XML 78 R60.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidating Financial Statements - Condensed Consolidating Statements of Comprehensive Income (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Condensed Statements of Income and Comprehensive Income [Line Items]    
Revenue $ 271,842 $ 250,231
Cost of sales 201,744 182,944
Gross profit 70,098 67,287
Operating Expenses    
Selling, general and administrative expenses 68,968 72,091
Transaction expenses 593 1,336
Contingent consideration benefit (4,629) 0
Loss (gain) on disposal of assets and other 20 (397)
Total operating expenses 64,952 73,030
Loss from equity investment (849) (963)
Equity earnings (loss) from affiliate, net of tax 0 0
Operating income (loss) 4,297 (6,706)
Other expense (income)    
Interest expense 8,181 8,087
Foreign exchange and other losses, net 2,277 3,551
(Gain) loss on contribution of subsea rentals business 0 (33,506)
Total other (income) expense, net 10,458 (21,868)
Income (loss) before income taxes (6,161) 15,162
Income tax expense 1,727 (12,904)
Net income (loss) (7,888) 28,066
Other comprehensive income, net of tax:    
Net income (loss) (7,888) 28,066
Change in foreign currency translation, net of tax of $0 4,834 6,287
Gain (loss) on pension liability (9) 16
Comprehensive income (loss) (3,063) 34,369
Change in foreign currency translation, tax 0 0
Reportable Legal Entities | FET (Parent)    
Condensed Statements of Income and Comprehensive Income [Line Items]    
Revenue 0 0
Cost of sales 0 0
Gross profit 0 0
Operating Expenses    
Selling, general and administrative expenses 0 0
Transaction expenses 0 0
Contingent consideration benefit 0  
Loss (gain) on disposal of assets and other 0 0
Total operating expenses 0 0
Loss from equity investment 0 0
Equity earnings (loss) from affiliate, net of tax 358 34,321
Operating income (loss) 358 34,321
Other expense (income)    
Interest expense 8,246 7,918
Foreign exchange and other losses, net 0 0
Total other (income) expense, net 8,246 7,918
Income (loss) before income taxes (7,888) 26,403
Income tax expense 0 (1,663)
Net income (loss) (7,888) 28,066
Other comprehensive income, net of tax:    
Net income (loss) (7,888) 28,066
Change in foreign currency translation, net of tax of $0 4,834 6,287
Gain (loss) on pension liability (9) 16
Comprehensive income (loss) (3,063) 34,369
Reportable Legal Entities | Guarantor Subsidiaries    
Condensed Statements of Income and Comprehensive Income [Line Items]    
Revenue 236,806 218,949
Cost of sales 175,854 159,305
Gross profit 60,952 59,644
Operating Expenses    
Selling, general and administrative expenses 57,410 60,073
Transaction expenses 543 1,329
Contingent consideration benefit (4,629)  
Loss (gain) on disposal of assets and other 78 (631)
Total operating expenses 53,402 60,771
Loss from equity investment (471) (10)
Equity earnings (loss) from affiliate, net of tax (6,608) 28,307
Operating income (loss) 471 27,170
Other expense (income)    
Interest expense (11) 343
Foreign exchange and other losses, net 72 0
(Gain) loss on contribution of subsea rentals business   5,856
Total other (income) expense, net 61 6,199
Income (loss) before income taxes 410 20,971
Income tax expense 52 (13,350)
Net income (loss) 358 34,321
Other comprehensive income, net of tax:    
Net income (loss) 358 34,321
Change in foreign currency translation, net of tax of $0 4,834 6,287
Gain (loss) on pension liability (9) 16
Comprehensive income (loss) 5,183 40,624
Reportable Legal Entities | Non-Guarantor Subsidiaries    
Condensed Statements of Income and Comprehensive Income [Line Items]    
Revenue 50,213 43,753
Cost of sales 40,093 35,898
Gross profit 10,120 7,855
Operating Expenses    
Selling, general and administrative expenses 11,558 12,018
Transaction expenses 50 7
Contingent consideration benefit 0  
Loss (gain) on disposal of assets and other (58) 234
Total operating expenses 11,550 12,259
Loss from equity investment (378) (953)
Equity earnings (loss) from affiliate, net of tax 0 0
Operating income (loss) (1,808) (5,357)
Other expense (income)    
Interest expense (54) (174)
Foreign exchange and other losses, net 2,205 3,551
(Gain) loss on contribution of subsea rentals business   (39,362)
Total other (income) expense, net 2,151 (35,985)
Income (loss) before income taxes (3,959) 30,628
Income tax expense 1,675 2,109
Net income (loss) (5,634) 28,519
Other comprehensive income, net of tax:    
Net income (loss) (5,634) 28,519
Change in foreign currency translation, net of tax of $0 4,834 6,287
Gain (loss) on pension liability (9) 16
Comprehensive income (loss) (809) 34,822
Eliminations    
Condensed Statements of Income and Comprehensive Income [Line Items]    
Revenue (15,177) (12,471)
Cost of sales (14,203) (12,259)
Gross profit (974) (212)
Operating Expenses    
Selling, general and administrative expenses 0 0
Transaction expenses 0 0
Contingent consideration benefit 0  
Loss (gain) on disposal of assets and other 0 0
Total operating expenses 0 0
Loss from equity investment 0 0
Equity earnings (loss) from affiliate, net of tax 6,250 (62,628)
Operating income (loss) 5,276 (62,840)
Other expense (income)    
Interest expense 0 0
Foreign exchange and other losses, net 0 0
Total other (income) expense, net 0 0
Income (loss) before income taxes 5,276 (62,840)
Income tax expense 0 0
Net income (loss) 5,276 (62,840)
Other comprehensive income, net of tax:    
Net income (loss) 5,276 (62,840)
Change in foreign currency translation, net of tax of $0 (9,668) (12,574)
Gain (loss) on pension liability 18 (32)
Comprehensive income (loss) $ (4,374) $ (75,446)