XML 62 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 8 - Segment Information - EBITDA Reconciliation, by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Jan. 01, 2017
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Net income (loss)   $ 10,484   $ (34,539) $ (34,539)    
Interest expense, net   171   1,276      
Income tax benefit   (3,127)   (8,756)      
Depreciation and amortization   36,271   100,709      
Other (income) expense, net   (1,116)   (1,221)      
(Gain) loss on disposal of assets   (1,324)   (10,517)      
Acquisition-related costs   879   1,184      
Restructuring costs   1,661   9,285      
Adjusted EBITDA   43,899   73,592      
Severance, facility closures and other     513      
Share-based compensation expense acceleration       15,658      
Acquisition-related costs   879   1,184      
Inventory write-down          
Reorganization items          
Asset Impairment Charges            
Predecessor [Member]              
Net income (loss) $ 298,582   $ (106,390)     $ (825,921) $ (944,289)
Interest expense, net   8,158     155,559  
Income tax benefit (4,613)   (21,123)     (126,522)  
Depreciation and amortization   51,321     164,557  
Other (income) expense, net   (7,075)     (12,397)  
(Gain) loss on disposal of assets   (694)     4,220  
Acquisition-related costs     1,481     8,549  
Restructuring costs     8,260     23,711  
Adjusted EBITDA     (17,908)     (83,272)  
Severance, facility closures and other     6,925     32,498  
Share-based compensation expense acceleration           7,792  
Acquisition-related costs     1,481     8,549  
Inventory write-down   352     13,399  
Reorganization items (293,969)   40,877     40,877  
Asset Impairment Charges         430,406  
Operating Segments [Member] | Completion Services [Member]              
Net income (loss)   44,587   80,782      
Interest expense, net   189   635      
Income tax benefit          
Depreciation and amortization   22,912   61,003      
Other (income) expense, net   980   3,534      
(Gain) loss on disposal of assets   218   (6,499)      
Acquisition-related costs          
Restructuring costs   133   87      
Adjusted EBITDA   69,019   139,542      
Severance, facility closures and other            
Share-based compensation expense acceleration            
Acquisition-related costs          
Operating Segments [Member] | Completion Services [Member] | Predecessor [Member]              
Net income (loss)     (42,555)     (263,534)  
Interest expense, net     232     498  
Income tax benefit          
Depreciation and amortization     32,023     106,860  
Other (income) expense, net     (372)     (390)  
(Gain) loss on disposal of assets     (608)     (681)  
Acquisition-related costs         202  
Restructuring costs          
Adjusted EBITDA     (6,085)     (42,048)  
Severance, facility closures and other     4,973     7,663  
Share-based compensation expense acceleration            
Acquisition-related costs         202  
Inventory write-down     222     6,516  
Reorganization items          
Asset Impairment Charges           100,818  
Operating Segments [Member] | Well Support Services [Member]              
Net income (loss)   (7,937)   (22,258)      
Interest expense, net   (100)   (60)      
Income tax benefit          
Depreciation and amortization   12,332   36,665      
Other (income) expense, net   (1,979)   (3,831)      
(Gain) loss on disposal of assets   (1,541)   (4,014)      
Acquisition-related costs          
Restructuring costs   10   33      
Adjusted EBITDA   785   6,535      
Severance, facility closures and other            
Share-based compensation expense acceleration            
Acquisition-related costs          
Operating Segments [Member] | Well Support Services [Member] | Predecessor [Member]              
Net income (loss)     (9,904)     (356,492)  
Interest expense, net     (7)     (145)  
Income tax benefit          
Depreciation and amortization     18,074     53,332  
Other (income) expense, net     (1,735)     (4,796)  
(Gain) loss on disposal of assets     (32)     (3,147)  
Acquisition-related costs          
Restructuring costs          
Adjusted EBITDA     6,822     14,806  
Severance, facility closures and other     426     4,367  
Share-based compensation expense acceleration            
Acquisition-related costs          
Inventory write-down          
Reorganization items          
Asset Impairment Charges           321,687  
Operating Segments [Member] | Other Services [Member]              
Net income (loss)          
Depreciation and amortization          
Adjusted EBITDA          
Operating Segments [Member] | Other Services [Member] | Predecessor [Member]              
Net income (loss)     (4,452)     (36,293)  
Interest expense, net          
Income tax benefit          
Depreciation and amortization     454     1,877  
Other (income) expense, net     217     4,516  
(Gain) loss on disposal of assets     (59)     3,060  
Acquisition-related costs         209  
Restructuring costs          
Adjusted EBITDA     (2,154)     (4,664)  
Severance, facility closures and other     1,556     7,183  
Share-based compensation expense acceleration            
Acquisition-related costs         209  
Inventory write-down     130     6,883  
Reorganization items          
Asset Impairment Charges           7,901  
Corporate and Eliminations [Member]              
Net income (loss)   (26,166)   (93,063)      
Interest expense, net   82   701      
Income tax benefit   (3,127)   (8,756)      
Depreciation and amortization   1,027   3,041      
Other (income) expense, net   (117)   (924)      
(Gain) loss on disposal of assets   (1)   (4)      
Acquisition-related costs   879   1,184      
Restructuring costs   1,518   9,165      
Adjusted EBITDA   (25,905)   (72,485)      
Severance, facility closures and other       513      
Share-based compensation expense acceleration       15,658      
Acquisition-related costs   $ 879   $ 1,184      
Corporate and Eliminations [Member] | Predecessor [Member]              
Net income (loss)     (49,479)     (169,602)  
Interest expense, net     7,933     155,206  
Income tax benefit     (21,123)     (126,522)  
Depreciation and amortization     770     2,488  
Other (income) expense, net     (5,185)     (11,727)  
(Gain) loss on disposal of assets     5     4,988  
Acquisition-related costs     1,481     8,138  
Restructuring costs     8,260     23,711  
Adjusted EBITDA     (16,491)     (51,366)  
Severance, facility closures and other     (30)     13,285  
Share-based compensation expense acceleration           7,792  
Acquisition-related costs     1,481     8,138  
Inventory write-down          
Reorganization items     $ 40,877     40,877  
Asset Impairment Charges