Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2016 | Oct. 24, 2016 | |
Document and Entity Information [Abstract] | ||
Entity Registrant Name | Superior Energy Services Inc | |
Entity Central Index Key | 886,835 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2016 | |
Amendment Flag | false | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q3 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 151,741,328 | |
Entity Well-known Seasoned Issuer | Yes | |
Trading Symbol | spn | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No |
Consolidated Balance Sheets
Consolidated Balance Sheets - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Current assets: | ||
Cash and cash equivalents | $ 278,155 | $ 564,017 |
Accounts receivable, net of allowance for doubtful accounts of $30,592 and $28,242 at September 30, 2016 and December 31, 2015, respectively | 271,323 | 428,514 |
Prepaid expenses | 37,477 | 42,298 |
Inventory and other current assets | 151,084 | 165,062 |
Assets of Disposal Group, Including Discontinued Operation, Current | 62,247 | 95,234 |
Total current assets | 800,286 | 1,295,125 |
Property, plant and equipment, net of accumulated depreciation and depletion of $2,395,301 and $2,278,856 at September 30, 2016 and December 31, 2015, respectively | 1,753,713 | 2,123,291 |
Goodwill | 806,087 | 1,140,101 |
Notes receivable | 55,782 | 52,382 |
Intangible and other long-term assets, net of accumulated amortization of $67,036 and $83,520 at September 30, 2016 and December 31, 2015, respectively | 227,952 | 303,345 |
Total assets | 3,643,820 | 4,914,244 |
Current liabilities: | ||
Accounts payable | 81,641 | 114,475 |
Accrued expenses | 242,376 | 271,246 |
Income taxes payable | 2,919 | 9,185 |
Current portion of decommissioning liabilities | 22,770 | 19,052 |
Current maturities of long-term debt | 29,957 | |
Total current liabilities | 352,786 | 448,576 |
Disposal Group, Including Discontinued Operation, Liabilities | 3,080 | 4,661 |
Deferred income taxes | 200,664 | 383,069 |
Decommissioning liabilities | 99,485 | 98,890 |
Long-term debt, net | 1,283,581 | 1,588,263 |
Other long-term liabilities | 193,571 | 184,634 |
Stockholders' equity: | ||
Preferred stock of $0.01 par value. Authorized, 5,000,000 shares; none issued | ||
Common stock of $0.001 par value. Authorized - 250,000,000, Issued and Outstanding - 151,719,236 as of September 30, 2016 Authorized - 250,000,000, Issued and Outstanding - 150,861,500 at December 31, 2015 | 152 | 151 |
Additional Paid in Capital | 2,682,188 | 2,664,517 |
Accumulated other comprehensive loss, net | (72,310) | (45,694) |
Retained earnings | (1,096,297) | (408,162) |
Total stockholders' equity | 1,513,733 | 2,210,812 |
Total liabilities and stockholders' equity | $ 3,643,820 | $ 4,914,244 |
Consolidated Balance Sheets (Pa
Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Consolidated Balance Sheets [Abstract] | ||
Allowance for doubtful accounts | $ 30,592 | $ 28,242 |
Accumulated depreciation and depletion on Property, plant and equipment | 2,395,301 | 2,278,856 |
Accumulated amortization of Intangible and other long-term assets | $ 67,036 | $ 83,520 |
Preferred stock, par value | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized | 5,000,000 | 5,000,000 |
Preferred stock, shares issued | 0 | 0 |
Common stock, par value | $ 0.001 | $ 0.001 |
Common stock, shares authorized | 250,000,000 | 250,000,000 |
Common stock, shares issued | 151,719,236 | 150,861,500 |
Common stock, shares outstanding | 151,719,236 | 150,861,500 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations - USD ($) shares in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Condensed Consolidated Statements of Operations [Abstract] | ||||
Services | $ 266,093,000 | $ 464,545,000 | $ 873,985,000 | $ 1,684,968,000 |
Rentals | 60,132,000 | 136,851,000 | 221,644,000 | 544,447,000 |
Total Revenues | 326,225,000 | 601,396,000 | 1,095,629,000 | 2,229,415,000 |
Costs and expenses: | ||||
Cost of services (exclusive of items shown separately below) | 258,168,000 | 420,485,000 | 802,142,000 | 1,468,264,000 |
Cost of Services | 223,766,000 | 355,373,000 | 703,061,000 | 1,224,931,000 |
Cost of rentals | 34,402,000 | 65,112,000 | 99,081,000 | 243,333,000 |
Depreciation, depletion, amortization and accretion - services | 100,579,000 | 113,362,000 | 312,713,000 | 353,202,000 |
Depreciation, depletion, amortization and accretion - rentals | 22,729,000 | 33,395,000 | 79,304,000 | 114,127,000 |
General and administrative expenses | 86,743,000 | 123,189,000 | 270,467,000 | 403,812,000 |
Reduction in value of assets | 0 | 755,632,000 | 462,461,000 | 1,563,269,000 |
Income from operations | (141,994,000) | (844,667,000) | (831,458,000) | (1,673,259,000) |
Other income (expense): | ||||
Interest expense, net | (21,771,000) | (22,622,000) | (68,325,000) | (71,213,000) |
Other Nonoperating Income (Expense) | 3,667,000 | (3,123,000) | 22,103,000 | (10,620,000) |
Income from continuing operations before income taxes | (160,098,000) | (870,412,000) | (877,680,000) | (1,755,092,000) |
Income taxes | (46,185,000) | (53,825,000) | (210,599,000) | (161,876,000) |
Net income (loss) from continuing operations | (113,913,000) | (816,587,000) | (667,081,000) | (1,593,216,000) |
Income (loss) from discontinued operations, net of tax | (4,085,000) | (4,610,000) | (8,577,000) | (24,107,000) |
Net income | $ (117,998,000) | $ (821,197,000) | $ (675,658,000) | $ (1,617,323,000) |
Earnings per share information: | ||||
Continuing Operations | $ (0.75) | $ (5.42) | $ (4.40) | $ (10.60) |
Discontinued Operations | (0.03) | (0.03) | (0.06) | (0.16) |
Basic and Diluted loss per share | $ (0.78) | (5.45) | (4.46) | (10.76) |
Common Stock, Dividends, Per Share, Cash Paid | $ 0.08 | $ 0.08 | $ 0.24 | |
Weighted average common shares used in computing earnings per share: | ||||
Basic | 151,707 | 150,742 | 151,337 | 150,372 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Consolidated Statement of Comprehensive Income [Abstract] | ||||
Net income | $ (117,998) | $ (821,197) | $ (675,658) | $ (1,617,323) |
Change in cumulative translation adjustment | (4,693) | (7,483) | (26,616) | (7,928) |
Comprehensive income | $ (122,691) | $ (828,680) | $ (702,274) | $ (1,625,251) |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2015 | |
Cash flows from operating activities: | ||
Net income | $ (675,658) | $ (1,617,323) |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation, depletion, amortization and accretion | 392,017 | 467,329 |
Deferred income taxes | (186,232) | (195,308) |
Reduction in value of assets including discontinued operations | 462,461 | 1,563,269 |
Stock based and performance share unit compensation expense | 34,167 | 34,721 |
Other reconciling items, net | (10,392) | 18,348 |
Changes in operating assets and liabilities, net of acquisitions and dispositions: | ||
Accounts receivable | 155,717 | 438,698 |
Inventory and other current assets | (5,028) | 10,924 |
Accounts payable | (8,692) | (105,683) |
Accrued expenses | (41,617) | (74,741) |
Income taxes | (4,515) | (30,254) |
Other, net | 34,447 | 55,507 |
Net Cash Provided by (Used in) Operating Activities, Total | 146,675 | 565,487 |
Cash flows from investing activities: | ||
Payments for capital expenditures | (74,071) | (318,908) |
Purchase of Leased Vessel | 46,442 | |
Other | 6,238 | (1,425) |
Net Cash Provided by (Used in) Investing Activities, Total | (67,833) | (366,775) |
Cash flows from financing activities: | ||
Payment to Extinguish Capital Lease Obligation | 20,933 | |
Proceeds from issuance of long-term debt | 10,357 | |
Principal payments of long-term debt | (337,576) | (15,775) |
Payment of debt acquisition costs | (2,675) | |
Payments of Ordinary Dividends, Common Stock | 12,111 | 36,081 |
Proceeds from exercise of stock options | 8,800 | |
Other | (5,410) | (3,760) |
Net Cash Provided by (Used in) Financing Activities, Total | (357,772) | (57,392) |
Payments on revolving line of credit | 325,123 | 7,475 |
Proceeds From Revolving Line Of Credit | 325,123 | 7,475 |
Effect of exchange rate changes on cash | (6,932) | (692) |
Net increase in cash and cash equivalents | (285,862) | 140,628 |
Cash and cash equivalents at beginning of period | 564,017 | 393,046 |
Cash and cash equivalents at end of period | $ 278,155 | $ 533,674 |
Basis of Presentation
Basis of Presentation | 9 Months Ended |
Sep. 30, 2016 | |
Basis of Presentation [Abstract] | |
Basis of Presentation | (1) Basis of Presentation Certain information and footnote disclosures normally in financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (SEC); however, management believes the disclosures that are made are adequate to make the information presented not misleading. These financial statements and notes should be read in conjunction with the consolidated financial statements and notes thereto included in Superior Energy Services, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2015 , and Management’s Discussion and Analysis of Financial Condition and Results of Operations herein. The financial information of Superior Energy Services, Inc. and subsidiaries (the Company) for the three and nine months ended September 30, 2016 and 2015 has not been audited. However, in the opinion of management, all adjustments necessary to present fairly the results of operations for the periods presented have been included therein. Certain previously reported amounts have been reclassified to conform to the 2016 presentation. The results of operations for the first nine months of the year are not necessarily indicative of the results of operations that might be expected for the entire year. Due to the nature of the Company’s business, the Company is involved, from time to time, in routine litigation or subject to disputes or claims regarding its business activities. Legal costs related to these matters are expensed as incurred. In management’s opinion, none of the pending litigation, disputes or claims is expected to have a material adverse effect on the Company’s financial condition, results of operations or liquidity. The Company evaluates events that occur after the balance sheet date but before the financial statements are issued for potential recognition or disclosure. Based on the evaluation, the Company determined that there were no material subsequent events for recognition or disclosure other than those disclosed herein. |
Reduction in Value of Assets an
Reduction in Value of Assets and Other Charges | 9 Months Ended |
Sep. 30, 2016 | |
Reduction in Value of Assets and Other Charges [Abstract] | |
Reduction in Value of Assets and Other Charges | (2) Reduction in Value of Assets and Other Charges For the three and nine months ended September 30, 2016 and 2 015, the Company recorded $0 , $462.5 million, $755.6 million and $1,563.3 million in expense related to the reduction in value of assets, respectively. The components of the reduction in value of assets are as follows (in thousands): Three Months Ended September 30, 2016 2015 Reduction in value of goodwill $ - $ 740,000 Reduction in value of long-lived assets - 15,632 Total reduction in value of assets $ - $ 755,632 Nine Months Ended September 30, 2016 2015 Reduction in value of goodwill $ 330,500 $ 1,315,389 Reduction in value of long-lived assets 105,859 165,888 Retirements of long-lived assets 26,102 42,545 Reduction in value of assets related to sale of a business - 39,447 Total reduction in value of assets $ 462,461 $ 1,563,269 Reduction in Value of Goodwill Goodwill is tested for impairment annually as of October 1 st or on an interim basis if events or circumstances indicate that the fair value of the asset has decreased below its carrying value. Due to the prolonged downturn in the oil and gas industry and the impact it has had on the Company’s activity levels, the Company’s goodwill impairment evaluation as of June 30, 2016, indicated that the carrying values of the Onshore Completion and Workover Services and Production Services segments exceeded their fair values so that goodwill was potentially impaired. The Company then performed the second step of the goodwill impairment test, which involved calculating the implied fair value of the segments’ goodwill by allocating the fair values of the Onshore Completion and Workover Services and Production Services segments to all of their assets and liabilities (other than goodwill) and comparing them to the carrying amounts of the goodwill. To estimate the fair value of the reporting unit (which is consistent with the reported business segment), the Company used a weighting of the discounted cash flow method and the public company guideline method of determining fair value of the reporting unit. The Company weighted the discounted cash flow method 80% and the public company guideline method 20% due to differences between the Company’s reporting unit and peer companies’ size, profitability and diversity of operations. During the second quarter of 2016, the Company recorded a $330.5 million reduction in value of goodwill relating to its Onshore Completion and Workover Services and Production Services segments. The Company determined that the implied fair value of its goodwill for the Onshore Completion and Workover Services segment was less than its carrying value and recorded a $140.0 million impairment of the Onshore Completion and Workover Services segment’s goodwill. In addition, the Company determined that the implied fair value of its goodwill for the Production Services segment was less than its carrying value and recorded a $190.5 million impairment of the Production Services segment’s goodwill. The reduction in values of goodwill in the Onshore Completion and Workover Services and Production Services segments was primarily driven by further deterioration of market conditions during the period and the Company’s forecast did not indicate a timely recovery sufficient to support the carrying values of the goodwill. During the three and nine months ended September 30, 2015, the Company recorded $740.0 million and $1,315.4 million in expense related to the reduction in value of goodwill, respectively. During the three months ended June 30, 2015, the Company recorded a $575.4 million reduction in the value of goodwill relating to its Production Services segment. The Company determined that the implied fair value of its goodwill for the Production Services segment was less than its carrying value and recorded a $575.4 million impairment of the Production Services segment’s goodwill. The reduction in the value of goodwill in the Production Services segment was primarily driven by the decline in demand for coiled tubing services and the Company’s forecast did not indicate a timely recovery sufficient to support the carrying value of the goodwill. During the three months ended September 30, 201 5, the Company recorded a $740.0 million reduction in the value of goo dwill relating to its Onshore Completion and Workover Services segment. The Company determined that the implied fair value of its goodwill for the Onshore Completion and Workover Services segment was less than its carr ying value and recorded a $740.0 milli on impairment of the segment’s goodwill. The reduction in the valu e of goodwill in the Onshore Completion and Workover Services segment was primarily driven by deterioration of market conditions during the period and the Company’s forecast did not indicate a timely recovery sufficien t to support the carrying value of the goodwill. At September 30, 2016 and December 31, 2015, the Company’s accumulated reduction in value of goodwill was $1,748.2 million and $1,417.7 million, respectively. Reduction in Value of Long-Lived Assets Long-lived assets, such as property, plant and equipment and purchased intangibles subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of assets to be held and used is assessed by a comparison of the carrying amount of such assets to their fair value calculated, in part, by the estimated undiscounted future cash flows expected to be generated by the assets. Cash flow estimates are based upon, among other things, historical results adjusted to reflect the best estimate of future market rates, utilization levels, and operating performance. Estimates of cash flows may differ from actual cash flows due to, among other things, changes in economic conditions or changes in an asset’s operating performance. The Company’s assets are grouped by line of business or division for the impairment testing, which represent the lowest level of identifiable cash flows. If the asset grouping’s fair value is less than the carrying amount of those items, impairment losses are recorded in the amount by which the carrying amount of such assets exceeds the fair value. The estimate of fair value represents the Company’s best estimate based on industry trends and reference to market transactions and is subject to variability. During the three and nine months ended September 30, 2016, the Company recorded $0 and $105.9 million , respectively, in connection with the reduction in value of its long-lived assets. The reduction in value of assets was comprised of $2.9 million related to equipment and $45.9 million related to intangibles in the fluid management business in the Onshore Completion and Workover Services segment and $12.4 million related to equipment and $21.0 million related to intangibles, primarily relating to the cementing business in the Production Services segment. In addition, the Company recorded $23.7 million related to the reduction in carrying values of certain accommodation units included in the Drilling Products and Services segment. The reduction in value of assets recorded during the second quarter of 2016 was primarily driven by the decline in demand for these services. During the three and nine months ended September 30, 2015, the Company recorded $15.6 million and $166.0 million in connection with the reduction in value of its long-lived assets. The reduction in value of assets was comprised of $78.5 million related to equipment and $58.8 million related to intangibles in the coiled tubing and pressure control tools business es in the Production Services segment and $12.9 million related to mechanical drilling rigs included in the Onshore Completion and Workover Services segment. In addition, the Company recorded $15.8 million related to reduction in carrying values of certain international accommodation units included in the Drilling Products and Services segment. Retirements of Long-Lived Assets During the second quarter of 2016, the Company recorded $23.9 million in the Drilling Products and Services segment for retirement and abandonment of excess and inoperable and/or functionally obsolete long-lived assets that would require a significant cost to refurbish. During the second quarter of 2015, the Company recorded $42.5 million for retirement and abandonment of inoperable and/or functionally obsolete long-lived assets that would require a significant cost to refurbish. The total amount recorded includes $27.3 million for the Onshore Completion and Workover Services segment and $15.2 million for the Production Services segment. Reduction in Value of Assets Related to Sale of Coiled Tubing Business in Mexico During the second quarter of 2015, the Company sold its Mexico based coiled tubing business and related assets. The Company received proceeds in the form of cash and a note receivable. The Company recorded a full valuation allowance on the note receivable in the amount of $16.8 million because its collectability was not reasonably assured. In connection with the sale, the Company recorded a $39.4 million reduction in value of assets, primarily related to property, plant and equipment and intangible assets. Other Charges During the three and nine months ended September 30, 2016, the Company recorded a $2.3 million and $22.8 million expense, respectively, primarily for severanc e and facility closures. At September 30, 2016, the accrued lease termination liability balances were $6.0 million and $9.0 million , included in accrued expenses and other long-term liabilities, respectively, on the consolidated balance sheet. At December 31, 2015, the accrued lease termination liability balances were $7.2 million and $11.1 million, included in accrued expenses and other long-term liabilities, respectively, on the consolidated balance sheet. |
Inventory
Inventory | 9 Months Ended |
Sep. 30, 2016 | |
Inventory [Abstract] | |
Inventory | (3) Inventory Inventories are stated at the lower of cost or market. Cost is determined using the first-in, first-out or weighted-average cost methods for finished goods and work-in-process. Supplies and consumables consist principally of products used in our services provided to customers. The components of the inventory balances are as follows (in thousands): September 30, 2016 December 31, 2015 Finished goods $ 67,749 $ 71,951 Raw materials 16,745 23,418 Work-in-process 4,194 18,203 Supplies and consumables 35,224 35,189 Total $ 123,912 $ 148,761 |
Notes Receivable
Notes Receivable | 9 Months Ended |
Sep. 30, 2016 | |
Notes Receivable [Abstract] | |
Notes Receivable | (4) Notes Receivable Notes receivable consist of a commitment from the seller of an oil and gas property acquired by the Company related to costs associated with the abandonment of the acquired property. Pursuant to an agreement with the seller, the Company will invoice the seller an agreed upon amount at the completion of certain decommissioning activities. The gross amount of this obligation totals $ 115.0 million and is recorded at present value using an effective interest rate of 6.58 %. The related discount is amortized to interest income based on the expected timing of completion of the decommissioning activities. The Company recorded interest income related to notes receivable of $ 2.7 million and $1. 3 million for the nine months ended September 30, 2016 and 2015 , respectively . |
Decommissioning Liabilities
Decommissioning Liabilities | 9 Months Ended |
Sep. 30, 2016 | |
Decommissioning Liabilities [Abstract] | |
Decommissioning Liabilities | (5) Decommissioning Liabilities The Company’s decommissioning liabilities associated with an oil and gas property and its related assets consist of costs related to the plugging of wells, the removal of the related platform and equipment, and site restoration. The Company reviews the adequacy of its decommissioning liabilities whenever indicators suggest that the estimated cash flows needed to satisfy the liabilities have changed materially. The Company had decommissioning liabilities of $122.3 million and $117.9 million at September 30, 2016 and December 31, 2015, respectively. |
Debt
Debt | 9 Months Ended |
Sep. 30, 2016 | |
Debt [Abstract] | |
Debt | (6) Debt The Company’s outstanding debt is as follows (in thousands): September 30, 2016 December 31, 2015 Long-term Current Long-term Current Senior Notes due May 2019 $ 500,000 $ - $ 500,000 $ - Senior Notes due December 2021 800,000 - 800,000 - Term loan - - 305,000 20,000 Other - - 3,089 9,957 Total debt, gross 1,300,000 - 1,608,089 29,957 Unamortized debt issuance costs (16,419) - (19,826) - Total debt, net $ 1,283,581 $ - $ 1,588,263 $ 29,957 Credit Facility At December 31, 2015, the Company had a bank credit facility, comprised of a $ 600.0 million revolving credit facility and a $ 325.0 million term loan. In February 2016, the Company amended and extended its credit facility, resulting in a $470.3 million revolving credit facility that matures in 2019 and no longer has a term loan component. In July 2016, the Company amended the credit facility and repaid the outstanding balance of $250.0 million. The amended agreement, among other things, reduces the size of the facility to $400.0 million, suspends the maximum leverage ratio covenant until the fourth quarter of 2017 and replaces it with a senior secured debt to earnings before interest, taxes, depreciation and amortization ratio covenant during this period and modifies the restricted payment covenant to eliminate our ability to pay dividends and make equity repurchases until September 2017. Senior Unsecured Notes The Company has outstanding $ 500 million of 6 3/8% unsecured senior notes due 2019. The indenture governing the 6 3/8% senior notes requires semi-annual interest payments on May 1 and November 1 of each year through the maturity date of May 1, 2019. The Company also has outstanding $ 800 million of 7 1/8% unsecured senior notes due 2021. The indenture governing the 7 1/8% senior notes requires semi-annual interest payments on June 15 and December 15 of each year through the maturity date of December 15, 2021. |
Derivative Financial Instrument
Derivative Financial Instruments | 9 Months Ended |
Sep. 30, 2016 | |
Derivative Financial Instruments [Abstract] | |
Derivative Financial Instruments | (7) Derivative Financial Instruments From time to time, the Company may employ interest rate swaps in an attempt to achieve a more balanced debt portfolio between fixed and variable interest. The Company does not use derivative financial instruments for trading or speculative purposes. The Company has three interest rate swap agreements related to its fixed rate debt maturing in 2021 for notional amounts of $ 100 million each, whereby the Company is entitled to receive semi-annual interest payments at a fixed rate of 7 1/8% per annum and is obligated to make semi-annual interest payments at floating rates, which are adjusted every 90 days, based on LIBOR plus a fixed margin. The swap agreements, scheduled to terminate on December 15, 2021, are designated as fair value hedges of a portion of the Company’s 7 1/8% senior notes, as the derivatives have been tested to be highly effective in offsetting changes in the fair value of the underlying notes. As these derivatives are classified as fair value hedges, the changes in the fair value of the derivatives are offset against the changes in the fair value of the underlying note in interest expense, net. The Company recorded a derivative asset relating to these swaps of $10.9 million and $6.9 million within intangible and other long term assets in the consolidated balance sheets at September 30, 2016 and December 31, 2015 , respectively . The location and effect of the derivative instruments on the condensed consolidated statement of operations, presented on a pre-tax basis, are as follows (in thousands): Three Months Ended September 30, Effect of derivative instrument Location of (gain) loss recognized 2016 2015 Interest rate swap Interest expense, net $ 1,791 $ (5,452) Hedged item - debt Interest expense, net (1,805) 3,134 $ (14) $ (2,318) Nine Months Ended September 30, Effect of derivative instrument Location of (gain) loss recognized 2016 2015 Interest rate swap Interest expense, net $ (4,329) $ (5,643) Hedged item - debt Interest expense, net 365 2,648 $ (3,964) $ (2,995) For the nine months ended September 30, 2016 and 2015 , approximately $ 4.0 million and $ 3.0 million of interest income, respectively, was related to the ineffectiveness associated with these fair value hedges. Hedge ineffectiveness represents the difference between the changes in fair value of the derivative instruments and the changes in fair value of the fixed rate debt attributable to changes in the benchmark interest rate. |
Fair Value Measurements
Fair Value Measurements | 9 Months Ended |
Sep. 30, 2016 | |
Fair Value Measurements [Abstract] | |
Fair Value Measurements | (8) Fair Value Measurements Fair value is defined as the price that would be received to sell an asset or the price paid to transfer a liability in an orderly transaction between market participants at the measurement date. Inputs used in determining fair value are characterized according to a hierarchy that prioritizes those inputs based on the degree to which they are observable. The three input levels of the fair value hierarchy are as follows. Level 1 : Unadjusted quoted prices in active markets for identical assets and liabilities. Level 2 : Observable inputs other than those included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical assets or liabilities in inactive markets; or model-derived valuations or other inputs that can be corroborated by observable market data. Level 3 : Unobservable inputs reflecting management’s own assumptions about the inputs used in pricing the asset or liability. The following tables provide a summary of the financial assets and liabilities measured at fair value on a recurring basis (in thousands): Fair Value Measurements at Reporting Date Using September 30, 2016 Level 1 Level 2 Level 3 Intangible and other long-term assets, net Non-qualified deferred compensation assets $ 12,370 $ 367 $ 12,003 - Interest rate swaps $ 10,869 - $ 10,869 - Accounts payable Non-qualified deferred compensation liabilities $ 1,589 - $ 1,589 - Other long-term liabilities Non-qualified deferred compensation liabilities $ 18,591 - $ 18,591 - December 31, 2015 Level 1 Level 2 Level 3 Intangible and other long-term assets, net Non-qualified deferred compensation assets $ 11,548 $ 368 $ 11,180 - Interest rate swaps $ 6,905 - $ 6,905 - Accounts payable Non-qualified deferred compensation liabilities $ 721 - $ 721 - Other long-term liabilities Non-qualified deferred compensation liabilities $ 17,367 - $ 17,367 - The Company’s non-qualified deferred compensation plans allow officers, certain highly compensated employees and non-employee directors to defer receipt of a portion of their compensation and contribute such amounts to one or more hypothetical investment funds. The Company entered into separate trust agreements, subject to general creditors, to segregate assets of each plan and reports the accounts of the trusts in its condensed consolidated financial statements. These investments are reported at fair value based on unadjusted quoted prices in active markets for identifiable assets and observable inputs for similar assets and liabilities, which represent Levels 1 and 2, respectively, in the fair value hierarchy. The fair value of the Company’s cash equivalents, accounts receivable and current maturities of long-term debt approximates their carrying amounts. The fair value of the Company’s long-term debt was approximately $ 1,282. 0 million and $ 1,508.0 million as of September 30, 2016 and December 31, 2015 , respectively. The fair value of these debt instruments is determined by reference to the market value of the instruments as quoted in over-the-counter markets, which are Level 1 inputs. The following table reflects the fair value measurements used in testing the impairments of long-lived assets and goodwill (in thousands): Nine Months Ended September 30, 2016 Impairment Fair Value Goodwill $ 330,500 $ 668,864 Property, plant and equipment, net $ 38,977 $ 284,457 Intangible assets $ 66,882 $ - Fair value is measured as of the impairment date using Level 3 inputs. See note 2 for discussion of reduction in value of assets and other charges. |
Segment Information
Segment Information | 9 Months Ended |
Sep. 30, 2016 | |
Segment Information [Abstract] | |
Segment Information | (9) Segment Information Business Segments The Drilling Products and Services segment rents and sells bottom hole assemblies, premium drill pipe, tubulars and specialized equipment for use with onshore and offshore oil and gas well drilling, completion, production and workover activities. It also provides on-site accommodations and machining services. The Onshore Completion and Workover Services segment provides pressure pumping services used to complete and stimulate production in new oil and gas wells, fluid handling services and well servicing rigs that provide a variety of well completion, workover and maintenance services. The Production Services segment provides intervention services such as coiled tubing, cased hole and mechanical wireline, hydraulic workover and snubbing, production testing and optimization, and remedial pumping services. The Technical Solutions segment provides services typically requiring specialized engineering, manufacturing or project planning, including well containment systems, stimulation and sand control services a nd well plug and abandonment services. It also includes production handling arrangements and the production and sale of oil and gas. The Company evaluates the performance of its reportable segments based on income or loss from operations. The segment measure is calculated as follows: segment revenues less segment operating expenses, depreciation, depletion, amortization and accretion expense, reduction in value of assets and allocated general and administrative expenses. General and administrative expenses are allocated to the segments based primarily on specific identification and, to the extent that such identification is not practical, other methods that the Company believes to be a reasonable reflection of the utilization of services provided. The Company believes this segment measure is useful in evaluating the performance of its reportable segments because it highlights operating trends and aids analytical comparisons. Summarized financial information for the Company’s segments is as follows (in thousands): Three Months Ended September 30, 2016 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 63,570 $ 125,022 $ 73,540 $ 64,093 $ - $ 326,225 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 30,137 124,747 62,818 40,466 - 258,168 Depreciation, depletion, amortization and accretion 39,612 51,346 21,469 10,881 - 123,308 General and administrative expenses 23,168 23,124 16,975 23,476 - 86,743 Loss from operations (29,347) (74,195) (27,722) (10,730) - (141,994) Interest income (expense), net - - (17) 870 (22,624) (21,771) Other income - - 3,667 3,667 Loss from continuing operations before income taxes $ (29,347) $ (74,195) $ (27,739) $ (9,860) $ (18,957) $ (160,098) Three Months Ended September 30, 2015 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 128,489 $ 202,912 $ 163,937 $ 106,058 $ - $ 601,396 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 43,827 174,429 130,021 72,208 - 420,485 Depreciation, depletion, amortization and accretion 48,366 53,836 29,954 14,601 - 146,757 General and administrative expenses 29,299 30,044 34,395 29,451 - 123,189 Reduction in value of assets - 740,000 15,632 - - 755,632 Income (loss) from operations 6,997 (795,397) (46,065) (10,202) - (844,667) Interest income (expense), net - - (845) 430 (22,207) (22,622) Other expense - - - - (3,123) (3,123) Income (loss) from continuing operations before income taxes $ 6,997 $ (795,397) $ (46,910) $ (9,772) $ (25,330) $ (870,412) Nine Months Ended September 30, 2016 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 240,773 $ 373,387 $ 250,829 $ 230,640 $ - $ 1,095,629 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 102,308 363,447 201,002 135,385 - 802,142 Depreciation, depletion, amortization and accretion 130,749 158,885 68,041 34,342 - 392,017 General and administrative expenses 76,974 68,250 55,643 69,600 - 270,467 Reduction in value of assets 47,659 188,741 226,061 - - 462,461 Loss from operations (116,917) (405,936) (299,918) (8,687) - (831,458) Interest expense, net - - (1,330) 2,669 (69,664) (68,325) Other expense - - - - 22,103 22,103 Loss from continuing operations before income taxes $ (116,917) $ (405,936) $ (301,248) $ (6,018) $ (47,561) $ (877,680) Nine Months Ended September 30, 2015 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 471,501 $ 780,455 $ 623,985 $ 353,474 $ - $ 2,229,415 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 153,350 610,876 477,752 226,286 - 1,468,264 Depreciation, depletion, amortization and accretion 146,541 169,106 105,463 46,219 - 467,329 General and administrative expenses 98,292 101,093 113,500 90,927 - 403,812 Reduction in value of assets 15,797 780,263 767,209 - - 1,563,269 Income (loss) from operations 57,521 (880,883) (839,939) (9,958) - (1,673,259) Interest expense, net - - (979) 1,271 (71,505) (71,213) Other expense - - - - (10,620) (10,620) Income (loss) from continuing operations before income taxes $ 57,521 $ (880,883) $ (840,918) $ (8,687) $ (82,125) $ (1,755,092) Identifiable Assets Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total September 30, 2016 $ 934,094 $ 1,556,485 $ 563,915 $ 589,326 $ - $ 3,643,820 December 31, 2015 $ 1,223,191 $ 1,929,185 $ 967,719 $ 794,149 $ - $ 4,914,244 Geographic Segments The Company attributes revenue to various countries based on the location of where services are performed or the destination of the drilling products or equipment sold or rented. Long-lived assets consist primarily of property, plant and equipment and are attributed to various countries based on the physical location of the asset at the end of a period. The Company’s revenue attributed to the U.S. and to other countries and the value of its long-lived assets by those locations are as follows (in thousands): Revenues Three Months Ended September 30, Nine Months Ended September 30, 2016 2015 2016 2015 United States $ 243,586 $ 470,154 $ 808,546 $ 1,771,934 Other Countries 82,639 131,242 287,083 457,481 Total $ 326,225 $ 601,396 $ 1,095,629 $ 2,229,415 Long-Lived Assets September 30, 2016 December 31, 2015 United States $ 1,410,751 $ 1,799,418 Other Countries 342,962 323,873 Total, net $ 1,753,713 $ 2,123,291 |
Stock Based Compensation Plans
Stock Based Compensation Plans | 9 Months Ended |
Sep. 30, 2016 | |
Stock-Based Compensation Plans [Abstract] | |
Stock-Based Compensation Plans | (10) Stock-Based Compensation Plans The Company maintains various stock incentive plans that provide long-term incentives to the Company’s key employees, including officers, directors, consultants and advisors (Eligible Participants). Under the stock incentive plans, the Company may grant incentive stock options, non-qualified stock options, restricted stock, restricted stock units, stock appreciation rights, other stock-based awards or any combination thereof to Eligible Participants. The Company’s total compensation expense related to these plans was approximately $ 32. 4 million and $ 34.0 million for the nine months ended September 30, 2016 and 2015 , respectively, which is reflected in general and administrative expenses. |
Income Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 2016 | |
Income Taxes [Abstract] | |
Income Taxes | (11) Income Taxes The Company had $ 29.7 million of unrecorded tax benefits at September 30, 2016 and December 31, 2015 , all of which would impact the Company’s effective tax rate if recognized. It is the Company’s policy to recognize interest and applicable penalties, if any, related to uncertain tax positions in income tax expense. |
Earnings Per Share
Earnings Per Share | 9 Months Ended |
Sep. 30, 2016 | |
Earnings Per Share [Abstract] | |
Earnings per Share | (12) Earnings per Share Basic earnings per share is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share is computed in the same manner as basic earnings per share except that the denominator is increased to include the number of additional common shares that could have been outstanding assuming the exercise of stock options and the conversion of restricted stock units. For the three and nine months ended September 30, 2016 and 2015, the Company incurred a loss from continuing operations; therefore the impact of any incremental shares would be anti-dilutive. |
Discontinued Operations
Discontinued Operations | 9 Months Ended |
Sep. 30, 2016 | |
Discontinued Operations [Abstract] | |
Discontinued Operations | (13) Discontinued Operations During the first quarter of 2016, the Company’s management determined that the conventional decommissioning business no longer met the held for sa le criteria. A ccordingly, property, plant and equipment related to the conventional decommissioning business was reclassified back to continuing operations. At September 30, 2016, the assets of the subsea construction business were being actively marketed and the Company’s management is committed to selli ng the remaining assets, which were classified as held for sale. The following table summarizes the components of loss from discontinued operations, net of tax (in thousands): Three Months Ended September 30, 2016 2015 Revenues $ - $ 588 Loss from discontinued operations, net of tax benefit of $0 and $275, respectively (4,085) (4,610) Nine Months Ended September 30, 2016 2015 Revenues $ - $ 18,694 Loss from discontinued operations, net of tax benefit of $0 and $1,991, respectively (8,577) (24,107) For the three and nine months ended September 30, 2015, loss from discontinued operations included $0. 5 million and $1. 6 million, respectively, of loss related to the conventional decommissioning business. The following summarizes the assets and liabilities related to the businesses reported as discontinued operations (in thousands): September 30, 2016 December 31, 2015 Current assets $ 2,247 $ 2,600 Property, plant and equipment, net 60,000 92,634 Total assets $ 62,247 $ 95,234 Current liabilities $ 3,080 $ 4,661 At December 31, 2015, assets held for sale also included $26.6 million of property, plant and equipment related to the conventional decommissioning business. |
Related Party Disclosures
Related Party Disclosures | 9 Months Ended |
Sep. 30, 2016 | |
Related Party Disclosures [Abstract] | |
Related Party Disclosures | (14) Related Party Disclosures The Company’s President and Chief Executive Officer serves as an independent director of the board of Linn Energy, LLC (Linn), an independent oil and gas development company. The Company recorded revenues from Linn and its subsidiaries of $4.0 million and $6.0 million for the nine months ended September 30, 2016 and 2015 , respectively. The Company had trade receivables from Linn and its subsidiaries of $0.5 million and $2.0 million as of September 30, 2016 and December 31, 2015 , respectively. |
Recently Issued Accounting Guid
Recently Issued Accounting Guidance | 9 Months Ended |
Sep. 30, 2016 | |
Recently Issued Accounting Pronouncements | |
Recently Issued Accounting Pronouncements, Policy [Policy Text Block] | (15) Recently Issued Accounting Guidance In March, 2016, the Financial Accounting Standards Board (FASB) issued accounting standards update (ASU) 2016-09, Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting, which relates to the accounting for employee share-based payments. The guidance in this update addresses several aspects of the accounting for share-based payments, including income tax consequences, classification of awards as either equity or liabilities and classification on the statement of cash flows. The new standard is effective for the Company beginning on January 1, 2017. The Company is evaluating the effect that ASU 2016-09 will have on its consolidated financial statements and related disclosures. In February 2016, the FASB issued ASU No. 2016-02, Leases , which requires lessees to recognize the assets and liabilities arising from leases on the balance sheet. The new standard is effective for the Company beginning on January 1, 2019 and should be applied using a modified retrospective approach. The Company is evaluating the effect that ASU 2016-02 will have on its consolidated financial statements and related disclosures. In July 2015, the FASB issued ASU No. 2015-11, Inventory – Simplifying the Measurement of Inventory , which applies to inventory measured using first-in, first-out or average cost. The guidance in this update states that inventory within its scope shall be measured at the lower of cost or net realizable value, and when the net realizable value of inventory is lower than its cost, the difference shall be recognized as a loss in earnings. The new standard is effective for the Company beginning on January 1, 2017 and should be applied on a prospective basis. The Company is evaluating the effect that ASU 2015-11 will have on its consolidated financial statements and related disclosures. In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers , which will replace most existing revenue recognition guidance in GAAP. The guidance in this update requires an entity to recognize the amount of revenue that it expects to be entitled for the transfer of promised goods or services to customers. The new standard is effective for the Company on January 1, 2018. Early application is not permitted. The standard permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its consolidated financial statements and related disclosures. The Company has not yet selected a transition method nor has it determined the effect of the accounting guidance on its ongoing financial reporting. |
Reduction in Value of Assets (T
Reduction in Value of Assets (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Reduction in Value of Assets and Other Charges [Abstract] | |
Reduction in Value of Assets [Table Text Block] | Three Months Ended September 30, 2016 2015 Reduction in value of goodwill $ - $ 740,000 Reduction in value of long-lived assets - 15,632 Total reduction in value of assets $ - $ 755,632 Nine Months Ended September 30, 2016 2015 Reduction in value of goodwill $ 330,500 $ 1,315,389 Reduction in value of long-lived assets 105,859 165,888 Retirements of long-lived assets 26,102 42,545 Reduction in value of assets related to sale of a business - 39,447 Total reduction in value of assets $ 462,461 $ 1,563,269 |
Inventory (Tables)
Inventory (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Inventory [Abstract] | |
Schedule of Inventory, Current [Table Text Block] | September 30, 2016 December 31, 2015 Finished goods $ 67,749 $ 71,951 Raw materials 16,745 23,418 Work-in-process 4,194 18,203 Supplies and consumables 35,224 35,189 Total $ 123,912 $ 148,761 |
Debt (Tables)
Debt (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Debt [Abstract] | |
Schedule of Long-term Debt Instruments [Table Text Block] | September 30, 2016 December 31, 2015 Long-term Current Long-term Current Senior Notes due May 2019 $ 500,000 $ - $ 500,000 $ - Senior Notes due December 2021 800,000 - 800,000 - Term loan - - 305,000 20,000 Other - - 3,089 9,957 Total debt, gross 1,300,000 - 1,608,089 29,957 Unamortized debt issuance costs (16,419) - (19,826) - Total debt, net $ 1,283,581 $ - $ 1,588,263 $ 29,957 |
Derivative Financial Instrume25
Derivative Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Derivative Financial Instruments [Abstract] | |
Location and Effect of the Derivative Instrument on the Statements of Operations | Three Months Ended September 30, Effect of derivative instrument Location of (gain) loss recognized 2016 2015 Interest rate swap Interest expense, net $ 1,791 $ (5,452) Hedged item - debt Interest expense, net (1,805) 3,134 $ (14) $ (2,318) Nine Months Ended September 30, Effect of derivative instrument Location of (gain) loss recognized 2016 2015 Interest rate swap Interest expense, net $ (4,329) $ (5,643) Hedged item - debt Interest expense, net 365 2,648 $ (3,964) $ (2,995) |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Fair Value Measurements [Abstract] | |
Summary of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis | Fair Value Measurements at Reporting Date Using September 30, 2016 Level 1 Level 2 Level 3 Intangible and other long-term assets, net Non-qualified deferred compensation assets $ 12,370 $ 367 $ 12,003 - Interest rate swaps $ 10,869 - $ 10,869 - Accounts payable Non-qualified deferred compensation liabilities $ 1,589 - $ 1,589 - Other long-term liabilities Non-qualified deferred compensation liabilities $ 18,591 - $ 18,591 - December 31, 2015 Level 1 Level 2 Level 3 Intangible and other long-term assets, net Non-qualified deferred compensation assets $ 11,548 $ 368 $ 11,180 - Interest rate swaps $ 6,905 - $ 6,905 - Accounts payable Non-qualified deferred compensation liabilities $ 721 - $ 721 - Other long-term liabilities Non-qualified deferred compensation liabilities $ 17,367 - $ 17,367 - |
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis, Valuation Techniques [Table Text Block] | Nine Months Ended September 30, 2016 Impairment Fair Value Goodwill $ 330,500 $ 668,864 Property, plant and equipment, net $ 38,977 $ 284,457 Intangible assets $ 66,882 $ - |
Segment Information (Tables)
Segment Information (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Segment Information [Abstract] | |
Identifiable Assets | Identifiable Assets Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total September 30, 2016 $ 934,094 $ 1,556,485 $ 563,915 $ 589,326 $ - $ 3,643,820 December 31, 2015 $ 1,223,191 $ 1,929,185 $ 967,719 $ 794,149 $ - $ 4,914,244 |
Company's Information by Geographic Area | Revenues Three Months Ended September 30, Nine Months Ended September 30, 2016 2015 2016 2015 United States $ 243,586 $ 470,154 $ 808,546 $ 1,771,934 Other Countries 82,639 131,242 287,083 457,481 Total $ 326,225 $ 601,396 $ 1,095,629 $ 2,229,415 Long-Lived Assets September 30, 2016 December 31, 2015 United States $ 1,410,751 $ 1,799,418 Other Countries 342,962 323,873 Total, net $ 1,753,713 $ 2,123,291 |
Schedule Of Segment Reporting Information By Segment | Three Months Ended September 30, 2016 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 63,570 $ 125,022 $ 73,540 $ 64,093 $ - $ 326,225 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 30,137 124,747 62,818 40,466 - 258,168 Depreciation, depletion, amortization and accretion 39,612 51,346 21,469 10,881 - 123,308 General and administrative expenses 23,168 23,124 16,975 23,476 - 86,743 Loss from operations (29,347) (74,195) (27,722) (10,730) - (141,994) Interest income (expense), net - - (17) 870 (22,624) (21,771) Other income - - 3,667 3,667 Loss from continuing operations before income taxes $ (29,347) $ (74,195) $ (27,739) $ (9,860) $ (18,957) $ (160,098) Three Months Ended September 30, 2015 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 128,489 $ 202,912 $ 163,937 $ 106,058 $ - $ 601,396 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 43,827 174,429 130,021 72,208 - 420,485 Depreciation, depletion, amortization and accretion 48,366 53,836 29,954 14,601 - 146,757 General and administrative expenses 29,299 30,044 34,395 29,451 - 123,189 Reduction in value of assets - 740,000 15,632 - - 755,632 Income (loss) from operations 6,997 (795,397) (46,065) (10,202) - (844,667) Interest income (expense), net - - (845) 430 (22,207) (22,622) Other expense - - - - (3,123) (3,123) Income (loss) from continuing operations before income taxes $ 6,997 $ (795,397) $ (46,910) $ (9,772) $ (25,330) $ (870,412) Nine Months Ended September 30, 2016 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 240,773 $ 373,387 $ 250,829 $ 230,640 $ - $ 1,095,629 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 102,308 363,447 201,002 135,385 - 802,142 Depreciation, depletion, amortization and accretion 130,749 158,885 68,041 34,342 - 392,017 General and administrative expenses 76,974 68,250 55,643 69,600 - 270,467 Reduction in value of assets 47,659 188,741 226,061 - - 462,461 Loss from operations (116,917) (405,936) (299,918) (8,687) - (831,458) Interest expense, net - - (1,330) 2,669 (69,664) (68,325) Other expense - - - - 22,103 22,103 Loss from continuing operations before income taxes $ (116,917) $ (405,936) $ (301,248) $ (6,018) $ (47,561) $ (877,680) Nine Months Ended September 30, 2015 Onshore Drilling Completion Products and and Workover Production Technical Consolidated Services Services Services Solutions Unallocated Total Revenues $ 471,501 $ 780,455 $ 623,985 $ 353,474 $ - $ 2,229,415 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) 153,350 610,876 477,752 226,286 - 1,468,264 Depreciation, depletion, amortization and accretion 146,541 169,106 105,463 46,219 - 467,329 General and administrative expenses 98,292 101,093 113,500 90,927 - 403,812 Reduction in value of assets 15,797 780,263 767,209 - - 1,563,269 Income (loss) from operations 57,521 (880,883) (839,939) (9,958) - (1,673,259) Interest expense, net - - (979) 1,271 (71,505) (71,213) Other expense - - - - (10,620) (10,620) Income (loss) from continuing operations before income taxes $ 57,521 $ (880,883) $ (840,918) $ (8,687) $ (82,125) $ (1,755,092) |
Discontinued Operations (Tables
Discontinued Operations (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Discontinued Operations [Abstract] | |
Components of Income (Loss) from Discontinued Operations | Three Months Ended September 30, 2016 2015 Revenues $ - $ 588 Loss from discontinued operations, net of tax benefit of $0 and $275, respectively (4,085) (4,610) Nine Months Ended September 30, 2016 2015 Revenues $ - $ 18,694 Loss from discontinued operations, net of tax benefit of $0 and $1,991, respectively (8,577) (24,107) |
Assets and Liabilities of Disposal Groups | September 30, 2016 December 31, 2015 Current assets $ 2,247 $ 2,600 Property, plant and equipment, net 60,000 92,634 Total assets $ 62,247 $ 95,234 Current liabilities $ 3,080 $ 4,661 |
Reduction in Value of Assets (D
Reduction in Value of Assets (Details) - USD ($) | 3 Months Ended | 6 Months Ended | 9 Months Ended | |||||
Sep. 30, 2016 | Jun. 30, 2016 | Sep. 30, 2015 | Jun. 30, 2015 | Jun. 30, 2016 | Sep. 30, 2016 | Sep. 30, 2015 | Dec. 31, 2015 | |
Reduction In Value Of Assets And Impairments [Line Items] | ||||||||
Reduction in Value of Long-lived Assets | $ 15,632,000 | $ 105,859,000 | $ 165,888,000 | |||||
Impairment of Property, Plant and Equipment | 38,977,000 | |||||||
Impairment of Intangible Assets (Excluding Goodwill) | 66,882,000 | |||||||
Reduction in Value of Goodwill | 740,000,000 | 330,500,000 | 1,315,389,000 | |||||
Retirements of long-lived assets | $ 42,500,000 | 26,102,000 | 42,545,000 | |||||
Reduction in value of assets related to sale of business | 39,447,000 | |||||||
Asset Impairment Charges, Total | $ 0 | 755,632,000 | $ 462,461,000 | 1,563,269,000 | ||||
Goodwill impairment method weight, discounted cash flow method | 80.00% | |||||||
Goodwill impairment method weight, public company guidline method | 20.00% | |||||||
Valuation Allowances and Reserves, Additions for Adjustments | $ 16,800,000 | |||||||
Goodwill, Impaired, Accumulated Impairment Loss | 1,748,200,000 | $ 1,748,200,000 | $ 1,417,700,000 | |||||
Restructuring Charges | 2,300,000 | 22,800,000 | ||||||
Restructuring Reserve, Current | 6,000,000 | 6,000,000 | 7,200,000 | |||||
Restructuring Reserve, Noncurrent | 9,000,000 | 9,000,000 | $ 11,100,000 | |||||
Production Services [Member] | ||||||||
Reduction In Value Of Assets And Impairments [Line Items] | ||||||||
Impairment of Property, Plant and Equipment | 12,400,000 | 78,500,000 | ||||||
Impairment of Intangible Assets (Excluding Goodwill) | 21,000,000 | 58,800,000 | ||||||
Reduction in Value of Goodwill | 190,500,000 | 575,400,000 | ||||||
Retirements of long-lived assets | 15,200,000 | |||||||
Reduction in value of assets related to sale of business | 39,400,000 | |||||||
Asset Impairment Charges, Total | 15,632,000 | 226,061,000 | 767,209,000 | |||||
Onshore Completion and Workover Services [Member] | ||||||||
Reduction In Value Of Assets And Impairments [Line Items] | ||||||||
Impairment of Property, Plant and Equipment | $ 2,900,000 | $ 2,900,000 | 12,900,000 | |||||
Impairment of Intangible Assets (Excluding Goodwill) | 45,900,000 | |||||||
Reduction in Value of Goodwill | 140,000,000 | |||||||
Retirements of long-lived assets | $ 27,300,000 | |||||||
Asset Impairment Charges, Total | $ 740,000,000 | 188,741,000 | 780,263,000 | |||||
Drilling Products and Services [Member] | ||||||||
Reduction In Value Of Assets And Impairments [Line Items] | ||||||||
Impairment of Property, Plant and Equipment | 23,700,000 | 15,800,000 | ||||||
Retirements of long-lived assets | $ 23,900,000 | |||||||
Asset Impairment Charges, Total | $ 47,659,000 | $ 15,797,000 |
Inventory (Details)
Inventory (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Inventory [Abstract] | ||
Inventory | $ 123,912 | $ 148,761 |
Finished Goods | 67,749 | 71,951 |
Work in progress | 4,194 | 18,203 |
Raw materials | 16,745 | 23,418 |
Supplies and consumables | $ 35,224 | $ 35,189 |
Notes Receivable (Details)
Notes Receivable (Details) - USD ($) $ in Millions | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2015 | |
Notes Receivable [Abstract] | ||
Amount of notes receivable net | $ 115 | |
Interest rate percentage to record present value of notes receivable | 6.58% | |
Company recorded interest income | $ 2.7 | $ 1.3 |
Decommissioning Liabilities (De
Decommissioning Liabilities (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Summary of the activity for the Company's decommissioning liabilities | ||
Total decommissioning liabilities | $ 122,300 | $ 117,900 |
Less: current portion of decommissioning liabilities | 22,770 | 19,052 |
Long-term decommissioning liabilities | $ 99,485 | $ 98,890 |
Debt (Details)
Debt (Details) - USD ($) $ in Thousands | 1 Months Ended | |||
Jul. 31, 2016 | Sep. 30, 2016 | Feb. 29, 2016 | Dec. 31, 2015 | |
Debt Instrument [Line Items] | ||||
Credit facility, total borrowing capacity | $ 400,000 | $ 470,300 | ||
Revolving credit facility outstanding, amount | $ 250,000 | |||
Long-term Debt, Gross | 1,300,000 | $ 1,608,089 | ||
Long-term Debt, Current Maturities | 29,957 | |||
Unamortized debt issuance costs | 16,419 | 19,826 | ||
Long-term Debt, Excluding Current Maturities, Total | 1,283,581 | 1,588,263 | ||
Credit Facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Line of credit facility, revolving borrowing capacity | 600,000 | |||
Aggregate principal amount of term loan | 325,000 | |||
Unsecured Senior Notes Due 2019 [Member] | ||||
Debt Instrument [Line Items] | ||||
Senior Notes | $ 500,000 | |||
Stated interest rate on unsecured senior notes | 6.375% | |||
Long-term Debt, Gross | 500,000 | |||
Unsecured Senior Notes Due 2021 [Member] | ||||
Debt Instrument [Line Items] | ||||
Senior Notes | $ 800,000 | |||
Stated interest rate on unsecured senior notes | 7.125% | |||
Long-term Debt, Gross | $ 800,000 | 800,000 | ||
Other Debt Obligations [Member] | ||||
Debt Instrument [Line Items] | ||||
Long-term Debt, Gross | 3,089 | |||
Long-term Debt, Current Maturities | 9,957 | |||
Term loan under credit facility [Member] | ||||
Debt Instrument [Line Items] | ||||
Credit Facility, Term Loan Amount Outstanding | 305,000 | |||
Long-term Debt, Current Maturities | $ 20,000 |
Derivative Financial Instrume34
Derivative Financial Instruments (Narrative) (Details) $ in Millions | 9 Months Ended | ||
Sep. 30, 2016USD ($) | Sep. 30, 2015USD ($) | Dec. 31, 2015USD ($) | |
Derivatives, Fair Value [Line Items] | |||
Adjustment Interval of Variable Rate on Interest Rate Swap | 90 | ||
Derivative asset | $ 10.9 | $ 6.9 | |
Interest income (expense) related to the ineffectiveness associated with the fair value hedge | 4 | $ 3 | |
Interest rate swap agreement for notional amount | $ 100 | ||
Unsecured Senior Notes Due 2021 [Member] | |||
Derivatives, Fair Value [Line Items] | |||
Stated interest rate on unsecured senior notes | 7.125% |
Derivative Financial Instrume35
Derivative Financial Instruments (The location and effect of the derivative instrument on the condensed consolidated statement of operations, pre-tax basis) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Derivative Instruments, (Gain) Loss [Line Items] | ||||
Amount of (gain) loss recognized | $ (14) | $ (2,318) | $ (3,964) | $ (2,995) |
Interest Rate Swap [Member] | Interest Expense, Net [Member] | ||||
Derivative Instruments, (Gain) Loss [Line Items] | ||||
Amount of (gain) loss recognized | 1,791 | (5,452) | (4,329) | (5,643) |
Hedged Item Debt [Member] | Interest Expense, Net [Member] | ||||
Derivative Instruments, (Gain) Loss [Line Items] | ||||
Amount of (gain) loss recognized | $ (1,805) | $ 3,134 | $ 365 | $ 2,648 |
Fair Value Measurements (Narrat
Fair Value Measurements (Narrative) (Details) $ in Millions | Sep. 30, 2016USD ($) | Dec. 31, 2015USD ($) |
Fair Value Measurements [Abstract] | ||
Adjustment Interval of Variable Rate on Interest Rate Swap | 90 | |
Interest rate swap agreement for notional amount | $ 100 | |
Fair value of long term debt | $ 1,282 | $ 1,508 |
Fair Value Measurements (Financ
Fair Value Measurements (Financial assets and liabilities measured at fair value on a recurring basis) (Details) - Fair Value, Measurements, Recurring [Member] - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Non-Qualified Deferred Compensation Assets [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | $ 12,370 | $ 11,548 |
Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | 10,869 | 6,905 |
Non Qualified Deferred Compensation Liabilities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Accounts payable | 1,589 | 721 |
Other long-term liabilities | 18,591 | 17,367 |
Level 1 [Member] | Non-Qualified Deferred Compensation Assets [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | 367 | 368 |
Level 1 [Member] | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | ||
Level 1 [Member] | Non Qualified Deferred Compensation Liabilities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Accounts payable | ||
Other long-term liabilities | ||
Level 2 [Member] | Non-Qualified Deferred Compensation Assets [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | 12,003 | 11,180 |
Level 2 [Member] | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | 10,869 | 6,905 |
Level 2 [Member] | Non Qualified Deferred Compensation Liabilities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Accounts payable | 1,589 | 721 |
Other long-term liabilities | 18,591 | 17,367 |
Level 3 [Member] | Non-Qualified Deferred Compensation Assets [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | ||
Level 3 [Member] | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Intangible and other long-term assets, net | ||
Level 3 [Member] | Non Qualified Deferred Compensation Liabilities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Accounts payable | ||
Other long-term liabilities |
Fair Value Measurements (Fair V
Fair Value Measurements (Fair Value Measurements Used in Testing) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |
Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Fair Value Measurements [Abstract] | |||
Reduction in Value of Goodwill | $ 740,000 | $ 330,500 | $ 1,315,389 |
Reduction in Value of Long-lived Assets | $ 15,632 | 105,859 | $ 165,888 |
Impairment of Property, Plant and Equipment | 38,977 | ||
Impairment of Intangible Assets (Excluding Goodwill) | 66,882 | ||
Goodwill fair value measurement used in testing for impairment | 668,864 | ||
Property, Plant and Equipment Fair Measurment Used in Testing Impairment of Long-lived Assets | $ 284,457 |
Segment Information (Financial
Segment Information (Financial information for Company's segments) (Details) - USD ($) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | Dec. 31, 2015 | |
Segment Reporting Information [Line Items] | |||||
Total revenues | $ 326,225,000 | $ 601,396,000 | $ 1,095,629,000 | $ 2,229,415,000 | |
Cost of services (exclusive of items shown separately below) | 258,168,000 | 420,485,000 | 802,142,000 | 1,468,264,000 | |
Depreciation, depletion, amortization and accretion | 123,308,000 | 146,757,000 | 392,017,000 | 467,329,000 | |
General and administrative expenses | 86,743,000 | 123,189,000 | 270,467,000 | 403,812,000 | |
Reduction in value of assets | 0 | 755,632,000 | 462,461,000 | 1,563,269,000 | |
Income from operations | (141,994,000) | (844,667,000) | (831,458,000) | (1,673,259,000) | |
Interest income (expense), net | (21,771,000) | (22,622,000) | (68,325,000) | (71,213,000) | |
Other Nonoperating Income (Expense) | 3,667,000 | (3,123,000) | 22,103,000 | (10,620,000) | |
Income (loss) from continuing operations before income taxes | (160,098,000) | (870,412,000) | (877,680,000) | (1,755,092,000) | |
Identifiable Assets | 3,643,820,000 | 3,643,820,000 | $ 4,914,244,000 | ||
Subsea and Technical Solutions [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Total revenues | 64,093,000 | 106,058,000 | 230,640,000 | 353,474,000 | |
Cost of services (exclusive of items shown separately below) | 40,466,000 | 72,208,000 | 135,385,000 | 226,286,000 | |
Depreciation, depletion, amortization and accretion | 10,881,000 | 14,601,000 | 34,342,000 | 46,219,000 | |
General and administrative expenses | 23,476,000 | 29,451,000 | 69,600,000 | 90,927,000 | |
Income from operations | (10,730,000) | (10,202,000) | (8,687,000) | (9,958,000) | |
Interest income (expense), net | 870,000 | 430,000 | 2,669,000 | 1,271,000 | |
Income (loss) from continuing operations before income taxes | (9,860,000) | (9,772,000) | (6,018,000) | (8,687,000) | |
Identifiable Assets | 589,326,000 | 589,326,000 | 794,149,000 | ||
Production Services [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Total revenues | 73,540,000 | 163,937,000 | 250,829,000 | 623,985,000 | |
Cost of services (exclusive of items shown separately below) | 62,818,000 | 130,021,000 | 201,002,000 | 477,752,000 | |
Depreciation, depletion, amortization and accretion | 21,469,000 | 29,954,000 | 68,041,000 | 105,463,000 | |
General and administrative expenses | 16,975,000 | 34,395,000 | 55,643,000 | 113,500,000 | |
Reduction in value of assets | 15,632,000 | 226,061,000 | 767,209,000 | ||
Income from operations | (27,722,000) | (46,065,000) | (299,918,000) | (839,939,000) | |
Interest income (expense), net | (17,000) | (845,000) | (1,330,000) | (979,000) | |
Income (loss) from continuing operations before income taxes | (27,739,000) | (46,910,000) | (301,248,000) | (840,918,000) | |
Identifiable Assets | 563,915,000 | 563,915,000 | 967,719,000 | ||
Onshore Completion and Workover Services [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Total revenues | 125,022,000 | 202,912,000 | 373,387,000 | 780,455,000 | |
Cost of services (exclusive of items shown separately below) | 124,747,000 | 174,429,000 | 363,447,000 | 610,876,000 | |
Depreciation, depletion, amortization and accretion | 51,346,000 | 53,836,000 | 158,885,000 | 169,106,000 | |
General and administrative expenses | 23,124,000 | 30,044,000 | 68,250,000 | 101,093,000 | |
Reduction in value of assets | 740,000,000 | 188,741,000 | 780,263,000 | ||
Income from operations | (74,195,000) | (795,397,000) | (405,936,000) | (880,883,000) | |
Income (loss) from continuing operations before income taxes | (74,195,000) | (795,397,000) | (405,936,000) | (880,883,000) | |
Identifiable Assets | 1,556,485,000 | 1,556,485,000 | 1,929,185,000 | ||
Drilling Products and Services [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Total revenues | 63,570,000 | 128,489,000 | 240,773,000 | 471,501,000 | |
Cost of services (exclusive of items shown separately below) | 30,137,000 | 43,827,000 | 102,308,000 | 153,350,000 | |
Depreciation, depletion, amortization and accretion | 39,612,000 | 48,366,000 | 130,749,000 | 146,541,000 | |
General and administrative expenses | 23,168,000 | 29,299,000 | 76,974,000 | 98,292,000 | |
Reduction in value of assets | 47,659,000 | 15,797,000 | |||
Income from operations | (29,347,000) | 6,997,000 | (116,917,000) | 57,521,000 | |
Income (loss) from continuing operations before income taxes | (29,347,000) | 6,997,000 | (116,917,000) | 57,521,000 | |
Identifiable Assets | 934,094,000 | 934,094,000 | $ 1,223,191,000 | ||
Unallocated [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Interest income (expense), net | (22,624,000) | (22,207,000) | (69,664,000) | (71,505,000) | |
Other Nonoperating Income (Expense) | 3,667,000 | (3,123,000) | 22,103,000 | (10,620,000) | |
Income (loss) from continuing operations before income taxes | $ (18,957,000) | $ (25,330,000) | $ (47,561,000) | $ (82,125,000) |
Segment Information (Company's
Segment Information (Company's information by geographic area) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | Dec. 31, 2015 | |
Revenues from External Customers and Long-Lived Assets [Line Items] | |||||
Revenues | $ 326,225 | $ 601,396 | $ 1,095,629 | $ 2,229,415 | |
Long-lived assets | 1,753,713 | 1,753,713 | $ 2,123,291 | ||
UNITED STATES | |||||
Revenues from External Customers and Long-Lived Assets [Line Items] | |||||
Revenues | 243,586 | 470,154 | 808,546 | 1,771,934 | |
Long-lived assets | 1,410,751 | 1,410,751 | 1,799,418 | ||
Other Countries Member | |||||
Revenues from External Customers and Long-Lived Assets [Line Items] | |||||
Revenues | 82,639 | $ 131,242 | 287,083 | $ 457,481 | |
Long-lived assets | $ 342,962 | $ 342,962 | $ 323,873 |
Stock-Based Compensation Plans
Stock-Based Compensation Plans (Details) - USD ($) $ in Millions | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2015 | |
Stock-Based Compensation Plans [Abstract] | ||
Compensation expense | $ 32.4 | $ 34 |
Income Taxes (Details)
Income Taxes (Details) $ in Millions | Sep. 30, 2016USD ($) |
Income Taxes [Abstract] | |
Unrecorded tax benefits | $ 29.7 |
Discontinued Operations (Narrat
Discontinued Operations (Narrative) (Details) - USD ($) $ in Millions | Sep. 30, 2016 | Dec. 31, 2015 |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Amount of notes receivable net | $ 115 | |
Segment Conventional Decommissioning Business [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Property, plant and equipment, net, of discontinued operations | $ 26.6 |
Discontinued Operations (Compon
Discontinued Operations (Components of income (loss) from discontinued operations, net of tax) (Details) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Income Statement Additional Disclosures by Disposal Groups Including Discontinued Operations [Line Items] | ||||
Income tax expense (benefit) | $ 0 | $ (275) | $ 0 | $ (1,991) |
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | (4,085) | (4,610) | (8,577) | (24,107) |
Segment, Discontinued Operations [Member] | ||||
Income Statement Additional Disclosures by Disposal Groups Including Discontinued Operations [Line Items] | ||||
Revenues | 588 | 18,694 | ||
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $ (4,085) | (4,610) | $ (8,577) | (24,107) |
Segment Conventional Decommissioning Business [Member] | ||||
Income Statement Additional Disclosures by Disposal Groups Including Discontinued Operations [Line Items] | ||||
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $ 500 | $ 1,600 |
Discontinued Operations (Assets
Discontinued Operations (Assets and liabilities of disposal groups) (Details) - USD ($) $ in Thousands | Sep. 30, 2016 | Dec. 31, 2015 |
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Assets of Disposal Group, Including Discontinued Operation, Current | $ 62,247 | $ 95,234 |
Segment, Discontinued Operations [Member] | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Assets of Disposal Group, Including Discontinued Operation, Current | 2,247 | 2,600 |
Property, plant and equipment, net, of discontinued operations | 60,000 | 92,634 |
Disposal Group, Including Discontinued Operation, Assets, Total | 62,247 | 95,234 |
Liabilities of Disposal Group, Including Discontinued Operation, Current | $ 3,080 | $ 4,661 |
Related Party Disclosure (Detai
Related Party Disclosure (Details) - LINNENERGY[MEMBER] - USD ($) $ in Millions | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Dec. 31, 2015 | |
Related Party Transaction [Line Items] | |||
Revenue from Related Parties | $ 4 | $ 6 | |
Accounts Receivable, Related Parties, Current | $ 0.5 | $ 2 |