USA Compression Partners, LP(NYSE:USAC)
USA Compression Partners, LP, together with its subsidiaries, provides compression services under fixed-term contracts to oil companies and independent producers, processors, gatherers, and transporters of natural gas and crude oil. The company also designs, engineers, owns, operates, and maintains ...
Website: http://www.usacompression.com
Founded: 1998
Sector: Energy
Industry: Oil & Gas Equipment & Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract operations | 293,509,000 | 231,713,000 | 227,990,000 | 227,277,000 | 224,975,000 | 222,985,000 | 220,518,000 | 223,643,000 | 218,104,000 | 212,325,000 | 204,716,000 | 196,982,000 | 188,539,000 | 180,558,000 | 171,019,000 | 163,969,000 | 157,668,000 | 153,503,000 | 151,622,000 | 151,800,000 | 152,525,000 | 151,775,000 | 156,632,000 | 162,993,000 | 172,794,000 | 171,052,000 | 166,197,000 | 162,937,000 | 163,976,000 | 163,164,000 | 158,664,000 | 155,261,000 | 76,716,000 | 72,151,000 | 68,407,000 | 63,325,000 | 60,432,000 | 59,605,000 | 60,282,000 | 62,785,000 | 64,278,000 | 66,002,000 | 68,227,000 | 65,552,000 | 64,035,000 | 60,044,000 | 55,293,000 | 52,678,000 | 49,344,000 | 47,396,000 | 37,925,000 | 33,144,233 | 31,895,626 | |
parts and service | 21,871,000 | 4,165,000 | 5,370,000 | 6,507,000 | 5,094,000 | 6,854,000 | 5,756,000 | 5,827,000 | 5,460,000 | 6,757,000 | 7,153,000 | 4,102,000 | 3,878,000 | 5,297,000 | 4,901,000 | 3,605,000 | 1,926,000 | 3,250,000 | 4,122,000 | 1,818,000 | 2,038,000 | 3,347,000 | 1,986,000 | 2,736,000 | 3,048,000 | 2,692,000 | 4,460,000 | 4,400,000 | 2,684,000 | 4,566,000 | 6,012,000 | 7,074,000 | 1,023,000 | 3,234,000 | 4,384,000 | 2,689,000 | 5,600,000 | 15,308,000 | 848,000 | 726,000 | 2,089,000 | 2,613,000 | 2,313,000 | 838,000 | 965,000 | 950,000 | 1,752,000 | 588,000 | 858,000 | 1,247,000 | 437,000 | 165,880 | 708,215 | |
related party | 15,895,000 | 16,606,000 | 16,896,000 | 16,341,000 | 15,165,000 | 16,053,000 | 13,694,000 | 5,843,000 | 5,712,000 | 5,967,000 | 5,216,000 | 5,836,000 | 4,707,000 | 4,257,000 | 3,693,000 | 3,887,000 | 3,818,000 | 3,190,000 | 2,883,000 | 2,944,000 | 2,950,000 | 3,245,000 | 3,048,000 | 2,922,000 | 3,157,000 | 4,444,000 | 5,099,000 | 6,338,000 | 4,086,000 | 4,247,000 | 4,271,000 | 4,563,000 | ||||||||||||||||||||||
total revenues | 331,275,000 | 252,484,000 | 250,256,000 | 250,125,000 | 245,234,000 | 245,892,000 | 239,968,000 | 235,313,000 | 229,276,000 | 225,049,000 | 217,085,000 | 206,920,000 | 197,124,000 | 190,112,000 | 179,613,000 | 171,461,000 | 163,412,000 | 159,943,000 | 158,627,000 | 156,562,000 | 157,513,000 | 158,367,000 | 161,666,000 | 168,651,000 | 178,999,000 | 178,188,000 | 175,756,000 | 173,675,000 | 170,746,000 | 171,977,000 | 168,947,000 | 166,898,000 | 77,739,000 | 75,385,000 | 72,791,000 | 66,014,000 | 66,032,000 | 74,913,000 | 61,130,000 | 63,511,000 | 66,367,000 | 68,615,000 | 70,540,000 | 66,390,000 | 65,000,000 | 60,994,000 | 57,045,000 | 53,266,000 | 50,202,000 | 48,643,000 | 38,362,000 | 33,310,113 | 32,603,841 | |
yoy | 35.09% | 2.68% | 4.29% | 6.29% | 6.96% | 9.26% | 10.54% | 13.72% | 16.31% | 18.38% | 20.86% | 20.68% | 20.63% | 18.86% | 13.23% | 9.52% | 3.75% | 1.00% | -1.88% | -7.17% | -12.00% | -11.12% | -8.02% | -2.89% | 4.83% | 3.61% | 4.03% | 4.06% | 119.64% | 128.13% | 132.10% | 152.82% | 17.73% | 0.63% | 19.08% | 3.94% | -0.50% | 9.18% | -13.34% | -4.34% | 2.10% | 12.49% | 23.66% | 24.64% | 29.48% | 25.39% | 48.70% | 59.91% | 53.98% | |||||
qoq | 31.21% | 0.89% | 0.05% | 1.99% | -0.27% | 2.47% | 1.98% | 2.63% | 1.88% | 3.67% | 4.91% | 4.97% | 3.69% | 5.85% | 4.75% | 4.93% | 2.17% | 0.83% | 1.32% | -0.60% | -0.54% | -2.04% | -4.14% | -5.78% | 0.46% | 1.38% | 1.20% | 1.72% | -0.72% | 1.79% | 1.23% | 114.69% | 3.12% | 3.56% | 10.27% | -0.03% | -11.86% | 22.55% | -3.75% | -4.30% | -3.28% | -2.73% | 6.25% | 2.14% | 6.57% | 6.92% | 7.09% | 6.10% | 3.20% | 26.80% | 15.17% | 2.17% | ||
costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of operations, exclusive of depreciation and amortization | 117,902,000 | 83,736,000 | 76,951,000 | 86,499,000 | 81,618,000 | 77,678,000 | 81,814,000 | 78,162,000 | 75,072,000 | 73,193,000 | 74,928,000 | 69,922,000 | 66,665,000 | 65,993,000 | 59,453,000 | 55,158,000 | 53,732,000 | 50,998,000 | 49,159,000 | 45,604,000 | 48,628,000 | 50,091,000 | 46,715,000 | 49,968,000 | 59,165,000 | 56,610,000 | 57,423,000 | 56,245,000 | 57,025,000 | 55,547,000 | 64,309,000 | 57,533,000 | 25,543,000 | 25,045,000 | 23,441,000 | 21,583,000 | 22,522,000 | 29,793,000 | 18,885,000 | 18,654,000 | 20,829,000 | 21,330,000 | 21,919,000 | 19,079,000 | 19,211,000 | 18,890,000 | 19,430,000 | 17,997,000 | 17,717,000 | 15,624,000 | 11,922,000 | 10,131,215 | 10,420,024 | |
depreciation and amortization | 87,146,000 | 72,360,000 | 71,222,000 | 70,841,000 | 70,393,000 | 68,955,000 | 67,237,000 | 65,313,000 | 63,251,000 | 62,470,000 | 64,101,000 | 60,039,000 | 59,486,000 | 59,882,000 | 58,772,000 | 58,959,000 | 59,064,000 | 59,247,000 | 59,265,000 | 59,227,000 | 61,030,000 | 59,796,000 | 60,072,000 | 60,338,000 | 58,762,000 | 58,227,000 | 57,513,000 | 56,783,000 | 58,924,000 | 56,749,000 | 59,403,000 | 52,868,000 | 25,112,000 | 25,110,000 | 24,808,000 | 24,534,000 | 24,151,000 | 23,636,000 | 23,195,000 | 23,412,000 | 22,094,000 | 21,640,000 | 21,360,000 | 21,507,000 | 20,731,000 | 19,631,000 | 18,261,000 | 17,044,000 | 16,220,000 | 15,690,000 | 13,377,000 | 12,172,639 | 11,677,875 | |
selling, general, and administrative | 35,357,000 | 17,891,000 | 16,694,000 | 12,896,000 | 18,862,000 | 20,302,000 | 15,364,000 | 14,173,000 | 22,827,000 | 18,578,000 | 20,085,000 | 14,950,000 | 19,101,000 | 10,186,000 | 4,689,000 | 8,313,000 | 5,548,408 | 4,894,798 | ||||||||||||||||||||||||||||||||||||
loss on disposition of assets | -545,000 | 1,626,000 | 830,000 | 39,000 | 1,325,000 | 3,826,000 | -123,000 | -18,000 | 1,254,000 | 2,265,000 | -3,865,000 | 309,000 | -443,000 | 1,118,000 | 1,031,000 | -276,000 | 48,000 | 261,000 | 1,686,000 | -787,000 | -1,014,000 | 1,329,000 | -1,975,000 | 1,546,000 | 40,000 | 636,000 | 1,250,000 | 731,000 | -300,000 | 50,000 | -13,000 | |||||||||||||||||||||||
impairment of assets | 4,000 | 302,000 | 622,000 | 3,242,000 | 3,645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total costs and expenses | 239,864,000 | 175,915,000 | 166,319,000 | 173,517,000 | 175,843,000 | 171,363,000 | 164,292,000 | 157,941,000 | 162,404,000 | 156,506,000 | 156,131,000 | 155,493,000 | 146,067,000 | 143,419,000 | 134,510,000 | 129,062,000 | 128,314,000 | 123,607,000 | 121,996,000 | 121,417,000 | 124,753,000 | 127,174,000 | 122,895,000 | 133,757,000 | 748,709,000 | 134,387,000 | 129,592,000 | 130,784,000 | 135,218,000 | 135,410,000 | 145,007,000 | 138,309,000 | 83,826,000 | 63,858,000 | 61,283,000 | 59,337,000 | 58,664,000 | 66,019,000 | 57,943,000 | 55,011,000 | 52,540,000 | 223,939,000 | 54,993,000 | 77,742,000 | 49,476,000 | 49,239,000 | 49,360,000 | 42,707,000 | 42,635,000 | 40,579,000 | 33,560,000 | 27,981,951 | 26,967,466 | |
operating income | 91,411,000 | 76,569,000 | 83,937,000 | 76,608,000 | 69,391,000 | 74,529,000 | 75,676,000 | 77,372,000 | 66,872,000 | 68,543,000 | 60,954,000 | 51,427,000 | 51,057,000 | 46,693,000 | 45,103,000 | 42,399,000 | 35,098,000 | 36,336,000 | 36,631,000 | 35,145,000 | 32,760,000 | 31,193,000 | 38,771,000 | 34,894,000 | -569,710,000 | 43,801,000 | 46,164,000 | 42,891,000 | 35,528,000 | 36,567,000 | 23,940,000 | 28,589,000 | -6,087,000 | 11,527,000 | 11,508,000 | 6,677,000 | 7,368,000 | 8,894,000 | 3,187,000 | 8,500,000 | 13,827,000 | -155,324,000 | 15,547,000 | -11,352,000 | 15,524,000 | 11,755,000 | 7,685,000 | 10,559,000 | 7,567,000 | 8,064,000 | 4,802,000 | 5,328,162 | 5,636,375 | |
yoy | 31.73% | 2.74% | 10.92% | -0.99% | 3.77% | 8.73% | 24.15% | 50.45% | 30.98% | 46.80% | 35.14% | 21.29% | 45.47% | 28.50% | 23.13% | 20.64% | 7.14% | 16.49% | -5.52% | 0.72% | -105.75% | -28.78% | -16.01% | -18.64% | -1703.55% | 19.78% | 92.83% | 50.03% | -683.67% | 217.23% | 108.03% | 328.17% | -182.61% | 29.60% | 261.09% | -21.45% | -46.71% | -105.73% | -79.50% | -174.88% | -10.93% | -1421.34% | 102.30% | -207.51% | 105.15% | 45.77% | 60.04% | 98.17% | 34.25% | |||||
qoq | 19.38% | -8.78% | 9.57% | 10.40% | -6.89% | -1.52% | -2.19% | 15.70% | -2.44% | 12.45% | 18.53% | 0.72% | 9.35% | 3.53% | 6.38% | 20.80% | -3.41% | -0.81% | 4.23% | 7.28% | 5.02% | -19.55% | 11.11% | -106.12% | -1400.68% | -5.12% | 7.63% | 20.72% | -2.84% | 52.74% | -16.26% | -569.67% | -152.81% | 0.17% | 72.35% | -9.38% | -17.16% | 179.07% | -62.51% | -38.53% | -108.90% | -1099.06% | -236.95% | -173.13% | 32.06% | 52.96% | -27.22% | 39.54% | -6.16% | 67.93% | -9.88% | -5.47% | ||
operating margin % | 27.59% | 30.33% | 33.54% | 30.63% | 28.30% | 30.31% | 31.54% | 32.88% | 29.17% | 30.46% | 28.08% | 24.85% | 25.90% | 24.56% | 25.11% | 24.73% | 21.48% | 22.72% | 23.09% | 22.45% | 20.80% | 19.70% | 23.98% | 20.69% | -318.28% | 24.58% | 26.27% | 24.70% | 20.81% | 21.26% | 14.17% | 17.13% | -7.83% | 15.29% | 15.81% | 10.11% | 11.16% | 11.87% | 5.21% | 13.38% | 20.83% | -226.37% | 22.04% | -17.10% | 23.88% | 19.27% | 13.47% | 19.82% | 15.07% | 16.58% | 12.52% | 16.00% | 17.29% | |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -48,966,000 | -45,299,000 | -47,066,000 | -47,674,000 | -47,369,000 | -48,616,000 | -49,361,000 | -48,828,000 | -46,666,000 | -44,832,000 | -43,257,000 | -42,045,000 | -39,790,000 | -37,991,000 | -35,142,000 | -33,079,000 | -31,838,000 | -32,966,000 | -32,222,000 | -32,350,000 | -32,288,000 | -32,336,000 | -32,004,000 | -31,815,000 | -32,478,000 | -32,984,000 | -32,626,000 | -32,679,000 | -28,857,000 | -27,252,000 | -25,443,000 | -25,682,000 | -9,219,000 | -6,896,000 | -6,557,000 | -6,002,000 | -5,674,000 | -5,611,000 | -5,275,000 | -5,139,000 | -5,062,000 | -4,531,000 | -4,665,000 | -4,415,000 | -3,994,000 | -3,260,000 | -2,677,000 | |||||||
loss on extinguishment of debt | -1,000 | -4,966,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 20,000 | 32,000 | 24,000 | 16,000 | 25,000 | 27,000 | 23,000 | 26,000 | 34,000 | 23,000 | 23,000 | 57,000 | 24,000 | 23,000 | 27,000 | 21,000 | 20,000 | 19,000 | 18,000 | 45,000 | 25,000 | 19,000 | 20,000 | 24,000 | 23,000 | 27,000 | 21,000 | 12,000 | 20,000 | 20,000 | 22,000 | 19,000 | 6,000 | 5,000 | 3,000 | 12,000 | 7,000 | 5,000 | 16,000 | 7,000 | 7,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 5,000 | 2,000 | 2,000 | 2,000 | 1,975 | 3,579 | ||
total other expense | -48,947,000 | -48,273,000 | -47,042,000 | -47,658,000 | -47,344,000 | -48,589,000 | -55,556,000 | -45,671,000 | -42,827,000 | -55,347,000 | -39,797,000 | -27,438,000 | -39,766,000 | -37,968,000 | -35,115,000 | -33,058,000 | -31,818,000 | -32,947,000 | -32,204,000 | -32,305,000 | -32,263,000 | -32,317,000 | -31,984,000 | -31,791,000 | -32,455,000 | -32,957,000 | -32,605,000 | -32,667,000 | -28,837,000 | -27,232,000 | -25,421,000 | -25,663,000 | -9,213,000 | -6,891,000 | -6,554,000 | -5,990,000 | -5,667,000 | -5,606,000 | -5,259,000 | -5,132,000 | -5,055,000 | -4,525,000 | -4,659,000 | -4,410,000 | -3,989,000 | -3,255,000 | -2,672,000 | |||||||
net income before income tax expense | 42,464,000 | 21,973,000 | 36,895,000 | 28,950,000 | 22,047,000 | 25,940,000 | 20,120,000 | 31,701,000 | 24,045,000 | 13,196,000 | 21,157,000 | 23,989,000 | 11,291,000 | 8,725,000 | 9,988,000 | 9,341,000 | 3,280,000 | 3,389,000 | 4,427,000 | 2,840,000 | 497,000 | -1,124,000 | 6,787,000 | 3,103,000 | -602,165,000 | 10,844,000 | 13,559,000 | 10,224,000 | 6,691,000 | 2,926,000 | -15,300,000 | 4,636,000 | 4,954,000 | 687,000 | 1,701,000 | 3,288,000 | -2,072,000 | 3,368,000 | 8,772,000 | -159,849,000 | 10,888,000 | -15,762,000 | 11,535,000 | 8,500,000 | 5,013,000 | 7,518,000 | 4,018,000 | 4,541,000 | 1,775,000 | 2,459,625 | 2,576,291 | |||
income tax expense | 4,122,000 | 536,000 | 2,407,000 | 391,000 | 1,535,000 | 503,000 | 793,000 | 463,000 | 472,000 | 355,000 | 255,000 | 405,000 | 350,000 | 359,000 | 376,000 | 255,000 | 26,000 | 284,000 | 312,000 | 152,000 | 126,000 | 350,000 | 268,000 | 419,000 | 296,000 | 1,563,000 | 244,000 | 275,000 | 104,000 | -850,000 | -918,000 | -271,000 | 70,000 | 90,000 | 165,000 | 134,000 | 149,000 | 19,000 | 74,000 | 94,000 | 234,000 | -219,000 | 1,083,000 | 142,000 | 79,000 | 103,000 | 104,000 | 63,000 | 58,192 | 55,490 | ||||
net income | 38,342,000 | 27,760,000 | 34,488,000 | 28,559,000 | 20,512,000 | 25,437,000 | 19,327,000 | 31,238,000 | 23,573,000 | 12,841,000 | 20,902,000 | 23,584,000 | 10,941,000 | 8,366,000 | 9,612,000 | 9,086,000 | 3,254,000 | 3,105,000 | 4,115,000 | 2,688,000 | 371,000 | -1,474,000 | 6,519,000 | 2,684,000 | -602,461,000 | 9,281,000 | 13,315,000 | 9,949,000 | 6,587,000 | 10,185,000 | -563,000 | 3,197,000 | -15,370,000 | 4,546,000 | 4,789,000 | 553,000 | 1,552,000 | 3,269,000 | -2,146,000 | 3,274,000 | 8,538,000 | -159,630,000 | 9,805,000 | -15,904,000 | 11,456,000 | 8,500,000 | 5,013,000 | 7,518,000 | 3,915,000 | 4,437,000 | 1,712,000 | 2,401,433 | 2,520,801 | |
yoy | 86.92% | 9.13% | 78.44% | -8.58% | -12.99% | 98.09% | -7.54% | 32.45% | 115.46% | 53.49% | 117.46% | 159.56% | 236.23% | 169.44% | 133.58% | 238.02% | 777.09% | -310.65% | -36.88% | 0.15% | -100.06% | -115.88% | -51.04% | -73.02% | -9246.21% | -8.88% | -2465.01% | 211.20% | -142.86% | 124.04% | -111.76% | 478.12% | -1090.34% | 39.06% | -323.16% | -83.11% | -81.82% | -102.05% | -121.89% | -120.59% | -25.47% | -1978.00% | 95.59% | -311.55% | 192.62% | 91.57% | 192.82% | 213.06% | 55.31% | |||||
qoq | 38.12% | -19.51% | 20.76% | 39.23% | -19.36% | 31.61% | -38.13% | 32.52% | 83.58% | -38.57% | -11.37% | 115.56% | 30.78% | -12.96% | 5.79% | 179.23% | 4.80% | -24.54% | 53.09% | 624.53% | -125.17% | -122.61% | 142.88% | -100.45% | -6591.34% | -30.30% | 33.83% | 51.04% | -35.33% | -1909.06% | -117.61% | -120.80% | -438.10% | -5.07% | 766.00% | -64.37% | -52.52% | -252.33% | -165.55% | -61.65% | -105.35% | -1728.05% | -161.65% | -238.83% | 34.78% | 69.56% | -33.32% | 92.03% | -11.76% | 159.17% | -28.71% | -4.74% | ||
net income margin % | 11.57% | 10.99% | 13.78% | 11.42% | 8.36% | 10.34% | 8.05% | 13.28% | 10.28% | 5.71% | 9.63% | 11.40% | 5.55% | 4.40% | 5.35% | 5.30% | 1.99% | 1.94% | 2.59% | 1.72% | 0.24% | -0.93% | 4.03% | 1.59% | -336.57% | 5.21% | 7.58% | 5.73% | 3.86% | 5.92% | -0.33% | 1.92% | -19.77% | 6.03% | 6.58% | 0.84% | 2.35% | 4.36% | -3.51% | 5.16% | 12.86% | -232.65% | 13.90% | -23.96% | 17.62% | 13.94% | 8.79% | 14.11% | 7.80% | 9.12% | 4.46% | 7.21% | 7.73% | |
less: distributions on preferred units | -1,950,000 | -1,950,000 | -4,388,000 | -4,387,000 | -4,388,000 | -4,387,000 | -4,388,000 | -11,212,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | |||||||||||||||||||||||||||
net income attributable to common unitholders’ interests | 38,342,000 | 27,760,000 | 32,538,000 | 26,609,000 | 16,124,000 | 21,050,000 | 14,939,000 | 26,851,000 | 19,185,000 | 1,629,000 | 8,714,000 | 11,396,000 | ||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – basic | 142,750,000 | 120,756,000 | 122,678,000 | 119,003,000 | 117,513,000 | 113,389,000 | 117,017,000 | 116,849,000 | 102,535,000 | 98,634,000 | 98,292,000 | 98,271,000 | 96,882,000 | 96,781,000 | ||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – diluted | 143,131,000 | 121,274,000 | 123,086,000 | 119,503,000 | 118,254,000 | 114,501,000 | 118,256,000 | 117,972,000 | 103,606,000 | 100,675,000 | 100,263,000 | 99,694,000 | 96,882,000 | 96,781,000 | ||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per common unit | 270 | 220 | 140 | 135 | 130 | 190 | -1,627.5 | -60 | -100 | 2.5 | 20 | 10 | -230 | 70 | 70 | 3 | 20 | |||||||||||||||||||||||||||||||||||||
distributions declared per common unit for respective periods | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 393.75 | 525 | 525 | 525 | 393.75 | 525 | 525 | 525 | 393.75 | 525 | 525 | 525 | 262.5 | 525 | 525 | ||||||||||||||||||||||
gain on derivative instrument | -6,218,000 | 3,131,000 | 8,771,000 | -10,538,000 | 3,437,000 | 14,550,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per common unit | 220 | 270 | 230 | 20 | 90 | 120 | ||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per common unit | 220 | 260 | 230 | 10 | 90 | 110 | ||||||||||||||||||||||||||||||||||||||||||||||||
impairment of compression equipment | 77,750 | 311,000 | 882,000 | 10,273,000 | 1,191,000 | 551,000 | 504,000 | 432,000 | 168,000 | 2,403,000 | 2,550,000 | 2,461,000 | 1,706,000 | 3,923,000 | 2,660,000 | 3,234,000 | 6,374,000 | 2,292,000 | 163,000 | 1,096,000 | 2,601,000 | 1,112,000 | 1,626,000 | 3,441,000 | 693,000 | 2,000 | 443,000 | 26,829,000 | 1,103,000 | 1,163,000 | ||||||||||||||||||||||||
gain on disposition of assets | -376,000 | -179,000 | -1,105,000 | -1,255,000 | -324,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common unitholders’ interests | -1,246,000 | -3,821,000 | -2,576,000 | -3,102,000 | -8,933,000 | -7,347,250 | -8,073,000 | -9,500,000 | -11,816,000 | |||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – basic and diluted | 98,247,000 | 97,780,000 | 97,968,000 | 97,728,000 | 97,365,000 | 97,068,000 | 97,085,000 | 97,044,000 | 96,989,000 | 96,816,000 | 96,707,000 | 92,911,000 | ||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per common unit | -10 | -40 | -30 | -30 | -90 | -100 | -80 | -100 | -120 | -6,360 | -20 | 50 | -100 | |||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 10,960,500 | 14,663,000 | 13,914,000 | 15,265,000 | 13,470,000 | 13,524,000 | 15,288,000 | 13,800,000 | 14,565,000 | 12,716,000 | 20,315,000 | 12,385,000 | 15,561,000 | 16,631,000 | 16,210,000 | 15,995,000 | 16,104,000 | 17,753,000 | 27,177,000 | 33,495,000 | 13,840,000 | 11,888,000 | 10,632,000 | 11,123,000 | 10,987,000 | 12,577,000 | 11,180,000 | 9,739,000 | 10,520,000 | 10,351,000 | 10,350,000 | 9,729,000 | 9,620,000 | 10,443,000 | 8,469,000 | |||||||||||||||||||
impairment of goodwill | 619,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common and class b unitholders’ interests | -157,455,250 | -5,669,000 | -1,678,000 | 1,127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
common units | -13,661,000 | -5,669,000 | -9,504,000 | -614,648,000 | -2,817,000 | 2,084,000 | 1,047,000 | -2,088,000 | 1,132,000 | -8,768,000 | 4,149,000 | 4,390,000 | 209,000 | 1,199,000 | 2,924,000 | -2,418,000 | 2,929,000 | 10,835,000 | -111,381,000 | 7,185,000 | -11,043,000 | 7,748,000 | 5,678,000 | 3,338,000 | 5,332,000 | 2,409,000 | 2,609,000 | 941,000 | ||||||||||||||||||||||||||
class b units | -89,000 | -957,000 | -3,286,000 | -3,512,000 | -3,135,000 | -3,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average class b units outstanding – basic and diluted | 3,681,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per class b unit | -550 | -470 | -510 | -550 | -490 | -620 | ||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common and class b unitholders’ interests | -9,504,000 | -614,648,000 | -2,239,000 | -5,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding - basic | 94,625,000 | 90,209,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding - diluted | 94,846,000 | 90,421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average class b units outstanding - basic and diluted | 2,017,000 | 6,398,000 | 6,398,000 | 6,398,000 | 6,398,000 | 6,398,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding - basic and diluted | 90,060,000 | 74,481,000 | 89,973,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before income tax expense | 9,335,000 | -1,481,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
less: preferred unit distributions | -6,060,500 | -12,188,000 | -12,054,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common and class b unitholders' interests | -2,003,000 | -12,751,000 | -8,857,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 89,906,000 | 62,264,000 | 61,555,000 | 61,815,000 | 61,396,000 | 60,877,000 | 53,043,000 | 55,086,760,000 | 54,505,856,000 | 46,104,274,000 | 34,109,547,000 | 34,123,395,000 | 32,449,180,000 | 31,695,384,000 | 28,087,498,000 | 30,460,239,000 | 27,290,699,000 | 23,805,520,000 | 18,043,075,000 | 17,947,000 | 15,196,880 | 15,048,588 | ||||||||||||||||||||||||||||||||
diluted | 89,906,000 | 62,264,000 | 61,835,000 | 62,084,000 | 61,559,000 | 61,154,000 | 53,344,000 | 55,301,959,000 | 54,751,902,000 | 46,104,274,000 | 34,109,547,000 | 34,233,579,000 | 32,449,180,000 | 31,832,299,000 | 28,146,446,000 | 30,517,689,000 | 27,327,545,000 | 23,907,259,000 | 18,086,745,000 | 17,989,000 | 15,241,866 | 15,048,588 | ||||||||||||||||||||||||||||||||
basic and diluted net loss per common unit and class b unit | -640 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income allocated to: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
general partner’s interest in net income | -773,000 | 397,000 | 399,000 | 344,000 | 353,000 | 345,000 | 272,000 | 345,000 | 414,000 | -2,255,000 | 411,000 | 372,000 | 293,000 | 194,000 | 188,000 | 85,000 | 89,000 | 34,000 | 48,029 | 39,715 | ||||||||||||||||||||||||||||||||||
limited partners’ interest in net income | -14,597,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions declared per limited partner unit for respective periods | 525 | 393.75 | 525 | 525 | 525 | 393.75 | 525 | 525 | 525 | 391.25 | 525 | 525 | 515 | |||||||||||||||||||||||||||||||||||||||||
limited partners’ interest in net income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinated units | -2,711,000 | -45,994,000 | 2,209,000 | -4,854,000 | 3,336,000 | 2,529,000 | 1,481,000 | 1,998,000 | 1,421,000 | 1,739,000 | 737,000 | |||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average subordinated units outstanding | 1,766,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per subordinated unit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -244,000 | -122,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | -23,000 | -155,000 | 1,072,000 | -1,742,000 | 920,000 | -23,000 | -195,000 | -5,000 | 63,000 | 229,000 | 231,000 | 129,689 | ||||||||||||||||||||||||||||||||||||||||||
weighted-average subordinated units outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 7,101,484,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,049,000 | 14,048,588 | ||||||||||||||||||||||||||||||||||||||||||
net income per common unit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 55 | -40 | -380 | -3,270 | 160 | -350 | 240 | 180 | 110 | 140 | 100 | 120 | 50 | 0.08 | ||||||||||||||||||||||||||||||||||||||||
net income per subordinated unit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common unit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 50 | 240 | -3,270 | 210 | -340 | 240 | 190 | 110 | 200 | 100 | 120 | 50 | 0.08 | 0.07 | ||||||||||||||||||||||||||||||||||||||||
diluted | 50 | 240 | -3,270 | 210 | -340 | 240 | 190 | 110 | 200 | 100 | 120 | 50 | 0.08 | 0.07 | ||||||||||||||||||||||||||||||||||||||||
net income per subordinated unit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 55 | -40 | -380 | -3,270 | 160 | -350 | 240 | 180 | 110 | 140 | 100 | 120 | 50 | 0.08 | ||||||||||||||||||||||||||||||||||||||||
less: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings allocated to general partner prior to initial public offering on january 18, 2013 | 5,351 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings available for limited partners prior to initial public offering on january 18, 2013 | 529,743 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income subsequent to initial public offering on january 18, 2013 | 8,500,000 | 5,013,000 | 7,518,000 | 3,915,000 | 4,437,000 | 1,712,000 | 2,401,433 | 1,985,707 | ||||||||||||||||||||||||||||||||||||||||||||||
net income subsequent to initial public offering allocated to: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid per limited partner unit in respective periods | 367.5 | 500 | 490 | 480 | ||||||||||||||||||||||||||||||||||||||||||||||||||
distributions declared and paid per limited partner unit in respective periods | 197.5 | 440 | 0.348 | |||||||||||||||||||||||||||||||||||||||||||||||||||
common units interest in net income | 1,227,132 | 1,006,753 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinated units interest in net income | 1,126,272 | 939,239 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average subordinated units outstanding: |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 8,564,000 | 2,000 | 2,000 | 14,000 | 79,000 | 9,000 | 8,000 | 11,000 | 6,000 | 31,000 | 6,000 | 35,000 | 6,000 | 15,000 | 250,000 | 2,000 | 99,000 | 2,000 | 2,000 | 2,000 | 2,000 | 10,000 | 2,000 | 2,000 | 227,000 | 2,830,000 | 2,527,000 | 710,506,000 | 923,000 | 319,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,500 | 6,500 | 6,500 | |||
accounts receivable | 80,823,000 | 100,883,000 | 91,777,000 | 95,275,000 | 88,478,000 | 99,095,000 | 106,045,000 | 100,704,000 | 95,421,000 | 96,888,000 | 86,810,000 | 80,208,000 | 83,822,000 | |||||||||||||||||||||||||||||||||||
related-party receivables | 1,653,000 | 2,982,000 | 6,752,000 | 2,092,000 | 636,000 | 7,163,000 | 140,000 | 974,000 | 449,000 | 2,875,000 | 246,000 | 52,000 | ||||||||||||||||||||||||||||||||||||
inventories | 134,488,000 | 137,416,000 | 135,569,000 | 134,332,000 | 133,901,000 | 146,755,000 | 131,283,000 | 129,323,000 | 114,728,000 | 106,457,000 | 101,419,000 | 96,346,000 | 93,754,000 | 91,780,000 | 90,204,000 | 89,799,000 | 85,816,000 | 84,527,000 | 84,446,000 | 84,740,000 | 84,632,000 | 89,538,000 | 91,940,000 | 91,724,000 | 91,923,000 | 92,520,000 | ||||||||||||||||||||||
prepaid expenses and other assets | 11,047,000 | 10,293,000 | 10,945,000 | 11,557,000 | 11,967,000 | 9,261,000 | 11,120,000 | 10,609,000 | 10,617,000 | 9,157,000 | 10,147,000 | 9,134,000 | 8,784,000 | 8,762,000 | 9,025,000 | 6,935,000 | 6,016,000 | 6,041,000 | 4,089,000 | 2,923,000 | 2,444,000 | 2,931,000 | 3,847,000 | 2,752,000 | 2,196,000 | 3,360,000 | 3,781,000 | 2,842,000 | 4,195,000 | 5,019,000 | ||||||||||||||||||
total current assets | 236,575,000 | 251,574,000 | 245,045,000 | 243,258,000 | 234,996,000 | 262,353,000 | 255,775,000 | 248,790,000 | 226,447,000 | 223,687,000 | 211,576,000 | 185,940,000 | 186,447,000 | 180,132,000 | 217,683,000 | 211,666,000 | 204,987,000 | 198,939,000 | 198,741,000 | 204,268,000 | 199,555,000 | 214,087,000 | 216,983,000 | 223,700,000 | 230,923,000 | 232,698,000 | 240,586,000 | 226,244,000 | 229,543,000 | 216,291,000 | 786,278,000 | 79,433,000 | 73,675,000 | 77,211,000 | 55,168,000 | 51,625,000 | 52,936,000 | 56,610,000 | 48,936,000 | 45,275,000 | 36,722,000 | 43,379,000 | 37,759,000 | 32,776,000 | 23,163,000 | 18,193,300 | 17,553,399 | 14,776,490 |
property and equipment | 2,162,624,000 | 2,180,728,000 | 2,200,423,000 | 2,237,783,000 | 2,273,376,000 | 2,291,976,000 | 2,308,587,000 | 2,291,153,000 | 2,237,625,000 | 2,198,137,000 | 2,187,255,000 | 2,174,487,000 | 2,172,924,000 | 2,177,851,000 | 2,178,383,000 | 2,193,007,000 | 2,222,336,000 | 2,256,930,000 | 2,290,786,000 | 2,332,212,000 | 2,380,633,000 | 2,419,437,000 | 2,455,586,000 | 2,485,055,000 | 2,482,943,000 | 2,497,456,000 | 2,499,694,000 | 2,502,392,000 | 2,541,343,000 | 2,515,150,000 | 1,320,198,000 | 1,267,512,000 | 1,262,898,000 | 1,270,995,000 | 1,287,786,000 | 1,300,561,000 | 1,304,312,000 | 1,302,554,000 | 1,264,877,000 | 1,250,193,000 | 1,075,939,000 | 994,624,000 | 929,105,000 | 852,966,000 | 815,299,000 | 641,630,317 | 627,296,627 | 610,129,710 |
lease right-of-use assets | 13,716,000 | 14,501,000 | 14,517,000 | 13,708,000 | 14,336,000 | 15,374,000 | 16,252,000 | 16,625,000 | 17,290,000 | 17,538,000 | 17,485,000 | 17,640,000 | 18,195,000 | 19,117,000 | 19,393,000 | 19,929,000 | 20,173,000 | 20,927,000 | 21,389,000 | 22,220,000 | 22,766,000 | 23,556,000 | 24,101,000 | 24,886,000 | 18,317,000 | |||||||||||||||||||||||
identifiable intangible assets | 186,893,000 | 194,238,000 | 201,583,000 | 208,928,000 | 216,273,000 | 223,618,000 | 230,962,000 | 238,307,000 | 245,652,000 | 252,997,000 | 260,342,000 | 267,687,000 | 275,032,000 | 282,377,000 | 289,722,000 | 297,067,000 | 304,411,000 | 311,756,000 | 319,101,000 | 326,446,000 | 333,791,000 | 341,136,000 | 348,481,000 | 355,826,000 | 363,171,000 | 370,515,000 | 377,860,000 | 385,205,000 | 398,788,000 | 406,686,000 | 70,841,000 | 72,520,000 | 73,397,000 | 74,293,000 | 76,085,000 | 76,981,000 | 77,877,000 | 79,669,000 | 80,565,000 | 81,461,000 | 83,253,000 | 84,150,000 | ||||||
other assets | 20,123,000 | 18,173,000 | 9,749,000 | 9,443,000 | 6,620,000 | 10,306,000 | 8,989,000 | 8,961,000 | 9,746,000 | 10,542,000 | 11,340,000 | 12,120,000 | 13,126,000 | 13,914,000 | 14,711,000 | 15,283,000 | 16,072,000 | 7,999,000 | 9,293,000 | 10,805,000 | 11,955,000 | 13,116,000 | 12,538,000 | 13,620,000 | 15,642,000 | 27,197,000 | 17,158,000 | 18,643,000 | 17,423,000 | 18,365,000 | 5,284,000 | 5,093,000 | 5,659,000 | 6,199,000 | 7,277,000 | 7,842,000 | 8,365,000 | 7,259,000 | 7,671,000 | 8,093,000 | 5,395,000 | 5,434,000 | 5,937,000 | 6,146,000 | 3,913,000 | 4,379,620 | 4,843,370 | 9,111,350 |
total assets | 2,619,931,000 | 2,659,214,000 | 2,671,317,000 | 2,713,120,000 | 2,745,601,000 | 2,803,627,000 | 2,821,605,000 | 2,804,217,000 | 2,736,760,000 | 2,706,414,000 | 2,691,038,000 | 2,657,874,000 | 2,665,724,000 | 2,673,391,000 | 2,719,892,000 | 2,736,952,000 | 2,767,979,000 | 2,796,551,000 | 2,839,310,000 | 2,895,951,000 | 2,948,700,000 | 3,011,332,000 | 3,057,689,000 | 3,103,087,000 | 3,730,407,000 | 3,751,230,000 | 3,759,671,000 | 3,757,847,000 | 3,814,052,000 | 3,784,718,000 | 2,228,201,000 | 1,471,945,000 | 1,463,885,000 | 1,477,806,000 | 1,477,083,000 | 1,488,582,000 | 1,495,854,000 | 1,672,184,000 | 1,628,890,000 | 1,612,597,000 | 1,430,312,000 | 1,355,791,000 | 1,265,902,000 | 1,185,884,000 | 1,136,975,000 | 901,318,432 | 887,564,591 | 872,644,745 |
liabilities, preferred units, and partners’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 20,122,000 | 24,677,000 | 27,370,000 | 30,102,000 | 27,245,000 | 31,632,000 | 35,654,000 | 34,296,000 | 39,781,000 | 37,030,000 | 36,627,000 | 39,444,000 | 35,303,000 | 39,274,000 | 26,246,000 | 22,688,000 | 22,538,000 | 16,564,000 | 15,314,000 | 13,869,000 | 13,531,000 | 12,274,000 | 30,187,000 | 25,809,000 | 21,703,000 | 26,272,000 | 24,885,000 | 19,593,000 | 52,681,000 | 28,026,000 | 18,585,000 | 9,608,000 | 16,718,000 | 23,029,000 | 20,128,000 | 16,421,000 | 10,373,000 | 11,646,000 | 20,144,000 | 22,536,000 | 29,985,000 | 15,130,000 | 19,570,000 | 34,629,000 | 10,325,000 | 4,551,922 | 8,044,516 | 10,650,727 |
related-party payables | 7,997,000 | 16,815,000 | 8,638,000 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 93,785,000 | 78,394,000 | 92,445,000 | 67,959,000 | 99,428,000 | 83,603,000 | 103,179,000 | 73,961,000 | 85,132,000 | 77,593,000 | 87,891,000 | 54,896,000 | 76,016,000 | 58,993,000 | 129,360,000 | 92,513,000 | 113,891,000 | 101,319,000 | 119,747,000 | 87,368,000 | 109,539,000 | 88,003,000 | 112,527,000 | 87,919,000 | 119,383,000 | 99,307,000 | 112,119,000 | 79,150,000 | 86,542,000 | 91,930,000 | 62,429,000 | 26,373,000 | 20,110,000 | 14,733,000 | 24,663,000 | 23,872,000 | 12,797,000 | 39,699,000 | 22,281,000 | 19,234,000 | 35,560,000 | 29,469,000 | 25,367,000 | 10,412,000 | 16,250,000 | 7,021,818 | 6,458,390 | 5,590,028 |
deferred revenue | 65,013,000 | 64,894,000 | 64,469,000 | 63,790,000 | 63,900,000 | 67,896,000 | 65,746,000 | 65,467,000 | 62,589,000 | 63,053,000 | 62,981,000 | 61,628,000 | 62,345,000 | 59,878,000 | 54,545,000 | 51,853,000 | 51,216,000 | 49,576,000 | 48,794,000 | 48,792,000 | 47,202,000 | 45,537,000 | 44,722,000 | 48,594,000 | 48,289,000 | 47,161,000 | 39,993,000 | 34,540,000 | 34,238,000 | 35,594,000 | 29,451,000 | 22,778,000 | 19,677,000 | 17,261,000 | 16,386,000 | 16,186,000 | 16,821,000 | 17,087,000 | 16,880,000 | 16,671,000 | 14,306,000 | 13,736,000 | 12,428,000 | 11,912,000 | 11,675,000 | 11,122,513 | 10,690,978 | 10,611,395 |
total current liabilities | 186,917,000 | 184,780,000 | 192,922,000 | 166,006,000 | 190,678,000 | 183,131,000 | 204,579,000 | 173,724,000 | 187,502,000 | 177,676,000 | 187,499,000 | 155,968,000 | 173,664,000 | 158,145,000 | 210,151,000 | 167,054,000 | 187,645,000 | 167,459,000 | 183,855,000 | 150,029,000 | 170,272,000 | 145,814,000 | 187,436,000 | 162,322,000 | 189,375,000 | 172,742,000 | 176,997,000 | 133,283,000 | 173,461,000 | 155,575,000 | 110,465,000 | 58,759,000 | 56,505,000 | 55,023,000 | 61,177,000 | 56,479,000 | 39,991,000 | 68,432,000 | 59,305,000 | 58,441,000 | 79,851,000 | 58,335,000 | 57,365,000 | 56,953,000 | 38,250,000 | 22,696,253 | 25,193,884 | 26,852,150 |
long-term debt | 2,523,970,000 | 2,529,382,000 | 2,503,566,000 | 2,536,147,000 | 2,502,557,000 | 2,532,398,000 | 2,484,053,000 | 2,462,530,000 | 2,336,088,000 | 2,276,449,000 | 2,212,792,000 | 2,170,421,000 | 2,106,649,000 | 2,078,066,000 | 2,017,326,000 | 2,023,183,000 | 1,973,234,000 | 1,961,697,000 | 1,928,413,000 | 1,956,751,000 | 1,927,005,000 | 1,949,176,000 | 1,899,070,000 | 1,909,578,000 | 1,852,360,000 | 1,843,309,000 | 1,811,106,000 | 1,808,309,000 | 1,730,763,000 | 1,658,368,000 | 1,526,865,000 | 752,000,000 | 725,000,000 | 714,823,000 | 743,938,000 | 735,120,000 | 743,112,000 | 712,314,000 | 753,011,000 | 711,692,000 | 509,681,000 | 451,960,000 | 503,559,000 | 420,933,000 | 390,306,000 | 352,952,018 | 335,597,962 | 502,266,210 |
operating lease liabilities | 10,704,000 | 11,402,000 | 11,645,000 | 10,904,000 | 11,678,000 | 12,601,000 | 13,401,000 | 13,903,000 | 14,731,000 | 15,119,000 | 15,132,000 | 15,510,000 | 16,146,000 | 17,026,000 | 17,446,000 | 18,066,000 | 18,551,000 | 19,313,000 | 19,880,000 | 20,643,000 | 21,220,000 | 21,980,000 | 22,615,000 | 23,306,000 | 17,343,000 | |||||||||||||||||||||||
other liabilities | 10,842,000 | 10,462,000 | 11,198,000 | 11,965,000 | 12,930,000 | 13,942,000 | 11,931,000 | 12,230,000 | 10,924,000 | 10,482,000 | 6,496,000 | 7,127,000 | 8,255,000 | 7,911,000 | 9,725,000 | 9,722,000 | 10,132,000 | 13,248,000 | 13,769,000 | 15,405,000 | 15,239,000 | 15,384,000 | 13,621,000 | 13,956,000 | 13,422,000 | 23,950,000 | 14,400,000 | 10,304,000 | 5,759,000 | 7,103,000 | 1,538,000 | 1,513,000 | 1,242,000 | 1,221,000 | 1,082,000 | 1,008,000 | 976,000 | 1,076,000 | 271,000 | 169,000 | 86,731 | |||||||
total liabilities | 2,732,433,000 | 2,736,026,000 | 2,719,331,000 | 2,725,022,000 | 2,717,843,000 | 2,742,072,000 | 2,713,964,000 | 2,662,387,000 | 2,553,711,000 | 2,479,726,000 | 2,421,919,000 | 2,349,026,000 | 2,304,714,000 | 2,261,148,000 | 2,254,648,000 | 2,218,025,000 | 2,189,562,000 | 2,161,717,000 | 2,145,917,000 | 2,142,828,000 | 2,133,736,000 | 2,132,354,000 | 2,122,742,000 | 2,109,162,000 | 2,072,500,000 | 2,040,001,000 | 2,002,503,000 | 1,951,896,000 | 1,909,983,000 | 1,821,046,000 | ||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||
preferred units | 73,402,000 | 73,401,000 | 168,809,000 | 168,809,000 | 168,809,000 | 168,809,000 | 431,402,000 | 476,334,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 477,309,000 | 465,121,000 | |||||||||||||||||||
partners’ deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 126,795,135 and 117,314,783 units issued and outstanding, respectively | -112,502,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, preferred units, and partners’ deficit | 2,619,931,000 | 2,659,214,000 | 2,671,317,000 | 2,713,120,000 | 2,745,601,000 | 2,803,627,000 | 2,821,605,000 | 2,804,217,000 | 2,736,760,000 | 2,706,414,000 | 2,691,038,000 | 2,657,874,000 | ||||||||||||||||||||||||||||||||||||
common units, 122,685,471 and 117,314,783 units issued and outstanding, respectively | -150,214,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 122,581,952 and 117,314,783 units issued and outstanding, respectively | -121,415,000 | |||||||||||||||||||||||||||||||||||||||||||||||
related party payables | 4,155,000 | 2,000 | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||
common units, 117,540,788 and 117,314,783 units issued and outstanding, respectively | -180,711,000 | |||||||||||||||||||||||||||||||||||||||||||||||
derivative instrument | 7,178,000 | 7,172,000 | 5,670,000 | 10,730,000 | 10,294,000 | |||||||||||||||||||||||||||||||||||||||||||
derivative instrument, long term | 1,040,000 | 381,000 | 4,466,000 | 3,513,000 | 3,040,000 | |||||||||||||||||||||||||||||||||||||||||||
common units, 117,314,783 and 100,986,011 units issued and outstanding, respectively | -141,051,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 117,022,833 and 100,986,011 units issued and outstanding, respectively | -107,254,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 117,007,411 and 100,986,011 units issued and outstanding, respectively | -61,168,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 103,001,911 and 100,986,011 units issued and outstanding, respectively | -289,572,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 100,986,011 and 98,227,656 units issued and outstanding, respectively | -293,285,000 | |||||||||||||||||||||||||||||||||||||||||||||||
warrants | 8,812,000 | 8,812,000 | 8,812,000 | 8,812,000 | 8,812,000 | 8,812,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | 13,979,000 | |||||||||||||||||||||||||||
total partners’ deficit | -293,285,000 | -250,621,000 | -208,190,000 | -168,461,000 | ||||||||||||||||||||||||||||||||||||||||||||
common units, 98,299,245 and 98,227,656 units issued and outstanding, respectively | -259,433,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 98,278 and 98,228 units issued and outstanding, respectively | -217,002,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 98,258 and 98,228 units issued and outstanding, respectively | -177,273,000 | |||||||||||||||||||||||||||||||||||||||||||||||
liabilities, preferred units, and partners’ capital | ||||||||||||||||||||||||||||||||||||||||||||||||
partners’ capital | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 98,228 and 97,345 units issued and outstanding, respectively | -125,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total partners’ capital | -116,299,000 | -65,066,000 | -12,065,000 | 41,618,000 | 101,108,000 | 157,525,000 | 216,084,000 | 275,814,000 | 337,655,000 | 401,669,000 | 457,638,000 | 516,616,000 | 1,180,598,000 | 1,233,920,000 | 1,279,859,000 | 1,328,642,000 | 589,333,000 | 659,673,000 | 681,138,000 | 706,739,000 | 670,886,000 | 695,975,000 | 711,775,000 | 890,362,000 | 816,574,000 | 842,464,000 | 840,780,000 | 845,496,000 | 704,978,000 | 707,727,000 | 708,250,000 | 525,583,430 | 526,772,745 | 343,526,385 | ||||||||||||||
total liabilities, preferred units, and partners’ capital | 2,665,724,000 | |||||||||||||||||||||||||||||||||||||||||||||||
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||
contract operations | 673,214,000 | 171,019,000 | 163,969,000 | 157,668,000 | 609,450,000 | 151,622,000 | 151,800,000 | 152,525,000 | 644,194,000 | 156,632,000 | 162,993,000 | 172,794,000 | 166,197,000 | 162,937,000 | 163,976,000 | 158,664,000 | 155,261,000 | 76,716,000 | 68,407,000 | 63,325,000 | 60,432,000 | 60,282,000 | 62,785,000 | 64,278,000 | 68,227,000 | 65,552,000 | 64,035,000 | 55,293,000 | 52,678,000 | 49,344,000 | 150,360,000 | 37,925,000 | 33,144,233 | 31,895,626 | 116,373,114 | |||||||||||||
parts and service | 15,729,000 | 4,901,000 | 3,605,000 | 1,926,000 | 11,228,000 | 4,122,000 | 1,818,000 | 2,038,000 | 11,117,000 | 1,986,000 | 2,736,000 | 3,048,000 | 4,460,000 | 4,400,000 | 2,684,000 | 6,012,000 | 7,074,000 | 1,023,000 | 4,384,000 | 2,689,000 | 5,600,000 | 848,000 | 726,000 | 2,089,000 | 2,313,000 | 838,000 | 965,000 | 1,752,000 | 588,000 | 858,000 | 2,558,000 | 437,000 | 165,880 | 708,215 | 2,413,611 | |||||||||||||
related party | 15,655,000 | 3,693,000 | 3,887,000 | 3,818,000 | 11,967,000 | 2,883,000 | 2,944,000 | 2,950,000 | 12,372,000 | 3,048,000 | 2,922,000 | 3,157,000 | 5,099,000 | 6,338,000 | 4,086,000 | 4,271,000 | 4,563,000 | |||||||||||||||||||||||||||||||
total revenues | 704,598,000 | 179,613,000 | 171,461,000 | 163,412,000 | 632,645,000 | 158,627,000 | 156,562,000 | 157,513,000 | 667,683,000 | 161,666,000 | 168,651,000 | 178,999,000 | 175,756,000 | 173,675,000 | 170,746,000 | 168,947,000 | 166,898,000 | 77,739,000 | 72,791,000 | 66,014,000 | 66,032,000 | 61,130,000 | 63,511,000 | 66,367,000 | 70,540,000 | 66,390,000 | 65,000,000 | 57,045,000 | 53,266,000 | 50,202,000 | 152,918,000 | 38,362,000 | 33,310,113 | 32,603,841 | 118,786,725 | |||||||||||||
costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||
cost of operations, exclusive of depreciation and amortization | 234,336,000 | 59,453,000 | 55,158,000 | 53,732,000 | 194,389,000 | 49,159,000 | 45,604,000 | 48,628,000 | 205,939,000 | 46,715,000 | 49,968,000 | 59,165,000 | 57,423,000 | 56,245,000 | 57,025,000 | 64,309,000 | 57,533,000 | 25,543,000 | 23,441,000 | 21,583,000 | 22,522,000 | 18,885,000 | 18,654,000 | 20,829,000 | 21,919,000 | 19,079,000 | 19,211,000 | 19,430,000 | 17,997,000 | 17,717,000 | 48,097,000 | 11,922,000 | 10,131,215 | 10,420,024 | 37,795,685 | |||||||||||||
depreciation and amortization | 236,677,000 | 58,772,000 | 58,959,000 | 59,064,000 | 238,769,000 | 59,265,000 | 59,227,000 | 61,030,000 | 238,968,000 | 60,072,000 | 60,338,000 | 58,762,000 | 57,513,000 | 56,783,000 | 58,924,000 | 59,403,000 | 52,868,000 | 25,112,000 | 24,808,000 | 24,534,000 | 24,151,000 | 23,195,000 | 23,412,000 | 22,094,000 | 21,360,000 | 21,507,000 | 20,731,000 | 18,261,000 | 17,044,000 | 16,220,000 | 52,917,000 | 13,377,000 | 12,172,639 | 11,677,875 | 41,880,318 | |||||||||||||
selling, general, and administrative | 61,278,000 | 10,186,000 | 8,313,000 | 5,548,408 | 4,894,798 | 18,268,003 | ||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | 1,527,000 | 1,118,000 | 1,031,000 | -179,000 | -2,588,000 | 48,000 | -1,105,000 | -1,255,000 | 1,686,000 | -787,000 | -1,014,000 | -1,975,000 | 1,250,000 | 731,000 | -324,000 | 50,000 | -13,000 | |||||||||||||||||||||||||||||||
impairment of compression equipment | 1,487,000 | 504,000 | 432,000 | 5,121,000 | 2,403,000 | 2,550,000 | 8,090,000 | 1,706,000 | 3,923,000 | 3,234,000 | 2,292,000 | 1,096,000 | 2,601,000 | 1,112,000 | 3,441,000 | 693,000 | 443,000 | 26,829,000 | 1,163,000 | 203,000 | ||||||||||||||||||||||||||||
impairment of goodwill | 619,411,000 | 619,411,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total costs and expenses | 535,305,000 | 134,510,000 | 129,062,000 | 128,314,000 | 491,773,000 | 121,996,000 | 121,417,000 | 124,753,000 | 1,132,535,000 | 122,895,000 | 133,757,000 | 748,709,000 | 129,592,000 | 130,784,000 | 135,218,000 | 145,007,000 | 138,309,000 | 83,826,000 | 61,283,000 | 59,337,000 | 58,664,000 | 57,943,000 | 55,011,000 | 52,540,000 | 54,993,000 | 77,742,000 | 49,476,000 | 49,360,000 | 42,707,000 | 42,635,000 | 129,088,000 | 33,560,000 | 27,981,951 | 26,967,466 | 98,210,123 | |||||||||||||
operating income | 169,293,000 | 45,103,000 | 42,399,000 | 35,098,000 | 140,872,000 | 36,631,000 | 35,145,000 | 32,760,000 | -464,852,000 | 38,771,000 | 34,894,000 | -569,710,000 | 46,164,000 | 42,891,000 | 35,528,000 | 23,940,000 | 28,589,000 | -6,087,000 | 11,508,000 | 6,677,000 | 7,368,000 | 3,187,000 | 8,500,000 | 13,827,000 | 15,547,000 | -11,352,000 | 15,524,000 | 7,685,000 | 10,559,000 | 7,567,000 | 23,830,000 | 4,802,000 | 5,328,162 | 5,636,375 | 20,576,602 | |||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -138,050,000 | -35,142,000 | -33,079,000 | -31,838,000 | -129,826,000 | -32,222,000 | -32,350,000 | -32,288,000 | -128,633,000 | -32,004,000 | -31,815,000 | -32,478,000 | -32,626,000 | -32,679,000 | -28,857,000 | -25,443,000 | -25,682,000 | -9,219,000 | -6,557,000 | -6,002,000 | -5,674,000 | -5,275,000 | -5,139,000 | -5,062,000 | -4,665,000 | -4,415,000 | -3,994,000 | -2,677,000 | ||||||||||||||||||||
other | 91,000 | 104,000 | 69,000 | 212,000 | 39,000 | 40,000 | 3,197,000 | 1,898,000 | 3,707,000 | 5,366,000 | 4,656,000 | 5,503,000 | 11,057,000 | 7,333,000 | 3,914,000 | 4,816,000 | 3,753,000 | 3,602,000 | 3,633,000 | 8,698,000 | 8,835,000 | 9,000,000 | 3,228,000 | 3,153,000 | 3,065,000 | 3,188,000 | 2,874,000 | 2,819,000 | 2,779,000 | 2,710,000 | 63,000 | 350,000 | 193,000 | 46,385 | 129,079 | 136,907 | ||||||||||||
total other income | -137,959,000 | -35,115,000 | -33,058,000 | -31,818,000 | -129,719,000 | -32,204,000 | -32,305,000 | -32,263,000 | -128,547,000 | -31,984,000 | -31,791,000 | -32,455,000 | -32,605,000 | -32,667,000 | -28,837,000 | -25,421,000 | -25,663,000 | -9,213,000 | -6,554,000 | -5,990,000 | -5,667,000 | -5,259,000 | -5,132,000 | -5,055,000 | -4,659,000 | -4,410,000 | -3,989,000 | -2,672,000 | ||||||||||||||||||||
net income before income tax expense | 31,334,000 | 9,988,000 | 9,341,000 | 3,280,000 | 11,153,000 | 4,427,000 | 2,840,000 | 497,000 | 6,787,000 | 3,103,000 | -602,165,000 | -15,300,000 | 4,954,000 | 687,000 | 1,701,000 | -2,072,000 | 3,368,000 | 8,772,000 | 10,888,000 | -15,762,000 | 11,535,000 | 5,013,000 | 7,518,000 | 4,018,000 | 11,351,000 | 1,775,000 | 2,459,625 | 2,576,291 | 4,699,478 | |||||||||||||||||||
income tax expense | 1,016,000 | 376,000 | 255,000 | 26,000 | 874,000 | 312,000 | 152,000 | 126,000 | 268,000 | 419,000 | 296,000 | 70,000 | 165,000 | 134,000 | 149,000 | 74,000 | 94,000 | 234,000 | 1,083,000 | 142,000 | 79,000 | 103,000 | 280,000 | 63,000 | 58,192 | 55,490 | 196,040 | |||||||||||||||||||||
net income | 30,318,000 | 9,612,000 | 9,086,000 | 3,254,000 | 10,279,000 | 4,115,000 | 2,688,000 | 371,000 | -594,732,000 | 6,519,000 | 2,684,000 | -602,461,000 | 13,315,000 | 9,949,000 | 6,587,000 | -563,000 | 3,197,000 | -15,370,000 | 4,789,000 | 553,000 | 1,552,000 | -2,146,000 | 3,274,000 | 8,538,000 | 9,805,000 | -15,904,000 | 11,456,000 | 5,013,000 | 7,518,000 | 3,915,000 | 11,071,000 | 1,712,000 | 2,401,433 | 2,520,801 | 4,503,438 | |||||||||||||
less: distributions on preferred units | -48,750,000 | -12,188,000 | -12,188,000 | -12,187,000 | -48,750,000 | -12,188,000 | -12,188,000 | -12,187,000 | -48,750,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | |||||||||||||||||||||||||||||||||
net income attributable to common unitholders’ interests | -18,432,000 | -2,576,000 | -3,102,000 | -8,933,000 | -8,073,000 | -9,500,000 | -11,816,000 | |||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – basic and diluted | 97,780,000 | 97,968,000 | 97,728,000 | 97,365,000 | 97,068,000 | 97,085,000 | 97,044,000 | 96,989,000 | 96,816,000 | 96,707,000 | ||||||||||||||||||||||||||||||||||||||
basic and diluted net income per common unit | -190 | -30 | -30 | -90 | -400 | -80 | -100 | -120 | -6,650 | -60 | -100 | -6,360 | 20 | 10 | -20 | -100 | -230 | 70 | 3 | 20 | ||||||||||||||||||||||||||||
distributions declared per common unit for respective periods | 2,100 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | |||||||||||||||||||||||||||||||||
accounts receivable: | ||||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 1,241 and 2,057, respectively | 79,410,000 | |||||||||||||||||||||||||||||||||||||||||||||||
related party receivables | 70,000 | 45,920,000 | 45,124,000 | 44,941,000 | 45,004,000 | 44,963,000 | 44,923,000 | 45,043,000 | 44,942,000 | 45,312,000 | 45,234,000 | 45,461,000 | 48,557,000 | 47,009,000 | 45,589,000 | 46,712,000 | 46,867,000 | |||||||||||||||||||||||||||||||
liabilities, preferred units and partners’ capital | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 97,995 and 97,345 units issued and outstanding, respectively | -73,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, preferred units and partners’ capital | 2,673,391,000 | 2,719,892,000 | 2,736,952,000 | 2,767,979,000 | 2,796,551,000 | 2,839,310,000 | 2,895,951,000 | 2,948,700,000 | 3,011,332,000 | 3,057,689,000 | 3,103,087,000 | 3,730,407,000 | 3,751,230,000 | |||||||||||||||||||||||||||||||||||
selling, general and administrative | 14,663,000 | 13,914,000 | 15,265,000 | 56,082,000 | 13,524,000 | 15,288,000 | 13,800,000 | 59,981,000 | 12,716,000 | 20,315,000 | 12,385,000 | 16,631,000 | 16,210,000 | 15,995,000 | 17,753,000 | 27,177,000 | 33,495,000 | 11,888,000 | 10,632,000 | 11,123,000 | 12,577,000 | 11,180,000 | 9,739,000 | 10,351,000 | 10,350,000 | 9,729,000 | 10,443,000 | 8,469,000 | 27,587,000 | |||||||||||||||||||
trade, net of allowances for credit losses of 1,254 and 2,057, respectively | 72,465,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 97,941 and 97,345 units issued and outstanding, respectively | -20,877,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 1,493 and 2,057, respectively | 69,581,000 | |||||||||||||||||||||||||||||||||||||||||||||||
partners’ capital: | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 97,377 and 97,345 units issued and outstanding, respectively | 27,639,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 2,057 and 4,982, respectively | 68,175,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 97,345 and 96,962 units issued and outstanding, respectively | 87,129,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common and class b unitholders’ interests | -38,471,000 | -643,482,000 | -5,669,000 | -9,504,000 | -614,648,000 | 1,127,000 | -2,239,000 | -5,600,000 | ||||||||||||||||||||||||||||||||||||||||
net income attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||||
common units | -38,471,000 | -643,482,000 | -5,669,000 | -9,504,000 | -614,648,000 | 2,084,000 | 1,047,000 | -2,088,000 | -8,768,000 | 4,390,000 | 209,000 | 1,199,000 | -2,418,000 | 2,929,000 | 10,835,000 | 7,185,000 | -11,043,000 | 7,748,000 | 3,338,000 | 5,332,000 | 2,409,000 | 5,805,000 | 941,000 | |||||||||||||||||||||||||
class b units | -957,000 | -3,286,000 | -3,512,000 | -3,983,000 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average class b units outstanding – basic and diluted | ||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per class b unit | -470 | -510 | -550 | -620 | ||||||||||||||||||||||||||||||||||||||||||||
distributions declared per common unit | 2,100 | 2,100 | ||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 2,388 and 4,982, respectively | 63,077,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 97,096 and 96,962 units issued and outstanding, respectively | 143,546,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 3,538 and 4,982, respectively | 62,044,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 97,067 and 96,962 units issued and outstanding, respectively | 202,105,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 3,541 and 4,982, respectively | 69,685,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 97,022 and 96,962 units issued and outstanding, respectively | 261,835,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 4,982 and 2,479, respectively | 63,727,000 | |||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 619,411,000 | 619,411,000 | 619,411,000 | 619,411,000 | 619,411,000 | 619,411,000 | 35,866,000 | 35,866,000 | 35,866,000 | 35,866,000 | 35,866,000 | 35,866,000 | 35,866,000 | 208,055,000 | 208,055,000 | 208,055,000 | 208,055,000 | 208,055,000 | 208,055,000 | 208,055,000 | 207,763,000 | 157,075,195 | 157,075,195 | 157,075,195 | ||||||||||||||||||||||||
common units, 96,962 and 96,632 units issued and outstanding, respectively | 323,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss on disposition of assets | 146,000 | 1,546,000 | 40,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income before income tax benefit | -593,399,000 | 13,559,000 | 10,224,000 | 6,691,000 | -1,481,000 | 2,926,000 | ||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 1,333,000 | 244,000 | 275,000 | 104,000 | -918,000 | -271,000 | ||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 5,204 and 2,479, respectively | 71,308,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 96,903 and 96,632 units issued and outstanding, respectively | 387,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||
| 2,020,000 | 2,020,000 | 2,020,000 | 2,019,000 | 2,019,000 | |||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – basic | 96,882,000 | 96,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding – diluted | 96,882,000 | 96,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 5,361 and 2,479, respectively | 71,226,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 96,858 and 96,632 units issued and outstanding, respectively | 443,659,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trade, net of allowances for credit losses of 3,476 and 2,479, respectively | 78,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 96,721 and 96,632 units issued and outstanding as of march 31, 2020 and december 31, 2019, respectively | 502,637,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trade | 80,276,000 | 80,926,000 | 90,348,000 | 78,990,000 | 89,010,000 | 75,836,000 | 34,794,000 | 31,379,000 | 29,481,000 | 33,370,000 | 23,258,000 | 24,911,000 | 27,737,000 | 28,723,000 | 23,056,000 | 24,653,000 | 23,800,000 | 27,982,000 | 22,703,000 | 20,079,000 | 14,030,000 | 10,830,391 | 10,276,444 | 8,618,164 | ||||||||||||||||||||||||
limited partner interest: | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 96,632 and 89,984 units issued and outstanding as of december 31, 2019 and december 31, 2018, respectively | 1,166,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||
class b units, 6,398 units issued and outstanding as of december 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net: | ||||||||||||||||||||||||||||||||||||||||||||||||
installment receivable | 3,953,000 | 4,962,000 | 5,952,000 | 7,544,000 | 8,815,000 | 9,734,000 | 11,521,000 | 12,390,000 | 13,242,000 | 14,901,000 | 15,707,000 | 16,498,000 | 18,037,000 | 18,786,000 | 19,520,000 | 20,948,000 | 20,149,000 | |||||||||||||||||||||||||||||||
limited partner interests: | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 96,616 and 89,984 units issued and outstanding, respectively | 1,219,941,000 | |||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding - basic | 94,625,000 | 90,209,000 | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding - diluted | 94,846,000 | 90,421,000 | ||||||||||||||||||||||||||||||||||||||||||||||
weighted-average class b units outstanding - basic and diluted | 2,017,000 | 6,398,000 | 6,398,000 | 6,398,000 | 6,398,000 | |||||||||||||||||||||||||||||||||||||||||||
inventory | 95,532,000 | 93,780,000 | 83,043,000 | 82,440,000 | 34,250,000 | 35,718,000 | 31,874,000 | 31,686,000 | 26,332,000 | 20,682,000 | 19,298,000 | 22,273,000 | 20,705,000 | 15,584,000 | 8,749,000 | 10,861,000 | 12,522,000 | 9,940,000 | 7,349,000 | 5,880,350 | 5,245,865 | 4,215,267 | ||||||||||||||||||||||||||
liabilities and partners’ capital | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 90,202 and 89,984 units issued and outstanding, respectively | 1,197,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||
class b units, 6,398 units issued and outstanding as of each period | 68,348,000 | 71,634,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and partners’ capital | 3,759,671,000 | 3,757,847,000 | 2,228,201,000 | 1,471,945,000 | 1,463,885,000 | 1,477,806,000 | 1,477,083,000 | 1,488,582,000 | 1,495,854,000 | 1,672,184,000 | 1,628,890,000 | 1,612,597,000 | 1,430,312,000 | 1,355,791,000 | 1,265,902,000 | 1,185,884,000 | 1,136,975,000 | 901,318,432 | 887,564,591 | 872,644,745 | ||||||||||||||||||||||||||||
common units, 90,158 and 89,984 units issued and outstanding, respectively | 1,243,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding - basic and diluted | 90,060,000 | 89,973,000 | ||||||||||||||||||||||||||||||||||||||||||||||
liabilities, partners’ capital and predecessor parent company net investment | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 89,967 units issued and outstanding as of september 30, 2018 | 1,334,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||
class b units, 6,398 units issued and outstanding as of september 30, 2018 | 78,416,000 | |||||||||||||||||||||||||||||||||||||||||||||||
predecessor parent company net investment | ||||||||||||||||||||||||||||||||||||||||||||||||
total partners’ capital and predecessor parent company net investment | 1,426,760,000 | 1,498,551,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities, partners’ capital and predecessor parent company net investment | 3,814,052,000 | 3,784,718,000 | ||||||||||||||||||||||||||||||||||||||||||||||
less: preferred unit distributions | -12,188,000 | -12,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common and class b unitholders' interests | -12,751,000 | -8,857,000 | ||||||||||||||||||||||||||||||||||||||||||||||
common units, 89,953 units issued and outstanding as of june 30, 2018 | 1,398,447,000 | |||||||||||||||||||||||||||||||||||||||||||||||
class b units, 6,398 units issued and outstanding as of june 30, 2018 | 86,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common units outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||
basic | 89,906,000 | 62,264,000 | 61,815,000 | 61,396,000 | 60,877,000 | 55,086,760,000 | 54,505,856,000 | 46,104,274,000 | 34,123,395,000 | 32,449,180,000 | 31,695,384,000 | 30,460,239,000 | 27,290,699,000 | 23,805,520,000 | 18,043,075,000 | 17,947,000 | 15,196,880 | 15,048,588 | ||||||||||||||||||||||||||||||
diluted | 89,906,000 | 62,264,000 | 62,084,000 | 61,559,000 | 61,154,000 | 55,301,959,000 | 54,751,902,000 | 46,104,274,000 | 34,233,579,000 | 32,449,180,000 | 31,832,299,000 | 30,517,689,000 | 27,327,545,000 | 23,907,259,000 | 18,086,745,000 | 17,989,000 | 15,241,866 | 15,048,588 | ||||||||||||||||||||||||||||||
basic and diluted net income per common unit and class b unit | -640 | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 3,095,000 | 2,715,000 | 3,166,000 | 3,148,000 | 2,343,000 | 2,872,000 | 2,829,000 | 2,419,000 | 2,294,000 | 2,213,000 | 1,387,000 | 1,819,000 | 2,464,000 | 2,400,000 | 1,584,000 | 1,429,674 | 1,895,511 | 1,799,652 | ||||||||||||||||||||||||||||||
common units, 62,444 and 62,194 units issued and outstanding, respectively | 583,929,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general partner interest | 5,404,000 | 7,288,000 | 7,639,000 | 9,630,000 | 12,871,000 | 13,126,000 | 13,724,000 | 14,110,000 | 14,384,000 | 14,552,000 | ||||||||||||||||||||||||||||||||||||||
net income allocated to: | ||||||||||||||||||||||||||||||||||||||||||||||||
general partner’s interest in net income | -773,000 | 399,000 | 344,000 | 353,000 | 272,000 | 345,000 | 414,000 | 411,000 | 372,000 | 194,000 | 188,000 | 85,000 | 211,000 | 34,000 | 48,029 | 39,715 | ||||||||||||||||||||||||||||||||
limited partners’ interest in net income | -14,597,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions declared per limited partner unit for respective periods | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 515 | ||||||||||||||||||||||||||||||||||||||
common units, 62,016,723 and 60,689,110 units issued and outstanding, respectively | 652,385,000 | |||||||||||||||||||||||||||||||||||||||||||||||
limited partners’ interest in net income: | ||||||||||||||||||||||||||||||||||||||||||||||||
subordinated units | -2,711,000 | 2,209,000 | -4,854,000 | 3,336,000 | 1,481,000 | 1,998,000 | 1,421,000 | 4,520,000 | 737,000 | |||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average subordinated units outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net income per subordinated unit | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 61,574,965 and 60,689,110 units issued and outstanding, respectively | 673,499,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 61,178,151 and 60,689,110 units issued and outstanding, respectively | 698,695,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general partner's interest | 8,044,000 | 8,809,000 | 9,258,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -244,000 | -155,000 | 1,072,000 | -122,000 | 920,000 | -23,000 | -195,000 | 63,000 | 229,000 | 129,689 | 266,117 | |||||||||||||||||||||||||||||||||||||
common units, 55,281,039 and 38,556,245 units issued and outstanding, respectively | 662,077,000 | |||||||||||||||||||||||||||||||||||||||||||||||
subordinated units, 14,048,588 issued and outstanding at december 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average subordinated units outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 7,101,484,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,048,588,000 | 14,049,000 | 14,048,588 | ||||||||||||||||||||||||||||||||||||||
net income per common unit: | ||||||||||||||||||||||||||||||||||||||||||||||||
net income per subordinated unit: | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 54,866,123 and 38,556,245 units issued and outstanding, respectively | 686,717,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 54,154,357 and 38,556,245 units issued and outstanding, respectively | 702,145,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 37,589,602 and 31,307,116 units issued and outstanding, respectively | 673,334,000 | |||||||||||||||||||||||||||||||||||||||||||||||
subordinated units, 14,048,588 issued and outstanding each period | 204,157,000 | 209,236,000 | 221,392,000 | 229,787,000 | ||||||||||||||||||||||||||||||||||||||||||||
common units, 32,768,844 and 31,307,116 units issued and outstanding, respectively | 594,212,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 32,120,651 and 31,307,116 units issued and outstanding, respectively | 607,348,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 30,711,733 and 23,561,780 units issued and outstanding, respectively | 596,883,000 | |||||||||||||||||||||||||||||||||||||||||||||||
less: | ||||||||||||||||||||||||||||||||||||||||||||||||
earnings allocated to general partner prior to initial public offering on january 18, 2013 | 5,000 | 5,351 | ||||||||||||||||||||||||||||||||||||||||||||||
earnings available for limited partners prior to initial public offering on january 18, 2013 | 530,000 | 529,743 | ||||||||||||||||||||||||||||||||||||||||||||||
net income subsequent to initial public offering on january 18, 2013 | 5,013,000 | 7,518,000 | 3,915,000 | 10,536,000 | 1,712,000 | 2,401,433 | 1,985,707 | |||||||||||||||||||||||||||||||||||||||||
net income subsequent to initial public offering allocated to: | ||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid per limited partner unit in respective periods | 500 | 490 | 480 | 1,250 | ||||||||||||||||||||||||||||||||||||||||||||
common units, 30,192,332 and 23,561,780 units issued and outstanding, respectively | 595,757,000 | |||||||||||||||||||||||||||||||||||||||||||||||
subordinated units, 14,048,588 units issued and outstanding each period | 235,355,000 | 240,270,000 | ||||||||||||||||||||||||||||||||||||||||||||||
identifiable intangible asset-customer relationships | 70,705,000 | 71,388,000 | 72,072,000 | 66,000,000 | 66,600,000 | 67,200,000 | ||||||||||||||||||||||||||||||||||||||||||
identifiable intangible asset-trade names | 13,572,000 | 13,728,000 | 13,884,000 | 14,040,000 | 14,196,000 | 14,352,000 | ||||||||||||||||||||||||||||||||||||||||||
identifiable intangible asset-non-compete | 769,000 | 825,000 | 881,000 | |||||||||||||||||||||||||||||||||||||||||||||
common units, 24,034,938 and 23,561,780 units issued and outstanding, respectively | 450,156,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 23,561,780 units outstanding at december 31, 2013 | 447,562,000 | |||||||||||||||||||||||||||||||||||||||||||||||
subordinated units, 14,048,588 units outstanding at december 31, 2013 | 245,592,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general partner interest: 2% interest with 767,558 equivalent units issued and outstanding at december 31, 2013 | 14,573,000 | |||||||||||||||||||||||||||||||||||||||||||||||
limited partners’ capital | 341,130,323 | |||||||||||||||||||||||||||||||||||||||||||||||
general partner’s capital | 2,396,062 | |||||||||||||||||||||||||||||||||||||||||||||||
restructuring charges | ||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | 284,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common units, 23,078,673 units outstanding at september 30, 2013 | 443,344,000 | |||||||||||||||||||||||||||||||||||||||||||||||
subordinated units, 14,048,588 units outstanding at september 30, 2013 | 250,316,000 | |||||||||||||||||||||||||||||||||||||||||||||||
general partner interest: 2% interest with 757,699 equivalent units issued and outstanding at september 30, 2013 | 14,590,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions declared and paid per limited partner unit in respective periods | 440 | 0.348 | ||||||||||||||||||||||||||||||||||||||||||||||
limited partner units: | ||||||||||||||||||||||||||||||||||||||||||||||||
common units, 15,334,813 units outstanding at june 30, 2013 | 258,869,080 | |||||||||||||||||||||||||||||||||||||||||||||||
subordinated units, 14,048,588 units outstanding at june 30, 2013 | 255,773,283 | |||||||||||||||||||||||||||||||||||||||||||||||
general partner units, 2% interest with 599,661 equivalent units issued and outstanding at june 30, 2013 | 10,941,067 | |||||||||||||||||||||||||||||||||||||||||||||||
common units interest in net income | 1,227,132 | 1,006,753 | ||||||||||||||||||||||||||||||||||||||||||||||
subordinated units interest in net income | 1,126,272 | 939,239 | ||||||||||||||||||||||||||||||||||||||||||||||
common units, 15,048,588 units outstanding at march 31, 2013 | 256,258,205 | |||||||||||||||||||||||||||||||||||||||||||||||
subordinated units, 14,048,588 units outstanding at march 31, 2013 | 259,543,862 | |||||||||||||||||||||||||||||||||||||||||||||||
general partner units, 2% interest with 593,820 equivalent units issued and outstanding at march 31, 2013 | 10,970,678 | |||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||
liability from interest rate swaps | ||||||||||||||||||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||||||||||||||||||
net income allocated to general partner | 45,034 | |||||||||||||||||||||||||||||||||||||||||||||||
net income available for limited partners | 4,458,404 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 38,342,000 | 27,760,000 | 34,488,000 | 28,559,000 | 20,512,000 | 25,437,000 | 19,327,000 | 31,238,000 | 23,573,000 | 12,841,000 | 20,902,000 | 23,584,000 | 10,941,000 | 8,366,000 | 9,612,000 | 9,086,000 | 3,254,000 | 3,105,000 | 4,115,000 | 2,688,000 | 371,000 | -1,474,000 | 6,519,000 | 2,684,000 | -602,461,000 | 9,281,000 | 13,315,000 | 9,949,000 | 6,587,000 | -15,370,000 | 4,546,000 | 4,789,000 | 553,000 | 1,552,000 | 3,269,000 | -2,146,000 | 3,274,000 | 8,538,000 | -159,630,000 | 9,805,000 | -15,904,000 | 11,456,000 | 8,500,000 | 5,013,000 | 7,518,000 | 3,915,000 | 4,437,000 | 1,711,765 | 2,401,434 | 2,520,801 | |||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 87,146,000 | 72,360,000 | 71,222,000 | 70,841,000 | 70,393,000 | 68,955,000 | 67,237,000 | 65,313,000 | 63,251,000 | 62,470,000 | 64,101,000 | 60,039,000 | 59,486,000 | 59,882,000 | 58,772,000 | 58,959,000 | 59,064,000 | 59,247,000 | 59,265,000 | 59,227,000 | 61,030,000 | 59,796,000 | 60,072,000 | 60,338,000 | 58,762,000 | 58,227,000 | 57,513,000 | 56,783,000 | 58,924,000 | 56,749,000 | 59,403,000 | 72,428,000 | 25,112,000 | 25,110,000 | 24,808,000 | 24,534,000 | 24,151,000 | 23,636,000 | 23,195,000 | 23,412,000 | 22,094,000 | 21,640,000 | 21,360,000 | 21,507,000 | 20,731,000 | 19,631,000 | 18,261,000 | 17,044,000 | 16,220,000 | 15,690,000 | 13,376,487 | 12,172,638 | 11,677,875 |
provision for expected credit losses | 398,000 | 0 | 0 | -200,000 | -500,000 | -300,000 | -1,150,000 | 0 | -1,250,000 | 0 | 0 | 2,200,000 | 1,500,000 | ||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,829,000 | 1,949,000 | 2,133,000 | 2,231,000 | 2,241,000 | 2,245,000 | 2,251,000 | 2,257,000 | 1,995,000 | 1,819,000 | 1,819,000 | 1,819,000 | 1,822,000 | 1,814,000 | 1,814,000 | 1,815,000 | 1,822,000 | 2,899,000 | 2,288,000 | 2,297,000 | 2,281,000 | 2,289,000 | 2,167,000 | 1,960,000 | 1,986,000 | 1,987,000 | 1,965,000 | ||||||||||||||||||||||||||
amortization of capitalized implementation costs | 284,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unit-based compensation expense | 2,405,000 | 1,527,000 | 1,167,000 | -1,736,000 | 3,384,000 | 5,552,000 | 2,669,000 | 562,000 | 7,769,000 | 4,517,000 | 8,024,000 | 2,849,000 | 6,779,000 | 6,178,000 | 3,008,000 | 2,998,000 | 3,710,000 | 3,599,000 | 3,482,000 | 4,260,000 | 4,182,000 | 4,329,000 | 1,332,000 | 4,568,000 | -1,829,000 | 2,884,000 | 2,090,000 | 2,706,000 | 3,134,000 | 849,000 | 1,892,000 | 6,760,000 | 2,239,000 | 3,548,000 | 2,813,000 | 2,402,000 | 2,945,000 | 1,892,000 | 3,647,000 | 3,022,000 | 1,812,000 | 795,000 | 804,000 | 1,238,000 | 1,026,000 | 78,000 | 854,000 | 1,006,000 | 1,096,000 | 438,000 | 337,550 | ||
deferred income tax expense | 2,711,000 | 436,000 | -16,000 | -39,000 | 85,000 | 147,000 | 330,000 | 37,000 | 60,000 | 59,000 | 32,000 | -34,000 | -99,000 | 180,000 | 78,000 | 149,000 | 123,000 | 1,024,000 | 152,000 | 186,000 | 14,000 | -800,000 | -1,038,000 | ||||||||||||||||||||||||||||||
loss on disposition of assets | -545,000 | 1,626,000 | 830,000 | 39,000 | 1,325,000 | 3,826,000 | -123,000 | -18,000 | 1,254,000 | 2,265,000 | -3,865,000 | -443,000 | 1,118,000 | -787,000 | -1,014,000 | 1,329,000 | -1,975,000 | 1,546,000 | 40,000 | 636,000 | 1,250,000 | -300,000 | 50,000 | ||||||||||||||||||||||||||||||
loss on extinguishment of debt | 1,000 | 0 | 0 | 0 | 4,966,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | 4,000 | 302,000 | 622,000 | 3,242,000 | 3,645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and related-party receivables | -38,174,000 | 21,389,000 | -5,336,000 | -1,162,000 | -8,253,000 | 16,514,000 | -73,000 | -4,507,000 | -6,257,000 | 415,000 | -7,651,000 | -9,231,000 | 3,420,000 | ||||||||||||||||||||||||||||||||||||||||
inventories | -15,390,000 | -5,710,000 | -11,256,000 | -11,888,000 | -12,240,000 | -10,943,000 | -30,971,000 | -28,962,000 | -30,979,000 | -24,921,000 | -20,057,000 | -18,490,000 | -13,328,000 | -10,886,000 | -9,549,000 | -5,998,000 | -5,161,000 | -2,445,000 | -3,657,000 | -3,229,000 | -3,261,000 | 424,000 | -1,055,000 | -3,005,000 | -8,046,000 | -3,914,000 | |||||||||||||||||||||||||||
prepaid expenses and other current assets | -900,000 | -754,000 | 651,000 | 613,000 | 410,000 | -2,706,000 | 1,859,000 | -511,000 | 8,000 | -1,459,000 | 990,000 | -1,014,000 | -350,000 | -21,000 | 263,000 | -2,090,000 | -919,000 | 24,000 | -1,951,000 | -1,166,000 | -479,000 | 487,000 | 918,000 | -1,097,000 | -556,000 | 1,164,000 | 421,000 | -939,000 | -1,250,000 | 2,778,000 | 728,000 | ||||||||||||||||||||||
other assets | 3,482,000 | -1,250,000 | -362,000 | 158,000 | -2,377,000 | 3,389,000 | -1,016,000 | 403,000 | 1,100,000 | 1,032,000 | 1,017,000 | 971,000 | 1,177,000 | 950,000 | 953,000 | 693,000 | 869,000 | 804,000 | 921,000 | 1,058,000 | 706,000 | 722,000 | 821,000 | 870,000 | 754,000 | ||||||||||||||||||||||||||||
accounts payable and related-party payables | 14,868,000 | -4,577,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities and deferred revenue | -10,357,000 | 21,657,000 | -13,687,000 | 28,448,000 | -28,177,000 | 18,901,000 | -18,313,000 | 31,230,000 | 3,792,000 | 17,201,000 | -14,165,000 | 29,933,000 | -28,863,000 | 17,770,000 | -62,957,000 | 30,623,000 | -23,794,000 | 13,344,000 | -22,295,000 | 27,457,000 | -23,701,000 | 20,417,000 | -25,304,000 | 24,852,000 | -30,709,000 | 22,288,000 | -15,820,000 | 43,423,000 | -12,990,000 | 7,659,000 | -10,421,000 | 24,966,000 | 22,120,000 | 2,263,000 | 6,593,000 | 5,751,000 | -6,180,000 | 1,388,000 | 2,994,000 | 3,558,000 | -4,052,000 | -5,572,000 | 7,901,000 | 3,175,000 | -3,384,000 | 2,648,000 | 2,738,000 | 2,395,000 | 1,408,000 | -5,351,000 | 9,781,092 | 844,963 | 947,945 |
other liabilities | -1,000 | 393,000 | 0 | 0 | -410,000 | -410,000 | -410,000 | -410,000 | 1,640,000 | -1,836,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 86,103,000 | 139,488,000 | 75,879,000 | 124,244,000 | 54,651,000 | 130,195,000 | 48,481,000 | 96,741,000 | 65,917,000 | 91,604,000 | 50,072,000 | 87,871,000 | 42,338,000 | 82,099,000 | 49,209,000 | 94,228,000 | 35,054,000 | 81,057,000 | 45,297,000 | 99,459,000 | 39,612,000 | 97,547,000 | 48,219,000 | 97,355,000 | 50,077,000 | 91,700,000 | 61,294,000 | 99,817,000 | 47,769,000 | 93,140,000 | 38,830,000 | 57,976,000 | 36,394,000 | 39,343,000 | 33,029,000 | 33,986,000 | 18,286,000 | 9,101,000 | 36,139,000 | 36,497,000 | 21,960,000 | 34,658,000 | 34,193,000 | 34,037,000 | 14,513,000 | 31,290,000 | 38,932,000 | 21,600,000 | 10,069,000 | 26,512,000 | 16,168,763 | 16,148,794 | 9,360,443 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for the j-w power acquisition, net of cash acquired | -444,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -24,238,000 | -51,749,000 | -23,991,000 | -23,169,000 | -18,368,000 | -29,016,000 | -28,686,000 | -48,537,000 | -98,613,000 | -79,474,000 | -52,646,000 | -65,005,000 | -41,397,000 | -46,163,000 | -44,243,000 | -23,588,000 | -20,230,000 | -15,820,000 | -13,958,000 | -9,250,000 | -6,185,000 | -11,189,000 | -30,483,000 | -22,123,000 | -45,275,000 | -37,003,000 | -46,325,000 | -51,482,000 | -36,339,000 | -65,634,000 | -51,569,000 | -113,979,000 | -35,384,000 | -40,337,000 | -32,591,000 | -17,034,000 | -15,926,000 | -4,987,000 | -21,443,000 | -8,537,000 | -16,273,000 | -40,416,000 | -57,947,000 | -64,913,000 | -117,774,000 | -106,714,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 61,865,000 | 87,739,000 | 51,888,000 | 101,075,000 | 36,283,000 | 101,179,000 | 19,795,000 | 48,204,000 | -32,696,000 | 12,130,000 | -2,574,000 | 22,866,000 | 941,000 | 35,936,000 | 4,966,000 | 70,640,000 | 14,824,000 | 65,237,000 | 31,339,000 | 90,209,000 | 33,427,000 | 86,358,000 | 17,736,000 | 75,232,000 | 4,802,000 | 54,697,000 | 14,969,000 | 48,335,000 | 11,430,000 | 27,506,000 | -12,739,000 | -56,003,000 | 1,010,000 | -994,000 | 438,000 | 16,952,000 | 2,360,000 | 4,114,000 | 14,696,000 | 27,960,000 | 5,687,000 | -5,758,000 | -23,754,000 | -30,876,000 | -103,261,000 | -75,424,000 | 38,932,000 | 21,600,000 | 10,069,000 | 26,512,000 | 16,168,763 | 16,148,794 | 9,360,443 |
proceeds from disposition of property and equipment | 612,000 | 568,000 | 610,000 | 815,000 | 259,000 | 595,000 | 307,000 | 395,000 | 40,000 | 212,000 | 4,029,000 | 557,000 | 536,000 | 2,633,000 | 285,000 | 297,000 | 467,000 | 298,000 | 561,000 | 3,187,000 | 420,000 | 280,000 | 89,000 | 397,000 | 1,881,000 | 313,000 | 13,310,000 | 8,534,000 | 321,000 | 596,000 | 437,000 | 6,343,000 | 90,000 | ||||||||||||||||||||
proceeds from insurance recovery | 118,000 | 0 | 0 | 0 | 68,000 | 0 | 0 | 413,000 | 135,000 | 49,000 | 0 | 0 | 0 | 1,559,000 | 0 | 0 | 0 | 1,324,000 | 427,000 | 737,000 | 1,652,000 | 1,365,000 | 156,000 | 613,000 | 0 | 594,000 | 404,000 | 0 | 159,000 | ||||||||||||||||||||||||
net cash from investing activities | -467,892,000 | -51,181,000 | -23,381,000 | -22,354,000 | -18,041,000 | -26,920,000 | -28,379,000 | -48,142,000 | -98,573,000 | -79,262,000 | -48,082,000 | -64,448,000 | -40,861,000 | -43,530,000 | -43,545,000 | -23,156,000 | -19,714,000 | -15,522,000 | -13,397,000 | -6,063,000 | -4,206,000 | -10,909,000 | -30,394,000 | -21,726,000 | -42,070,000 | -36,263,000 | -32,278,000 | -41,296,000 | -34,653,000 | -63,814,000 | -50,879,000 | -630,289,000 | -34,681,000 | -40,147,000 | -32,484,000 | -17,010,000 | -15,590,000 | -4,964,000 | -21,223,000 | -8,481,000 | -16,163,000 | -38,590,000 | -57,169,000 | -64,846,000 | -117,553,000 | -105,915,000 | |||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 599,198,000 | 1,018,439,000 | 282,862,000 | 219,642,000 | 274,476,000 | 290,767,000 | 286,658,000 | 245,296,000 | 266,470,000 | 221,106,000 | 240,559,000 | 167,906,000 | 214,978,000 | 169,164,000 | 197,828,000 | 140,176,000 | 190,511,000 | 148,668,000 | 216,497,000 | 162,299,000 | 250,008,000 | 198,544,000 | 239,946,000 | 191,983,000 | 221,792,000 | 215,270,000 | 220,989,000 | 140,321,000 | 121,104,000 | ||||||||||||||||||||||||
repayments of revolving credit facility | -144,037,000 | -998,724,000 | -253,612,000 | -242,002,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid related to net settlement of unit-based awards | -2,662,000 | -2,639,000 | -986,000 | -2,227,000 | -1,906,000 | -2,713,000 | 0 | -172,000 | -289,000 | 0 | -14,000 | -467,000 | -644,000 | 0 | -22,000 | -259,000 | -1,433,000 | 0 | -9,000 | -1,384,000 | -3,054,000 | -9,000 | -23,000 | -15,000 | -2,797,000 | ||||||||||||||||||||||||||||
cash distributions on common units | -66,886,000 | -64,788,000 | -64,799,000 | -62,233,000 | -62,386,000 | -62,018,000 | -62,089,000 | -62,104,000 | -54,644,000 | -52,309,000 | -52,333,000 | -52,314,000 | -52,093,000 | -51,892,000 | -52,018,000 | -51,769,000 | -51,767,000 | -51,561,000 | -51,583,000 | -51,614,000 | -51,571,000 | -51,132,000 | -51,111,000 | -51,049,000 | -51,381,000 | -51,018,000 | -47,705,000 | -47,714,000 | -47,739,000 | -47,523,000 | |||||||||||||||||||||||
cash distributions on preferred units | -1,951,000 | -1,949,000 | -4,387,000 | -4,388,000 | -4,387,000 | -4,388,000 | -4,388,000 | -11,212,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,187,000 | -12,188,000 | -12,188,000 | -12,187,000 | -12,188,000 | ||||||||||||||||||||||||
deferred financing costs | -232,000 | -515,000 | -17,155,000 | -221,000 | -5,000 | 0 | -24,000 | -1,716,000 | -16,863,000 | 0 | 0 | -128,000 | -251,000 | 0 | 0 | -126,000 | -423,000 | -9,796,000 | -26,000 | -95,000 | -3,474,000 | -153,000 | -153,000 | ||||||||||||||||||||||||||||||
other | -296,000 | -93,000 | -96,000 | -93,000 | -90,000 | -462,000 | -501,000 | -526,000 | -156,000 | -133,000 | -130,000 | -119,000 | -107,000 | -122,000 | -122,000 | -133,000 | -141,000 | -153,000 | -125,000 | -140,000 | -140,000 | -136,000 | -133,000 | -253,000 | -250,000 | -247,000 | -237,000 | -264,000 | -287,000 | ||||||||||||||||||||||||
net cash from financing activities | 387,747,000 | -79,743,000 | -52,500,000 | -101,890,000 | -36,622,000 | -103,340,000 | -20,032,000 | -48,598,000 | 32,653,000 | -12,337,000 | -2,015,000 | -23,398,000 | -1,506,000 | -38,540,000 | -5,658,000 | -71,087,000 | -15,325,000 | -65,785,000 | -31,652,000 | -93,493,000 | -35,309,000 | -86,638,000 | -17,825,000 | -75,629,000 | -8,015,000 | -55,429,000 | -29,016,000 | -58,746,000 | -12,988,000 | -32,057,000 | 12,352,000 | -139,632,000 | 708,746,000 | -72,000 | 59,000 | -16,664,000 | -2,754,000 | -4,079,000 | -14,916,000 | -28,016,000 | -5,797,000 | 3,932,000 | 22,976,000 | 30,810,000 | 103,040,000 | 74,624,000 | 47,581,000 | 79,757,000 | 76,669,000 | 22,318,000 | 36,128,693 | 13,358,478 | 13,950,829 |
increase in cash and cash equivalents | 5,958,000 | 8,564,000 | -65,000 | 5,000 | -29,000 | 29,000 | 15,000 | 97,000 | -8,000 | 128,000 | 710,459,000 | -876,000 | 604,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 8,564,000 | 0 | 0 | 14,000 | 0 | 0 | 11,000 | 0 | 0 | 35,000 | 0 | 0 | 2,000 | 0 | 0 | 10,000 | 0 | 0 | 99,000 | 0 | 3,966,000 | 47,000 | 0 | 0 | 65,000 | 0 | 0 | 7,000 | 0 | 0 | 6,000 | 0 | 500 | 0 | 6,500 | ||||||||||||||||||
cash and cash equivalents, end of period | 14,522,000 | 0 | 2,000 | 70,000 | 1,000 | 8,000 | -25,000 | 25,000 | 6,000 | 15,000 | 248,000 | -97,000 | 99,000 | 0 | 0 | 2,000 | 0 | -225,000 | 227,000 | 303,000 | -707,979,000 | 710,506,000 | 604,000 | 312,000 | 7,000 | 0 | 0 | 7,000 | 0 | 1,000 | 6,000 | 0 | 500 | 0 | 6,500 | ||||||||||||||||||
change in fair value of derivative instrument | 0 | 8,218,000 | -665,000 | -6,349,000 | 13,039,000 | -909,000 | |||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 4,113,000 | -1,944,000 | -2,504,000 | 463,000 | 94,000 | 891,000 | -951,000 | 129,000 | 454,000 | 2,164,000 | 6,835,000 | 750,000 | -2,202,000 | 5,562,000 | 967,000 | 1,178,000 | 1,316,000 | 352,000 | -3,870,000 | -5,263,000 | 5,036,000 | 1,937,000 | 2,375,000 | -2,247,000 | -1,828,000 | -141,000 | 1,699,000 | 5,448,000 | -1,841,000 | -7,287,000 | 5,565,000 | -224,000 | -550,000 | -8,101,000 | 5,555,000 | ||||||||||||||||||
proceeds from issuance of senior notes | 0 | 0 | 0 | 0 | 1,000,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving credit facility | -232,029,000 | -224,022,000 | -203,945,000 | -203,338,000 | -193,539,000 | -180,834,000 | -174,777,000 | -165,785,000 | -158,539,000 | -165,558,000 | -169,417,000 | -161,633,000 | -171,756,000 | -167,402,000 | -173,818,000 | -193,408,000 | -190,359,000 | -208,761,000 | -190,056,000 | -909,914,000 | -187,548,000 | -149,165,000 | -45,541,000 | -84,945,000 | |||||||||||||||||||||||||||||
payments on senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in government securities in connection with legal defeasance of the senior notes 2026 | 0 | 0 | 0 | -748,764,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | 0 | -12,000 | 1,000 | -3,000 | 0 | 0 | 8,000 | 0 | 303,000 | -58,000 | |||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to unaudited condensed consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of compression equipment | 0 | 0 | 882,000 | 10,273,000 | 1,191,000 | 551,000 | 504,000 | 0 | 432,000 | 168,000 | 0 | 2,403,000 | 2,550,000 | 2,461,000 | 1,706,000 | 2,660,000 | 0 | 0 | 3,234,000 | 6,374,000 | 163,000 | 1,096,000 | 2,601,000 | 1,112,000 | 1,626,000 | 3,441,000 | 2,000 | 443,000 | 1,103,000 | ||||||||||||||||||||||||
proceeds from long-term borrowings | 297,083,000 | 257,468,000 | 325,062,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term borrowings | -250,113,000 | -237,332,000 | -460,770,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -6,000 | -15,000 | -33,000 | 21,000 | -204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of capitalized amounts | 17,892,000 | 67,516,000 | 15,014,000 | 63,167,000 | 10,404,000 | 58,318,000 | 5,527,000 | 54,712,000 | 4,827,000 | 55,321,000 | 5,025,000 | 55,391,000 | 4,756,000 | 55,099,000 | 4,828,000 | 56,046,000 | 5,710,000 | 55,300,000 | 5,609,000 | 38,737,000 | 13,049,000 | 37,909,000 | |||||||||||||||||||||||||||||||
cash paid for income taxes | 0 | 259,000 | 0 | 89,000 | 0 | 172,000 | 634,000 | 13,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash transactions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash distributions to certain common unitholders | 406,000 | 414,000 | 423,000 | 617,000 | 555,000 | 553,000 | 508,000 | 516,000 | 472,000 | 438,000 | 402,000 | 463,000 | 489,000 | 499,000 | 612,000 | 301,000 | 282,000 | 236,000 | 227,000 | 252,000 | 221,000 | 212,000 | |||||||||||||||||||||||||||||||
transfers from inventories to property and equipment | 15,543,000 | 14,974,000 | 13,417,000 | 10,636,000 | 7,937,000 | 7,700,000 | 5,574,000 | 1,118,000 | 986,000 | 3,146,000 | 3,522,000 | 3,139,000 | |||||||||||||||||||||||||||||||||||||||||
changes in capital expenditures included in accounts payable and accrued liabilities | 963,000 | 1,556,000 | -1,797,000 | 2,922,000 | -5,515,000 | 999,000 | 9,149,000 | 1,874,000 | 709,000 | 290,000 | -800,000 | -13,880,000 | 2,143,000 | 2,201,000 | |||||||||||||||||||||||||||||||||||||||
changes in financing costs included in accounts payable and accrued liabilities | 119,000 | 0 | -128,000 | 134,000 | 0 | 0 | -119,000 | -146,000 | |||||||||||||||||||||||||||||||||||||||||||||
exercise and conversion of warrants into common units | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of assets | -376,000 | -179,000 | 48,000 | -1,105,000 | -1,255,000 | -324,000 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | 619,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and related party receivables | 38,869,000 | -3,460,000 | -1,138,000 | -4,733,000 | 3,232,000 | 4,425,000 | -2,779,000 | 9,139,000 | 1,320,000 | 5,963,000 | 7,120,000 | 1,446,000 | 5,464,000 | ||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of business combination: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in capital expenditures included in accounts payable and accrued liabilities | 348,000 | -782,000 | -26,283,000 | 26,695,000 | -47,392,000 | 14,812,000 | -11,020,000 | -4,186,000 | -4,136,000 | 9,971,000 | 8,841,000 | -704,000 | 12,706,000 | -9,090,000 | -31,005,000 | -2,034,000 | 2,469,000 | 11,314,000 | |||||||||||||||||||||||||||||||||||
financing costs included in accounts payable and accrued liabilities | 271,000 | 0 | -19,000 | 139,000 | 0 | 0 | -153,000 | 268,000 | -90,000 | 139,000 | 3,322,000 | ||||||||||||||||||||||||||||||||||||||||||
conversion of class b units to common units | -89,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of usa compression predecessor | 1,068,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
assumed cash acquired in business combination of usa compression partners, lp | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of preferred units and warrants | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers from (to) inventories to (from) property and equipment | 2,803,000 | 7,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
predecessor’s non-cash contribution to predecessor’s parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deemed distribution for additional interest in usa compression predecessor | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common units for the cdm acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of class b units for the cdm acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common units for the equity restructuring | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 750,000 | 0 | 0 | 350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contributions from (distributions to) parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||
predecessor’s non-cash contribution (to) from predecessor’s parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | 796,000 | 538,000 | 449,000 | -1,000 | -2,000 | -62,000 | 6,000 | 5,000 | 20,000 | -7,000 | -10,000 | -4,000 | 0 | 3,000 | 37,000 | -14,000 | -108 | -4,225 | 3,842,333 | ||||||||||||||||||||||||||||||||||
other noncurrent liabilities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and related party payables | 3,732,000 | 2,749,000 | -4,013,000 | -389,000 | -154,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of usa compression predecessor | |||||||||||||||||||||||||||||||||||||||||||||||||||||
financing costs | -49,000 | -248,000 | -13,220,000 | -68,000 | 0 | -2,287,000 | -15,328,000 | -2,000 | -1,000 | -26,000 | -1,984,000 | ||||||||||||||||||||||||||||||||||||||||||
cash paid for taxes | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -91 | ||||||||||||||||||||||||||||||||||||||||||||
predecessor’s non-cash distribution to predecessor’s parent | |||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | -8,205,000 | -6,659,000 | -5,972,000 | -3,683,000 | 5,902,000 | -2,983,000 | 1,047,000 | -5,238,000 | -5,443,000 | -4,113,000 | -11,232,000 | -3,764,000 | -727,000 | -725,000 | -5,000 | -1,870,000 | -4,846,000 | -7,619,000 | -6,133,000 | ||||||||||||||||||||||||||||||||||
proceeds from senior notes | 0 | 750,000,000 | 725,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
transfers to (from) inventory to property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
bad debt recovery | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issue costs | 1,680,000 | 1,525,000 | 1,516,000 | 1,335,000 | 704,000 | 545,000 | 547,000 | 547,000 | 547,000 | 547,000 | 546,000 | 548,000 | 467,000 | 416,000 | 416,000 | 415,000 | 455,000 | ||||||||||||||||||||||||||||||||||||
accounts receivable | -1,381,000 | 13,547,000 | -12,740,000 | -53,874,000 | 3,038,000 | 399,000 | -891,000 | 4,906,000 | -268,000 | -13,957,000 | 2,384,000 | 3,529,000 | 1,464,000 | 1,183,000 | -5,232,000 | 2,277,000 | 1,333,000 | ||||||||||||||||||||||||||||||||||||
transfers from inventory to property and equipment | 1,951,000 | -14,789,000 | 2,177,000 | 4,855,000 | 2,383,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net loss | 10,185,000 | -563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
predecessor's non-cash contribution (to) from predecessor's parent | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
transfers to inventory from property and equipment | -1,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer from long-term installment receivable to short-term | -619,000 | -1,271,000 | -17,000 | -902,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
transfer from long-term liabilities to short-term | 305,000 | 306,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
contributions from (to) parent | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash distributions | -13,361,000 | -34,031,000 | -30,965,000 | -26,918,000 | -26,826,000 | -29,409,000 | -26,375,000 | -23,718,000 | -19,971,000 | -17,667,000 | -12,865,000 | -10,746,000 | -11,240,000 | -10,227,000 | |||||||||||||||||||||||||||||||||||||||
prepaid expenses | -85,000 | -119,000 | 450,000 | -17,000 | -1,065,000 | 260,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 7,402,000 | 6,487,000 | 6,255,000 | 5,725,000 | 5,666,000 | 5,357,000 | 5,192,000 | 4,990,000 | 4,950,000 | 4,384,000 | 4,664,000 | 4,346,000 | 3,716,000 | 3,298,000 | 3,163,000 | 3,302,000 | 2,859,000 | 2,621,000 | 2,501,528 | 2,434,826 | 3,045,646 | ||||||||||||||||||||||||||||||||
non-cash distributions to certain limited partners | 170,000 | 2,912,000 | 6,727,000 | 6,624,000 | 4,061,000 | 4,001,000 | 6,484,000 | 9,859,000 | 11,468,000 | 15,181,000 | 14,750,000 | 13,364,000 | 13,600,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 190,000 | 107,000 | 24,000 | 336,000 | 23,000 | 147,000 | 56,000 | 110,000 | 1,232,000 | 374,000 | 67,000 | 62,000 | 799,000 | 210,000 | 390,000 | 21,000 | 2,104,000 | 52,283 | 27,226 | 43,491 | |||||||||||||||||||||||||||||||||
proceeds from long-term debt | 112,491,000 | 103,006,000 | 84,515,000 | 97,794,000 | 84,413,000 | 73,467,000 | 58,872,000 | 83,841,000 | 87,739,000 | 96,467,000 | 110,488,000 | 185,310,000 | 148,556,000 | 120,618,000 | |||||||||||||||||||||||||||||||||||||||
payments on long-term debt | -81,589,000 | -76,006,000 | -74,338,000 | -68,342,000 | -142,981,000 | -64,649,000 | -66,864,000 | -69,916,000 | -70,867,000 | -137,163,000 | -69,169,000 | -68,482,000 | -63,374,000 | ||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common units | -52,000 | 74,418,000 | 762,000 | 7,000 | 0 | -381 | -91,370 | 180,646,751 | |||||||||||||||||||||||||||||||||||||||||||||
transfer from long term installment receivable to short term | -822,000 | -806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
transfers (to) from inventory to property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer from long-term installment receivable to short term | -869,000 | -853,000 | -837,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on sale of assets | -244,000 | -122,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss on sale of assets | -23,000 | -155,000 | -1,742,000 | 920,000 | -23,000 | -195,000 | -5,000 | 229,000 | 231,000 | -51,458 | |||||||||||||||||||||||||||||||||||||||||||
cash flow from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for taxes related to net settlement of unit-based awards | -26,000 | -15,000 | -27,000 | -71,000 | -21,000 | 0 | -20,000 | -169,000 | |||||||||||||||||||||||||||||||||||||||||||||
general partner contribution | 0 | 0 | 32,000 | 262,000 | 242,000 | 3,879,990 | |||||||||||||||||||||||||||||||||||||||||||||||
capital lease transaction: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
installment receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment write-off | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||
transfers (to) from capital expenditures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaids | -43,000 | -229,000 | -182,000 | -125,000 | -81,000 | -1,192,000 | 367,000 | 432,000 | -153,978 | ||||||||||||||||||||||||||||||||||||||||||||
transfers to/from inventory to property and equipment | 368,000 | 299,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash | -293,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
financing costs and registration fees | 0 | 6,000 | -3,392,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issue costs, discount | 307,000 | 43,000 | 292,000 | 582,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net gain on change in fair value of interest rate swap | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable and advances to employees | -798,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
financing cost and registration fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term and long-term debt | 131,390,000 | 65,613,000 | 76,745,456 | 40,698,971 | 60,443,573 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments on short-term and long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||
compression unit purchase deposit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
financing cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issue costs and other | 471,785 | 470,894 | 453,321 | ||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 78,808 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issue costs, discount, other comprehensive loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by (used in) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in cash and cash equivalents |
