Supplemental Guarantor Financial Information | Note 18 - Supplemental Guarantor Financial Information In April 2017, our 100% owned subsidiaries EESLP and EES Finance Corp. (together, the “Issuers”) issued the 2017 Notes, which consists of $375.0 million aggregate principal amount senior unsecured notes. The 2017 Notes are fully and unconditionally guaranteed on a joint and several senior unsecured basis by Exterran Corporation (the “Parent Guarantor” or “Parent”). All other consolidated subsidiaries of Exterran are collectively referred to as the “Non-Guarantor Subsidiaries.” As a result of the Parent’s guarantee, we are presenting the following condensed consolidating financial information pursuant to Rule 3-10 of Regulation S-X, Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered . These schedules are presented using the equity method of accounting for all periods presented. For purposes of the following condensed consolidating financial information, the Parent Guarantor’s investments in its subsidiaries, the Issuers’ investments in the Non-Guarantors Subsidiaries and the Non-Guarantor Subsidiaries’ investments in the Issuers are accounted for under the equity method of accounting. Under this method, investments in subsidiaries are recorded at cost and adjusted for our share in the subsidiaries’ cumulative results of operations, capital contributions and distributions and other changes in equity. Elimination entries relate primarily to the elimination of investments in subsidiaries and associated intercompany balances and transactions. Condensed Consolidating Balance Sheet March 31, 2018 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation ASSETS Cash and cash equivalents $ 660 $ 1,091 $ 15,585 $ — $ 17,336 Restricted cash — — 546 — 546 Accounts receivable, net — 112,933 124,278 — 237,211 Inventory, net — 79,223 61,996 — 141,219 Contract assets — 57,434 21,507 — 78,941 Intercompany receivables — 159,131 355,369 (514,500 ) — Other current assets — 4,713 28,345 — 33,058 Current assets held for sale — 16,604 — — 16,604 Current assets associated with discontinued operations — — 17,781 — 17,781 Total current assets 660 431,129 625,407 (514,500 ) 542,696 Property, plant and equipment, net — 287,498 550,030 — 837,528 Investment in affiliates 552,536 836,133 (283,597 ) (1,105,072 ) — Deferred income taxes — 5,488 7,687 — 13,175 Intangible and other assets, net — 12,614 85,504 — 98,118 Long-term assets held for sale — 4,422 — — 4,422 Long-term assets associated with discontinued operations — — 3,648 — 3,648 Total assets $ 553,196 $ 1,577,284 $ 988,679 $ (1,619,572 ) $ 1,499,587 LIABILITIES AND EQUITY Accounts payable, trade $ — $ 146,922 $ 30,796 $ — $ 177,718 Accrued liabilities 115 39,452 69,065 — 108,632 Contract liabilities — 87,165 20,282 — 107,447 Intercompany payables 1,630 355,369 157,501 (514,500 ) — Current liabilities associated with discontinued operations — — 21,511 — 21,511 Total current liabilities 1,745 628,908 299,155 (514,500 ) 415,308 Long-term debt — 386,580 — — 386,580 Deferred income taxes — — 8,928 — 8,928 Long-term contract liabilities — — 87,596 — 87,596 Other long-term liabilities — 9,260 33,705 — 42,965 Long-term liabilities associated with discontinued operations — — 6,759 — 6,759 Total liabilities 1,745 1,024,748 436,143 (514,500 ) 948,136 Total Equity 551,451 552,536 552,536 (1,105,072 ) 551,451 Total liabilities and equity $ 553,196 $ 1,577,284 $ 988,679 $ (1,619,572 ) $ 1,499,587 Condensed Consolidating Balance Sheet December 31, 2017 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation ASSETS Cash and cash equivalents $ 397 $ 24,195 $ 24,553 $ — $ 49,145 Restricted cash — — 546 — 546 Accounts receivable, net — 123,362 142,690 — 266,052 Inventory, net — 50,528 57,381 — 107,909 Costs and estimated earnings in excess of billings on uncompleted contracts — 33,439 7,256 — 40,695 Intercompany receivables — 158,296 359,766 (518,062 ) — Other current assets — 6,095 32,612 — 38,707 Current assets held for sale — 15,761 — — 15,761 Current assets associated with discontinued operations — — 23,751 — 23,751 Total current assets 397 411,676 648,555 (518,062 ) 542,566 Property, plant and equipment, net — 288,670 533,609 — 822,279 Investment in affiliates 555,735 831,097 (275,362 ) (1,111,470 ) — Deferred income taxes — 5,452 5,098 — 10,550 Intangible and other assets, net — 12,218 64,762 — 76,980 Long-term assets held for sale — 4,732 — — 4,732 Long-term assets associated with discontinued operations — — 3,700 — 3,700 Total assets $ 556,132 $ 1,553,845 $ 980,362 $ (1,629,532 ) $ 1,460,807 LIABILITIES AND EQUITY Accounts payable, trade $ — $ 115,273 $ 33,471 $ — $ 148,744 Accrued liabilities 57 54,724 59,555 — 114,336 Deferred revenue — 2,162 21,740 — 23,902 Billings on uncompleted contracts in excess of costs and estimated earnings — 89,002 563 — 89,565 Intercompany payables 1,289 359,766 157,007 (518,062 ) — Current liabilities associated with discontinued operations — — 31,971 — 31,971 Total current liabilities 1,346 620,927 304,307 (518,062 ) 408,518 Long-term debt — 368,472 — — 368,472 Deferred income taxes — — 9,746 — 9,746 Long-term deferred revenue — 629 91,856 — 92,485 Other long-term liabilities — 8,082 12,190 — 20,272 Long-term liabilities associated with discontinued operations — — 6,528 — 6,528 Total liabilities 1,346 998,110 424,627 (518,062 ) 906,021 Total Equity 554,786 555,735 555,735 (1,111,470 ) 554,786 Total liabilities and equity $ 556,132 $ 1,553,845 $ 980,362 $ (1,629,532 ) $ 1,460,807 Condensed Consolidating Statement of Operations and Comprehensive Income Three Months Ended March 31, 2018 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Revenues $ — $ 258,316 $ 116,391 $ (24,324 ) $ 350,383 Cost of sales (excluding depreciation and amortization expense) — 218,164 60,778 (24,324 ) 254,618 Selling, general and administrative 283 20,965 22,994 — 44,242 Depreciation and amortization — 9,327 21,702 — 31,029 Long-lived asset impairment — 1,804 — — 1,804 Restatement related charges — 621 — — 621 Interest expense — 7,213 6 — 7,219 Intercompany charges, net — 1,725 (1,725 ) — — Equity in (income) loss of affiliates (5,620 ) (10,054 ) 2,646 13,028 — Other (income) expense, net — (49 ) 1,469 — 1,420 Income before income taxes 5,337 8,600 8,521 (13,028 ) 9,430 Provision for income taxes — 1,192 2,512 1,788 5,492 Income from continuing operations 5,337 7,408 6,009 (14,816 ) 3,938 Income from discontinued operations, net of tax — — 1,399 — 1,399 Net income 5,337 7,408 7,408 (14,816 ) 5,337 Other comprehensive income 757 757 757 (1,514 ) 757 Comprehensive income attributable to Exterran stockholders $ 6,094 $ 8,165 $ 8,165 $ (16,330 ) $ 6,094 Condensed Consolidating Statement of Operations and Comprehensive Income Three Months Ended March 31, 2017 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Revenues $ — $ 150,357 $ 117,068 $ (22,000 ) $ 245,425 Cost of sales (excluding depreciation and amortization expense) — 127,168 61,779 (22,000 ) 166,947 Selling, general and administrative 1,492 21,483 21,436 — 44,411 Depreciation and amortization — 7,800 16,952 — 24,752 Restatement related charges — 2,172 — — 2,172 Restructuring and other charges — 3,055 (747 ) — 2,308 Interest expense — 7,211 (124 ) — 7,087 Intercompany charges, net — 2,132 (2,132 ) — — Equity in (income) loss of affiliates (21,813 ) (57,791 ) 20,656 58,948 — Other (income) expense, net — (2,153 ) 334 — (1,819 ) Income (loss) before income taxes 20,321 39,280 (1,086 ) (58,948 ) (433 ) Provision for (benefit from) income taxes — 2,144 (5,576 ) 15,322 11,890 Income (loss) from continuing operations 20,321 37,136 4,490 (74,270 ) (12,323 ) Income from discontinued operations, net of tax — — 32,644 — 32,644 Net income 20,321 37,136 37,134 (74,270 ) 20,321 Other comprehensive income 1,643 1,643 1,643 (3,286 ) 1,643 Comprehensive income attributable to Exterran stockholders $ 21,964 $ 38,779 $ 38,777 $ (77,556 ) $ 21,964 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2018 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Cash flows from operating activities: Net cash provided by (used in) continuing operations $ (78 ) $ (22,466 ) $ 26,170 $ — $ 3,626 Net cash used in discontinued operations — — (2,849 ) — (2,849 ) Net cash provided by (used in) operating activities (78 ) (22,466 ) 23,321 — 777 Cash flows from investing activities: Capital expenditures — (17,234 ) (31,985 ) — (49,219 ) Proceeds from sale of property, plant and equipment — — 2,260 — 2,260 Intercompany transfers — (342 ) (2,059 ) 2,401 — Net cash used in continuing operations — (17,576 ) (31,784 ) 2,401 (46,959 ) Net cash provided by discontinued operations — — 66 — 66 Net cash used in investing activities — (17,576 ) (31,718 ) 2,401 (46,893 ) Cash flows from financing activities: Proceeds from borrowings of debt — 66,500 — — 66,500 Repayments of debt — (48,563 ) — — (48,563 ) Intercompany transfers 341 2,060 — (2,401 ) — Payments for debt issuance costs — (47 ) — — (47 ) Proceeds from stock options exercised — 428 — — 428 Purchases of treasury stock — (3,440 ) — — (3,440 ) Net cash provided by financing activities 341 16,938 — (2,401 ) 14,878 Effect of exchange rate changes on cash, cash equivalents and restricted cash — — (571 ) — (571 ) Net increase (decrease) in cash, cash equivalents and restricted cash 263 (23,104 ) (8,968 ) — (31,809 ) Cash, cash equivalents and restricted cash at beginning of period 397 24,195 25,099 — 49,691 Cash, cash equivalents and restricted cash at end of period $ 660 $ 1,091 $ 16,131 $ — $ 17,882 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2017 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Cash flows from operating activities: Net cash provided by (used in) continuing operations $ 139 $ (15,938 ) $ 45,154 $ — $ 29,355 Net cash provided by discontinued operations — — 5,511 — 5,511 Net cash provided by (used in) operating activities 139 (15,938 ) 50,665 — 34,866 Cash flows from investing activities: Capital expenditures — (10,528 ) (10,062 ) — (20,590 ) Proceeds from sale of property, plant and equipment — 171 2,413 — 2,584 Intercompany transfers — (506 ) (64,846 ) 65,352 — Proceeds from sale of business — 894 — — 894 Net cash used in continuing operations — (9,969 ) (72,495 ) 65,352 (17,112 ) Net cash provided by discontinued operations — — 19,150 — 19,150 Net cash provided by (used in) investing activities — (9,969 ) (53,345 ) 65,352 2,038 Cash flows from financing activities: Proceeds from borrowings of debt — 60,500 — — 60,500 Repayments of debt — (93,063 ) — — (93,063 ) Intercompany transfers 506 64,846 — (65,352 ) — Cash transfer to Archrock, Inc. — (19,720 ) — — (19,720 ) Proceeds from stock options exercised — 684 — — 684 Purchases of treasury stock — (3,024 ) — — (3,024 ) Net cash provided by (used in) financing activities 506 10,223 — (65,352 ) (54,623 ) Effect of exchange rate changes on cash, cash equivalents and restricted cash — — 55 — 55 Net increase (decrease) in cash, cash equivalents and restricted cash 645 (15,684 ) (2,625 ) — (17,664 ) Cash, cash equivalents and restricted cash at beginning of period 131 16,645 19,573 — 36,349 Cash, cash equivalents and restricted cash at end of period $ 776 $ 961 $ 16,948 $ — $ 18,685 |