XML 90 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:      
Net income (loss) $ 125,882us-gaap_ProfitLoss $ 155,742us-gaap_ProfitLoss $ (37,169)us-gaap_ProfitLoss
Adjustments to reconcile net income (loss) to cash provided by operating activities:      
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
Amortization of deferred financing costs 5,994us-gaap_AmortizationOfFinancingCosts 7,690us-gaap_AmortizationOfFinancingCosts 7,243us-gaap_AmortizationOfFinancingCosts
Income from discontinued operations, net of tax (72,674)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (64,014)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax (35,976)us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTax
Amortization of debt discount 12,380us-gaap_AmortizationOfDebtDiscountPremium 23,407us-gaap_AmortizationOfDebtDiscountPremium 20,523us-gaap_AmortizationOfDebtDiscountPremium
Provision for doubtful accounts 2,503exh_ProvisionForDoubtfulAccountsExcludingRecovery 2,859exh_ProvisionForDoubtfulAccountsExcludingRecovery 8,754exh_ProvisionForDoubtfulAccountsExcludingRecovery
Gain on sale of property, plant and equipment (7,479)us-gaap_GainLossOnDispositionOfAssets (27,433)us-gaap_GainLossOnDispositionOfAssets (4,677)us-gaap_GainLossOnDispositionOfAssets
Loss on sale of businesses 961us-gaap_GainLossOnSaleOfBusiness    
Equity in income of non-consolidated affiliates (14,553)us-gaap_IncomeLossFromEquityMethodInvestments (19,000)us-gaap_IncomeLossFromEquityMethodInvestments (51,483)us-gaap_IncomeLossFromEquityMethodInvestments
Amortization of terminated interest rate swaps 4,530exh_AmortizationOfPaymentsToTerminateInterestRateSwaps 4,174exh_AmortizationOfPaymentsToTerminateInterestRateSwaps 10,688exh_AmortizationOfPaymentsToTerminateInterestRateSwaps
Interest rate swaps 397us-gaap_UnrealizedGainLossOnDerivatives 334us-gaap_UnrealizedGainLossOnDerivatives  
Loss on remeasurement of intercompany balances 3,614exh_GainLossOnRemeasurementOfIntercompanyBalances 4,313exh_GainLossOnRemeasurementOfIntercompanyBalances 7,406exh_GainLossOnRemeasurementOfIntercompanyBalances
Stock-based compensation expense 19,016us-gaap_ShareBasedCompensation 16,248us-gaap_ShareBasedCompensation 15,381us-gaap_ShareBasedCompensation
Deferred income tax provision (8,595)exh_DeferredIncomeTaxExpenseBenefitExcludingStockBasedCompensationExcessTaxBenefit 21,862exh_DeferredIncomeTaxExpenseBenefitExcludingStockBasedCompensationExcessTaxBenefit (77,264)exh_DeferredIncomeTaxExpenseBenefitExcludingStockBasedCompensationExcessTaxBenefit
Changes in assets and liabilities, net of acquisitions:      
Accounts receivable and notes (88,549)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables (31,384)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables (11,531)us-gaap_IncreaseDecreaseInAccountsAndOtherReceivables
Inventory 17,115us-gaap_IncreaseDecreaseInInventories (27,269)us-gaap_IncreaseDecreaseInInventories (34,800)us-gaap_IncreaseDecreaseInInventories
Costs and estimated earnings versus billings on uncompleted contracts (17,078)exh_IncreaseDecreaseCostsAndEstimatedEarningsVersusBillingsOnUncompletedContracts (36,539)exh_IncreaseDecreaseCostsAndEstimatedEarningsVersusBillingsOnUncompletedContracts 44,359exh_IncreaseDecreaseCostsAndEstimatedEarningsVersusBillingsOnUncompletedContracts
Other current assets (4,901)us-gaap_IncreaseDecreaseInOtherCurrentAssets 33,149us-gaap_IncreaseDecreaseInOtherCurrentAssets 9,452us-gaap_IncreaseDecreaseInOtherCurrentAssets
Accounts payable and other liabilities (7,555)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (34,143)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 30,067us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Deferred revenue (11,012)us-gaap_IncreaseDecreaseInDeferredRevenue (16,426)us-gaap_IncreaseDecreaseInDeferredRevenue 5,288us-gaap_IncreaseDecreaseInDeferredRevenue
Other (18,966)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (21,044)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (5,790)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Net cash provided by continuing operations 373,780us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 348,668us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 383,262us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Net cash provided by discontinued operations 5,589us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 7,036us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations 6,663us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash provided by operating activities 379,369us-gaap_NetCashProvidedByUsedInOperatingActivities 355,704us-gaap_NetCashProvidedByUsedInOperatingActivities 389,925us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:      
Capital expenditures (541,695)us-gaap_PaymentsToAcquireProductiveAssets (391,725)us-gaap_PaymentsToAcquireProductiveAssets (428,731)us-gaap_PaymentsToAcquireProductiveAssets
Proceeds from sale of property, plant and equipment 24,373us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 101,311us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 35,989us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Proceeds from sale of businesses 1,516us-gaap_ProceedsFromDivestitureOfBusinesses    
Payments for business acquisitions (494,755)us-gaap_PaymentsToAcquireBusinessesGross    
Return of investments in non-consolidated affiliates 14,750us-gaap_ProceedsFromSaleOfEquityMethodInvestments 19,000us-gaap_ProceedsFromSaleOfEquityMethodInvestments 51,707us-gaap_ProceedsFromSaleOfEquityMethodInvestments
(Increase) decrease in restricted cash (221)us-gaap_IncreaseDecreaseInRestrictedCash 14us-gaap_IncreaseDecreaseInRestrictedCash (162)us-gaap_IncreaseDecreaseInRestrictedCash
Cash invested in non-consolidated affiliates (197)us-gaap_PaymentsToAcquireEquityMethodInvestments   (224)us-gaap_PaymentsToAcquireEquityMethodInvestments
Net cash used in continuing operations (996,229)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (271,400)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (341,421)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Net cash provided by discontinued operations 66,378us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations 74,949us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations 135,970us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations
Net cash used in investing activities (929,851)us-gaap_NetCashProvidedByUsedInInvestingActivities (196,451)us-gaap_NetCashProvidedByUsedInInvestingActivities (205,451)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:      
Proceeds from borrowings of long-term debt 2,240,299us-gaap_ProceedsFromIssuanceOfLongTermDebt 2,108,037us-gaap_ProceedsFromIssuanceOfLongTermDebt 1,878,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayments of long-term debt (1,727,500)us-gaap_RepaymentsOfLongTermDebt (2,195,750)us-gaap_RepaymentsOfLongTermDebt (2,106,639)us-gaap_RepaymentsOfLongTermDebt
Payments for debt issuance costs (6,986)us-gaap_PaymentsOfDebtIssuanceCosts (12,147)us-gaap_PaymentsOfDebtIssuanceCosts (1,011)us-gaap_PaymentsOfDebtIssuanceCosts
Payments above face value for redemption of convertible debt (15,007)exh_RepaymentsOfConvertibleDebtAmountAboveFaceValue    
Payments for settlement of interest rate swaps that include financing elements (3,793)us-gaap_PaymentsForDerivativeInstrumentFinancingActivities (2,207)us-gaap_PaymentsForDerivativeInstrumentFinancingActivities  
Net proceeds from the sale of Partnership units 169,471us-gaap_ProceedsFromIssuanceOfCommonLimitedPartnersUnits   114,530us-gaap_ProceedsFromIssuanceOfCommonLimitedPartnersUnits
Proceeds from stock options exercised 12,819us-gaap_ProceedsFromStockOptionsExercised 8,321us-gaap_ProceedsFromStockOptionsExercised 562us-gaap_ProceedsFromStockOptionsExercised
Proceeds from stock issued pursuant to our employee stock purchase plan 1,812us-gaap_ProceedsFromStockPlans 1,632us-gaap_ProceedsFromStockPlans 1,635us-gaap_ProceedsFromStockPlans
Purchases of treasury stock (7,044)us-gaap_PaymentsForRepurchaseOfCommonStock (4,539)us-gaap_PaymentsForRepurchaseOfCommonStock (2,422)us-gaap_PaymentsForRepurchaseOfCommonStock
Dividends to Exterran stockholders (40,319)us-gaap_PaymentsOfDividendsCommonStock    
Stock-based compensation excess tax benefit 9,585us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,910us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,139us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Distributions to noncontrolling partners in the Partnership (74,856)us-gaap_PaymentsOfDividendsMinorityInterest (61,959)us-gaap_PaymentsOfDividendsMinorityInterest (57,084)us-gaap_PaymentsOfDividendsMinorityInterest
Net cash provided by (used in) financing activities 558,481us-gaap_NetCashProvidedByUsedInFinancingActivities (156,702)us-gaap_NetCashProvidedByUsedInFinancingActivities (171,290)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash and cash equivalents (3,925)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (1,487)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (486)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net increase in cash and cash equivalents 4,074us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,064us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 12,698us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 35,665us-gaap_CashAndCashEquivalentsAtCarryingValue 34,601us-gaap_CashAndCashEquivalentsAtCarryingValue 21,903us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 39,739us-gaap_CashAndCashEquivalentsAtCarryingValue 35,665us-gaap_CashAndCashEquivalentsAtCarryingValue 34,601us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information:      
Interest paid, net of capitalized amounts 89,312us-gaap_InterestPaidNet 80,775us-gaap_InterestPaidNet 95,416us-gaap_InterestPaidNet
Income taxes paid, net 57,920us-gaap_IncomeTaxesPaidNet 54,478us-gaap_IncomeTaxesPaidNet 29,089us-gaap_IncomeTaxesPaidNet
Supplemental disclosure of non-cash transactions:      
Accrued capital expenditures 31,994us-gaap_CapitalExpendituresIncurredButNotYetPaid 13,360us-gaap_CapitalExpendituresIncurredButNotYetPaid 21,692us-gaap_CapitalExpendituresIncurredButNotYetPaid
Treasury shares issued for redemption of convertible debt 219,211us-gaap_DebtConversionConvertedInstrumentAmount1    
Shares acquired from exercise of call options (89,407)exh_ValueOfSharesAcquiredUponExerciseOfCallOptions    
Treasury shares issued for exercise of warrants $ 22,606exh_StockIssuedDuringPeriodValueWarrantsExercised