XML 68 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Separate Financial Information of Subsidiary Guarantors of Indebtedness
9 Months Ended
Sep. 30, 2013
Separate Financial Information of Subsidiary Guarantors of Indebtedness  
Separate Financial Information of Subsidiary Guarantors of Indebtedness

 

(15)        Separate Financial Information of Subsidiary Guarantors of Indebtedness

 

The Company’s obligation to pay principal and interest on its 7.625% senior unsecured notes due November 1, 2018, is guaranteed on a joint and several basis by substantially all of the Company’s existing and future subsidiaries that guarantee obligations under the Company’s Amended Credit Agreement (the “Guarantors”).  The guarantees are full and unconditional and the Guarantors are 100%-owned by the Company.

 

The following supplemental condensed consolidating financial information reflects the summarized financial information of the Company as the issuer of the senior unsecured notes, the Guarantors and the Company’s non-guarantor subsidiaries on a combined basis.

 

CONDENSED CONSOLIDATING BALANCE SHEET — SEPTEMBER 30, 2013 (UNAUDITED)

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

80,832

 

$

27,812

 

$

19,258

 

$

—

 

$

127,902

 

Restricted Cash

 

23,456

 

8,295

 

15,715

 

—

 

47,466

 

Accounts Receivable

 

256,731

 

1,174,201

 

44,499

 

(77,574

)

1,397,857

 

Costs and Estimated Earnings in Excess of Billings

 

78,163

 

487,769

 

152

 

(27,663

)

538,421

 

Deferred Income Taxes

 

—

 

15,716

 

—

 

(6,085

)

9,631

 

Other Current Assets

 

68,615

 

21,153

 

20,267

 

(61,675

)

48,360

 

Total Current Assets

 

507,797

 

1,734,946

 

99,891

 

(172,997

)

2,169,637

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Investments

 

46,283

 

—

 

—

 

—

 

46,283

 

Property and Equipment, net

 

80,267

 

408,421

 

4,638

 

—

 

493,326

 

Intercompany Notes and Receivables

 

—

 

421,440

 

—

 

(421,440

)

—

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

—

 

571,932

 

—

 

—

 

571,932

 

Intangible Assets, net

 

—

 

117,010

 

—

 

—

 

117,010

 

Investment in Subsidiaries

 

2,139,063

 

—

 

50

 

(2,139,113

)

—

 

Other

 

75,217

 

10,657

 

—

 

(5,115

)

80,759

 

 

 

$

2,848,627

 

$

3,264,406

 

$

104,579

 

$

(2,738,665

)

$

3,478,947

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Maturities of Long-term Debt

 

$

44,250

 

$

63,571

 

$

—

 

$

—

 

$

107,821

 

Accounts Payable

 

157,901

 

721,670

 

10,010

 

(92,452

)

797,129

 

Billings in Excess of Costs and Estimated Earnings

 

112,295

 

169,932

 

34

 

—

 

282,261

 

Accrued Expenses and Other Current Liabilities

 

66,186

 

96,060

 

47,260

 

(47,857

)

161,649

 

Total Current Liabilities

 

380,632

 

1,051,233

 

57,304

 

(140,309

)

1,348,860

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt, less current maturities

 

629,527

 

80,298

 

—

 

(40,115

)

669,710

 

Deferred Income Taxes

 

102,139

 

7,783

 

—

 

—

 

109,922

 

Other Long-term Liabilities

 

142,449

 

4,035

 

—

 

—

 

146,484

 

Intercompany Notes and Advances Payable

 

389,909

 

—

 

24,084

 

(413,993

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingencies and Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

1,203,971

 

2,121,057

 

23,191

 

(2,144,248

)

1,203,971

 

 

 

$

2,848,627

 

$

3,264,406

 

$

104,579

 

$

(2,738,665

)

$

3,478,947

 

 

CONDENSED CONSOLIDATING BALANCE SHEET - DECEMBER 31, 2012

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

64,663

 

$

74,385

 

$

29,008

 

$

—

 

$

168,056

 

Restricted Cash

 

30,236

 

8,481

 

—

 

—

 

38,717

 

Accounts Receivable

 

177,856

 

1,121,098

 

1,088

 

(75,429

)

1,224,613

 

Costs and Estimated Earnings in Excess of Billings

 

111,821

 

377,132

 

152

 

(24,103

)

465,002

 

Deferred Income Taxes

 

—

 

15,823

 

—

 

(5,752

)

10,071

 

Other Current Assets

 

26,461

 

49,993

 

2,891

 

(3,957

)

75,388

 

Total Current Assets

 

411,037

 

1,646,912

 

33,139

 

(109,241

)

1,981,847

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Investments

 

46,283

 

—

 

—

 

—

 

46,283

 

Property and Equipment, net

 

64,248

 

416,006

 

4,841

 

—

 

485,095

 

Intercompany Notes and Receivables

 

—

 

493,277

 

—

 

(493,277

)

—

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

—

 

570,646

 

—

 

—

 

570,646

 

Intangible Assets, net

 

—

 

126,821

 

—

 

—

 

126,821

 

Investment in Subsidiaries

 

2,122,116

 

134

 

50

 

(2,122,300

)

—

 

Other

 

81,198

 

9,058

 

35,375

 

(39,913

)

85,718

 

 

 

$

2,724,882

 

$

3,262,854

 

$

73,405

 

$

(2,764,731

)

$

3,296,410

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Maturities of Long-term Debt

 

$

42,589

 

$

25,121

 

$

—

 

$

—

 

$

67,710

 

Accounts Payable

 

97,834

 

698,015

 

156

 

(99,532

)

696,473

 

Billings in Excess of Costs and Estimated Earnings

 

95,657

 

206,070

 

34

 

—

 

301,761

 

Accrued Expenses and Other Current Liabilities

 

30,545

 

108,589

 

38,901

 

(9,709

)

168,326

 

Total Current Liabilities

 

266,625

 

1,037,795

 

39,091

 

(109,241

)

1,234,270

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt, less current maturities

 

603,371

 

105,922

 

—

 

(39,913

)

669,380

 

Deferred Income Taxes

 

102,138

 

7,762

 

—

 

—

 

109,900

 

Other Long-term Liabilities

 

134,874

 

4,122

 

—

 

—

 

138,996

 

Intercompany Notes and Advances Payable

 

474,010

 

—

 

19,267

 

(493,277

)

—

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingencies and Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

1,143,864

 

2,107,253

 

15,047

 

(2,122,300

)

1,143,864

 

 

 

$

2,724,882

 

$

3,262,854

 

$

73,405

 

$

(2,764,731

)

$

3,296,410

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED SEPTMEBER 30, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

175,160

 

$

884,332

 

$

—

 

$

(29,104

)

$

1,030,388

 

Cost of Operations

 

150,560

 

794,440

 

(6,365

)

(29,104

)

909,531

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

24,600

 

89,892

 

6,365

 

—

 

120,857

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

17,073

 

45,187

 

503

 

—

 

62,763

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONSTRUCTION OPERATIONS

 

7,527

 

44,705

 

5,862

 

—

 

58,094

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

32,148

 

—

 

—

 

(32,148

)

—

 

Other Income (Expense), net

 

(9,736

)

115

 

133

 

—

 

(9,488

)

Interest Expense

 

(10,655

)

(916

)

—

 

—

 

(11,571

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

19,284

 

43,904

 

5,995

 

(32,148

)

37,035

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) Credit for Income Taxes

 

4,475

 

(15,594

)

(2,157

)

—

 

(13,276

)

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

 

$

23,759

 

$

28,310

 

$

3,838

 

$

(32,148

)

$

23,759

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

(667

)

—

 

—

 

667

 

—

 

Foreign currency translation

 

—

 

(393

)

—

 

—

 

(393

)

Change in fair value of investments

 

—

 

(274

)

—

 

—

 

(274

)

Change in fair value of interest rate swap

 

5

 

—

 

—

 

—

 

5

 

Total Other Comprehensive (Loss) Income

 

(662

)

(667

)

—

 

667

 

(662

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

$

23,097

 

$

27,643

 

$

3,838

 

$

(31,481

)

$

23,097

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED SEPTEMBER 30, 2012

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

113,068

 

$

996,809

 

$

—

 

$

(10,484

)

$

1,099,393

 

Cost of Operations

 

97,225

 

900,634

 

(3,445

)

(10,484

)

983,930

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

15,843

 

96,175

 

3,445

 

—

 

115,463

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

17,840

 

42,417

 

530

 

—

 

60,787

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONSTRUCTION OPERATIONS

 

(1,997

)

53,758

 

2,915

 

—

 

54,676

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

49,135

 

—

 

—

 

(49,135

)

—

 

Other Income (Expense), net

 

45

 

264

 

236

 

—

 

545

 

Interest Expense

 

(10,133

)

(906

)

—

 

—

 

(11,039

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before Income Taxes

 

37,050

 

53,116

 

3,151

 

(49,135

)

44,182

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) Credit for Income Taxes

 

5,541

 

(5,732

)

(1,400

)

—

 

(1,591

)

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

 

$

42,591

 

$

47,384

 

$

1,751

 

$

(49,135

)

$

42,591

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

363

 

—

 

—

 

(363

)

—

 

Tax adjustment on minimum pension liability

 

(841

)

—

 

—

 

—

 

(841

)

Foreign currency translation

 

—

 

362

 

—

 

—

 

362

 

Change in fair value of investments

 

—

 

1

 

—

 

—

 

1

 

Change in fair value of interest rate swap

 

(177

)

—

 

—

 

—

 

(177

)

Total Other Comprehensive (Loss) Income

 

(655

)

363

 

—

 

(363

)

(655

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

$

41,936

 

$

47,747

 

$

1,751

 

$

(49,498

)

$

41,936

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

NINE MONTHS ENDED SEPTEMBER 30, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

456,732

 

$

2,753,816

 

$

—

 

$

(134,167

)

$

3,076,381

 

Cost of Operations

 

398,072

 

2,499,544

 

(14,237

)

(134,167

)

2,749,212

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

58,660

 

254,272

 

14,237

 

—

 

327,169

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

55,178

 

136,895

 

1,449

 

—

 

193,522

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONSTRUCTION OPERATIONS

 

3,482

 

117,377

 

12,788

 

—

 

133,647

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

80,944

 

—

 

—

 

(80,944

)

—

 

Other Income (Expense), net

 

(14,859

)

926

 

384

 

—

 

(13,549

)

Interest Expense

 

(31,500

)

(2,490

)

—

 

—

 

(33,990

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

38,067

 

115,813

 

13,172

 

(80,944

)

86,108

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) Credit for Income Taxes

 

15,970

 

(43,135

)

(4,906

)

—

 

(32,071

)

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

 

$

54,037

 

$

72,678

 

$

8,266

 

$

(80,944

)

$

54,037

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

(1,147

)

—

 

—

 

1,147

 

—

 

Foreign currency translation

 

—

 

(622

)

—

 

—

 

(622

)

Change in fair value of investments

 

—

 

(525

)

—

 

—

 

(525

)

Change in fair value of interest rate swap

 

465

 

—

 

—

 

—

 

465

 

Total Other Comprehensive Loss

 

(682

)

(1,147

)

—

 

1,147

 

(682

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

$

53,355

 

$

71,531

 

$

8,266

 

$

(79,797

)

$

53,355

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

NINE MONTHS ENDED SEPTEMBER 30, 2012

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

276,633

 

$

2,764,764

 

$

—

 

$

(44,124

)

$

2,997,273

 

Cost of Operations

 

242,954

 

2,521,009

 

(11,249

)

(44,124

)

2,708,590

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

33,679

 

243,755

 

11,249

 

—

 

288,683

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

53,579

 

139,465

 

1,600

 

—

 

194,644

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill and Intangible Assets Impairment

 

—

 

376,574

 

—

 

—

 

376,574

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONSTRUCTION OPERATIONS

 

(19,900

)

(272,284

)

9,649

 

—

 

(282,535

)

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

(273,177

)

—

 

—

 

273,177

 

—

 

Other Income (Expense), net

 

(1,484

)

119

 

684

 

—

 

(681

)

Interest Expense

 

(29,817

)

(2,907

)

—

 

—

 

(32,724

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

(324,378

)

(275,072

)

10,333

 

273,177

 

(315,940

)

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) Credit for Income Taxes

 

17,343

 

(4,201

)

(4,237

)

—

 

8,905

 

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

 

$

(307,035

)

$

(279,273

)

$

6,096

 

$

273,177

 

$

(307,035

)

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

627

 

—

 

—

 

(627

)

—

 

Tax adjustment on minimum pension liability

 

(841

)

—

 

—

 

—

 

(841

)

Foreign currency translation

 

—

 

419

 

—

 

—

 

419

 

Change in fair value of investments

 

—

 

208

 

—

 

—

 

208

 

Change in fair value of interest rate swap

 

(1,196

)

—

 

—

 

—

 

(1,196

)

Realized loss on sale of investments recorded in net income (loss)

 

2,005

 

—

 

—

 

—

 

2,005

 

Total Other Comprehensive (Loss) Income

 

595

 

627

 

—

 

(627

)

595

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

$

(306,440

)

$

(278,646

)

$

6,096

 

$

272,550

 

$

(306,440

)

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

NINE MONTHS ENDED SEPTEMBER 30, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non- Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

54,037

 

$

72,678

 

$

8,266

 

$

(80,944

)

$

54,037

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

5,341

 

36,222

 

203

 

—

 

41,766

 

Equity in earnings of subsidiaries

 

(80,944

)

—

 

—

 

80,944

 

—

 

Stock-based compensation expense

 

6,597

 

—

 

—

 

—

 

6,597

 

Excess income tax benefit from stock-based compensation

 

(356

)

—

 

—

 

—

 

(356

)

Deferred income taxes

 

(549

)

46

 

—

 

—

 

(503

)

(Gain) loss on sale of property and equipment

 

(220

)

—

 

—

 

—

 

(220

)

Other non-cash items

 

1,468

 

(1,024

)

—

 

—

 

444

 

Other long-term liabilities

 

18,723

 

(846

)

—

 

—

 

17,877

 

Changes in other components of working capital

 

34,877

 

(123,003

)

(42,574

)

—

 

(130,700

)

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES

 

$

38,974

 

$

(15,927

)

$

(34,105

)

$

—

 

$

(11,058

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

(19,189

)

(20,621

)

—

 

—

 

(39,810

)

Proceeds from sale of property and equipment

 

222

 

2,329

 

—

 

—

 

2,551

 

Change in restricted cash

 

6,780

 

186

 

(15,715

)

—

 

(8,749

)

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES

 

$

(12,187

)

$

(18,106

)

$

(15,715

)

$

—

 

$

(46,008

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

541,544

 

29,741

 

—

 

—

 

571,285

 

Repayment of debt

 

(513,912

)

(22,315

)

—

 

—

 

(536,227

)

Business acquisition related payments

 

(17,716

)

—

 

—

 

—

 

(17,716

)

Excess income tax benefit from stock-based compensation

 

356

 

—

 

—

 

—

 

356

 

Issuance of common stock and effect of cashless exercise

 

(786

)

—

 

—

 

—

 

(786

)

Increase (decrease) in intercompany advances

 

(20,104

)

(19,966

)

40,070

 

—

 

—

 

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES

 

$

(10,618

)

$

(12,540

)

$

40,070

 

$

—

 

$

16,912

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

16,169

 

(46,573

)

(9,750

)

—

 

(40,154

)

Cash and Cash Equivalents at Beginning of Year

 

64,663

 

74,385

 

29,008

 

—

 

168,056

 

Cash and Cash Equivalents at End of Period

 

$

80,832

 

$

27,812

 

$

19,258

 

$

—

 

$

127,902

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

NINE MONTHS ENDED SEPTEMBER 30, 2012

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non- Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(307,035

)

$

(279,273

)

$

6,096

 

$

273,177

 

$

(307,035

)

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Goodwill and intangible assets impairment

 

—

 

376,574

 

—

 

—

 

376,574

 

Depreciation and amortization

 

3,815

 

42,657

 

204

 

—

 

46,676

 

Equity in earnings of subsidiaries

 

273,177

 

—

 

—

 

(273,177

)

—

 

Stock-based compensation expense

 

7,424

 

—

 

—

 

—

 

7,424

 

Deferred income taxes

 

(37,810

)

(4,198

)

—

 

—

 

(42,008

)

Adjustment of interest rate swap to fair value

 

264

 

—

 

—

 

—

 

264

 

Loss on sale of investments

 

2,699

 

—

 

—

 

—

 

2,699

 

(Gain) Loss on sale of property and equipment

 

—

 

509

 

—

 

—

 

509

 

Other non-cash items

 

(524

)

78

 

—

 

—

 

(446

)

Other long-term liabilities

 

(5,826

)

(2,573

)

—

 

—

 

(8,399

)

Changes in other components of working capital

 

62,007

 

(180,925

)

14,783

 

—

 

(104,135

)

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES

 

$

(1,809

)

$

(47,151

)

$

21,083

 

$

—

 

$

(27,877

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

(12,332

)

(21,405

)

—

 

—

 

(33,737

)

Proceeds from sale of property and equipment

 

500

 

11,250

 

—

 

—

 

11,750

 

Investments in available-for-sale securities

 

—

 

(535

)

—

 

—

 

(535

)

Proceeds from sale of available-for-sale securities

 

16,553

 

—

 

—

 

—

 

16,553

 

Change in restricted cash

 

(3,241

)

(22

)

—

 

—

 

(3,263

)

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES

 

$

1,480

 

$

(10,712

)

$

—

 

$

—

 

$

(9,232

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

531,618

 

(20,039

)

—

 

—

 

511,579

 

Repayment of debt

 

(486,426

)

883

 

—

 

—

 

(485,543

)

Business acquisition related payments

 

(10,090

)

—

 

—

 

—

 

(10,090

)

Issuance of common stock and effect of cashless exercise

 

(307

)

—

 

—

 

—

 

(307

)

Debt issuance costs

 

(1,993

)

—

 

—

 

—

 

(1,993

)

Increase (decrease) in intercompany advances

 

(73,471

)

74,831

 

(1,360

)

—

 

—

 

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES

 

$

(40,669

)

$

55,675

 

$

(1,360

)

$

—

 

$

13,646

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

(40,998

)

(2,188

)

19,723

 

—

 

(23,463

)

Cash and Cash Equivalents at Beginning of Year

 

134,936

 

52,492

 

16,812

 

—

 

204,240

 

Cash and Cash Equivalents at End of Period

 

$

93,938

 

$

50,304

 

$

36,535

 

$

—

 

$

180,777