XML 37 R22.htm IDEA: XBRL DOCUMENT v3.7.0.1
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
12 Months Ended
Mar. 31, 2017
Supplemental Condensed Consolidating Financial Information [Abstract]  
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
In connection with the issuance of the 6 ¼% Senior Notes and the 3% Convertible Senior Notes (which we repurchased during fiscal year 2016), the Guarantor Subsidiaries fully, unconditionally, jointly and severally guaranteed the payment obligations under these notes. As part of the Eighth Amendment to our Amended and Restated Credit Agreement, Bristow Academy, Inc. became a Guarantor Subsidiary. Therefore, Bristow Academy, Inc. is presented as a Guarantor Subsidiary for fiscal year 2017 in the following supplemental consolidating financial statements. Further, Bristow U.S. Leasing LLC, a new U.S. subsidiary of the Company created in fiscal year 2017, also is presented as Guarantor Subsidiaries for fiscal year 2017 in the following supplemental consolidating financial statements.
The following supplemental financial information sets forth, on a consolidating basis, the balance sheet, statement of operations, 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 Operations
Fiscal Year Ended March 31, 2017
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
170,306

 
$
1,230,196

 
$

 
$
1,400,502

Intercompany revenue
 

 
114,196

 

 
(114,196
)
 

 
 

 
284,502

 
1,230,196

 
(114,196
)
 
1,400,502

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 
77

 
202,974

 
951,246

 

 
1,154,297

Intercompany expenses
 

 

 
114,196

 
(114,196
)
 

Depreciation and amortization
 
9,513

 
51,784

 
57,451

 

 
118,748

General and administrative
 
64,278

 
23,055

 
108,034

 

 
195,367

 
 
73,868

 
277,813

 
1,230,927

 
(114,196
)
 
1,468,412

 
 
 
 
 
 
 
 
 
 
 
Loss on impairment
 

 
(4,761
)
 
(11,517
)
 

 
(16,278
)
Gain (loss) on disposal of assets
 

 
(15,576
)
 
1,077

 

 
(14,499
)
Earnings from unconsolidated affiliates, net of losses
 
(28,119
)
 

 
6,903

 
28,161

 
6,945

Operating loss
 
(101,987
)
 
(13,648
)
 
(4,268
)
 
28,161

 
(91,742
)
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net
 
(43,581
)
 
(3,480
)
 
(2,858
)
 

 
(49,919
)
Other income (expense), net
 
1,257

 
3,883

 
(7,781
)
 

 
(2,641
)
 
 
 
 
 
 
 
 
 
 
 
Loss before (provision) benefit for income taxes
 
(144,311
)
 
(13,245
)
 
(14,907
)
 
28,161

 
(144,302
)
Allocation of consolidated income taxes
 
(26,175
)
 
(10,862
)
 
4,449

 

 
(32,588
)
Net loss
 
(170,486
)
 
(24,107
)
 
(10,458
)
 
28,161

 
(176,890
)
Net (income) loss attributable to noncontrolling interests
 
(50
)
 

 
6,404

 

 
6,354

Net loss attributable to Bristow Group
 
$
(170,536
)
 
$
(24,107
)
 
$
(4,054
)
 
$
28,161

 
$
(170,536
)
Supplemental Condensed Consolidating Statement of Comprehensive Income (Loss)
Fiscal Year Ended March 31, 2017
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
 
 
 
 
Net loss
 
$
(170,486
)
 
$
(24,107
)
 
$
(10,458
)
 
$
28,161

 
$
(176,890
)
Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 

 
388

 
209,065

 
(231,089
)
 
(21,636
)
Pension liability adjustment
 

 

 
(11,511
)
 

 
(11,511
)
Total comprehensive income (loss)
 
(170,486
)
 
(23,719
)
 
187,096

 
(202,928
)
 
(210,037
)
 
 
 
 
 
 
 
 
 
 
 
Net (income) loss attributable to noncontrolling interests
 
(50
)
 

 
6,404

 

 
6,354

Currency translation adjustments attributable to noncontrolling interests
 

 

 
(5,311
)
 

 
(5,311
)
Total comprehensive income attributable to noncontrolling interests
 
(50
)
 

 
1,093

 

 
1,043

Total comprehensive income (loss) attributable to Bristow Group
 
$
(170,536
)
 
$
(23,719
)
 
$
188,189

 
$
(202,928
)
 
$
(208,994
)
Supplemental Condensed Consolidating Balance Sheet
As of March 31, 2017
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
3,382

 
$
299

 
$
92,975

 
$

 
$
96,656

Accounts receivable
 
76,383

 
288,235

 
212,900

 
(370,603
)
 
206,915

Inventories
 

 
34,721

 
90,190

 

 
124,911

Assets held for sale
 

 
30,716

 
7,530

 

 
38,246

Prepaid expenses and other current assets
 
3,237

 
4,501

 
43,856

 
(10,451
)
 
41,143

Total current assets
 
83,002

 
358,472

 
447,451

 
(381,054
)
 
507,871

 
 
 
 
 
 
 
 
 
 
 
Intercompany investment
 
2,491,631

 
104,435

 
126,296

 
(2,722,362
)
 

Investment in unconsolidated affiliates
 

 

 
210,162

 

 
210,162

Intercompany notes receivable
 
306,641

 
37,633

 
39,706

 
(383,980
)
 

Property and equipment - at cost:
 
 
 
 
 
 
 
 
 
 
Land and buildings
 
4,806

 
62,114

 
164,528

 

 
231,448

Aircraft and equipment
 
151,005

 
1,199,073

 
1,272,623

 

 
2,622,701

 
 
155,811

 
1,261,187

 
1,437,151

 

 
2,854,149

Less – Accumulated depreciation and amortization
 
(29,099
)
 
(258,225
)
 
(312,461
)
 

 
(599,785
)
 
 
126,712

 
1,002,962

 
1,124,690

 

 
2,254,364

Goodwill
 

 

 
19,798

 

 
19,798

Other assets
 
18,770

 
2,139

 
100,743

 

 
121,652

Total assets
 
$
3,026,756

 
$
1,505,641

 
$
2,068,846

 
$
(3,487,396
)
 
$
3,113,847

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ INVESTMENT
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
231,841

 
$
70,434

 
$
151,382

 
$
(355,442
)
 
$
98,215

Accrued liabilities
 
61,791

 
17,379

 
132,704

 
(25,628
)
 
186,246

Deferred taxes
 
(1,272
)
 
2,102

 

 

 
830

Short-term borrowings and current maturities of long-term debt
 
79,053

 
17,432

 
34,578

 

 
131,063

Contingent consideration
 

 

 

 

 

Total current liabilities
 
371,413

 
107,347

 
318,664

 
(381,070
)
 
416,354

 
 
 
 
 
 
 
 
 
 
 
Long-term debt, less current maturities
 
763,325

 
284,710

 
102,921

 

 
1,150,956

Intercompany notes payable
 
70,689

 
226,091

 
87,200

 
(383,980
)
 

Accrued pension liabilities
 

 

 
61,647

 

 
61,647

Other liabilities and deferred credits
 
11,597

 
6,229

 
11,073

 

 
28,899

Deferred taxes
 
112,716

 
40,344

 
1,813

 

 
154,873

Redeemable noncontrolling interests
 

 

 
6,886

 

 
6,886

Stockholders’ investment:
 
 
 
 
 
 
 
 
 
 
Common stock
 
379

 
20,028

 
115,317

 
(135,345
)
 
379

Additional paid-in-capital
 
809,995

 
29,387

 
284,048

 
(313,435
)
 
809,995

Retained earnings
 
991,906

 
791,117

 
819,987

 
(1,611,104
)
 
991,906

Accumulated other comprehensive income (loss)
 
78,306

 
388

 
255,491

 
(662,462
)
 
(328,277
)
Treasury shares
 
(184,796
)
 

 

 

 
(184,796
)
Total Bristow Group stockholders’ investment
 
1,695,790

 
840,920

 
1,474,843

 
(2,722,346
)
 
1,289,207

Noncontrolling interests
 
1,226

 

 
3,799

 

 
5,025

Total stockholders’ investment
 
1,697,016

 
840,920

 
1,478,642

 
(2,722,346
)
 
1,294,232

Total liabilities, redeemable noncontrolling interests and stockholders’ investment
 
$
3,026,756

 
$
1,505,641

 
$
2,068,846

 
$
(3,487,396
)
 
$
3,113,847

Supplemental Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended March 31, 2017

 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Net cash provided by (used in) operating activities
 
$
(101,676
)
 
$
18,359

 
$
94,019

 
$

 
$
10,702

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(16,544
)
 
(25,756
)
 
(92,810
)
 

 
(135,110
)
Proceeds from asset dispositions
 

 
16,346

 
2,125

 

 
18,471

Deposit received on asset held for sale
 

 
290

 

 

 
290

Net cash used in investing activities
 
(16,544
)
 
(9,120
)
 
(90,685
)
 

 
(116,349
)
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings
 
300,600

 
309,889

 
97,778

 

 
708,267

Payment of contingent consideration
 

 

 
(10,000
)
 

 
(10,000
)
Debt issuance costs
 
(2,925
)
 
(4,199
)
 
(886
)
 

 
(8,010
)
Repayment of debt
 
(533,500
)
 
(5,016
)
 
(31,812
)
 

 
(570,328
)
Partial prepayment of put/call obligation
 
(49
)
 

 

 

 
(49
)
Dividends paid to noncontrolling interest
 

 

 
(2,533
)
 

 
(2,533
)
Dividends paid
 
13,780

 
(21,226
)
 
(2,385
)
 

 
(9,831
)
Increases (decreases) in cash related to intercompany advances and debt
 
308,455

 
(291,781
)
 
(16,674
)
 

 

Net cash provided by (used in) financing activities
 
86,361

 
(12,333
)
 
33,488

 

 
107,516

Effect of exchange rate changes on cash and cash equivalents
 

 

 
(9,523
)
 

 
(9,523
)
Net increase (decrease) in cash and cash equivalents
 
(31,859
)
 
(3,094
)
 
27,299

 

 
(7,654
)
Cash and cash equivalents at beginning of period
 
35,241

 
3,393

 
65,676

 

 
104,310

Cash and cash equivalents at end of period
 
$
3,382

 
$
299

 
$
92,975

 
$

 
$
96,656

Supplemental Condensed Consolidating Statement of Income
Fiscal Year Ended March 31, 2016
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Revenue:
 
 
 
 
 
 
 
 
 
 
Gross revenue
 
$

 
$
229,499

 
$
1,486,014

 
$

 
$
1,715,513

Intercompany revenue
 

 
87,673

 

 
(87,673
)
 

 
 

 
317,172

 
1,486,014

 
(87,673
)
 
1,715,513

Operating expense:
 
 
 
 
 
 
 
 
 
 
Direct cost and reimbursable expense
 
320

 
192,500

 
1,116,545

 

 
1,309,365

Intercompany expenses
 

 

 
87,673

 
(87,673
)
 

Depreciation and amortization
 
7,137

 
60,312

 
69,363

 

 
136,812

General and administrative
 
68,787

 
27,440

 
128,418

 

 
224,645

 
 
76,244

 
280,252

 
1,401,999

 
(87,673
)
 
1,670,822

 
 
 
 
 
 
 
 
 
 
 
Loss on impairment
 

 
(7,264
)
 
(47,840
)
 

 
(55,104
)
Loss on disposal of assets
 

 
(21,579
)
 
(9,114
)
 

 
(30,693
)
Earnings from unconsolidated affiliates, net of losses
 
1,271

 

 
220

 
(1,230
)
 
261

Operating income (loss)
 
(74,973
)
 
8,077

 
27,281

 
(1,230
)
 
(40,845
)
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net
 
(30,167
)
 
(3,859
)
 
(102
)
 

 
(34,128
)
Other income (expense), net
 
400

 
499

 
(5,157
)
 

 
(4,258
)
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before (provision) benefit for income taxes
 
(104,740
)
 
4,717

 
22,022

 
(1,230
)
 
(79,231
)
Allocation of consolidated income taxes
 
32,355

 
(3,546
)
 
(26,727
)
 

 
2,082

Net income (loss)
 
(72,385
)
 
1,171

 
(4,705
)
 
(1,230
)
 
(77,149
)
Net (income) loss attributable to noncontrolling interests
 
(57
)
 

 
4,764

 

 
4,707

Net income (loss) attributable to Bristow Group
 
(72,442
)
 
1,171

 
59

 
(1,230
)
 
(72,442
)
Accretion of redeemable noncontrolling interests
 

 

 
(1,498
)
 

 
(1,498
)
Net income (loss) attributable to common stockholders
 
$
(72,442
)
 
$
1,171

 
$
(1,439
)
 
$
(1,230
)
 
$
(73,940
)
Supplemental Condensed Consolidating Statement of Comprehensive Income (Loss)
Fiscal Year Ended March 31, 2016
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
 
 
 
 
Net income (loss)
 
$
(72,385
)
 
$
1,171

 
$
(4,705
)
 
$
(1,230
)
 
$
(77,149
)
Other comprehensive income (loss):
 
 
 
 
 
 
 
 
 
 
Currency translation adjustments
 
2

 

 
(186,812
)
 
165,206

 
(21,604
)
Pension liability adjustment
 

 

 
705

 

 
705

Total comprehensive income (loss)
 
(72,383
)
 
1,171

 
(190,812
)
 
163,976

 
(98,048
)
 
 
 
 
 
 
 
 
 
 
 
Net (income) loss attributable to noncontrolling interests
 
(57
)
 

 
4,764

 

 
4,707

Currency translation adjustment attributable to noncontrolling interest
 

 

 
1,409

 

 
1,409

Total comprehensive income (loss) attributable to noncontrolling interests
 
(57
)
 

 
6,173

 

 
6,116

Total comprehensive income (loss) attributable to Bristow Group
 
(72,440
)
 
1,171

 
(184,639
)
 
163,976

 
(91,932
)
Accretion of redeemable noncontrolling interests
 

 

 
(1,498
)
 

 
(1,498
)
Total comprehensive (income) loss attributable to common stockholders
 
$
(72,440
)
 
$
1,171

 
$
(186,137
)
 
$
163,976

 
$
(93,430
)
Supplemental Condensed Consolidating Balance Sheet
As of March 31, 2016
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
ASSETS
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
35,241

 
$
3,393

 
$
65,676

 
$

 
$
104,310

Accounts receivable
 
768,641

 
353,729

 
373,963

 
(1,247,016
)
 
249,317

Inventories
 

 
37,185

 
105,318

 

 
142,503

Assets held for sale
 

 
38,771

 
5,012

 

 
43,783

Prepaid expenses and other current assets
 
5,048

 
(1,843
)
 
49,978

 

 
53,183

Total current assets
 
808,930

 
431,235

 
599,947

 
(1,247,016
)
 
593,096

 
 
 
 
 
 
 
 
 
 
 
Intercompany investment
 
2,207,516

 
104,435

 
145,168

 
(2,457,119
)
 

Investment in unconsolidated affiliates
 

 

 
194,952

 

 
194,952

Intercompany notes receivable
 
153,078

 
13,787

 
3,600

 
(170,465
)
 

Property and equipment - at cost:
 
 
 
 
 
 
 
 
 
 
Land and buildings
 
4,776

 
63,976

 
184,346

 

 
253,098

Aircraft and equipment
 
137,751

 
1,142,829

 
1,289,997

 

 
2,570,577

 
 
142,527

 
1,206,805

 
1,474,343

 

 
2,823,675

Less – Accumulated depreciation and amortization
 
(23,556
)
 
(238,644
)
 
(278,223
)
 

 
(540,423
)
 
 
118,971

 
968,161

 
1,196,120

 

 
2,283,252

Goodwill
 

 

 
29,990

 

 
29,990

Other assets
 
48,190

 
743

 
112,722

 

 
161,655

Total assets
 
$
3,336,685

 
$
1,518,361

 
$
2,282,499

 
$
(3,874,600
)
 
$
3,262,945

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ INVESTMENT
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
208,230

 
$
475,118

 
$
296,860

 
$
(883,242
)
 
$
96,966

Accrued liabilities
 
26,886

 
31,371

 
401,031

 
(257,683
)
 
201,605

Deferred taxes
 
88

 
1,914

 
(121
)
 

 
1,881

Short-term borrowings and current maturities of long-term debt
 
25,678

 

 
34,716

 

 
60,394

Contingent consideration
 

 

 
29,522

 

 
29,522

Total current liabilities
 
260,882

 
508,403

 
762,008

 
(1,140,925
)
 
390,368

 
 
 
 
 
 
 
 
 
 
 
Long-term debt, less current maturities
 
1,047,150

 

 
24,428

 

 
1,071,578

Intercompany notes payable
 

 
108,952

 
81,422

 
(190,374
)
 

Accrued pension liabilities
 

 

 
70,107

 

 
70,107

Other liabilities and deferred credits
 
12,278

 
6,935

 
14,060

 

 
33,273

Deferred taxes
 
147,631

 
3,670

 
20,953

 

 
172,254

Redeemable noncontrolling interest
 

 

 
15,473

 

 
15,473

Stockholders’ investment:
 
 
 
 
 
 
 
 
 
 
Common stock
 
377

 
4,996

 
130,348

 
(135,344
)
 
377

Additional paid-in-capital
 
801,173

 
9,291

 
284,048

 
(293,339
)
 
801,173

Retained earnings
 
1,172,273

 
876,114

 
807,131

 
(1,683,245
)
 
1,172,273

Accumulated other comprehensive income (loss)
 
78,306

 

 
63,248

 
(431,373
)
 
(289,819
)
Treasury shares
 
(184,796
)
 

 

 

 
(184,796
)
Total Bristow Group stockholders’ investment
 
1,867,333

 
890,401

 
1,284,775

 
(2,543,301
)
 
1,499,208

Noncontrolling interests
 
1,411

 

 
9,273

 

 
10,684

Total stockholders’ investment
 
1,868,744

 
890,401

 
1,294,048

 
(2,543,301
)
 
1,509,892

Total liabilities, redeemable noncontrolling interest and stockholders’ investment
 
$
3,336,685

 
$
1,518,361

 
$
2,282,499

 
$
(3,874,600
)
 
$
3,262,945

Supplemental Condensed Consolidating Statement of Cash Flows
Fiscal Year Ended March 31, 2016
 
 
 
Parent
Company
Only
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
(In thousands)
Net cash provided by (used in) operating activities
 
$
(96,497
)
 
$
104,989

 
$
107,534

 
$

 
$
116,026

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Capital expenditures
 
(31,223
)
 
(239,773
)
 
(101,379
)
 

 
(372,375
)
Proceeds from asset dispositions
 

 
50,780

 
9,255

 

 
60,035

Investment in unconsolidated affiliates
 

 

 
(4,410
)
 

 
(4,410
)
Net cash used in investing activities
 
(31,223
)
 
(188,993
)
 
(96,534
)
 

 
(316,750
)
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from borrowings
 
908,225

 

 
20,577

 

 
928,802

Payment of contingent consideration
 

 

 
(9,453
)
 

 
(9,453
)
Debt issuance costs
 
(5,139
)
 

 

 

 
(5,139
)
Repayment of debt and debt redemption premiums
 
(649,650
)
 

 
(27,353
)
 

 
(677,003
)
Partial prepayment of put/call obligation
 
(55
)
 

 

 

 
(55
)
Acquisition of noncontrolling interest
 

 

 
(7,309
)
 

 
(7,309
)
Dividends to noncontrolling interest
 

 

 
(153
)
 

 
(153
)
Dividends paid
 
(38,076
)
 

 

 

 
(38,076
)
Increases (decreases) in cash related to intercompany advances and debt
 
(52,470
)
 
86,513

 
(34,043
)
 

 

Net cash provided by (used in) financing activities
 
162,835

 
86,513

 
(57,734
)
 

 
191,614

Effect of exchange rate changes on cash and cash equivalents
 

 

 
9,274

 

 
9,274

Net increase (decrease) in cash and cash equivalents
 
35,115

 
2,509

 
(37,460
)
 

 
164

Cash and cash equivalents at beginning of period
 
126

 
884

 
103,136

 

 
104,146

Cash and cash equivalents at end of period
 
$
35,241

 
$
3,393

 
$
65,676

 
$

 
$
104,310

Supplemental Condensed Consolidating Statement of Operations
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
)
 

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

 
1,383,752

 
(92,243
)
 
1,668,008

 
 
 
 
 
 
 
 
 
 
 
Loss on impairment
 

 

 
(7,167
)
 

 
(7,167
)
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 expense, net
 
112,336

 
(4,581
)
 
(137,109
)
 

 
(29,354
)
Other income (expense), net
 
(2,268
)
 
483

 
(3,262
)
 

 
(5,047
)
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before (provision) benefit 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 (Loss)
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 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

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

 
(11,475
)
 

 
(460,274
)
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