XML 57 R27.htm IDEA: XBRL DOCUMENT v2.4.1.9
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Tables)
9 Months Ended
Dec. 31, 2014
DisclosureTextBlockAbstract [Abstract]  
Condensed Income Statement [Table Text Block]
Supplemental Condensed Consolidating Statement of Income
Three Months Ended December 31, 2014
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
78,026

 
$
382,114

 
$

 
$
460,140

Intercompany revenue
 
840

 
21,079

 

 
(21,919
)
 

 
 
840

 
99,105

 
382,114

 
(21,919
)
 
460,140

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 

 
58,459

 
269,320

 

 
327,779

Intercompany expenses
 

 

 
21,919

 
(21,919
)
 

Depreciation and amortization
 
(24
)
 
9,637

 
14,012

 

 
23,625

General and administrative
 
29,395

 
8,891

 
34,245

 

 
72,531

 
 
29,371

 
76,987

 
339,496

 
(21,919
)
 
423,935

 
 
 
 
 
 
 
 
 
 
 
Gain (loss) on disposal of assets
 

 
4,878

 
(31,209
)
 

 
(26,331
)
Earnings from unconsolidated affiliates, net of losses
 
(1,733
)
 

 
(1,000
)
 
1,775

 
(958
)
Operating income (loss)
 
(30,264
)
 
26,996

 
10,409

 
1,775

 
8,916

Interest expense, net
 
26,048

 
(1,322
)
 
(31,702
)
 

 
(6,976
)
Gain on sale of unconsolidated affiliate
 

 

 
3,921

 

 
3,921

Other income (expense), net
 
(625
)
 
(660
)
 
(3,938
)
 

 
(5,223
)
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before provision for income taxes
 
(4,841
)
 
25,014

 
(21,310
)
 
1,775

 
638

Allocation of consolidated income taxes
 
3,889

 
727

 
(5,183
)
 

 
(567
)
Net income (loss)
 
(952
)
 
25,741

 
(26,493
)
 
1,775

 
71

Net income attributable to noncontrolling interests
 
(16
)
 

 
(1,023
)
 

 
(1,039
)
Net income (loss) attributable to Bristow Group
 
$
(968
)
 
$
25,741

 
$
(27,516
)
 
$
1,775

 
$
(968
)
Supplemental Condensed Consolidating Statement of Income
Nine Months Ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
227,378

 
$
1,180,936

 
$

 
$
1,408,314

Intercompany revenue
 
1,704

 
71,092

 

 
(72,796
)
 

 
 
1,704

 
298,470

 
1,180,936

 
(72,796
)
 
1,408,314

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 

 
168,412

 
824,704

 

 
993,116

Intercompany expenses
 

 

 
72,796

 
(72,796
)
 

Depreciation and amortization
 
1,254

 
31,738

 
44,172

 

 
77,164

General and administrative
 
67,573

 
26,137

 
100,977

 

 
194,687

 
 
68,827

 
226,287

 
1,042,649

 
(72,796
)
 
1,264,967

 
 
 
 
 
 
 
 
 
 
 
Gain (loss) on disposal of assets
 

 
7,416

 
(33,010
)
 

 
(25,594
)
Earnings from unconsolidated affiliates, net of losses
 
51,251

 

 
377

 
(51,209
)
 
419

Operating income (loss)
 
(15,872
)
 
79,599

 
105,654

 
(51,209
)
 
118,172

Interest expense, net
 
82,058

 
(3,288
)
 
(100,445
)
 

 
(21,675
)
Gain on sale of unconsolidated affiliate
 

 

 
3,921

 

 
3,921

Other income (expense), net
 
(2,469
)
 
(563
)
 
(6,111
)
 

 
(9,143
)
Income before provision for income taxes
 
63,717

 
75,748

 
3,019

 
(51,209
)
 
91,275

Allocation of consolidated income taxes
 
5,549

 
(34
)
 
(23,891
)
 

 
(18,376
)
Net income (loss)
 
69,266

 
75,714

 
(20,872
)
 
(51,209
)
 
72,899

Net income attributable to noncontrolling interests
 
(43
)
 

 
(3,633
)
 

 
(3,676
)
Net income (loss) attributable to Bristow Group
 
$
69,223

 
$
75,714

 
$
(24,505
)
 
$
(51,209
)
 
$
69,223


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

 
$
74,092

 
$
338,243

 
$

 
$
412,335

Intercompany revenue
 
366

 
24,457

 

 
(24,823
)
 

 
 
366

 
98,549

 
338,243

 
(24,823
)
 
412,335

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 

 
57,490

 
240,777

 

 
298,267

Intercompany expenses
 

 

 
24,823

 
(24,823
)
 

Depreciation and amortization
 
698

 
10,708

 
12,249

 

 
23,655

General and administrative
 
14,307

 
9,814

 
24,827

 

 
48,948

 
 
15,005

 
78,012

 
302,676

 
(24,823
)
 
370,870

 
 
 
 
 
 
 
 
 
 
 
Gain (loss) on disposal of assets
 
(45
)
 
1,930

 
2,097

 

 
3,982

Earnings from unconsolidated affiliates, net of losses
 
1,733

 

 
(15,988
)
 
(1,690
)
 
(15,945
)
Operating income (loss)
 
(12,951
)
 
22,467

 
21,676

 
(1,690
)
 
29,502

Interest expense, net
 
25,771

 
(1,810
)
 
(30,807
)
 

 
(6,846
)
Other income (expense), net
 
(38
)
 
(182
)
 
(476
)
 

 
(696
)
Income (loss) before provision for income taxes
 
12,782

 
20,475

 
(9,607
)
 
(1,690
)
 
21,960

Allocation of consolidated income taxes
 
6,159

 
(418
)
 
(8,687
)
 

 
(2,946
)
Net income (loss)
 
18,941

 
20,057

 
(18,294
)
 
(1,690
)
 
19,014

Net income attributable to noncontrolling interests
 
(14
)
 

 
(73
)
 

 
(87
)
Net income (loss) attributable to Bristow Group
 
$
18,927

 
$
20,057

 
$
(18,367
)
 
$
(1,690
)
 
$
18,927

Supplemental Condensed Consolidating Statement of Income
Nine Months Ended December 31, 2013

 
 
 
 
 
 
 
 
 
 
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
229,253

 
$
999,404

 
$

 
$
1,228,657

Intercompany revenue
 
1,114

 
66,329

 

 
(67,443
)
 

 
 
1,114

 
295,582

 
999,404

 
(67,443
)
 
1,228,657

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 

 
172,477

 
710,869

 

 
883,346

Intercompany expenses
 

 

 
67,443

 
(67,443
)
 

Depreciation and amortization
 
2,151

 
32,439

 
35,742

 

 
70,332

General and administrative
 
40,440

 
25,973

 
69,322

 

 
135,735

 
 
42,591

 
230,889

 
883,376

 
(67,443
)
 
1,089,413

 
 
 
 
 
 
 
 
 
 
 
Gain (loss) on disposal of assets
 
(45
)
 
391

 
(1,149
)
 

 
(803
)
Earnings from unconsolidated affiliates, net of losses
 
171,641

 

 
1,072

 
(171,598
)
 
1,115

Operating income
 
130,119

 
65,084

 
115,951

 
(171,598
)
 
139,556

Interest expense, net
 
55,276

 
(3,317
)
 
(87,372
)
 

 
(35,413
)
Gain on sale of unconsolidated affiliate
 

 

 
103,924

 

 
103,924

Other income (expense), net
 
(156
)
 
(342
)
 
(77
)
 

 
(575
)
Income before provision for income taxes
 
185,239

 
61,425

 
132,426

 
(171,598
)
 
207,492

Allocation of consolidated income taxes
 
(28,775
)
 
(2,786
)
 
(20,121
)
 

 
(51,682
)
Net income
 
156,464

 
58,639

 
112,305

 
(171,598
)
 
155,810

Net (income) loss attributable to noncontrolling interests
 
(45
)
 

 
654

 

 
609

Net income attributable to Bristow Group
 
$
156,419

 
$
58,639

 
$
112,959

 
$
(171,598
)
 
$
156,419

Condensed Statement of Comprehensive Income [Table Text Block]

Supplemental Condensed Consolidating Statement of Comprehensive Income
Three Months Ended December 31, 2014
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net income (loss)
 
$
(952
)
 
$
25,741

 
$
(26,493
)
 
$
1,775

 
$
71

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
1,351

 

 
(33,835
)
 
12,309

 
(20,175
)
Total comprehensive income (loss)
 
399

 
25,741

 
(60,328
)
 
14,084

 
(20,104
)
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
(16
)
 

 
(1,023
)
 

 
(1,039
)
Currency translation adjustments attributable to noncontrolling interests
 

 

 
2,381

 

 
2,381

Total comprehensive (income) loss attributable to noncontrolling interests
 
(16
)
 

 
1,358

 

 
1,342

Total comprehensive income (loss) attributable to Bristow Group
 
$
383

 
$
25,741

 
$
(58,970
)
 
$
14,084

 
$
(18,762
)


Supplemental Condensed Consolidating Statement of Comprehensive Income
Nine Months Ended December 31, 2014

 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net income (loss)
 
$
69,266

 
$
75,714

 
$
(20,872
)
 
$
(51,209
)
 
$
72,899

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
(10,335
)
 

 
(19,867
)
 
(489
)
 
(30,691
)
Total comprehensive income (loss)
 
58,931

 
75,714

 
(40,739
)
 
(51,698
)
 
42,208

 
 
 
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
(43
)
 

 
(3,633
)
 

 
(3,676
)
Currency translation adjustments attributable to noncontrolling interests
 

 

 
2,415

 

 
2,415

Total comprehensive income attributable to noncontrolling interests
 
(43
)
 

 
(1,218
)
 

 
(1,261
)
Total comprehensive income (loss) attributable to Bristow Group
 
$
58,888

 
$
75,714

 
$
(41,957
)
 
$
(51,698
)
 
$
40,947


Supplemental Condensed Consolidating Statement of Comprehensive Income
Three Months Ended December 31, 2013
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net income (loss)
 
$
18,941

 
$
20,057

 
$
(18,294
)
 
$
(1,690
)
 
$
19,014

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
16,106

 

 
(14,117
)
 
2,427

 
4,416

Total comprehensive income (loss)
 
35,047

 
20,057

 
(32,411
)
 
737

 
23,430

 
 
 
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
(14
)
 

 
(73
)
 

 
(87
)
Currency translation adjustments attributable to noncontrolling interests
 

 

 
18

 

 
18

Total comprehensive income attributable to noncontrolling interests
 
(14
)
 

 
(55
)
 

 
(69
)
Total comprehensive income (loss) attributable to Bristow Group
 
$
35,033

 
$
20,057

 
$
(32,466
)
 
$
737

 
$
23,361


Supplemental Condensed Consolidating Statement of Comprehensive Income
Nine Months Ended December 31, 2013
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net income
 
$
156,464

 
$
58,639

 
$
112,305

 
$
(171,598
)
 
$
155,810

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
20,131

 

 
(35,774
)
 
31,504

 
15,861

Total comprehensive income
 
176,595

 
58,639

 
76,531

 
(140,094
)
 
171,671

 
 
 
 
 
 
 
 
 
 
 
Net (income) loss attributable to noncontrolling interests
 
(45
)
 

 
654

 

 
609

Currency translation adjustments attributable to noncontrolling interests
 

 

 
(220
)
 

 
(220
)
Total comprehensive (income) loss attributable to noncontrolling interests
 
(45
)
 

 
434

 

 
389

Total comprehensive income attributable to Bristow Group
 
$
176,550

 
$
58,639

 
$
76,965

 
$
(140,094
)
 
$
172,060

Condensed Balance Sheet [Table Text Block]

Supplemental Condensed Consolidating Balance Sheet
As of December 31, 2014
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
 
 
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
5,102

 
$
394

 
$
115,870

 
$

 
$
121,366

Accounts receivable
 
246,366

 
288,438

 
371,311

 
(610,544
)
 
295,571

Inventories
 

 
42,719

 
96,308

 

 
139,027

Assets held for sale
 

 
8,748

 
17,089

 

 
25,837

Prepaid expenses and other current assets
 
2,674

 
4,629

 
42,837

 

 
50,140

Total current assets
 
254,142

 
344,928

 
643,415

 
(610,544
)
 
631,941

Intercompany investment
 
1,331,257

 
103,797

 

 
(1,435,054
)
 

Investment in unconsolidated affiliates
 

 

 
257,073

 

 
257,073

Intercompany notes receivable
 
1,241,045

 

 

 
(1,241,045
)
 

Property and equipment—at cost:
 
 
 
 
 
 
 
 
 
 
Land and buildings
 
2,830

 
49,208

 
99,992

 

 
152,030

Aircraft and equipment
 
100,543

 
1,109,234

 
1,262,453

 

 
2,472,230

 
 
103,373

 
1,158,442

 
1,362,445

 

 
2,624,260

Less: Accumulated depreciation and amortization
 
(15,063
)
 
(214,191
)
 
(265,618
)
 

 
(494,872
)
 
 
88,310

 
944,251

 
1,096,827

 

 
2,129,388

Goodwill
 

 
4,756

 
49,072

 

 
53,828

Other assets
 
37,092

 
2,710

 
67,710

 

 
107,512

Total assets
 
$
2,951,846

 
$
1,400,442

 
$
2,114,097

 
$
(3,286,643
)
 
$
3,179,742

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ INVESTMENT
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
152,222

 
$
269,782

 
$
212,069

 
$
(544,026
)
 
$
90,047

Accrued liabilities
 
20,058

 
42,743

 
153,897

 
(16,355
)
 
200,343

Current deferred taxes
 
(9,003
)
 
248

 
21,425

 

 
12,670

Short-term borrowings and current maturities of long-term debt
 
7,951

 

 
6,326

 

 
14,277

Deferred sale leaseback advance
 

 
55,671

 

 

 
55,671

Total current liabilities
 
171,228

 
368,444

 
393,717

 
(560,381
)
 
373,008

Long-term debt, less current maturities
 
788,397

 

 
15,514

 

 
803,911

Intercompany notes payable
 
30,000

 
131,075

 
1,122,535

 
(1,283,610
)
 

Accrued pension liabilities
 

 

 
62,110

 

 
62,110

Other liabilities and deferred credits
 
13,070

 
8,637

 
44,650

 
(6,404
)
 
59,953

Deferred taxes
 
140,584

 
8,629

 
13,682

 

 
162,895

Temporary equity
 

 

 
23,660

 

 
23,660

Stockholders’ investment:
 
 
 
 
 
 
 
 
 
 
Common stock
 
375

 
4,996

 
22,876

 
(27,872
)
 
375

Additional paid-in-capital
 
776,000

 
9,291

 
270,905

 
(280,196
)
 
776,000

Retained earnings
 
1,280,508

 
869,370

 
152,654

 
(1,022,024
)
 
1,280,508

Accumulated other comprehensive income (loss)
 
(65,054
)
 

 
(13,572
)
 
(106,156
)
 
(184,782
)
Treasury shares
 
(184,796
)
 

 

 

 
(184,796
)
Total Bristow Group stockholders’ investment
 
1,807,033

 
883,657

 
432,863

 
(1,436,248
)
 
1,687,305

Noncontrolling interests
 
1,534

 

 
5,366

 

 
6,900

Total stockholders’ investment
 
1,808,567

 
883,657

 
438,229

 
(1,436,248
)
 
1,694,205

Total liabilities and stockholders’ investment
 
$
2,951,846

 
$
1,400,442

 
$
2,114,097

 
$
(3,286,643
)
 
$
3,179,742


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

Current 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
 

 
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 shares
 
(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

Condensed Cash Flow Statement [Table Text Block]

Supplemental Condensed Consolidating Statement of Cash Flows
Nine Months Ended December 31, 2014
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net cash provided by (used in) operating activities
 
$
(88,788
)
 
$
263,933

 
$
(13,181
)
 
$
446

 
$
162,410

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(38,303
)
 
(303,951
)
 
(157,031
)
 

 
(499,285
)
Proceeds from asset dispositions
 

 
209,523

 
194,838

 

 
404,361

Proceeds from sale of unconsolidated affiliate
 

 

 
4,185

 

 
4,185

Net cash provided by (used in) investing activities
 
(38,303
)
 
(94,428
)
 
41,992

 

 
(90,739
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings
 
346,500

 

 
1,360

 

 
347,860

Repayment of debt
 
(363,872
)
 

 
(9,297
)
 

 
(373,169
)
Dividends paid
 
(33,935
)
 

 

 

 
(33,935
)
Increases (decreases) in cash related to intercompany advances and debt
 
255,878

 
(169,111
)
 
(86,767
)
 

 

Partial prepayment of put/call obligation
 
(46
)
 

 

 

 
(46
)
Acquisition of noncontrolling interest
 

 

 
(3,170
)
 

 
(3,170
)
Repurchase of Common Stock
 
(80,831
)
 

 

 

 
(80,831
)
Issuance of Common Stock
 
2,217

 

 

 

 
2,217

Tax benefit related to stock-based compensation
 
1,642

 

 

 

 
1,642

Net cash provided by (used in) financing activities
 
127,553

 
(169,111
)
 
(97,874
)
 

 
(139,432
)
Effect of exchange rate changes on cash and cash equivalents
 

 

 
(15,214
)
 

 
(15,214
)
Net increase (decrease) in cash and cash equivalents
 
462

 
394

 
(84,277
)
 
446

 
(82,975
)
Cash and cash equivalents at beginning of period
 
4,640

 

 
200,147

 
(446
)
 
204,341

Cash and cash equivalents at end of period
 
$
5,102

 
$
394

 
$
115,870

 
$

 
$
121,366


Supplemental Condensed Consolidating Statement of Cash Flows
Nine Months Ended December 31, 2013
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net cash provided by (used in) operating activities
 
$
(71,505
)
 
$
95,359

 
$
113,445

 
$

 
$
137,299

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(20,579
)
 
(411,557
)
 
(199,775
)
 
105,863

 
(526,048
)
Proceeds from asset dispositions
 

 
211,655

 
139,075

 
(105,863
)
 
244,867

Proceeds from sale of unconsolidated affiliate
 

 

 
112,210

 

 
112,210

Net cash provided by (used in) investing activities
 
(20,579
)
 
(199,902
)
 
51,510

 

 
(168,971
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings
 
281,100

 

 
2,877

 

 
283,977

Debt issuance costs
 
(15,152
)
 

 

 

 
(15,152
)
Repayment of debt
 
(229,059
)
 

 
(3,004
)
 

 
(232,063
)
Dividends paid
 
(24,252
)
 
34

 
(3,100
)
 

 
(27,318
)
Increases (decreases) in cash related to intercompany advances and debt
 
58,519

 
3,188

 
(61,707
)
 

 

Partial prepayment of put/call obligation
 
(42
)
 

 

 

 
(42
)
Acquisition of noncontrolling interest
 

 

 
(2,078
)
 

 
(2,078
)
Proceeds from assignment of aircraft purchases
 

 
106,113

 

 

 
106,113

Repurchase of Common Stock
 
(16,544
)
 

 

 

 
(16,544
)
Issuance of Common Stock
 
14,368

 

 

 

 
14,368

Tax benefit related to stock-based compensation
 
5,328

 

 

 

 
5,328

Net cash provided by (used in) financing activities
 
74,266

 
109,335

 
(67,012
)
 

 
116,589

Effect of exchange rate changes on cash and cash equivalents
 

 

 
22,690

 

 
22,690

Net increase (decrease) in cash and cash equivalents
 
(17,818
)
 
4,792

 
120,633

 

 
107,607

Cash and cash equivalents at beginning of period
 
31,853

 
5,370

 
178,400

 

 
215,623

Cash and cash equivalents at end of period
 
$
14,035

 
$
10,162

 
$
299,033

 
$

 
$
323,230