XML 28 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information
6 Months Ended
Jun. 30, 2016
Segment Information  
Segment Information

Note 11 Segment Information

 

The following table sets forth financial information with respect to our reportable operating segments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

    

June 30,

 

June 30,

 

 

    

2016

    

2015

    

2016

    

2015

 

 

 

(In thousands)

 

Operating revenues: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Drilling & Rig Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

140,342

 

$

321,169

 

$

289,018

 

$

774,990

 

Canada

 

 

6,617

 

 

21,413

 

 

24,111

 

 

79,253

 

International

 

 

401,024

 

 

458,545

 

 

802,079

 

 

897,706

 

Rig Services (2)

 

 

39,248

 

 

100,599

 

 

93,101

 

 

244,683

 

Subtotal Drilling & Rig Services

 

 

587,231

 

 

901,726

 

 

1,208,309

 

 

1,996,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion & Production Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion Services

 

 

 —

 

 

 —

 

 

 —

 

 

207,860

 

Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

158,512

 

Subtotal Completion & Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

366,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items (3)

 

 

(15,640)

 

 

(38,421)

 

 

(39,147)

 

 

(84,992)

 

Total

 

$

571,591

 

$

863,305

 

$

1,169,162

 

$

2,278,012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

    

June 30,

 

June 30,

 

 

    

2016

    

2015

    

2016

    

2015

 

 

 

(In thousands)

 

Adjusted operating income (loss): (1) (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Drilling & Rig Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

(48,328)

 

$

31,445

 

$

(95,887)

 

$

108,483

 

Canada

 

 

(10,831)

 

 

(8,268)

 

 

(18,109)

 

 

(1,910)

 

International

 

 

53,859

 

 

83,571

 

 

100,731

 

 

182,373

 

Rig Services (2)

 

 

(19,657)

 

 

(1,575)

 

 

(30,301)

 

 

11,298

 

Subtotal Drilling & Rig Services

 

 

(24,957)

 

 

105,173

 

 

(43,566)

 

 

300,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion & Production Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion Services

 

 

 —

 

 

 —

 

 

 —

 

 

(55,243)

 

Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

(3,559)

 

Subtotal Completion & Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

(58,802)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items (5)

 

 

(28,448)

 

 

(34,876)

 

 

(63,605)

 

 

(84,200)

 

Total

 

$

(53,405)

 

$

70,297

 

$

(107,171)

 

$

157,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (losses) from unconsolidated affiliates (6)

 

$

(54,769)

 

$

(1,116)

 

$

(221,920)

 

$

5,386

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

    

June 30,

 

June 30,

 

 

    

2016

    

2015

    

2016

    

2015

 

 

 

(In thousands)

 

Reconciliation of adjusted operating income (loss) to net income (loss) from continuing operations before income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total adjusted operating income (loss) (4)

 

$

(53,405)

 

$

70,297

 

$

(107,171)

 

$

157,242

 

Earnings (losses) from unconsolidated affiliates (6)

 

 

(54,769)

 

 

(1,116)

 

 

(221,920)

 

 

5,386

 

Investment income

 

 

270

 

 

1,181

 

 

613

 

 

2,150

 

Interest expense

 

 

(45,237)

 

 

(44,469)

 

 

(90,967)

 

 

(91,070)

 

Other, net

 

 

(74,607)

 

 

(1,338)

 

 

(257,011)

 

 

54,504

 

Income (loss) from continuing operations before income taxes

 

$

(227,748)

 

$

24,555

 

$

(676,456)

 

$

128,212

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

    

2016

    

2015

 

 

 

(In thousands)

 

Total assets:

 

 

 

 

 

 

 

Drilling & Rig Services:

 

 

 

 

 

 

 

U.S.

 

$

3,450,492

 

$

3,654,216

 

Canada

 

 

347,129

 

 

371,151

 

International

 

 

3,799,976

 

 

4,108,416

 

Rig Services

 

 

400,737

 

 

430,319

 

Subtotal Drilling & Rig Services

 

 

7,998,334

 

 

8,564,102

 

Investment in unconsolidated affiliates (7)

 

 

888

 

 

415,177

 

Other reconciling items (5)

 

 

657,083

 

 

558,561

 

Total

 

$

8,656,305

 

$

9,537,840

 


(1)

All periods present the operating activities of most of our wholly owned oil and gas businesses as discontinued operations.

 

(2)

Includes our other services comprised of our drilling technology and top drive manufacturing, directional drilling, rig instrumentation and software services.

 

(3)

Represents the elimination of inter-segment transactions.

 

(4)

Adjusted operating income (loss) is computed by subtracting the sum of direct costs, general and administrative expenses, research and engineering expenses and depreciation and amortization from operating revenues. Adjusted operating income (loss) is a non-GAAP measure and should not be used in isolation or as a substitute for the amounts reported in accordance with GAAP. However, management evaluates the performance of our operating segments and the consolidated company based on several criteria, including adjusted EBITDA and adjusted operating income (loss), because it believes that these financial measures accurately reflect our ongoing profitability and performance. In addition, securities analysts and investors use this measure as one of the metrics on which they analyze our performance. Other companies in our industry may compute these measures differently. A reconciliation of this non-GAAP measure to income (loss) from continuing operations before income taxes, which is a GAAP measure, is provided in the above table.

 

(5)

Represents the elimination of inter-segment transactions and unallocated corporate expenses, assets and capital expenditures

 

(6)

Represents our share of the net income (loss), as adjusted for our basis difference, of our unconsolidated affiliates accounted for by the equity method including losses of $54.8 million and $221.9 million for the three and six months ended June 30, 2016, respectively, and $0.8 million for each of the three and six months ended June 30, 2015, related to our share of the net loss of CJES, which we report on a one-quarter lag.

 

(7)

Represents our investments in unconsolidated affiliates accounted for using the equity method as of June 30, 2016 and December 31, 2015, respectively, including our investment in CJES.