v3.4.0.3
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
|
12 Months Ended |
|
Supplemental Condensed Consolidating Financial Information [Abstract] |
|
Condensed Income Statement |
The following supplemental financial information sets forth, on a consolidating basis, the balance sheet, statement of operations, comprehensive income and cash flow information for Bristow Group Inc. (“Parent Company Only”), for the Guarantor Subsidiaries and for our other subsidiaries (the “Non-Guarantor Subsidiaries”). We have not presented separate financial statements and other disclosures concerning the Guarantor Subsidiaries because management has determined that such information is not material to investors. The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include all disclosures included in annual financial statements, although we believe that the disclosures made are adequate to make the information presented not misleading. The principal eliminating entries eliminate investments in subsidiaries, intercompany balances and intercompany revenue and expense. The allocation of the consolidated income tax provision was made using the with and without allocation method.
Supplemental Condensed Consolidating Statement of Operations | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | Revenue: | | | | | | | | | | | Gross revenue | | $ | — |
| | $ | 229,499 |
| | $ | 1,486,014 |
| | $ | — |
| | $ | 1,715,513 |
| Intercompany revenue | | — |
| | 87,673 |
| | — |
| | (87,673 | ) | | — |
| | | — |
| | 317,172 |
| | 1,486,014 |
| | (87,673 | ) | | 1,715,513 |
| Operating expense: | | | | | | | | | | | Direct cost and reimbursable expense | | 320 |
| | 192,500 |
| | 1,116,545 |
| | — |
| | 1,309,365 |
| Intercompany expenses | | — |
| | — |
| | 87,673 |
| | (87,673 | ) | | — |
| Depreciation and amortization | | 7,137 |
| | 60,312 |
| | 69,363 |
| | — |
| | 136,812 |
| General and administrative | | 68,787 |
| | 27,440 |
| | 128,418 |
| | — |
| | 224,645 |
| | | 76,244 |
| | 280,252 |
| | 1,401,999 |
| | (87,673 | ) | | 1,670,822 |
| | | | | | | | | | | | Loss on impairment | | — |
| | (7,264 | ) | | (47,840 | ) | | — |
| | (55,104 | ) | Gain (loss) on disposal of assets | | — |
| | (21,579 | ) | | (9,114 | ) | | — |
| | (30,693 | ) | Earnings from unconsolidated affiliates, net of losses | | 1,271 |
| | — |
| | 220 |
| | (1,230 | ) | | 261 |
| Operating income (loss) | | (74,973 | ) | | 8,077 |
| | 27,281 |
| | (1,230 | ) | | (40,845 | ) | | | | | | | | | | | | Interest expense, net | | (30,167 | ) | | (3,859 | ) | | (102 | ) | | — |
| | (34,128 | ) | Other income (expense), net | | 400 |
| | 499 |
| | (5,157 | ) | | — |
| | (4,258 | ) | | | | | | | | | | | | Income before provision for income taxes | | (104,740 | ) | | 4,717 |
| | 22,022 |
| | (1,230 | ) | | (79,231 | ) | Allocation of consolidated income taxes | | 32,355 |
| | (3,546 | ) | | (26,727 | ) | | — |
| | 2,082 |
| Net income (loss) | | (72,385 | ) | | 1,171 |
| | (4,705 | ) | | (1,230 | ) | | (77,149 | ) | | | | | | | | | | | | Net (income) loss attributable to noncontrolling interests | | (57 | ) | | — |
| | 4,764 |
| | — |
| | 4,707 |
| Net income (loss) attributable to Bristow Group | | (72,442 | ) | | 1,171 |
| | 59 |
| | (1,230 | ) | | (72,442 | ) | Accretion of redeemable noncontrolling interests | | — |
| | — |
| | (1,498 | ) | | — |
| | (1,498 | ) | Net income (loss) attributable to common stockholders | | $ | (72,442 | ) | | $ | 1,171 |
| | $ | (1,439 | ) | | $ | (1,230 | ) | | $ | (73,940 | ) |
Supplemental Condensed Consolidating Statement of Income | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | Revenue: | | | | | | | | | | | Gross revenue | | $ | — |
| | $ | 300,171 |
| | $ | 1,558,498 |
| | $ | — |
| | $ | 1,858,669 |
| Intercompany revenue | | 767 |
| | 91,476 |
| | — |
| | (92,243 | ) | | — |
| | | 767 |
| | 391,647 |
| | 1,558,498 |
| | (92,243 | ) | | 1,858,669 |
| Operating expense: | | | | | | | | | | | Direct cost and reimbursable expense | | — |
| | 212,216 |
| | 1,087,341 |
| | — |
| | 1,299,557 |
| Intercompany expenses | | — |
| | — |
| | 92,243 |
| | (92,243 | ) | | — |
| Depreciation and amortization | | 1,834 |
| | 46,098 |
| | 66,361 |
| | — |
| | 114,293 |
| General and administrative | | 76,453 |
| | 39,898 |
| | 137,807 |
| | — |
| | 254,158 |
| | | 78,287 |
| | 298,212 |
| | 1,383,752 |
| | (92,243 | ) | | 1,668,008 |
| | | | | | | | | | | | Loss on impairment | | — |
| | — |
| | (7,167 | ) | | — |
| | (7,167 | ) | Gain (loss) on disposal of assets | | — |
| | 269 |
| | (36,118 | ) | | — |
| | (35,849 | ) | Earnings from unconsolidated affiliates, net of losses | | 44,731 |
| | — |
| | (1,815 | ) | | (44,687 | ) | | (1,771 | ) | Operating income | | (32,789 | ) | | 93,704 |
| | 129,646 |
| | (44,687 | ) | | 145,874 |
| | | | | | | | | | | | Interest income (expense), net | | 112,336 |
| | (4,581 | ) | | (137,109 | ) | | — |
| | (29,354 | ) | Extinguishment of debt | | (2,591 | ) | | — |
| | — |
| | — |
| | (2,591 | ) | Gain on sale of consolidated affiliate | | — |
| | — |
| | 3,921 |
| | — |
| | 3,921 |
| Other income (expense), net | | 323 |
| | 483 |
| | (7,183 | ) | | — |
| | (6,377 | ) | | | | | | | | | | | | Income (loss) before provision for income taxes | | 77,279 |
| | 89,606 |
| | (10,725 | ) | | (44,687 | ) | | 111,473 |
| Allocation of consolidated income taxes | | 7,080 |
| | (1,319 | ) | | (28,527 | ) | | — |
| | (22,766 | ) | Net income (loss) | | 84,359 |
| | 88,287 |
| | (39,252 | ) | | (44,687 | ) | | 88,707 |
| Net income attributable to noncontrolling interests | | (59 | ) | | — |
| | (4,348 | ) | | — |
| | (4,407 | ) | Net income (loss) attributable to Bristow Group | | $ | 84,300 |
| | $ | 88,287 |
| | $ | (43,600 | ) | | $ | (44,687 | ) | | $ | 84,300 |
|
Supplemental Condensed Consolidating Statement of Operations | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | Revenue: | | | | | | | | | | | Gross revenue | | $ | — |
| | $ | 303,878 |
| | $ | 1,365,704 |
| | $ | — |
| | $ | 1,669,582 |
| Intercompany revenue | | 14,754 |
| | 78,576 |
| | — |
| | (93,330 | ) | | — |
| | | 14,754 |
| | 382,454 |
| | 1,365,704 |
| | (93,330 | ) | | 1,669,582 |
| Operating expense: | | | | | | | | | | | Direct cost and reimbursable expense | | — |
| | 219,873 |
| | 966,259 |
| | — |
| | 1,186,132 |
| Intercompany expenses | | — |
| | — |
| | 93,330 |
| | (93,330 | ) | | — |
| Depreciation and amortization | | 2,835 |
| | 43,052 |
| | 50,090 |
| | — |
| | 95,977 |
| General and administrative | | 64,891 |
| | 33,925 |
| | 100,998 |
| | — |
| | 199,814 |
| | | 67,726 |
| | 296,850 |
| | 1,210,677 |
| | (93,330 | ) | | 1,481,923 |
| | | | | | | | | | | | Loss on impairment | | — |
| | (6,988 | ) | | (5,681 | ) | | — |
| | (12,669 | ) | Gain (loss) on disposal of assets | | (45 | ) | | 4,312 |
| | (4,989 | ) | | — |
| | (722 | ) | Earnings from unconsolidated affiliates, net of losses | | 189,209 |
| | — |
| | 12,666 |
| | (189,166 | ) | | 12,709 |
| Operating income | | 136,192 |
| | 82,928 |
| | 157,023 |
| | (189,166 | ) | | 186,977 |
| | | | | | | | | | | | Interest income (expense), net | | 79,972 |
| | (4,785 | ) | | (118,405 | ) | | — |
| | (43,218 | ) | Gain on sale of consolidated affiliate | | — |
| | — |
| | 103,924 |
| | — |
| | 103,924 |
| Other income (expense), net | | (174 | ) | | (342 | ) | | (2,176 | ) | | — |
| | (2,692 | ) | | | | | | | | | | | | Income before provision for income taxes | | 215,990 |
| | 77,801 |
| | 140,366 |
| | (189,166 | ) | | 244,991 |
| Allocation of consolidated income taxes | | (29,193 | ) | | (6,292 | ) | | (21,727 | ) | | — |
| | (57,212 | ) | Net income | | 186,797 |
| | 71,509 |
| | 118,639 |
| | (189,166 | ) | | 187,779 |
| Net income attributable to noncontrolling interests | | (60 | ) | | — |
| | (982 | ) | | — |
| | (1,042 | ) | Net income attributable to Bristow Group | | $ | 186,737 |
| | $ | 71,509 |
| | $ | 117,657 |
| | $ | (189,166 | ) | | $ | 186,737 |
|
|
Condensed Statement of Comprehensive Income |
The following supplemental financial information sets forth, on a consolidating basis, the balance sheet, statement of operations, comprehensive income and cash flow information for Bristow Group Inc. (“Parent Company Only”), for the Guarantor Subsidiaries and for our other subsidiaries (the “Non-Guarantor Subsidiaries”). We have not presented separate financial statements and other disclosures concerning the Guarantor Subsidiaries because management has determined that such information is not material to investors. The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include all disclosures included in annual financial statements, although we believe that the disclosures made are adequate to make the information presented not misleading. The principal eliminating entries eliminate investments in subsidiaries, intercompany balances and intercompany revenue and expense. The allocation of the consolidated income tax provision was made using the with and without allocation method.
Supplemental Condensed Consolidating Statement of Comprehensive Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | | | (In thousands) | | | | | Net income (loss) | | $ | (72,385 | ) | | $ | 1,171 |
| | $ | (4,705 | ) | | $ | (1,230 | ) | | $ | (77,149 | ) | Other comprehensive income (loss): | | | | | | | | | | | Currency translation adjustments | | 2 |
| | — |
| | (186,812 | ) | | 165,206 |
| | (21,604 | ) | Pension liability adjustment | | — |
| | — |
| | 705 |
| | — |
| | 705 |
| Total comprehensive income (loss) | | (72,383 | ) | | 1,171 |
| | (190,812 | ) | | 163,976 |
| | (98,048 | ) | | | | | | | | | | | | Net income attributable to noncontrolling interests | | (57 | ) | | — |
| | 4,764 |
| | — |
| | 4,707 |
| Currency translation adjustments attributable to noncontrolling interests | | — |
| | — |
| | 1,409 |
| | — |
| | 1,409 |
| Total comprehensive income attributable to noncontrolling interests | | (57 | ) | | — |
| | 6,173 |
| | — |
| | 6,116 |
| Total comprehensive income (loss) attributable to Bristow Group | | (72,440 | ) | | 1,171 |
| | (184,639 | ) | | 163,976 |
| | (91,932 | ) | Accretion of redeemable noncontrolling interests | | — |
| | — |
| | (1,498 | ) | | — |
| | (1,498 | ) | Total comprehensive (income) loss attributable to common stockholders | | $ | (72,440 | ) | | $ | 1,171 |
| | $ | (186,137 | ) | | $ | 163,976 |
| | $ | (93,430 | ) |
Supplemental Condensed Consolidating Statement of Comprehensive Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | | | (In thousands) | | | | | Net income (loss) | | $ | 84,359 |
| | $ | 88,287 |
| | $ | (39,252 | ) | | $ | (44,687 | ) | | $ | 88,707 |
| Other comprehensive income (loss): | | | | | | | | | | | Currency translation adjustments | | (25,885 | ) | | — |
| | 24,852 |
| | (70,584 | ) | | (71,617 | ) | Pension liability adjustment | | — |
| | — |
| | (36,978 | ) | | — |
| | (36,978 | ) | Total comprehensive income (loss) | | 58,474 |
| | 88,287 |
| | (51,378 | ) | | (115,271 | ) | | (19,888 | ) | | | | | | | | | | | | Net income attributable to noncontrolling interests | | (59 | ) | | — |
| | (4,348 | ) | | — |
| | (4,407 | ) | Currency translation adjustment attributable to noncontrolling interest | | — |
| | — |
| | (5,228 | ) | | — |
| | (5,228 | ) | Total comprehensive income attributable to noncontrolling interests | | (59 | ) | | — |
| | (9,576 | ) | | — |
| | (9,635 | ) | Total comprehensive income (loss) attributable to Bristow Group | | $ | 58,415 |
| | $ | 88,287 |
| | $ | (60,954 | ) | | $ | (115,271 | ) | | $ | (29,523 | ) |
Supplemental Condensed Consolidating Statement of Comprehensive Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | | | (In thousands) | | | | | Net income | | $ | 186,797 |
| | $ | 71,509 |
| | $ | 118,639 |
| | $ | (189,166 | ) | | $ | 187,779 |
| Other comprehensive income (loss): | | | | | | | | | | | Currency translation adjustments | | 8,173 |
| | — |
| | (40,402 | ) | | 50,958 |
| | 18,729 |
| Pension liability adjustment | | — |
| | — |
| | 23,367 |
| | — |
| | 23,367 |
| Total comprehensive income | | 194,970 |
| | 71,509 |
| | 101,604 |
| | (138,208 | ) | | 229,875 |
| | | | | | | | | | | | Net income attributable to noncontrolling interests | | (60 | ) | | — |
| | (982 | ) | | — |
| | (1,042 | ) | Currency translation adjustments attributable to noncontrolling interests | | — |
| | — |
| | 1,081 |
| | — |
| | 1,081 |
| Total comprehensive (income) loss attributable to noncontrolling interests | | (60 | ) | | — |
| | 99 |
| | — |
| | 39 |
| Total comprehensive income attributable to Bristow Group | | $ | 194,910 |
| | $ | 71,509 |
| | $ | 101,703 |
| | $ | (138,208 | ) | | $ | 229,914 |
|
|
Condensed Balance Sheet |
The following supplemental financial information sets forth, on a consolidating basis, the balance sheet, statement of operations, comprehensive income and cash flow information for Bristow Group Inc. (“Parent Company Only”), for the Guarantor Subsidiaries and for our other subsidiaries (the “Non-Guarantor Subsidiaries”). We have not presented separate financial statements and other disclosures concerning the Guarantor Subsidiaries because management has determined that such information is not material to investors. The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include all disclosures included in annual financial statements, although we believe that the disclosures made are adequate to make the information presented not misleading. The principal eliminating entries eliminate investments in subsidiaries, intercompany balances and intercompany revenue and expense. The allocation of the consolidated income tax provision was made using the with and without allocation method. Supplemental Condensed Consolidating Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | ASSETS | Current assets: | | | | | | | | | | | Cash and cash equivalents | | $ | 35,241 |
| | $ | 3,393 |
| | $ | 65,676 |
| | $ | — |
| | $ | 104,310 |
| Accounts receivable | | 768,641 |
| | 353,729 |
| | 373,963 |
| | (1,247,016 | ) | | 249,317 |
| Inventories | | — |
| | 37,185 |
| | 105,318 |
| | — |
| | 142,503 |
| Assets held for sale | | — |
| | 38,771 |
| | 5,012 |
| | — |
| | 43,783 |
| Prepaid expenses and other current assets | | 5,048 |
| | (1,843 | ) | | 49,978 |
| | — |
| | 53,183 |
| Total current assets | | 808,930 |
| | 431,235 |
| | 599,947 |
| | (1,247,016 | ) | | 593,096 |
| | | | | | | | | | | | Intercompany investment | | 2,207,516 |
| | 104,435 |
| | 145,168 |
| | (2,457,119 | ) | | — |
| Investment in unconsolidated affiliates | | — |
| | — |
| | 194,952 |
| | — |
| | 194,952 |
| Intercompany notes receivable | | 153,078 |
| | 13,787 |
| | 3,600 |
| | (170,465 | ) | | — |
| Property and equipment - at cost: | | | | | | | | | | | Land and buildings | | 4,776 |
| | 63,976 |
| | 184,346 |
| | — |
| | 253,098 |
| Aircraft and equipment | | 137,751 |
| | 1,142,829 |
| | 1,289,997 |
| | — |
| | 2,570,577 |
| | | 142,527 |
| | 1,206,805 |
| | 1,474,343 |
| | — |
| | 2,823,675 |
| Less – Accumulated depreciation and amortization | | (23,556 | ) | | (238,644 | ) | | (278,223 | ) | | — |
| | (540,423 | ) | | | 118,971 |
| | 968,161 |
| | 1,196,120 |
| | — |
| | 2,283,252 |
| Goodwill | | — |
| | — |
| | 29,990 |
| | — |
| | 29,990 |
| Other assets | | 56,562 |
| | 743 |
| | 113,267 |
| | — |
| | 170,572 |
| Total assets | | $ | 3,345,057 |
| | $ | 1,518,361 |
| | $ | 2,283,044 |
| | $ | (3,874,600 | ) | | $ | 3,271,862 |
| | | | | | | | | | | | LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ INVESTMENT | Current liabilities: | | | | | | | | | | | Accounts payable | | $ | 208,230 |
| | $ | 475,118 |
| | $ | 296,860 |
| | $ | (883,242 | ) | | $ | 96,966 |
| Accrued liabilities | | 26,886 |
| | 31,371 |
| | 401,031 |
| | (257,683 | ) | | 201,605 |
| Deferred taxes | | 88 |
| | 1,914 |
| | (121 | ) | | — |
| | 1,881 |
| Short-term borrowings and current maturities of long-term debt | | 28,000 |
| | — |
| | 34,716 |
| | — |
| | 62,716 |
| Contingent consideration | | — |
| | — |
| | 29,522 |
| | — |
| | 29,522 |
| Total current liabilities | | 263,204 |
| | 508,403 |
| | 762,008 |
| | (1,140,925 | ) | | 392,690 |
| | | | | | | | | | | | Long-term debt, less current maturities | | 1,053,200 |
| | — |
| | 24,973 |
| | — |
| | 1,078,173 |
| Intercompany notes payable | | — |
| | 108,952 |
| | 81,422 |
| | (190,374 | ) | | — |
| Accrued pension liabilities | | — |
| | — |
| | 70,107 |
| | — |
| | 70,107 |
| Other liabilities and deferred credits | | 12,278 |
| | 6,935 |
| | 14,060 |
| | — |
| | 33,273 |
| Deferred taxes | | 147,631 |
| | 3,670 |
| | 20,953 |
| | — |
| | 172,254 |
| Redeemable noncontrolling interests | | — |
| | — |
| | 15,473 |
| | — |
| | 15,473 |
| Stockholders’ investment: | | | | | | | | | | | Common stock | | 377 |
| | 4,996 |
| | 130,348 |
| | (135,344 | ) | | 377 |
| Additional paid-in-capital | | 801,173 |
| | 9,291 |
| | 284,048 |
| | (293,339 | ) | | 801,173 |
| Retained earnings | | 1,172,273 |
| | 876,114 |
| | 807,131 |
| | (1,683,245 | ) | | 1,172,273 |
| Accumulated other comprehensive income (loss) | | 78,306 |
| | — |
| | 63,248 |
| | (431,373 | ) | | (289,819 | ) | Treasury shares | | (184,796 | ) | | — |
| | — |
| | — |
| | (184,796 | ) | Total Bristow Group stockholders’ investment | | 1,867,333 |
| | 890,401 |
| | 1,284,775 |
| | (2,543,301 | ) | | 1,499,208 |
| Noncontrolling interests | | 1,411 |
| | — |
| | 9,273 |
| | — |
| | 10,684 |
| Total stockholders’ investment | | 1,868,744 |
| | 890,401 |
| | 1,294,048 |
| | (2,543,301 | ) | | 1,509,892 |
| Total liabilities, redeemable noncontrolling interests and stockholders’ investment | | $ | 3,345,057 |
| | $ | 1,518,361 |
| | $ | 2,283,044 |
| | $ | (3,874,600 | ) | | $ | 3,271,862 |
|
Supplemental Condensed Consolidating Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | ASSETS | Current assets: | | | | | | | | | | | Cash and cash equivalents | | $ | 126 |
| | $ | 884 |
| | $ | 103,136 |
| | $ | — |
| | $ | 104,146 |
| Accounts receivable | | 377,158 |
| | 342,239 |
| | 447,776 |
| | (908,555 | ) | | 258,618 |
| Inventories | | — |
| | 44,285 |
| | 102,884 |
| | — |
| | 147,169 |
| Assets held for sale | | — |
| | 54,695 |
| | 3,132 |
| | — |
| | 57,827 |
| Prepaid expenses and other current assets | | 4,850 |
| | 7,035 |
| | 58,206 |
| | — |
| | 70,091 |
| Total current assets | | 382,134 |
| | 449,138 |
| | 715,134 |
| | (908,555 | ) | | 637,851 |
| | | | | | | | | | | | Intercompany investment | | 1,410,347 |
| | 111,380 |
| | — |
| | (1,521,727 | ) | | — |
| Investment in unconsolidated affiliates | | — |
| | — |
| | 216,376 |
| | — |
| | 216,376 |
| Intercompany notes receivable | | 1,184,335 |
| | — |
| | — |
| | (1,184,335 | ) | | — |
| Property and equipment - at cost: | | | | | | | | | | | Land and buildings | | 2,830 |
| | 50,946 |
| | 118,183 |
| | — |
| | 171,959 |
| Aircraft and equipment | | 108,457 |
| | 1,114,218 |
| | 1,271,194 |
| | — |
| | 2,493,869 |
| | | 111,287 |
| | 1,165,164 |
| | 1,389,377 |
| | — |
| | 2,665,828 |
| Less – Accumulated depreciation and amortization | | (16,431 | ) | | (223,245 | ) | | (269,051 | ) | | — |
| | (508,727 | ) | | | 94,856 |
| | 941,919 |
| | 1,120,326 |
| | — |
| | 2,157,101 |
| Goodwill | | — |
| | 4,756 |
| | 70,872 |
| | — |
| | 75,628 |
| Other assets | | 43,423 |
| | 988 |
| | 99,353 |
| | — |
| | 143,764 |
| Total assets | | $ | 3,115,095 |
| | $ | 1,508,181 |
| | $ | 2,222,061 |
| | $ | (3,614,617 | ) | | $ | 3,230,720 |
| | | | | | | | | | | | LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ INVESTMENT | Current liabilities: | | | | | | | | | | | Accounts payable | | $ | 203,700 |
| | $ | 369,854 |
| | $ | 289,838 |
| | $ | (779,199 | ) | | $ | 84,193 |
| Accrued liabilities | | 31,805 |
| | 37,860 |
| | 172,851 |
| | (18,009 | ) | | 224,507 |
| Deferred taxes | | (3,661 | ) | | 2,503 |
| | 18,862 |
| | — |
| | 17,704 |
| Short-term borrowings and current maturities of long-term debt | | 9,088 |
| | — |
| | 9,642 |
| | — |
| | 18,730 |
| Deferred sale leaseback advance | | — |
| | 55,934 |
| | — |
| | — |
| | 55,934 |
| Total current liabilities | | 240,932 |
| | 466,151 |
| | 525,131 |
| | (797,208 | ) | | 435,006 |
| | | | | | | | | | | | Long-term debt, less current maturities | | 812,536 |
| | — |
| | 33,156 |
| | — |
| | 845,692 |
| Intercompany notes payable | | 100,000 |
| | 131,075 |
| | 1,065,918 |
| | (1,296,993 | ) | | — |
| Accrued pension liabilities | | — |
| | — |
| | 99,576 |
| | — |
| | 99,576 |
| Other liabilities and deferred credits | | 17,144 |
| | 8,379 |
| | 21,711 |
| | (7,452 | ) | | 39,782 |
| Deferred taxes | | 141,771 |
| | 6,346 |
| | 17,538 |
| | — |
| | 165,655 |
| Redeemable noncontrolling interests | | — |
| | — |
| | 26,223 |
| | — |
| | 26,223 |
| Stockholders’ investment: | | | | | | | | | | | Common stock | | 376 |
| | 4,996 |
| | 22,876 |
| | (27,872 | ) | | 376 |
| Additional paid-in-capital | | 781,837 |
| | 9,291 |
| | 284,048 |
| | (293,339 | ) | | 781,837 |
| Retained earnings | | 1,284,442 |
| | 881,943 |
| | 133,559 |
| | (1,015,502 | ) | | 1,284,442 |
| Accumulated other comprehensive loss | | (80,604 | ) | | — |
| | (13,474 | ) | | (176,251 | ) | | (270,329 | ) | Treasury shares | | (184,796 | ) | | — |
| | — |
| | — |
| | (184,796 | ) | Total Bristow Group stockholders’ investment | | 1,801,255 |
| | 896,230 |
| | 427,009 |
| | (1,512,964 | ) | | 1,611,530 |
| Noncontrolling interests | | 1,457 |
| | — |
| | 5,799 |
| | — |
| | 7,256 |
| Total stockholders’ investment | | 1,802,712 |
| | 896,230 |
| | 432,808 |
| | (1,512,964 | ) | | 1,618,786 |
| Total liabilities, redeemable noncontrolling interests and stockholders’ investment | | $ | 3,115,095 |
| | $ | 1,508,181 |
| | $ | 2,222,061 |
| | $ | (3,614,617 | ) | | $ | 3,230,720 |
|
|
Condensed Cash Flow Statement |
The following supplemental financial information sets forth, on a consolidating basis, the balance sheet, statement of operations, comprehensive income and cash flow information for Bristow Group Inc. (“Parent Company Only”), for the Guarantor Subsidiaries and for our other subsidiaries (the “Non-Guarantor Subsidiaries”). We have not presented separate financial statements and other disclosures concerning the Guarantor Subsidiaries because management has determined that such information is not material to investors. The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include all disclosures included in annual financial statements, although we believe that the disclosures made are adequate to make the information presented not misleading. The principal eliminating entries eliminate investments in subsidiaries, intercompany balances and intercompany revenue and expense. The allocation of the consolidated income tax provision was made using the with and without allocation method.
Supplemental Condensed Consolidating Statement of Cash Flows | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | Net cash provided by (used in) operating activities | | $ | (96,497 | ) | | $ | 104,989 |
| | $ | 107,534 |
| | $ | — |
| | $ | 116,026 |
| | | | | | | | | | | | Cash flows from investing activities: | | | | | | | | | | | Capital expenditures | | (31,223 | ) | | (239,773 | ) | | (101,379 | ) | | — |
| | (372,375 | ) | Proceeds from asset dispositions | | — |
| | 50,780 |
| | 9,255 |
| | — |
| | 60,035 |
| Investment in unconsolidated affiliate | | — |
| | — |
| | (4,410 | ) | | — |
| | (4,410 | ) | Net cash used in investing activities | | (31,223 | ) | | (188,993 | ) | | (96,534 | ) | | — |
| | (316,750 | ) | | | | | | | | | | | | Cash flows from financing activities: | | | | | | | | | | | Proceeds from borrowings | | 908,225 |
| | — |
| | 20,577 |
| | — |
| | 928,802 |
| Payment of contingent consideration | | — |
| | — |
| | (9,453 | ) | | — |
| | (9,453 | ) | Debt issuance costs | | (5,139 | ) | | — |
| | — |
| | — |
| | (5,139 | ) | Repayment of debt and debt redemption premiums | | (649,650 | ) | | — |
| | (27,353 | ) | | — |
| | (677,003 | ) | Proceeds from assignment of aircraft purchase agreements | | — |
| | — |
| | — |
| | — |
| | — |
| Partial prepayment of put/call obligation | | (55 | ) | | — |
| | — |
| | — |
| | (55 | ) | Acquisition of noncontrolling interests | | — |
| | — |
| | (7,309 | ) | | — |
| | (7,309 | ) | Dividends paid to noncontrolling interest | | — |
| | — |
| | (153 | ) | | — |
| | (153 | ) | Repurchase of Common Stock | | — |
| | — |
| | — |
| | — |
| | — |
| Dividends paid | | (38,076 | ) | | — |
| | — |
| | — |
| | (38,076 | ) | Increases (decreases) in cash related to intercompany advances and debt | | (52,470 | ) | | 86,513 |
| | (34,043 | ) | | — |
| | — |
| Issuance of Common Stock | | — |
| | — |
| | — |
| | — |
| | — |
| Tax benefit related to stock-based compensation | | — |
| | — |
| | — |
| | — |
| | — |
| Net cash provided by (used in) financing activities | | 162,835 |
| | 86,513 |
| | (57,734 | ) | | — |
| | 191,614 |
| Effect of exchange rate changes on cash and cash equivalents | | — |
| | — |
| | 9,274 |
| | — |
| | 9,274 |
| Net increase (decrease) in cash and cash equivalents | | 35,115 |
| | 2,509 |
| | (37,460 | ) | | — |
| | 164 |
| Cash and cash equivalents at beginning of period | | 126 |
| | 884 |
| | 103,136 |
| | — |
| | 104,146 |
| Cash and cash equivalents at end of period | | $ | 35,241 |
| | $ | 3,393 |
| | $ | 65,676 |
| | $ | — |
| | $ | 104,310 |
|
Supplemental Condensed Consolidating Statement of Cash Flows | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | Net cash provided by (used in) operating activities | | $ | (99,130 | ) | | $ | 245,451 |
| | $ | 106,459 |
| | $ | 446 |
| | $ | 253,226 |
| | | | | | | | | | | | Cash flows from investing activities: | | | | | | | | | | | Capital expenditures | | (46,217 | ) | | (286,879 | ) | | (268,738 | ) | | — |
| | (601,834 | ) | Acquisitions, net of cash received | | — |
| | — |
| | (20,303 | ) | | — |
| | (20,303 | ) | Proceeds from sale of unconsolidated affiliate | | — |
| | — |
| | 4,185 |
| | — |
| | 4,185 |
| Proceeds from asset dispositions | | — |
| | 211,423 |
| | 203,436 |
| | — |
| | 414,859 |
| Net cash used in investing activities | | (46,217 | ) | | (75,456 | ) | | (81,420 | ) | | — |
| | (203,093 | ) | | | | | | | | | | | | Cash flows from financing activities: | | | | | | | | | | | Proceeds from borrowings | | 453,000 |
| | — |
| | 1,393 |
| | — |
| | 454,393 |
| Repayment of debt and debt redemption premiums | | (448,799 | ) | | — |
| | (11,475 | ) | | — |
| | (460,274 | ) | Partial prepayment of put/call obligation | | (59 | ) | | — |
| | — |
| | — |
| | (59 | ) | Acquisition of noncontrolling interest | | — |
| | — |
| | (3,170 | ) | | — |
| | (3,170 | ) | Repurchase of Common Stock | | (80,831 | ) | | — |
| | — |
| | — |
| | (80,831 | ) | Dividends paid | | (45,078 | ) | | — |
| | — |
| | — |
| | (45,078 | ) | Increases (decreases) in cash related to intercompany advances and debt | | 255,878 |
| | (169,111 | ) | | (86,767 | ) | | — |
| | — |
| Issuance of Common Stock | | 5,172 |
| | — |
| | — |
| | — |
| | 5,172 |
| Tax benefit related to stock-based compensation | | 1,550 |
| | — |
| | — |
| | — |
| | 1,550 |
| Net cash provided by (used in) financing activities | | 140,833 |
| | (169,111 | ) | | (100,019 | ) | | — |
| | (128,297 | ) | Effect of exchange rate changes on cash and cash equivalents | | — |
| | — |
| | (22,031 | ) | | — |
| | (22,031 | ) | Net increase (decrease) in cash and cash equivalents | | (4,514 | ) | | 884 |
| | (97,011 | ) | | 446 |
| | (100,195 | ) | Cash and cash equivalents at beginning of period | | 4,640 |
| | — |
| | 200,147 |
| | (446 | ) | | 204,341 |
| Cash and cash equivalents at end of period | | $ | 126 |
| | $ | 884 |
| | $ | 103,136 |
| | $ | — |
| | $ | 104,146 |
|
Supplemental Condensed Consolidating Statement of Cash Flows | | | | | | | | | | | | | | | | | | | | | | | | Parent Company Only | | Guarantor | | Non- Guarantor | | Eliminations | | Consolidated | | | (In thousands) | Net cash provided by (used in) operating activities | | $ | (48,173 | ) | | $ | 107,059 |
| | $ | 173,654 |
| | $ | (446 | ) | | $ | 232,094 |
| | | | | | | | | | | | Cash flows from investing activities: | | | | | | | | | | | Capital expenditures | | (33,197 | ) | | (482,786 | ) | | (246,868 | ) | | 134,238 |
| | (628,613 | ) | Acquisitions, net of cash received | | — |
| | — |
| | (39,850 | ) | | — |
| | (39,850 | ) | Proceeds from sale of unconsolidated affiliate | | — |
| | — |
| | 112,210 |
| | — |
| | 112,210 |
| Proceeds from asset dispositions | | — |
| | 284,042 |
| | 140,147 |
| | (134,238 | ) | | 289,951 |
| Net cash used in investing activities | | (33,197 | ) | | (198,744 | ) | | (34,361 | ) | | — |
| | (266,302 | ) | | | | | | | | | | | | Cash flows from financing activities: | | | | | | | | | | | Proceeds from borrowings | | 528,600 |
| | — |
| | 4,464 |
| | — |
| | 533,064 |
| Payment of contingent consideration | | — |
| | — |
| | (6,000 | ) | | — |
| | (6,000 | ) | Debt issuance costs | | (15,523 | ) | | — |
| | — |
| | — |
| | (15,523 | ) | Repayment of debt and debt redemption premiums | | (508,060 | ) | | — |
| | (4,432 | ) | | — |
| | (512,492 | ) | Proceeds from assignment of aircraft purchase | | — |
| | 106,113 |
| | — |
| | — |
| | 106,113 |
| Partial prepayment of put/call obligation | | (57 | ) | | — |
| | — |
| | — |
| | (57 | ) | Acquisition of noncontrolling interest | | — |
| | — |
| | (2,078 | ) | | — |
| | (2,078 | ) | Repurchase of Common Stock | | (77,661 | ) | | — |
| | — |
| | — |
| | (77,661 | ) | Dividends paid | | (33,254 | ) | | 34 |
| | (3,100 | ) | | — |
| | (36,320 | ) | Increases (decreases) in cash related to intercompany advances and debt | | 138,991 |
| | (19,832 | ) | | (119,159 | ) | | — |
| | — |
| Issuance of Common Stock | | 15,398 |
| | — |
| | — |
| | — |
| | 15,398 |
| Tax benefit related to stock-based compensation | | 5,723 |
| | — |
| | — |
| | — |
| | 5,723 |
| Net cash provided by (used in) financing activities | | 54,157 |
| | 86,315 |
| | (130,305 | ) | | — |
| | 10,167 |
| Effect of exchange rate changes on cash and cash equivalents | | — |
| | — |
| | 12,759 |
| | — |
| | 12,759 |
| Net increase (decrease) in cash and cash equivalents | | (27,213 | ) | | (5,370 | ) | | 21,747 |
| | (446 | ) | | (11,282 | ) | Cash and cash equivalents at beginning of period | | 31,853 |
| | 5,370 |
| | 178,400 |
| | — |
| | 215,623 |
| Cash and cash equivalents at end of period | | $ | 4,640 |
| | $ | — |
| | $ | 200,147 |
| | $ | (446 | ) | | $ | 204,341 |
|
|
X |
- DefinitionTabular disclosure of condensed statement of comprehensive income (loss) including, but not limited to, statements of comprehensive income (loss) of consolidated entities and consolidation eliminations.
+ References
+ Details
Name: |
us-gaap_CondensedStatementOfComprehensiveIncomeTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
nonnum:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations.
+ References
+ Details
Name: |
us-gaap_ScheduleOfCondensedBalanceSheetTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
nonnum:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of condensed cash flow statement, including, but not limited to, cash flow statements of consolidated entities and consolidation eliminations.
+ References
+ Details
Name: |
us-gaap_ScheduleOfCondensedCashFlowStatementTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
nonnum:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations.
+ References
+ Details
Name: |
us-gaap_ScheduleOfCondensedIncomeStatementTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
nonnum:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
|