| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 10 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 24 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 35 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 58 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 63 | | | |
| | | | | 63 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 72 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 82 | | | |
| |
Securities Sought
|
| | All of the outstanding Units of World Point Terminals, LP, a Delaware limited partnership (the “Partnership”), not already beneficially owned by the Offeror and its affiliates. | |
| |
Price Offered per Unit
|
| | $17.30 per Unit, net to the holder in cash, without interest thereon, less any applicable tax withholding. | |
| |
Scheduled Expiration of Offer
|
| | 11:59 p.m., New York City time, on June 29, 2017, unless the Offer is extended. | |
|
Announced Date
|
| |
Buyer
|
| |
Seller(s)
|
|
| 03/16/17 | | | Sprague Resources LP | | | Carbo Industries, Inc. | |
| 02/24/17 | | | MPLX LP | | | Marathon Petroleum Corporation | |
| 01/03/17 | | | Tallgrass Energy Partners LP | | | Tallgrass Development, LP | |
| 11/21/16 | | | Tesoro Logistics L.P. | | | Tesoro Corporation | |
| 10/20/16 | | | NuStar Energy L.P. | | | Martin Midstream Partners LP | |
| 09/07/16 | | | Western Refining Logistics LP | | | Northern Tier Energy; Western Refining Inc. | |
| 08/22/16 | | | Valero Energy Partners LP | | | Valero Energy Corporation | |
| 07/20/16 | | | Blueknight Energy Partners LP | | | Ergon, Inc. | |
| 07/01/16 | | | Tesoro Logistics L.P. | | | Tesoro Corporation | |
| 03/28/16 | | | Valero Energy Partners LP | | | Valero Energy Corporation | |
| 02/02/16 | | | PBF Logistics LP | | | Plains All American LP | |
| 11/01/15 | | | Tesoro Logistics L.P. | | | Tesoro Corporation | |
| 10/12/15 | | | USD Partners LP | | | Cogent Energy, Granite Peak, & Stonepeak Infrastructure |
|
| 09/23/15 | | | Valero Energy Partners LP | | | Valero Energy Corporation | |
| 07/14/15 | | | Arc Terminals Holdings LLC | | | UET Midstream LLC | |
| 05/05/15 | | | Magellan Midstream Partners LP | | | Perimeter Terminal LLC | |
| 02/27/15 | | | Valero Energy Partners LP | | | Valero Energy Corporation | |
| 02/20/15 | | | GE Energy & Arc Logistics Partners LP |
| | CenterPoint Properties Trust | |
| 02/10/15 | | | Kinder Morgan Inc. | | | Royal Vopak NV | |
| 01/09/15 | | | NuStar Energy L.P. | | | Linden Holding Corp. | |
| 12/09/14 | | | Sprague Resources LP | | | Sprague Operating Resources LLC | |
| 12/02/14 | | | PBF Logistics LP | | | PBF Energy Inc. | |
| 06/23/14 | | | Tesoro Logistics L.P. | | | Tesoro Corporation | |
| 06/17/14 | | | Valero Energy Partners LP | | | Valero Energy Corporation | |
| 02/11/14 | | | Delek Logistics Partners, LP | | | Delek US Holdings, Inc. | |
| 12/10/13 | | | American Midstream Partners, LP | | |
Blackwater Midstream Holdings, LLC
|
|
| 10/09/13 | | | Buckeye Partners, L.P. | | | Hess Corporation | |
| 07/29/13 | | | Delek Logistics Partners, LP | | | Delek US Holdings, Inc. | |
| 04/30/13 | | | MPLX LP | | | Marathon Petroleum Corporation | |
| 12/12/12 | | | Tesoro Logistics L.P. | | | Chevron Corporation | |
| 09/14/12 | | | Tesoro Logistics L.P. | | | Tesoro Corporation | |
| 08/13/12 | | | Tesoro Logistics L.P. | | | Tesoro Corporation | |
| 02/10/12 | | | Buckeye Partners, L.P. | | | Chevron Corporation | |
| 03/18/11 | | | Buckeye Partners, L.P. | | | BP Plc. | |
| 12/20/10 | | | Buckeye Partners, L.P. | | | First Reserve Corporation | |
|
Announced Date
|
| |
Acquiror
|
| |
Target
|
|
| 01/27/17 | | | Enbridge Inc. | | | Midcoast Energy Partners LP | |
| 11/21/16 | | | Sunoco Logistics Partners LP | | | Energy Transfer Partners LP | |
| 09/26/16 | | | Columbia Pipeline Group, Inc. | | | Columbia Pipeline Partners LP | |
| 11/03/15 | | | Targa Resources Corp. | | | Targa Resources Partners | |
| 05/06/15 | | | Crestwood Equity Partners | | | Crestwood Midstream Partners | |
| 08/10/14 | | | Kinder Morgan Inc. | | | El Paso Pipeline Partners | |
|
Announced Date
|
| |
Acquiror
|
| |
Target
|
|
| 08/10/14 | | | Kinder Morgan Inc. | | | Kinder Morgan Energy Partners | |
| 06/15/14 | | | Access Midstream Partners LP | | | Williams Partners LP | |
| 08/27/13 | | | Plains All American Pipeline LP | | | PAA Natural Gas Storage LP | |
| 02/23/11 | | | Enterprise Products Partners LP | | | Duncan Energy Partners LP | |
| 09/21/10 | | | Penn Virginia Resource Partners | | | Penn Virginia GP Holdings | |
| 09/07/10 | | | Enterprise Products Partners | | | Enterprise GP Holdings | |
| 08/09/10 | | | Inergy | | | Inergy Holdings | |
| 06/11/10 | | | Buckeye Partners | | | Buckeye GP Holdings | |
| 01/19/10 | | | Williams Partners LP | | | Williams Pipeline Partners LP | |
| 06/29/09 | | | Enterprise Products Partners LP | | | TEPPCO Partners | |
| 04/27/09 | | | Atlas America Inc. | | | Atlas Energy Resources LLC | |
| 03/03/09 | | | Magellan Midstream Partners | | | Magellan Midstream Holdings | |
| 01/15/09 | | | Harold Hamm | | | Hiland Partners LP | |
|
Announced Date
|
| |
Acquiror
|
| |
Target
|
|
| 05/18/17 | | | Energy Transfer Partners LP | | | PennTex Midstream Partners LP | |
| 03/02/17 | | | VTTI B.V. | | | VTTI Energy Partners LP | |
| 02/01/17 | | | ONEOK Inc. | | | ONEOK Partners LP | |
| | | |
Forecast
2017 |
| |
Forecast
2018 |
| |
Forecast
2019 |
| |||||||||
| REVENUES | | | | | |||||||||||||||
|
Storage Services
|
| | | $ | 78,812 | | | | | $ | 78,925 | | | | | $ | 80,624 | | |
|
Excess Storage Services
|
| | | | 823 | | | | | | 835 | | | | | | 847 | | |
|
Ancillary Services
|
| | | | 12,430 | | | | | | 12,497 | | | | | | 12,678 | | |
|
Additive Services
|
| | | | 2,891 | | | | | | 2,896 | | | | | | 2,938 | | |
|
Total Revenues
|
| | | | 94,956 | | | | | | 95,153 | | | | | | 97,087 | | |
| OPERATING COSTS, EXPENSES AND OTHER | | | | | |||||||||||||||
|
Operating Expenses
|
| | | | |||||||||||||||
|
Labor
|
| | | | 13,333 | | | | | | 13,333 | | | | | | 13,333 | | |
|
Utilities
|
| | | | 4,847 | | | | | | 4,847 | | | | | | 4,847 | | |
|
Insurance Premiums
|
| | | | 1,648 | | | | | | 1,648 | | | | | | 1,648 | | |
|
Repairs and Maintenance
|
| | | | 4,869 | | | | | | 4,869 | | | | | | 4,869 | | |
|
Property Taxes
|
| | | | 2,715 | | | | | | 2,715 | | | | | | 2,715 | | |
|
Others
|
| | | | 4,731 | | | | | | 4,731 | | | | | | 4,731 | | |
|
SG&A
|
| | | | 5,191 | | | | | | 4,584 | | | | | | 4,584 | | |
|
Depreciation & Amortization
|
| | | | 24,938 | | | | | | 25,165 | | | | | | 25,428 | | |
|
Income from Joint Venture
|
| | | | (815) | | | | | | (815) | | | | | | (815) | | |
|
TOTAL OPERATING COSTS, EXPENSES AND OTHER
|
| | | | 61,457 | | | | | | 61,077 | | | | | | 61,340 | | |
|
INCOME FROM OPERATIONS
|
| | | | 33,499 | | | | | | 34,076 | | | | | | 35,747 | | |
| OTHER INCOME (EXPENSE) | | | | | |||||||||||||||
|
Interest Expense
|
| | | | (829) | | | | | | (829) | | | | | | (829) | | |
|
Interest and Dividend Income
|
| | | | 235 | | | | | | 235 | | | | | | 235 | | |
|
(Loss)/Gain on investments and other
|
| | | | (209) | | | | | | (209) | | | | | | (209) | | |
|
INCOME BEFORE TAXES
|
| | | | 32,696 | | | | | | 33,273 | | | | | | 34,944 | | |
|
Provision for taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
NET INCOME/(LOSS)
|
| | | $ | 32,571 | | | | | $ | 33,148 | | | | | $ | 34,819 | | |
| EBITDA Reconciliation: | | | | | |||||||||||||||
|
+ Depreciation and Amortization
|
| | | | 24,938 | | | | | | 25,165 | | | | | | 25,428 | | |
|
+ Depreciation and Amortization – CENEX JV
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | |
|
+ Provision for Income Taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
+ Interest Expense
|
| | | | 829 | | | | | | 829 | | | | | | 829 | | |
|
- Interest and Dividend Income and Other
|
| | | | — | | | | | | — | | | | | | — | | |
|
+ Equity Based Compensation
|
| | | | 600 | | | | | | 0.0 | | | | | | 0.0 | | |
| EBITDA | | | | | |||||||||||||||
|
+ One-time Transaction Costs Embedded in SG&A
|
| | | | 2,000 | | | | | | — | | | | | | — | | |
|
+ Annual Expenses Associated with Operating a Public Partnership
|
| | | | 1,100 | | | | | | 1,100 | | | | | | 1,100 | | |
|
Adjusted EBITDA
|
| | | $ | 62,663 | | | | | $ | 60,867 | | | | | $ | 62,801 | | |
| | | |
Forecast
2017 |
| |
Forecast
2018 |
| |
Forecast
2019 |
| |||||||||
| REVENUES | | | | | |||||||||||||||
|
Storage Services
|
| | | $ | 80,398 | | | | | $ | 80,420 | | | | | $ | 82,140 | | |
|
Excess Storage Services
|
| | | | 823 | | | | | | 835 | | | | | | 847 | | |
|
Ancillary Services
|
| | | | 12,339 | | | | | | 12,382 | | | | | | 12,561 | | |
|
Additive Services
|
| | | | 2,891 | | | | | | 2,896 | | | | | | 2,939 | | |
|
Total Revenues
|
| | | | 96,451 | | | | | | 96,533 | | | | | | 98,487 | | |
| OPERATING COSTS, EXPENSES AND OTHER | | | | | |||||||||||||||
|
Operating Expenses
|
| | | | |||||||||||||||
|
Labor
|
| | | | 13,600 | | | | | | 13,872 | | | | | | 14,149 | | |
|
Utilities
|
| | | | 4,847 | | | | | | 4,847 | | | | | | 4,847 | | |
|
Insurance Premiums
|
| | | | 1,648 | | | | | | 1,648 | | | | | | 1,648 | | |
|
Repairs and Maintenance
|
| | | | 5,369 | | | | | | 5,530 | | | | | | 5,696 | | |
|
Property Taxes
|
| | | | 2,715 | | | | | | 2,715 | | | | | | 2,715 | | |
|
Others
|
| | | | 4,731 | | | | | | 4,731 | | | | | | 4,731 | | |
|
SG&A
|
| | | | 7,691 | | | | | | 4,584 | | | | | | 4,584 | | |
|
Depreciation & Amortization
|
| | | | 24,938 | | | | | | 25,165 | | | | | | 25,428 | | |
|
Income from Joint Venture
|
| | | | (815) | | | | | | (815) | | | | | | (815) | | |
|
TOTAL OPERATING COSTS, EXPENSES AND OTHER
|
| | | | 64,724 | | | | | | 62,277 | | | | | | 62,983 | | |
|
INCOME FROM OPERATIONS
|
| | | | 31,727 | | | | | | 34,256 | | | | | | 35,504 | | |
| OTHER INCOME (EXPENSE) | | | | | |||||||||||||||
|
Interest Expense
|
| | | | (829) | | | | | | (829) | | | | | | (829) | | |
|
Interest and Dividend Income
|
| | | | 235 | | | | | | 235 | | | | | | 235 | | |
|
(Loss)/Gain on investments and other
|
| | | | (209) | | | | | | (209) | | | | | | (209) | | |
|
INCOME BEFORE TAXES
|
| | | | 30,924 | | | | | | 33,453 | | | | | | 34,701 | | |
|
Provision for taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
NET INCOME/(LOSS)
|
| | | $ | 30,799 | | | | | $ | 33,328 | | | | | $ | 34,576 | | |
| EBITDA and NET CASH FLOW Reconciliation: | | | | | |||||||||||||||
|
+ Depreciation and Amortization
|
| | | | 24,938 | | | | | | 25,165 | | | | | | 25,428 | | |
|
+ Depreciation and Amortization – CENEX JV
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | |
|
+ Provision for Income Taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
+ Interest Expense
|
| | | | 829 | | | | | | 829 | | | | | | 829 | | |
|
- Interest and Dividend Income and Other
|
| | | | — | | | | | | — | | | | | | — | | |
|
+ Equity Based Compensation
|
| | | | 600 | | | | | | 0.0 | | | | | | 0.0 | | |
|
EBITDA
|
| | | | 57,791 | | | | | | 59,947 | | | | | | 61,458 | | |
|
+ One-time Transaction Costs Embedded in SG&A
|
| | | | 2,000 | | | | | | — | | | | | | — | | |
|
+ Annual Expenses Associated with Operating a Public Partnership
|
| | | | 1,100 | | | | | | 1,100 | | | | | | 1,100 | | |
|
Adjusted EBITDA
|
| | | | 60,891 | | | | | | 61,047 | | | | | | 62,558 | | |
|
- Maintenance Capital Expenditures
|
| | | | 12,564 | | | | | | 7,250 | | | | | | 6,400 | | |
|
- Growth Capital Expenditures
|
| | | | 9,159 | | | | | | 12,000 | | | | | | 12,000 | | |
|
NET CASH FLOW
|
| | | $ | 39,168 | | | | | $ | 41,797 | | | | | $ | 44,158 | | |
| | |||||||||||||||||||
| | | |
Forecast
2017 |
| |
Forecast
2018 |
| |
Forecast
2019 |
| |||||||||
| REVENUES | | | | | |||||||||||||||
|
Storage Services
|
| | | $ | 82,395 | | | | | $ | 83,432 | | | | | $ | 85,196 | | |
|
Excess Storage Services
|
| | | | 823 | | | | | | 835 | | | | | | 847 | | |
|
Ancillary Services
|
| | | | 12,430 | | | | | | 12,497 | | | | | | 12,678 | | |
|
Additive Services
|
| | | | 2,891 | | | | | | 2,896 | | | | | | 2,938 | | |
|
Total Revenues
|
| | | | 98,539 | | | | | | 99,660 | | | | | | 101,659 | | |
| OPERATING COSTS, EXPENSES AND OTHER | | | | | |||||||||||||||
|
Operating Expenses
|
| | | | |||||||||||||||
|
Labor
|
| | | | 13,599 | | | | | | 13,871 | | | | | | 14,148 | | |
|
Utilities
|
| | | | 4,847 | | | | | | 4,847 | | | | | | 4,847 | | |
|
Insurance Premiums
|
| | | | 1,648 | | | | | | 1,648 | | | | | | 1,648 | | |
|
Repairs and Maintenance
|
| | | | 5,369 | | | | | | 5,530 | | | | | | 5,696 | | |
|
Property Taxes
|
| | | | 2,715 | | | | | | 2,715 | | | | | | 2,715 | | |
|
Others
|
| | | | 4,731 | | | | | | 4,731 | | | | | | 4,731 | | |
|
SG&A
|
| | | | 7,691 | | | | | | 4,584 | | | | | | 4,584 | | |
|
Depreciation & Amortization
|
| | | | 24,938 | | | | | | 25,165 | | | | | | 25,428 | | |
|
Income from Joint Venture
|
| | | | (815) | | | | | | (815) | | | | | | (815) | | |
|
TOTAL OPERATING COSTS, EXPENSES AND OTHER
|
| | | | 64,723 | | | | | | 62,276 | | | | | | 62,982 | | |
|
INCOME FROM OPERATIONS
|
| | | | 33,816 | | | | | | 37,384 | | | | | | 38,677 | | |
| OTHER INCOME (EXPENSE) | | | | | |||||||||||||||
|
Interest Expense
|
| | | | (829) | | | | | | (829) | | | | | | (829) | | |
|
Interest and Dividend Income
|
| | | | 235 | | | | | | 235 | | | | | | 235 | | |
|
(Loss)/Gain on investments and other
|
| | | | (209) | | | | | | (209) | | | | | | (209) | | |
|
INCOME BEFORE TAXES
|
| | | | 33,013 | | | | | | 36,581 | | | | | | 37,874 | | |
|
Provision for taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
NET INCOME/(LOSS)
|
| | | $ | 32,888 | | | | | $ | 36,456 | | | | | $ | 37,749 | | |
| EBITDA and NET CASH FLOW Reconciliation: | | | | | |||||||||||||||
|
+ Depreciation and Amortization
|
| | | | 24,938 | | | | | | 25,165 | | | | | | 25,428 | | |
|
+ Depreciation and Amortization – CENEX JV
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | |
|
+ Provision for Income Taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
+ Interest Expense
|
| | | | 829 | | | | | | 829 | | | | | | 829 | | |
|
- Interest and Dividend Income and Other
|
| | | | — | | | | | | — | | | | | | — | | |
|
+ Equity Based Compensation
|
| | | | 600 | | | | | | — | | | | | | — | | |
|
EBITDA
|
| | | | 59,880 | | | | | | 63,075 | | | | | | 64,631 | | |
|
+ One-time Transaction Costs Embedded in SG&A
|
| | | | 2,000 | | | | | | — | | | | | | — | | |
|
+ Annual Expenses Associated with Operating a Public Partnership
|
| | | | 1,100 | | | | | | 1,100 | | | | | | 1,100 | | |
|
Adjusted EBITDA
|
| | | | 62,980 | | | | | | 64,175 | | | | | | 65,731 | | |
|
- Maintenance Capital Expenditures
|
| | | | 12,564 | | | | | | 7,250 | | | | | | 6,400 | | |
|
- Growth Capital Expenditures
|
| | | | 9,159 | | | | | | 12,000 | | | | | | 12,000 | | |
|
NET CASH FLOW
|
| | | $ | 41,257 | | | | | $ | 44,925 | | | | | $ | 47,331 | | |
| | |||||||||||||||||||
| | | |
Forecast
2017 |
| |
Forecast
2018 |
| |
Forecast
2019 |
| |||||||||
| REVENUES | | | | | |||||||||||||||
|
Storage Services
|
| | | $ | 76,177 | | | | | $ | 70,285 | | | | | $ | 71,304 | | |
|
Excess Storage Services
|
| | | | 823 | | | | | | 823 | | | | | | 835 | | |
|
Ancillary Services
|
| | | | 12,430 | | | | | | 12,319 | | | | | | 12,498 | | |
|
Additive Services
|
| | | | 2,891 | | | | | | 2,855 | | | | | | 2,896 | | |
|
Total Revenues
|
| | | | 92,321 | | | | | | 86,282 | | | | | | 87,533 | | |
| OPERATING COSTS, EXPENSES AND OTHER | | | | | |||||||||||||||
|
Operating Expenses
|
| | | | |||||||||||||||
|
Labor
|
| | | | 13,333 | | | | | | 13,333 | | | | | | 13,333 | | |
|
Utilities
|
| | | | 4,847 | | | | | | 4,847 | | | | | | 4,847 | | |
|
Insurance Premiums
|
| | | | 1,648 | | | | | | 1,648 | | | | | | 1,648 | | |
|
Repairs and Maintenance
|
| | | | 4,869 | | | | | | 4,869 | | | | | | 4,869 | | |
|
Property Taxes
|
| | | | 2,715 | | | | | | 2,715 | | | | | | 2,715 | | |
|
Others
|
| | | | 4,731 | | | | | | 4,731 | | | | | | 4,731 | | |
|
SG&A
|
| | | | 7,192 | | | | | | 4,584 | | | | | | 4,584 | | |
|
Depreciation & Amortization
|
| | | | 24,818 | | | | | | 24,818 | | | | | | 24,818 | | |
|
Income from Joint Venture
|
| | | | (815) | | | | | | (815) | | | | | | (815) | | |
|
TOTAL OPERATING COSTS, EXPENSES AND OTHER
|
| | | | 63,338 | | | | | | 60,730 | | | | | | 60,730 | | |
|
INCOME FROM OPERATIONS
|
| | | | 28,983 | | | | | | 25,552 | | | | | | 26,803 | | |
| OTHER INCOME (EXPENSE) | | | | | |||||||||||||||
|
Interest Expense
|
| | | | (829) | | | | | | (829) | | | | | | (829) | | |
|
Interest and Dividend Income
|
| | | | 235 | | | | | | 235 | | | | | | 235 | | |
|
(Loss)/Gain on investments and other
|
| | | | (209) | | | | | | (209) | | | | | | (209) | | |
|
INCOME BEFORE TAXES
|
| | | | 28,180 | | | | | | 24,749 | | | | | | 26,000 | | |
|
Provision for taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
NET INCOME/(LOSS)
|
| | | $ | 28,055 | | | | | $ | 24,624 | | | | | $ | 25,875 | | |
| EBITDA and NET CASH FLOW Reconciliation: | | | | | |||||||||||||||
|
+ Depreciation and Amortization
|
| | | | 24,818 | | | | | | 24,818 | | | | | | 24,818 | | |
|
+ Depreciation and Amortization – CENEX JV
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | |
|
+ Provision for Income Taxes
|
| | | | 125 | | | | | | 125 | | | | | | 125 | | |
|
+ Interest Expense
|
| | | | 829 | | | | | | 829 | | | | | | 829 | | |
|
- Interest and Dividend Income and Other
|
| | | | — | | | | | | — | | | | | | — | | |
|
+ Equity Based Compensation
|
| | | | 600 | | | | | | — | | | | | | — | | |
|
EBITDA
|
| | | | 54,927 | | | | | | 50,896 | | | | | | 52,147 | | |
|
+ One-time Transaction Costs Embedded in SG&A
|
| | | | 2,000 | | | | | | — | | | | | | — | | |
|
+ Annual Expenses Associated with Operating a Public Partnership
|
| | | | 1,100 | | | | | | 1,100 | | | | | | 1,100 | | |
|
Adjusted EBITDA
|
| | | | 58,027 | | | | | | 51,996 | | | | | | 53,247 | | |
|
- Maintenance Capital Expenditures
|
| | | | 12,564 | | | | | | 7,250 | | | | | | 6,400 | | |
|
- Growth Capital Expenditures
|
| | | | 9,159 | | | | | | 12,000 | | | | | | 12,000 | | |
|
NET CASH FLOW
|
| | | $ | 36,304 | | | | | $ | 32,746 | | | | | $ | 34,847 | | |
| | |||||||||||||||||||
| | | | |
Upside Case
|
| |
Base Case
|
| |
Downside Case
|
|
| | East Coast | | | | | ||||||
| | Gates | | | Assumed 100 MBbls not renewed in August 2017 and expected to remain unfilled | | | Assumed 100 MBbls not renewed in August 2017 and expected to remain unfilled | | |
•
Assumed 100 MBbls not renewed in August 2017 and expected to remain unfilled
|
|
| | Glenmont | | | ~800 MBbls assumed to be renewed at a reduced rate | | |
•
~400 MBbls assumed to be recontracted at a reduced rate
•
~400 MBbls assumed to be not renewed
|
| |
•
~800 MBbls assumed to be not renewed
|
|
| | Gulf Coast | | | | | ||||||
| | Baton Rouge | | | Contracts, associated with ~500 MBbls, renewed at current rate | | | Contracts, associated with ~500 MBbls, renewed at reduced rate | | | ~500 MBbls not renewed and remains uncontracted | |
| | Galveston | | | ~570 MBbls associated with contract renewed at current rates | | |
•
~250 MBbls associated with expiring contracts remains contracted at current rates
•
Reduction in revenues due to recontracting lag for ~320 MBbls
|
| | ~570 MBbls associated with contract not renewed and remains uncontracted | |
| | Midwest | | | | | ||||||
| | North Little Rock | | | ~50 MBbls not renewed and remains uncontracted | | | ~50 MBbls not renewed and remains uncontracted | | | ~50 MBbls not renewed and remains uncontracted | |
| |
Growth Projects
|
| |
•
New storage of ~200 MBbls expected online Q3 2018
•
Customers for new storage assumed to be contracted beginning Q3 2018
|
| |
•
New storage of ~200 MBbls expected online Q3 2018
•
Customers for new storage assumed to be contracted beginning Q3 2018
|
| | No customers assumed for ~200 MBbls new storage coming online Q3 2018 | |
| |
Other Assumptions
|
| |
•
Additional $500,000 in maintenance expense related to dredging
•
Additional $500,000 of SG&A in 2017 related to professional fees
•
Labor expenses increase 2.0% annually beginning in 2017
|
| |
•
Additional $500,000 in maintenance expense related to dredging
•
Additional $500,000 of SG&A in 2017 related to professional fees
•
Labor expenses increase 2.0% annually beginning in 2017
|
| | No additional dredging performed | |
|
Calendar Year
|
| |
High ($)
|
| |
Low ($)
|
| ||||||
| 2015 | | | | ||||||||||
|
Second Quarter
|
| | | | 18.90 | | | | | | 16.33 | | |
|
Third Quarter
|
| | | | 17.43 | | | | | | 13.28 | | |
|
Fourth Quarter
|
| | | | 14.49 | | | | | | 11.79 | | |
| 2016 | | | | ||||||||||
|
First Quarter
|
| | | | 14.74 | | | | | | 11.80 | | |
|
Second Quarter
|
| | | | 15.94 | | | | | | 14.13 | | |
|
Third Quarter
|
| | | | 16.49 | | | | | | 14.25 | | |
|
Fourth Quarter
|
| | | | 17.65 | | | | | | 14.55 | | |
| 2017 | | | | ||||||||||
|
First Quarter
|
| | | | 17.90 | | | | | | 15.61 | | |
|
Second Quarter (as of June 1, 2017)
|
| | | | 17.35 | | | | | | 15.92 | | |
| | | |
For the Three Months Ended
March 31, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | | |
(unaudited)
|
| |||||||||||||||||||||
| REVENUES | | | | | | ||||||||||||||||||||
|
Third parties
|
| | | $ | 16,037 | | | | | $ | 13,980 | | | | | $ | 59,856 | | | | | $ | 59,082 | | |
|
Affiliates
|
| | | | 9,136 | | | | | | 10,585 | | | | | | 39,768 | | | | | | 37,044 | | |
| | | | | | 25,173 | | | | | | 24,565 | | | | | | 99,624 | | | | | | 96,126 | | |
|
OPERATING COSTS, EXPENSES AND OTHER
|
| | | | | ||||||||||||||||||||
|
Operating expenses
|
| | | | 7,459 | | | | | | 6,634 | | | | | | 27,539 | | | | | | 26,074 | | |
|
Operating expenses reimbursed to affiliates
|
| | | | 1,039 | | | | | | 971 | | | | | | 4,644 | | | | | | 5,177 | | |
|
Selling, general and administrative expenses
|
| | | | 1,022 | | | | | | 1,041 | | | | | | 4,293 | | | | | | 4,216 | | |
|
Selling, general and administrative expenses reimbursed to affiliates
|
| | | | 486 | | | | | | 612 | | | | | | 2,565 | | | | | | 2,053 | | |
|
Depreciation and amortization
|
| | | | 6,026 | | | | | | 5,909 | | | | | | 23,901 | | | | | | 25,733 | | |
|
Income from joint venture
|
| | | | (191) | | | | | | (220) | | | | | | (815) | | | | | | (836) | | |
|
Loss (gain) on disposition of assets, net
|
| | | | — | | | | | | — | | | | | | 338 | | | | | | (5) | | |
|
Total operating costs, expenses and other
|
| | | | 15,841 | | | | | | 14,947 | | | | | | 62,465 | | | | | | 62,412 | | |
|
INCOME FROM OPERATIONS
|
| | | | 9,332 | | | | | | 9,618 | | | | | | 37,159 | | | | | | 33,714 | | |
| OTHER INCOME/(EXPENSE) | | | | | | ||||||||||||||||||||
|
Interest expense
|
| | | | (207) | | | | | | (207) | | | | | | (830) | | | | | | (828) | | |
|
Interest and dividend income
|
| | | | 72 | | | | | | 56 | | | | | | 235 | | | | | | 288 | | |
|
Gain on investments and other-net
|
| | | | 191 | | | | | | 4 | | | | | | (13) | | | | | | 103 | | |
|
Income before income taxes
|
| | | | 9,388 | | | | | | 9,471 | | | | | | 36,551 | | | | | | 33,277 | | |
|
Provision for income taxes
|
| | | | 35 | | | | | | 49 | | | | | | 122 | | | | | | 148 | | |
|
NET INCOME
|
| | | $ | 9,353 | | | | | $ | 9,422 | | | | | $ | 36,429 | | | | | $ | 33,129 | | |
|
BASIC AND DILUTED EARNINGS PER UNIT ATTRIBUTABLE TO UNITHOLDERS
|
| | | | | ||||||||||||||||||||
|
Common
|
| | | $ | 0.27 | | | | | $ | 0.27 | | | | | $ | 1.04 | | | | | $ | 0.95 | | |
|
Subordinated(1)
|
| | | $ | — | | | | | $ | 0.27 | | | | | $ | 1.04 | | | | | $ | 0.95 | | |
|
WEIGHTED AVERAGE NUMBER OF UNITS OUTSTANDING
|
| | | | | ||||||||||||||||||||
|
Common
|
| | | | 34,861,014 | | | | | | 18,375,507 | | | | | | 20,453,133 | | | | | | 18,375,507 | | |
|
Subordinated(1)
|
| | | | — | | | | | | 16,485,507 | | | | | | 14,407,881 | | | | | | 16,485,507 | | |
| | | |
As of March 31,
|
| |
As of December 31,
|
| ||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | | |
(unaudited)
|
| |||||||||||||||||||||
| Assets | | | | | | ||||||||||||||||||||
|
Current Assets
|
| | | | | ||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 8,930 | | | | | $ | 7,953 | | | | | $ | 8,575 | | | | | $ | 12,186 | | |
|
Accounts receivable, net of allowances of $54, $27, $84
and $25 respectively |
| | | | 4,894 | | | | | | 3,328 | | | | | | 4,415 | | | | | | 2,603 | | |
|
Accounts receivable – affiliates
|
| | | | 433 | | | | | | 5,400 | | | | | | 1,492 | | | | | | 810 | | |
|
Short-term investments
|
| | | | 5,174 | | | | | | 3,860 | | | | | | 5,018 | | | | | | 3,857 | | |
|
Prepaid insurance
|
| | | | 79 | | | | | | 79 | | | | | | 135 | | | | | | 161 | | |
|
Prepaid insurance – affiliates
|
| | | | 733 | | | | | | 774 | | | | | | 1,201 | | | | | | 110 | | |
|
Other current assets
|
| | | | 694 | | | | | | 992 | | | | | | 812 | | | | | | 607 | | |
|
Total current assets
|
| | | | 20,937 | | | | | | 22,386 | | | | | | 21,648 | | | | | | 20,3334 | | |
|
Property, plant and equipment, net
|
| | | | 170,174 | | | | | | 170,880 | | | | | | 170,553 | | | | | | 171,488 | | |
|
Goodwill
|
| | | | 559 | | | | | | 559 | | | | | | 559 | | | | | | 559 | | |
|
Acquired customer contracts, net
|
| | | | 3,135 | | | | | | 4,275 | | | | | | 3,420 | | | | | | 4,560 | | |
|
Investment in joint venture
|
| | | | 8,271 | | | | | | 9,181 | | | | | | 8,560 | | | | | | 8,961 | | |
|
Other assets
|
| | | | 299 | | | | | | 475 | | | | | | 345 | | | | | | 521 | | |
|
Total Assets
|
| | | $ | 203,375 | | | | | $ | 207,756 | | | | | $ | 205,085 | | | | | $ | 206,423 | | |
| Liabilities and Partners’ Equity | | | | | | ||||||||||||||||||||
|
Current Liabilities
|
| | | | | ||||||||||||||||||||
|
Accounts payable
|
| | | $ | 3,455 | | | | | $ | 3,172 | | | | | $ | 3,351 | | | | | $ | 4,274 | | |
|
Accrued liabilities
|
| | | | 857 | | | | | | 1,159 | | | | | | 577 | | | | | | 1,195 | | |
|
Due to affiliate companies
|
| | | | 1,142 | | | | | | 467 | | | | | | 1,965 | | | | | | 1,431 | | |
|
Deferred revenue – short-term
|
| | | | 43 | | | | | | 1,608 | | | | | | 296 | | | | | | — | | |
|
Deferred revenue – short-term – affiliates
|
| | | | 1,608 | | | | | | — | | | | | | 1,608 | | | | | | 802 | | |
|
Income taxes payable
|
| | | | 76 | | | | | | 148 | | | | | | 70 | | | | | | 102 | | |
|
Total current liabilities
|
| | | | 7,181 | | | | | | 6,554 | | | | | | 7,867 | | | | | | 7,804 | | |
|
Asset retirement obligations
|
| | | | 705 | | | | | | 668 | | | | | | 696 | | | | | | 658 | | |
|
Deferred revenue – long-term
|
| | | | 202 | | | | | | 340 | | | | | | 211 | | | | | | 254 | | |
|
Deferred revenue – long-term – affiliates
|
| | | | 3,486 | | | | | | 5,093 | | | | | | 3,888 | | | | | | 2,071 | | |
|
Other noncurrent liabilities
|
| | | | 409 | | | | | | 461 | | | | | | 409 | | | | | | 595 | | |
|
Total liabilities
|
| | | | 11,983 | | | | | | 13,116 | | | | | | 13,071 | | | | | | 11,382 | | |
|
Commitments and contingencies (Notes 9 and 17)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Partners’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Common units (34,861,014 units issued and outstanding at March 31, 2017 and December 31, 2016; 18,375,507 units issued and outstanding at March 31, 2016 and December 31, 2015)
|
| | | | 191,392 | | | | | | 139,469 | | | | | | 192,014 | | | | | | 139,380 | | |
|
Subordinated units (16,485,507 units issued and outstanding at March 31, 2016 and December 31, 2015; 16,485,507 units issued and outstanding at March 31, 2016 and December 31, 2015)(1)
|
| | | | | | | | | | 55,171 | | | | | | | | | | | | 55,661 | | |
|
General partner interest (0% interest)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total partners’ equity
|
| | | | 191,392 | | | | | | 194,640 | | | | | | 192,014 | | | | | | 195,041 | | |
|
Total Liabilities and Partners’ Equity
|
| | | $ | 203,375 | | | | | $ | 207,756 | | | | | $ | 205,085 | | | | | $ | 206,423 | | |
| | |||||||||||||||||||||||||
| | | |
For the Three Months Ended
March 31, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | | |
(unaudited)
|
| |||||||||||||||||||||
| Cash flows provided by operating activities | | | | | | ||||||||||||||||||||
|
Net income
|
| | | $ | 9,353 | | | | | $ | 9,422 | | | | | $ | 36,429 | | | | | $ | 33,129 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | ||||||||||||||||||||
|
Depreciation and amortization
|
| | | | 6,026 | | | | | | 5,909 | | | | | | 23,901 | | | | | | 25,733 | | |
|
Amortization of deferred financing costs
|
| | | | 46 | | | | | | 46 | | | | | | 185 | | | | | | 184 | | |
|
(Gain)/loss on disposal of fixed assets
|
| | | | — | | | | | | — | | | | | | 338 | | | | | | (5) | | |
|
(Gain)/loss on marketable securities
|
| | | | (156) | | | | | | (3) | | | | | | 100 | | | | | | (74) | | |
|
Equity based compensation
|
| | | | 482 | | | | | | 634 | | | | | | 2,379 | | | | | | 2,544 | | |
|
Income from joint venture
|
| | | | (191) | | | | | | (220) | | | | | | (815) | | | | | | (836) | | |
|
Distribution from joint venture
|
| | | | 480 | | | | | | — | | | | | | 1,216 | | | | | | — | | |
|
Changes in operating assets and liabilities:
|
| | | | | ||||||||||||||||||||
|
Accounts receivable
|
| | | | (479) | | | | | | (725) | | | | | | (1,812) | | | | | | (353) | | |
|
Prepaid insurance
|
| | | | 524 | | | | | | (582) | | | | | | (1,065) | | | | | | 19 | | |
|
Other current assets and other assets
|
| | | | 118 | | | | | | (384) | | | | | | (267) | | | | | | (44) | | |
|
Accounts payable
|
| | | | (41) | | | | | | (766) | | | | | | (1,239) | | | | | | (3,364) | | |
|
Accrued liabilities
|
| | | | 281 | | | | | | (35) | | | | | | (621) | | | | | | 103 | | |
|
Deferred revenue
|
| | | | (664) | | | | | | (115) | | | | | | 2,876 | | | | | | 1,365 | | |
|
Income taxes receivable
|
| | | | — | | | | | | (1) | | | | | | 53 | | | | | | (54) | | |
|
Income taxes payable
|
| | | | 6 | | | | | | 46 | | | | | | (32) | | | | | | (7) | | |
|
Due to/due from affiliated companies
|
| | | | 236 | | | | | | (1,525) | | | | | | (148) | | | | | | 1,601 | | |
|
Other noncurrent liabilities
|
| | | | 9 | | | | | | (124) | | | | | | (148) | | | | | | 631 | | |
|
Net cash provided by operating activities
|
| | | | 16,030 | | | | | | 11,577 | | | | | | 61,330 | | | | | | 60,572 | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Purchase of short-term investments
|
| | | | — | | | | | | — | | | | | | (1,523) | | | | | | (129) | | |
|
Proceeds from the sale of short-term investments
|
| | | | — | | | | | | — | | | | | | 262 | | | | | | 1,873 | | |
|
Proceeds from the sale of fixed assets
|
| | | | — | | | | | | — | | | | | | 13 | | | | | | 6 | | |
|
Acquisition of business
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Capital expenditures
|
| | | | (5,217) | | | | | | (5,352) | | | | | | (21,861) | | | | | | (26,733) | | |
|
Net cash used in investing activities
|
| | | | (5,217) | | | | | | (5,352) | | | | | | (23,109) | | | | | | (24,983) | | |
| Cash flows from financing activities | | | | | | ||||||||||||||||||||
|
Distributions to unitholders
|
| | | | (10,458) | | | | | | (10,458) | | | | | | (41,832) | | | | | | (41,832) | | |
|
Net cash used in financing activities
|
| | | | (10,458) | | | | | | (10,458) | | | | | | (41,832) | | | | | | (41,832) | | |
|
Net change in cash and cash equivalents
|
| | | | 355 | | | | | | (4,233) | | | | | | (3,611) | | | | | | (6,243) | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 8,575 | | | | | | 12,186 | | | | | | 12,186 | | | | | | 18,429 | | |
|
Cash and cash equivalents at end of year
|
| | | $ | 8,930 | | | | | $ | 7,953 | | | | | $ | 8,575 | | | | | $ | 12,186 | | |
|
Cash paid for interest
|
| | | $ | 152 | | | | | $ | 152 | | | | | $ | 608 | | | | | $ | 608 | | |
|
for income taxes
|
| | | $ | 35 | | | | | $ | — | | | | | $ | 117 | | | | | $ | 244 | | |
|
Noncash operating transactions-prepaid insurance and related expense included in due to/from affiliated companies
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,201 | | | | | $ | — | | |
|
Noncash operating transactions – deferred revenue included in accounts receivable
|
| | | $ | — | | | | | $ | 4,029 | | | | | $ | 168 | | | | | $ | — | | |
|
Noncash investing transactions – property and equipment additions included in accounts payable
|
| | | $ | 1,634 | | | | | $ | 839 | | | | | $ | 1,489 | | | | | $ | 1,173 | | |
|
Noncash financing transactions – issuance of units for acquisition of terminal business
|
| | | $ | — | | | | | $ | — | | | | | $ | 31,186 | | | | | $ | — | | |
| | |||||||||||||||||||||||||
|
Record Date
|
| |
Payment Date
|
| |
Amount per Unit ($)
|
|
| 2015 | | | | ||||
|
July 30, 2015
|
| | August 14, 2015 | | |
0.3000
|
|
|
October 29, 2015
|
| | November 13, 2015 | | |
0.3000
|
|
|
January 28, 2016
|
| | February 12, 2016 | | |
0.3000
|
|
| 2016 | | | | ||||
|
April 28, 2016
|
| | May 13, 2016 | | |
0.3000
|
|
|
July 28, 2016
|
| | August 12, 2016 | | |
0.3000
|
|
|
October 28, 2016
|
| | November 14, 2016 | | |
0.3000
|
|
|
January 31, 2017
|
| | February 14, 2017 | | |
0.3000
|
|
| 2017 | | | | ||||
|
April 28, 2017
|
| | May 15, 2017 | | |
0.3000
|
|
| |
SEC Filing Fees
|
| | | $ | 18,437 | | |
| |
Financial Advisor Fees and Expenses
|
| | | | 275,000 | | |
| |
Legal Fees and Expenses
|
| | | | 875,000 | | |
| |
Information Agent Fees
|
| | | | 11,000 | | |
| |
Depositary and Paying Agent Fees
|
| | | | 45,000 | | |
| |
Printing and Mailing Costs
|
| | | | 70,000 | | |
| |
Miscellaneous Expenses
|
| | | | 75,000 | | |
| |
Total
|
| | | $ | 1,369,437 | | |
| | ||||||||
|
Name
|
| |
Age
|
| |
Citizenship
|
| | Principal Occupation or Employment |
| | Position With World Point Terminals, Inc. |
| | Position with World Point Terminals, LP |
|
| Paul A. Novelly | | | 73 | | | USA | | | Chairman of St. Albans Global Management, Limited Partnership, LLLP | | | Chairman and Director | | | Chairman of the Board of Directors and Chief Executive Officer | |
| Jonathan Q. Affleck | | | 35 | | | USA | | | Vice President and Chief Financial Officer – WPT GP, LLC | | | Vice President and Chief Financial Officer | | | Vice President and Chief Financial Officer | |
|
G. Louis Graziadio III
|
| | 67 | | | USA | | | President and Chief Executive Officer – Second Southern Corp. | | | Director | | | Director | |
| Edwin A. Levy | | | 79 | | | USA | | | Advisor – Levy Harkins & Co, Inc. | | | Director | | | Director | |
| Donald C. Bedell | | | 75 | | | USA | | | Chairman of the Board – Castle Partners | | | Director | | | Director | |
| Frank E. Walsh, III | | | 50 | | | USA | | | Manager – Jupiter Capital Management Partners, LLC | | | Director | | | None | |
| Robert G. Jennings | | | 71 | | | Canada | | | Private Investor | | | Director | | | None | |
| John F. Grundhofer | | | 78 | | | USA | | | Private Investor | | | Director | | | None | |
|
Name
|
| |
Aggregate
Number of Units Beneficially Owned |
| |
Percentage
of Units Beneficially Owned |
| |
Units the
Person has the Right to Acquire |
| |||||||||
|
World Point Terminals, Inc.(1)
|
| | | | 22,908,514 | | | | | | 65.7% | | | | | | 0 | | |
|
Paul A. Novelly(2)(3)
|
| | | | 2,757,662 | | | | | | 3.5% | | | | | | 0 | | |
|
Jonathan Q. Affleck
|
| | | | 467 | | | | | | * | | | | | | 0 | | |
|
G. Louis Graziadio III(4)
|
| | | | 3,334 | | | | | | * | | | | | | 0 | | |
|
Edwin A. Levy(4)(5)
|
| | | | 20,650 | | | | | | * | | | | | | 0 | | |
|
Donald C. Bedell(4)
|
| | | | 15,600 | | | | | | * | | | | | | 0 | | |
|
Frank E. Walsh, III(4)(6)
|
| | | | 24,000 | | | | | | * | | | | | | 0 | | |
|
Robert G. Jennings
|
| | | | 10,000 | | | | | | * | | | | | | 0 | | |
|
John F. Grundhofer(4)
|
| | | | 10,000 | | | | | | * | | | | | | 0 | | |
| |
If delivering by mail:
|
| |
By overnight courier:
|
|
| |
Computershare Trust Company, N.A.
Attn: Corporate Actions Voluntary Offer P.O. Box 43011, Providence, RI 02940-3011 |
| |
Computershare Trust Company, N.A.
Attn: Corporate Actions Voluntary Offer 250 Royall Street, Suite V, Canton, MA 02021 |
|
| | |
1290 Avenue of the Americas, 9th Floor
New York, NY 10104 |
| |
| | |
Banks, Brokers and Shareholders
Call Toll-Free (800) 509-0917 Email: WPTOffer@Georgeson.com |
| |