XML 43 R29.htm IDEA: XBRL DOCUMENT v3.2.0.727
Basis of Presentation and Summary of Significant Accounting Policies (Policies)
6 Months Ended
Jun. 30, 2015
Basis of Presentation and Summary of Significant Accounting Policies  
Earnings (Loss) Attributable to Exterran Common Stockholders Per Common Share

 

Earnings (Loss) Attributable to Exterran Common Stockholders Per Common Share

 

Basic income (loss) attributable to Exterran common stockholders per common share is computed using the two-class method, which is an earnings allocation formula that determines net income per share for each class of common stock and participating security according to dividends declared and participation rights in undistributed earnings. Under the two-class method, basic income (loss) attributable to Exterran common stockholders per common share is determined by dividing income (loss) attributable to Exterran common stockholders after deducting amounts allocated to participating securities, by the weighted average number of common shares outstanding for the period. Participating securities include our unvested restricted stock and certain stock settled restricted stock units that have nonforfeitable rights to receive dividends or dividend equivalents, whether paid or unpaid. During periods of net loss, no effect is given to participating securities because they do not have a contractual obligation to participate in our losses.

 

Diluted income (loss) attributable to Exterran common stockholders per common share is computed using the weighted average number of shares outstanding adjusted for the incremental common stock equivalents attributed to outstanding options and warrants to purchase common stock, restricted stock units, stock to be issued pursuant to our employee stock purchase plan and convertible senior notes, unless their effect would be anti-dilutive.

 

The following table summarizes net income (loss) attributable to Exterran common stockholders used in the calculation of basic and diluted income (loss) per common share (in thousands):

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Income (loss) from continuing operations attributable to Exterran stockholders

 

$

(1,643

)

$

(5,392

)

$

11,786

 

$

8,477

 

Income from discontinued operations, net of tax

 

254

 

17,769

 

18,967

 

36,496

 

Less: Net income attributable to participating securities

 

(126

)

(122

)

(505

)

(803

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Exterran common stockholders

 

$

(1,515

)

$

12,255

 

$

30,248

 

$

44,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table shows the potential shares of common stock that were included in computing diluted income (loss) attributable to Exterran common stockholders per common share (in thousands):

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Weighted average common shares outstanding including participating securities

 

69,503

 

66,826

 

69,339

 

66,579

 

Less: Weighted average participating securities outstanding

 

(989

)

(936

)

(958

)

(1,004

)

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — used in basic income (loss) per common share

 

68,514

 

65,890

 

68,381

 

65,575

 

 

 

 

 

 

 

 

 

 

 

Net dilutive potential common shares issuable:

 

 

 

 

 

 

 

 

 

On exercise of options and vesting of restricted stock units

 

*

 

*

 

286

 

556

 

On settlement of employee stock purchase plan shares

 

*

 

*

 

 

1

 

On exercise of warrants

 

**

 

*

 

 

2,640

 

On conversion of 4.25% convertible senior notes due 2014

 

**

 

*

 

**

 

*

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — used in diluted income (loss) per common share

 

68,514

 

65,890

 

68,667

 

68,772

 

 

 

 

 

 

 

 

 

 

 

 

*Excluded from diluted income (loss) per common share as their inclusion would have been anti-dilutive.

**Not applicable as these instruments were not outstanding during the period.

 

There were no adjustments to net income (loss) attributable to Exterran common stockholders for the diluted earnings (loss) per common share calculation during the three and six months ended June 30, 2015 and 2014.

 

The following table shows the potential shares of common stock issuable that were excluded from computing diluted income (loss) attributable to Exterran common stockholders per common share as their inclusion would have been anti-dilutive (in thousands):

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Net dilutive potential common shares issuable:

 

 

 

 

 

 

 

 

 

On exercise of options where exercise price is greater than average market value for the period

 

374 

 

497 

 

471 

 

541 

 

On exercise of options and vesting of restricted stock units

 

290 

 

497 

 

 

 

On settlement of employee stock purchase plan shares

 

 

 

 

 

On exercise of warrants

 

*

 

12,426 

 

 

 

On conversion of 4.25% convertible senior notes due 2014

 

*

 

12,900 

 

*

 

14,146 

 

 

 

 

 

 

 

 

 

 

 

Net dilutive potential common shares issuable

 

665 

 

26,320 

 

471 

 

14,687 

 

 

 

 

 

 

 

 

 

 

 

 

*

Not applicable as these instruments were not outstanding during the period.

 

Comprehensive Income (Loss)

 

Comprehensive Income (Loss)

 

Components of comprehensive income (loss) are net income (loss) and all changes in equity during a period except those resulting from transactions with owners. Our accumulated other comprehensive income (loss) consists of foreign currency translation adjustments, changes in the fair value of derivative financial instruments, net of tax, that are designated as cash flow hedges and to the extent the hedge is effective, amortization of terminated interest rate swaps and adjustments related to changes in our ownership of Exterran Partners, L.P. (the “Partnership”).

 

The following table presents the changes in accumulated other comprehensive income (loss) by component, net of tax, and excluding noncontrolling interest, during the six months ended June 30, 2014 and 2015 (in thousands):

 

 

 

Derivatives
Cash Flow
Hedges

 

Foreign
Currency
Translation
Adjustment

 

Total

 

Accumulated other comprehensive income (loss), January 1, 2014

 

$

(1,346

)

$

31,424

 

$

30,078

 

Loss recognized in other comprehensive income (loss), net of tax

 

(639

)(1)

(269

)(3)

(908

)

Loss reclassified from accumulated other comprehensive income (loss), net of tax

 

823

(2)

 

823

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) attributable to Exterran stockholders

 

184

 

(269

)

(85

)

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), June 30, 2014

 

$

(1,162

)

$

31,155

 

$

29,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), January 1, 2015

 

$

(911

)

$

16,776

 

$

15,865

 

Loss recognized in other comprehensive income (loss), net of tax

 

(1,943

)(4)

(6,703

)(6)

(8,646

)

Loss reclassified from accumulated other comprehensive income (loss), net of tax

 

1,030

(5)

 

1,030

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) attributable to Exterran stockholders

 

(913

)

(6,703

)

(7,616

)

 

 

 

 

 

 

 

 

Accumulated other comprehensive income (loss), June 30, 2015

 

$

(1,824

)

$

10,073

 

$

8,249

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

During the three months ended June 30, 2014, we recognized a loss of $0.6 million and a tax benefit of $0.3 million, in other comprehensive income (loss), net of tax, related to changes in the fair value of derivative financial instruments. During the six months ended June 30, 2014, we recognized a loss of $1.0 million and a tax benefit of $0.4 million, in other comprehensive income (loss), net of tax, related to changes in the fair value of derivative financial instruments.

 

(2)

During the three months ended June 30, 2014, we reclassified a $0.6 million loss to interest expense and a tax benefit of $0.2 million to provision for income taxes in our condensed consolidated statements of operations from accumulated other comprehensive income (loss). During the six months ended June 30, 2014, we reclassified a $1.2 million loss to interest expense and a tax benefit of $0.4 million to provision for income taxes in our condensed consolidated statements of operations from accumulated other comprehensive income (loss).

 

(3)

During the three and six months ended June 30, 2014, we recognized a loss of $1.4 million and $0.3 million, respectively, in other comprehensive income (loss), net of tax, related to changes in foreign currency translation adjustment.

 

(4)

During the three months ended June 30, 2015, we recognized a loss of $0.6 million and a tax benefit of $0.2 million, in other comprehensive income (loss), net of tax, related to changes in the fair value of derivative financial instruments. During the six months ended June 30, 2015, we recognized a loss of $2.9 million and a tax benefit of $1.0 million, in other comprehensive income (loss), net of tax, related to changes in the fair value of derivative financial instruments.

 

(5)

During the three months ended June 30, 2015, we reclassified a $0.9 million loss to interest expense and a tax benefit of $0.4 million to provision for income taxes in our condensed consolidated statements of operations from accumulated other comprehensive income (loss). During the six months ended June 30, 2015, we reclassified a $1.6 million loss to interest expense and a tax benefit of $0.6 million to provision for income taxes in our condensed consolidated statements of operations from accumulated other comprehensive income (loss).

 

(6)

During the three and six months ended June 30, 2015, we recognized a gain of $3.7 million and a loss of $6.7 million, respectively, in other comprehensive income (loss), net of tax, related to changes in foreign currency translation adjustment.

 

Financial Instruments

 

Financial Instruments

 

Our financial instruments consist of cash, restricted cash, receivables, payables, interest rate swaps and debt. At June 30, 2015 and December 31, 2014, the estimated fair values of these financial instruments approximated their carrying amounts as reflected in our condensed consolidated balance sheets. The fair value of our fixed rate debt was estimated based on quoted market yields in inactive markets, which are Level 2 inputs. The fair value of our floating rate debt was estimated using a discounted cash flow analysis based on interest rates offered on loans with similar terms to borrowers of similar credit quality, which are Level 3 inputs. See Note 10 for additional information regarding the fair value hierarchy.

 

The following table summarizes the carrying amount and fair value of our debt as of June 30, 2015 and December 31, 2014 (in thousands):

 

 

 

June 30, 2015

 

December 31, 2014

 

 

 

Carrying
Amount

 

Fair Value

 

Carrying
Amount

 

Fair Value

 

Fixed rate debt

 

$

1,041,762 

 

$

1,043,000 

 

$

1,041,402 

 

$

960,000 

 

Floating rate debt

 

1,048,000 

 

1,049,000 

 

985,500 

 

986,000 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

$

2,089,762 

 

$

2,092,000 

 

$

2,026,902 

 

$

1,946,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP requires that all derivative instruments (including certain derivative instruments embedded in other contracts) be recognized in the balance sheet at fair value and that changes in such fair values be recognized in earnings (loss) unless specific hedging criteria are met. Changes in the values of derivatives that meet these hedging criteria will ultimately offset related earnings effects of the hedged item pending recognition in earnings.