CSI Compressco LP Announces Third Quarter 2020 Results

THE WOODLANDS, Texas, Nov. 2, 2020 /PRNewswire/ -- CSI Compressco LP ("CSI Compressco" or the "Partnership") (NASDAQ: CCLP) today announced third quarter 2020 results.

Net loss for the third quarter ended September 30, 2020 was $12.6 million, inclusive of $0.8 million of non-recurring charges. This compares to a net loss of $24.6 million, in the second quarter of 2020, which included $15.8 million of non-recurring charges. Revenues for the quarter ended September 30, 2020 were $79 million, a decrease of 18% from the second quarter of 2020 driven by lower equipment sales following the closure of our fabrication operations. Adjusted EBITDA in the third quarter was $27.8 million (35.1% of revenue) compared to $27.0 million (28.1% of revenue) in the second quarter of 2020. Adjusted EBITDA in the third quarter included the benefit of $5.0 million from the sale of used equipment.

Third Quarter 2020

Brady Murphy, President of CSI Compressco commented, "Despite the industry macro environment with another 36% sequential decline in drilling rigs in the U.S., our business continues to perform very well. Excluding New Equipment Sales, which we are exiting, revenue decreased 1% to $72.3 million in the third quarter of 2020. Adjusted EBITDA improved by $722,000 and Adjusted EBITDA margins improved by 700 basis points. Contributing to our improved Adjusted EBITDA margins was the sale of some lower horsepower used unit sales as we continue to rationalize the fleet and upgrade to larger horsepower, and from continued efforts on cost reductions and streamlining our operations."

"As part of our exit of the New Equipment Sales business, our Midland, Texas fabrication facility and real estate was sold in early July for $17 million in gross cash proceeds. We also completed or expect to complete during the third and fourth quarters of this year the sale of used compressors in three separate transactions for a total of $13 million. We expect these sales of non-strategic and under-utilized assets may generate, in aggregate, incremental liquidity totaling approximately $30 million, $21 million of which was generated in the third quarter."

"As a key part of our strategy going forward, I am very pleased to announce the introduction of our new Helix(TM )digitally enhanced compression telemetry system. The Helix digitally enhanced compression system communicates at significantly higher fidelity rates, streaming data 1,440 times faster than our current telemetry solution. Our new telemetry system will leapfrog existing compression industry systems and allow the use of big data to improve performance, reliability and predictive maintenance. As part of our Helix digitally enhanced compression development, we are pleased to be the only oilfield services company to partner with Houston's Rice University D2K program, a partnership specifically designed to analyze big data and develop machine learning models that enhance our current predictive maintenance programs. Currently we have completed 25% of the hardware upgrade roll outs and expect to be fully deployed by the end of 2021."

Compression Services revenue declined 5% sequentially while gross margins decreased 200 basis points to 52.9% in third quarter due to the full impact from pricing discounts and lower utilization. Utilization decreased from 82.1% at the end of June 2020 to 80.3% at the end of September 2020. We believe our strategy to invest in higher horsepower equipment will allow us to maintain utilization rates above the low point of the last downturn, which was 75.2% in the third quarter of 2016. Equipment on standby improved significantly from a peak of 226,000 horsepower in May of this year (approximately 20% of our fleet), to 78,000 horsepower at the end of September 2020 (approximately 8% of our fleet) as our customers started bringing production and units back online. We believe that production enhancement strategies on existing wells are becoming a greater priority for producers as the natural gas pricing outlook improves and producers focus on maximizing return on assets and free cash flow amidst the back drop of capital discipline. Compression is a low operating cost solution which allows producers to increase liquids and gas production when integrated with their artificial lift strategies. With regards to pricing, being a strategic compression service provider to our top three customers allowed us to stabilize pricing discounts to high single digits.

Aftermarket Services revenue declined 12% sequentially while gross margins improved 20 basis points to 14.8%. Aftermarket Services is expected to gain momentum in 2021 as deferred maintenance from 2020 is caught up. We are pleased to announce that we have secured Master Service Agreement with one large midstream provider for the provision of parts and services, representing immediate revenue generating opportunities that expand into 2021 and beyond. Equipment sales revenue decreased from $24.3 million in the second quarter to $11.9 million in the third quarter as we monetized some of the last new equipment orders out of backlog, as we exit the fabrication business. Our final shipments will be in the fourth quarter of this year. We sold $5.0 million of used equipment in the third quarter as we continue to monetize smaller under-utilized units.

Cash flow from operations was a net use of cash of $4.5 million in the third quarter, compared to positive cash generated of $4.8 million in the second quarter. Distributable cash flow in the third quarter was $10.5 million, up 25% from the second quarter of 2020, resulting in a distribution coverage ratio of 21.9x.

This press release includes the following financial measures that are not presented in accordance with generally accepted accounting principles in the United States ("U.S. GAAP"): Adjusted EBITDA, Adjusted EBITDA Margin, distributable cash flow, distribution coverage ratio, free cash flow, and net leverage ratio. Please see Schedules B-E for reconciliations of these non-GAAP financial measures to the most directly comparable U.S. GAAP measures.

Unaudited results of operations for the quarter ended September 30, 2020 compared to the prior quarter and the corresponding prior year quarter are presented in the table below.




                                                                                 
     
     Three Months Ended



                                                      Sep 30, 2020                     Jun 30, 2020                                Sep 30, 2019                    Q3-2020 v Q2- Q3-2020 v Q3-
                                                                                                                                                                            2020           2019



                                                                                                  
         (In Thousands, except percentage changes)



            Net loss                                              $
       (12,607)                                                                  $
         (24,578)                               $
         (3,613)       49    (249)
                                                                                                                                                                                                                      %       %



            Adjusted EBITDA                                         $
       27,769                                                                     $
         27,047                                 $
         33,996 3
          %    (18)
                                                                                                                                                                                                                              %



            Distributable cash flow                                 $
       10,512                                                                      $
         8,405                                 $
         15,803        25     (33)
                                                                                                                                                                                                                      %       %



            Net cash provided by (used in) operating               $
       (4,451)                                                                     $
         4,823                                 $
         27,119     (192)   (116)
                                                                                                                                                                                                                      %       %
    activities



            Free cash flow                                          $
       14,099                                                                      $
         3,698                                  $
         6,252       281      126
                                                                                                                                                                                                                      %       %

As of September 30, 2020, service compressor fleet horsepower was 1,172,307 and fleet horsepower in service was 941,747(we define the overall service fleet utilization rate as the service compressor fleet horsepower in service divided by the total compressor fleet horsepower). Idle horsepower equipment under repair is not considered utilized, but we do count units on standby as utilized when the client is being billed a standby service rate.

Balance Sheet

Cash on hand at the end of the third quarter was $16.7 million. No amounts were drawn nor outstanding on the Partnership's asset-based loan at the end of the third quarter. Our debt maturity schedule reflects $81 million of unsecured bonds due in August, 2022, $400 million of first lien secured bonds due in 2025 and $156 million of second lien secured bonds due in 2026. Net leverage ratio at the end of the quarter was 5.4X.

During the third quarter, we consumed $11.8 million of cash in working capital as some of our international customers delayed payments due to the COVID-19 pandemic while we paid our domestic suppliers to maintain strong relationships and discounts.

Capital Expenditures - 2020 Expectations

We expect capital expenditures for 2020 to be between $31 million and $34 million. The forecast includes between $6 million and $7 million for new fleet additions. Maintenance capital expenditures are expected to be between $20 million and $21 million. Investments in the Helix digitally enhanced compression system and other technologies are expected to be between $5 million and $6 million

Third Quarter 2020 Cash Distribution on Common Units

On October 19, 2020, CSI Compressco announced that the board of directors of its general partner declared a cash distribution attributable to the third quarter of 2020 of $0.01 per outstanding common unit, which will be paid on November 13, 2020, to common unitholders of record as of the close of business on November 1, 2020. The distribution coverage ratio for the third quarter of 2020 was 21.9x.

Conference Call

CSI Compressco will host a conference call to discuss third quarter results today, November 2, 2020, at 9:30 a.m. Eastern Time. The phone number for the call is 1-866-374-8397. The conference call will also be available by live audio webcast and may be accessed through CSI Compressco's website at www.csicompressco.com. An audio replay of the conference call will be available at 1-877-344-7529, conference number 10148820, for one week following the conference call and the archived webcast will be available through CSI Compressco's website for thirty days following the conference call.

CSI Compressco Overview

CSI Compressco is a provider of compression services and equipment for natural gas and oil production, gathering, artificial lift, transmission, processing, and storage. CSI Compressco's compression and related services business includes a fleet of more than 4,900 compressor packages providing approximately 1.17 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 certain Latin American markets. CSI Compressco's aftermarket business provides compressor package reconfiguration and maintenance services. CSI Compressco's customers comprise a broad base of natural gas and oil exploration and production, midstream, 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," "expectations," "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, including anticipated reductions in demand from our customers, future capital expenditures, reductions in SG&A and direct operating costs, the planned sale of idle compressors, resumed production of previously shut-in wells, commodity prices and demand for CSI Compressco's equipment and services and other statements regarding CSI Compressco's beliefs, expectations, plans, prospects and other future events, performance, and other statements that are not purely historical. 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 condition that are outside of our control, including the trading price of our common units; the severity and duration of the COVID-19 pandemic and related economic repercussions and the resulting negative impact on the demand for oil and gas , operational challenges relating to the COVID-19 pandemic and efforts to mitigate the spread of the virus, including logistical challenges, remote work arrangements, and supply chain disruptions, other global or national health concerns; the current significant surplus in the supply of oil and the ability of OPEC and other oil producing nations to agree on and comply with supply limitations; the duration and magnitude of the unprecedented disruption in the oil and gas industry; the levels of competition we encounter; our dependence upon a limited number of customers and the activity levels of our customers; our ability to replace our contracts with our customers, which are generally short-term contracts; the availability of adequate sources of capital to us; our existing debt levels and our ability to obtain additional financing; our ability to continue to make cash distributions, or increase cash distributions from current levels, after the establishment of reserves, payment of debt service and other contractual obligations; the restrictions on our business that are imposed under our long-term debt agreements; our operational performance; the credit and risk profile of TETRA Technologies, Inc.; ability of our general partner to retain key personnel; 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.

Reconciliation of Non-GAAP Financial Measures

The Partnership includes in this release the non-GAAP financial measures Adjusted EBITDA, Adjusted EBITDA margin, distributable cash flow, distribution coverage ratio, free cash flow, and net leverage ratio. 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 charges, including impairments, bad debt expense attributable to bankruptcy of customers, equity compensation, non-cash costs of compressors sold, fair value adjustments of our Preferred Units that were issued in late 2016 and redeemed for cash on August 8, 2019, gain on extinguishment of debt, write-off of unamortized financing costs, and excluding, Preferred Units redemption premium, severance and other non-recurring or unusual expenses or charges.

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.

The Partnership defines net leverage ratio as net debt (the sum of the carrying value of long-term and short-term debt on its consolidated balance sheet, less cash, excluding restricted cash on the consolidated balance sheet and excluding outstanding letters of credit) divided by Adjusted EBITDA for Net Leverage Calculation (Adjusted EBITDA as reported externally adjusted for certain items to comply with its credit agreement) for the trailing twelve month period. Management primarily uses this metric to assess the Partnership's ability to borrow, reduce debt, add to cash balances, pay distributions, and fund investing and financing activities.

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 U.S. 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 U.S. 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 A - Income Statement


    Results of Operations (unaudited)

    ---

                                                                                                                
     
     Three Months Ended                                                                    Nine Months Ended



                                                                                            Sep 30,                     Jun 30,                                  Sep 30,                       Sep 30,           Sep 30,
                                                                                               2020                         2020                                      2019                           2020               2019

                                                                                                                                                                                                                     ---

                                                                                                                                       
         (In Thousands, Except per Unit Amounts)



              Revenues:



              Compression and related services                                                       $
       53,419                                                             $
            56,336                                $
        65,037              $
          175,520      $
           192,973



              Aftermarket services                                                          13,862                                   15,737                                                      20,426                             47,569    52,196



              Equipment sales                                                               11,877                                   24,340                                                      28,284                             42,761   107,870




              Total revenues                                                                         $
       79,158                                                             $
            96,413                               $
        113,747              $
          265,850      $
           353,039



              Cost of revenues (excluding depreciation and
       amortization expense):



              Cost of compression and related services                                               $
       25,133                                                             $
            25,395                                $
        30,395               $
          82,136       $
           93,536



              Cost of aftermarket services                                                  11,815                                   13,433                                                      17,163                             41,493    43,841



              Cost of equipment sales                                                       12,465                                   24,415                                                      26,518                             43,580    98,149




              Total cost of revenues                                                                 $
       49,413                                                             $
            63,243                                $
        74,076              $
          167,209      $
           235,526



              Depreciation and amortization                                                 19,947                                   20,117                                                      18,459                             59,972    56,045



              Impairments of long-lived assets                                                   -                                   8,977                                                         849                             14,348     3,160



              Insurance recoveries                                                               -                                   (517)                                                      (325)                             (517)    (325)



              Selling, general, and administrative expense                                   9,150                                   10,172                                                      11,336                             29,578    32,975



              Interest expense, net                                                         13,886                                   13,580                                                      13,533                             40,635    39,877



              Series A Preferred fair value adjustment                                           -                                                                                                                                         1,470



              Other (income) expense, net                                                  (1,326)                                   4,403                                                       (205)                             3,517        21




              Loss before income tax provision                                                     $
       (11,912)                                                          $
            (23,562)                              $
        (3,976)            $
          (48,892)    $
           (15,710)



              Provision (benefit) for income taxes                                             695                                    1,016                                                       (363)                             1,923     3,306




              Net loss                                                                             $
       (12,607)                                                          $
            (24,578)                              $
        (3,613)            $
          (50,815)    $
           (19,016)




              Net loss per diluted common unit                                                       $
       (0.25)                                                            $
            (0.51)                               $
        (0.08)              $
          (1.05)      $
           (0.40)



              
                
                  
                    Schedule B - Reconciliation of Net Loss to Adjusted EBITDA, Distributable Cash Flow and Distribution
    Coverage Ratio




              The following table reconciles net loss to Adjusted EBITDA, distributable cash flow and distribution coverage
    ratio for the three and six month periods ended September 30, 2020, June 30, 2020 and September 30, 2019:




              
                
                  Results of Operations (unaudited)

    ---

                                                                                                                                                                                        
             
     Three Months Ended                                                                             Nine Months Ended



                                                                                                                                                                   Sep 30, 2020                                 Jun 30, 2020                    Sep 30, 2019                      Sep 30, 2020                       Sep 30, 2019

                                                                                                                                                                                                                                                                                                                              ---

                                                                                                                                                                                                                                    
     (In Thousands, except Ratios)



              Net loss                                                                                                                                                         $
           (12,607)                                                              $
           (24,578)                                                  $
           (3,613)            $
         (50,815)    $
         (19,016)



              Interest expense, net                                                                                                                                     13,886                                              13,580                                                       13,533                                               40,635    39,877



              Provision (benefit) for income taxes                                                                                                                         695                                               1,016                                                        (363)                                               1,923     3,306



              Depreciation and amortization                                                                                                                             19,947                                              20,117                                                       18,459                                               59,972    56,045



              Impairments of fixed assets and inventory                                                                                                                      -                                              8,977                                                          849                                               14,348     3,313



              Bad debt expense attributable to bankruptcy of customer                                                                                                        -                                                                                                          1,768                                                         1,768



              Non-cash cost of compressors sold                                                                                                                          4,804                                                 631                                                        2,803                                                7,244     3,841



              Equity compensation                                                                                                                                          232                                                 488                                                        (211)                                               1,044       744



              Series A Preferred redemption premium                                                                                                                          -                                                                                                            399                                                         1,468



              Series A Preferred fair value adjustments                                                                                                                      -                                                                                                                                                                       1,470



              Bond exchange expenses                                                                                                                                        22                                               4,755                                                                                                            4,777



              Severance                                                                                                                                                    484                                               1,084                                                          118                                                1,840       118



              Other                                                                                                                                                        306                                                 977                                                          254                                                1,610       630



              Adjusted EBITDA                                                                                                                                                    $
           27,769                                                                 $
           27,047                                                    $
           33,996             $
           82,578    $
            93,564






              Less:



              Current income tax expense                                                                                                                                   516                                                 615                                                           34                                                1,335     2,757



              Maintenance capital expenditures                                                                                                                           4,354                                               3,951                                                        5,729                                               14,795    16,358



              Interest expense                                                                                                                                          13,886                                              13,580                                                       13,533                                               40,635    39,877



              Severance and other                                                                                                                                          790                                               2,061                                                          372                                                3,450       748



              Plus:



              Non-cash items included in interest expense                                                                                                                2,289                                               1,565                                                        1,475                                                5,010     4,004




              Distributable cash flow                                                                                                                                            $
           10,512                                                                  $
           8,405                                                    $
           15,803             $
           27,373    $
            37,828






              Cash distribution attributable to period                                                                                                                              $
           480                                                                    $
           480                                                       $
           477              $
           1,438     $
            1,431




              Distribution coverage ratio                                                                                                                       
            21.9x                             
              17.5x                           33.1x                                     
     19x                               
           26.4x





              
                
                  Schedule C - Reconciliation of Net Cash Provided by Operating Activities Operations to Free Cash Flow




              The following table reconciles net cash provided by operating activities to free cash flow for the three and six
    month periods ended September 30, 2020, June 30, 2020 and September 30, 2019:




              
                
                  Results of Operations (unaudited)

    ---

                                                                                                                                                        
            
         Three Months Ended                                                                   Nine Months Ended

                                                                                                                                                                                                                                                       ---

                                                                                                                                                 Sep 30, 2020                             Jun 30, 2020                        Sep 30, 2019              Sep 30, 2020          Sep 30, 2019

                                                                                                                                                                                                                                                                                       ---

                                                                                                                                                                                                             
     (In Thousands)



              Net cash provided by operating activities                                                                                                      $
       (4,451)                                                                  $
      4,823                                       $
        27,119            $
       13,729      $
       67,461



              Capital expenditures, net of sales proceeds                                                                                              1,550                                          (1,125)                                               (20,867)                            (6,058)  (60,453)



              Midland proceeds                                                                                                                                $
       17,000                                                     
              $                                    
              $                        $
       17,000   
     $




              Free cash flow                                                                                                                                  $
       14,099                                                                   $
      3,698                                        $
        6,252            $
       24,671       $
       7,008



       
                
                  Schedule D - Reconciliation to Adjusted EBITDA Margin (unaudited)

    ---

                                                                                                                              
     
     Three Months Ended                                                                      Nine Months Ended



                                                                                                   Sep 30, 2020                    Jun 30, 2020                             Sep 30, 2019                     Sep 30, 2020          Sep 30, 2019




       
                Consolidated                                                                                                                            
     (In Thousands, except Margin %)



       Revenue                                                                                                   $
       79,158                                                                 $
        96,413                                        $
             113,747                $
          265,850    $
           353,039



       Income (loss) before tax                                                                                $
       (11,912)                                                              $
        (23,562)                                       $
             (3,976)               $
         (48,892)    $
         (15,710)



       Adjusted income (loss) before tax                                                                (15.0)                                      (24.4)                                                         (3.5)                                   (18.4)         (4.4)
                                                                                                              %                                           %                                                             %                                        %             %



       Adjusted EBITDA (Schedule B)                                                                              $
       27,769                                                                 $
        27,047                                         $
             33,996                 $
          82,578     $
           93,564



       Adjusted EBITDA Margin                                                                             35.1                                         28.1
                                                                                                              %                                           %                                                29.9
            %                            31.1
           %   26.5
         %



              
                
                  Schedule E - Reconciliation of Net Loss to Adjusted EBITDA for Net Leverage Ratio Calculation (unaudited)

                (in thousands, except ratios)

    ---

                                                                                                                                                           Twelve Months
                                                                                                                                                     Ended



                                                                                                                                                           Sep 30, 2020






              Net loss                                                                                                                                                     $
      (52,772)



              Interest expense, net                                                                                                                              54,133



              Provision for income taxes                                                                                                                          1,970



              Depreciation and amortization                                                                                                                      80,590



              Impairments and other charges                                                                                                                      14,348



              Bad debt expense attributable to bankruptcy of customer                                                                                                 -



              Non-cash cost of compressors sold                                                                                                                   9,426



              Equity Compensation                                                                                                                                 1,364



              Series A Preferred redemption premium                                                                                                                   -



              Financing Fees                                                                                                                                      4,777



              Severance                                                                                                                                           1,840



              Other                                                                                                                                               1,610




              Adjusted EBITDA                                                                                                                                               $
      117,286



              EBITDA adjustments to comply with Credit Agreement                                                                                                (1,109)




              Adjusted EBITDA for Net Leverage Calculation                                                                                                                  $
      116,177










              
                Debt Schedule                                                                                                                  Sep 30, 2020




              7.25% Senior Notes                                                                                                                                 80,722



              7.50% First Lien Notes                                                                                                                            400,000



              10.00%/10.75% Second Lien Notes                                                                                                                   155,529



              Asset Based Loan                                                                                                                                        -



              Letters of Credit                                                                                                                                   2,500



              Cash on Hand                                                                                                                                     (16,699)




              
                Net Debt                                                                                                                                     $
     
        622,052






              
                Net Leverage Ratio (Net Debt/Adjusted EBITDA for Net                                                                                    5.4x
    Leverage Calculation)



              
                
                  Schedule F - Balance Sheet



    ---

                                                                                                  September 30,             December 31,
                                                                                                           2020                      2019

                                                                                                                                     ---


               (in thousands)                                                                     (Unaudited)



              ASSETS



              Current assets:



              Cash and cash equivalents                                                                         $
      16,699                            $
       2,370



              Trade accounts receivable, net of allowances for doubtful accounts of $1,228 as of        56,521                               64,724
    September 30, 2020 and $3,350 as of December 31, 2019



              Inventories                                                                               33,981                               56,037



              Prepaid expenses and other current assets                                                  6,303                                4,162




              Total current assets                                                                     113,504                              127,293



              Property, plant, and equipment:



              Land and building                                                                         13,259                               35,125



              Compressors and equipment                                                                978,422                              976,469



              Vehicles                                                                                   7,904                                9,205



              Construction in progress                                                                   8,817                               26,985




              Total property, plant, and equipment                                                   1,008,402                            1,047,784



              Less accumulated depreciation                                                          (435,902)                           (405,417)




              Net property, plant, and equipment                                                       572,500                              642,367



              Other assets:



              Deferred tax asset                                                                            24                                   24



              Intangible assets, net of accumulated amortization of $29,971 as of September 30,         25,797                               28,017
    2020 and $27,751 as of December 31, 2019



              Operating lease right-of-use assets                                                       34,680                               21,006



              Other assets                                                                               4,300                                3,539




              Total other assets                                                                        64,801                               52,586




              Total assets                                                                                     $
      750,805                          $
       822,246




              LIABILITIES AND PARTNERS' CAPITAL



              Current liabilities:



              Accounts payable                                                                                  $
      19,404                           $
       47,837



              Unearned income                                                                            6,463                                9,505



              Accrued liabilities and other                                                             41,600                               42,581



              Amounts payable to affiliates                                                              9,428                                7,704



              Total current liabilities                                                                 76,895                              107,627



              Other liabilities:



              Long-term debt, net                                                                      636,943                              638,238



              Deferred tax liabilities                                                                   1,620                                1,211



              Long-term affiliate payable                                                               11,858                               12,324



              Operating lease liabilities                                                               25,896                               13,822



              Other long-term liabilities                                                                   17                                   33




              Total other liabilities                                                                  676,334                              665,628



              Commitments and contingencies



              Partners' capital:



              General partner interest                                                                   (555)                                 180



              Common units (47,344,351 units issued and outstanding at September 30, 2020               12,776                               63,384
    and 47,078,529 units issued and outstanding at December 31, 2019)



              Accumulated other comprehensive income (loss)                                           (14,645)                            (14,573)




              Total partners' capital                                                                  (2,424)                              48,991




              Total liabilities and partners' capital                                                          $
      750,805                          $
       822,246

View original content to download multimedia:http://www.prnewswire.com/news-releases/csi-compressco-lp-announces-third-quarter-2020-results-301164390.html

SOURCE CSI Compressco LP