EX-99.1 2 a2019q48kex991.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
logoblueblacka54.jpg

Exterran Corporation Announces Fourth Quarter and Full Year 2019 Results

Results at High End of Guidance
Strong Cash Flow from Operating Activities
Booked Largest Product Sale Order in Company History in 1Q20

HOUSTON, February 26, 2020 - Exterran Corporation (NYSE: EXTN) (“Exterran” or the “Company”) today reported fourth quarter financial results.
 
 
Three Months Ended
 
Variance
 
 
December 31,
 
September 30,
 
December 31,
 
 
 
 
(unaudited, in millions)
 
2019
 
2019
 
2018
 
Sequential
 
Year-over-Year
Revenues:
 
 
 
 
 
 
 
 
 
 
Contract operations
 
$
96.5

 
$
96.3

 
$
88.2

 
 %
 
9
 %
Aftermarket services
 
36.9

 
34.9

 
32.0

 
6
 %
 
15
 %
Product sales
 
139.3

 
171.3

 
211.9

 
(19
)%
 
(34
)%
Total
 
$
272.7

 
$
302.4

 
$
332.2

 
(10
)%
 
(18
)%
 
 
 
 
 
 
 
 
 
 
 
Gross margin percentage (1):
 
 
 
 
 
 
 
 
 
 
Contract operations
 
64
%
 
64
%
 
70
%
 
(46) bps

 
(597) bps

Aftermarket services
 
25
%
 
25
%
 
22
%
 
(56) bps

 
248 bps

Product sales
 
9
%
 
11
%
 
13
%
 
(205) bps

 
(394) bps

Total
 
30
%
 
29
%
 
29
%
 
91 bps

 
164 bps

 
 
 
 
 
 
 
 
 
 
 
Product Sales Booking
 
$
108.8

 
$
118.1

 
$
158.6

 
(8
)%
 
(31
)%
 
 
 
 
 
 
 
 
 
 
 
Contract Operations Backlog
 
$
1,252.0

 
$
1,210.2

 
$
1,398.6

 
3
 %
 
(10
)%
Product Sales Backlog
 
278.0

 
308.5

 
705.8

 
(10
)%
 
(61
)%
 
(1) 
bps - basis point change in margin

Andrew Way, Exterran’s President and Chief Executive Officer commented, “2019 proved to be a much more challenging year for the oil and gas industry than many had anticipated. That said, our teams around the globe worked tirelessly to deliver on our key contract operations awards and on the strong backlog we had entering the year. During the fourth quarter, the company did an exceptional job of controlling costs and working capital to deliver net cash from operating activities of $55 million, leading to full year net cash from operating activities of $176 million. Our focus on cash resulted in positive free cash flow for the year, while delivering two large capital intensive contract operations projects. Additionally, orders in the first quarter are already in excess of $400 million providing an encouraging start to 2020. ”

During the quarter, we bought back 441,110 shares at an average price of $7.56 per share.


1



As the company stated in a press release on February 13, 2020, it is close to finalizing its strategic review of its U.S. compression fabrication business. While a formal decision has not been reached, we can communicate that we do not foresee U.S. compression fabrication being a part of our core business going forward. However, we will still partner with U.S. compression equipment providers for U.S. integrated plants and utilize our global footprint to support our international markets.

During the fourth quarter, the company recorded $65.5 million, or $2.00 per share, of non-cash impairment charges primarily related to its decision to monetize certain idle compression assets from its contract operations segment and from its review of options for its U.S. compression business.

Net loss from continuing operations was $80.2 million, or $2.45 per share, on revenue of $272.7 million for the fourth quarter of 2019. This compares to net loss from continuing operations of $8.3 million, or $0.25 per share, on revenue of $302.4 million for the third quarter of 2019 and net loss from continuing operations of $5.3 million, or $0.15 per share, on revenue of $332.2 million for the fourth quarter of 2018. Net loss was $79.8 million for the fourth quarter of 2019, as compared to net loss of $9.8 million for the third quarter of 2019 and net income of $14.1 million for the fourth quarter of 2018. EBITDA, as adjusted, was $47.3 million for the fourth quarter of 2019, as compared to $50.1 million for the third quarter of 2019 and $51.5 million for the fourth quarter of 2018. Loss before income taxes was $75.2 million as compared to loss before income taxes of $7.8 million for the third quarter of 2019 and income before income taxes of $11.1 million for the fourth quarter of 2018.

Selling, general and administrative expenses were $37.5 million in the fourth quarter of 2019, as compared with $37.7 million in the third quarter of 2019 and $44.7 million in the fourth quarter of 2018.

Contract Operations Segment
Contract operations revenue in the fourth quarter of 2019 was $96.5 million, relatively flat from third quarter 2019 revenue of $96.3 million and a 9% increase from fourth quarter 2018 revenue of $88.2 million.

Contract operations gross margin in the fourth quarter of 2019 was $61.6 million, as compared to gross margin of $61.9 million in the third quarter of 2019 and $61.6 million in fourth quarter of 2018. Gross margin percentage in the fourth quarter of 2019 was 64%, as compared with 64% in the third quarter of 2019 and 70% in the fourth quarter of 2018. Contract operations backlog at the end of 2019 was $1.3 billion, flat when compared to the third quarter 2019.

Revenue and margins were largely unchanged sequentially as we had limited fluctuations in our contract operations projects.

Aftermarket Services Segment
Aftermarket services revenue in the fourth quarter of 2019 was $36.9 million, a 6% increase from third quarter 2019 revenue of $34.9 million and a 15% increase from fourth quarter 2018 revenue of $32.0 million.

Aftermarket services gross margin in the fourth quarter of 2019 was $9.1 million, a 3% increase from third quarter 2019 gross margin of $8.8 million and a 28% increase from fourth quarter 2018 gross margin of $7.1 million. Gross margin percentage in the fourth quarter of 2019 was 25%, as compared with 25% in the third quarter of 2019 and 22% in the fourth quarter of 2018.

Product Sales Segment
Product sales revenue in the fourth quarter of 2019 was $139.3 million, a 19% decrease from third quarter 2019 revenue of $171.3 million and a 34% decrease from fourth quarter 2018 revenue of $211.9 million.

Product sales gross margin in the fourth quarter of 2019 was $12.0 million, a 34% decrease from third quarter 2019 gross margin of $18.3 million and a 55% decrease from fourth quarter 2018 gross margin of $26.6 million. Gross margin percentage in the fourth quarter of 2019 was 9% as compared with 11% in the third quarter of 2019 and 13% in the fourth quarter of 2018.

2




The decline in revenue for product sales sequentially was due to the declining backlog that we have witnessed through the course of 2019 driven by the downturn experienced in the North American market.

Product sales backlog was $278.0 million at December 31, 2019, as compared to $308.5 million at September 30, 2019 and $705.8 million at December 31, 2018. Product sales bookings for the fourth quarter of 2019 were $108.8 million, resulting in a book-to-bill ratio of 78%. This compares to bookings of $118.1 million for the third quarter of 2019 and bookings of $158.6 million for the fourth quarter of 2018.


3



Conference Call Information
The Company will host a conference call at 8:00 a.m. Central Time on Thursday, February 27, 2020. The call can be accessed from the Companys website at www.exterran.com or by telephone at 877-524-8416. For those who cannot listen to the live call, a telephonic replay will be available through March 5, 2019 and may be accessed by calling 877-660-6853 and using the pass code 1313698594. A presentation will also be posted on the Company’s website prior to the conference call.

About Exterran Corporation
Exterran Corporation (NYSE: EXTN) is a global systems and process company offering solutions in the oil, gas, water and power markets. We are a leader in natural gas processing and treatment and compression products and services, providing critical midstream infrastructure solutions to customers throughout the world. Exterran Corporation is headquartered in Houston, Texas and operates in approximately 25 countries.

For more information, contact:
Blake Hancock, Vice President of Investor Relations, at 281-854-3043
Or visit www.exterran.com.

*****
Non-GAAP and Other Financial Information
Gross margin is defined as revenue less cost of sales (excluding depreciation and amortization expense). Gross margin percentage is defined as gross margin divided by revenue. The Company evaluates the performance of its segments based on gross margin for each segment.

EBITDA, as adjusted, a non-GAAP measure, is defined as net income (loss) excluding income (loss) from discontinued operations (net of tax), cumulative effect of accounting changes (net of tax), income taxes, interest expense (including debt extinguishment costs), depreciation and amortization expense, impairment charges, restructuring and other charges, non-cash gains or losses from foreign currency exchange rate changes recorded on intercompany obligations, expensed acquisition costs and other items. EBITDA, as adjusted, excludes the benefit of the two previously announced sales of our Venezuelan assets.

Adjusted net income (loss) from continuing operations and diluted adjusted net income (loss) from continuing operations per common share, non-GAAP measures, are defined as net income (loss) and earnings per share, excluding the impact of income (loss) from discontinued operations (net of tax), cumulative effect of accounting changes (net of tax), impairment charges (net of tax), restructuring and other charges (net of tax), the benefit of the previously announced sale of our joint ventures’ Venezuelan assets, the effect of income tax adjustments that are outside of the Company’s anticipated effective tax rates and other items.

See tables below for additional information concerning non-GAAP financial information, including a reconciliation of the non-GAAP financial information presented in this press release to the most directly comparable financial information presented in accordance with GAAP. Non-GAAP financial information supplements should be read together with, and are not an alternative or substitute for, the Company’s financial results reported in accordance with GAAP. Because non-GAAP financial information is not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.


4



Forward-Looking Statements
All statements in this release (and oral statements made regarding the subjects of this release) other than historical facts are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. These statements may include words such as “guidance,” “anticipate,” “estimate,” “expect,” “forecast,” “project,” “plan,” “intend,” “believe,” “confident,” “may,” “should,” “can have,” “likely,” “future” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. Examples of forward-looking information in this release include, but are not limited to: Exterran’s financial and operational strategies and ability to successfully effect those strategies; Exterran’s expectations regarding future economic and market conditions; Exterran’s financial and operational outlook and ability to fulfill that outlook; demand for Exterran’s products and services and growth opportunities for those products and services; and statements regarding industry activity levels and infrastructure build-out opportunities.

These forward-looking statements rely on a number of assumptions concerning future events and are subject to a number of uncertainties and factors, many of which are outside Exterrans control, which could cause actual results to differ materially from such statements. As a result, any such forward-looking statements are not guarantees of future performance or results. While Exterran believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in predicting certain important factors that could impact the future performance or results of its business. Among the factors that could cause results to differ materially from those indicated by such forward-looking statements are: local, regional, national and international economic and political conditions and the impact they may have on Exterran and its customers; Exterran’s reduced profit margins or loss of market share resulting from competition or the introduction of competing technologies by other companies; Exterran’s ability to win profitable new business; changes in international trade relationships including the imposition of trade restrictions or tariffs relating to any materials or products used in the operation of our business; conditions in the oil and gas industry, including a sustained imbalance in the level of supply or demand for oil or natural gas or a sustained low price of oil or natural gas; Exterran’s ability to timely and cost-effectively execute projects; Exterran enhancing or maintaining its asset utilization, particularly with respect to its fleet of compressors and other assets; Exterran’s ability to integrate acquired businesses; employment and workforce factors, including the ability to hire, train and retain key employees; Exterran’s ability to accurately estimate costs and time required under Exterran’s fixed price contracts; liability related to the use of Exterran’s products and services; changes in political or economic conditions in key operating markets, including international markets; changes in current exchange rates, including the risk of currency devaluations by foreign governments, and restrictions on currency repatriation; risks associated with Exterran’s operations, such as equipment defects, equipment malfunctions, environmental discharges, extreme weather and natural disasters; risks associated with cyber-based attacks or network security breaches; any non-performance by third parties of their contractual obligations, including the financial condition of our customers; changes in safety, health, environmental and other regulations, including those related to climate change or water scarcity; and Exterran’s indebtedness and its ability to generate sufficient cash flow, access financial markets at an acceptable cost, fund its operations, capital commitments and other contractual cash obligations, including our debt obligations.

These forward-looking statements are also affected by the risk factors, forward-looking statements and challenges and uncertainties described in Exterran’s Annual Report on Form 10-K for the year ended December 31, 2018, and other filings with the Securities and Exchange Commission available on the Securities and Exchange Commission’s website www.sec.gov. A discussion of these risks is expressly incorporated by reference into this release. Except as required by law, Exterran expressly disclaims any intention or obligation to revise or update any forward-looking statements whether as a result of new information, future events or otherwise.

5


EXTERRAN CORPORATION
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,
 
 
2019

2019

2018

2019

2018
Revenues:
 
 
 
 
 
 
 
 
 
 
Contract operations
 
$
96,481

 
$
96,261

 
$
88,165

 
$
368,126

 
$
360,973

Aftermarket services
 
36,909

 
34,893

 
32,045

 
129,217

 
120,676

Product sales
 
139,299

 
171,277

 
211,943

 
820,097

 
879,207

 
 
272,689

 
302,431

 
332,153

 
1,317,440

 
1,360,856

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
Cost of sales (excluding depreciation and amortization expense):
 
 
 
 
 
 
 
 
 
 
Contract operations
 
34,880

 
34,356

 
26,613

 
128,163

 
122,138

Aftermarket services
 
27,793

 
26,079

 
24,925

 
95,607

 
89,666

Product sales
 
127,296

 
153,011

 
185,320

 
730,448

 
765,624

Selling, general and administrative
 
37,524

 
37,702

 
44,674

 
164,314

 
178,401

Depreciation and amortization
 
45,888

 
42,133

 
31,601

 
162,557

 
123,922

Impairments
 
65,484

 
2,970

 

 
74,373

 
3,858

Restatement related charges (recoveries), net
 
28

 

 
42

 
48

 
(276
)
Restructuring and other charges
 
746

 
1,794

 
311

 
8,712

 
1,997

Interest expense
 
10,426

 
10,103

 
7,430

 
38,620

 
29,217

Other (income) expense, net
 
(2,208
)
 
2,101

 
145

 
(1,829
)
 
6,484

 
 
347,857

 
310,249

 
321,061

 
1,401,013

 
1,321,031

Income (loss) before income taxes
 
(75,168
)
 
(7,818
)
 
11,092

 
(83,573
)
 
39,825

Provision for income taxes
 
5,081

 
477

 
16,365

 
25,290

 
39,433

Income (loss) from continuing operations
 
(80,249
)
 
(8,295
)
 
(5,273
)
 
(108,863
)
 
392

Income (loss) from discontinued operations, net of tax
 
412

 
(1,546
)
 
19,346

 
6,486

 
24,462

Net income (loss)
 
$
(79,837
)
 
$
(9,841
)
 
$
14,073

 
$
(102,377
)
 
$
24,854

 
 
 
 
 
 
 
 
 
 
 
Basic net income (loss) per common share:
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations per common share
 
$
(2.45
)
 
$
(0.25
)
 
$
(0.15
)
 
$
(3.18
)
 
$
0.01

Income (loss) from discontinued operations per common share
 
0.01

 
(0.04
)
 
0.55

 
0.19

 
0.67

Net income (loss) per common share
 
$
(2.44
)
 
$
(0.29
)
 
$
0.40

 
$
(2.99
)
 
$
0.68

 
 
 
 
 
 
 
 
 
 
 
Diluted net income (loss) per common share:
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations per common share
 
$
(2.45
)
 
$
(0.25
)
 
$
(0.15
)
 
$
(3.18
)
 
$
0.01

Income (loss) from discontinued operations per common share
 
0.01

 
(0.04
)
 
0.55

 
0.19

 
0.67

Net income (loss) per common share
 
$
(2.44
)
 
$
(0.29
)
 
$
0.40

 
$
(2.99
)
 
$
0.68

 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding used in net income per common share:
 
 
 
 
 
 
 
 
 
 
Basic
 
32,714

 
33,783

 
35,567

 
34,283

 
35,433

Diluted
 
32,714

 
33,783

 
35,567

 
34,283

 
35,489



6



EXTERRAN CORPORATION
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
 
 
 
 
 
December 31,
 
2019
 
2018
ASSETS
 
 
 
 
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
16,683

 
$
19,300

Restricted cash
19

 
178

Accounts receivable, net
202,337

 
248,467

Inventory, net
143,538

 
150,689

Contract assets
46,537

 
91,602

Other current assets
22,477

 
44,234

Current assets associated with discontinued operations
4,332

 
11,605

Total current assets
435,923

 
566,075

Property, plant and equipment, net
844,410

 
901,577

Operating lease right of use assets
26,783

 

Deferred income taxes
13,994

 
11,370

Intangible and other assets, net
93,300

 
86,371

Long-term assets held for sale
624

 

Long-term assets associated with discontinued operations
2,970

 
1,661

Total assets
$
1,418,004

 
$
1,567,054

 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
Current liabilities:
 
 
 
Accounts payable, trade
$
123,444

 
$
165,744

Accrued liabilities
104,081

 
123,335

Contract liabilities
82,854

 
153,483

Current operating lease liabilities
6,268

 

Current liabilities associated with discontinued operations
9,998

 
14,767

Total current liabilities
326,645

 
457,329

Long-term debt
443,587

 
403,810

Deferred income taxes
993

 
6,005

Long-term contract liabilities
156,262

 
101,363

Long-term operating lease liabilities
30,958

 

Other long-term liabilities
49,263

 
39,812

Long-term liabilities associated with discontinued operations
758

 
5,914

Total liabilities
1,008,466

 
1,014,233

Total stockholders’ equity
409,538

 
552,821

Total liabilities and stockholders’ equity
$
1,418,004

 
$
1,567,054



7


EXTERRAN CORPORATION
UNAUDITED SUPPLEMENTAL INFORMATION
(In thousands, except percentages)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Years Ended
 
 
December 31,

September 30,

December 31,

December 31,

December 31,
 
 
2019

2019

2018

2019

2018
Revenues:
 
 
 
 
 
 
 
 
 
 
Contract operations
 
$
96,481

 
$
96,261

 
$
88,165

 
$
368,126

 
$
360,973

Aftermarket services
 
36,909

 
34,893

 
32,045

 
129,217

 
120,676

Product sales
 
139,299

 
171,277

 
211,943

 
820,097

 
879,207

 
 
$
272,689

 
$
302,431

 
$
332,153

 
$
1,317,440

 
$
1,360,856

 
 
 
 
 
 
 
 
 
 
 
Gross margin:
 
 
 
 
 
 
 
 
 
 
Contract operations
 
$
61,601

 
$
61,905

 
$
61,552

 
$
239,963

 
$
238,835

Aftermarket services
 
9,116

 
8,814

 
7,120

 
33,610

 
31,010

Product sales 
 
12,003

 
18,266

 
26,623

 
89,649

 
113,583

Total
 
$
82,720

 
$
88,985

 
$
95,295

 
$
363,222

 
$
383,428

 
 
 
 
 
 
 
 
 
 
 
Gross margin percentage:
 
 
 
 
 
 
 
 
 
 
Contract operations
 
64
%
 
64
%
 
70
%
 
65
%
 
66
%
Aftermarket services
 
25
%
 
25
%
 
22
%
 
26
%
 
26
%
Product sales
 
9
%
 
11
%
 
13
%
 
11
%
 
13
%
Total
 
30
%
 
29
%
 
29
%
 
28
%
 
28
%
 
 
 
 
 
 
 
 
 
 
 
Selling, general and administrative
 
$
37,524

 
$
37,702

 
$
44,674

 
$
164,314

 
$
178,401

% of revenue
 
14
%
 
12
%
 
13
%
 
12
%
 
13
%
 
 
 
 
 
 
 
 
 
 
 
EBITDA, as adjusted
 
$
47,269

 
$
50,066

 
$
51,472

 
$
200,657

 
$
205,498

% of revenue
 
17
%
 
17
%
 
15
%
 
15
%
 
15
%
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
$
21,156

 
$
46,002

 
$
62,882

 
$
193,274

 
$
215,108

 
 
 
 
 
 
 
 
 
 
 
Revenue by Geographical Regions:
 
 
 
 
 
 
 
 
 
 
North America
 
$
128,079

 
$
157,010

 
$
189,714

 
$
705,484

 
$
858,934

Latin America
 
60,875

 
67,406

 
68,865

 
246,290

 
274,414

Middle East and Africa
 
70,005

 
66,601

 
63,962

 
319,866

 
163,093

Asia Pacific
 
13,730

 
11,414

 
9,612

 
45,800

 
64,415

Total revenues
 
$
272,689

 
$
302,431

 
$
332,153

 
$
1,317,440

 
$
1,360,856

 
 
 
 
 
 
 
 
 
 
 
 
 
As of
 
 
December 31,
 
September 30,
 
December 31,
 
December 31,
 
December 31,
 
 
2019
 
2019
 
2018
 
2019
 
2018
Contract Operations Backlog:
 
 
 
 
 
 
 
 
 
 
Contract operations services
 
$
1,252,001

 
$
1,210,187

 
$
1,398,644

 
$
1,252,001

 
$
1,398,644

 
 
 
 
 
 
 
 
 
 
 
Product Sales Backlog:
 
 
 
 
 
 
 
 
 
 
Compression equipment
 
$
160,946

 
$
196,144

 
$
471,827

 
$
160,946

 
$
471,827

Processing and treating equipment
 
69,912

 
50,176

 
229,258

 
69,912

 
229,258

Production equipment
 
593

 

 
2,438

 
593

 
2,438

Other product sales
 
46,501

 
62,174

 
2,246

 
46,501

 
2,246

Total product sales backlog
 
$
277,952

 
$
308,494

 
$
705,769

 
$
277,952

 
$
705,769


8


EXTERRAN CORPORATION
UNAUDITED NON-GAAP FINANCIAL MEASURES
(In thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Years Ended
 
 
December 31,

September 30,

December 31,

December 31,

December 31,
 
 
2019

2019

2018

2019

2018
Non-GAAP Financial Information—Reconciliation of Income (loss) before income taxes to Total gross margin:
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
 
$
(75,168
)
 
$
(7,818
)
 
$
11,092

 
$
(83,573
)
 
$
39,825

Selling, general and administrative
 
37,524

 
37,702

 
44,674

 
164,314

 
178,401

Depreciation and amortization
 
45,888

 
42,133

 
31,601

 
162,557

 
123,922

Impairments
 
65,484

 
2,970

 

 
74,373

 
3,858

Restatement related charges (recoveries), net
 
28

 

 
42

 
48

 
(276
)
Restructuring and other charges
 
746

 
1,794

 
311

 
8,712

 
1,997

Interest expense
 
10,426

 
10,103

 
7,430

 
38,620

 
29,217

Other (income) expense, net
 
(2,208
)
 
2,101

 
145

 
(1,829
)
 
6,484

Total gross margin (1)
 
$
82,720

 
$
88,985

 
$
95,295

 
$
363,222

 
$
383,428

 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Financial Information—Reconciliation of Net income (loss) to EBITDA, as adjusted:
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(79,837
)
 
$
(9,841
)
 
$
14,073

 
$
(102,377
)
 
$
24,854

(Income) loss from discontinued operations, net of tax
 
(412
)
 
1,546

 
(19,346
)
 
(6,486
)
 
(24,462
)
Depreciation and amortization
 
45,888

 
42,133

 
31,601

 
162,557

 
123,922

Impairments
 
65,484

 
2,970

 

 
74,373

 
3,858

Restatement related charges (recoveries), net
 
28

 

 
42

 
48

 
(276
)
Restructuring and other charges
 
746

 
1,794

 
311

 
8,712

 
1,997

Interest expense
 
10,426

 
10,103

 
7,430

 
38,620

 
29,217

(Gain) loss on currency exchange rate remeasurement of intercompany balances
 
(135
)
 
884

 
996

 
(80
)
 
5,241

Loss on sale of business
 

 

 

 

 
1,714

Provision for income taxes
 
5,081

 
477

 
16,365

 
25,290

 
39,433

EBITDA, as adjusted (2)
 
$
47,269

 
$
50,066

 
$
51,472

 
$
200,657

 
$
205,498

 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Financial Information—Reconciliation of Net income (loss) to Adjusted net loss from continuing operations:
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
(79,837
)
 
$
(9,841
)
 
$
14,073

 
$
(102,377
)
 
$
24,854

(Income) loss from discontinued operations, net of tax
 
(412
)
 
1,546

 
(19,346
)
 
(6,486
)
 
(24,462
)
Income (loss) from continuing operations
 
(80,249
)
 
(8,295
)
 
(5,273
)
 
(108,863
)
 
392

Adjustment for items:
 
 
 
 
 
 
 
 
 
 
Impairments
 
65,484

 
2,970

 

 
74,373

 
3,858

Restatement related charges (recoveries), net
 
28

 

 
42

 
48

 
(276
)
Restructuring and other charges
 
746

 
1,794

 
311

 
8,712

 
1,997

Loss on sale of business
 

 

 

 

 
1,714

Tax impact of adjustments (3)
 
(613
)
 
(3
)
 
(87
)
 
(1,181
)
 
(733
)
Adjusted net income (loss) from continuing operations (4)
 
$
(14,604
)
 
$
(3,534
)
 
$
(5,007
)
 
$
(26,911
)
 
$
6,952

 
 
 
 
 
 
 
 
 
 
 
Diluted income (loss) from continuing operations per common share
 
$
(2.45
)
 
$
(0.25
)
 
$
(0.15
)
 
$
(3.18
)
 
$
0.01

Adjustment for items, after-tax, per diluted common share
 
2.00

 
0.15

 
0.01

 
2.40

 
0.18

Diluted adjusted net income (loss) from continuing operations per common share (4) (5)
 
$
(0.45
)
 
$
(0.10
)
 
$
(0.14
)
 
$
(0.78
)
 
$
0.19

(1) Management evaluates the performance of each of the Company’s segments based on gross margin. Total gross margin, a non-GAAP measure, is included as a supplemental disclosure because it is a primary measure used by our management to evaluate the results of revenue and cost of sales (excluding depreciation and amortization expense), which are key components of our operations. Management believes total gross margin is important supplemental information for investors because it focuses on the current performance of our operations and excludes the impact of the prior historical costs of the assets acquired or constructed that are utilized in those operations, the indirect costs associated with our SG&A activities, the impact of our financing methods, restatement related charges (recoveries), restructuring and other charges and income taxes. In addition, the inclusion of depreciation and amortization expense may not accurately reflect the costs required to maintain and replenish the operational usage of our assets and therefore may not portray the costs from current operating activity.
 
(2) Management believes EBITDA, as adjusted, is an important measure of operating performance because it allows management, investors and others to evaluate and compare our core operating results from period to period by removing the impact of our capital structure (interest expense from outstanding debt), asset base (depreciation and amortization), our subsidiaries’ capital structure (non-cash gains or losses from foreign currency exchange rate changes on intercompany obligations), tax consequences, impairment charges, restatement related charges (recoveries), restructuring and other charges, expensed acquisition costs and other items. Management uses EBITDA, as adjusted, as supplemental measures to review current period operating performance, comparability measures and performance measures for period to period comparisons. In addition, the Company's compensation committee has used EBITDA, as adjusted, in evaluating the performance of the Company and management and in evaluating certain components of executive compensation, including performance-based annual incentive programs.
 
(3) The tax impacts of adjustments were based on the Company’s statutory tax rates applicable to each item in the appropriate taxing jurisdictions. Using statutory tax rates for presentation of the non-GAAP measures allows a consistent basis for investors to understand financial performance of the Company across historical periods. The overall effective tax rate on adjustments was impacted by the inability to recognize tax benefits from charges in jurisdictions that are in cumulative loss positions.
 
(4) Management believes adjusted net income (loss) from continuing operations and diluted adjusted net income (loss) from continuing operations per common share provides useful information to investors because it allows management, investors and others to evaluate and compare our core operating results from period to period by removing the impact of impairment charges, restructuring and other charges, restatement related charges (recoveries), expensed acquisition costs and other items not appropriately reflective of our core business.
 
(5) Diluted adjusted net income (loss) from continuing operations per common share, was computed using the two-class method to determine the net income (loss) per share for each class of common stock and participating security (certain of our restricted stock and restricted stock units) according to participation rights in undistributed earnings.


9