XML 99 R84.htm IDEA: XBRL DOCUMENT v3.6.0.2
Note 14 - Segment Information - EBITDA Reconciliation, by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Net loss $ (118,371) $ (106,390) $ (291,116) $ (428,412) $ (321,742) $ (455,016) $ (65,121) $ (30,663) $ (944,289) $ (872,542) $ 68,823
Interest expense, net                 157,465 82,086 9,840
Income tax benefit                 (129,010) (299,093) 45,679
Depreciation and amortization                 217,440 276,353 108,145
Asset Impairment Charges                 436,395 791,807
Debt restructuring costs                 30,401
Reorganization items                 55,330
Other (income) expense, net                 (9,504) (8,773) (598)
(Gain) loss on disposal of assets                 3,075 (544) (17)
Severance, facility closures and other                 31,498 5,849 35
Business Combination, Acquisition Related Costs                 10,534 42,662 20,159
Share-based compensation expense acceleration                 7,792
Customer settlement/bad debt write-off                 1,113    
Legal settlements                 1,020
Insurance reserve true-up                 548
Inventory Write-down                 35,350 31,109
Adjusted EBITDA                 (94,842) 46,756 252,946
Customer settlement/bad debt write-off                 1,113 7,997
Immaterial accounts payable accrual correction                 (13,190)
Incremental insurance reserve                 3,035
Insurance settlement                 880
Operating Segments [Member] | Completion Services [Member]                      
Net loss                 (253,845) (755,704) 187,536
Interest expense, net                 706 358 463
Income tax benefit                
Depreciation and amortization                 131,237 170,452 86,514
Asset Impairment Charges                 69,822 617,047  
Debt restructuring costs                    
Reorganization items                    
Other (income) expense, net                 (374) 472 (384)
(Gain) loss on disposal of assets                 (769) 287 (51)
Severance, facility closures and other                 7,601 2,303 35
Business Combination, Acquisition Related Costs                 202
Share-based compensation expense acceleration                    
Customer settlement/bad debt write-off                 375    
Legal settlements                    
Insurance reserve true-up                    
Inventory Write-down                 5,417 8,620  
Adjusted EBITDA                 (39,628) 39,851 274,113
Customer settlement/bad debt write-off                   4,269  
Immaterial accounts payable accrual correction                   (10,552)  
Incremental insurance reserve                   2,299  
Insurance settlement                    
Operating Segments [Member] | Well Support Services [Member]                      
Net loss                 (426,716) (163,103) 28,471
Interest expense, net                 (145) (41)
Income tax benefit                
Depreciation and amortization                 84,105 100,858 18,184
Asset Impairment Charges                 357,817 134,331  
Debt restructuring costs                    
Reorganization items                    
Other (income) expense, net                 (3,947) 3,979
(Gain) loss on disposal of assets                 (4,192) (899) 34
Severance, facility closures and other                 3,978 2,248
Business Combination, Acquisition Related Costs                
Share-based compensation expense acceleration                    
Customer settlement/bad debt write-off                 738    
Legal settlements                    
Insurance reserve true-up                    
Inventory Write-down                 5,822 1,153  
Adjusted EBITDA                 17,460 79,966 46,689
Customer settlement/bad debt write-off                   3,728  
Immaterial accounts payable accrual correction                   (2,638)  
Incremental insurance reserve                   350  
Insurance settlement                    
Operating Segments [Member] | Other Services [Member]                      
Net loss                 (58,757) (68,584) 16,029
Interest expense, net                
Income tax benefit                
Depreciation and amortization                 2,307 5,159 3,796
Asset Impairment Charges                 8,756 40,429  
Debt restructuring costs                    
Reorganization items                    
Other (income) expense, net                 6,979 (545) 550
(Gain) loss on disposal of assets                 3,060 19
Severance, facility closures and other                 7,558 608
Business Combination, Acquisition Related Costs                 209 46
Share-based compensation expense acceleration                    
Customer settlement/bad debt write-off                    
Legal settlements                    
Insurance reserve true-up                    
Inventory Write-down                 24,111 21,336  
Adjusted EBITDA                 (5,777) (1,327) 20,375
Customer settlement/bad debt write-off                    
Immaterial accounts payable accrual correction                    
Incremental insurance reserve                   205  
Insurance settlement                    
Corporate and Eliminations [Member]                      
Net loss                 (204,971) 114,849 (163,213)
Interest expense, net                 156,904 81,769 9,377
Income tax benefit                 (129,010) (299,093) 45,679
Depreciation and amortization                 (209) (116) (349)
Asset Impairment Charges                  
Debt restructuring costs                 30,401    
Reorganization items                 55,330    
Other (income) expense, net                 (12,162) (12,679) (764)
(Gain) loss on disposal of assets                 4,976 49
Severance, facility closures and other                 12,361 690
Business Combination, Acquisition Related Costs                 10,123 42,616 20,159
Share-based compensation expense acceleration                 7,792    
Customer settlement/bad debt write-off                    
Legal settlements                 1,020    
Insurance reserve true-up                 548    
Inventory Write-down                  
Adjusted EBITDA                 $ (66,897) (71,734) (88,231)
Customer settlement/bad debt write-off                    
Immaterial accounts payable accrual correction                    
Incremental insurance reserve                   $ 181  
Insurance settlement                     $ 880