XML 70 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
12 Months Ended
Mar. 31, 2015
Supplemental Condensed Consolidating Financial Information [Abstract]  
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
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 sheet, statement of income, comprehensive income and cash flow information 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, 2015
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
300,171

 
$
1,558,498

 
$

 
$
1,858,669

Intercompany revenue
 
767

 
91,476

 

 
(92,243
)
 

 
 
767

 
391,647

 
1,558,498

 
(92,243
)
 
1,858,669

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 

 
212,216

 
1,087,341

 

 
1,299,557

Intercompany expenses
 

 

 
92,243

 
(92,243
)
 

Impairment of inventories
 

 

 
7,167

 

 
7,167

Depreciation and amortization
 
1,834

 
46,098

 
66,361

 

 
114,293

General and administrative
 
76,453

 
39,898

 
137,807

 

 
254,158

 
 
78,287

 
298,212

 
1,390,919

 
(92,243
)
 
1,675,175

 
 
 
 
 
 
 
 
 
 
 
Gain (loss) on disposal of assets
 

 
269

 
(36,118
)
 

 
(35,849
)
Earnings from unconsolidated affiliates, net of losses
 
44,731

 

 
(1,815
)
 
(44,687
)
 
(1,771
)
Operating income (loss)
 
(32,789
)
 
93,704

 
129,646

 
(44,687
)
 
145,874

 
 
 
 
 
 
 
 
 
 
 
Interest income (expense), net
 
112,336

 
(4,581
)
 
(137,109
)
 

 
(29,354
)
Extinguishment of debt
 
(2,591
)
 

 

 

 
(2,591
)
Gain on sale of unconsolidated affiliate
 

 

 
3,921

 

 
3,921

Other income (expense), net
 
323

 
483

 
(7,183
)
 

 
(6,377
)
 
 
 
 
 
 
 
 
 
 
 
Income before provision for income taxes
 
77,279

 
89,606

 
(10,725
)
 
(44,687
)
 
111,473

Allocation of consolidated income taxes
 
7,080

 
(1,319
)
 
(28,527
)
 

 
(22,766
)
Net income (loss)
 
84,359

 
88,287

 
(39,252
)
 
(44,687
)
 
88,707

 
 
 
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
(59
)
 

 
(4,348
)
 

 
(4,407
)
Net income (loss) attributable to Bristow Group
 
$
84,300

 
$
88,287

 
$
(43,600
)
 
$
(44,687
)
 
$
84,300

Supplemental Condensed Consolidating Statement of Comprehensive Income
Fiscal Year Ended March 31, 2015
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
(In thousands)
 
 
 
 
Net income (loss)
 
$
84,359

 
$
88,287

 
$
(39,252
)
 
$
(44,687
)
 
$
88,707

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
(25,885
)
 

 
24,852

 
(70,584
)
 
(71,617
)
Pension liability adjustment
 

 

 
(36,978
)
 

 
(36,978
)
Total comprehensive income (loss)
 
58,474

 
88,287

 
(51,378
)
 
(115,271
)
 
(19,888
)
 
 
 
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
(59
)
 

 
(4,348
)
 

 
(4,407
)
Currency translation adjustments attributable to noncontrolling interests
 

 

 
(5,228
)
 

 
(5,228
)
Total comprehensive income attributable to noncontrolling interests
 
(59
)
 

 
(9,576
)
 

 
(9,635
)
Total comprehensive income (loss) attributable to Bristow Group
 
$
58,415

 
$
88,287

 
$
(60,954
)
 
$
(115,271
)
 
$
(29,523
)
Supplemental Condensed Consolidating Balance Sheet
As of March 31, 2015
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
126

 
$
884

 
$
103,136

 
$

 
$
104,146

Accounts receivable
 
377,158

 
342,239

 
447,776

 
(908,555
)
 
258,618

Inventories
 

 
44,285

 
102,884

 

 
147,169

Assets held for sale
 

 
54,695

 
3,132

 

 
57,827

Prepaid expenses and other current assets
 
4,850

 
7,035

 
58,206

 

 
70,091

Total current assets
 
382,134

 
449,138

 
715,134

 
(908,555
)
 
637,851

 
 
 
 
 
 
 
 
 
 
 
Intercompany investment
 
1,410,347

 
111,380

 

 
(1,521,727
)
 

Investment in unconsolidated affiliates
 

 

 
216,376

 

 
216,376

Intercompany notes receivable
 
1,184,335

 

 

 
(1,184,335
)
 

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

 
50,946

 
118,183

 

 
171,959

Aircraft and equipment
 
108,457

 
1,114,218

 
1,271,194

 

 
2,493,869

 
 
111,287

 
1,165,164

 
1,389,377

 

 
2,665,828

Less: Accumulated depreciation and amortization
 
(16,431
)
 
(223,245
)
 
(269,051
)
 

 
(508,727
)
 
 
94,856

 
941,919

 
1,120,326

 

 
2,157,101

Goodwill
 

 
4,756

 
70,872

 

 
75,628

Other assets
 
43,423

 
988

 
99,353

 

 
143,764

Total assets
 
$
3,115,095

 
$
1,508,181

 
$
2,222,061

 
$
(3,614,617
)
 
$
3,230,720

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ INVESTMENT
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
203,700

 
$
369,854

 
$
289,838

 
$
(779,199
)
 
$
84,193

Accrued liabilities
 
31,805

 
37,860

 
206,789

 
(18,009
)
 
258,445

Deferred taxes
 
(3,661
)
 
2,503

 
18,862

 

 
17,704

Short-term borrowings and current maturities of long-term debt
 
9,088

 

 
9,642

 

 
18,730

Deferred sale leaseback advance
 

 
55,934

 

 

 
55,934

Total current liabilities
 
240,932

 
466,151

 
525,131

 
(797,208
)
 
435,006

 
 
 
 
 
 
 
 
 
 
 
Long-term debt, less current maturities
 
812,536

 

 
33,156

 

 
845,692

Intercompany notes payable
 
100,000

 
131,075

 
1,065,918

 
(1,296,993
)
 

Accrued pension liabilities
 

 

 
99,576

 

 
99,576

Other liabilities and deferred credits
 
17,144

 
8,379

 
21,711

 
(7,452
)
 
39,782

Deferred taxes
 
141,771

 
6,346

 
17,538

 

 
165,655

Temporary equity
 

 

 
26,223

 

 
26,223

Stockholders’ investment:
 
 
 
 
 
 
 
 
 
 
Common stock
 
376

 
4,996

 
22,876

 
(27,872
)
 
376

Additional paid-in-capital
 
781,837

 
9,291

 
284,048

 
(293,339
)
 
781,837

Retained earnings
 
1,284,442

 
881,943

 
133,559

 
(1,015,502
)
 
1,284,442

Accumulated other comprehensive loss
 
(80,604
)
 

 
(13,474
)
 
(176,251
)
 
(270,329
)
Treasury stock
 
(184,796
)
 

 

 

 
(184,796
)
Total Bristow Group stockholders’ investment
 
1,801,255

 
896,230

 
427,009

 
(1,512,964
)
 
1,611,530

Noncontrolling interests
 
1,457

 

 
5,799

 

 
7,256

Total stockholders’ investment
 
1,802,712

 
896,230

 
432,808

 
(1,512,964
)
 
1,618,786

Total liabilities and stockholders’ investment
 
$
3,115,095

 
$
1,508,181

 
$
2,222,061

 
$
(3,614,617
)
 
$
3,230,720

Supplemental Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended March 31, 2015

 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Net cash provided by (used in) operating activities
 
$
(99,130
)
 
$
245,451

 
$
106,459

 
$
446

 
$
253,226

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(46,217
)
 
(286,879
)
 
(268,738
)
 

 
(601,834
)
Acquisitions, net of cash received
 

 

 
(20,303
)
 

 
(20,303
)
Proceeds from sale of unconsolidated affiliate
 

 

 
4,185

 

 
4,185

Proceeds from asset dispositions
 

 
211,423

 
203,436

 

 
414,859

Net cash used in investing activities
 
(46,217
)
 
(75,456
)
 
(81,420
)
 

 
(203,093
)
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings
 
453,000

 

 
1,393

 

 
454,393

Payment of contingent consideration
 

 

 

 

 

Debt issuance costs
 

 

 

 

 

Repayment of debt and debt redemption
premiums
 
(448,799
)
 

 
(11,475
)
 

 
(460,274
)
Proceeds from assignment of aircraft purchase agreements
 

 

 

 

 

Partial prepayment of put/call obligation
 
(59
)
 

 

 

 
(59
)
Acquisition of noncontrolling interest
 

 

 
(3,170
)
 

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

 

 

 
(80,831
)
Dividends paid
 
(45,078
)
 

 

 

 
(45,078
)
Increases (decreases) in cash related to intercompany advances and debt
 
255,878

 
(169,111
)
 
(86,767
)
 

 

Issuance of Common Stock
 
5,172

 

 

 

 
5,172

Tax benefit related to stock-based compensation
 
1,550

 

 

 

 
1,550

Net cash provided by (used in) financing activities
 
140,833

 
(169,111
)
 
(100,019
)
 

 
(128,297
)
Effect of exchange rate changes on cash and cash equivalents
 

 

 
(22,031
)
 

 
(22,031
)
Net increase (decrease) in cash and cash equivalents
 
(4,514
)
 
884

 
(97,011
)
 
446

 
(100,195
)
Cash and cash equivalents at beginning of period
 
4,640

 

 
200,147

 
(446
)
 
204,341

Cash and cash equivalents at end of period
 
$
126

 
$
884

 
$
103,136

 
$

 
$
104,146

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 (expense), net
 
79,972

 
(4,785
)
 
(118,405
)
 

 
(43,218
)
Gain on sale of consolidated affiliate
 

 

 
103,924

 

 
103,924

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

 
(2,692
)
 
 
 
 
 
 
 
 
 
 
 
Income 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 attributable to noncontrolling interests
 
(60
)
 

 
(982
)
 

 
(1,042
)
Currency translation adjustment attributable to noncontrolling interest
 

 

 
1,081

 

 
1,081

Total comprehensive (income) loss 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 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

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
 

 
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 exercise of stock options
 
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 (expense), net
 
70,432

 
17

 
(112,107
)
 

 
(41,658
)
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
 
128,979

 
86,782

 
3,469

 
(127,999
)
 
91,231

 
 
 
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
(63
)
 

 
(1,510
)
 

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

 
(1,510
)
 

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

 
$
86,782

 
$
1,959

 
$
(127,999
)
 
$
89,658

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 provided by (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
)
Partial prepayment of put/call obligation
 
(63
)
 

 

 

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

 

 

 
(1,219
)
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
)
 

 

Issuance of Common Stock
 
15,289

 

 

 

 
15,289

Tax benefit related to stock-based compensation
 
500

 

 

 

 
500

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