XML 97 R88.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor Financial Information - Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues $ 649,501 $ 723,832 $ 2,062,415 $ 2,106,110
Costs of sales (excluding depreciation and amortization expense) 409,739 457,347 1,306,800 1,350,165
Selling, general and administrative 82,124 94,806 252,684 283,096
Depreciation and amortization 94,924 98,256 285,057 295,734
Long-lived asset impairment 23,708 12,385 51,860 26,039
Restructuring and other charges 11,998 219 36,392 5,394
Interest expense 28,577 25,737 84,273 86,767
Intercompany charges, net 0 0 0 0
Equity in (income) loss of affiliates (5,084) (4,951) (15,152) (14,553)
Other (income) expense, net 30,129 4,663 38,975 (1,442)
Income (loss) before income taxes (26,614) 35,370 21,526 74,910
Provision for (benefit from) income taxes (3,605) 11,215 14,628 31,494
Income (loss) from continuing operations (23,009) 24,155 6,898 43,416
Income from discontinued operations, net of tax 18,776 18,003 37,743 54,499
Net income (loss) (4,233) 42,158 44,641 97,915
Less: Net income attributable to the noncontrolling interest (2,071) (8,108) (20,192) (18,892)
Net income (loss) attributable to Exterran stockholders (6,304) 34,050 24,449 79,023
Other comprehensive income attributable to Exterran stockholders 3,911 (5,630) (3,705) (5,715)
Comprehensive income (loss) attributable to Exterran stockholders (2,393) 28,420 20,744 73,308
Eliminations        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues (69,320) (52,341) (208,877) (162,591)
Costs of sales (excluding depreciation and amortization expense) (69,320) (52,341) (208,877) (162,591)
Selling, general and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Long-lived asset impairment 0 0 0 0
Restructuring and other charges 0 0 0 0
Interest expense 0 0 0 0
Intercompany charges, net 0 0 0 0
Equity in (income) loss of affiliates (5,615) 62,771 82,081 193,689
Other (income) expense, net 0 0 0 0
Income (loss) before income taxes 5,615 (62,771) (82,081) (193,689)
Provision for (benefit from) income taxes 0 0 0 0
Income (loss) from continuing operations 5,615 (62,771) (82,081) (193,689)
Income from discontinued operations, net of tax 0 0 0 0
Net income (loss) 5,615 (62,771) (82,081) (193,689)
Less: Net income attributable to the noncontrolling interest 0 0 0 0
Net income (loss) attributable to Exterran stockholders 5,615 (62,771) (82,081) (193,689)
Other comprehensive income attributable to Exterran stockholders (6,297) 11,185 10,254 12,602
Comprehensive income (loss) attributable to Exterran stockholders (682) (51,586) (71,827) (181,087)
Parent | Reportable Legal Entities        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 0 0 0 0
Costs of sales (excluding depreciation and amortization expense) 0 0 0 0
Selling, general and administrative 159 61 268 211
Depreciation and amortization 0 0 0 0
Long-lived asset impairment 0 0 0 0
Restructuring and other charges 0 0 0 0
Interest expense 9,219 9,593 27,839 45,208
Intercompany charges, net (8,653) (9,006) (26,098) (27,177)
Equity in (income) loss of affiliates 5,823 (34,481) (25,783) (90,910)
Other (income) expense, net 10 10 30 30
Income (loss) before income taxes (6,558) 33,823 23,744 72,638
Provision for (benefit from) income taxes (254) (227) (705) (6,385)
Income (loss) from continuing operations (6,304) 34,050 24,449 79,023
Income from discontinued operations, net of tax 0 0 0 0
Net income (loss) (6,304) 34,050 24,449 79,023
Less: Net income attributable to the noncontrolling interest 0 0 0 0
Net income (loss) attributable to Exterran stockholders (6,304) 34,050 24,449 79,023
Other comprehensive income attributable to Exterran stockholders 3,911 (5,630) (3,705) (5,715)
Comprehensive income (loss) attributable to Exterran stockholders (2,393) 28,420 20,744 73,308
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 314,478 367,326 1,039,414 1,085,562
Costs of sales (excluding depreciation and amortization expense) 238,327 260,530 789,565 798,368
Selling, general and administrative 38,569 43,437 116,262 131,668
Depreciation and amortization 29,900 32,040 91,912 102,651
Long-lived asset impairment 15,080 7,783 36,521 16,960
Restructuring and other charges 10,220 94 29,206 4,692
Interest expense 234 396 459 1,634
Intercompany charges, net 8,013 8,026 23,845 24,568
Equity in (income) loss of affiliates (208) (28,290) (56,298) (102,779)
Other (income) expense, net 2,735 1,301 2,308 3,082
Income (loss) before income taxes (28,392) 42,009 5,634 104,718
Provision for (benefit from) income taxes (22,569) 7,528 (20,149) 13,808
Income (loss) from continuing operations (5,823) 34,481 25,783 90,910
Income from discontinued operations, net of tax 0 0 0 0
Net income (loss) (5,823) 34,481 25,783 90,910
Less: Net income attributable to the noncontrolling interest 0 0 0 0
Net income (loss) attributable to Exterran stockholders (5,823) 34,481 25,783 90,910
Other comprehensive income attributable to Exterran stockholders 3,058 (5,687) (5,522) (6,531)
Comprehensive income (loss) attributable to Exterran stockholders (2,765) 28,794 20,261 84,379
Other Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Statement of Operations and Comprehensive Income        
Revenues 404,343 408,847 1,231,878 1,183,139
Costs of sales (excluding depreciation and amortization expense) 240,732 249,158 726,112 714,388
Selling, general and administrative 43,396 51,308 136,154 151,217
Depreciation and amortization 65,024 66,216 193,145 193,083
Long-lived asset impairment 8,628 4,602 15,339 9,079
Restructuring and other charges 1,778 125 7,186 702
Interest expense 19,124 15,748 55,975 39,925
Intercompany charges, net 640 980 2,253 2,609
Equity in (income) loss of affiliates (5,084) (4,951) (15,152) (14,553)
Other (income) expense, net 27,384 3,352 36,637 (4,554)
Income (loss) before income taxes 2,721 22,309 74,229 91,243
Provision for (benefit from) income taxes 19,218 3,914 35,482 24,071
Income (loss) from continuing operations (16,497) 18,395 38,747 67,172
Income from discontinued operations, net of tax 18,776 18,003 37,743 54,499
Net income (loss) 2,279 36,398 76,490 121,671
Less: Net income attributable to the noncontrolling interest (2,071) (8,108) (20,192) (18,892)
Net income (loss) attributable to Exterran stockholders 208 28,290 56,298 102,779
Other comprehensive income attributable to Exterran stockholders 3,239 (5,498) (4,732) (6,071)
Comprehensive income (loss) attributable to Exterran stockholders $ 3,447 $ 22,792 $ 51,566 $ 96,708