Attached files

file filename
8-K/A - 8-K/A - NGL Energy Partners LPa13-6013_18ka.htm
EX-99.3 - EX-99.3 - NGL Energy Partners LPa13-6013_1ex99d3.htm
EX-23.1 - EX-23.1 - NGL Energy Partners LPa13-6013_1ex23d1.htm
EX-99.1 - EX-99.1 - NGL Energy Partners LPa13-6013_1ex99d1.htm

Exhibit 99.2

 

INDEPENDENT ACCOUNTANTS’ REVIEW REPORT

 

To the Members of

Third Coast Towing, L.L.C.

Corpus Christi, Texas

 

We have reviewed the accompanying balance sheets of Third Coast Towing, L.L.C. as of September 30, 2012 and December 31, 2011, and the related statements of income for the nine months ended September 30, 2012 and 2011, statement of members’ equity for the nine months ended September 30, 2012, and statements of cash flows for the nine months ended September 30, 2012 and 2011.  A review includes primarily applying analytical procedures to management’s financial data and making inquires of Company management.  A review is substantially less in scope than an audit, the objective of which is the expression of an opinion regarding the financial statements as a whole.  Accordingly, we do not express such an opinion.

 

Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in the United States of America and for designing, implementing, and maintaining internal control relevant to the preparation and fair presentation of the financial statements.

 

Our responsibility is to conduct the reviews in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants.  Those standards require us to perform procedures to obtain limited assurance that there are no material modifications that should be made to the financial statements.  We believe that the results of our procedures provide a reasonable basis for our report.

 

Based on our reviews, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in conformity with accounting principles generally accepted in the United States of America.

 

 

/s/ Roloff, Hnatek & Co., L.L.P.

 

 

 

Victoria, Texas

 

 

 

February 15, 2013

 

 

1



 

THIRD COAST TOWING, L.L.C.

 

UNAUDITED BALANCE SHEETS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

ASSETS

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash

 

$

143,227

 

$

1,311,416

 

Accounts Receivable - Trade

 

427,710

 

498,798

 

Accounts Receivable — Related Party

 

231,614

 

935,574

 

Accounts Receivable - Employees

 

6,153

 

1,050

 

 

 

 

 

 

 

Total Current Assets

 

808,704

 

 2,746,838

 

 

 

 

 

 

 

Property and Equipment, Net of Accumulated Depreciation of $3,629,459 and $3,011,117 at September 30, 2012 and December 31, 2011, Respectively

 

10,118,900

 

10,301,666

 

 

 

 

 

 

 

Other Assets:

 

 

 

 

 

Goodwill

 

2,150,000

 

2,150,000

 

Deposit on Equipment

 

2,733,334

 

 

Other

 

2,278

 

2,485

 

 

 

 

 

 

 

Total Other Assets

 

4,885,612

 

2,152,485

 

Total Assets

 

$

15,813,216

 

$

15,200,989

 

 

 

 

 

 

 

LIABILITIES AND MEMBERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Accounts Payable

 

$

610,350

 

$

423,501

 

Accrued Wages Payable

 

96,884

 

100,940

 

Accrued Interest Payable

 

47,094

 

8,661

 

Other Accrued Expenses

 

82,739

 

112,374

 

Current Portion of Notes Payable

 

1,347,997

 

5,814,967

 

Current Portion of Notes Payable to Related Parties

 

1,749,211

 

 

Total Current Liabilities

 

3,934,275

 

6,460,443

 

 

 

 

 

 

 

Long-Term Liabilities:

 

 

 

 

 

Notes Payable, Net of Current Portion

 

844,718

 

2,523,365

 

Notes Payable to Related Parties, Net of Current Portion

 

4,559,123

 

 

Total Long-Term Liabilities

 

5,403,841

 

2,523,365

 

 

 

 

 

 

 

Total Liabilities

 

9,338,116

 

8,983,808

 

 

 

 

 

 

 

Members’ Equity

 

6,475,100

 

6,217,181

 

 

 

 

 

 

 

Total Liabilities and Members’ Equity

 

$

15,813,216

 

$

15,200,989

 

 

See independent accountants’ review report and notes to the unaudited financial statements.

 

2



 

THIRD COAST TOWING, L.L.C.

 

UNAUDITED STATEMENTS OF INCOME

 

NINE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

Revenues:

 

 

 

 

 

From Related Parties

 

$

3,749,889

 

$

2,393,132

 

From Others

 

3,967,720

 

5,037,409

 

 

 

 

 

 

 

Total Revenues

 

7,717,609

 

7,430,541

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Operating

 

5,535,222

 

3,973,847

 

General and Administrative

 

503,597

 

385,689

 

Depreciation and Amortization

 

618,545

 

546,026

 

 

 

 

 

 

 

Total Expenses

 

6,657,364

 

4,905,562

 

 

 

 

 

 

 

Income From Operations

 

1,060,245

 

2,524,979

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

Miscellaneous Income

 

123,000

 

79,430

 

Interest Expense

 

(191,178

)

(262,706

)

Interest Expense — Related Parties

 

(43,748

)

 

 

 

 

 

 

 

Total Other Income (Expense), Net

 

(111,926

)

(183,276

)

 

 

 

 

 

 

Net Income

 

$

948,319

 

$

2,341,703

 

 

See independent accountants’ review report and notes to the unaudited financial statements.

 

3



 

THIRD COAST TOWING, L.L.C.

 

UNAUDITED STATEMENT OF MEMBERS’ EQUITY

 

NINE MONTHS ENDED SEPTEMBER 30, 2012

 

Members’ Equity, December 31, 2011

 

$

6,217,181

 

 

 

 

 

Members’ Distributions

 

(690,400

)

 

 

 

 

Net Income

 

948,319

 

 

 

 

 

Members’ Equity, September 30, 2012

 

$

6,475,100

 

 

See independent accountants’ review report and notes to the unaudited financial statements.

 

4



 

THIRD COAST TOWING, L.L.C.

 

UNAUDITED STATEMENTS OF CASH FLOWS

 

NINE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

Cash Flows From Operating Activities:

 

 

 

 

 

Cash Received From Customers and Employees

 

$

8,487,554

 

$

6,647,412

 

Other Receipts

 

123,000

 

79,430

 

Cash Paid to Suppliers and Employees

 

(5,885,663

)

(4,485,191

)

Interest Paid

 

(196,493

)

(265,357

)

 

 

 

 

 

 

Net Cash Provided by Operating Activities

 

2,528,398

 

1,976,294

 

 

 

 

 

 

 

Cash Flows From Investing Activities:

 

 

 

 

 

Purchases of Property and Equipment

 

(435,570

)

(650,395

)

Deposit on Equipment Purchase

 

(2,733,334

)

 

Proceeds From Dispositions of Property and Equipment

 

 

40,000

 

 

 

 

 

 

 

Net Cash Used by Investing Activities

 

(3,168,904

)

(610,395

)

 

 

 

 

 

 

Cash Flows From Financing Activities:

 

 

 

 

 

Members’ Distributions

 

(690,400

)

(259,893

)

Payments on Line of Credit

 

 

(400,000

)

Payments on Notes Payable

 

(6,145,617

)

(175,190

)

Proceeds From Notes Payable to Related Parties

 

6,308,334

 

 

 

 

 

 

 

 

Net Cash Used by Financing Activities

 

(527,683

)

(835,083

)

 

 

 

 

 

 

Net Increase (Decrease) in Cash

 

(1,168,189

)

530,816

 

 

 

 

 

 

 

Cash, Beginning of Period

 

1,311,416

 

222,360

 

 

 

 

 

 

 

Cash, End of Period

 

$

143,227

 

$

753,176

 

 

See independent accountants’ review report and notes to the unaudited financial statements.

 

5



 

THIRD COAST TOWING, L.L.C.

 

UNAUDITED STATEMENTS OF CASH FLOWS

 

NINE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011

 

 

 

September 30,

 

September 30,

 

 

 

2012

 

2011

 

Reconciliation of Net Income to Net Cash Provided by Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

948,319

 

$

2,341,703

 

 

 

 

 

 

 

Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:

 

 

 

 

 

Depreciation and Amortization

 

618,545

 

546,026

 

(Increase) Decrease in:

 

 

 

 

 

Accounts Receivable - Trade

 

71,087

 

(66,260

)

Accounts Receivable - Related Party

 

703,960

 

(714,093

)

Accounts Receivable - Employees

 

(5,103

)

(2,776

)

Increase (Decrease) in:

 

 

 

 

 

Accounts Payable

 

186,848

 

(112,374

)

Accrued Wages Payable

 

(4,056

)

(4,746

)

Accrued Interest Payable

 

38,433

 

(2,651

)

Other Accrued Expenses

 

(29,635

)

(8,535

)

 

 

 

 

 

 

Net Adjustments

 

1,580,079

 

(365,409

)

 

 

 

 

 

 

Net Cash Provided by Operating Activities

 

$

2,528,398

 

$

1,976,294

 

 

See independent accountants’ review report and notes to the unaudited financial statements.

 

6



 

THIRD COAST TOWING, L.L.C.

 

NOTES TO UNAUDITED FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

Note 1:                    Summary of Significant Accounting Policies

 

Nature of Activities —Third Coast Towing, L.L.C. (the “Company”) is a marine transportation company located in Corpus Christi, Texas.  The Company transports crude oil to refineries in Texas and Louisiana via the Gulf Intracoastal Waterways.  The Company also provides tug boat and barge services in the Port of Corpus Christi.  This business consists of moving product from one customer location to another; referred to as cross channel movements.  The Company does not own any of the petroleum products that are transported.

 

Accounting Method — The Company maintains its accounting records on the accrual basis of accounting.

 

Cash — For purposes of the Statements of Cash Flows, cash consists of cash in bank accounts and petty cash.

 

Allowance for Doubtful Accounts — Uncollectible accounts are charged to bad debt expense when the account is deemed uncollectible by management based on historical write-off experience and a periodic review of the accounts.  It is the opinion of management that receivables at September 30, 2012 and December 31, 2011 are collectible and potential bad debt losses are immaterial.

 

Compensated Absences — Compensated absences for vacation, sick leave, and personal time off have not been accrued since they cannot be reasonably estimated.

 

Goodwill — In accounting for the purchase of assets and business in place during 2006, the Company recorded goodwill in the amount of $2,150,000.  In accordance with Accounting Standards Codification 350-20, Goodwill and Other, the amount allocated to goodwill is not amortized since it has an indefinite life.  Instead, the goodwill is tested annually for impairment.  Management has determined that no impairment of goodwill exists as of September 30, 2012 and December 31, 2011.

 

Revenue Recognition — The Company recognizes revenue from services at the time the services are rendered.

 

Income Taxes — The Company does not incur income taxes; instead, its earnings are included in the members’ personal income tax returns and taxed depending on their personal tax situations.  The financial statements, therefore, do not include a provision for income taxes.

 

Management’s Use of Estimates — The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

 

7



 

THIRD COAST TOWING, L.L.C.

 

NOTES TO UNAUDITED FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

Note 1:                    Summary of Significant Accounting Policies (Concluded)

 

Date of Management’s Review — Subsequent events were evaluated through February 15, 2013, which is the date the financial statements were available to be issued.

 

Note 2:                    Property and Equipment

 

Property and equipment are stated at cost and depreciated or amortized using the straight-line method over their estimated useful lives as follows.

 

 

 

 

 

Balance at

 

Balance at

 

Description

 

Estimated Life

 

September 30, 2012

 

December 31, 2011

 

 

 

 

 

 

 

 

 

Barges

 

10 - 20 Years

 

$

10,656,542

 

$

10,296,542

 

Boats

 

10 - 20 Years

 

3,054,811

 

2,979,235

 

Trucks

 

5 Years

 

24,000

 

24,000

 

Office Furniture and Equipment

 

5 - 10 Years

 

13,006

 

13,006

 

 

 

 

 

13,748,359

 

13,312,783

 

Less Accumulated Depreciation

 

 

 

3,629,459

 

3,011,117

 

 

 

 

 

$

10,118,900

 

$

10,301,666

 

 

Maintenance, repairs, and minor renewals that do not significantly improve or extend the lives of the respective assets are charged against operations when incurred. Additions, improvements, and major renewals are capitalized.

 

The cost and accumulated depreciation or amortization of assets sold, retired, or otherwise disposed of are removed from the respective accounts and any gain or loss is reflected in operations.

 

During the nine months ended September 30, 2012, the Company paid a deposit of $2,733,334 for the purchase of two new barges.

 

Depreciation expense charged to operations was $618,338 and $545,819 for the nine months ended September 30, 2012 and 2011, respectively.

 

Note 3:                   Retirement Plan

 

The Company has a defined contribution plan covering substantially all employees.  The plan provides that employees who have attained the age of 18 and completed one year of service with bi-annual enrollment dates of January 1 and July 1 can voluntarily contribute a portion of their earnings to the plan up to the maximum amount allowed by the Internal Revenue Code.  The Company will match up to 4% of employees’ compensation, and employees are immediately vested.  Total contributions made to the plan by the Company for the nine months ended September 30, 2012 and 2011 were $37,502 and $31,364, respectively.

 

8



 

THIRD COAST TOWING, L.L.C.

 

NOTES TO UNAUDITED FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

Note 4:                    Line of Credit

 

The Company has a $500,000 line of credit.  There were no amounts outstanding on the line of credit at September 30, 2012 and December 31, 2011.  Bank advances on the credit line carry an interest rate of prime plus 0.75% (with a floor of 5%).  The credit line is secured by substantially all assets of the Company.

 

Note 5:                    Notes Payable

 

Notes Payable consists of the following at September 30, 2012 and December 31, 2011:

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Note payable with monthly principal installments of $9,604 plus interest at 0.75% over the prime rate (4.00% at December 31, 2011) through May 2012 secured by First Preferred Mortgage(s) and other assignments and guarantees

 

$

 

$

1,776,762

 

 

 

 

 

 

 

Note payable with monthly principal installments of $2,179 plus interest at 0.75% over the prime rate (4.00% at December 31, 2011) through May 2012 secured by First Preferred Mortgage(s) and other assignments and guarantees

 

 

403,143

 

 

 

 

 

 

 

Note payable with monthly principal installments of $17,917 plus interest at 0.75% over the prime rate (4.00% at December 31, 2011) through May 2012 secured by First Preferred Mortgage(s) and other assignments and guarantees

 

 

3,296,667

 

 

 

 

 

 

 

Note payable with monthly principal installments of $5,609 plus interest at 0.75% over the prime rate (4.00% at December 31, 2011) through November 2013 secured by First Preferred Mortgage(s) and other assignments and guarantees

 

650,699

 

701,185

 

 

9



 

THIRD COAST TOWING, L.L.C.

 

NOTES TO UNAUDITED FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

Note 5:                    Notes Payable (Concluded)

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Note payable due in monthly installments of $8,976 including interest at a rate of 5.37% through January 2017 secured by First Preferred Mortgage(s) and other assignments and guarantees (paid off in March 2012)

 

$

 

$

478,249

 

 

 

 

 

 

 

Note payable with monthly principal installments of $9,333 plus interest at 1.00% over the prime rate with a floor of 5.00% (5.00% at December 31, 2011) through January 2016 secured by First Preferred Mortgage(s) and other assignments and guarantees

 

373,333

 

457,333

 

 

 

 

 

 

 

Note payable with monthly principal installments of $6,250 plus interest at 0.75% over the prime rate (4.00% at December 31, 2011) through April 2013 secured by First Preferred Mortgage(s) and other assignments and guarantees

 

1,168,683

 

1,224,993

 

 

 

 

 

 

 

Total Notes Payable

 

2,192,715

 

8,338,332

 

 

 

 

 

 

 

Less Current Portion

 

1,347,997

 

5,814,967

 

 

 

 

 

 

 

Notes Payable, Net of Current Portion

 

$

844,718

 

$

2,523,365

 

 

Loan maturities for each of the five twelve-month periods and thereafter following September 30, 2012, are as follows:

 

Twelve Months Ending

 

 

 

September 30

 

 

 

2013

 

$

1,347,997

 

2014

 

695,385

 

2015

 

112,000

 

2016

 

37,333

 

Thereafter

 

 

 

 

$

2,192,715

 

 

Total interest expense on notes payable and the line of credit was $191,178 and $262,706 for the nine months ended September 30, 2012 and 2011, respectively.

 

10



 

THIRD COAST TOWING, L.L.C.

 

NOTES TO UNAUDITED FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

Note 6:                    Notes Payable to Related Parties

 

Notes payable to related parties consist of the following at September 30, 2012 and December 31, 2011:

 

 

 

September 30,

 

December 31,

 

 

 

2012

 

2011

 

Unsecured note payable to customer with monthly principal and interest installments of $48,497 at an interest rate of 4% through June 2017.

 

$

3,008,334

 

$

 

 

 

 

 

 

 

Unsecured note payable to two individuals (who collectively own 93.2% of the Company), with monthly principal installments of $55,968 at an interest rate of 4% through June 2017.

 

3,300,000

 

 

 

 

 

 

 

 

Total Notes Payable to Related Parties

 

6,308,334

 

 

 

 

 

 

 

 

Less Current Portion

 

1,749,211

 

 

 

 

 

 

 

 

Notes Payable to Related Parties, Net of Current Portion

 

$

4,559,123

 

$

 

 

Loan maturities for each of the five twelve-month periods and thereafter following September 30, 2012, are as follows:

 

Twelve Months Ending

 

 

 

September 30

 

 

 

2013

 

$

1,749,211

 

2014

 

1,149,836

 

2015

 

1,196,677

 

2016

 

1,245,427

 

2017

 

967,183

 

Thereafter

 

 

 

 

$

6,308,334

 

 

Total interest expense on notes payable to related parties was $43,748 and $-0- for the nine months ended September 30, 2012 and 2011, respectively.

 

11



 

THIRD COAST TOWING, L.L.C.

 

NOTES TO UNAUDITED FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

Note 7:                    Concentrations of Credit Risk

 

The Company has two customers whose individual revenues represent a significant portion of the Company’s total revenue.  Accounts receivable as of September 30, 2012 and December 31, 2011 were $659,324 and $1,434,142, respectively, and revenue earned for the nine months ended September 30, 2012 and 2011 from these two customers totaled $7,515,696 and $6,830,419, respectively.  See Note 8 for related party information.

 

The Company maintains one checking account at a bank with balances of $244,465 and $1,565,526 at September 30, 2012 and December 31, 2011, respectively.  Non-interest bearing accounts are guaranteed by the Federal Deposit Insurance Corporation (“FDIC”) without limitation as of September 30, 2012 and December 31, 2011.  Interest-bearing account balances at September 30, 2012 and December 31, 2011, at each financial institution are guaranteed by the FDIC up to $250,000.  There were no uninsured cash balances at September 30, 2012 and December 31, 2011.

 

Note 8:                    Related Party Transactions

 

The Company provides transportation services to an entity that is owned by the majority owner of the Company.  Approximately 49%, or $3,749,889, of the Company’s revenues were derived from services to this entity during the nine months ended September 30, 2012.  Approximately 32%, or $2,393,132, of the Company’s revenues were derived from services to this entity during the nine months ended September 30, 2011.  The balance in Accounts Receivable - Related Party presented in the accompanying Balance Sheets consists of $231,614 and $935,574 receivable from this entity as of September 30, 2012 and December 31, 2011, respectively. See Note 6 for notes payable to related parties.

 

Note 9:                    Subsequent Event

 

On December 31, 2012, High Sierra Transportation, LLC (“High Sierra Transportation”), an indirect wholly-owned subsidiary of NGL Energy Partners LP (the “Partnership”), entered into a Sale Agreement (the “Sale Agreement”) with the Company and the former owners of the Company (the “Selling Members”) pursuant to which High Sierra Transportation acquired all of the limited liability company membership interests of the Company in exchange for $43 million in cash. The purchase price may be subject to further adjustment under the terms of the Sale Agreement, including with respect to refinements to the estimated value of the acquired working capital. In addition, High Sierra Transportation and the Selling Members have agreed to indemnify each other for certain losses.

 

12



 

THIRD COAST TOWING, L.L.C.

 

NOTES TO UNAUDITED FINANCIAL STATEMENTS

 

SEPTEMBER 30, 2012 AND DECEMBER 31, 2011

 

Note 9:                    Subsequent Event (Concluded)

 

Consequently, $4.3 million of the purchase price was deposited into an escrow account at closing to secure the Selling Members’ indemnification obligations under the Sale Agreement. The Sale Agreement contains customary representations and warranties, covenants and agreements, including with respect to non-competition and non-solicitation by the Selling Members. Additionally, on December 31, 2012, the Partnership entered into a Call Agreement with the Selling Members pursuant to which the Selling Members agreed to purchase at least $8 million (or at their option, up to $10 million) of common units of the Partnership at an agreed value of $23.21 per unit in a private placement.  On January 11, 2013, the Selling Members purchased 344,680 common units from the Partnership for $8.0 million pursuant to the Call Agreement.

 

Note 10:             Litigation

 

In the normal course of business, the Company may periodically be named as a defendant in litigation. Presently, the Company has no pending lawsuits.

 

13