XML 54 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information (Tables)
 9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Reconciliation of Adjusted Earnings before Interest, Taxes, Depreciation, and Amortization from Segments to Consolidated
The following table presents a reconciliation of Segment Adjusted EBITDA to net income (loss) (in thousands):
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2017
 
2016
 
2017
 
2016
Segment Adjusted EBITDA:
 
 
 
 
 
 
 
International Services
$
11,151

 
$
4,532

 
$
25,459

 
$
31,752

U.S. Services (1)
(11,322
)
 
(5,995
)
 
(27,775
)
 
(13,018
)
Tubular Sales
(1,333
)
 
165

 
1,736

 
1,343

Blackhawk
3,477

 
—

 
7,653

 
—

 
1,973

 
(1,298
)
 
7,073

 
20,077

Interest income, net
1,019

 
646

 
2,170

 
1,050

Depreciation and amortization
(30,650
)
 
(26,545
)
 
(92,700
)
 
(84,278
)
Income tax (expense) benefit
(87,613
)
 
6,800

 
(72,419
)
 
15,311

Gain on sale of assets
829

 
46

 
2,091

 
1,095

Foreign currency gain (loss)
1,839

 
(1,696
)
 
3,184

 
(5,907
)
Derecognition of the TRA liability (2)
122,515

 
—

 
122,515

 
—

Charges and credits (3)
(7,616
)
 
(20,151
)
 
(22,231
)
 
(37,241
)
Net income (loss)
$
2,296

 
$
(42,198
)
 
$
(50,317
)
 
$
(89,893
)

 
 
(1) 
Amounts previously reported as Corporate and other of $159 and $361 for the three and nine months ended September 30, 2016, respectively, have been reclassified to U.S. Services to conform to the current presentation.
(2) 
Please see Note 12 - Related Party Transactions for further discussion.
(3) 
Comprised of Equity-based compensation expense (for the three months ended September 30, 2017 and 2016: $2,342 and $3,828, respectively, and for the nine months ended September 30, 2017 and 2016: $11,458 and $12,356, respectively), Mergers and acquisition expense (for the three months ended September 30, 2017 and 2016: none and none, respectively, and for the nine months ended September 30, 2017 and 2016: $459 and none, respectively), Severance and other charges (for the three months ended September 30, 2017 and 2016: $1,648 and $14,534, respectively, and for the nine months ended September 30, 2017 and 2016: $2,386 and $18,858, respectively), Unrealized and realized (losses) (for the three months ended September 30, 2017 and 2016: $(1,123) and $(10), respectively, and for the nine months ended September 30, 2017 and 2016: $(2,819) and $(973), respectively) and Investigation-related matters (for the three months ended September 30, 2017 and 2016: $2,503 and $1,779, respectively, and for the nine months ended September 30, 2017 and 2016: $5,109 and $5,054, respectively).
Schedule of Financial Information, by Reportable Segments
The following tables set forth certain financial information with respect to our reportable segments (in thousands):
 
International
Services
 
U.S.
Services
 
Tubular Sales
 
Blackhawk
 
Eliminations
 
Total
Three Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
$
53,742

 
$
29,065

 
$
7,701

 
$
17,575

 
$
—

 
$
108,083

Inter-segment revenue
3

 
4,062

 
3,111

 
33

 
(7,209
)
 
—

Operating loss
(2,647
)
 
(25,453
)
 
(3,967
)
 
(3,013
)
 
—

 
(35,080
)
Adjusted EBITDA
11,151

 
(11,322
)
 
(1,333
)
 
3,477

 
—

 
*
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
$
51,028

 
$
34,057

 
$
20,029

 
$
—

 
$
—

 
$
105,114

Inter-segment revenue
(1
)
 
3,641

 
5,036

 
—

 
(8,676
)
 
—

Operating loss
(17,697
)
 
(30,415
)
 
(820
)
 
—

 
—

 
(48,932
)
Adjusted EBITDA (1)
4,532

 
(5,995
)
 
165

 
—

 
—

 
*
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
$
153,851

 
$
89,936

 
$
40,787

 
$
51,899

 
$
—

 
$
336,473

Inter-segment revenue
18

 
12,890

 
10,350

 
105

 
(23,363
)
 
—

Operating loss
(19,140
)
 
(73,092
)
 
(782
)
 
(12,642
)
 
—

 
(105,656
)
Adjusted EBITDA
25,459

 
(27,775
)
 
1,736

 
7,653

 
—

 
*
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
$
191,440

 
$
119,955

 
$
68,151

 
$
—

 
$
—

 
$
379,546

Inter-segment revenue
45

 
11,691

 
15,053

 
—

 
(26,789
)
 
—

Operating loss
(25,834
)
 
(74,722
)
 
(1,936
)
 
—

 
—

 
(102,492
)
Adjusted EBITDA (1)
31,752

 
(13,018
)
 
1,343

 
—

 
—

 
*

 
 
(1) 
Amounts previously reported as Corporate and other of $159 and $361 for the three and nine months ended September 30, 2016, respectively, have been reclassified to U.S. Services to conform to the current presentation.
* Non-GAAP financial measure not disclosed.