XML 76 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
12 Months Ended
Mar. 31, 2014
Supplemental Condensed Consolidating Financial Information [Abstract]  
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
Note 14 — SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
In connection with the issuance of the 7  1/2% Senior Notes (which we tendered and redeemed during fiscal year 2013), the 6  1/4% Senior Notes and the 3% Convertible Senior Notes, the Guarantor Subsidiaries fully, unconditionally, jointly and severally guaranteed the payment obligations under these notes. The following supplemental financial information sets forth, on a consolidating basis, the balance sheets, statements of income, statements of comprehensive income and statements of cash flows 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 Income
Fiscal Year Ended March 31, 2014
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
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
)
 

Impairment of inventories
 

 
6,988

 
5,681

 

 
12,669

Depreciation and amortization
 
2,835

 
43,052

 
50,090

 

 
95,977

General and administrative
 
64,891

 
33,925

 
100,998

 

 
199,814

 
 
67,726

 
303,838

 
1,216,358

 
(93,330
)
 
1,494,592

 
 
 
 
 
 
 
 
 
 
 
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
 
127,142

 
3

 
1,710

 
(127,135
)
 
1,720

Interest expense
 
(47,170
)
 
(4,788
)
 
(120,115
)
 
127,135

 
(44,938
)
Gain on sale of unconsolidated affiliate
 

 

 
103,924

 

 
103,924

Other income (expense), net
 
(174
)
 
(342
)
 
(2,176
)
 

 
(2,692
)
 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations 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

Supplemental Condensed Consolidating Statement of Comprehensive Income
Fiscal Year Ended March 31, 2014
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
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) loss attributable to noncontrolling interests
 
(60
)
 

 
(982
)
 

 
(1,042
)
Currency translation adjustments attributable to noncontrolling interests
 

 

 
1,081

 

 
1,081

Total comprehensive income attributable to noncontrolling interests
 
(60
)
 

 
99

 

 
39

Total comprehensive income attributable to Bristow Group
 
$
194,910

 
$
71,509

 
$
101,703

 
$
(138,208
)
 
$
229,914

Supplemental Condensed Consolidating Balance Sheet
As of March 31, 2014
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
4,640

 
$

 
$
200,147

 
$
(446
)
 
$
204,341

Accounts receivable
 
32,280

 
104,155

 
310,288

 
(149,280
)
 
297,443

Inventories
 

 
40,864

 
96,599

 

 
137,463

Assets held for sale
 

 
8,505

 
20,771

 

 
29,276

Prepaid expenses and other current assets
 
3,882

 
3,258

 
45,944

 

 
53,084

Total current assets
 
40,802

 
156,782

 
673,749

 
(149,726
)
 
721,607

 
 
 
 
 
 
 
 
 
 
 
Intercompany investment
 
1,273,337

 
111,435

 

 
(1,384,772
)
 

Investment in unconsolidated affiliates
 

 

 
262,615

 

 
262,615

Intercompany notes receivable
 
1,286,354

 

 

 
(1,286,354
)
 

Property and equipment - at cost:
 
 
 
 
 
 
 
 
 
 
Land and buildings
 
977

 
49,499

 
95,497

 

 
145,973

Aircraft and equipment
 
64,094

 
1,357,126

 
1,224,930

 

 
2,646,150

 
 
65,071

 
1,406,625

 
1,320,427

 

 
2,792,123

Less: Accumulated depreciation and amortization
 
(13,057
)
 
(211,385
)
 
(298,930
)
 

 
(523,372
)
 
 
52,014

 
1,195,240

 
1,021,497

 

 
2,268,751

Goodwill
 

 
4,755

 
51,925

 

 
56,680

Other assets
 
204,679

 
1,462

 
50,392

 
(167,929
)
 
88,604

Total assets
 
$
2,857,186

 
$
1,469,674

 
$
2,060,178

 
$
(2,988,781
)
 
$
3,398,257

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ INVESTMENT
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
8,298

 
$
67,728

 
$
157,297

 
$
(143,505
)
 
$
89,818

Accrued liabilities
 
36,442

 
32,084

 
141,423

 
(5,451
)
 
204,498

Deferred taxes
 
(7,640
)
 
(1,342
)
 
21,354

 

 
12,372

Short-term borrowings and current maturities of long-term debt
 
4,543

 

 
9,664

 

 
14,207

Deferred sale leaseback advance
 

 
136,930

 

 

 
136,930

Total current liabilities
 
41,643

 
235,400

 
329,738

 
(148,956
)
 
457,825

 
 
 
 
 
 
 
 
 
 
 
Long-term debt, less current maturities
 
805,965

 

 
21,130

 

 
827,095

Intercompany notes payable
 

 
378,983

 
1,076,292

 
(1,455,275
)
 

Accrued pension liabilities
 

 

 
86,823

 

 
86,823

Other liabilities and deferred credits
 
13,750

 
37,876

 
26,500

 

 
78,126

Deferred taxes
 
144,461

 
9,472

 
15,586

 

 
169,519

Temporary equity
 

 

 
22,283

 

 
22,283

Stockholders’ investment:
 
 
 
 
 
 
 
 
 
 
Common stock
 
373

 
4,996

 
22,876

 
(27,872
)
 
373

Additional paid-in-capital
 
762,813

 
9,291

 
270,905

 
(280,196
)
 
762,813

Retained earnings
 
1,245,220

 
793,656

 
177,159

 
(970,815
)
 
1,245,220

Accumulated other comprehensive income (loss)
 
(54,719
)
 

 
3,880

 
(105,667
)
 
(156,506
)
Treasury stock
 
(103,965
)
 

 

 

 
(103,965
)
Total Bristow Group stockholders’ investment
 
1,849,722

 
807,943

 
474,820

 
(1,384,550
)
 
1,747,935

Noncontrolling interests
 
1,645

 

 
7,006

 

 
8,651

Total stockholders’ investment
 
1,851,367

 
807,943

 
481,826

 
(1,384,550
)
 
1,756,586

Total liabilities and stockholders’ investment
 
$
2,857,186

 
$
1,469,674

 
$
2,060,178

 
$
(2,988,781
)
 
$
3,398,257

Supplemental Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended March 31, 2014

 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
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 agreements
 

 
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

Supplemental Condensed Consolidating Statement of Income
Fiscal Year Ended March 31, 2013
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
300,731

 
$
1,207,742

 
$

 
$
1,508,473

Intercompany revenue
 
12,537

 
66,625

 

 
(79,162
)
 

 
 
12,537

 
367,356

 
1,207,742

 
(79,162
)
 
1,508,473

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 

 
208,995

 
848,799

 

 
1,057,794

Intercompany expenses
 

 

 
79,162

 
(79,162
)
 

Depreciation and amortization
 
4,588

 
38,851

 
52,845

 

 
96,284

General and administrative
 
52,968

 
29,252

 
81,169

 

 
163,389

 
 
57,556

 
277,098

 
1,061,975

 
(79,162
)
 
1,317,467

 
 
 
 
 
 
 
 
 
 
 
Gain on disposal of assets
 

 
2,474

 
5,594

 

 
8,068

Earnings from unconsolidated affiliates, net of losses
 
123,586

 

 
25,070

 
(123,586
)
 
25,070

Operating income
 
78,567

 
92,732

 
176,431

 
(123,586
)
 
224,144

 
 
 
 
 
 
 
 
 
 
 
Interest income
 
115,276

 
17

 
704

 
(115,209
)
 
788

Interest expense
 
(44,844
)
 

 
(112,811
)
 
115,209

 
(42,446
)
Extinguishment of debt
 
(14,932
)
 

 

 

 
(14,932
)
Other income (expense), net
 
94

 
103

 
(1,074
)
 

 
(877
)
 
 
 
 
 
 
 
 
 
 
 
Income before provision for income taxes
 
134,161

 
92,852

 
63,250

 
(123,586
)
 
166,677

Allocation of consolidated income taxes
 
(3,996
)
 
(6,070
)
 
(24,936
)
 

 
(35,002
)
Net income
 
130,165

 
86,782

 
38,314

 
(123,586
)
 
131,675

Net income attributable to noncontrolling interests
 
(63
)
 

 
(1,510
)
 

 
(1,573
)
Net income attributable to Bristow Group
 
$
130,102

 
$
86,782

 
$
36,804

 
$
(123,586
)
 
$
130,102

Supplemental Condensed Consolidating Statement of Comprehensive Income
Fiscal Year Ended March 31, 2013
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
(In thousands)
 
 
 
 
Net income
 
$
130,165

 
$
86,782

 
$
38,314

 
$
(123,586
)
 
$
131,675

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
(1,186
)
 

 
(6,383
)
 
(4,413
)
 
(11,982
)
Pension liability adjustment
 

 

 
(28,462
)
 

 
(28,462
)
Total comprehensive income (loss)
 
128,979

 
86,782

 
3,469

 
(127,999
)
 
91,231

 
 
 
 
 
 
 
 
 
 
 
Net (income) loss attributable to noncontrolling interests
 
(63
)
 

 
(1,510
)
 

 
(1,573
)
 Total comprehensive (income) loss attributable to noncontrolling interests
 
(63
)
 

 
(1,510
)
 

 
(1,573
)
Total comprehensive income (loss) attributable to Bristow Group
 
$
128,916

 
$
86,782

 
$
1,959

 
$
(127,999
)
 
$
89,658

Supplemental Condensed Consolidating Balance Sheet
As of March 31, 2013
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
31,853

 
$
5,370

 
$
178,400

 
$

 
$
215,623

Accounts receivable
 
18,498

 
80,615

 
246,612

 
(82,944
)
 
262,781

Inventories
 

 
51,970

 
101,999

 

 
153,969

Assets held for sale
 

 
1,268

 
7,022

 

 
8,290

Prepaid expenses and other current assets
 
16,071

 
12,415

 
23,263

 
(16,654
)
 
35,095

Total current assets
 
66,422

 
151,638

 
557,296

 
(99,598
)
 
675,758

 
 
 
 
 
 
 
 
 
 
 
Intercompany investment
 
1,163,935

 
111,435

 

 
(1,275,370
)
 

Investment in unconsolidated affiliates
 

 
150

 
271,973

 

 
272,123

Intercompany notes receivable
 
1,401,680

 

 

 
(1,401,680
)
 

Property and equipment - at cost:
 
 
 
 
 
 
 
 
 
 
Land and buildings
 
939

 
48,907

 
58,747

 

 
108,593

Aircraft and equipment
 
31,310

 
1,170,531

 
1,104,213

 

 
2,306,054

 
 
32,249

 
1,219,438

 
1,162,960

 

 
2,414,647

Less: Accumulated depreciation and amortization
 
(10,680
)
 
(205,746
)
 
(277,149
)
 

 
(493,575
)
 
 
21,569

 
1,013,692

 
885,811

 

 
1,921,072

Goodwill
 

 
4,756

 
24,141

 

 
28,897

Other assets
 
40,877

 
1,341

 
149,544

 
(138,920
)
 
52,842

Total assets
 
$
2,694,483

 
$
1,283,012

 
$
1,888,765

 
$
(2,915,568
)
 
$
2,950,692

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ INVESTMENT
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
4,049

 
$
44,017

 
$
101,021

 
$
(79,266
)
 
$
69,821

Accrued liabilities
 
29,534

 
22,404

 
115,112

 
(19,369
)
 
147,681

Deferred taxes
 
(4,184
)
 
115

 
4,069

 

 

Short-term borrowings and current maturities of long-term debt
 
21,875

 

 
448

 

 
22,323

Total current liabilities
 
51,274

 
66,536

 
220,650

 
(98,635
)
 
239,825

 
 
 
 
 
 
 
 
 
 
 
Long-term debt, less current maturities
 
764,946

 

 

 

 
764,946

Intercompany notes payable
 

 
463,184

 
963,687

 
(1,426,871
)
 

Accrued pension liabilities
 

 

 
126,647

 

 
126,647

Other liabilities and deferred credits
 
10,761

 
8,530

 
178,525

 
(140,620
)
 
57,196

Deferred taxes
 
128,153

 
8,328

 
14,640

 

 
151,121

Stockholders’ investment:
 
 
 
 
 
 
 
 
 
 
Common stock
 
367

 
4,996

 
22,876

 
(27,872
)
 
367

Additional paid-in-capital
 
731,883

 
9,291

 
270,905

 
(280,196
)
 
731,883

Retained earnings
 
1,094,803

 
722,147

 
62,602

 
(784,749
)
 
1,094,803

Accumulated other comprehensive income (loss)
 
(62,892
)
 

 
19,834

 
(156,625
)
 
(199,683
)
Treasury shares
 
(26,304
)
 

 

 

 
(26,304
)
Total Bristow Group stockholders’ investment
 
1,737,857

 
736,434

 
376,217

 
(1,249,442
)
 
1,601,066

Noncontrolling interests
 
1,492

 

 
8,399

 

 
9,891

Total stockholders’ investment
 
1,739,349

 
736,434

 
384,616

 
(1,249,442
)
 
1,610,957

Total liabilities and stockholders’ investment
 
$
2,694,483

 
$
1,283,012

 
$
1,888,765

 
$
(2,915,568
)
 
$
2,950,692

Supplemental Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended March 31, 2013
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net cash provided by (used in) operating activities
 
$
(45,184
)
 
$
156,371

 
$
155,577

 
$

 
$
266,764

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(17,532
)
 
(503,120
)
 
(202,633
)
 
151,860

 
(571,425
)
Proceeds from asset dispositions
 

 
185,876

 
280,831

 
(151,860
)
 
314,847

Investment in unconsolidated affiliates
 

 

 
(51,179
)
 

 
(51,179
)
Net cash used in investing activities
 
(17,532
)
 
(317,244
)
 
27,019

 

 
(307,757
)
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings
 
675,000

 

 
449

 

 
675,449

Debt issuance costs
 
(10,344
)
 

 

 

 
(10,344
)
Repayment of debt and debt redemption premiums
 
(663,921
)
 

 

 

 
(663,921
)
Dividends paid
 
(11,242
)
 
(12,955
)
 
(4,537
)
 

 
(28,734
)
Increases (decreases) in cash related to intercompany advances and debt
 
13,960

 
176,043

 
(190,003
)
 

 

Partial prepayment of put/call obligation
 
(63
)
 

 

 

 
(63
)
Repurchase of Common Stock
 
(1,219
)
 

 

 

 
(1,219
)
Tax benefit related to exercise of stock options
 
500

 

 

 


 
500

Issuance of Common Stock
 
15,289

 

 

 

 
15,289

Net cash provided by (used in) financing activities
 
17,960

 
163,088

 
(194,091
)
 

 
(13,043
)
Effect of exchange rate changes on cash and cash equivalents
 

 

 
8,109

 

 
8,109

Net increase (decrease) in cash and cash equivalents
 
(44,756
)
 
2,215

 
(3,386
)
 

 
(45,927
)
Cash and cash equivalents at beginning of period
 
76,609

 
3,155

 
181,786

 

 
261,550

Cash and cash equivalents at end of period
 
$
31,853

 
$
5,370

 
$
178,400

 
$

 
$
215,623

Supplemental Condensed Consolidating Statement of Income
Fiscal Year Ended March 31, 2012
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
258,525

 
$
1,083,278

 
$

 
$
1,341,803

Intercompany revenue
 
4,981

 
59,708

 

 
(64,689
)
 

 
 
4,981

 
318,233

 
1,083,278

 
(64,689
)
 
1,341,803

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 

 
184,258

 
763,392

 

 
947,650

Intercompany expenses
 

 

 
64,689

 
(64,689
)
 

Impairment of inventories
 

 
9,212

 
16,707

 

 
25,919

Depreciation and amortization
 
3,687

 
36,185

 
56,272

 

 
96,144

General and administrative
 
39,747

 
20,595

 
74,991

 

 
135,333

 
 
43,434

 
250,250

 
976,051

 
(64,689
)
 
1,205,046

 
 
 
 
 
 
 
 
 
 
 
Gain on disposal of assets
 
(6
)
 
1,705

 
(33,369
)
 

 
(31,670
)
Earnings from unconsolidated affiliates, net of losses
 
43,626

 

 
8,679

 
(41,626
)
 
10,679

Operating income
 
5,167

 
69,688

 
82,537

 
(41,626
)
 
115,766

 
 
 
 
 
 
 
 
 
 
 
Interest income
 
96,792

 
200

 
517

 
(96,949
)
 
560

Interest expense
 
(37,856
)
 

 
(97,223
)
 
96,949

 
(38,130
)
Other income (expense), net
 
25

 
100

 
1,121

 

 
1,246

 
 
 
 
 
 
 
 
 
 
 
Income from continuing operations before provision for income taxes
 
64,128

 
69,988

 
(13,048
)
 
(41,626
)
 
79,442

Allocation of consolidated income taxes
 
(533
)
 
(7,887
)
 
(5,781
)
 

 
(14,201
)
Net income
 
63,595

 
62,101

 
(18,829
)
 
(41,626
)
 
65,241

Net income attributable to noncontrolling interests
 
(65
)
 

 
(1,646
)
 

 
(1,711
)
Net income attributable to Bristow Group
 
$
63,530

 
$
62,101

 
$
(20,475
)
 
$
(41,626
)
 
$
63,530

Supplemental Condensed Consolidating Statement of Comprehensive Income
Fiscal Year Ended March 31, 2012
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
(In thousands)
 
 
 
 
Net income
 
$
63,595

 
$
62,101

 
$
(18,829
)
 
$
(41,626
)
 
$
65,241

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
1,480

 

 
(13,037
)
 
12,462

 
905

Pension liability adjustment
 

 

 
(27,877
)
 

 
(27,877
)
Unrealized gain on cash flow hedges
 

 

 
(2,150
)
 

 
(2,150
)
Total comprehensive income
 
65,075

 
62,101

 
(61,893
)
 
(29,164
)
 
36,119

 
 
 
 
 
 
 
 
 
 
 
Net (income) loss attributable to noncontrolling interests
 
(65
)
 

 
(1,646
)
 

 
(1,711
)
Total comprehensive (income) loss attributable to noncontrolling interests
 
(65
)
 

 
(1,646
)
 

 
(1,711
)
Total comprehensive income attributable to Bristow Group
 
$
65,010

 
$
62,101

 
$
(63,539
)
 
$
(29,164
)
 
$
34,408

Supplemental Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended March 31, 2012
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net cash provided by (used in) operating activities
 
$
(31,226
)
 
$
91,773

 
$
170,800

 
$

 
$
231,347

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(2,710
)
 
(230,858
)
 
(92,852
)
 

 
(326,420
)
Deposits on assets held for sale
 

 

 
200

 

 
200

Proceeds from asset dispositions
 

 
173,603

 
66,240

 

 
239,843

Investment in unconsolidated affiliates
 
(2,378
)
 

 

 

 
(2,378
)
Net cash used in investing activities
 
(5,088
)
 
(57,255
)
 
(26,412
)
 

 
(88,755
)
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings
 
159,300

 

 
693

 

 
159,993

Debt issuance costs
 
(871
)
 

 

 

 
(871
)
Repayment of debt and debt redemption
premiums
 
(95,290
)
 

 
(18,129
)
 

 
(113,419
)
Increases (decreases) in cash related to intercompany advances and debt
 
15,429

 
(11,407
)
 
(4,022
)
 

 

Dividends paid
 
29,781

 
(24,927
)
 
(26,470
)
 

 
(21,616
)
Partial prepayment of put/call obligation
 
(63
)
 

 

 

 
(63
)
Acquisition of noncontrolling interest
 

 
(262
)
 

 

 
(262
)
Repurchase of Common Stock
 
(25,085
)
 

 

 

 
(25,085
)
Issuance of Common Stock
 
5,293

 

 

 

 
5,293

Tax benefit related to stock-based compensation
 
354

 

 

 

 
354

Net cash provided by (used in) financing activities
 
88,848

 
(36,596
)
 
(47,928
)
 

 
4,324

Effect of exchange rate changes on cash and cash equivalents
 

 

 
(1,727
)
 

 
(1,727
)
Net increase in cash and cash equivalents
 
52,534

 
(2,078
)
 
94,733

 

 
145,189

Cash and cash equivalents at beginning of period
 
24,075

 
5,233

 
87,053

 

 
116,361

Cash and cash equivalents at end of period
 
$
76,609

 
$
3,155

 
$
181,786

 
$

 
$
261,550