XML 78 R37.htm IDEA: XBRL DOCUMENT v3.20.1
Business Segments (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Schedule of segment reporting information by segment
The following tables present financial information with respect to the Company’s segments. Corporate and Other represents costs not directly associated with a segment, such as interest expense, income taxes and corporate overhead. Corporate assets include cash, deferred financing costs, derivatives and entity-level machinery equipment.
 
(Thousands of Dollars)
 
 
Three Months Ended
March 31,
 
 
2020
 
2019
Operations by business segment
 
 
 
 
Revenue:
 
 
 
 
Completion Services
 
$
512,871

 
$
411,975

WC&I
 
56,825

 
9,679

Well Support Services
 
57,929

 

Total revenue
 
$
627,625

 
$
421,654

Adjusted gross profit (loss):
 
 
 
 
Completion Services(1)
 
$
97,876

 
$
85,305

WC&I(1)
 
8,784

 
(1,297
)
Well Support Services(1)
 
12,338

 

Total adjusted gross profit
 
$
118,998

 
$
84,008

Operating income (loss):
 
 
 
 
Completion Services
 
$
(13,102
)
 
$
17,967

WC&I
 
3,011

 
(2,170
)
Well Support Services
 
10,940

 

Corporate and Other
 
(66,702
)
 
(31,682
)
Total operating income (loss)
 
$
(65,853
)
 
$
(15,885
)
Depreciation and amortization:
 
 
 
 
Completion Services
 
$
75,540

 
$
66,747

WC&I
 
4,273

 
873

Well Support Services
 
1,527

 

Corporate and Other
 
4,481

 
3,856

Total depreciation and amortization
 
$
85,821

 
$
71,476

Net income (loss):
 
 
 
 
Completion Services
 
$
(13,102
)
 
$
17,967

WC&I
 
3,011

 
(2,170
)
Well Support Services
 
10,940

 

Corporate and Other
 
(72,605
)
 
(37,603
)
Total net income (loss)
 
$
(71,756
)
 
$
(21,806
)
(1) 
Adjusted gross profit (loss) at the segment level is not considered to be a non-GAAP financial measure as it is the Company's segment measure of profitability and is required to be disclosed under GAAP pursuant to ASC 280. Adjusted gross profit (loss) is defined as revenue less cost of services, further adjusted to eliminate items in cost of services that management does not consider in assessing ongoing performance. 
(2) 
Excludes expenditures for leasehold improvements and finance leases.
 
Three Months Ended March 31, 2020
 
Completion Services
 
WC&I
 
Well Support Services
 
Total
Revenue
$
512,871

 
$
56,825

 
57,929

 
$
627,625

Cost of Services
417,382

 
49,253

 
45,591

 
512,226

Gross profit excluding depreciation and amortization
95,489

 
7,572

 
12,338

 
115,399

Management adjustments associated with cost of services
2,387

 
1,212

 

 
3,599

Adjusted gross profit
$
97,876

 
$
8,784

 
$
12,338

 
$
118,998

 
Three Months Ended March 31, 2019
 
Completion Services
 
WC&I
 
Well Support Services
 
Total
Revenue
$
411,975

 
$
9,679

 

 
$
421,654

Cost of services
326,670

 
10,976

 

 
337,646

Gross profit excluding depreciation and amortization
85,305

 
(1,297
)
 

 
84,008

Management adjustments associated with cost of services

 

 

 

Adjusted gross profit
$
85,305

 
$
(1,297
)
 
$

 
$
84,008

 
 
(Thousands of Dollars)
 
 
March 31,
2020
 
December 31,
2019
Total assets by segment:
 
 
 
 
Completion Services
 
$
1,063,975

 
$
1,091,965

WC&I
 
106,347

 
106,493

Well Support Services
 

 
109,792

Corporate and Other
 
616,537

 
356,657

Total assets
 
$
1,786,859

 
$
1,664,907

Goodwill by segment:
 
 
 
 
Completion Services
 
$
104,198

 
$
136,425

WC&I
 

 
372

Well Support Services
 

 
661

Corporate and Other
 

 

Total goodwill
 
$
104,198

 
$
137,458