XML 104 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF OPERATIONS (USD $)
In Thousands, except Per Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Revenues:      
Total revenues $ 2,899,738us-gaap_SalesRevenueNet $ 3,160,404us-gaap_SalesRevenueNet $ 2,794,246us-gaap_SalesRevenueNet
Cost of sales (excluding depreciation and amortization expense):      
Cost of sales (excluding depreciation and amortization expense) 1,868,444us-gaap_CostOfGoodsAndServicesSold 2,197,398us-gaap_CostOfGoodsAndServicesSold 1,964,838us-gaap_CostOfGoodsAndServicesSold
Selling, general and administrative 377,754us-gaap_SellingGeneralAndAdministrativeExpense 358,173us-gaap_SellingGeneralAndAdministrativeExpense 375,647us-gaap_SellingGeneralAndAdministrativeExpense
Depreciation and amortization 386,071us-gaap_DepreciationDepletionAndAmortization 327,505us-gaap_DepreciationDepletionAndAmortization 346,177us-gaap_DepreciationDepletionAndAmortization
Long-lived asset impairment 46,679us-gaap_AssetImpairmentCharges 28,637us-gaap_AssetImpairmentCharges 136,614us-gaap_AssetImpairmentCharges
Restructuring charges 7,553us-gaap_RestructuringAndRelatedCostIncurredCost   6,471us-gaap_RestructuringAndRelatedCostIncurredCost
Interest expense 114,178us-gaap_InterestExpense 115,745us-gaap_InterestExpense 134,376us-gaap_InterestExpense
Equity in income of non-consolidated affiliates (14,553)us-gaap_IncomeLossFromEquityMethodInvestments (19,000)us-gaap_IncomeLossFromEquityMethodInvestments (51,483)us-gaap_IncomeLossFromEquityMethodInvestments
Other (income) expense, net 1,747us-gaap_OtherNonoperatingIncomeExpense (24,501)us-gaap_OtherNonoperatingIncomeExpense 506us-gaap_OtherNonoperatingIncomeExpense
Total costs and expenses 2,787,873exh_CostsAndExpensesIncludingNonoperatingIncomeExpenseAndIncomeLossFromEquityMethodInvestments 2,983,957exh_CostsAndExpensesIncludingNonoperatingIncomeExpenseAndIncomeLossFromEquityMethodInvestments 2,913,146exh_CostsAndExpensesIncludingNonoperatingIncomeExpenseAndIncomeLossFromEquityMethodInvestments
Income (loss) before income taxes 111,865us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 176,447us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (118,900)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for (benefit from) income taxes 58,657us-gaap_IncomeTaxExpenseBenefit 84,719us-gaap_IncomeTaxExpenseBenefit (45,755)us-gaap_IncomeTaxExpenseBenefit
Income (loss) from continuing operations 53,208us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest 91,728us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest (73,145)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Income from discontinued operations, net of tax 72,674us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 64,014us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax 35,976us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Net income (loss) 125,882us-gaap_ProfitLoss 155,742us-gaap_ProfitLoss (37,169)us-gaap_ProfitLoss
Less: Net income attributable to the noncontrolling interest (27,716)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (32,578)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (2,317)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net income (loss) attributable to Exterran stockholders 98,166us-gaap_NetIncomeLoss 123,164us-gaap_NetIncomeLoss (39,486)us-gaap_NetIncomeLoss
Basic income (loss) per common share:      
Income (loss) from continuing operations attributable to Exterran common stockholders (in dollars per share) $ 0.38us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ 0.90us-gaap_IncomeLossFromContinuingOperationsPerBasicShare $ (1.19)us-gaap_IncomeLossFromContinuingOperationsPerBasicShare
Income from discontinued operations attributable to Exterran common stockholders (in dollars per share) $ 1.08us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare $ 0.98us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare $ 0.57us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare
Net income (loss) attributable to Exterran common stockholders (in dollars per share) $ 1.46us-gaap_EarningsPerShareBasic $ 1.88us-gaap_EarningsPerShareBasic $ (0.62)us-gaap_EarningsPerShareBasic
Diluted income (loss) per common share:      
Income (loss) from continuing operations attributable to Exterran common stockholders (in dollars per share) $ 0.36us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ 0.89us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare $ (1.19)us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare
Income from discontinued operations attributable to Exterran common stockholders (in dollars per share) $ 1.04us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.97us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare $ 0.57us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare
Net income (loss) attributable to Exterran common stockholders (in dollars per share) $ 1.40us-gaap_EarningsPerShareDiluted $ 1.86us-gaap_EarningsPerShareDiluted $ (0.62)us-gaap_EarningsPerShareDiluted
Weighted average common shares outstanding used in income (loss) per common share:      
Basic (in shares) 66,234us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 64,454us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 63,436us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Diluted (in shares) 69,090us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 65,003us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 63,436us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Dividends declared and paid per common share (in dollars per share) $ 0.60us-gaap_CommonStockDividendsPerShareCashPaid    
North America contract operations      
Revenues:      
Total revenues 729,103us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_NorthAmericaContractOperationsMember
627,844us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_NorthAmericaContractOperationsMember
596,011us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_NorthAmericaContractOperationsMember
Cost of sales (excluding depreciation and amortization expense):      
Cost of sales (excluding depreciation and amortization expense) 316,142us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_NorthAmericaContractOperationsMember
282,489us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_NorthAmericaContractOperationsMember
284,703us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_NorthAmericaContractOperationsMember
International contract operations      
Revenues:      
Total revenues 493,853us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_InternationalContractOperationsMember
476,016us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_InternationalContractOperationsMember
463,957us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_InternationalContractOperationsMember
Cost of sales (excluding depreciation and amortization expense):      
Cost of sales (excluding depreciation and amortization expense) 185,408us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_InternationalContractOperationsMember
196,944us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_InternationalContractOperationsMember
184,608us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_InternationalContractOperationsMember
Aftermarket services      
Revenues:      
Total revenues 392,774us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_AftermarketServicesMember
395,600us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_AftermarketServicesMember
385,861us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_AftermarketServicesMember
Cost of sales (excluding depreciation and amortization expense):      
Cost of sales (excluding depreciation and amortization expense) 308,432us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_AftermarketServicesMember
309,418us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_AftermarketServicesMember
303,590us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_AftermarketServicesMember
Fabrication      
Revenues:      
Total revenues 1,284,008us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_FabricationMember
1,660,944us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_FabricationMember
1,348,417us-gaap_SalesRevenueNet
/ us-gaap_StatementBusinessSegmentsAxis
= exh_FabricationMember
Cost of sales (excluding depreciation and amortization expense):      
Cost of sales (excluding depreciation and amortization expense) $ 1,058,462us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_FabricationMember
$ 1,408,547us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_FabricationMember
$ 1,191,937us-gaap_CostOfGoodsAndServicesSold
/ us-gaap_StatementBusinessSegmentsAxis
= exh_FabricationMember