Condensed Consolidating Financial Statements (Tables) | 9 Months Ended |
Sep. 30, 2019 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Condensed consolidating statements of comprehensive income (loss) | Condensed consolidating statements of comprehensive loss Three Months Ended September 30, 2019 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 197,980 $ 61,749 $ (20,463) $ 239,266 Cost of sales — 149,130 47,990 (20,488) 176,632 Gross Profit — 48,850 13,759 25 62,634 Operating Expenses Selling, general and administrative expenses 3 52,699 10,769 — 63,471 Transaction Expenses — 179 75 — 254 Impairments of Goodwill, Intangible Assets, Property and Equipment — 487,212 45,124 — 532,336 Gain on disposal of assets and other — (105) (2) — (107) Total operating expenses 3 539,985 55,966 — 595,954 Earnings (loss) from equity investment — (304) 265 — (39) Equity loss from affiliate, net of tax (525,163) (51,094) — 576,257 — Operating loss (525,166) (542,533) (41,942) 576,282 (533,359) Other expense (income) Interest expense (income) 7,821 (138) 83 — 7,766 Foreign exchange and other losses (gains), net — 424 (3,624) — (3,200) Gain realized on previously held equity investment — (14,045) 12,478 — (1,567) Total other (income) expense, net 7,821 (13,759) 8,937 — 2,999 Loss before income taxes (532,987) (528,774) (50,879) 576,282 (536,358) Income tax expense (benefit) — (3,611) 240 — (3,371) Net loss (532,987) (525,163) (51,119) 576,282 (532,987) Other comprehensive loss, net of tax: Net loss (532,987) (525,163) (51,119) 576,282 (532,987) Change in foreign currency translation, net of tax of $0 (6,260) (6,260) (6,260) 12,520 (6,260) Loss on pension liability (17) (17) (17) 34 (17) Comprehensive loss $ (539,264) $ (531,440) $ (57,396) $ 588,836 $ (539,264) Condensed consolidating statements of comprehensive income (loss) Three Months Ended September 30, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 238,224 $ 44,552 $ (15,739) $ 267,037 Cost of sales — 173,795 35,063 (16,362) 192,496 Gross Profit — 64,429 9,489 623 74,541 Operating Expenses Selling, general and administrative expenses — 56,530 15,260 — 71,790 Transaction Expenses — 491 278 — 769 Loss (gain) on disposal of assets and other — (15) 220 — 205 Total operating expenses — 57,006 15,758 — 72,764 Earnings from equity investment — 332 327 — 659 Equity earnings (loss) from affiliate, net of tax 3,164 (3,226) — 62 — Operating income (loss) 3,164 4,529 (5,942) 685 2,436 Other expense (income) Interest expense 7,870 40 13 — 7,923 Foreign exchange and other gains, net — (156) (1,169) — (1,325) Total other expense (income), net 7,870 (116) (1,156) — 6,598 Income (loss) before income taxes (4,706) 4,645 (4,786) 685 (4,162) Income tax expense (benefit) (1,652) 1,481 (937) — (1,108) Net income (loss) (3,054) 3,164 (3,849) 685 (3,054) Other comprehensive income (loss), net of tax: Net income (loss) (3,054) 3,164 (3,849) 685 (3,054) Change in foreign currency translation, net of tax of $0 (1,536) (1,536) (1,536) 3,072 (1,536) Gain on pension liability 7 7 7 (14) 7 Comprehensive income (loss) $ (4,583) $ 1,635 $ (5,378) $ 3,743 $ (4,583) |
Condensed Statements of Income and Comprehensive Income | Condensed consolidating statements of comprehensive loss Nine Months Ended September 30, 2019 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 640,739 $ 161,926 $ (45,909) $ 756,756 Cost of sales — 482,301 123,863 (45,328) 560,836 Gross Profit — 158,438 38,063 (581) 195,920 Operating Expenses Selling, general and administrative expenses 3 162,257 33,060 — 195,320 Transaction Expenses — 897 75 — 972 Impairments of Goodwill, Intangible Assets, Property and Equipment — 487,212 45,124 — 532,336 Contingent consideration benefit — (4,629) — — (4,629) Loss (gain) on disposal of assets and other — 54 (125) — (71) Total operating expenses 3 645,791 78,134 — 723,928 Earnings (loss) from equity investment — (668) 350 — (318) Equity loss from affiliate, net of tax (530,191) (53,515) — 583,706 — Operating loss (530,194) (541,536) (39,721) 583,125 (528,326) Other expense (income) Interest expense (income) 24,415 (219) (26) — 24,170 Foreign exchange and other losses (gains), net — 373 (3,442) — (3,069) Gain realized on previously held equity investment — (14,045) 12,478 — (1,567) Total other (income) expense, net 24,415 (13,891) 9,010 — 19,534 Loss before income taxes (554,609) (527,645) (48,731) 583,125 (547,860) Income tax expense — 2,546 4,203 — 6,749 Net loss (554,609) (530,191) (52,934) 583,125 (554,609) Other comprehensive loss, net of tax: Net loss (554,609) (530,191) (52,934) 583,125 (554,609) Change in foreign currency translation, net of tax of $0 (2,833) (2,833) (2,833) 5,666 (2,833) Loss on pension liability (21) (21) (21) 42 (21) Comprehensive loss $ (557,463) $ (533,045) $ (55,788) $ 588,833 $ (557,463) Condensed consolidating statements of comprehensive income (loss) Nine Months Ended September 30, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Revenue $ — $ 698,300 $ 136,292 $ (43,321) $ 791,271 Cost of sales — 510,190 110,762 (44,178) 576,774 Gross Profit — 188,110 25,530 857 214,497 Operating Expenses Selling, general and administrative expenses — 175,342 40,027 — 215,369 Transaction Expenses — 1,879 285 — 2,164 Intangible asset impairments — — 14,477 — 14,477 Loss (gain) on disposal of assets and other — (2,349) 854 — (1,495) Total operating expenses — 174,872 55,643 — 230,515 Earnings (loss) from equity investment — 337 (291) — 46 Equity earnings from affiliate, net of tax 28,413 6,781 — (35,194) — Operating income (loss) 28,413 20,356 (30,404) (34,337) (15,972) Other expense (income) Interest expense (income) 23,734 414 (277) — 23,871 Foreign exchange and other gains, net — (265) (3,369) — (3,634) (Gain) loss on contribution of subsea rentals business — 5,856 (39,362) — (33,506) Total other (income) expense, net 23,734 6,005 (43,008) — (13,269) Income (loss) before income taxes 4,679 14,351 12,604 (34,337) (2,703) Income tax expense (benefit) (4,984) (14,062) 6,680 — (12,366) Net income 9,663 28,413 5,924 (34,337) 9,663 Other comprehensive income (loss), net of tax: Net income 9,663 28,413 5,924 (34,337) 9,663 Change in foreign currency translation, net of tax of $0 (13,884) (13,884) (13,884) 27,768 (13,884) Gain on pension liability 78 78 78 (156) 78 Comprehensive income (loss) $ (4,143) $ 14,607 $ (7,882) $ (6,725) $ (4,143) |
Condensed consolidating balance sheets | Condensed consolidating balance sheets September 30, 2019 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ — $ 13,043 $ 15,854 $ — $ 28,897 Accounts receivable—trade, net — 137,461 45,188 — 182,649 Inventories, net — 376,148 74,957 (7,673) 443,432 Prepaid expenses and other current assets — 31,059 744 — 31,803 Accrued revenue — 228 856 — 1,084 Costs and estimated profits in excess of billings — 3,415 1,225 — 4,640 Total current assets — 561,354 138,824 (7,673) 692,505 Property and equipment, net of accumulated depreciation — 139,879 20,294 — 160,173 Operating lease assets — 31,877 18,829 — 50,706 Deferred financing costs, net 1,450 — — — 1,450 Intangible assets — 252,555 26,816 — 279,371 Other long-term assets — 6,021 8,926 — 14,947 Investment in affiliates 344,718 209,341 (554,059) — Long-term advances to affiliates 550,645 — 125,360 (676,005) — Total assets $ 896,813 $ 1,201,027 $ 339,049 $ (1,237,737) $ 1,199,152 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 1,189 $ 31 $ — $ 1,220 Accounts payable—trade — 100,819 23,243 — 124,062 Accrued liabilities 12,774 28,448 45,926 — 87,148 Deferred revenue — 3,340 3,812 — 7,152 Billings in excess of costs and profits recognized — 131 4,376 — 4,507 Total current liabilities 12,774 133,927 77,388 — 224,089 Long-term debt, net of current portion 398,577 1,150 78 — 399,805 Deferred income taxes, net — 915 11,712 — 12,627 Operating lease liabilities — 31,932 19,786 — 51,718 Other long-term liabilities — 12,380 13,071 — 25,451 Long-term payables to affiliates — 676,005 — (676,005) — Total liabilities 411,351 856,309 122,035 (676,005) 713,690 Total equity 485,462 344,718 217,014 (561,732) 485,462 Total liabilities and equity $ 896,813 $ 1,201,027 $ 339,049 $ (1,237,737) $ 1,199,152 Condensed consolidating balance sheets December 31, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Assets Current assets Cash and cash equivalents $ — $ 24,977 $ 22,264 $ — $ 47,241 Accounts receivable—trade, net — 177,986 28,069 — 206,055 Inventories, net — 416,237 69,878 (7,092) 479,023 Prepaid expenses and other current assets — 23,585 92 — 23,677 Accrued revenue — — 862 — 862 Costs and estimated profits in excess of billings — 6,202 2,957 — 9,159 Total current assets — 648,987 124,122 (7,092) 766,017 Property and equipment, net of accumulated depreciation — 156,434 20,924 — 177,358 Deferred financing costs, net 2,071 — — — 2,071 Intangible assets — 320,056 38,992 — 359,048 Goodwill — 433,415 36,232 — 469,647 Investment in unconsolidated subsidiary — 1,222 43,760 44,982 Deferred income taxes, net — 1,170 64 — 1,234 Other long-term assets — 4,194 5,101 — 9,295 Investment in affiliates 877,764 265,714 — (1,143,478) — Long-term advances to affiliates 674,220 — 98,532 (772,752) — Total assets $ 1,554,055 $ 1,831,192 $ 367,727 $ (1,923,322) $ 1,829,652 Liabilities and equity Current liabilities Current portion of long-term debt $ — $ 1,150 $ 17 $ — $ 1,167 Accounts payable—trade — 121,019 22,167 — 143,186 Accrued liabilities 6,873 40,913 33,246 — 81,032 Deferred revenue — 4,742 3,593 — 8,335 Billings in excess of costs and profits recognized — 84 3,126 — 3,210 Total current liabilities 6,873 167,908 62,149 — 236,930 Long-term debt, net of current portion 517,056 480 8 — 517,544 Deferred income taxes, net — — 15,299 — 15,299 Other long-term liabilities — 12,288 17,465 — 29,753 Long-term payables to affiliates — 772,752 — (772,752) — Total liabilities 523,929 953,428 94,921 (772,752) 799,526 Total equity 1,030,126 877,764 272,806 (1,150,570) 1,030,126 Total liabilities and equity $ 1,554,055 $ 1,831,192 $ 367,727 $ (1,923,322) $ 1,829,652 |
Condensed consolidating statements of cash flows | Condensed consolidating statements of cash flows Nine Months Ended September 30, 2019 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from operating activities $ (15,883) $ 108,999 $ (17,465) $ — $ 75,651 Cash flows from investing activities Capital expenditures for property and equipment — (11,547) (1,060) — (12,607) Proceeds from sale of equity investment, property and equipment — 15,090 24,715 — 39,805 Long-term loans and advances to affiliates 135,933 — (12,876) (123,057) — Net cash provided by investing activities $ 135,933 $ 3,543 $ 10,779 $ (123,057) $ 27,198 Cash flows from financing activities Borrowings of debt 97,000 — — — 97,000 Repayments of debt (216,000) (1,419) 86 — (217,333) Repurchases of stock (1,050) — — — (1,050) Long-term loans and advances from affiliates — (123,057) — 123,057 — Net cash provided by (used in) financing activities $ (120,050) $ (124,476) $ 86 $ 123,057 $ (121,383) Effect of exchange rate changes on cash — — 190 — 190 Net decrease in cash, cash equivalents and restricted cash — (11,934) (6,410) — (18,344) Cash, cash equivalents and restricted cash at beginning of period — 24,977 22,264 — 47,241 Cash, cash equivalents and restricted cash at end of period $ — $ 13,043 $ 15,854 $ — $ 28,897 Condensed consolidating statements of cash flows Nine Months Ended September 30, 2018 FET (Parent) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated (in thousands) Cash flows from operating activities $ 7,613 $ (9,720) $ 1,711 $ (23,950) $ (24,346) Cash flows from investing activities Capital expenditures for property and equipment — (16,698) (3,158) — (19,856) Acquisition of businesses, net of cash acquired — (8,000) — — (8,000) Proceeds from sale of business, property and equipment — 5,128 4,066 — 9,194 Long-term loans and advances to affiliates 35,539 3,569 — (39,108) — Net cash provided by (used in) investing activities $ 35,539 $ (16,001) $ 908 $ (39,108) $ (18,662) Cash flows from financing activities Borrowings of debt 100,000 — — — 100,000 Repayments of debt (140,803) (963) (100) — (141,866) Repurchases of stock (2,499) — — — (2,499) Proceeds from stock issuance 150 — — — 150 Long-term loans and advances to affiliates — (35,539) (3,569) 39,108 — Dividend paid to affiliates — — (23,950) 23,950 — Net cash used in financing activities $ (43,152) $ (36,502) $ (27,619) $ 63,058 $ (44,215) Effect of exchange rate changes on cash — — (1,053) — (1,053) Net decrease in cash, cash equivalents and restricted cash — (62,223) (26,053) — (88,276) Cash, cash equivalents and restricted cash at beginning of period — 73,981 41,235 — 115,216 Cash, cash equivalents and restricted cash at end of period $ — $ 11,758 $ 15,182 $ — $ 26,940 |