ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Maryland | 04-2648081 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
1301 McKinney Street, Suite 1800, Houston, Texas | 77010 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ý | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 5. | ||
Item 6. |
ITEM 1. | FINANCIAL STATEMENTS |
September 30, 2012 | December 31, 2011 | ||||||
(unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 38,332 | $ | 35,443 | |||
Accounts receivable, net of allowance for doubtful accounts of $2,447 and $8,013, respectively | 416,783 | 379,533 | |||||
Inventories | 45,392 | 25,968 | |||||
Other current assets | 127,540 | 99,276 | |||||
Current assets held for sale | — | 60,343 | |||||
Total current assets | 628,047 | 600,563 | |||||
Property and equipment | 2,542,744 | 2,184,810 | |||||
Accumulated depreciation | (1,098,814 | ) | (987,510 | ) | |||
Property and equipment, net | 1,443,930 | 1,197,300 | |||||
Goodwill | 625,938 | 622,773 | |||||
Other intangible assets, net | 65,923 | 81,867 | |||||
Deferred financing costs, net | 17,277 | 14,771 | |||||
Deposits | 12,584 | 43,685 | |||||
Equity method investments | 1,019 | 918 | |||||
Other assets | 25,205 | 14,360 | |||||
Non-current assets held for sale | — | 22,883 | |||||
TOTAL ASSETS | $ | 2,819,923 | $ | 2,599,120 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 100,441 | $ | 71,736 | |||
Other current liabilities | 207,382 | 174,183 | |||||
Current portion of capital leases and long-term debt | 723 | 1,694 | |||||
Current liabilities directly associated with assets held for sale | — | 41,890 | |||||
Total current liabilities | 308,546 | 289,503 | |||||
Capital leases and long-term debt | 903,250 | 773,975 | |||||
Other non-current liabilities | 338,542 | 321,011 | |||||
Commitments and contingencies | |||||||
Equity: | |||||||
Common stock, $0.10 par value; 200,000,000 shares authorized, 151,111,378 and 150,733,022 shares issued and outstanding | 15,111 | 15,073 | |||||
Additional paid-in capital | 922,633 | 915,400 | |||||
Accumulated other comprehensive loss | (6,230 | ) | (58,231 | ) | |||
Retained earnings | 306,251 | 312,114 | |||||
Total equity attributable to Key | 1,237,765 | 1,184,356 | |||||
Noncontrolling interest | 31,820 | 30,275 | |||||
Total equity | 1,269,585 | 1,214,631 | |||||
TOTAL LIABILITIES AND EQUITY | $ | 2,819,923 | $ | 2,599,120 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
REVENUES | $ | 490,851 | $ | 468,542 | $ | 1,493,599 | $ | 1,247,493 | |||||||
COSTS AND EXPENSES: | |||||||||||||||
Direct operating expenses | 335,799 | 285,804 | 991,292 | 795,053 | |||||||||||
Depreciation and amortization expense | 52,947 | 41,708 | 156,588 | 120,047 | |||||||||||
General and administrative expenses | 53,567 | 59,063 | 172,566 | 159,861 | |||||||||||
Operating income | 48,538 | 81,967 | 173,153 | 172,532 | |||||||||||
Loss on early extinguishment of debt | — | — | — | 46,451 | |||||||||||
Interest expense, net of amounts capitalized | 13,962 | 10,554 | 39,574 | 30,003 | |||||||||||
Other, net | (1,529 | ) | 590 | (3,938 | ) | (9,932 | ) | ||||||||
Income from continuing operations before tax | 36,105 | 70,823 | 137,517 | 106,010 | |||||||||||
Income tax expense | (12,915 | ) | (25,077 | ) | (49,147 | ) | (36,706 | ) | |||||||
Income from continuing operations | 23,190 | 45,746 | 88,370 | 69,304 | |||||||||||
Loss from discontinued operations, net of tax (expense) benefit of $(13,551), $-, $4,304 and $-, respectively | (60,209 | ) | (2,308 | ) | (93,568 | ) | (8,218 | ) | |||||||
Net income (loss) | (37,019 | ) | 43,438 | (5,198 | ) | 61,086 | |||||||||
Income (loss) attributable to noncontrolling interest | 1,075 | (730 | ) | 665 | (1,027 | ) | |||||||||
INCOME (LOSS) ATTRIBUTABLE TO KEY | $ | (38,094 | ) | $ | 44,168 | $ | (5,863 | ) | $ | 62,113 | |||||
Income from continuing operations attributable to Key: | |||||||||||||||
Income from continuing operations | $ | 23,190 | $ | 45,746 | $ | 88,370 | $ | 69,304 | |||||||
Income (loss) attributable to noncontrolling interest | 1,075 | (730 | ) | 665 | (1,027 | ) | |||||||||
Income from continuing operations attributable to Key | $ | 22,115 | $ | 46,476 | $ | 87,705 | $ | 70,331 | |||||||
Earnings per share from continuing operations attributable to Key: | |||||||||||||||
Basic and diluted | $ | 0.15 | $ | 0.31 | $ | 0.58 | $ | 0.49 | |||||||
Loss per share from discontinued operations: | |||||||||||||||
Basic and diluted | $ | (0.40 | ) | $ | (0.01 | ) | $ | (0.62 | ) | $ | (0.06 | ) | |||
Earnings (loss) per share attributable to Key: | |||||||||||||||
Basic and diluted | $ | (0.25 | ) | $ | 0.30 | $ | (0.04 | ) | $ | 0.43 | |||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 151,105 | 147,722 | 151,108 | 144,274 | |||||||||||
Diluted | 151,110 | 148,088 | 151,124 | 144,713 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS | $ | 23,190 | $ | 45,746 | $ | 88,370 | $ | 69,304 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Translation adjustments arising during the year | 3,510 | (6,781 | ) | 989 | (6,433 | ) | |||||||||
Reclassification adjustment for sales of foreign subsidiaries | 51,892 | — | 51,892 | — | |||||||||||
Gain on sale of equity method investment | — | — | — | 1,061 | |||||||||||
Total other comprehensive income (loss), net of tax | 55,402 | (6,781 | ) | 52,881 | (5,372 | ) | |||||||||
COMPREHENSIVE INCOME FROM CONTINUING OPERATIONS, NET OF TAX | 78,592 | 38,965 | 141,251 | 63,932 | |||||||||||
Comprehensive loss from discontinued operations | (60,209 | ) | (2,308 | ) | (93,568 | ) | (8,218 | ) | |||||||
COMPREHENSIVE INCOME | 18,383 | 36,657 | 47,683 | 55,714 | |||||||||||
Comprehensive (income) loss attributable to noncontrolling interest | (3,083 | ) | 5,444 | (1,545 | ) | 2,568 | |||||||||
COMPREHENSIVE INCOME ATTRIBUTABLE TO KEY | $ | 15,300 | $ | 42,101 | $ | 46,138 | $ | 58,282 |
Nine Months Ended | |||||||
September 30, | |||||||
2012 | 2011 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income (loss) | $ | (5,198 | ) | $ | 61,086 | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depreciation and amortization expense | 156,588 | 122,116 | |||||
Asset retirements and impairments | 84,732 | — | |||||
Bad debt expense | 830 | 2,249 | |||||
Accretion of asset retirement obligations | 448 | 443 | |||||
Loss (income) from equity method investments | 635 | (604 | ) | ||||
Gain on sale of equity method investment | — | (4,783 | ) | ||||
Loss on early extinguishment of debt | — | 46,451 | |||||
Amortization of deferred financing costs and premium | 1,984 | 1,374 | |||||
Deferred income tax expense | 30,365 | 29,659 | |||||
Capitalized interest | (1,053 | ) | (1,391 | ) | |||
Loss (gain) on disposal of assets, net | 462 | (663 | ) | ||||
Share-based compensation | 10,784 | 12,254 | |||||
Excess tax benefits from share-based compensation | (4,047 | ) | (5,358 | ) | |||
Changes in working capital: | |||||||
Accounts receivable | (27,538 | ) | (137,350 | ) | |||
Other current assets | (57,956 | ) | (15,648 | ) | |||
Accounts payable, accrued interest and accrued expenses | 57,290 | 46 | |||||
Share-based compensation liability awards | 1,486 | 72 | |||||
Other assets and liabilities | 15,583 | (6,951 | ) | ||||
Net cash provided by operating activities | 265,395 | 103,002 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Capital expenditures | (399,735 | ) | (245,910 | ) | |||
Proceeds from sale of fixed assets | 10,679 | 8,832 | |||||
Proceeds from sale of assets held for sale | 2,000 | — | |||||
Acquisition, net of cash acquired of $1,067 | — | (188,629 | ) | ||||
Investment in Wilayat Key Energy, LLC | (676 | ) | — | ||||
Proceeds from sale of equity method investments | — | 11,965 | |||||
Net cash used in investing activities | (387,732 | ) | (413,742 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Repayments of long-term debt | — | (460,509 | ) | ||||
Proceeds from long-term debt | 205,000 | 475,000 | |||||
Repayments of capital lease obligations | (1,649 | ) | (3,093 | ) | |||
Proceeds from borrowings on revolving credit facility | 235,000 | 363,000 | |||||
Repayments on revolving credit facility | (310,000 | ) | (98,000 | ) | |||
Payment of deferred financing costs | (4,547 | ) | (16,015 | ) | |||
Repurchases of common stock | (7,450 | ) | (5,473 | ) | |||
Proceeds from exercise of stock options | 896 | 7,830 | |||||
Excess tax benefits from share-based compensation | 4,047 | 5,358 | |||||
Other financing activities | 7,264 | — | |||||
Net cash provided by financing activities | 128,561 | 268,098 | |||||
Effect of changes in exchange rates on cash | (3,335 | ) | 5,332 | ||||
Net increase (decrease) in cash and cash equivalents | 2,889 | (37,310 | ) | ||||
Cash and cash equivalents, beginning of period | 35,443 | 56,628 | |||||
Cash and cash equivalents, end of period | $ | 38,332 | $ | 19,318 |
Nine months ended | |||||
September 30, | |||||
2012 | 2011 | ||||
Supplemental cash flow information: | |||||
Non-cash investing activities: | |||||
Sale of Argentina operations/Notes Receivable | 12,955 | — |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
REVENUES | $ | 20,026 | $ | 32,773 | $ | 75,815 | $ | 90,175 | |||||||
COSTS AND EXPENSES: | |||||||||||||||
Direct operating expenses | 18,122 | 28,853 | 72,664 | 82,024 | |||||||||||
Depreciation and amortization expense | — | 633 | 143 | 2,069 | |||||||||||
General and administrative expenses | 2,756 | 3,869 | 11,232 | 10,853 | |||||||||||
Impairment and other charges | 44,298 | — | 85,755 | — | |||||||||||
Operating loss | (45,150 | ) | (582 | ) | (93,979 | ) | (4,771 | ) | |||||||
Interest expense, net of amounts capitalized | 31 | 682 | 168 | 1,585 | |||||||||||
Other expense, net | 1,477 | 1,044 | 3,725 | 1,862 | |||||||||||
Loss before tax | (46,658 | ) | (2,308 | ) | (97,872 | ) | (8,218 | ) | |||||||
Income tax (expense) benefit | (13,551 | ) | — | 4,304 | — | ||||||||||
Loss from discontinued operations | $ | (60,209 | ) | $ | (2,308 | ) | $ | (93,568 | ) | $ | (8,218 | ) |
(in thousands) | |||
At August 5, 2011: | |||
Cash and cash equivalents | $ | 886 | |
Accounts receivable | 21,124 | ||
Other current assets | 234 | ||
Property and equipment | 87,185 | ||
Intangible assets | 49,310 | ||
Other long term assets | 3,826 | ||
Total identifiable assets acquired | 162,565 | ||
Current liabilities | 19,406 | ||
Total liabilities assumed | 19,406 | ||
Net identifiable assets acquired | 143,159 | ||
Goodwill | 162,704 | ||
Net assets acquired | $ | 305,863 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(unaudited) (in thousands, except per share amounts) | |||||||||||||||
REVENUES | $ | 490,851 | $ | 514,602 | $ | 1,493,599 | $ | 1,353,279 | |||||||
COSTS AND EXPENSES: | |||||||||||||||
Direct operating expenses | 335,799 | 307,322 | 991,292 | 840,302 | |||||||||||
Depreciation and amortization expense (1) | 52,947 | 45,716 | 156,588 | 132,071 | |||||||||||
General and administrative expenses (2) | 53,567 | 63,579 | 172,566 | 174,410 | |||||||||||
Operating income | 48,538 | 97,985 | 173,153 | 206,496 | |||||||||||
Loss on early extinguishment of debt | — | — | — | 46,451 | |||||||||||
Interest expense, net of amounts capitalized | 13,962 | 11,326 | 39,574 | 32,064 | |||||||||||
Other income, net | (1,529 | ) | 1,362 | (3,938 | ) | (8,019 | ) | ||||||||
Income from continuing operations before tax | 36,105 | 85,297 | 137,517 | 136,000 | |||||||||||
Income tax expense (3) | (12,915 | ) | (30,195 | ) | (49,147 | ) | (48,552 | ) | |||||||
Income from continuing operations | 23,190 | 55,102 | 88,370 | 87,448 | |||||||||||
Loss from discontinued operations, net of tax | (60,209 | ) | (2,308 | ) | (93,568 | ) | (8,218 | ) | |||||||
Net income | (37,019 | ) | 52,794 | (5,198 | ) | 79,230 | |||||||||
Income (loss) attributable to noncontrolling interest | 1,075 | (730 | ) | 665 | (1,027 | ) | |||||||||
INCOME ATTRIBUTABLE TO KEY | $ | (38,094 | ) | $ | 53,524 | $ | (5,863 | ) | $ | 80,257 | |||||
Earnings per share attributable to Key: | |||||||||||||||
Basic and diluted | $ | (0.25 | ) | $ | 0.35 | $ | (0.04 | ) | $ | 0.53 | |||||
Weighted average shares outstanding (4): | |||||||||||||||
Basic | 151,105 | 150,676 | 151,108 | 150,274 | |||||||||||
Diluted | 151,110 | 151,044 | 151,124 | 150,713 |
(1) | Depreciation and amortization expense for the three and nine months ended September 30, 2011 has been adjusted to reflect the additional expense that would have been charged assuming the fair value adjustments to property and equipment and intangible assets had been applied on January 1, 2011. |
(2) | General and administrative expenses for the three and nine months ended September 30, 2011 have been adjusted to include $3.6 million of transaction costs. |
(3) | Income tax expense for the three and nine months ended September 30, 2011 has been adjusted to reflect applicable corporate tax as if Edge had been acquired and converted from its limited liability company status on January 1, 2011. |
(4) | Weighted average shares outstanding has been adjusted to reflect the issuance of shares in the Edge transaction as if the transaction occurred on January 1, 2011. |
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Other current assets: | |||||||
Deferred tax assets | $ | 45,410 | $ | 54,646 | |||
Prepaid current assets | 21,346 | 24,330 | |||||
Reinsurance receivable | 10,218 | 8,731 | |||||
VAT asset | 43,269 | 9,883 | |||||
Other | 7,297 | 1,686 | |||||
Total | $ | 127,540 | $ | 99,276 |
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Other current liabilities: | |||||||
Accrued payroll, taxes and employee benefits | $ | 50,424 | $ | 51,558 | |||
Accrued operating expenditures | 49,697 | 41,332 | |||||
Income, sales, use and other taxes | 64,242 | 27,764 | |||||
Self-insurance reserve | 33,450 | 32,030 | |||||
Accrued interest | 4,025 | 10,870 | |||||
Insurance premium financing | 950 | 8,358 | |||||
Share-based compensation and other liabilities | 4,594 | 2,271 | |||||
Total | $ | 207,382 | $ | 174,183 |
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Other non-current assets: | |||||||
Reinsurance receivable | $ | 10,419 | $ | 8,960 | |||
Deferred tax assets | 4,068 | 3,885 | |||||
Other | 10,718 | 1,515 | |||||
Total | $ | 25,205 | $ | 14,360 |
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Other non-current liabilities: | |||||||
Deferred tax liabilities | $ | 276,858 | $ | 261,072 | |||
Accrued insurance costs | 32,803 | 30,854 | |||||
Asset retirement obligations | 11,576 | 11,928 | |||||
Environmental liabilities | 4,544 | 3,953 | |||||
Income, sales, use and other taxes | 7,500 | 7,191 | |||||
Accrued rent | 1,564 | 1,977 | |||||
Other | 3,697 | 4,036 | |||||
Total | $ | 338,542 | $ | 321,011 |
U.S. | International | Total | |||||||||
(in thousands) | |||||||||||
December 31, 2011 | $ | 595,049 | $ | 27,724 | $ | 622,773 | |||||
Purchase price and other adjustments, net | 2,409 | — | 2,409 | ||||||||
Impact of foreign currency translation | — | 756 | 756 | ||||||||
September 30, 2012 | $ | 597,458 | $ | 28,480 | $ | 625,938 |
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
Noncompete agreements: | |||||||
Gross carrying value | $ | 18,132 | $ | 19,242 | |||
Accumulated amortization | (14,254 | ) | (12,278 | ) | |||
Net carrying value | $ | 3,878 | $ | 6,964 | |||
Patents, trademarks and tradename: | |||||||
Gross carrying value | $ | 14,519 | $ | 13,393 | |||
Accumulated amortization | (431 | ) | (655 | ) | |||
Net carrying value | $ | 14,088 | $ | 12,738 | |||
Customer relationships and contracts: | |||||||
Gross carrying value | $ | 100,404 | $ | 101,064 | |||
Accumulated amortization | (57,380 | ) | (43,098 | ) | |||
Net carrying value | $ | 43,024 | $ | 57,966 | |||
Developed technology: | |||||||
Gross carrying value | $ | 8,451 | $ | 7,592 | |||
Accumulated amortization | (3,518 | ) | (3,393 | ) | |||
Net carrying value | $ | 4,933 | $ | 4,199 |
December 31, 2011 | $ | 81,867 | |
Additions | 519 | ||
Purchase price adjustments | 640 | ||
Amortization expense | (17,620 | ) | |
Impact of foreign currency translation | 517 | ||
September 30, 2012 | $ | 65,923 |
Weighted average remaining amortization period (years) | Expected Amortization Expense | |||||||||||||||||||||||||
Remainder of 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | |||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Noncompete agreements | 1.9 | $ | 801 | $ | 1,739 | $ | 1,338 | $ | — | $ | — | $ | — | |||||||||||||
Patents and trademarks | 5.7 | 94 | 123 | 123 | 54 | 40 | 40 | |||||||||||||||||||
Customer relationships and contracts | 5.6 | 4,871 | 16,949 | 7,959 | 5,097 | 3,451 | 2,430 | |||||||||||||||||||
Developed technology | 18.3 | 95 | 379 | 379 | 221 | 221 | 221 | |||||||||||||||||||
Total intangible asset amortization expense | $ | 5,861 | $ | 19,190 | $ | 9,799 | $ | 5,372 | $ | 3,712 | $ | 2,691 |
September 30, 2012 | December 31, 2011 | ||||||
(in thousands) | |||||||
6.75% Senior Notes due 2021 | $ | 675,000 | $ | 475,000 | |||
8.375% Senior Notes due 2014 | 3,573 | 3,573 | |||||
Senior Secured Credit Facility revolving loans due 2016 | 220,000 | 295,000 | |||||
Net unamortized premium on debt | 4,676 | — | |||||
Capital lease obligations | 724 | 2,096 | |||||
Total debt | 903,973 | 775,669 | |||||
Less current portion | (723 | ) | (1,694 | ) | |||
Long-term debt and capital leases | $ | 903,250 | $ | 773,975 |
Year | Percentage | |
2016 | 103.375 | % |
2017 | 102.250 | % |
2018 | 101.125 | % |
2019 and thereafter | 100.000 | % |
• | incur additional indebtedness and issue preferred equity interests; |
• | pay dividends or make other distributions or repurchase or redeem equity interests; |
• | make loans and investments; |
• | enter into sale and leaseback transactions; |
• | sell, transfer or otherwise convey assets; |
• | create liens; |
• | enter into transactions with affiliates; |
• | enter into agreements restricting subsidiaries’ ability to pay dividends; |
• | designate future subsidiaries as unrestricted subsidiaries; and |
• | consolidate, merge or sell all or substantially all of the applicable entities’ assets. |
• | our ratio of consolidated total funded indebtedness to total capitalization be no greater than the percentages specified below: |
Fiscal Quarter Ending | Ratio | |
September 30, 2012 | 47.5 | % |
December 31, 2012 and thereafter | 45 | % |
• | our senior secured leverage ratio of senior secured funded debt to trailing four quarters of earnings before interest, taxes, depreciation and amortization (as calculated pursuant to the terms of the 2011 Credit Facility, “EBITDA”) be no greater than 2.00 to 1.00; |
• | we maintain a collateral coverage ratio, the ratio of the aggregate book value of the collateral to the amount of the total commitments, as of the last day of any fiscal quarter of at least 2:00 to 1:00; |
• | we maintain a consolidated interest coverage ratio of trailing four quarters EBITDA to interest expense of at least 3.00 to 1.00; and |
• | we limit our capital expenditures and investments in foreign subsidiaries to $250.0 million per fiscal year, if the consolidated total leverage ratio exceeds 3.00 to 1.00. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands) | |||||||||||||||
Interest income | $ | (12 | ) | $ | (1 | ) | $ | (26 | ) | $ | (23 | ) | |||
Foreign exchange (gain) loss | (1,341 | ) | 641 | (3,047 | ) | (3,869 | ) | ||||||||
Gain on sale of equity method investment | — | — | — | (4,783 | ) | ||||||||||
Other (income) expense, net | (176 | ) | (50 | ) | (865 | ) | (1,257 | ) | |||||||
Total | $ | (1,529 | ) | $ | 590 | $ | (3,938 | ) | $ | (9,932 | ) |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
Basic EPS Calculation: | |||||||||||||||
Numerator | |||||||||||||||
Income from continuing operations attributable to Key | $ | 22,115 | $ | 46,476 | $ | 87,705 | $ | 70,331 | |||||||
Loss from discontinued operations, net of tax | (60,209 | ) | (2,308 | ) | (93,568 | ) | (8,218 | ) | |||||||
Income (loss) attributable to Key | $ | (38,094 | ) | $ | 44,168 | $ | (5,863 | ) | $ | 62,113 | |||||
Denominator | |||||||||||||||
Weighted average shares outstanding | 151,105 | 147,722 | 151,108 | 144,274 | |||||||||||
Basic earnings per share from continuing operations attributable to Key | $ | 0.15 | $ | 0.31 | $ | 0.58 | $ | 0.49 | |||||||
Basic loss per share from discontinued operations | (0.40 | ) | (0.01 | ) | (0.62 | ) | (0.06 | ) | |||||||
Basic earnings (loss) per share attributable to Key | $ | (0.25 | ) | $ | 0.30 | $ | (0.04 | ) | $ | 0.43 | |||||
Diluted EPS Calculation: | |||||||||||||||
Numerator | |||||||||||||||
Income from continuing operations attributable to Key | $ | 22,115 | $ | 46,476 | $ | 87,705 | $ | 70,331 | |||||||
Loss from discontinued operations, net of tax | (60,209 | ) | (2,308 | ) | (93,568 | ) | (8,218 | ) | |||||||
Income (loss) attributable to Key | $ | (38,094 | ) | $ | 44,168 | $ | (5,863 | ) | $ | 62,113 | |||||
Denominator | |||||||||||||||
Weighted average shares outstanding | 151,105 | 147,722 | 151,108 | 144,274 | |||||||||||
Stock options | 5 | 298 | 16 | 330 | |||||||||||
Warrants | — | — | — | 46 | |||||||||||
Stock appreciation rights | — | 68 | — | 63 | |||||||||||
Total | 151,110 | 148,088 | 151,124 | 144,713 | |||||||||||
Diluted earnings per share from continuing operations attributable to Key | $ | 0.15 | $ | 0.31 | $ | 0.58 | $ | 0.49 | |||||||
Diluted loss per share from discontinued operations | (0.40 | ) | (0.01 | ) | (0.62 | ) | (0.06 | ) | |||||||
Diluted earnings (loss) per share attributable to Key | $ | (0.25 | ) | $ | 0.30 | $ | (0.04 | ) | $ | 0.43 |
Company Placement for the Performance Period | Percentile Ranking in Peer Group | Performance Units Earned as a Percentage of Target | ||||
First | 100 | % | 200 | % | ||
Second | 91 | % | 180 | % | ||
Third | 82 | % | 160 | % | ||
Fourth | 73 | % | 140 | % | ||
Fifth | 64 | % | 120 | % | ||
Sixth | 55 | % | 100 | % | ||
Seventh | 45 | % | 75 | % | ||
Eighth | 36 | % | 50 | % | ||
Ninth | 27 | % | 25 | % | ||
Tenth | 18 | % | 0 | % | ||
Eleventh | 9 | % | 0 | % | ||
Twelfth | 0 | % | 0 | % |
September 30, 2012 | December 31, 2011 | |||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
(in thousands) | ||||||||||||||||
Financial assets: | ||||||||||||||||
Notes and accounts receivable - related parties | $ | 775 | $ | 775 | $ | 735 | $ | 735 | ||||||||
Notes receivable - Argentina operations sale | 12,955 | 12,955 | — | — | ||||||||||||
Financial liabilities: | ||||||||||||||||
6.75% Senior Notes issued March 4, 2011 | $ | 475,000 | $ | 482,125 | $ | 475,000 | $ | 472,625 | ||||||||
6.75% Senior Notes issued March 8, 2012 | 204,676 | 204,000 | — | — | ||||||||||||
8.375% Senior Notes | 3,573 | 3,678 | 3,573 | 3,731 | ||||||||||||
Credit Facility revolving loans | 220,000 | 220,000 | 295,000 | 295,000 |
As of and for the three months ended September 30, 2012 | ||||||||||||||||||||
U.S. | International | Functional Support(2) | Reconciling Eliminations | Total | ||||||||||||||||
Revenues from external customers | $ | 397,814 | $ | 93,037 | $ | — | $ | — | $ | 490,851 | ||||||||||
Intersegment revenues | — | 1,936 | — | (1,936 | ) | — | ||||||||||||||
Depreciation and amortization | 45,119 | 4,934 | 2,894 | — | 52,947 | |||||||||||||||
Other operating expenses | 292,559 | 68,744 | 28,063 | — | 389,366 | |||||||||||||||
Operating income (loss) | 60,136 | 19,359 | (30,957 | ) | — | 48,538 | ||||||||||||||
Interest expense, net of amounts capitalized | 2 | 104 | 13,856 | — | 13,962 | |||||||||||||||
Income (loss) from continuing operations before tax | 60,283 | 20,744 | (44,922 | ) | — | 36,105 | ||||||||||||||
Long-lived assets(1) | 1,831,041 | 318,166 | 278,041 | (235,372 | ) | 2,191,876 | ||||||||||||||
Total assets | 2,636,399 | 509,862 | 302,528 | (628,866 | ) | 2,819,923 | ||||||||||||||
Capital expenditures, excluding acquisitions | 54,225 | 29,365 | 6,817 | — | 90,407 |
As of and for the three months ended September 30, 2011 | ||||||||||||||||||||
U.S. | International | Functional Support(2) | Reconciling Eliminations | Total | ||||||||||||||||
Revenues from external customers | $ | 411,789 | $ | 56,753 | $ | — | $ | — | $ | 468,542 | ||||||||||
Intersegment revenues | 4,342 | 2,721 | 1,394 | (8,457 | ) | — | ||||||||||||||
Depreciation and amortization | 35,514 | 3,691 | 2,503 | — | 41,708 | |||||||||||||||
Other operating expenses | 270,068 | 40,725 | 34,074 | — | 344,867 | |||||||||||||||
Operating income (loss) | 106,207 | 12,337 | (36,577 | ) | — | 81,967 | ||||||||||||||
Interest expense, net of amounts capitalized | (26 | ) | (3 | ) | 10,583 | — | 10,554 | |||||||||||||
Income (loss) from continuing operations before tax | 106,280 | 11,723 | (47,180 | ) | — | 70,823 | ||||||||||||||
Long-lived assets(1) | 1,760,562 | 190,216 | 236,549 | (284,976 | ) | 1,902,351 | ||||||||||||||
Total assets | 2,186,779 | 424,409 | 383,026 | (525,232 | ) | 2,468,982 | ||||||||||||||
Capital expenditures, excluding acquisitions | 55,691 | 7,995 | 4,147 | — | 67,833 |
As of and for the nine months ended September 30, 2012 | ||||||||||||||||||||
U.S. | International | Functional Support(2) | Reconciling Eliminations | Total | ||||||||||||||||
Revenues from external customers | $ | 1,254,433 | $ | 239,166 | $ | — | $ | — | $ | 1,493,599 | ||||||||||
Intersegment revenues | — | 4,088 | 15 | (4,103 | ) | — | ||||||||||||||
Depreciation and amortization | 134,308 | 13,407 | 8,873 | — | 156,588 | |||||||||||||||
Other operating expenses | 886,034 | 179,916 | 97,908 | — | 1,163,858 | |||||||||||||||
Operating income (loss) | 234,091 | 45,843 | (106,781 | ) | — | 173,153 | ||||||||||||||
Interest expense, net of amounts capitalized | 14 | 118 | 39,442 | — | 39,574 | |||||||||||||||
Income (loss) from continuing operations before tax | 234,365 | 49,044 | (145,892 | ) | — | 137,517 | ||||||||||||||
Long-lived assets(1) | 1,831,041 | 318,166 | 278,041 | (235,372 | ) | 2,191,876 | ||||||||||||||
Total assets | 2,636,399 | 509,862 | 302,528 | (628,866 | ) | 2,819,923 | ||||||||||||||
Capital expenditures, excluding acquisitions | 219,041 | 154,142 | 26,552 | — | 399,735 |
As of and for the nine months ended September 30, 2011 | ||||||||||||||||||||
U.S. | International | Functional Support(2) | Reconciling Eliminations | Total | ||||||||||||||||
Revenues from external customers | $ | 1,109,148 | $ | 138,345 | $ | — | $ | — | $ | 1,247,493 | ||||||||||
Intersegment revenues | 4,342 | 6,731 | 1,394 | (12,467 | ) | — | ||||||||||||||
Depreciation and amortization | 101,767 | 9,832 | 8,448 | — | 120,047 | |||||||||||||||
Other operating expenses | 756,325 | 104,042 | 94,547 | — | 954,914 | |||||||||||||||
Operating income (loss) | 251,056 | 24,471 | (102,995 | ) | — | 172,532 | ||||||||||||||
Loss on early extinguishment of debt | — | — | 46,451 | — | 46,451 | |||||||||||||||
Interest expense, net of amounts capitalized | 27 | 5 | 29,971 | — | 30,003 | |||||||||||||||
Income (loss) from continuing operations before tax | 252,293 | 27,863 | (174,146 | ) | — | 106,010 | ||||||||||||||
Long-lived assets(1) | 1,760,562 | 190,216 | 236,549 | (284,976 | ) | 1,902,351 | ||||||||||||||
Total assets | 2,186,779 | 424,409 | 383,026 | (525,232 | ) | 2,468,982 | ||||||||||||||
Capital expenditures, excluding acquisitions | 206,246 | 28,900 | 10,764 | — | 245,910 |
(1) | Long lived assets include: fixed assets, goodwill, intangibles and other assets. |
(2) | Functional Support is geographically located in the United States. |
CONDENSED CONSOLIDATING BALANCE SHEETS | ||||||||||||||||||||
September 30, 2012 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) (unaudited) | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Current assets | $ | 80,544 | $ | 489,449 | $ | 58,054 | $ | — | $ | 628,047 | ||||||||||
Property and equipment, net | — | 1,352,046 | 91,884 | — | 1,443,930 | |||||||||||||||
Goodwill | — | 597,458 | 28,480 | — | 625,938 | |||||||||||||||
Deferred financing costs, net | 17,277 | — | — | — | 17,277 | |||||||||||||||
Intercompany notes and accounts receivable and investment in subsidiaries | 3,235,184 | 1,025,982 | 7,926 | (4,269,092 | ) | — | ||||||||||||||
Other assets | 8,068 | 52,975 | 43,688 | — | 104,731 | |||||||||||||||
Non-current assets held for sale | — | — | — | — | — | |||||||||||||||
TOTAL ASSETS | $ | 3,341,073 | $ | 3,517,910 | $ | 230,032 | $ | (4,269,092 | ) | $ | 2,819,923 | |||||||||
Liabilities and equity: | ||||||||||||||||||||
Current liabilities | $ | 27,268 | $ | 249,106 | $ | 32,172 | $ | — | $ | 308,546 | ||||||||||
Long-term debt and capital leases, less current portion | 903,249 | 1 | — | — | 903,250 | |||||||||||||||
Intercompany notes and accounts payable | 866,048 | 2,578,077 | 34,155 | (3,478,280 | ) | — | ||||||||||||||
Deferred tax liabilities | 272,719 | 4,545 | (406 | ) | — | 276,858 | ||||||||||||||
Other long-term liabilities | 2,204 | 59,480 | — | — | 61,684 | |||||||||||||||
Equity | 1,269,585 | 626,701 | 164,111 | (790,812 | ) | 1,269,585 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 3,341,073 | $ | 3,517,910 | $ | 230,032 | $ | (4,269,092 | ) | $ | 2,819,923 |
December 31, 2011 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Assets: | ||||||||||||||||||||
Current assets | $ | 67,027 | $ | 431,829 | $ | 101,707 | $ | — | $ | 600,563 | ||||||||||
Property and equipment, net | — | 1,126,013 | 71,287 | — | 1,197,300 | |||||||||||||||
Goodwill | — | 595,049 | 27,724 | — | 622,773 | |||||||||||||||
Deferred financing costs, net | 14,771 | — | — | — | 14,771 | |||||||||||||||
Intercompany notes and accounts receivable and investment in subsidiaries | 2,896,684 | 896,086 | (947 | ) | (3,791,823 | ) | — | |||||||||||||
Other assets | 104 | 99,098 | 41,628 | — | 140,830 | |||||||||||||||
Non-current assets held for sale | — | — | 22,883 | — | 22,883 | |||||||||||||||
TOTAL ASSETS | $ | 2,978,586 | $ | 3,148,075 | $ | 264,282 | $ | (3,791,823 | ) | $ | 2,599,120 | |||||||||
Liabilities and equity: | ||||||||||||||||||||
Current liabilities | $ | 77,077 | $ | 146,113 | $ | 66,313 | $ | — | $ | 289,503 | ||||||||||
Long-term debt and capital leases, less current portion | 773,573 | 402 | — | — | 773,975 | |||||||||||||||
Intercompany notes and accounts payable | 720,033 | 2,309,733 | 61,823 | (3,091,589 | ) | — | ||||||||||||||
Deferred tax liabilities | 191,206 | 69,822 | 44 | — | 261,072 | |||||||||||||||
Other long-term liabilities | 2,066 | 57,873 | — | — | 59,939 | |||||||||||||||
Equity | 1,214,631 | 564,132 | 136,102 | (700,234 | ) | 1,214,631 | ||||||||||||||
TOTAL LIABILITIES AND EQUITY | $ | 2,978,586 | $ | 3,148,075 | $ | 264,282 | $ | (3,791,823 | ) | $ | 2,599,120 |
CONDENSED CONSOLIDATING UNAUDITED STATEMENTS OF OPERATIONS | ||||||||||||||||||||
Three Months Ended September 30, 2012 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Revenues | $ | — | $ | 467,517 | $ | 43,798 | $ | (20,464 | ) | $ | 490,851 | |||||||||
Direct operating expense | — | 323,708 | 30,594 | (18,503 | ) | 335,799 | ||||||||||||||
Depreciation and amortization expense | — | 50,843 | 2,104 | — | 52,947 | |||||||||||||||
General and administrative expense | 243 | 51,009 | 5,561 | (3,246 | ) | 53,567 | ||||||||||||||
Operating (loss) income | (243 | ) | 41,957 | 5,539 | 1,285 | 48,538 | ||||||||||||||
Interest expense, net of amounts capitalized | 14,234 | (376 | ) | 106 | (2 | ) | 13,962 | |||||||||||||
Other (income) expense, net | (3,044 | ) | (1,050 | ) | 120 | 2,445 | (1,529 | ) | ||||||||||||
(Loss) income from continuing operations before taxes | (11,433 | ) | 43,383 | 5,313 | (1,158 | ) | 36,105 | |||||||||||||
Income tax expense | (10,023 | ) | (1,583 | ) | (1,309 | ) | — | (12,915 | ) | |||||||||||
(Loss) income from continuing operations | (21,456 | ) | 41,800 | 4,004 | (1,158 | ) | 23,190 | |||||||||||||
Discontinued operations | — | — | (60,209 | ) | — | (60,209 | ) | |||||||||||||
Net (loss) income | (21,456 | ) | 41,800 | (56,205 | ) | (1,158 | ) | (37,019 | ) | |||||||||||
Income attributable to noncontrolling interest | — | — | 1,075 | — | 1,075 | |||||||||||||||
(LOSS) INCOME ATTRIBUTABLE TO KEY | $ | (21,456 | ) | $ | 41,800 | $ | (57,280 | ) | $ | (1,158 | ) | $ | (38,094 | ) |
Three Months Ended September 30, 2011 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Revenues | $ | — | $ | 449,610 | $ | 28,760 | $ | (9,828 | ) | $ | 468,542 | |||||||||
Direct operating expense | — | 274,283 | 20,661 | (9,140 | ) | 285,804 | ||||||||||||||
Depreciation and amortization expense | — | 40,158 | 1,549 | 1 | 41,708 | |||||||||||||||
General and administrative expense | 255 | 55,827 | 5,106 | (2,125 | ) | 59,063 | ||||||||||||||
Operating (loss) income | (255 | ) | 79,342 | 1,444 | 1,436 | 81,967 | ||||||||||||||
Interest expense, net of amounts capitalized | 10,898 | (341 | ) | (3 | ) | — | 10,554 | |||||||||||||
Other (income) expense, net | (772 | ) | 490 | 696 | 176 | 590 | ||||||||||||||
(Loss) income from continuing operations before taxes | (10,381 | ) | 79,193 | 751 | 1,260 | 70,823 | ||||||||||||||
Income tax (expense) benefit | (21,458 | ) | (3,880 | ) | 261 | — | (25,077 | ) | ||||||||||||
(Loss) income from continuing operations | (31,839 | ) | 75,313 | 1,012 | 1,260 | 45,746 | ||||||||||||||
Discontinued operations | — | — | (2,308 | ) | — | (2,308 | ) | |||||||||||||
Net (loss) income | (31,839 | ) | 75,313 | (1,296 | ) | 1,260 | 43,438 | |||||||||||||
Loss attributable to noncontrolling interest | — | — | (730 | ) | — | (730 | ) | |||||||||||||
(LOSS) INCOME ATTRIBUTABLE TO KEY | $ | (31,839 | ) | $ | 75,313 | $ | (566 | ) | $ | 1,260 | $ | 44,168 |
Nine Months Ended September 30, 2012 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Revenues | $ | 15 | $ | 1,425,832 | $ | 118,393 | $ | (50,641 | ) | $ | 1,493,599 | |||||||||
Direct operating expense | — | 950,484 | 84,285 | (43,477 | ) | 991,292 | ||||||||||||||
Depreciation and amortization expense | — | 150,864 | 5,724 | — | 156,588 | |||||||||||||||
General and administrative expense | 815 | 162,015 | 18,164 | (8,428 | ) | 172,566 | ||||||||||||||
Operating (loss) income | (800 | ) | 162,469 | 10,220 | 1,264 | 173,153 | ||||||||||||||
Interest expense, net of amounts capitalized | 40,494 | (1,034 | ) | 116 | (2 | ) | 39,574 | |||||||||||||
Other (income) expense, net | (4,551 | ) | (393 | ) | (1,609 | ) | 2,615 | (3,938 | ) | |||||||||||
(Loss) income from continuing operations before taxes | (36,743 | ) | 163,896 | 11,713 | (1,349 | ) | 137,517 | |||||||||||||
Income tax expense | (42,970 | ) | (3,165 | ) | (3,012 | ) | — | (49,147 | ) | |||||||||||
(Loss) income from continuing operations | (79,713 | ) | 160,731 | 8,701 | (1,349 | ) | 88,370 | |||||||||||||
Discontinued operations | — | — | (93,568 | ) | — | (93,568 | ) | |||||||||||||
Net (loss) income | (79,713 | ) | 160,731 | (84,867 | ) | (1,349 | ) | (5,198 | ) | |||||||||||
Income attributable to noncontrolling interest | — | — | 665 | — | 665 | |||||||||||||||
(LOSS) INCOME ATTRIBUTABLE TO KEY | $ | (79,713 | ) | $ | 160,731 | $ | (85,532 | ) | $ | (1,349 | ) | $ | (5,863 | ) |
Nine Months Ended September 30, 2011 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Revenues | $ | — | $ | 1,201,445 | $ | 73,586 | $ | (27,538 | ) | $ | 1,247,493 | |||||||||
Direct operating expense | — | 764,879 | 54,830 | (24,656 | ) | 795,053 | ||||||||||||||
Depreciation and amortization expense | — | 115,936 | 4,112 | (1 | ) | 120,047 | ||||||||||||||
General and administrative expense | 922 | 149,599 | 13,753 | (4,413 | ) | 159,861 | ||||||||||||||
Operating (loss) income | (922 | ) | 171,031 | 891 | 1,532 | 172,532 | ||||||||||||||
Interest expense, net of amounts capitalized | 31,382 | (1,384 | ) | 5 | — | 30,003 | ||||||||||||||
Loss on early extinguishment of debt | 46,451 | — | — | — | 46,451 | |||||||||||||||
Other (income) expense, net | (5,880 | ) | (3,578 | ) | (773 | ) | 299 | (9,932 | ) | |||||||||||
(Loss) income from continuing operations before taxes | (72,875 | ) | 175,993 | 1,659 | 1,233 | 106,010 | ||||||||||||||
Income tax expense | (33,403 | ) | (3,000 | ) | (303 | ) | — | (36,706 | ) | |||||||||||
(Loss) income from continuing operations | (106,278 | ) | 172,993 | 1,356 | 1,233 | 69,304 | ||||||||||||||
Discontinued operations | — | — | (8,218 | ) | — | (8,218 | ) | |||||||||||||
Net (loss) income | (106,278 | ) | 172,993 | (6,862 | ) | 1,233 | 61,086 | |||||||||||||
Loss attributable to noncontrolling interest | — | — | (1,027 | ) | — | (1,027 | ) | |||||||||||||
(LOSS) INCOME ATTRIBUTABLE TO KEY | $ | (106,278 | ) | $ | 172,993 | $ | (5,835 | ) | $ | 1,233 | $ | 62,113 |
CONDENSED CONSOLIDATING UNAUDITED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||
Nine Months Ended September 30, 2012 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Net cash provided by operating activities | $ | 12,904 | $ | 239,511 | $ | 12,980 | $ | — | $ | 265,395 | ||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | — | (386,041 | ) | (13,694 | ) | — | (399,735 | ) | ||||||||||||
Intercompany notes and accounts | 676 | 117,609 | — | (118,285 | ) | — | ||||||||||||||
Other investing activities, net | (676 | ) | 12,679 | — | — | 12,003 | ||||||||||||||
Net cash used in investing activities | — | (255,753 | ) | (13,694 | ) | (118,285 | ) | (387,732 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Repayments of long-term debt | — | — | — | — | — | |||||||||||||||
Proceeds from long-term debt | 205,000 | — | — | — | 205,000 | |||||||||||||||
Repayment of capital lease obligations | — | (1,649 | ) | — | — | (1,649 | ) | |||||||||||||
Proceeds from borrowings on revolving credit facility | 235,000 | — | — | — | 235,000 | |||||||||||||||
Repayments on revolving credit facility | (310,000 | ) | — | — | — | (310,000 | ) | |||||||||||||
Payment of deferred financing costs | (4,547 | ) | — | — | — | (4,547 | ) | |||||||||||||
Repurchases of common stock | (7,450 | ) | — | — | — | (7,450 | ) | |||||||||||||
Intercompany notes and accounts | (117,609 | ) | (676 | ) | — | 118,285 | — | |||||||||||||
Other financing activities, net | (394 | ) | 10,914 | 1,687 | — | 12,207 | ||||||||||||||
Net cash provided by financing activities | — | 8,589 | 1,687 | 118,285 | 128,561 | |||||||||||||||
Effect of changes in exchange rates on cash | — | — | (3,335 | ) | — | (3,335 | ) | |||||||||||||
Net increase (decrease) in cash and cash equivalents | 12,904 | (7,653 | ) | (2,362 | ) | — | 2,889 | |||||||||||||
Cash and cash equivalents at beginning of period | 21,673 | 7,985 | 5,785 | — | 35,443 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 34,577 | $ | 332 | $ | 3,423 | $ | — | $ | 38,332 |
Nine Months Ended September 30, 2011 | ||||||||||||||||||||
Parent Company | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Consolidated | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Net cash provided (used in) by operating activities | $ | — | $ | 104,360 | $ | (1,358 | ) | $ | — | $ | 103,002 | |||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | — | (235,732 | ) | (10,178 | ) | — | (245,910 | ) | ||||||||||||
Acquisition | — | (188,629 | ) | — | — | (188,629 | ) | |||||||||||||
Intercompany notes and accounts | — | 260,492 | — | (260,492 | ) | — | ||||||||||||||
Other investing activities, net | — | 20,797 | — | — | 20,797 | |||||||||||||||
Net cash used in investing activities | — | (143,072 | ) | (10,178 | ) | (260,492 | ) | (413,742 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Repayments of long-term debt | (460,509 | ) | — | — | — | (460,509 | ) | |||||||||||||
Proceeds from long-term debt | 475,000 | — | — | — | 475,000 | |||||||||||||||
Repayment of capital lease obligations | — | (3,093 | ) | — | — | (3,093 | ) | |||||||||||||
Proceeds from borrowings on revolving credit facility | 363,000 | — | — | — | 363,000 | |||||||||||||||
Repayments on revolving credit facility | (98,000 | ) | — | — | — | (98,000 | ) | |||||||||||||
Payment of deferred financing costs | (16,015 | ) | — | — | — | (16,015 | ) | |||||||||||||
Repurchases of common stock | (5,473 | ) | — | — | — | (5,473 | ) | |||||||||||||
Intercompany notes and accounts | (260,492 | ) | — | — | 260,492 | — | ||||||||||||||
Other financing activities, net | 13,188 | — | — | — | 13,188 | |||||||||||||||
Net cash (used in) provided by financing activities | 10,699 | (3,093 | ) | — | 260,492 | 268,098 | ||||||||||||||
Effect of changes in exchange rates on cash | — | — | 5,332 | — | 5,332 | |||||||||||||||
Net increase (decrease) in cash and cash equivalents | 10,699 | (41,805 | ) | (6,204 | ) | — | (37,310 | ) | ||||||||||||
Cash and cash equivalents at beginning of period | — | 42,973 | 13,655 | — | 56,628 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 10,699 | $ | 1,168 | $ | 7,451 | $ | — | $ | 19,318 |
ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
WTI Cushing Oil (1) | NYMEX Henry Hub Natural Gas (1) | Average Baker Hughes U.S. Land Drilling Rigs (2) | |||||||||
2012: | |||||||||||
First Quarter | $ | 102.98 | $ | 2.50 | 1,947 | ||||||
Second Quarter | $ | 93.06 | $ | 2.35 | 1,924 | ||||||
Third Quarter | $ | 92.17 | $ | 2.89 | 1,855 | ||||||
2011: | |||||||||||
First Quarter | $ | 94.07 | $ | 4.20 | 1,695 | ||||||
Second Quarter | $ | 102.02 | $ | 4.38 | 1,803 | ||||||
Third Quarter | $ | 89.53 | $ | 4.05 | 1,915 | ||||||
Fourth Quarter | $ | 93.96 | $ | 3.48 | 1,972 |
(1) | Represents the average of the monthly average prices for each of the periods presented. Source: EIA and Bloomberg |
(2) | Source: www.bakerhughes.com |
Rig Hours | Trucking Hours | Key’s U.S. Working Days (3) | |||||||||||||
2012: | U.S. | International Continuing Operations (1) | Total Continuing Operations (2) | ||||||||||||
First Quarter | 435,280 | 84,469 | 519,749 | 722,718 | 64 | ||||||||||
Second Quarter | 428,864 | 104,656 | 533,520 | 685,587 | 63 | ||||||||||
Third Quarter | 412,998 | 103,448 | 516,446 | 607,480 | 63 | ||||||||||
Total 2012: | 1,277,142 | 292,573 | 1,569,715 | 2,015,785 | 190 | ||||||||||
2011: | |||||||||||||||
First Quarter | 415,691 | 52,965 | 468,656 | 711,701 | 64 | ||||||||||
Second Quarter | 426,278 | 59,384 | 485,662 | 776,382 | 63 | ||||||||||
Third Quarter | 428,236 | 66,375 | 494,611 | 757,550 | 64 | ||||||||||
Fourth Quarter | 413,052 | 69,528 | 482,580 | 721,411 | 61 | ||||||||||
Total 2011: | 1,683,257 | 248,252 | 1,931,509 | 2,967,044 | 252 |
(1) | International continuing operations rig hours exclude rig hours generated in Argentina, since our Argentina operations were sold in the third quarter of 2012 and are reported as discontinued operations. Argentina rig hours were 54,625 and 55,972 for the first and second quarters of 2012, respectively, and Argentina rig hours were 56,804, 59,255, 59,532, and 50,876 for the first, second, third and fourth quarters of 2011, respectively. |
(2) | Total continuing operations rig hours include U.S. rig hours and international continuing operations rig hours, as described in footnote (1) above. |
(3) | Key's U.S. working days are the number of weekdays during the quarter minus national holidays. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
REVENUES | $ | 490,851 | $ | 468,542 | $ | 1,493,599 | $ | 1,247,493 | |||||||
COSTS AND EXPENSES: | |||||||||||||||
Direct operating expenses | 335,799 | 285,804 | 991,292 | 795,053 | |||||||||||
Depreciation and amortization expense | 52,947 | 41,708 | 156,588 | 120,047 | |||||||||||
General and administrative expenses | 53,567 | 59,063 | 172,566 | 159,861 | |||||||||||
Operating income | 48,538 | 81,967 | 173,153 | 172,532 | |||||||||||
Loss on early extinguishment of debt | — | — | — | 46,451 | |||||||||||
Interest expense, net of amounts capitalized | 13,962 | 10,554 | 39,574 | 30,003 | |||||||||||
Other, net | (1,529 | ) | 590 | (3,938 | ) | (9,932 | ) | ||||||||
Income from continuing operations before tax | 36,105 | 70,823 | 137,517 | 106,010 | |||||||||||
Income tax expense | (12,915 | ) | (25,077 | ) | (49,147 | ) | (36,706 | ) | |||||||
Income from continuing operations | 23,190 | 45,746 | 88,370 | 69,304 | |||||||||||
Loss from discontinued operations, net of tax (expense) benefit of $(13,551), $-, $4,304 and $-, respectively | (60,209 | ) | (2,308 | ) | (93,568 | ) | (8,218 | ) | |||||||
Net income (loss) | (37,019 | ) | 43,438 | (5,198 | ) | 61,086 | |||||||||
Income (loss) attributable to noncontrolling interest | 1,075 | (730 | ) | 665 | (1,027 | ) | |||||||||
INCOME (LOSS) ATTRIBUTABLE TO KEY | $ | (38,094 | ) | $ | 44,168 | $ | (5,863 | ) | $ | 62,113 |
Three Months Ended September 30, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Interest income | $ | (12 | ) | $ | (1 | ) | |
Foreign exchange (gain) loss | (1,341 | ) | 641 | ||||
Other (income) expense, net | (176 | ) | (50 | ) | |||
Total | $ | (1,529 | ) | $ | 590 |
For the three months ended September 30, 2012 | ||||||||||||||||
U.S. | International | Functional Support | Total | |||||||||||||
Revenues from external customers | $ | 397,814 | $ | 93,037 | $ | — | $ | 490,851 | ||||||||
Operating expenses | 337,678 | 73,678 | 30,957 | 442,313 | ||||||||||||
Operating income (loss) | 60,136 | 19,359 | (30,957 | ) | 48,538 |
For the three months ended September 30, 2011 | ||||||||||||||||
U.S. | International | Functional Support | Total | |||||||||||||
Revenues from external customers | $ | 411,789 | $ | 56,753 | $ | — | $ | 468,542 | ||||||||
Operating expenses | 305,582 | 44,416 | 36,577 | 386,575 | ||||||||||||
Operating income (loss) | 106,207 | 12,337 | (36,577 | ) | 81,967 |
Nine Months Ended September 30, | |||||||
2012 | 2011 | ||||||
(in thousands) | |||||||
Interest income | $ | (26 | ) | $ | (23 | ) | |
Foreign exchange gain | (3,047 | ) | (3,869 | ) | |||
Gain on sale of equity method investment | — | (4,783 | ) | ||||
Other income, net | (865 | ) | (1,257 | ) | |||
Total | $ | (3,938 | ) | $ | (9,932 | ) |
For the nine months ended September 30, 2012 | ||||||||||||||||
U.S. | International | Functional Support | Total | |||||||||||||
Revenues from external customers | $ | 1,254,433 | $ | 239,166 | $ | — | $ | 1,493,599 | ||||||||
Operating expenses | 1,020,342 | 193,323 | 106,781 | 1,320,446 | ||||||||||||
Operating income (loss) | 234,091 | 45,843 | (106,781 | ) | 173,153 |
For the nine months ended September 30, 2011 | ||||||||||||||||
U.S. | International | Functional Support | Total | |||||||||||||
Revenues from external customers | $ | 1,109,148 | $ | 138,345 | $ | — | $ | 1,247,493 | ||||||||
Operating expenses | 858,092 | 113,874 | 102,995 | 1,074,961 | ||||||||||||
Operating income (loss) | 251,056 | 24,471 | (102,995 | ) | 172,532 |
Nine Months Ended September 30, | ||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Net cash provided by operating activities | $ | 265,395 | $ | 103,002 | ||||
Cash paid for capital expenditures | (399,735 | ) | (245,910 | ) | ||||
Proceeds received from sale of fixed assets | 10,679 | 8,832 | ||||||
Proceeds received from sale of assets held for sale | 2,000 | — | ||||||
Acquisition, net of cash acquired of $1,067 | — | (188,629 | ) | |||||
Investment in Wilayat Key Energy, LLC | (676 | ) | — | |||||
Proceeds from sale of equity method investments | — | 11,965 | ||||||
Repayments of capital lease obligations | (1,649 | ) | (3,093 | ) | ||||
Repayments of long-term debt | — | (460,509 | ) | |||||
Proceeds from long-term debt | 205,000 | 475,000 | ||||||
Proceeds from borrowings on revolving credit facility | 235,000 | 363,000 | ||||||
Repayments on revolving credit facility | (310,000 | ) | (98,000 | ) | ||||
Repurchases of common stock | (7,450 | ) | (5,473 | ) | ||||
Other financing activities, net | 7,660 | (2,827 | ) | |||||
Effect of exchange rates on cash | (3,335 | ) | 5,332 | |||||
Net increase (decrease) in cash and cash equivalents | $ | 2,889 | $ | (37,310 | ) |
Nine months ended | |||||
September 30, | |||||
2012 | 2011 | ||||
Supplemental cash flow information: | |||||
Non-cash investing activities: | |||||
Sale of Argentina operations/Notes Receivable | 12,955 | — |
Year | Principal Payments | ||
(in thousands) | |||
2012 | $ | — | |
2013 | — | ||
2014 | 3,573 | ||
2015 | — | ||
2016 and thereafter | 895,000 | ||
Total principal payments | $ | 898,573 |
Year | Percentage | |
2016 | 103.375 | % |
2017 | 102.250 | % |
2018 | 101.125 | % |
2019 and thereafter | 100.000 | % |
• | incur additional indebtedness and issue preferred equity interests; |
• | pay dividends or make other distributions or repurchase or redeem equity interests; |
• | make loans and investments; |
• | enter into sale and leaseback transactions; |
• | sell, transfer or otherwise convey assets; |
• | create liens; |
• | enter into transactions with affiliates; |
• | enter into agreements restricting subsidiaries’ ability to pay dividends; |
• | designate future subsidiaries as unrestricted subsidiaries; and |
• | consolidate, merge or sell all or substantially all of the applicable entities’ assets. |
• | our ratio of consolidated total funded indebtedness to total capitalization be no greater than the percentages specified below: |
Fiscal Quarter Ending | Ratio | |
September 30, 2012 | 47.5 | % |
December 31, 2012 and thereafter | 45 | % |
• | our senior secured leverage ratio of senior secured funded debt to trailing four quarters of earnings before interest, taxes, depreciation and amortization (as calculated pursuant to the terms of the 2011 Credit Facility, “EBITDA”) be no greater than 2.00 to 1.00; |
• | we maintain a collateral coverage ratio, the ratio of the aggregate book value of the collateral to the amount of the total commitments, as of the last day of any fiscal quarter of at least 2:00 to 1:00; |
• | we maintain a consolidated interest coverage ratio of trailing four quarters EBITDA to interest expense of at least 3.00 to 1.00; and |
• | we limit our capital expenditures and investments in foreign subsidiaries to $250.0 million per fiscal year, if the consolidated total leverage ratio exceeds 3.00 to 1.00. |
ITEM 1. | LEGAL PROCEEDINGS |
ITEM 1A. | RISK FACTORS |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
Period | Number of Shares Purchased (1) | Weighted Average Price Paid per Share (2) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Amount of Shares that may yet be Purchased Under the Plans or Programs | ||||||||||
July 1, 2012 to July 30, 2012 | 1,457 | $ | 7.44 | — | $ | — | ||||||||
August 1, 2012 to August 31, 2012 | 3,036 | 8.77 | — | — | ||||||||||
September 1, 2012 to September 30, 2012 | 706 | 7.13 | — | — | ||||||||||
Total | 5,199 | $ | 8.17 | — | $ | — |
(1) | Represents shares repurchased to satisfy tax withholding obligations upon the vesting of restricted stock awards. |
(2) | The price paid per share with respect to the tax withholding repurchases was determined using the closing prices on the applicable vesting date, as quoted on the NYSE. |
ITEM 4. | MINE SAFETY DISCLOSURES |
ITEM 5. | OTHER INFORMATION |
ITEM 6. | EXHIBITS |
KEY ENERGY SERVICES, INC. (Registrant) | ||||||
Date: | November 7, 2012 | By: | /s/ T.M. Whichard III | |||
T.M. Whichard III | ||||||
Senior Vice President and Chief Financial Officer (As duly authorized officer and Principal Financial Officer) |
3.1 | Articles of Restatement of Key Energy Services, Inc. (Incorporated by reference to Exhibit 3.1 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2006, File No. 001-08038.) | |
3.2 | Unanimous consent of the Board of Directors of Key Energy Services, Inc. dated January 11, 2000, limiting the designation of the additional authorized shares to common stock. (Incorporated by reference to Exhibit 3.2 of our Quarterly Report on Form 10-Q for the quarter ended March 31, 2000, File No. 001-08038.) | |
3.3 | Fifth Amended and Restated By-laws of Key Energy Services, Inc. as amended through July 19, 2012. (Incorporated by reference to Exhibit 3.1 of our Current Report on Form 8-K filed on July 20, 2012, File No. 001-08038.) | |
31.1* | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2* | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
32* | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101* | Interactive Data File. |
* | Filed herewith |
Dated: | November 7, 2012 | /s/ Richard J. Alario | |
Richard J. Alario | |||
President and Chief Executive Officer | |||
(Principal Executive Officer) |
Dated: | November 7, 2012 | /s/ T. M. Whichard III | |
T. M. Whichard III | |||
Senior Vice President and Chief Financial Officer | |||
(Principal Financial Officer) |
Dated: | November 7, 2012 | /s/ Richard J. Alario | |
Richard J. Alario | |||
President and Chief Executive Officer | |||
(Principal Executive Officer) |
Dated: | November 7, 2012 | /s/ T. M. Whichard III | |
T. M. Whichard III | |||
Senior Vice President and Chief Financial Officer | |||
(Principal Financial Officer) |
Results of Operations (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|
Results Of Operations [Abstract] | ||||
REVENUES | $ 20,026 | $ 32,773 | $ 75,815 | $ 90,175 |
COSTS AND EXPENSES: | ||||
Direct operating expenses | 18,122 | 28,853 | 72,664 | 82,024 |
Depreciation and amortization expense | 0 | 633 | 143 | 2,069 |
General and administrative expenses | 2,756 | 3,869 | 11,232 | 10,853 |
Impairment of assets held for sale | 44,298 | 0 | 85,755 | 0 |
Operating loss | (45,150) | (582) | (93,979) | (4,771) |
Interest expense, net of amounts capitalized | 31 | 682 | 168 | 1,585 |
Other expense, net | 1,477 | 1,044 | 3,725 | 1,862 |
Loss before tax | (46,658) | (2,308) | (97,872) | (8,218) |
Income tax (expense) benefit | (13,551) | 0 | 4,304 | 0 |
Loss from discontinued operations | $ (60,209) | $ (2,308) | $ (93,568) | $ (8,218) |
Long Term Debt - Additional Information (Details) (USD $)
|
3 Months Ended | 9 Months Ended | 12 Months Ended | 15 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 9 Months Ended | 9 Months Ended | 9 Months Ended | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
2011 Credit Facility
|
Sep. 30, 2012
2011 Credit Facility
|
Dec. 31, 2011
2011 Credit Facility
|
Sep. 30, 2012
2011 Credit Facility
Revolving Credit Facility
|
Sep. 30, 2012
2011 Credit Facility
Letter of Credit
|
Sep. 30, 2012
2011 Credit Facility
Minimum
|
Sep. 30, 2012
2011 Credit Facility
Maximum
|
Sep. 30, 2012
2011 Credit Facility
Foreign Subsidiaries
|
Sep. 30, 2012
2011 Credit Facility
Foreign Subsidiaries
Minimum
|
Sep. 30, 2012
2011 Credit Facility
Acquisition Covenants
Minimum
|
Sep. 30, 2012
2011 Credit Facility
Acquisition Covenants
Maximum
|
Dec. 31, 2011
2011 Credit Facility
LIBOR
Minimum
|
Dec. 31, 2011
2011 Credit Facility
LIBOR
Maximum
|
Dec. 31, 2011
2011 Credit Facility
Other loans
Minimum
|
Dec. 31, 2011
2011 Credit Facility
Other loans
Maximum
|
Sep. 30, 2012
Senior Notes 8.375 Percent Due 2014
|
Dec. 31, 2011
Senior Notes 8.375 Percent Due 2014
|
Mar. 31, 2012
Senior Notes 6.75 Percent Due 2021
|
Sep. 30, 2012
Senior Notes 6.75 Percent Due 2021
|
Mar. 08, 2012
Senior Notes 6.75 Percent Due 2021
|
Dec. 31, 2011
Senior Notes 6.75 Percent Due 2021
|
Mar. 04, 2011
Senior Notes 6.75 Percent Due 2021
|
Sep. 30, 2012
Senior Notes 6.75 Percent Due 2021
Prior to March 1 2014
|
Mar. 04, 2011
Senior Notes 6.75 Percent Due 2021
Prior to March 1 2014
|
Sep. 30, 2012
Senior Notes 6.75 Percent Due 2021
Prior to March 1 2016
|
Mar. 04, 2011
Senior Notes 6.75 Percent Due 2021
Prior to March 1 2016
|
Sep. 30, 2012
Amendment of Credit Facility
2011 Credit Facility
|
Jul. 27, 2011
Amendment of Credit Facility
2011 Credit Facility
|
|
Debt Instrument [Line Items] | ||||||||||||||||||||||||||||
Senior Notes, aggregate principal amount | $ 3,573,000 | $ 3,573,000 | $ 475,000,000 | $ 200,000,000 | $ 475,000,000 | $ 475,000,000 | ||||||||||||||||||||||
Senior Notes, aggregate principal amount of 2014 Notes outstanding | 3,600,000 | |||||||||||||||||||||||||||
Senior Notes, interest rate | 8.375% | 6.75% | 6.75% | |||||||||||||||||||||||||
Senior Notes, interest payable date | Interest on the remaining 3.6 million aggregate principal amount of 2014 Notes outstanding is payable on June 1 and December 1 of each year | Interest on the 2021 Notes is payable on March 1 and September 1 of each year. | ||||||||||||||||||||||||||
Senior Notes, net proceeds | 201,300,000 | |||||||||||||||||||||||||||
Capitalized financing costs | 4,500,000 | |||||||||||||||||||||||||||
Senior Notes, maturity date | Mar. 01, 2021 | |||||||||||||||||||||||||||
Senior Notes, call feature | At any time and from time to time before March 1, 2014, we may on any one or more occasions redeem up to 35% of the aggregate principal amount of the outstanding 2021 Notes at a redemption price of 106.750% of the principal amount, plus accrued and unpaid interest to the redemption date, with the net cash proceeds from any one or more equity offerings provided that (i) at least 65% of the aggregate principal amount of the 2021 Notes remains outstanding immediately after each such redemption and (ii) each such redemption shall occur within 180 days of the date of the closing of such equity offering. | In addition, at any time and from time to time prior to March 1, 2016, we may, at our option, redeem all or a portion of the 2021 Notes at a redemption price equal to 100% of the principal amount plus a premium with respect to the 2021 Notes plus accrued and unpaid interest to the redemption date. If we experience a change of control, subject to certain exceptions, we must give holders of the 2021 Notes the opportunity to sell to us their 2021 Notes, in whole or in part, at a purchase price equal to 101% of the aggregate principal amount, plus accrued and unpaid interest to the date of purchase. | ||||||||||||||||||||||||||
Senior Notes, latest call date | Mar. 01, 2014 | Mar. 01, 2016 | ||||||||||||||||||||||||||
Amount of outstanding notes that can be redeemed | 35.00% | |||||||||||||||||||||||||||
Senior Notes, redemption percentage | 106.75% | 100.00% | ||||||||||||||||||||||||||
Percentage of notes that remains outstanding immediately after redemption | 65.00% | |||||||||||||||||||||||||||
Time period after the date of closing of equity offering within which the redemption of the notes shall occur | 180 days | |||||||||||||||||||||||||||
Repurchase of notes, purchase price | 101.00% | |||||||||||||||||||||||||||
Senior Secured Credit Facility, aggregate principal amount | 550,000,000 | |||||||||||||||||||||||||||
Senior Secured Credit Facility, latest maturity date | 2016-03-31 | |||||||||||||||||||||||||||
Additional interest rate above Federal Funds rate | 0.50% | |||||||||||||||||||||||||||
Additional interest rate above one-month adjusted LIBOR | 1.00% | |||||||||||||||||||||||||||
Basis points | 2.25% | 3.00% | 1.25% | 2.00% | ||||||||||||||||||||||||
Unused commitment fees on the facility, minimum | 0.50% | |||||||||||||||||||||||||||
Credit facility financial covenants, leverage ratio | 2 | 1 | 4 | |||||||||||||||||||||||||
Credit facility financial covenants, interest coverage ratio | 3 | |||||||||||||||||||||||||||
Senior Secured Credit Facility, limit of capital expenditures and investments in foreign subsidiaries | 250,000,000 | |||||||||||||||||||||||||||
Minimum consolidated total leverage ratio to limit capital expenditures and investments in foreign subsidiaries to $250.0 million per fiscal year | 3 | |||||||||||||||||||||||||||
Senior Secured Credit Facility, covenant restrictions | the amended 2011 Credit Facility contains certain affirmative and negative covenants, including, without limitation, restrictions on (i) liens; (ii) debt, guarantees and other contingent obligations; (iii) mergers and consolidations; (iv) sales, transfers and other dispositions of property or assets; (v) loans, acquisitions, joint ventures and other investments (with acquisitions permitted so long as, after giving pro forma effect thereto, no default or event of default exists under the 2011 Credit Facility, the pro forma consolidated total leverage ratio does not exceed 4.00 to 1.00, we are in compliance with other financial covenants and we have at least $25.0 million of availability under the 2011 Credit Facility); (vi) dividends and other distributions to, and redemptions and repurchases from, equityholders; (vii) making investments, loans or advances; (viii) selling properties; (ix) prepaying, redeeming or repurchasing subordinated (contractually or structurally) debt; (x) engaging in transactions with affiliates; (xi) entering into hedging arrangements; (xii) entering into sale and leaseback transactions; (xiii) granting negative pledges other than to the lenders; (xiv) changes in the nature of business; (xv) amending organizational documents; and (xvi) changes in accounting policies or reporting practices; in each of the foregoing cases, with certain exceptions. | |||||||||||||||||||||||||||
Senior Secured Credit Facility, available amount | 271,000,000 | 271,000,000 | 25,000,000 | |||||||||||||||||||||||||
Senior Secured Credit Facility, outstanding borrowings | $ 220,000,000 | $ 59,000,000 | ||||||||||||||||||||||||||
Senior Secured Credit Facility, weighted average interest rate on the outstanding borrowings | 2.70% |
Carrying Amount of Goodwill (Details) (USD $)
In Thousands, unless otherwise specified |
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Goodwill [Line Items] | |
December 31, 2011 | $ 622,773 |
Purchase price and other adjustments, net | 2,409 |
Impact of foreign currency translation | 756 |
September 30, 2012 | 625,938 |
U.S.
|
|
Goodwill [Line Items] | |
December 31, 2011 | 595,049 |
Purchase price and other adjustments, net | 2,409 |
Impact of foreign currency translation | 0 |
September 30, 2012 | 597,458 |
International
|
|
Goodwill [Line Items] | |
December 31, 2011 | 27,724 |
Purchase price and other adjustments, net | 0 |
Impact of foreign currency translation | 756 |
September 30, 2012 | $ 28,480 |
Redemption Prices Expressed as Percentages of Principal Amount Redeemed (Detail)
|
Sep. 30, 2012
|
---|---|
Fiscal Year 2016
|
|
Debt Instrument [Line Items] | |
Percentage | 103.375% |
Fiscal Year 2017
|
|
Debt Instrument [Line Items] | |
Percentage | 102.25% |
Fiscal Year 2018
|
|
Debt Instrument [Line Items] | |
Percentage | 101.125% |
Fiscal Year 2019 and Thereafter
|
|
Debt Instrument [Line Items] | |
Percentage | 100.00% |
Other Noncurrent Assets (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Other non-current assets: | ||
Reinsurance receivable | $ 10,419 | $ 8,960 |
Deferred tax assets | 4,068 | 3,885 |
Other | 10,718 | 1,515 |
Total | $ 25,205 | $ 14,360 |
EARNINGS PER SHARE (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes To Financial Statements [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Earnings Per Share, Basic and Diluted | The components of our earnings per share are as follows:
|
Variable Interest Entities - Additional Information (Details) (USD $)
In Millions, unless otherwise specified |
3 Months Ended | 9 Months Ended | 1 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
Dec. 31, 2011
person
|
Sep. 30, 2012
Performance Guarantee
|
Mar. 31, 2010
AlMansoori Petroleum Services Limited Liability Company
|
Mar. 31, 2010
Key Energy Services Incorporation and Subsidiaries
|
Dec. 31, 2011
Key Energy Services Incorporation and Subsidiaries
person
|
|
Variable Interest Entity [Line Items] | |||||||||
Variable interest entities, ownership interest | 51.00% | 49.00% | |||||||
Number of Board of Directors seats | 5 | 3 | |||||||
Variable interest entities, revenue | $ 4.3 | $ 3.1 | $ 11.7 | $ 7.3 | |||||
Variable interest entities, net income | 0.7 | 0.2 | 1.7 | 0.9 | |||||
Variable interest entities, guarantee | 2.0 | ||||||||
Variable interest entities, assets | 18.7 | 18.7 | 12.4 | ||||||
Variable interest entities, liabilities | $ 18.1 | $ 18.1 | $ 13.4 |
Collateral Coverage Ratio (Detail)
|
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Fiscal Quarter Ending June 30, 2012
|
|
Line of Credit Facility [Line Items] | |
Collateral coverage ratio | 1.85 |
September 30, 2012 and thereafter
|
|
Line of Credit Facility [Line Items] | |
Collateral coverage ratio | 2.00 |
VARIABLE INTEREST ENTITIES
|
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Notes To Financial Statements [Abstract] | |
VARIABLE INTEREST ENTITIES | VARIABLE INTEREST ENTITIES On March 7, 2010, we entered into an agreement with AlMansoori Petroleum Services LLC (“AlMansoori”) to form the joint venture AlMansoori Key Energy Services LLC under the laws of Abu Dhabi, UAE. The purpose of the joint venture is to engage in conventional workover and drilling services, coiled tubing services, fishing and rental tools and services, rig monitoring services, pipe handling services and fluids, waste treatment and handling services. AlMansoori holds a 51% interest in the joint venture while we hold a 49% interest. However, we hold three of the five board of directors seats and a controlling financial interest. Future capital contributions to the joint venture will be made on equal terms and in equal amounts, and any future share capital increases will be issued in proportion to the initial share capital percentages but paid for by AlMansoori and Key in equal amounts. Also, we share the profits and losses of the joint venture on equal terms and in equal amounts with AlMansoori. The joint venture does not have sufficient resources to carry on its activities without our financial support; accordingly, we have determined it to be a variable interest entity of which we are the primary beneficiary. We consolidate the entity in our financial statements. For the three and nine months ended September 30, 2012, we recognized $4.3 million and $11.7 million of revenue, respectively, and $0.7 million and $1.7 million of net income, respectively, associated with this joint venture. For the three and nine months ended September 30, 2011, we recognized $3.1 million and $7.3 million of revenue and $0.2 million and $0.9 million of net income, respectively, associated with this joint venture. Also, we have guaranteed the performance of the joint venture under its sole services contract valued at $2.0 million. At September 30, 2012, there were approximately $18.7 million of assets and $18.1 million of liabilities in the joint venture. At December 31, 2011, there were approximately $12.4 million of assets and $13.4 million of liabilities in the joint venture. There are no restrictions on the use of assets and liabilities associated with the joint venture. Also, creditors of the joint venture have no recourse against us other than the $2.0 million performance guarantee previously mentioned. |
Other Intangible Assets (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Finite-Lived Intangible Assets [Line Items] | ||
Net carrying value | $ 65,923 | $ 81,867 |
Noncompete agreements
|
||
Finite-Lived Intangible Assets [Line Items] | ||
Gross carrying value | 18,132 | 19,242 |
Accumulated amortization | (14,254) | (12,278) |
Net carrying value | 3,878 | 6,964 |
Patents, trademarks and tradename
|
||
Finite-Lived Intangible Assets [Line Items] | ||
Gross carrying value | 14,519 | 13,393 |
Accumulated amortization | (431) | (655) |
Net carrying value | 14,088 | 12,738 |
Customer relationships and contracts
|
||
Finite-Lived Intangible Assets [Line Items] | ||
Gross carrying value | 100,404 | 101,064 |
Accumulated amortization | (57,380) | (43,098) |
Net carrying value | 43,024 | 57,966 |
Developed technology
|
||
Finite-Lived Intangible Assets [Line Items] | ||
Gross carrying value | 8,451 | 7,592 |
Accumulated amortization | (3,518) | (3,393) |
Net carrying value | $ 4,933 | $ 4,199 |
Proforma Consolidated Income Statement (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified |
3 Months Ended | 9 Months Ended | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|||||||||||||
Business Acquisition, Pro Forma Information [Line Items] | ||||||||||||||||
REVENUES | $ 490,851 | $ 514,602 | $ 1,493,599 | $ 1,353,279 | ||||||||||||
COSTS AND EXPENSES: | ||||||||||||||||
Direct operating expenses | 335,799 | 307,322 | 991,292 | 840,302 | ||||||||||||
Depreciation and amortization expense | 52,947 | 45,716 | [1] | 156,588 | 132,071 | [1] | ||||||||||
General and administrative expenses | 53,567 | 63,579 | [2] | 172,566 | 174,410 | [2] | ||||||||||
Operating income | 48,538 | 97,985 | 173,153 | 206,496 | ||||||||||||
Loss on early extinguishment of debt | 0 | 0 | 0 | 46,451 | ||||||||||||
Interest expense, net of amounts capitalized | 13,962 | 11,326 | 39,574 | 32,064 | ||||||||||||
Other, net | (1,529) | 1,362 | (3,938) | (8,019) | ||||||||||||
Income from continuing operations before tax | 36,105 | 85,297 | 137,517 | 136,000 | ||||||||||||
Income tax expense | (12,915) | (30,195) | [3] | (49,147) | (48,552) | [3] | ||||||||||
Income from continuing operations | 23,190 | 55,102 | 88,370 | 87,448 | ||||||||||||
Loss from discontinued operations, net of tax | (60,209) | (2,308) | (93,568) | (8,218) | ||||||||||||
Net income (loss) | (37,019) | 52,794 | (5,198) | 79,230 | ||||||||||||
Income (loss) attributable to noncontrolling interest | 1,075 | (730) | 665 | (1,027) | ||||||||||||
INCOME (LOSS) ATTRIBUTABLE TO KEY | $ (38,094) | $ 53,524 | $ (5,863) | $ 80,257 | ||||||||||||
Earnings (loss) per share attributable to Key: | ||||||||||||||||
Basic and diluted (usd per share) | $ (0.25) | $ 0.35 | $ (0.04) | $ 0.53 | ||||||||||||
Weighted average shares outstanding : | ||||||||||||||||
Basic (usd per share) | 151,105 | [4] | 150,676 | [4] | 151,108 | [4] | 150,274 | [4] | ||||||||
Diluted (usd per share) | 151,110 | [4] | 151,044 | [4] | 151,124 | [4] | 150,713 | [4] | ||||||||
|
CONDENSED CONSOLIDATING FINANCIAL STATEMENTS (Tables)
|
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2012
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes To Financial Statements [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Balance Sheets |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Unaudited Statements of Operations |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Unaudited Statements of Cash Flows |
|
Earnings Per Share (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2012
|
Sep. 30, 2011
|
Sep. 30, 2012
|
Sep. 30, 2011
|
|
Numerator | ||||
Income from continuing operations attributable to Key | $ 22,115 | $ 46,476 | $ 87,705 | $ 70,331 |
Loss from discontinued operations, net of tax | (60,209) | (2,308) | (93,568) | (8,218) |
Income attributable to Key | (38,094) | 44,168 | (5,863) | 62,113 |
Denominator | ||||
Weighted average shares outstanding | 151,105 | 147,722 | 151,108 | 144,274 |
Basic earnings per share from continuing operations attributable to Key | $ 0.15 | $ 0.31 | $ 0.58 | $ 0.49 |
Basic loss per share from discontinued operations | $ (0.40) | $ (0.01) | $ (0.62) | $ (0.06) |
Basic earnings per share attributable to Key | $ (0.25) | $ 0.30 | $ (0.04) | $ 0.43 |
Numerator | ||||
Income from continuing operations attributable to Key | 22,115 | 46,476 | 87,705 | 70,331 |
Loss from discontinued operations, net of tax | (60,209) | (2,308) | (93,568) | (8,218) |
Income attributable to Key | $ (38,094) | $ 44,168 | $ (5,863) | $ 62,113 |
Denominator | ||||
Weighted average shares outstanding | 151,105 | 147,722 | 151,108 | 144,274 |
Warrants | 0 | 0 | 0 | 46 |
Total | 151,110 | 148,088 | 151,124 | 144,713 |
Diluted earnings per share from continuing operations attributable to Key | $ 0.15 | $ 0.31 | $ 0.58 | $ 0.49 |
Diluted loss per share from discontinued operations | $ (0.40) | $ (0.01) | $ (0.62) | $ (0.06) |
Diluted earnings per share attributable to Key | $ (0.25) | $ 0.30 | $ (0.04) | $ 0.43 |
Stock Options
|
||||
Denominator | ||||
Stock appreciation rights | 5 | 298 | 16 | 330 |
Stock Appreciation Rights (SARs)
|
||||
Denominator | ||||
Stock appreciation rights | 0 | 68 | 0 | 63 |
Other Noncurrent Liabilities (Details) (USD $)
In Thousands, unless otherwise specified |
Sep. 30, 2012
|
Dec. 31, 2011
|
---|---|---|
Other non-current liabilities: | ||
Deferred tax liabilities | $ 276,858 | $ 261,072 |
Accrued insurance costs | 32,803 | 30,854 |
Asset retirement obligations | 11,576 | 11,928 |
Environmental liabilities | 4,544 | 3,953 |
Income, sales, use and other taxes | 7,500 | 7,191 |
Accrued rent | 1,564 | 1,977 |
Other | 3,697 | 4,036 |
Total | $ 338,542 | $ 321,011 |
GENERAL
|
9 Months Ended |
---|---|
Sep. 30, 2012
|
|
Notes To Financial Statements [Abstract] | |
GENERAL | GENERAL Key Energy Services, Inc., its wholly owned subsidiaries and its controlled subsidiaries (collectively, “Key,” the “Company,” “we,” “us,” “its,” and “our”) provide a full range of well services to major oil companies, foreign national oil companies and independent oil and natural gas production companies. Our services include rig-based and coiled tubing-based well maintenance and workover services, well completion and recompletion services, fluid management services, fishing and rental services, and other ancillary oilfield services. Additionally, certain rigs are capable of specialty drilling applications. We operate in most major oil and natural gas producing regions of the continental United States and have operations in Mexico, Colombia, the Middle East, and Russia. In addition, we have a technology development and control systems business based in Canada. Our operations in Argentina were sold during the third quarter of 2012. See “Note 3. Discontinued Operations” for further discussion. The accompanying unaudited condensed consolidated financial statements were prepared using generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”). The condensed December 31, 2011 balance sheet was prepared from audited financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2011 (the “2011 Form 10-K”). Certain information relating to our organization and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in this Quarterly Report on Form 10-Q. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in our 2011 Form 10-K. The unaudited condensed consolidated financial statements contained in this report include all normal and recurring material adjustments that, in the opinion of management, are necessary for a fair presentation of our financial position, results of operations and cash flows for the interim periods presented herein. The results of operations for the three- and nine-month periods ended September 30, 2012 are not necessarily indicative of the results expected for the full year or any other interim period, due to fluctuations in demand for our services, timing of maintenance and other expenditures, and other factors. We have evaluated events occurring after the balance sheet date included in this Quarterly Report on Form 10-Q for possible disclosure as a subsequent event. Management monitored for subsequent events through the date these financial statements were issued. No subsequent events that required disclosure were identified. |
2QD0FO2[4\1C;9"BTK
M*@`PLE0DV*:6(JUC2E,Y:Z-($MM4_FYY*FI)IW7A32"M9**C!,(N#'%[P@R9
M=;F`#D@:X1:CX`^UI`':="TB"SHYAI!<@,4S$.2D9+92(`4?KD&'`#]DR6GY
MSVS03X&YO=5ZI"QP6%F3@EZU@H)4`(IGR5#+5",,$XBR14:Z.8P5!_N ]Q0&+UV)>U'9,U/9$U>VJ*T:W('TO<'+;\K@P*;-515=/
M0I4-: V QCI_.>S>%VT%]^16OCFBV#C&
MM1*W#^/:"FY;P6U+-X^E&W;!<3MAMHW-V@KNG]H,T`NJ:[OOHRE;V=C(Z>PQ
M1%O!/4@1B-':+I]L*T!MW-F6;X^FN8+S5G./HKEM[;:MW;8EE1KC?Z3:XFV;
M(&B+MZVE.:RE(1>RG4#9G!S$&<.@^+Y+"9O/4&UXN:5WE>#@]6#E^M\O;$\=M=^7,M<(>=/WD[
M&?8F_;S,^C\_RZ"MC2\?WD]A>3V:%+UAOPCOKV7?+R$XNO]^.Q\D53T:]U][
MU7Y^Q?.4KHP?F/)W%[W+__LZAK?T3^JZY^5EEEU=[50XM1:JIE_=ST]=:UY^
M^<3$?;'_93_^TYYMTV8^.1L[P,?JOC^WQ9T7Y>ZU^NCUS*BDLE5N,(U"Q5MS
MZ'=^]MU]%^/@T;D)H3AB$^]US7'K&HY9*%!K$=W.S[[7
M-5[7>%VS'5V#0Z9IR+7VVL9K&Z]MO+;I6-M03D,BO;;I+LUS=-FW>YW?
M.=*GCSR\'L`+L?;V./#P\O#R\'IHO5K<0L3#R\/+P^M!R"5Q>UMC'#J\YF*Q
M7ZL%U`M_/_=YCJY!/LQ.KJ>M,9B@GQX(AXO%*L+S(6"A/*4"+K1$>?7!>EH?-,+HO[_3HKR!MY?/,N0Z=+QRVPPJ$EX_P:]
MJ;[#M%[.OM<#?$SE_(#/\YNL"#YFWX(OHYO>\%WP%,6+`M]O>;^\GC+J1?%Z
M*,.O__'2L?=36_FIS??;M)+FWP;`-UN4#O
MLH%X74%2JS^.I/8&<(UW9]_>X4^\X+`.\TO.ATOM+6%DGB"#MP\(`+G:1$N+
M
$TQ:2)L_/#"Z`Z-8QX,B[,4
M<2ONYVS\<9+>7`WZZ7"^+5>
AS=EI(TO4YO-DZ2DR8^3._Z
MXU[GW[/N>%J,T[>E^/U#QS\]T4A&GGJ`Q#%I/?2TB8O.MZ+3OW_H]L<@/%T0
MI+3M.TD5_-^BU6S^T=^Z@UF19"F]Z)7C!3LI&?CPH7-5@$B513SR"JK:D8)G
MO.U/P8U=+VCZ.IH6'0IRW)^DR3?]X0PH>)I@^+@`7'D!"\%)`U1N9N-YTQU0
M?#V;3.!W/G16._.>^O&>*V'5-;1C5VI2A(6L)W%.VY)F@':Z3],R2^$]C,0^
MTXFY\+(/G>>#.I]);.45S'_O#8FMC(!.//-H=/\`\I+T"^Q/LE>+1MC^XX@L
M`$?SZWEWQ$@-%]UYS^^QB#DTAEN9?K2W2+;#C^X^2O2!(ZDPJ7'ZD:HZ_(@<
M>70..9L9/_L2>!R.GLF0A,;E`VL?P5$C+]>GA`X_5^$(9>16`EL)7".!U4=1
MG(E=;.KP&-G.CFEGQ^P0/&?\_3H:IL"O@+"Y>SLNYH/[-\0-^YK'(W+X'/Q*
M8YCU_3KD5N+:D]Z/G_LT'DTF3[6_>:;]E#"Y*7RIK>_@G-H*L+K`M+8HJ2E;
MF3[7]B>=SFNW9N#*GLX>0YCKZ]G];%'4[]Z/@`__UQY,KLS5
MOV%V07A]`^*J,NY)[L[(?F^=&VE#SQI"SU9YGY277!!YH`;=5GGKC>+Y.2