XML 21 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
Supplemental Consolidating Financial Statements (Notes)
9 Months Ended
Apr. 27, 2013
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 April 27, 2013, the outstanding aggregate principal amount of the Company’s 2021 Notes was $277.5 million, comprised of $187.5 million and $90.0 million in principal amount issued in fiscal 2011 and the second quarter of fiscal 2013, respectively. The 2021 Notes were issued by Dycom Investments, Inc., a wholly-owned subsidiary of the Company. See Note 10, Debt, for further information regarding the Company's debt financing. The following condensed consolidating financial statements present, in separate columns, financial information for (i) Dycom Industries, Inc. ("Parent") on a parent only basis, (ii) Dycom Investments, Inc. ("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)
APRIL 27, 2013
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
 
 
 
 
 
 
Cash and equivalents
$

 
$

 
$
17,631

 
$
616

 
$

 
$
18,247

Accounts receivable, net

 

 
232,575

 
1,462

 

 
234,037

Costs and estimated earnings in excess of billings

 

 
182,976

 
944

 

 
183,920

Inventories

 

 
35,047

 

 

 
35,047

Deferred tax assets, net
2,742

 

 
13,984

 
299

 
(403
)
 
16,622

Income taxes receivable
907

 

 

 

 

 
907

Other current assets
5,342

 
25

 
7,084

 
563

 

 
13,014

Total current assets
8,991

 
25

 
489,297

 
3,884

 
(403
)
 
501,794

 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY AND EQUIPMENT, NET
13,340

 

 
160,251

 
15,554

 

 
189,145

GOODWILL

 

 
260,708

 

 

 
260,708

INTANGIBLE ASSETS, NET

 

 
127,252

 

 

 
127,252

DEFERRED TAX ASSETS, NET NON-CURRENT

 
63

 
15,672

 
532

 
(16,267
)
 

INVESTMENT IN SUBSIDIARIES
754,974

 
1,452,399

 

 

 
(2,207,373
)
 

INTERCOMPANY RECEIVABLES

 

 
628,514

 

 
(628,514
)
 

OTHER
9,095

 
6,502

 
2,584

 
113

 

 
18,294

TOTAL NON-CURRENT ASSETS
777,409

 
1,458,964

 
1,194,981

 
16,199

 
(2,852,154
)
 
595,399

TOTAL ASSETS
$
786,400

 
$
1,458,989

 
$
1,684,278

 
$
20,083

 
$
(2,852,557
)
 
$
1,097,193

 
 
 
 
 
 
 
 
 
 
 
 
 LIABILITIES AND STOCKHOLDERS' EQUITY
 
 

 
 

 
 

CURRENT LIABILITIES:
 

 
 

 
 

 
 

 
 

 
 

Accounts payable
$
2,209

 
$

 
$
61,685

 
$
615

 
$

 
$
64,509

Current portion of debt
7,031

 

 

 

 

 
7,031

Billings in excess of costs and estimated earnings

 

 
12,370

 

 

 
12,370

Accrued insurance claims
83

 

 
28,014

 
132

 

 
28,229

Deferred tax liabilities

 
248

 
77

 
78

 
(403
)
 

Other accrued liabilities
6,516

 
5,936

 
50,879

 
1,577

 

 
64,908

Total current liabilities
15,839

 
6,184

 
153,025

 
2,402

 
(403
)
 
177,047

 
 
 
 
 
 
 
 
 
 
 
 
LONG-TERM DEBT
152,407

 
281,194

 

 

 

 
433,601

ACCRUED INSURANCE CLAIMS

 

 
26,237

 
157

 

 
26,394

DEFERRED TAX LIABILITIES, NET NON-CURRENT
1,077

 

 
60,892

 
989

 
(16,267
)
 
46,691

INTERCOMPANY PAYABLES
205,290

 
416,637

 

 
6,587

 
(628,514
)
 

OTHER LIABILITIES
2,964

 

 
1,670

 
3

 

 
4,637

Total liabilities
377,577

 
704,015

 
241,824

 
10,138

 
(645,184
)
 
688,370

Total stockholders' equity
408,823

 
754,974

 
1,442,454

 
9,945

 
(2,207,373
)
 
408,823

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
786,400

 
$
1,458,989

 
$
1,684,278

 
$
20,083

 
$
(2,852,557
)
 
$
1,097,193

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 APRIL 27, 2013
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
REVENUES:
 
 
 
 
 
 
 
 
 
 
 
Contract Revenues
$

 
$

 
$
434,595

 
$
2,772

 
$

 
$
437,367

 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES:
 

 
 

 
 

 
 

 
 

 
 

Costs of earned revenues, excluding depreciation and amortization

 

 
355,231

 
2,433

 

 
357,664

General and administrative
10,195

 
147

 
24,597

 
3,266

 

 
38,205

Depreciation and amortization
754

 

 
22,538

 
1,239

 

 
24,531

Intercompany charges (income), net
(12,592
)
 

 
12,981

 
(389
)
 

 

Total
(1,643
)
 
147

 
415,347

 
6,549

 

 
420,400

 
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net
(1,643
)
 
(4,963
)
 
(31
)
 

 

 
(6,637
)
Other income, net

 

 
1,489

 
(12
)
 

 
1,477

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

 
(5,110
)
 
20,706

 
(3,789
)
 

 
11,807

 
 
 
 
 
 
 
 
 
 
 
 
PROVISION (BENEFIT) FOR INCOME TAXES

 
(2,002
)
 
8,095

 
(1,485
)
 

 
4,608

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES

 
(3,108
)
 
12,611

 
(2,304
)
 

 
7,199

 
 
 
 
 
 
 
 
 
 
 
 
EQUITY IN EARNINGS OF SUBSIDIARIES
7,199

 
10,307

 

 

 
(17,506
)
 

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
7,199

 
$
7,199

 
$
12,611

 
$
(2,304
)
 
$
(17,506
)
 
$
7,199

 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation gain
(21
)
 
(21
)
 

 
(21
)
 
42

 
(21
)
COMPREHENSIVE INCOME (LOSS)
$
7,178

 
$
7,178

 
$
12,611

 
$
(2,325
)
 
$
(17,464
)
 
$
7,178










DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE NINE MONTHS ENDED APRIL 27, 2013
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
REVENUES:
 
 
 
 
 
 
 
 
 
 
 
Contract Revenues
$

 
$

 
$
1,120,417

 
$
9,563

 
$

 
$
1,129,980

 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES:
 

 
 

 
 

 
 

 
 

 
 

Costs of earned revenues, excluding depreciation and amortization

 

 
907,881

 
8,366

 

 
916,247

General and administrative
33,504

 
442

 
63,492

 
8,419

 

 
105,857

Depreciation and amortization
2,134

 

 
54,793

 
3,733

 

 
60,660

Intercompany charges (income), net
(39,897
)
 

 
40,971

 
(1,074
)
 

 

Total
(4,259
)
 
442

 
1,067,137

 
19,444

 

 
1,082,764

 
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net
(3,941
)
 
(12,607
)
 
(34
)
 

 

 
(16,582
)
Other income, net
(318
)
 

 
3,810

 
27

 

 
3,519

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

 
(13,049
)
 
57,056

 
(9,854
)
 

 
34,153

 
 
 
 
 
 
 
 
 
 
 
 
PROVISION (BENEFIT) FOR INCOME TAXES

 
(5,208
)
 
22,772

 
(3,933
)
 

 
13,631

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES

 
(7,841
)
 
34,284

 
(5,921
)
 

 
20,522

 
 
 
 
 
 
 
 
 
 
 
 
EQUITY IN EARNINGS OF SUBSIDIARIES
20,522

 
28,363

 

 

 
(48,885
)
 

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
20,522

 
$
20,522

 
$
34,284

 
$
(5,921
)
 
$
(48,885
)
 
$
20,522

 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation gain
(8
)
 
(8
)
 

 
(8
)
 
16

 
(8
)
COMPREHENSIVE INCOME (LOSS)
$
20,514

 
$
20,514

 
$
34,284

 
$
(5,929
)
 
$
(48,869
)
 
$
20,514

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE THREE MONTHS ENDED APRIL 28, 2012
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non-Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
REVENUES:
 
 
 
 
 
 
 
 
 
 
 
Contract revenues
$

 
$

 
$
293,521

 
$
2,582

 
$

 
$
296,103

 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES:
 

 
 

 
 

 
 

 
 

 
 

Costs of earned revenues, excluding depreciation and amortization

 

 
239,251

 
2,135

 

 
241,386

General and administrative
7,476

 
128

 
16,899

 
2,453

 

 
26,956

Depreciation and amortization
792

 

 
13,637

 
1,132

 

 
15,561

Intercompany charges (income), net
(9,016
)
 

 
8,906

 
110

 

 

Total
(748
)
 
128

 
278,693

 
5,830

 

 
283,903

 
 
 
 
 
 
 
 
 
 
 
 
Interest income (expense), net
(764
)
 
(3,416
)
 
2

 

 

 
(4,178
)
Other income, net
16

 

 
7,001

 
610

 

 
7,627

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

 
(3,544
)
 
21,831

 
(2,638
)
 

 
15,649

 
 
 
 
 
 
 
 
 
 
 
 
PROVISION (BENEFIT) FOR INCOME TAXES

 
(1,349
)
 
8,350

 
(997
)
 

 
6,004

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES

 
(2,195
)
 
13,481

 
(1,641
)
 

 
9,645

 
 
 
 
 
 
 
 
 
 
 
 
EQUITY IN EARNINGS OF SUBSIDIARIES
9,645

 
11,840

 

 

 
(21,485
)
 

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
9,645

 
$
9,645

 
$
13,481

 
$
(1,641
)
 
$
(21,485
)
 
$
9,645

 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation gain
90

 
90

 

 
90

 
(180
)
 
90

COMPREHENSIVE INCOME (LOSS)
$
9,735

 
$
9,735

 
$
13,481

 
$
(1,551
)
 
$
(21,665
)
 
$
9,735










DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE NINE MONTHS ENDED APRIL 28, 2012
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non-Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
REVENUES:
 
Contract revenues
$

 
$

 
$
871,613

 
$
11,472

 
$

 
$
883,085

 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES:
 

 
 

 
 

 
 

 
 

 
 

Costs of earned revenues, excluding depreciation and amortization

 

 
707,874

 
8,938

 

 
716,812

General and administrative
20,054

 
423

 
48,731

 
7,381

 

 
76,589

Depreciation and amortization
2,347

 

 
41,190

 
3,522

 
(12
)
 
47,047

Intercompany charges (income), net
(24,682
)
 

 
23,950

 
732

 

 

Total
(2,281
)
 
423

 
821,745

 
20,573

 
(12
)
 
840,448

 
 
 
 
 
 
 
 
 
 
 
 
Interest income (expense), net
(2,303
)
 
(10,243
)
 
18

 

 

 
(12,528
)
Other income, net
22

 

 
12,415

 
506

 

 
12,943

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

 
(10,666
)
 
62,301

 
(8,595
)
 
12

 
43,052

 
 
 
 
 
 
 
 
 
 
 
 
PROVISION (BENEFIT) FOR INCOME TAXES

 
(4,181
)
 
24,500

 
(3,363
)
 

 
16,956

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES

 
(6,485
)
 
37,801

 
(5,232
)
 
12

 
26,096

 
 
 
 
 
 
 
 
 
 
 
 
EQUITY IN EARNINGS OF SUBSIDIARIES
26,096

 
32,581

 

 

 
(58,677
)
 

 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
26,096

 
$
26,096

 
$
37,801

 
$
(5,232
)
 
$
(58,665
)
 
$
26,096

 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency translation loss
(54
)
 
(54
)
 

 
(54
)
 
108

 
(54
)
COMPREHENSIVE INCOME (LOSS)
$
26,042

 
$
26,042

 
$
37,801

 
$
(5,286
)
 
$
(58,557
)
 
$
26,042

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE NINE MONTHS ENDED APRIL 27, 2013
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
Net cash provided by (used in) operating activities
$
1,715

 
$
(2,198
)
 
$
93,601

 
$
(1,791
)
 
$

 
$
91,327

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 

 
 

 
 

 
 

 
 

Cash paid for acquisitions, net of cash acquired

 

 
(318,984
)
 

 

 
(318,984
)
Capital expenditures
(6,992
)
 

 
(35,165
)
 
(3,586
)
 

 
(45,743
)
Proceed from sale of assets

 

 
4,412

 
55

 

 
4,467

Return of capital from subsidiaries

 
1,816

 

 

 
(1,816
)
 

Investment in subsidiaries

 
(400
)
 

 

 
400

 

Changes in restricted cash
(31
)
 

 

 

 

 
(31
)
Net cash used in (provided by) investing activities
(7,023
)
 
1,416

 
(349,737
)
 
(3,531
)
 
(1,416
)
 
(360,291
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 

 
 

 
 

 
 

 
 

Proceeds from issuance of 7.125% senior subordinated notes due 2021, (including $3.8 million premium on issuance)

 
93,825

 

 

 

 
93,825

Proceeds from Term Loan on Senior Credit Agreement
125,000

 

 

 

 

 
125,000

Proceeds from borrowings on Senior Credit Agreement
310,500

 

 

 

 

 
310,500

Principal payments on Senior Credit Agreement
(276,063
)
 

 

 

 

 
(276,063
)
Debt issuance costs
(4,158
)
 
(2,581
)
 

 

 

 
(6,739
)
Repurchases of common stock
(15,203
)
 

 

 

 

 
(15,203
)
Exercise of stock options and other
3,511

 

 

 

 

 
3,511

Restricted stock tax withholdings
(885
)
 

 

 

 

 
(885
)
Excess tax benefit from share-based awards
758

 

 

 

 

 
758

Principal payments on capital lease obligations

 

 
(74
)
 

 

 
(74
)
Intercompany funding
(138,152
)
 
(90,462
)
 
222,278

 
4,920

 
1,416

 

Net cash provided by financing activities
5,308

 
782

 
222,204

 
4,920

 
1,416

 
234,630

 
 
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and equivalents

 

 
(33,932
)
 
(402
)
 

 
(34,334
)
 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

 
51,563

 
1,018

 

 
52,581

 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT END OF PERIOD
$

 
$

 
$
17,631

 
$
616

 
$

 
$
18,247

DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
FOR THE NINE MONTHS ENDED APRIL 28, 2012
 
Parent
 
Issuer
 
Subsidiary Guarantors
 
Non- Guarantor Subsidiaries
 
Eliminations and Reclassifications
 
Dycom Consolidated
 
(Dollars in thousands)
Net cash provided by (used in) operating activities
$
734

 
$
(3,178
)
 
$
71,636

 
$
(739
)
 
$

 
$
68,453

 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 

 
 

 
 

 
 

 
 

Capital expenditures
(2,411
)
 

 
(56,832
)
 
(3,547
)
 

 
(62,790
)
Proceeds from sale of assets

 

 
14,980

 
5,548

 

 
20,528

Changes in restricted cash
550

 

 

 

 

 
550

Capital contributions to subsidiaries, net

 
6,088

 

 

 
(6,088
)
 

Net cash provided by (used in) investing activities
(1,861
)
 
6,088

 
(41,852
)
 
2,001

 
(6,088
)
 
(41,712
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 

 
 

 
 

 
 

 
 

Repurchases of common stock
(10,942
)
 

 

 

 

 
(10,942
)
Exercise of stock options and other
5,299

 

 

 

 

 
5,299

Restricted stock tax withholdings
(329
)
 

 

 

 

 
(329
)
Principal payments on capital lease obligations

 

 
(186
)
 

 

 
(186
)
Excess tax benefit from share-based awards
1,361

 

 

 

 

 
1,361

Intercompany funding
5,738

 
(2,910
)
 
(8,853
)
 
(63
)
 
6,088

 

Net cash provided by (used in) financing activities
1,127

 
(2,910
)
 
(9,039
)
 
(63
)
 
6,088

 
(4,797
)
 
 
 
 
 
 
 
 
 
 
 
 
Net increase in cash and equivalents

 

 
20,745

 
1,199

 

 
21,944

 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD

 

 
44,608

 
158

 

 
44,766

 
 
 
 
 
 
 
 
 
 
 
 
CASH AND EQUIVALENTS AT END OF PERIOD
$

 
$

 
$
65,353

 
$
1,357

 
$

 
$
66,710