XML 39 R41.htm IDEA: XBRL DOCUMENT v2.3.0.15
Condensed Consolidating Financial Information (Details) (USD $)
In Thousands
3 Months Ended9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2011
Sep. 30, 2010
Dec. 31, 2010
Dec. 31, 2009
REVENUES      
Total revenues$ 902,621$ 588,347$ 2,483,379$ 1,715,225  
OPERATING EXPENSES      
Cost of sales and services665,855448,6021,857,0311,324,594  
Selling, general and administrative expenses45,43037,142131,902109,479  
Depreciation and amortization expense46,92930,410137,31892,088  
Other operating (income) expense(57)1,8032,7241,116  
Operating income (loss)144,46470,390354,404187,948  
Interest expense, net of capitalized interest(16,760)(3,534)(39,541)(10,505)  
Interest income1741341,422316  
Equity in earnings (loss) of unconsolidated affiliates(204)80(151)144  
Other income885171,515587  
Income before income taxes128,55967,087317,649178,490  
Income tax expense(36,487)(20,609)(88,757)(53,988)  
Net income92,07246,478228,892124,502  
Less: Net income attributable to noncontrolling interest221132721436  
Net income attributable to Oil States International, Inc.91,85146,346228,171124,066  
Current assets:      
Cash and cash equivalents118,851138,380118,851138,380  
Accounts receivable, net579,449 579,449 478,739 
Inventories, net602,830 602,830 501,435 
Prepaid expenses and other current assets27,714 27,714 23,480 
Total current assets1,328,844 1,328,844 1,100,004 
Property, plant, and equipment, net1,455,807 1,455,807 1,252,657 
Goodwill, net465,624 465,624 475,222218,740
Other intangible assets, net125,164 125,164 139,421 
Other noncurrent assets61,573 61,573 48,695 
Total assets3,437,0122,088,9093,437,0122,088,9093,015,999 
Current liabilities:      
Accounts payable and accrued liabilities329,903 329,903 304,739 
Income taxes6,883 6,883 4,604 
Current portion of long-term debt and capitalized leases197,522 197,522 181,175 
Deferred revenue67,607 67,607 60,847 
Other current liabilities5,694 5,694 2,810 
Total current liabilities607,609 607,609 554,175 
Long-term debt and capitalized leases900,476 900,476 731,732 
Deferred income taxes98,688 98,688 81,198 
Other noncurrent liabilities19,490 19,490 19,961 
Total liabilities1,626,263 1,626,263 1,387,066 
Stockholders' equity:      
Total Oil States International, Inc. stockholders' equity1,809,896 1,809,896 1,627,906 
Non-controlling interest853 853 1,027 
Total stockholders' equity1,810,749 1,810,749 1,628,933 
Total liabilities and stockholders' equity3,437,012 3,437,012 3,015,999 
Cash flows from operating activities:      
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  223,074153,385  
Cash flows from investing activities:      
Capital expenditures, including capitalized interest  371,165(120,952)  
Acquisitions of businesses, net of cash acquired  (212)   
Other, net  (823)1,925  
Net cash flows used in investing activities  (372,200)(119,027)  
Cash flows from financing activities:      
Revolving credit borrowings (repayments), net  (395,908)   
6 1/2 % senior notes issued  600,000   
Term loan repayments  (11,246)   
Debt and capital lease repayments  (966)(357)  
Issuance of common stock from share-based payment arrangements  11,55914,165  
Purchase of treasury stock  (12,632)   
Excess tax benefits from share-based payment arrangements  7,9662,126  
Payment of financing costs  (13,152)   
Proceeds from (funding of) accounts and notes with affiliates, net   0  
Other, net  (2,551)(1,406)  
Net cash flows provided by financing activities  183,07014,528  
Effect of exchange rate changes on cash  (11,325)(143)  
Net change in cash and cash equivalents from continuing operations  22,61948,743  
Net cash used in discontinued operations operating activities  (118)(105)  
Cash and cash equivalents, beginning of period  96,35089,742  
Cash and cash equivalents, end of period118,851138,380118,851138,380  
Oil States International, Inc.(Parent/Guarantor) [Member]
      
OPERATING EXPENSES      
Selling, general and administrative expenses10,0538,17328,98724,966  
Depreciation and amortization expense200174588532  
Other operating (income) expense7104481,791347  
Operating income (loss)(10,963)(8,795)(31,366)(25,845)  
Interest expense, net of capitalized interest(16,338)(3,295)(35,810)(9,794)  
Interest income5,071 10,288   
Equity in earnings (loss) of unconsolidated affiliates113,41457,793283,096157,843  
Income before income taxes91,18445,703226,208122,204  
Income tax expense6676431,9631,862  
Net income91,85146,346228,171124,066  
Net income attributable to Oil States International, Inc.91,85146,346228,171124,066  
Current assets:      
Cash and cash equivalents30,317(235)30,317(235)  
Accounts receivable, net0 0 852 
Inventories, net0 0 0 
Prepaid expenses and other current assets1,442 1,442 6,243 
Total current assets31,759 31,759 6,915 
Property, plant, and equipment, net1,715 1,715 1,930 
Goodwill, net0 0 0 
Other intangible assets, net0 0 0 
Investments in unconsolidated affiliates1,981,524 1,981,524 1,723,711 
Long-term intercompany receivables (payables)680,168 680,168 567,560 
Other noncurrent assets41,927 41,927 33,562 
Total assets2,737,093 2,737,093 2,333,678 
Current liabilities:      
Accounts payable and accrued liabilities28,727 28,727 28,650 
Income taxes(62,762) (62,762) (31,363) 
Current portion of long-term debt and capitalized leases186,397 186,397 173,122 
Deferred revenue0 0 0 
Other current liabilities0 0 0 
Total current liabilities152,362 152,362 170,409 
Long-term debt and capitalized leases775,032 775,032 536,747 
Deferred income taxes(9,328) (9,328) (10,816) 
Other noncurrent liabilities9,131 9,131 9,432 
Total liabilities927,197 927,197 705,772 
Stockholders' equity:      
Total Oil States International, Inc. stockholders' equity1,809,896 1,809,896 1,627,906 
Non-controlling interest0 0 0 
Total stockholders' equity1,809,896 1,809,896 1,627,906 
Total liabilities and stockholders' equity2,737,093 2,737,093 2,333,678 
Cash flows from operating activities:      
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  (66,088)(63,754)  
Cash flows from investing activities:      
Capital expenditures, including capitalized interest  (334)(358)  
Other, net   (1)  
Net cash flows used in investing activities  (334)(359)  
Cash flows from financing activities:      
Revolving credit borrowings (repayments), net  (346,742)   
6 1/2 % senior notes issued  600,000   
Term loan repayments  (7,500)   
Debt and capital lease repayments  (14)(22)  
Issuance of common stock from share-based payment arrangements  11,55914,165  
Purchase of treasury stock  (12,632)   
Excess tax benefits from share-based payment arrangements  7,9662,126  
Payment of financing costs  (13,129)   
Proceeds from (funding of) accounts and notes with affiliates, net  (140,039)41,856  
Other, net  (2,550)(1,404)  
Net cash flows provided by financing activities  96,91956,730  
Net change in cash and cash equivalents from continuing operations  30,497(7,383)  
Cash and cash equivalents, beginning of period  (180)   
Cash and cash equivalents, end of period30,317(235)30,317(235)  
Guarantor subsidiaries [Member]
      
REVENUES      
Operating revenues630,169426,1791,736,4011,179,234  
Intercompany Revenues9,3993,54412,69921,751  
Total revenues639,568429,7231,749,1001,200,985  
OPERATING EXPENSES      
Cost of sales and services514,381349,8401,427,704995,882  
Intercompany Cost Of Sales And Services7,8422,4159,69315,933  
Selling, general and administrative expenses21,12920,54760,53258,549  
Depreciation and amortization expense19,84617,72860,65255,877  
Other operating (income) expense(61)222(219)(42)  
Operating income (loss)76,43138,971190,73874,786  
Interest expense, net of capitalized interest(288)(144)(976)(435)  
Interest income736,56950  
Equity in earnings (loss) of unconsolidated affiliates10,4653,86023,44621,016  
Other income245516691,001  
Income before income taxes86,86042,741220,44696,418  
Income tax expense(18,939)(9,923)(47,893)(17,241)  
Net income67,92132,818172,55379,177  
Net income attributable to Oil States International, Inc.67,92132,818172,55379,177  
Current assets:      
Cash and cash equivalents10,9151,90710,9151,907  
Accounts receivable, net351,200 351,200 303,771 
Inventories, net493,913 493,913 429,427 
Prepaid expenses and other current assets11,210 11,210 10,796 
Total current assets867,238 867,238 745,164 
Property, plant, and equipment, net437,321 437,321 394,335 
Goodwill, net172,375 172,375 171,135 
Other intangible assets, net31,399 31,399 34,894 
Investments in unconsolidated affiliates220,157 220,157 200,652 
Long-term intercompany receivables (payables)(326,652) (326,652) (50,475) 
Other noncurrent assets437 437 336 
Total assets1,402,275 1,402,275 1,496,041 
Current liabilities:      
Accounts payable and accrued liabilities201,964 201,964 202,503 
Income taxes63,999 63,999 30,919 
Current portion of long-term debt and capitalized leases2,432 2,432 2,424 
Deferred revenue47,467 47,467 44,981 
Other current liabilities5,592 5,592 1,727 
Total current liabilities321,454 321,454 282,554 
Long-term debt and capitalized leases9,463 9,463 9,774 
Deferred income taxes56,758 56,758 48,642 
Other noncurrent liabilities10,152 10,152 10,141 
Total liabilities397,827 397,827 351,111 
Stockholders' equity:      
Total Oil States International, Inc. stockholders' equity1,004,448 1,004,448 1,144,930 
Non-controlling interest0 0 0 
Total stockholders' equity1,004,448 1,004,448 1,144,930 
Total liabilities and stockholders' equity1,402,275 1,402,275 1,496,041 
Cash flows from operating activities:      
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  169,44174,540  
Cash flows from investing activities:      
Capital expenditures, including capitalized interest  (98,697)(44,756)  
Acquisitions of businesses, net of cash acquired  (212)   
Other, net  (1,388)1,878  
Net cash flows used in investing activities  (100,297)(42,878)  
Cash flows from financing activities:      
Debt and capital lease repayments  (344)(296)  
Proceeds from (funding of) accounts and notes with affiliates, net  (58,937)(29,504)  
Other, net   2  
Net cash flows provided by financing activities  (59,281)(29,798)  
Net change in cash and cash equivalents from continuing operations  9,8631,864  
Net cash used in discontinued operations operating activities  (118)(105)  
Cash and cash equivalents, beginning of period  1,170148  
Cash and cash equivalents, end of period10,9151,90710,9151,907  
Other Subsidiaries (Non-Guarantors) [Member]
      
REVENUES      
Operating revenues272,640162,168747,166535,991  
Intercompany Revenues56430588557  
Total revenues272,696162,598747,754536,548  
OPERATING EXPENSES      
Cost of sales and services153,080100,172432,533334,884  
Intercompany Cost Of Sales And Services58149440203  
Selling, general and administrative expenses14,2488,42242,38325,964  
Depreciation and amortization expense26,88812,51076,08635,684  
Other operating (income) expense(706)1,1331,150811  
Operating income (loss)79,12840,212195,162139,002  
Interest expense, net of capitalized interest(18,085)(131)(58,520)(380)  
Interest income13,04716740,329369  
Equity in earnings (loss) of unconsolidated affiliates(487) (714)   
Other income640(34)846(414)  
Income before income taxes74,24340,214177,103138,577  
Income tax expense(18,215)(11,329)(42,827)(38,609)  
Net income56,02828,885134,27699,968  
Less: Net income attributable to noncontrolling interest216130693436  
Net income attributable to Oil States International, Inc.55,81228,755133,58399,532  
Current assets:      
Cash and cash equivalents77,619136,70877,619136,708  
Accounts receivable, net228,249 228,249 174,116 
Inventories, net108,943 108,943 72,008 
Prepaid expenses and other current assets15,062 15,062 6,441 
Total current assets429,873 429,873 347,925 
Property, plant, and equipment, net1,016,903 1,016,903 856,422 
Goodwill, net293,249 293,249 304,087 
Other intangible assets, net93,765 93,765 104,527 
Investments in unconsolidated affiliates1,020 1,020 569 
Long-term intercompany receivables (payables)(360,480) (360,480) (524,050) 
Other noncurrent assets12,258 12,258 8,860 
Total assets1,486,588 1,486,588 1,098,340 
Current liabilities:      
Accounts payable and accrued liabilities99,213 99,213 73,585 
Income taxes5,646 5,646 5,048 
Current portion of long-term debt and capitalized leases8,693 8,693 5,629 
Deferred revenue20,140 20,140 15,866 
Other current liabilities102 102 1,083 
Total current liabilities133,794 133,794 101,211 
Long-term debt and capitalized leases115,981 115,981 185,211 
Deferred income taxes51,258 51,258 43,372 
Other noncurrent liabilities656 656 837 
Total liabilities301,689 301,689 330,631 
Stockholders' equity:      
Total Oil States International, Inc. stockholders' equity1,184,241 1,184,241 766,848 
Non-controlling interest658 658 861 
Total stockholders' equity1,184,899 1,184,899 767,709 
Total liabilities and stockholders' equity1,486,588 1,486,588 1,098,340 
Cash flows from operating activities:      
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  119,831142,599  
Cash flows from investing activities:      
Capital expenditures, including capitalized interest  (272,244)(75,838)  
Other, net  56548  
Net cash flows used in investing activities  (271,679)(75,790)  
Cash flows from financing activities:      
Revolving credit borrowings (repayments), net  (49,166)   
Term loan repayments  (3,746)   
Debt and capital lease repayments  (608)(39)  
Payment of financing costs  (23)   
Proceeds from (funding of) accounts and notes with affiliates, net  198,976(12,361)  
Other, net  (1)(4)  
Net cash flows provided by financing activities  145,432(12,404)  
Effect of exchange rate changes on cash  (11,325)(143)  
Net change in cash and cash equivalents from continuing operations  (17,741)54,262  
Cash and cash equivalents, beginning of period  95,36082,446  
Cash and cash equivalents, end of period77,619136,70877,619136,708  
Consolidating Adjustments [Member]
      
REVENUES      
Operating revenues(188) (188)   
Intercompany Revenues(9,455)(3,974)(13,287)(22,308)  
Total revenues(9,643)(3,974)(13,475)(22,308)  
OPERATING EXPENSES      
Cost of sales and services(1,606)(1,410)(3,206)(6,172)  
Intercompany Cost Of Sales And Services(7,900)(2,564)(10,133)(16,136)  
Depreciation and amortization expense(5)(2)(8)(5)  
Other operating (income) expense  2   
Operating income (loss)(132)2(130)5  
Interest expense, net of capitalized interest17,9513655,765104  
Interest income(17,951)(36)(55,764)(103)  
Equity in earnings (loss) of unconsolidated affiliates(123,596)(61,573)(305,979)(178,715)  
Income before income taxes(123,728)(61,571)(306,108)(178,709)  
Net income(123,728)(61,571)(306,108)(178,709)  
Less: Net income attributable to noncontrolling interest5228   
Net income attributable to Oil States International, Inc.(123,733)(61,573)(306,136)(178,709)  
Current assets:      
Cash and cash equivalents0 0   
Accounts receivable, net0 0 0 
Inventories, net(26) (26) 0 
Prepaid expenses and other current assets0 0 0 
Total current assets(26) (26) 0 
Property, plant, and equipment, net(132) (132) (30) 
Goodwill, net0 0 0 
Other intangible assets, net0 0 0 
Investments in unconsolidated affiliates(2,195,750) (2,195,750) (1,918,995) 
Long-term intercompany receivables (payables)6,964 6,964 6,965 
Other noncurrent assets0 0 0 
Total assets(2,188,944) (2,188,944) (1,912,060) 
Current liabilities:      
Accounts payable and accrued liabilities(1) (1) 1 
Income taxes0 0 0 
Current portion of long-term debt and capitalized leases0 0 0 
Deferred revenue0 0 0 
Other current liabilities0 0 0 
Total current liabilities(1) (1) 1 
Long-term debt and capitalized leases0 0 0 
Deferred income taxes0 0 0 
Other noncurrent liabilities(449) (449) (449) 
Total liabilities(450) (450) (448) 
Stockholders' equity:      
Total Oil States International, Inc. stockholders' equity(2,188,689) (2,188,689) (1,911,778) 
Non-controlling interest195 195 166 
Total stockholders' equity(2,188,494) (2,188,494) (1,911,612) 
Total liabilities and stockholders' equity(2,188,944) (2,188,944) (1,912,060) 
Cash flows from operating activities:      
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  (110)   
Cash flows from investing activities:      
Capital expenditures, including capitalized interest  110   
Net cash flows used in investing activities  110   
Cash flows from financing activities:      
Cash and cash equivalents, beginning of period  00  
Cash and cash equivalents, end of period0 0   
Consolidated Oil States International, Inc. [Member]
      
REVENUES      
Operating revenues902,621588,3472,483,3791,715,225  
Total revenues902,621588,3472,483,3791,715,225  
OPERATING EXPENSES      
Cost of sales and services665,855448,6021,857,0311,324,594  
Selling, general and administrative expenses45,43037,142131,902109,479  
Depreciation and amortization expense46,92930,410137,31892,088  
Other operating (income) expense(57)1,8032,7241,116  
Operating income (loss)144,46470,390354,404187,948  
Interest expense, net of capitalized interest(16,760)(3,534)(39,541)(10,505)  
Interest income1741341,422316  
Equity in earnings (loss) of unconsolidated affiliates(204)80(151)144  
Other income885171,515587  
Income before income taxes128,55967,087317,649178,490  
Income tax expense(36,487)(20,609)(88,757)(53,988)  
Net income92,07246,478228,892124,502  
Less: Net income attributable to noncontrolling interest221132721436  
Net income attributable to Oil States International, Inc.91,85146,346228,171124,066  
Current assets:      
Cash and cash equivalents118,851138,380118,851138,380  
Accounts receivable, net579,449 579,449 478,739 
Inventories, net602,830 602,830 501,435 
Prepaid expenses and other current assets27,714 27,714 23,480 
Total current assets1,328,844 1,328,844 1,100,004 
Property, plant, and equipment, net1,455,807 1,455,807 1,252,657 
Goodwill, net465,624 465,624 475,222 
Other intangible assets, net125,164 125,164 139,421 
Investments in unconsolidated affiliates6,951 6,951 5,937 
Long-term intercompany receivables (payables)0 0 0 
Other noncurrent assets54,622 54,622 42,758 
Total assets3,437,012 3,437,012 3,015,999 
Current liabilities:      
Accounts payable and accrued liabilities329,903 329,903 304,739 
Income taxes6,883 6,883 4,604 
Current portion of long-term debt and capitalized leases197,522 197,522 181,175 
Deferred revenue67,607 67,607 60,847 
Other current liabilities5,694 5,694 2,810 
Total current liabilities607,609 607,609 554,175 
Long-term debt and capitalized leases900,476 900,476 731,732 
Deferred income taxes98,688 98,688 81,198 
Other noncurrent liabilities19,490 19,490 19,961 
Total liabilities1,626,263 1,626,263 1,387,066 
Stockholders' equity:      
Total Oil States International, Inc. stockholders' equity1,809,896 1,809,896 1,627,906 
Non-controlling interest853 853 1,027 
Total stockholders' equity1,810,749 1,810,749 1,628,933 
Total liabilities and stockholders' equity3,437,012 3,437,012 3,015,999 
Cash flows from operating activities:      
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  223,074153,385  
Cash flows from investing activities:      
Capital expenditures, including capitalized interest  (371,165)(120,952)  
Acquisitions of businesses, net of cash acquired  (212)   
Other, net  (823)1,925  
Net cash flows used in investing activities  (372,200)(119,027)  
Cash flows from financing activities:      
Revolving credit borrowings (repayments), net  (395,908)   
6 1/2 % senior notes issued  600,000   
Term loan repayments  (11,246)   
Debt and capital lease repayments  (966)(357)  
Issuance of common stock from share-based payment arrangements  11,55914,165  
Purchase of treasury stock  (12,632)   
Excess tax benefits from share-based payment arrangements  7,9662,126  
Payment of financing costs  (13,152)   
Other, net  (2,551)(1,406)  
Net cash flows provided by financing activities  183,07014,528  
Effect of exchange rate changes on cash  (11,325)(143)  
Net change in cash and cash equivalents from continuing operations  22,61948,743  
Net cash used in discontinued operations operating activities  (118)(105)  
Cash and cash equivalents, beginning of period  96,35089,742  
Cash and cash equivalents, end of period$ 118,851$ 138,380$ 118,851$ 138,380