XML 83 R69.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Financial Information (Details 3) (USD $)
In Thousands, unless otherwise specified
 3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues $ 739,270 $ 835,906 $ 1,382,278 $ 1,645,802
Costs of sales (excluding depreciation and amortization expense) 483,296 580,037 892,818 1,165,191
Selling, general and administrative 95,712 91,005 188,290 175,879
Depreciation and amortization 111,956 80,751 197,478 163,397
Long-lived asset impairment 9,847 16,574 13,654 20,137
Restructuring charges 353   5,175  
Interest expense 32,722 30,250 61,030 58,124
Equity in income of affiliates (4,909) (4,722) (9,602) (9,387)
Other (income) expense, net (3,671) (7,223) (6,105) (17,031)
Income before income taxes 13,964 49,234 39,540 89,492
Provision for (benefit from) income taxes 10,870 23,624 20,279 38,607
Income from continuing operations 3,094 25,610 19,261 50,885
Income (loss) from discontinued operations, net of tax 17,769 (1,106) 36,496 32,410
Net income 20,863 24,504 55,757 83,295
Less: Net income attributable to the noncontrolling interest (8,486) (15,169) (10,784) (23,755)
Net income attributable to Exterran stockholders 12,377 9,335 44,973 59,540
Other comprehensive loss attributable to Exterran stockholders (1,403) 2,793 (85) (2,650)
Comprehensive income attributable to Exterran stockholders 10,974 12,128 44,888 56,890
Eliminations
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues (65,717) (57,803) (110,250) (160,724)
Costs of sales (excluding depreciation and amortization expense) (65,717) (57,803) (110,250) (160,724)
Equity in income of affiliates 49,665 15,918 130,918 126,809
Income before income taxes (49,665) (15,918) (130,918) (126,809)
Income from continuing operations (49,665) (15,918) (130,918) (126,809)
Net income (49,665) (15,918) (130,918) (126,809)
Net income attributable to Exterran stockholders (49,665) (15,918) (130,918) (126,809)
Other comprehensive loss attributable to Exterran stockholders 3,568 (6,229) 1,417 3,969
Comprehensive income attributable to Exterran stockholders (46,097) (22,147) (129,501) (122,840)
Parent | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Selling, general and administrative 104 58 150 160
Interest expense 17,135 18,900 35,615 38,923
Intercompany charges, net (9,208) (8,999) (18,171) (18,084)
Equity in income of affiliates (17,607) (15,817) (56,429) (73,520)
Other (income) expense, net 10 10 20 19
Income before income taxes 9,566 5,848 38,815 52,502
Provision for (benefit from) income taxes (2,811) (3,487) (6,158) (7,038)
Income from continuing operations 12,377 9,335 44,973 59,540
Net income 12,377 9,335 44,973 59,540
Net income attributable to Exterran stockholders 12,377 9,335 44,973 59,540
Other comprehensive loss attributable to Exterran stockholders (1,403) 2,793 (85) (2,650)
Comprehensive income attributable to Exterran stockholders 10,974 12,128 44,888 56,890
Guarantor Subsidiaries | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 377,333 514,181 718,236 1,049,608
Costs of sales (excluding depreciation and amortization expense) 291,922 392,652 537,838 822,100
Selling, general and administrative 42,419 44,833 88,231 90,522
Depreciation and amortization 35,204 31,436 70,611 65,468
Long-lived asset impairment 7,856 3,694 9,177 5,589
Restructuring charges 155   4,598  
Interest expense 980 833 1,238 1,318
Intercompany charges, net 8,299 7,111 16,542 15,258
Equity in income of affiliates (32,058) (101) (74,489) (53,289)
Other (income) expense, net 1,186 390 1,781 (6,617)
Income before income taxes 21,370 33,333 62,709 109,259
Provision for (benefit from) income taxes 3,763 17,516 6,280 35,739
Income from continuing operations 17,607 15,817 56,429 73,520
Net income 17,607 15,817 56,429 73,520
Net income attributable to Exterran stockholders 17,607 15,817 56,429 73,520
Other comprehensive loss attributable to Exterran stockholders (1,842) 3,120 (844) (2,215)
Comprehensive income attributable to Exterran stockholders 15,765 18,937 55,585 71,305
Other Subsidiaries | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 427,654 379,528 774,292 756,918
Costs of sales (excluding depreciation and amortization expense) 257,091 245,188 465,230 503,815
Selling, general and administrative 53,189 46,114 99,909 85,197
Depreciation and amortization 76,752 49,315 126,867 97,929
Long-lived asset impairment 1,991 12,880 4,477 14,548
Restructuring charges 198   577  
Interest expense 14,607 10,517 24,177 17,883
Intercompany charges, net 909 1,888 1,629 2,826
Equity in income of affiliates (4,909) (4,722) (9,602) (9,387)
Other (income) expense, net (4,867) (7,623) (7,906) (10,433)
Income before income taxes 32,693 25,971 68,934 54,540
Provision for (benefit from) income taxes 9,918 9,595 20,157 9,906
Income from continuing operations 22,775 16,376 48,777 44,634
Income (loss) from discontinued operations, net of tax 17,769 (1,106) 36,496 32,410
Net income 40,544 15,270 85,273 77,044
Less: Net income attributable to the noncontrolling interest (8,486) (15,169) (10,784) (23,755)
Net income attributable to Exterran stockholders 32,058 101 74,489 53,289
Other comprehensive loss attributable to Exterran stockholders (1,726) 3,109 (573) (1,754)
Comprehensive income attributable to Exterran stockholders $ 30,332 $ 3,210 $ 73,916 $ 51,535