XML 23 R104.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Details 3) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)                      
Revenues $ 739,018 $ 775,584 $ 835,906 $ 809,896 $ 837,067 $ 716,684 $ 628,580 $ 611,915 $ 3,160,404 $ 2,794,246 $ 2,612,625
Costs of sales (excluding depreciation and amortization expense)                 2,197,398 1,964,838 1,892,211
Selling, general and administrative                 358,173 375,647 352,096
Depreciation and amortization                 327,505 346,177 352,793
Long-lived asset impairment 3,900 4,500 16,600 3,600   3,200 128,500 4,100 28,637 136,614 6,068
Restructuring charges                   6,471 11,594
Goodwill impairment                     196,807
Interest expense                 115,745 134,376 149,473
Equity in (income) loss of affiliates                 (19,000) (51,483) 471
Other (income) expense, net                 (24,501) 506 (5,597)
Income (loss) before income taxes                 176,447 (118,900) (343,291)
Provision for (benefit from) income taxes                 84,719 (45,755) (11,717)
Income (loss) from continuing operations                 91,728 (73,145) (331,574)
Income from discontinued operations, net of tax                 64,014 35,976 (8,044)
Net income (loss)                 155,742 (37,169) (339,618)
Less: Net income attributable to the noncontrolling interest                 (32,578) (2,317) (990)
Net income (loss) attributable to Exterran stockholders 22,647 40,977 9,335 50,205 (5,739) 113,366 (152,608) 5,495 123,164 (39,486) (340,608)
Other comprehensive income attributable to Exterran stockholders                 6,169 17,850 26,284
Comprehensive income (loss) attributable to Exterran stockholders                 129,333 (21,636) (314,324)
Eliminations
                      
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)                      
Revenues                 (285,495) (191,624) (289,279)
Costs of sales (excluding depreciation and amortization expense)                 (285,495) (191,624) (289,279)
Equity in (income) loss of affiliates                 246,824 37,894 (415,262)
Income (loss) before income taxes                 (246,824) (37,894) 415,262
Income (loss) from continuing operations                 (246,824) (37,894) 415,262
Net income (loss)                 (246,824) (37,894) 415,262
Net income (loss) attributable to Exterran stockholders                 (246,824) (37,894) 415,262
Other comprehensive income attributable to Exterran stockholders                 (12,659) (14,180) (23,838)
Comprehensive income (loss) attributable to Exterran stockholders                 (259,483) (52,074) 391,424
Parent | Reportable Legal Entities
                      
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)                      
Selling, general and administrative                 252 788 550
Interest expense                 76,160 99,236 106,243
Intercompany charges, net                 (35,126) (57,651) (67,493)
Equity in (income) loss of affiliates                 (150,351) 11,744 315,023
Other (income) expense, net                 39 40 40
Income (loss) before income taxes                 109,026 (54,157) (354,363)
Provision for (benefit from) income taxes                 (14,138) (14,671) (13,755)
Income (loss) from continuing operations                 123,164 (39,486) (340,608)
Net income (loss)                 123,164 (39,486) (340,608)
Net income (loss) attributable to Exterran stockholders                 123,164 (39,486) (340,608)
Other comprehensive income attributable to Exterran stockholders                 6,169 17,850 26,284
Comprehensive income (loss) attributable to Exterran stockholders                 129,333 (21,636) (314,324)
Guarantor Subsidiaries | Reportable Legal Entities
                      
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)                      
Revenues                 1,890,064 1,766,798 1,363,693
Costs of sales (excluding depreciation and amortization expense)                 1,453,000 1,393,194 1,091,719
Selling, general and administrative                 176,210 203,067 175,523
Depreciation and amortization                 130,478 136,236 149,658
Long-lived asset impairment                 11,134 100,617 4,724
Restructuring charges                   4,019  
Goodwill impairment                     147,541
Interest expense                 1,837 9,551 2,634
Intercompany charges, net                 32,232 49,753 67,493
Equity in (income) loss of affiliates                 (96,473) (49,638) 100,239
Other (income) expense, net                 (17,635) (9,848) (10,586)
Income (loss) before income taxes                 199,281 (70,153) (365,252)
Provision for (benefit from) income taxes                 48,930 (58,409) (50,229)
Income (loss) from continuing operations                 150,351 (11,744) (315,023)
Net income (loss)                 150,351 (11,744) (315,023)
Net income (loss) attributable to Exterran stockholders                 150,351 (11,744) (315,023)
Other comprehensive income attributable to Exterran stockholders                 5,966 10,292 17,519
Comprehensive income (loss) attributable to Exterran stockholders                 156,317 (1,452) (297,504)
Other Subsidiaries | Reportable Legal Entities
                      
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)                      
Revenues                 1,555,835 1,219,072 1,538,211
Costs of sales (excluding depreciation and amortization expense)                 1,029,893 763,268 1,089,771
Selling, general and administrative                 181,711 171,792 176,023
Depreciation and amortization                 197,027 209,941 203,135
Long-lived asset impairment                 17,503 35,997 1,344
Restructuring charges                   2,452 11,594
Goodwill impairment                     49,266
Interest expense                 37,748 25,589 40,596
Intercompany charges, net                 2,894 7,898  
Equity in (income) loss of affiliates                 (19,000) (51,483) 471
Other (income) expense, net                 (6,905) 10,314 4,949
Income (loss) before income taxes                 114,964 43,304 (38,938)
Provision for (benefit from) income taxes                 49,927 27,325 52,267
Income (loss) from continuing operations                 65,037 15,979 (91,205)
Income from discontinued operations, net of tax                 64,014 35,976 (8,044)
Net income (loss)                 129,051 51,955 (99,249)
Less: Net income attributable to the noncontrolling interest                 (32,578) (2,317) (990)
Net income (loss) attributable to Exterran stockholders                 96,473 49,638 (100,239)
Other comprehensive income attributable to Exterran stockholders                 6,693 3,888 6,319
Comprehensive income (loss) attributable to Exterran stockholders                 $ 103,166 $ 53,526 $ (93,920)