Condensed Financial Statements [Text Block] | 13. Condensed Consolidating Financial Information The following financial information reflects consolidating financial information of the Partnership and its wholly owned guarantor subsidiaries and non-guarantor subsidiaries for the periods indicated. The information is presented in accordance with the requirements of Rule 3-10 under the SEC’s Regulation S-X. The financial information may not necessarily be indicative of financial position, results of operations or cash flows had the guarantor subsidiaries or non-guarantor subsidiaries operated as independent entities. The Partnership has not presented separate financial and narrative information for each of the guarantor subsidiaries or non-guarantor subsidiaries because it believes such financial and narrative information would not provide any additional information that would be material in evaluating the sufficiency of the guarantor subsidiaries and non-guarantor subsidiaries. The Partnership anticipates issuing debt securities that will be fully and unconditionally guaranteed by the guarantor subsidiaries. These debt securities will be jointly and severally guaranteed by the guarantor subsidiaries. There are no restrictions on the Partnership’s ability to obtain cash dividends or other distributions of funds from the guarantor subsidiaries. Non- Parent Guarantors Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 70 $ 21,762 $ 3,845 $ - $ 25,677 Trade accounts receivable, net - 47,768 9,401 (699 ) 56,470 Receivables from affiliates - 4,529 - (4,464 ) 65 Deferred tax assets - 2 34 - 36 Prepaid expenses and other - 2,678 403 (38 ) 3,043 Total current assets 70 76,739 13,683 (5,201 ) 85,291 Property and equipment: Property and equipment, at cost - 21,763 2,752 - 24,515 Less: Accumulated depreciation - 4,385 286 - 4,671 Total property and equipment, net - 17,378 2,466 - 19,844 Intangible assets, net - 26,704 6,575 - 33,279 Goodwill - 53,913 11,410 - 65,323 Investment in subsidiaries 45,319 9,771 - (55,090 ) - Notes receivable - affiliates - 14,522 - (14,522 ) - Debt issuance costs, net 1,910 - - - 1,910 Other assets - 56 10 - 66 Total assets $ 47,299 $ 199,083 $ 34,144 $ (74,813 ) $ 205,713 LIABILITIES AND OWNERS' EQUITY Current liabilities: Accounts payable $ - $ 907 $ 2,265 $ - $ 3,172 Accounts payable - affiliates 353 - 4,098 (4,451 ) - Accrued payroll and other 1 16,119 1,389 (712 ) 16,797 Income taxes payable - 417 - (38 ) 379 Total current liabilities 354 17,443 7,752 (5,201 ) 20,348 Long-term debt - 135,400 5,500 - 140,900 Notes payable - affiliates - - 13,635 (13,635 ) - Deferred tax liabilities - - 386 - 386 Asset retirement obligations - 78 - - 78 Total liabilities 354 152,921 27,273 (18,836 ) 161,712 Commitments and contingencies Owners' equity: Total partners' capital 37,312 36,529 6,871 (46,344 ) 34,368 Non-controlling interests 9,633 9,633 - (9,633 ) 9,633 Total owners' equity 46,945 46,162 6,871 (55,977 ) 44,001 Total liabilities and owners' equity $ 47,299 $ 199,083 $ 34,144 $ (74,813 ) $ 205,713 Non- Parent Guarantors Guarantors Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 982 $ 16,598 $ 3,177 $ - $ 20,757 Trade accounts receivable, net - 49,569 4,514 (8 ) 54,075 Receivables from affiliates 22 8,809 - (8,831 ) - Deferred tax assets - 15 53 - 68 Prepaid expenses and other - 2,339 101 - 2,440 Total current assets 1,004 77,330 7,845 (8,839 ) 77,340 Property and equipment: Property and equipment, at cost - 27,769 109 - 27,878 Less: Accumulated depreciation - 3,485 53 - 3,538 Total property and equipment, net - 24,284 56 - 24,340 Intangible assets, net - 28,414 1,831 - 30,245 Goodwill - 53,915 1,630 - 55,545 Investment in subsidiaries 98,965 - - (98,965 ) - Notes receivable - affiliates - 3,903 - (3,903 ) - Debt issuance costs, net 2,318 - - - 2,318 Other assets - 35 19 - 54 Total assets $ 102,287 $ 187,881 $ 11,381 $ (111,707 ) $ 189,842 LIABILITIES AND OWNERS' EQUITY Current liabilities: Accounts payable $ 34 $ 2,161 $ 266 $ - $ 2,461 Accounts payable - affiliates - 586 8,839 (8,839 ) 586 Accrued payroll and other 6 7,605 139 - 7,750 Income taxes payable - 507 39 - 546 Total current liabilities 40 10,859 9,283 (8,839 ) 11,343 Long-term debt - 77,600 - - 77,600 Notes payable - affiliates - - 3,479 (3,479 ) - Deferred tax liabilities - - 438 - 438 Asset retirement obligations - 33 - - 33 Total liabilities 40 88,492 13,200 (12,318 ) 89,414 Commitments and contingencies Owners' equity: Total partners' capital 75,764 98,380 (1,819 ) (98,470 ) 73,855 Non-controlling interests 26,483 1,009 - (919 ) 26,573 Total owners' equity 102,247 99,389 (1,819 ) (99,389 ) 100,428 Total liabilities and owners' equity $ 102,287 $ 187,881 $ 11,381 $ (111,707 ) $ 189,842 Non- Parent Guarantors Guarantors Eliminations Consolidated Revenues $ - $ 84,609 $ 16,352 $ (4,553 ) $ 96,408 Costs of services - 74,544 14,316 (4,553 ) 84,307 Gross margin - 10,065 2,036 - 12,101 Operating costs and expense: General and administrative 179 4,454 1,391 - 6,024 Depreciation, amortization and accretion - 1,282 199 - 1,481 Impairments - 5,567 - - 5,567 Operating income (loss) (179 ) (1,238 ) 446 - (971 ) Other income (expense): Equity earnings (loss) in subsidiaries (1,277 ) 342 - 935 - Interest expense, net (214 ) (1,200 ) (209 ) - (1,623 ) Other, net - 1,038 5 - 1,043 Net income (loss) before income tax expense (1,670 ) (1,058 ) 242 935 (1,551 ) Income tax expense 50 39 - 89 Net income (loss) before income tax expense (1,670 ) (1,108 ) 203 935 (1,640 ) Net income attributable to non-controlling interests - 169 - - 169 Net income (loss) attributable to partners $ (1,670 ) $ (1,277 ) $ 203 $ 935 $ (1,809 ) Non- Parent Guarantors Guarantors Eliminations Consolidated Revenues $ - $ 101,090 $ 9,926 $ - $ 111,016 Costs of services - 88,644 9,091 - 97,735 Gross margin - 12,446 835 - 13,281 Operating costs and expense: General and administrative - 4,894 543 - 5,437 Depreciation, amortization and accretion - 1,530 52 - 1,582 Operating income - 6,022 240 - 6,262 Other income (expense): Equity earnings (loss) in subsidiaries 4,757 - - (4,757 ) - Interest expense, net 262 (1,026 ) (31 ) - (795 ) Other, net - 40 3 - 43 Net income before income tax expense 5,019 5,036 212 (4,757 ) 5,510 Income tax expense 349 64 - 413 Net income 5,019 4,687 148 (4,757 ) 5,097 Net income (loss) attributable to non-controlling interests 1,548 (70 ) - 64 1,542 Net income attributable to partners $ 3,471 $ 4,757 $ 148 $ (4,821 ) $ 3,555 Non- Parent Guarantors Guarantors Eliminations Consolidated Revenues $ - $ 251,876 $ 37,841 $ (8,290 ) $ 281,427 Costs of services - 222,326 $ 33,978 (8,290 ) 248,014 Gross margin - 29,550 3,863 - 33,413 Operating costs and expense: General and administrative 634 13,867 2,852 - 17,353 Depreciation, amortization and accretion - 3,718 395 - 4,113 Impairments - 5,567 - - 5,567 Operating income (loss) (634 ) 6,398 616 - 6,380 Other income (expense): Equity earnings in subsidiaries 4,463 317 - (4,780 ) - Interest expense, net (688 ) (2,946 ) (436 ) - (4,070 ) Other, net - 1,091 15 - 1,106 Net income before income tax expense 3,141 4,860 195 (4,780 ) 3,416 Income tax expense - 308 63 - 371 Net income 3,141 4,552 132 (4,780 ) 3,045 Net income attributable to non-controlling interests 143 89 - 27 259 Net income attributable to partners $ 2,998 $ 4,463 $ 132 $ (4,807 ) $ 2,786 Non- Parent Guarantors Guarantors Eliminations Consolidated Revenues $ - $ 279,124 $ 23,734 $ (597 ) $ 302,261 Costs of services - 244,203 $ 21,651 (597 ) 265,257 Gross margin - 34,921 2,083 - 37,004 Operating costs and expense: General and administrative - 13,959 1,399 - 15,358 Depreciation, amortization and accretion - 4,562 157 - 4,719 Operating income - 16,400 527 - 16,927 Other income (expense): Equity earnings in subsidiaries 14,311 - - (14,311 ) - Interest expense, net (700 ) (1,561 ) (91 ) - (2,352 ) Offering costs (446 ) - - - (446 ) Other, net - 65 3 - 68 Net income before income tax expense 13,165 14,904 439 (14,311 ) 14,197 Income tax expense - 536 118 - 654 Net income 13,165 14,368 321 (14,311 ) 13,543 Net income attributable to non-controlling interests 3,356 57 - 151 3,564 Net income attributable to partners $ 9,809 $ 14,311 $ 321 $ (14,462 ) $ 9,979 Non- Parent Guarantors Guarantors Eliminations Consolidated Net income (loss) $ (1,670 ) $ (1,108 ) $ 203 $ 935 $ (1,640 ) Other comprehensive loss- Foreign currency translation - - (447 ) (207 ) (654 ) - Comprehensive income (loss) $ (1,670 ) $ (1,108 ) $ (244 ) $ 728 $ (2,294 ) Comprehensive income attributable to non-controlling interests - 169 - - 169 Comprehensive income (loss) attributable to partners $ (1,670 ) $ (1,277 ) $ (244 ) $ 728 $ (2,463 ) Non- Parent Guarantors Guarantors Eliminations Consolidated Net income $ 5,019 $ 4,687 $ 148 $ (4,757 ) $ 5,097 Other comprehensive loss- Foreign currency translation - - (318 ) (179 ) (497 ) - Comprehensive income (loss) $ 5,019 $ 4,687 $ (170 ) $ (4,936 ) $ 4,600 Comprehensive income (loss) attributable to non-controlling interests 1,548 (70 ) - (184 ) 1,294 Comprehensive income (loss) attributable to partners $ 3,471 $ 4,757 $ (170 ) $ (4,752 ) $ 3,306 Non- Parent Guarantors Guarantors Eliminations Consolidated Net income $ 3,141 $ 4,552 $ 132 $ (4,780 ) $ 3,045 Other comprehensive loss- - Foreign currency translation - - (938 ) (464 ) (1,402 ) - Comprehensive income (loss) $ 3,141 $ 4,552 $ (806 ) $ (5,244 ) $ 1,643 Comprehensive income attributable to non-controlling interests 143 89 - (430 ) (198 ) Comprehensive income (loss) attributable to partners $ 2,998 $ 4,463 $ (806 ) $ (4,814 ) $ 1,841 Non- Parent Guarantors Guarantors Eliminations Consolidated Net income $ 13,165 $ 14,368 $ 321 $ (14,311 ) $ 13,543 Other comprehensive loss- Foreign currency translation - - (349 ) (192 ) (541 ) - Comprehensive income (loss) $ 13,165 $ 14,368 $ (28 ) $ (14,503 ) $ 13,002 Comprehensive income attributable to non-controlling interests 3,356 57 - 33 3,446 Comprehensive income (loss) attributable to partners $ 9,809 $ 14,311 $ (28 ) $ (14,536 ) $ 9,556 Non- Parent Guarantors Guarantors Eliminations Consolidated Operating activities: Net income $ 3,141 $ 4,552 $ 132 $ (4,780 ) $ 3,045 Adjustments to reconcile net income to cash provided by (used in) operating activities: Depreciation, amortization and accretion - 3,909 584 - 4,493 Impairments - 5,567 - - 5,567 Gain on asset disposals - (1,000 ) (1 ) - (1,001 ) Interest expense from debt issuance cost amortization 408 - - - 408 Amortization of equity-based compensation 828 - - - 828 Equity earnings in investee company - (81 ) - - (81 ) Distributions from investee company - 50 - - 50 Equity earnings in subsidiaries (4,463 ) (317 ) - 4,780 - Deferred tax (benefit) expense, net - 13 (71 ) - (58 ) Non-cash allocated expenses 183 - - - 183 Changes in assets and liabilities: - Trade accounts receivable - 2,427 (1,658 ) - 769 Receivables from affiliates 22 (22 ) - - - Prepaid expenses and other - (292 ) (186 ) - (478 ) Accounts payable and accrued payroll and other 313 11,387 (3,065 ) - 8,635 Income taxes payable - (128 ) (39 ) - (167 ) Net cash provided by (used in) operating activities 432 26,065 (4,304 ) - 22,193 Investing activities: Proceeds from asset disposals - 1,002 - - 1,002 Acquisition of 49.9% interest in the TIR Entities - (52,588 ) - - (52,588 ) Acquisition of 51% of Brown Integrity, LLC - (10,436 ) - - (10,436 ) Purchase of property and equipment - (1,570 ) (81 ) - (1,651 ) Net cash used in investing activities - (63,592 ) (81 ) - (63,673 ) Financing activities: Advances on long-term debt - 63,300 5,500 - 68,800 Repayment of long-term debt - (5,500 ) - - (5,500 ) Distributions from subsidiaries 13,079 (13,079 ) - - - Distributions to limited partners (14,423 ) - - - (14,423 ) Distributions to non-controlling members of the TIR Entities - (1,567 ) - - (1,567 ) Net cash provided by (used in) financing activities (1,344 ) 43,154 5,500 - 47,310 Effects of exchange rates on cash - (463 ) (447 ) - (910 ) Net increase (decrease) in cash and cash equivalents (912 ) 5,164 668 - 4,920 Cash and cash equivalents, beginning of period 982 16,598 3,177 - 20,757 Cash and cash equivalents, end of period $ 70 $ 21,762 $ 3,845 $ - $ 25,677 Non- Parent Guarantors Guarantors Eliminations Consolidated Operating activities: Net income $ 13,165 $ 14,368 $ 321 $ (14,311 ) $ 13,543 Adjustments to reconcile net income to cash provided by operating activities: Depreciation, amortization and accretion - 4,689 158 - 4,847 Loss on asset disposal - 3 - - 3 Interest expense from debt issuance cost amortization 565 - - - 565 Amortization of equity-based compensation 594 - - - 594 Equity earnings in investee company - (16 ) - - (16 ) Equity earnings in subsidiaries (14,311 ) - - 14,311 - Deferred tax (benefit) expense, net - (3 ) 26 - 23 Changes in assets and liabilities: Trade accounts receivable - (1,379 ) (160 ) - (1,539 ) Receivables from affiliates (38 ) (235 ) 273 - - Prepaid expenses and other 319 (1,220 ) (284 ) - (1,185 ) Accounts payable and accrued payroll and other (18 ) 7,813 1,059 - 8,854 Income taxes payable - (14,406 ) (1,111 ) - (15,517 ) Net cash provided by operating activities 276 9,614 282 - 10,172 Investing activities: Purchase of property and equipment - (448 ) (23 ) - (471 ) Net cash used in investing activities - (448 ) (23 ) - (471 ) Financing activities: Proceeds from initial public offering 80,213 - - - 80,213 Distribution of initial public offering proceeds to Cypress Energy Holdings, LLC (80,213 ) - - - (80,213 ) Payment of deferred offering costs (314 ) - - - (314 ) Advances on long-term debt - 5,000 - - 5,000 Repayment of long-term debt - (5,000 ) - - (5,000 ) Payments on behalf of affiliates (279 ) - - - (279 ) Net advances from members 314 - - - 314 Distributions from subsidiaries 9,411 (9,411 ) - - - Distributions to limited partners (8,258 ) - - - (8,258 ) Distributions to non-controlling members of the TIR Entities - (2,797 ) - - (2,797 ) Net cash provided by (used in) financing activities 874 (12,208 ) - - (11,334 ) Effects of exchange rates on cash - (192 ) (171 ) - (363 ) Net increase (decrease) in cash and cash equivalents 1,150 (3,234 ) 88 - (1,996 ) Cash and cash equivalents, beginning of period - 24,606 2,084 - 26,690 Cash and cash equivalents, end of period $ 1,150 $ 21,372 $ 2,172 $ - $ 24,694 Non-cash items: Accounts payable excluded from capital expenditures $ - $ 10 $ - $ - $ 10 |