XML 37 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
Guarantor and Non-Guarantor Financial Information
9 Months Ended
Jun. 30, 2016
Guarantor and Non-Guarantor Financial Information  
Guarantor and Non-Guarantor Financial Information

16.Guarantor and Non-Guarantor Financial Information

 

In March 2015, Helmerich & Payne International Drilling Co. (“the issuer”), a wholly-owned subsidiary of Helmerich & Payne, Inc. (“parent”, “the guarantor”), issued senior unsecured notes with an aggregate principal amount of $500.0 million.  The notes are fully and unconditionally guaranteed by the parent. No subsidiaries of parent currently guarantee the notes, subject to certain provisions that if any subsidiary guarantees certain other debt of the issuer or parent, then such subsidiary will provide a guarantee of the obligations under the notes.

 

In connection with the notes, we are providing the following condensed consolidating financial information for the issuer, Helmerich & Payne International Drilling Co. and parent/guarantor, Helmerich & Payne, Inc., in accordance with the Commission disclosure requirements.  Each entity in the consolidating financial information follows the same accounting policies as described in the consolidated financial statements.

 

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenue

 

$

 

$

315,077

 

$

51,429

 

$

(20

)

$

366,486

 

Operating costs and other

 

3,712

 

314,620

 

61,700

 

(290

)

379,742

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) from continuing operations

 

(3,712

)

457

 

(10,271

)

270

 

(13,256

)

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

16

 

1,290

 

276

 

(270

)

1,312

 

Interest expense

 

(62

)

(5,597

)

(748

)

 

(6,407

)

Equity in net loss of subsidiaries

 

(18,572

)

(7,796

)

 

26,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations before income taxes

 

(22,330

)

(11,646

)

(10,743

)

26,368

 

(18,351

)

Income tax provision

 

(1,130

)

7,230

 

(3,258

)

 

2,842

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

(21,200

)

(18,876

)

(7,485

)

26,368

 

(21,193

)

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations before income taxes

 

 

 

2,193

 

 

2,193

 

Income tax provision

 

 

 

2,200

 

 

2,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

(7

)

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(21,200

)

$

(18,876

)

$

(7,492

)

$

26,368

 

$

(21,200

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2016

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(21,200

)

$

(18,876

)

$

(7,492

)

$

26,368

 

$

(21,200

)

Other comprehensive income, net of income taxes:

 

 

 

 

 

 

 

 

 

 

 

Unrealized appreciation on securities, net

 

 

9,744

 

 

 

9,744

 

Minimum pension liability adjustments, net

 

107

 

207

 

 

 

314

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

107

 

9,951

 

 

 

10,058

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive loss

 

$

(21,093

)

$

(8,925

)

$

(7,492

)

$

26,368

 

$

(11,142

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015, as adjusted

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenue

 

$

 

$

543,834

 

$

117,629

 

$

(18

)

$

661,445

 

Operating costs and other

 

3,072

 

423,409

 

100,941

 

(1,026

)

526,396

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) from continuing operations

 

(3,072

)

120,425

 

16,688

 

1,008

 

135,049

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(103

)

1,565

 

852

 

(1,007

)

1,307

 

Interest expense

 

(40

)

(4,638

)

(1,458

)

 

(6,136

)

Equity in net income of subsidiaries

 

92,413

 

13,040

 

 

(105,453

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

89,198

 

130,392

 

16,082

 

(105,452

)

130,220

 

Income tax provision

 

(1,674

)

38,941

 

2,054

 

 

39,321

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

90,872

 

91,451

 

14,028

 

(105,452

)

90,899

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations before income taxes

 

 

 

(27

)

 

(27

)

Income tax provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

(27

)

 

(27

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

90,872

 

$

91,451

 

$

14,001

 

$

(105,452

)

$

90,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015, as adjusted

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

90,872

 

$

91,451

 

$

14,001

 

$

(105,452

)

$

90,872

 

Other comprehensive income (loss), net of income taxes:

 

 

 

 

 

 

 

 

 

 

 

Unrealized depreciation on securities, net

 

 

(3,307

)

 

 

(3,307

)

Minimum pension liability adjustments, net

 

82

 

115

 

 

 

197

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

82

 

(3,192

)

 

 

(3,110

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

90,954

 

$

88,259

 

$

14,001

 

$

(105,452

)

$

87,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2016

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenue

 

$

 

1,103,361

 

$

189,216

 

$

(53

)

$

1,292,524

 

Operating costs and other

 

9,573

 

1,003,369

 

213,640

 

(1,093

)

1,225,489

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) from continuing operations

 

(9,573

)

99,992

 

(24,424

)

1,040

 

67,035

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(235

)

2,680

 

1,831

 

(1,040

)

3,236

 

Interest expense

 

(186

)

(15,587

)

(879

)

 

(16,652

)

Equity in net income (loss) of subsidiaries

 

22,042

 

(23,811

)

 

1,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations before income taxes

 

12,048

 

63,274

 

(23,472

)

1,769

 

53,619

 

Income tax provision

 

(3,959

)

42,114

 

(4,415

)

 

33,740

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

16,007

 

21,160

 

(19,057

)

1,769

 

19,879

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations before income taxes

 

 

 

2,241

 

 

2,241

 

Income tax provision

 

 

 

6,113

 

 

6,113

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

(3,872

)

 

(3,872

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

16,007

 

21,160

 

$

(22,929

)

$

1,769

 

$

16,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2016

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

16,007

 

21,160

 

$

(22,929

)

$

1,769

 

$

16,007

 

Other comprehensive income (loss), net of income taxes:

 

 

 

 

 

 

 

 

 

 

 

Unrealized depreciation on securities, net

 

 

(2,719

)

 

 

(2,719

)

Minimum pension liability adjustments, net

 

322

 

618

 

 

 

940

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

322

 

(2,101

)

 

 

(1,779

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

16,329

 

 

19,059

 

$

(22,929

)

1,769

 

$

14,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2015, as adjusted

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenue

 

$

 

$

2,270,839

 

$

337,121

 

$

(58

)

$

2,607,902

 

Operating costs and other

 

9,152

 

1,600,530

 

304,566

 

(3,092

)

1,911,156

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss) from continuing operations

 

(9,152

)

670,309

 

32,555

 

3,034

 

696,746

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(100

)

6,224

 

1,444

 

(3,033

)

4,535

 

Interest expense

 

(59

)

(4,741

)

(4,526

)

 

(9,326

)

Equity in net income of subsidiaries

 

453,478

 

23,131

 

 

(476,609

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

444,167

 

694,923

 

29,473

 

(476,608

)

691,955

 

Income tax provision

 

(3,856

)

243,986

 

3,761

 

 

243,891

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

448,023

 

450,937

 

25,712

 

(476,608

)

448,064

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations before income taxes

 

 

 

(118

)

 

(118

)

Income tax provision

 

 

 

(77

)

 

(77

)

 

 

 

 

 

 

 

 

 

 

 

 

Loss from discontinued operations

 

 

 

(41

)

 

(41

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

448,023

 

$

450,937

 

$

25,671

 

$

(476,608

)

$

448,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2015, as adjusted

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

448,023

 

$

450,937

 

$

25,671

 

$

(476,608

)

$

448,023

 

Other comprehensive income (loss), net of income taxes:

 

 

 

 

 

 

 

 

 

 

 

Unrealized depreciation on securities, net

 

 

(46,754

)

 

 

(46,754

)

Minimum pension liability adjustments, net

 

246

 

344

 

 

 

590

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss)

 

246

 

(46,410

)

 

 

(46,164

)

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

$

448,269

 

$

404,527

 

$

25,671

 

$

(476,608

)

$

401,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED BALANCE SHEETS

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2016

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

(920

)

$

892,476

 

$

15,476

 

$

 

$

907,032

 

Short-term investments

 

 

49,565

 

 

 

49,565

 

Accounts receivable, net of reserve

 

39,698

 

269,495

 

42,995

 

(871

)

351,317

 

Inventories

 

 

88,438

 

40,447

 

 

128,885

 

Prepaid expenses and other

 

7,997

 

33,403

 

39,638

 

(2,017

)

79,021

 

Assets held for sale

 

 

21,772

 

 

 

21,772

 

Current assets of discontinued operations

 

 

 

80

 

 

80

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

46,775

 

1,355,149

 

138,636

 

(2,888

)

1,537,672

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

12,848

 

87,050

 

 

 

99,898

 

Property, plant and equipment, net

 

61,989

 

4,840,172

 

404,273

 

 

5,306,434

 

Intercompany

 

15,982

 

1,426,888

 

264,212

 

(1,707,082

)

 

Other assets

 

10,713

 

1,019

 

31,262

 

(10,479

)

32,515

 

Investment in subsidiaries

 

5,645,245

 

203,812

 

 

(5,849,057

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,793,552

 

$

7,914,090

 

$

838,383

 

$

(7,569,506

)

$

6,976,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Long-term debt due within one year

 

$

 

$

39,234

 

$

 

$

 

$

39,234

 

Accounts payable

 

80,926

 

8,718

 

3,904

 

(856

)

92,692

 

Accrued liabilities

 

20,936

 

138,267

 

37,474

 

(2,032

)

194,645

 

Current liabilities of discontinued operations

 

 

 

38

 

 

38

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

101,862

 

186,219

 

41,416

 

(2,888

)

326,609

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncurrent liabilities:

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

493,150

 

 

 

493,150

 

Deferred income taxes

 

 

1,321,148

 

48,424

 

(11,479

)

1,358,093

 

Intercompany

 

971,750

 

257,947

 

476,285

 

(1,705,982

)

 

Other

 

18,478

 

28,455

 

46,288

 

 

93,221

 

Noncurrent liabilities of discontinued operations

 

 

 

3,984

 

 

3,984

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noncurrent liabilities

 

990,228

 

2,100,700

 

574,981

 

(1,717,461

)

1,948,448

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

11,138

 

100

 

 

(100

)

11,138

 

Additional paid-in capital

 

442,883

 

47,372

 

547

 

(47,919

)

442,883

 

Retained earnings

 

4,438,748

 

5,577,943

 

221,439

 

(5,799,382

)

4,438,748

 

Accumulated other comprehensive loss

 

(3,156

)

1,756

 

 

(1,756

)

(3,156

)

Treasury stock, at cost

 

(188,151

)

 

 

 

(188,151

)

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

4,701,462

 

5,627,171

 

221,986

 

(5,849,157

)

4,701,462

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

5,793,552

 

$

7,914,090

 

$

838,383

 

$

(7,569,506

)

$

6,976,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED BALANCE SHEETS

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015, as adjusted

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

(838

)

$

693,273

 

$

36,949

 

$

 

$

729,384

 

Short-term investments

 

 

45,543

 

 

 

45,543

 

Accounts receivable, net of reserve

 

152

 

374,383

 

71,418

 

(5

)

445,948

 

Inventories

 

 

88,010

 

40,531

 

 

128,541

 

Deferred income taxes

 

2,834

 

19,277

 

 

(4,905

)

17,206

 

Prepaid expenses and other

 

20,018

 

6,713

 

45,647

 

(7,903

)

64,475

 

Current assets of discontinued operations

 

 

 

8,097

 

 

8,097

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

22,166

 

1,227,199

 

202,642

 

(12,813

)

1,439,194

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

12,871

 

91,483

 

 

 

104,354

 

Property, plant and equipment, net

 

55,902

 

5,063,705

 

443,563

 

 

5,563,170

 

Intercompany

 

15,875

 

1,192,634

 

230,652

 

(1,439,161

)

 

Other assets

 

8,387

 

1,389

 

38,901

 

(8,153

)

40,524

 

Investment in subsidiaries

 

5,623,754

 

227,587

 

 

(5,851,341

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,738,955

 

$

7,803,997

 

$

915,758

 

$

(7,311,468

)

$

7,147,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Long-term debt due within one year

 

$

 

$

39,094

 

$

 

$

 

$

39,094

 

Accounts payable

 

80,673

 

20,404

 

7,097

 

(5

)

108,169

 

Accrued liabilities

 

10,688

 

151,721

 

46,251

 

(11,103

)

197,557

 

Current liabilities of discontinued operations

 

 

 

3,377

 

 

3,377

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

91,361

 

211,219

 

56,725

 

(11,108

)

348,197

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncurrent liabilities:

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

492,443

 

 

 

492,443

 

Deferred income taxes

 

 

1,275,428

 

33,546

 

(13,058

)

1,295,916

 

Intercompany

 

733,008

 

186,784

 

516,169

 

(1,435,961

)

 

Other

 

18,740

 

31,560

 

59,820

 

 

110,120

 

Noncurrent liabilities of discontinued operations

 

 

 

4,720

 

 

4,720

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noncurrent liabilities

 

751,748

 

1,986,215

 

614,255

 

(1,449,019

)

1,903,199

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

11,099

 

100

 

 

(100

)

11,099

 

Additional paid-in capital

 

420,141

 

45,824

 

349

 

(46,173

)

420,141

 

Retained earnings

 

4,648,346

 

5,556,783

 

244,429

 

(5,801,212

)

4,648,346

 

Accumulated other comprehensive income (loss)

 

(1,377

)

3,856

 

 

(3,856

)

(1,377

)

Treasury stock, at cost

 

(182,363

)

 

 

 

(182,363

)

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

4,895,846

 

5,606,563

 

244,778

 

(5,851,341

)

4,895,846

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

5,738,955

 

$

7,803,997

 

$

915,758

 

$

(7,311,468

)

$

7,147,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended June 30, 2016

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

4,127

 

$

631,371

 

$

(20,088

)

$

 

$

615,410

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

(15,515

)

(200,611

)

(3,423

)

 

(219,549

)

Intercompany transfers

 

15,515

 

(15,515

)

 

 

 

Purchase of short-term investments

 

 

(36,958

)

 

 

(36,958

)

Proceeds from sale of short-term investments

 

 

32,681

 

 

 

32,681

 

Proceeds from asset sales

 

8

 

10,956

 

1,840

 

 

12,804

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

8

 

(209,447

)

(1,583

)

 

(211,022

)

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

(224,040

)

 

 

 

(224,040

)

Intercompany transfers

 

224,040

 

(224,040

)

 

 

 

Debt issuance costs

 

 

(32

)

 

 

(32

)

Exercise of stock options, net of tax withholding

 

483

 

 

 

 

483

 

Tax withholdings related to net share settlements of restricted stock

 

(3,912

)

 

 

 

(3,912

)

Excess tax benefit from stock-based compensation

 

(788

)

1,351

 

198

 

 

761

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(4,217

)

(222,721

)

198

 

 

(226,740

)

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(82

)

199,203

 

(21,473

)

 

177,648

 

Cash and cash equivalents, beginning of period

 

(838

)

693,273

 

36,949

 

 

729,384

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

(920

)

$

892,476

 

$

15,476

 

$

 

$

907,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

 

Nine Months Ended June 30, 2015, as adjusted

 

 

 

Guarantor/

 

Issuer

 

Non-Guarantor

 

 

 

Total

 

 

 

Parent

 

Subsidiary

 

Subsidiaries

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

66,448

 

$

1,068,214

 

$

16,894

 

$

 

$

1,151,556

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

(18,708

)

(911,844

)

(41,050

)

 

(971,602

)

Intercompany transfers

 

18,708

 

(18,708

)

 

 

 

Proceeds from asset sales

 

1

 

16,804

 

952

 

 

17,757

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) Investing activities

 

1

 

(913,748

)

(40,098

)

 

(953,845

)

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from senior notes, net of discount

 

 

497,125

 

 

 

497,125

 

Debt issuance costs

 

 

(5,202

)

 

 

(5,202

)

Proceeds on short-term debt

 

 

 

1,002

 

 

1,002

 

Payments on short-term debt

 

 

 

(1,002

)

 

(1,002

)

Net increase in bank overdraft

 

 

 

10,824

 

 

10,824

 

Dividends paid

 

(223,827

)

 

 

 

(223,827

)

Intercompany transfers

 

223,827

 

(223,827

)

 

 

 

Repurchase of common stock

 

(59,654

)

 

 

 

(59,654

)

Exercise of stock options, net of tax withholding

 

(609

)

 

 

 

(609

)

Tax withholdings related to net share settlements of restricted stock

 

(5,104

)

 

 

 

(5,104

)

Excess tax benefit from stock-based compensation

 

91

 

2,853

 

25

 

 

2,969

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(65,276

)

270,949

 

10,849

 

 

216,522

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

1,173

 

425,415

 

(12,355

)

 

414,233

 

Cash and cash equivalents, beginning of period

 

(2,050

)

329,655

 

32,702

 

 

360,307

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

(877

)

$

755,070

 

$

20,347

 

$

 

$

774,540