THE WOODLANDS, Texas, Feb. 27, 2019 /PRNewswire/ -- CSI
Compressco LP ("CSI Compressco" or the "Partnership") (NASDAQ: CCLP) today announced fourth quarter and full year 2018
consolidated financial results.
Consolidated revenues for the quarter ended December 31, 2018 were $138
million compared to $115 million for the third quarter of 2018 and $83 million for the fourth quarter of 2017. Compared to the third quarter of 2018, total revenues
increased 20% driven by a record high of new equipment sales, stronger aftermarket services activity, and continued improvements
in Compression and related services. Net loss for the quarter ended December 31, 2018 was
$3.7 million compared to a net loss of $7.9 million in the third
quarter of 2018 and a net loss of $10.7 million in the fourth quarter of 2017.
Selected key operational and financial metrics for the fourth quarter are as follows:
- Fourth quarter Adjusted EBITDA(1) improved by 14% to $30.2 million from the third
quarter of 2018.
- Compression and related services gross margin was 43.6% in the fourth quarter, which includes the impact of a $2.1 million non-income tax contingency. Excluding this item, Compression and related services gross margin
would have been 47.1%(1) in the fourth quarter compared to 47.2% in the third quarter of 2018.
- Distributable cash flow(1) improved to $13.3 million, up 48% from the third
quarter of 2018 and, combined with our distribution cut, resulted in a distribution coverage ratio(1) of 28x.
- Overall, service fleet utilization increased from the third quarter by 30 bps to 86.6%. Utilization for high horsepower
equipment (greater than 1,000 horsepower per unit) was 95.0%.
- Backlog for new equipment sales was $105.2 million as of December 31,
2018, following over $53 million in new equipment sales in the fourth quarter.
- New equipment orders received in the fourth quarter totaled $18.0 million while total orders
received in 2018 were $188 million.
- On December 20, 2018, we announced a reduction in the quarterly common unit distribution. We
intend to use the savings to cash redeem the remaining outstanding Series A Convertible Preferred Units to avoid further
dilution to the common unit holders.
(1) These measures are not presented in accordance with generally accepted
accounting principles in the United States ("GAAP"). Please see Schedules B, C, D and E for reconciliations of
these non-GAAP financial measures to the most directly comparable GAAP measures
|
Unaudited results of operations for the quarter ended December 31, 2018 compared to the prior
quarter and the corresponding prior year quarter are presented in the accompanying financial tables.
|
Three Months Ended
|
|
|
|
|
|
|
|
Dec 31, 2018
|
|
Sep 30, 2018
|
|
Dec 31, 2017
|
|
Q4-18 vs.
Q3-18
|
|
Q4-18 vs.
Q4-17
|
|
(In Thousands, Except Ratios, and Percentages)
|
Net loss
|
$ (3,702)
|
|
$ (7,947)
|
|
$ (10,673)
|
|
53
|
%
|
|
65
|
%
|
Adjusted EBITDA(1)
|
$ 30,178
|
|
$ 26,539
|
|
$ 21,022
|
|
14
|
%
|
|
44
|
%
|
Distributable cash flow(1)
|
$ 13,283
|
|
$ 8,959
|
|
$ 5,368
|
|
48
|
%
|
|
147
|
%
|
Quarterly cash distribution per unit
|
$ 0.01
|
|
$ 0.1875
|
|
$ 0.1875
|
|
(95)
|
%
|
|
(95)
|
%
|
Distribution coverage ratio(1)
|
28x
|
|
1.07x
|
|
0.73x
|
|
—
|
|
—
|
Fleet capital expenditures
|
$ 19,159
|
|
$ 26,219
|
|
$ 4,368
|
|
(27)
|
%
|
|
339
|
%
|
Net cash provided by operating activities
|
$ 23,605
|
|
$ 10,789
|
|
$ 14,496
|
|
126
|
%
|
|
68
|
%
|
Free cash flow(1)
|
$ (1,720)
|
|
$ (20,113)
|
|
$ 3,083
|
|
91
|
%
|
|
(156)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These measures are not presented in accordance with generally accepted
accounting principles in the United States ("GAAP") Please see Schedules B, C and D for the reconciliations of
these non-GAAP financial measures to the most directly comparable GAAP measures.
|
Owen Serjeant, President of CSI Compressco, commented, "We continue to see strong demand for all of our service and product
offerings. We are extremely pleased with another strong sequential improvement in our results, which was consistent with
our expectations. Despite the pull back in oil prices in the fourth quarter of 2018, we have seen no material slowdown in
any of our businesses and remain bullish on 2019 given the feedback and queries we are getting from our customers. However,
while we do not expect new equipment sales to continue at the record high levels we experienced in the fourth quarter, we
continue to see that business line performing well.
"We further expect that as oil and gas operators and midstream companies continue to build out their networks and
infrastructures to move increased volumes of produced associated gas, the demand for our products and services will continue to
be strong.
"While our customers are revising their 2019 budgets to fit the updated macro outlook, we believe any negative impact of these
revisions for our business will be minimal, and could be seen in our new equipment orders where project timing is still difficult
to predict. Overall, however, we believe 2019 will represent a strong improvement from 2018 given the orders and
commitments we have from our customers for additional Compression and related services and a continued strong aftermarket
services market environment. We also have a healthy backlog for equipment sales as of December 31,
2018 that will support our 2019 equipment sales. Customer demand for high horsepower compression equipment in key
basins remains strong and our key customers continue to invest in infrastructure that requires large amounts of new build
compression equipment.
"New equipment orders totaled $18.0 million in the fourth quarter while total orders received in
2018 were $188 million. Most of these orders were from Permian Basin midstream companies investing
to address takeaway constraints and building gas processing plants, which continue to offer opportunities to us as the largest
vertically integrated compression supplier. At the end of 2018, our new equipment sales backlog was $105.2 million, all of which we expect to deliver in 2019. In the first two months of 2019, we received
another $12 million of orders. Our customers are still putting their 2019 budgets together,
but we have an active and robust new equipment quotation pipeline and anticipate stronger incoming orders as the year progresses
and as customers continue with their investment plans. However, we do not expect new equipment orders in 2019 to match the
2018 levels. Orders placed after the first quarter of 2019 will likely be delivered in 2020 due to lead times of the key
components for our equipment.
"Compression and related services revenue was $60.6 million in the fourth quarter and
Compression and related services gross margin was 43.6%. Compression and related services gross margins excluding the
impact of tax contingency of $2.1 million was 47.1% (see Schedule D for reconciliation of this
non-GAAP financial measure) decreased slightly from the third quarter due to slightly higher labor and inventory-related
costs. However, we continue to see the benefits from better pricing and other efficiencies as contracts roll over, as
additional high horsepower units are deployed at higher rates, and from the benefits of our ERP system, which improves
operational efficiencies. New Compression and related services equipment is being directed primarily to existing customers
in concentrated horsepower areas, with minimal incremental costs. Pricing opportunities are still available to us as
contracts roll over and as we deploy new equipment. In 2018 we deployed 92,822 of new horsepower to our service fleet,
mainly high horsepower equipment targeted at our existing customers who are focused on gathering systems and centralized gas
lift.
"New equipment sales activities, which complement our Compression and related services business, had an extremely strong
quarter as we delivered the highest quarterly sales since the acquisition of Compressor Systems, Inc. in 2014. Revenue from
equipment sales was $55.6 million, an increase of 52% over the third quarter. While we do not
expect to repeat this level of equipment sales in the first or second quarters of 2019, we believe demand remains
robust. We expect the first quarter of 2019 to be near the levels of the second or third quarter of 2018 for equipment
sales. Our ability to fabricate this equipment in our facility in Midland, Texas continues
to be a competitive advantage from a cost, quality and timing perspective.
"Aftermarket services activity continues to improve and deliver strong growth year over year. Aftermarket services
revenue increased 10% over the third quarter of 2018. We expect this business to continue to stay strong as the industry
adds horsepower to the market and requires minor and major equipment overhauls and part sales.
"As of December 31, 2018, aggregate Compression and related services fleet horsepower totaled
1,135,477 and the overall fleet utilization rate was 86.6%. We define the fleet utilization rate as the aggregate
compressor package horsepower in service divided by the aggregate compressor package fleet horsepower as of such date. We
do not exclude idle horsepower under repair or horsepower that is otherwise impaired from our calculation of utilization
rates."
On December 20, 2018, CSI Compressco announced that it intended to reduce the quarterly common
unit distribution for the fourth quarter of 2018 from $0.1875 per unit ($0.75 per unit per year) to $0.01 per unit ($0.04
per unit per year) for a period of up to four quarters. Our intention is to review the amount of the quarterly distribution
in the second half of 2019. We intend to use the savings from the reduced distributions to cash redeem the remaining
outstanding Series A Convertible Preferred units in order to avoid further diluting our existing common unit holders, which we
believe to be a prudent move as a result of our low common unit trading price despite a strong earnings environment and
outlook. Our goal, which we stated at the May 31, 2018 Investor Conference in New York City continues to be to improve our Adjusted EBITDA leverage ratio from the current levels to 4.5x
or below, and we believe we are making great progress towards that goal.
Forward-Looking Guidance
As announced on December 20, 2018, we expect 2019 revenue to be between $490 million and $520 million and Adjusted EBITDA to be between $125 million and $140 million. We further expect that our average
distribution coverage ratio for 2019 will be between 30x and 35x in 2019 with aggregate 2019 distributable cash flow increasing
to between $55.5 million and $68.5 million. Reconciliations of
expected Adjusted EBITDA, distributable cash flow, free cash flow and distribution coverage ratio to the nearest GAAP financial
measures are included on Schedules B, C, D and E.
We expect 2019 total capital expenditures to total $60 million to $65
million, which we expect to fund from cash on hand and cash flow from operations. This range includes $18 million to $20 million for maintenance capital expenditures and $42 million to $45 million of growth capital expenditures that would provide
approximately 79,000 of horsepower to be deployed to our fleet in 2019, all with client commitments. This range excludes
$15 million, or 20,700 horsepower, that TETRA has agreed to purchase and lease to us under a
five-year financing lease. We have the right to buy the equipment any time over the next five years in accordance with the
terms of the agreements with TETRA, and have no obligation to buy the equipment at the end of the five-year term. This
support from TETRA will allow us to meet current client demands without having to access the debt and equity markets or our
credit facility.
Conference Call
CSI Compressco will host a conference call to discuss fourth quarter and full year 2018 results today, February 27, 2018, at 10:30 a.m. Eastern Time. The phone number for the
call is 1-866-374-8397. The conference will also be available by live audio webcast and may be accessed through CSI
Compressco's website at www.csicompressco.com. A replay of the conference call will be available at 1-877-344-7529, conference
number 10127832, for one week following the conference call and the archived webcast call will be available through the Company's
website for thirty days following the conference call.
Fourth Quarter 2018 Cash Distribution on Common Units
On January 22, 2019, CSI Compressco announced that the board of directors of its
general partner declared a cash distribution attributable to the fourth quarter of 2018 of $0.01
per outstanding common unit, which was paid on February 14, 2019, to common unitholders of record
as of the close of business on February 1, 2019. The distribution coverage ratio (which is a
non-GAAP Financial Measure defined and reconciled to the closest GAAP financial measure on Schedule B below) for the fourth
quarter of 2018 was 28x.
CSI Compressco Overview
CSI Compressco is a provider of compression services and equipment for natural gas and oil production, gathering,
transportation, processing, and storage. CSI Compressco's Compression and related services business includes a fleet of
more than 5,700 compressor packages providing approximately 1.14 million in aggregate horsepower, utilizing a full spectrum of
low, medium and high horsepower engines. CSI Compressco also provides well monitoring and automated sand separation
services in conjunction with Compression and related services in Mexico. CSI Compressco's
equipment sales business includes the fabrication and sale of standard compressor packages and custom-designed compressor
packages designed and fabricated primarily at our facility in Midland, Texas. CSI
Compressco's aftermarket business provides compressor package reconfiguration and maintenance services, as well as the sale of
compressor package parts and components manufactured by third-party suppliers. CSI Compressco's customers comprise a broad
base of natural gas and oil exploration and production, mid-stream, transmission, and storage companies operating throughout many
of the onshore producing regions of the United States, as well as in a number of foreign
countries, including Mexico, Canada and Argentina. CSI Compressco is managed by CSI Compressco GP Inc., which is an indirect, wholly owned
subsidiary of TETRA Technologies, Inc. (NYSE: TTI).
Forward-Looking Statements
This news release contains "forward-looking statements" and information based on our beliefs and those of our
general partner, CSI Compressco GP Inc. Forward-looking statements in this news release are identifiable by the use of the
following words and other similar words: "anticipates," "assumes," "believes," "budgets," "could," "estimates," "expects,"
"forecasts," "goal," "intends," "may," "might," "plans," "predicts," "projects," "schedules," "seeks," "should," "targets,"
"will," and "would." These forward-looking statements include statements, other than statements of historical fact,
concerning the recovery of the oil and gas industry and CSI Compressco's strategy, future operations, financial position,
estimated revenues, negotiations with our bank lenders, projected costs, and other statements regarding CSI Compressco's beliefs,
expectations, plans, prospects and other future events and performance. Such forward-looking statements reflect our current
views with respect to future events and financial performance, and are based on assumptions that we believe to be reasonable, but
such forward-looking statements are subject to numerous risks and uncertainties, including but not limited to: economic and
operating conditions that are outside of our control, including the supply, demand and prices of crude oil and natural gas; the
levels of competition we encounter; the activity levels of our customers; the availability of adequate sources of capital to us;
our ability to comply with contractual obligations, including those under our financing arrangements; our operational
performance; the loss of our management; risks related to acquisitions and our growth strategy; the availability of raw materials
and labor at reasonable prices; risks related to our foreign operations; the effect and results of litigation, regulatory
matters, settlements, audits, assessments, and contingencies; or potential material weaknesses in the future; information
technology risks, including the risk of cyberattack; and other risks and uncertainties contained in our Annual Report on Form
10-K and our other filings with the U.S. Securities and Exchange Commission ("SEC"), which are available free of charge on the
SEC website at www.sec.gov. The risks and uncertainties referred to above
are generally beyond our ability to control and we cannot predict all the risks and uncertainties that could cause our actual
results to differ from those indicated by the forward-looking statements. If any of these risks or uncertainties
materialize, or if any of the underlying assumptions prove incorrect, actual results may vary from those indicated by the
forward-looking statements, and such variances may be material. All subsequent written and verbal forward-looking
statements made by or attributable to us or to persons acting on our behalf are expressly qualified in their entirety by
reference to these risks and uncertainties. You should not place undue reliance on forward-looking statements. Each
forward-looking statement speaks only as of the date of the particular statement, and we undertake no obligation to update or
revise any forward-looking statements we may make, except as may be required by law.
Schedule A - Income Statement
Results of Operations (unaudited)
|
Three Months Ended
|
|
Twelve Months Ended
|
|
Dec 31, 2018
|
|
Sep 30, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
(in Thousands, Except per Unit Amounts
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Compression and related services
|
$ 60,582
|
|
$ 58,869
|
|
$ 53,359
|
|
$ 229,895
|
|
$ 205,774
|
Aftermarket services
|
21,928
|
|
19,869
|
|
10,854
|
|
70,907
|
|
40,287
|
Equipment sales
|
55,558
|
|
36,518
|
|
18,888
|
|
137,861
|
|
49,505
|
Total revenues
|
138,068
|
|
115,256
|
|
83,101
|
|
438,663
|
|
295,566
|
Cost of revenues (excluding depreciation and amortization
expense):
|
|
|
|
|
|
|
|
|
|
Cost of Compression and related services
|
34,165
|
|
31,074
|
|
30,763
|
|
127,128
|
|
116,956
|
Cost of aftermarket services
|
17,707
|
|
16,165
|
|
8,440
|
|
57,870
|
|
32,256
|
Cost of equipment sales
|
50,334
|
|
33,458
|
|
16,145
|
|
123,399
|
|
44,286
|
Total cost of revenues
|
102,206
|
|
80,697
|
|
55,348
|
|
308,397
|
|
193,498
|
Depreciation and amortization
|
18,004
|
|
17,681
|
|
17,280
|
|
70,500
|
|
69,140
|
Impairments and other charges
|
681
|
|
—
|
|
—
|
|
681
|
|
—
|
Insurance recoveries
|
—
|
|
—
|
|
—
|
|
—
|
|
(2,352)
|
Selling, general, and administrative expense
|
9,862
|
|
10,592
|
|
7,760
|
|
39,600
|
|
33,438
|
Goodwill Impairment
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Interest expense, net
|
13,482
|
|
13,847
|
|
11,232
|
|
52,585
|
|
43,135
|
Series A Preferred fair value adjustment
|
(2,375)
|
|
570
|
|
1,561
|
|
(838)
|
|
(3,402)
|
Other (income) expense, net
|
(647)
|
|
(78)
|
|
—
|
|
2,101
|
|
(216)
|
Income (loss) before income tax provision
|
(3,145)
|
|
(8,053)
|
|
(10,080)
|
|
(34,363)
|
|
(37,675)
|
Provision (benefit) for income taxes
|
557
|
|
(106)
|
|
593
|
|
2,615
|
|
2,784
|
Net income (loss)
|
$ (3,702)
|
|
$ (7,947)
|
|
$ (10,673)
|
|
$ (36,978)
|
|
$ (40,459)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per diluted common unit
|
$ (0.10)
|
|
$ (0.18)
|
|
$ (0.29)
|
|
$ (0.88)
|
|
$ (1.13)
|
Reconciliation of Non-GAAP Financial Measures
The Partnership includes in this release the non-GAAP financial measures Adjusted EBITDA, gross profit and gross
margin of our Compression and related services business excluding the impact of tax contingency, distributable cash flow,
distribution coverage ratio, and free cash flow. Adjusted EBITDA is used as a supplemental financial measure by the Partnership's
management to:
- assess the Partnership's ability to generate available cash sufficient to make distributions to the Partnership's
unitholders and general partner;
- evaluate the financial performance of its assets without regard to financing methods, capital structure or historical cost
basis;
- measure operating performance and return on capital as compared to those of our competitors; and
- determine the Partnership's ability to incur and service debt and fund capital expenditures.
The Partnership defines Adjusted EBITDA as earnings before interest, taxes, depreciation, and amortization, and before certain
non-cash charges consisting of impairments, bad debt expense attributable to bankruptcy of customer, non-cash costs of
compressors sold, equity compensation, fair value adjustments of our Series A Convertible Preferred Units, administrative
expenses under the Omnibus Agreement paid in equity using common units, severance expense, non-recurring adjustments, write-off
of unamortized financing costs, and software implementation expense.
Compression and related services gross profit and gross margin excluding the impact of tax contingency is used as a
supplemental financial measure by the Partnership's management, to assess normalized gross profit and margins for the Compression
and related services business, excluding any unusual or one-time items. The Partnership defines gross profit and gross
margin, excluding the impact of tax contingency, as gross profit and gross margin less the impact of non-income tax
contingency.
Distributable cash flow is used as a supplemental financial measure by the Partnership's management, as it provides important
information relating to the relationship between our financial operating performance and our cash distribution capability.
Additionally, the Partnership uses distributable cash flow in setting forward expectations and in communications with the board
of directors of our general partner. The Partnership defines distributable cash flow as Adjusted EBITDA less current income
tax expense, maintenance capital expenditures, interest expense, and severance expense, plus non-cash interest expense.
The Partnership believes that the distribution coverage ratio provides important information relating to the relationship
between the Partnership's financial operating performance and its cash distribution capability. The Partnership defines the
distribution coverage ratio as the ratio of distributable cash flow to the total quarterly distribution payable, which includes,
as applicable, distributions payable on all outstanding common units, the general partner interest and the general partner's
incentive distribution rights.
The Partnership defines free cash flow as net cash provided by operating activities less capital expenditures, net of sales
proceeds. Management primarily uses this metric to assess our ability to retire debt, evaluate our capacity to further invest and
grow, and measure our performance as compared to our peer group of companies.
These non-GAAP financial measures should not be considered an alternative to net income, operating income, cash flows from
operating activities or any other measure of financial performance presented in accordance with GAAP. These non-GAAP financial
measures may not be comparable to Adjusted EBITDA, gross margin, distributable cash flow, free cash flow or other similarly
titled measures of other entities, as other entities may not calculate these non-GAAP financial measures in the same manner as
CSI Compressco. Management compensates for the limitation of these non-GAAP financial measures as an analytical tool by reviewing
the comparable GAAP measures, understanding the differences between the measures and incorporating this knowledge into
management's decision-making process. Furthermore, these non-GAAP measures should not be viewed as indicative of the actual
amount of cash that CSI Compressco has available for distributions or that the Partnership plans to distribute for a given
period, nor should they be equated to available cash as defined in the Partnership's partnership agreement.
Schedule B - Reconciliation of Net Income/(Loss) to Adjusted EBITDA, Distributable Cash Flow and Distribution
Coverage Ratio (unaudited)
The following table reconciles net income (loss) to Adjusted EBITDA, distributable cash flow and distribution coverage
ratio for the three month periods ended December 31, 2018, September 30,
2018 and December 31, 2017, and the twelve-month periods ended December 31, 2018 and 2017:
|
Three Months Ended
|
|
Twelve Months Ended
|
|
Dec 31, 2018
|
|
Sep 30, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
(In Thousands)
|
|
|
|
|
Net loss
|
$ (3,702)
|
|
$ (7,947)
|
|
$ (10,673)
|
|
$ (36,978)
|
|
$ (40,459)
|
Interest expense, net
|
13,482
|
|
13,847
|
|
11,232
|
|
52,585
|
|
43,135
|
Provision for income taxes
|
557
|
|
(106)
|
|
593
|
|
2,615
|
|
2,784
|
Depreciation and amortization
|
18,004
|
|
17,681
|
|
17,280
|
|
70,500
|
|
69,140
|
Impairments and other charges
|
681
|
|
—
|
|
—
|
|
681
|
|
—
|
Non-cash cost of compressors sold
|
1,040
|
|
1,951
|
|
1,768
|
|
4,126
|
|
8,505
|
Expense for unamortized finance costs
|
—
|
|
—
|
|
—
|
|
3,539
|
|
—
|
Equity Compensation
|
380
|
|
367
|
|
(933)
|
|
639
|
|
1,219
|
Series A Preferred transaction costs
|
—
|
|
—
|
|
—
|
|
—
|
|
37
|
Series A Preferred fair value adjustments
|
(2,375)
|
|
570
|
|
1,561
|
|
(838)
|
|
(3,402)
|
Non-income tax contingency
|
2,110
|
|
—
|
|
—
|
|
2,110
|
|
—
|
Omnibus expense paid in equity
|
—
|
|
—
|
|
—
|
|
—
|
|
1,746
|
Severance
|
—
|
|
—
|
|
—
|
|
12
|
|
63
|
Acquisition costs
|
—
|
|
176
|
|
—
|
|
176
|
|
—
|
Software implementation
|
—
|
|
—
|
|
194
|
|
—
|
|
974
|
Adjusted EBITDA
|
30,177
|
|
26,539
|
|
21,022
|
|
99,167
|
|
83,742
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
Current income tax expense
|
458
|
|
343
|
|
311
|
|
2,793
|
|
2,027
|
Maintenance capital expenditures
|
4,613
|
|
5,194
|
|
6,936
|
|
19,735
|
|
21,055
|
Interest Expense, net
|
13,482
|
|
13,847
|
|
11,232
|
|
52,585
|
|
43,135
|
Severance
|
—
|
|
176
|
|
—
|
|
12
|
|
63
|
Plus:
|
|
|
|
|
|
|
|
|
|
Non-cash items included in interest expense
|
1,658
|
|
1,980
|
|
2,825
|
|
8,496
|
|
12,054
|
Distributable cash flow
|
13,282
|
|
8,959
|
|
5,368
|
|
32,538
|
|
29,516
|
|
|
|
|
|
|
|
|
|
|
Cash distribution attributable to period
|
476
|
|
8,383
|
|
7,389
|
|
24,489
|
|
27,582
|
|
|
|
|
|
|
|
|
|
|
Distribution coverage ratio
|
28x
|
|
1.07x
|
|
0.73x
|
|
1.33x
|
|
1.07x
|
Schedule C - Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow (unaudited)
The following table reconciles net cash provided by operating activities to free cash flow for the three month periods
ended December 31, 2018, September 30, 2018 and December 31, 2017, and the twelve-month periods ended December 31, 2018 and
2017:
Results of Operations (unaudited)
|
Three Months Ended
|
|
Twelve Months Ended
|
|
Dec 31, 2018
|
|
Sep 30, 2018
|
|
Dec 31, 2017
|
|
Dec 31, 2018
|
|
Dec 31, 2017
|
|
(In Thousands)
|
Cash from operations
|
23,605
|
|
10,789
|
|
14,496
|
|
30,121
|
|
39,068
|
Capital expenditures, net of sales proceeds
|
(23,325)
|
|
(30,902)
|
|
(11,413)
|
|
(103,489)
|
|
(25,126)
|
Free cash flow
|
(1,720)
|
|
(20,113)
|
|
3,083
|
|
(73,368)
|
|
13,942
|
Schedule D - Reconciliation of Compression and Related Services Gross Profit and Gross Margin excluding the
impact of tax contingency (unaudited)
The following table reconciles Compression and related services gross profit and gross margin to Compression and
related services gross profit and gross margin excluding the impact of tax contingency for the three month periods ended
December 31, 2018 and September 30, 2018.
|
Three Months Ended
|
|
Dec 31, 2018
|
|
Sep 30, 2018
|
|
|
|
|
|
|
Revenue of Compression and related services
|
$ 60,582
|
|
|
$ 58,869
|
|
Cost of Compression and related services, excluding depreciation
|
34,165
|
|
|
31,074
|
|
Gross Profit of Compression and related services
|
26,417
|
|
|
27,795
|
|
Gross Margin
|
43.6
|
%
|
|
47.2
|
%
|
Non-income tax contingency
|
2,110
|
|
|
-
|
|
Gross Profit excluding the impact of tax contingency
|
28,527
|
|
|
27,795
|
|
Gross Margin excluding the impact of tax contingency
|
47.1
|
%
|
|
47.2
|
%
|
Schedule E - Reconciliation of Projected Net Income/(Loss) to Adjusted EBITDA and Distribution Coverage Ratio
(unaudited)
The following table reconciles a range of projected 2019 net loss to projected 2019 Adjusted EBITDA and projected 2019
Distribution Coverage Ratio.
|
2019 Guidance
|
|
Low ($125M EBITDA)
|
|
High ($140M EBITDA)
|
|
|
|
|
Net income (loss)
|
$
(6,900)
|
|
$
3,000
|
Interest expense, net
|
52,500
|
|
52,500
|
Provision for income taxes
|
3,000
|
|
4,000
|
Depreciation and amortization
|
72,000
|
|
76,000
|
Non-cash cost of compressors sold
|
2,500
|
|
2,200
|
Equity Compensation
|
1,900
|
|
2,300
|
Adjusted EBITDA
|
125,000
|
|
140,000
|
|
|
|
|
Less:
|
|
|
|
Current income tax expense
|
$
3,000
|
|
$
4,000
|
Maintenance capital expenditures
|
18,000
|
|
20,000
|
Interest Expense, net
|
52,500
|
|
52,500
|
Non-cash items included in interest expense
|
4,000
|
|
5,000
|
Distributable cash flow
|
55,500
|
|
68,500
|
|
|
|
|
Cash distribution attributable to period
|
1,800
|
|
2,000
|
|
|
|
|
Distribution coverage ratio
|
30.83x
|
|
34.25x
|
Schedule E assumes common units distributions in 2019 will continue at the current amount of $0.04 per common unit on an annualized basis.
View original content to download multimedia:http://www.prnewswire.com/news-releases/csi-compressco-lp-announces-fourth-quarter-and-full-year-2018-results-and-provides-update-to-2019-total-year-financial-guidance-300802918.html
SOURCE CSI Compressco LP