XML 78 R61.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Details 3) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues $ 776,003 $ 718,704 $ 2,424,724 $ 1,964,680
Costs of sales (excluding depreciation and amortization expense) 531,222 508,024 1,698,004 1,369,883
Selling, general and administrative 93,723 85,536 269,819 274,509
Depreciation and amortization 81,305 85,248 244,702 259,268
Long-lived asset impairment 6,925 3,204 27,062 135,869
Restructuring charges   1,515   5,828
Interest expense 28,882 31,723 87,006 106,682
Equity in (income) loss of affiliates (4,778) (4,793) (14,165) (46,860)
Other (income) expense, net (4,447) (1,450) (21,495) 1,207
Income (loss) before income taxes 43,171 9,697 133,791 (141,706)
Provision for (benefit from) income taxes 15,421 1,267 54,421 (34,578)
Income (loss) from continuing operations 27,750 8,430 79,370 (107,128)
Income from discontinued operations, net of tax 17,511 110,916 49,186 66,863
Net income (loss) 45,261 119,346 128,556 (40,265)
Less: Net (income) loss attributable to the noncontrolling interest (4,284) (5,980) (28,039) 6,518
Net income (loss) attributable to Exterran stockholders 40,977 113,366 100,517 (33,747)
Other comprehensive income attributable to Exterran stockholders 7,511 8,257 4,861 14,526
Comprehensive income (loss) attributable to Exterran stockholders 48,488 121,623 105,378 (19,221)
Eliminations
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues (62,629) (35,319) (223,353) (135,210)
Costs of sales (excluding depreciation and amortization expense) (62,629) (35,319) (223,353) (135,210)
Equity in (income) loss of affiliates 71,915 230,638 198,724 50,079
Income (loss) before income taxes (71,915) (230,638) (198,724) (50,079)
Income (loss) from continuing operations (71,915) (230,638) (198,724) (50,079)
Net income (loss) (71,915) (230,638) (198,724) (50,079)
Net income (loss) attributable to Exterran stockholders (71,915) (230,638) (198,724) (50,079)
Other comprehensive income attributable to Exterran stockholders (14,089) (10,338) (10,120) (11,231)
Comprehensive income (loss) attributable to Exterran stockholders (86,004) (240,976) (208,844) (61,310)
Parent | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Selling, general and administrative 45 299 205 640
Interest expense 18,775 23,269 57,698 78,506
Intercompany charges, net (8,701) (13,136) (26,785) (47,006)
Equity in (income) loss of affiliates (47,564) (119,600) (121,084) 13,303
Other (income) expense, net 10 10 29 30
Income (loss) before income taxes 37,435 109,158 89,937 (45,473)
Provision for (benefit from) income taxes (3,542) (4,208) (10,580) (11,726)
Income (loss) from continuing operations 40,977 113,366 100,517 (33,747)
Net income (loss) 40,977 113,366 100,517 (33,747)
Net income (loss) attributable to Exterran stockholders 40,977 113,366 100,517 (33,747)
Other comprehensive income attributable to Exterran stockholders 7,511 8,257 4,861 14,526
Comprehensive income (loss) attributable to Exterran stockholders 48,488 121,623 105,378 (19,221)
Guarantor Subsidiaries | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues 465,950 463,900 1,515,558 1,205,153
Costs of sales (excluding depreciation and amortization expense) 340,418 366,858 1,162,518 939,077
Selling, general and administrative 43,951 40,899 134,473 135,434
Depreciation and amortization 31,252 32,306 96,720 102,847
Long-lived asset impairment 3,737   9,326 100,542
Restructuring charges   527   3,475
Interest expense 391 2,089 1,709 8,885
Intercompany charges, net 7,562 9,290 22,820 40,241
Equity in (income) loss of affiliates (24,351) (111,038) (77,640) (63,382)
Other (income) expense, net (1,736) (2,431) (8,353) (6,427)
Income (loss) before income taxes 64,726 125,400 173,985 (55,539)
Provision for (benefit from) income taxes 17,162 5,800 52,901 (42,236)
Income (loss) from continuing operations 47,564 119,600 121,084 (13,303)
Net income (loss) 47,564 119,600 121,084 (13,303)
Net income (loss) attributable to Exterran stockholders 47,564 119,600 121,084 (13,303)
Other comprehensive income attributable to Exterran stockholders 6,984 6,396 4,769 10,449
Comprehensive income (loss) attributable to Exterran stockholders 54,548 125,996 125,853 (2,854)
Other Subsidiaries | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)        
Revenues 372,682 290,123 1,132,519 894,737
Costs of sales (excluding depreciation and amortization expense) 253,433 176,485 758,839 566,016
Selling, general and administrative 49,727 44,338 135,141 138,435
Depreciation and amortization 50,053 52,942 147,982 156,421
Long-lived asset impairment 3,188 3,204 17,736 35,327
Restructuring charges   988   2,353
Interest expense 9,716 6,365 27,599 19,291
Intercompany charges, net 1,139 3,846 3,965 6,765
Equity in (income) loss of affiliates (4,778) (4,793) (14,165) (46,860)
Other (income) expense, net (2,721) 971 (13,171) 7,604
Income (loss) before income taxes 12,925 5,777 68,593 9,385
Provision for (benefit from) income taxes 1,801 (325) 12,100 19,384
Income (loss) from continuing operations 11,124 6,102 56,493 (9,999)
Income from discontinued operations, net of tax 17,511 110,916 49,186 66,863
Net income (loss) 28,635 117,018 105,679 56,864
Less: Net (income) loss attributable to the noncontrolling interest (4,284) (5,980) (28,039) 6,518
Net income (loss) attributable to Exterran stockholders 24,351 111,038 77,640 63,382
Other comprehensive income attributable to Exterran stockholders 7,105 3,942 5,351 782
Comprehensive income (loss) attributable to Exterran stockholders $ 31,456 $ 114,980 $ 82,991 $ 64,164