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
Suite 450
Austin, TX
(Address of Principal Executive Offices)

 

78701
(Zip Code)

 

Registrant’s 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.

 

2



 

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

 

 

3



 

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.

 

4


Exhibit 99.1

 

GRAPHIC

 

S&R COMPRESSION, LLC

 

FINANCIAL STATEMENTS

 

JUNE 30, 2013 and 2012

 

WITH

 

INDEPENDENT AUDITOR’S REVIEW REPORT

 



 

CONTENTS

 

Independent Auditor’s 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 AUDITOR’S 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.

 

Management’s Responsibility

 

The Company’s 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.

 

Auditor’s 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

 

1



 

S&R COMPRESSION, LLC

 

BALANCE SHEETS

 

June 30, 2013 and December 31, 2012

(Unaudited)

 

 

 

June 30,
2013

 

December 31,
2012

 

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.

 

2



 

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.

 

3



 

S&R COMPRESSION, LLC

 

STATEMENTS OF MEMBERS’ EQUITY

 

For the six months ended June 30, 2013 and 2012

(Unaudited)

 

 

 

Retained
Earnings

 

Members’
Units

 

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.

 

4



 

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.

 

5



 

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 Company’s 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 month’s operational activity and any accrued payables to KFMC.  Before debt

 

6



 

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 Company’s customer agreements are considered operating leases under the provisions of ASC 840, Leases. Initial direct costs related to the Company’s customer agreements are expensed as incurred and have been classified as operating expenses in the Company’s 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

 

7



 

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 Company’s 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 Company’s 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 Company’s 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 Company’s 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

 

 

8



 

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 Company’s and SRE’s 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 bank’s 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 Company’s medical, dental, life and accidental death and dismemberment insurance are administered by the Kaiser-Francis Oil Company Voluntary Employee Benefits Trust (VEBA).  Payments of

 

9



 

$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 worker’s 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 worker’s 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 Company’s 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.

 

10



 

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 Company’s minimum future obligations as of June 30, 2013, under the aforementioned operating leases are as follows:

 

Year

 

Rental
Payments

 

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.

 

11


Exhibit 99.2

 

GRAPHIC

 

S&R COMPRESSION, LLC

 

FINANCIAL STATEMENTS

 

DECEMBER 31, 2012 and 2011

 

WITH

 

INDEPENDENT AUDITOR’S REPORT

 



 

CONTENTS

 

Independent Auditor’s 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 AUDITOR’S 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.

 

Management’s 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.

 

Auditor’s 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 auditor’s 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 entity’s 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 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 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

 

1



 

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.

 

2



 

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.

 

3



 

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.

 

4



 

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.

 

5



 

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 Company’s 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 month’s 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.

 

6



 

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 Company’s customer agreements are considered operating leases under the provisions of ASC 840, Leases.  Initial direct costs related to the Company’s customer agreements are expensed as incurred and have been classified as operating expenses in the Company’s 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.

 

7



 

Income taxes

 

The Company has elected to be taxed as a pass-through entity.  Therefore, income taxes on the Company’s 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 Company’s 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 Company’s 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 Company’s 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

 

 

8



 

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 Company’s and SRE’s 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 bank’s 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.

 

9



 

Note 6 — Related Party Transactions

 

The Company’s 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 worker’s 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 worker’s 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.

 

10



 

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 Company’s 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 Company’s 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.

 

11


Exhibit 99.3

 

USA COMPRESSION PARTNERS, LP AND SUBSIDIARIES

Unaudited Pro Forma Balance Sheet

June 30, 2013

(in thousands)

 

 

 

USA
Compression
(Historical)

 

S&R Compression
(Historical)

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

 

 

 

 

 

 

 

 

 

 

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
Compression
(Historical)

 

Pro Forma
Adjustments
- IPO

 

Pro Forma USA
Compression

 

S&R Compression
(Historical)

 

Pro Forma
Adjustments
- S&R
Acquisition

 

Pro Forma
Combined

 

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 partner’s 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
Compression
(Historical)

 

Pro Forma
Adjustments
- IPO

 

Pro Forma USA
Compression

 

S&R Compression
(Historical)

 

Pro Forma
Adjustments
- S&R
Acquisitions

 

Pro Forma
Combined

 

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 partner’s 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 Partnership’s

 



 

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 Partnership’s 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 Partnership’s 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 Partnership’s 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 Partnership’s 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 partner’s 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.