Exhibit 99.1
Exterran Corporation Announces Fourth Quarter and Full Year 2016 Results
Company Announces Middle East Contract Operations Project Award
Fourth Quarter 2016 Bookings of $231 Million, Highest in the last Eight Quarters
HOUSTON, March 8, 2017 - Exterran Corporation (NYSE: EXTN) (“Exterran” or the “Company”) today announced a net loss from continuing operations for the fourth quarter of 2016 of $26.6 million, or $0.77 per share, on revenue of $231.3 million. This compares to net loss from continuing operations of $32.3 million, or $0.93 per share, on revenue of $229.2 million for the third quarter of 2016 and net loss from continuing operations of $22.4 million, or $0.66 per share, on revenue of $398.7 million for the fourth quarter of 2015.
The Company also announced it has been awarded a 10-year contract to build, own and operate a processing and treating facility for a customer operating in the Middle East, valued at more than $250 million. The Company will design, construct and install the facility with operational start scheduled for the latter part of 2018.
Andrew Way, Exterran's President and Chief Executive Officer commented, "Our fourth quarter results were in line with our expectations. The resiliency of our contract operations business model was evident as we partially offset anticipated lower revenue with cost productivity gains, resulting in a higher gross margin percentage from third quarter levels. Low bookings early in 2016 coupled with our decision to maintain a certain level of manufacturing capacity resulted in low oil and gas product sales margins. As anticipated, maintaining manufacturing capacity was prudent given our increased level of bookings during the second half of 2016, culminating with fourth quarter bookings of $230.8 million, as well as the Middle East project award in our contract operations segment."
Mr. Way continued, "The project award is another indication of our strong brand, reputation and experience providing effective solutions to our customers' production and midstream infrastructure needs. It also adds to our existing base of recurring and stable revenue and cash flow associated with our international contract operations business model. Contract operations projects internationally, and our increasing oil and gas product sales bookings resulting from higher demand in certain U.S. basins, give us a balanced business model and portfolio with access to growing market areas and opportunities around the world."
Adjusted net loss from continuing operations for the fourth quarter of 2016 was $17.9 million, or $0.52 per share. This compares to adjusted net loss from continuing operations of $12.4 million, or $0.36 per share, for the third quarter of 2016 and adjusted net loss from continuing operations of $7.8 million, or $0.23 per share, for the fourth quarter of 2015. Excluded from adjusted net loss from continuing operations for the fourth quarter of 2016 were pre-tax expenses of $9.1 million in non-cash long-lived impairment charges primarily related to the Company's contract operations business and $2.0 million in restructuring costs, partially offset by $1.3 million in net restatement recoveries. See table below for reconciliation of GAAP to non-GAAP financial information.
Net loss for the fourth quarter of 2016 was $26.8 million. This compares to net loss of $12.7 million for the third quarter of 2016 and net loss of $4.1 million for the fourth quarter of 2015.
EBITDA, as adjusted, was $28.1 million for the fourth quarter of 2016, as compared with EBITDA, as adjusted, of $38.0 million for the third quarter of 2016 and $57.8 million for the fourth quarter of 2015. See table below for reconciliation of GAAP to non-GAAP financial information.
Selling, general and administrative expenses were $41.7 million in the fourth quarter of 2016, as compared with $37.9 million in the third quarter of 2016 and $52.9 million in the fourth quarter of 2015. The sequential increase was primarily due to severance and other personnel-related expenses resulting from staff and structure changes.
1
Contract Operations Segment
Contract operations revenue in the fourth quarter of 2016 was $93.9 million, a 5% decrease from third quarter 2016 revenue of $99.1 million and a 22% decline from fourth quarter 2015 revenue of $119.9 million.
Contract operations gross margin in the fourth quarter of 2016 was $61.2 million, a 3% decrease from third quarter 2016 gross margin of $63.1 million and a 21% decline from fourth quarter 2015 gross margin of $77.7 million. Gross margin percentage in the fourth quarter of 2016 was 65%, as compared with 64% in the third quarter of 2016 and 65% in the fourth quarter of 2015.
The sequential revenue and gross margin decreases were primarily due to contractual recoveries benefiting third quarter results that did not repeat, and a contractual project stop.
Aftermarket Services Segment
Aftermarket services revenue in the fourth quarter of 2016 was $29.1 million, a 9% increase from third quarter 2016 revenue of $26.6 million and a 10% decrease from fourth quarter 2015 revenue of $32.3 million.
Aftermarket services gross margin in the fourth quarter of 2016 was $7.2 million, a 5% decrease from third quarter 2016 gross margin of $7.5 million and a 19% decrease from fourth quarter 2015 gross margin of $8.8 million. Gross margin percentage in the fourth quarter of 2016 was 25%, as compared with 28% in the third quarter of 2016 and 27% in the fourth quarter of 2015.
The sequential increase in aftermarket service revenue was driven primarily by an increase in Eastern Hemisphere parts sales. Gross margin was lower due to business mix.
Oil and Gas Product Sales Segment
Oil and gas product sales revenue in the fourth quarter of 2016 was $77.7 million, a 5% increase from third quarter 2016 revenue of $73.7 million, and a 64% decrease from fourth quarter 2015 revenue of $214.1 million.
Oil and gas product sales gross margin in the fourth quarter of 2016 was $2.5 million, a 32% decrease from third quarter 2016 gross margin of $3.6 million and a 90% decrease from fourth quarter 2015 gross margin of $24.7 million. Gross margin percentage in the fourth quarter of 2016 was 3% as compared with 5% in the third quarter of 2016 and 12% in the fourth quarter of 2015.
The sequential increase in revenue was primarily due to an increase in compression and processing equipment sales, resulting from higher activity in North America. This was partially offset by lower production equipment sales. Gross margin was lower primarily due to pricing and underabsorption of fixed costs due to management's decision to maintain a certain level of manufacturing capacity.
Oil and gas product sales backlog was $306.2 million at December 31, 2016, as compared to $153.1 million at September 30, 2016 and $267.4 million at December 31, 2015. Oil and gas product sales bookings for the fourth quarter of 2016 were $230.8 million, resulting in a book-to-bill ratio of 297%. This compares to bookings of $132.3 million for the third quarter of 2016 and bookings of $172.1 million for the fourth quarter of 2015.
Belleli EPC Product Sales Segment
As previously disclosed, the Company is in the process of exiting the non-core business lines of Belleli EPC. Fourth quarter results for the period were in line with the Company's internal expectations as revenue was $30.7 million and gross margin was a negative $1.7 million. The remaining backlog is approximately $64 million and the Company anticipates exiting the business by early 2018.
Project execution delays on significant projects prior to 2016 resulted in accrued contract loss provisions recorded in prior years, which in turn base-lined gross margin for such projects at near break-even in the current year periods.
2
Conference Call Information
The Company will host a conference call at 10 a.m. Central Time on Thursday, March 9, 2017. The call can be accessed from the Company's website at www.exterran.com or by telephone at 877-524-8416. For those who cannot listen to the live call, a telephonic replay will be available through Friday, March 17, 2017 and may be accessed by calling 877-660-6853 and using the pass code 13656276.
About Exterran Corporation
Exterran Corporation (NYSE: EXTN) is a market leader in compression, production and processing products and services, serving customers throughout the world engaged in all aspects of the oil and natural gas industry. Its global product lines include natural gas compression, process & treating and production equipment and water treatment solutions. Outside the United States, Exterran Corporation is a leading provider of full-service natural gas contract compression and a supplier of new, used, OEM and aftermarket parts and services. Exterran Corporation is headquartered in Houston, Texas and operates in approximately 30 countries.
For more information, visit www.exterran.com.
*****
Non-GAAP Financial Information
Gross Margin is defined as revenue less cost of sales (excluding depreciation and amortization expense). Gross margin percentage is defined as gross margin divided by revenue. The Company evaluates the performance of its segments based on gross margin for each segment.
EBITDA, as adjusted, a non-GAAP measure, is defined as net income (loss) excluding income (loss) from discontinued operations (net of tax), cumulative effect of accounting changes (net of tax), income taxes, interest expense (including debt extinguishment costs), depreciation and amortization expense, impairment charges, restructuring and other charges, non-cash gains or losses from foreign currency exchange rate changes recorded on intercompany obligations, expensed acquisition costs and other items. EBITDA, as adjusted, excludes the benefit of the two previously announced sales of our Venezuelan assets.
Adjusted net income (loss) from continuing operations and diluted adjusted net income (loss) from continuing operations per common share, non-GAAP measures, are defined as net income (loss) and earnings per share, excluding the impact of income (loss) from discontinued operations (net of tax), cumulative effect of accounting changes (net of tax), impairment charges (net of tax), restructuring and other charges (net of tax), the benefit of the previously announced sale of our joint ventures’ Venezuelan assets, the effect of income tax adjustments that are outside of the Company’s anticipated effective tax rates and other items.
See tables below for additional information concerning non-GAAP financial information, including a reconciliation of the non-GAAP financial information presented in this press release to the most directly comparable financial information presented in accordance with GAAP. Non-GAAP financial information supplements should be read together with, and are not an alternative or substitute for, the Company’s financial results reported in accordance with GAAP. Because non-GAAP financial information is not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.
3
Forward-Looking Statements
All statements in this release (and oral statements made regarding the subjects of this release) other than historical facts are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These statements may include words such as “guidance,” “anticipate,” “estimate,” “expect,” “forecast,” “project,” “plan,” “intend,” “believe,” “confident,” “may,” “should,” “can have,” “likely,” “future” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. Examples of forward-looking information in this release include, but are not limited to: Exterran’s financial and operational strategies and ability to successfully effect those strategies; Exterran’s expectations regarding future economic and market conditions; Exterran’s financial and operational outlook and ability to fulfill that outlook; demand for Exterran’s products and services and growth opportunities for those products and services; and statements regarding industry activity levels and infrastructure build-out opportunities.
These forward-looking statements rely on a number of assumptions concerning future events and are subject to a number of uncertainties and factors, many of which are outside Exterran's control, which could cause actual results to differ materially from such statements. As a result, any such forward-looking statements are not guarantees of future performance or results. While Exterran believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of its business. Among the factors that could cause results to differ materially from those indicated by such forward-looking statements are: local, regional, national and international economic conditions and the impact they may have on Exterran and its customers; Exterran’s reduced profit margins or loss of market share resulting from competition or the introduction of competing technologies by other companies; Exterran’s ability to secure new oil and gas product sales customers; conditions in the oil and gas industry, including a sustained decrease in the level of supply or demand for oil or natural gas or a sustained decrease in the price of oil or natural gas; Exterran’s ability to timely and cost-effectively execute larger projects; changes in political or economic conditions in key operating markets, including international markets; changes in current exchange rates, including the risk of currency devaluations by foreign governments, and restrictions on currency repatriation; the inherent risks associated with Exterran’s operations, such as equipment defects, malfunctions and natural disasters; any non-performance by third parties of their contractual obligations; changes in safety, health, environmental and other regulations; Exterran’s ability to implement appropriate changes to its internal controls and procedures in a timely and cost efficient manner; the effectiveness of Exterran's internal controls going forward, including the existence of any control deficiencies identified in the future; the resolution of Exterran's pending Securities and Exchange Commission investigation; the results of governmental actions relating to pending investigations; and the results of any shareholder actions relating to the recent restatement of Exterran’s financial statements.
These forward-looking statements are also affected by the risk factors, forward-looking statements and challenges and uncertainties described in Exterran’s Annual Report on Form 10-K/A for the year ended December 31, 2015, and other filings with the Securities and Exchange Commission available on the Securities and Exchange Commission’s website www.sec.gov. A discussion of these risks is expressly incorporated by reference into this release. Except as required by law, Exterran expressly disclaims any intention or obligation to revise or update any forward-looking statements whether as a result of new information, future events or otherwise.
4
| EXTERRAN CORPORATION | ||||||||||||||||||||
| UNAUDITED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
| Revenues: | ||||||||||||||||||||
| Contract operations | $ | 93,872 | $ | 99,143 | $ | 119,855 | $ | 392,463 | $ | 469,900 | ||||||||||
| Aftermarket services | 29,051 | 26,590 | 32,255 | 120,550 | 127,802 | |||||||||||||||
| Oil and gas product sales—third parties (1) | 77,700 | 73,685 | 206,119 | 392,384 | 935,295 | |||||||||||||||
| Oil and gas product sales—affiliates (1) | — | — | 8,004 | — | 154,267 | |||||||||||||||
| Belleli EPC product sales | 30,695 | 29,740 | 32,478 | 123,856 | 103,221 | |||||||||||||||
| 231,318 | 229,158 | 398,711 | 1,029,253 | 1,790,485 | ||||||||||||||||
| Costs and expenses: | ||||||||||||||||||||
| Cost of sales (excluding depreciation and amortization expense): | ||||||||||||||||||||
| Contract operations | 32,715 | 36,056 | 42,193 | 143,670 | 172,391 | |||||||||||||||
| Aftermarket services | 21,859 | 19,046 | 23,413 | 87,342 | 91,233 | |||||||||||||||
| Oil and gas product sales | 75,229 | 70,074 | 189,435 | 365,394 | 925,737 | |||||||||||||||
| Belleli EPC product sales | 32,369 | 29,104 | 31,363 | 126,322 | 134,846 | |||||||||||||||
| Selling, general and administrative | 41,735 | 37,864 | 52,944 | 165,985 | 220,396 | |||||||||||||||
| Depreciation and amortization | 31,441 | 28,183 | 44,650 | 137,974 | 154,801 | |||||||||||||||
| Long-lived asset impairment | 9,137 | 5,358 | 6,524 | 15,146 | 20,788 | |||||||||||||||
| Restatement charges (recoveries) | (1,270 | ) | 12,298 | — | 18,879 | — | ||||||||||||||
| Restructuring and other charges | 2,015 | 2,239 | 13,618 | 27,457 | 31,315 | |||||||||||||||
| Interest expense | 8,585 | 8,254 | 5,865 | 34,181 | 7,272 | |||||||||||||||
| Equity in income of non-consolidated affiliates | — | — | — | (10,403 | ) | (15,152 | ) | |||||||||||||
| Other (income) expense, net | 72 | (3,349 | ) | (3,842 | ) | (13,088 | ) | 35,438 | ||||||||||||
| 253,887 | 245,127 | 406,163 | 1,098,859 | 1,779,065 | ||||||||||||||||
| Income (loss) before income taxes | (22,569 | ) | (15,969 | ) | (7,452 | ) | (69,606 | ) | 11,420 | |||||||||||
| Provision for income taxes | 4,073 | 16,343 | 14,991 | 124,760 | 39,546 | |||||||||||||||
| Loss from continuing operations | (26,642 | ) | (32,312 | ) | (22,443 | ) | (194,366 | ) | (28,126 | ) | ||||||||||
| Income (loss) from discontinued operations, net of tax | (132 | ) | 19,652 | 18,360 | (33,571 | ) | 54,774 | |||||||||||||
| Net income (loss) | $ | (26,774 | ) | $ | (12,660 | ) | $ | (4,083 | ) | $ | (227,937 | ) | $ | 26,648 | ||||||
| Basic net income (loss) per common share: | ||||||||||||||||||||
| Loss from continuing operations per common share | $ | (0.77 | ) | $ | (0.93 | ) | $ | (0.66 | ) | $ | (5.62 | ) | $ | (0.82 | ) | |||||
| Income (loss) from discontinued operations per common share | — | 0.56 | 0.54 | (0.97 | ) | 1.60 | ||||||||||||||
| Net income (loss) per common share | $ | (0.77 | ) | $ | (0.37 | ) | $ | (0.12 | ) | $ | (6.59 | ) | $ | 0.78 | ||||||
| Diluted net income (loss) per common share: | ||||||||||||||||||||
| Loss from continuing operations per common share | $ | (0.77 | ) | $ | (0.93 | ) | $ | (0.66 | ) | $ | (5.62 | ) | $ | (0.82 | ) | |||||
| Income (loss) from discontinued operations per common share | — | 0.56 | 0.54 | (0.97 | ) | 1.60 | ||||||||||||||
| Net income (loss) per common share | $ | (0.77 | ) | $ | (0.37 | ) | $ | (0.12 | ) | $ | (6.59 | ) | $ | 0.78 | ||||||
| Weighted average common shares outstanding used in net income (loss) per common share: | ||||||||||||||||||||
| Basic | 34,675 | 34,632 | 34,294 | 34,568 | 34,288 | |||||||||||||||
| Diluted | 34,675 | 34,632 | 34,294 | 34,568 | 34,288 | |||||||||||||||
| (1) Sales to Archrock Partners (named Exterran Partners, L.P. prior to November 3, 2015) (“Archrock Partners”) prior to the Spin-off are presented as oil and gas product sales—affiliates revenue. Subsequent to November 3, 2015, sales to Archrock Partners are considered sales to third parties. | ||||||||||||||||||||
5
| EXTERRAN CORPORATION | |||||||
| UNAUDITED CONSOLIDATED BALANCE SHEETS | |||||||
| (In thousands) | |||||||
| December 31, | |||||||
| 2016 | 2015 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 35,678 | $ | 29,032 | |||
| Restricted cash | 671 | 1,490 | |||||
| Accounts receivable, net | 230,607 | 363,581 | |||||
| Inventory, net | 157,516 | 208,081 | |||||
| Costs and estimated earnings in excess of billings on uncompleted contracts | 31,956 | 65,311 | |||||
| Other current assets | 55,516 | 53,866 | |||||
| Current assets associated with discontinued operations | 14 | 32,923 | |||||
| Total current assets | 511,958 | 754,284 | |||||
| Property, plant and equipment, net | 797,809 | 858,188 | |||||
| Deferred income taxes | 6,015 | 86,110 | |||||
| Intangible and other assets, net | 58,996 | 51,533 | |||||
| Long-term assets associated with discontinued operations | — | 38,281 | |||||
| Total assets | $ | 1,374,778 | $ | 1,788,396 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable, trade | $ | 95,959 | $ | 86,727 | |||
| Accrued liabilities | 162,792 | 175,841 | |||||
| Deferred revenue | 32,154 | 31,675 | |||||
| Billings on uncompleted contracts in excess of costs and estimated earnings | 42,116 | 37,908 | |||||
| Current liabilities associated with discontinued operations | 1,113 | 13,645 | |||||
| Total current liabilities | 334,134 | 345,796 | |||||
| Long-term debt | 348,970 | 525,593 | |||||
| Deferred income taxes | 11,700 | 22,519 | |||||
| Long-term deferred revenue | 98,964 | 59,769 | |||||
| Other long-term liabilities | 24,237 | 22,708 | |||||
| Long-term liabilities associated with discontinued operations | 2 | 6,075 | |||||
| Total liabilities | 818,007 | 982,460 | |||||
| Total stockholders’ equity | 556,771 | 805,936 | |||||
| Total liabilities and stockholders’ equity | $ | 1,374,778 | $ | 1,788,396 | |||
6
| EXTERRAN CORPORATION | ||||||||||||||||||||
| UNAUDITED SUPPLEMENTAL INFORMATION | ||||||||||||||||||||
| (In thousands, except percentages) | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
| Revenues: | ||||||||||||||||||||
| Contract operations | $ | 93,872 | $ | 99,143 | $ | 119,855 | $ | 392,463 | $ | 469,900 | ||||||||||
| Aftermarket services | 29,051 | 26,590 | 32,255 | 120,550 | 127,802 | |||||||||||||||
| Oil and gas product sales | 77,700 | 73,685 | 214,123 | 392,384 | 1,089,562 | |||||||||||||||
| Belleli EPC product sales | 30,695 | 29,740 | 32,478 | 123,856 | 103,221 | |||||||||||||||
| $ | 231,318 | $ | 229,158 | $ | 398,711 | $ | 1,029,253 | $ | 1,790,485 | |||||||||||
| Gross margin: | ||||||||||||||||||||
| Contract operations | $ | 61,157 | $ | 63,087 | $ | 77,662 | $ | 248,793 | $ | 297,509 | ||||||||||
| Aftermarket services | 7,192 | 7,544 | 8,842 | 33,208 | 36,569 | |||||||||||||||
| Oil and gas product sales | 2,471 | 3,611 | 24,688 | 26,990 | 163,825 | |||||||||||||||
| Belleli EPC product sales | (1,674 | ) | 636 | 1,115 | (2,466 | ) | (31,625 | ) | ||||||||||||
| Total | $ | 69,146 | $ | 74,878 | $ | 112,307 | $ | 306,525 | $ | 466,278 | ||||||||||
| Gross margin percentage: | ||||||||||||||||||||
| Contract operations | 65 | % | 64 | % | 65 | % | 63 | % | 63 | % | ||||||||||
| Aftermarket services | 25 | % | 28 | % | 27 | % | 28 | % | 29 | % | ||||||||||
| Oil and gas product sales | 3 | % | 5 | % | 12 | % | 7 | % | 15 | % | ||||||||||
| Belleli EPC product sales | (5 | )% | 2 | % | 3 | % | (2 | )% | (31 | )% | ||||||||||
| Total | 30 | % | 33 | % | 28 | % | 30 | % | 26 | % | ||||||||||
| Selling, general and administrative | $ | 41,735 | $ | 37,864 | $ | 52,944 | $ | 165,985 | $ | 220,396 | ||||||||||
| % of revenue | 18 | % | 17 | % | 13 | % | 16 | % | 12 | % | ||||||||||
| EBITDA, as adjusted | $ | 28,115 | $ | 38,028 | $ | 57,782 | $ | 145,069 | $ | 240,571 | ||||||||||
| % of revenue | 12 | % | 17 | % | 14 | % | 14 | % | 13 | % | ||||||||||
| Capital expenditures | $ | 26,636 | $ | 16,902 | $ | 34,648 | $ | 74,325 | $ | 156,745 | ||||||||||
| Less: Proceeds from sale of PP&E | (1,842 | ) | (73 | ) | (1,350 | ) | (2,814 | ) | (6,625 | ) | ||||||||||
| Net Capital expenditures | $ | 24,794 | $ | 16,829 | $ | 33,298 | $ | 71,511 | $ | 150,120 | ||||||||||
| Total Available Horsepower (at period end) | 1,138 | 1,192 | 1,181 | 1,138 | 1,181 | |||||||||||||||
| Total Operating Horsepower (at period end) | 936 | 944 | 964 | 936 | 964 | |||||||||||||||
| Average Operating Horsepower | 939 | 949 | 964 | 953 | 959 | |||||||||||||||
| Horsepower Utilization (at period end) | 82 | % | 79 | % | 82 | % | 82 | % | 82 | % | ||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
| Product Sales Backlog: | ||||||||||||||||||||
| Oil and Gas Product Sales Backlog: | ||||||||||||||||||||
| Compression and Accessory Backlog | $ | 160,006 | $ | 86,206 | $ | 141,059 | $ | 160,006 | $ | 141,059 | ||||||||||
| Production and Processing Equipment Backlog | 144,252 | 64,680 | 118,914 | 144,252 | 118,914 | |||||||||||||||
| Installation Backlog | 1,964 | 2,213 | 7,445 | 1,964 | 7,445 | |||||||||||||||
| Belleli EPC Backlog | 63,578 | 95,366 | 162,424 | 63,578 | 162,424 | |||||||||||||||
| Total Product Sales Backlog | $ | 369,800 | $ | 248,465 | $ | 429,842 | $ | 369,800 | $ | 429,842 | ||||||||||
7
| EXTERRAN CORPORATION | ||||||||||||||||||||
| UNAUDITED NON-GAAP FINANCIAL MEASURES | ||||||||||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | September 30, | December 31, | December 31, | December 31, | ||||||||||||||||
| 2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
| Non-GAAP Financial Information—Reconciliation of Income (loss) before income taxes to Total gross margin: | ||||||||||||||||||||
| Income (loss) before income taxes | $ | (22,569 | ) | $ | (15,969 | ) | $ | (7,452 | ) | $ | (69,606 | ) | $ | 11,420 | ||||||
| Selling, general and administrative | 41,735 | 37,864 | 52,944 | 165,985 | 220,396 | |||||||||||||||
| Depreciation and amortization | 31,441 | 28,183 | 44,650 | 137,974 | 154,801 | |||||||||||||||
| Long-lived asset impairment | 9,137 | 5,358 | 6,524 | 15,146 | 20,788 | |||||||||||||||
| Restatement charges (recoveries) | (1,270 | ) | 12,298 | — | 18,879 | — | ||||||||||||||
| Restructuring and other charges | 2,015 | 2,239 | 13,618 | 27,457 | 31,315 | |||||||||||||||
| Interest expense | 8,585 | 8,254 | 5,865 | 34,181 | 7,272 | |||||||||||||||
| Equity in income of non-consolidated affiliates | — | — | — | (10,403 | ) | (15,152 | ) | |||||||||||||
| Other (income) expense, net | 72 | (3,349 | ) | (3,842 | ) | (13,088 | ) | 35,438 | ||||||||||||
| Total gross margin (1) | $ | 69,146 | $ | 74,878 | $ | 112,307 | $ | 306,525 | $ | 466,278 | ||||||||||
| Non-GAAP Financial Information—Reconciliation of Net income (loss) to EBITDA, as adjusted: | ||||||||||||||||||||
| Net income (loss) | $ | (26,774 | ) | $ | (12,660 | ) | $ | (4,083 | ) | $ | (227,937 | ) | $ | 26,648 | ||||||
| (Income) loss from discontinued operations, net of tax | 132 | (19,652 | ) | (18,360 | ) | 33,571 | (54,774 | ) | ||||||||||||
| Depreciation and amortization | 31,441 | 28,183 | 44,650 | 137,974 | 154,801 | |||||||||||||||
| Long-lived asset impairment | 9,137 | 5,358 | 6,524 | 15,146 | 20,788 | |||||||||||||||
| Restatement charges (recoveries) | (1,270 | ) | 12,298 | — | 18,879 | — | ||||||||||||||
| Restructuring and other charges | 2,015 | 2,239 | 13,618 | 27,457 | 31,315 | |||||||||||||||
| Investment in non-consolidated affiliates impairment | — | — | — | — | 33 | |||||||||||||||
| Proceeds from sale of joint venture assets | — | — | — | (10,403 | ) | (15,185 | ) | |||||||||||||
| Interest expense | 8,585 | 8,254 | 5,865 | 34,181 | 7,272 | |||||||||||||||
| (Gain) loss on currency exchange rate remeasurement of intercompany balances | 776 | (2,335 | ) | (5,423 | ) | (8,559 | ) | 30,127 | ||||||||||||
| Provision for income taxes | 4,073 | 16,343 | 14,991 | 124,760 | 39,546 | |||||||||||||||
| EBITDA, as adjusted (2) | $ | 28,115 | $ | 38,028 | $ | 57,782 | $ | 145,069 | $ | 240,571 | ||||||||||
| Non-GAAP Financial Information—Reconciliation of Net income (loss) to Adjusted net loss from continuing operations: | ||||||||||||||||||||
| Net income (loss) | $ | (26,774 | ) | $ | (12,660 | ) | $ | (4,083 | ) | $ | (227,937 | ) | $ | 26,648 | ||||||
| (Income) loss from discontinued operations, net of tax | 132 | (19,652 | ) | (18,360 | ) | 33,571 | (54,774 | ) | ||||||||||||
| Loss from continuing operations | (26,642 | ) | (32,312 | ) | (22,443 | ) | (194,366 | ) | (28,126 | ) | ||||||||||
| Adjustment for items: | ||||||||||||||||||||
| Long-lived asset impairment | 9,137 | 5,358 | 6,524 | 15,146 | 20,788 | |||||||||||||||
| Restatement charges (recoveries) | (1,270 | ) | 12,298 | — | 18,879 | — | ||||||||||||||
| Restructuring and other charges | 2,015 | 2,239 | 13,618 | 27,457 | 31,315 | |||||||||||||||
| Investment in non-consolidated affiliates impairment | — | — | — | — | 33 | |||||||||||||||
| Proceeds from sale of joint venture assets | — | — | — | (10,403 | ) | (15,185 | ) | |||||||||||||
| Tax impact of adjustments (3) | (1,116 | ) | (9 | ) | (7,010 | ) | (1,173 | ) | (16,742 | ) | ||||||||||
| Deferred tax assets valuation allowances | — | — | — | 93,284 | — | |||||||||||||||
| Non-cash charge related to a Nigeria tax audit | — | — | — | 7,407 | — | |||||||||||||||
| Research and development tax credits | — | — | 1,510 | — | (19,157 | ) | ||||||||||||||
| Adjusted net loss from continuing operations (4) | $ | (17,876 | ) | $ | (12,426 | ) | $ | (7,801 | ) | $ | (43,769 | ) | $ | (27,074 | ) | |||||
| Diluted loss from continuing operations per common share | $ | (0.77 | ) | $ | (0.93 | ) | $ | (0.66 | ) | $ | (5.62 | ) | $ | (0.82 | ) | |||||
| Adjustment for items, after-tax, per diluted common share | 0.25 | 0.57 | 0.43 | 4.35 | 0.03 | |||||||||||||||
| Diluted adjusted net loss from continuing operations per common share (4) | $ | (0.52 | ) | $ | (0.36 | ) | $ | (0.23 | ) | $ | (1.27 | ) | $ | (0.79 | ) | |||||
| (1) Management evaluates the performance of each of the Company’s segments based on gross margin. Total gross margin, a non-GAAP measure, is included as a supplemental disclosure because it is a primary measure used by our management to evaluate the results of revenue and cost of sales (excluding depreciation and amortization expense), which are key components of our operations. Management believes gross margin is important supplemental information for investors because it focuses on the current performance of our operations and excludes the impact of the prior historical costs of the assets acquired or constructed that are utilized in those operations, the indirect costs associated with our SG&A activities, the impact of our financing methods, restatement charges (recoveries), restructuring and other charges, and income taxes. In addition, the inclusion of depreciation and amortization expense may not accurately reflect the costs required to maintain and replenish the operational usage of our assets and therefore may not portray the costs from current operating activity. | ||||||||||||||||||||
| (2) Management believes EBITDA, as adjusted, is an important measure of operating performance because it allows management, investors and others to evaluate and compare our core operating results from period to period by removing the impact of our capital structure (interest expense from outstanding debt), asset base (depreciation and amortization), our subsidiaries’ capital structure (non-cash gains or losses from foreign currency exchange rate changes on intercompany obligations), tax consequences, impairment charges, restatement charges (recoveries), restructuring and other charges, expensed acquisition costs and other items. Management uses EBITDA, as adjusted, as supplemental measures to review current period operating performance, comparability measures and performance measures for period to period comparisons. In addition, the Company's compensation committee has used EBITDA, as adjusted, in evaluating the performance of the Company and management and in evaluating certain components of executive compensation, including performance-based annual incentive programs. | ||||||||||||||||||||
| (3) The tax impacts of adjustments were based on the Company’s statutory tax rates applicable to each item in the appropriate taxing jurisdictions. Using statutory tax rates for presentation of the non-GAAP measures allows a consistent basis for investors to understand financial performance of the Company across historical periods. The overall effective tax rate on adjustments was impacted by non-taxable proceeds from sale of joint venture assets for applicable periods and the inability to recognize tax benefits from charges in jurisdictions that are in cumulative loss positions. | ||||||||||||||||||||
| (4) Management believes adjusted net income (loss) from continuing operations and diluted adjusted net income (loss) from continuing operations per common share provide useful information to investors because it allows management, investors and others to evaluate and compare our core operating results from period to period by removing the impact of impairment charges, restructuring and other charges, restatement charges (recoveries), expensed acquisition costs and other items not appropriately reflective of our core business. | ||||||||||||||||||||
8