XML 51 R36.htm IDEA: XBRL DOCUMENT v3.6.0.2
Note 14 - Segment Information (Tables)
12 Months Ended
Dec. 31, 2016
Notes Tables  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
 
 
Completion
Services
 
 
Well Support
Services
 
 
Other
Services
 
 
Corporate /
Elimination
 
 
Total
 
Year Ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
  $
543,958
    $
419,597
    $
7,587
    $
    $
971,142
 
Inter-segment revenues
   
1,049
     
224
     
29,115
     
(30,388
)
   
 
Depreciation and amortization
   
131,237
     
84,105
     
2,307
     
(209
)
   
217,440
 
Operating loss
   
(253,513
)
   
(430,808
)
   
(51,778
)
   
(133,909
)
   
(870,008
)
Net loss
   
(253,845
)
   
(426,716
)
   
(58,757
)
   
(204,971
)
   
(944,289
)
Adjusted EBITDA
   
(39,628
)
   
17,460
     
(5,777
)
   
(66,897
)
   
(94,842
)
Capital expenditures
   
15,622
     
16,295
     
8,451
     
17,541
     
57,909
 
As of December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
  $
692,437
    $
557,292
    $
52,978
    $
58,894
    $
1,361,601
 
Goodwill
   
     
     
     
     
 
Year Ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
  $
1,138,521
    $
582,142
    $
28,226
    $
    $
1,748,889
 
Inter-segment revenues
   
4,276
     
226
     
150,754
     
(155,256
)
   
 
Depreciation and amortization
   
170,452
     
100,858
     
5,159
     
(116
)
   
276,353
 
Operating loss
   
(754,874
)
   
(159,165
)
   
(69,129
)
   
(115,154
)
   
(1,098,322
)
Net income (loss)
   
(755,704
)
   
(163,103
)
   
(68,584
)
   
114,849
     
(872,542
)
Adjusted EBITDA
   
39,851
     
79,966
     
(1,327
)
   
(71,734
)
   
46,756
 
Capital expenditures
   
79,211
     
55,612
     
30,444
     
1,054
     
166,321
 
As of December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
  $
968,438
    $
1,045,223
    $
124,328
    $
60,963
    $
2,198,952
 
Goodwill
   
     
307,677
     
     
     
307,677
 
Year Ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
  $
1,400,133
    $
188,256
    $
19,555
    $
    $
1,607,944
 
Inter-segment revenues
   
366
     
122
     
228,162
     
(228,650
)
   
 
Depreciation and amortization
   
86,514
     
18,184
     
3,796
     
(349
)
   
108,145
 
Operating income (loss)
   
187,615
     
28,471
     
16,579
     
(108,921
)
   
123,744
 
Net income (loss)
   
187,536
     
28,471
     
16,029
     
(163,213
)
   
68,823
 
Adjusted EBITDA
   
274,113
     
46,689
     
20,375
     
(88,231
)
   
252,946
 
Capital expenditures
   
254,455
     
57,817
     
9,240
     
(13,914
)
   
307,598
 
As of December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
  $
1,218,005
    $
209,490
    $
186,908
    $
(1,657
)
  $
1,612,746
 
Goodwill
   
200,149
     
15,085
     
4,719
     
     
219,953
 
Reconciliation of Earnings Before Interest Taxes Depreciationand Amortization [Table Text Block]
 
 
Years Ended December 31,
 
 
 
2016
 
 
2015
 
 
2014
 
Net income (loss)
  $
(944,289
)
  $
(872,542
)
  $
68,823
 
Interest expense, net
   
157,465
     
82,086
     
9,840
 
Income tax (benefit) expense
   
(129,010
)
   
(299,093
)
   
45,679
 
Depreciation and amortization
   
217,440
     
276,353
     
108,145
 
Other (income) expense, net
   
(9,504
)
   
(8,773
)
   
(598
)
(Gain) loss on disposal of assets
   
3,075
     
(544
)
   
(17
)
Impairment expense
   
436,395
     
791,807
     
 
Immaterial accounts payable accrual correction
   
     
(13,190
)
   
 
Acquisition-related costs
   
10,534
     
42,662
     
20,159
 
Severance, facility closures and other
   
31,498
     
5,849
     
35
 
Customer settlement/bad debt write-off
   
1,113
     
7,997
     
 
Incremental insurance reserve
   
     
3,035
     
 
Insurance settlement
   
     
     
880
 
Debt restructuring costs
   
30,401
     
     
 
Reorganization costs
   
55,330
     
     
 
Inventory write-down
   
35,350
     
31,109
     
 
Legal settlements
   
1,020
     
     
 
Share-based compensation expense acceleration
   
7,792
     
     
 
Insurance reserve true-up
   
548
     
     
 
Adjusted EBITDA
  $
(94,842
)
  $
46,756
    $
252,946
 
Operating Segments [Member]  
Notes Tables  
Reconciliation of Earnings Before Interest Taxes Depreciationand Amortization [Table Text Block]
 
 
Year Ended December 31, 2016
 
 
 
Completion
Services
 
 
Well Support
Services
 
 
Other
Services
 
 
Corporate /
Elimination
 
 
Total
 
Net loss
  $
(253,845
)
  $
(426,716
)
  $
(58,757
)
  $
(204,971
)
  $
(944,289
)
Interest expense, net
   
706
     
(145
)
   
     
156,904
     
157,465
 
Income tax benefit
   
     
     
     
(129,010
)
   
(129,010
)
Depreciation and amortization
   
131,237
     
84,105
     
2,307
     
(209
)
   
217,440
 
Impairment expense
   
69,822
     
357,817
     
8,756
     
     
436,395
 
Debt restructuring costs
   
     
     
     
30,401
     
30,401
 
Reorganization costs
   
     
     
     
55,330
     
55,330
 
Other (income) expense, net
   
(374
)
   
(3,947
)
   
6,979
     
(12,162
)
   
(9,504
)
(Gain) loss on disposal of assets
   
(769
)
   
(4,192
)
   
3,060
     
4,976
     
3,075
 
Severance, facility closures and other
   
7,601
     
3,978
     
7,558
     
12,361
     
31,498
 
Acquisition-related costs
   
202
     
     
209
     
10,123
     
10,534
 
Share-based compensation expense acceleration
   
     
     
     
7,792
     
7,792
 
Customer settlement/bad debt write-off
   
375
     
738
     
     
     
1,113
 
Legal settlements
   
     
     
     
1,020
     
1,020
 
Insurance reserve true-up
   
     
     
     
548
     
548
 
Inventory write-down
   
5,417
     
5,822
     
24,111
     
     
35,350
 
Adjusted EBITDA
  $
(39,628
)
  $
17,460
    $
(5,777
)
  $
(66,897
)
  $
(94,842
)
 
 
Year Ended December 31, 2015
 
 
 
Completion
Services
 
 
Well Support
Services
 
 
Other
Services
 
 
Corporate / Elimination
 
 
Total
 
Net income (loss)
  $
(755,704
)
  $
(163,103
)
  $
(68,584
)
  $
114,849
    $
(872,542
)
Interest expense, net
   
358
     
(41
)
   
     
81,769
     
82,086
 
Income tax benefit
   
     
     
     
(299,093
)
   
(299,093
)
Depreciation and amortization
   
170,452
     
100,858
     
5,159
     
(116
)
   
276,353
 
Impairment expense
   
617,047
     
134,331
     
40,429
     
     
791,807
 
Other (income) expense, net
   
472
     
3,979
     
(545
)
   
(12,679
)
   
(8,773
)
(Gain) loss on disposal of assets
   
287
     
(899
)
   
19
     
49
     
(544
)
Acquisition-related costs
   
     
     
46
     
42,616
     
42,662
 
Severance, facility closures and other
   
2,303
     
2,248
     
608
     
690
     
5,849
 
Inventory write-downs
   
8,620
     
1,153
     
21,336
     
     
31,109
 
Customer settlement/bad debt write-off
   
4,269
     
3,728
     
     
     
7,997
 
Immaterial accounts payable accrual correction
   
(10,552
)
   
(2,638
)
   
     
     
(13,190
)
Incremental insurance reserve
   
2,299
     
350
     
205
     
181
     
3,035
 
Adjusted EBITDA
  $
39,851
    $
79,966
    $
(1,327
)
  $
(71,734
)
  $
46,756
 
 
 
Year Ended December 31, 2014
 
 
 
Completion
Services
 
 
Well Support
Services
 
 
Other
Services
 
 
Corporate / Elimination
 
 
Total
 
Net income (loss)
  $
187,536
    $
28,471
    $
16,029
    $
(163,213
)
  $
68,823
 
Interest expense, net
   
463
     
     
     
9,377
     
9,840
 
Income tax expense
   
     
     
     
45,679
     
45,679
 
Depreciation and amortization
   
86,514
     
18,184
     
3,796
     
(349
)
   
108,145
 
Other (income) expense, net
   
(384
)
   
     
550
     
(764
)
   
(598
)
(Gain) loss on disposal of assets
   
(51
)
   
34
     
     
     
(17
)
Acquisition-related costs
   
     
     
     
20,159
     
20,159
 
Severance, facility closures and other
   
35
     
     
     
     
35
 
Insurance settlement
   
     
     
     
880
     
880
 
Adjusted EBITDA
  $
274,113
    $
46,689
    $
20,375
    $
(88,231
)
  $
252,946