XML 33 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements
12 Months Ended
Dec. 31, 2011
Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements [Abstract]  
Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements

Note 16 — Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements

Set forth on the following pages are the consolidating condensed financial statements of Parker Drilling. The Company’s 9.125% Notes are guaranteed by substantially all of the restricted subsidiaries of Parker Drilling. There are currently no restrictions on the ability of the restricted subsidiaries to transfer funds to Parker Drilling in the form of cash dividends, loans or advances. Parker Drilling is a holding company with no operations, other than through its subsidiaries. Separate financial statements for each guarantor company are not provided as the company complies with the exception to Rule 3-10(a)(1) of Regulation S-X, set forth in sub-paragraph (f) of such rule. All guarantor subsidiaries are owned 100 percent by the parent company, all guarantees are full and unconditional and all guarantees are joint and several.

We are providing consolidating condensed financial information of the parent, Parker Drilling, the guarantor subsidiaries, and the non-guarantor subsidiaries as of December 31, 2011 and December 31, 2010 and for the years ended December 31, 2011, 2010 and 2009. The consolidating condensed financial statements present investments in both consolidated and unconsolidated subsidiaries using the equity method of accounting.

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

 

 

                                         
    Year ended December 31, 2011  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Dollars in Thousands)  
    (Unaudited)  

Total revenues

  $ —     $ 376,229     $ 426,491     $ (116,074 )    $ 686,646  

Operating expenses

    —       175,465       358,753       (116,074 )      418,144  

Depreciation and amortization

    —       62,744       49,392       —       112,136  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating gross margin

    —       138,020       18,346       —       156,366  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administration expens(1)

    (218 )      (30,859 )      (237 )      —       (31,314 ) 

Impairment and other charges

    —       (170,000 )      —       —       (170,000 ) 

Provision for reduction in carrying value of certainassets

    —       (1,350 )      —       —       (1,350 ) 

Gain on disposition of assets, net

    —       2,706       953       —       3,659  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income (loss)

    (218 )      (61,483 )      19,062       —       (42,639 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income and (expense):

                                       

Interest expense

    (26,654 )      (17,889 )      (8,865 )      30,814       (22,594 ) 

Changes in fair value of derivative positions

    (110 )      —       —       —       (110 ) 

Interest income

    18,131       750       12,189       (30,814 )      256  

Other

    —       (345 )      20       —       (325 ) 

Equity in net earnings of subsidiaries

    (23,484 )      —       —       23,484       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income and (expense)

    (32,117 )      (17,484 )      3,344       23,484       (22,773 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (benefit) before income taxes

    (32,335 )      (78,967 )      22,406       23,484       (65,412 ) 

Income tax expense (benefit):

                                       

Current

    (13,402 )      27,169       19,841       —       33,608  

Deferred

    31,518       (57,030 )      (22,863 )      —       (48,375 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax expense (benefit)

    18,116       (29,861 )      (3,022 )      —       (14,767 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    (50,451 )      (49,106 )      25,428       23,484       (50,645 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net (loss) attributable to noncontrolling interest

    —       —       (194 )      —       (194 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interest

  $ (50,451 )    $ (49,106 )    $ 25,622     $ 23,484     $ (50,451 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

(1)     General and administration expenses for field operations are included in operating expenses.

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

 

                                         
    Year Ended December 31, 2010  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in Thousands)  

Total revenues

  $ —     $ 366,947     $ 401,617     $ (109,089 )    $ 659,475  

Operating expenses

    —       237,584       342,783       (109,089 )      471,278  

Depreciation and amortization

    —       63,402       51,628       —       115,030  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating gross margin

    —       65,961       7,206       —       73,167  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administration expense(1)

    (225 )      (30,193 )      (310 )      —       (30,728 ) 

Provision for reduction in carrying value of certain assets

    —       (1,952 )      —       —       (1,952 ) 

Gain on disposition of assets, net

    —       2,067       2,553       —       4,620  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income (loss)

    (225 )      35,883       9,449       —       45,107  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income and (expense):

                                       

Interest expense

    (30,771 )      (35,640 )      (16,185 )      55,791       (26,805 ) 

Interest income

    42,000       757       23,291       (65,791 )      257  

Loss on extinguishment of debt

    (7,209 )      —       —       —       (7,209 ) 

Other

    —       88       67       —       155  

Equity in net earnings of subsidiaries

    (22,962 )      —       —       22,962       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income and (expense)

    (18,942 )      (34,795 )      7,173       12,962       (33,602 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (benefit) before income taxes

    (19,167 )      1,088       16,622       12,962       11,505  

Income tax expense (benefit):

                                       

Current

    139       (189 )      27,571       —       27,521  

Deferred

    (4,845 )      2,323       1,214       —       (1,308 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax expense (benefit)

    (4,706 )      2,134       28,785       —       26,213  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    (14,461 )      (1,046 )      (12,163 )      12,962       (14,708 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net (loss) attributable to noncontrolling interest

    —       —       (247 )      —       (247 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interest

  $ (14,461 )    $ (1,046 )    $ (11,916 )    $ 12,962     $ (14,461 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

(1) General and administration expenses for field operations are included in operating expenses.

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

 

                                         
    Year Ended December 31, 2009  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  

Total revenues

  $ —     $ 381,145     $ 430,430     $ (58,665 )    $ 752,910  

Operating expenses

    —       300,620       313,435       (58,665 )      555,390  

Depreciation and amortization

    —       65,595       48,380       —       113,975  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating gross margin

    —       14,930       68,615       —       83,545  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administration expense(1)

    (180 )      (44,973 )      (330 )      —       (45,483 ) 

Provision for reduction in carrying value of certain assets

    —       (3,206 )      (1,440 )      —       (4,646 ) 

Gain on disposition of assets, net

    —       4,190       1,716       —       5,906  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income (loss)

    (180 )      (29,059 )      68,561       —       39,322  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income and (expense):

                                       

Interest expense

    (33,203 )      (35,838 )      (13,959 )      53,550       (29,450 ) 

Interest income

    43,183       1,184       16,585       (59,911 )      1,041  

Other

    (3 )      (1,133 )      50       —       (1,086 ) 

Equity in net earnings of subsidiaries

    (20,797 )      —       —       20,797       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income and (expense)

    (10,820 )      (35,787 )      2,676       14,436       (29,495 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (benefit) before income taxes

    (11,000 )      (64,846 )      71,237       14,436       9,827  

Income tax expense (benefit):

                                       

Current

    (3,655 )      226       18,853       —       15,424  

Deferred

    (16,612 )      1       1,747       —       (14,864 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax expense (benefit)

    (20,267 )      227       20,600       —       560  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    9,267       (65,073 )      50,637       14,436       9,267  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to noncontrolling interest

    —       —       —       —       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interest

  $ 9,267     $ (65,073 )    $ 50,637     $ 14,436     $ 9,267  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

(1) General and administration expenses for field operations are included in operating expenses.

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED BALANCE SHEET

 

                                         
    December 31, 2011  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Dollars in Thousands)  
    (Unaudited)  
 

ASSETS

  

Current assets:

                                       

Cash and cash equivalents

  $ 55,670     $ 4,212     $ 37,987     $ —     $ 97,869  

Accounts and notes receivable, net

    289,512       94,748       285,326       (485,663 )      183,923  

Rig materials and supplies

    —       762       29,185       —       29,947  

Deferred costs

    —       —       3,249       —       3,249  

Deferred income taxes

    —       5,311       853       486       6,650  

Other tax assets

    47,834       (25,218 )      2,742       —       25,358  

Assets held for sale

    —       —       5,315       —       5,315  

Other current assets

    788       6,381       8,133       —       15,302  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    393,804       86,196       372,790       (485,177 )      367,613  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property, plant and equipment, net

    79       474,942       244,787       1       719,809  

Investment in subsidiaries and intercompany advances

    720,214       (212,883 )      1,347,719       (1,855,050 )      —  

Other noncurrent assets

    44,962       66,660       16,839       363       128,824  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,159,059     $ 414,915     $ 1,982,135     $ (2,339,863 )    $ 1,216,246  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

Current liabilities:

                                       

Current portion of long-term debt

  $ 145,723     $ —     $ —     $ —     $ 145,723  

Accounts payable and accrued liabilities

    60,120       94,056       181,010       (199,936 )      135,250  

Accrued income taxes

    (205 )      921       4,121       —       4,837  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    205,638       94,977       185,131       (199,936 )      285,810  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Long-term debt

    337,000       —       —       —       337,000  

Other long-term liabilities

    8,081       9,474       15,897       —       33,452  

Long-term deferred tax liability

    1,151       25,232       (11,296 )      847       15,934  

Intercompany payables

    62,583       43,657       111,619       (217,859 )      —  

Contingencies

    —       —       —       —       —  

Stockholders’ equity:

                                       

Common stock

    19,508       18,049       43,003       (61,052 )      19,508  

Capital in excess of par value

    637,042       733,120       1,444,091       (2,177,211 )      637,042  

Retained earnings (accumulated deficit)

    (111,944 )      (509,594 )      194,246       315,348       (111,944 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total controlling interest stockholders’ equity

    544,606       241,575       1,681,340       (1,922,915 )      544,606  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noncontrolling interest

    —       —       (556 )      —       (556 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

    544,606       241,575       1,680,784       (1,922,915 )      544,050  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 1,159,059     $ 414,915     $ 1,982,135     $ (2,339,863 )    $ 1,216,246  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED BALANCE SHEET

 

                                         
    December 31, 2010  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  
 

ASSETS

  

Current assets:

                                       

Cash and cash equivalents

  $ 13,835     $ 2,317     $ 35,279     $ —     $ 51,431  

Accounts and notes receivable, net

    1,179       99,734       215,650       (147,687 )      168,876  

Rig materials and supplies

    —       (1,655 )      27,182       —       25,527  

Deferred costs

    —       —       2,229       —       2,229  

Deferred income taxes

    8,981       297       —       —       9,278  

Other tax assets

    97,896       (62,678 )      11,211       —       46,429  

Assets held for sale

    —       —       5,287       —       5,287  

Other current assets

    557       41,564       30,129       (13,183 )      59,067  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    122,448       79,579       326,967       (160,870 )      368,124  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property, plant and equipment, net

    79       538,005       278,063       0       816,147  

Investment in subsidiaries and intercompany advances

    996,018       499,987       1,310,792       (2,806,797 )      —  

Other noncurrent assets

    72,202       14,542       6,653       (3,113 )      90,284  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,190,747     $ 1,132,113     $ 1,922,475     $ (2,970,780 )    $ 1,274,555  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

Current liabilities:

                                       

Current portion of long-term debt

  $ 12,000     $ —     $ —     $ —     $ 12,000  

Accounts payable and accrued liabilities

    55,257       338,626       160,316       (395,428 )      158,771  

Accrued income taxes

    609       93       3,790       —       4,492  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    67,866       338,719       164,106       (395,428 )      175,263  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Long-term debt

    460,862       —       —       —       460,862  

Other long-term liabilities

    7,762       7,610       12,131       2,690       30,193  

Long-term deferred tax liability

    3,361       21,958       (5,148 )      —       20,171  

Intercompany payables

    62,583       473,144       103,667       (639,394 )      —  

Contingencies

    —       —       —       —       —  

Stockholders’ equity:

                                       

Common stock

    19,397       18,050       43,003       (61,053 )      19,397  

Capital in excess of par value

    630,409       733,120       1,436,338       (2,169,458 )      630,409  

Retained earnings (accumulated deficit)

    (61,493 )      (460,488 )      168,625       291,863       (61,493 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total controlling interest stockholders’ equity

    588,313       290,682       1,647,966       (1,938,648 )      588,313  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noncontrolling interest

    —       —       (247 )      —       (247 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

    588,313       290,682       1,647,719       (1,938,648 )      588,066  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 1,190,747     $ 1,132,113     $ 1,922,475     $ (2,970,780 )    $ 1,274,555  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)

(Unaudited)

 

                                         
    Year Ended December 31, 2011  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  

Cash flows from operating activities:

                                       

Net income (loss)

  $ (50,451 )    $ (49,106 )    $ 25,428     $ 23,484     $ (50,645 ) 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

                                       

Depreciation and amortization

    —         62,744       49,392       —         112,136  

Loss on extinguishment of debt

    —         —         —         —         —    

Gain on disposition of assets

    —         (2,706 )      (953 )      —         (3,659 ) 

Deferred income tax expense

    31,518       (57,030 )      (22,863 )      —         (48,375 ) 

Impairment and other charges

    —         170,000       —         —         170,000  

Provision for reduction in carrying value of certain assets

    —         1,350       —         —         1,350  

Expenses not requiring cash

    16,411       376       (3,954 )      —         12,833  

Equity in net earnings of subsidiaries

    23,484       —         —         (23,484 )      —    

Change in accounts receivable

    (288,333 )      347,344       (65,852 )      —         (6,841 ) 

Change in other assets

    62,173       (16,724 )      16,404       —         61,853  

Change in liabilities

    (10,454 )      (53,404 )      41,091       —         (22,767 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

    (215,652 )      402,844       38,693       —         225,885  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

                                       

Capital expenditures

    —         (174,999 )      (15,400 )      —         (190,399 ) 

Proceeds from the sale of assets

    —         4,335       1,200       —         5,535  

Proceeds from insurance settlements

    —         250       —         —         250  

Intercompany dividend payment

    —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

    —         (170,414 )      (14,200 )      —         (184,614 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

                                       

Proceeds from debt issuance

    50,000       —         —         —         50,000  

Proceeds from draw on revolver credit facility

    —         —         —         —         —    

Paydown on senior notes

    —         —         —         —         —    

Paydown on term note

    (21,000 )      —         —         —         (21,000 ) 

Paydown on revolver credit facility

    (25,000 )      —         —         —         (25,000 ) 

Payment of debt issuance costs

    (504 )      —         —         —         (504 ) 

Payment of debt extinguishment costs

    —         —         —         —         —    

Proceeds from stock options exercised

    183       —         —         —         183  

Excess tax benefit from stock-based compensation

    1,488       —         —         —         1,488  

Intercompany advances, net

    252,320       (230,535 )      (21,785 )      —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    257,487       (230,535 )      (21,785 )      —         5,167  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

    41,835       1,895       2,708       —         46,438  

Cash and cash equivalents at beginning of year

    13,835       2,317       35,279       —         51,431  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

  $ 55,670     $ 4,212     $ 37,987     $ —     $ 97,869  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

 

                                         
    Year Ended December 31, 2010  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  

Cash flows from operating activities:

                                       

Net income (loss)

  $ (14,461 )    $ (1,046 )    $ (12,163 )    $ 12,962     $ (14,708 ) 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

                                       

Depreciation and amortization

    —       63,402       51,628       —       115,030  

Loss on extinguishment of debt

    7,209       —       —       —       7,209  

Gain on disposition of assets

    —       (2,067 )      (2,553 )              (4,620 ) 

Deferred income tax expense

    (4,845 )      2,323       1,214       —       (1,308 ) 

Provision for reduction in carrying value of certain assets

    —       1,952       —       —       1,952  

Expenses not requiring cash

    14,829       —       —       —       14,829  

Equity in net earnings of subsidiaries

    22,962       —       —       (22,962 )      —  

Change in accounts receivable

    16,178       (14,763 )      19,337       —       20,752  

Change in other assets

    (2,505 )      (13,454 )      15,365       —       (594 ) 

Change in liabilities

    (144 )      7,793       (22,641 )      —       (14,992 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

    39,223       44,140       50,187       (10,000 )      123,550  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

                                       

Capital expenditures

    —       (169,784 )      (49,400 )      —       (219,184 ) 

Proceeds from the sale of assets

    —       4,646       1,829       —       6,475  

Intercompany dividend payment

    —       —       (10,000 )      10,000       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

    —       (165,138 )      (57,571 )      10,000       (212,709 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

                                       

Proceeds from debt issuance

    300,000       —       —       —       300,000  

Proceeds from draw on revolver credit facility

    25,000       —       —       —       25,000  

Paydown on Senior notes

    (225,000 )      —       —       —       (225,000 ) 

Paydown on term note

    (12,000 )      —       —       —       (12,000 ) 

Paydown on revolver credit facility

    (42,000 )      —       —       —       (42,000 ) 

Payment of debt issuance costs

    (7,976 )      —       —       —       (7,976 ) 

Payment of debt extinguishment costs

    (7,466 )      —       —       —       (7,466 ) 

Proceeds from stock options exercised

    26       —       —       —       26  

Excess tax benefit from stock-based compensation

    1,203       —       —       —       1,203  

Intercompany advances, net

    (115,364 )      121,547       (6,183 )      —       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    (83,577 )      121,547       (6,183 )      —       31,787  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

    (44,354 )      549       (13,567 )      —       (57,372 ) 

Cash and cash equivalents at beginning of period

    58,189       1,768       48,846       —       108,803  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 13,835     $ 2,317     $ 35,279     $ —     $ 51,431  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS

 

                                         
    Year Ended December 31, 2009  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  

Cash flows from operating activities:

                                       

Net income (loss)

  $ 9,267     $ (65,073 )    $ 50,637     $ 14,436     $ 9,267  

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

                                       

Depreciation and amortization

    —       65,596       48,380       —       113,975  

Gain on disposition of assets

    —       (4,190 )      (1,716 )      —       (5,906 ) 

Deferred income tax expense (benefit)

    (16,612 )      0       1,747       —       (14,864 ) 

Provision for reduction in carrying value of certain assets

    —       3,206       1,440       —       4,646  

Expenses not requiring cash

    11,626       —       —       —       11,626  

Equity in net earnings of subsidiaries

    20,797       —       —       (20,797 )      —  

Change in accounts receivable

    34,435       (38,905 )      6,126       —       1,656  

Change in other assets

    (35,604 )      906       8,439       —       (26,259 ) 

Change in liabilities

    17,203       41,411       (41,883 )      —       16,731  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

    41,112       2,952       73,170       (6,361 )      110,872  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

                                       

Capital expenditures

    —       (129,281 )      (30,773 )      —       (160,054 ) 

Proceeds from the sale of assets

    —       6,918       2,418       —       9,336  

Intercompany dividend payments

    —       —       (6,361 )      6,361       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

    —       (122,363 )      (34,716 )      6,361       (150,718 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

                                       

Proceeds from draw on revolver credit facility

    4,000       —       —       —       4,000  

Paydown on revolver credit facility

    (26,000 )      —       —       —       (26,000 ) 

Proceeds from stock options exercised

    199       —       —       —       199  

Excess tax benefit from stock-based compensation

    (1,848 )      —       —       —       (1,848 ) 

Intercompany advances, net

    (70,598 )      114,321       (43,723 )      —       —  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

    (94,247 )      114,321       (43,723 )      —       (23,649 ) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

    (53,135 )      (5,090 )      (5,270 )      (0 )      (63,495 ) 

Cash and cash equivalents at beginning of year

    111,324       6,858       54,116       —       172,298  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

  $ 58,189     $ 1,768     $ 48,846     $ (0 )    $ 108,803