UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of report (date of earliest event reported): July 29, 2014

 

 

TETRA Technologies, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   1-13455   74-2148293

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

24955 Interstate 45 North

The Woodlands, Texas 77380

(Address of Principal Executive Offices and Zip Code)

Registrant’s telephone number, including area code: (281) 367-1983

 

 

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):

 

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

 

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

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Explanatory Note

On August 5, 2014, TETRA Technologies, Inc. (“TETRA”) filed a Current Report on Form 8-K announcing that on August 4, 2014, Compressco Partners, L.P., a Delaware limited partnership and a consolidated subsidiary of TETRA (“Compressco”), through its wholly-owned subsidiary, Compressco Partners Sub, Inc., a Delaware corporation (“Compressco Sub”), closed the previously announced acquisition of all of the issued and outstanding capital stock of Compressor Systems, Inc., a Delaware corporation (“CSI”) pursuant to a Stock Purchase Agreement by and between Warren Equipment Company, a Delaware corporation, and Compressco Sub for cash consideration in the amount of approximately $825 million, subject to adjustment for working capital and other matters (the “CSI Acquisition”).

This Amendment No. 1 to the Current Report on Form 8-K (“Amendment No. 1”) is being filed by TETRA to amend and supplement the Current Report on Form 8-K filed on August 5, 2014 to provide the required financial information in accordance with Items 9.01(a) and 9.01(b) of such Current Report.

Any information required to be set forth in the initial Form 8-K which is not being amended or supplemented pursuant to this Amendment No. 1 is hereby incorporated by reference. Except as set forth herein, no modifications have been made to the information contained in the initial Form 8-K and TETRA has not updated any information contained therein to reflect the events that have occurred since the date of the initial Form 8-K. Accordingly, this Amendment No. 1 should be read in conjunction with the initial Form 8-K.

Item 9.01. Financial Statements and Exhibits.

 

  (a) Financial Statements of Businesses Acquired.

The audited consolidated financial statements of CSI as of and for the years ended September 30, 2011, 2012 and 2013, and the unaudited consolidated financial statements of CSI as of March 31, 2014, and for the six months ended March 31, 2013 and 2014 are included in this Amendment No. 1 as Exhibit 99.1 and incorporated herein by reference in response to Item 9.01(a).

 

  (b) Pro Forma Financial Information.

The unaudited pro forma condensed combined financial statements of TETRA as of and for the three months ended March 31, 2014, and for the year ended December 31, 2013, giving effect to the CSI Acquisition, including financings of the purchase price thereof in connection with (i) the issuance and sale by Compressco of 15,280,000 Common Units on July 30, 2014 and an additional 2,292,000 Common Units on August 11, 2014, (ii) the issuance and sale of the Notes on August 4, 2014, (iii) the initial borrowings made by Compressco under the New Credit Agreement, and (iv) the borrowings of TETRA in connection therewith are included in this Amendment No. 1 as Exhibit 99.2 and incorporated herein by reference in response to Item 9.01(b).

Exhibits.

 

Exhibit Number

  

Description

Exhibit 23.1    Consent of Johnson Miller & Co., independent registered accounting firm.
Exhibit 99.1    Compressor Systems, Inc. historical financial statements.
Exhibit 99.2    Unaudited pro forma condensed combined financial statements.

 

2


SIGNATURES

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

 

TETRA Technologies, Inc.
By:   /s/Stuart M. Brightman
 

Stuart M. Brightman

President & Chief Executive Officer

Date: October 16, 2014

 

 

3


EXHIBIT INDEX

 

Exhibit Number

  

Description

Exhibit 23.1    Consent of Johnson Miller & Co., independent registered accounting firm.
Exhibit 99.1    Compressor Systems, Inc. historical financial statements.
Exhibit 99.2    Unaudited pro forma condensed combined financial statements.

 

4


EX-23.1

EXHIBIT 23.1

Consent of Independent Registered Public Accounting Firm

We hereby consent to the incorporation by reference in the following Registration Statements:

 

(1) Registration Statement (Form S-4 No. 333-115859) of TETRA Technologies, Inc. and in the related Prospectus, and

 

(2) Registration Statements (Form S-8 Nos. 333-40509, 33-41337, 33-35750, 33-76804, 33-76806, 333-04284, 333-09889, 333-61988, 333-84444, 333-76039, 333-114034, 333-115859, 333-126422, 333-133790, 333-142637, 333-149347, 333-149348, 333-150783, 333-166537, 333-174090, 333-177995, 333-183030, and 333-188494) of TETRA Technologies, Inc.

of our report dated December 13, 2013, relating to the consolidated financial statements of Compressor Systems, Inc. and subsidiaries which is contained in this Current Report on Form 8-K/A of TETRA Technologies, Inc.

/s/ Johnson Miller & Co., CPA’s PC

Midland, Texas

October 16, 2014


EX-99.1

Exhibit 99.1

COMPRESSOR SYSTEMS, INC. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

    

Page

 

Independent Auditors’ Report

     2   

Consolidated Balance Sheets September 30, 2011, 2012 and 2013 and March 31, 2014 (Unaudited)

     3   

Consolidated Statements of Income and Comprehensive Income Years Ended September  30, 2011, 2012 and 2013 and Six Months Ended March 31, 2013 and 2014 (Unaudited)

     4   

Consolidated Statements of Changes in Stockholder’s Equity Years Ended September  30, 2011, 2012 and 2013 and Six Months Ended March 31, 2014 (Unaudited)

     5   

Consolidated Statements of Cash Flows Years Ended September  30, 2011, 2012 and 2013 and Six Months Ended March 31, 2013 and 2014 (Unaudited)

     6   

Notes to Consolidated Financial Statements

     8   

 

 

1


INDEPENDENT AUDITORS’ REPORT

The Board of Directors

Compressor Systems, Inc.

We have audited the accompanying consolidated financial statements of Compressor Systems, Inc. and Subsidiaries, which comprise the consolidated balance sheets as of September 30, 2011, 2012 and 2013, and the related consolidated statements of income and comprehensive income, changes in stockholder’s equity, and cash flows for the years then ended, and the related notes to the consolidated financial statements.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these consolidated 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 consolidated 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 consolidated 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 consolidated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated 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 entity’s 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 consolidated 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 consolidated financial statements referred to above present fairly, in all material respects, the financial position of Compressor Systems, Inc. and subsidiaries as of September 30, 2011, 2012 and 2013, and the results of their operations and their cash flows for the years then ended, in accordance with accounting principles generally accepted in the United States of America.

 

Midland, Texas    /s/ JOHNSON MILLER & CO., CPA’s PC
December 13, 2013   

 

2


COMPRESSOR SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

 

    

September 30,

   

March 31,

2014

 
    

2011

   

2012

   

2013

   
                       (Unaudited)  

ASSETS

        

Current Assets

        

Cash

   $ 302        309        2,159        1,559   

Accounts receivable

     33,601        50,713        23,545        32,612   

Inventories

     64,904        94,879        61,969        75,443   

Deferred income tax

     3,207        3,290        4,003        4,870   

Other current assets

     2,215        1,309        1,834        2,533   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     104,229        150,500        93,510        117,017   

Rental Equipment, Net

     280,034        348,859        391,612        404,199   

Property, Plant and Equipment, Net

     20,637        31,131        29,619        29,083   

Other Assets

     26,007        19,882        1,555        1,555   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 430,907        550,372        516,296        551,854   
  

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDER’S EQUITY

        

Current Liabilities

        

Accounts payable:

        

Trade

   $ 27,571        39,949        18,874        25,029   

Related party

     2,372        3,739        5,377        9,637   

Accrued expenses

     15,274        19,478        18,468        13,509   

Deferred revenue

     31,024        61,831        22,669        35,217   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     76,241        124,997        65,388        83,392   

Related Party Debt

     64,307        105,234        94,313        95,803   

Deferred Income Tax

     81,913        99,348        112,084        113,308   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     222,461        329,579        271,785        292,503   
  

 

 

   

 

 

   

 

 

   

 

 

 

Commitment and Contingencies

        

Stockholder’s Equity

        

Common stock, $10 par value; 10,000 shares authorized; 1,755 shares issued and outstanding

     18        18        18        18   

Additional paid-in capital

     6,962        9,416        11,750        14,455   

Accumulated other comprehensive loss

     (621     (326     (373     (378

Retained earnings

     202,087        211,685        233,116        245,256   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholder’s equity

     208,446        220,793        244,511        259,351   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholder’s equity

   $ 430,907        550,372        516,296        551,854   
  

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

3


COMPRESSOR SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(in thousands)

 

    

Years Ended September 30,

   

Six months Ended
March 31,

 
    

2011

   

2012

   

2013

   

2013

   

2014

 
                       (Unaudited)     (Unaudited)  

Continuing Operations:

          

Revenues

   $ 277,389        371,274        345,590        198,454        163,711   

Cost of revenues, excluding depreciation

     181,188        255,815        221,620        130,692        105,826   

Selling, general and administrative expenses

     34,296        37,699        31,040        16,905        18,223   

Depreciation expense

     28,927        31,114        36,617        17,642        19,638   

Other income (expense):

          

Interest expense

     (2,963     (3,180     (2,434     (1,273     (1,100

Interest and other income

     1,846        2,560        1,994        1,144        641   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     31,861        46,026        55,873        33,086        19,565   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for income tax expense (benefit):

          

Federal income taxes

          

Current

     (2,947     (3,256     6,230        6,079        8,577   

Deferred

     13,031        19,470        12,205        5,661        (1,752

State income taxes

     1,353        (1,139     618        864        502   

Foreign income taxes

     —          —          —          —          98   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total provision for income tax expense

     11,437        15,075        19,053        12,604        7,425   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income From Continuing Operations

     20,424        30,951        36,820        20,482        12,140   

Income (Loss) From Discontinued Operations

     (1,388     (11,353     273        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     19,036        19,598        37,093        20,482        12,140   

Other Comprehensive Income (Loss)

          

Unrealized income (loss) on foreign currency translation

     (621     295        (47     (90     (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive Income

   $ 18,415        19,893        37,046        20,392        12,135   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

4


COMPRESSOR SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER’S EQUITY

Years Ended September 30, 2011, 2012, 2013 and Six Months Ended March 31, 2014 (Unaudited)

(In thousands)

 

    

Common
Stock

    

Additional
Paid-in
Capital

    

Accumulated
Other
Comprehensive
Loss

   

Retained
Earnings

   

Total

 

Balance as of September 30, 2010

   $ 18         5,285         —          193,051        198,354   

Cash dividends paid to parent

     —           —           —          (10,000     (10,000

Stock compensation expense contributed by parent

     —           683         —          —          683   

Profit sharing contributed by parent

     —           994         —          —          994   

Unrealized gain on foreign currency translation

     —           —           (621     —          (621

Net income for year

     —           —           —          19,036        19,036   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance as of September 30, 2011

     18         6,962         (621     202,087        208,446   

Cash dividends paid to parent

     —           —           —          (10,000     (10,000

Stock compensation expense contributed by parent

     —           1,106         —          —          1,106   

Profit sharing contributed by parent

     —           1,348         —          —          1,348   

Unrealized gain on foreign currency translation

     —           —           295        —          295   

Net income for year

     —           —           —          19,598        19,598   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance as of September 30, 2012

     18         9,416         (326     211,685        220,793   

Cash dividends paid to parent

     —           —           —          (15,662     (15,662

Stock compensation expense contributed by parent

     —           717         —          —          717   

Profit sharing contributed by parent

     —           1,617         —          —          1,617   

Unrealized loss on foreign currency translation

     —           —           (47     —          (47

Net income for year

     —           —           —          37,093        37,093   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance as of September 30, 2013

     18         11,750         (373     233,116        244,511   

Cash dividends paid to parent

     —           —           —          —          —     

Stock compensation expense contributed by parent (unaudited)

     —           436         —          —          436   

Profit sharing contributed by parent (unaudited)

     —           2,269         —          —          2,269   

Unrealized loss on foreign currency translation (unaudited)

     —           —           (5     —          (5

Net income for six months (unaudited)

     —           —           —          12,140        12,140   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance as of March 31, 2014 (unaudited)

   $ 18         14,455         (378     245,256        259,351   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

5


COMPRESSOR SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

   

Years Ended September 30,

   

Six months Ended
March 31,

 
   

2011

   

2012

   

2013

   

2013

   

2014

 
                      (Unaudited)     (Unaudited)  

Cash flows from operating activities:

         

Net income

  $ 19,036        19,598        37,093        20,482        12,140   

(Income) loss from discontinued operations

    1,388        11,353        (273     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

    20,424        30,951        36,820        20,482        12,140   

Adjustments to reconcile income from continuing operations to net cash provided by operating activities—continuing operations:

         

Depreciation

    28,927        31,114        36,617        17,642        19,638   

Assets transferred and liabilities assumed by continuing operations

    —          (4,727     273        —          —     

Bad debt expense

    108        1,152        55        33        71   

Stock compensation expense contributed by parent

    683        1,106        717        286        436   

Foreign currency exchange rate adjustment

    (602     295        (47     (90     (5

Deferred tax expense

    13,860        17,352        12,023        5,298        357   

(Decrease) increase in deferred revenue

    7,702        31,963        (39,162     (28,694     12,548   

Gain on sale of rental equipment

    (5,025     (2,813     (3,284     (1,224     (1,256

Loss on sale of property, plant and equipment

    34        99        —          —          —     

Decrease (increase) in operating assets:

         

Accounts receivable

    6,359        (14,855     29,644        27,273        (9,138

Inventories

    (3,773     (30,927     32,910        21,924        (13,474

Other current assets

    (287     (2,524     15,271        14,863        (699

Increase (decrease) in operating liabilities:

         

Accounts payable and accrued expenses

    8,060        16,386        (22,085     (27,328     1,196   

Accounts payable related party

    (659     1,367        1,638        3,410        4,260   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities—continuing operations

    75,811        75,939        101,390        53,875        26,074   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flow from investing activities:

         

Additions to rental equipment

    (55,996     (101,292     (78,228     (40,646     (35,495

Additions to property, plant and equipment

    (10,083     (14,835     (2,664     (1,004     (1,583

Proceeds from the sale of rental equipment

    12,328        7,233        6,318        3,067        6,645   

Proceeds from the sale of property, plant and equipment

    12        982        —          —          —     

Cash paid to acquire Australian subsidiary

    (5,059     —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities—continuing operations

    (58,798     (107,912     (74,574     (38,583     (30,433
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

         

Net change in related party debt

    (8,529     40,927        (10,921     (1,549     1,490   

Payments of dividends

    (10,000     (10,000     (15,662     (15,662     —     

Profit sharing contribution by parent

    994        1,348        1,617        1,617        2,269   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities—continuing operations

    (17,535     32,275        (24,966     (15,594     3,759   

Effect of exchange rate on cash

    (19     —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease) increase in cash-continuing operations

    (541     302        1,850        (302     (600
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

6


COMPRESSOR SYSTEMS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS—CONTINUED

(in thousands)

 

   

Years Ended September 30,

   

Six months Ended
March 31,

 
   

2011

   

2012

   

2013

   

2013

   

2014

 
                      (Unaudited)     (Unaudited)  

Discontinued operations:

         

Operating cash flows

  $ 295        (222     (449     —          —     

Investing cash flows

    —          (73     449        —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in—discontinued operations

    295        (295     —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (decrease) increase in cash

    (246     7        1,850        (302     (600
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash at beginning of period—continuing operations

    548        7        309        309        2,159   

Cash at beginning of period—discontinued operations

    —          295        —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash at end of period— continuing operations

    7        309        2,159        7        1,559   

Cash at end of period—discontinued operations

    295        —          —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash at end of period

  $ 302        309        2,159        7        1,559   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

See accompanying notes to consolidated financial statements.

 

7


COMPRESSOR SYSTEMS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2011, 2012 and 2013 and March 31, 2013 and 2014 (Unaudited)

1. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements include the accounts of Compressor Systems, Inc. (“CSI”) and its wholly-owned subsidiaries (collectively referred to as the “Company”):

Pump Systems International, Inc. (“PSI”);

Rotary Compressor Systems, Inc. (“RCSI”);

Compressor Systems Australia Pty Ltd (“CSA”); and,

Compressor Systems de Mexico, S. de R.L. de C.V. (“CSM”).

CSI Compression Holdings, LLC

All significant intercompany balances and transactions were eliminated.

The Company is wholly-owned by Warren Equipment Company (the “Parent”).

Nature of Business

The Company provides gas compression equipment sales, rental, financing and maintenance services to the gas production, transportation and processing industries. PSI designs and sells fluid pump systems primarily to the oil industry in international markets. RCSI had no significant activities in 2011, 2012 and 2013.

CSI formed CSA in 2010, but had no significant operations until July 2011 when CSA purchased an existing business in Australia for $5,059,000. See Note 17 for discussion on CSA’s discontinued operations.

In 2011, CSI formed CSM but had no operations in 2011. CSM provides gas compression equipment and rentals to the gas production, transportation and processing industries in Mexico.

Interim Financial Statement Information

The accompanying consolidated financial statements as of and for the six months ended March 31, 2013 and 2014, have not been audited by the Company’s independent auditors. In the opinion of Company management, the unaudited consolidated financial statements reflect all adjustments necessary to present fairly the Company’s consolidated financial statements as of and for the six months ended March 31, 2013 and 2014. All such adjustments are of a normal, recurring nature. In preparing the unaudited consolidated financial statements, management of the Company has made certain estimates and assumptions that affect reported amounts in the consolidated financial statements and disclosures of contingencies. Actual results may differ from those estimates. The results for interim periods are not necessarily indicative of annual results.

Use of Estimates

Preparation of the accompanying consolidated 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.

Reporting and Functional Currency

The U.S. Dollar is the functional currency for the Company’s operations in Australia and Mexico. These foreign operations use their local currency, in addition to the U.S. Dollar, and therefore the financial results of the Company’s foreign subsidiaries are subject to foreign currency gains and losses.

 

8


The Company has adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 830, Foreign Currency Matter, which requires that the translation of the applicable foreign currency in U.S. dollars be performed for balance sheet monetary accounts using current exchange rates in effect at the balance sheet date, non-monetary accounts using historical exchange rates in effect at the time the transaction occurs and for revenue and expense accounts using a weighted average exchange rate during the period reported. Accordingly, the gains or losses resulting from such translation are shown as other comprehensive income in the consolidated statements of operations. A foreign currency translation loss of $621,000, a gain of $295,000 and a loss of $47,000 was recognized during the years ended September 2011, 2012 and 2013, respectively, and a loss of $90,000 and a loss of $5,000 was recognized for the six months ended March 31, 2013 and 2014 (unaudited), respectively.

Allowance for Doubtful Accounts

The Company’s allowance for doubtful accounts is based on current market conditions, and losses on uncollectible accounts have consistently been within management’s expectations. At September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited), the allowance for doubtful accounts was $539,000, $370,000, $526,000 and $506,000, respectively.

Inventories

Inventories are stated at the lower of cost or market. For parts and materials, cost is determined using average cost. Cost of work-in-process is determined using the specific identification method.

Rental Equipment

Rental equipment is recorded at cost. Depreciation of rental equipment is computed by the straight-line method based upon the estimated useful life of twenty years. Maintenance, repairs and minor renewals and replacements are charged to expense when incurred. Betterments and major renewals and replacements are capitalized.

Property, Plant and Equipment

Property, plant and equipment are recorded at cost. Depreciation is computed by the straight-line method based upon the estimated useful lives of the respective assets, as follows:

 

Building and improvements

   15 to 30 years

Machinery and equipment

   3 to 15 years

Transportation equipment

   3 to 5 years

Maintenance, repairs and minor renewals and replacements are charged to expense when incurred. Betterments and major renewals and replacements are capitalized.

Impairment

The Company evaluates potential impairment of rental equipment, property, plant and equipment and other long-lived assets on an ongoing basis whenever events or circumstances indicate that carrying amounts may not be recoverable. As discussed in Note 17 for the year ended September 30, 2012, there was impairment expense of $2,188,000 related to discontinued operations. There were no impairments for the years ended September 30, 2011 and 2013 and for the six months ended March 31, 2013 and 2014 (unaudited).

Revenue Recognition

Revenue is recognized at the time the risks and rewards of ownership passed or when services are rendered. This occurs when the equipment, parts or service items are shipped per customers’ instructions, the sales price is fixed and determinable, and collection is reasonably assured.

 

9


Sales-Type Leases

Revenues and related costs on compressor leases are recognized at the time the Company leases the equipment, if the terms of the lease qualify as a sales-type lease. Unearned income arising from discounting the future lease payments of sales-type leases (including the bargain purchase option price) is recognized over the lives of the leases using the constant interest rate method.

Deferred Revenues

At September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited), the Company had deferred revenues associated with progressive billings to customers for the construction of certain compression equipment aggregating approximately $ 31,024,000, $61,831,000, $22,669,000 and $35,217,000, respectively.

Income Taxes

The Company follows the provisions of FASB ASC 740, Accounting for Income Taxes. Under the asset and liability method of FASB ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.

Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. Under FASB ASC 740, the effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.

The Company and its domestic subsidiaries are included in the consolidated U.S. federal income tax return of its Parent. State income taxes are computed on a separate return basis in accordance with the provisions of FASB ASC 740.

At September 30, 2013, the Parent did not have any significant uncertain tax positions requiring recognition in the Company’s consolidated financial statements. Tax years 2010 through 2012 remain subject to examination by major tax jurisdictions.

Advertising Expense

All advertising costs are expensed when incurred. Advertising expenses were approximately $296,000, $412,000, and $238,000 for the years ended September 30, 2011, 2012 and 2013, respectively, and $152,000 and $148,000 for the six months ended March 31, 2013 and 2014 (unaudited), respectively.

Risk Concentration

Financial instruments that potentially subject the Company to concentrations of credit risk are its receivables. The Company sells its products to customers both domestically and internationally. The Company continuously evaluates the credit worthiness of its customers’ financial conditions and generally does not require collateral. The Company does not believe it is exposed to any material credit risk concentration.

Concentrations of Credit Risk—Cash

The Company maintains its cash balances at several financial institutions located in Texas, Mexico and Australia, which at times may exceed federally insured limits. The Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk.

 

10


Foreign Currency Exchange Rate Risk

Foreign currency exchange rate movements create a degree of risk by affecting the U.S. dollar value of sales made and costs incurred in foreign currencies. Movements in foreign currency rates also affect the Company’s competitive position as these changes may affect business practices and pricing strategies of non-U.S.-based competitors. Additionally, the Company’s foreign subsidiaries have balance sheet positions denominated in foreign currencies, thereby creating exposure to movements in exchange rates.

Environmental

The Company is subject to extensive federal, state and local environmental laws and regulations. These laws, which are constantly changing, regulate the discharge of materials into the environment and may require the Company to remove or mitigate the environmental effects of the disposal or release of petroleum or chemical substances at various sites.

Environmental expenditures are expensed or capitalized depending on their future economic benefit. Expenditures that relate to an existing condition caused by past operations and that have no future economic benefits are expensed. Liabilities for expenditures of a noncapital nature are recorded when environmental assessment and remediation is probable, and the costs can be reasonably estimated.

Stock-Based Compensation

As discussed in Note 14, the Parent has granted incentive options to purchase shares of its common stock to certain of the Company’s executive officers and key employees.

In accordance with FASB ASC 718, Share-Based Payments, stock-based compensation is determined based on the difference between the stock option exercise price and the related vested underlying common stock buy-sell purchase price determined over the stock option exercise period. See Note 14 for further discussion.

Recently Issued Accounting Pronouncements

Disclosures about offsetting assets and liabilities—In December 2011, the FASB issued Accounting Standards Update (“ASU”) 2011-11 on disclosures about offsetting assets and liabilities. The ASU 2011-11 requires entities to disclose both gross and net information about instruments and transactions that are offset in the statement of financial position, as well as instruments and transactions that are subject to an enforceable master netting arrangement or similar agreement.

In January 2013, the FASB issued ASU 2013-01 clarifying the scope of the disclosures to apply only to derivatives, including bifurcated embedded derivatives, repurchase and reverse repurchase agreements, and securities lending and securities borrowing transactions. ASU 2013-01 was effective January 1, 2013, with retrospective application required. The ASU did not have a material impact on the Company’s consolidated financial statements.

Indefinite-lived intangible assets impairment testing—In July 2012, the FASB issued ASU 2012-02 on the testing of indefinite-lived intangible assets for impairment. The ASU allows entities to first perform a qualitative assessment to determine the likelihood of an impairment for an indefinite-lived intangible asset and whether it is necessary to perform the quantitative impairment assessment currently required. ASU 2012-02 was effective January 1, 2013 and did not have a material impact on the Company’s consolidated financial statements.

Reporting of amounts reclassified out of accumulated other comprehensive income—In February 2013, the FASB issued ASU 2013-02 on the reporting of reclassifications out of accumulated other comprehensive income. The ASU requires an entity to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net

 

11


income if the amount is reclassified to net income in its entirety in the same reporting period. For other amounts not required to be reclassified in their entirety to net income in the same reporting period, a cross reference to other disclosures that provide additional detail about the reclassification amounts is required. ASU 2013-02 was effective January 1, 2013 and did not have a material impact on the Company’s consolidated financial statements.

Joint and several liability arrangements—In February 2013, the FASB issued ASU 2013-04 on the recognition, measurement and disclosure of obligations resulting from joint and several liability arrangements. The ASU requires an entity to measure obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of this ASU is fixed at the reporting date, as the sum of the amount the reporting entity agreed to pay on the basis of its arrangement among its co-obligors and any additional amount the reporting entity expects to pay on behalf of its co-obligors. The entity is also required to disclose the nature and amount of the obligation as well as any other information about those obligations. ASU 2013-04 is effective January 1, 2014, with retrospective application required. We do not expect the adoption to have a material impact on the Company’s consolidated financial statements.

Parent’s accounting for the cumulative translation adjustment upon derecognition of certain subsidiaries or groups of assets within a foreign entity or of an investment in a foreign entity—In March 2013, the FASB issued ASU 2013-05 on the parent’s accounting for the cumulative translation adjustment (“CTA”) upon derecognition of certain subsidiaries or groups of assets within a foreign entity or of an investment in a foreign entity. The new standard clarifies existing ASU regarding when the CTA should be released into earnings upon various deconsolidation and consolidation transactions. ASU 2013-05 is effective January 1, 2014. We do not expect the adoption to have a material impact on the Company’s consolidated financial statements.

Presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists—In July 2013, the FASB issued ASU 2013-11 on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. The ASU requires an unrecognized tax benefit, or a portion of an unrecognized tax benefit, to be presented as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward in the financial statements if available under the applicable tax jurisdiction. ASU 2013-11 is effective January 1, 2014. We do not expect the adoption to have a material impact on the Company’s financial statements.

2. Deferred Stock Compensation

The Parent measures stock-based compensation awards using a fair value method and recognizes the related compensation expense in its financial statements. As discussed in Note 14, the Parent granted various stock options to the Company’s executive officers and key employees.

The Company recognizes its proportionate shares of the Parent’s FASB ASC 718, Shared-Based Payments compensation expense. For the years ended September 30, 2011, 2012 and 2013, the Company recognized stock compensation expense of $683,000, $1,106,000 and $717,000, respectively, and for the six months ended March 31, 2013 and 2014 (unaudited) recognized stock compensation expense of $286,000 and $436,000, respectively, which is reflected in the accompanying consolidated financial statements as additional paid in capital contributed by the Parent.

3. Fair Value of Financial Instruments

The carrying amount of cash, receivables, accounts payable and accrued liabilities as of September 30, 2012 and 2013 and March 31, 2014 (unaudited), approximates fair value because of the short maturity of these instruments and because of accrual provisions for any deficiencies.

The carrying amount of long-term debt approximates fair value because the Company’s current borrowing rate does not materially differ from rates that would be obtained by the Company’s Parent as of September 30, 2012 and 2013 and March 31, 2014 (unaudited).

 

12


4. Accounts Receivable

Accounts receivable consisted of the following as of September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited) (in thousands):

 

    

2011

   

2012

   

2013

   

2014

 

Trade accounts receivable

   $ 30,213        49,513        24,071        33,118   

Less allowance for doubtful

     (539     (370     (526     (506
  

 

 

   

 

 

   

 

 

   

 

 

 

Trade accounts receivable, net

     29,674        49,143        23,545        32,612   

Current portion of receivables—sales type leases

     3,927        1,570        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total accounts receivable, net

   $ 33,601        50,713        23,545        32,612   
  

 

 

   

 

 

   

 

 

   

 

 

 

5. Inventories

Inventories consisted of the following as of September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited) (in thousands):

 

    

2011

    

2012

    

2013

    

2014

 

Parts and supplies

   $ 26,267         28,560         21,553         25,220   

Work-in-progress

     33,698         66,319         40,416         50,223   

Finished goods

     4,939         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total inventories

   $ 64,904         94,879         61,969         75,443   
  

 

 

    

 

 

    

 

 

    

 

 

 

6. Receivables—Sales—Type Leases

The Company occasionally leases equipment to customers under sales-type agreements with minimum lease periods ranging from one to five years. A portion of the lease payments received is applied toward a specified purchase price at the end of the initial lease term.

As of September 30, 2011, 2012 and 2013, the components of the net investment in sales-type leases, all of which are included in sales-type leases receivable, were as follows (in thousands):

 

    

2011

   

2012

   

2013

 

Total minimum lease payment receivable

   $ 12,286        4,712        —     

Less allowance for doubtful

     (1,787     (611     —     
  

 

 

   

 

 

   

 

 

 

Net receivable

     10,499        4,101        —     

Less current portion

     (3,927     (1,570     —     
  

 

 

   

 

 

   

 

 

 

Long-term portion

   $ 6,572        2,531        —     
  

 

 

   

 

 

   

 

 

 

As of September 30, 2013, all sales-type lease receivables were paid in full.

7. Rental Equipment

The following is a summary of rental equipment as of September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited) (in thousands):

 

    

2011

   

2012

   

2013

   

2014

 

Rental equipment, at cost

   $ 454,452        541,290        602,874        623,212   

Less accumulated depreciation

     (174,418     (192,431     (211,262     (219,013
  

 

 

   

 

 

   

 

 

   

 

 

 

Rental equipment, net

   $ 280,034        348,859        391,612        404,199   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

13


The Company’s rental equipment consists principally of compressor units used in the transmission of natural gas. The units are generally leased under operating leases for a minimum six month period. At the expiration of the initial lease term, the lessee may elect to continue renting on a monthly basis or negotiate a new contract. Depreciation expense for this rental equipment for the years ended September 30, 2011, 2012 and 2013, was approximately $26,081,000, $28,047,000 and $32,441,000, respectively, and for the six months ended March 31, 2013 and 2014 (unaudited) was approximately $15,594,000 and $17,519,000, respectively.

As of September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited), the net investment in equipment leased to customers under operating leases was as follows (in thousands):

 

    

2011

   

2012

   

2013

   

2014

 

Rental equipment, at cost

   $ 377,220        465,524        501,391        521,195   

Less accumulated depreciation

     (131,909     (144,781     (154,127     (168,719
  

 

 

   

 

 

   

 

 

   

 

 

 

Rental equipment, net

   $ 245,311        320,743        347,264        352,476   
  

 

 

   

 

 

   

 

 

   

 

 

 

The Company sold rental equipment having a net book value of approximately $7,340,000, $4,015,000 and $2,878,000 during the years ended September 30, 2011, 2012 and 2013, respectively, and $1,843,000 and $5,389,000 for the six months ended March 31, 2013 and 2014 (unaudited), respectively.

8. Property, Plant and Equipment

The following is a summary of property, plant and equipment as of September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited) (in thousands):

 

    

2011

   

2012

   

2013

   

2014

 

Land

   $ 1,041        976        1,126        1,126   

Buildings and improvements

     20,272        29,348        31,346        31,810   

Machinery and equipment

     20,603        22,900        24,778        24,972   

Transportation equipment

     7,769        10,008        10,687        10,864   

Construction-in-progress

     2,993        2,590        355        923   
  

 

 

   

 

 

   

 

 

   

 

 

 
     52,678        65,822        68,292        69,695   

Less accumulated depreciation

     (32,041     (34,691     (38,673     (40,612
  

 

 

   

 

 

   

 

 

   

 

 

 

Property, plant and equipment, net

   $ 20,637        31,131        29,619        29,083   
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation expense for property, plant and equipment for the years ended September 30, 2011, 2012 and 2013, was approximately $2,846,000, $3,067,000, and $4,176,000, respectively, and $2,048,000 and $2,119,000 for the six months ended March 31, 2013 and 2014 (unaudited), respectively, after reclassification to discontinued operations.

9. Other Assets

Other assets consisted of the following as of September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited) (in thousands):

 

    

2011

    

2012

    

2013

    

2014

 

Due from related party

   $ 15,662         15,662         —           —     

Long-term portion of receivables- sales type leases

     6,572         2,531         —           —     

Other

     3,773         1,689         1,555         1,555   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other assets

   $ 26,007         19,882         1,555         1,555   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

14


10. Related Party Debt

The Company participates with its Parent in a credit agreement (the “Credit Agreement”), as amended, most recently on February 15, 2013, with a group of lenders (the “Lenders”), including Bank of America, N.A. (the “Administrative Agent”), which enables the Parent to borrow up to the lesser of a maximum principal amount or a defined borrowing base. At September 30, 2013, the Parent’s maximum principal amount was $350 million and its total defined borrowing base was $834 million. At September 31, 2013 and March 31, 2014 (unaudited), the Parent’s outstanding indebtedness was $186 million and $239.8 million, respectively. At September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited), the Company’s share of the Parent’s borrowing under the Credit Agreement was $64,307,000, $105,234,000, $94,313,000 and $95,803,000, respectively.

Advances under the Credit Agreement are due and payable on March 31, 2016, with interest payable periodically at varying interest rates, at the Parent’s option, based on either the Administrative Agent’s prime rate or the London Interbank Offered Rate (“LIBOR”), the duration of the applicable borrowing, and the Parent’s defined leverage ratio. Commitment fees on the Parent’s unused available portion of the Credit Agreement vary from .2% to .4% depending on the Parent’s defined leverage ratio.

The Credit Agreement includes covenants which, among other things, creates a maximum leverage ratio and imposes restrictions with respect to additional indebtedness, investments, liens, capital expenditures, and restricted payments. As of September 30, 2011, 2012 and 2013 and March 31, 2014, the Parent was in compliance with the covenants.

Repayment of advances under the Credit Agreement are guaranteed by, and secured by, a 100% equity interest in certain of the Parent’s domestic subsidiaries, and a 65% equity interest in foreign subsidiaries. As of September 30, 2013 and March 31, 2014 (unaudited), the Company’s average interest rate under the Credit Agreement was 1.4724% and 1.6191%, respectively.

The Company paid interest to its Parent of approximately $3,074,000, $3,019,000 and $2,199,000 for the years ended September 30, 2011, 2012 and 2013, respectively, and $1,210,000 and $995,000 for the six months ended March 31, 2013 and 2014 (unaudited), respectively.

11. Commitments and Contingencies

Non-Cancellable Operating Leases

The Company has entered into certain non-cancelable operating leases that have initial or remaining lease terms of one year or more. Future minimum rental payments as of September 30, 2013, on these leases for each of the next five years and thereafter ending September 30, are as follows (in thousands):

 

2014

   $ 936   

2015

     541   

2016

     159   

2017

     50   

2018 and thereafter

     —     
  

 

 

 

Total

   $ 1,686   
  

 

 

 

Rental expense on these leases was approximately $1,538,000, $1,072,000 and $1,235,000 for the years ended September 30, 2011, 2012, and 2013, respectively, and $624,000 and $649,000 for the six months ended March 31, 2013 and 2014 (unaudited), respectively.

 

15


Tax Returns

The Company’s Parent is subject to audits of its tax returns for federal and state taxes. The Parent is currently not going through any such audits.

The Parent’s federal tax returns for fiscal years after 2010 are subject to examination by appropriate tax authorities.

Litigation

The Company is involved in several legal proceedings arising in the ordinary course of business. Management, after review and consultation with legal counsel, believes that the ultimate success of the legal proceedings is reasonably possible or remote and the ultimate aggregate liability, if any, resulting from such proceedings will not be material to the consolidated financial position of the Company.

12. Income Taxes

The Parent, the Company, and other domestic subsidiaries of the Parent file a consolidated income tax return. As a result, the Parent and the Company have entered into an income tax sharing arrangement whereby the Company is allocated its share of taxable income and expenses and the Company pays (receives) its share of income taxes expenses (benefits) to (from) the Parent.

Provision for income tax expense (benefit) for the years ended September 30, 2011, 2012 and 2013, and for the six months ended March 31, 2013 and 2014 (unaudited) consisted of the following (in thousands):

 

    

Years Ended September 30,

   

Six Months Ended

March 31,

 
    

2011

   

2012

   

2013

   

2013

   

2014

 

Federal income tax expense (benefit):

          

Current

   $ (2,947     (3,256     6,230        6,079        8,577   

Deferred

     13,031        19,470        12,205        5,661        (1,752
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Federal income tax expense

     10,084        16,214        18,435        11,740        6,825   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

State income tax expense (benefit):

          

Current

     523        979        800        1,228        486   

Deferred

     830        (2,118     (182     (364     16   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

State income tax expense

     1,353        (1,139     618        864        502   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Foreign income tax expense:

          

Current

     —          —          —          —          98   

Deferred

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Foreign income tax expense

     —          —          —          —          98   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax expense

   $ 11,437        15,075        19,053        12,604        7,425   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

16


A reconciliation between the expected tax expense and the income tax provisions for the years ended September 30, 2011, 2012 and 2013, and for the six months ended March 31, 2013 and 2014 (unaudited) is as follows (in thousands):

 

    

Years Ended September 30,

   

Six Months Ended
March 31,

 
    

2011

   

2012

   

2013

   

2013

   

2014

 

Expected tax expense using the U.S. current Federal statutory rate:

   $ 11,151        16,109        19,556        11,580        6,848   

Domestic production deduction

     (586     —          (594     (318     (318

State income taxes

     (655     (231     (290     (302     (176

Non-deductible items:

          

Foreign subsidiary gain

     (60     (176     98        7        77   

Deferred compensation

     132        387        251        100        160   

Meals, entertainment and other

     57        103        106        100        94   

Other

     45        22        (692     573        140   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for:

          

Federal income taxes

     10,084        16,214        18,435        11,740        6,825   

State income taxes

     1,353        (1,139     618        864        502   

Foreign income taxes

     —          —          —          —          98   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for income taxes

   $ 11,437        15,075        19,053        12,604        7,425   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The tax effect of temporary differences that give rise to significant portions of the current deferred income tax assets and noncurrent deferred income tax liabilities as of September 30, 2011, 2012 and 2013 and March 31, 2014 (unaudited) are as follows (in thousands):

 

    

2011

    

2012

    

2013

    

2014

 

Deferred income tax assets:

           

Accounts receivable allowance

   $ 189         129         184         177   

Self-insurance

     464         390         174         213   

Warranty reserve

     172         472         607         670   

Accrued compensation

     956         830         1,012         1,860   

Stock compensation

     595         781         808         896   

Inventory allowance

     701         525         1,062         957   

Unicap

     65         66         97         97   

Other

     65         97         59         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total deferred income tax assets

     3,207         3,290         4,003         4,870   
  

 

 

    

 

 

    

 

 

    

 

 

 

Deferred income tax liabilities:

           

Rental and property and equipment, primary due to differences in depreciation methods

     78,356         96,082         108,974         110,182   

Other

     3,557         3,266         3,110         3,126   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total deferred income tax

     81,913         99,348         112,084         113,308   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net deferred income tax liability

   $ 78,706         96,058         108,081         108,438   
  

 

 

    

 

 

    

 

 

    

 

 

 

A valuation allowance is provided when, more likely than not, some portion of the deferred tax assets will not be realized. Management believes that taxable income of the Company will, more likely than not, be sufficient to fully recognize deferred tax assets.

During the years ended September 30, 2011, 2012 and 2013, the Company made federal income tax payments to the Parent of approximately $1,200,000, $-0-, and $7,954,000, respectively, and state income tax payments of approximately $471,000, $669,000 and $696,000, respectively. During the six months ended

 

17


March 31, 2013 and 2014 (unaudited), the Company made federal income tax payments to the Parent of approximately $3,875,000 and $1,800,000, respectively, and state income tax payments of approximately $75,000 and $390,000, respectively.

13. Employee Benefit Plans

The Parent has established a defined contribution plan (the “Plan”) under Section 401(k) of the Internal Revenue Code. The Plan allows substantially all employees to defer up to 100% (subject to applicable limitations) of their income on a pre-tax basis through contributions to the Plan. In accordance with the Plan, the Company may, at its option and subject to applicable limitations, match employee contributions up to a maximum of 100% of the employee’s income.

Employees become vested in the Company’s contributions over a four year period or upon death, disability, or attainment of age 59-1/2. The Company’s total 401(k) matching contributions were approximately $1,495,000, $2,062,000 and $2,217,000 for the years ended September 30, 2011, 2012 and 2013, respectively, and $1,315,000 and $1,218,000 for the six months ended March 31, 2013 and 2014 (unaudited), respectively.

14. Capital Stock and Stock Options

As discussed in Note 2, the Parent has granted incentive stock options to purchase shares of common stock to executive officers and key employees of the Company.

The exercise price of these options is the fair market value of the common stock at the date of grant, based on independent third party and consistently applied internal appraisals, generally determined at 50-62% of the Parent’s then book value (subject to certain adjustments) at the date of grant. The options are exercisable six months after the date of grant and expire ten years after the date of grant.

Any shares of common stock purchased upon exercise of an incentive stock option are subject to a buy-sell agreement. Under the buy-sell agreements, the related common shares may only be sold back to the Parent, based on the Parent’s then adjusted book value per share, subject to certain adjustments, and multiplied by a vesting percentage ranging from 57.49% to 100% and with a vesting period ranging from five to eight years. In addition, the Parent must purchase the shares of common stock upon the officer’s or employee’s resignation, termination, death or disability, or upon a change of control, and, assuming the option is exercised, the Parent may call the shares five to eight years after the date of grant.

The Parent’s stock option and stock option exercise price activity, relating to options issued to the Company’s executive officers and key employees for the years ended September 30, 2011, 2012, 2013 and for the six months ended March 31, 2014 (unaudited), are as follows:

 

   

2011

   

2012

   

2013

   

2014

 

Stock Option Activity:

       

Options outstanding, beginning of period

    2,475        2,775        3,155        2,465   

Options granted

    400        480        430        575   

Options exercised

    (100     (100     (1,120     —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Options outstanding, end of period

    2,775        3,155        2,465        3,040   
 

 

 

   

 

 

   

 

 

   

 

 

 

Stock Option Exercise Prices:

       

Options outstanding, beginning of period

  $ 113-980        180-980        360-1,070        360-1,290   

Options granted

    970        1,070        1,290        1,430   

Options exercised

    113        180        1,360        —     
 

 

 

   

 

 

   

 

 

   

 

 

 

Options outstanding, end of period

  $ 180-980        360-1,070        360-1,290        360-1,430   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

18


15. Major Customer and Suppliers

For the years ended September 30, 2011, 2012 and 2013, the Company had revenues from a major customer of approximately $11,000,000, $94,000,000 and $108,000,000 respectively, and $80,000,000 and $17,700,000 for the six months ended March 31, 2013 and 2014 (unaudited), respectively.

For the years ended September 30, 2011, 2012 and 2013, the Company made purchases from a major third party supplier of approximately $35,500,000, $36,200,000 and $27,200,000, respectively, and from a related party of approximately $22,200,000, $47,300,000 and $26,200,000, respectively.

For the six months ended March 31, 2013 and 2014 (unaudited), the Company made purchases from a major third party supplier of approximately $15,500,000 and $22,500,000, respectively, and from a related party of approximately $14,300,000 and $19,900,000, respectively.

16. Related Party Transactions

The Company’s affiliate, Warren Administration Company, a wholly-owned subsidiary of the Parent, provides various shared services for all of the Parent’s subsidiaries. These include legal, human resources, treasury, credit, risk management, tax, air transportation, safety, and environmental services. In addition, Warren Administration Company serves as a clearinghouse for certain of the Company’s expenses that are directly attributable to the Parent’s subsidiaries. These include expenses for employee benefit programs, insurance programs, and vehicle fleet management. These costs are paid by Warren Administration Company then invoiced to subsidiaries for their specific amount.

For the years ended September 30, 2011, 2012 and 2013 and for the six months ended March 31, 2013 and 2014 (unaudited), the Company’s cost for these services were as follows (in thousands):

 

    

Years Ended September 30,

    

Six months Ended
March 31,

 
    

2011

    

2012

    

2013

    

2013

    

2014

 

Shared services

   $ 2,193         2,405         2,853         1,491         1,532   

Benefits

     9,865         11,793         12,499         6,663         7,596   

Insurance

     1,105         1,277         1,272         957         662   

Vehicle costs

     5,254         6,192         6,270         3,182         2,903   

Other

     186         397         255         181         409   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 18,603         22,064         23,149         12,474         13,102   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For the years ended September 30, 2011, 2012 and 2013, sales to affiliates were approximately $158,000, $143,000 and $182,000, respectively, and purchases from affiliates were approximately $25,576,000, $51,776,000 and $34,487,000 and $5,176,000, respectively.

For the six months ended March 31, 2013 and 2014 (unaudited), sales to affiliates were approximately $122,000 and $23,000, respectively, and purchases from affiliates were approximately $30,470,000 and $21,854,000, respectively.

In 2012, Warren Administration Company began leasing real estate from the Company. For the years ended September 30, 2012 and 2013, the Company’s lease revenue was $93,000 and $370,000, respectively. For the six months ended March 31, 2013 and 2014 (unaudited), the Company’s lease revenue was $185,000 for both periods.

 

19


17. Discontinued Operations

As discussed in Note 1, the Company formed CSA in 2010, but had no significant operations in Australia until July 2011 when CSA purchased an existing business for $5,059,000. Since July 2011, CSA has been primarily engaged in the manufacture and sale of power generation equipment and providing repairs and maintenance activities for natural gas compression equipment. In September 2012, the Company decided to discontinue CSA’s manufacturing segment located in Roma and focus its efforts on repairs and maintenance.

In September 2012, the Company estimated a provision for exit costs related to the discontinued manufacturing segment which is reflected in the gain (loss) from discontinued operations. In the year ended September 30, 2013, the provision was adjusted to reflect actual exit costs and the change is reflected in income (loss) from discontinued operations.

The assets of the discontinued segment consisted of the following at September 30, 2011 and 2012 (in thousands):

 

    

2011

    

2012

 

Inventories

   $ 448         36   

Property, plant and equipment

     916         312   
  

 

 

    

 

 

 

Assets of discontinued operations held for sale included in other current assets

   $ 1,364         348   
  

 

 

    

 

 

 

Income (loss) from discontinued operations consisted of the following for the years ended September 30, 2011, 2012 and 2013 (in thousands):

 

   

2011

   

2012

   

2013

 

Revenue

  $ 464        479        —     

Cost of sales

    404        5,727        —     
 

 

 

   

 

 

   

 

 

 

Gross income (loss)

    60        (5,248     —     

Selling, general and administrative expenses

    (1,318     (1,561     —     

Interest and other income, net

    (130     39        —     

Impairment on equipment and goodwill

    —          (2,188     —     

Early termination of lease

    —          (1,095     —     

Severance pay

    —          (275     —     

Inventory write-down

    —          (507     —     

Gain on sale of assets held for resale

    —          —          129   

Other discontinuing exiting costs

    —          (518     144   
 

 

 

   

 

 

   

 

 

 

Income (loss) from discontinued operations

  $ (1,388     (11,353     273   
 

 

 

   

 

 

   

 

 

 

 

20


Cash flow from discontinued operations consisted of the following for the years ended September 30, 2011, 2012 and 2013 (in thousands):

 

    

2011

   

2012

   

2013

 

Cash flows from discontinued operating activities:

      

Income (loss) from discontinued operations

   $ (1,388     (11,353     273   

Depreciation

     —          382        —     

Impairment

     —          2,188        —     

Deferred revenue

     —          (327     —     

Gain on sale of assets held for sale

     —          —          (129

Assets transferred and liabilities assumed by continuing operations

     —          3,557        (449

Amortization of other assets

     —          464        —     

(Increase) decrease in operating assets:

      

Trade accounts receivable

     1,683        632        —     

Inventories

     —          2,534        —     

Prepaid expenses

     —          156        —     

Other current assets

     —          2,178        —     

Increase (decrease) in operating liabilities:

      

Accounts payable and accrued expenses

     —          (633     (144
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) discontinued operating activities

     295        (222     (449
  

 

 

   

 

 

   

 

 

 

Cash flows from discontinued investing activities:

      

Additions to property, plant and equipment

     —          (73     —     

Proceeds from sale of assets held for resale

     —          —          449   
  

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) discontinued investing activities

     —          (73     449   
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash

     295        (295     —     

Cash at beginning of year—discontinued operations

     —          295        —     
  

 

 

   

 

 

   

 

 

 

Cash at end of year—discontinued operations

   $ 295        —          —     
  

 

 

   

 

 

   

 

 

 

18. Subsequent Events

The Company has evaluated subsequent events through December 13, 2013, the date the financial statements were available to be issued.

 

21


EX-99.2

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Introduction

The following unaudited pro forma condensed combined balance sheet as of March 31, 2014 and unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2014 and the year ended December 31, 2013 reflect the following transactions:

 

    the issuance and sale by Compressco Partners, L.P. (the “Partnership”), a consolidated subsidiary of TETRA Technologies, Inc. (“TETRA” or the “Company”), of 15,280,000 common units representing limited partner interests in the Partnership (the “Common Units”) for aggregate gross proceeds of approximately $359.1 million based on a price to the public of $23.50 per Common Unit, the issuance and sale of an additional 2,292,000 Common Units purchased by the underwriters upon the exercise of an over-allotment option granted to the underwriters for aggregate gross proceeds of approximately $53.9 million (collectively, the “Partnership Equity Offering”), and the contribution by the Partnership’s general partner of approximately $8.4 million in order to maintain its approximate 2.0% general partner interest;

 

    the Partnership’s issuance and sale of $350 million aggregate principal amount of 7.25% Senior Notes due 2022 (the “Notes”) on August 4, 2014 (the “Partnership Note Offering”) in connection with the financing of the CSI Acquisition (as herein defined);

 

    the consummation of the Partnership’s acquisition of all of the capital stock of Compressor Systems, Inc. (“CSI”) on August 4, 2014 (the “CSI Acquisition”) for cash consideration in the amount of approximately $825.0 million, subject to adjustment for working capital and other matters, including the termination and non-assumption of any of CSI’s existing long-term indebtedness. The following table summarizes the preliminary allocation of the purchase price to the estimated fair value of the assets acquired and liabilities assumed at the date of the CSI Acquisition (in thousands):

 

Current assets

   $ 112,147   

Property and equipment

     559,507   

Intangible and other assets

     236,738   
  

 

 

 

Total assets acquired

     908,392   
  

 

 

 

Current liabilities

     83,392   

Long-term debt

     —     

Other long-term liabilities

     —     
  

 

 

 

Total liabilities assumed

     83,392   
  

 

 

 

Net assets acquired

   $ 825,000   
  

 

 

 

We estimate that the Partnership incurred approximately $8.0 million of acquisition costs in connection with the CSI Acquisition. The allocation of the purchase price is preliminary and subject to revisions. Accordingly, upon the final allocation of the purchase price to the acquired assets, it is possible that the fair values of assets acquired and liabilities assumed could differ from those presented in the unaudited pro forma condensed combined financial statements and such differences could be material.

 

    the Partnership’s repayment in full of all borrowings outstanding under its then existing credit agreement entered into on October 15, 2013 (the “Former Credit Agreement”); and

 

    the Partnership’s entering into a new revolving Credit Agreement (the “New Credit Agreement”) among the Partnership and Compressco Partners Sub, Inc., a wholly owned subsidiary of the Partnership, as borrowers, the lenders from time to time a party thereto, Bank of America, N.A. in its capacity as administrative agent, collateral agent, letter of credit issuer and swing line issuer, and the other parties thereto, on August 4, 2014, and the initial borrowings thereunder in connection with the financing of the CSI Acquisition.


The following unaudited pro forma condensed combined balance sheet of the Company has been prepared to give effect to the CSI Acquisition as if it occurred on March 31, 2014. The unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2014, and the year ended December 31, 2013, have been prepared to give effect to the CSI Acquisition as if it occurred on January 1, 2013.

Adjustments for the above-listed transactions on an individual basis are presented in the notes to the unaudited pro forma financial statements. Certain information normally included in the financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) has been condensed or omitted in accordance with the rules and regulations of the Securities and Exchange Commission (“SEC”). The unaudited pro forma financial statements and accompanying notes should be read in conjunction with the historical financial statements and related notes thereto appearing elsewhere herein.

The unaudited pro forma condensed combined financial statements do not purport to be indicative of the results of operations or financial position that we actually would have achieved if the transactions had been consummated on the dates indicated, nor do they project our results of operations or financial position for any future period or date.


TETRA TECHNOLOGIES, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

AS OF MARCH 31, 2014

(in thousands)

 

     Historical     CSI
Historical
    Pro Forma
Adjustments
    Pro Forma  

ASSETS

        

Current assets:

        

Cash and cash equivalents

   $ 30,302      $ 1,559      $ 20,216 (A)    $ 52,077   

Restricted cash

     9,070        —          —          9,070   

Trade accounts receivable, net

     169,555        32,612        —          202,167   

Deferred tax asset

     13,002        4,870        (4,870 )(B)      13,002   

Inventories

     98,325        75,443        —          173,768   

Assets held for sale

     2,536        —          —          2,536   

Prepaid expenses and other current assets

     27,660        2,533        —          30,193   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     350,450        117,017        15,346        482,813   

Property, plant, and equipment

        

Land and building

     42,982        69,695        9,806 (C)      122,483   

Machinery and equipment

     699,878        623,212        114,444 (C)      1,437,534   

Automobiles and trucks

     55,772        —          1,975 (C)      57,747   

Chemical plants

     175,693        —          —          175,693   

Construction in progress

     24,193        —          —          24,193   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total property, plant, and equipment

     998,518        692,907        126,225        1,817,650   

Less accumulated depreciation

     (415,702     (259,625     —          (675,327
  

 

 

   

 

 

   

 

 

   

 

 

 

Net property, plant, and equipment

     582,816        433,282        126,225 (C)      1,142,323   

Other assets:

        

Goodwill

     202,882        —          166,083 (D)      368,965   

Patents, trademarks and other intangible assets, net

     54,853        —          69,100 (E)      123,953   

Deferred tax assets

     2,888        —          —          2,888   

Other assets

     24,397        1,555        15,725 (E)      41,677   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other assets

     285,020        1,555        250,908        537,483   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

     1,218,286        551,854        392,479        2,162,619   
  

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES AND EQUITY

        

Current liabilities:

        

Trade accounts payable

     89,387        34,666        —          124,053   

Accrued liabilities

     71,169        48,726        —          119,895   

Decommissioning and other asset retirement obligations, net

     31,326        —          —          31,326   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     191,882        83,392        —          275,274   

Other Liabilities:

        

Long-term debt

     389,974        95,803        408,577 (F)      894,354   

Deferred income taxes

     11,071        113,308        (113,308 )(B)      11,071   

Decommissioning and other asset retirement obligations, net of current portion

     15,841        —          —          15,841   

Other liabilities

     19,871        —          —          19,871   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total long-term liabilities

     436,757        209,111        295,269        941,137   

Equity:

        

Common stock

     814        18        (18 )(H)      814   

Additional paid-in capital

     236,307        14,455        (14,455 )(H)      236,307   

Treasury Stock

     (15,788     —          —          (15,788

Accumulated other comprehensive income (loss)

     (6,370     (378     378 (H)      (6,370

Retained earnings

     333,102        245,256        (245,256 )(H)      333,102   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total TETRA Stockholders’ Equity

     548,065        259,351        (259,351     548,065   

Non-Controlling Interest

     41,582        —          356,561 (G)      398,143   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     589,647        259,351        97,210        946,208   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and equity

     1,218,286        551,854        392,479        2,162,619   
  

 

 

   

 

 

   

 

 

   

 

 

 


TETRA TECHNOLOGIES, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE THREE MONTH ENDED MARCH 31, 2014

(in thousands, except per share amounts)

 

     Historical     CSI
Historical
    Pro Forma
Adjustments
    Pro Forma  

Revenues:

        

Product Sales

   $ 76,752      $ 46,417        —        $ 123,169   

Service and rentals

     136,105        46,614        —          182,719   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

     212,857        93,031        —          305,888   

Cost of revenues:

        

Cost of product sales

     65,029        39,523        —          104,552   

Cost of services and rentals

     99,938        22,936        —          122,874   

Depreciation, amortization, and accretion

     23,040        9,858        2,102 (C)      37,486   
         2,486 (E)   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     188,007        72,317        4,588        264,912   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     24,850        20,714        (4,588     40,976   

General and administrative expense

     33,420        8,561        —          41,981   

Interest expense, net

     4,711        342        6,507 (I)      12,205   
         1,142 (J)   
         266 (K)   
         (763 )(L)   

Other expense (income), net

     (2,598     (191     —          (2,789
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income tax provision

     (10,683     12,002        (11,740     (10,421

Provision (benefit) for income taxes

     (4,593     4,380        (4,230 )(M)      (4,443
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ (6,090   $ 7,622      $ (7,510   $ (5,978

Less: income attributable to noncontrolling interest

     (844     —          (2,132 )(N)      (2,976
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to TETRA stockholders

   $ (6,934   $ 7,622      $ (9,642   $ (8,954
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share:

        

Basic

   $ (0.09       $ (0.11

Diluted

   $ (0.09       $ (0.11

Average shares outstanding:

        

Basic

     78,306            78,306   

Diluted

     78,306            78,306   


TETRA TECHNOLOGIES, INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2013

(in thousands, except per share amounts)

 

     Historical     CSI
Historical
    Pro Forma
Adjustments
    Pro Forma  

Revenues:

        

Product Sales

   $ 300,145      $ 152,969        —        $ 453,114   

Service and rentals

     609,253        178,530        —          787,783   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

     909,398        331,499        —          1,240,897   

Cost of revenues:

        

Cost of product sales

     282,704        128,600        —          364,990   

Cost of services and rentals

     400,739        82,286        —          529,339   

Depreciation, amortization, and accretion

     80,985        37,726        8,406 (C)      137,061   
         9,944 (E)   

Impairment of long-lived assets

     9,578        —          —          9,578   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenues

     774,006        248,612        18,350        1,040,968   

Gross profit

     135,392        82,887        (18,350     199,929   

General and administrative expense

     131,466        31,792        —          163,258   

Interest expense, net

     17,121        1,256        26,028 (I)      46,718   
         4,566 (J)   
         1,063 (K)   
         (3,316 )(L)   

Other expense (income), net

     (13,067     (695     —          (13,762
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income tax provision

     (128     50,534        (46,691     3,715   

Provision (benefit) for income taxes

     (3,454     16,966        (16,627 )(M)      (3,115
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before discontinued operations

     3,326        33,568        (30,064     6,830   

Income (loss) from discontinued operations

     (1     273        —          272   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     3,325        33,841        (30,064     7,102   

Less: income attributable to noncontrolling interest

     (3,172     —          (9,397 )(N)      (12,569
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to TETRA stockholders

   $ 153      $ 33,841      $ (39,461   $ (5,467
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before discontinued operations per common share:

        

Basic

   $ 0.00          $ (0.07

Diluted

   $ 0.00          $ (0.07

Averages shares outstanding:

        

Basic

     77,954            77,954   

Diluted

     78,840            77,954   

Pro Forma Adjustments

 

A. Reflects the impact of the following transactions:

 

    $825 million of the preliminary cash consideration paid for the CSI acquisition. The final cash consideration is subject to certain working capital and other adjustments.


    $337.8 million of net cash proceeds from the Partnership Note Offering, after deducting $5.2 million discount and related transaction fees.

 

    $359.1 million of gross cash proceeds from the Partnership Equity Offering which includes approximately $32.7 million of cash proceeds from the contribution from Compressco Partners GP Inc., the Company’s indirect wholly-owned subsidiary and general partner of the Partnership, in return for Common Units and $53.9 million gross cash proceeds from the exercise of the underwriters’ over-allotment option. In addition, $15.7 million of underwriting discounts and estimated offering expenses were incurred in the Equity Offering.

 

    Approximately $8.4 million of cash proceeds from the contribution by Compressco Partners GP in order to maintain its approximate 2.0% general partner interest.

 

    $32.2 million repayment of the Partnership’s Former Credit Agreement.

 

    $206.8 million of borrowings under the Partnership’s New Credit Agreement, and $5.7 million of estimated financing expenses.

 

    $8.0 million of expenses related to the CSI Acquisition.

 

    $40.0 million of borrowings by the Company.

 

B. The Partnership and seller of CSI will make a joint Section 338(h)(10) election to treat the purchase of CSI as an asset acquisition for U.S. federal income tax purposes. Therefore, no deferred tax assets or liabilities have been recorded on the opening balance sheet. As such, adjustments have been made to eliminate historical book/tax differences.

 

C. Reflects fair value adjustments for property, plant and equipment acquired and related pro forma depreciation expense adjustments. Pro forma depreciation expense is calculated based on an average remaining useful life of 15 years for the acquired assets (in thousands).

 

     Property, plant and equipment      Depreciation Expense  
     Historical
Amounts
     Fair Value      Fair value
adjustments
     For the three
months ended
March 31, 2014
     For the year ended
December 31, 2013
 

Land

   $ 1,126       $ 1,245       $ 119       $ —         $ —     

Buildings and improvements

     21,208         29,914         8,706         145         580   

Compressors

     404,473         516,526         112,053         1,868         7,470   

Machinery and equipment

     2,994         5,385         2,391         40         159   

Vehicles/rolling stock

     1,786         3,761         1,975         33         132   

Office furniture and equipment

     773         1,752         979         16         65   

Leasehold improvements

     —           2         2         —           —     

Construction in progress

     922         922         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 433,282       $ 559,507       $ 126,225       $ 2,102       $ 8,406   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

D. Reflects the goodwill related to the CSI Acquisition. Please see discussion above for further details on the preliminary purchase price allocation.

 

E. Reflects the fair value of acquired identifiable intangible assets and deferred financing costs related to the Partnership Note Offering and related amortization expense adjustments, as follows (in thousands):


                   Amortization expense  
     Fair Value      Remaining
useful life
(years)
     For the three
months ended

March 31, 2014
     For the year ended
December 31, 2013
 

Intangible Assets:

           

Backlog

   $ 800         1.5       $ 133       $ 533   

Trade name

     33,000         10         825         3,300   

Customer relationships

     35,300         9.5         929         3,716   
  

 

 

       

 

 

    

 

 

 

Total Intangible Assets

     69,100            1,887         7,549   
  

 

 

       

 

 

    

 

 

 

Deferred financing costs:

           

Senior Notes

     10,000         8         313         1,250   

New Credit Agreement

     5,725         5         286         1,145   
  

 

 

       

 

 

    

 

 

 

Total deferred financing costs

     15,725            599         2,395   
  

 

 

       

 

 

    

 

 

 

Total

   $ 84,825          $ 2,486       $ 9,944   
  

 

 

       

 

 

    

 

 

 

 

F. Reflects the repayment of the Partnership’s Former Credit Agreement of $32.2 million and entry into the Partnership’s New Credit Agreement and the Partnership’s initial borrowings thereunder of $206.8 million (prior to the underwriters exercise of the over-allotment option for 2,292,000 Common Units for $53.9 million), repayment of CSI related party debt prior to the CSI Acquisition of $95.8 million, and also the issuance of the Notes of $350.0 million, including a discount of $5.2 million and Company borrowings of $40.0 million to purchase Common Units in the Partnership Equity Offering and to fund General Partner capital contributions to the Partnership.

Also included is the repayment of $55 million of the Partnership’s New Credit Facility, following the Partnership’s issuance of an additional 2,292,000 Common Units in connection with the underwriters’ exercise of the over-allotment option.

 

G. Reflects the Partnership Equity Offering of approximately $359.1 million of the Partnership’s Common Units (15,280,000 Common Units based on a price to the public of $23.50 per unit, and $13.6 million of underwriting discounts and estimated offering expenses and $8.0 million of expenses related to the CSI Acquisition) plus the 2,292,000 of additional common units that were purchased by the underwriters upon exercise of the over-allotment option. In addition, the adjustment reflects an $8.4 million contribution from Compressco Partners GP Inc. to maintain its approximate 2.0% general partner interest.

 

H. Reflects the elimination of CSI’s historical stockholders’ equity balances.

 

I. Reflects the additional interest expense related to the Partnership Note Offering based on an interest rate of 7.25%.

 

J. Reflects the increase in Partnership interest expense due to the borrowings under the New Credit Agreement.

 

K. Reflects the increase in pro forma interest related to additional debt for TETRA incurred to fund the purchase of Common Units by a subsidiary of TETRA and to fund the additional capital contributions by Compressco Partners GP Inc. into the Partnership.

 

L. Reflects the total decrease to interest expense of $0.3 million and $1.0 million for the three months ended March 31, 2014, and the year ended December 31, 2013, respectively, as a result of a repayment under the Partnership’s Former Credit Agreement and the reduction to interest expense related to the termination of CSI’s long-term debt prior to the closing of the CSI Acquisition of $0.5 million and $2.3 million for the three months ended March 31, 2014, and the year ended December 31, 2013, respectively.

 

M. Reflects the tax impact of the CSI Acquisition based on a blended statutory rate of approximately 36.4% and adjustments to the tax provision for additional interest expense.

 

N. Reflects the change in non-controlling interest for the three months ended March 31, 2014 and for the year ended December 31, 2013.