XML 55 R23.htm IDEA: XBRL DOCUMENT v2.4.0.6
Separate Financial Information of Subsidiary Guarantors of Indebtedness
3 Months Ended
Mar. 31, 2013
Separate Financial Information of Subsidiary Guarantors of Indebtedness  
Separate Financial Information of Subsidiary Guarantors of Indebtedness

(15)        Separate Financial Information of Subsidiary Guarantors of Indebtedness

 

The Company’s obligation to pay principal and interest on its 7.625% senior unsecured notes due November 1, 2018, is guaranteed on a joint and several basis by substantially all of the Company’s existing and future subsidiaries that guarantee obligations under the Company’s Amended Credit Agreement (the “Guarantors”).  The guarantees are full and unconditional and the Guarantors are 100%-owned by the Company.

 

The following supplemental condensed consolidating financial information reflects the summarized financial information of the Company as the issuer of the senior unsecured notes, the Guarantors and the Company’s non-guarantor subsidiaries on a combined basis.

 

CONDENSED CONSOLIDATING BALANCE SHEET - MARCH 31, 2013 (UNAUDITED)

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

64,759

 

$

48,549

 

$

19,010

 

$

 

$

132,318

 

Restricted Cash

 

23,441

 

8,485

 

13,305

 

 

45,231

 

Accounts Receivable

 

228,946

 

1,221,539

 

4,577

 

(123,507

)

1,331,555

 

Costs and Estimated Earnings in Excess of Billings

 

94,935

 

409,959

 

152

 

(25,685

)

479,361

 

Deferred Income Taxes

 

 

15,488

 

 

(5,767

)

9,721

 

Other Current Assets

 

43,674

 

39,572

 

3,947

 

(12,693

)

74,500

 

Total Current Assets

 

455,755

 

1,743,592

 

40,991

 

(167,652

)

2,072,686

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Investments

 

46,283

 

 

 

 

46,283

 

Property and Equipment, net

 

68,502

 

414,110

 

4,773

 

 

487,385

 

Intercompany Notes and Receivables

 

 

334,261

 

 

(334,261

)

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

570,646

 

 

 

570,646

 

Intangible Assets, net

 

 

123,551

 

 

 

123,551

 

Investment in Subsidiaries

 

2,083,424

 

4

 

50

 

(2,083,478

)

 

Other

 

80,809

 

10,682

 

35,375

 

(39,979

)

86,887

 

 

 

$

2,734,773

 

$

3,196,846

 

$

81,189

 

$

(2,625,370

)

$

3,387,438

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Maturities of Long-term Debt

 

$

42,165

 

$

25,165

 

$

 

$

 

$

67,330

 

Accounts Payable

 

133,630

 

720,808

 

671

 

(149,193

)

705,916

 

Billings in Excess of Costs and Estimated Earnings

 

110,907

 

184,324

 

34

 

 

295,265

 

Accrued Expenses and Other Current Liabilities

 

63,815

 

88,419

 

42,514

 

(18,499

)

176,249

 

Total Current Liabilities

 

350,517

 

1,018,716

 

43,219

 

(167,692

)

1,244,760

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt, less current maturities

 

677,244

 

99,818

 

 

(39,979

)

737,083

 

Deferred Income Taxes

 

102,227

 

7,761

 

 

 

109,988

 

Other Long-term Liabilities

 

129,595

 

4,314

 

 

 

133,909

 

Intercompany Notes and Advances Payable

 

313,492

 

 

20,720

 

(334,212

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingencies and Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

1,161,698

 

2,066,237

 

17,250

 

(2,083,487

)

1,161,698

 

 

 

$

2,734,773

 

$

3,196,846

 

$

81,189

 

$

(2,625,370

)

$

3,387,438

 

 

CONDENSED CONSOLIDATING BALANCE SHEET - DECEMBER 31, 2012

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

64,663

 

$

74,385

 

$

29,008

 

$

 

$

168,056

 

Restricted Cash

 

30,236

 

8,481

 

 

 

38,717

 

Accounts Receivable

 

177,856

 

1,121,098

 

1,088

 

(75,429

)

1,224,613

 

Costs and Estimated Earnings in Excess of Billings

 

111,821

 

377,132

 

152

 

(24,103

)

465,002

 

Deferred Income Taxes

 

 

15,823

 

 

(5,752

)

10,071

 

Other Current Assets

 

26,461

 

49,993

 

2,891

 

(3,957

)

75,388

 

Total Current Assets

 

411,037

 

1,646,912

 

33,139

 

(109,241

)

1,981,847

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Investments

 

46,283

 

 

 

 

46,283

 

Property and Equipment, net

 

64,248

 

416,006

 

4,841

 

 

485,095

 

Intercompany Notes and Receivables

 

 

493,277

 

 

(493,277

)

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

570,646

 

 

 

570,646

 

Intangible Assets, net

 

 

126,821

 

 

 

126,821

 

Investment in Subsidiaries

 

2,122,116

 

134

 

50

 

(2,122,300

)

 

Other

 

81,198

 

9,058

 

35,375

 

(39,913

)

85,718

 

 

 

$

2,724,882

 

$

3,262,854

 

$

73,405

 

$

(2,764,731

)

$

3,296,410

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Maturities of Long-term Debt

 

$

42,589

 

$

25,121

 

$

 

$

 

$

67,710

 

Accounts Payable

 

97,834

 

698,015

 

156

 

(99,532

)

696,473

 

Billings in Excess of Costs and Estimated Earnings

 

95,657

 

206,070

 

34

 

 

301,761

 

Accrued Expenses and Other Current Liabilities

 

30,545

 

108,589

 

38,901

 

(9,709

)

168,326

 

Total Current Liabilities

 

266,625

 

1,037,795

 

39,091

 

(109,241

)

1,234,270

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt, less current maturities

 

603,371

 

105,922

 

 

(39,913

)

669,380

 

Deferred Income Taxes

 

102,138

 

7,762

 

 

 

109,900

 

Other Long-term Liabilities

 

134,874

 

4,122

 

 

 

138,996

 

Intercompany Notes and Advances Payable

 

474,010

 

 

19,267

 

(493,277

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingencies and Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

1,143,864

 

2,107,253

 

15,047

 

(2,122,300

)

1,143,864

 

 

 

$

2,724,882

 

$

3,262,854

 

$

73,405

 

$

(2,764,731

)

$

3,296,410

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

139,777

 

$

921,413

 

$

 

$

(68,262

)

$

992,928

 

Cost of Operations

 

125,089

 

839,820

 

(4,076

)

(68,262

)

892,571

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

14,688

 

81,593

 

4,076

 

 

100,357

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

18,777

 

45,031

 

470

 

 

64,278

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONSTRUCTION OPERATIONS

 

(4,089

)

36,562

 

3,606

 

 

36,079

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

24,356

 

 

 

(24,356

)

 

Other Income (Expense), net

 

(809

)

(144

)

126

 

 

(827

)

Interest Expense

 

(10,545

)

(791

)

 

 

(11,336

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

8,913

 

35,627

 

3,732

 

(24,356

)

23,916

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) Credit for Income Taxes

 

5,887

 

(13,580

)

(1,423

)

 

(9,116

)

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

 

$

14,800

 

$

22,047

 

$

2,309

 

$

(24,356

)

$

14,800

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

(85

)

 

 

85

 

 

Foreign currency translation

 

 

(186

)

 

 

(186

)

Change in fair value of investments

 

 

101

 

 

 

101

 

Change in fair value of interest rate swap

 

168

 

 

 

 

168

 

Total Other Comprehensive Loss

 

83

 

(85

)

 

85

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

$

14,883

 

$

21,962

 

$

2,309

 

$

(24,271

)

$

14,883

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2012

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

69,125

 

$

861,695

 

$

 

$

(18,286

)

$

912,534

 

Cost of Operations

 

62,694

 

785,894

 

(3,927

)

(18,286

)

826,375

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

6,431

 

75,801

 

3,927

 

 

86,159

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

18,909

 

49,718

 

569

 

 

69,196

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM CONSTRUCTION OPERATIONS

 

(12,478

)

26,083

 

3,358

 

 

16,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

17,532

 

 

 

(17,532

)

 

Other Income (Expense), net

 

(2,064

)

(476

)

232

 

 

(2,308

)

Interest Expense

 

(10,071

)

(1,011

)

 

 

(11,082

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

(7,081

)

24,596

 

3,590

 

(17,532

)

3,573

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) Credit for Income Taxes

 

5,878

 

(9,297

)

(1,357

)

 

(4,776

)

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

 

$

(1,203

)

$

15,299

 

$

2,233

 

$

(17,532

)

$

(1,203

)

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

525

 

 

 

(525

)

 

Foreign currency translation

 

 

323

 

 

 

323

 

Change in fair value of investments

 

 

202

 

 

 

202

 

Change in fair value of interest rate swap

 

(685

)

 

 

 

(685

)

Realized loss on sale of investments recorded in net income (loss)

 

2,005

 

 

 

 

2,005

 

Total Other Comprehensive Loss

 

1,845

 

525

 

 

(525

)

1,845

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income

 

$

642

 

$

15,824

 

$

2,233

 

$

(18,057

)

$

642

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non- Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

14,800

 

$

22,047

 

$

2,309

 

$

(24,356

)

$

14,800

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,549

 

12,176

 

68

 

 

13,793

 

Equity in earnings of subsidiaries

 

(24,356

)

 

 

24,356

 

 

Stock-based compensation expense

 

3,078

 

 

 

 

3,078

 

Deferred income taxes

 

33

 

315

 

 

 

348

 

Gain on sale of property and equipment

 

 

(76

)

 

 

(76

)

Other non-cash items

 

1,366

 

(1,563

)

 

 

(197

)

Other long-term liabilities

 

1,803

 

48

 

 

 

1,851

 

Changes in other components of working capital

 

24,353

 

(141,988

)

(417

)

 

(118,052

)

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES

 

$

22,626

 

$

(109,041

)

$

1,960

 

$

 

$

(84,455

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

(5,090

)

(7,089

)

 

 

(12,179

)

Proceeds from sale of property and equipment

 

6

 

233

 

 

 

239

 

Change in restricted cash

 

6,795

 

(4

)

(13,305

)

 

(6,514

)

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES

 

$

1,711

 

$

(6,860

)

$

(13,305

)

$

 

$

(18,454

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

293,650

 

(636

)

 

 

293,014

 

Repayment of debt

 

(220,262

)

(5,422

)

 

 

(225,684

)

Issuance of common stock and effect of cashless exercise

 

(159

)

 

 

 

(159

)

Increase (decrease) in intercompany advances

 

(97,470

)

96,123

 

1,347

 

 

 

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES

 

$

(24,241

)

$

90,065

 

$

1,347

 

$

 

$

67,171

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

96

 

(25,836

)

(9,998

)

 

(35,738

)

Cash and Cash Equivalents at Beginning of Year

 

64,663

 

74,385

 

29,008

 

 

168,056

 

Cash and Cash Equivalents at End of Period

 

$

64,759

 

$

48,549

 

$

19,010

 

$

 

$

132,318

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2012

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non- Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(1,203

)

$

15,299

 

$

2,233

 

$

(17,532

)

$

(1,203

)

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,175

 

14,547

 

68

 

 

15,790

 

Equity in earnings of subsidiaries

 

(17,532

)

 

 

17,532

 

 

Stock-based compensation expense

 

3,419

 

 

 

 

3,419

 

Deferred income taxes

 

5,765

 

(72

)

 

 

5,693

 

Adjustment of interest rate swap to fair value

 

264

 

 

 

 

264

 

Loss on sale of investments

 

2,699

 

 

 

 

2,699

 

(Gain) Loss on sale of equipment

 

23

 

(102

)

 

 

(79

)

Other long-term liabilities

 

840

 

(626

)

 

 

214

 

Other non-cash items

 

322

 

445

 

 

 

767

 

Changes in other components of working capital

 

33,476

 

(92,750

)

6,672

 

 

(52,602

)

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES

 

$

29,248

 

$

(63,259

)

$

8,973

 

$

 

$

(25,038

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

(5,761

)

(4,888

)

 

 

(10,649

)

Proceeds from sale of property and equipment

 

 

3,968

 

 

 

3,968

 

Investments in available-for-sale securities

 

 

(535

)

 

 

(535

)

Proceeds from sale of available-for-sale securities

 

16,553

 

 

 

 

16,553

 

Change in restricted cash

 

(6

)

(7

)

 

 

(13

)

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES

 

$

10,786

 

$

(1,462

)

$

 

$

 

$

9,324

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

98,500

 

 

 

 

98,500

 

Repayment of debt

 

(89,076

)

(6,031

)

 

 

(95,107

)

Business acquisition related payments

 

(1,188

)

 

 

 

(1,188

)

Issuance of common stock and effect of cashless exercise

 

(307

)

 

 

 

(307

)

Debt issuance costs

 

(10

)

 

 

 

(10

)

Increase (decrease) in intercompany advances

 

(60,606

)

59,340

 

1,266

 

 

 

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES

 

$

(52,687

)

$

53,309

 

$

1,266

 

$

 

$

1,888

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

(12,653

)

(11,412

)

10,239

 

 

(13,826

)

Cash and Cash Equivalents at Beginning of Year

 

134,936

 

52,492

 

16,812

 

 

204,240

 

Cash and Cash Equivalents at End of Period

 

$

122,283

 

$

41,080

 

$

27,051

 

$

 

$

190,414