XML 94 R81.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 13 - Segment Information - EBITDA Reconciliation, by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jan. 01, 2017
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Net income (loss)   $ 56,995 $ 10,484 $ (12,721) $ (32,301) $ (118,371) $ (106,390) $ (291,116) $ (428,412) $ 22,457 $ 22,457    
Interest expense, net                   1,527      
Income tax benefit                   (39,760)      
Depreciation and amortization                   140,650      
Other (income) expense, net                   (3)      
Gain on disposal of assets                   (31,463)      
Business Combination, Acquisition Related Costs                   4,606      
Severance, facility closures and other                   5,954      
Restructuring costs                   11,236      
Share-based compensation expense acceleration                   15,658      
Adjusted EBITDA                   130,862      
Asset Impairment Charges                        
Reorganization costs                        
Inventory write-down                        
Immaterial accounts payable accrual correction                        
Predecessor [Member]                          
Net income (loss) $ 298,582                     $ (944,289) $ (872,542)
Interest expense, net                     157,465 82,086
Income tax benefit (4,613)                     (129,010) (299,093)
Depreciation and amortization                     217,440 276,353
Other (income) expense, net                     (9,504) (8,773)
Gain on disposal of assets                     3,075 (544)
Business Combination, Acquisition Related Costs                       10,534 42,662
Severance, facility closures and other                       34,179 16,881
Restructuring costs                       30,401
Share-based compensation expense acceleration                       7,792
Adjusted EBITDA                       (94,842) 46,756
Asset Impairment Charges                     436,395 791,807
Reorganization costs (293,969)                 (293,969)   55,330
Inventory write-down                     35,350 31,109
Immaterial accounts payable accrual correction                       (13,190)
Operating Segments [Member] | Completion Services [Member]                          
Net income (loss)                   161,124      
Interest expense, net                   634      
Income tax benefit                   (28,950)      
Depreciation and amortization                   88,053      
Other (income) expense, net                   4,205      
Gain on disposal of assets                   (7,753)      
Business Combination, Acquisition Related Costs                   4,474      
Severance, facility closures and other                        
Restructuring costs                   101      
Share-based compensation expense acceleration                        
Adjusted EBITDA                   221,888      
Operating Segments [Member] | Completion Services [Member] | Predecessor [Member]                          
Net income (loss)                       (306,866) (883,494)
Interest expense, net                       706 358
Income tax benefit                      
Depreciation and amortization                       141,742 199,921
Other (income) expense, net                       (453) 350
Gain on disposal of assets                       (1,856) (603)
Business Combination, Acquisition Related Costs                       202
Severance, facility closures and other                       8,226 12,368
Restructuring costs                        
Share-based compensation expense acceleration                        
Adjusted EBITDA                       (41,624) 51,008
Asset Impairment Charges                       105,952 726,678
Reorganization costs                        
Inventory write-down                       10,723 8,620
Immaterial accounts payable accrual correction                         (13,190)
Operating Segments [Member] | Well Support Services [Member]                          
Net income (loss)                   (19,390)      
Interest expense, net                   87      
Income tax benefit                        
Depreciation and amortization                   48,832      
Other (income) expense, net                   (2,281)      
Gain on disposal of assets                   (23,706)      
Business Combination, Acquisition Related Costs                        
Severance, facility closures and other                   5,441      
Restructuring costs                   250      
Share-based compensation expense acceleration                        
Adjusted EBITDA                   9,233      
Operating Segments [Member] | Well Support Services [Member] | Predecessor [Member]                          
Net income (loss)                       (373,695) (35,313)
Interest expense, net                       (145) (41)
Income tax benefit                      
Depreciation and amortization                       73,600 71,389
Other (income) expense, net                       (3,868) 4,101
Gain on disposal of assets                       (3,105) (9)
Business Combination, Acquisition Related Costs                      
Severance, facility closures and other                       4,466 2,829
Restructuring costs                        
Share-based compensation expense acceleration                        
Adjusted EBITDA                       19,456 68,809
Asset Impairment Charges                       321,687 24,700
Reorganization costs                        
Inventory write-down                       516 1,153
Immaterial accounts payable accrual correction                        
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)                       (58,757) (68,584)
Interest expense, net                      
Income tax benefit                      
Depreciation and amortization                       2,307 5,159
Other (income) expense, net                       6,979 (545)
Gain on disposal of assets                       3,060 19
Business Combination, Acquisition Related Costs                       209 46
Severance, facility closures and other                       7,558 813
Restructuring costs                        
Share-based compensation expense acceleration                        
Adjusted EBITDA                       (5,777) (1,327)
Asset Impairment Charges                       8,756 40,429
Reorganization costs                        
Inventory write-down                       24,111 21,336
Immaterial accounts payable accrual correction                        
Corporate and Eliminations [Member]                          
Net income (loss)                   (119,277)      
Interest expense, net                   806      
Income tax benefit                   (10,810)      
Depreciation and amortization                   3,765      
Other (income) expense, net                   (1,927)      
Gain on disposal of assets                   (4)      
Business Combination, Acquisition Related Costs                   132      
Severance, facility closures and other                   513      
Restructuring costs                   10,885      
Share-based compensation expense acceleration                   15,658      
Adjusted EBITDA                   $ (100,259)      
Corporate and Eliminations [Member] | Predecessor [Member]                          
Net income (loss)                       (204,971) 114,849
Interest expense, net                       156,904 81,769
Income tax benefit                       (129,010) (299,093)
Depreciation and amortization                       (209) (116)
Other (income) expense, net                       (12,162) (12,679)
Gain on disposal of assets                       4,976 49
Business Combination, Acquisition Related Costs                       10,123 42,616
Severance, facility closures and other                       13,929 871
Restructuring costs                       30,401  
Share-based compensation expense acceleration                       7,792  
Adjusted EBITDA                       (66,897) (71,734)
Asset Impairment Charges                      
Reorganization costs                       55,330  
Inventory write-down                      
Immaterial accounts payable accrual correction