Gas Partners, and 0.3 million general partner units, representing 0.57% general partner interest in Star Gas Partners. The general partner of the Partnership is Kestrel Heat, LLC, a Delaware limited liability company (Kestrel Heat or the general partner). The Board of Directors of Kestrel Heat (the Board) is appointed by its sole member, Kestrel Energy Partners, LLC, a Delaware limited liability company (Kestrel). |
| The Partnership owns 100% of Star Acquisitions, Inc., a Minnesota corporation (SA), that owns 100% of Petro Holdings, Inc., a Minnesota corporation (Petro). SA and its subsidiaries are subject to Federal and state corporate income taxes. The Partnerships operations are conducted through Petro and its subsidiaries. Petro is primarily a Northeast, Central and Southeast region retail distributor of home heating oil and propane that as of June 30, 2016, served approximately 446,000 full-service residential and commercial home heating oil and propane customers. Petro also sold diesel fuel, gasoline and home heating oil to approximately 74,000 customers on a delivery only basis. In addition, Petro installed, maintained, and repaired heating and air conditioning equipment for its customers and provided ancillary home services, including home security and plumbing, to approximately 26,000 customers. |
| Petroleum Heat and Power Co., Inc., a Minnesota corporation (PH&P) is a 100% owned subsidiary of the Partnership. PH&P is the borrower and the Partnership is the guarantor of the third amended and restated credit agreements five-year senior secured term loan and the $300 million ($450 million during the heating season of December through April of each year) revolving credit facility, both due July 30, 2020 (See Note 9Long-Term Debt and Bank Facility Borrowings). |
2) Summary of Significant Accounting Policies
Basis of Presentation
The Consolidated Financial Statements include the accounts of Star Gas Partners and its subsidiaries. All material inter-company items and transactions have been eliminated in consolidation.
The financial information included herein is unaudited; however, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for the fair statement of financial condition and results for the interim periods. Due to the seasonal nature of the Partnerships business, the results of operations and cash flows for the nine month period ended June 30, 2016, are not necessarily indicative of the results to be expected for the full year.
These interim financial statements of the Partnership have been prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP) for interim financial information and Rule 10-01 of Regulation S-X of the U.S. Securities and Exchange Commission and should be read in conjunction with the financial statements included in the Partnerships Annual Report on Form 10-K for the year ended September 30, 2015.
Comprehensive Income (Loss)
Comprehensive income (loss) is comprised of net income (loss) and other comprehensive income (loss). Other comprehensive income (loss) consists of the unrealized gain (loss) amortization on the Partnerships pension plan obligation for its two frozen defined benefit pension plans and the corresponding tax effect.
8
Weather Hedge Contract
To partially mitigate the adverse effect of warm weather on cash flows, the Partnership has used weather hedge contracts for a number of years. Weather hedge contracts are recorded in accordance with the intrinsic value method defined by the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 815-45-15 Derivatives and Hedging, Weather Derivatives. The premium paid is included in the caption Prepaid Expenses and Other Current Assets in the accompanying balance sheets and amortized over the life of the contract, with the intrinsic value method applied at each interim period.
For fiscal years 2016 and 2017 the Partnership has a weather hedge contract with Swiss Re under which the Partnership is entitled to receive a payment of $35,000 per heating degree-day shortfall, when the accumulated number of heating degree-days in the entire hedge period is less than approximately 92.5% of the ten year average, the Payment Threshold as defined in the contract. The hedge covers the five month period from November 1, through March 31, taken as a whole, and has a maximum payout of $12.5 million for each respective fiscal year. Based on the degree-day shortfall experienced during the most recent five month hedge period, the Partnership received $12.5 million from Swiss Re in April 2016. The amount is included as a reduction to delivery and branch expenses and was recorded as of December 31, 2015.
New England Teamsters and Trucking Industry Pension Fund (the NETTI Fund) Liability
As of June 30, 2016, we had $0.2 million and $17.5 million included in the captions Accrued Expenses and Other Current Liabilities and Other Long-Term Liabilities, respectively, on our condensed consolidated balance sheet representing the remaining balance of the NETTI Fund withdrawal liability. Based on the borrowing rates currently available to the Partnership for long-term financing of a similar maturity, the fair value of the NETTI Fund withdrawal liability as of June 30, 2016 was $18.4 million. We utilized Level 2 inputs in the fair value hierarchy of valuation techniques to determine the fair value of this liability.
Recent Accounting Pronouncements
In May 2014, the FASB issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. This ASU will replace the latest revenue recognition guidance in GAAP when it becomes effective. This new guidance is effective for our annual reporting period beginning in the first quarter of fiscal 2019, with early adoption permitted beginning in the first quarter of fiscal 2018. The standard permits the use of either the retrospective or cumulative effect transition method. The Partnership is evaluating the effect that ASU No. 2014-09 will have on its consolidated financial statements and related disclosures. The Partnership has not yet selected a transition method nor has it determined the timing of adoption.
In April 2015, the FASB issued ASU No. 2015-03, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. The update requires debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of the related debt liability instead of being presented as an asset. The update requires retrospective application and represents a change in accounting principle. The update is effective for our annual reporting period beginning in the first quarter of fiscal 2017, with early adoption permitted. The impact of ASU No. 2015-03 will be limited to the presentation of debt issuance cost on our balance sheet.
In July 2015, the FASB issued ASU No. 2015-11, Simplifying the Measurement of Inventory. The update changes the measurement principle for inventory from the lower of cost or market to the lower of cost and net realizable value. This new guidance is effective for our annual reporting period beginning in the first quarter of fiscal 2018, with early adoption permitted. The Partnership does not expect ASU No. 2015-11 to have a material impact on its consolidated financial statements and related disclosures.
In September 2015, the FASB issued ASU No. 2015-16, Simplifying the Accounting for Measurement-Period Adjustments, which requires an acquiring entity to recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The acquiring entity is required to record, in the same periods financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, the acquiring entity is to present separately on the face of its income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods as if the adjustment to the provisional amounts had been recognized as of the acquisition date. This new guidance is effective for our annual reporting period beginning in the first quarter of fiscal 2017. The Partnership does not expect ASU No. 2015-16 to have a material impact on its consolidated financial statements and related disclosures.
9
In November 2015, FASB issued ASU No. 2015-17, Income Taxes - Balance Sheet Classification of Deferred Taxes, which eliminates the requirement for companies to present deferred tax assets and liabilities as current and non-current in a classified balance sheet. Instead, companies will be required to classify all deferred tax assets and liabilities as non-current. This new guidance is effective for our annual reporting period beginning in the first quarter of fiscal 2018, with early adoption permitted. The standard permits the use of either the prospective or retrospective transition method. The Partnership is evaluating the effect that ASU No. 2015-17 will have on its consolidated financial statements and related disclosures, but has not yet selected a transition method or determined the timing of adoption.
In February 2016, the FASB issued ASU No. 2016-02, Leases. The update requires all leases with a term greater than twelve months to be recognized on the balance sheet through a right-of-use asset and a lease liability and the disclosure of key information pertaining to leasing arrangements. This new guidance is effective for our annual reporting period beginning in the first quarter of fiscal 2020, with early adoption permitted. The Partnership is evaluating the effect that ASU No. 2016-02 will have on its consolidated financial statements and related disclosures, but has not yet selected a transition method or determined the timing of adoption.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments Credit Losses. The update broadens the information that an entity should consider in developing expected credit loss estimates, eliminates the probable initial recognition threshold, and allows for the immediate recognition of the full amount of expected credit losses. This new guidance is effective for our annual reporting period beginning in the first quarter of fiscal 2021, with early adoption permitted in the first quarter of fiscal 2020. The Partnership is evaluating the effect that ASU No. 2016-13 will have on its consolidated financial statements and related disclosures, but has not yet determined the timing of adoption.
3) Common Unit Repurchase and Retirement
In July 2012, the Board authorized the repurchase of up to 3.0 million of the Partnerships Common Units (Plan III). In July 2013, the Board authorized the repurchase of an additional 1.9 million Common Units under Plan III. The authorized Common Unit repurchases may be made from time to time in the open market, in privately negotiated transactions or in such other manner deemed appropriate by management. There is no guarantee of the exact number of units that will be purchased under the program and the Partnership may discontinue purchases at any time. The program does not have a time limit. The Board may also approve additional purchases of units from time to time in private transactions. The Partnerships repurchase activities take into account SEC safe harbor rules and guidance for issuer repurchases. All of the Common Units purchased in the repurchase program will be retired.
Under the Partnerships third amended and restated credit agreement dated July 30, 2015, in order to repurchase Common Units we must maintain Availability (as defined in the amended and restated credit agreement) of $45 million, 15.0% of the facility size of $300 million (assuming the non-seasonal aggregate commitment is in effect) on a historical pro forma and forward-looking basis, and a fixed charge coverage ratio of not less than 1.15 measured as of the date of repurchase. The Partnership was in compliance with this covenant for all unit repurchases made during the nine months ended June 30, 2016.
10
The following table shows repurchases under Plan III.
(in thousands, except per unit amounts) |
Total Number of Units Purchased (a) |
Average Price Paid per Unit (b) |
Maximum Number of Units that May Yet Be Purchased |
|||||||||
Plan III - Number of units authorized |
4,894 | |||||||||||
Private transaction - Number of units authorized |
1,150 | |||||||||||
|
|
|||||||||||
6,044 | ||||||||||||
|
|
|
|
|||||||||
Plan III - Fiscal years 2012 to 2015 total (c) |
3,742 | $ | 4.72 | 2,302 | ||||||||
|
|
|
|
|||||||||
Plan III - First quarter fiscal year 2016 total |
3 | $ | 7.02 | 2,299 | ||||||||
Plan III - Second quarter fiscal year 2016 total |
92 | $ | 7.49 | 2,207 | ||||||||
Plan III - Third quarter fiscal year 2016 total |
| $ | | 2,207 | ||||||||
|
|
|
|
|||||||||
Plan III - Nine months fiscal year 2016 total |
95 | $ | 7.48 | 2,207 | ||||||||
|
|
|
|
(a) | Units were repurchased as part of a publicly announced program, except as noted in a private transaction. |
(b) | Amounts include repurchase costs. |
(c) | Includes 1.4 million common units acquired in a private transaction. |
4) Derivatives and HedgingDisclosures and Fair Value Measurements
FASB ASC 815-10-05 Derivatives and Hedging, established accounting and reporting standards requiring that derivative instruments be recorded at fair value and included in the consolidated balance sheet as assets or liabilities, along with qualitative disclosures regarding the derivative activity. The Partnership uses derivative instruments such as futures, options and swap agreements in order to mitigate exposure to market risk associated with the purchase of home heating oil for price-protected customers, physical inventory on hand, inventory in transit, priced purchase commitments and internal fuel usage. The Partnership has elected not to designate its derivative instruments as hedging derivatives, but rather as economic hedges whose change in fair value is recognized in its statement of operations in the line item (increase) decrease in the fair value of derivative instruments. Depending on the risk being economically hedged, realized gains and losses are recorded in cost of product, cost of installations and services, or delivery and branch expenses.
As of June 30, 2016, to hedge a substantial majority of the purchase price associated with heating oil gallons anticipated to be sold to its price-protected customers, the Partnership held the following derivative instruments that settle in future months to match anticipated sales: 6.6 million gallons of swap contracts, 4.5 million gallons of call options, 4.1 million gallons of put options, and 60.0 million net gallons of synthetic call options. To hedge the inter-month differentials for its price-protected customers, its physical inventory on hand and inventory in transit, the Partnership, as of June 30, 2016, had 1.1 million gallons of long swap contracts, 54.0 million gallons of long future contracts, and 70.1 million gallons of short future contracts that settle in future months. In addition to the above, to lock-in the differential between high sulfur home heating oil and ultra low sulfur diesel, the Partnership as of June 30, 2016, had 0.7 million gallons of spread contracts (simultaneous long and short positions). To hedge its internal fuel usage and other related activities for fiscal 2016, the Partnership, as of June 30, 2016, had 5.9 million gallons of swap contracts that settle in future months.
As of June 30, 2015, to hedge a substantial majority of the purchase price associated with heating oil gallons anticipated to be sold to its price-protected customers, the Partnership held the following derivative instruments that settle in future months to match anticipated sales: 5.2 million gallons of swap contracts, 4.4 million gallons of call options, 2.7 million gallons of put options, and 60.2 million net gallons of synthetic call options. To hedge the inter-month differentials for its price-protected customers, its physical inventory on hand and inventory in transit, the Partnership, as of June 30, 2015, had 7.0 million gallons of long future contracts, and 21.8 million gallons of short future contracts that settle in future months. To hedge its internal fuel usage and other related activities for the remainder of fiscal 2015 and for fiscal 2016, the Partnership, as of June 30, 2015, had 3.0 million gallons of swap contracts that settle in future months.
11
The Partnerships derivative instruments are with the following counterparties: Bank of America, N.A., Bank of Montreal, Cargill, Inc., Citibank, N.A., JPMorgan Chase Bank, N.A., Key Bank, N.A., Munich Re Trading LLC, Regions Financial Corporation, Societe Generale, and Wells Fargo Bank, N.A. The Partnership assesses counterparty credit risk and considers it to be low. We maintain master netting arrangements that allow for the non-conditional offsetting of amounts receivable and payable with counterparties to help manage our risks and record derivative positions on a net basis. The Partnership generally does not receive cash collateral from its counterparties and does not restrict the use of cash collateral it maintains at counterparties. At June 30, 2016, the aggregate cash posted as collateral in the normal course of business at counterparties was $3.1 million ($3.1 million recorded in prepaid expenses and other current assets). Positions with counterparties who are also parties to our credit agreement are collateralized under that facility. As of June 30, 2016, $0.1 million of hedge positions and payable amounts were secured under the credit facility.
FASB ASC 820-10 Fair Value Measurements and Disclosures, established a three-tier fair value hierarchy, which classified the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. The Partnerships Level 1 derivative assets and liabilities represent the fair value of commodity contracts used in its hedging activities that are identical and traded in active markets. The Partnerships Level 2 derivative assets and liabilities represent the fair value of commodity contracts used in its hedging activities that are valued using either directly or indirectly observable inputs, whose nature, risk and class are similar. No significant transfers of assets or liabilities have been made into and out of the Level 1 or Level 2 tiers. All derivative instruments were non-trading positions and were either a Level 1 or Level 2 instrument. The Partnership had no Level 3 derivative instruments. The fair market value of our Level 1 and Level 2 derivative assets and liabilities are calculated by our counter-parties and are independently validated by the Partnership. The Partnerships calculations are, for Level 1 derivative assets and liabilities, based on the published New York Mercantile Exchange (NYMEX) market prices for the commodity contracts open at the end of the period. For Level 2 derivative assets and liabilities the calculations performed by the Partnership are based on a combination of the NYMEX published market prices and other inputs, including such factors as present value, volatility and duration.
12
The Partnership had no assets or liabilities that are measured at fair value on a nonrecurring basis subsequent to their initial recognition. The Partnerships financial assets and liabilities measured at fair value on a recurring basis are listed on the following table.
(In thousands) | Fair Value Measurements at Reporting Date Using: | |||||||||||||
Derivatives Not Designated as Hedging Instruments |
Quoted Prices in Active Markets for |
Significant Other Observable Inputs |
||||||||||||
Under FASB ASC 815-10 |
Balance Sheet Location |
Total | Level 1 | Level 2 | ||||||||||
Asset Derivatives at June 30, 2016 |
||||||||||||||
Commodity contracts |
Fair asset and fair liability value of derivative instruments |
$ | 12,309 | $ | 2,533 | $ | 9,776 | |||||||
Commodity contracts |
Long-term derivative assets included in the deferred charges and other assets, net, and in the other long-term liabilities balances |
1,411 | 447 | 964 | ||||||||||
|
|
|
|
|
|
|||||||||
Commodity contract assets at June 30, 2016 |
$ | 13,720 | $ | 2,980 | $ | 10,740 | ||||||||
|
|
|
|
|
|
|||||||||
Liability Derivatives at June 30, 2016 |
||||||||||||||
Commodity contracts |
Fair liability and fair asset value of derivative instruments |
$ | | |||||||||||
Commodity contracts |
Cash collateral |
(8,976 | ) | (3,258 | ) | (5,718 | ) | |||||||
Commodity contracts |
Long-term derivative liabilities included in the other long-term liabilities, and the deferred charges and other assets, net, balances |
(535 | ) | (444 | ) | (91 | ) | |||||||
|
|
|
|
|
|
|||||||||
Commodity contract liabilities at June 30, 2016 |
$ | (9,511 | ) | $ | (3,702 | ) | $ | (5,809 | ) | |||||
|
|
|
|
|
|
|||||||||
Asset Derivatives at September 30, 2015 |
||||||||||||||
Commodity contracts |
Fair asset and fair liability value of derivative instruments |
$ | 26,628 | $ | 930 | $ | 25,698 | |||||||
Commodity contracts |
Long-term derivative assets included in the other long-term liabilities balance |
4,975 | 2,017 | 2,958 | ||||||||||
|
|
|
|
|
|
|||||||||
Commodity contract assets at September 30, 2015 |
$ | 31,603 | $ | 2,947 | $ | 28,656 | ||||||||
|
|
|
|
|
|
|||||||||
Liability Derivatives at September 30, 2015 |
||||||||||||||
Commodity contracts |
Fair liability and fair asset value of derivative instruments |
$ | (41,270 | ) | $ | | $ | (41,270 | ) | |||||
Commodity contracts |
Cash collateral |
2,758 | 2,758 | | ||||||||||
Commodity contracts |
Long-term derivative liabilities included in the other long-term liabilities balance |
(5,977 | ) | (2,038 | ) | (3,939 | ) | |||||||
|
|
|
|
|
|
|||||||||
Commodity contract liabilities at September 30, 2015 |
$ | (44,489 | ) | $ | 720 | $ | (45,209 | ) | ||||||
|
|
|
|
|
|
13
The Partnerships derivative assets (liabilities) offset by counterparty and subject to an enforceable master netting arrangement are listed on the following table.
(In thousands) | Gross Amounts Not Offset in the Statement of Financial Position |
|||||||||||||||||||||||
Offsetting of Financial Assets (Liabilities) and Derivative Assets (Liabilities) |
Gross Assets Recognized |
Gross Liabilities Offset in the Statement of Financial Position |
Net Assets (Liabilities) Presented in the Statement of Financial Position |
Financial Instruments |
Cash Collateral Received |
Net Amount |
||||||||||||||||||
Fair asset value of derivative instruments |
$ | 6,754 | $ | (2,494 | ) | $ | 4,260 | $ | | $ | | $ | 4,260 | |||||||||||
Long-term derivative assets included in deferred charges and other assets, net |
1,401 | (523 | ) | 878 | | | 878 | |||||||||||||||||
Fair liability value of derivative instruments |
5,555 | (6,482 | ) | (927 | ) | | | (927 | ) | |||||||||||||||
Long-term derivative liabilities included in other long-term liabilities, net |
10 | (12 | ) | (2 | ) | | (2 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total at June 30, 2016 |
$ | 13,720 | $ | (9,511 | ) | $ | 4,209 | $ | | $ | | $ | 4,209 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Fair asset value of derivative instruments |
$ | 935 | $ | | $ | 935 | $ | | $ | | $ | 935 | ||||||||||||
Fair liability value of derivative instruments |
25,693 | (38,512 | ) | (12,819 | ) | | | (12,819 | ) | |||||||||||||||
Long-term derivative liabilities included in other long-term liabilities, net |
4,975 | (5,977 | ) | (1,002 | ) | (1,002 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total at September 30, 2015 |
$ | 31,603 | $ | (44,489 | ) | $ | (12,886 | ) | $ | | $ | | $ | (12,886 | ) | |||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) | ||||||||||||||||||
The Effect of Derivative Instruments on the Statement of Operations |
||||||||||||||||||
Amount of (Gain) or Loss Recognized | ||||||||||||||||||
Derivatives Not Designated as Hedging Instruments Under |
Location of (Gain) or Loss Recognized in Income on Derivative |
Three Months Ended June 30, 2016 |
Three Months Ended June 30, 2015 |
Nine Months Ended June 30, 2016 |
Nine Months Ended June 30, 2015 |
|||||||||||||
Closed Positions |
||||||||||||||||||
Commodity contracts |
Cost of product (a) | $ | 8,177 | $ | 6,599 | $ | 16,978 | $ | 17,115 | |||||||||
Commodity contracts |
Cost of installations and service (a) | $ | 72 | $ | 280 | $ | 848 | $ | 1,625 | |||||||||
Commodity contracts |
Delivery and branch expenses (a) | $ | 150 | $ | 251 | $ | 1,029 | $ | 1,716 | |||||||||
Closed Positions |
||||||||||||||||||
Commodity contracts |
(Increase) / decrease in the fair value of derivative instruments | $ | (11,283 | ) | $ | (5,415 | ) | $ | (20,071 | ) | $ | (9,756 | ) |
(a) | Represents realized closed positions and includes the cost of options as they expire. |
14
5) Inventories
The Partnerships product inventories are stated at the lower of cost or market computed on the weighted average cost method. All other inventories, representing parts and equipment are stated at the lower of cost or market using the FIFO method. The components of inventory were as follows (in thousands):
June 30, 2016 | September 30, 2015 | |||||||
Product |
$ | 22,154 | $ | 35,599 | ||||
Parts and equipment |
20,297 | 20,072 | ||||||
|
|
|
|
|||||
Total inventory |
$ | 42,451 | $ | 55,671 | ||||
|
|
|
|
6) Property and Equipment
Property and equipment are stated at cost. Depreciation is computed over the estimated useful lives of the depreciable assets using the straight-line method (in thousands):
June 30, 2016 | September 30, 2015 | |||||||
Property and equipment |
$ | 179,516 | $ | 179,631 | ||||
Less: accumulated depreciation |
111,177 | 111,508 | ||||||
|
|
|
|
|||||
Property and equipment, net |
$ | 68,339 | $ | 68,123 | ||||
|
|
|
|
7) Business Combination
During fiscal 2016, the Partnership acquired a heating oil dealer, a motor fuel dealer, and a propane dealer for purchase prices aggregating approximately $8.8 million. The aggregate purchase price was allocated $5.2 million to intangible assets, $1.6 million to goodwill, $2.2 million to fixed assets, and reduced by $0.2 million for working capital credits. The acquired companies operating results are included in the Partnerships consolidated financial statements starting on their respective acquisition date, and are not material to the Partnerships financial condition, results of operations, or cash flows.
8) Goodwill and Intangibles, net
Goodwill
A summary of changes in the Partnerships goodwill is as follows (in thousands):
Balance as of September 30, 2015 |
$ | 211,045 | ||
Fiscal year 2016 business combinations |
1,631 | |||
|
|
|||
Balance as of June 30, 2016 |
$ | 212,676 | ||
|
|
Intangibles, net
The gross carrying amount and accumulated amortization of intangible assets subject to amortization are as follows (in thousands):
June 30, 2016 | September 30, 2015 | |||||||||||||||||||||||
Gross | Gross | |||||||||||||||||||||||
Carrying | Accum. | Carrying | Accum. | |||||||||||||||||||||
Amount | Amortization | Net | Amount | Amortization | Net | |||||||||||||||||||
Customer lists |
$ | 326,878 | $ | 246,876 | $ | 80,002 | $ | 322,027 | $ | 236,438 | $ | 85,589 | ||||||||||||
Trade names and other intangibles |
27,093 | 6,089 | 21,004 | 26,774 | 5,046 | 21,728 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 353,971 | $ | 252,965 | $ | 101,006 | $ | 348,801 | $ | 241,484 | $ | 107,317 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Amortization expense for intangible assets was $11.5 million for the nine months ended June 30, 2016, compared to $10.0 million for the nine months ended June 30, 2015.
15
9) Long-Term Debt and Bank Facility Borrowings
The Partnerships debt is as follows (in thousands):
June 30, | September 30, | |||||||||||||||
2016 | 2015 | |||||||||||||||
Carrying | Carrying | |||||||||||||||
Amount | Fair Value (a) | Amount | Fair Value (a) | |||||||||||||
Revolving Credit Facility Borrowings |
$ | | $ | | $ | | $ | | ||||||||
Senior Secured Term Loan |
95,000 | 95,000 | 100,000 | 100,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total debt |
$ | 95,000 | $ | 95,000 | $ | 100,000 | $ | 100,000 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total short-term portion of debt |
$ | 15,000 | $ | 15,000 | $ | 10,000 | $ | 10,000 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total long-term portion of debt |
$ | 80,000 | $ | 80,000 | $ | 90,000 | $ | 90,000 | ||||||||
|
|
|
|
|
|
|
|
(a) | The face amount of the Partnerships variable rate long-term debt approximates fair value. |
On July 30, 2015, the Partnership entered into a third amended and restated asset based credit agreement with a bank syndicate comprised of thirteen participants, which enables the Partnership to borrow up to $300 million ($450 million during the heating season of December through April of each year) on a revolving credit facility for working capital purposes (subject to certain borrowing base limitations and coverage ratios), provides for a $100 million five-year senior secured term loan (the $100 million Term Loan), allows for the issuance of up to $100 million in letters of credit, and has a maturity date of July 30, 2020.
The Partnership can increase the revolving credit facility size by $100 million without the consent of the bank group. However, the bank group is not obligated to fund the $100 million increase. If the bank group elects not to fund the increase, the Partnership can add additional lenders to the group, with the consent of the Agent, which shall not be unreasonably withheld. Obligations under the third amended and restated credit facility are guaranteed by the Partnership and its subsidiaries and are secured by liens on substantially all of the Partnerships assets including accounts receivable, inventory, general intangibles, real property, fixtures and equipment.
All amounts outstanding under the third amended and restated revolving credit facility become due and payable on the facility termination date of July 30, 2020. The $100 million Term Loan, whose balance at June 30, 2016, was $95.0 million, is repayable in quarterly payments of $2.5 million, plus an annual payment equal to 25% of the annual Excess Cash Flow as defined in the agreement (an amount not to exceed $15 million annually), less certain voluntary prepayments made during the year, with final payment at maturity. As of June 30, 2016 the Partnership expects to make approximately $5.0 million of additional term loan repayments due to anticipated Excess Cash Flow for the fiscal year ending September 30, 2016. The amount is included in the caption current maturities of long-term debt on our condensed consolidated balance sheet.
The interest rate on the third amended and restated revolving credit facility and the term loan is based on a margin over LIBOR or a base rate. At June 30, 2016, the effective interest rate on the term loan was approximately 3.58%.
The Commitment Fee on the unused portion of the revolving credit facility is 0.30% from December through April, and 0.20% from May through November.
The third amended and restated credit agreement requires the Partnership to meet certain financial covenants, including a fixed charge coverage ratio (as defined in the credit agreement) of not less than 1.1 as long as the $100 million Term Loan is outstanding or revolving credit facility availability is less than 12.5% of the facility size. In addition, as long as the $100 million Term Loan is outstanding, a senior secured leverage ratio at any time cannot be more than 3.0 as calculated during the quarters ending June or September, and at any time no more than 4.5 as calculated during the quarters ending December or March.
Certain restrictions are also imposed by the agreement, including restrictions on the Partnerships ability to incur additional indebtedness, to pay distributions to unitholders, to pay certain inter-company dividends or distributions, make investments, grant liens, sell assets, make acquisitions and engage in certain other activities.
At June 30, 2016, $95.0 million of the term loan was outstanding, no amount was outstanding under the revolving credit facility, $0.1 million of hedge positions were secured under the credit agreement, and $49.1 million of letters of credit were issued and outstanding. At September 30, 2015, $100.0 million of the term loan was outstanding, no amount was outstanding under the revolving credit facility, $15.3 million of hedge positions were secured under the credit agreement, and $54.8 million of letters of credit were issued and outstanding.
At June 30, 2016, availability was $221.9 million, and the Partnership was in compliance with the fixed charge coverage ratio and the senior secured leverage ratio. At September 30, 2015, availability was $176.0 million, and the Partnership was in compliance with the fixed charge coverage ratio and the senior secured leverage ratio.
16
10) Income Taxes
Since Star Gas Partners is organized as a master limited partnership, it is not subject to tax at its entity level for Federal and state income tax purposes. However, Star Gas Partners income is derived from its corporate subsidiaries, and these entities do incur Federal and state income taxes relating to their respective corporate subsidiaries, which are reflected in these financial statements. For the corporate subsidiaries of Star Gas Partners, a consolidated Federal income tax return is filed.
Income and losses of Star Gas Partners are allocated directly to the individual partners. Even though Star Gas Partners will generate non-qualifying Master Limited Partnership income through its corporate subsidiaries, cash received by Star Gas Partners from its corporate subsidiaries is generally included in the determination of qualified Master Limited Partnership income. All or a portion of such cash could be taxable as dividend income or as a capital gain to the individual partners. This could be the case even if Star Gas Partners used the cash received from its corporate subsidiaries for purposes such as the repurchase of Common Units, other types of capital transactions, or paying its own expenses rather than for distributions to its individual partners.
The Bipartisan Budget Act of 2015 provides that any tax adjustments resulting from partnership audits will generally be determined, and any resulting tax, interest and penalties collected, at the partnership level for tax years beginning after December 31, 2017.
The accompanying financial statements are reported on a fiscal year, however, Star Gas Partners and its corporate subsidiaries file Federal and state income tax returns on a calendar year.
The current and deferred income tax expenses for the three and nine months ended June 30, 2016, and 2015 are as follows:
Three Months Ended | Nine Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(in thousands) |
2016 | 2015 | 2016 | 2015 | ||||||||||||
Income (loss) before income taxes |
$ | (4,993 | ) | $ | (13,970 | ) | $ | 110,595 | $ | 142,819 | ||||||
Current tax expense (benefit) |
$ | (6,759 | ) | $ | (6,433 | ) | $ | 33,268 | $ | 51,339 | ||||||
Deferred tax expense |
5,004 | 822 | 13,298 | 8,598 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total tax expense (benefit) |
$ | (1,755 | ) | $ | (5,611 | ) | $ | 46,566 | $ | 59,937 | ||||||
|
|
|
|
|
|
|
|
As of January 1, 2016, Star Acquisitions, Inc., a wholly-owned subsidiary of the Partnership, had an estimated Federal net operating loss carry forward (NOLs) of approximately $3.9 million. The Federal NOLs, which will expire between 2018 and 2024, are generally available to offset any future taxable income but are also subject to annual limitations of between $1.0 million and $2.2 million.
Due to a change in a state tax law enacted in December 2015, the Partnership increased its valuation allowance by $0.5 million. The balance of the valuation allowance at June 30, 2016 is $3.5 million.
At June 30, 2016, we did not have unrecognized income tax benefits.
Our continuing practice is to recognize interest and penalties related to income tax matters as a component of income tax expense. We file U.S. Federal income tax returns and various state and local returns. A number of years may elapse before an uncertain tax position is audited and finally resolved. For our Federal income tax returns we have four tax years subject to examination. In our major state tax jurisdictions of New York, Connecticut, Pennsylvania and New Jersey, we have four, four, four, and five tax years, respectively, that are subject to examination. While it is often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position, based on our assessment of many factors including past experience and interpretation of tax law, we believe that our provision for income taxes reflect the most probable outcome. This assessment relies on estimates and assumptions and may involve a series of complex judgments about future events.
17
11) Supplemental Disclosure of Cash Flow Information
Nine Months Ended | ||||||||
June 30, | ||||||||
(in thousands) |
2016 | 2015 | ||||||
Cash paid during the period for: |
||||||||
Income taxes, net |
$ | 15,411 | $ | 28,746 | ||||
Interest |
$ | 5,082 | $ | 13,283 | ||||
Non-cash investing activities: |
||||||||
Acquisition of NYC heating oil customer list |
$ | | $ | 886 | ||||
Non-cash operating activities: |
||||||||
Increase in interest expenseamortization of debt discount on 8.875% Senior Notes and amortization of deferred charges on senior secured term loan |
$ | 214 | $ | 91 |
12) Commitments and Contingencies
On February 18, 2016, a civil action was filed in the United States District Court, District of New Jersey, entitled M. Norman Donnenfeld v. Petro Home Services, Petro Holdings Inc. and Petro, Inc., Civil Action Number 2:16-cv-00882 JMV-JBC, against Petro Home Services which is a brand name, Petro Holdings Inc. and Petro, Inc. Plaintiff alleges he did not receive expected contractual benefits under his protected price plan contract when oil prices fell and asserts various claims for relief including breach of contract, violation of the New York General Business Law and fraud. The Plaintiff also seeks to have a class certified of all customers of the defendants in the United States who entered into protected price plan contracts and were denied the same contractual benefits and to be appointed to represent them. No class has yet been certified in this action. The Plaintiff seeks compensatory, punitive and other damages in unspecified amounts. On May 9, 2016, the Partnership filed a motion to dismiss the complaint for lack of personal jurisdiction and failure to state a claim for relief and to strike the class action allegations. The motion was fully briefed and submitted to the court on July 12, 2016 and no decision has been issued yet. The Partnership believes the allegations lack merit and intends to vigorously defend the action; at this time we cannot assess the potential outcome or materiality of this matter.
The Partnerships operations are subject to the operating hazards and risks normally incidental to handling, storing and transporting and otherwise providing for use by consumers hazardous liquids such as home heating oil and propane. In the ordinary course of business, the Partnership is a defendant in various legal proceedings and litigation. The Partnership records a liability when it is probable that a loss has been incurred and the amount is reasonably estimable. We do not believe these matters, when considered individually or in the aggregate, could reasonably be expected to have a material adverse effect on the Partnerships results of operations, financial position or liquidity.
The Partnership maintains insurance policies with insurers in amounts and with coverages and deductibles we believe are reasonable and prudent. However, the Partnership cannot assure that this insurance will be adequate to protect it from all material expenses related to current and potential future claims, legal proceedings and litigation. Certain types of claims may be excluded from our insurance coverage. If we were to incur substantial liability and the damages are not covered by insurance or are in excess of policy limits, or if we incur liability at a time when we are not able to obtain liability insurance, then our business, results of operations and financial condition could be materially adversely affected.
13) Earnings Per Limited Partner Unit
Income per limited partner unit is computed in accordance with FASB ASC 260-10-05 Earnings Per Share, Master Limited Partnerships (EITF 03-06), by dividing the limited partners interest in net income by the weighted average number of limited partner units outstanding. The pro forma nature of the allocation required by this standard provides that in any accounting period where the Partnerships aggregate net income exceeds its aggregate distribution for such period, the Partnership is required to present net income per limited partner unit as if all of the earnings for the periods were distributed, regardless of whether those earnings would actually be distributed during a particular period from an economic or practical perspective. This allocation does not impact the Partnerships overall net income or other financial results. However, for periods in which the Partnerships aggregate net income exceeds its aggregate distributions for such period, it will have the impact of reducing the earnings per limited partner unit, as the calculation according to this standard result in a theoretical increased allocation of undistributed earnings to the general partner. In accounting periods where aggregate net income does not exceed aggregate distributions for such period, this standard does not have any impact on the Partnerships net income per limited partner unit calculation. A separate and independent calculation for each quarter and year-to-date period is performed, in which the Partnerships contractual participation rights are taken into account.
18
The following presents the net income allocation and per unit data using this method for the periods presented:
Three Months Ended | Nine Months Ended | |||||||||||||||
Basic and Diluted Earnings Per Limited Partner: | June 30, | June 30, | ||||||||||||||
(in thousands, except per unit data) |
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income (loss) |
$ | (3,238 | ) | $ | (8,359 | ) | $ | 64,029 | $ | 82,882 | ||||||
Less General Partners interest in net income (loss) |
(19 | ) | (47 | ) | 362 | 469 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) available to limited partners |
(3,219 | ) | (8,312 | ) | 63,667 | 82,413 | ||||||||||
Less dilutive impact of theoretical distribution of earnings under FASB ASC 260-10-45-60 |
| | 9,313 | 13,128 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Limited Partners interest in net income (loss) under FASB ASC 260-10-45-60 |
$ | (3,219 | ) | $ | (8,312 | ) | $ | 54,354 | $ | 69,285 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Per unit data: |
||||||||||||||||
Basic and diluted net income (loss) available to limited partners |
$ | (0.06 | ) | $ | (0.15 | ) | $ | 1.11 | $ | 1.44 | ||||||
Less dilutive impact of theoretical distribution of earnings under FASB ASC 260-10-45-60 |
| | 0.16 | 0.23 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Limited Partners interest in net income (loss) under FASB ASC 260-10-45-60 |
$ | (0.06 | ) | $ | (0.15 | ) | $ | 0.95 | $ | 1.21 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average number of Limited Partner units outstanding |
57,188 | 57,282 | 57,237 | 57,286 | ||||||||||||
|
|
|
|
|
|
|
|
14) Subsequent Events
Quarterly Distribution Declared
In July 2016, we declared a quarterly distribution of $0.1025 per unit, or $0.41 per unit on an annualized basis, on all Common Units with respect to the third quarter of fiscal 2016, payable on August 9, 2016, to holders of record on August 1, 2016. In accordance with our Partnership Agreement, the amount of distributions in excess of the minimum quarterly distribution of $0.0675, are distributed 90% to Common Unit holders and 10% to the General Partner unit holders (until certain distribution levels are met), subject to the management incentive compensation plan. As a result, $5.9 million will be paid to the Common Unit holders, $0.13 million to the General Partner unit holders (including $0.1 million of incentive distribution as provided in our Partnership Agreement) and $0.1 million to management pursuant to the management incentive compensation plan which provides for certain members of management to receive incentive distributions that would otherwise be payable to the General Partner.
Acquisition
In July 2016, the Partnership acquired the customer lists and assets of a propane dealership for approximately $1.0 million.
19
MANAGEMENTS DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Statement Regarding Forward-Looking Disclosure
This Quarterly Report on Form 10-Q includes forward-looking statements which represent our expectations or beliefs concerning future events that involve risks and uncertainties, including those associated with the effect of weather conditions on our financial performance, the price and supply of the products that we sell, the consumption patterns of our customers, our ability to obtain satisfactory gross profit margins, our ability to obtain new customers and retain existing customers, our ability to make strategic acquisitions, the impact of litigation, our ability to contract for our current and future supply needs, natural gas conversions, future union relations and the outcome of current and future union negotiations, the impact of current and future governmental regulations, including environmental, health, and safety regulations, the ability to attract and retain employees, customer credit worthiness, counterparty credit worthiness, marketing plans, general economic conditions, and new technology. All statements other than statements of historical facts included in this Report including, without limitation, the statements under Managements Discussion and Analysis of Financial Condition and Results of Operations and elsewhere herein, are forward-looking statements. Without limiting the foregoing, the words believe, anticipate, plan, expect, seek, estimate, and similar expressions are intended to identify forward-looking statements. Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct and actual results may differ materially from those projected as a result of certain risks and uncertainties. These risks and uncertainties include, but are not limited to, those set forth in this Report under the headings Risk Factors and Business Strategy. Important factors that could cause actual results to differ materially from our expectations (Cautionary Statements) are disclosed in this Report. All subsequent written and oral forward-looking statements attributable to the Partnership or persons acting on its behalf are expressly qualified in their entirety by the Cautionary Statements. Unless otherwise required by law, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise after the date of this Report.
Seasonality
The following matters should be considered in analyzing our financial results. Our fiscal year ends on September 30. All references to quarters and years respectively in this document are to the fiscal quarters and years unless otherwise noted. The seasonal nature of our business has resulted, on average, during the last five years, in the sale of approximately 30% of our volume of home heating oil and propane in the first fiscal quarter and 50% of our volume in the second fiscal quarter, the peak heating season. We generally realize net income in both of these quarters and net losses during the quarters ending June and September. In addition, sales volume typically fluctuates from year to year in response to variations in weather, wholesale energy prices, and other factors.
Degree Day
A degree day is an industry measurement of temperature designed to evaluate energy demand and consumption. Degree days are based on how far the average daily temperature departs from 65°F. Each degree of temperature above 65°F is counted as one cooling degree day, and each degree of temperature below 65°F is counted as one heating degree day. Degree days are accumulated each day over the course of a year and can be compared to a monthly or a long-term (multi-year) average to see if a month or a year was warmer or cooler than usual. Degree days are officially observed by the National Weather Service.
20
Every ten years, the National Oceanic and Atmospheric Administration (NOAA) computes and publishes average meteorological quantities, including the average temperature for the last 30 years by geographical location, and the corresponding degree days. The latest and most widely used data covers the years from 1981 to 2010. Our calculations of normal weather are based on these published 30 year averages for heating degree days, weighted by volume for the locations where we have existing operations.
Home Heating Oil Price Volatility
In recent years, the wholesale price of home heating oil has been volatile, resulting in increased consumer price sensitivity to heating costs and increased gross customer losses. As a commodity, the price of home heating oil is generally impacted by many factors, including economic and geopolitical forces. The price of home heating oil is closely linked to the price refiners pay for crude oil, which is the principal cost component of home heating oil. The volatility in the wholesale cost of home heating oil, as measured by the New York Mercantile Exchange (NYMEX), for the fiscal years ending September 30, 2012 through June 30, 2016, on a quarterly basis, is illustrated in the following chart (price per gallon):
Fiscal 2016(1) | Fiscal 2015(1) | Fiscal 2014(1) | Fiscal 2013(1) | Fiscal 2012 | ||||||||||||||||||||||||||||||||||||
Quarter Ended | Low | High | Low | High | Low | High | Low | High | Low | High | ||||||||||||||||||||||||||||||
December 31 |
$ | 1.08 | $ | 1.61 | $ | 1.85 | $ | 2.66 | $ | 2.84 | $ | 3.12 | $ | 2.90 | $ | 3.26 | 2.72 | $ | 3.17 | |||||||||||||||||||||
March 31 |
0.87 | 1.26 | 1.62 | 2.30 | 2.89 | 3.28 | 2.86 | 3.24 | 2.99 | 3.32 | ||||||||||||||||||||||||||||||
June 30 |
1.08 | 1.57 | 1.68 | 2.02 | 2.85 | 3.05 | 2.74 | 3.09 | 2.53 | 3.25 | ||||||||||||||||||||||||||||||
September 30 |
| | 1.38 | 1.84 | 2.65 | 2.98 | 2.87 | 3.21 | 2.68 | 3.24 |
(1) | Beginning April 1, 2013, the NYMEX contract specifications were changed from high sulfur home heating oil to ultra low sulfur diesel. Ultra low sulfur diesel is similar in composition to ultra low sulfur home heating oil. |
Impact on Liquidity of Wholesale Product Cost Volatility
Our liquidity is adversely impacted in times of increasing wholesale product costs, as we must use more cash to fund our hedging requirements and a portion of the increased levels of accounts receivable and inventory. Our liquidity is also adversely impacted at times by sudden and sharp decreases in wholesale product costs due to the increased margin requirements for futures contracts and collateral requirements for options and swaps that we use to manage market risks.
Impact of Warm Weather on Operating Results; Weather Hedge Contract
Weather conditions have a significant impact on the demand for home heating oil and propane because our customers depend on these products principally for heating purposes. Actual weather conditions can vary substantially from year to year, significantly affecting our financial performance. To partially mitigate the adverse effect of warm weather on our cash flows, we have used weather hedging contracts for a number of years. For the fiscal 2016 and 2017 heating seasons, we entered into a weather hedge contract under which we are entitled to receive a payment of $35,000 per heating degree-day shortfall when the total number of heating degree-days in the period covered is less than approximately 92.5% of the ten year average (the Payment Threshold). The hedge covers the period from November 1 through March 31 taken as a whole and has a maximum payout of $12.5 million. During the first quarter of 2016, the Partnership recorded a credit of $12.5 million under this contract that reduced delivery and branch expenses. This amount was collected in April 2016.
21
Per Gallon Gross Profit Margins
We believe home heating oil and propane margins should be evaluated on a cents per gallon basis, before the effects of increases or decreases in the fair value of derivative instruments (as we believe that realized per gallon margins should not include the impact of non-cash changes in the market value of hedges before the settlement of the underlying transaction).
A significant portion of our home heating oil volume is sold to individual customers under an arrangement pre-establishing a ceiling price or fixed price for home heating oil over a fixed period of time, generally twelve to twenty-four months (price-protected customers). When these price-protected customers agree to purchase home heating oil from us for the next heating season, we purchase option contracts, swaps, and futures contracts for a substantial majority of the heating oil that we expect to sell to these customers. The amount of home heating oil volume that we hedge per price-protected customer is based upon the estimated fuel consumption per average customer per month. In the event that the actual usage exceeds the amount of the hedged volume on a monthly basis, we may be required to obtain additional volume at unfavorable costs. In addition, should actual usage in any month be less than the hedged volume, our hedging costs and losses on a per gallon basis could be greater, thus reducing expected margins.
Derivatives
FASB ASC 815-10-05 Derivatives and Hedging requires that derivative instruments be recorded at fair value and included in the consolidated balance sheet as assets or liabilities. To the extent derivative instruments designated as cash flow hedges are effective, as defined under this guidance, changes in fair value are recognized in other comprehensive income until the forecasted hedged item is recognized in earnings. We have elected not to designate our derivative instruments as hedging instruments under this guidance and, as a result, the changes in fair value of the derivative instruments are recognized in our statement of operations. Therefore, we experience volatility in earnings as outstanding derivative instruments are marked to market and non-cash gains and losses are recorded prior to the sale of the commodity to the customer. The volatility in any given period related to unrealized non-cash gains or losses on derivative instruments can be significant to our overall results. However, we expect those gains and losses to be offset by the cost of product when ultimately purchased.
Income Taxes
Book Versus Tax Deductions
The amount of cash flow that we generate in any given year depends upon a variety of factors, including the amount of cash income taxes that our corporate subsidiaries are required to pay, which will increase as tax depreciation and amortization decreases. The amount of depreciation and amortization that we deduct for book (i.e., financial reporting) purposes will differ from the amount that our subsidiaries can deduct for tax purposes. The table below compares the estimated depreciation and amortization for book purposes to the amount that our subsidiaries expect to deduct for tax purposes based on currently owned assets. Our subsidiaries file their tax returns based on a calendar year. The amounts below are based on our September 30 fiscal year.
22
Estimated Depreciation and Amortization Expense
(in thousands) Fiscal Year |
Book | Tax | ||||||
2016 |
$ | 27,704 | $ | 33,078 | ||||
2017 |
25,365 | 25,077 | ||||||
2018 |
22,422 | 19,988 | ||||||
2019 |
20,319 | 16,860 | ||||||
2020 |
17,646 | 14,409 | ||||||
2021 |
13,284 | 12,633 |
Non-Deductible Partnership Expenses
The Partnership incurs certain expenses at the Partnership level that are not deductible for Federal or state income tax purposes by our corporate subsidiaries. As a result, our effective tax rate could differ from the statutory rate that would be applicable if such expenses were deductible.
Customer Attrition
We measure net customer attrition on an ongoing basis for our full service residential and commercial home heating oil and propane customers. Net customer attrition is the difference between gross customer losses and customers added through marketing efforts. Customers added through acquisitions are not included in the calculation of gross customer gains. However, additional customers that are obtained through marketing efforts or lost at newly acquired businesses are included in these calculations. Customer attrition percentage calculations include customers added through acquisitions in the denominators of the calculations on a weighted average basis. Gross customer losses are the result of a number of factors, including price competition, move-outs, credit losses and conversion to natural gas. When a customer moves out of an existing home, we count the move out as a loss and, if we are successful in signing up the new homeowner, the move in is treated as a gain.
Customer gains and losses of home heating oil and propane customers
Fiscal Year Ended | ||||||||||||||||||||||||||||||||||||
2016 | 2015 | 2014 | ||||||||||||||||||||||||||||||||||
Net | Net | Net | ||||||||||||||||||||||||||||||||||
Gross Customer | Gains / | Gross Customer | Gains / | Gross Customer | Gains / | |||||||||||||||||||||||||||||||
Gains | Losses | (Attrition) | Gains | Losses | (Attrition) | Gains | Losses | (Attrition) | ||||||||||||||||||||||||||||
First Quarter |
22,800 | 24,200 | (1,400 | ) | 27,400 | 23,100 | 4,300 | 25,700 | 22,700 | 3,000 | ||||||||||||||||||||||||||
Second Quarter |
13,700 | 19,300 | (5,600 | ) | 16,000 | 18,200 | (2,200 | ) | 16,800 | 16,700 | 100 | |||||||||||||||||||||||||
Third Quarter |
7,400 | 14,100 | (6,700 | ) | 7,400 | 14,000 | (6,600 | ) | 8,100 | 14,100 | (6,000 | ) | ||||||||||||||||||||||||
Fourth Quarter |
| | | 13,900 | 17,900 | (4,000 | ) | 17,500 | 18,700 | (1,200 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
43,900 | 57,600 | (13,700 | ) | 64,700 | 73,200 | (8,500 | ) | 68,100 | 72,200 | (4,100 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer gains and losses as a percentage of home heating oil and propane customer base
Fiscal Year Ended | ||||||||||||||||||||||||||||||||||||
2016 | 2015 | 2014 | ||||||||||||||||||||||||||||||||||
Net | Net | Net | ||||||||||||||||||||||||||||||||||
Gross Customer | Gains / | Gross Customer | Gains / | Gross Customer | Gains / | |||||||||||||||||||||||||||||||
Gains | Losses | (Attrition) | Gains | Losses | (Attrition) | Gains | Losses | (Attrition) | ||||||||||||||||||||||||||||
First Quarter |
5.0 | % | 5.3 | % | (0.3 | %) | 6.2 | % | 5.2 | % | 1.0 | % | 6.1 | % | 5.3 | % | 0.8 | % | ||||||||||||||||||
Second Quarter |
3.0 | % | 4.2 | % | (1.2 | %) | 3.6 | % | 4.1 | % | (0.5 | %) | 3.9 | % | 3.9 | % | 0.0 | % | ||||||||||||||||||
Third Quarter |
1.6 | % | 3.1 | % | (1.5 | %) | 1.7 | % | 3.1 | % | (1.4 | %) | 1.9 | % | 3.3 | % | (1.4 | %) | ||||||||||||||||||
Fourth Quarter |
| | | % | 3.1 | % | 4.0 | % | (0.9 | %) | 4.1 | % | 4.4 | % | (0.3 | %) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
9.6 | % | 12.6 | % | (3.0 | %) | 14.6 | % | 16.4 | % | (1.8 | %) | 16.0 | % | 16.9 | % | (0.9 | %) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23
Net account attrition for the nine months of fiscal 2016 was 9,200 accounts greater than the first nine months of 2015. During the nine months ended June 30, 2016, the Partnership lost 13,700 accounts (net), or 3.0%, of its home heating oil and propane customer base, compared to the nine months ended June 30, 2015 in which the Partnership lost 4,500 accounts (net), or 1.0%. For the nine months ended June 30, 2016, our gross customer gains were 6,900 accounts less than the prior years comparable period and our gross customer losses for the first nine months of fiscal 2016 were 2,300 accounts higher than the nine months ended June 30, 2015. The nine months ended June 30, 2016 was 21.6% warmer than the nine months ended June 30, 2015. In addition, the wholesale cost of product declined significantly over the last two years. We believe that our gross customer gains (and ability to attract new accounts in general) was impacted by the extremely warm weather since potential new accounts did not see a need for the higher level of service we can provide. We also believe that the precipitous drop in the wholesale cost of product enabled competitors to lower their product offerings to levels which are not economically attractive for us. The increase in gross customer losses was largely due to customers leaving in search of lower prices.
During the nine months ended June 30, 2016, we lost 1.0% of our home heating oil accounts to natural gas conversions versus 1.3% during the nine months ended June 30, 2015 and 1.6% for the nine months ended June 30, 2014. Conversions to natural gas may continue as natural gas remains less expensive than home heating oil on an equivalent BTU basis.
Consolidated Results of Operations
The following is a discussion of the consolidated results of operations of the Partnership and its subsidiaries and should be read in conjunction with the historical financial and operating data and notes thereto included elsewhere in this Quarterly Report.
24
Three Months Ended June 30, 2016
Compared to the Three Months Ended June 30, 2015
Volume
For the three months ended June 30, 2016, retail volume of home heating oil and propane sold increased by 0.2 million gallons, or 0.6%, to 44.7 million gallons, compared to 44.5 million gallons for the three months ended June 30, 2015. For those locations where the Partnership had existing operations during both periods, which we sometimes refer to as the base business (i.e., excluding acquisitions), temperatures (measured on a heating degree day basis) for the three months ended June 30, 2016 were 31.9% colder than the three months ended June 30, 2015 and 2.4% colder than normal, as reported by NOAA. For the twelve months ended June 30, 2016, net customer attrition for the base business was 3.9%. The impact of fuel conservation, along with any period-to-period differences in delivery scheduling, the timing of accounts added or lost during the fiscal years, equipment efficiency, and other volume variances not otherwise described, are included in the chart below under the heading Other. While temperatures for the three months ended June 30, 2016 were colder than the prior years comparable quarter, we believe the impact on volume is much less during this period than during the winter heating season. In addition, only a portion of Stars customer base normally receives a delivery during the third fiscal quarter which mutes the impact of any change in temperatures. The majority of the colder temperatures occurred in May 2016 after delivery staffing had been curtailed further diminishing the effect of the colder temperatures. An analysis of the change in the retail volume of home heating oil and propane sold, which is based on managements estimates, sampling and other mathematical calculations and certain assumptions, is found below:
(in millions of gallons) |
Heating Oil and Propane |
|||
Volume - Three months ended June 30, 2015 |
44.5 | |||
Acquisitions |
2.3 | |||
Impact of colder temperatures |
10.0 | |||
Net customer attrition |
(2.9 | ) | ||
Other |
(9.2 | ) | ||
|
|
|||
Change |
0.2 | |||
|
|
|||
Volume - Three months ended June 30, 2016 |
44.7 | |||
|
|
The following chart sets forth the percentage by volume of total home heating oil sold to residential variable-price customers, residential price-protected customers and commercial/industrial/other customers for the three months ended June 30, 2016 compared to the three months ended June 30, 2015:
Three Months Ended | ||||||||
Customers |
June 30, 2016 | June 30, 2015 | ||||||
Residential Variable |
40.4 | % | 35.1 | % | ||||
Residential Price-Protected |
47.5 | % | 52.2 | % | ||||
Commercial/Industrial/Other |
12.1 | % | 12.7 | % | ||||
|
|
|
|
|||||
Total |
100.0 | % | 100.0 | % | ||||
|
|
|
|
Volume of other petroleum products sold increased by 3.8 million gallons, or 16.5%, to 27.2 million gallons for the three months ended June 30, 2016, compared to 23.4 million gallons for the three months ended June 30, 2015, as a decline in the base business of 0.6 million gallons, or 2.4%, was more than offset by the impact of acquisitions which contributed 4.4 million gallons.
25
Product Sales
For the three months ended June 30, 2016, product sales decreased $28.7 million, or 15.5%, to $156.2 million, compared to $184.9 million for the three months ended June 30, 2015, as a decline in wholesale product costs of $0.5212 per gallon, or 26.6%, was only slightly offset by an increase in total volume of 6.0%.
Installations and Services
For the three months ended June 30, 2016, installation and service sales increased $1.3 million, or 2.1%, to $62.0 million, compared to $60.7 million for the three months ended June 30, 2015, due to acquisitions and growth in the base business.
Cost of Product
For the three months ended June 30, 2016, cost of product decreased $29.5 million, or 22.2%, to $103.6 million, compared to $133.1 million for the three months ended June 30, 2015, reflecting a $0.5212 per gallon, or 26.6%, decline in wholesale product costs, somewhat offset by a 6.0% increase in total volume.
Gross ProfitProduct
The table below calculates the Partnerships per gallon margins and reconciles product gross profit for home heating oil and propane and other petroleum products. We believe the change in home heating oil and propane margins should be evaluated before the effects of increases or decreases in the fair value of derivative instruments, as we believe that realized per gallon margins should not include the impact of non-cash changes in the market value of hedges before the settlement of the underlying transaction. On that basis, home heating oil and propane margins for the three months ended June 30, 2016 decreased by $0.0003 per gallon, to $1.0073 per gallon, from $1.0076 per gallon during the three months ended June 30, 2015. Product sales and cost of product include home heating oil, propane, other petroleum products, and liquidated damages billings.
26
Three Months Ended | ||||||||||||||||
June 30, 2016 | June 30, 2015 | |||||||||||||||
Home Heating Oil and Propane |
Amount (in millions) |
Per Gallon |
Amount (in millions) |
Per Gallon |
||||||||||||
Volume |
44.7 | 44.5 | ||||||||||||||
|
|
|
|
|||||||||||||
Sales |
$ | 109.1 | $ | 2.4403 | $ | 132.6 | $ | 2.9811 | ||||||||
Cost |
$ | 64.1 | $ | 1.4330 | $ | 87.8 | $ | 1.9735 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit |
$ | 45.1 | $ | 1.0073 | $ | 44.8 | $ | 1.0076 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Petroleum Products |
Amount (in millions) |
Per Gallon |
Amount (in millions) |
Per Gallon |
||||||||||||
Volume |
27.2 | 23.4 | ||||||||||||||
|
|
|
|
|||||||||||||
Sales |
$ | 47.1 | $ | 1.7288 | $ | 52.3 | $ | 2.2357 | ||||||||
Cost |
$ | 39.5 | $ | 1.4494 | $ | 45.3 | $ | 1.9356 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit |
$ | 7.6 | $ | 0.2794 | $ | 7.0 | $ | 0.3001 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Product |
Amount (in millions) |
Amount (in millions) |
||||||||||||||
Sales |
$ | 156.2 | $ | 184.9 | ||||||||||||
Cost |
$ | 103.6 | $ | 133.1 | ||||||||||||
|
|
|
|
|||||||||||||
Gross Profit |
$ | 52.7 | $ | 51.8 | ||||||||||||
|
|
|
|
For the three months ended June 30, 2016, total product gross profit was $52.7 million, $0.8 million more than the three months ended June 30, 2015, primarily due to the increase in the volume of other petroleum products sold.
Cost of Installations and Services
Installation costs for the three months ended June 30, 2016 were $17.7 million, unchanged from the three months ended June 30, 2015. Installation costs as a percentage of installation sales for the three months ended June 30, 2016 and the three months ended June 30, 2015 were 83.2% and 83.9%, respectively.
Service expenses increased to $35.5 million for the three months ended June 30, 2016, or 87.4% of service sales, versus $35.1 million, or 88.5% of service sales, for the three months ended June 30, 2015, as additional service expense related to acquisitions of $1.1 million was reduced by a reduction in the base business of $0.6 million. We experienced a combined gross profit from service and installation of $8.7 million for the three months ended June 30, 2016 compared to a combined gross profit of $7.9 million for the three months ended June 30, 2015. Management views the service and installation department on a combined basis because many overhead functions cannot be separated or precisely allocated to either service or installation billings.
(Increase) Decrease in the Fair Value of Derivative Instruments
During the three months ended June 30, 2016, the change in the fair value of derivative instruments resulted in an $11.3 million credit due to an increase in the market value for unexpired hedges (an $11.2 million credit) and a $0.1 million credit due to the expiration of certain hedged positions.
During the three months ended June 30, 2015, the change in the fair value of derivative instruments resulted in a $5.4 million credit due to the expiration of certain hedged positions (a $1.0 million credit) and an increase in the market value for unexpired hedges (a $4.4 million credit).
27
Delivery and Branch Expenses
For the three months ended June 30, 2016, delivery and branch expenses decreased $0.5 million, or 0.8%, to $64.1 million, compared to $64.6 million for the three months ended June 30, 2015, as an acquisition related increase of $2.8 million was more than offset by lower delivery and branch expenses in the base business of $3.3 million, or 5.1%. Delivery and branch expenses were lower in the base business as an increase in insurance expense was more than offset by the impact of a decline in home heating oil and propane volume and lower bad debt and credit related expenses.
Depreciation and Amortization
For the three months ended June 30, 2016, depreciation and amortization expense increased by $0.3 million, or 4.3%, to $6.5 million, compared to $6.2 million for the three months ended June 30, 2015 due to acquisitions.
General and Administrative Expenses
For the three months ended June 30, 2016, general and administrative expenses decreased $0.2 million, to $6.0 million, from $6.2 million for the three months ended June 30, 2015 as a decrease in profit sharing expense of $0.8 million was reduced by higher legal costs and higher frozen pension expense.
The Partnership accrues approximately 6% of Adjusted EBITDA, as defined in the profit sharing plan, for distribution to its employees, and this amount is payable when the Partnership achieves Adjusted EBITDA of at least 70% of the amount budgeted. The dollar amount of the profit sharing pool is subject to increases and decreases that correspond with the increases and decreases in Adjusted EBITDA.
Finance Charge Income
For the three months ended June 30, 2016, finance charge income decreased by $0.8 million, or 44.3%, to $0.9 million compared to $1.7 million for the three months ended June 30, 2015. The decline in the wholesale cost of product and the decline in volume led to lower product sales and thus a decline in accounts receivable balances subject to a finance charge.
Interest Expense, Net
For the three months ended June 30, 2016, interest expense decreased $1.8 million, or 50.4%, to $1.7 million compared to $3.5 million for the three months ended June 30, 2015. In September 2015, the Partnership redeemed its $125.0 million principal amount of 8.875% Senior Notes outstanding due 2017 with proceeds from a new, five year $100.0 million bank term-loan and cash. This refinancing drove the reduction in interest expense due to lower variable rates and lower principle outstanding.
Amortization of Debt Issuance Costs
For the three months ended June 30, 2016, amortization of debt issuance costs decreased by $0.1 million to $0.3 million compared to $0.4 million for the three months ended June 30, 2015.
28
Income Tax Benefit
For the three months ended June 30, 2016, income tax benefit decreased by $3.9 million to $1.8 million, from $5.6 million for the three months ended June 30, 2015, primarily due to a decrease in the loss before income taxes of $9.0 million to a loss of $5.0 million. The Partnerships effective income tax rate decreased to 35.1% from 40.2%, primarily due to nondeductible partnership expenses and state taxes.
Net Loss
For the three months ended June 30, 2016, the Partnerships net loss decreased $5.1 million, or 61.3%, to $3.2 million, from $8.4 million for the three months ended June 30, 2015, largely due to a decrease in the pretax loss of $9.0 million which was reduced by a decline in the income tax benefit of $3.9 million.
Adjusted EBITDA Loss
For the three months ended June 30, 2016, Adjusted EBITDA loss decreased by $1.5 million, or 16.3%, to $7.8 million as lower operating expenses, and lower service and installations costs in the base business were largely offset by the decline in volume attributable to net customer attrition for the twelve months ended June 30, 2016. The net impact of acquisitions on Adjusted EBITDA loss was minimal.
EBITDA and Adjusted EBITDA should not be considered as an alternative to net income (as an indicator of operating performance) or as an alternative to cash flow (as a measure of liquidity or ability to service debt obligations), but each provides additional information for evaluating our ability to make the Minimum Quarterly Distribution.
29
EBITDA and Adjusted EBITDA are calculated as follows:
Three Months Ended June 30, |
||||||||
(in thousands) |
2016 | 2015 | ||||||
Net loss |
$ | (3,238 | ) | $ | (8,359 | ) | ||
Plus: |
||||||||
Income tax benefit |
(1,755 | ) | (5,611 | ) | ||||
Amortization of debt issuance cost |
307 | 406 | ||||||
Interest expense, net |
1,731 | 3,491 | ||||||
Depreciation and amortization |
6,468 | 6,204 | ||||||
|
|
|
|
|||||
EBITDA (a) |
3,513 | (3,869 | ) | |||||
(Increase) / decrease in the fair value of derivative instruments |
(11,283 | ) | (5,415 | ) | ||||
|
|
|
|
|||||
Adjusted EBITDA (a) |
(7,770 | ) | (9,284 | ) | ||||
Add / (subtract) |
||||||||
Income tax benefit |
1,755 | 5,611 | ||||||
Interest expense, net |
(1,731 | ) | (3,491 | ) | ||||
Provision for losses on accounts receivable |
308 | 1,495 | ||||||
Decrease in accounts receivables |
38,425 | 127,879 | ||||||
Decrease in inventories |
3,159 | 4,110 | ||||||
Increase in customer credit balances |
13,191 | 15,714 | ||||||
Change in deferred taxes |
5,004 | 822 | ||||||
Decrease in weather hedge contract receivable |
12,500 | | ||||||
Change in other operating assets and liabilities |
(28,891 | ) | (50,285 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities |
$ | 35,950 | $ | 92,571 | ||||
|
|
|
|
|||||
Net cash used in investing activities |
$ | (2,913 | ) | $ | (1,498 | ) | ||
|
|
|
|
|||||
Net cash used in financing activities |
$ | (8,495 | ) | $ | (5,552 | ) | ||
|
|
|
|
a) | EBITDA (Earnings from continuing operations before net interest expense, income taxes, depreciation and amortization) and Adjusted EBITDA (Earnings from continuing operations before net interest expense, income taxes, depreciation and amortization, (increase) decrease in the fair value of derivatives, multiemployer pension plan withdrawal charge, gain or loss on debt redemption, goodwill impairment, and other non-cash and non-operating charges) are non-GAAP financial measures that are used as supplemental financial measures by management and external users of our financial statements, such as investors, commercial banks, and research analysts, to assess: |
| our compliance with certain financial covenants included in our debt agreements; |
| our financial performance without regard to financing methods, capital structure, income taxes, or historical cost basis; |
| our operating performance and return on invested capital compared to those of other companies in the retail distribution of refined petroleum products, without regard to financing methods and capital structure; |
| our ability to generate cash sufficient to pay interest on our indebtedness and to make distributions to our partners; and |
| the viability of acquisitions and capital expenditure projects and the overall rates of return of alternative investment opportunities. |
30
The method of calculating Adjusted EBITDA may not be consistent with that of other companies, and EBITDA and Adjusted EBITDA both have limitations as analytical tools and, as such, should not be viewed in isolation and should be viewed in conjunction with measurements that are computed in accordance with GAAP. Some of the limitations of EBITDA and Adjusted EBITDA are:
| EBITDA and Adjusted EBITDA do not reflect our cash used for capital expenditures. |
| Although depreciation and amortization are non-cash charges, the assets being depreciated or amortized often will have to be replaced and EBITDA and Adjusted EBITDA do not reflect the cash requirements for such replacements; |
| EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital requirements; |
| EBITDA and Adjusted EBITDA do not reflect the cash necessary to make payments of interest or principal on our indebtedness; and |
| EBITDA and Adjusted EBITDA do not reflect the cash required to pay taxes. |
31
Nine Months Ended June 30, 2016
Compared to the Nine Months Ended June 30, 2015
Volume
For the nine months ended June 30, 2016, retail volume of home heating oil and propane sold decreased by 79.8 million gallons, or 22.1%, to 281.9 million gallons, compared to 361.7 million gallons for the nine months ended June 30, 2015. For those locations where the Partnership had existing operations during both periods, which we sometimes refer to as the base business (i.e., excluding acquisitions), temperatures (measured on a heating degree day basis) for the nine months ended June 30, 2016 were 21.6% warmer than the nine months ended June 30, 2015 and 17.8% warmer than normal, as reported by NOAA. For the twelve months ended June 30, 2016, net customer attrition for the base business was 3.9%. The impact of fuel conservation, along with any period-to-period differences in delivery scheduling, the timing of accounts added or lost during the fiscal years, equipment efficiency, and other volume variances not otherwise described, are included in the chart below under the heading Other. An analysis of the change in the retail volume of home heating oil and propane, which is based on managements estimates, sampling, and other mathematical calculations and certain assumptions, is found below:
(in millions of gallons) |
Heating Oil and Propane |
|||
Volume - Nine months ended June 30, 2015 |
361.7 | |||
Acquisitions |
14.4 | |||
Impact of warmer temperatures |
(78.1 | ) | ||
Net customer attrition |
(14.4 | ) | ||
Other |
(1.7 | ) | ||
|
|
|||
Change |
(79.8 | ) | ||
|
|
|||
281.9 | ||||
|
|
The following chart sets forth the percentage by volume of total home heating oil sold to residential variable-price customers, residential price-protected customers, and commercial/industrial/other customers for the nine months ended June 30, 2016 compared to the nine months ended June 30, 2015:
Nine Months Ended | ||||||||
Customers |
June 30, 2016 | June 30, 2015 | ||||||
Residential Variable |
40.8 | % | 38.1 | % | ||||
Residential Price-Protected |
46.6 | % | 48.0 | % | ||||
Commercial/Industrial/Other |
12.6 | % | 13.9 | % | ||||
|
|
|
|
|||||
Total |
100.0 | % | 100.0 | % | ||||
|
|
|
|
Volume of other petroleum products sold increased by 5.6 million gallons, or 7.3%, to 81.6 million gallons for the nine months ended June 30, 2016, compared to 76.0 million gallons for the nine months ended June 30, 2015, as a decline in the base business of 5.9 million gallons, or 7.8%, was more than offset by acquisitions which contributed 11.5 million gallons. The decline in the base business was largely due to a weather-driven decrease in low margin wholesale sales.
32
Product Sales
For the nine months ended June 30, 2016, product sales decreased $512.4 million, or 38.6%, to $813.5 million, compared to $1.3 billion for the nine months ended June 30, 2015, reflecting a decline in wholesale product costs of $0.7649 per gallon, or 37.0%, and a decline in total volume of 17.0%, which was slightly offset by higher per gallon gross profit margins.
Installations and Services
For the nine months ended June 30, 2016, installation and service sales increased $4.5 million, or 2.5%, to $185.8 million, compared to $181.2 million for the nine months ended June 30, 2015, largely due to acquisitions.
Cost of Product
For the nine months ended June 30, 2016, cost of product decreased $431.6 million, or 47.7%, to $473.5 million, compared to $905.1 million for the nine months ended June 30, 2015, due largely to a $0.7649 per gallon, or 37.0%, decrease in wholesale product cost and a decline in total volume of 17.0%.
Gross ProfitProduct
The table below calculates the Partnerships per gallon margins and reconciles product gross profit for home heating oil and propane and other petroleum products. We believe the change in home heating oil and propane margins should be evaluated before the effects of increases or decreases in the fair value of derivative instruments, as we believe that realized per gallon margins should not include the impact of non-cash changes in the market value of hedges before the settlement of the underlying transaction. On that basis, home heating oil and propane margins for the nine months ended June 30, 2016 increased by $0.0211 per gallon, or 1.9%, to $1.1219 per gallon, from $1.1008 per gallon during the nine months ended June 30, 2015. The Partnership was able to expand its per gallon margins due to the decline in per gallon wholesale product costs. Over the last several years, the cost of home heating oil has declined significantly. Going forward, the Partnership cannot assume that the per gallon margins achieved during the nine months ended June 30, 2016 are sustainable. Product sales and cost of product include home heating oil, propane, other petroleum products, and liquidated damages billings.
33
Nine Months Ended | ||||||||||||||||
June 30, 2016 | June 30, 2015 | |||||||||||||||
Home Heating Oil and Propane |
Amount (in millions) |
Per Gallon |
Amount (in millions) |
Per Gallon |
||||||||||||
Volume |
281.9 | 361.7 | ||||||||||||||
|
|
|
|
|||||||||||||
Sales |
$ | 681.3 | $ | 2.4166 | $ | 1,146.1 | $ | 3.1683 | ||||||||
Cost |
$ | 365.0 | $ | 1.2946 | $ | 747.9 | $ | 2.0675 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit |
$ | 316.3 | $ | 1.1219 | $ | 398.2 | $ | 1.1008 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Other Petroleum Products |
Amount (in millions) |
Per Gallon |
Amount (in millions) |
Per Gallon |
||||||||||||
Volume |
81.6 | 76.0 | ||||||||||||||
|
|
|
|
|||||||||||||
Sales |
$ | 132.2 | $ | 1.6205 | $ | 179.8 | $ | 2.3643 | ||||||||
Cost |
$ | 108.5 | $ | 1.3296 | $ | 157.2 | $ | 2.0675 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross Profit |
$ | 23.7 | $ | 0.2909 | $ | 22.6 | $ | 0.2968 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total Product |
Amount (in millions) |
Amount (in millions) |
||||||||||||||
Sales |
$ | 813.5 | $ | 1,325.9 | ||||||||||||
Cost |
$ | 473.5 | $ | 905.1 | ||||||||||||
|
|
|
|
|||||||||||||
Gross Profit |
$ | 340.0 | $ | 420.8 | ||||||||||||
|
|
|
|
For the nine months ended June 30, 2016, total product gross profit was $340.0 million, $80.8 million, or 19.2%, less than for the nine months ended June 30, 2015, as the impact of slightly higher home heating oil and propane margins and an increase in gross profit from other petroleum products was more than offset by a decline in home heating oil and propane volume.
Cost of Installations and Services
Total installation costs for the nine months ended June 30, 2016 increased by $1.9 million, or 3.5%, to $56.4 million, compared to $54.5 million in installation costs for the nine months ended June 30, 2015, due to acquisitions and some growth in the base business. Installation costs as a percentage of installation sales for the nine months ended June 30, 2016 and the nine months ended June 30, 2015 were 83.7% and 84.4%, respectively.
Service expenses decreased to $118.7 million for the nine months ended June 30, 2016, or 100.3% of service sales, versus $119.4 million, or 102.3% of service sales, for the nine months ended June 30, 2015, as the additional service expense related to acquisitions of $4.0 million was more than offset by a reduction in the base business of $4.7 million. During the nine months ended June 30, 2015, temperatures were much colder than normal and drove an increase in the number of service hours required to ensure customers heating systems were operational. The mild weather experienced during the nine months ended June 30, 2016 did not require a similar level of service and, as a result, expenses were lower. We realized a combined gross profit from service and installation of $10.7 million for the nine months ended June 30, 2016 compared to a combined gross profit of $7.4 million for the nine months ended June 30, 2015. Management views the service and installation department on a combined basis because many overhead functions cannot be separated or precisely allocated to either service or installation billings.
34
(Increase) Decrease in the Fair Value of Derivative Instruments
During the nine months ended June 30, 2016, the change in the fair value of derivative instruments resulted in a $20.1 million credit due to an increase in the market value for unexpired hedges (a $6.5 million credit) and a $13.6 million credit due to the expiration of certain hedged positions.
During the nine months ended June 30, 2015, the change in the fair value of derivative instruments resulted in a $9.8 million credit due to the expiration of certain hedged positions (an $11.7 million credit) and a decrease in the market value of unexpired hedges (a $1.9 million charge).
Delivery and Branch Expenses
For the nine months ended June 30, 2016, delivery and branch expenses decreased $30.8 million, or 12.3%, to $218.8 million, compared to $249.5 million for the nine months ended June 30, 2015, as an acquisition related increase of $8.9 million was more than offset by lower delivery and branch expenses of $39.7 million, or 15.9%, largely due to the weather related decline in home heating oil and propane volume in the base business of 26.0% and a $12.5 million credit recorded in the first quarter of 2016 under the Partnerships weather hedge contract.
Depreciation and Amortization
For the nine months ended June 30, 2016, depreciation and amortization expense increased by $1.4 million, or 7.4%, to $20.0 million, compared to $18.6 million for the nine months ended June 30, 2015, due to acquisitions.
General and Administrative Expenses
For the nine months ended June 30, 2016, general and administrative expenses decreased $1.6 million, to $17.5 million, from $19.1 million for the nine months ended June 30, 2015, primarily due to a reduction in profit sharing expense.
The Partnership accrues approximately 6% of Adjusted EBITDA, as defined in the profit sharing plan, for distribution to its employees, and this amount is payable when the Partnership achieves Adjusted EBITDA of at least 70% of the amount budgeted. The dollar amount of the profit sharing pool is subject to increases and decreases in line with increases and decreases in Adjusted EBITDA.
Finance Charge Income
For the nine months ended June 30, 2016, finance charge income decreased by $1.5 million, or 38.6%, to $2.5 million compared to $4.0 million for the nine months ended June 30, 2015. The decline in the wholesale cost of product and the decline in volume led to lower product sales and thus a decline in accounts receivable balances subject to a finance charge.
Interest Expense, Net
For the nine months ended June 30, 2016, interest expense decreased $5.3 million, or 49.1%, to $5.5 million compared to $10.8 million for the nine months ended June 30, 2015. In September 2015, the Partnership redeemed its $125.0 million principal amount of 8.875% Senior Notes outstanding due 2017 with proceeds from a new, five year $100.0 million bank term-loan and cash. This refinancing drove the reduction in interest expense due to lower variable rates and lower principle outstanding.
35
Amortization of Debt Issuance Costs
For the nine months ended June 30, 2016, amortization of debt issuance costs decreased $0.3 million to $0.9 million compared to $1.2 million for the nine months ended June 30, 2015.
Income Tax Expense
For the nine months ended June 30, 2016, the Partnerships income tax expense decreased by $13.3 million to $46.6 million, from $59.9 million for the nine months ended June 30, 2015, primarily due to a decrease in income before income taxes of $32.2 million. The Partnerships effective income tax rate was 42.1% for the nine months ended June 30, 2016, compared to 42% for the nine months ended June 30, 2015.
Net Income
For the nine months ended June 30, 2016, net income decreased $18.9 million, or 22.7%, to $64.0 million, from $82.9 million for the nine months ended June 30, 2015, due to a decrease in pretax profit of $32.2 million.
Adjusted EBITDA
For the nine months ended June 30, 2016, Adjusted EBITDA decreased by $46.7 million, or 28.6%, to $116.9 million as the impact of slightly higher home heating oil and propane per gallon margins, lower operating expenses in the base business, lower service and installation costs and the $12.5 million credit recorded in the first quarter of 2016 under the weather insurance contract were more than offset by the impact of the decline in volume attributable to the 21.6% warmer weather and net customer attrition for the twelve months ended June 30, 2016.
EBITDA and Adjusted EBITDA should not be considered as an alternative to net income (as an indicator of operating performance) or as an alternative to cash flow (as a measure of liquidity or ability to service debt obligations), but each provides additional information for evaluating our ability to make the Minimum Quarterly Distribution.
36
EBITDA and Adjusted EBITDA are calculated as follows:
Nine Months Ended June 30, |
||||||||
(in thousands) |
2016 | 2015 | ||||||
Net income |
$ | 64,029 | $ | 82,882 | ||||
Plus: |
||||||||
Income tax expense |
46,566 | 59,937 | ||||||
Amortization of debt issuance cost |
934 | 1,209 | ||||||
Interest expense, net |
5,481 | 10,767 | ||||||
Depreciation and amortization |
19,959 | 18,579 | ||||||
|
|
|
|
|||||
EBITDA (a) |
136,969 | 173,374 | ||||||
(Increase) / decrease in the fair value of derivative instruments |
(20,071 | ) | (9,756 | ) | ||||
|
|
|
|
|||||
Adjusted EBITDA (a) |
116,898 | 163,618 | ||||||
Add / (subtract) |
||||||||
Income tax expense |
(46,566 | ) | (59,937 | ) | ||||
Interest expense, net |
(5,481 | ) | (10,767 | ) | ||||
Provision for losses on accounts receivable |
(140 | ) | 5,062 | |||||
(Increase) decrease in accounts receivables |
647 | (17,730 | ) | |||||
Decrease in inventories |
13,402 | 12,691 | ||||||
Decrease in customer credit balances |
(2,026 | ) | (26,595 | ) | ||||
Change in deferred taxes |
13,299 | 8,598 | ||||||
Change in other operating assets and liabilities |
20,152 | 21,231 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
$ | 110,185 | $ | 96,171 | ||||
|
|
|
|
|||||
Net cash used in investing activities |
$ | (15,756 | ) | $ | (6,084 | ) | ||
|
|
|
|
|||||
Net cash used in financing activities |
$ | (23,781 | ) | $ | (16,438 | ) | ||
|
|
|
|
a) | EBITDA (Earnings from continuing operations before net interest expense, income taxes, depreciation and amortization) and Adjusted EBITDA (Earnings from continuing operations before net interest expense, income taxes, depreciation and amortization, (increase) decrease in the fair value of derivatives, multiemployer pension plan withdrawal charge, gain or loss on debt redemption, goodwill impairment, and other non-cash and non-operating charges) are non-GAAP financial measures that are used as supplemental financial measures by management and external users of our financial statements, such as investors, commercial banks and research analysts, to assess: |
| our compliance with certain financial covenants included in our debt agreements; |
| our financial performance without regard to financing methods, capital structure, income taxes or historical cost basis; |
| our operating performance and return on invested capital compared to those of other companies in the retail distribution of refined petroleum products, without regard to financing methods and capital structure; |
| our ability to generate cash sufficient to pay interest on our indebtedness and to make distributions to our partners; and |
| the viability of acquisitions and capital expenditure projects and the overall rates of return of alternative investment opportunities. |
37
The method of calculating Adjusted EBITDA may not be consistent with that of other companies, and EBITDA and Adjusted EBITDA both have limitations as analytical tools and so should not be viewed in isolation and should be viewed in conjunction with measurements that are computed in accordance with GAAP. Some of the limitations of EBITDA and Adjusted EBITDA are:
| EBITDA and Adjusted EBITDA do not reflect our cash used for capital expenditures. |
| Although depreciation and amortization are non-cash charges, the assets being depreciated or amortized often will have to be replaced and EBITDA and Adjusted EBITDA do not reflect the cash requirements for such replacements; |
| EBITDA and Adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital requirements; |
| EBITDA and Adjusted EBITDA do not reflect the cash necessary to make payments of interest or principal on our indebtedness; and |
| EBITDA and Adjusted EBITDA do not reflect the cash required to pay taxes. |
DISCUSSION OF CASH FLOWS
We use the indirect method to prepare our Consolidated Statements of Cash Flows. Under this method, we reconcile net income to cash flows provided by operating activities by adjusting net income for those items that impact net income but do not result in actual cash receipts or payment during the period.
Operating Activities
Due to the seasonal nature of our business, cash is generally used in operations during the winter (our first and second fiscal quarters) as we require additional working capital to support the high volume of sales during this period, and cash is generally provided by operating activities during the spring and summer (our third and fourth quarters) when customer payments exceed the cost of deliveries.
During the nine months ended June 30, 2016, cash provided by operating activities increased by $14.0 million to $110.2 million, when compared to $96.2 million of cash provided by operating activities during the nine months ended June 30, 2015, as a favorable change in cash relating to accounts receivable of $42.9 million (including customer credit balances) was somewhat offset by a $28.6 million decrease in cash generated from operations and the timing of cash used to fund accounts payable, income taxes, and other cash payments of $0.3 million. The impact of significantly warmer weather, reduction in product purchases and the continuing decline in product costs drove higher cash flows from operations as compared to the prior period.
Investing Activities
Our capital expenditures for the nine months ended June 30, 2016 totaled $7.2 million, as we invested in computer hardware and software ($2.0 million), refurbished certain physical plants ($0.9 million), expanded our propane operations ($2.3 million) and made additions to our fleet and other equipment ($2.0 million). We also completed three acquisitions for $8.8 million and allocated $5.2 million of the gross purchase price to intangible assets, $1.6 million to goodwill, $2.2 million to fixed assets and received credit for a negative working capital position of $0.2 million.
Our capital expenditures for the nine months ended June 30, 2015 totaled $5.2 million, as we invested in computer hardware and software ($1.3 million), refurbished certain physical plants ($0.6 million), expanded our propane operations ($2.2 million) and made additions to our fleet and other equipment ($1.1 million). We also completed one acquisition for $1.1 million and allocated $0.3 million of the gross purchase price to intangible assets, including $0.1 million to goodwill, and $0.7 million to fixed assets.
38
Financing Activities
During the nine months ended June 30, 2016, we paid distributions of $16.7 million to our Common Unit holders and $0.4 million to our General Partner unit holders (including $0.3 million of incentive distributions as provided in our Partnership Agreement) and repaid $5.0 million of our term loan. We also repurchased 0.95 million units for $0.7 million in connection with our unit repurchase plan.
During the nine months ended June 30, 2015, we borrowed $12.3 million under our credit facility and subsequently repaid $12.3 million. We also paid distributions of $15.5 million to our Common Unit holders, $0.281 million to our General Partner unit holders (including $0.215 million of incentive distributions as provided in our Partnership Agreement) and repurchased 0.123 million units for $0.7 million in connection with our unit repurchase plan.
FINANCING AND SOURCES OF LIQUIDITY
Liquidity and Capital Resources Comparatives
Our primary uses of liquidity are to provide funds for our working capital, capital expenditures, distributions on our units, acquisitions, and unit repurchases. Our ability to provide funds for such uses depends on our future performance, which will be subject to prevailing economic, financial, business and weather conditions, the ability to pass on the full impact of high product costs to customers, the effects of high net customer attrition, conservation, and other factors. Capital requirements, at least in the near term, are expected to be provided by cash flows from operating activities, cash on hand as of June 30, 2016 ($171.2 million) or a combination thereof. To the extent future capital requirements exceed cash on hand plus cash flows from operating activities, we anticipate that working capital will be financed by our revolving credit facility, as discussed below, and repaid from subsequent seasonal reductions in inventory and accounts receivable. As of June 30, 2016, we had no borrowings under our revolving credit facility and $49.1 million in letters of credit were outstanding, primarily for current and future insurance reserves. Our ability to borrow was reduced by $0.1 million to secure hedges with the bank group.
Under the terms of the third amended and restated credit agreement, we must maintain at all times Availability (borrowing base less amounts borrowed and letters of credit issued) of 12.5% of the maximum facility size and a fixed charge coverage ratio of not less than 1.1. We must also maintain a senior secured leverage ratio that at any time cannot be more than 3.0 as calculated during the quarters ending June or September, and at any time no more than 4.5 as calculated during the quarters ending December or March. As of June 30, 2016, Availability, as defined in the credit agreement, was $221.9 million and we were in compliance with the fixed charge coverage ratio and senior secured leverage ratio.
Maintenance capital expenditures for the remainder of fiscal 2016 are estimated to be approximately $2.5 million to $3.5 million, excluding the capital requirements for leased fleet. In addition, we plan to invest an additional $1.0 million in our propane operations. Distributions for the balance of fiscal 2016, at the current quarterly level of $0.1025 per unit, would result in an aggregate of approximately $5.9 million to Common Unit holders, $0.133 million to our general partner (including $0.111 million of incentive distribution as provided for in our Partnership Agreement), and $0.111 million to management pursuant to the management incentive compensation plan which provides for certain members of management to receive incentive distributions that would otherwise be payable to the general partner. Under the terms of our credit facility, our term loan is repayable in quarterly payments of $2.5 million, and the Partnership expects to make approximately $5.0 million of additional term loan repayments due to anticipated Excess Cash Flows for the fiscal year ending September 30, 2016 (see Note 9Long-Term Debt and Bank Facility Borrowings). In addition, we intend to continue to repurchase Common Units pursuant to our unit repurchase plan and seek attractive acquisition opportunities within the Availability constraints of our revolving credit facility and funding resources.
39
Contractual Obligations and Off-Balance Sheet Arrangements
There has been no material change to Contractual Obligations and Off-Balance Sheet Arrangements since our September 30, 2015, Form 10-K disclosure and therefore, the table has not been included in this Form 10-Q.
Recent Accounting Pronouncements
The following new accounting standards are currently being evaluated by the Partnership, and are more fully described in Note 2. Summary of Significant Accounting Policies - Recent Accounting Pronouncements, of the consolidated financial statements:
| ASU No. 2014-09, Revenue from Contracts with Customers |
| ASU No. 2015-03, Interest - Imputation of Interest, Simplifying the Presentation of Debt Issuance Costs |
| ASU No. 2015-11, Simplifying the Measurement of Inventory |
| ASU No. 2015-16, Simplifying the Accounting for Measurement-Period Adjustments |
| ASU No. 2015-17, Income Taxes - Balance Sheet Classification of Deferred Taxes |
| ASU No. 2016-02, Leases |
| ASU No. 2016-13, Financial Instruments Credit Losses |
Quantitative and Qualitative Disclosures About Market Risk
We are exposed to interest rate risk primarily through our bank credit facilities. We utilize these borrowings to meet our working capital needs.
At June 30, 2016, we had outstanding borrowings totaling $95.0 million, which are subject to variable interest rates under our credit agreement. In the event that interest rates associated with this facility were to increase 100 basis points, the after tax impact on annual future cash flows would be a decrease of $0.6 million.
We regularly use derivative financial instruments to manage our exposure to market risk related to changes in the current and future market price of home heating oil and vehicle fuels. The value of market sensitive derivative instruments is subject to change as a result of movements in market prices. Sensitivity analysis is a technique used to evaluate the impact of hypothetical market value changes. Based on a hypothetical ten percent increase in the cost of product at June 30, 2016, the potential impact on our hedging activity would be to increase the fair market value of these outstanding derivatives by $6.7 million to a fair market value of $10.9 million; and conversely a hypothetical ten percent decrease in the cost of product would decrease the fair market value of these outstanding derivatives by $6.1 million to a negative fair market value of $(1.9) million.
40
Controls and Procedures
a) Evaluation of disclosure controls and procedures
The General Partners chief executive officer and its chief financial officer evaluated the effectiveness of the Partnerships disclosure controls and procedures (as that term is defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended) as of June 30, 2016. Based on that evaluation, such chief executive officer and chief financial officer concluded that the Partnerships disclosure controls and procedures were effective as of June 30, 2016 at the reasonable level of assurance. For purposes of Rule 13a-15(e), the term disclosure controls and procedures means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Act (15 U.S.C. 78a et seq.) is recorded, processed, summarized and reported, within the time periods specified in the Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Act is accumulated and communicated to the issuers management, including its chief executive and chief financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.
b) Change in Internal Control over Financial Reporting
On August 4, 2015, the Partnership completed the acquisition of a heating oil and motor fuel dealer. The Partnership is in the process of integrating the heating and motor fuel dealer. The Partnership is analyzing, evaluating and, where necessary, will implement changes in controls and procedures relating to the dealers business as integration proceeds. As a result, this process may result in additions or changes to our internal control over financial reporting.
Otherwise, there were no changes in our internal control over financial reporting during the Partnerships most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
c) Other
The General Partner and the Partnership believe that a controls system, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a Partnership have been detected. Therefore, a control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Our disclosure controls and procedures are designed to provide such reasonable assurances of achieving our desired control objectives, and the chief executive officer and chief financial officer of our general partner have concluded, as of June 30, 2016, that our disclosure controls and procedures were effective in achieving that level of reasonable assurance.
41
Legal Proceedings
On February 18, 2016, a civil action was filed in the United States District Court, District of New Jersey, entitled M. Norman Donnenfeld v. Petro Home Services, Petro Holdings Inc. and Petro, Inc., Civil Action Number 2:16-cv-00882 JMV-JBC, against Petro Home Services which is a brand name, Petro Holdings Inc. and Petro, Inc. Plaintiff alleges he did not receive expected contractual benefits under his protected price plan contract when oil prices fell and asserts various claims for relief including breach of contract, violation of the New York General Business Law and fraud. The Plaintiff also seeks to have a class certified of all customers of the defendants in the United States who entered into protected price plan contracts and were denied the same contractual benefits and to be appointed to represent them. No class has yet been certified in this action. The Plaintiff seeks compensatory, punitive and other damages in unspecified amounts. On May 9, 2016, the Partnership filed a motion to dismiss the complaint for lack of personal jurisdiction and failure to state a claim for relief and to strike the class action allegations. The motion was fully briefed and submitted to the court on July 12, 2016 and no decision has been issued yet. The Partnership believes the allegations lack merit and intends to vigorously defend the action; at this time we cannot assess the potential outcome or materiality of this matter.
Risk Factors
In addition to the other information set forth in this Report, investors should carefully review and consider the information regarding certain factors which could materially affect our business, results of operations, financial condition and cash flows set forth in Part I Item 1A. Risk Factors in our Fiscal 2015 Form 10-K. We may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.
Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
Exhibits
(a) | Exhibits Included Within: |
31.1 | Certification of Chief Executive Officer, Star Gas Partners, L.P., pursuant to Rule 13a-14(a)/15d-14(a). | |
31.2 | Certification of Chief Financial Officer, Star Gas Partners, L.P., pursuant to Rule 13a-14(a)/15d-14(a). | |
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101 | The following materials from the Star Gas Partners, L.P. Quarterly Report on Form 10-Q for the quarter ended June 30, 2016, formatted in Extensible Business Reporting Language (XBRL): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Comprehensive Income, (iv) the Condensed Consolidated Statements of Partners Capital, (v) the Condensed Consolidated Statements of Cash Flows and (vi) related notes. | |
101.INS | XBRL Instance Document. | |
101.SCH | XBRL Taxonomy Extension Schema Document. | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document. | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. |
42
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on its behalf of the undersigned thereunto duly authorized:
Star Gas Partners, L.P. | ||
(Registrant) | ||
By: | Kestrel Heat LLC AS GENERAL PARTNER |
Signature |
Title |
Date | ||
/s/ Richard F. Ambury Richard F. Ambury |
Executive Vice President, Chief Financial Officer, Treasurer and Secretary Kestrel Heat LLC (Principal Financial Officer) |
August 1, 2016 | ||
Signature |
Title |
Date | ||
/s/ Cory A. Czekanski Cory A. Czekanski |
Vice President Controller Kestrel Heat LLC (Principal Accounting Officer) |
August 1, 2016 |
43
Exhibit 31.1
CERTIFICATIONS
I, Steven J. Goldman, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Star Gas Partners, L.P. (Registrant); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | designed such internal controls over financial reporting, or caused such internal controls over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
(a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information and; |
(b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Date: August 1, 2016 |
/s/ Steven J. Goldman |
Steven J. Goldman |
President and Chief Executive Officer |
Star Gas Partners, L.P. |
Exhibit 31.2
CERTIFICATIONS
I, Richard F. Ambury, certify that:
1. | I have reviewed this quarterly report on Form 10-Q of Star Gas Partners, L.P. (Registrant); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrants other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal controls over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | designed such internal controls over financial reporting, or caused such internal controls over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and |
5. | The registrants other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions): |
(c) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information and; |
(d) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting. |
Date: August 1, 2016 |
/s/ Richard F. Ambury |
Richard F. Ambury |
Chief Financial Officer |
Star Gas Partners, L.P. |
Exhibit 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO SECTION 906
OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Star Gas Partners, L.P. (the Partnership) on Form 10-Q for the quarterly period ended June 30, 2016, as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Steven J. Goldman, President and Chief Executive Officer of the Partnership, certify to my knowledge pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, following due inquiry, I believe that:
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Partnership. |
A signed original of this written statement required by Section 906 has been provided to Star Gas Partners, L.P. and will be retained by Star Gas Partners, L.P. and furnished to the Securities and Exchange Commission or its staff upon request.
STAR GAS PARTNERS, L.P. | ||||||
By: | KESTREL HEAT, LLC (General Partner) | |||||
Date: August 1, 2016 | By: | /s/ Steven J. Goldman | ||||
Steven J. Goldman | ||||||
President and Chief Executive Officer | ||||||
Star Gas Partners, L.P. |
Exhibit 32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Star Gas Partners, L.P. (the Partnership) on Form 10-Q for the quarterly period ended June 30, 2016, as filed with the Securities and Exchange Commission on the date hereof (the Report), I, Richard F. Ambury, Chief Financial Officer of the Partnership, certify to my knowledge pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, following due inquiry, I believe that:
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Partnership. |
A signed original of this written statement required by Section 906 has been provided to Star Gas Partners, L.P. and will be retained by Star Gas Partners, L.P. and furnished to the Securities and Exchange Commission or its staff upon request.
STAR GAS PARTNERS, L.P. | ||||||
By: | KESTREL HEAT, LLC (General Partner) | |||||
Date: August 1, 2016 | By: | /s/ Richard F. Ambury | ||||
Richard F. Ambury | ||||||
Chief Financial Officer | ||||||
Star Gas Partners, L.P. |