XML 28 R17.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information Supplemental Guarantor Financial Information
9 Months Ended
Sep. 30, 2017
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Supplemental Guarantor Financial Information
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION
    
The $295.9 million in aggregate principal amount of the 7.25% Senior Notes as of September 30, 2017 is fully and unconditionally guaranteed, subject to certain customary release provisions, on a joint and several senior unsecured basis, by the following domestic restricted subsidiaries (each a "Guarantor Subsidiary" and collectively the "Guarantor Subsidiaries"):

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.

As a result of these guarantees, 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. In addition to the financial information of the Partnership, 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
September 30, 2017
(In Thousands)
 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets
 
$
—

 
$
77,524

 
$
22,047

 
$
—

 
$
99,571

Property, plant, and equipment, net
 
—

 
586,236

 
25,430

 
—

 
611,666

Investments in subsidiaries
 
179,080

 
16,472

 
—

 
(195,552
)
 
—

Intangible and other assets, net
 
—

 
34,389

 
316

 
—

 
34,705

Intercompany receivables
 
293,156

 
—

 
—

 
(293,156
)
 
—

Total non-current assets
 
472,236

 
637,097

 
25,746

 
(488,708
)
 
646,371

Total assets
 
$
472,236

 
$
714,621

 
$
47,793

 
$
(488,708
)
 
$
745,942

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND PARTNERS' CAPITAL
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
$
3,327

 
$
38,554

 
$
2,907

 
$
—

 
$
44,788

Amounts payable to affiliates
 
—

 
10,219

 
1,789

 
—

 
12,008

Long-term debt, net
 
287,795

 
218,976

 
—

 
—

 
506,771

Series A Preferred Units
 
78,120

 
—

 
—

 
—

 
78,120

Intercompany payables
 
—

 
267,792

 
25,364

 
(293,156
)
 
—

Other long-term liabilities
 
—

 
—

 
1,261

 
—

 
1,261

Total liabilities
 
369,242

 
535,541

 
31,321

 
(293,156
)
 
642,948

Total partners' capital
 
102,994

 
179,080

 
16,472

 
(195,552
)
 
102,994

Total liabilities and partners' capital
 
$
472,236

 
$
714,621

 
$
47,793

 
$
(488,708
)
 
$
745,942

Condensed Consolidating Balance Sheet
December 31, 2016
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets
 
$
35

 
$
74,574

 
$
27,395

 
$
—

 
$
102,004

Property, plant, and equipment, net
 
—

 
624,051

 
22,955

 
—

 
647,006

Investments in subsidiaries
 
214,703

 
15,112

 
—

 
(229,815
)
 
—

Intangible and other assets, net
 
—

 
36,794

 
336

 
—

 
37,130

Intercompany receivables
 
312,227

 
—

 
—

 
(312,227
)
 
—

Total non-current assets
 
526,930

 
675,957

 
23,291

 
(542,042
)
 
684,136

Total assets
 
$
526,965

 
$
750,531

 
$
50,686

 
$
(542,042
)
 
$
786,140

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND PARTNERS' CAPITAL
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
$
8,089

 
$
31,789

 
$
3,856

 
$
—

 
$
43,734

Amounts payable to affiliates
 
874

 
3,780

 
1,526

 
—

 
6,180

Long-term debt, net
 
286,623

 
217,467

 
—

 
—

 
504,090

Series A Preferred Units
 
88,130

 
—

 
—

 
—

 
88,130

Intercompany payables
 
—

 
282,753

 
29,474

 
(312,227
)
 
—

Other long-term liabilities
 
—

 
39

 
718

 
—

 
757

Total liabilities
 
383,716

 
535,828

 
35,574

 
(312,227
)
 
642,891

Total partners' capital
 
143,249

 
214,703

 
15,112

 
(229,815
)
 
143,249

Total liabilities and partners' capital
 
$
526,965

 
$
750,531

 
$
50,686

 
$
(542,042
)
 
$
786,140


Condensed Consolidating Statement of Operations
and Comprehensive Income
Three Months Ended September 30, 2017
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
 
$
—

 
$
65,278

 
$
7,574

 
$
(1,254
)
 
$
71,598

Cost of revenues (excluding depreciation and amortization expense)
 
—

 
42,031

 
4,727

 
(1,254
)
 
45,504

Selling, general and administrative expense
 
263

 
7,961

 
458

 
—

 
8,682

Depreciation and amortization
 
—

 
16,522

 
839

 
—

 
17,361

Insurance recoveries
 
—

 
(2,352
)
 
—

 
—

 
(2,352
)
Interest expense, net
 
7,826

 
3,245

 
—

 
—

 
11,071

Series A Preferred FV Adjustment
 
(1,300
)
 
—

 
—

 
—

 
(1,300
)
Other expense, net
 
—

 
(446
)
 
127

 
—

 
(319
)
Equity in net (income) loss of subsidiaries
 
1,032

 
(976
)
 
—

 
(56
)
 
—

Income before income tax provision
 
(7,821
)
 
(707
)
 
1,423

 
56

 
(7,049
)
Provision (benefit) for income taxes
 
—

 
325

 
447

 
—

 
772

Net income (loss)
 
(7,821
)
 
(1,032
)
 
976

 
56

 
(7,821
)
Other comprehensive income (loss)
 
(326
)
 
(326
)
 
(326
)
 
652

 
(326
)
Comprehensive income (loss)
 
$
(8,147
)
 
$
(1,358
)
 
$
650

 
$
708

 
$
(8,147
)


Condensed Consolidating Statement of Operations
and Comprehensive Income
Three Months Ended September 30, 2016
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
 
$
—

 
$
64,496

 
$
8,404

 
$
(2,186
)
 
$
70,714

Cost of revenues (excluding depreciation and amortization expense)
 
—

 
36,814

 
5,898

 
(2,186
)
 
40,526

Selling, general and administrative expense
 
1,736

 
7,206

 
337

 
—

 
9,279

Depreciation and amortization
 
—

 
17,123

 
699

 
—

 
17,822

Interest expense, net
 
6,485

 
3,277

 
—

 
—

 
9,762

Series A Preferred FV Adjustment
 
7,198

 
—

 
—

 
—

 
7,198

Other expense, net
 
1,583

 
62

 
253

 
—

 
1,898

Equity in net income of subsidiaries
 
(1,031
)
 
(1,108
)
 
—

 
2,139

 
—

Income (loss) before income tax provision
 
(15,971
)
 
1,122

 
1,217

 
(2,139
)
 
(15,771
)
Provision (benefit) for income taxes
 
—

 
91

 
109

 
—

 
200

Net income (loss)
 
(15,971
)
 
1,031

 
1,108

 
(2,139
)
 
(15,971
)
Other comprehensive income (loss)
 
(577
)
 
(577
)
 
(577
)
 
1,154

 
(577
)
Comprehensive income (loss)
 
$
(16,548
)
 
$
454

 
$
531

 
$
(985
)
 
$
(16,548
)



Condensed Consolidating Statement of Operations
and Comprehensive Income
Nine Months Ended September 30, 2017
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
 
$
—

 
$
196,376

 
$
20,276

 
$
(4,187
)
 
$
212,465

Cost of revenues (excluding depreciation and amortization expense)
 
—

 
128,936

 
13,401

 
(4,187
)
 
138,150

Selling, general and administrative expense
 
2,247

 
22,264

 
1,167

 
—

 
25,678

Depreciation and amortization
 
—

 
49,439

 
2,421

 
—

 
51,860

Insurance recoveries
 
—

 
(2,352
)
 
—

 
—

 
(2,352
)
Interest expense, net
 
23,675

 
8,228

 
—

 
—

 
31,903

Series A Preferred FV Adjustment
 
(4,963
)
 
—

 
—

 
—

 
(4,963
)
Other expense, net
 
—

 
156

 
(372
)
 
—

 
(216
)
Equity in net income of subsidiaries
 
8,827

 
(2,004
)
 
—

 
(6,823
)
 
—

Income before income tax provision
 
(29,786
)
 
(8,291
)
 
3,659

 
6,823

 
(27,595
)
Provision for income taxes
 
—

 
536

 
1,655

 
—

 
2,191

Net income
 
(29,786
)
 
(8,827
)
 
2,004

 
6,823

 
(29,786
)
Other comprehensive income (loss)
 
(644
)
 
(644
)
 
(644
)
 
1,288

 
(644
)
Comprehensive income (loss)
 
$
(30,430
)
 
$
(9,471
)
 
$
1,360

 
$
8,111

 
$
(30,430
)

Condensed Consolidating Statement of Operations
and Comprehensive Income
Nine Months Ended September 30, 2016
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Revenues
 
$
—

 
$
205,989

 
$
31,698

 
$
(9,192
)
 
$
228,495

Cost of revenues (excluding depreciation and amortization expense)
 
—

 
119,705

 
22,052

 
(9,192
)
 
132,565

Selling, general and administrative expense
 
3,047

 
23,380

 
1,265

 
—

 
27,692

Depreciation and amortization
 
—

 
52,878

 
2,138

 
—

 
55,016

Long-live asset impairment
 
—

 
7,797

 
69

 
—

 
7,866

Goodwill impairment
 
—

 
91,574

 
760

 
—

 
92,334

Interest expense, net
 
19,447

 
7,987

 
—

 
—

 
27,434

Series A Preferred FV Adjustment
 
7,198

 
—

 
—

 
—

 
7,198

Other expense, net
 
1,583

 
167

 
1,143

 
—

 
2,893

Equity in net income of subsidiaries
 
94,725

 
(3,869
)
 
—

 
(90,856
)
 
—

Income before income tax provision
 
(126,000
)
 
(93,630
)
 
4,271

 
90,856

 
(124,503
)
Provision (benefit) for income taxes
 
—

 
1,095

 
402

 
—

 
1,497

Net income
 
(126,000
)
 
(94,725
)
 
3,869

 
90,856

 
(126,000
)
Other comprehensive income (loss)
 
(1,496
)
 
(1,496
)
 
(1,496
)
 
2,992

 
(1,496
)
Comprehensive income (loss)
 
$
(127,496
)
 
$
(96,221
)
 
$
2,373

 
$
93,848

 
$
(127,496
)

Condensed Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2017
(In Thousands)

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

 
$
29,445

 
$
(4,873
)
 
$
—

 
$
24,572

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

 
(14,086
)
 
373

 
—

 
(13,713
)
Insurance recoveries
 
—

 
2,352

 
—

 
—

 
2,352

Intercompany investment activity
 
26,271

 
—

 
—

 
(26,271
)
 
—

Advances and other investing activities
 
—

 
25

 
—

 
—

 
25

Net cash provided by (used in) investing activities
 
26,271

 
(11,709
)
 
373

 
(26,271
)
 
(11,336
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
 
—

 
66,300

 
—

 
—

 
66,300

Payments of long-term debt
 
—

 
(64,900
)
 
—

 
—

 
(64,900
)
Proceeds from Series A Preferred Units, net of offering costs
 
(37
)
 
—

 
—

 
—

 
(37
)
Distributions
 
(26,152
)
 
—

 
—

 
—

 
(26,152
)
Other Financing Activities
 
(82
)
 
(1,608
)
 
—

 
—

 
(1,690
)
Intercompany contribution (distribution)
 
—

 
(26,271
)
 
—

 
26,271

 
—

Net cash provided by (used in) financing activities
 
(26,271
)
 
(26,479
)
 
—

 
26,271

 
(26,479
)
Effect of exchange rate changes on cash
 
—

 
—

 
(176
)
 
—

 
(176
)
Increase (decrease) in cash and cash equivalents
 
—

 
(8,743
)
 
(4,676
)
 
—

 
(13,419
)
Cash and cash equivalents at beginning of period
 
—

 
12,201

 
8,596

 
—

 
20,797

Cash and cash equivalents at end of period
 
$
—

 
$
3,458

 
$
3,920

 
$
—

 
$
7,378


Condensed Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2016
(In Thousands)

 
 
Issuers
 
Guarantor
Subsidiaries
 
Other
Subsidiaries
 
Eliminations
 
Consolidated
Net cash provided by (used in) operating activities
 
$
(58,521
)
 
$
101,259

 
$
2,784

 
$
—

 
$
45,522

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

 
(6,158
)
 
(1,444
)
 
—

 
(7,602
)
Intercompany investment activity
 
38,366

 
—

 
—

 
(38,366
)
 
—

Advances and other investing activities
 
—

 
20

 

 
—

 
20

Net cash provided by (used in) investing activities
 
38,366

 
(6,138
)
 
(1,444
)
 
(38,366
)
 
(7,582
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term debt
 
—

 
53,000

 
—

 
—

 
53,000

Payments of long-term debt
 
(18,800
)
 
(107,000
)
 
—

 
—

 
(125,800
)
Proceeds from issuance of Series A Preferred
 
77,321

 
—

 
—

 
—

 
77,321

Distributions
 
(38,366
)
 
—

 
—

 
—

 
(38,366
)
Other Financing Activities
 
—

 
(840
)
 
—

 
—

 
(840
)
Intercompany contribution (distribution)
 
—

 
(38,366
)
 
—

 
38,366

 
—

Net cash provided by (used in) financing activities
 
20,155

 
(93,206
)
 
—

 
38,366

 
(34,685
)
Effect of exchange rate changes on cash
 
—

 
—

 
(522
)
 
—

 
(522
)
Increase (decrease) in cash and cash equivalents
 
—

 
1,915

 
818

 
—

 
2,733

Cash and cash equivalents at beginning of period
 
—

 
2,711

 
7,909

 
—

 
10,620

Cash and cash equivalents at end of period
 
$
—

 
$
4,626

 
$
8,727

 
$
—

 
$
13,353