-
Achieved EBITDA, as adjusted, of $154.2 million for the quarter,
up 10 percent over year-ago levels
-
Reported net income from continuing operations attributable to
Exterran stockholders of $0.18 per diluted share, excluding items, for
the quarter
-
Grew operating horsepower in both North America and
International contract operations businesses for the quarter
-
Announced initial quarterly dividend of $0.15 per share
HOUSTON--(BUSINESS WIRE)--Feb. 25, 2014--
Exterran Holdings, Inc. (NYSE: EXH) today reported EBITDA, as adjusted
(as defined below), of $154.2 million for the fourth quarter 2013, as
compared to $157.3 million for the third quarter 2013 and $140.3 million
for the fourth quarter 2012.
Revenue was $739.0 million for the fourth quarter 2013, compared to
$775.6 million for the third quarter 2013 and $837.1 million for the
fourth quarter 2012.
Fabrication backlog was $679.9 million at December 31, 2013, compared to
$619.4 million at September 30, 2013 and $1,065.7 million at December
31, 2012. Fabrication bookings were $402.9 million for the fourth
quarter 2013, compared to $276.2 million for the third quarter 2013 and
$284.0 million for the fourth quarter 2012.
EBITDA, as adjusted, was $633.6 million for 2013, compared to $460.7
million for 2012. Revenue was $3,160.4 million for 2013, compared to
$2,794.2 million for 2012.
“In the fourth quarter, we had a solid operating performance as we grew
operating horsepower in both of our North America and International
contract operations businesses, increased bookings in our fabrication
business, particularly in our Belleli Energy operations, and achieved a
record quarterly level of gross margin in our aftermarket service
business,” said Brad Childers, Exterran Holdings’ President and Chief
Executive Officer. “During 2013, we made significant progress in the
implementation of performance improvement initiatives, as we recorded
the highest level of EBITDA, as adjusted, and earnings per share from
continuing operations attributable to Exterran stockholders in over four
years.”
“Looking ahead, we remain optimistic about growth opportunities
associated with the development of energy infrastructure in the United
States and International markets. I believe we are on track to make
further progress in improving the company’s performance in 2014, though
similar to the last two years, first quarter revenues are expected to
decline somewhat from fourth quarter levels,” added Childers.
“Debt balances at the Exterran parent level (excluding Exterran
Partners) declined by $100 million from September 30, 2013 to December
31, 2013. Exterran Holdings’ debt to adjusted EBITDA level under our
credit agreement declined from 1.8x at September 30, 2013 to 1.6x at
December 31, 2013,” said Bill Austin, Exterran Holdings’ Executive Vice
President and Chief Financial Officer. “With our improved capital
position, better operating performance and recurring cash flow from our
limited partner and general partner interests in Exterran Partners,
today we announced plans to return cash to our stockholders through the
initiation of a dividend program at Exterran Holdings.”
Net income from continuing operations attributable to Exterran
stockholders, excluding items, for the fourth quarter 2013 was $12.0
million, or $0.18 per diluted share, excluding a $9.0 million valuation
allowance recorded against the deferred tax asset in Italy and non-cash
pretax long-lived asset impairment charges of $3.9 million related to
our North America contract operations business. The valuation allowance
did not impact our cash flows, liquidity position, or compliance with
debt covenants. Our contract water treatment business, which we have
abandoned, is reflected as discontinued operations in our current and
prior period financial results.
Net income (loss) from continuing operations attributable to Exterran
stockholders, excluding items, for all periods excludes the benefit of
proceeds from the two previously announced sales of Exterran Holdings’
previously-nationalized Venezuelan assets.
Net income from continuing operations attributable to Exterran
stockholders, excluding items, for the third quarter 2013 was $23.7
million, or $0.36 per diluted share, and net income from continuing
operations attributable to Exterran stockholders, excluding items, for
the fourth quarter 2012 was $7.7 million, or $0.13 per diluted share.
Net income attributable to Exterran stockholders for the fourth quarter
2013 was $22.6 million, or $0.34 per diluted share, compared to net
income attributable to Exterran stockholders for the third quarter 2013
of $41.0 million, or $0.62 per diluted share, and a net loss
attributable to Exterran stockholders for the fourth quarter 2012 of
$5.7 million, or $0.07 per diluted share.
Net income from continuing operations attributable to Exterran
stockholders, excluding items, for 2013 was $69.5 million, or $1.05 per
diluted share, excluding pretax items totaling $28.6 million, comprised
primarily of non-cash long-lived asset impairment charges of $16.7
million related primarily to our U.S. fleet and $11.9 million related to
our fabrication business in the United Kingdom that we sold in July 2013
and a $9.0 million valuation allowance recorded against the deferred tax
asset in Italy. Net loss from continuing operations attributable to
Exterran stockholders, excluding items, for 2012 was $49.7 million, or
$0.78 per diluted share.
Net income attributable to Exterran stockholders for 2013 was $123.2
million, or $1.86 per diluted share, compared to a net loss attributable
to Exterran stockholders for 2012 of $39.5 million, or $0.62 per diluted
share.
The cash distribution received by Exterran Holdings based upon its
limited partner and general partner interests in Exterran Partners, L.P.
was $13.0 million for the fourth quarter 2013, compared to $12.6 million
for the third quarter 2013 and $8.1 million for the fourth quarter 2012.
The cash distribution received by Exterran Holdings based upon its
limited partner and general partner interests in Exterran Partners, L.P.
was $50.1 million for 2013, compared to $31.5 million for 2012.
Conference Call Details
Exterran Holdings and Exterran Partners, L.P. will host a joint
conference call on Tuesday, Feb. 25, 2014, to discuss their
fourth-quarter 2013 financial results. The call will begin at 11:00 a.m.
Eastern Time.
To listen to the call via a live webcast, please visit Exterran’s
website at www.exterran.com.
The call will also be available by dialing 800-446-2782 in the United
States and Canada, or +1-847-413-3235 for international calls. Please
call approximately 15 minutes prior to the scheduled start time and
reference Exterran conference call number 36425002.
A replay of the conference call will be available on Exterran’s website
for approximately seven days. Also, a replay may be accessed by dialing
888-843-7419 in the United States and Canada, or +1-630-652-3042 for
international calls. The access code is 36425002#.
EBITDA, as adjusted, a non-GAAP measure, is defined as net income (loss)
excluding income (loss) from discontinued operations (net of tax),
cumulative effect of accounting changes (net of tax), income taxes,
interest expense (including debt extinguishment costs and gain or loss
on termination of interest rate swaps), depreciation and amortization
expense, impairment charges, restructuring charges, non-cash gains or
losses from foreign currency exchange rate changes recorded on
intercompany obligations and other charges. EBITDA, as adjusted,
excludes the benefit of the two previously announced sales of Exterran
Holdings’ Venezuelan assets.
Gross Margin, a non-GAAP measure, is defined as total revenue less cost
of sales (excluding depreciation and amortization expense). Gross margin
percentage is defined as gross margin divided by revenue.
About Exterran Holdings
Exterran Holdings, Inc. is a global market leader in full service
natural gas compression and a premier provider of operations,
maintenance, service and equipment for oil and gas production,
processing and transportation applications. Exterran Holdings serves
customers across the energy spectrum—from producers to transporters to
processors to storage owners. Headquartered in Houston, Texas, Exterran
has approximately 10,000 employees and operates in approximately 30
countries. Exterran Holdings owns an equity interest, including all of
the general partner interest, in Exterran Partners, L.P. (NASDAQ: EXLP),
the leading provider of natural gas contract operations services to
customers throughout the United States. For more information, visit www.exterran.com.
Forward-Looking Statements
All statements in this release (and oral statements made regarding the
subjects of this release) other than historical facts are
forward-looking statements within the meaning of Section 21E of the
Securities Exchange Act of 1934, as amended. These forward-looking
statements rely on a number of assumptions concerning future events and
are subject to a number of uncertainties and factors, many of which are
outside Exterran Holdings’ control, which could cause actual results to
differ materially from such statements. Forward-looking information
includes, but is not limited to: Exterran Holdings’ financial and
operational strategies and ability to successfully effect those
strategies; Exterran Holdings’ expectations regarding future economic
and market conditions; Exterran Holdings’ financial and operational
outlook and ability to fulfill that outlook; demand for Exterran
Holdings’ products and services and growth opportunities for those
products and services; and statements related to the dividend program.
While Exterran Holdings believes that the assumptions concerning future
events are reasonable, it cautions that there are inherent difficulties
in predicting certain important factors that could impact the future
performance or results of its business. Among the factors that could
cause results to differ materially from those indicated by such
forward-looking statements are: local, regional, national and
international economic conditions and the impact they may have on
Exterran Holdings and its customers; changes in tax laws that impact
master limited partnerships; conditions in the oil and gas industry,
including a sustained decrease in the level of supply or demand for oil
or natural gas or a sustained decrease in the price of oil or natural
gas; Exterran Holdings’ ability to timely and cost-effectively execute
larger projects; changes in political or economic conditions in key
operating markets, including international markets; any non-performance
by third parties of their contractual obligations; changes in safety,
health, environmental and other regulations; and the performance of
Exterran Partners.
These forward-looking statements are also affected by the risk factors,
forward-looking statements and challenges and uncertainties described in
Exterran Holdings’ Annual Report on Form 10-K for the year ended
December 31, 2012, and those set forth from time to time in Exterran
Holdings’ filings with the Securities and Exchange Commission, which are
available at www.exterran.com.
Except as required by law, Exterran Holdings expressly disclaims any
intention or obligation to revise or update any forward-looking
statements whether as a result of new information, future events or
otherwise.
EXTERRAN HOLDINGS, INC.
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Years Ended
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2013
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
$
|
155,060
|
|
|
$
|
152,627
|
|
|
$
|
152,828
|
|
|
$
|
627,844
|
|
|
$
|
596,011
|
|
International contract operations
|
|
|
131,041
|
|
|
|
117,545
|
|
|
|
127,911
|
|
|
|
476,016
|
|
|
|
463,957
|
|
Aftermarket services
|
|
|
110,463
|
|
|
|
102,157
|
|
|
|
98,460
|
|
|
|
395,600
|
|
|
|
385,861
|
|
Fabrication
|
|
|
342,454
|
|
|
|
403,255
|
|
|
|
457,868
|
|
|
|
1,660,944
|
|
|
|
1,348,417
|
|
|
|
|
739,018
|
|
|
|
775,584
|
|
|
|
837,067
|
|
|
|
3,160,404
|
|
|
|
2,794,246
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and Expenses:
|
|
|
|
|
|
|
|
|
|
|
Cost of sales (excluding depreciation and amortization expense):
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
|
69,989
|
|
|
|
70,877
|
|
|
|
68,304
|
|
|
|
282,489
|
|
|
|
284,703
|
|
International contract operations
|
|
|
50,132
|
|
|
|
50,598
|
|
|
|
47,367
|
|
|
|
196,944
|
|
|
|
184,608
|
|
Aftermarket services
|
|
|
85,248
|
|
|
|
80,788
|
|
|
|
78,538
|
|
|
|
309,418
|
|
|
|
303,590
|
|
Fabrication
|
|
|
296,185
|
|
|
|
328,390
|
|
|
|
404,223
|
|
|
|
1,408,547
|
|
|
|
1,191,937
|
|
Selling, general and administrative
|
|
|
88,713
|
|
|
|
93,581
|
|
|
|
101,552
|
|
|
|
358,173
|
|
|
|
375,647
|
|
Depreciation and amortization
|
|
|
82,803
|
|
|
|
81,305
|
|
|
|
90,052
|
|
|
|
327,505
|
|
|
|
346,177
|
|
Long-lived asset impairment
|
|
|
3,929
|
|
|
|
4,571
|
|
|
|
745
|
|
|
|
28,637
|
|
|
|
136,614
|
|
Restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
778
|
|
|
|
-
|
|
|
|
6,471
|
|
Interest expense
|
|
|
28,739
|
|
|
|
28,882
|
|
|
|
27,694
|
|
|
|
115,745
|
|
|
|
134,376
|
|
Equity in income of non-consolidated affiliates
|
|
|
(4,835
|
)
|
|
|
(4,778
|
)
|
|
|
(4,623
|
)
|
|
|
(19,000
|
)
|
|
|
(51,483
|
)
|
Other (income) expense, net
|
|
|
(1,991
|
)
|
|
|
(5,479
|
)
|
|
|
(761
|
)
|
|
|
(24,501
|
)
|
|
|
506
|
|
|
|
|
698,912
|
|
|
|
728,735
|
|
|
|
813,869
|
|
|
|
2,983,957
|
|
|
|
2,913,146
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
40,106
|
|
|
|
46,849
|
|
|
|
23,198
|
|
|
|
176,447
|
|
|
|
(118,900
|
)
|
Provision for (benefit from) income taxes
|
|
|
29,403
|
|
|
|
16,709
|
|
|
|
(11,013
|
)
|
|
|
84,719
|
|
|
|
(45,755
|
)
|
Income (loss) from continuing operations
|
|
|
10,703
|
|
|
|
30,140
|
|
|
|
34,211
|
|
|
|
91,728
|
|
|
|
(73,145
|
)
|
Income (loss) from discontinued operations, net of tax
|
|
|
16,483
|
|
|
|
15,121
|
|
|
|
(31,115
|
)
|
|
|
64,014
|
|
|
|
35,976
|
|
Net income (loss)
|
|
|
27,186
|
|
|
|
45,261
|
|
|
|
3,096
|
|
|
|
155,742
|
|
|
|
(37,169
|
)
|
Less: net income attributable to the noncontrolling interest
|
|
|
(4,539
|
)
|
|
|
(4,284
|
)
|
|
|
(8,835
|
)
|
|
|
(32,578
|
)
|
|
|
(2,317
|
)
|
Net income (loss) attributable to Exterran stockholders
|
|
$
|
22,647
|
|
|
$
|
40,977
|
|
|
$
|
(5,739
|
)
|
|
$
|
123,164
|
|
|
$
|
(39,486
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations attributable to Exterran
stockholders
|
|
$
|
0.09
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.90
|
|
|
$
|
(1.19
|
)
|
Income (loss) from discontinued operations attributable to Exterran
stockholders
|
|
|
0.25
|
|
|
|
0.23
|
|
|
|
(0.48
|
)
|
|
|
0.98
|
|
|
|
0.57
|
|
Net income (loss) attributable to Exterran stockholders
|
|
$
|
0.34
|
|
|
$
|
0.62
|
|
|
$
|
(0.09
|
)
|
|
$
|
1.88
|
|
|
$
|
(0.62
|
)
|
Diluted income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations attributable to Exterran
stockholders (1)
|
|
$
|
0.09
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.89
|
|
|
$
|
(1.19
|
)
|
Income (loss) from discontinued operations attributable to Exterran
stockholders
|
|
|
0.25
|
|
|
|
0.23
|
|
|
|
(0.46
|
)
|
|
|
0.97
|
|
|
|
0.57
|
|
Net income (loss) attributable to Exterran stockholders (1)
|
|
$
|
0.34
|
|
|
$
|
0.62
|
|
|
$
|
(0.07
|
)
|
|
$
|
1.86
|
|
|
$
|
(0.62
|
)
|
Weighted average common and equivalent shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
65,849
|
|
|
|
65,780
|
|
|
|
64,891
|
|
|
|
65,655
|
|
|
|
63,436
|
|
Diluted
|
|
|
66,427
|
|
|
|
66,347
|
|
|
|
68,416
|
|
|
|
66,204
|
|
|
|
63,436
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Exterran stockholders:
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
6,164
|
|
|
$
|
25,856
|
|
|
$
|
25,376
|
|
|
$
|
59,150
|
|
|
$
|
(75,462
|
)
|
Income (loss) from discontinued operations, net of tax
|
|
|
16,483
|
|
|
|
15,121
|
|
|
|
(31,115
|
)
|
|
|
64,014
|
|
|
|
35,976
|
|
Net income (loss) attributable to Exterran stockholders
|
|
$
|
22,647
|
|
|
$
|
40,977
|
|
|
$
|
(5,739
|
)
|
|
$
|
123,164
|
|
|
$
|
(39,486
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Net income (loss) attributable to Exterran stockholders for the
diluted earnings per share calculation for the three months ended
December 31, 2012 was adjusted to add back interest expense and
amortization of deferred financing costs, net of tax, totaling $1.2
million relating to the dilutive effect of the assumed conversion of
our 4.75% convertible senior notes due 2014.
|
|
EXTERRAN HOLDINGS, INC.
|
UNAUDITED SUPPLEMENTAL INFORMATION
|
(In thousands, except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Years Ended
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2013
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
$
|
155,060
|
|
|
$
|
152,627
|
|
|
$
|
152,828
|
|
|
$
|
627,844
|
|
|
$
|
596,011
|
|
International contract operations
|
|
|
131,041
|
|
|
|
117,545
|
|
|
|
127,911
|
|
|
|
476,016
|
|
|
|
463,957
|
|
Aftermarket services
|
|
|
110,463
|
|
|
|
102,157
|
|
|
|
98,460
|
|
|
|
395,600
|
|
|
|
385,861
|
|
Fabrication
|
|
|
342,454
|
|
|
|
403,255
|
|
|
|
457,868
|
|
|
|
1,660,944
|
|
|
|
1,348,417
|
|
Total
|
|
$
|
739,018
|
|
|
$
|
775,584
|
|
|
$
|
837,067
|
|
|
$
|
3,160,404
|
|
|
$
|
2,794,246
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin (1):
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
$
|
85,071
|
|
|
$
|
81,750
|
|
|
$
|
84,524
|
|
|
$
|
345,355
|
|
|
$
|
311,308
|
|
International contract operations
|
|
|
80,909
|
|
|
|
66,947
|
|
|
|
80,544
|
|
|
|
279,072
|
|
|
|
279,349
|
|
Aftermarket services
|
|
|
25,215
|
|
|
|
21,369
|
|
|
|
19,922
|
|
|
|
86,182
|
|
|
|
82,271
|
|
Fabrication
|
|
|
46,269
|
|
|
|
74,865
|
|
|
|
53,645
|
|
|
|
252,397
|
|
|
|
156,480
|
|
Total
|
|
$
|
237,464
|
|
|
$
|
244,931
|
|
|
$
|
238,635
|
|
|
$
|
963,006
|
|
|
$
|
829,408
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General and Administrative
|
|
$
|
88,713
|
|
|
$
|
93,581
|
|
|
$
|
101,552
|
|
|
$
|
358,173
|
|
|
$
|
375,647
|
|
% of Revenues
|
|
|
12
|
%
|
|
|
12
|
%
|
|
|
12
|
%
|
|
|
11
|
%
|
|
|
13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA, as adjusted (1)
|
|
$
|
154,160
|
|
|
$
|
157,255
|
|
|
$
|
140,292
|
|
|
$
|
633,647
|
|
|
$
|
460,661
|
|
% of Revenues
|
|
|
21
|
%
|
|
|
20
|
%
|
|
|
17
|
%
|
|
|
20
|
%
|
|
|
16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Capital Expenditures
|
|
$
|
83,862
|
|
|
$
|
92,929
|
|
|
$
|
100,006
|
|
|
$
|
391,725
|
|
|
$
|
428,731
|
|
Less: Proceeds from Sale of PP&E
|
|
|
(17,333
|
)
|
|
|
(12,867
|
)
|
|
|
(7,993
|
)
|
|
|
(101,311
|
)
|
|
|
(35,989
|
)
|
Net Capital Expenditures
|
|
$
|
66,529
|
|
|
$
|
80,062
|
|
|
$
|
92,013
|
|
|
$
|
290,414
|
|
|
$
|
392,742
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin Percentage:
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
|
55
|
%
|
|
|
54
|
%
|
|
|
55
|
%
|
|
|
55
|
%
|
|
|
52
|
%
|
International contract operations
|
|
|
62
|
%
|
|
|
57
|
%
|
|
|
63
|
%
|
|
|
59
|
%
|
|
|
60
|
%
|
Aftermarket services
|
|
|
23
|
%
|
|
|
21
|
%
|
|
|
20
|
%
|
|
|
22
|
%
|
|
|
21
|
%
|
Fabrication
|
|
|
14
|
%
|
|
|
19
|
%
|
|
|
12
|
%
|
|
|
15
|
%
|
|
|
12
|
%
|
Total
|
|
|
32
|
%
|
|
|
32
|
%
|
|
|
29
|
%
|
|
|
30
|
%
|
|
|
30
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Total Available Horsepower (at period end):
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
|
3,429
|
|
|
|
3,423
|
|
|
|
3,376
|
|
|
|
3,429
|
|
|
|
3,376
|
|
International contract operations
|
|
|
1,255
|
|
|
|
1,257
|
|
|
|
1,265
|
|
|
|
1,255
|
|
|
|
1,265
|
|
Total
|
|
|
4,684
|
|
|
|
4,680
|
|
|
|
4,641
|
|
|
|
4,684
|
|
|
|
4,641
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Horsepower (at period end):
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
|
2,884
|
|
|
|
2,840
|
|
|
|
2,900
|
|
|
|
2,884
|
|
|
|
2,900
|
|
International contract operations
|
|
|
986
|
|
|
|
977
|
|
|
|
1,007
|
|
|
|
986
|
|
|
|
1,007
|
|
Total
|
|
|
3,870
|
|
|
|
3,817
|
|
|
|
3,907
|
|
|
|
3,870
|
|
|
|
3,907
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Operating Horsepower:
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
|
2,860
|
|
|
|
2,845
|
|
|
|
2,870
|
|
|
|
2,871
|
|
|
|
2,839
|
|
International contract operations
|
|
|
982
|
|
|
|
992
|
|
|
|
1,011
|
|
|
|
995
|
|
|
|
991
|
|
Total
|
|
|
3,842
|
|
|
|
3,837
|
|
|
|
3,881
|
|
|
|
3,866
|
|
|
|
3,830
|
|
|
|
|
|
|
|
|
|
|
|
|
Horsepower Utilization (at period end):
|
|
|
|
|
|
|
|
|
|
|
North America contract operations
|
|
|
84
|
%
|
|
|
83
|
%
|
|
|
86
|
%
|
|
|
84
|
%
|
|
|
86
|
%
|
International contract operations
|
|
|
79
|
%
|
|
|
78
|
%
|
|
|
80
|
%
|
|
|
79
|
%
|
|
|
80
|
%
|
Total
|
|
|
83
|
%
|
|
|
82
|
%
|
|
|
84
|
%
|
|
|
83
|
%
|
|
|
84
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
Fabrication Backlog:
|
|
2013
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
Compression & accessory
|
|
$
|
157,893
|
|
|
$
|
177,302
|
|
|
$
|
256,315
|
|
|
$
|
157,893
|
|
|
$
|
256,315
|
|
Production & processing equipment
|
|
|
475,565
|
|
|
|
357,528
|
|
|
|
563,826
|
|
|
|
475,565
|
|
|
|
563,826
|
|
Installation
|
|
|
46,429
|
|
|
|
84,605
|
|
|
|
245,573
|
|
|
|
46,429
|
|
|
|
245,573
|
|
Total
|
|
$
|
679,887
|
|
|
$
|
619,435
|
|
|
$
|
1,065,714
|
|
|
$
|
679,887
|
|
|
$
|
1,065,714
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet:
|
|
|
|
|
|
|
|
|
|
|
Debt - Parent level
|
|
$
|
744,200
|
|
|
$
|
844,490
|
|
|
$
|
884,423
|
|
|
$
|
744,200
|
|
|
$
|
884,423
|
|
Debt - Exterran Partners, L.P.
|
|
|
757,955
|
|
|
|
719,818
|
|
|
|
680,500
|
|
|
|
757,955
|
|
|
|
680,500
|
|
Total consolidated debt
|
|
$
|
1,502,155
|
|
|
$
|
1,564,308
|
|
|
$
|
1,564,923
|
|
|
$
|
1,502,155
|
|
|
$
|
1,564,923
|
|
Exterran stockholders' equity
|
|
$
|
1,662,090
|
|
|
$
|
1,631,507
|
|
|
$
|
1,478,613
|
|
|
$
|
1,662,090
|
|
|
$
|
1,478,613
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Management believes EBITDA, as adjusted, and gross margin,
provide useful information to investors because these non-GAAP
measures, when viewed with our GAAP results and accompanying
reconciliations, provide a more complete understanding of our
performance than GAAP results alone. Management uses these non-GAAP
measures as supplemental measures to review current period operating
performance, comparability measures and performance measures for
period to period comparisons. In addition, management uses EBITDA,
as adjusted, as a valuation measure.
|
|
EXTERRAN HOLDINGS, INC.
|
UNAUDITED SUPPLEMENTAL INFORMATION
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Years Ended
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
December 31,
|
|
December 31,
|
|
|
2013
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Financial Information:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
27,186
|
|
|
$
|
45,261
|
|
|
$
|
3,096
|
|
|
$
|
155,742
|
|
|
$
|
(37,169
|
)
|
(Income) loss from discontinued operations, net of tax
|
|
|
(16,483
|
)
|
|
|
(15,121
|
)
|
|
|
31,115
|
|
|
|
(64,014
|
)
|
|
|
(35,976
|
)
|
Income (loss) from continuing operations
|
|
|
10,703
|
|
|
|
30,140
|
|
|
|
34,211
|
|
|
|
91,728
|
|
|
|
(73,145
|
)
|
Depreciation and amortization
|
|
|
82,803
|
|
|
|
81,305
|
|
|
|
90,052
|
|
|
|
327,505
|
|
|
|
346,177
|
|
Long-lived asset impairment
|
|
|
3,929
|
|
|
|
4,571
|
|
|
|
745
|
|
|
|
28,637
|
|
|
|
136,614
|
|
Restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
778
|
|
|
|
-
|
|
|
|
6,471
|
|
Investment in non-consolidated affiliates impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
224
|
|
Proceeds from sale of joint venture assets
|
|
|
(4,835
|
)
|
|
|
(4,778
|
)
|
|
|
(4,623
|
)
|
|
|
(19,000
|
)
|
|
|
(51,707
|
)
|
Interest expense
|
|
|
28,739
|
|
|
|
28,882
|
|
|
|
27,694
|
|
|
|
115,745
|
|
|
|
134,376
|
|
Loss on currency exchange rate remeasurement of intercompany balances
|
|
|
3,418
|
|
|
|
426
|
|
|
|
2,448
|
|
|
|
4,313
|
|
|
|
7,406
|
|
Provision for (benefit from) income taxes
|
|
|
29,403
|
|
|
|
16,709
|
|
|
|
(11,013
|
)
|
|
|
84,719
|
|
|
|
(45,755
|
)
|
EBITDA, as adjusted (1)
|
|
|
154,160
|
|
|
|
157,255
|
|
|
|
140,292
|
|
|
|
633,647
|
|
|
|
460,661
|
|
Selling, general and administrative
|
|
|
88,713
|
|
|
|
93,581
|
|
|
|
101,552
|
|
|
|
358,173
|
|
|
|
375,647
|
|
Equity in income of non-consolidated affiliates
|
|
|
(4,835
|
)
|
|
|
(4,778
|
)
|
|
|
(4,623
|
)
|
|
|
(19,000
|
)
|
|
|
(51,483
|
)
|
Investment in non-consolidated affiliates impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(224
|
)
|
Proceeds from sale of joint venture assets
|
|
|
4,835
|
|
|
|
4,778
|
|
|
|
4,623
|
|
|
|
19,000
|
|
|
|
51,707
|
|
Loss on currency exchange rate remeasurement of intercompany balances
|
|
|
(3,418
|
)
|
|
|
(426
|
)
|
|
|
(2,448
|
)
|
|
|
(4,313
|
)
|
|
|
(7,406
|
)
|
Other (income) expense, net
|
|
|
(1,991
|
)
|
|
|
(5,479
|
)
|
|
|
(761
|
)
|
|
|
(24,501
|
)
|
|
|
506
|
|
Gross Margin (1)
|
|
$
|
237,464
|
|
|
$
|
244,931
|
|
|
$
|
238,635
|
|
|
$
|
963,006
|
|
|
$
|
829,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to Exterran stockholders
|
|
$
|
22,647
|
|
|
$
|
40,977
|
|
|
$
|
(5,739
|
)
|
|
$
|
123,164
|
|
|
$
|
(39,486
|
)
|
(Income) loss from discontinued operations
|
|
|
(16,483
|
)
|
|
|
(15,121
|
)
|
|
|
31,115
|
|
|
|
(64,014
|
)
|
|
|
(35,976
|
)
|
Q4 2012 tax benefit on Q2 2012 impairment of long-lived assets
|
|
|
-
|
|
|
|
-
|
|
|
|
(13,725
|
)
|
|
|
-
|
|
|
|
-
|
|
Valuation allowance on Italy deferred tax asset
|
|
|
9,000
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,000
|
|
|
|
-
|
|
Items, after-tax:
|
|
|
|
|
|
|
|
|
|
|
Long-lived asset impairment (including the impact on noncontrolling
interest)
|
|
|
1,693
|
|
|
|
2,587
|
|
|
|
194
|
|
|
|
20,393
|
|
|
|
73,217
|
|
Restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
490
|
|
|
|
-
|
|
|
|
4,077
|
|
Investment in non-consolidated affiliates impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
224
|
|
Proceeds from sale of joint venture assets
|
|
|
(4,835
|
)
|
|
|
(4,778
|
)
|
|
|
(4,623
|
)
|
|
|
(19,000
|
)
|
|
|
(51,707
|
)
|
Net income (loss) from continuing operations attributable to
Exterran stockholders, excluding items
|
|
$
|
12,022
|
|
|
$
|
23,665
|
|
|
$
|
7,712
|
|
|
$
|
69,543
|
|
|
$
|
(49,651
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) from continuing operations attributable to
Exterran stockholders
|
|
$
|
0.09
|
|
|
$
|
0.39
|
|
|
$
|
0.39
|
|
|
$
|
0.89
|
|
|
$
|
(1.19
|
)
|
Adjustment for items, after-tax, per common share (2)
|
|
|
0.09
|
|
|
|
(0.03
|
)
|
|
|
(0.26
|
)
|
|
|
0.16
|
|
|
|
0.41
|
|
Diluted net income (loss) from continuing operations attributable
to Exterran stockholders per common share, excluding items (1)(2)
|
|
$
|
0.18
|
|
|
$
|
0.36
|
|
|
$
|
0.13
|
|
|
$
|
1.05
|
|
|
$
|
(0.78
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(1) Management believes EBITDA, as adjusted, diluted net income
(loss) from continuing operations attributable to Exterran
stockholders per common share, excluding items, and gross margin,
provide useful information to investors because these non-GAAP
measures, when viewed with our GAAP results and accompanying
reconciliations, provide a more complete understanding of our
performance than GAAP results alone. Management uses these non-GAAP
measures as supplemental measures to review current period operating
performance, comparability measures and performance measures for
period to period comparisons. In addition, management uses EBITDA,
as adjusted, as a valuation measure.
|
|
(2) Net income (loss) from continuing operations attributable to
Exterran stockholders, excluding items, for the diluted earnings per
share calculation for the three months ended December 31, 2012 was
adjusted to add back interest expense and amortization of deferred
financing costs, net of tax, totaling $1.2 million relating to the
dilutive effect of the assumed conversion of our 4.75% convertible
senior notes due 2014.
|
Source: Exterran Holdings, Inc.
Exterran Holdings, Inc.
Media
Susan Moore, 281-836-7398
or
Investors
David
Oatman, 281-836-7035
David Miller, 281-836-7895