XML 48 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Consolidating Financial Statements (Notes)
3 Months Ended
Oct. 27, 2012
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Financial Information of Parent Company Only Disclosure [Text Block]
Supplemental Condensed Consolidating Financial Statements

As of October 27, 2012, the outstanding aggregate principal amount of the Company’s 2021 Notes was $187.5 million. The 2021 Notes were issued by Dycom Investments, Inc. (the “Issuer”) in fiscal 2011. The following condensed consolidating financial statements present, in separate columns, financial information for (i) Dycom Industries, Inc. (“Parent”) on a parent only basis, (ii) the Issuer, (iii) the guarantor subsidiaries for the 2021 Notes on a combined basis, (iv) other non-guarantor subsidiaries on a combined basis, (v) the eliminations and reclassifications necessary to arrive at the information for the Company on a consolidated basis, and (vi) the Company on a consolidated basis. The condensed consolidating financial statements are presented in accordance with the equity method. Under this method, the investments in subsidiaries are recorded at cost and adjusted for the Company’s share of subsidiaries’ cumulative results of operations, capital contributions, distributions and other equity changes. Intercompany charges (income) between the Parent and subsidiaries are recognized in the condensed consolidating financial statements during the period incurred and the settlement of intercompany balances is reflected in the condensed consolidating statement of cash flows based on the nature of the underlying transactions.

Each guarantor and non-guarantor subsidiary is wholly-owned, directly or indirectly, by the Issuer and the Parent. The Notes are fully and unconditionally guaranteed on a joint and several basis by each guarantor subsidiary and Parent. There are no contractual restrictions limiting transfers of cash from guarantor and non-guarantor subsidiaries to Issuer or Parent, within the meaning of Rule 3-10 of Regulation S-X.
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
OCTOBER 27, 2012
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
 
 
Cash and equivalents
$

 
$

 
$
54,096

 
$
630

 
$

 
$
54,726

Accounts receivable, net

 

 
151,840

 
1,954

 

 
153,794

Costs and estimated earnings in excess of billings

 

 
116,301

 
2,108

 

 
118,409

Inventories

 

 
25,142

 

 

 
25,142

Deferred tax assets, net
2,423

 

 
13,962

 
84

 
(395
)
 
16,074

Income taxes receivable
741

 

 

 

 

 
741

Other current assets
6,878

 
54

 
5,080

 
810

 

 
12,822

Total current assets
10,042

 
54

 
366,421

 
5,586

 
(395
)
 
381,708

 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY AND EQUIPMENT, NET
10,578

 

 
128,563

 
15,560

 

 
154,701

GOODWILL

 

 
174,849

 

 

 
174,849

INTANGIBLE ASSETS, NET

 

 
48,182

 

 

 
48,182

DEFERRED TAX ASSETS, NET NON-CURRENT

 
64

 
4,314

 
651

 
(5,029
)
 

INVESTMENT IN SUBSIDIARIES
746,311

 
1,439,481

 

 

 
(2,185,792
)
 

INTERCOMPANY RECEIVABLES

 

 
871,537

 

 
(871,537
)
 

OTHER
5,753

 
4,229

 
1,917

 
194

 

 
12,093

TOTAL NON-CURRENT ASSETS
762,642

 
1,443,774

 
1,229,362

 
16,405

 
(3,062,358
)
 
389,825

TOTAL ASSETS
$
772,684

 
$
1,443,828

 
$
1,595,783

 
$
21,991

 
$
(3,062,753
)
 
$
771,533

 
 
 
 
 
 
 
 
 
 
 
 
 LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

CURRENT LIABILITIES:
 

 
 

 
 

 
 

 
 

 
 

Accounts payable
$
3,552

 
$

 
$
33,709

 
$
1,224

 
$

 
$
38,485

Current portion of debt

 

 
55

 

 

 
55

Billings in excess of costs and estimated earnings

 

 
1,447

 

 

 
1,447

Accrued insurance claims
588

 

 
23,559

 
97

 

 
24,244

Deferred tax liabilities

 
249

 
82

 
64

 
(395
)
 

Other accrued liabilities
3,873

 
3,929

 
38,386

 
1,454

 

 
47,642

Income taxes payable
4,567

 

 

 

 

 
4,567

Total current liabilities
12,580

 
4,178

 
97,238

 
2,839

 
(395
)
 
116,440

 
 
 
 
 
 
 
 
 
 
 
 
LONG-TERM DEBT

 
187,500

 

 

 

 
187,500

ACCRUED INSURANCE CLAIMS
715

 

 
22,040

 
92

 

 
22,847

DEFERRED TAX LIABILITIES, NET NON-CURRENT
811

 

 
51,553

 
1,457

 
(5,029
)
 
48,792

INTERCOMPANY PAYABLES
363,676

 
505,839

 

 
2,022

 
(871,537
)
 

OTHER LIABILITIES
2,907

 

 
1,049

 
3

 

 
3,959

Total liabilities
380,689

 
697,517

 
171,880

 
6,413

 
(876,961
)
 
379,538

Total stockholders' equity
391,995

 
746,311

 
1,423,903

 
15,578

 
(2,185,792
)
 
391,995

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
772,684

 
$
1,443,828

 
$
1,595,783

 
$
21,991

 
$
(3,062,753
)
 
$
771,533

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
JULY 28, 2012
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
 
 
Cash and equivalents
$

 
$

 
$
51,563

 
$
1,018

 
$

 
$
52,581

Accounts receivable, net

 

 
140,426

 
1,362

 

 
141,788

Costs and estimated earnings in excess of billings

 

 
125,869

 
1,452

 

 
127,321

Inventories

 

 
26,274

 

 

 
26,274

Deferred tax assets, net
2,390

 

 
13,566

 
80

 
(403
)
 
15,633

Income taxes receivable
4,884

 

 

 

 

 
4,884

Other current assets
2,211

 
10

 
5,458

 
787

 

 
8,466

Total current assets
9,485

 
10

 
363,156

 
4,699

 
(403
)
 
376,947

 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY AND EQUIPMENT, NET
9,671

 

 
133,145

 
15,431

 

 
158,247

GOODWILL

 

 
174,849

 

 

 
174,849

INTANGIBLE ASSETS, NET

 

 
49,773

 

 

 
49,773

DEFERRED TAX ASSETS, NET NON-CURRENT

 
65

 
9,341

 
1,085

 
(10,491
)
 

INVESTMENT IN SUBSIDIARIES
734,451

 
1,425,451

 

 

 
(2,159,902
)
 

INTERCOMPANY RECEIVABLES

 

 
860,758

 
54

 
(860,812
)
 

OTHER
6,075

 
4,338

 
1,731

 
233

 

 
12,377

TOTAL NON-CURRENT ASSETS
750,197

 
1,429,854

 
1,229,597

 
16,803

 
(3,031,205
)
 
395,246

TOTAL ASSETS
$
759,682

 
$
1,429,864

 
$
1,592,753

 
$
21,502

 
$
(3,031,608
)
 
$
772,193

 
 
 
 
 
 
 
 
 
 
 
 
 LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

CURRENT LIABILITIES:
 

 
 

 
 

 
 

 
 

 
 

Accounts payable
$
2,785

 
$

 
$
33,441

 
$
597

 
$

 
$
36,823

Current portion of debt

 

 
74

 

 

 
74

Billings in excess of costs and estimated earnings

 

 
1,522

 

 

 
1,522

Accrued insurance claims
588

 

 
24,551

 
79

 

 
25,218

Deferred tax liabilities

 
249

 
84

 
70

 
(403
)
 

Other accrued liabilities
5,054

 
565

 
43,772

 
1,535

 

 
50,926

Total current liabilities
8,427

 
814

 
103,444

 
2,281

 
(403
)
 
114,563

 
 
 
 
 
 
 
 
 
 
 
 
LONG-TERM DEBT

 
187,500

 

 

 

 
187,500

ACCRUED INSURANCE CLAIMS
708

 

 
22,815

 
68

 

 
23,591

DEFERRED TAX LIABILITIES, NET NON-CURRENT
1,020

 

 
57,140

 
1,868

 
(10,491
)
 
49,537

INTERCOMPANY PAYABLES
353,713

 
507,099

 

 

 
(860,812
)
 

OTHER LIABILITIES
2,883

 

 
1,185

 
3

 

 
4,071

Total liabilities
366,751

 
695,413

 
184,584

 
4,220

 
(871,706
)
 
379,262

Total stockholders' equity
392,931

 
734,451

 
1,408,169

 
17,282

 
(2,159,902
)
 
392,931

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
759,682

 
$
1,429,864

 
$
1,592,753

 
$
21,502

 
$
(3,031,608
)
 
$
772,193

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE THREE MONTHS ENDED OCTOBER 27, 2012
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
REVENUES:
 
 
 
 
 
 
 
 
 
 
 
Contract Revenues
$

 
$

 
$
319,025

 
$
4,261

 
$

 
$
323,286

 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES:
 

 
 

 
 

 
 

 
 

 
 

Costs of earned revenues, excluding depreciation and amortization

 

 
253,544

 
3,522

 

 
257,066

General and administrative
8,409

 
146

 
17,616

 
2,653

 

 
28,824

Depreciation and amortization
740

 

 
13,286

 
1,285

 

 
15,311

Intercompany charges (income), net
(9,925
)
 

 
10,272

 
(347
)
 

 

Total
(776
)
 
146

 
294,718

 
7,113

 

 
301,201

 
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net
(776
)
 
(3,420
)
 
(1
)
 

 

 
(4,197
)
Other income, net

 

 
1,565

 
49

 

 
1,614

 
 
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES

 
(3,566
)
 
25,871

 
(2,803
)
 

 
19,502

 
 
 
 
 
 
 
 
 
 
 
 
PROVISION (BENEFIT) FOR INCOME TAXES

 
(1,397
)
 
10,136

 
(1,098
)
 

 
7,641

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES

 
(2,169
)
 
15,735

 
(1,705
)
 

 
11,861

 
 
 
 
 
 
 
 
 
 
 
 
EQUITY IN EARNINGS OF SUBSIDIARIES
11,861

 
14,030

 

 

 
(25,891
)
 

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
11,861

 
$
11,861

 
$
15,735

 
$
(1,705
)
 
$
(25,891
)
 
$
11,861

 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation gain
2

 
2

 

 
2

 
(4
)
 
2

COMPREHENSIVE INCOME (LOSS)
$
11,863

 
$
11,863

 
$
15,735

 
$
(1,703
)
 
$
(25,895
)
 
$
11,863

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE THREE MONTHS ENDED OCTOBER 29, 2011
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non-Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
REVENUES:
 
 
 
 
 
 
 
 
 
 
 
Contract revenues
$

 
$

 
$
313,818

 
$
5,757

 
$

 
$
319,575

 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES:
 

 
 

 
 

 
 

 
 

 
 

Costs of earned revenues, excluding depreciation and amortization

 

 
250,893

 
4,294

 

 
255,187

General and administrative
6,407

 
147

 
16,404

 
2,400

 

 
25,358

Depreciation and amortization
787

 

 
13,861

 
1,322

 
(12
)
 
15,958

Intercompany charges (income), net
(7,964
)
 

 
7,496

 
468

 

 

Total
(770
)
 
147

 
288,654

 
8,484

 
(12
)
 
296,503

 
 
 
 
 
 
 
 
 
 
 
 
Interest income (expense), net
(770
)
 
(3,414
)
 
11

 

 

 
(4,173
)
Other income, net

 

 
3,061

 
(102
)
 

 
2,959

 
 
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES

 
(3,561
)
 
28,236

 
(2,829
)
 
12

 
21,858

 
 
 
 
 
 
 
 
 
 
 
 
PROVISION (BENEFIT) FOR INCOME TAXES

 
(1,440
)
 
11,476

 
(1,144
)
 

 
8,892

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES

 
(2,121
)
 
16,760

 
(1,685
)
 
12

 
12,966

 
 
 
 
 
 
 
 
 
 
 
 
EQUITY IN EARNINGS OF SUBSIDIARIES
12,966

 
15,087

 

 

 
(28,053
)
 

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
12,966

 
$
12,966

 
$
16,760

 
$
(1,685
)
 
$
(28,041
)
 
$
12,966

 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation loss
(87
)
 
(87
)
 

 
(87
)
 
174

 
(87
)
COMPREHENSIVE INCOME (LOSS)
$
12,879

 
$
12,879

 
$
16,760

 
$
(1,772
)
 
$
(27,867
)
 
$
12,879

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE THREE MONTHS ENDED OCTOBER 27, 2012
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
Net cash provided by (used in) operating activities
$
(2,961
)
 
$
1,260

 
$
30,527

 
$
(1,110
)
 
$

 
$
27,716

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 

 
 

 
 

 
 

 
 

Capital expenditures
(2,026
)
 

 
(9,196
)
 
(1,301
)
 

 
(12,523
)
Proceeds from sale of assets

 

 
1,958

 
48

 

 
2,006

Net cash used in investing activities
(2,026
)
 

 
(7,238
)
 
(1,253
)
 

 
(10,517
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 

 
 

 
 

 
 

 
 

Repurchases of common stock
(15,203
)
 

 

 

 

 
(15,203
)
Exercise of stock options and other
166

 

 

 

 

 
166

Restricted stock tax withholdings
(62
)
 

 

 

 

 
(62
)
Excess tax benefit from share-based awards
64

 

 

 

 

 
64

Principal payments on capital lease obligations

 

 
(19
)
 

 

 
(19
)
Intercompany funding
20,022

 
(1,260
)
 
(20,737
)
 
1,975

 

 

Net cash provided by (used in) financing activities
4,987

 
(1,260
)
 
(20,756
)
 
1,975

 

 
(15,054
)
 
 
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and equivalents

 

 
2,533

 
(388
)
 

 
2,145

 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

 
51,563

 
1,018

 

 
52,581

 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT END OF PERIOD
$

 
$

 
$
54,096

 
$
630

 
$

 
$
54,726

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE THREE MONTHS ENDED OCTOBER 29, 2011
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
Net cash provided by (used in) operating activities
$
(4,705
)
 
$
798

 
$
24,882

 
$
(1,542
)
 
$

 
$
19,433

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 

 
 

 
 

 
 

 
 

Capital expenditures
(1,257
)
 

 
(18,144
)
 
(1,456
)
 

 
(20,857
)
Proceeds from sale of assets

 

 
6,401

 
16

 

 
6,417

Changes in restricted cash
550

 

 

 

 

 
550

Capital contributions to subsidiaries

 
3,867

 

 

 
(3,867
)
 

Net cash provided by (used in) investing activities
(707
)
 
3,867

 
(11,743
)
 
(1,440
)
 
(3,867
)
 
(13,890
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 

 
 

 
 

 
 

 
 

Exercise of stock options and other
940

 

 

 

 

 
940

Restricted stock tax withholdings
(37
)
 

 

 

 

 
(37
)
Excess tax benefit from share-based awards
175

 

 

 

 

 
175

Principal payments on capital lease obligations

 

 
(75
)
 

 

 
(75
)
Intercompany funding
4,334

 
(4,665
)
 
(6,410
)
 
2,874

 
3,867

 

Net cash provided by (used in) financing activities
5,412

 
(4,665
)
 
(6,485
)
 
2,874

 
3,867

 
1,003

 
 
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and equivalents

 

 
6,654

 
(108
)
 

 
6,546

 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

 
44,608

 
158

 

 
44,766

 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT END OF PERIOD
$

 
$

 
$
51,262

 
$
50

 
$

 
$
51,312