UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K/A
Amendment No. 1
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): November 7, 2013 (August 30, 2013)
USA Compression Partners, LP
(Exact Name of Registrant as Specified in Charter)
Delaware (State or Other Jurisdiction of Incorporation) |
|
1-35779 (Commission File Number) |
|
75-2771546 (I.R.S. Employer Identification No.) |
100 Congress Avenue |
|
78701 |
Registrants telephone number, including area code: (512) 473-2662
Not Applicable
(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 A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
This Current Report on Form 8-K/A (Amendment No. 1) amends and supplements the Current Report on Form 8-K filed with the Securities and Exchange Commission by USA Compression Partners, LP (the Partnership) on August 30, 2013 in connection with the acquisition of certain assets and liabilities related to the business of providing compression services to third parties engaged in the exploration, production, gathering, processing, transportation or distribution of oil and gas (the S&R Acquisition) in exchange for 7,425,261 common units representing limited partner interests in the Partnership. The S&R Acquisition was consummated pursuant to the Contribution Agreement dated August 12, 2013 with S&R Compression, LLC and Argonaut Private Equity, L.L.C.
The Current Report on Form 8-K filed September 5, 2013 is being amended by this Amendment No. 1 to provide the requisite financial statements and pro forma financial information with respect to the S&R Acquisition. No other amendments to the Form 8-K filed on September 5, 2013 are being made by this Amendment No. 1.
ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS.
(a) Financial Statements of Business Acquired.
The unaudited financial statements of S&R Compression, LLC for the six months ended June 30, 2013 and 2012, and the related notes thereto, are attached hereto as Exhibit 99.2. The audited financial statements of S&R Compression, LLC for the years ended December 31, 2012 and 2011, and the related notes thereto, are attached hereto as Exhibit 99.1
(b) Pro Forma Financial Information.
The unaudited pro forma condensed combined balance sheet of the Partnership as of June 30, 2013 and the unaudited pro forma combined statements of operations for the six months ended June 30, 2013 and for the year ended December 31, 2012, and the related notes thereto, which give effect to the S&R Acquisition are attached hereto as Exhibit 99.3.
(d) Exhibits.
Exhibit No. |
|
Document |
|
|
|
99.1 |
|
Unaudited financial statements of S&R Compression, LLC for the six months ended June 30, 2013 and 2012, and the related notes thereto. |
|
|
|
99.2 |
|
Audited financial statements of S&R Compression, LLC for the years ended December 31, 2012 and 2011, and the related notes thereto. |
|
|
|
99.3 |
|
Unaudited pro forma condensed combined balance sheet as of June 30, 2013 and the unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2013 and the year ended December 31, 2013, and the related notes thereto, which give effect to the S&R Acquisition. |
SIGNATURE
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.
|
USA COMPRESSION PARTNERS, LP | ||
|
| ||
|
By: |
USA Compression GP, LLC, | |
|
|
its General Partner | |
|
| ||
|
|
By: |
/s/ J. Gregory Holloway |
|
|
J. Gregory Holloway | |
|
|
Vice President, General Counsel and Secretary | |
|
| ||
|
| ||
Dated: November 7, 2013 |
|
EXHIBIT INDEX
Exhibit No. |
|
Document |
|
|
|
99.1 |
|
Unaudited financial statements of S&R Compression, LLC for the six months ended June 30, 2013 and 2012, and the related notes thereto. |
|
|
|
99.2 |
|
Audited financial statements of S&R Compression, LLC for the years ended December 31, 2012 and 2011, and the related notes thereto. |
|
|
|
99.3 |
|
Unaudited pro forma condensed combined balance sheet as of June 30, 2013 and the unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2013 and the year ended December 31, 2013, and the related notes thereto, which give effect to the S&R Acquisition. |
Exhibit 99.1
S&R COMPRESSION, LLC
FINANCIAL STATEMENTS
JUNE 30, 2013 and 2012
WITH
INDEPENDENT AUDITORS REVIEW REPORT
CONTENTS
Independent Auditors Review Report |
1 |
|
|
Balance Sheets |
2 |
|
|
Statements of Income |
3 |
|
|
Statements of Members Equity |
4 |
|
|
Statements of Cash Flows |
5 |
|
|
Notes to Financial Statements |
6 |
INDEPENDENT AUDITORS REVIEW REPORT
To the Board of Directors
S&R Compression, LLC
Report on the Financial Statements
We have reviewed the interim balance sheet of S&R Compression, LLC as of June 30, 2013 and the interim statements of income, members equity and cash flows for the six-month periods ended June 30, 2013 and 2012.
Managements Responsibility
The Companys management is responsible for the preparation and fair presentation of the interim financial information in accordance with accounting principles generally accepted in the United States of America; this responsibility includes the design, implementation, and maintenance of internal control sufficient to provide a reasonable basis for the preparation and fair presentation of interim financial information in accordance with generally accepted accounting principles.
Auditors Responsibility
Our responsibility is to conduct our review in accordance with auditing standards generally accepted in the United States of America applicable to reviews of interim financial information. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial information. Accordingly, we do not express such an opinion.
Conclusion
Based on our reviews, we are not aware of any material modifications that should be made to the interim financial information for it to be in accordance with accounting principles generally accepted in the United States of America.
Report on Balance Sheet as of December 31, 2012
The December 31, 2012 balance sheet of S&R Compression, LLC was audited by us and we expressed an unqualified opinion on that balance sheet in our report, dated August 27, 2013, but we have not performed any auditing procedures since that date.
August 27, 2013
S&R COMPRESSION, LLC
BALANCE SHEETS
June 30, 2013 and December 31, 2012
(Unaudited)
|
|
June 30, |
|
December 31, |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Accounts receivable |
|
$ |
4,145,254 |
|
$ |
2,674,348 |
|
Affiliate accounts receivable |
|
625,346 |
|
211,028 |
| ||
Affiliate notes receivable |
|
18,061,744 |
|
36,821,394 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
22,832,344 |
|
39,706,770 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
6,253,640 |
|
5,611,861 |
| ||
|
|
|
|
|
| ||
Rental equipment, net |
|
140,116,823 |
|
117,472,381 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
169,202,807 |
|
$ |
162,791,012 |
|
|
|
|
|
|
| ||
Liabilities and Members Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
4,113,328 |
|
$ |
4,238,478 |
|
Accrued payroll and payroll taxes |
|
1,357,227 |
|
849,047 |
| ||
Accrued vacation |
|
411,555 |
|
330,283 |
| ||
Accrued ad valorem taxes |
|
704,328 |
|
|
| ||
Other accrued liabilities |
|
94,685 |
|
314,938 |
| ||
Revolving line of credit |
|
50,000,000 |
|
|
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
56,681,123 |
|
5,732,746 |
| ||
|
|
|
|
|
| ||
Revolving line of credit |
|
|
|
50,000,000 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
56,681,123 |
|
55,732,746 |
| ||
|
|
|
|
|
| ||
Members equity: |
|
|
|
|
| ||
Members units |
|
96,026,985 |
|
96,026,985 |
| ||
Retained earnings |
|
16,494,699 |
|
11,031,281 |
| ||
|
|
|
|
|
| ||
Total members equity |
|
112,521,684 |
|
107,058,266 |
| ||
|
|
|
|
|
| ||
Total liabilities and members equity |
|
$ |
169,202,807 |
|
$ |
162,791,012 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
STATEMENTS OF INCOME
For the six months ended June 30, 2013 and 2012
(Unaudited)
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Revenues: |
|
|
|
|
| ||
Fleet rental |
|
$ |
17,177,131 |
|
$ |
11,524,230 |
|
Fabrication revenue |
|
310,675 |
|
34,864 |
| ||
|
|
|
|
|
| ||
|
|
17,487,806 |
|
11,559,094 |
| ||
|
|
|
|
|
| ||
Cost of goods sold |
|
131,781 |
|
10,496 |
| ||
|
|
|
|
|
| ||
Gross profit |
|
17,356,025 |
|
11,548,598 |
| ||
|
|
|
|
|
| ||
Expenses: |
|
|
|
|
| ||
Operating |
|
7,824,209 |
|
5,655,179 |
| ||
General and administrative |
|
755,798 |
|
485,874 |
| ||
Depreciation |
|
3,289,002 |
|
2,231,625 |
| ||
Impairment losses on rental equipment |
|
|
|
627,220 |
| ||
|
|
|
|
|
| ||
|
|
11,869,009 |
|
8,999,898 |
| ||
|
|
|
|
|
| ||
Income from operations |
|
5,487,016 |
|
2,548,700 |
| ||
|
|
|
|
|
| ||
Other income (expense): |
|
|
|
|
| ||
Interest income, affiliates |
|
296,402 |
|
189,604 |
| ||
Interest expense |
|
(316,832 |
) |
(45,558 |
) | ||
Other, net |
|
(3,168 |
) |
(25,825 |
) | ||
|
|
|
|
|
| ||
Other income (expense) |
|
(23,598 |
) |
118,221 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
5,463,418 |
|
$ |
2,666,921 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
STATEMENTS OF MEMBERS EQUITY
For the six months ended June 30, 2013 and 2012
(Unaudited)
|
|
Retained |
|
Members |
|
Total |
| |||
|
|
|
|
|
|
|
| |||
Balance, at December 31, 2011 |
|
$ |
4,325,866 |
|
$ |
83,452,955 |
|
$ |
87,778,821 |
|
|
|
|
|
|
|
|
| |||
Contributions |
|
|
|
12,574,030 |
|
12,574,030 |
| |||
|
|
|
|
|
|
|
| |||
Net income |
|
2,666,921 |
|
|
|
2,666,921 |
| |||
|
|
|
|
|
|
|
| |||
Balance, at June 30, 2012 |
|
$ |
6,992,787 |
|
$ |
96,026,985 |
|
$ |
103,019,772 |
|
|
|
|
|
|
|
|
| |||
Balance, at December 31, 2012 |
|
$ |
11,031,281 |
|
$ |
96,026,985 |
|
$ |
107,058,266 |
|
|
|
|
|
|
|
|
| |||
Net income |
|
5,463,418 |
|
|
|
5,463,418 |
| |||
|
|
|
|
|
|
|
| |||
Balance, at June 30, 2013 |
|
$ |
16,494,699 |
|
$ |
96,026,985 |
|
$ |
112,521,684 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
STATEMENTS OF CASH FLOWS
For the six months ended June 30, 2013 and 2012
(Unaudited)
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Cash Flows from Operating Activities |
|
|
|
|
| ||
Net income |
|
$ |
5,463,418 |
|
$ |
2,666,921 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation |
|
3,289,002 |
|
2,231,625 |
| ||
Impairment losses on rental equipment |
|
|
|
627,220 |
| ||
Loss on sale of rental equipment |
|
78,750 |
|
53,835 |
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
(1,470,906 |
) |
360,570 |
| ||
Affiliate accounts receivable |
|
(414,318 |
) |
(197,716 |
) | ||
Accounts payable |
|
(125,150 |
) |
1,220,637 |
| ||
Accrued liabilities |
|
1,073,527 |
|
32,795 |
| ||
Affiliate advances, net |
|
|
|
(1,644,514 |
) | ||
|
|
|
|
|
| ||
Net cash provided by operating activities |
|
7,894,323 |
|
5,351,373 |
| ||
|
|
|
|
|
| ||
Cash Flows from Investing Activities |
|
|
|
|
| ||
Purchase of property, plant and equipment |
|
(677,499 |
) |
(1,525,446 |
) | ||
Rental equipment additions |
|
(25,985,474 |
) |
(20,475,869 |
) | ||
Proceeds from sale of rental equipment |
|
9,000 |
|
22,000 |
| ||
|
|
|
|
|
| ||
Net cash used in investing activities |
|
(26,653,973 |
) |
(21,979,315 |
) | ||
|
|
|
|
|
| ||
Cash Flows from Financing Activities |
|
|
|
|
| ||
Contributions by members |
|
|
|
12,574,030 |
| ||
Proceeds from issuance of long-term debt |
|
|
|
50,000,000 |
| ||
Net loan (advances)/repayments (to)/from affiliates |
|
18,759,650 |
|
(45,946,088 |
) | ||
|
|
|
|
|
| ||
Net cash provided by financing activities |
|
18,759,650 |
|
16,627,942 |
| ||
|
|
|
|
|
| ||
Net change in cash |
|
|
|
|
| ||
Cash, beginning of period |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash, end of period |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
| ||
Supplemental Disclosure of Cash Flow Information |
|
|
|
|
| ||
Interest paid |
|
$ |
316,771 |
|
$ |
159,250 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
NOTES TO FINANCIAL STATEMENTS
June 30, 2013, December 31, 2012 and June 2012
(Information as of June 30, 2013 and for the six months
ended June 30, 2013 and 2012, is unaudited)
Note 1 Business and Basis of Presentation
Business
S&R Compression, LLC (the Company), primarily owned by Argonaut Private Equity, L.L.C. (APE), was formed on June 4, 2007, to manage S&R Equipment, Inc. (SRE), a company owned by APE, and to hold and rent newly constructed compressors used primarily in crude oil production related gas lift operations in Oklahoma and Texas. Since that date, only a small portion of compressor fabrication was for direct sale to third parties. The Company has a rental fleet of 1,112 units as of June 30, 2013, of which 951 are in service. Several companies, which are affiliated with APE through common ownership, provide services to the Company and these relationships, when applicable, are described within the following notes.
Basis of presentation
The accompanying unaudited interim financial statements and notes reflect all normal and recurring adjustments which, in the opinion of management, are necessary to present fairly the financial position, results of operations and cash flows of the Company for the interim periods presented. However, the results of operations for the interim period ending June 30, 2013, are not necessarily indicative of results that may be expected for the year ending December 31, 2013, or any other future period.
The accompanying financial statements include only the accounts, results of operations and cash flows of the Company. No affiliates were combined in this financial statement presentation.
Note 2 Significant Accounting Policies
Cash and treasury management
Kaiser-Francis Management Company L.L.C. (KFMC) manages the cash and treasury functions on behalf of the Company. Daily sweeps are made from the Companys bank account to a KFMC bank account with such amounts offsetting the affiliate receivable or payable.
Accounts receivable
Accounts receivable are stated at the amount management expects to collect. Management provides for probable uncollectible amounts through a charge to earnings based on its assessment of the current status of individual accounts. Balances that are still outstanding after management has used reasonable collection efforts are written off through a charge to the allowance for doubtful accounts. Management determined that no allowance for bad debts was necessary at June 30, 2013 or December 31, 2012.
Affiliate accounts receivable and advances payable
Affiliate accounts receivable are amounts due from SRE for management fees and operating expenditures incurred by the Company on behalf of SRE. Affiliate advances payable represent the amounts due to KFMC for the most recent months operational activity and any accrued payables to KFMC. Before debt
financing in 2012, costs incurred by KFMC on behalf of the Company was generally reimbursed the following month, after capital contributions were made into the Company.
Property, plant and equipment
Property, plant and equipment are carried at cost and depreciated over the respective useful lives of the assets, with an estimated 10% salvage value, using the straight line method. Land is not depreciated. Building and plant assets are depreciated over the assets remaining lives, 10 to 25 years. Autos and trucks are depreciated over five years.
Rental equipment
Rental equipment is depreciated using the straight line method based on a 20-year useful life for new or recently constructed compressors and a 15-year life for acquired compressors more than five years old. Depreciation on rental equipment begins when the asset is first placed into service. Overhauls and major improvements that increase the value or extend the life of the compressor unit are capitalized and depreciated over the remaining life of the compressor. At June 30, 2013 and December 31, 2012, rental equipment with remaining cost of $121,528,589 and $97,846,438, respectively, was being depreciated and rental equipment with a cost of $8,526,433 and $7,833,794, respectively, had not been placed into service and therefore was not being depreciated.
Impairment of property, plant and rental equipment
The Company regularly evaluates long-lived assets including property, plant and equipment and rental equipment for potential impairment whenever events or circumstances indicate the carrying value of the assets may not be recoverable from the estimated future cash flows expected to result from their use and eventual disposition. If the undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to an amount by which the carrying value exceeds the fair value of the assets. Fair value is generally determined from estimated discounted future net cash flows.
Revenue recognition
Fabrication revenue is recorded when billed, based on individual contract terms. The Company provides custom electric and engine driven compressor packages primarily for customers in the oil and gas industry for lease under certain terms agreed to by the customer. Rental revenue and fees are recognized over the rental term. Cash received prior to the period in which it should be recognized is deferred and recognized according to the rental term. Revenue is accrued for uncollected amounts due and an allowance is calculated based on historical collection experience. Initial lease terms are typically six months or longer and extensions of such leases are typically on a month-to-month basis. All of the Companys customer agreements are considered operating leases under the provisions of ASC 840, Leases. Initial direct costs related to the Companys customer agreements are expensed as incurred and have been classified as operating expenses in the Companys accompanying statements of income.
Shipping and handling costs
Costs incurred to ship compressors sold and fleet rentals to customer locations of $283,652 and $256,804 for the six months ended June 30, 2013 and 2012, are included in operating expenses in the accompanying statements of income.
Concentrations of credit risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of accounts receivable. Generally, the Company does not require collateral for accounts receivable arising from the normal course of business. At June 30, 2013, five customers accounted for 56% of total accounts receivable. At December 31, 2012, four customers accounted for 50% of total accounts
receivable. For the six months ended June 30, 2013 and 2012, five customers accounted for 48% and 61% of rental income, respectively.
Income taxes
The Company has elected to be taxed as a pass-through entity. Therefore, income taxes on the Companys net earnings are allocated to the members in accordance with their respective percentage ownership and no income tax provision or liability is reflected in the Companys financial statements.
The accounting for income taxes may, at times, involve some degree of uncertainty and, as such, lead to uncertain tax positions having been taken. Management evaluated the Companys tax positions and concluded that it has taken no uncertain tax positions that require adjustments to the financial statements. Generally, the Company is no longer subject to income tax examinations by the U.S., federal, state, or local tax authorities for years before 2009.
Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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.
New accounting pronouncements
The Financial Accounting Standards Board (FASB) periodically issues new accounting standards in a continuing effort to improve standards of financial accounting and reporting. Management has reviewed recently issued pronouncements and concluded that there are no recently issued accounting pronouncements that the Company has yet to adopt that are expected to have a material effect on the Companys financial position, results of operations or cash flows.
Subsequent events
Management has evaluated subsequent events through August 27, 2013, the date the financial statements were available to be issued.
Note 3 Property, Plant and Equipment
The components of property, plant and equipment are:
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
|
|
|
Building, plant and other |
|
$ |
5,013,043 |
|
$ |
4,216,460 |
|
Autos and trucks |
|
3,322,368 |
|
2,960,249 |
| ||
Land |
|
236,834 |
|
236,834 |
| ||
|
|
|
|
|
| ||
|
|
8,572,245 |
|
7,413,543 |
| ||
Accumulated depreciation |
|
(2,318,605 |
) |
(1,801,682 |
) | ||
|
|
|
|
|
| ||
|
|
$ |
6,253,640 |
|
$ |
5,611,861 |
|
Note 4 Rental Equipment
The components of rental equipment are:
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
|
|
|
Rental equipment |
|
$ |
137,528,144 |
|
$ |
111,091,116 |
|
Completed units not in service |
|
8,526,433 |
|
7,833,794 |
| ||
Work-in-progress and parts |
|
10,061,801 |
|
11,792,149 |
| ||
|
|
|
|
|
| ||
|
|
156,116,378 |
|
130,717,059 |
| ||
|
|
|
|
|
| ||
Accumulated depreciation and impairment |
|
(15,999,555 |
) |
(13,244,678 |
) | ||
|
|
|
|
|
| ||
|
|
$ |
140,116,823 |
|
$ |
117,472,381 |
|
The Company recognizes impairment losses on certain identified completed units not in service and related parts that management determines to be obsolete and has no significant expected future cash flows. There were no impairment charges recorded during the six months ended June 30, 2013. Impairment losses for the six months ended June 30, 2012, were $627,220.
Salaries, wages and related operating cost of approximately $6,994,000 and $5,400,000, were capitalized as part of the compressors constructed for the six months ended June 30, 2013 and 2012.
Note 5 Debt
Effective June 1, 2012, the Company and SRE entered into a $50,000,000 revolving line of credit agreement with a bank, which requires quarterly interest payments based on a variable rate (1.26% at June 30, 2013 and December 31, 2012) with all accrued interest and outstanding principal due upon maturity. The borrowing base is limited to 80% of eligible accounts receivable and 60% of eligible rental equipment valued at the lower of cost or market up to a maximum limit of $50,000,000. The credit agreement matures May 31, 2014, is collateralized by substantially all of the Companys and SREs assets and is guaranteed by George Kaiser, the owner of APE. The line of credit agreement requires the Company and SRE to maintain certain financial covenants including a leverage ratio and a fixed charge coverage ratio with which the Company and SRE were in compliance at June 30, 2013. The outstanding balance on the line of credit was $50,000,000 at June 30, 2013. SRE has received no advances from the line of credit.
The Company pays a commitment fee of 0.20% annually on the average daily unused amount of the banks applicable percentage of the effective borrowing base. In addition, the Company pays a letter of credit fee of 1.10% on the average daily amount outstanding. There were no letters of credit outstanding at June 30, 2013.
Subsequent to June 30, 2013, the amount outstanding on the revolving line of credit will be paid off upon the closing of the transaction as described in Note 10.
Note 6 Related Party Transactions
The Companys medical, dental, life and accidental death and dismemberment insurance are administered by the Kaiser-Francis Oil Company Voluntary Employee Benefits Trust (VEBA). Payments of
$1,182,075 and $827,446 were made to VEBA for the six months ended June 30, 2013 and 2012. There were no significant unpaid amounts due to VEBA as of June 30, 2013 or December 31, 2012.
The Company has a significant portion of its accounting, tax compliance, management information services and human resources work performed by employees of KFMC. The services provided by KFMC employees are billed to the Company, using estimates of individual hours spent by KFMC employees and calculated using hourly wage rates along with applicable overhead burden. Management fees of $90,000, and $90,689 were charged by KFMC for the six months ended June 30, 2013 and 2012, respectively.
The Company self-insures its autos, equipment and property up to $1 million per incident through KFMC, after which an excess insurance policy with an outside party covers the remaining risk. There are no open claims or amounts payable to KFMC related to self-insurance of autos, equipment and property as of June 30, 2013 or December 31, 2012.
The Company insures its workers compensation risk in Oklahoma up to $1 million per incident through KFMC, after which an excess insurance policy with an outside party covers the remaining risk. There were no significant open claims related to Oklahoma workers compensation as of June 30, 2013 or December 31, 2012.
The Company received management fees of $207,000 from SRE during each of the six months ended June 30, 2013 and 2012.
Effective June 1, 2012, the Company loaned $50,000,000 to KFMC in exchange for a promissory note receivable. In accordance with the note, the Company receives quarterly interest payments based on a variable rate (1.26% at June 30, 2013 and December 31, 2012). The outstanding balance at June 30, 2013 and December 31, 2012, was $14,327,110 and 33,232,329 respectively, all of which is payable upon demand by the Company. For the six months ended June 30, 2013 and 2012, the Company received interest payments of $150,834 and $38,035, respectively, from KFMC which is included in interest income on the accompanying statements of income. SRE is a named lender on the promissory note but has advanced no funds to KFMC.
Effective June 1, 2012, the Company and SRE also issued a $50,000,000 promissory note payable to KFMC. The terms of the note are identical to the promissory note receivable from KFMC. Loans are made under the note at the discretion of KFMC. The Company has made no loans to KFMC under this agreement from inception to June 30, 2013.
The Company has an unsecured demand note receivable from SRE. The note receivable accrues interest monthly at the Bank of Oklahoma Prime rate plus 4% (8% at June 30, 2013 and December 31, 2012). and has no set maturity date. The outstanding balance at June 30, 2013 and December 31, 2012, was $3,499,295. For the six months ended June 30, 2013 and 2012, the Company recorded interest income of $145,569 and $149,377, respectively, from SRE which is included in interest income on the accompanying statements of income.
Included in affiliate notes receivable on the accompanying balance sheets is accrued interest income related to these notes receivable of $235,339 and $89,770 as of June 30, 2013 and December 31, 2012, respectively.
Note 7 Retirement Plan
The Company has a 401(k) Safe Harbor plan that covers substantially all employees who are at least 21 years of age and have completed one year of service. The Companys contributions to the plan consist of a matching contribution of 100% of participant salary deferral contributions up to 6% of annual base salary. Contributions for the six months ended June 30, 2013 and 2012, were $154,626 and $141,381, respectively.
Note 8 Commitments and Contingencies
There are no current claims or actions pending against the Company. The Company has no significant commitments other than leases as of June 30, 2013.
The Company leases storage and other facilities in Oklahoma, Arkansas, Texas and Louisiana and also has copier leases. Rental payments associated with these leases for the six months ended June 30, 2013 and 2012, were $131,579 and $105,591, respectively. The Companys minimum future obligations as of June 30, 2013, under the aforementioned operating leases are as follows:
Year |
|
Rental |
| |
2013 |
|
$ |
79,398 |
|
2014 |
|
160,456 |
| |
2015 |
|
148,051 |
| |
2016 |
|
116,096 |
| |
2017 |
|
9,675 |
| |
|
|
|
| |
Total |
|
$ |
513,676 |
|
Note 9 Fair Value of Financial Instruments
Based on their relative short terms, variable interest rates and other relevant factors, the Company has determined that the carrying value of the affiliate notes receivable and debt approximate their fair values. However, considerable judgment is required in interpreting these factors. Accordingly, the use of different assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Note 10 Subsequent Event
On August 12, 2013, APE entered into a definitive agreement to contribute 983 compressor units of the Company to USA Compression Partners LP (USA) in exchange for approximately 20% of the common units of USA. The transaction is expected to close on August 30, 2013.
Exhibit 99.2
S&R COMPRESSION, LLC
FINANCIAL STATEMENTS
DECEMBER 31, 2012 and 2011
WITH
INDEPENDENT AUDITORS REPORT
CONTENTS
Independent Auditors Report |
1 |
|
|
Balance Sheets |
2 |
|
|
Statements of Income |
3 |
|
|
Statements of Members Equity |
4 |
|
|
Statements of Cash Flows |
5 |
|
|
Notes to Financial Statements |
6 |
INDEPENDENT AUDITORS REPORT
To the Board of Directors
S&R Compression, LLC
Report on the Financial Statements
We have audited the accompanying financial statements of S&R Compression, LLC which comprise the balance sheets as of December 31, 2012 and 2011, and the related statements of income, members equity and cash flows for the years then ended and the related notes to the financial statements.
Managements Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditors Responsibility
Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entitys preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entitys internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of S&R Compression, LLC as of December 31, 2012 and 2011, and the results of its operations and its cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.
August 27, 2013
S&R COMPRESSION, LLC
BALANCE SHEETS
December 31, 2012 and 2011
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Accounts receivable |
|
$ |
2,674,348 |
|
$ |
2,695,995 |
|
Affiliate accounts receivable |
|
211,028 |
|
342,327 |
| ||
Affiliate notes receivable |
|
36,821,394 |
|
3,682,929 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
39,706,770 |
|
6,721,251 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
5,611,861 |
|
3,272,432 |
| ||
|
|
|
|
|
| ||
Rental equipment, net |
|
117,472,381 |
|
83,090,555 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
162,791,012 |
|
$ |
93,084,238 |
|
|
|
|
|
|
| ||
Liabilities and Members Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
4,238,478 |
|
$ |
2,499,175 |
|
Accrued payroll and payroll taxes |
|
849,047 |
|
682,207 |
| ||
Accrued vacation |
|
330,283 |
|
210,414 |
| ||
Other accrued liabilities |
|
314,938 |
|
269,107 |
| ||
Affiliate advances payable |
|
|
|
1,644,514 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
5,732,746 |
|
5,305,417 |
| ||
|
|
|
|
|
| ||
Revolving line of credit |
|
50,000,000 |
|
|
| ||
|
|
|
|
|
| ||
Total liabilities |
|
55,732,746 |
|
5,305,417 |
| ||
|
|
|
|
|
| ||
Members equity: |
|
|
|
|
| ||
Members units |
|
96,026,985 |
|
83,452,955 |
| ||
Retained earnings |
|
11,031,281 |
|
4,325,866 |
| ||
|
|
|
|
|
| ||
Total members equity |
|
107,058,266 |
|
87,778,821 |
| ||
|
|
|
|
|
| ||
Total liabilities and members equity |
|
$ |
162,791,012 |
|
$ |
93,084,238 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
STATEMENTS OF INCOME
Years ended December 31, 2012 and 2011
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Revenues: |
|
|
|
|
| ||
Fleet rental |
|
$ |
25,197,786 |
|
$ |
17,170,342 |
|
Fabrication revenue |
|
798,877 |
|
1,505,432 |
| ||
|
|
|
|
|
| ||
|
|
25,996,663 |
|
18,675,774 |
| ||
|
|
|
|
|
| ||
Cost of goods sold |
|
487,898 |
|
929,224 |
| ||
|
|
|
|
|
| ||
Gross profit |
|
25,508,765 |
|
17,746,550 |
| ||
|
|
|
|
|
| ||
Expenses: |
|
|
|
|
| ||
Operating |
|
12,378,823 |
|
9,542,604 |
| ||
General and administrative |
|
1,159,168 |
|
814,233 |
| ||
Depreciation |
|
4,876,368 |
|
3,302,206 |
| ||
Impairment losses on rental equipment |
|
627,220 |
|
1,800,131 |
| ||
|
|
|
|
|
| ||
|
|
19,041,579 |
|
15,459,174 |
| ||
|
|
|
|
|
| ||
Income from operations |
|
6,467,186 |
|
2,287,376 |
| ||
|
|
|
|
|
| ||
Other income (expense): |
|
|
|
|
| ||
Interest income, affiliates |
|
598,444 |
|
309,095 |
| ||
Interest expense |
|
(367,558 |
) |
(243 |
) | ||
Other, net |
|
7,343 |
|
(44,048 |
) | ||
|
|
|
|
|
| ||
Other income (expense) |
|
238,229 |
|
264,804 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
6,705,415 |
|
$ |
2,552,180 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
STATEMENTS OF MEMBERS EQUITY
Years ended December 31, 2012 and 2011
|
|
Retained |
|
Members |
|
|
| |||
|
|
Earnings |
|
Units |
|
Total |
| |||
|
|
|
|
|
|
|
| |||
Balance, at December 31, 2010 |
|
$ |
1,773,686 |
|
$ |
65,385,381 |
|
$ |
67,159,067 |
|
|
|
|
|
|
|
|
| |||
Contributions |
|
|
|
18,067,574 |
|
18,067,574 |
| |||
|
|
|
|
|
|
|
| |||
Net income |
|
2,552,180 |
|
|
|
2,552,180 |
| |||
|
|
|
|
|
|
|
| |||
Balance, at December 31, 2011 |
|
4,325,866 |
|
83,452,955 |
|
87,778,821 |
| |||
|
|
|
|
|
|
|
| |||
Contributions |
|
|
|
12,574,030 |
|
12,574,030 |
| |||
|
|
|
|
|
|
|
| |||
Net income |
|
6,705,415 |
|
|
|
6,705,415 |
| |||
|
|
|
|
|
|
|
| |||
Balance, at December 31, 2012 |
|
$ |
11,031,281 |
|
$ |
96,026,985 |
|
$ |
107,058,266 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
STATEMENTS OF CASH FLOWS
Years ended December 31, 2012 and 2011
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Cash Flows from Operating Activities |
|
|
|
|
| ||
Net income |
|
$ |
6,705,415 |
|
$ |
2,552,180 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation |
|
4,876,368 |
|
3,302,206 |
| ||
Impairment losses on rental equipment |
|
627,220 |
|
1,800,131 |
| ||
Loss on sale of rental equipment |
|
66,688 |
|
54,063 |
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
21,647 |
|
234,359 |
| ||
Affiliate accounts receivable |
|
131,299 |
|
(12,648 |
) | ||
Accounts payable |
|
1,739,303 |
|
905,227 |
| ||
Accrued liabilities |
|
332,540 |
|
149,283 |
| ||
Affiliate advances, net |
|
(1,644,514 |
) |
(530,367 |
) | ||
|
|
|
|
|
| ||
Net cash provided by operating activities |
|
12,855,966 |
|
8,454,434 |
| ||
|
|
|
|
|
| ||
Cash Flows from Investing Activities |
|
|
|
|
| ||
Purchase of property, plant and equipment |
|
(3,000,711 |
) |
(1,112,115 |
) | ||
Rental equipment additions |
|
(39,312,820 |
) |
(25,520,899 |
) | ||
Proceeds from sale of rental equipment |
|
22,000 |
|
27,089 |
| ||
|
|
|
|
|
| ||
Net cash used in investing activities |
|
(42,291,531 |
) |
(26,605,925 |
) | ||
|
|
|
|
|
| ||
Cash Flows from Financing Activities |
|
|
|
|
| ||
Contributions by members |
|
12,574,030 |
|
18,067,574 |
| ||
Proceeds from issuance of long-term debt |
|
50,000,000 |
|
|
| ||
Net loan (advances)/repayments (to)/from affiliates |
|
(33,138,465 |
) |
83,917 |
| ||
|
|
|
|
|
| ||
Net cash provided by financing activities |
|
29,435,565 |
|
18,151,491 |
| ||
|
|
|
|
|
| ||
Net change in cash |
|
|
|
|
| ||
Cash, beginning of year |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash, end of year |
|
$ |
|
|
$ |
|
|
|
|
|
|
|
| ||
Supplemental Disclosure of Cash Flow Information |
|
|
|
|
| ||
Interest paid |
|
$ |
367,558 |
|
$ |
243 |
|
See notes to accompanying financial statements.
S&R COMPRESSION, LLC
NOTES TO FINANCIAL STATEMENTS
December 31, 2012 and 2011
Note 1 Business and Basis of Presentation
Business
S&R Compression, LLC (the Company), primarily owned by Argonaut Private Equity, L.L.C. (APE), was formed on June 4, 2007, to manage S&R Equipment, Inc. (SRE), a company owned by APE, and to hold and rent newly constructed compressors used primarily in crude oil production related gas lift operations in Oklahoma and Texas. Since that date, only a small portion of compressor fabrication was for direct sale to third parties. The Company has a rental fleet of 928 units as of December 31, 2012, of which 857 are in service. Several companies, which are affiliated with APE through common ownership, provide services to the Company and these relationships, when applicable, are described within the following notes.
Basis of presentation
The accompanying financial statements include only the accounts, results of operations and cash flows of the Company. No affiliates were combined in this financial statement presentation.
Note 2 Significant Accounting Policies
Cash and treasury management
Kaiser-Francis Management Company L.L.C. (KFMC) manages the cash and treasury functions on behalf of the Company. Daily sweeps are made from the Companys bank account to a KFMC bank account with such amounts offsetting the affiliate receivable or payable.
Accounts receivable
Accounts receivable are stated at the amount management expects to collect. Management provides for probable uncollectible amounts through a charge to earnings based on its assessment of the current status of individual accounts. Balances that are still outstanding after management has used reasonable collection efforts are written off through a charge to the allowance for doubtful accounts. Management determined that no allowance for bad debts was necessary at December 31, 2012 or 2011.
Affiliate accounts receivable and advances payable
Affiliate accounts receivable are amounts due from SRE for management fees and operating expenditures incurred by the Company on behalf of SRE. Affiliate advances payable represent the amounts due to KFMC for the most recent months operational activity and any accrued payables to KFMC. Before debt financing in 2012, costs incurred by KFMC on behalf of the Company was generally reimbursed the following month, after capital contributions were made into the Company.
Property, plant and equipment
Property, plant and equipment are carried at cost and depreciated over the respective useful lives of the assets, with an estimated 10% salvage value, using the straight line method. Land is not depreciated.
Building and plant assets are depreciated over the assets remaining lives, 10 to 25 years. Autos and trucks are depreciated over five years.
Rental equipment
Rental equipment is depreciated using the straight line method based on a 20-year useful life for new or recently constructed compressors and a 15-year life for acquired compressors more than five years old. Depreciation on rental equipment begins when the asset is first placed into service. Overhauls and major improvements that increase the value or extend the life of the compressor unit are capitalized and depreciated over the remaining life of the compressor. At December 31, 2012 and 2011, rental equipment with remaining cost of $97,846,438 and $68,982,929, respectively, was being depreciated and rental equipment with a cost of $7,833,794 and $6,351,531, respectively, had not been placed into service and therefore was not being depreciated.
Impairment of property, plant and rental equipment
The Company regularly evaluates long-lived assets including property, plant and equipment and rental equipment for potential impairment whenever events or circumstances indicate the carrying value of the assets may not be recoverable from the estimated future cash flows expected to result from their use and eventual disposition. If the undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to an amount by which the carrying value exceeds the fair value of the assets. Fair value is generally determined from estimated discounted future net cash flows.
Revenue recognition
Fabrication revenue is recorded when billed, based on individual contract terms. The Company provides custom electric and engine driven compressor packages primarily for customers in the oil and gas industry for lease under certain terms agreed to by the customer. Fleet rental revenue and fees are recognized over the rental term. Cash received prior to the period in which it should be recognized is deferred and recognized according to the rental term. Revenue is accrued for uncollected amounts due and an allowance is calculated based on historical collection experience. Initial lease terms are typically six months or longer and extensions of such leases are typically on a month-to-month basis. All of the Companys customer agreements are considered operating leases under the provisions of ASC 840, Leases. Initial direct costs related to the Companys customer agreements are expensed as incurred and have been classified as operating expenses in the Companys accompanying statements of income.
Shipping and handling costs
Costs incurred to ship compressors sold and fleet rentals to customer locations of $496,637 and $441,847 for the years ended December 31, 2012 and 2011, respectively, are included in operating expenses in the accompanying statements of income.
Concentrations of credit risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of accounts receivable. Generally, the Company does not require collateral for accounts receivable arising from the normal course of business. At December 31, 2012, four customers accounted for 50% of total accounts receivable. At December 31, 2011, five customers accounted for 57% of total accounts receivable. For the year ended December 31, 2012, two customers accounted for 34% of rental income and for the year ended December 31, 2011, four customers accounted for 48% of rental income.
Income taxes
The Company has elected to be taxed as a pass-through entity. Therefore, income taxes on the Companys net earnings are allocated to the members in accordance with their respective percentage ownership and no income tax provision or liability is reflected in the Companys financial statements.
The accounting for income taxes may, at times, involve some degree of uncertainty and, as such, lead to uncertain tax positions having been taken. Management evaluated the Companys tax positions and concluded that it has taken no uncertain tax positions that require adjustments to the financial statements. Generally, the Company is no longer subject to income tax examinations by the U.S., federal, state, or local tax authorities for years before 2009.
Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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.
New accounting pronouncements
The Financial Accounting Standards Board (FASB) periodically issues new accounting standards in a continuing effort to improve standards of financial accounting and reporting. Management has reviewed recently issued pronouncements and concluded that there are no recently issued accounting pronouncements that the Company has yet to adopt that are expected to have a material effect on the Companys financial position, results of operations or cash flows.
Subsequent events
Management has evaluated subsequent events through August 27, 2013, the date the financial statements were available to be issued.
Note 3 Property, Plant and Equipment
The components of property, plant and equipment are:
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Building, plant and other |
|
$ |
4,216,460 |
|
$ |
1,887,949 |
|
Autos and trucks |
|
2,960,249 |
|
2,304,362 |
| ||
Land |
|
236,834 |
|
236,834 |
| ||
|
|
|
|
|
| ||
|
|
7,413,543 |
|
4,429,145 |
| ||
Accumulated depreciation |
|
(1,801,682 |
) |
(1,156,713 |
) | ||
|
|
|
|
|
| ||
|
|
$ |
5,611,861 |
|
$ |
3,272,432 |
|
Note 4 Rental Equipment
The components of rental equipment are:
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Rental equipment |
|
$ |
111,091,116 |
|
$ |
77,413,556 |
|
Completed units not in service |
|
7,833,794 |
|
6,351,531 |
| ||
Work-in-progress and parts |
|
11,792,149 |
|
7,756,095 |
| ||
|
|
|
|
|
| ||
|
|
130,717,059 |
|
91,521,182 |
| ||
Accumulated depreciation and impairment |
|
(13,244,678 |
) |
(8,430,627 |
) | ||
|
|
|
|
|
| ||
|
|
$ |
117,472,381 |
|
$ |
83,090,555 |
|
The Company recognized impairment losses on certain identified completed units not in service and related parts that management has determined to be obsolete and had no significant expected future cash flows. Impairment losses for the years ended December 31, 2012 and 2011, were $627,220 and $1,800,131, respectively.
Salaries, wages and related operating cost of approximately $12,500,000 and $8,100,000 were capitalized as part of the compressors constructed for the year ended December 31, 2012 and 2011, respectively.
Note 5 Debt
Effective June 1, 2012, the Company and SRE entered into a $50,000,000 revolving line of credit agreement with a bank, which requires quarterly interest payments based on a variable rate (1.26% at December 31, 2012) with all accrued interest and outstanding principal due upon maturity. The borrowing base is limited to 80% of eligible accounts receivable and 60% of eligible rental equipment valued at the lower of cost or market up to a maximum limit of $50,000,000. The credit agreement matures May 31, 2014, is collateralized by substantially all of the Companys and SREs assets and is guaranteed by George Kaiser, the owner of APE. The line of credit agreement requires the Company and SRE to maintain certain financial covenants including a leverage ratio and a fixed charge coverage ratio with which the Company and SRE were in compliance at December 31, 2012. The outstanding balance on the line of credit was $50,000,000 at December 31, 2012. SRE has received no advances from the line of credit.
The Company pays a commitment fee of 0.20% annually on the average daily unused amount of the banks applicable percentage of the effective borrowing base. In addition, the Company pays a letter of credit fee of 1.10% on the average daily amount outstanding. There were no letters of credit outstanding at December 31, 2012.
Subsequent to year end, the amount outstanding on the revolving line of credit will be paid off upon the closing of the transaction as described in Note 10.
Note 6 Related Party Transactions
The Companys medical, dental, life and accidental death and dismemberment insurance are administered by the Kaiser-Francis Oil Company Voluntary Employee Benefits Trust (VEBA). Payments of $1,887,667 and $1,314,467 were made to VEBA for the years ended December 31, 2012 and 2011, respectively. There were no significant unpaid amounts due to VEBA as of December 31, 2012 or 2011.
The Company has a significant portion of its accounting, tax compliance, management information services and human resources work performed by employees of KFMC. The services provided by KFMC employees are billed to the Company, using estimates of individual hours spent by KFMC employees and calculated using hourly wage rates along with applicable overhead burden. Management fees of $181,378 and $197,093 were charged by KFMC for the years ended December 31, 2012 and 2011, respectively.
The Company self-insures its autos, equipment and property up to $1 million per incident through KFMC, after which an excess insurance policy with an outside party covers the remaining risk. There are no open claims or amounts payable to KFMC related to self-insurance of autos, equipment and property as of December 31, 2012 or 2011.
The Company insures its workers compensation risk in Oklahoma up to $1 million per incident through KFMC, after which an excess insurance policy with an outside party covers the remaining risk. There were no significant open claims related to Oklahoma workers compensation as of December 31, 2012 or 2011.
The Company received management fees of $414,000 and $559,920 from SRE during each of the years ended December 31, 2012 and 2011, respectively.
Effective June 1, 2012, the Company loaned $50,000,000 to KFMC in exchange for a promissory note receivable. In accordance with the note, the Company receives quarterly interest payments based on a variable rate (1.26% at December 31, 2012). The outstanding balance at December 31, 2012, was $33,232,329 all of which is payable upon demand by the Company. For the year ended December 31, 2012, the Company received interest payments of $292,308 from KFMC which is included in interest income on the accompanying statements of income. SRE is a named lender on the promissory note but has advanced no funds to KFMC.
Effective June 1, 2012, the Company and SRE also issued a $50,000,000 promissory note payable to KFMC. The terms of the note are identical to the promissory note receivable from KFMC. Loans are made under the note at the discretion of KFMC. The Company has made no loans to KFMC under this agreement from inception to December 31, 2012.
The Company has an unsecured demand note receivable from SRE. The note receivable accrues interest monthly at the Bank of Oklahoma Prime rate plus 4% (8% at December 31, 2012) and has no set maturity date. The outstanding balance at December 31, 2012, was $3,499,295. For the years ended December 31, 2012 and 2011, the Company recorded interest income of $306,136 and $309,095, respectively.
Included in affiliate notes receivable on the accompanying balance sheets is accrued interest income related to these notes receivable of $89,770 and $183,634 as of December 31, 2012 and 2011, respectively.
Note 7 Retirement Plan
The Company has a 401(k) Safe Harbor plan that covers substantially all employees who are at least 21 years of age and have completed one year of service. The Companys contributions to the plan consist of a matching contribution of 100% of participant salary deferral contributions up to 6% of annual base salary. Contributions for the plan years ended December 31, 2012 and 2011, were $336,203 and $271,171, respectively.
Note 8 Commitments and Contingencies
There are no current claims or actions pending against the Company. The Company has no significant commitments other than leases as of December 31, 2012.
The Company leases storage and other facilities in Oklahoma, Arkansas, Texas and Louisiana and also has copier leases. Rental payments associated with these leases for the years ended December 31, 2012 and 2011 were $239,247 and $108,800, respectively. The Companys minimum future obligations as of December 31, 2012, under the aforementioned operating leases are as follows:
|
|
Rental |
| |
Year |
|
Payments |
| |
|
|
|
| |
2013 |
|
$ |
169,377 |
|
2014 |
|
160,456 |
| |
2015 |
|
148,057 |
| |
2016 |
|
116,096 |
| |
2017 |
|
9,675 |
| |
|
|
|
| |
Total |
|
$ |
603,661 |
|
Note 9 Fair Value of Financial Instruments
Based on their relative short terms, variable interest rates and other relevant factors, the Company has determined that the carrying value of the affiliate notes receivable and debt approximate their fair values. However, considerable judgment is required in interpreting these factors. Accordingly, the use of different assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Note 10 Subsequent Event
On August 12, 2013, APE entered into a definitive agreement to contribute 983 compressor units of the Company to USA Compression Partners LP (USA) in exchange for approximately 20% of the common units of USA. The transaction is expected to close on August 30, 2013.
Exhibit 99.3
USA COMPRESSION PARTNERS, LP AND SUBSIDIARIES
Unaudited Pro Forma Balance Sheet
June 30, 2013
(in thousands)
|
|
USA |
|
S&R Compression |
|
Pro Forma |
|
Pro Forma |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
ASSETS |
|
|
|
|
|
|
|
|
| ||||
Current assets: |
|
|
|
|
|
|
|
|
| ||||
Cash and cash equivalents |
|
$ |
7 |
|
$ |
|
|
$ |
|
|
$ |
7 |
|
Accounts receivable: |
|
|
|
|
|
|
|
|
| ||||
Trade |
|
10,830 |
|
4,145 |
|
(4,145 |
)(b) |
10,830 |
| ||||
Other |
|
46 |
|
625 |
|
(625 |
)(b) |
46 |
| ||||
Notes Receivable |
|
|
|
18,062 |
|
(18,062 |
)(b) |
|
| ||||
Inventory |
|
5,880 |
|
|
|
|
|
5,880 |
| ||||
Prepaid expenses |
|
1,430 |
|
|
|
|
|
1,430 |
| ||||
Total current assets |
|
18,193 |
|
22,832 |
|
(22,832 |
) |
18,193 |
| ||||
Property and equipment, net |
|
641,630 |
|
146,370 |
|
(26,405 |
)(b) |
761,595 |
| ||||
Identifiable intangible asset-customer relationships |
|
66,000 |
|
|
|
6,700 |
(a) |
72,700 |
| ||||
Identifiable intangible asset-trade names |
|
14,040 |
|
|
|
|
|
14,040 |
| ||||
Identifiable intangible asset-noncompete |
|
|
|
|
|
900 |
(a) |
900 |
| ||||
Goodwill |
|
157,075 |
|
|
|
50,687 |
(a) |
207,762 |
| ||||
Other assets |
|
4,380 |
|
|
|
|
|
4,380 |
| ||||
Total assets |
|
$ |
901,318 |
|
$ |
169,202 |
|
$ |
9,050 |
|
$ |
1,079,570 |
|
|
|
|
|
|
|
|
|
|
| ||||
LIABILITIES AND PARTNERS CAPITAL |
|
|
|
|
|
|
|
|
| ||||
Current liabilities: |
|
|
|
|
|
|
|
|
| ||||
Accounts payable |
|
$ |
4,552 |
|
$ |
4,113 |
|
$ |
(4,113 |
)(b) |
$ |
4,552 |
|
Accrued liabilities |
|
7,022 |
|
2,567 |
|
(2,567 |
)(b) |
7,022 |
| ||||
Deferred revenue |
|
11,123 |
|
|
|
|
|
11,123 |
| ||||
Revolving line of credit |
|
|
|
50,000 |
|
(50,000 |
)(b) |
|
| ||||
Total current liabilities |
|
22,697 |
|
56,680 |
|
(56,680 |
) |
22,697 |
| ||||
Long-term debt |
|
352,952 |
|
|
|
(7,379 |
)(c), (e) |
345,573 |
| ||||
Other liabilities |
|
86 |
|
|
|
|
|
86 |
| ||||
Partners capital: |
|
|
|
|
|
|
|
|
| ||||
Limited partner units: |
|
|
|
|
|
|
|
|
| ||||
Common units |
|
258,869 |
|
|
|
181,919 |
(d) |
440,788 |
| ||||
Subordinated units |
|
255,773 |
|
|
|
|
|
255,773 |
| ||||
General partner interest |
|
10,941 |
|
|
|
3,712 |
(e) |
14,653 |
| ||||
Members units |
|
|
|
96,027 |
|
(96,027 |
)(b) |
|
| ||||
Retained earnings |
|
|
|
16,495 |
|
(16,495 |
)(b) |
|
| ||||
Total partners capital |
|
525,583 |
|
112,522 |
|
73,109 |
|
711,214 |
| ||||
Total liabilities and partners capital |
|
$ |
901,318 |
|
$ |
169,202 |
|
$ |
9,050 |
|
$ |
1,079,570 |
|
See accompanying notes to unaudited pro form financial statements.
USA COMPRESSION PARTNERS, LP AND SUBSIDIARIES
Unaudited Pro Forma Statement of Operations
Year Ended December 31, 2012
(in thousands, except unit and per unit data)
|
|
USA |
|
Pro Forma |
|
Pro Forma USA |
|
S&R Compression |
|
Pro Forma |
|
Pro Forma |
| ||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Contract operations |
|
$ |
116,373 |
|
$ |
|
|
$ |
116,373 |
|
$ |
25,198 |
|
$ |
(873 |
)(f) |
$ |
140,698 |
|
Parts and service |
|
2,414 |
|
|
|
2,414 |
|
|
|
|
|
2,414 |
| ||||||
Fabrication revenue |
|
|
|
|
|
|
|
799 |
|
(799 |
)(f) |
|
| ||||||
Total revenues |
|
118,787 |
|
|
|
118,787 |
|
25,997 |
|
(1,672 |
) |
143,112 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cost of operations, exclusive of depreciation and amortization |
|
37,796 |
|
|
|
37,796 |
|
12,379 |
|
(579 |
)(h) |
49,595 |
| ||||||
Selling, general, and administrative |
|
18,268 |
|
|
|
18,268 |
|
1,159 |
|
|
|
19,427 |
| ||||||
Depreciation and amortization |
|
41,880 |
|
|
|
41,880 |
|
4,876 |
|
4,824 |
(f), (g) |
51,580 |
| ||||||
Loss (Gain) on sale of assets |
|
266 |
|
|
|
266 |
|
|
|
|
|
266 |
| ||||||
Cost of goods sold (fabrication revenue) |
|
|
|
|
|
|
|
488 |
|
(488 |
)(f) |
|
| ||||||
Impairment losses on rental equipment |
|
|
|
|
|
|
|
627 |
|
(627 |
)(f) |
|
| ||||||
Total costs and expenses |
|
98,210 |
|
|
|
98,210 |
|
19,529 |
|
3,130 |
|
120,869 |
| ||||||
Operating income |
|
20,577 |
|
|
|
20,577 |
|
6,468 |
|
(4,802 |
) |
22,243 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
(15,905 |
) |
4,937 |
(i) |
(10,968 |
) |
231 |
|
(10) |
(f), (i) |
(10,747 |
) | ||||||
Other |
|
28 |
|
|
|
28 |
|
7 |
|
(7) |
(f) |
28 |
| ||||||
Total other expense |
|
(15,877 |
) |
4,937 |
|
(10,940 |
) |
238 |
|
(17 |
) |
(10,719 |
) | ||||||
Net income before income tax expense |
|
4,700 |
|
4,937 |
|
9,637 |
|
6,706 |
|
(4,819 |
) |
11,524 |
| ||||||
Income tax expense |
|
196 |
|
|
|
196 |
|
|
|
|
|
196 |
| ||||||
Net income |
|
$ |
4,504 |
|
$ |
4,937 |
|
$ |
9,441 |
|
$ |
6,706 |
|
$ |
(4,819 |
) |
$ |
11,328 |
|
Net income allocated to general partner |
|
$ |
45 |
|
|
|
|
|
|
|
|
|
|
| |||||
Net income available for limited partners |
|
$ |
4,459 |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income subsequent to initial public offering allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
General partners interest in net income |
|
|
|
|
|
$ |
189 |
(j) |
|
|
|
|
$ |
227 |
| ||||
Common units interest in net income |
|
|
|
|
|
$ |
4,786 |
(j) |
|
|
|
|
$ |
6,831 |
| ||||
Subordinated units interest in net income |
|
|
|
|
|
$ |
4,466 |
(j) |
|
|
|
|
$ |
4,270 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Weighted average common units outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic and diluted |
|
|
|
|
|
15,048,588 |
(j) |
|
|
7,425,261 |
(d) |
22,473,849 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Weighted average subordinated units outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic and diluted |
|
|
|
|
|
14,048,588 |
(j) |
|
|
|
|
14,048,588 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income per common unit: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic and diluted |
|
|
|
|
|
$ |
0.32 |
(j) |
|
|
|
|
$ |
0.30 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income per subordinated unit: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic and diluted |
|
|
|
|
|
$ |
0.32 |
(j) |
|
|
|
|
$ |
0.30 |
|
See accompanying notes to unaudited pro form financial statements.
USA COMPRESSION PARTNERS, LP AND SUBSIDIARIES
Unaudited Pro Forma Statement of Operations
Six Months Ended June 30, 2013
(in thousands, except unit and per unit data)
|
|
USA |
|
Pro Forma |
|
Pro Forma USA |
|
S&R Compression |
|
Pro Forma |
|
Pro Forma |
| ||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Contract operations |
|
$ |
65,040 |
|
$ |
|
|
$ |
65,040 |
|
$ |
17,177 |
|
$ |
(413 |
)(f) |
$ |
81,804 |
|
Parts and service |
|
874 |
|
|
|
874 |
|
|
|
|
|
874 |
| ||||||
Fabrication revenue |
|
|
|
|
|
|
|
311 |
|
(311 |
)(f) |
|
| ||||||
Total revenues |
|
65,914 |
|
|
|
65,914 |
|
17,488 |
|
(724 |
) |
82,678 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Cost of operations, exclusive of depreciation and amortization |
|
20,551 |
|
|
|
20,551 |
|
7,824 |
|
(452 |
)(h) |
27,923 |
| ||||||
Selling, general, and administrative |
|
10,443 |
|
|
|
10,443 |
|
756 |
|
|
|
11,199 |
| ||||||
Depreciation and amortization |
|
23,851 |
|
|
|
23,851 |
|
3,289 |
|
1,563 |
(f), (g) |
28,703 |
| ||||||
Loss (Gain) on sale of assets |
|
104 |
|
|
|
104 |
|
|
|
|
|
104 |
| ||||||
Cost of goods sold (fabrication revenue) |
|
|
|
|
|
|
|
132 |
|
(132 |
)(f) |
|
| ||||||
Total costs and expenses |
|
54,949 |
|
|
|
54,949 |
|
12,001 |
|
979 |
|
67,929 |
| ||||||
Operating income |
|
10,965 |
|
|
|
10,965 |
|
5,487 |
|
(1,703 |
) |
14,749 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense |
|
(5,934 |
) |
207 |
(i) |
(5,727 |
) |
(20 |
) |
65 |
(f), (i) |
(5,682 |
) | ||||||
Other |
|
6 |
|
|
|
6 |
|
(3 |
) |
3 |
(f) |
6 |
| ||||||
Total other expense |
|
(5,928 |
) |
207 |
|
(5,721 |
) |
(23 |
) |
68 |
|
(5,676 |
) | ||||||
Net income before income tax expense |
|
5,037 |
|
207 |
|
5,244 |
|
5,464 |
|
(1,635 |
) |
9,073 |
| ||||||
Income tax expense |
|
114 |
|
|
|
114 |
|
|
|
|
|
114 |
| ||||||
Net income |
|
$ |
4,923 |
|
$ |
207 |
|
$ |
5,130 |
|
$ |
5,464 |
|
$ |
(1,635 |
) |
$ |
8,959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings allocated to general partner prior to initial public offering on January 18, 2013 |
|
$ |
5 |
|
$ |
(5 |
) |
$ |
|
|
|
|
|
|
$ |
|
| ||
Earnings available for limited partners prior to initial public offering on January 18, 2013 |
|
$ |
530 |
|
$ |
(530 |
) |
$ |
|
|
|
|
|
|
$ |
|
| ||
Net income subsequent to initial public offering on January 18, 2013 |
|
$ |
4,388 |
|
$ |
742 |
|
$ |
5,130 |
|
|
|
|
|
$ |
8,959 |
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income subsequent to initial public offering allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
General partners interest in net income |
|
$ |
88 |
|
|
|
$ |
103 |
|
|
|
|
|
$ |
179 |
| |||
Common units interest in net income |
|
$ |
2,242 |
|
|
|
$ |
2,621 |
|
|
|
|
|
$ |
5,410 |
| |||
Subordinated units interest in net income |
|
$ |
2,058 |
|
|
|
$ |
2,406 |
|
|
|
|
|
$ |
3,370 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Weighted average common units outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic |
|
15,130,872 |
|
|
|
15,130,872 |
|
|
|
7,425,261 |
(d) |
22,556,133 |
| ||||||
Diluted |
|
15,155,834 |
|
|
|
15,155,834 |
|
|
|
7,425,261 |
(d) |
22,581,095 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Weighted average subordinated units outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic and diluted |
|
14,048,588 |
|
|
|
14,048,588 |
|
|
|
|
|
14,048,588 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income per common unit: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic |
|
$ |
0.15 |
|
|
|
$ |
0.17 |
|
|
|
|
|
$ |
0.24 |
| |||
Diluted |
|
$ |
0.15 |
|
|
|
$ |
0.17 |
|
|
|
|
|
$ |
0.24 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income per subordinated unit: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Basic and diluted |
|
$ |
0.15 |
|
|
|
$ |
0.17 |
|
|
|
|
|
$ |
0.24 |
|
See accompanying notes to unaudited pro form financial statements.
USA COMPRESSION PARTNERS, LP AND SUBSIDIARIES
Notes to Unaudited Pro Forma Financial Statements
1. General
USA Compression Partners, LP (the Partnership) is a publicly traded Delaware limited partnership formed to own and operate the business conducted by its subsidiaries. The common units representing limited partner interests in the Partnership (the Common units) are listed on the New York Stock Exchange (NYSE) under the symbol USAC. USA Compression GP, LLC, the general partner of the Partnership (General Partner), is owned by USA Compression Holdings, LLC (USA Compression Holdings). Unless the context requires otherwise, references to we, us, our, or the Partnership are intended to mean the business and operations of USA Compression Partners, LP and its consolidated subsidiaries.
The Partnership, through its operating subsidiaries, primarily provides natural gas compression services under term contracts with customers in the oil and gas industry, using natural gas compressor packages that it designs, engineers, owns, operates and maintains.
On August 30, 2013, the Partnership completed the acquisition of assets and certain liabilities related to the business of providing compression services to third parties engaged in the exploration, production, gathering, processing, transportation or distribution of oil and gas (the S&R Acquisition) in exchange for 7,425,261 Common Units, which were valued at $181.9 million at the time of issuance. The S&R Acquisition was consummated pursuant to the Contribution Agreement dated August 12, 2013 (the Contribution Agreement) with S&R Compression, LLC, (S&R) and Argonaut Private Equity, L.L.C. (Argonaut). The S&R Acquisition had an effective date of June 30, 2013. In connection with the S&R Acquisition, the Partnership acquired 982 compression units with total horsepower of approximately 138,000.
2. Basis of Presentation
The historical financial information is derived from the historical consolidated financial statements of the Partnership and the historical financial statements of S&R. The unaudited pro forma condensed combined balance sheet was prepared assuming the S&R Acquisition occurred on June 30, 2013. The unaudited pro forma condensed combined statements of operations were prepared assuming the S&R Acquisition occurred on January 1, 2012. The adjustments provided in Note 3 below reflect that the S&R Acquisition was financed entirely with Common Units.
The pro forma adjustments are based on currently available information and certain estimates and assumptions by management. If the S&R Acquisition had been in effect on the dates or for the periods indicated, the results may have been substantially different. For example, the Partnership may have operated the assets differently than S&R, realized service revenue may have been different and costs of operating the compression assets may have been different. These unaudited pro forma condensed combined financial statements are provided for illustrative purposes only and may not provide an indication of results in the future. The unaudited pro forma financial statements should be read in conjunction with the Partnerships
historical consolidated financial statements and the notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2012 and in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2013.
The pro forma adjustments have been prepared as if the transactions described below had taken place on June 30, 2013, in the case of the pro forma balance sheet, or as of January 1, 2012, in the case of the pro forma statements of operations for the year ended December 31, 2012 and six months ended June 30, 2013.
The pro forma financial statements reflect the following transactions:
· the acquisition of compression assets owned by S&R in the S&R Acquisition in exchange for 7,425,261 Common Units, which were valued at $181.9 million at the time of issuance;
· the effectiveness of our fourth amended and restated credit agreement, which we entered into on June 1, 2012; and
· the closing of the Partnerships initial public offering on January 18, 2013.
The unaudited pro forma financial statements are not necessarily indicative of the results that actually would have occurred if the transactions described above had occurred on the dates indicated.
3. Pro Forma Adjustments and Assumptions
The following adjustments were made in the preparation of the condensed combined financial statements:
(a) |
In exchange for the assets and liabilities included in the S&R Acquisition the Partnership issued 7,425,261 Common Units representing a 20% limited partner interest in the Partnership. Based on the closing price of the Partnerships Common Units on August 30, 2013, the closing date of the S&R Acquisition (Closing Date), the value of the Common Units at issuance is $181.9 million. In the accompanying unaudited pro forma condensed combined balance sheet as of June 30, 2013, the total purchase price is allocated to the tangible and identifiable intangible assets and based on their estimated fair values as of the date of the acquisition in accordance with the acquisition method of accounting. The Partnership has engaged professional appraisers to determine the fair value of the compression assets acquired and a valuation specialist to assist in identifying and valuing the identifiable intangible assets. |
|
The purchase price allocation as of August 30, 2013 is comprised of the following components (in thousands): |
Issuance of limited partner units |
|
$ |
181,919 |
|
Less cash received for working capital adjustment |
|
(3,666 |
) | |
Total consideration |
|
178,253 |
| |
|
|
|
| |
Trucks and Trailers |
|
2,158 |
| |
Compression equipment |
|
117,784 |
| |
Computers |
|
23 |
| |
Intangibles |
|
|
| |
Customer Relationships |
|
6,700 |
| |
Non-compete |
|
900 |
| |
Total Intangibles |
|
7,600 |
| |
Goodwill |
|
50,688 |
| |
Allocation of Purchase Consideration |
|
$ |
178,253 |
|
(b) |
Represents assets, liabilities, debt and equity not acquired. The Partnership did not acquire any accounts receivable, accounts payable, or accrued liabilities and did not acquire $25.0 million of net property plant and equipment. |
(c) |
Adjustment to reflect changes in total consideration paid by USA Compression based on changes in working capital between the effective date and actual working capital account balances acquired at closing. Amounts received were used to repay indebtedness outstanding under the Partnerships revolving credit facility. |
(d) |
Reflects the Common Units issued as consideration for the assets acquired by the Partnership from S&R as part of the S&R Acquisition. |
(e) |
Records the contribution of equity by the General Partner to maintain its 2% general partner interest in the Partnership. Amounts received were used to repay indebtedness outstanding under the Partnerships revolving credit facility. |
(f) |
Elimination of revenues and expenses related to compression assets not acquired by the Partnership from S&R as part of the S&R Acquisition. Amounts were derived from the historical records and corporate allocations prepared by S&R. |
(g) |
Depreciation and amortization was estimated using the straight-line method and reflects the incremental depreciation and amortization expense due to adding the compression assets and intangible assets at fair value. |
(h) |
Initial fluids start-up costs were expensed as incurred in the S&R historical income statements; the Partnership capitalizes these amounts in accordance with its accounting policy. Additionally, these costs are now reflected in the fair value and resulting depreciation of the acquired assets. Therefore, an adjustment has been made to remove $0.6 million and $0.5 million of initial fluids start-up spending for the year ended December 31, 2012 and the six months ended June 30, 2013, respectively. |
(i) |
Reflects the reduction of interest expense for the following adjustments for each period: |
|
|
Six Months Ended |
|
Year Ended |
| ||
|
|
June 30, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
Predecessor interest expense |
|
$ |
5,934 |
|
$ |
15,905 |
|
Add: additional debt issuance costs |
|
|
|
50 |
| ||
Less: reduced interest expense due to lower spread under the fourth amended and restated agreement dated June 1, 2012 |
|
|
|
(920 |
) | ||
Add: incremental commitment fee due to the larger borrowing capacity under the third amendment on June 1, 2012 to the revolving credit facility |
|
|
|
156 |
| ||
Less: interest reduction from lower revolver balance based upon the use of proceeds from the initial public offering on January 18, 2013 |
|
(207 |
) |
(5,407 |
) | ||
Add: incremental commitment fee based upon the use of proceeds from the initial public offering |
|
|
|
678 |
| ||
Add: Incremental interest expense from borrowings to fund payment of distributions |
|
|
|
506 |
| ||
|
|
|
|
|
| ||
Pro forma interest expense - IPO Adjustment |
|
$ |
5,727 |
|
$ |
10,968 |
|
Less: interest reduction from lower revolver balance based upon the use of proceeds from the GP contribution and purchase price adjustment |
|
(45 |
) |
(221 |
) | ||
Pro forma interest expense - IPO adjustment and S&R adjustment |
|
$ |
5,682 |
|
$ |
10,747 |
|
(j) Reflects the conversion of the adjusted net partners capital of $344.1 million from partners capital to common and subordinated limited partner equity of the partnership and the general partners interest in the Partnership. The conversion is allocated as follows:
I. $255.2 million for 15,048,588 common units;
II. $258.6 million for 14,048,588 subordinated units; and
III. $10.9 million for a 2.0% general partner interest.