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 Condensed Consolidating Balance Sheet September 30, 2019 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation ASSETS Cash and cash equivalents $ 57 $ 905 $ 21,017 $ — $ 21,979 Restricted cash — — 19 — 19 Accounts receivable, net — 61,031 170,189 — 231,220 Inventory, net — 98,056 72,343 — 170,399 Contract assets — 12,479 24,728 — 37,207 Intercompany receivables — 248,420 389,860 (638,280 ) — Other current assets — 10,142 15,740 — 25,882 Current assets associated with discontinued operations — — 4,028 — 4,028 Total current assets 57 431,033 697,924 (638,280 ) 490,734 Property, plant and equipment, net — 250,813 680,790 — 931,603 Operating lease right-of-use assets — 11,677 17,616 — 29,293 Investment in affiliates 528,740 900,022 (371,282 ) (1,057,480 ) — Deferred income taxes — 3,343 6,971 — 10,314 Intangible and other assets, net — 30,817 54,854 — 85,671 Long-term assets held for sale — 2,142 — — 2,142 Long-term assets associated with discontinued operations — — 2,979 — 2,979 Total assets $ 528,797 $ 1,629,847 $ 1,089,852 $ (1,695,760 ) $ 1,552,736 LIABILITIES AND EQUITY Accounts payable, trade $ — $ 61,419 $ 29,556 $ — $ 90,975 Accrued liabilities — 38,831 73,033 — 111,864 Contract liabilities — 61,861 43,927 — 105,788 Current operating lease liabilities — 1,922 4,625 — 6,547 Intercompany payables 39,698 389,860 208,722 (638,280 ) — Current liabilities associated with discontinued operations — — 9,803 — 9,803 Total current liabilities 39,698 553,893 369,666 (638,280 ) 324,977 Long-term debt — 495,347 — — 495,347 Deferred income taxes — — 1,869 — 1,869 Long-term contract liabilities — 21,957 143,231 — 165,188 Long-term operating lease liabilities — 18,128 12,128 — 30,256 Other long-term liabilities — 11,782 33,601 — 45,383 Long-term liabilities associated with discontinued operations — — 617 — 617 Total liabilities 39,698 1,101,107 561,112 (638,280 ) 1,063,637 Total equity 489,099 528,740 528,740 (1,057,480 ) 489,099 Total liabilities and equity $ 528,797 $ 1,629,847 $ 1,089,852 $ (1,695,760 ) $ 1,552,736 Condensed Consolidating Balance Sheet December 31, 2018 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation ASSETS Cash and cash equivalents $ 46 $ 1,185 $ 18,069 $ — $ 19,300 Restricted cash — — 178 — 178 Accounts receivable, net — 92,880 155,587 — 248,467 Inventory, net — 87,972 62,717 — 150,689 Contract assets — 67,323 24,279 — 91,602 Intercompany receivables — 158,977 379,628 (538,605 ) — Other current assets — 7,744 36,490 — 44,234 Current assets associated with discontinued operations — — 11,605 — 11,605 Total current assets 46 416,081 688,553 (538,605 ) 566,075 Property, plant and equipment, net — 303,813 597,764 — 901,577 Investment in affiliates 554,207 870,959 (316,752 ) (1,108,414 ) — Deferred income taxes — 5,493 5,877 — 11,370 Intangible and other assets, net — 32,046 54,325 — 86,371 Long-term assets associated with discontinued operations — — 1,661 — 1,661 Total assets $ 554,253 $ 1,628,392 $ 1,031,428 $ (1,647,019 ) $ 1,567,054 LIABILITIES AND EQUITY Accounts payable, trade $ — $ 133,291 $ 32,453 $ — $ 165,744 Accrued liabilities — 47,012 76,323 — 123,335 Contract liabilities — 82,367 71,116 — 153,483 Intercompany payables 1,432 379,628 157,545 (538,605 ) — Current liabilities associated with discontinued operations — — 14,767 — 14,767 Total current liabilities 1,432 642,298 352,204 (538,605 ) 457,329 Long-term debt — 403,810 — — 403,810 Deferred income taxes — — 6,005 — 6,005 Long-term contract liabilities — 17,226 84,137 — 101,363 Other long-term liabilities — 10,851 28,961 — 39,812 Long-term liabilities associated with discontinued operations — — 5,914 — 5,914 Total liabilities 1,432 1,074,185 477,221 (538,605 ) 1,014,233 Total equity 552,821 554,207 554,207 (1,108,414 ) 552,821 Total liabilities and equity $ 554,253 $ 1,628,392 $ 1,031,428 $ (1,647,019 ) $ 1,567,054 Condensed Consolidating Statement of Operations and Comprehensive Loss Three Months Ended September 30, 2019 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Revenues $ — $ 163,061 $ 158,436 $ (19,066 ) $ 302,431 Cost of sales (excluding depreciation and amortization expense) — 139,270 93,242 (19,066 ) 213,446 Selling, general and administrative 344 19,201 18,157 — 37,702 Depreciation and amortization — 14,286 27,847 — 42,133 Long-lived asset impairment — 2,970 — — 2,970 Restructuring and other charges — 956 838 — 1,794 Interest expense — 10,024 79 — 10,103 Intercompany charges, net — (361 ) 361 — — Equity in (income) loss of affiliates 9,497 (104,869 ) 115,002 (19,630 ) — Other (income) expense, net — 91,950 (89,849 ) — 2,101 Loss before income taxes (9,841 ) (10,366 ) (7,241 ) 19,630 (7,818 ) Provision for (benefit from) income taxes — (233 ) 1,346 (636 ) 477 Loss from continuing operations (9,841 ) (10,133 ) (8,587 ) 20,266 (8,295 ) Loss from discontinued operations, net of tax — — (1,546 ) — (1,546 ) Net loss (9,841 ) (10,133 ) (10,133 ) 20,266 (9,841 ) Other comprehensive loss (3,631 ) (3,631 ) (3,631 ) 7,262 (3,631 ) Comprehensive loss attributable to Exterran stockholders $ (13,472 ) $ (13,764 ) $ (13,764 ) $ 27,528 $ (13,472 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2018 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Revenues $ — $ 223,429 $ 129,517 $ (18,097 ) $ 334,849 Cost of sales (excluding depreciation and amortization expense) — 183,640 72,569 (18,097 ) 238,112 Selling, general and administrative 285 23,035 21,783 — 45,103 Depreciation and amortization — 9,015 22,093 — 31,108 Long-lived asset impairment — 1,277 777 — 2,054 Restatement related recoveries, net — (342 ) — — (342 ) Restructuring and other charges — — 264 — 264 Interest expense — 8,941 (1,256 ) — 7,685 Intercompany charges, net — 1,880 (1,880 ) — — Equity in (income) loss of affiliates (5,654 ) (4,186 ) 15,774 (5,934 ) — Other (income) expense, net — (477 ) 192 — (285 ) Income (loss) before income taxes 5,369 646 (799 ) 5,934 11,150 Provision for income taxes — 12,234 12,962 (17,242 ) 7,954 Income (loss) from continuing operations 5,369 (11,588 ) (13,761 ) 23,176 3,196 Income from discontinued operations, net of tax — — 2,173 — 2,173 Net income (loss) 5,369 (11,588 ) (11,588 ) 23,176 5,369 Other comprehensive loss (2,673 ) (2,673 ) (2,673 ) 5,346 (2,673 ) Comprehensive income (loss) attributable to Exterran stockholders $ 2,696 $ (14,261 ) $ (14,261 ) $ 28,522 $ 2,696 Condensed Consolidating Statement of Operations and Comprehensive Loss Nine Months Ended September 30, 2019 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Revenues $ — $ 627,895 $ 504,165 $ (87,309 ) $ 1,044,751 Cost of sales (excluding depreciation and amortization expense) — 545,260 306,298 (87,309 ) 764,249 Selling, general and administrative 885 64,650 61,255 — 126,790 Depreciation and amortization — 43,525 73,144 — 116,669 Long-lived asset impairment — 8,889 — — 8,889 Restatement related charges — 20 — — 20 Restructuring and other charges — 4,375 3,591 — 7,966 Interest expense — 28,293 (99 ) — 28,194 Intercompany charges, net — 3,584 (3,584 ) — — Equity in (income) loss of affiliates 21,655 (50,473 ) 82,164 (53,346 ) — Other (income) expense, net — 3,618 (3,239 ) — 379 Loss before income taxes (22,540 ) (23,846 ) (15,365 ) 53,346 (8,405 ) Provision for income taxes — 7,845 22,400 (10,036 ) 20,209 Loss from continuing operations (22,540 ) (31,691 ) (37,765 ) 63,382 (28,614 ) Income from discontinued operations, net of tax — — 6,074 — 6,074 Net loss (22,540 ) (31,691 ) (31,691 ) 63,382 (22,540 ) Other comprehensive loss (4,179 ) (4,179 ) (4,179 ) 8,358 (4,179 ) Comprehensive loss attributable to Exterran stockholders $ (26,719 ) $ (35,870 ) $ (35,870 ) $ 71,740 $ (26,719 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2018 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Revenues $ — $ 722,078 $ 369,209 $ (62,584 ) $ 1,028,703 Cost of sales (excluding depreciation and amortization expense) — 600,393 202,761 (62,584 ) 740,570 Selling, general and administrative 920 65,152 67,655 — 133,727 Depreciation and amortization — 27,030 65,291 — 92,321 Long-lived asset impairment — 3,081 777 — 3,858 Restatement related recoveries, net — (318 ) — — (318 ) Restructuring and other charges — — 1,686 — 1,686 Interest expense — 21,438 349 — 21,787 Intercompany charges, net — 4,953 (4,953 ) — — Equity in (income) loss of affiliates (11,548 ) (13,817 ) 5,932 19,433 — Other (income) expense, net (153 ) (1,846 ) 8,338 — 6,339 Income before income taxes 10,781 16,012 21,373 (19,433 ) 28,733 Provision for income taxes — 8,127 18,604 (3,663 ) 23,068 Income from continuing operations 10,781 7,885 2,769 (15,770 ) 5,665 Income from discontinued operations, net of tax — — 5,116 — 5,116 Net income 10,781 7,885 7,885 (15,770 ) 10,781 Other comprehensive loss (10,039 ) (10,039 ) (10,039 ) 20,078 (10,039 ) Comprehensive income (loss) attributable to Exterran stockholders $ 742 $ (2,154 ) $ (2,154 ) $ 4,308 $ 742 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2019 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Cash flows from operating activities: Net cash provided by (used in) continuing operations $ 683 $ (8,442 ) $ 128,754 $ — $ 120,995 Net cash provided by discontinued operations — — 1,967 — 1,967 Net cash provided by (used in) operating activities 683 (8,442 ) 130,721 — 122,962 Cash flows from investing activities: Capital expenditures — (69,290 ) (102,828 ) — (172,118 ) Proceeds from sale of property, plant and equipment — 731 3,551 — 4,282 Intercompany transfers — (38,268 ) (27,357 ) 65,625 — Settlement of foreign currency derivatives — (794 ) — — (794 ) Net cash used in investing activities — (107,621 ) (126,634 ) 65,625 (168,630 ) Cash flows from financing activities: Proceeds from borrowings of debt — 530,000 — — 530,000 Repayments of debt — (439,338 ) — — (439,338 ) Intercompany transfers 38,268 27,357 — (65,625 ) — Transfers from Archrock, Inc. — 420 — — 420 Purchases of treasury stock (38,939 ) (2,657 ) — — (41,596 ) Net cash provided by (used in) financing activities (671 ) 115,782 — (65,625 ) 49,486 Effect of exchange rate changes on cash, cash equivalents and restricted cash — — (1,298 ) — (1,298 ) Net increase (decrease) in cash, cash equivalents and restricted cash 12 (281 ) 2,789 — 2,520 Cash, cash equivalents and restricted cash at beginning of period 45 1,186 18,247 — 19,478 Cash, cash equivalents and restricted cash at end of period $ 57 $ 905 $ 21,036 $ — $ 21,998 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2018 (In thousands) Non- Guarantor Subsidiaries Parent Guarantor Issuers Eliminations Consolidation Cash flows from operating activities: Net cash provided by (used in) continuing operations $ (386 ) $ (7,525 ) $ 96,704 $ — $ 88,793 Net cash provided by discontinued operations — — 1,144 — 1,144 Net cash provided by (used in) operating activities (386 ) (7,525 ) 97,848 — 89,937 Cash flows from investing activities: Capital expenditures — (54,713 ) (97,513 ) — (152,226 ) Proceeds from sale of property, plant and equipment — 51 2,379 — 2,430 Proceeds from sale of business — 5,000 — — 5,000 Intercompany transfers — 5 6,562 (6,567 ) — Net cash used in continuing operations — (49,657 ) (88,572 ) (6,567 ) (144,796 ) Net cash provided by discontinued operations — — 66 — 66 Net cash used in investing activities — (49,657 ) (88,506 ) (6,567 ) (144,730 ) Cash flows from financing activities: Proceeds from borrowings of debt — 415,000 — — 415,000 Repayments of debt — (365,371 ) — — (365,371 ) Intercompany transfers (5 ) (6,562 ) — 6,567 — Payments for debt issuance costs — (92 ) — — (92 ) Proceeds from stock options exercised — 548 — — 548 Purchases of treasury stock — (3,780 ) — — (3,780 ) Net cash provided by (used in) financing activities (5 ) 39,743 — 6,567 46,305 Effect of exchange rate changes on cash, cash equivalents and restricted cash — — (3,691 ) — (3,691 ) Net increase (decrease) in cash, cash equivalents and restricted cash (391 ) (17,439 ) 5,651 — (12,179 ) 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 $ 6 $ 6,756 $ 30,750 $ — $ 37,512 |