XML 46 R65.htm IDEA: XBRL DOCUMENT v2.4.0.6
SUPPLEMENTAL GUARANTOR FINANCIAL INFORMATION (Details 3) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues $ 718,704 $ 689,820 $ 1,964,680 $ 1,940,816
Cost of sales (excluding depreciation and amortization expense) 508,024 503,167 1,369,883 1,397,045
Selling, general and administrative 85,536 89,257 274,509 269,132
Depreciation and amortization 85,248 88,762 259,268 267,373
Long-lived asset impairment 3,204 1,823 135,869 3,886
Restructuring charges 1,515 2,941 5,828 2,941
Goodwill impairment   196,142   196,142
Interest expense 31,723 38,672 106,682 110,428
Other (income) expense:        
Equity in income (loss) of affiliates (4,793) 262 (46,860) 262
Other, net (1,450) 12,745 1,207 9,815
Income (loss) before income taxes 9,697 (243,951) (141,706) (316,208)
Provision for (benefit from) income 1,267 (32,640) (34,578) (50,220)
Income (loss) from continuing operations 8,430 (211,311) (107,128) (265,988)
Income (loss) from discontinued operations, net of tax 110,916 (3,236) 66,863 (9,247)
Net income (loss) 119,346 (214,547) (40,265) (275,235)
Less: Net (income) loss attributable to the noncontrolling interest (5,980) (1,427) 6,518 1,205
Net income (loss) attributable to Exterran stockholders 113,366 (215,974) (33,747) (274,030)
Other comprehensive income (loss) attributable to Exterran stockholders 8,257 (12,101) 14,526 16,570
Comprehensive income (loss) attributable to Exterran stockholders 121,623 (228,075) (19,221) (257,460)
Parent
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Selling, general and administrative 299 185 640 582
Interest expense 23,269 28,602 78,506 78,504
Other (income) expense:        
Intercompany charges, net (13,136) (17,238) (47,006) (49,744)
Equity in income (loss) of affiliates (119,600) 208,369 13,303 254,928
Other, net 10 10 30 30
Income (loss) before income taxes 109,158 (219,928) (45,473) (284,300)
Provision for (benefit from) income (4,208) (3,954) (11,726) (10,270)
Income (loss) from continuing operations 113,366 (215,974) (33,747) (274,030)
Net income (loss) 113,366 (215,974) (33,747) (274,030)
Net income (loss) attributable to Exterran stockholders 113,366 (215,974) (33,747) (274,030)
Other comprehensive income (loss) attributable to Exterran stockholders 8,257 (12,101) 14,526 16,570
Comprehensive income (loss) attributable to Exterran stockholders 121,623 (228,075) (19,221) (257,460)
Guarantor Subsidiaries
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues 463,900 374,199 1,205,153 1,014,566
Cost of sales (excluding depreciation and amortization expense) 366,858 299,855 939,077 806,760
Selling, general and administrative 40,899 40,964 135,434 129,084
Depreciation and amortization 32,306 35,234 102,847 112,929
Long-lived asset impairment   1,522 100,542 3,265
Restructuring charges 527   3,475  
Goodwill impairment   146,876   146,876
Interest expense 2,089 678 8,885 136
Other (income) expense:        
Intercompany charges, net 9,290 17,238 40,241 49,744
Equity in income (loss) of affiliates (111,038) 59,127 (63,382) 62,788
Other, net (2,431) 480 (6,427) (4,946)
Income (loss) before income taxes 125,400 (227,775) (55,539) (292,070)
Provision for (benefit from) income 5,800 (19,406) (42,236) (37,142)
Income (loss) from continuing operations 119,600 (208,369) (13,303) (254,928)
Net income (loss) 119,600 (208,369) (13,303) (254,928)
Net income (loss) attributable to Exterran stockholders 119,600 (208,369) (13,303) (254,928)
Other comprehensive income (loss) attributable to Exterran stockholders 6,396 (17,868) 10,449 10,449
Comprehensive income (loss) attributable to Exterran stockholders 125,996 (226,237) (2,854) (244,479)
Other Subsidiaries
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues 290,123 342,066 894,737 1,152,973
Cost of sales (excluding depreciation and amortization expense) 176,485 229,757 566,016 817,008
Selling, general and administrative 44,338 48,108 138,435 139,466
Depreciation and amortization 52,942 53,528 156,421 154,444
Long-lived asset impairment 3,204 301 35,327 621
Restructuring charges 988 2,941 2,353 2,941
Goodwill impairment   49,266   49,266
Interest expense 6,365 9,392 19,291 31,788
Other (income) expense:        
Intercompany charges, net 3,846   6,765  
Equity in income (loss) of affiliates (4,793) 262 (46,860) 262
Other, net 971 12,255 7,604 14,731
Income (loss) before income taxes 5,777 (63,744) 9,385 (57,554)
Provision for (benefit from) income (325) (9,280) 19,384 (2,808)
Income (loss) from continuing operations 6,102 (54,464) (9,999) (54,746)
Income (loss) from discontinued operations, net of tax 110,916 (3,236) 66,863 (9,247)
Net income (loss) 117,018 (57,700) 56,864 (63,993)
Less: Net (income) loss attributable to the noncontrolling interest (5,980) (1,427) 6,518 1,205
Net income (loss) attributable to Exterran stockholders 111,038 (59,127) 63,382 (62,788)
Other comprehensive income (loss) attributable to Exterran stockholders 3,942 (20,560) 782 1,983
Comprehensive income (loss) attributable to Exterran stockholders 114,980 (79,687) 64,164 (60,805)
Eliminations
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues (35,319) (26,445) (135,210) (226,723)
Cost of sales (excluding depreciation and amortization expense) (35,319) (26,445) (135,210) (226,723)
Other (income) expense:        
Equity in income (loss) of affiliates 230,638 (267,496) 50,079 (317,716)
Income (loss) before income taxes (230,638) 267,496 (50,079) 317,716
Income (loss) from continuing operations (230,638) 267,496 (50,079) 317,716
Net income (loss) (230,638) 267,496 (50,079) 317,716
Net income (loss) attributable to Exterran stockholders (230,638) 267,496 (50,079) 317,716
Other comprehensive income (loss) attributable to Exterran stockholders (10,338) 38,428 (11,231) (12,432)
Comprehensive income (loss) attributable to Exterran stockholders $ (240,976) $ 305,924 $ (61,310) $ 305,284