XML 47 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 13 - Segment Information (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017 (Successor)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
  $
1,256,511
    $
382,228
    $
    $
    $
1,638,739
 
Inter-segment revenues
   
610
     
1,437
     
     
(2,047
)
   
 
Depreciation and amortization
   
88,053
     
48,832
     
     
3,765
     
140,650
 
Operating income (loss)
   
137,014
     
(21,584
)
   
     
(131,209
)
   
(15,779
)
Net income (loss)
   
161,124
     
(19,390
)
   
     
(119,277
)
   
22,457
 
Adjusted EBITDA
   
221,888
     
9,233
     
     
(100,259
)
   
130,862
 
Capital expenditures
   
184,580
     
24,368
     
     
1,238
     
210,186
 
As of December 31, 2017 (Successor)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
  $
1,159,188
    $
289,642
    $
    $
160,027
    $
1,608,857
 
Goodwill
   
147,515
     
     
     
     
147,515
 
Year Ended December 31, 2016 (Predecessor)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
  $
599,787
    $
363,768
    $
7,587
    $
    $
971,142
 
Inter-segment revenues
   
947
     
210
     
29,115
     
(30,272
)
   
 
Depreciation and amortization
   
141,742
     
73,600
     
2,307
     
(209
)
   
217,440
 
Operating loss
   
(306,614
)
   
(377,707
)
   
(51,778
)
   
(133,909
)
   
(870,008
)
Net loss
   
(306,866
)
   
(373,695
)
   
(58,757
)
   
(204,971
)
   
(944,289
)
Adjusted EBITDA
   
(41,624
)
   
19,456
     
(5,777
)
   
(66,897
)
   
(94,842
)
Capital expenditures
   
17,118
     
14,799
     
8,451
     
17,541
     
57,909
 
As of December 31, 2016 (Predecessor)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
  $
752,225
    $
500,379
    $
50,191
    $
58,887
    $
1,361,682
 
Goodwill
   
     
     
     
     
 
Year Ended December 31, 2015 (Predecessor)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue from external customers
  $
1,261,398
    $
459,265
    $
28,226
    $
    $
1,748,889
 
Inter-segment revenues
   
4,009
     
     
150,755
     
(154,764
)
   
 
Depreciation and amortization
   
199,921
     
71,389
     
5,159
     
(116
)
   
276,353
 
Operating loss
   
(882,786
)
   
(31,253
)
   
(69,129
)
   
(115,154
)
   
(1,098,322
)
Net loss
   
(883,494
)
   
(35,313
)
   
(68,584
)
   
114,849
     
(872,542
)
Adjusted EBITDA
   
51,008
     
68,809
     
(1,327
)
   
(71,734
)
   
46,756
 
Capital expenditures
   
97,283
     
37,540
     
30,444
     
1,054
     
166,321
 
As of December 31, 2015 (Predecessor)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
  $
1,094,054
    $
920,008
    $
124,328
    $
60,601
    $
2,198,991
 
Goodwill
   
     
307,677
     
     
     
307,677
 
Reconciliation of Earnings Before Interest Taxes Depreciationand Amortization [Table Text Block]
   
Successor
Predecessor
 
   
Years Ended December
31,
 
   
2017
   
2016
   
2015
 
Net income (loss)
  $
22,457
    $
(944,289
)
  $
(872,542
)
Interest expense, net
   
1,527
     
157,465
     
82,086
 
Income tax benefit
   
(39,760
)
   
(129,010
)
   
(299,093
)
Depreciation and amortization
   
140,650
     
217,440
     
276,353
 
Other (income) expense, net
   
(3
)
   
(9,504
)
   
(8,773
)
(Gain) loss on disposal of assets
   
(31,463
)
   
3,075
     
(544
)
Impairment expense
   
     
436,395
     
791,807
 
Acquisition-related costs
   
4,606
     
10,534
     
42,662
 
Severance, facility closures and other
   
5,954
     
34,179
     
16,881
 
Restructuring costs
   
11,236
     
30,401
     
 
Reorganization costs
   
     
55,330
     
 
Inventory write-down
   
     
35,350
     
31,109
 
Share-based compensation expense acceleration
   
15,658
     
7,792
     
 
Immaterial accounts payable accrual correction
   
     
     
(13,190
)
Adjusted EBITDA
  $
130,862
    $
(94,842
)
  $
46,756
 
Operating Segments [Member]  
Notes Tables  
Reconciliation of Earnings Before Interest Taxes Depreciationand Amortization [Table Text Block]
   
Year Ended December 31, 2017 (Successor)
 
   
Completion
Services
   
Well
Support
Services
   
Corporate / Elimination
   
Total
 
Net income (loss)
  $
161,124
    $
(19,390
)
  $
(119,277
)
  $
22,457
 
Interest expense, net
   
634
     
87
     
806
     
1,527
 
Income tax benefit
   
(28,950
)
   
     
(10,810
)
   
(39,760
)
Depreciation and amortization
   
88,053
     
48,832
     
3,765
     
140,650
 
Other (income) expense, net
   
4,205
     
(2,281
)
   
(1,927
)
   
(3
)
Gain on disposal of assets
   
(7,753
)
   
(23,706
)
   
(4
)
   
(31,463
)
Acquisition-related costs
   
4,474
     
     
132
     
4,606
 
Severance, facility closures and other
   
     
5,441
     
513
     
5,954
 
Restructuring costs
   
101
     
250
     
10,885
     
11,236
 
Share-based compensation expense acceleration
   
     
     
15,658
     
15,658
 
Adjusted EBITDA
  $
221,888
    $
9,233
    $
(100,259
)
  $
130,862
 
   
Year Ended December 31, 2016 (Predecessor)
 
   
Completion
Services
   
Well
Support
Services
   
Other
Services
   
Corporate / Elimination
   
Total
 
Net loss
  $
(306,866
)
  $
(373,695
)
  $
(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
   
141,742
     
73,600
     
2,307
     
(209
)
   
217,440
 
Other (income) expense, net
   
(453
)
   
(3,868
)
   
6,979
     
(12,162
)
   
(9,504
)
(Gain) loss on disposal of assets
   
(1,856
)
   
(3,105
)
   
3,060
     
4,976
     
3,075
 
Impairment expense
   
105,952
     
321,687
     
8,756
     
     
436,395
 
Acquisition-related costs
   
202
     
     
209
     
10,123
     
10,534
 
Severance, facility closures and other
   
8,226
     
4,466
     
7,558
     
13,929
     
34,179
 
Restructuring costs
   
     
     
     
30,401
     
30,401
 
Reorganization costs
   
     
     
     
55,330
     
55,330
 
Inventory write-down
   
10,723
     
516
     
24,111
     
     
35,350
 
Share-based compensation expense acceleration
   
     
     
     
7,792
     
7,792
 
Adjusted EBITDA
  $
(41,624
)
  $
19,456
    $
(5,777
)
  $
(66,897
)
  $
(94,842
)
   
Year Ended December 31, 2015 (Predecessor)
 
   
Completion
Services
   
Well
Support
Services
   
Other
Services
   
Corporate / Elimination
   
Total
 
Net income (loss)
  $
(883,494
)
  $
(35,313
)
  $
(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
   
199,921
     
71,389
     
5,159
     
(116
)
   
276,353
 
Other (income) expense, net
   
350
     
4,101
     
(545
)
   
(12,679
)
   
(8,773
)
(Gain) loss on disposal of assets
   
(603
)
   
(9
)
   
19
     
49
     
(544
)
Impairment expense
   
726,678
     
24,700
     
40,429
     
     
791,807
 
Acquisition-related costs
   
     
     
46
     
42,616
     
42,662
 
Severance, facility closures and other
   
12,368
     
2,829
     
813
     
871
     
16,881
 
Inventory write-down
   
8,620
     
1,153
     
21,336
     
     
31,109
 
Immaterial accounts payable accrual correction
   
(13,190
)
   
     
     
     
(13,190
)
Adjusted EBITDA
  $
51,008
    $
68,809
    $
(1,327
)
  $
(71,734
)
  $
46,756