XML 56 R68.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, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues $ 723,832 $ 775,584 $ 2,106,110 $ 2,421,386
Costs of sales (excluding depreciation and amortization expense) 457,347 530,653 1,350,165 1,695,844
Selling, general and administrative 94,806 93,581 283,096 269,460
Depreciation and amortization 98,256 81,305 295,734 244,702
Long-lived asset impairment 12,385 4,571 26,039 24,708
Restructuring charges 219   5,394  
Interest expense 25,737 28,882 86,767 87,006
Equity in income of affiliates (4,951) (4,778) (14,553) (14,165)
Other (income) expense, net 4,663 (5,479) (1,442) (22,510)
Income before income taxes 35,370 46,849 74,910 136,341
Provision for (benefit from) income taxes 11,215 16,709 31,494 55,316
Income from continuing operations 24,155 30,140 43,416 81,025
Income from discontinued operations, net of tax 18,003 15,121 54,499 47,531
Net income 42,158 45,261 97,915 128,556
Less: Net income attributable to the noncontrolling interest (8,108) (4,284) (18,892) (28,039)
Net income attributable to Exterran stockholders 34,050 40,977 79,023 100,517
Other comprehensive loss attributable to Exterran stockholders (5,630) 7,511 (5,715) 4,861
Comprehensive income attributable to Exterran stockholders 28,420 48,488 73,308 105,378
Eliminations
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues (52,341) (62,629) (162,591) (223,353)
Costs of sales (excluding depreciation and amortization expense) (52,341) (62,629) (162,591) (223,353)
Equity in income of affiliates 62,771 71,915 193,689 198,724
Income before income taxes (62,771) (71,915) (193,689) (198,724)
Income from continuing operations (62,771) (71,915) (193,689) (198,724)
Net income (62,771) (71,915) (193,689) (198,724)
Net income attributable to Exterran stockholders (62,771) (71,915) (193,689) (198,724)
Other comprehensive loss attributable to Exterran stockholders 11,185 (14,089) 12,602 (10,120)
Comprehensive income attributable to Exterran stockholders (51,586) (86,004) (181,087) (208,844)
Parent | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Selling, general and administrative 61 45 211 205
Interest expense 9,593 18,775 45,208 57,698
Intercompany charges, net (9,006) (8,701) (27,177) (26,785)
Equity in income of affiliates (34,481) (47,564) (90,910) (121,084)
Other (income) expense, net 10 10 30 29
Income before income taxes 33,823 37,435 72,638 89,937
Provision for (benefit from) income taxes (227) (3,542) (6,385) (10,580)
Income from continuing operations 34,050 40,977 79,023 100,517
Net income 34,050 40,977 79,023 100,517
Net income attributable to Exterran stockholders 34,050 40,977 79,023 100,517
Other comprehensive loss attributable to Exterran stockholders (5,630) 7,511 (5,715) 4,861
Comprehensive income attributable to Exterran stockholders 28,420 48,488 73,308 105,378
Guarantor Subsidiaries | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 367,326 465,950 1,085,562 1,515,558
Costs of sales (excluding depreciation and amortization expense) 260,530 340,418 798,368 1,162,518
Selling, general and administrative 43,437 43,951 131,668 134,473
Depreciation and amortization 32,040 31,252 102,651 96,720
Long-lived asset impairment 7,783 3,737 16,960 9,326
Restructuring charges 94   4,692  
Interest expense 396 391 1,634 1,709
Intercompany charges, net 8,026 7,562 24,568 22,820
Equity in income of affiliates (28,290) (24,351) (102,779) (77,640)
Other (income) expense, net 1,301 (1,736) 3,082 (8,353)
Income before income taxes 42,009 64,726 104,718 173,985
Provision for (benefit from) income taxes 7,528 17,162 13,808 52,901
Income from continuing operations 34,481 47,564 90,910 121,084
Net income 34,481 47,564 90,910 121,084
Net income attributable to Exterran stockholders 34,481 47,564 90,910 121,084
Other comprehensive loss attributable to Exterran stockholders (5,687) 6,984 (6,531) 4,769
Comprehensive income attributable to Exterran stockholders 28,794 54,548 84,379 125,853
Other Subsidiaries | Reportable Legal Entities
        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 408,847 372,263 1,183,139 1,129,181
Costs of sales (excluding depreciation and amortization expense) 249,158 252,864 714,388 756,679
Selling, general and administrative 51,308 49,585 151,217 134,782
Depreciation and amortization 66,216 50,053 193,083 147,982
Long-lived asset impairment 4,602 834 9,079 15,382
Restructuring charges 125   702  
Interest expense 15,748 9,716 39,925 27,599
Intercompany charges, net 980 1,139 2,609 3,965
Equity in income of affiliates (4,951) (4,778) (14,553) (14,165)
Other (income) expense, net 3,352 (3,753) (4,554) (14,186)
Income before income taxes 22,309 16,603 91,243 71,143
Provision for (benefit from) income taxes 3,914 3,089 24,071 12,995
Income from continuing operations 18,395 13,514 67,172 58,148
Income from discontinued operations, net of tax 18,003 15,121 54,499 47,531
Net income 36,398 28,635 121,671 105,679
Less: Net income attributable to the noncontrolling interest (8,108) (4,284) (18,892) (28,039)
Net income attributable to Exterran stockholders 28,290 24,351 102,779 77,640
Other comprehensive loss attributable to Exterran stockholders (5,498) 7,105 (6,071) 5,351
Comprehensive income attributable to Exterran stockholders $ 22,792 $ 31,456 $ 96,708 $ 82,991