XML 36 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information Segment Information (Tables)
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Operating Results, Capital Expenditures And Assets By Reporting Segment
The following tables summarize the operating results, capital expenditures and assets of the Company’s reportable segments.
 
Offshore
Marine
Services
$’000
 
Inland
River
Services
$’000
 
Shipping
Services
$’000
 
ICP
$’000
 
Other
$’000
 
Corporate
and
Eliminations
$’000
 
Total
$’000
For the three months ended
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
External customers
57,244

 
33,399

 
55,620

 
40,576

 
10,199

 

 
197,038

Intersegment
27

 
415

 

 

 
62

 
(504
)
 

 
57,271

 
33,814

 
55,620

 
40,576

 
10,261

 
(504
)
 
197,038

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating
44,245

 
27,446

 
30,269

 
36,153

 
6,427

 
(658
)
 
143,882

Administrative and general
11,929

 
3,777

 
7,337

 
912

 
3,649

 
6,571

 
34,175

Depreciation and amortization
15,254

 
6,254

 
7,415

 
1,064

 
448

 
926

 
31,361

 
71,428

 
37,477

 
45,021

 
38,129

 
10,524

 
6,839

 
209,418

Gains (Losses) on Asset Dispositions and Impairments, Net
(20,357
)
 
2,580

 
6

 

 

 

 
(17,771
)
Operating Income (Loss)
(34,514
)
 
(1,083
)
 
10,605

 
2,447

 
(263
)
 
(7,343
)
 
(30,151
)
Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative gains (losses), net
163

 

 

 
856

 

 
(2,574
)
 
(1,555
)
Foreign currency gains (losses), net
(819
)
 
1,018

 
(6
)
 

 
(73
)
 
(142
)
 
(22
)
Other, net

 
(4
)
 
(928
)
 

 
(6,723
)
 
3

 
(7,652
)
Equity in Losses of 50% or Less Owned Companies, Net of Tax
(3,315
)
 
(1,677
)
 
(1,591
)
 

 
(579
)
 

 
(7,162
)
Segment Profit (Loss)
(38,485
)
 
(1,746
)
 
8,080

 
3,303

 
(7,638
)
 
 
 
 
Other Income (Expense) not included in Segment Profit (Loss)
 
(30,150
)
Less Equity Losses included in Segment Profit (Loss)
 
7,162

Loss Before Taxes and Equity Losses
 
(69,530
)

 
Offshore
Marine
Services
$’000
 
Inland
River
Services
$’000
 
Shipping
Services
$’000
 
ICP(1)(2)
$’000
 
Other
$’000
 
Corporate
and
Eliminations
$’000
 
Total
$’000
For the six months ended
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
External customers
117,097

 
72,427

 
112,675

 
90,185

 
18,582

 

 
410,966

Intersegment
53

 
1,001

 

 

 
98

 
(1,152
)
 

 
117,150

 
73,428

 
112,675

 
90,185

 
18,680

 
(1,152
)
 
410,966

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating
93,095

 
57,564

 
57,503

 
82,442

 
12,232

 
(1,486
)
 
301,350

Administrative and general
24,327

 
7,689

 
14,255

 
1,568

 
7,872

 
14,168

 
69,879

Depreciation and amortization
30,092

 
13,391

 
13,977

 
2,117

 
903

 
1,870

 
62,350

 
147,514

 
78,644

 
85,735

 
86,127

 
21,007

 
14,552

 
433,579

Gains (Losses) on Asset Dispositions and Impairments, Net
(20,737
)
 
3,185

 

 

 
(2
)
 

 
(17,554
)
Operating Income (Loss)
(51,101
)
 
(2,031
)
 
26,940

 
4,058

 
(2,329
)
 
(15,704
)
 
(40,167
)
Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative gains (losses), net
3,061

 

 

 
669

 

 
(2,665
)
 
1,065

Foreign currency gains (losses), net
(2,379
)
 
2,455

 
(9
)
 

 
(100
)
 
48

 
15

Other, net
265

 
(4
)
 
(927
)
 

 
(6,723
)
 
5

 
(7,384
)
Equity in Losses of 50% or Less Owned Companies, Net of Tax
(1,154
)
 
(4,455
)
 
(1,565
)
 

 
(37
)
 

 
(7,211
)
Segment Profit (Loss)
(51,308
)
 
(4,035
)
 
24,439

 
4,727

 
(9,189
)
 
 
 
 
Other Income (Expense) not included in Segment Profit (Loss)
 
 
 
 
 
 
 
 
 
(58,365
)
Less Equity Losses included in Segment Profit (Loss)
 
 
 
 
 
 
 
 
 
7,211

Loss Before Taxes and Equity Losses
 
 
 
 
 
 
 
(104,836
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
45,840

 
7,705

 
148,410

 
2,244

 

 
(125
)
 
204,074

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and Equipment:
 
 
 
 
 
 
 
 
 
 
 
 


Historical cost
1,098,914

 
386,216

 
588,649

 
51,475

 
2,861

 
30,711

 
2,158,826

Accumulated depreciation
(556,909
)
 
(154,893
)
 
(244,910
)
 
(21,507
)
 
(2,476
)
 
(16,519
)
 
(997,214
)
 
542,005

 
231,323

 
343,739

 
29,968

 
385

 
14,192

 
1,161,612

Construction in progress
101,914

 
7,663

 
290,582

 
3,455

 

 
(1,524
)
 
402,090

Net property and equipment
643,919

 
238,986

 
634,321

 
33,423

 
385

 
12,668

 
1,563,702

Investments, at Equity, and Advances to 50% or Less Owned Companies
130,034

 
79,154

 
56,385

 

 
59,813

 

 
325,386

Inventories
3,219

 
1,824

 
799

 
10,857

 
99

 

 
16,798

Goodwill

 
2,418

 
1,852

 

 
48,124

 

 
52,394

Intangible Assets

 
5,521

 

 

 
18,595

 

 
24,116

Other current and long-term assets, excluding cash and near cash assets(3)
98,456

 
45,428

 
27,477

 
11,642

 
22,944

 
3,803

 
209,750

Segment Assets
875,628

 
373,331

 
720,834

 
55,922

 
149,960

 
 
 
 
Cash and near cash assets(3)
 
 
 
 
 
 
 
 
 
 
 
 
809,171

Total Assets
 
 
 
 
 
 
 
 
 
 
 
 
3,001,317

______________________
(1)
Operating revenues includes $84.9 million of tangible product sales and operating expenses includes $77.2 million of costs of goods sold.
(2)
Inventories includes raw materials of $1.0 million and work in process of $1.3 million.
(3)
Cash and near cash assets includes cash, cash equivalents, restricted cash, marketable securities and construction reserve funds.
 
Offshore
Marine
Services
$’000
 
Inland
River
Services
$’000
 
Shipping
Services
$’000
 
ICP
$’000
 
Other
$’000
 
Corporate
and
Eliminations
$’000
 
Total
$’000
For the three months ended
June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
External customers
96,689

 
60,543

 
55,674

 
48,371

 
20,332

 

 
281,609

Intersegment
26

 
607

 

 

 
5

 
(638
)
 

 
96,715

 
61,150

 
55,674

 
48,371

 
20,337

 
(638
)
 
281,609

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating
72,173

 
48,556

 
36,124

 
40,588

 
11,103

 
(801
)
 
207,743

Administrative and general
12,655

 
3,765

 
6,676

 
509

 
6,617

 
8,452

 
38,674

Depreciation and amortization
15,692

 
7,362

 
6,611

 
979

 
489

 
946

 
32,079

 
100,520

 
59,683

 
49,411

 
42,076

 
18,209

 
8,597

 
278,496

Gains (Losses) on Asset Dispositions
3,455

 
1,166

 

 

 
(235
)
 

 
4,386

Operating Income (Loss)
(350
)
 
2,633

 
6,263

 
6,295

 
1,893

 
(9,235
)
 
7,499

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative gains, net
4

 
177

 

 
50

 
304

 
891

 
1,426

Foreign currency gains, net
1,907

 
208

 
9

 

 
36

 
276

 
2,436

Other, net
43

 

 
187

 
4,112

 
40

 
51

 
4,433

Equity in Earnings (Losses) of 50% or Less Owned Companies, Net of Tax
2,826

 
(3,717
)
 
2,363

 

 
(408
)
 

 
1,064

Segment Profit (Loss)
4,430

 
(699
)
 
8,822

 
10,457

 
1,865

 
 
 
 
Other Income (Expense) not included in Segment Profit (Loss)
 
(25,204
)
Less Equity Earnings included in Segment Profit (Loss)
 
(1,064
)
Loss Before Taxes and Equity Earnings (Losses)
 
(9,410
)
 
Offshore
Marine
Services
$’000
 
Inland
River
Services
$’000
 
Shipping
Services
$’000
 
ICP(1)(2)
$’000
 
Other
$’000
 
Corporate
and
Eliminations
$’000
 
Total
$’000
For the six months ended
June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
External customers
190,110

 
116,379

 
107,081

 
87,969

 
40,714

 

 
542,253

Intersegment
61

 
1,378

 

 

 
75

 
(1,514
)
 

 
190,171

 
117,757

 
107,081

 
87,969

 
40,789

 
(1,514
)
 
542,253

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating
146,528

 
90,069

 
73,255

 
73,706

 
24,933

 
(1,600
)
 
406,891

Administrative and general
26,214

 
7,649

 
12,965

 
1,071

 
13,753

 
15,909

 
77,561

Depreciation and amortization
31,058

 
14,251

 
13,346

 
1,959

 
989

 
1,906

 
63,509

 
203,800

 
111,969

 
99,566

 
76,736

 
39,675

 
16,215

 
547,961

Gains (Losses) on Asset Dispositions and Impairments, Net
(3,194
)
 
2,969

 

 

 
(235
)
 

 
(460
)
Operating Income (Loss)
(16,823
)
 
8,757

 
7,515

 
11,233

 
879

 
(17,729
)
 
(6,168
)
Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative gains (losses), net
(5
)
 
259

 

 
(778
)
 
(472
)
 
(574
)
 
(1,570
)
Foreign currency gains (losses), net
1,890

 
(913
)
 
(3
)
 

 
(4
)
 
(527
)
 
443

Other, net
(103
)
 

 
216

 
4,112

 
48

 
116

 
4,389

Equity in Earnings (Losses) of 50% or Less Owned Companies, Net of Tax
5,801

 
(3,991
)
 
3,504

 

 
(351
)
 

 
4,963

Segment Profit (Loss)
(9,240
)
 
4,112

 
11,232

 
14,567

 
100

 
 
 
 
Other Income (Expense) not included in Segment Profit (Loss)
 
 
 
 
 
 
 
 
 
(40,258
)
Less Equity Earnings included in Segment Profit (Loss)
 
 
 
 
 
 
 
 
 
(4,963
)
Loss Before Taxes and Equity Earnings (Losses)
 
 
 
 
 
 
 
(43,164
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital Expenditures
53,118

 
12,702

 
63,421

 
2,519

 
26

 
342

 
132,128

 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and Equipment:
 
 
 
 
 
 
 
 
 
 
 
 


Historical cost
1,072,937

 
492,508

 
454,076

 
47,256

 
3,146

 
30,386

 
2,100,309

Accumulated depreciation
(525,937
)
 
(169,677
)
 
(226,127
)
 
(17,447
)
 
(2,901
)
 
(12,842
)
 
(954,931
)
 
547,000

 
322,831

 
227,949

 
29,809

 
245

 
17,544

 
1,145,378

Construction in progress
103,992

 
27,352

 
264,191

 
3,237

 

 
261

 
399,033

Net property and equipment
650,992

 
350,183

 
492,140

 
33,046

 
245

 
17,805

 
1,544,411

Investments, at Equity, and Advances to 50% or Less Owned Companies
126,601

 
100,700

 
206,889

 

 
48,112

 

 
482,302

Inventories
5,583

 
2,085

 
878

 
11,190

 

 

 
19,736

Goodwill
13,367

 
2,500

 
1,852

 

 
44,967

 

 
62,686

Intangible Assets
1,113

 
6,461

 

 

 
23,168

 

 
30,742

Other current and long-term assets, excluding cash and near cash assets(3)
103,444

 
70,975

 
29,241

 
10,086

 
61,592

 
11,283

 
286,621

Segment Assets
901,100

 
532,904

 
731,000

 
54,322

 
178,084

 
 
 
 
Cash and near cash assets(3)
 
 
 
 
 
 
 
 
 
 
 
 
738,369

Total Assets
 
 
 
 
 
 
 
 
 
 
 
 
3,164,867


______________________
(1)
Operating revenues includes $82.3 million of tangible product sales and operating expenses includes $68.0 million of costs of goods sold.
(2)
Inventories includes raw materials of $1.7 million and work in process of $1.6 million.
(3)
Cash and near cash assets includes cash, cash equivalents, marketable securities and construction reserve funds.