XML 50 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
9 Months Ended
Sep. 30, 2018
Segment Reporting [Abstract]  
Disaggregation of Revenue
The following tables presents our revenues disaggregated by geography based on the location where our services were provided and products sold (in thousands):
 
Three Months Ended September 30, 2018
 
International Services
 
U.S. Services
 
Tubular Sales
 
Blackhawk
 
Consolidated
United States
$

 
$
38,292

 
$
12,835

 
$
19,096

 
$
70,223

International
53,891

 

 
36

 
4,836

 
58,763

Total Revenues
$
53,891

 
$
38,292

 
$
12,871

 
$
23,932

 
$
128,986

 
Three Months Ended September 30, 2017
 
International Services
 
U.S. Services
 
Tubular Sales
 
Blackhawk
 
Consolidated
United States
$

 
$
29,065

 
$
7,209

 
$
17,432

 
$
53,706

International
53,742

 

 
492

 
143

 
54,377

Total Revenues
$
53,742

 
$
29,065

 
$
7,701

 
$
17,575

 
$
108,083

 
Nine Months Ended September 30, 2018
 
International Services
 
U.S. Services
 
Tubular Sales
 
Blackhawk
 
Consolidated
United States
$

 
$
106,035

 
$
41,939

 
$
54,568

 
$
202,542

International
161,985

 

 
213

 
11,900

 
174,098

Total Revenues
$
161,985

 
$
106,035

 
$
42,152

 
$
66,468

 
$
376,640

 
Nine Months Ended September 30, 2017
 
International Services
 
U.S. Services
 
Tubular Sales
 
Blackhawk
 
Consolidated
United States
$

 
$
89,936

 
$
39,543

 
$
51,374

 
$
180,853

International
153,851

 

 
1,244

 
525

 
155,620

Total Revenues
$
153,851

 
$
89,936

 
$
40,787

 
$
51,899

 
$
336,473


Revenue by geographic area was as follows (in thousands):
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2018
 
2017
 
2018
 
2017
United States
$
70,223

 
$
53,706

 
$
202,542

 
$
180,853

Europe/Middle East/Africa
31,972

 
37,381

 
96,665

 
102,586

Latin America
11,984

 
6,897

 
32,441

 
25,957

Asia Pacific
7,026

 
5,302

 
20,689

 
14,791

Other countries
7,781

 
4,797

 
24,303

 
12,286

Total Revenues
$
128,986

 
$
108,083

 
$
376,640

 
$
336,473

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,
 
2018
 
2017
 
2018
 
2017
Segment Adjusted EBITDA:
 
 
 
 
 
 
 
International Services
$
7,848

 
$
11,151

 
$
23,894

 
$
25,459

U.S. Services (1)
(846
)
 
(11,322
)
 
(16,526
)
 
(27,775
)
Tubular Sales
286

 
(1,333
)
 
2,644

 
1,736

Blackhawk
4,328

 
3,477

 
10,398

 
7,653

 
11,616

 
1,973

 
20,410

 
7,073

Interest income, net
866

 
1,019

 
2,419

 
2,170

Depreciation and amortization
(26,998
)
 
(30,650
)
 
(84,160
)
 
(92,700
)
Income tax (expense) benefit
7,461

 
(87,613
)
 
1,901

 
(72,419
)
Gain on disposal of assets
2,242

 
829

 
1,790

 
2,091

Foreign currency gain (loss)
(879
)
 
1,839

 
(3,442
)
 
3,184

TRA related adjustments
(1,170
)
 
122,515

 
(5,282
)
 
122,515

Charges and credits (2)
(137
)
 
(7,616
)
 
(8,471
)
 
(22,231
)
Net income (loss)
$
(6,999
)
 
$
2,296

 
$
(74,835
)
 
$
(50,317
)

 
 
(1) 
Includes all corporate general and administrative expenses.
(2) 
Comprised of Equity-based compensation expense (for the three months ended September 30, 2018 and 2017: $3,008 and $2,342, respectively, and for the nine months ended September 30, 2018 and 2017: $8,176 and $11,458, respectively), Mergers and acquisition expense (for the three months ended September 30, 2018 and 2017: none and none, respectively, and for the nine months ended September 30, 2018 and 2017: $58 and $459, respectively), Severance and other (charges) credits, net (for the three months ended September 30, 2018 and 2017: $4,852 and $(1,648), respectively, and for the nine months ended September 30, 2018 and 2017: $2,483 and $(2,386), respectively), Unrealized and realized gains (losses) (for the three months ended September 30, 2018 and 2017: $360 and $(1,123), respectively, and for the nine months ended September 30, 2018 and 2017: $1,521 and $(2,819), respectively) and Investigation-related matters (for the three months ended September 30, 2018 and 2017: $2,341 and $2,503, respectively, and for the nine months ended September 30, 2018 and 2017: $4,241 and $5,109, 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, 2018
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
$
53,891

 
$
38,292

 
$
12,871

 
$
23,932

 
$

 
$
128,986

Inter-segment revenue
(44
)
 
4,694

 
92

 
2,036

 
(6,778
)
 

Operating income (loss)
1,423

 
(14,482
)
 
(493
)
 
(39
)
 

 
(13,591
)
Adjusted EBITDA
7,848

 
(846
)
 
286

 
4,328

 

 
*
 
 
 
 
 
 
 
 
 
 
 
 
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

 

 
*
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended September 30, 2018
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
$
161,985

 
$
106,035

 
$
42,152

 
$
66,468

 
$

 
$
376,640

Inter-segment revenue
(123
)
 
13,549

 
285

 
2,590

 
(16,301
)
 

Operating loss
(12,350
)
 
(56,382
)
 
(57
)
 
(3,491
)
 

 
(72,280
)
Adjusted EBITDA
23,894

 
(16,526
)
 
2,644

 
10,398

 

 
*
 
 
 
 
 
 
 
 
 
 
 
 
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

 

 
*

 
 
* Non-GAAP financial measure not disclosed.