Southcross energy partners, l.p. (SXE)
CashFlow / Yearly
Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10
Proceeds from Issuance of Unsecured Debt

15,000

0

-

-

-

-

-

-

-

Cash flows from operating activities:
Net Income (Loss) Attributable to Parent

-507,786

-67,592

-94,948

-55,493

-37,731

-15,970

-4,488

7,539

9,719

Depreciation and amortization

70,892

71,902

106,947

70,814

46,050

33,548

18,977

12,345

10,987

Unit-based compensation

219

1,375

3,523

4,573

10,074

2,186

630

0

-

Loss on extinguishment of debt

-

-

1,006

0

-2,316

0

-1,764

-3,240

-

Amortization of Debt Issuance Costs and Discounts

5,542

3,569

3,354

3,494

2,005

-

-

-

-

Amortization of deferred financing costs

-

-

-

-

-

1,287

1,183

882

2,158

Loss (gain) on sale of assets, net

-753

-5

-11,768

416

-365

25

-

522

13

Unrealized Gain (Loss) on Derivatives

-9

2

-147

110

-168

120

-141

-21

-

Income (Loss) from Equity Method Investments, Net of Dividends or Distributions

12,351

13,060

21,123

13,452

-6,496

0

0

-

-

Proceeds from Equity Method Investment, Distribution

-

-

740

500

-

-

-

-

-

Asset Impairment Charges

430,313

1,769

476

7,067

1,556

0

0

-

-

Gain on insurance proceeds

0

1,500

0

-

-

-

-

-

-

Gain on legal settlement, Formosa

-

-

-2,375

0

-

-

-

-

-

Other Operating Activities, Cash Flow Statement

-252

-474

-310

-82

65

130

0

0

-

Changes in operating assets and liabilities:

7,163

-5,425

31,554

-3,069

24,770

6,675

9,760

2,806

-4,897

Increase (Decrease) in Prepaid Expense and Other Assets

-9,133

829

947

-495

5

1,197

1,246

497

-560

Increase (Decrease) in Other Noncurrent Assets

232

-58

-358

296

-29

-215

-1,786

2,155

-158

Increase (Decrease) in Accounts Payable and Accrued Liabilities

264

9,257

-18,234

-24,559

35,658

1,411

16,517

2,759

-3,836

Increase (Decrease) in Other Operating Liabilities

6,609

-519

9,112

1,701

3,410

1,183

-1,181

-799

863

Net cash provided by operating activities

15,652

26,182

50,642

18,725

45,628

15,973

24,323

20,007

25,493

Net cash provided by operating activities
Capital expenditures

11,100

22,790

27,273

108,698

168,617

93,863

169,816

123,347

5,245

Payments to Repair Property, Plant and Equipment, Less Insurance Proceeds

1,304

9,918

1,207

78

-2,706

3,383

0

0

-

Net proceeds from sales of assets

0

2,000

125

4,693

-1,625

-

-

-

-

Consideration paid for Holdings' drop-down acquisition

480

711

5,433

15,000

-

0

0

-

-

Payments to Acquire Businesses, Net of Cash Acquired

-

-

-

-

-44,038

0

0

21,777

-

Investment contributions to joint venture investments

500

3,409

22,470

8,910

-148

0

0

-

-

Payments for (Proceeds from) Businesses and Interest in Affiliates

-

-

-

-

-79,955

-

-

-

-

Proceeds from sale of assets

-

-

-

-

-

137

-

522

14

Net cash used in investing activities

-9,776

-8,174

-8,904

-127,837

-288,427

-97,109

-169,816

-144,602

-5,231

Proceeds from Issuance of Common Limited Partners Units

-

-

-

-

144,671

-

-

-

-

Net Cash Provided by (Used in) Financing Activities, Continuing Operations [Abstract]
Proceeds from Lines of Credit

-

-

11,210

187,695

244,500

-

-

-

-

Proceeds from Issuance of Other Long-term Debt

-

-

-

-

-

0

0

-

-

Repayments of Long-term Lines of Credit

13,431

28,000

70,350

36,000

481,800

53,000

314,780

136,119

19,144

Repayments of Long-term Debt

4,256

5,353

4,500

4,500

2,250

-

-

-

-

Repayments of Other Long-term Debt

-

-

-

-

-

0

0

-

-

Borrowings under our credit facility

634

487

419

528

599

542

0

0

-

Financing costs

256

44

1,366

698

17,777

2,139

5,178

2,710

752

Payments Related to Tax Withholding for Share-based Compensation

11

132

-

-

3,532

264

0

0

-

Distributions to Southcross Energy LLC

-

-

-

-

-

-

46,030

0

-

Payments of Capital Distribution

-

-

-

46,915

52,645

35,992

0

0

-

Affiliate Costs

-

-

-

17,858

50,564

-

-

-

-

Borrowing of senior unsecured PIK notes

-

-

14,000

0

-100,000

0

0

-

-

Repayments of Notes Payable

-

-

14,000

0

-

-

-

-

-

Related Party Transaction Reimbursement Expenses from Transactions with Related Party

-

-

4,053

1,023

-

-

-

-

-

Repayment of equity note

-

-

-

-

-

-

-

-113

38

Proceeds from Issuance of Preferred Stock and Preference Stock

-

-

-138

-

-

38,832

0

0

-

Contributions from general partner

-

-

-

1,301

-9,967

-

-

-

-

Proceeds from (Payments for) Other Financing Activities

-

-

29,416

0

-

-

-

-

-

Proceeds from Contributions from Parent

4,201

-

-

-

-

-

-

-

-

Increase (Decrease) in Other Financing Activities

-

-

234

-425

-

-

-

-

-

Net cash provided by financing activities

613

-34,016

-31,860

118,811

241,099

76,995

151,571

105,684

-5,663

Proceeds from issuance of common units, net

-

-

-

-

-

-

187,764

0

-

Proceeds from Issuance of Long-term Debt

-

-

-

-

450,000

129,300

297,500

229,400

14,195

Net decrease in cash and cash equivalents

6,489

-16,008

9,878

9,699

-1,700

-4,141

6,078

-

-

Net (decrease) increase in cash and cash equivalents

-

-

-

-

-

-

-

-18,911

14,599

Cash paid for interest

-

-

-

-

-

-

-

-

6,241

Cash paid for taxes

-

-

-

-

-

-

-

-

133

Accounts payable related to capital expenditures

-

-

-

-

-

-

-

-

632

General Partner [Member]
Net Income (Loss) Attributable to Parent

-22,623

-1,417

-

-

-

-

-

-

-

Common Limited Partners [Member]
Tax withholdings on unit-based compensation vested units

11

132

-

-

-

-

-

-

-