XML 41 R31.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information (Tables)
9 Months Ended
Sep. 30, 2016
Segment Information  
Financial information with respect to operating segments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

    

September 30,

 

September 30,

 

 

    

2016

    

2015

    

2016

    

2015

 

 

 

(In thousands)

 

Operating revenues: (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Drilling & Rig Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

116,095

 

$

259,939

 

$

405,113

 

$

1,034,929

 

Canada

 

 

10,444

 

 

29,929

 

 

34,555

 

 

109,182

 

International

 

 

363,552

 

 

516,180

 

 

1,165,631

 

 

1,413,886

 

Rig Services (2)

 

 

58,950

 

 

73,521

 

 

152,051

 

 

318,204

 

Subtotal Drilling & Rig Services

 

 

549,041

 

 

879,569

 

 

1,757,350

 

 

2,876,201

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion & Production Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion Services

 

 

 —

 

 

 —

 

 

 —

 

 

207,860

 

Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

158,512

 

Subtotal Completion & Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

366,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items (3)

 

 

(29,312)

 

 

(32,016)

 

 

(68,459)

 

 

(117,008)

 

Total

 

$

519,729

 

$

847,553

 

$

1,688,891

 

$

3,125,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

    

September 30,

 

September 30,

 

 

    

2016

    

2015

    

2016

    

2015

 

 

 

(In thousands)

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Drilling & Rig Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

$

(58,876)

 

$

(14,034)

 

$

(154,763)

 

$

94,449

 

Canada

 

 

(10,156)

 

 

(4,085)

 

 

(28,265)

 

 

(5,995)

 

International

 

 

43,595

 

 

74,039

 

 

144,326

 

 

256,412

 

Rig Services (2)

 

 

(12,937)

 

 

(10,434)

 

 

(43,238)

 

 

864

 

Subtotal Drilling & Rig Services

 

 

(38,374)

 

 

45,486

 

 

(81,940)

 

 

345,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion & Production Services:

 

 

 

 

 

 

 

 

 

 

 

 

 

Completion Services

 

 

 —

 

 

 —

 

 

 —

 

 

(55,243)

 

Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

(3,559)

 

Subtotal Completion & Production Services

 

 

 —

 

 

 —

 

 

 —

 

 

(58,802)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reconciling items (5)

 

 

(33,600)

 

 

(37,962)

 

 

(97,205)

 

 

(122,162)

 

Total

 

$

(71,974)

 

$

7,524

 

$

(179,145)

 

$

164,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (losses) from unconsolidated affiliates (6)

 

$

2

 

$

(35,100)

 

$

(221,918)

 

$

(29,714)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

    

September 30,

 

September 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)

 

$

(71,974)

 

$

7,524

 

$

(179,145)

 

$

164,766

 

Earnings (losses) from unconsolidated affiliates (6)

 

 

2

 

 

(35,100)

 

 

(221,918)

 

 

(29,714)

 

Investment income (loss)

 

 

310

 

 

(22)

 

 

923

 

 

2,128

 

Interest expense

 

 

(46,836)

 

 

(44,448)

 

 

(137,803)

 

 

(135,518)

 

Other, net

 

 

(10,392)

 

 

(259,731)

 

 

(267,403)

 

 

(205,227)

 

Income (loss) from continuing operations before income taxes

 

$

(128,890)

 

$

(331,777)

 

$

(805,346)

 

$

(203,565)

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

    

2016

    

2015

 

 

 

(In thousands)

 

Total assets:

 

 

 

 

 

 

 

Drilling & Rig Services:

 

 

 

 

 

 

 

U.S.

 

$

3,391,585

 

$

3,654,216

 

Canada

 

 

352,771

 

 

371,151

 

International

 

 

3,694,029

 

 

4,108,416

 

Rig Services

 

 

380,241

 

 

430,319

 

Subtotal Drilling & Rig Services

 

 

7,818,626

 

 

8,564,102

 

Investment in unconsolidated affiliates (7)

 

 

889

 

 

415,177

 

Other reconciling items (5)

 

 

604,989

 

 

558,561

 

Total

 

$

8,424,504

 

$

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 financial 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 company’s consolidated results based on several criteria, including adjusted operating income (loss) and adjusted EBITDA, because it believes that these financial measures 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 the most closely comparable 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 a loss of $221.9 million for the nine months ended September 30, 2016, and losses of $35.1 million and $35.9 million for the three and nine months ended September 30, 2015, respectively, related to our share of the net loss of CJES, which we reported on a one-quarter lag through June 30, 2016. Beginning in the third quarter of 2016, we ceased accounting for our investment in CJES under the equity method of accounting.

 

(7)

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