Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2015 | Aug. 03, 2015 | |
Document Information [Abstract] | ||
Entity Registrant Name | FRANK'S INTERNATIONAL N.V. | |
Entity Central Index Key | 1,575,828 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2015 | |
Document Fiscal Year Focus | 2,015 | |
Document Fiscal Period Focus | Q2 | |
Amendment Flag | false | |
Entity Common Stock, Shares Outstanding | 154,503,748 |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Current assets: | ||
Cash and cash equivalents | $ 474,745 | $ 489,354 |
Accounts receivables, net | 324,691 | 390,977 |
Inventories | 188,573 | 204,008 |
Other current assets | 14,868 | 23,080 |
Total current assets | 1,002,877 | 1,107,419 |
Property, plant and equipment, net | 661,626 | 580,142 |
Goodwill and intangible assets, net | 26,784 | 14,163 |
Other assets | 53,374 | 56,957 |
Total assets | 1,744,661 | 1,758,681 |
Current liabilities: | ||
Current portion of long-term debt | 266 | 304 |
Accounts payable | 18,277 | 16,496 |
Deferred revenue | 57,539 | 76,112 |
Accrued and other current liabilities | 98,128 | 114,227 |
Total current liabilities | 174,210 | 207,139 |
Deferred tax liabilities | 44,856 | 35,321 |
Other non-current liabilities | 47,390 | 42,980 |
Total liabilities | $ 266,456 | $ 285,440 |
Commitments and contingencies (Note 17) | ||
Series A preferred stock, €0.01 par value, 52,976,000 shares authorized, issued and outstanding | $ 705 | $ 705 |
Stockholders' equity: | ||
Common stock, €0.01 par value, 745,120,000 shares authorized: 154,643,094 shares issued and 154,732,998 outstanding at 2015 and 154,571,229 shares issued and 154,327,383 shares outstanding at 2014 | 2,034 | 2,033 |
Additional paid-in capital | 702,267 | 683,611 |
Retained earnings | 554,159 | 545,357 |
Accumulated other comprehensive loss | (21,382) | (14,210) |
Treasury stock (at cost), 270,096 at 2015 and 243,846 shares at 2014 | (5,334) | (4,801) |
Total stockholders' equity | 1,231,744 | 1,211,990 |
Noncontrolling interest | 245,756 | 260,546 |
Total equity | 1,477,500 | 1,472,536 |
Total liabilities and equity | $ 1,744,661 | $ 1,758,681 |
Consolidated Balance Sheet (Par
Consolidated Balance Sheet (Parenthetical) - € / shares | Jun. 30, 2015 | Dec. 31, 2014 |
Par value per share, (EUR per share) | € 0.01 | |
Preferred Stock, Shares Outstanding | 52,976,000 | |
Treasury Stock, Shares at cost | 270,096 | 243,846 |
Series A Preferred Stock | ||
Par value per share, (EUR per share) | € 0.01 | € 0.01 |
Preferred Stock, Shares Authorized | 52,976,000 | 52,976,000 |
Preferred Stock, Shares Issued | 52,976,000 | 52,976,000 |
Preferred Stock, Shares Outstanding | 52,976,000 | 52,976,000 |
Common Stock | ||
Common Stock, Par or Stated Value Per Share, in EUR per share | € 0.01 | € 0.01 |
Common Stock, Shares Authorized | 745,120,000 | 745,120,000 |
Common Stock, Shares, Issued | 154,643,094 | 154,571,229 |
Common Stock, Shares, Outstanding | 154,372,998 | 154,327,383 |
Consolidated Statements of Inco
Consolidated Statements of Income - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Revenues: | ||||
Equipment rentals and services | $ 201,282 | $ 231,838 | $ 433,687 | $ 452,651 |
Products | 53,022 | 41,099 | 98,054 | 84,778 |
Total revenue | 254,304 | 272,937 | 531,741 | 537,429 |
Cost of revenues, exclusive of depreciation | ||||
Equipment rentals and services | 76,692 | 90,029 | 170,292 | 174,020 |
Products | 33,060 | 26,261 | 55,907 | 52,290 |
General and administrative expenses | 73,797 | 71,760 | 143,594 | 131,211 |
Depreciation and amortization | 27,710 | 21,895 | 51,711 | 43,088 |
Severance and other charges | 1,049 | 0 | 13,022 | 0 |
Loss (gain) on sale of assets | 687 | 154 | 871 | (87) |
Operating income | 41,309 | 62,838 | 96,344 | 136,907 |
Other income (expense): | ||||
Other income | 971 | 2,918 | 2,058 | 5,289 |
Interest income (expense), net | (31) | 80 | (23) | 36 |
Foreign currency gain (loss) | (2,767) | 65 | (1,234) | 0 |
Total other income | (1,827) | 3,063 | 801 | 5,325 |
Income from continuing operations before income tax expense | 39,482 | 65,901 | 97,145 | 142,232 |
Income tax expense | 10,629 | 15,852 | 21,891 | 31,821 |
Net income | 28,853 | 50,049 | 75,254 | 110,411 |
Net income attributable to noncontrolling interest | 8,023 | 14,833 | 20,145 | 33,332 |
Net income attributable to Frank's International N.V. | 20,830 | 35,216 | 55,109 | 77,079 |
Preferred stock dividends | (2) | (1) | (2) | (1) |
Net income available to Frank's International N.V. common shareholders | $ 20,828 | $ 35,215 | $ 55,107 | $ 77,078 |
Earnings per common share: | ||||
Total basic earnings per share (in dollars per share) | $ 0.14 | $ 0.23 | $ 0.36 | $ 0.50 |
Total diluted earnings per share (in dollars per share) | $ 0.14 | $ 0.23 | $ 0.35 | $ 0.50 |
Weighted average common shares outstanding: | ||||
Basic (in shares) | 154,344 | 153,524 | 154,337 | 153,524 |
Diluted (in shares) | 209,114 | 207,822 | 208,804 | 207,641 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Statement of Comprehensive Income [Abstract] | ||||
Net income | $ 28,853 | $ 50,049 | $ 75,254 | $ 110,411 |
Other comprehensive income (loss): | ||||
Foreign currency translation adjustments, net of tax | 3,173 | 948 | (8,574) | 891 |
Unrealized gain (loss) on marketable securities, net of tax | (1,408) | 215 | (1,054) | (157) |
Total other comprehensive income (loss) | 1,765 | 1,163 | (9,628) | 734 |
Comprehensive income | 30,618 | 51,212 | 65,626 | 111,145 |
Less: Comprehensive income attributable to noncontrolling interest | 8,475 | 15,131 | 17,689 | 33,521 |
Comprehensive income attributable to Frank's International N.V. | $ 22,143 | $ 36,081 | $ 47,937 | $ 77,624 |
Consolidated Statements of Shar
Consolidated Statements of Shareholders' Equity - USD ($) shares in Thousands, $ in Thousands | Total | Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Noncontrolling Interest |
Balance at beginning of period (Shares) at Dec. 31, 2013 | 153,524 | ||||||
Balance at beginning of period at Dec. 31, 2013 | $ 1,333,327 | $ 2,019 | $ 642,164 | $ 455,632 | $ (2,383) | $ 0 | $ 235,895 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Net income | 110,411 | 77,079 | 33,332 | ||||
Foreign currency translation adjustments | 891 | 662 | 229 | ||||
Unrealized gain (loss) on marketable securities, net of tax | (157) | (117) | (40) | ||||
Stock-based compensation expense | 20,236 | 20,236 | |||||
Distribution to noncontrolling interest | (22,224) | 0 | (22,224) | ||||
Common stock dividends | (23,029) | 0 | (23,029) | ||||
Preferred stock dividends | (1) | (1) | |||||
Balance at end of period (Shares) at Jun. 30, 2014 | 153,524 | ||||||
Balance at end of period at Jun. 30, 2014 | 1,419,454 | $ 2,019 | 662,400 | 509,681 | (1,838) | 0 | 247,192 |
Balance at beginning of period (Shares) at Dec. 31, 2013 | 153,524 | ||||||
Balance at beginning of period at Dec. 31, 2013 | 1,333,327 | $ 2,019 | 642,164 | 455,632 | (2,383) | 0 | 235,895 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Preferred stock dividends | (2) | ||||||
Balance at end of period (Shares) at Dec. 31, 2014 | 154,327 | ||||||
Balance at end of period at Dec. 31, 2014 | 1,472,536 | $ 2,033 | 683,611 | 545,357 | (14,210) | (4,801) | 260,546 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||||
Net income | 75,254 | 55,109 | 20,145 | ||||
Foreign currency translation adjustments | (8,574) | (6,386) | (2,188) | ||||
Unrealized gain (loss) on marketable securities, net of tax | (1,054) | (786) | (268) | ||||
Stock-based compensation expense | 18,571 | 18,571 | |||||
Amount withheld for employee stock purchase plan | 86 | 86 | |||||
Distribution to noncontrolling interest | (32,479) | (32,479) | |||||
Common stock dividends | (46,305) | (46,305) | |||||
Preferred stock dividends | (2) | (2) | |||||
Common shares issued upon vesting of restricted stock units (Shares) | 72 | ||||||
Common shares issued upon vesting of restricted stock units | $ 1 | (1) | |||||
Treasury shares withheld (Shares) | (26) | ||||||
Treasury shares withheld | (533) | (533) | |||||
Balance at end of period (Shares) at Jun. 30, 2015 | 154,373 | ||||||
Balance at end of period at Jun. 30, 2015 | $ 1,477,500 | $ 2,034 | $ 702,267 | $ 554,159 | $ (21,382) | $ (5,334) | $ 245,756 |
Consolidated Statements of Sha7
Consolidated Statements of Shareholders' Equity (Parenthetical) - $ / shares | 6 Months Ended | |
Jun. 30, 2015 | Jun. 30, 2014 | |
Statement of Stockholders' Equity [Abstract] | ||
Common stock dividends, per share | $ 0.30 | $ 0.15 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2015 | Jun. 30, 2014 | |
Cash flows from operating activities [Abstract] | ||
Net income | $ 75,254 | $ 110,411 |
Adjustments to reconcile net income to cash provided by operating activities | ||
Depreciation and amortization | 51,711 | 43,088 |
Stock-based compensation expense | 18,571 | 20,236 |
ESPP expense | 86 | 0 |
Amortization of deferred financing costs | 82 | 172 |
Deferred tax provision | 9,727 | 3,021 |
Provision for (recovery of) bad debts | 335 | (222) |
(Gain) loss on sale of assets | 871 | (87) |
Changes in fair value of marketable securities | (404) | (1,305) |
Other | (3,909) | 0 |
Changes in operating assets and liabilities | ||
Accounts receivable | 66,188 | 4,371 |
Inventories | 17,499 | (40,178) |
Other current assets | 8,669 | 1,826 |
Other assets | 2,148 | 1,556 |
Accounts payable | 1,778 | 411 |
Deferred revenue | (18,574) | 7,307 |
Accrued and other current liabilities | (16,854) | 8,432 |
Other non-current liabilities | 2,734 | 2,906 |
Net cash provided by operating activities | 215,912 | 161,945 |
Cash flows from investing activities | ||
Acquisition of Timco Services, Inc. (net of acquired cash) | (78,676) | 0 |
Purchases of property, plant and equipment | (70,843) | (77,722) |
Proceeds from sale of assets and equipment | 214 | 2,489 |
Purchase of marketable securities | 0 | (1,539) |
Net cash used in investing activities | (149,305) | (76,772) |
Cash flows from financing activities | ||
Repayments of borrowings | (37) | (36) |
Dividends paid on common stock | (46,305) | (23,029) |
Dividends paid on preferred stock | (2) | (1) |
Distribution to noncontrolling interest | (32,479) | (22,224) |
Treasury shares withheld | (533) | 0 |
Net cash used in financing activities | (79,356) | (45,290) |
Effect of exchange rate changes on cash | (1,860) | (1,154) |
Net increase (decrease) in cash | (14,609) | 38,729 |
Cash and cash equivalents at beginning of period | 489,354 | 404,947 |
Cash and cash equivalents at end of period | $ 474,745 | $ 443,676 |
Basis of Presentation
Basis of Presentation | 6 Months Ended |
Jun. 30, 2015 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation Nature of Business Frank’s International N.V. ("FINV"), a limited liability company organized under the laws of The Netherlands, is a global provider of highly engineered tubular services to the oil and gas industry. FINV provides services to leading exploration and production companies in both offshore and onshore environments with a focus on complex and technically demanding wells. Basis of Presentation The consolidated financial statements of FINV for the three and six months ended June 30, 2015 and 2014 include the activities of Frank's International C.V. ("FICV") and its wholly owned subsidiaries (collectively, the "Company," "we," "us" or "our"). All intercompany accounts and transactions have been eliminated for purposes of preparing these consolidated financial statements. Certain information and footnote disclosures required by generally accepted accounting principles in the United States of America ("GAAP") for complete annual financial statements have been omitted and, therefore, these interim financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto for the year ended December 31, 2014 , which are included in our most recent Annual Report on Form 10-K filed with the Securities Exchange Commission ("SEC") on March 6, 2015 . In the opinion of management, these financial statements, which have been prepared pursuant to the rules of the SEC and GAAP for interim financial reporting, reflect all adjustments, which consisted only of normal recurring adjustments that were necessary for a fair statement of the interim periods presented. The results of operations for interim periods are not necessarily indicative of those for a full year. The consolidated financial statements have been prepared on a historical cost basis using the United States dollar as the reporting currency. Our functional currency is primarily the United States dollar. Out-Of-Period Adjustment During our review of the three months ended June 30, 2014, we identified a non-cash error that originated in prior periods. The error related to the attribution of the cost of share-based compensation to the requisite service periods of retirement-eligible employees. Awards made pursuant to the 2013 Long-Term Incentive Plan generally provided that the awards vest if the employee retires. The requisite service period for awards does not extend beyond the date an employee becomes eligible to retire, which causes the requisite service period to be either two years or the period from grant date to the date the employee becomes retirement eligible. In the second quarter of 2014, we discovered that share-based compensation expense related to retirement-eligible employees was cumulatively understated through the first quarter of 2014 by approximately $7.5 million . Because the errors were immaterial both in the periods in which they arose and in which they were corrected, the correction was recorded as an out-of-period adjustment in the second quarter of 2014 and is included in general and administrative expenses on the consolidated statements of income. Recent Accounting Pronouncements Changes to GAAP are established by the Financial Accounting Standards Board ("FASB") in the form of accounting standards updates ("ASUs") to the FASB’s Accounting Standards Codification. We consider the applicability and impact of all ASUs. ASUs not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on our consolidated financial position or results of operations. In July 2015, the FASB issued accounting guidance on simplifying the measurement of inventory. Under this guidance, inventory will be measured at the lower of cost and net realizable value. Options that currently exist for market value will be eliminated. The guidance defines net realizable value as the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. No other changes were made to the current guidance on inventory measurement. This guidance will be effective for interim and annual periods beginning after December 15, 2016. Early application is permitted and should be applied prospectively. Management is evaluating the provisions of this statement, including which period to adopt, and has not determined what impact the adoption of the new accounting guidance will have on our consolidated financial statements. In April 2015, the FASB issued amendments to guidance on the presentation of debt issuance costs, which requires debt issuance costs to be presented in the balance sheet as a direct deduction from the related debt liability rather than as an asset, consistent with debt discounts and premiums. Amortization of the costs will be reported as interest expense. Entities will be required to apply the new guidance retrospectively to all prior periods presented. This guidance will be effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted for financial statements that have not been previously issued. We do not expect to adopt this guidance early and do not believe that the adoption will have a material impact on our consolidated financial statements. In February 2015, the FASB issued guidance on the amendments to the consolidation analysis, which affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. Specifically, the amendments: (1) modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIEs") or voting interest entities; (2) eliminate the presumption that a general partner should consolidate a limited partnership; (3) affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships; and (4) provide a scope exception from consolidation guidance for reporting entities with interest in legal entities that are required to comply with or operate in accordance with requirements that are similar to those for registered money market funds. This pronouncement is effective for public business entities for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. We are evaluating the impact that the adoption of this standard will have on our consolidated financial statements In January 2015, the FASB issued guidance on the income statement presentation, which eliminates the concept of extraordinary items while retaining certain presentation and disclosure guidance for items that are unusual in nature or occur infrequently. The standard is effective prospectively for fiscal years and interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted provided the guidance is applied from the beginning of the fiscal year of adoption. We do not expect to adopt this guidance early and do not believe that the adoption of this guidance will have a material impact on our consolidated financial statements. In May 2014, the FASB issued amendments to guidance on the recognition of revenue based upon the entity’s contracts with customers to transfer goods or services. Under the new standard update, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. On July 9, 2015, the FASB deferred the effective date by one year to December 15, 2017 for annual reporting periods beginning after that date. The FASB will also permit early adoption of the standard, but not before the original effective date of December 15, 2016. We are currently evaluating the impact of this accounting standard update on our consolidated financial statements. |
Noncontrolling Interest
Noncontrolling Interest | 6 Months Ended |
Jun. 30, 2015 | |
Noncontrolling Interest [Abstract] | |
Noncontrolling Interest | Noncontrolling Interest We hold an economic interest in FICV and are responsible for all operational, management and administrative decisions relating to FICV’s business. As a result, the financial results of FICV are consolidated with ours and we record a noncontrolling interest on our consolidated balance sheet with respect to the remaining economic interest in FICV held by Mosing Holdings, Inc. ("MHI"). Net income attributable to noncontrolling interest on the statements of income represents the portion of earnings or losses attributable to the economic interest in FICV held by MHI. The allocable domestic income from FICV to FINV is subject to U.S. taxation. A reconciliation of net income attributable to noncontrolling interest is detailed as follows (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2015 2014 2015 2014 Net income $ 28,853 $ 50,049 $ 75,254 $ 110,411 Add: Provision for U.S. income taxes of FINV (1) 813 7,936 7,076 19,360 Less: (Income) loss of FINV (2) 1,773 (155 ) (3,390 ) 180 Net income subject to noncontrolling interest 31,439 57,830 78,940 129,951 Noncontrolling interest percentage (3) 25.5% 25.7% 25.5% 25.7% Net income attributable to noncontrolling interest $ 8,023 $ 14,833 $ 20,145 $ 33,332 (1) Represents income tax expense attributable to our proportionate share of the U.S. operations of our partnership interests in FICV. (2) Represents results of operations for entities outside of FICV. (3) Represents the economic interest in FICV held by MHI. This percentage will change as additional shares of FINV common stock are issued. |
Acquisition
Acquisition | 6 Months Ended |
Jun. 30, 2015 | |
Business Combinations [Abstract] | |
Acquisition | Acquisition On April 1, 2015, Frank’s International, LLC, a Texas limited liability company (“Frank’s LLC”) and an indirect wholly-owned subsidiary of FINV closed on a transaction to purchase all of the outstanding equity interests of Timco Services, Inc. ("Timco"), a Louisiana corporation with a strong presence in the Permian Basin and Eagle Ford Shale regions, in exchange for consideration consisting of (i) approximately $81.0 million inclusive of a tax reimbursement payment of $8.0 million as well as closing adjustments for normal operating activity and customary purchase price adjustments and (ii) contingent consideration of up to $20.0 million , payable in two separate payments of $10.0 million based upon exceeding certain targets of the United States land rotary rig count, as reported by Baker Hughes, over prescribed time periods. As of June 30, 2015, the contingent consideration had a fair value of $1.5 million as discussed in Note 10 - Fair Value Measurements. Each party agreed to indemnify the other for breaches of representations and warranties, breaches of covenants and certain other matters, subject to certain exceptions. The Timco Acquisition was accounted for as a business combination in accordance with accounting guidance. As described in Note 10 - Fair Value Measurements, the purchase price is allocated to the fair value of assets acquired and liabilities assumed based on a discounted cash flow model and goodwill is recognized for the excess consideration transferred over the fair value of the net assets. We recognized $4.9 million of goodwill. The goodwill is assigned to the U.S. Services segment and is deductible for tax purposes. The purchase price allocation is preliminary and adjustments to provisional amounts (such as property, plant and equipment) will occur as we integrate Timco into our operations. We do not expect the adjustments to materially change the purchase price allocation. Additional changes to the purchase price allocation may result in a corresponding change to goodwill in the period of the change. |
Accounts Receivable, net
Accounts Receivable, net | 6 Months Ended |
Jun. 30, 2015 | |
Receivables [Abstract] | |
Accounts Receivable, net | Accounts Receivable, net Accounts receivable at June 30, 2015 and December 31, 2014 were as follows (in thousands): June 30, December 31, 2015 2014 Trade accounts receivable, net of allowance of $2,680 and $2,477, respectively $ 219,279 $ 291,140 Unbilled revenue 60,719 62,993 Taxes receivable 39,674 32,056 Affiliated (1) 3,365 3,370 Other receivables 1,654 1,418 Total accounts receivable $ 324,691 $ 390,977 (1) Amounts represent expenditures on behalf of non-consolidated affiliates and receivables for aircraft charter income. |
Inventories
Inventories | 6 Months Ended |
Jun. 30, 2015 | |
Inventory Disclosure [Abstract] | |
Inventories | Inventories Inventories at June 30, 2015 and December 31, 2014 were as follows (in thousands): June 30, December 31, 2015 2014 Pipe and connectors $ 166,518 $ 185,076 Finished goods 4,277 4,291 Work in progress 5,503 3,363 Raw materials, components and supplies 12,275 11,278 Total inventories $ 188,573 $ 204,008 |
Property, Plant and Equipment
Property, Plant and Equipment | 6 Months Ended |
Jun. 30, 2015 | |
Property, Plant and Equipment [Abstract] | |
Property, Plant and Equipment | Property, Plant and Equipment The following is a summary of property, plant and equipment at June 30, 2015 and December 31, 2014 (in thousands): Estimated Useful Lives in Years June 30, December 31, Land and land improvements (1) 8-15 $ 21,269 $ 21,804 Buildings and improvements 39 72,403 69,827 Rental machinery and equipment 7 881,249 763,722 Machinery and equipment - other 7 63,976 64,648 Furniture, fixtures and computers 5 18,425 17,915 Automobiles and other vehicles 5 48,006 37,417 Aircraft 7 14,868 14,868 Leasehold improvements 7, or lease term if shorter 7,748 6,353 Construction in progress - machinery and equipment and buildings — 110,740 114,308 1,238,684 1,110,862 Less: Accumulated depreciation (577,058 ) (530,720 ) Total property, plant and equipment, net $ 661,626 $ 580,142 (1) The estimated useful life presented is only land improvements. Land does not have a depreciable life. |
Other Assets
Other Assets | 6 Months Ended |
Jun. 30, 2015 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Other Assets | Other Assets Other assets at June 30, 2015 and December 31, 2014 consisted of the following (in thousands): June 30, December 31, 2015 2014 Marketable securities held in Rabbi Trust (1) $ 45,530 $ 45,126 Deferred tax asset 1,432 1,507 Deposits 2,153 4,043 Other 4,259 6,281 Total other assets $ 53,374 $ 56,957 (1) See Note 10 – Fair Value Measurements |
Accrued and Other Current Liabi
Accrued and Other Current Liabilities | 6 Months Ended |
Jun. 30, 2015 | |
Payables and Accruals [Abstract] | |
Accrued and Other Current Liabilities | Accrued and Other Current Liabilities Accrued and other current liabilities at June 30, 2015 and December 31, 2014 consisted of the following (in thousands): June 30, December 31, 2015 2014 Accrued compensation $ 29,451 $ 35,097 Accrued property and other taxes 22,133 32,190 Accrued severance and other charges 6,826 — Income taxes 3,995 3,362 Accrued inventory 8,127 6,235 Accrued capital expenditures 2,524 708 Accrued medical claims 4,143 3,218 Accrued purchase orders 3,268 8,081 Other 17,661 25,336 Total accrued and other current liabilities $ 98,128 $ 114,227 |
Debt
Debt | 6 Months Ended |
Jun. 30, 2015 | |
Debt Disclosure [Abstract] | |
Debt | Debt We have a $100.0 million revolving credit facility with certain financial institutions, including up to $20.0 million for letters of credit and up to $10.0 million in swingline loans, which matures in August 2018 (the “Credit Facility”). Subject to the terms of the Credit Facility, we have the ability to increase the commitments by $150.0 million . At June 30, 2015 and December 31, 2014 , we did not have any outstanding indebtedness under the Credit Facility. In addition, we had $6.3 million in letters of credit outstanding as of June 30, 2015 . Borrowings under the Credit Facility bear interest, at our option, at either a base rate or an adjusted Eurodollar rate. Base rate loans under the Credit Facility bear interest at a rate equal to the higher of (a) the prime rate as published in the Wall Street Journal, (b) the Federal Funds Effective Rate plus 0.50% or (c) the adjusted Eurodollar rate plus 1.00% , plus an applicable margin ranging from 0.50% to 1.50% , subject to adjustment based on a leverage ratio. Interest is in each case payable quarterly for base-rate loans. Eurodollar loans under the Credit Facility bear interest at an adjusted Eurodollar rate equal to the Eurodollar rate for such interest period multiplied by the statutory reserves, plus an applicable margin ranging from 1.50% to 2.50% . Interest is payable at the end of applicable interest periods for Eurodollar loans, except that if the interest period for a Eurodollar loan is longer than three months, interest is paid at the end of each three-month period. The unused portion of the Credit Facility is subject to a commitment fee ranging from 0.250% to 0.375% based on certain leverage ratios. The Credit Facility contains various covenants that, among other things, limit our ability to grant certain liens, make certain loans and investments, enter into mergers or acquisitions, enter into hedging transactions, change our lines of business, prepay certain indebtedness, enter into certain affiliate transactions, incur additional indebtedness or engage in certain asset dispositions. The Credit Facility also contains financial covenants, which, among other things, require us, on a consolidated basis, to maintain: (i) a ratio of total consolidated funded debt to adjusted EBITDA (as defined in our credit agreement) of not more than 2.50 to 1.0; and (ii) a ratio of EBITDA to interest expense of not less than 3.0 to 1.0. As of June 30, 2015 , we were in compliance with all financial covenants under the Credit Facility. In addition, the Credit Facility contains customary events of default, including, among others, the failure to make required payments, the failure to comply with certain covenants or other agreements, breach of the representations and covenants contained in the agreements, default of certain other indebtedness, certain events of bankruptcy or insolvency and the occurrence of a change in control. |
Fair Value Measurements
Fair Value Measurements | 6 Months Ended |
Jun. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | Fair Value Measurements We follow fair value measurement authoritative accounting guidance for measuring fair values of assets and liabilities in financial statements. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. We utilize market data or assumptions that market participants who are independent, knowledgeable, and willing and able to transact would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. We are able to classify fair value balances based on the observability of these inputs. The authoritative guidance for fair value measurements establishes three levels of the fair value hierarchy, defined as follows: • Level 1: Unadjusted, quoted prices for identical assets or liabilities in active markets. • Level 2: Quoted prices in markets that are not considered to be active or financial instruments for which all significant inputs are observable, either directly or indirectly for substantially the full term of the asset or liability. • Level 3: Significant, unobservable inputs for use when little or no market data exists, requiring a significant degree of judgment. The hierarchy gives the highest priority to Level 1 measurements and the lowest priority to Level 3 measurements. Depending on the particular asset or liability, input availability can vary depending on factors such as product type, longevity of a product in the market and other particular transaction conditions. In some cases, certain inputs used to measure fair value may be categorized into different levels of the fair value hierarchy. For disclosure purposes under the accounting guidance, the lowest level that contains significant inputs used in valuation should be chosen. Financial Assets and Liabilities A summary of financial assets and liabilities that are measured at fair value on a recurring basis, as of June 30, 2015 and December 31, 2014 were as follows (in thousands): Quoted Prices in Active Markets Significant Other Observable Inputs Significant Unobservable Inputs (Level 1) (Level 2) (Level 3) Total June 30, 2015 Assets: Investments available-for-sale: Marketable securities - deferred compensation plan $ — $ 45,530 $ — $ 45,530 Marketable securities - other 2,789 — — 2,789 Liabilities: Marketable securities - deferred compensation plan — 45,012 — 45,012 Contingent consideration — — 1,539 1,539 December 31, 2014 Assets: Investments available-for-sale: Marketable securities - deferred compensation plan $ — $ 45,126 $ — $ 45,126 Marketable securities - other 2,257 — — 2,257 Liabilities: Marketable securities - deferred compensation plan — 42,968 — 42,968 Our investments associated with our deferred compensation plan consist of marketable securities that are held in the form of investments in mutual funds and insurance contracts. Assets and liabilities measured using significant observable inputs are reported at fair value based on third-party broker statements, which are derived from the fair value of the funds' underlying investments. Other marketable securities are included in other assets on the consolidated balance sheets. Our valuation technique used to estimate the fair value of contingent consideration payable in connection with our acquisition of Timco (as described in Note 3) is the Monte Carlo simulation lattice option-pricing model which uses weekly rig count forecasts through June 30, 2017 as a basis for the simulation. The contingent consideration is included in other non-current liabilities on the balance sheet. We used the following assumptions in the Monte Carlo simulation lattice option-pricing model: June 30, 2015 Assumptions: Rig count volatility 1.74 % Cost of debt 5.18 % Date of first contingent consideration payment December 31, 2016 Date of second contingent consideration payment June 30, 2017 The following table sets forth a reconciliation of the changes in the fair value of the contingent consideration payable as classified as Level 3 in the fair value hierarchy (in thousands): Significant Unobservable Beginning Balance, December 31, 2014 $ — Contingent consideration 1,539 Ending Balance, June 30, 2015 $ 1,539 Assets and Liabilities Measured at Fair Value on a Non-recurring Basis We apply the provisions of the fair value measurement standard to our non-recurring, non-financial measurements including business combinations as well as impairment related to goodwill and other long-lived assets. For business combinations, the purchase price is allocated to the assets acquired and liabilities assumed based on a discounted cash flow model for most intangibles as well as market assumptions for the valuation of equipment and other fixed assets. We utilize a discounted cash flow model in evaluating impairment considerations related to goodwill and long-lived assets. Given the unobservable nature of the inputs, the discounted cash flow models are deemed to use Level 3 inputs. Other Fair Value Considerations The carrying values on our consolidated balance sheet of our cash and cash equivalents, trade accounts receivable, other current assets, accounts payable, accrued and other current liabilities and lines of credit approximates fair values due to their short maturities. |
Preferred Stock
Preferred Stock | 6 Months Ended |
Jun. 30, 2015 | |
Preferred Stock [Abstract] | |
Preferred Stock | Preferred Stock At June 30, 2015 , we had 52,976,000 shares of Series A preferred stock, par value €0.01 per share (the "Preferred Stock"), issued and outstanding, all of which were held by MHI. Each share of Preferred Stock has a liquidation preference equal to its par value of €0.01 per share and is entitled to an annual dividend equal to 0.25% of its par value. We paid the annual dividend for the year ended December 31, 2014 of $1,506 on June 30, 2015. Additionally, each share of Preferred Stock entitles its holder to one vote. Preferred stockholders vote with the common stockholders as a single class on all matters presented to FINV's shareholders for their vote. MHI has the right to convert all or a portion of its Preferred Stock into shares of our common stock by delivery of an equivalent portion of its interest in FICV to us. Accordingly, the increase in our interest in FICV in connection with a conversion will decrease the noncontrolling interest in our financial statements that is attributable to MHI's interest in FICV. As of June 30, 2015 , there have been no conversions of the Preferred Stock or exchanges of the FICV limited partner interests. Exchanges are subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications. The Preferred Stock is classified outside of permanent equity in our consolidated balance sheet at its redemption value of par plus accrued and unpaid dividends because the conversion provisions are not solely within our control. |
Treasury Stock
Treasury Stock | 6 Months Ended |
Jun. 30, 2015 | |
Equity [Abstract] | |
Treasury Stock | Treasury Stock At June 30, 2015 , common shares held in treasury totaled 270,096 with a cost of $5.3 million . These shares were withheld from employees to settle personal tax withholding obligations that arose as a result of restricted stock units that vested. |
Related Party Transactions
Related Party Transactions | 6 Months Ended |
Jun. 30, 2015 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Related Party Transactions We have engaged in certain transactions with other companies related to us by common ownership. We have entered into various operating leases to lease office space from an affiliated partnership. Rent expense related to these leases was $2.0 million and $1.6 million for each of the three months ended June 30, 2015 and 2014 , respectively, and $4.0 million and $3.5 million for the six months ended June 30, 2015 and 2014 , respectively. We are a party to certain agreements relating to the rental of aircraft to Western Airways ("WA"), an entity owned by the Mosing family. Subsequent to our initial public offering ("IPO") in 2013, we entered into new agreements with WA for the aircraft that was retained by us whereby we are paid a flat monthly fee for dry lease rental and during 2014 were also charged block hours monthly. We recorded net charter expense of $0.4 million and $0.3 million for the three months ended June 30, 2015 and 2014 , respectively, and net charter expense of $0.8 million and $0.7 million for the six months ended June 30, 2015 and 2014 , respectively. Tax Receivable Agreement MHI and its permitted transferees may convert all or a portion of its Preferred Stock into shares of our common stock on a one-for-one basis, subject to customary conversion rate adjustments for stock splits, stock dividends and reclassifications and other similar transactions, by delivery of an equivalent portion of its interest in FICV to us (a “Conversion”). FICV has made an election under Section 754 of the Code. Pursuant to the Section 754 election, each future Conversion is expected to result in an adjustment to the tax basis of the tangible and intangible assets of FICV, and these adjustments will be allocated to FINV. Certain of the adjustments to the tax basis of the tangible and intangible assets of FICV described above would not have been available absent these future Conversions. The anticipated basis adjustments are expected to reduce the amount of tax that FINV would otherwise be required to pay in the future. These basis adjustments may also decrease gains (or increase losses) on future dispositions of certain capital assets to the extent tax basis is allocated to those capital assets. The tax receivable agreement (the "TRA") that we entered into with FICV and MHI in connection with our IPO generally provides for the payment by FINV of 85% of the amount of the actual reductions, if any, in payments of U.S. federal, state and local income tax or franchise tax (which reductions we refer to as “cash savings”) in periods after our IPO as a result of (i) the tax basis increases resulting from the Conversions and (ii) imputed interest deemed to be paid by us as a result of, and additional tax basis arising from, payments under the TRA. In addition, the TRA provides for payment by us of interest earned from the due date (without extensions) of the corresponding tax return to the date of payment specified by the TRA. We will retain the remaining 15% of cash savings, if any. The payment obligations under the TRA are our obligations and are not obligations of FICV. The term of the TRA will continue until all such tax benefits have been utilized or expired, unless we exercise our right to terminate the TRA. Estimating the amount of payments that may be made under the TRA is by its nature imprecise. The actual increase in tax basis, as well as the amount and timing of any payments under the TRA, will vary depending upon a number of factors, including the timing of Conversions, the relative value of our U.S. and international assets at the time of the Conversion, the price of our common stock at the time of the Conversion, the extent to which such Conversions are taxable, the amount and timing of the taxable income FINV realizes in the future and the tax rate then applicable, FINV’s use of loss carryovers and the portion of its payments under the TRA constituting imputed interest or depreciable or amortizable basis. FINV expects that the payments that it will be required to make under the TRA will be substantial but that it will be able to fund such payments. There may be a negative impact on our liquidity if, as a result of timing discrepancies, the payments under the TRA exceed the actual benefits we realize in respect of the tax attributes subject to the TRA. The payments under the TRA will not be conditioned upon a holder of rights under a TRA having a continued ownership interest in either FICV or FINV. The TRA provides that FINV may terminate it early. If FINV elects to terminate the TRA early, it would be required to make an immediate payment equal to the present value of the anticipated future tax benefits subject to the TRA (based upon certain assumptions and deemed events set forth in the TRA, including the assumption that it has sufficient taxable income to fully utilize such benefits and that any FICV interests that MHI or its transferees own on the termination date are deemed to be exchanged on the termination date). Any early termination payment may be made significantly in advance of the actual realization, if any, of such future benefits. In addition, payments due under the TRA will be similarly accelerated following certain mergers or other changes of control. In these situations, FINV’s obligations under the TRA could have a substantial negative impact on our liquidity and could have the effect of delaying, deferring or preventing certain mergers, asset sales, other forms of business combinations or other changes of control. For example, if the TRA were terminated on June 30, 2015 , the estimated termination payment would be approximately $50.9 million (calculated using a discount rate of 5.83% ). The foregoing number is merely an estimate and the actual payment could differ materially. Because FINV is a holding company with no operations of its own, its ability to make payments under the TRA is dependent on the ability of FICV to make distributions to it in an amount sufficient to cover FINV’s obligations under such agreements; this ability, in turn, may depend on the ability of FICV’s subsidiaries to provide payments to it. The ability of FICV and its subsidiaries to make such distributions will be subject to, among other things, the applicable provisions of Dutch law that may limit the amount of funds available for distribution and restrictions in our debt instruments. To the extent that FINV is unable to make payments under the TRA for any reason, except in the case of an acceleration of payments thereunder occurring in connection with an early termination of the TRA or certain mergers of change of control, such payments will be deferred and will accrue interest until paid, and FINV will be prohibited from paying dividends on its common stock. |
Earnings Per Common Share
Earnings Per Common Share | 6 Months Ended |
Jun. 30, 2015 | |
Earnings Per Share [Abstract] | |
Earnings Per Common Share | Earnings Per Common Share Basic earnings per common share is determined by dividing net income, less preferred stock dividends, by the weighted average number of common shares outstanding during the period. Diluted earnings per share is determined by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding, assuming all potentially dilutive shares were issued. We apply the treasury stock method to determine the dilutive weighted average common shares represented by the unvested restricted stock units and employee stock purchase plan shares. The diluted earnings per share calculation assumes the conversion of 100% of our outstanding Preferred Stock on an as if converted basis. Accordingly, the numerator is also adjusted to include the earnings allocated to the noncontrolling interest after taking into account the tax effect of such exchange. The following table summarizes the basic and diluted earnings per share calculations (in thousands, except per share amounts): Three Months Ended Six Months Ended June 30, June 30, 2015 2014 2015 2014 Numerator - Basic Income from continuing operations $ 28,853 $ 50,049 $ 75,254 $ 110,411 Less: Net income attributable to noncontrolling interest (8,023 ) (14,833 ) (20,145 ) (33,332 ) Less: Preferred stock dividends (2 ) (1 ) (2 ) (1 ) Net income available to common shareholders $ 20,828 $ 35,215 $ 55,107 $ 77,078 Numerator - Diluted Income from continuing operations attributable to common shareholders $ 20,828 $ 35,215 $ 55,107 $ 77,078 Add: Net income attributable to noncontrolling interest (1) 7,664 11,776 17,602 26,336 Add: Preferred stock dividends 2 1 2 1 Dilutive net income available to common shareholders $ 28,494 $ 46,992 $ 72,711 $ 103,415 Denominator Basic weighted average common shares 154,344 153,524 154,337 153,524 Exchange of noncontrolling interest for common stock (Note 11) 52,976 52,976 52,976 52,976 Restricted stock units 1,789 1,322 1,489 1,141 Stock to be issued pursuant to employee stock purchase plan 5 — 2 — Diluted weighted average common shares 209,114 207,822 208,804 207,641 Earnings per common share: Basic $ 0.14 $ 0.23 $ 0.36 $ 0.50 Diluted $ 0.14 $ 0.23 $ 0.35 $ 0.50 (1) Adjusted for the additional tax expense upon the assumed conversion of the Preferred Stock $ 359 $ 3,057 $ 2,543 $ 6,996 |
Income Taxes
Income Taxes | 6 Months Ended |
Jun. 30, 2015 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | Income Taxes For interim financial reporting, we estimate the annual tax rate based on projected pre-tax income for the full year and record a quarterly income tax provision (benefit) in accordance with Accounting Standards Codification Topic 740-270, Income taxes—Interim Reporting . As the year progresses, we refine the estimate of the year's pre-tax income as new information becomes available. The continual estimation process often results in a change to the expected effective tax rate for the year. When this occurs, we adjust the income tax provision (benefit) during the quarter in which the change in estimate occurs so that the year to date provision reflects the expected annual tax rate. Our effective tax rate on income from continuing operations before income taxes was 26.9% and 24.1% for the three months ended June 30, 2015 and 2014 , respectively, and 22.5% and 22.4% for the six months ended June 30, 2015 and 2014 , respectively. In addition, the tax rate for all periods is lower than the U.S. statutory income tax rate of 35% due to lower statutory tax rates in certain foreign jurisdictions where we operate. As of June 30, 2015 , there were no significant changes to our unrecognized tax benefits as reported in our audited financial statements for the year ended December 31, 2014 . |
Severance and Other Charges
Severance and Other Charges | 6 Months Ended |
Jun. 30, 2015 | |
Restructuring and Related Activities [Abstract] | |
Severance and Other Charges | Severance and Other Charges We are facing a challenging year in the oilfield industry due to the dramatic drop in oil prices. We continue to develop and implement cost savings steps in response to these difficult market conditions. On March 31, 2015, we announced a plan to reduce our workforce by approximately 400 to 600 employees. This action was completed in the second quarter at the higher end of the range guidance. As of June 30, 2015, we expect to incur total costs of $13.0 million , which is reflected in our consolidated statements of income under severance and other charges. The $13.0 million is inclusive of accelerated stock-based compensation expense of $1.0 million and $2.3 million for the three and six months ended June 30, 2015, respectively, recognized as a component of equity. Below is a reconciliation of the beginning and ending liability balance (in thousands): International Services U.S. Services Tubular Sales Total Beginning balance, March 31, 2015 $ 372 $ 10,743 $ 858 $ 11,973 Increase in accrual — — 27 27 Decrease in accrual — (1,345 ) (1,345 ) Severance and other payments (187 ) (2,757 ) (885 ) (3,829 ) Ending balance, June 30, 2015 $ 185 $ 6,641 $ — $ 6,826 We expect to pay the remaining liability by November 2015. |
Commitments and Contingencies
Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2015 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Commitments and Contingencies We are the subject of lawsuits and claims arising in the ordinary course of business from time to time. A liability is accrued when a loss is both probable and can be reasonably estimated. We had no material accruals for loss contingencies, individually or in the aggregate, as of June 30, 2015 . We believe the probability is remote that the ultimate outcome of these matters would have a material adverse effect on our financial position, results of operations or cash flows. |
Segment Information
Segment Information | 6 Months Ended |
Jun. 30, 2015 | |
Segment Reporting [Abstract] | |
Segment Information | Segment Information Reporting Segments Operating segments are defined as components of an enterprise for which separate financial information is available that is regularly evaluated by the chief operating decision maker (“CODM”) in deciding how to allocate resources and assess performance. We are comprised of three reportable segments: International Services, U.S. Services and Tubular Sales. The International Services segment provides tubular services in international offshore markets and in several onshore international regions. Our customers in these international markets are primarily large exploration and production companies, including integrated oil and gas companies and national oil and gas companies. The U.S. Services segment provides tubular services in almost all of the active onshore oil and gas drilling regions in the U.S., including the Permian Basin, Bakken Shale, Barnett Shale, Eagle Ford Shale, Haynesville Shale, Marcellus Shale and Utica Shale, as well as in the U.S. Gulf of Mexico. The Tubular Sales segment designs, manufactures and distributes large outside diameter ("OD") pipe, connectors and casing attachments. We also provide specialized fabrication and welding services in support of offshore projects, including drilling and production risers, flowlines and pipeline end terminations, as well as long length tubulars (up to 300 feet in length) for use as caissons or pilings. This segment also designs and manufactures proprietary equipment for use in our International and U.S. Services segments. Adjusted EBITDA We define Adjusted EBITDA as income from continuing operations before net interest income or expense, depreciation and amortization, income tax benefit or expense, asset impairments, gain or loss on sale of assets, foreign currency gain or loss, stock-based compensation, other non-cash adjustments and unusual or non-recurring charges. We review Adjusted EBITDA on both a consolidated basis and on a segment basis. We use Adjusted EBITDA to assess our financial performance because it allows us to compare our operating performance on a consistent basis across periods by removing the effects of our capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization) and items outside the control of our management team (such as income tax rates). Adjusted EBITDA has limitations as an analytical tool and should not be considered as an alternative to net income, operating income, cash flow from operating activities or any other measure of financial performance or liquidity presented in accordance with generally accepted accounting principles in the U.S. ("GAAP"). Our CODM uses Adjusted EBITDA as the primary measure of segment reporting performance. The following table presents a reconciliation of Segment Adjusted EBITDA to income from continuing operations (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2015 2014 2015 2014 Segment Adjusted EBITDA: International Services $ 55,311 $ 48,873 $ 107,596 $ 99,902 U.S. Services 16,684 44,968 61,577 86,846 Tubular Sales 7,978 9,311 11,097 18,685 Corporate and other 31 — 24 — Adjusted EBITDA Total 80,004 103,152 180,294 205,433 Interest income (expense), net (31 ) 80 (23 ) 36 Income tax expense (10,629 ) (15,852 ) (21,891 ) (31,821 ) Depreciation and amortization (27,710 ) (21,895 ) (51,711 ) (43,088 ) (Loss) gain on sale of assets (687 ) (154 ) (871 ) 87 Foreign currency gain (loss) (2,767 ) 65 (1,234 ) — Stock-based compensation expense (8,278 ) (15,347 ) (16,288 ) (20,236 ) Severance and other charges (1,049 ) — (13,022 ) — Income from continuing operations $ 28,853 $ 50,049 $ 75,254 $ 110,411 The following tables set forth certain financial information with respect to our reportable segments. Included in “Corporate and Other” are intersegment eliminations and costs associated with activities of a general nature (in thousands): International Services U.S. Services Tubular Sales Corporate and Other Total Three Months Ended June 30, 2015 Revenue from external customers $ 122,640 $ 78,418 $ 53,246 $ — $ 254,304 Inter-segment revenues 229 6,644 10,544 (17,417 ) — Adjusted EBITDA 55,311 16,684 7,978 31 80,004 Three Months Ended June 30, 2014 Revenue from external customers $ 129,456 $ 105,564 $ 37,917 $ — $ 272,937 Inter-segment revenues 230 5,624 19,575 (25,429 ) — Adjusted EBITDA 48,873 44,968 9,311 — 103,152 Six Months Ended June 30, 2015 Revenue from external customers $ 246,841 $ 187,704 $ 97,196 $ — $ 531,741 Inter-segment revenues 606 14,558 22,435 (37,599 ) — Adjusted EBITDA 107,596 61,577 11,097 24 180,294 Six Months Ended June 30, 2014 Revenue from external customers $ 248,041 $ 209,319 $ 80,069 $ — $ 537,429 Inter-segment revenues 371 10,724 35,671 (46,766 ) — Adjusted EBITDA 99,902 86,846 18,685 — 205,433 |
Basis of Presentation (Policies
Basis of Presentation (Policies) | 6 Months Ended |
Jun. 30, 2015 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The consolidated financial statements of FINV for the three and six months ended June 30, 2015 and 2014 include the activities of Frank's International C.V. ("FICV") and its wholly owned subsidiaries (collectively, the "Company," "we," "us" or "our"). All intercompany accounts and transactions have been eliminated for purposes of preparing these consolidated financial statements. Certain information and footnote disclosures required by generally accepted accounting principles in the United States of America ("GAAP") for complete annual financial statements have been omitted and, therefore, these interim financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto for the year ended December 31, 2014 , which are included in our most recent Annual Report on Form 10-K filed with the Securities Exchange Commission ("SEC") on March 6, 2015 . In the opinion of management, these financial statements, which have been prepared pursuant to the rules of the SEC and GAAP for interim financial reporting, reflect all adjustments, which consisted only of normal recurring adjustments that were necessary for a fair statement of the interim periods presented. The results of operations for interim periods are not necessarily indicative of those for a full year. The consolidated financial statements have been prepared on a historical cost basis using the United States dollar as the reporting currency. Our functional currency is primarily the United States dollar. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements Changes to GAAP are established by the Financial Accounting Standards Board ("FASB") in the form of accounting standards updates ("ASUs") to the FASB’s Accounting Standards Codification. We consider the applicability and impact of all ASUs. ASUs not listed below were assessed and determined to be either not applicable or are expected to have minimal impact on our consolidated financial position or results of operations. In July 2015, the FASB issued accounting guidance on simplifying the measurement of inventory. Under this guidance, inventory will be measured at the lower of cost and net realizable value. Options that currently exist for market value will be eliminated. The guidance defines net realizable value as the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. No other changes were made to the current guidance on inventory measurement. This guidance will be effective for interim and annual periods beginning after December 15, 2016. Early application is permitted and should be applied prospectively. Management is evaluating the provisions of this statement, including which period to adopt, and has not determined what impact the adoption of the new accounting guidance will have on our consolidated financial statements. In April 2015, the FASB issued amendments to guidance on the presentation of debt issuance costs, which requires debt issuance costs to be presented in the balance sheet as a direct deduction from the related debt liability rather than as an asset, consistent with debt discounts and premiums. Amortization of the costs will be reported as interest expense. Entities will be required to apply the new guidance retrospectively to all prior periods presented. This guidance will be effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted for financial statements that have not been previously issued. We do not expect to adopt this guidance early and do not believe that the adoption will have a material impact on our consolidated financial statements. In February 2015, the FASB issued guidance on the amendments to the consolidation analysis, which affects reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. Specifically, the amendments: (1) modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIEs") or voting interest entities; (2) eliminate the presumption that a general partner should consolidate a limited partnership; (3) affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships; and (4) provide a scope exception from consolidation guidance for reporting entities with interest in legal entities that are required to comply with or operate in accordance with requirements that are similar to those for registered money market funds. This pronouncement is effective for public business entities for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. We are evaluating the impact that the adoption of this standard will have on our consolidated financial statements In January 2015, the FASB issued guidance on the income statement presentation, which eliminates the concept of extraordinary items while retaining certain presentation and disclosure guidance for items that are unusual in nature or occur infrequently. The standard is effective prospectively for fiscal years and interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted provided the guidance is applied from the beginning of the fiscal year of adoption. We do not expect to adopt this guidance early and do not believe that the adoption of this guidance will have a material impact on our consolidated financial statements. In May 2014, the FASB issued amendments to guidance on the recognition of revenue based upon the entity’s contracts with customers to transfer goods or services. Under the new standard update, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. On July 9, 2015, the FASB deferred the effective date by one year to December 15, 2017 for annual reporting periods beginning after that date. The FASB will also permit early adoption of the standard, but not before the original effective date of December 15, 2016. We are currently evaluating the impact of this accounting standard update on our consolidated financial statements. |
Noncontrolling Interest (Tables
Noncontrolling Interest (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Noncontrolling Interest [Abstract] | |
Schedule of Net Income Attributable to Noncontrolling Interest | A reconciliation of net income attributable to noncontrolling interest is detailed as follows (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2015 2014 2015 2014 Net income $ 28,853 $ 50,049 $ 75,254 $ 110,411 Add: Provision for U.S. income taxes of FINV (1) 813 7,936 7,076 19,360 Less: (Income) loss of FINV (2) 1,773 (155 ) (3,390 ) 180 Net income subject to noncontrolling interest 31,439 57,830 78,940 129,951 Noncontrolling interest percentage (3) 25.5% 25.7% 25.5% 25.7% Net income attributable to noncontrolling interest $ 8,023 $ 14,833 $ 20,145 $ 33,332 (1) Represents income tax expense attributable to our proportionate share of the U.S. operations of our partnership interests in FICV. (2) Represents results of operations for entities outside of FICV. (3) Represents the economic interest in FICV held by MHI. This percentage will change as additional shares of FINV common stock are issued. |
Accounts Receivable, net (Table
Accounts Receivable, net (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Receivables [Abstract] | |
Schedule of Accounts, Notes, Loans and Financing Receivable | Accounts receivable at June 30, 2015 and December 31, 2014 were as follows (in thousands): June 30, December 31, 2015 2014 Trade accounts receivable, net of allowance of $2,680 and $2,477, respectively $ 219,279 $ 291,140 Unbilled revenue 60,719 62,993 Taxes receivable 39,674 32,056 Affiliated (1) 3,365 3,370 Other receivables 1,654 1,418 Total accounts receivable $ 324,691 $ 390,977 (1) Amounts represent expenditures on behalf of non-consolidated affiliates and receivables for aircraft charter income. |
Inventories (Tables)
Inventories (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Inventory Disclosure [Abstract] | |
Schedule of Inventory | Inventories at June 30, 2015 and December 31, 2014 were as follows (in thousands): June 30, December 31, 2015 2014 Pipe and connectors $ 166,518 $ 185,076 Finished goods 4,277 4,291 Work in progress 5,503 3,363 Raw materials, components and supplies 12,275 11,278 Total inventories $ 188,573 $ 204,008 |
Property, Plant and Equipment (
Property, Plant and Equipment (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Property, Plant and Equipment [Abstract] | |
Property, Plant and Equipment | The following is a summary of property, plant and equipment at June 30, 2015 and December 31, 2014 (in thousands): Estimated Useful Lives in Years June 30, December 31, Land and land improvements (1) 8-15 $ 21,269 $ 21,804 Buildings and improvements 39 72,403 69,827 Rental machinery and equipment 7 881,249 763,722 Machinery and equipment - other 7 63,976 64,648 Furniture, fixtures and computers 5 18,425 17,915 Automobiles and other vehicles 5 48,006 37,417 Aircraft 7 14,868 14,868 Leasehold improvements 7, or lease term if shorter 7,748 6,353 Construction in progress - machinery and equipment and buildings — 110,740 114,308 1,238,684 1,110,862 Less: Accumulated depreciation (577,058 ) (530,720 ) Total property, plant and equipment, net $ 661,626 $ 580,142 (1) The estimated useful life presented is only land improvements. Land does not have a depreciable life. |
Other Assets (Tables)
Other Assets (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Schedule of Other Assets | Other assets at June 30, 2015 and December 31, 2014 consisted of the following (in thousands): June 30, December 31, 2015 2014 Marketable securities held in Rabbi Trust (1) $ 45,530 $ 45,126 Deferred tax asset 1,432 1,507 Deposits 2,153 4,043 Other 4,259 6,281 Total other assets $ 53,374 $ 56,957 (1) See Note 10 – Fair Value Measurements |
Accrued and Other Current Lia33
Accrued and Other Current Liabilities (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Payables and Accruals [Abstract] | |
Schedule of Accrued Liabilities | Accrued and other current liabilities at June 30, 2015 and December 31, 2014 consisted of the following (in thousands): June 30, December 31, 2015 2014 Accrued compensation $ 29,451 $ 35,097 Accrued property and other taxes 22,133 32,190 Accrued severance and other charges 6,826 — Income taxes 3,995 3,362 Accrued inventory 8,127 6,235 Accrued capital expenditures 2,524 708 Accrued medical claims 4,143 3,218 Accrued purchase orders 3,268 8,081 Other 17,661 25,336 Total accrued and other current liabilities $ 98,128 $ 114,227 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Fair Value Disclosures [Abstract] | |
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis | A summary of financial assets and liabilities that are measured at fair value on a recurring basis, as of June 30, 2015 and December 31, 2014 were as follows (in thousands): Quoted Prices in Active Markets Significant Other Observable Inputs Significant Unobservable Inputs (Level 1) (Level 2) (Level 3) Total June 30, 2015 Assets: Investments available-for-sale: Marketable securities - deferred compensation plan $ — $ 45,530 $ — $ 45,530 Marketable securities - other 2,789 — — 2,789 Liabilities: Marketable securities - deferred compensation plan — 45,012 — 45,012 Contingent consideration — — 1,539 1,539 December 31, 2014 Assets: Investments available-for-sale: Marketable securities - deferred compensation plan $ — $ 45,126 $ — $ 45,126 Marketable securities - other 2,257 — — 2,257 Liabilities: Marketable securities - deferred compensation plan — 42,968 — 42,968 |
Assumptions used in the Monte Carlo simulation | We used the following assumptions in the Monte Carlo simulation lattice option-pricing model: June 30, 2015 Assumptions: Rig count volatility 1.74 % Cost of debt 5.18 % Date of first contingent consideration payment December 31, 2016 Date of second contingent consideration payment June 30, 2017 |
Schedule of contingent consideration | The following table sets forth a reconciliation of the changes in the fair value of the contingent consideration payable as classified as Level 3 in the fair value hierarchy (in thousands): Significant Unobservable Beginning Balance, December 31, 2014 $ — Contingent consideration 1,539 Ending Balance, June 30, 2015 $ 1,539 |
Earnings Per Common Share (Tabl
Earnings Per Common Share (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Earnings Per Share [Abstract] | |
Schedule of Earnings Per Share, Basic and Diluted | The following table summarizes the basic and diluted earnings per share calculations (in thousands, except per share amounts): Three Months Ended Six Months Ended June 30, June 30, 2015 2014 2015 2014 Numerator - Basic Income from continuing operations $ 28,853 $ 50,049 $ 75,254 $ 110,411 Less: Net income attributable to noncontrolling interest (8,023 ) (14,833 ) (20,145 ) (33,332 ) Less: Preferred stock dividends (2 ) (1 ) (2 ) (1 ) Net income available to common shareholders $ 20,828 $ 35,215 $ 55,107 $ 77,078 Numerator - Diluted Income from continuing operations attributable to common shareholders $ 20,828 $ 35,215 $ 55,107 $ 77,078 Add: Net income attributable to noncontrolling interest (1) 7,664 11,776 17,602 26,336 Add: Preferred stock dividends 2 1 2 1 Dilutive net income available to common shareholders $ 28,494 $ 46,992 $ 72,711 $ 103,415 Denominator Basic weighted average common shares 154,344 153,524 154,337 153,524 Exchange of noncontrolling interest for common stock (Note 11) 52,976 52,976 52,976 52,976 Restricted stock units 1,789 1,322 1,489 1,141 Stock to be issued pursuant to employee stock purchase plan 5 — 2 — Diluted weighted average common shares 209,114 207,822 208,804 207,641 Earnings per common share: Basic $ 0.14 $ 0.23 $ 0.36 $ 0.50 Diluted $ 0.14 $ 0.23 $ 0.35 $ 0.50 (1) Adjusted for the additional tax expense upon the assumed conversion of the Preferred Stock $ 359 $ 3,057 $ 2,543 $ 6,996 |
Severance and Other Charges (Ta
Severance and Other Charges (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Restructuring and Related Activities [Abstract] | |
Restructuring and Related Costs | Below is a reconciliation of the beginning and ending liability balance (in thousands): International Services U.S. Services Tubular Sales Total Beginning balance, March 31, 2015 $ 372 $ 10,743 $ 858 $ 11,973 Increase in accrual — — 27 27 Decrease in accrual — (1,345 ) (1,345 ) Severance and other payments (187 ) (2,757 ) (885 ) (3,829 ) Ending balance, June 30, 2015 $ 185 $ 6,641 $ — $ 6,826 |
Segment Information (Tables)
Segment Information (Tables) | 6 Months Ended |
Jun. 30, 2015 | |
Segment Reporting [Abstract] | |
Reconciliation of Adjusted Earnings before Interest, Taxes, Depreciation, and Amortization from Segments to Consolidated | The following table presents a reconciliation of Segment Adjusted EBITDA to income from continuing operations (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2015 2014 2015 2014 Segment Adjusted EBITDA: International Services $ 55,311 $ 48,873 $ 107,596 $ 99,902 U.S. Services 16,684 44,968 61,577 86,846 Tubular Sales 7,978 9,311 11,097 18,685 Corporate and other 31 — 24 — Adjusted EBITDA Total 80,004 103,152 180,294 205,433 Interest income (expense), net (31 ) 80 (23 ) 36 Income tax expense (10,629 ) (15,852 ) (21,891 ) (31,821 ) Depreciation and amortization (27,710 ) (21,895 ) (51,711 ) (43,088 ) (Loss) gain on sale of assets (687 ) (154 ) (871 ) 87 Foreign currency gain (loss) (2,767 ) 65 (1,234 ) — Stock-based compensation expense (8,278 ) (15,347 ) (16,288 ) (20,236 ) Severance and other charges (1,049 ) — (13,022 ) — Income from continuing operations $ 28,853 $ 50,049 $ 75,254 $ 110,411 |
Schedule of Segment Reporting Information, by Segment | The following tables set forth certain financial information with respect to our reportable segments. Included in “Corporate and Other” are intersegment eliminations and costs associated with activities of a general nature (in thousands): International Services U.S. Services Tubular Sales Corporate and Other Total Three Months Ended June 30, 2015 Revenue from external customers $ 122,640 $ 78,418 $ 53,246 $ — $ 254,304 Inter-segment revenues 229 6,644 10,544 (17,417 ) — Adjusted EBITDA 55,311 16,684 7,978 31 80,004 Three Months Ended June 30, 2014 Revenue from external customers $ 129,456 $ 105,564 $ 37,917 $ — $ 272,937 Inter-segment revenues 230 5,624 19,575 (25,429 ) — Adjusted EBITDA 48,873 44,968 9,311 — 103,152 Six Months Ended June 30, 2015 Revenue from external customers $ 246,841 $ 187,704 $ 97,196 $ — $ 531,741 Inter-segment revenues 606 14,558 22,435 (37,599 ) — Adjusted EBITDA 107,596 61,577 11,097 24 180,294 Six Months Ended June 30, 2014 Revenue from external customers $ 248,041 $ 209,319 $ 80,069 $ — $ 537,429 Inter-segment revenues 371 10,724 35,671 (46,766 ) — Adjusted EBITDA 99,902 86,846 18,685 — 205,433 |
Basis of Presentation (Details)
Basis of Presentation (Details) - 3 months ended Jun. 30, 2014 - USD ($) $ in Millions | Total |
Accounting Policies [Abstract] | |
Award requisite service period | 2 years |
Prior period reclassification adjustment | $ 7.5 |
Noncontrolling Interest (Detail
Noncontrolling Interest (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Net Income (Loss) Attributable to Noncontrolling Interest [Abstract] | ||||
Net income | $ 28,853 | $ 50,049 | $ 75,254 | $ 110,411 |
Income from continuing operations before income tax expense | 39,482 | 65,901 | 97,145 | 142,232 |
Net income attributable to noncontrolling interest | 8,023 | 14,833 | 20,145 | 33,332 |
Frank's International C.V. | ||||
Net Income (Loss) Attributable to Noncontrolling Interest [Abstract] | ||||
Net income | 28,853 | 50,049 | 75,254 | 110,411 |
Add: Provision for U.S. income taxes of FINV | 813 | 7,936 | 7,076 | 19,360 |
Less: (Income) loss of FINV | 1,773 | (155) | (3,390) | 180 |
Income from continuing operations before income tax expense | $ 31,439 | $ 57,830 | $ 78,940 | $ 129,951 |
Noncontrolling interest percentage | 25.50% | 25.70% | 25.50% | 25.70% |
Net income attributable to noncontrolling interest | $ 8,023 | $ 14,833 | $ 20,145 | $ 33,332 |
Acquisition (Details)
Acquisition (Details) - Timco Services, Inc. $ in Millions | Mar. 11, 2015USD ($)payment | Jun. 30, 2015USD ($) |
Business Acquisition [Line Items] | ||
Cash payment to acquire business | $ 81 | |
Tax reimbursement payment | 8 | |
Contingent consideration, maximum | $ 20 | |
Number of contingent payments | payment | 2 | |
Amount of contingent payments | $ 10 | |
Contingent consideration, liability | $ 1.5 | |
Goodwill | $ 4.9 |
Accounts Receivable, net (Detai
Accounts Receivable, net (Details) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivables, net | $ 324,691 | $ 390,977 |
Unbilled revenue | 60,719 | 62,993 |
Taxes receivable | 39,674 | 32,056 |
Affiliated | 3,365 | 3,370 |
Other receivables | 1,654 | 1,418 |
Trade accounts receivable | ||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Accounts receivables, net | 219,279 | 291,140 |
Allowance for doubtful accounts | $ 2,680 | $ 2,477 |
Inventories (Details)
Inventories (Details) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Inventory Disclosure [Abstract] | ||
Pipe and connectors | $ 166,518 | $ 185,076 |
Finished goods | 4,277 | 4,291 |
Work in progress | 5,503 | 3,363 |
Raw materials, components and supplies | 12,275 | 11,278 |
Total inventories | $ 188,573 | $ 204,008 |
Property, Plant and Equipment43
Property, Plant and Equipment (Details) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2015 | Dec. 31, 2014 | |
Property, Plant and Equipment [Line Items] | ||
Property, plant and equipment, gross | $ 1,238,684 | $ 1,110,862 |
Less: Accumulated depreciation | (577,058) | (530,720) |
Total property, plant and equipment, net | 661,626 | 580,142 |
Land and land Improvements | ||
Property, Plant and Equipment [Line Items] | ||
Property, plant and equipment, gross | $ 21,269 | 21,804 |
Land and land Improvements | Minimum | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 8 years | |
Land and land Improvements | Maximum | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 15 years | |
Buildings and improvements | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 39 years | |
Property, plant and equipment, gross | $ 72,403 | 69,827 |
Rental machinery and equipment | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 7 years | |
Property, plant and equipment, gross | $ 881,249 | 763,722 |
Machinery and equipment - other | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 7 years | |
Property, plant and equipment, gross | $ 63,976 | 64,648 |
Furniture, fixtures and computers | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 5 years | |
Property, plant and equipment, gross | $ 18,425 | 17,915 |
Automobiles and other vehicles | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 5 years | |
Property, plant and equipment, gross | $ 48,006 | 37,417 |
Aircraft | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 7 years | |
Property, plant and equipment, gross | $ 14,868 | 14,868 |
Leasehold improvements | ||
Property, Plant and Equipment [Line Items] | ||
Estimated Useful Lives in Years | 7 years | |
Property, plant and equipment, gross | $ 7,748 | 6,353 |
Construction in progress - machinery and equipment and buildings | ||
Property, Plant and Equipment [Line Items] | ||
Property, plant and equipment, gross | $ 110,740 | $ 114,308 |
Other Assets (Details)
Other Assets (Details) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | ||
Marketable securities held in Rabbi Trust | $ 45,530 | $ 45,126 |
Deferred tax asset | 1,432 | 1,507 |
Deposits | 2,153 | 4,043 |
Other | 4,259 | 6,281 |
Total other assets | $ 53,374 | $ 56,957 |
Accrued and Other Current Lia45
Accrued and Other Current Liabilities (Details) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Payables and Accruals [Abstract] | ||
Accrued compensation | $ 29,451 | $ 35,097 |
Accrued property and other taxes | 22,133 | 32,190 |
Accrued severance and other charges | 6,826 | 0 |
Income taxes | 3,995 | 3,362 |
Accrued inventory | 8,127 | 6,235 |
Accrued capital expenditures | 2,524 | 708 |
Accrued medical claims | 4,143 | 3,218 |
Accrued purchase orders | 3,268 | 8,081 |
Other | 17,661 | 25,336 |
Total accrued and other current liabilities | $ 98,128 | $ 114,227 |
Debt - Lines of Credit (Details
Debt - Lines of Credit (Details) - Jun. 30, 2015 - Lines of credit | USD ($) |
Credit Facilities | |
Line of Credit Facility [Line Items] | |
Maximum borrowing capacity | $ 150,000,000 |
Letters of credit, amount outstanding | $ 6,300,000 |
Credit Facilities | Minimum | |
Line of Credit Facility [Line Items] | |
Commitment fee percentage | 0.25% |
Credit Facilities | Maximum | |
Line of Credit Facility [Line Items] | |
Commitment fee percentage | 0.375% |
Revolving Credit Facility | Credit Facilities | |
Line of Credit Facility [Line Items] | |
Maximum debt to adjusted EBITDA ratio | 2.50 |
Minimum EBITDA to interest expense ratio | 3 |
Revolving Credit Facility | Credit Facilities | Federal Funds Effective Rate | |
Line of Credit Facility [Line Items] | |
Description of variable rate basis | Federal Funds Effective Rate |
Fixed spread on variable rate | 0.50% |
Revolving Credit Facility | Credit Facilities | Eurodollar | |
Line of Credit Facility [Line Items] | |
Description of variable rate basis | Eurodollar rate |
Fixed spread on variable rate | 1.00% |
Revolving Credit Facility | Credit Facilities | Eurodollar | Minimum | |
Line of Credit Facility [Line Items] | |
Basis spread on variable rate | 1.50% |
Variable spread on variable rate | 0.50% |
Revolving Credit Facility | Credit Facilities | Eurodollar | Maximum | |
Line of Credit Facility [Line Items] | |
Basis spread on variable rate | 2.50% |
Variable spread on variable rate | 1.50% |
Revolving Credit Facility | Revolving Credit Facility Maturing August 2018 | |
Line of Credit Facility [Line Items] | |
Maximum borrowing capacity limit | $ 100,000,000 |
Letter of Credit | Revolving Credit Facility Maturing August 2018 | |
Line of Credit Facility [Line Items] | |
Maximum borrowing capacity limit | 20,000,000 |
Swing Line Loan | Revolving Credit Facility Maturing August 2018 | |
Line of Credit Facility [Line Items] | |
Maximum borrowing capacity limit | $ 10,000,000 |
Fair Value Measurements (Detail
Fair Value Measurements (Details) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2015 | Dec. 31, 2014 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Rig count volatility | 1.74% | |
Cost of debt | 5.18% | |
Contingent consideration | Significant Unobservable Inputs (Level 3) | ||
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward] | ||
Beginning Balance, December 31, 2014 | $ 0 | |
Contingent consideration | 1,539 | |
Ending Balance, June 30, 2015 | 1,539 | |
Fair Value, Measurements, Recurring | Marketable securities - deferred compensation plan | Quoted Prices in Active Markets (Level 1) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 0 | $ 0 |
Marketable securities liability | 0 | 0 |
Fair Value, Measurements, Recurring | Marketable securities - deferred compensation plan | Significant Other Observable Inputs (Level 2) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 45,530 | 45,126 |
Marketable securities liability | 45,012 | 42,968 |
Fair Value, Measurements, Recurring | Marketable securities - deferred compensation plan | Significant Unobservable Inputs (Level 3) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 0 | 0 |
Marketable securities liability | 0 | 0 |
Fair Value, Measurements, Recurring | Marketable securities - other | Quoted Prices in Active Markets (Level 1) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 2,789 | 2,257 |
Fair Value, Measurements, Recurring | Marketable securities - other | Significant Other Observable Inputs (Level 2) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 0 | 0 |
Fair Value, Measurements, Recurring | Marketable securities - other | Significant Unobservable Inputs (Level 3) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 0 | 0 |
Fair Value, Measurements, Recurring | Contingent consideration | Quoted Prices in Active Markets (Level 1) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities liability | 0 | |
Fair Value, Measurements, Recurring | Contingent consideration | Significant Other Observable Inputs (Level 2) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities liability | 0 | |
Fair Value, Measurements, Recurring | Contingent consideration | Significant Unobservable Inputs (Level 3) | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities liability | 1,539 | |
Fair Value | Fair Value, Measurements, Recurring | Marketable securities - deferred compensation plan | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 45,530 | 45,126 |
Marketable securities liability | 45,012 | 42,968 |
Fair Value | Fair Value, Measurements, Recurring | Marketable securities - other | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Available-for-sale securities | 2,789 | $ 2,257 |
Fair Value | Fair Value, Measurements, Recurring | Contingent consideration | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Marketable securities liability | $ 1,539 |
Preferred Stock Preferred Stock
Preferred Stock Preferred Stock (Details) $ in Thousands | 6 Months Ended | 12 Months Ended | ||
Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($) | Dec. 31, 2014USD ($) | Jun. 30, 2015€ / sharesshares | |
Preferred Stock [Abstract] | ||||
Shares outstanding | shares | 52,976,000 | |||
Par value per share, (EUR per share) | € 0.01 | |||
Preferred stock dividend rate | 0.25% | |||
Dividends paid | $ | $ 2 | $ 1 | $ 2 |
Treasury Stock (Details)
Treasury Stock (Details) - USD ($) $ in Thousands | Jun. 30, 2015 | Dec. 31, 2014 |
Equity [Abstract] | ||
Treasury stock, shares | 270,096 | 243,846 |
Treasury stock, value | $ 5,334 | $ 4,801 |
Related Party Transactions (Det
Related Party Transactions (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Related Party Transaction [Line Items] | ||||
Net charter income (expense) | $ 201,282 | $ 231,838 | $ 433,687 | $ 452,651 |
Percentage of tax benefits realized payable | 85.00% | 85.00% | ||
Tax receivable agreement, liability | $ 50,900 | $ 50,900 | ||
Tax receivable agreement, liability, discount rate | 5.83% | 5.83% | ||
Affiliated Entity | ||||
Related Party Transaction [Line Items] | ||||
Rent expense | $ 2,000 | 1,600 | $ 4,000 | 3,500 |
Western Airlines | ||||
Related Party Transaction [Line Items] | ||||
Net charter income (expense) | $ (400) | $ (300) | $ 800 | $ 700 |
Earnings Per Common Share (Deta
Earnings Per Common Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Earnings Per Share [Abstract] | ||||
Income from continuing operations | $ 28,853 | $ 50,049 | $ 75,254 | $ 110,411 |
Less: Net income attributable to noncontrolling interest | (8,023) | (14,833) | (20,145) | (33,332) |
Less: Preferred stock dividends | (2) | (1) | (2) | (1) |
Net income available to Frank's International N.V. common shareholders | 20,828 | 35,215 | 55,107 | 77,078 |
Income from continuing operations attributable to common shareholders | 20,828 | 35,215 | 55,107 | 77,078 |
Add: Exchange of noncontrolling interest for common stock | 7,664 | 11,776 | 17,602 | 26,336 |
Preferred stock dividends | 2 | 1 | 2 | 1 |
Dilutive net income available to common shareholders | $ 28,494 | $ 46,992 | $ 72,711 | $ 103,415 |
Denominator | ||||
Basic weighted average common shares | 154,344 | 153,524 | 154,337 | 153,524 |
Exchange of noncontrolling interest for common stock (Note 11) | 52,976 | 52,976 | 52,976 | 52,976 |
Restricted stock units | 1,789 | 1,322 | 1,489 | 1,141 |
Stock to be issued pursuant to employee stock purchase plan | 5 | 0 | 2 | 0 |
Diluted weighted average common shares | 209,114 | 207,822 | 208,804 | 207,641 |
Earnings per common share: | ||||
Basic earnings per share (in dollars per share) | $ 0.14 | $ 0.23 | $ 0.36 | $ 0.50 |
Diluted earnings per share (in dollars per share) | $ 0.14 | $ 0.23 | $ 0.35 | $ 0.50 |
Adjusted for the additional tax expense upon the assumed conversion of the Preferred Stock | $ 359 | $ 3,057 | $ 2,543 | $ 6,996 |
Income Taxes (Details)
Income Taxes (Details) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Income Tax Disclosure [Abstract] | ||||
Effective income tax rate | 26.90% | 24.10% | 22.50% | 22.40% |
U.S. statutory income tax rate | 35.00% | 35.00% | 35.00% | 35.00% |
Severance and Other Charges (De
Severance and Other Charges (Details) $ in Thousands | Mar. 31, 2015USD ($)position | Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($) | Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($) |
Restructuring Cost and Reserve [Line Items] | |||||
Severance and other charges | $ 1,049 | $ 0 | $ 13,022 | $ 0 | |
Accelerated stock-based compensation expense | 1,000 | 2,300 | |||
Restructuring Reserve [Roll Forward] | |||||
Beginning balance, March 31, 2015 | 11,973 | ||||
Increase in accrual | 27 | ||||
Decrease in accrual | (1,345) | ||||
Severance and other payments | (3,829) | ||||
Ending balance, June 30, 2015 | $ 11,973 | 6,826 | 6,826 | ||
Minimum | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Expected number of positions eliminated | position | 400 | ||||
Maximum | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Expected number of positions eliminated | position | 600 | ||||
Restructuring Charges | |||||
Restructuring Cost and Reserve [Line Items] | |||||
Severance and other charges | 13,000 | 13,000 | |||
International Services | |||||
Restructuring Reserve [Roll Forward] | |||||
Beginning balance, March 31, 2015 | 372 | ||||
Increase in accrual | 0 | ||||
Decrease in accrual | 0 | ||||
Severance and other payments | (187) | ||||
Ending balance, June 30, 2015 | $ 372 | 185 | 185 | ||
U.S. Services | |||||
Restructuring Reserve [Roll Forward] | |||||
Beginning balance, March 31, 2015 | 10,743 | ||||
Increase in accrual | 0 | ||||
Decrease in accrual | (1,345) | ||||
Severance and other payments | (2,757) | ||||
Ending balance, June 30, 2015 | 10,743 | 6,641 | 6,641 | ||
Tubular Sales | |||||
Restructuring Reserve [Roll Forward] | |||||
Beginning balance, March 31, 2015 | 858 | ||||
Increase in accrual | 27 | ||||
Severance and other payments | (885) | ||||
Ending balance, June 30, 2015 | $ 858 | $ 0 | $ 0 |
Segment Information - EBITDA Re
Segment Information - EBITDA Reconciliation (Details) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015USD ($) | Jun. 30, 2014USD ($) | Jun. 30, 2015USD ($)segment | Jun. 30, 2014USD ($) | |
Segment Reporting [Abstract] | ||||
Number of reportable segments | segment | 3 | |||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Adjusted EBITDA | $ 80,004 | $ 103,152 | $ 180,294 | $ 205,433 |
Interest income (expense), net | (31) | 80 | (23) | 36 |
Income tax expense | (10,629) | (15,852) | (21,891) | (31,821) |
Depreciation and amortization | (27,710) | (21,895) | (51,711) | (43,088) |
(Loss) gain on sale of assets | (687) | (154) | (871) | 87 |
Foreign currency gain (loss) | (2,767) | 65 | (1,234) | 0 |
Stock-based compensation expense | 8,278 | 15,347 | 16,288 | 20,236 |
Severance and other charges | (1,049) | 0 | (13,022) | 0 |
Income from continuing operations | 28,853 | 50,049 | 75,254 | 110,411 |
Operating segments | International Services | ||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Adjusted EBITDA | 55,311 | 48,873 | 107,596 | 99,902 |
Operating segments | U.S. Services | ||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Adjusted EBITDA | 16,684 | 44,968 | 61,577 | 86,846 |
Operating segments | Tubular Sales | ||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Adjusted EBITDA | 7,978 | 9,311 | 11,097 | 18,685 |
Corporate and other | ||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Adjusted EBITDA | $ 31 | $ 0 | $ 24 | $ 0 |
Segment Information - Revenue f
Segment Information - Revenue from External Customers (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2015 | Jun. 30, 2014 | Jun. 30, 2015 | Jun. 30, 2014 | |
Revenue from External Customer [Line Items] | ||||
Total revenue | $ 254,304 | $ 272,937 | $ 531,741 | $ 537,429 |
Adjusted EBITDA | 80,004 | 103,152 | 180,294 | 205,433 |
Operating segments | International Services | ||||
Revenue from External Customer [Line Items] | ||||
Total revenue | 122,640 | 129,456 | 246,841 | 248,041 |
Adjusted EBITDA | 55,311 | 48,873 | 107,596 | 99,902 |
Operating segments | U.S. Services | ||||
Revenue from External Customer [Line Items] | ||||
Total revenue | 78,418 | 105,564 | 187,704 | 209,319 |
Adjusted EBITDA | 16,684 | 44,968 | 61,577 | 86,846 |
Operating segments | Tubular Sales | ||||
Revenue from External Customer [Line Items] | ||||
Total revenue | 53,246 | 37,917 | 97,196 | 80,069 |
Adjusted EBITDA | 7,978 | 9,311 | 11,097 | 18,685 |
Inter-segment | ||||
Revenue from External Customer [Line Items] | ||||
Total revenue | (17,417) | (25,429) | (37,599) | (46,766) |
Inter-segment | International Services | ||||
Revenue from External Customer [Line Items] | ||||
Total revenue | 229 | 230 | 606 | 371 |
Inter-segment | U.S. Services | ||||
Revenue from External Customer [Line Items] | ||||
Total revenue | 6,644 | 5,624 | 14,558 | 10,724 |
Inter-segment | Tubular Sales | ||||
Revenue from External Customer [Line Items] | ||||
Total revenue | 10,544 | 19,575 | 22,435 | 35,671 |
Corporate and other | ||||
Revenue from External Customer [Line Items] | ||||
Adjusted EBITDA | $ 31 | $ 0 | $ 24 | $ 0 |