XML 26 R86.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Financial Information (Details 3) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues $ 683,832 $ 739,270 $ 1,412,914 $ 1,382,278
Costs of sales (excluding depreciation and amortization expense) 436,991 483,296 897,061 892,818
Selling, general and administrative 83,874 95,712 170,560 188,290
Depreciation and amortization 94,325 111,956 190,133 197,478
Long-lived asset impairment 15,420 9,847 28,152 13,654
Restructuring and other charges 19,604 353 24,394 5,175
Interest expense 28,398 32,722 55,696 61,030
Equity in (income) loss of affiliates (5,062) (4,909) (10,068) (9,602)
Other (income) expense, net 1,005 (3,671) 8,846 (6,105)
Income before income taxes 9,277 13,964 48,140 39,540
Provision for (benefit from) income taxes 1,742 10,870 18,233 20,279
Income from continuing operations 7,535 3,094 29,907 19,261
Income from discontinued operations, net of tax 254 17,769 18,967 36,496
Net income 7,789 20,863 48,874 55,757
Less: Net income attributable to the noncontrolling interest (9,178) (8,486) (18,121) (10,784)
Net income (loss) attributable to Exterran stockholders (1,389) 12,377 30,753 44,973
Other comprehensive income (loss) attributable to Exterran stockholders 3,788 (1,403) (7,616) (85)
Comprehensive income attributable to Exterran stockholders 2,399 10,974 23,137 44,888
Eliminations        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues (78,874) (65,717) (139,557) (110,250)
Costs of sales (excluding depreciation and amortization expense) (78,874) (65,717) (139,557) (110,250)
Equity in (income) loss of affiliates 17,434 49,665 87,696 130,918
Income before income taxes (17,434) (49,665) (87,696) (130,918)
Income from continuing operations (17,434) (49,665) (87,696) (130,918)
Net income (17,434) (49,665) (87,696) (130,918)
Net income (loss) attributable to Exterran stockholders (17,434) (49,665) (87,696) (130,918)
Other comprehensive income (loss) attributable to Exterran stockholders (7,874) 3,568 16,551 1,417
Comprehensive income attributable to Exterran stockholders (25,308) (46,097) (71,145) (129,501)
Parent | Reportable Legal Entities        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Selling, general and administrative 46 104 109 150
Interest expense 9,299 17,135 18,620 35,615
Intercompany charges, net (8,711) (9,208) (17,445) (18,171)
Equity in (income) loss of affiliates 969 (17,607) (31,606) (56,429)
Other (income) expense, net 10 10 20 20
Income before income taxes (1,613) 9,566 30,302 38,815
Provision for (benefit from) income taxes (224) (2,811) (451) (6,158)
Income from continuing operations (1,389) 12,377 30,753 44,973
Net income (1,389) 12,377 30,753 44,973
Net income (loss) attributable to Exterran stockholders (1,389) 12,377 30,753 44,973
Other comprehensive income (loss) attributable to Exterran stockholders 3,788 (1,403) (7,616) (85)
Comprehensive income attributable to Exterran stockholders 2,399 10,974 23,137 44,888
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 352,159 377,333 724,936 718,236
Costs of sales (excluding depreciation and amortization expense) 273,130 291,922 551,238 537,838
Selling, general and administrative 37,341 42,419 77,693 88,231
Depreciation and amortization 29,579 35,204 62,012 70,611
Long-lived asset impairment 13,594 7,856 21,441 9,177
Restructuring and other charges 14,196 155 18,986 4,598
Interest expense 118 980 225 1,238
Intercompany charges, net 8,040 8,299 15,832 16,542
Equity in (income) loss of affiliates (18,403) (32,058) (56,090) (74,489)
Other (income) expense, net (1,218) 1,186 (427) 1,781
Income before income taxes (4,218) 21,370 34,026 62,709
Provision for (benefit from) income taxes (3,249) 3,763 2,420 6,280
Income from continuing operations (969) 17,607 31,606 56,429
Net income (969) 17,607 31,606 56,429
Net income (loss) attributable to Exterran stockholders (969) 17,607 31,606 56,429
Other comprehensive income (loss) attributable to Exterran stockholders 3,728 (1,842) (8,580) (844)
Comprehensive income attributable to Exterran stockholders 2,759 15,765 23,026 55,585
Other Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 410,547 427,654 827,535 774,292
Costs of sales (excluding depreciation and amortization expense) 242,735 257,091 485,380 465,230
Selling, general and administrative 46,487 53,189 92,758 99,909
Depreciation and amortization 64,746 76,752 128,121 126,867
Long-lived asset impairment 1,826 1,991 6,711 4,477
Restructuring and other charges 5,408 198 5,408 577
Interest expense 18,981 14,607 36,851 24,177
Intercompany charges, net 671 909 1,613 1,629
Equity in (income) loss of affiliates (5,062) (4,909) (10,068) (9,602)
Other (income) expense, net 2,213 (4,867) 9,253 (7,906)
Income before income taxes 32,542 32,693 71,508 68,934
Provision for (benefit from) income taxes 5,215 9,918 16,264 20,157
Income from continuing operations 27,327 22,775 55,244 48,777
Income from discontinued operations, net of tax 254 17,769 18,967 36,496
Net income 27,581 40,544 74,211 85,273
Less: Net income attributable to the noncontrolling interest (9,178) (8,486) (18,121) (10,784)
Net income (loss) attributable to Exterran stockholders 18,403 32,058 56,090 74,489
Other comprehensive income (loss) attributable to Exterran stockholders 4,146 (1,726) (7,971) (573)
Comprehensive income attributable to Exterran stockholders $ 22,549 $ 30,332 $ 48,119 $ 73,916