Form 8-K Transocean Partners LLC For: Feb 24

February 24, 2016 5:08 PM EST

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): February 24, 2016

 

TRANSOCEAN PARTNERS LLC

(Exact name of registrant as specified in its charter)

 

Republic of the Marshall Islands

001-36584

66-0818288

(State or other jurisdiction of

(Commission

(I.R.S. Employer

incorporation or organization)

File Number)

Identification No.)

 

40 George Street

 

London

 

England

United Kingdom

W1U 7DW 

(Address of principal executive offices)

(zip code)

 

Registrant's telephone number, including area code: + 44 20 3675 8410

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction А.2. below):

 

    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240. 14d-2(b))

 

    Pre-commencement communications pursuant to Rule 13е-4(с) under the Exchange Act (17 CFR 240.1 3е-4(с))

 

 


 

Item 2.02. Results of Operations and Financial Condition.

 

Our press release dated February 24, 2016, concerning financial results for the fourth quarter and the full year 2015, furnished as Exhibit 99.1 to this report, is incorporated by reference herein.

 

Item 9.01. Financial Statements and Exhibits

 

(d)  Exhibits.

2


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

TRANSOCEAN PARTNERS LLC

 

 

Date: February 24, 2016

By:

/s/ Raoul F. Dias

 

Raoul F. Dias

 

Authorized Person

 

3


Exhibit 99.1

 

Picture 4

 

Transocean Partners LLC Reports Fourth  Quarter and Full Year 2015  Results

 

·

Distributable cash flow attributable to controlling interest was $38 million, compared with $16 million in the third quarter of 2015;

·

A quarterly distribution of $0.3625 per unit has been declared;

·

Fleet revenue efficiency(1) was 97.5 percent, up from 78.1 percent in the previous quarter;

·

Fleet utilization(2) was 100 percent, unchanged from the third quarter of 2015;

·

Revenues were $154 million, up from $125 million in the prior quarter;

·

Operating and maintenance expenses were $54 million, down from $73  million in the previous quarter;

·

Adjusted net income attributable to controlling interest was $34 million, or $0.49 per unit. This compares with $14 million, $0.19 per unit, excluding a $148 million goodwill impairment loss in the previous quarter;

·

Net income attributable to controlling interest was $34 million, $0.49 per unit, compared with a  net loss attributable to controlling interest of $134 million, $1.94 per unit, in the previous quarter; and

·

The Annual Effective Tax Rate(3) was 6.6 percent, up sequentially from 5.5 percent.

 

LONDONFebruary 24, 2016Transocean Partners LLC (NYSE: RIGP) today reported net income attributable to controlling interest for the three months ended December 31, 2015 of $34 million, or $0.49 per unit. For the three months ended December  31, 2014, net income attributable to controlling interest was  $19 million, or $0.28 per unit.

 

Distributable cash flow attributable to controlling interest was $38 million, compared with $16 million in the prior quarter. A quarterly distribution of $0.3625 per unit, or approximately $25 million based upon the number of currently outstanding units, has been declared for the three months ended December 31, 2015.

 

Revenues for the three months ended December  31, 2015, increased $29 million sequentially to  $154  million due primarily to higher revenue efficiency on the Discoverer Inspiration.

 

Operating and maintenance expenses decreased $19 million sequentially to $54 million due primarily to lower maintenance costs associated with the Discoverer Inspiration and Discoverer Clear Leader.

 

General and administrative expenses were  $7 million,  compared with $6 million in the prior quarter.


 

 

The company’s Effective Tax Rate  (4) increased to 6.6 percent, from (0.3) percent in the third quarter of 2015, due primarily to higher adjusted pre-tax income. The third quarter of 2015 included a loss on the impairment of goodwill. The fourth quarter Annual Effective Tax Rate was 6.6  percent, compared with 5.5 percent in the previous quarter.

 

“The company generated strong cash flows in the fourth quarter and in our first full year of operations,” said President, Chief Executive Officer and Chief Financial Officer Kathleen McAllister. “We expect this world-class fleet will continue to perform at similar levels going forward.”

 

Full Year 2015

 

The company reported a net loss attributable to controlling interest for the year ended December 31, 2015 of  $71 million, or $1.02 per unit. Full year 2015 results included a goodwill impairment loss of $356 million ($182 million attributable to controlling interest), which was due primarily to a  decline in the market outlook. Excluding the impairment, adjusted net income was $111 million, or $1.60 per unit. For the period from August 5, 2014, the date of the company’s initial public offering, through December 31, 2014, the company's net income attributable to controlling interest was $36 million, or $0.52 per unit.

 

Distributable cash flow attributable to controlling interest for the year ended December 31, 2015 was $125 million, compared with $51 million for the period from August 5, 2014 through December 31, 2014.

 

Non-GAAP Financial Measures

 

Distributable cash flow and adjusted net income are non-GAAP financial measures; reconciliations of the non-GAAP measures to the most directly comparable GAAP measures are provided in the accompanying schedules and are displayed in quantitative schedules on the company’s website at: www.transoceanpartners.com.

 

About Transocean Partners

 

Transocean Partners is a growth-oriented limited liability company formed by Transocean Ltd. to own, operate and acquire modern, technologically advanced offshore drilling rigs. Headquartered in London, Transocean Partners’ assets consist of 51 percent interests in subsidiary companies that own and operate three ultra-deepwater drilling rigs.

 

For more information about Transocean Partners, please visit: www.transoceanpartners.com.

 

Forward-Looking Statements

 

The statements described in this press release that are not historical facts are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements contain words such as "possible," "intend," "will," "if," "expect" or other similar expressions. Forward-looking statements are based on management’s current expectations and assumptions, and are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, actual results could differ


 

materially from those indicated in these forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to, unit repurchases and the timing of the repurchases, the distribution and timing of distribution payments, the securities markets generally, the impact of adverse market conditions affecting the business of Transocean Partners, utilization, downtime and other aspects of Transocean Partners’ drilling rigs, adverse changes in laws including with respect to tax and regulatory matters, changes in tax estimates, impairment of goodwill, asset impairments, operating hazards and delays, risks associated with international operations, actions by customers and other third parties, the prices of oil and gas, capital markets and other factors, including those and other factors discussed in Transocean Partners’ Annual Report on Form 10-K for the year ended December 31, 2014 and in Transocean Partners’ other filings with the SEC, which are available free of charge on the SEC’s website at: www.sec.gov.  Should one or more of these risks or uncertainties materialize (or the other consequences of such a development worsen), or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or expressed or implied by such forward-looking statements. You should not place undue reliance on forward-looking statements. Each forward-looking statement speaks only as of the date of the particular statement, Transocean Partners undertakes no obligation to publicly update or revise any forward-looking statements to reflect events or circumstances that occur, or which Transocean Partners becomes aware of, after the date hereof, except as otherwise may be required by law.

 

Conference Call Information

 

Transocean Partners will conduct a teleconference starting at 10:30 a.m. EST, 3:30 p.m. GMT, on Thursday, February 25, 2016, to discuss the period’s results.  To participate, dial +1 719-457-2646 and refer to confirmation code 327677 approximately 10 minutes prior to the scheduled start time.

 

The teleconference will be simulcast in a listen-only mode over the Internet and can be accessed on Transocean Partners website, www.transoceanpartners.com, by selecting "Investor Relations." Supplemental materials that may be referenced during the teleconference will be posted to the website and can be found by selecting "Investor Relations/Financial Reports."

 

A replay of the conference call will be available after 1:30 p.m. EST, 6:30 p.m. GMT, on February 25, 2016. The replay, which will be archived for approximately 30 days, can be accessed by dialing +1 719-457-0820 and referring to the confirmation code 327677. The replay will also be available on the company’s website.

 

Notes

 

(1) Revenue efficiency is defined as actual contract drilling revenues for the measurement period divided by the maximum revenue calculated for the measurement period, expressed as a percentage. Maximum revenue is defined as the greatest amount of contract drilling revenues the drilling unit could earn for the measurement period, excluding amounts related to incentive provisions. See the accompanying schedule entitled "Revenue Efficiency."

 

(2) Rig utilization is defined as the total number of operating days divided by the total number of rig calendar days in the measurement period, expressed as a percentage.

 

(3) Annual Effective Tax Rate is defined as income tax expense excluding various discrete items (such as changes in estimates and tax on items excluded from income before income tax expense), divided by income before income tax expense excluding gains on sales and similar items pursuant to


 

the accounting standards for income taxes. See the accompanying schedule entitled "Supplemental Effective Tax Rate Analysis."

 

(4) Effective Tax Rate is defined as income tax expense divided by income before income taxes. See the accompanying schedule entitled "Supplemental Effective Tax Rate Analysis."

 

Analyst Contacts:

Bradley Alexander

+1 713-232-7515

 

Diane Vento

+1 713-232-8015

 

Media Contact:

Pam Easton

+1 713-232-7647


 

TRANSOCEAN PARTNERS LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per unit data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
December 31,

 

Years ended
December 31,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues

    

    

    

    

    

    

    

    

    

    

    

    

 

Contract drilling revenues

 

$

150 

 

$

135 

 

$

564 

 

$

557 

 

Other revenues

 

 

 

 

 

 

16 

 

 

10 

 

 

 

 

154 

 

 

138 

 

 

580 

 

 

567 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating and maintenance

 

 

54 

 

 

62 

 

 

245 

 

 

248 

 

Depreciation

 

 

17 

 

 

17 

 

 

68 

 

 

66 

 

General and administrative

 

 

 

 

10 

 

 

24 

 

 

20 

 

 

 

 

78 

 

 

89 

 

 

337 

 

 

334 

 

Loss on impairment

 

 

 

 

 

 

(356)

 

 

 

Loss on disposal of assets, net

 

 

 

 

 

 

(1)

 

 

 

Operating income (loss)

 

 

76 

 

 

49 

 

 

(114)

 

 

233 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

(1)

 

 

(1)

 

 

(1)

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income tax expense

 

 

76 

 

 

49 

 

 

(113)

 

 

235 

 

Income tax expense

 

 

 

 

 

 

14 

 

 

20 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

71 

 

 

45 

 

 

(127)

 

$

215 

 

Net income attributable to Predecessor

 

 

 

 

 

 

 

 

135 

 

Net income (loss)subsequent to initial public offering

 

 

71 

 

 

45 

 

 

(127)

 

 

80 

 

Net income (loss) attributable to noncontrolling interest

 

 

37 

 

 

26 

 

 

(56)

 

 

44 

 

Net income (loss) attributable to controlling interest

 

$

34 

 

 

19 

 

$

(71)

 

 

36 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per unit basic

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common unit

 

$

0.49 

 

$

0.28 

 

$

(1.02)

 

$

0.52 

 

Earnings per subordinated unit

 

$

0.49 

 

$

0.28 

 

$

(1.02)

 

$

0.52 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per unit diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common unit

 

$

0.49 

 

$

0.28 

 

$

(1.02)

 

$

0.52 

 

Earnings per subordinated unit

 

$

0.49 

 

$

0.28 

 

$

(1.02)

 

$

0.52 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weightedaverage units outstanding  basic

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units

 

 

41 

 

 

41 

 

 

41 

 

 

41 

 

Subordinated units

 

 

28 

 

 

28 

 

 

28 

 

 

28 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weightedaverage units outstanding  diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units

 

 

41 

 

 

41 

 

 

41 

 

 

41 

 

Subordinated units

 

 

28 

 

 

28 

 

 

28 

 

 

28 

 

 


 

TRANSOCEAN PARTNERS LLC AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In millions, except unit data)

(unaudited)

 

 

 

December 31,

 

 

    

2015

    

2014

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

159 

 

$

86 

 

Accounts receivable

 

 

115 

 

 

112 

 

Accounts receivable from affiliates

 

 

 

 

28 

 

Materials and supplies, net

 

 

34 

 

 

41 

 

Prepaid assets

 

 

 

 

 

Total current assets

 

 

316 

 

 

273 

 

 

 

 

 

 

 

 

 

Property and equipment

 

 

2,296 

 

 

2,302 

 

Less accumulated depreciation

 

 

(401)

 

 

(336)

 

Property and equipment, net

 

 

1,895 

 

 

1,966 

 

Goodwill

 

 

 

 

356 

 

Deferred income taxes, net

 

 

10 

 

 

15 

 

Other assets

 

 

10 

 

 

22 

 

Total assets

 

$

2,231 

 

$

2,632 

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

 

Accounts payable to affiliates

 

$

51 

 

$

76 

 

Debt due to affiliates within one year

 

 

 

 

43 

 

Deferred revenues

 

 

15 

 

 

18 

 

Other current liabilities

 

 

 

 

 

Total current liabilities

 

 

68 

 

 

138 

 

 

 

 

 

 

 

 

 

Long-term tax liability

 

 

 

 

 

Deferred revenues

 

 

 

 

13 

 

Drilling contract intangible liability

 

 

14 

 

 

29 

 

Other long-term liabilities

 

 

 

 

 

Total long-term liabilities

 

 

18 

 

 

43 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units, 41,287,810 and 41,379,310 issued and outstanding at December 31, 2015 and 2014, respectively

 

 

757 

 

 

847 

 

Subordinated units, 27,586,207 issued and outstanding at December 31, 2015 and 2014

 

 

505 

 

 

564 

 

Total members’ equity

 

 

1,262 

 

 

1,411 

 

 

 

 

 

 

 

 

 

Noncontrolling interest

 

 

883 

 

 

1,040 

 

Total equity

 

 

2,145 

 

 

2,451 

 

Total liabilities and equity

 

$

2,231 

 

$

2,632 

 

 


 

TRANSOCEAN PARTNERS LLC AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31,

 

 

    

2015

    

2014

    

2013

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(127)

 

$

215

 

$

189

 

Adjustments to reconcile to net cash provided by operating activities

 

 

 

 

 

 

 

 

 

 

Amortization of drilling contract intangible

 

 

(15)

 

 

(15)

 

 

(18)

 

Depreciation

 

 

68

 

 

66

 

 

66

 

Patent royalties expense

 

 

23

 

 

7

 

 

 

Loss on impairment

 

 

356

 

 

 

 

 

Deferred income taxes

 

 

5

 

 

18

 

 

15

 

Other, net

 

 

2

 

 

 

 

1

 

Changes in deferred revenues, net

 

 

(16)

 

 

(36)

 

 

(29)

 

Changes in deferred costs, net

 

 

2

 

 

(4)

 

 

4

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

Decrease in accounts receivable, net

 

 

9

 

 

4

 

 

22

 

(Increase) decrease in other current assets, net

 

 

5

 

 

(8)

 

 

(13)

 

Increase in current liabilities

 

 

1

 

 

 

 

 

Increase (decrease) in balances due to affiliates, net

 

 

(2)

 

 

(60)

 

 

 

Increase in income tax liability, net

 

 

1

 

 

3

 

 

2

 

Net cash provided by operating activities

 

 

312

 

 

190

 

 

239

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

Payments to affiliates for capital expenditures

 

 

(16)

 

 

(3)

 

 

(4)

 

Proceeds from affiliates for disposal of assets, net

 

 

12

 

 

 

 

 

Net cash used in investing activities

 

 

(4)

 

 

(3)

 

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

Proceeds from working capital note payable to affiliate

 

 

 

 

43

 

 

 

Repayment of working capital note payable to affiliate

 

 

(43)

 

 

 

 

 

Contributions resulting from formation transactions

 

 

 

 

8

 

 

 

Contributions for parent indemnification of lost revenues

 

 

10

 

 

9

 

 

 

Distributions of available cash to unitholders

 

 

(100)

 

 

(15)

 

 

 

Distributions to holder of noncontrolling interests

 

 

(101)

 

 

 

 

 

Distributions to the Predecessor parent, net

 

 

 

 

(141)

 

 

(235)

 

Distributions to affiliate for working capital adjustment

 

 

 

 

(5)

 

 

 

Payments to repurchase common units

 

 

(1)

 

 

 

 

 

Net cash used in financing activities

 

 

(235)

 

 

(101)

 

 

(235)

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

73

 

 

86

 

 

 

Cash and cash equivalents at beginning of period

 

 

86

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

159

 

$

86

 

$

 

 


 

TRANSOCEAN PARTNERS LLC AND SUBSIDIARIES

Revenue Efficiency (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

4Q 2015

    

3Q 2015

    

4Q 2014

    

FY 2015

    

FY 2014

 

Discoverer Clear Leader

 

103.1 

%  

97.3 

%  

93.9 

%  

98.7 

%  

88.8 

%

Discoverer Inspiration

 

92.4 

%  

41.6 

%  

98.7 

%  

82.5 

%  

97.4 

%

Development Driller III

 

96.9 

%  

100.1 

%  

95.3 

%  

101.1 

%  

98.3 

%

Total fleet

 

97.5 

%  

78.1 

%  

96.1 

%  

93.8 

%  

94.6 

%


(1)

Revenue efficiency is defined as actual contract drilling revenues for the measurement period divided by the maximum revenue calculation for the measurement period, expressed as a percentage.  Maximum revenue is defined as the greatest amount of contract drilling revenues the drilling unit could earn for the measurement period, excluding amounts related to incentive provisions.


 

Transocean Partners LLC and Subsidiaries

Supplemental Effective Tax Rate Analysis

(In US$ millions, except tax rates)

 

 

 

Three months ended

 

Years ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

 

    

2015

    

2015

    

2014

    

2015

    

2014

 

Income (loss) before income taxes

 

$

76 

 

$

(260)

 

$

49 

 

$

(113)

 

$

235 

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment of goodwill

 

 

 

 

289 

 

 

 

 

356 

 

 

 

Adjusted income before income taxes

 

$

76 

 

$

29 

 

$

49 

 

$

243 

 

$

235 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

 

 

 

 

 

 

 

14 

 

 

20 

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in estimates (1)

 

 

 

 

 

 

 

 

 

 

 

Adjusted income tax expense

 

$

 

$

 

$

 

$

15 

 

$

20 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective Tax Rate (2)

 

 

6.6 

%  

 

-0.3

%  

 

8.2 

%  

 

-12.4

%  

 

8.5 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual Effective Tax Rate (3)

 

 

6.6 

%  

 

5.5 

%  

 

8.2 

%  

 

6.2 

%  

 

8.5 

%


(1)

Our estimates change as we file tax returns, settle disputes with tax authorities or become aware of other events and include changes in (a) deferred taxes, (b) valuation of allowances on deferred taxes and (c) other tax liabilities.

(2)

Effective Tax Rate is income tax expense, divided by income before income taxes.

(3)

Annual Effective Tax Rate is income tax expense, excluding various discrete items (such as changes in estimates and tax on items excluded from income before income taxes) divided by income before income tax expense, excluding gains and losses on sales and similar items pursuant to the accounting standards for income taxes and estimating the annual effective tax rate.


 

Transocean Partners LLC and Subsidiaries

Non-GAAP Financial Measures and Reconciliations

Distributable Cash Flow

(in US$ millions, except coverage ratio)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year
ended

 

Year
ended

 

 

    

12/31/15

    

09/30/15

    

06/30/15

    

03/31/15

    

12/31/15

    

12/31/14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

71 

 

$

(261)

 

$

73 

 

$

(10)

 

$

(127)

 

$

215 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

14 

 

 

20 

 

Interest income

 

 

 

 

 

 

(1)

 

 

(1)

 

 

(2)

 

 

(2)

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

 

17 

 

 

17 

 

 

17 

 

 

17 

 

 

68 

 

 

66 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

93 

 

 

(243)

 

 

94 

 

 

10 

 

 

(46)

 

 

299 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of prior certification costs and license fees

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash recognition of royalty fees

 

 

 

 

 

 

 

 

 

 

23 

 

 

 

Loss on impairment of goodwill

 

 

 

 

289 

 

 

 

 

67 

 

 

356 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of drilling contract intangible

 

 

 

 

 

 

 

 

 

 

15 

 

 

15 

 

Amortization of pre-operating revenues

 

 

 

 

 

 

 

 

 

 

19 

 

 

36 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

92 

 

 

44 

 

 

94 

 

 

72 

 

 

302 

 

 

257 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Planned out-of-service operating and maintenance expense

 

 

 

 

 

 

 

 

 

 

10 

 

 

 

Claims for indemnification of lost revenues

 

 

 

 

 

 

 

 

 

 

 

 

19 

 

Cash proceeds from pre-operating revenues associated with long-term receivables

 

 

 

 

 

 

 

 

 

 

17 

 

 

26 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated maintenance and replacement capital expenditures

 

 

16 

 

 

17 

 

 

17 

 

 

16 

 

 

66 

 

 

69 

 

Cash interest income, net

 

 

 

 

 

 

(1)

 

 

(1)

 

 

(2)

 

 

(2)

 

Cash income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributable Cash Flow

 

 

79 

 

 

33 

 

 

80 

 

 

64 

 

 

256 

 

 

239 

 

Distributable cash flow attributable to the Predecessor

 

 

 

 

 

 

 

 

 

 

 

 

131 

 

Distributable cash flow attributable to noncontrolling interest

 

 

41 

 

 

17 

 

 

41 

 

 

32 

 

 

131 

 

 

57 

 

Distributable cash flow attributable to controlling interest

 

$

38 

 

$

16 

 

$

39 

 

$

32 

 

$

125 

 

$

51 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregate declared distribution to unitholders

 

$

25 

 

$

25 

 

$

25 

 

$

25 

 

$

100 

 

$

40 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution coverage ratio

 

 

1.51x

 

 

0.64x

 

 

1.56x

 

 

1.27x

 

 

1.25x

 

 

1.28x

 

 

 


 

Transocean Partners LLC and Subsidiaries

Non-GAAP Financial Measures and Reconciliations

Distributable Cash Flow

(in US$ millions, except coverage ratio)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Year
ended

 

Year
ended

 

 

 

12/31/15

 

09/30/15

 

06/30/15

 

03/31/15

 

12/31/15

 

12/31/14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flow provided by operating activities

    

$

68 

    

$

67 

    

$

56 

    

$

121 

    

$

312 

    

$

190 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in operating assets and liabilities

 

 

21 

 

 

(22)

 

 

38 

 

 

(51)

 

 

(14)

 

 

61 

 

Changes in deferred revenues, net

 

 

 

 

 

 

 

 

 

 

16 

 

 

36 

 

Changes in deferred costs, net

 

 

(1)

 

 

(1)

 

 

(2)

 

 

 

 

(2)

 

 

 

Interest income, net of interest expense

 

 

 

 

 

 

 

 

(1)

 

 

(1)

 

 

(2)

 

Income tax expense, current

 

 

 

 

 

 

 

 

 

 

 

 

 

Recognition of drilling contract intangible

 

 

 

 

 

 

 

 

 

 

15 

 

 

15 

 

Recognition of non-cash royalty fees

 

 

(6)

 

 

(5)

 

 

(7)

 

 

(5)

 

 

(23)

 

 

(7)

 

Loss on impairment of goodwill

 

 

 

 

(289)

 

 

 

 

(67)

 

 

(356)

 

 

 

Other

 

 

 

 

(4)

 

 

 

 

(1)

 

 

(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

93 

 

 

(243)

 

 

94 

 

 

10 

 

 

(46)

 

 

299 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recognition of prior certification costs and license fees

 

 

 

 

 

 

 

 

 

 

 

 

 

Recognition of non-cash royalty fees

 

 

 

 

 

 

 

 

 

 

23 

 

 

 

Loss on impairment of goodwill

 

 

 

 

289 

 

 

 

 

67 

 

 

356 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recognition of drilling contract intangible

 

 

 

 

 

 

 

 

 

 

15 

 

 

15 

 

Recognition pre-operating revenues

 

 

 

 

 

 

 

 

 

 

19 

 

 

36 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

92 

 

 

44 

 

 

94 

 

 

72 

 

 

302 

 

 

257 

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Planned out-of-service operating and maintenance expense

 

 

 

 

 

 

 

 

 

 

10 

 

 

 

Claims for indemnification of lost revenues

 

 

 

 

 

 

 

 

 

 

 

 

19 

 

Cash proceeds from pre-operating revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

associated with non-term receivables

 

 

 

 

 

 

 

 

 

 

17 

 

 

26 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated maintenance and replacement capital expenditures

 

 

16 

 

 

17 

 

 

17 

 

 

16 

 

 

66 

 

 

69 

 

Cash interest income, net

 

 

 

 

 

 

(1)

 

 

(1)

 

 

(2)

 

 

(2)

 

Cash income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributed Cash Flow

 

 

79 

 

 

33 

 

 

80 

 

 

64 

 

 

256 

 

 

239 

 

Distributable cash flow attributable to the Predecessor

 

 

 

 

 

 

 

 

 

 

 

 

131 

 

Distributable cash flow attributable to noncontrolling interest

 

 

41 

 

 

17 

 

 

41 

 

 

32 

 

 

131 

 

 

57 

 

Distributable cash flow attributable to controlling interest

 

$

38 

 

$

16 

 

$

39 

 

$

32 

 

$

125 

 

$

51 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregate declared distribution to unitholders

 

$

25 

 

$

25 

 

$

25 

 

$

25 

 

$

100 

 

$

40 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution coverage ratio

 

 

1.51x

 

 

0.64x

 

 

1.56x

 

 

1.27x

 

 

1.25x

 

 

1.28x

 

 


 

Transocean Partners LLC and Subsidiaries

Non-GAAP Financial Measures and Reconciliations

Adjusted Net Income and Adjusted Diluted Earnings Per Unit

(in US$ millions, except per unit data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

YTD

    

QTD

    

YTD

    

QTD

    

YTD

    

QTD

    

QTD

 

 

 

12/31/15

 

12/31/15

 

09/30/15

 

09/30/15

 

06/30/15

 

06/30/15

 

03/31/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to controlling interest, as reported

 

$

(71)

 

$

34 

 

$

(105)

 

$

(134)

 

$

29 

 

$

35 

 

$

(6)

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment of goodwill attributable to controlling interest

 

 

182 

 

 

 

 

182 

 

 

148 

 

 

34 

 

 

 

 

34 

 

Net income, as adjusted

 

 

111 

 

$

34 

 

$

77 

 

$

14 

 

$

63 

 

$

35 

 

$

28 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per unit, as reported

 

$

(1.02)

 

$

0.49 

 

$

(1.52)

 

$

(1.94)

 

$

0.43 

 

$

0.51 

 

$

(0.09)

 

Add back (subtract):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment of goodwill attributable to controlling interest

 

 

2.62 

 

 

 

 

2.63 

 

 

2.13 

 

 

0.49 

 

 

 

 

0.50 

 

Diluted earnings per unit, as adjusted

 

$

1.60 

 

$

0.49 

 

$

1.11 

 

$

0.19 

 

$

0.92 

 

$

0.51 

 

$

0.41 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

QTD

 

YTD

 

QTD

 

YTD

 

QTD

 

QTD

 

 

 

12/31/14

 

12/31/14

 

09/30/14

 

09/30/14

 

06/30/14

 

06/30/14

 

03/31/14

 

 

 

 

 

 

 

 

 

 

 

(a)

 

(a)

 

(a)

 

Adjusted Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to controlling interest, as reported

 

$

36 

 

$

19 

 

$

17 

 

$

17 

 

$

 

$

 

$

 

Net income, as adjusted

 

$

36 

 

$

19 

 

$

17 

 

$

17 

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings  per unit, as reported

 

$

0.52 

 

$

0.28 

 

$

0.24 

 

$

0.24 

 

$

 

$

 

$

 

Diluted earnings per unit, as adjusted

 

$

0.52 

 

$

0.28 

 

$

0.24 

 

$

0.24 

 

$

 

$

 

$

 


(a)

We have not presented adjusted net income attributable to controlling interest since the Predecessor did not have controlling and noncontrolling interest. Additionally, the Predecessor did not have unitholders and did not calculate earnings per unit.  See “Item 1. Financial Statements—Notes to Consolidated Financial Statements—Note 2—Significant Accounting Policies—Presentation, “in our annual report on Form 10-K for the year ended December 31, 2015.

 




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings