Document

Table of Contents

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
Form 10-Q
 
(MARK ONE)
 
x      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
FOR THE QUARTERLY PERIOD ENDED June 30, 2016
OR
o         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
FOR THE TRANSITION PERIOD FROM                   TO                  
 
Commission File No. 001-36875
 
EXTERRAN CORPORATION
(Exact name of registrant as specified in its charter)
Delaware
 
47-3282259
(State or Other Jurisdiction of
 
(I.R.S. Employer
Incorporation or Organization)
 
Identification No.)
 
 
 
4444 Brittmoore Road
 
 
Houston, Texas
 
77041
(Address of principal executive offices)
 
(Zip Code)
(281) 836-7000
(Registrant’s telephone number, including area code)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer o
 
Accelerated filer o
 
 
 
Non-accelerated filer x
 
Smaller reporting company o
(Do not check if a smaller reporting company)
 
 
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
 
Number of shares of the common stock of the registrant outstanding as of December 28, 2016: 35,438,843 shares.
 



Table of Contents

TABLE OF CONTENTS
 
 
Page
 
 


2


Table of Contents

PART I.  FINANCIAL INFORMATION
 
Item 1.  Financial Statements
 
EXTERRAN CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except par value and share amounts)
(unaudited)

 
June 30, 2016
 
December 31, 2015
 
 
 
As Restated
(Note 2)
ASSETS
 
 
 
 
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
33,420

 
$
29,032

Restricted cash
1,490

 
1,490

Accounts receivable, net of allowance of $4,117 and $2,868, respectively
240,625

 
363,581

Inventory (Note 4)
172,185

 
208,081

Costs and estimated earnings in excess of billings on uncompleted contracts (Note 5)
49,870

 
65,311

Other current assets
45,415

 
53,866

Current assets associated with discontinued operations (Note 3)
13,897

 
32,923

Total current assets
556,902

 
754,284

Property, plant and equipment, net (Note 6)
816,597

 
858,188

Deferred income taxes (Note 13)
7,418

 
86,110

Intangible and other assets, net
61,076

 
51,533

Long-term assets associated with discontinued operations (Note 3)

 
38,281

Total assets
$
1,441,993

 
$
1,788,396

 
 
 
 
LIABILITIES AND STOCKHOLDERS EQUITY
 
 
 
 
 
 
 
Current liabilities:
 
 
 
Accounts payable, trade
$
69,074

 
$
86,727

Accrued liabilities
158,741

 
175,841

Deferred revenue
29,929

 
31,675

Billings on uncompleted contracts in excess of costs and estimated earnings (Note 5)
26,076

 
37,908

Current liabilities associated with discontinued operations (Note 3)
18,591

 
13,645

Total current liabilities
302,411

 
345,796

Long-term debt (Note 8)
398,929

 
525,593

Deferred income taxes
17,394

 
22,519

Long-term deferred revenue
95,744

 
59,769

Other long-term liabilities
22,559

 
22,708

Long-term liabilities associated with discontinued operations (Note 3)
6,491

 
6,075

Total liabilities
843,528

 
982,460

Commitments and contingencies (Note 18)


 


Stockholders’ equity:
 

 
 

Preferred stock, $0.01 par value per share; 50,000,000 shares authorized; zero issued

 

Common stock, $0.01 par value per share; 250,000,000 shares authorized; 35,635,771 and 35,153,358 shares issued, respectively
356

 
352

Additional paid-in capital
784,011

 
805,755

Accumulated deficit
(217,818
)
 
(29,315
)
Treasury stock — 144,207 and 5,776 common shares, at cost, respectively
(1,481
)
 
(54
)
Accumulated other comprehensive income
33,397

 
29,198

Total stockholders’ equity (Note 15)
598,465

 
805,936

Total liabilities and stockholders’ equity
$
1,441,993

 
$
1,788,396

 
The accompanying notes are an integral part of these unaudited condensed consolidated and combined financial statements.

3


Table of Contents

EXTERRAN CORPORATION
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(unaudited)

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
 
 
 
As Restated
(Note 2)
 
 
 
As Restated
(Note 2)
Revenues:
 
 
 
 
 
 
 
Contract operations
$
94,689

 
$
115,250

 
$
199,448

 
$
235,941

Aftermarket services
34,668

 
34,031

 
64,909

 
70,275

Product sales—third parties
132,790

 
257,626

 
304,420

 
564,673

Product sales—affiliates (Note 14)

 
53,874

 

 
109,712

 
262,147

 
460,781

 
568,777

 
980,601

Costs and expenses:
 
 
 
 
 
 
 
Cost of sales (excluding depreciation and amortization expense):
 
 
 
 
 
 
 
Contract operations
36,401

 
44,745

 
74,899

 
89,084

Aftermarket services
24,137

 
24,327

 
46,437

 
49,484

Product sales
123,048

 
291,511

 
284,940

 
599,136

Selling, general and administrative
40,648

 
55,434

 
86,386

 
113,250

Depreciation and amortization
27,417

 
36,053

 
78,350

 
74,068

Long-lived asset impairment (Note 10)

 
5,910

 
651

 
10,489

Restatement charges (Note 11)
7,851

 

 
7,851

 

Restructuring and other charges (Note 12)
10,636

 
10,547

 
23,203

 
10,547

Interest expense
8,879

 
319

 
17,342

 
826

Equity in income of non-consolidated affiliates (Note 7)
(5,229
)
 
(5,062
)
 
(10,403
)
 
(10,068
)
Other (income) expense, net
(5,394
)
 
3,390

 
(9,811
)
 
11,178

 
268,394

 
467,174

 
599,845

 
947,994

Income (loss) before income taxes
(6,247
)
 
(6,393
)
 
(31,068
)
 
32,607

Provision for income taxes (Note 13)
100,335

 
8,237

 
104,344

 
28,692

Income (loss) from continuing operations
(106,582
)
 
(14,630
)
 
(135,412
)
 
3,915

Income (loss) from discontinued operations, net of tax (Note 3)
11,036

 
207

 
(53,091
)
 
18,139

Net income (loss)
$
(95,546
)
 
$
(14,423
)
 
$
(188,503
)
 
$
22,054

 
 
 
 
 
 
 
 
Basic net income (loss) per common share (Note 17):
 
 
 
 
 
 
 
Income (loss) from continuing operations per common share
$
(3.08
)
 
$
(0.42
)
 
$
(3.92
)
 
$
0.11

Income (loss) from discontinued operations per common share
0.32

 

 
(1.54
)
 
0.53

Net income (loss) per common share
$
(2.76
)
 
$
(0.42
)
 
$
(5.46
)
 
$
0.64

 
 
 
 
 
 
 
 
Diluted net income (loss) per common share (Note 17):
 
 
 
 
 
 
 
Income (loss) from continuing operations per common share
$
(3.08
)
 
$
(0.42
)
 
$
(3.92
)
 
$
0.11

Income (loss) from discontinued operations per common share
0.32

 

 
(1.54
)
 
0.53

Net income (loss) per common share
$
(2.76
)
 
$
(0.42
)
 
$
(5.46
)
 
$
0.64

 
 
 
 
 
 
 
 
Weighted average common shares outstanding used in net income (loss) per common share (Note 17):
 
 
 
 
 
 
 
Basic
34,618

 
34,286

 
34,529

 
34,286

Diluted
34,618

 
34,286

 
34,529

 
34,286

 
The accompanying notes are an integral part of these unaudited condensed consolidated and combined financial statements.

4


Table of Contents

EXTERRAN CORPORATION
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
(unaudited)
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
 
 
 
As Restated
(Note 2)
 
 
 
As Restated
(Note 2)
Net income (loss)
$
(95,546
)
 
$
(14,423
)
 
$
(188,503
)
 
$
22,054

Other comprehensive income (loss):
 
 
 
 
 
 
 

Foreign currency translation adjustment
1,886

 
3,325

 
4,199

 
(4,420
)
Comprehensive income (loss)
$
(93,660
)
 
$
(11,098
)
 
$
(184,304
)
 
$
17,634

 
The accompanying notes are an integral part of these unaudited condensed consolidated and combined financial statements.


5


Table of Contents

EXTERRAN CORPORATION
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF STOCKHOLDERS EQUITY
(In thousands)
(unaudited)
 
 
Common Stock
 
Additional Paid-in Capital
 
Accumulated Deficit
 
Treasury Stock
 
Parent Equity
 
Accumulated
Other
Comprehensive
Income
 
Total
Balance, January 1, 2015 (As Restated)
$

 
$

 
$

 
$

 
$
1,337,590

 
$
26,745

 
$
1,364,335

Net income (As Restated)


 


 


 


 
22,054

 
 
 
22,054

Net contributions from parent (As Restated)


 


 


 


 
1,963

 
 
 
1,963

Foreign currency translation adjustment (As Restated)


 


 


 


 
 
 
(4,420
)
 
(4,420
)
Balance, June 30, 2015 (As Restated)
$

 
$

 
$

 
$

 
$
1,361,607

 
$
22,325

 
$
1,383,932

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, January 1, 2016 (As Restated)
$
352

 
$
805,755

 
$
(29,315
)
 
$
(54
)
 
$

 
$
29,198

 
$
805,936

Net loss


 


 
(188,503
)
 


 


 


 
(188,503
)
Options exercised


 
694

 


 


 


 


 
694

Foreign currency translation adjustment


 


 


 


 


 
4,199

 
4,199

Cash transfer to Archrock, Inc. (Note 18)


 
(29,662
)
 


 


 


 


 
(29,662
)
Treasury stock purchased


 


 


 
(1,427
)
 


 


 
(1,427
)
Stock-based compensation, net of forfeitures
4

 
7,252

 


 


 


 


 
7,256

Income tax benefit from stock-based compensation expenses


 
(28
)
 


 


 


 


 
(28
)
Balance, June 30, 2016
$
356

 
$
784,011

 
$
(217,818
)
 
$
(1,481
)
 
$

 
$
33,397

 
$
598,465

 
The accompanying notes are an integral part of these unaudited condensed consolidated and combined financial statements.


6


Table of Contents

EXTERRAN CORPORATION
CONDENSED CONSOLIDATED AND COMBINED STATEMENTS OF CASH FLOWS
(In thousands)
(unaudited)

 
Six Months Ended June 30,
 
2016
 
2015
 
 
 
As Restated
(Note 2)
Cash flows from operating activities:
 
 
 
Net income (loss)
$
(188,503
)
 
$
22,054

Adjustments to reconcile net income (loss) to cash provided by operating activities:
 
 
 
Depreciation and amortization
78,350

 
74,068

Long-lived asset impairment
651

 
10,489

Amortization of deferred financing costs
2,321

 

(Income) loss from discontinued operations, net of tax
53,091

 
(18,139
)
Provision for doubtful accounts
1,394

 
1,026

Gain on sale of property, plant and equipment
(2,301
)
 
(1,028
)
Equity in income of non-consolidated affiliates
(10,403
)
 
(10,068
)
(Gain) loss on remeasurement of intercompany balances
(7,546
)
 
7,999

Loss on foreign currency derivatives
546

 

Stock-based compensation expense
7,256

 
3,756

Deferred income tax provision (benefit)
72,802

 
(176
)
Changes in assets and liabilities:
 
 
 
Accounts receivable and notes
124,865

 
55,652

Inventory
36,742

 
2,385

Costs and estimated earnings versus billings on uncompleted contracts
3,597

 
(22,839
)
Other current assets
10,696

 
(3,775
)
Accounts payable and other liabilities
(36,396
)
 
(60,523
)
Deferred revenue
23,581

 
(2,931
)
Other
3,538

 
(15,370
)
Net cash provided by continuing operations
174,281

 
42,580

Net cash provided by (used in) discontinued operations
(3,163
)
 
5,074

Net cash provided by operating activities
171,118

 
47,654

 
 
 
 
Cash flows from investing activities:
 
 
 
Capital expenditures
(30,787
)
 
(81,459
)
Proceeds from sale of property, plant and equipment
899

 
5,086

Return of investments in non-consolidated affiliates
10,403

 
10,068

Proceeds received from settlement of note receivable

 
5,357

Settlement of foreign currency derivatives
(53
)
 

Net cash used in continuing operations
(19,538
)
 
(60,948
)
Net cash provided by discontinued operations
14,637

 
15,348

Net cash used in investing activities
(4,901
)
 
(45,600
)
 
 
 
 
Cash flows from financing activities:
 
 
 
Proceeds from borrowings of long-term debt
284,258

 

Repayments of long-term debt
(412,385
)
 

Cash transfer to Archrock, Inc. (Note 18)
(29,662
)
 

Net distributions to parent

 
(17,583
)
Payments for debt issuance costs
(779
)
 

Proceeds from stock options exercised
694

 

Purchase of treasury stock
(1,427
)
 

Stock-based compensation excess tax benefit
16

 

Net cash used in financing activities
(159,285
)
 
(17,583
)
 
 
 
 
Effect of exchange rate changes on cash and cash equivalents
(2,544
)
 
(783
)
Net increase (decrease) in cash and cash equivalents
4,388

 
(16,312
)
Cash and cash equivalents at beginning of period
29,032

 
39,361

Cash and cash equivalents at end of period
$
33,420

 
$
23,049


The accompanying notes are an integral part of these unaudited condensed consolidated and combined financial statements.

7


Table of Contents

EXTERRAN CORPORATION
 
NOTES TO UNAUDITED CONDENSED CONSOLIDATED AND COMBINED FINANCIAL STATEMENTS
 

1. Description of Business, Spin-Off and Basis of Presentation
 
Description of Business

Exterran Corporation (together with its subsidiaries, “Exterran Corporation,” “our,” “we” or “us”), a Delaware corporation formed in March 2015, is a market leader in the provision of compression, production and processing products and services that support the production and transportation of oil and natural gas throughout the world. We provide these products and services to a global customer base consisting of companies engaged in all aspects of the oil and natural gas industry, including large integrated oil and natural gas companies, national oil and natural gas companies, independent oil and natural gas producers and oil and natural gas processors, gatherers and pipeline operators. We operate in three primary business lines: contract operations, aftermarket services and product sales.

Spin-off

On November 3, 2015, Archrock, Inc. (named Exterran Holdings, Inc. prior to November 3, 2015) (“Archrock”) completed the spin-off (the ‘‘Spin-off”) of its international contract operations, international aftermarket services (the international contract operations and international aftermarket services businesses combined are referred to as the ‘‘international services businesses’’ and include such activities conducted outside of the United States of America (‘‘U.S.’’)) and global fabrication businesses into an independent, publicly traded company named Exterran Corporation. We refer to the global fabrication business previously operated by Archrock as our product sales business. To effect the Spin-off, on November 3, 2015, Archrock distributed, on a pro rata basis, all of our shares of common stock to its stockholders of record as of October 27, 2015 (the “Record Date”). Archrock shareholders received one share of Exterran Corporation common stock for every two shares of Archrock common stock held at the close of business on the Record Date. Pursuant to the separation and distribution agreement with Archrock and certain of our and Archrock’s respective affiliates, on November 3, 2015, we transferred cash of $532.6 million to Archrock. On November 4, 2015, Exterran Corporation common stock began “regular-way” trading on the New York Stock Exchange under the stock symbol “EXTN.” Following the completion of the Spin-off, we and Archrock are independent, publicly traded companies with separate boards of directors and management.
 
Basis of Presentation

The accompanying unaudited condensed consolidated and combined financial statements of Exterran Corporation included herein have been prepared in accordance with accounting principles generally accepted in the U.S. (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP are not required in these interim financial statements and have been condensed or omitted. Management believes that the information furnished includes all adjustments, consisting only of normal recurring adjustments, that are necessary to present fairly our consolidated and combined financial position, results of operations and cash flows for the periods indicated. All financial information presented for periods after the Spin-off represents our consolidated results of operations, financial position and cash flows (referred to as the “condensed consolidated financial statements”) and all financial information for periods prior to the Spin-off represents our combined results of operations, financial position and cash flows (referred to as the “condensed combined financial statements”). Accordingly:

Our condensed consolidated statements of operations and comprehensive income (loss) for the three and six months ended June 30, 2016 and our condensed consolidated statements of cash flows and stockholders’ equity for the six months ended June 30, 2016 consist entirely of our consolidated results. Our condensed combined statements of operations and comprehensive income (loss) for the three and six months ended June 30, 2015 and our condensed combined statements of cash flows and stockholders’ equity for the six months ended June 30, 2015 consist entirely of the combined results of Archrock’s international services and product sales businesses.

Our condensed consolidated balance sheets at June 30, 2016 and December 31, 2015 consist entirely of our consolidated balances.


8


Table of Contents

The condensed combined financial statements were derived from the accounting records of Archrock and reflect the combined historical results of operations, financial position and cash flows of Archrock’s international services and product sales businesses. The condensed combined financial statements were presented as if such businesses had been combined for periods prior to November 4, 2015. All intercompany transactions and accounts within these statements have been eliminated. Affiliate transactions between the international services and product sales businesses of Archrock and the other businesses of Archrock have been included in the condensed combined financial statements, with the exception of product sales within our wholly owned subsidiary, Exterran Energy Solutions, L.P. (“EESLP”). Prior to the closing of the Spin-off, EESLP also had a fleet of compression units used to provide compression services in the U.S. services business of Archrock. Revenue has not been recognized in the condensed combined statements of operations for the sale of compressor units by us that were used by EESLP to provide compression services to customers of the U.S. services business of Archrock. See Note 14 for further discussion on transactions with affiliates.
 
The condensed combined statements of operations include expense allocations for certain functions historically performed by Archrock and not allocated to its operating segments, including allocations of expenses related to executive oversight, accounting, treasury, tax, legal, human resources, procurement and information technology. See Note 14 for further discussion regarding the allocation of corporate expenses.

The accompanying unaudited condensed consolidated and combined financial statements should be read in conjunction with the consolidated and combined financial statements presented in Amendment No. 1 to the Company’s Annual Report on Form 10-K/A for the year ended December 31, 2015 (the “2015 Form 10-K/A”). That report contains a comprehensive summary of our accounting policies. The interim results reported herein are not necessarily indicative of results for a full year.
 
We refer to the condensed consolidated and combined financial statements collectively as “financial statements,” and individually as “balance sheets,” “statements of operations,” “statements of comprehensive income (loss),” “statements of stockholders’ equity” and “statements of cash flows” herein.

Recent Accounting Developments

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers (Topic 606). The update outlines a single comprehensive model for companies to use in accounting for revenue arising from contracts with customers and supersedes the most current revenue recognition guidance, including industry-specific guidance. The core principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The update also requires disclosures enabling users of financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. In March 2016, the FASB issued ASU 2016-08, Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which clarifies the guidance in determining revenue recognition as principal versus agent. In April 2016, the FASB issued ASU 2016-10, Identifying Performance Obligations and Licensing, which provides guidance in accounting for immaterial performance obligations and shipping and handling activities. In May 2016, the FASB issued ASU 2016-12, Narrow-Scope Improvements and Practical Expedients, which provides clarification on assessing the collectibility criterion, presentation of sales taxes, measurement date for noncash consideration and completed contracts at transition. The updates will be effective for reporting periods beginning after December 15, 2017, including interim periods within the reporting period. Early adoption is permitted for reporting periods beginning after December 15, 2016. Companies may use either a full retrospective or a modified retrospective approach to adopt the updates. We are currently evaluating the potential impact of the updates on our financial statements.

In July 2015, the FASB issued ASU No. 2015-11, Simplifying the Measurement of Inventory, which will require an entity to measure inventory at the lower of cost and net realizable value. Net realizable value is defined as the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal and transportation. This update will be effective on a prospective basis for interim and annual periods beginning after December 15, 2016, with early adoption permitted. We do not believe the adoption of this update will have a material impact on our financial statements.

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The update requires lessees to recognize assets and liabilities on the balance sheet for the rights and obligations created by long-term leases. The update also requires certain qualitative and quantitative disclosures about the amount, timing and uncertainty of cash flows arising from leases. Accounting by lessors will remain largely unchanged. This update is effective for annual and interim periods beginning after December 15, 2018, with early adoption permitted. Adoption will require a modified retrospective approach beginning with the earliest period presented. We are currently evaluating the potential impact of the update on our financial statements.


9


Table of Contents

In March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation (Topic 718). The update covers such areas as the recognition of excess tax benefits and deficiencies, the classification of those excess tax benefits on the statement of cash flows, an accounting policy election for forfeitures, the amount an employer can withhold to cover income taxes and still qualify for equity classification and the classification of those taxes paid on the statement of cash flows. This update will be effective for reporting periods beginning after December 15, 2016, including interim periods within the reporting period. Early adoption is permitted. We are currently evaluating the potential impact of the update on our financial statements.

In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230). The update addresses eight specific cash flow issues and is intended to reduce diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. This update will be effective for reporting periods beginning after December 15, 2017, including interim periods within the reporting period. Early adoption is permitted. We are currently evaluating the potential impact of the update on our financial statements.
 
2. Restatement of Previously Reported Consolidated and Combined Financial Statements

Subsequent to the filing of our Annual Report on Form 10-K for the year ended December 31, 2015, originally filed with the SEC on February 26, 2016, our senior management identified errors relating to the application of percentage-of-completion accounting principles to certain business lines of our subsidiary, Belleli Energy S.r.l. (subsequently renamed Exterran Italy S.r.l.). Such business lines comprise engineering, procurement and construction for the manufacture of tanks for tank farms and the manufacture of evaporators and brine heaters for desalination plants in the Middle East (referred to as “Belleli EPC” or the “Belleli EPC business” herein). Belleli Energy S.r.l. is headquartered in Mantova, Italy, and its operations are based in Dubai, United Arab Emirates. Management promptly reported the matter to the Audit Committee of the Company’s Board of Directors, which immediately retained counsel, who in turn retained a forensic accounting firm, to initiate an internal investigation.

As a result of the internal investigation, management identified inaccuracies related to Belleli EPC projects within our product sales segment in estimating the total costs required to complete projects impacting the years ended December 31, 2015, 2014, 2013, 2012 and 2011 (including the unaudited quarterly periods within 2015 and 2014). The application of percentage-of-completion accounting principles on Belleli EPC projects is estimated using the cost to total cost basis, which requires an estimate of total costs (labor and materials) required to complete each project. The cost-to-complete estimates for Belleli EPC projects were incorrectly estimated and at times manipulated by or at the direction of certain former members of Belleli EPC local senior management, resulting in a misstatement of product sales revenue. The inaccurate cost-to-complete estimates for some Belleli EPC projects also resulted in the need to establish and/or increase contract loss provisions for certain projects, and as a result, product sales cost of sales was misstated. Additionally, penalties for liquidated damages on certain projects were not correctly estimated. Furthermore, other errors within product sales cost of sales on Belleli EPC projects were identified, primarily relating to vendor claims, customer warranties and costs being charged to incorrect projects. As a result of the errors and conduct identified, our product sales revenue was overstated by $5.3 million and $12.3 million during the three and six months ended June 30, 2015, respectively, and our product sales cost of sales was understated by $16.6 million and $10.5 million during the three and six months ended June 30, 2015, respectively. These errors and inaccuracies also resulted in the misstatement of accounts receivable, costs and estimated earnings in excess of billings on uncompleted contracts, billings on uncompleted contracts in excess of costs and estimated earnings, accrued liabilities and related income tax effects for each of the periods impacted.

We separately identified prior period errors related to the miscalculation and recovery of non-income-based tax receivables owed to us from the Brazilian government as of December 31, 2011. As a result of these errors and since relevant prior periods were being restated, we recorded adjustments to decrease intangible and other assets, net, beginning parent equity and other income by approximately $26.1 million, $17.5 million and $10.7 million, respectively, as of and for the year ended December 31, 2011 and increase other comprehensive income by approximately $2.1 million as of December 31, 2011. These errors also resulted in the misstatement of intangible and other assets, net, other (income) expense, net, and accumulated other comprehensive income in periods subsequent to December 31, 2011.

Along with restating our financial statements to correct the errors discussed above, we recorded adjustments for certain immaterial accounting errors as of December 31, 2015 and for the three and six months ended June 30, 2015.

We delayed the filing of this Quarterly Report on Form 10-Q pending the completion of the internal investigation, including the completion of the restatement. As a result of that investigation, the historical financial statements included in this Form 10-Q have been restated to reflect the adjustments described above. The restatement has been set forth below for the periods presented and in its entirety in the 2015 Form 10-K/A which the Company has filed with the SEC concurrently with this Form 10-Q. The Company is also concurrently filing a Quarterly Report on Form 10-Q for the quarter ended March 31, 2016.

10


Table of Contents


Contemporaneously with filing the Form 8-K on April 26, 2016, we self-reported the errors and possible irregularities at Belleli EPC to the SEC. Since then, we have been cooperating with the SEC in its investigation of this matter, including responding to a subpoena for documents related to the restatement and compliance with the U.S. Foreign Corrupt Practices Act (“FCPA”), which are also being provided to the Department of Justice at its request. The FCPA related requests in the SEC subpoena pertain to our policies and procedures, information about our third-party sales agents, and documents related to historical internal investigations completed prior to November 2015.

The tables below summarize the effects of the restatement on our (i) balance sheet at December 31, 2015, (ii) statements of operations for the three and six months ended June 30, 2015, (iii) statements of comprehensive income (loss) for the three and six months ended June 30, 2015, (iv) statement of stockholders’ equity for the six months ended June 30, 2015 and (v) statement of cash flows for the six months ended June 30, 2015.

11


Table of Contents

The effects of the restatement on our balance sheet as of December 31, 2015 are set forth in the following table (in thousands):

 
December 31, 2015
 
As Previously Reported
 
Restatement Adjustments
 
Reclassification Adjustments (1)
 
As Restated and Reclassified
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
Cash and cash equivalents
$
29,032

 
$

 
$

 
$
29,032

Restricted cash
1,490

 

 

 
1,490

Accounts receivable, net of allowance
372,105

 
(714
)
 
(7,810
)
 
363,581

Inventory
210,554

 
(2,042
)
 
(431
)
 
208,081

Costs and estimated earnings in excess of billings on uncompleted contracts
119,621

 
(36,644
)
 
(17,666
)
 
65,311

Other current assets
60,896

 
(205
)
 
(6,825
)
 
53,866

Current assets associated with discontinued operations
191

 

 
32,732

 
32,923

Total current assets
793,889

 
(39,605
)
 

 
754,284

Property, plant and equipment, net
899,402

 
(2,940
)
 
(38,274
)
 
858,188

Deferred income taxes
86,807

 
(697
)
 

 
86,110

Intangible and other assets, net
62,261

 
(10,721
)
 
(7
)
 
51,533

Long-term assets associated with discontinued operations

 

 
38,281

 
38,281

Total assets
$
1,842,359

 
$
(53,963
)
 
$

 
$
1,788,396

 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
Accounts payable, trade
$
94,353

 
$
213

 
$
(7,839
)
 
$
86,727

Accrued liabilities
129,880

 
48,517

 
(2,556
)
 
175,841

Deferred revenue
31,675

 

 

 
31,675

Billings on uncompleted contracts in excess of costs and estimated earnings
38,666

 
1,243

 
(2,001
)
 
37,908

Current liabilities associated with discontinued operations
1,249

 

 
12,396

 
13,645

Total current liabilities
295,823

 
49,973

 

 
345,796

Long-term debt
525,593

 

 

 
525,593

Deferred income taxes
22,531

 
(13
)
 
1

 
22,519

Long-term deferred revenue
59,769

 

 

 
59,769

Other long-term liabilities
28,626

 

 
(5,918
)
 
22,708

Long-term liabilities associated with discontinued operations
158

 

 
5,917

 
6,075

Total liabilities
932,500

 
49,960

 

 
982,460

 
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
 
 
 
Common stock
352

 

 

 
352

Additional paid-in capital
932,058

 
(126,303
)
 

 
805,755

Accumulated deficit
(36,483
)
 
7,168

 

 
(29,315
)
Treasury stock
(54
)
 

 

 
(54
)
Accumulated other comprehensive income
13,986

 
15,212

 

 
29,198

Total stockholders’ equity
909,859

 
(103,923
)
 

 
805,936

Total liabilities and stockholders’ equity
$
1,842,359

 
$
(53,963
)
 
$

 
$
1,788,396

 
(1)
As discussed in Note 3, in the first quarter of 2016, we committed to a plan to exit the critical process equipment business, which provides engineering, procurement and manufacturing services related to the manufacture of critical process equipment for refinery and petrochemical facilities (referred to as “Belleli CPE” or the “Belleli CPE business” herein). We completed the sale of our Belleli CPE business in August 2016. The results of our Belleli CPE business have been reclassified to discontinued operations in our financial statements for all periods presented.


12


Table of Contents

The effects of the restatement on our statements of operations for the three and six months ended June 30, 2015 are set forth in the following table (in thousands, except per share data):
 
Three Months Ended June 30, 2015
 
Six Months Ended June 30, 2015
 
As Previously Reported
 
Restatement Adjustments
 
Reclassification Adjustments (1)
 
As Restated and Reclassified
 
As Previously Reported
 
Restatement Adjustments
 
Reclassification Adjustments (1)
 
As Restated and Reclassified
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contract operations
$
115,250

 
$

 
$

 
$
115,250

 
$
235,941

 
$

 
$

 
$
235,941

Aftermarket services
34,031

 

 

 
34,031

 
70,275

 

 

 
70,275

Product sales—third parties
279,489

 
(5,344
)
 
(16,519
)
 
257,626

 
598,763

 
(12,276
)
 
(21,814
)
 
564,673

Product sales—affiliates
53,874

 

 

 
53,874

 
109,712

 

 

 
109,712

 
482,644

 
(5,344
)
 
(16,519
)
 
460,781

 
1,014,691

 
(12,276
)
 
(21,814
)
 
980,601

Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales (excluding depreciation and amortization expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contract operations
44,745

 

 

 
44,745

 
89,084

 

 

 
89,084

Aftermarket services
24,327

 

 

 
24,327

 
49,484

 

 

 
49,484

Product sales
290,418

 
16,590

 
(15,497
)
 
291,511

 
608,904

 
10,503

 
(20,271
)
 
599,136

Selling, general and administrative
55,764

 

 
(330
)
 
55,434

 
114,330

 

 
(1,080
)
 
113,250

Depreciation and amortization
36,786

 
97

 
(830
)
 
36,053

 
75,581

 
194

 
(1,707
)
 
74,068

Long-lived asset impairment
5,910

 

 

 
5,910

 
10,489

 

 

 
10,489

Restructuring and other charges
10,547

 

 

 
10,547

 
10,547

 

 

 
10,547

Interest expense
319

 

 

 
319

 
826

 

 

 
826

Equity in income of non-consolidated affiliates
(5,062
)
 

 

 
(5,062
)
 
(10,068
)
 

 

 
(10,068
)
Other (income) expense, net
3,487

 
(63
)
 
(34
)
 
3,390

 
11,878

 
(961
)
 
261

 
11,178

 
467,241

 
16,624

 
(16,691
)
 
467,174

 
961,055

 
9,736

 
(22,797
)
 
947,994

Income (loss) before income taxes
15,403

 
(21,968
)
 
172

 
(6,393
)
 
53,636

 
(22,012
)
 
983

 
32,607

Provision for income taxes
7,418

 
819

 

 
8,237

 
26,802

 
1,890

 

 
28,692

Income (loss) from continuing operations
7,985

 
(22,787
)
 
172

 
(14,630
)
 
26,834

 
(23,902
)
 
983

 
3,915

Income from discontinued operations, net of tax
379

 

 
(172
)
 
207

 
19,122

 

 
(983
)
 
18,139

Net income (loss)
$
8,364

 
$
(22,787
)
 
$

 
$
(14,423
)
 
$
45,956

 
$
(23,902
)
 
$

 
$
22,054

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic net income (loss) per common share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations per common share
$
0.23

 
$
(0.66
)
 
$
0.01

 
$
(0.42
)
 
$
0.78

 
$
(0.70
)
 
$
0.03

 
$
0.11

Income from discontinued operations per common share
0.01

 

 
(0.01
)
 

 
0.56

 

 
(0.03
)
 
0.53

Net income (loss) per common share
$
0.24

 
$
(0.66
)
 
$

 
$
(0.42
)
 
$
1.34

 
$
(0.70
)
 
$

 
$
0.64

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted net income (loss) per common share:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) from continuing operations per common share
$
0.23

 
$
(0.66
)
 
$
0.01

 
$
(0.42
)
 
$
0.78

 
$
(0.70
)
 
$
0.03

 
$
0.11

Income from discontinued operations per common share
0.01

 

 
(0.01
)
 

 
0.56

 

 
(0.03
)
 
0.53

Net income (loss) per common share
$
0.24

 
$
(0.66
)
 
$

 
$
(0.42
)
 
$
1.34

 
$
(0.70
)
 
$

 
$
0.64

 
(1)
As discussed in Note 3, in the first quarter of 2016, we committed to a plan to exit our Belleli CPE business, which provides engineering, procurement and manufacturing services related to the manufacture of critical process equipment for refinery and petrochemical facilities. We completed the sale of our Belleli CPE business in August 2016. The results of our Belleli CPE business have been reclassified to discontinued operations in our financial statements for all periods presented.


13


Table of Contents

The effects of the restatement on our statements of comprehensive income (loss) for the three and six months ended June 30, 2015 are set forth in the following table (in thousands):
 
Three Months Ended June 30, 2015
 
Six Months Ended June 30, 2015
 
As Previously Reported
 
Restatement Adjustments
 
Reclassification Adjustments
 
As Restated and Reclassified
 
As Previously Reported
 
Restatement Adjustments
 
Reclassification Adjustments
 
As Restated and Reclassified
Net income (loss)
$
8,364

 
$
(22,787
)
 
$

 
$
(14,423
)
 
$
45,956

 
$
(23,902
)
 
$

 
$
22,054

Other comprehensive income (loss):
 
 


 
 
 


 


 


 
 
 


Foreign currency translation adjustment
3,659

 
(334
)
 

 
3,325

 
(6,703
)
 
2,283

 

 
(4,420
)
Comprehensive income (loss)
$
12,023

 
$
(23,121
)
 
$

 
$
(11,098
)
 
$
39,253

 
$
(21,619
)
 
$

 
$
17,634


The effects of the restatement on our statement of stockholders’ equity for the six months ended June 30, 2015 are set forth in the following table (in thousands):
 
Six Months Ended June 30, 2015
 
As Previously Reported
 
Restatement Adjustments
 
Reclassification Adjustments
 
As Restated and Reclassified
Balance, January 1, 2015
$
1,451,822

 
$
(87,487
)
 
$

 
$
1,364,335

Net income
45,956

 
(23,902
)
 

 
22,054

Net contributions from parent
1,963

 

 

 
1,963

Foreign currency translation adjustment
(6,703
)
 
2,283

 

 
(4,420
)
Balance, June 30, 2015
$
1,493,038

 
$
(109,106
)
 
$

 
$
1,383,932



14


Table of Contents

The effects of the restatement on our statement of cash flows for the six months ended June 30, 2015 are set forth in the following table (in thousands):
 
Six Months Ended June 30, 2015
 
As Previously Reported
 
Restatement Adjustments
 
Reclassification Adjustments (1)
 
As Restated and Reclassified
Cash flows from operating activities:
 
 
 
 
 
 
 
Net income
$
45,956

 
$
(23,902
)
 
$

 
$
22,054

Adjustments to reconcile net income to cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
75,581

 
194

 
(1,707
)
 
74,068

Long-lived asset impairment
10,489

 

 

 
10,489

Income from discontinued operations, net of tax
(19,122
)
 

 
983

 
(18,139
)
Provision for doubtful accounts
1,174

 

 
(148
)
 
1,026

Gain on sale of property, plant and equipment
(1,046
)
 

 
18

 
(1,028
)
Equity in income of non-consolidated affiliates
(10,068
)
 

 

 
(10,068
)
Loss on remeasurement of intercompany balances
7,999

 

 

 
7,999

Stock-based compensation expense
3,756

 

 

 
3,756

Deferred income tax benefit
(2,065
)
 
1,889

 

 
(176
)
Changes in assets and liabilities:
 
 


 


 


Accounts receivable and notes
40,241

 
2,038

 
13,373

 
55,652

Inventory
2,392

 

 
(7
)
 
2,385

Costs and estimated earnings versus billings on uncompleted contracts
(22,438
)
 
10,238

 
(10,639
)
 
(22,839
)
Other current assets
(6,288
)
 
(37
)
 
2,550

 
(3,775
)
Accounts payable and other liabilities
(63,843
)
 
10,490

 
(7,170
)
 
(60,523
)
Deferred revenue
(2,931
)
 

 

 
(2,931
)
Other
(14,223
)
 
(910
)
 
(237
)
 
(15,370
)
Net cash provided by continuing operations
45,564

 

 
(2,984
)
 
42,580

Net cash provided by discontinued operations
2,090

 

 
2,984

 
5,074

Net cash provided by operating activities
47,654

 

 

 
47,654

 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
Capital expenditures
(82,671
)
 

 
1,212

 
(81,459
)
Proceeds from sale of property, plant and equipment
5,086

 

 

 
5,086

Return of investments in non-consolidated affiliates
10,068

 

 

 
10,068

Proceeds received from settlement of note receivable
5,357

 

 

 
5,357

Net cash used in continuing operations
(62,160
)
 

 
1,212

 
(60,948
)
Net cash provided by discontinued operations
16,560

 

 
(1,212
)
 
15,348

Net cash used in investing activities
(45,600
)
 

 

 
(45,600
)
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
Net distributions to parent
(17,583
)
 

 

 
(17,583
)
Net cash used in financing activities
(17,583
)
 

 

 
(17,583
)
 
 
 
 
 
 
 
 
Effect of exchange rate changes on cash and cash equivalents
(783
)
 

 

 
(783
)
Net decrease in cash and cash equivalents
(16,312
)
 

 

 
(16,312
)
Cash and cash equivalents at beginning of period
39,361

 

 

 
39,361

Cash and cash equivalents at end of period
$
23,049

 
$

 
$

 
$
23,049

 
(1)
As discussed in Note 3, in the first quarter of 2016, we committed to a plan to exit our Belleli CPE business, which provides engineering, procurement and manufacturing services related to the manufacture of critical process equipment for refinery and petrochemical facilities. We completed the sale of our Belleli CPE business in August 2016. The results of our Belleli CPE business have been reclassified to discontinued operations in our financial statements for all periods presented.


15


Table of Contents

3. Discontinued Operations
 
In August 2012, our Venezuelan subsidiary sold its previously nationalized assets to PDVSA Gas, S.A. (“PDVSA Gas”) for a purchase price of approximately $441.7 million. We received an installment payment, including an annual charge, totaling $19.3 million during the three and six months ended June 30, 2016, and $18.7 million during the six months ended June 30, 2015. The remaining principal amount due to us of approximately $50 million as of June 30, 2016, is payable in cash installments through the third quarter of 2016. We have not recognized amounts payable to us by PDVSA Gas as a receivable and will therefore recognize payments received in the future as income from discontinued operations in the periods such payments are received. The proceeds from the sale of the assets are not subject to Venezuelan national taxes due to an exemption allowed under the Venezuelan Reserve Law applicable to expropriation settlements. In addition, and in connection with the sale, we and the Venezuelan government agreed to waive rights to assert certain claims against each other.
 
In connection with the sale of these assets, we have agreed to suspend the arbitration proceeding previously filed by our Spanish subsidiary against Venezuela pending payment in full by PDVSA Gas of the purchase price for these nationalized assets.

In accordance with the separation and distribution agreement, a subsidiary of Archrock has the right to receive payments from EESLP based on a notional amount corresponding to payments received by our subsidiaries from PDVSA Gas in respect of the sale of our previously nationalized assets promptly after such amounts are collected by our subsidiaries. Pursuant to the separation and distribution agreement, we transferred cash of $19.3 million to Archrock during the six months ended June 30, 2016. The transfer of cash was recognized as a reduction to additional paid-in capital in our financial statements. See Note 18 for further discussion related to our contingent liability to Archrock.

In the first quarter of 2016, we committed to a plan to exit our Belleli CPE and Belleli EPC businesses (collectively, “Belleli businesses”) to focus on our core oil and gas businesses. Belleli CPE provides engineering, procurement and manufacturing services related to the manufacture of critical process equipment for refinery and petrochemical facilities. Belleli EPC provides engineering, procurement and construction for the manufacture of tanks for tank farms and the manufacture of evaporators and brine heaters for desalination plants. Belleli CPE met the held for sale criteria and is reflected as discontinued operations in our financial statements for all periods presented. As discussed in Note 20, we completed the sale of our Belleli CPE business in August 2016. Belleli CPE was previously included in our product sales segment. In conjunction with the planned disposition of Belleli CPE, we recorded impairments of long-lived assets and current assets, that totaled $7.1 million and $68.8 million during the three and six months ended June 30, 2016, respectively. The impairment charges are reflected in income (loss) from discontinued operations, net of tax. In accordance with GAAP, Belleli EPC will not be reflected as discontinued operations until the substantial cessation of the remaining non-oil and gas business. During the first quarter of 2016, we ceased the booking of new orders for our Belleli EPC business. Belleli EPC is included in our product sales segment. Our plan to exit our Belleli EPC business resulted in a reduction in the remaining useful lives of the assets that are currently used in the Belleli EPC business and a long-lived asset impairment charge of $0.7 million impacting results from continuing operations during the six months ended June 30, 2016.

The following tables summarize the operating results of discontinued operations (in thousands):
 
 
Three Months Ended June 30, 2016
 
Three Months Ended June 30, 2015
 
Venezuela
 
Belleli CPE
 
Total
 
Venezuela
 
Belleli CPE
 
Total
Revenue
$

 
$
12,164

 
$
12,164

 
$

 
$
16,519

 
$
16,519

Cost of sales (excluding depreciation and amortization expense)

 
11,762

 
11,762

 

 
15,497

 
15,497

Selling, general and administrative
40

 
1,548

 
1,588

 
150

 
330

 
480

Depreciation and amortization

 

 

 

 
830

 
830

Long-lived asset impairment

 
7,144

 
7,144

 

 

 

Recovery attributable to expropriation
(16,551
)
 

 
(16,551
)
 
(476
)
 

 
(476
)
Interest expense

 
7

 
7

 

 

 

Other (income) expense, net
(2,753
)
 
(69
)
 
(2,822
)
 
(53
)
 
34

 
(19
)
Income (loss) from discontinued operations, net of tax
$
19,264

 
$
(8,228
)
 
$
11,036

 
$
379

 
$
(172
)
 
$
207

 

16


Table of Contents

 
Six Months Ended June 30, 2016
 
Six Months Ended June 30, 2015
 
Venezuela
 
Belleli CPE
 
Total
 
Venezuela
 
Belleli CPE
 
Total
Revenue
$

 
$
24,093

 
$
24,093

 
$

 
$
21,814

 
$
21,814

Cost of sales (excluding depreciation and amortization expense)

 
23,436

 
23,436

 

 
20,271

 
20,271

Selling, general and administrative
78

 
3,441

 
3,519

 
234

 
1,080

 
1,314

Depreciation and amortization

 
861

 
861

 

 
1,707

 
1,707

Long-lived asset impairment

 
68,780

 
68,780

 

 

 

Recovery attributable to expropriation
(16,557
)
 

 
(16,557
)
 
(16,982
)
 

 
(16,982
)
Interest expense

 
15

 
15

 

 

 

Other (income) expense, net
(3,021
)
 
151

 
(2,870
)
 
(2,374
)
 
(261
)
 
(2,635
)
Income (loss) from discontinued operations, net of tax
$
19,500

 
$
(72,591
)
 
$
(53,091
)
 
$
19,122

 
$
(983
)
 
$
18,139


The following table summarizes the balance sheet data for discontinued operations (in thousands):
 
 
June 30, 2016
 
December 31, 2015
 
Venezuela
 
Belleli CPE
 
Total
 
Venezuela
 
Belleli CPE
 
Total
Cash
$
37

 
$

 
$
37

 
$
177

 
$

 
$
177

Accounts receivable

 
13,859

 
13,859

 

 
7,810

 
7,810

Inventory

 

 

 

 
431

 
431

Costs and estimated earnings in excess of billings on uncompleted contracts

 

 

 

 
17,666

 
17,666

Other current assets
1

 

 
1

 
14

 
6,825

 
6,839

Total current assets associated with discontinued operations
38

 
13,859

 
13,897

 
191

 
32,732

 
32,923

Property, plant and equipment, net

 

 

 

 
38,274

 
38,274

Intangible and other assets, net

 

 

 

 
7

 
7

Total assets associated with discontinued operations
$
38

 
$
13,859

 
$
13,897

 
$
191

 
$
71,013

 
$
71,204

 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
$

 
$
7,983

 
$
7,983

 
$

 
$
7,839

 
$
7,839

Accrued liabilities
1,006

 
2,645

 
3,651

 
1,249

 
2,556

 
3,805

Billings on uncompleted contracts in excess of costs and estimated earnings

 
6,957

 
6,957

 

 
2,001

 
2,001

Total current liabilities associated with discontinued operations
1,006

 
17,585

 
18,591

 
1,249
</