Supplemental Guarantor Financial Information | NOTE I — SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION The $350 million in aggregate principal amount of 7.25% Senior Notes (the "7.25% Senior Notes") are fully and unconditionally guaranteed, subject to certain customary release provisions, on a joint and several senior unsecured basis, by the following domestic restricted subsidiaries (each a "Guarantor Subsidiary" and collectively the "Guarantor Subsidiaries"): Compressor Systems, Inc. CSI Compressco Field Services International LLC CSI Compressco Holdings LLC CSI Compressco International LLC CSI Compressco Leasing LLC CSI Compressco Operating LLC CSI Compressco Sub, Inc. CSI Compression Holdings, LLC Pump Systems International, Inc. Rotary Compressor Systems, Inc. As a result of these guarantees, we are presenting the following condensed consolidating financial information pursuant to Rule 3-10 of Regulation S-X. These schedules are presented using the equity method of accounting for all periods presented. Under this method, investments in subsidiaries are recorded at cost and adjusted for our share in the subsidiaries’ cumulative results of operations, capital contributions and distributions and other changes in equity. Elimination entries relate primarily to the elimination of investments in subsidiaries and associated intercompany balances and transactions. The Other Subsidiaries column includes financial information for those subsidiaries that do not guarantee the 7.25% Senior Notes. Financial information of the Issuers includes CSI Compressco Finance Inc., which had no assets or operations for any of the periods presented. Condensed Consolidating Balance Sheet June 30, 2015 (In Thousands) Issuers Guarantor Other Eliminations Consolidation ASSETS Current assets $ 254 $ 180,639 $ 27,596 $ — $ 208,489 Property, plant, and equipment, net — 681,936 23,635 — 705,571 Investments in subsidiaries 544,784 16,510 — (561,294 ) — Intangible and other assets, net 9,014 298,568 1,757 — 309,339 Intercompany receivables 321,968 — — (321,968 ) — Total non-current assets 875,766 997,014 25,392 (883,262 ) 1,014,910 Total assets $ 876,020 $ 1,177,653 $ 52,988 $ (883,262 ) $ 1,223,399 LIABILITIES AND PARTNERS' CAPITAL Current liabilities $ 11,699 $ 100,690 $ 5,031 $ — $ 117,420 Amounts payable to affiliates 45 2,954 4,352 — 7,351 Long-term debt 345,212 233,000 — — 578,212 Intercompany payables — 295,800 26,168 (321,968 ) — Other long-term liabilities — 425 927 — 1,352 Total liabilities 356,956 632,869 36,478 (321,968 ) 704,335 Total partners' capital 519,064 544,784 16,510 (561,294 ) 519,064 Total liabilities and partners' capital $ 876,020 $ 1,177,653 $ 52,988 $ (883,262 ) $ 1,223,399 Condensed Consolidating Balance Sheet December 31, 2014 (In Thousands) Issuers Guarantor Other Eliminations Consolidation ASSETS Current assets $ 28 $ 197,485 $ 34,277 $ — $ 231,790 Property, plant, and equipment, net — 669,145 16,851 — 685,996 Investments in subsidiaries 562,290 17,303 — (579,593 ) — Intangible and other assets, net 9,650 303,252 1,773 — 314,675 Intercompany receivables 335,151 — — (335,151 ) — Total non-current assets 907,091 989,700 18,624 (914,744 ) 1,000,671 Total assets $ 907,119 $ 1,187,185 $ 52,901 $ (914,744 ) $ 1,232,461 LIABILITIES AND PARTNERS' CAPITAL Current liabilities $ 11,634 $ 116,577 $ 5,677 $ — $ 133,888 Amounts payable to affiliates 44 987 5,449 — 6,480 Long-term debt 344,961 195,000 — — 539,961 Intercompany payables — 311,389 23,762 (335,151 ) — Other long-term liabilities 199 942 710 — 1,851 Total liabilities 356,838 624,895 35,598 (335,151 ) 682,180 Total partners' capital 550,281 562,290 17,303 (579,593 ) 550,281 Total liabilities and partners' capital $ 907,119 $ 1,187,185 $ 52,901 $ (914,744 ) $ 1,232,461 Condensed Consolidating Statement of Operations and Comprehensive Income Three Months Ended June 30, 2015 (In Thousands) Issuers Guarantor Other Eliminations Consolidation Revenues $ — $ 117,667 $ 11,729 $ (2,931 ) $ 126,465 Cost of revenues (excluding depreciation and amortization expense) — 78,678 8,938 (2,931 ) 84,685 Selling, general and administrative expense 877 9,212 465 — 10,554 Depreciation and amortization — 19,841 788 — 20,629 Interest expense, net 6,472 1,489 — — 7,961 Other expense, net 318 442 410 — 1,170 Equity in net income of subsidiaries (8,830 ) (821 ) — 9,651 — Income before income tax provision 1,163 8,826 1,128 (9,651 ) 1,466 Provision (benefit) for income taxes — (4 ) 307 — 303 Net income 1,163 8,830 821 (9,651 ) 1,163 Other comprehensive income (loss) (1,853 ) (1,853 ) (1,853 ) 3,706 (1,853 ) Comprehensive income (loss) $ (690 ) $ 6,977 $ (1,032 ) $ (5,945 ) $ (690 ) Condensed Consolidating Statement of Operations and Comprehensive Income Three Months Ended June 30, 2014 (In Thousands) Issuers Guarantor Other Eliminations Consolidation Revenues $ — $ 23,671 $ 11,096 $ (2,659 ) $ 32,108 Cost of revenues (excluding depreciation and amortization expense) — 10,670 9,282 (2,659 ) 17,293 Selling, general and administrative expense 235 4,012 761 — 5,008 Depreciation and amortization — 3,448 303 — 3,751 Interest expense, net — 148 (3 ) — 145 Other expense, net — 422 76 — 498 Equity in net income of subsidiaries (5,114 ) (1,037 ) — 6,151 — Income before income tax provision 4,879 6,008 677 (6,151 ) 5,413 Provision (benefit) for income taxes — 894 (360 ) — 534 Net income 4,879 5,114 1,037 (6,151 ) 4,879 Other comprehensive income (loss) 77 77 77 (154 ) 77 Comprehensive income $ 4,956 $ 5,191 $ 1,114 $ (6,305 ) $ 4,956 Condensed Consolidating Statement of Operations and Comprehensive Income Six Months Ended June 30, 2015 (In Thousands) Issuers Guarantor Other Eliminations Consolidation Revenues $ — $ 220,688 $ 22,397 $ (13,731 ) $ 229,354 Cost of revenues (excluding depreciation and amortization expense) — 141,592 16,931 (13,731 ) 144,792 Selling, general and administrative expense 1,354 19,454 995 — 21,803 Depreciation and amortization — 38,461 2,156 — 40,617 Interest expense, net 12,941 2,926 — — 15,867 Other expense, net 619 861 929 — 2,409 Equity in net income of subsidiaries (17,885 ) (885 ) — 18,770 — Income before income tax provision 2,971 18,279 1,386 (18,770 ) 3,866 Provision for income taxes — 394 501 — 895 Net income 2,971 17,885 885 (18,770 ) 2,971 Other comprehensive income (loss) (1,677 ) (1,677 ) (1,677 ) 3,354 (1,677 ) Comprehensive income (loss) $ 1,294 $ 16,208 $ (792 ) $ (15,416 ) $ 1,294 Condensed Consolidating Statement of Operations and Comprehensive Income Six Months Ended June 30, 2014 (In Thousands) Issuers Guarantor Other Eliminations Consolidation Revenues $ — $ 46,882 $ 20,306 $ (5,270 ) $ 61,918 Cost of revenues (excluding depreciation and amortization expense) — 21,604 17,042 (5,270 ) 33,376 Selling, general and administrative expense 437 6,948 1,717 — 9,102 Depreciation and amortization — 6,839 594 — 7,433 Interest expense, net — 332 (28 ) — 304 Other expense, net — 125 912 — 1,037 Equity in net income of subsidiaries (9,935 ) (353 ) — 10,288 — Income before income tax provision 9,498 11,387 69 (10,288 ) 10,666 Provision (benefit) for income taxes — 1,452 (284 ) — 1,168 Net income 9,498 9,935 353 (10,288 ) 9,498 Other comprehensive income (loss) (2,891 ) (2,891 ) (2,891 ) 5,782 (2,891 ) Comprehensive income (loss) $ 6,607 $ 7,044 $ (2,538 ) $ (4,506 ) $ 6,607 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2015 (In Thousands) Issuers Guarantor Other Eliminations Consolidation Net cash provided by (used in) operating activities $ — $ 42,771 $ 9,431 $ — $ 52,202 Investing activities: Purchases of property, plant, and equipment, net — (46,638 ) (10,454 ) — (57,092 ) Intercompany investment activity 33,715 — (33,715 ) — Advances and other investing activities (64 ) — (64 ) Net cash provided by (used in) investing activities 33,715 (46,702 ) (10,454 ) (33,715 ) (57,156 ) Financing activities: Proceeds from long-term debt — 38,153 — — 38,153 Distributions (33,715 ) — — — (33,715 ) Intercompany contribution (distribution) — (33,715 ) — 33,715 — Net cash provided by (used in) financing activities (33,715 ) 4,438 — 33,715 4,438 Effect of exchange rate changes on cash — — (271 ) — (271 ) Increase (decrease) in cash and cash equivalents — 507 (1,294 ) — (787 ) Cash and cash equivalents at beginning of period — 23,343 10,723 — 34,066 Cash and cash equivalents at end of period $ — $ 23,850 $ 9,429 $ — $ 33,279 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2014 (In Thousands) Issuers Guarantor Other Eliminations Consolidation Net cash provided by (used in) operating activities $ — $ 18,484 $ 2,472 $ — $ 20,956 Investing activities: Purchases of property, plant, and equipment, net — (9,708 ) (1,174 ) — (10,882 ) Intercompany investment activity 14,258 — (14,258 ) — Advances and other investing activities — (1,405 ) — — (1,405 ) Net cash provided by (used in) investing activities 14,258 (11,113 ) (1,174 ) (14,258 ) (12,287 ) Financing activities: Proceeds from long-term debt — 7,348 — — 7,348 Distributions (14,258 ) — — — (14,258 ) Intercompany contribution (distribution) — (14,258 ) — 14,258 — Net cash provided by (used in) financing activities (14,258 ) (6,910 ) — 14,258 (6,910 ) Effect of exchange rate changes on cash — — (396 ) — (396 ) Increase (decrease) in cash and cash equivalents — 461 902 — 1,363 Cash and cash equivalents at beginning of period — 4,339 5,138 — 9,477 Cash and cash equivalents at end of period $ — $ 4,800 $ 6,040 $ — $ 10,840 |