| Schedule of Anticipated Beneficial Conversion Feature impact to Capital Accounts |
Based on the capital structure as of December 31, 2016, the anticipated impact to the capital accounts in connection with the amortization of the beneficial conversion feature is as follows in 2017 (in thousands):
|
|
|
|
|
|
Common Units |
|
Class B Units |
|
Subordinated Units |
$(594,470) |
|
$2,004,209 |
|
$(1,409,739) |
|
| Schedule of Net Loss per Common Unit |
The following table (in thousands, except per unit data) provides a reconciliation of net loss and the allocation of net loss to the common units, the subordinated units and the general partner units for purposes of computing net loss per unit.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited Partner Units |
|
|
|
|
Total |
|
Common Units |
|
Class B Units |
|
Subordinated Units |
|
General Partner Units |
Year Ended December 31, 2016 |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(171,195 |
) |
|
|
|
|
|
|
|
|
Declared distributions |
|
99,028 |
|
|
97,047 |
|
|
— |
|
|
— |
|
|
1,981 |
|
Amortization of beneficial conversion feature of Class B units |
|
— |
|
|
(29,801 |
) |
|
100,472 |
|
|
(70,671 |
) |
|
— |
|
Assumed allocation of undistributed net loss |
|
$ |
(270,223 |
) |
|
(78,547 |
) |
|
— |
|
|
(186,271 |
) |
|
(5,404 |
) |
Assumed allocation of net income (loss) |
|
|
|
$ |
(11,301 |
) |
|
$ |
100,472 |
|
|
$ |
(256,942 |
) |
|
$ |
(3,423 |
) |
|
|
|
|
|
|
|
|
|
|
|
Weighted average units outstanding |
|
|
|
57,086 |
|
|
145,333 |
|
|
135,384 |
|
|
|
Net loss per unit |
|
|
|
$ |
(0.20 |
) |
|
|
|
|
$ |
(1.90 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2015 |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(318,891 |
) |
|
|
|
|
|
|
|
|
Declared distributions |
|
99,018 |
|
|
97,038 |
|
|
— |
|
|
— |
|
|
1,980 |
|
Assumed allocation of undistributed net loss |
|
$ |
(417,909 |
) |
|
(121,468 |
) |
|
— |
|
|
(288,083 |
) |
|
(8,358 |
) |
Assumed allocation of net loss |
|
|
|
$ |
(24,430 |
) |
|
$ |
— |
|
|
$ |
(288,083 |
) |
|
$ |
(6,378 |
) |
|
|
|
|
|
|
|
|
|
|
|
Weighted average units outstanding |
|
|
|
57,081 |
|
|
145,333 |
|
|
135,384 |
|
|
|
Net loss per unit |
|
|
|
$ |
(0.43 |
) |
|
|
|
|
$ |
(2.13 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2014 |
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(410,036 |
) |
|
|
|
|
|
|
|
|
Declared distributions |
|
99,015 |
|
|
97,036 |
|
|
— |
|
|
— |
|
|
1,979 |
|
Assumed allocation of undistributed net loss |
|
$ |
(509,051 |
) |
|
(147,952 |
) |
|
— |
|
|
(350,918 |
) |
|
(10,181 |
) |
Assumed allocation of net loss |
|
|
|
$ |
(50,916 |
) |
|
$ |
— |
|
|
$ |
(350,918 |
) |
|
$ |
(8,202 |
) |
|
|
|
|
|
|
|
|
|
|
|
Weighted average units outstanding |
|
|
|
57,079 |
|
|
145,333 |
|
|
135,384 |
|
|
|
Net loss per unit |
|
|
|
$ |
(0.89 |
) |
|
|
|
|
$ |
(2.59 |
) |
|
|
|