XML 62 R23.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplemental Guarantor Financial Information Supplemental Guarantor Financial Information
12 Months Ended
Dec. 31, 2014
Supplemental Guarantor Financial Information [Abstract]  
Supplemental Guarantor Financial Information
NOTE N — SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION

In connection with the Offering of 7.25% Senior Notes described in Note E - Long-Term Debt and Other Borrowings, each of the following current domestic restricted subsidiaries (each a 100% owned subsidiary; together, the “Guarantor Subsidiaries”), have agreed to fully and unconditionally on a joint and several senior unsecured basis guarantee obligations relating to the 7.25% Senior Notes:

Compressor Systems, Inc.
CSI Compressco Field Services International LLC
CSI Compressco Holdings LLC
CSI Compressco International LLC
CSI Compressco Leasing LLC
CSI Compressco Operating LLC
CSI Compressco Sub, Inc.
CSI Compression Holdings, LLC
Pump Systems International, Inc.
Rotary Compressor Systems, Inc.

In connection with the Offering, we agreed to file a registration statement with the SEC that would allow the holders of the Securities to exchange their restricted Securities for registered and freely tradable notes and guarantees having substantially the same terms as the Securities and evidencing the same indebtedness as the restricted Securities. In anticipation of filings such registration statement, we are presenting the following condensed consolidating financial information pursuant to Rule 3-10 of Regulation S-X. These schedules are presented using the equity method of accounting for all periods presented. Under this method, investments in subsidiaries are recorded at cost and adjusted for our share in the subsidiaries’ cumulative results of operations, capital contributions and distributions and other changes in equity. Elimination entries relate primarily to the elimination of investments in subsidiaries and associated intercompany balances and transactions. The Other Subsidiaries column includes financial information for those subsidiaries that do not guarantee the 7.25% Senior Notes. Financial information of the Issuers includes CSI Compressco Finance Inc., which had no assets or operations for any of the periods presented.

Condensed Consolidating Balance Sheet
December 31, 2014
(In Thousands)


 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
ASSETS
 

 

 

 

 

Current assets
 
$
28

 
$
197,182

 
$
34,277

 
$
—

 
$
231,487

Property, plant, and equipment, net
 
—

 
669,576

 
16,851

 
—

 
686,427

Investments in subsidiaries
 
562,290

 
17,303

 
—

 
(579,593
)
 
—

Intangible and other assets, net
 
9,650

 
303,327

 
1,773

 
—

 
314,750

Intercompany receivables
 
335,151

 
—

 
—

 
(335,151
)
 
—

Total non-current assets
 
907,091

 
990,206

 
18,624

 
(914,744
)
 
1,001,177

Total assets
 
$
907,119

 
$
1,187,388

 
$
52,901

 
$
(914,744
)
 
$
1,232,664


 

 

 

 

 

LIABILITIES AND PARTNERS' CAPITAL
 

 

 

 

 

Current liabilities
 
$
11,634

 
$
116,780

 
$
5,677

 
$
—

 
$
134,091

Amounts payable to affiliate
 
44

 
987

 
5,449

 
—

 
6,480

Long-term debt
 
344,961

 
195,000

 
—

 
—

 
539,961

Intercompany payables
 
—

 
311,389

 
23,762

 
(335,151
)
 
—

Other long-term liabilities
 
199

 
942

 
710

 
—

 
1,851

Total liabilities
 
356,838

 
625,098

 
35,598

 
(335,151
)
 
682,383

Total partners' capital
 
550,281

 
562,290

 
17,303

 
(579,593
)
 
550,281

Total liabilities and partners' capital
 
$
907,119

 
$
1,187,388

 
$
52,901

 
$
(914,744
)
 
$
1,232,664


Condensed Consolidating Balance Sheet
December 31, 2013
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
ASSETS
 

 

 

 

 

Current assets
 
$
28

 
$
26,629

 
$
22,322

 
$
—

 
$
48,979

Property, plant, and equipment, net
 
—

 
90,761

 
11,253

 
—

 
102,014

Investments in subsidiaries
 
173,716

 
16,587

 
—

 
(190,303
)
 
—

Intangible and other assets, net
 
—

 
73,170

 
946

 
—

 
74,116

Intercompany receivables
 
213

 
9,593

 
—

 
(9,806
)
 
—

Total non-current assets
 
173,929

 
190,111

 
12,199

 
(200,109
)
 
176,130

Total assets
 
$
173,957

 
$
216,740

 
$
34,521

 
$
(200,109
)
 
$
225,109


 

 

 

 

 

LIABILITIES AND PARTNERS' CAPITAL
 

 

 

 

 

Current liabilities
 
$
91

 
$
7,585

 
$
5,019

 
$
—

 
$
12,695

Amounts payable to affiliate
 
44

 
1,572

 
2,594

 
—

 
4,210

Long-term debt
 
—

 
29,959

 
—

 
—

 
29,959

Intercompany payables
 
—

 
—

 
9,806

 
(9,806
)
 
—

Other long-term liabilities
 
106

 
3,908

 
515

 
—

 
4,529

Total liabilities
 
241

 
43,024

 
17,934

 
(9,806
)
 
51,393

Total partners' capital
 
173,716

 
173,716

 
16,587

 
(190,303
)
 
173,716

Total liabilities and partners' capital
 
$
173,957

 
$
216,740

 
$
34,521

 
$
(200,109
)
 
$
225,109


Condensed Consolidating Statement of Operations
and Comprehensive Income
December 31, 2014
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Revenues
 
$
—

 
$
249,284

 
$
49,172

 
$
(15,809
)
 
$
282,647

Cost of revenues (excluding depreciation and amortization expense)
 
—

 
152,940

 
37,536

 
(15,809
)
 
174,667

Selling, general and administrative expense
 
1,544

 
27,306

 
3,250

 
—

 
32,100

Depreciation and amortization
 
—

 
39,828

 
1,330

 
—

 
41,158

Interest expense, net
 
11,507

 
1,354

 
103

 
—

 
12,964

Other expense, net
 
502

 
7,477

 
3,693

 
—

 
11,672

Equity in net income of subsidiaries
 
(24,811
)
 
(1,832
)
 
—

 
26,643

 
—

Income before income tax provision
 
11,258

 
22,211

 
3,260

 
(26,643
)
 
10,086

Provision for income taxes
 
—

 
(2,600
)
 
1,428

 
—

 
(1,172
)
Net income
 
11,258

 
24,811

 
1,832

 
(26,643
)
 
11,258

Other comprehensive income (loss)
 
—

 
—

 
(3,749
)
 
—

 
(3,749
)
Comprehensive income
 
$
11,258

 
$
24,811

 
$
(1,917
)
 
$
(26,643
)
 
$
7,509


Condensed Consolidating Statement of Operations
and Comprehensive Income
December 31, 2013
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Revenues
 
$
—

 
$
89,936

 
$
42,223

 
$
(10,858
)
 
$
121,301

Cost of revenues (excluding depreciation and amortization expense)
 
—

 
46,028

 
32,946

 
(10,858
)
 
68,116

Selling, general and administrative expense
 
1,459

 
12,514

 
3,494

 
—

 
17,467

Depreciation and amortization
 
—

 
13,229

 
1,413

 
—

 
14,642

Interest expense, net
 
—

 
212

 
257

 
—

 
469

Other expense, net
 
—

 
193

 
589

 
—

 
782

Equity in net income of subsidiaries

 
(19,026
)
 
(1,993
)
 
—

 
21,019

 
—

Income before income tax provision
 
17,567

 
19,753

 
3,524

 
(21,019
)
 
19,825

Provision for income taxes
 
—

 
727

 
1,531

 
—

 
2,258

Net income
 
17,567

 
19,026

 
1,993

 
(21,019
)
 
17,567

Other comprehensive income (loss)
 
—

 
—

 
(591
)
 
—

 
(591
)
Comprehensive income
 
$
17,567

 
$
19,026

 
$
1,402

 
$
(21,019
)
 
$
16,976


Condensed Consolidating Statement of Operations
and Comprehensive Income
December 31, 2012
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Revenues
 
$
—

 
$
78,903

 
$
40,383

 
$
(10,704
)
 
$
108,582

Cost of revenues (excluding depreciation and amortization expense)
 
—

 
38,365

 
29,839

 
(10,704
)
 
57,500

Selling, general and administrative expense
 
1,905

 
12,759

 
2,606

 
—

 
17,270

Depreciation and amortization
 
—

 
12,284

 
943

 
—

 
13,227

Interest expense, net
 
—

 
(307
)
 
332

 
—

 
25

Other expense, net
 
—

 
277

 
599

 
—

 
876

Equity in net income of subsidiaries

 
(18,236
)
 
(4,038
)
 
—

 
22,274

 
—

Income before income tax provision
 
16,331

 
19,563

 
6,064

 
(22,274
)
 
19,684

Provision for income taxes
 
—

 
1,327

 
2,026

 
—

 
3,353

Net income
 
16,331

 
18,236

 
4,038

 
(22,274
)
 
16,331

Other comprehensive income (loss)
 
—

 
—

 
102

 

 
102

Comprehensive income
 
$
16,331

 
$
18,236

 
$
4,140

 
$
(22,274
)
 
$
16,433


Condensed Consolidating Statement of Cash Flows
December 31, 2014
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Net cash provided by (used in) operating activities
 
$
14,688

 
$
22,767

 
$
7,364

 
$
—

 
$
44,819

Investing activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property, plant, and equipment, net
 
—

 
(44,313
)
 
(3,824
)
 
—

 
(48,137
)
Acquisition of CSI
 
—

 
(825,000
)
 
—

 
—

 
(825,000
)
Intercompany investment activity
 
(367,512
)
 
(2,633
)
 
 
 
370,145

 
—

Advances and other investing activities
 
 
 
(805
)
 
—

 
 
 
(805
)
Net cash provided by (used in) investing activities
 
(367,512
)
 
(872,751
)
 
(3,824
)
 
370,145

 
(873,942
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
 
344,961

 
257,897

 
—

 
—

 
602,858

Payments of long-term debt
 
—

 
(93,584
)
 
—

 
—

 
(93,584
)
Proceeds from issuance of partnership common units, net of underwriters' discount
 
395,794

 
—

 
—

 
—

 
395,794

Distributions
 
(36,687
)
 
—

 
—

 
—

 
(36,687
)
Payment of financing costs
 
(9,649
)
 
(12,837
)
 
—

 
—

 
(22,486
)
Intercompany contribution (distribution)
 
—

 
367,512

 
2,633

 
(370,145
)
 
—

Intercompany loan activity
 
(350,000
)
 
350,000

 
—

 
—

 
—

Contribution from general partner
 
8,405

 
—

 
—

 
—

 
8,405

Net cash provided by (used in) financing activities
 
352,824

 
868,988

 
2,633

 
(370,145
)
 
854,300

Effect of exchange rate changes on cash
 
—

 
—

 
(588
)
 
—

 
(588
)
Increase (decrease) in cash and cash equivalents
 
—

 
19,004

 
5,585

 
—

 
24,589

Cash and cash equivalents at beginning of period
 
—

 
4,339

 
5,138

 
—

 
9,477

Cash and cash equivalents at end of period
 
$
—

 
$
23,343

 
$
10,723

 
$
—

 
$
34,066


Condensed Consolidating Statement of Cash Flows
December 31, 2013
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Net cash provided by (used in) operating activities
 
$
—

 
$
21,733

 
$
7,402

 
$
—

 
$
29,135

Investing activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property, plant, and equipment, net
 
—

 
(19,263
)
 
(5,311
)
 
—

 
(24,574
)
Intercompany investment activity
 
26,969

 
—

 
—

 
(26,969
)
 
—

Net cash provided by (used in) investing activities
 
26,969

 
(19,263
)
 
(5,311
)
 
(26,969
)
 
(24,574
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
 
—

 
19,909

 
—

 
—

 
19,909

Distributions
 
(26,969
)
 
—

 
—

 
—

 
(26,969
)
Payment of financing costs
 
—

 
(916
)
 
 
 
—

 
(916
)
Intercompany contribution (distribution)
 
—

 
(26,969
)
 
—

 
26,969

 
—

Intercompany loan activity
 
—

 
291

 
(291
)
 
—

 
—

Net cash provided by (used in) financing activities
 
(26,969
)
 
(7,685
)
 
(291
)
 
26,969

 
(7,976
)
Effect of exchange rate changes on cash
 
—

 
—

 
(74
)
 
—

 
(74
)
Increase (decrease) in cash and cash equivalents
 
—

 
(5,215
)
 
1,726

 
—

 
(3,489
)
Cash and cash equivalents at beginning of period
 
—

 
9,554

 
3,412

 
—

 
12,966

Cash and cash equivalents at end of period
 
$
—

 
$
4,339

 
$
5,138

 
$
—

 
$
9,477


Condensed Consolidating Statement of Cash Flows
December 31, 2012
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidation
Net cash provided by (used in) operating activities
 
$
—

 
$
32,677

 
$
(1,568
)
 
$
—

 
$
31,109

Investing activities:
 
 
 
 
 
 
 
 
 
 
Purchases of property, plant, and equipment, net
 
—

 
(18,658
)
 
(2,289
)
 
—

 
(20,947
)
Intercompany investment activity
 
24,732

 
—

 
—

 
(24,732
)
 
—

Advances and other investing activities
 
—

 
(39
)
 
—

 
—

 
(39
)
Net cash provided by (used in) investing activities
 
24,732

 
(18,697
)
 
(2,289
)
 
(24,732
)
 
(20,986
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
 
—

 
10,050

 
—

 
—

 
10,050

Distributions
 
(24,732
)
 
—

 
—

 
—

 
(24,732
)
Intercompany contribution (distribution)
 
—

 
(24,732
)
 
—

 
24,732

 
—

Intercompany loan activity
 
—

 
2,746

 
(2,746
)
 
—

 
—

Net cash provided by (used in) financing activities
 
(24,732
)
 
(11,936
)
 
(2,746
)
 
24,732

 
(14,682
)
Effect of exchange rate changes on cash
 
—

 
—

 
49

 
—

 
49

Increase (decrease) in cash and cash equivalents
 
—

 
2,044

 
(6,554
)
 
—

 
(4,510
)
Cash and cash equivalents at beginning of period
 
—

 
7,510

 
9,966

 
—

 
17,476

Cash and cash equivalents at end of period
 
$
—

 
$
9,554

 
$
3,412

 
$
—

 
$
12,966