XML 18 R54.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Reportable Segments and Geographic Information (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2014
Reportable Segments and Geographic Information |
Sales and other financial information by reportable segment | The following table presents sales and other financial information by reportable segment during the years ended December 31, 2014, 2013 and 2012 (in thousands):
|  | North |  |  |  |  |  |  |  |  |  |  |  |  |
|  | America |  | International |  |  |  |  |  | Reportable |  |  |  |  |
|  | Contract |  | Contract |  | Aftermarket |  |  |  | Segments |  |  |  |  |
|  | Operations |  | Operations |  | Services |  | Fabrication |  | Total |  | Other(1) |  | Total(2) |
2014: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Revenue from external customers |  | $ | 729,103 |  | $ | 493,853 |  | $ | 392,774 |  | $ | 1,284,008 |  | $ | 2,899,738 |  | $ | — |  | $ | 2,899,738 |
Gross margin(3) |  | 412,961 |  | 308,445 |  | 84,342 |  | 225,546 |  | 1,031,294 |  | — |  | 1,031,294 |
Total assets |  | 2,446,633 |  | 811,831 |  | 99,685 |  | 432,726 |  | 3,790,875 |  | 1,048,266 |  | 4,839,141 |
Capital expenditures |  | 371,734 |  | 130,248 |  | 1,920 |  | 22,668 |  | 526,570 |  | 15,125 |  | 541,695 |
2013: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Revenue from external customers |  | $ | 627,844 |  | $ | 476,016 |  | $ | 395,600 |  | $ | 1,660,944 |  | $ | 3,160,404 |  | $ | — |  | $ | 3,160,404 |
Gross margin(3) |  | 345,355 |  | 279,072 |  | 86,182 |  | 252,397 |  | 963,006 |  | — |  | 963,006 |
Total assets |  | 1,907,097 |  | 820,686 |  | 101,667 |  | 456,536 |  | 3,285,986 |  | 919,811 |  | 4,205,797 |
Capital expenditures |  | 275,408 |  | 66,116 |  | 2,082 |  | 27,032 |  | 370,638 |  | 21,087 |  | 391,725 |
2012: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Revenue from external customers |  | $ | 596,011 |  | $ | 463,957 |  | $ | 385,861 |  | $ | 1,348,417 |  | $ | 2,794,246 |  | $ | — |  | $ | 2,794,246 |
Gross margin(3) |  | 311,308 |  | 279,349 |  | 82,271 |  | 156,480 |  | 829,408 |  | — |  | 829,408 |
Total assets |  | 1,841,755 |  | 918,187 |  | 98,104 |  | 469,520 |  | 3,327,566 |  | 876,934 |  | 4,204,500 |
Capital expenditures |  | 247,021 |  | 138,694 |  | 3,304 |  | 23,518 |  | 412,537 |  | 16,194 |  | 428,731 |
| (1) |  | Includes corporate related items.
| (2) |  | Totals exclude assets, capital expenditures and the operating results of discontinued operations.
| (3) |  | Gross margin, a non-GAAP financial measure, is reconciled, in total, to net income (loss), its most directly comparable measure calculated and presented in accordance with U.S. GAAP, below.
Assets from reportable segments to total assets | The following table presents assets from reportable segments to total assets as of December 31, 2014 and 2013 (in thousands):
|  | December 31, |
|  | 2014 |  | 2013 |
Assets from reportable segments |  | $ | 3,790,875 |  | $ | 3,285,986 |
Other assets(1) |  | 1,048,266 |  | 919,811 |
Assets associated with discontinued operations |  | 18,006 |  | 21,360 |
Consolidated assets |  | $ | 4,857,147 |  | $ | 4,227,157 |
| (1) |  | Includes corporate related items.
Schedule of geographic data | The following table presents geographic data as of and during the years ended December 31, 2014, 2013 and 2012 (in thousands):
|  | U.S. |  | International |  | Consolidated |
2014: |  |  |  |  |  |  |
Revenues from external customers |  | $ | 1,778,808 |  | $ | 1,120,930 |  | $ | 2,899,738 |
Property, plant and equipment, net |  | $ | 2,471,674 |  | $ | 855,218 |  | $ | 3,326,892 |
2013: |  |  |  |  |  |  |
Revenues from external customers |  | $ | 1,911,425 |  | $ | 1,248,979 |  | $ | 3,160,404 |
Property, plant and equipment, net |  | $ | 1,945,991 |  | $ | 874,281 |  | $ | 2,820,272 |
2012: |  |  |  |  |  |  |
Revenues from external customers |  | $ | 1,810,713 |  | $ | 983,533 |  | $ | 2,794,246 |
Property, plant and equipment, net |  | $ | 1,879,268 |  | $ | 959,451 |  | $ | 2,838,719 |
Reconciliation of net income (loss) to gross margin | The following table reconciles net income (loss) to gross margin (in thousands):
|  | Years Ended December 31, |
|  | 2014 |  | 2013 |  | 2012 |
Net income (loss) |  | $ | 125,882 |  | $ | 155,742 |  | $ | (37,169 | )
Selling, general and administrative |  | 377,754 |  | 358,173 |  | 375,647 |
Depreciation and amortization |  | 386,071 |  | 327,505 |  | 346,177 |
Long-lived asset impairment |  | 46,679 |  | 28,637 |  | 136,614 |
Restructuring charges |  | 7,553 |  | — |  | 6,471 |
Interest expense |  | 114,178 |  | 115,745 |  | 134,376 |
Equity in income of non-consolidated affiliates |  | (14,553 | ) | (19,000 | ) | (51,483 | )
Other (income) expense, net |  | 1,747 |  | (24,501 | ) | 506 |
Provision for (benefit from) income taxes |  | 58,657 |  | 84,719 |  | (45,755 | )
Income from discontinued operations, net of tax |  | (72,674 | ) | (64,014 | ) | (35,976 | )
Gross margin |  | $ | 1,031,294 |  | $ | 963,006 |  | $ | 829,408 |

X
- Definition Tabular disclosure of revenue, gross margin, assets, and capital expenditures by reportable segment reconciled to the entity's corresponding consolidated amount. + References No definition available. + Details
Name: | exh_ReconciliationFromSegmentTotalsToConsolidatedTableTextBlock
Namespace Prefix: | exh_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Reconciliation of net income (loss) to gross margin. + References No definition available. + Details
Name: | exh_ReconciliationNetIncomeLossToGrossMarginTableTextBlock
Namespace Prefix: | exh_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8924-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e8906-108599 + Details
Name: | us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information concerning material long-lived assets (excluding financial instruments, customer relationships with financial institutions, mortgage and other servicing rights, deferred policy acquisition costs, and deferred taxes assets) located in identified geographic areas and/or the amount of revenue from external customers attributed to that country from which revenue is material. An entity may also provide subtotals of geographic information about groups of countries. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 225 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.1) -URI http://asc.fasb.org/extlink&oid=26872669&loc=d3e20235-122688 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 1 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 41 -URI http://asc.fasb.org/extlink&oid=6534315&loc=d3e9038-108599 + Details
Name: | us-gaap_ScheduleOfRevenuesFromExternalCustomersAndLongLivedAssetsByGeographicalAreasTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration