XML 28 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions
9 Months Ended
Sep. 30, 2012
Acquisitions [Abstract]  
Acquisitions
(1)

Acquisitions

 

Complete Production Services

 

On February 7, 2012, the Company acquired Complete Production Services, Inc. (Complete) in a cash and stock merger transaction valued at approximately $2,914.8 million.  Complete focuses on providing specialized completion and production services and products that help oil and gas companies develop hydrocarbon reserves, reduce costs and enhance production.  Complete’s operations are located throughout the U.S. and Mexico. The acquisition of Complete substantially expanded the size and scope of services of the Company.  Management believes that this acquisition positions the combined company to be better equipped to compete with the larger oilfield service companies and to expand internationally.  All of Complete’s operations have been reported in the subsea and well enhancement segment.

 

Pursuant to the merger agreement, Complete stockholders received 0.945 of a share of the Company’s common stock and $7.00 cash for each share of Complete’s common stock outstanding at the time of the acquisition.  In total, the Company paid approximately $553.3 million in cash and issued approximately 74.7 million shares valued at approximately $2,308.2 million (based on the closing price of the Company’s common stock on the acquisition date of $30.90).  Additionally, the Company paid $676.0 million, inclusive of a $26.0 million prepayment premium, to redeem $650 million of Complete’s 8.0% senior notes.  The Company also assumed all outstanding stock options and shares of non-vested and unissued restricted stock held by Complete’s employees and directors at the time of acquisition.

 

Complete’s stock options and shares of restricted stock outstanding at closing were converted into the Company’s options and restricted stock using a conversion ratio of 1.1999The estimated fair value associated with the Company’s options issued in exchange for Complete’s options was approximately $58.1 million based on a Black-Scholes valuation model. $56.6 million of this value was attributable to service rendered prior to the date of acquisition, of which $52.7 million was recorded as part of the consideration transferred and $3.9 million was recorded as an expense.  The remaining $1.5 million will be expensed over the remaining service term of the replacement stock option awards.  In addition, $0.6 million of replacement restricted stock awards was attributable to service rendered prior to the date of acquisition and recorded as part of the consideration transferred.  An additional $18.2 million will be expensed over the remaining service term of the replacement restricted stock awards. 

 

 

The transaction has been accounted for using the acquisition method of accounting which requires that, among other things, assets acquired and liabilities assumed be recorded at their fair values as of the acquisition date.  The Company has not finalized the determination of the fair values of the assets acquired and liabilities assumed and, therefore, the fair values set forth are subject to adjustment as the valuations are completed.  Under U.S. GAAP, companies have up to one year following an acquisition to finalize acquisition accounting.   The following table summarizes the consideration paid and the provisional fair value of the assets acquired and liabilities assumed as of the acquisition date (in thousands):

 

 

 

 

 

 

 

 

Assets:

 

 

 

Current assets

 

$     751,706

 

Property, plant and equipment

 

1,223,448 

 

Goodwill

 

1,922,277 

 

Intangible and other long-term assets

 

370,377 

 

 

 

 

 

Liabilities:

 

 

 

Current liabilities

 

236,986 

 

Deferred income taxes

 

435,904 

 

Other long-term liabilities

 

4,125 

 

 

 

 

 

Net assets acquired

 

$  3,590,793

 

 

 

 

 

Included in current assets acquired is approximately $214.6 million of cash, and accounts receivable, including unbilled receivables, with a fair value of approximately $443.7 million. The gross amount due from customers is approximately $449.0 million, of which approximately $5.3 million is deemed to be doubtful.

 

Property, Plant and Equipment

A step-up adjustment of approximately $45.8 million was recorded to present property, plant and equipment acquired at its estimated fair value. The preliminary weighted average useful life used to calculate depreciation of the step-up related to property, plant and equipment is approximately 5 years.

 

Goodwill

Goodwill of approximately $1,922.3 million was recognized as a result of this acquisition and was calculated as the excess of the consideration paid over the net assets recognized and represents estimated future economic benefits arising from other assets acquired that could not be individually identified and separately recognized.  It includes access to new product and service offerings, an experienced management team and workforce, and other benefits that the Company believes will result from the combination of the operations, and any other intangible assets that do not qualify for separate recognition.  None of the goodwill related to this acquisition will be deductible for tax purposes.  All of the goodwill has been assigned to the subsea and well enhancement segment.

 

Intangible Assets

The Company identified intangible assets related to trade names and customer relationships.  The following table summarizes the fair value estimates recorded for the identifiable intangible assets (in thousands) and their estimated useful lives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated Fair Value

 

Estimated Useful Life

 

 

 

 

 

 

 

Customer relationships

 

$        315,000

 

17 years

 

Trade names

 

35,000 

 

10 years

 

 

 

 

 

 

 

Total identifiable intangible assets

 

$        350,000

 

 

 

 

 

 

 

 

 

 

Deferred Income Taxes

The Company provided deferred income taxes and other tax liabilities as part of the acquisition accounting related to the estimated fair value of acquired intangible assets and property, plant and equipment, as well as for uncertain tax positions taken in prior year tax returns.  An adjustment of approximately $132.0 million was recorded to present the deferred tax assets and liabilities and other tax liabilities at fair value.  The Company is still assessing the factors that impact deferred tax assets and liabilities related to this acquisition. These assets and liabilities will be revised when the assessment is finalized.

 

Acquisition Related Expenses

Acquisition related expenses totaled approximately $33.5 million, of which approximately $29.0 million was recorded in the nine months ended September 30, 2012. The remainder was recorded in the three months ended December 31, 2011. These acquisition related costs include expenses directly related to acquiring Complete and have been recorded in general and administrative expenses. 

 

Other Acquisitions

 

In August 2012, the Company acquired 100% of the equity interest in a company that provides mechanical wireline, electric line and well testing services to the oil and gas exploration and production industry in Argentina.  This acquisition provides the Company with a platform for the continued expansion in the South American market area.  The Company paid $25.5 million at closing with an additional $5.6 million payable based upon the finalized shareholders’ equity as of the closing date. The Company has also recorded a current liability of approximately $4.5 million for contingent consideration based upon certain performance metrics.  Additionally, the Company deposited $8.0 million in an escrow account on behalf of the sellers for the settlement of certain liabilities. Goodwill of approximately $22.6 million was recognized as a result of this acquisition and was calculated as the excess of the consideration paid over the net assets recognized and represents estimated future economic benefits arising from other assets acquired that could not be individually identified and separately recognized.  None of the goodwill related to this acquisition will be deductible for tax purposes.  All of the goodwill has been assigned to the subsea and well enhancement segment.

 

Current Earnings and Pro Forma Impact of Acquisitions

 

The revenue and earnings related to Complete and certain other acquisitions included in the Company’s condensed consolidated statement of operations for the three and nine months ended September 30, 2012, and the revenue and earnings of the Company on a consolidated basis as if these acquisitions had occurred on January 1, 2011, are as follows.  The earnings related to Complete and certain other acquisitions included in the Company’s condensed consolidated statement of operations for the nine months ended September 30, 2012 do not include interest expense or other corporate costs. The pro forma results include (i) the amortization associated with the acquired intangible assets, (ii) additional depreciation expense related to adjustments to property, plant and equipment, (iii) additional interest expense associated with debt used to fund a portion of the acquisitions, (iv) a reduction to interest expense associated with repayment of the acquirees’ debt, and (v) operating results of certain acquisitions of Complete prior to February 7, 2012, including costs directly related to these acquisitions. For the nine months ended September 30, 2012, these pro forma results exclude approximately $79.0 million of non-recurring expenses, of which $48.4 million was recorded by Complete prior to February 7, 2012.  These nonrecurring expenses include banking, legal, consulting and accounting fees, and change of control and other acquisition related expenses. The pro forma results do not include any potential synergies, cost savings or other expected benefits of the acquisition. Accordingly, the pro forma results should not be considered indicative of the results that would have occurred if the acquisition and related borrowings had been consummated as of January 1, 2011, nor are they indicative of future results. The following amounts are presented in thousands, except per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

Net income from continuing operations

 

Basic
earnings
per share

 

Diluted
earnings
per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual results of acquisitions from date

 

 

 

 

 

 

 

 

 

   of acquisitions through September 30, 2012

 

$  1,644,736

 

$      195,924

 

$         1.34

 

$         1.32

 

 

 

 

 

 

 

 

 

 

 

Supplemental pro forma for the Company:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2012

 

$  1,186,161

 

$        95,184

 

$         0.61

 

$         0.60

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2012

 

$  3,678,070

 

$      350,297

 

$         2.24

 

$         2.21

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2011

 

$  1,114,552

 

$      111,083

 

$         0.72

 

$         0.71

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2011

 

$  3,003,020

 

$      249,724

 

$         1.62

 

$         1.60

 

 

 

 

 

 

 

 

 

 

 

 

The Company has no off-balance sheet financing arrangements other than potential additional consideration that may be payable as a result of the future operating performance of certain acquired businesses.  At September 30, 2012, the maximum additional consideration payable was approximately $14.0 million, of which $3.0 million is attributable to an acquisition that occurred before the Company adopted the revised authoritative guidance for business combinations.  Therefore, this $3.0 million is not classified as a liability and is not reflected in the Company’s condensed consolidated financial statements until this amount is fixed and determinable.  When this amount is determined, it will be capitalized as part of the purchase price of the related acquisition.