XML 44 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Separate Financial Information of Subsidiary Guarantors of Indebtedness
3 Months Ended
Mar. 31, 2014
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, 2014 (UNAUDITED)

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

74,623

 

$

48,938

 

$

9,503

 

$

 

$

133,064

 

Restricted Cash

 

3,368

 

8,704

 

31,197

 

 

43,269

 

Accounts Receivable

 

191,362

 

1,107,448

 

50,870

 

(86,290

)

1,263,390

 

Costs and Estimated Earnings in Excess of Billings

 

156,110

 

572,517

 

152

 

(30,356

)

698,423

 

Deferred Income Taxes

 

 

15,821

 

 

(7,626

)

8,195

 

Other Current Assets

 

50,595

 

31,384

 

12,417

 

(39,538

)

54,858

 

Total Current Assets

 

476,058

 

1,784,812

 

104,139

 

(163,810

)

2,201,199

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Investments

 

46,283

 

 

 

 

46,283

 

Property and Equipment, net

 

80,531

 

431,650

 

4,502

 

 

516,683

 

Intercompany Notes and Receivables

 

 

288,792

 

 

(288,792

)

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

577,756

 

 

 

577,756

 

Intangible Assets, net

 

 

110,071

 

 

 

110,071

 

Investment in Subsidiaries

 

2,093,607

 

(103,460

)

50

 

(1,990,197

)

 

Other

 

68,141

 

10,465

 

 

(5,249

)

73,357

 

 

 

$

2,764,620

 

$

3,100,086

 

$

108,691

 

$

(2,448,048

)

$

3,525,349

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Maturities of Long-term Debt

 

$

54,887

 

$

68,060

 

$

 

$

 

$

122,947

 

Accounts Payable

 

185,845

 

685,864

 

1,613

 

(81,684

)

791,638

 

Billings in Excess of Costs and Estimated Earnings

 

77,208

 

186,876

 

34

 

 

264,118

 

Accrued Expenses and Other Current Liabilities

 

57,329

 

88,674

 

49,473

 

(46,490

)

148,986

 

Total Current Liabilities

 

375,269

 

1,029,474

 

51,120

 

(128,174

)

1,327,689

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt, less current maturities

 

642,975

 

95,097

 

 

(40,249

)

697,823

 

Deferred Income Taxes

 

107,302

 

6,884

 

 

 

114,186

 

Other Long-term Liabilities

 

115,873

 

2,758

 

 

 

118,631

 

Intercompany Notes and Advances Payable

 

256,182

 

 

33,014

 

(289,196

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

1,267,019

 

1,965,873

 

24,557

 

(1,990,429

)

1,267,020

 

 

 

$

2,764,620

 

$

3,100,086

 

$

108,691

 

$

(2,448,048

)

$

3,525,349

 

 

CONDENSED CONSOLIDATING BALANCE SHEET - DECEMBER 31, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
 Subsidiaries

 

Non-
Guarantor
 Subsidiaries

 

Eliminations

 

Total
Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

88,995

 

$

18,031

 

$

12,897

 

$

 

$

119,923

 

Restricted Cash

 

18,833

 

8,040

 

15,721

 

 

42,594

 

Accounts Receivable

 

208,227

 

1,126,012

 

47,958

 

(90,951

)

1,291,246

 

Costs and Estimated Earnings in Excess of Billings

 

99,779

 

505,979

 

152

 

(32,662

)

573,248

 

Deferred Income Taxes

 

 

15,866

 

 

(7,626

)

8,240

 

Other Current Assets

 

37,605

 

26,234

 

24,462

 

(37,632

)

50,669

 

Total Current Assets

 

453,439

 

1,700,162

 

101,190

 

(168,871

)

2,085,920

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Investments

 

46,283

 

 

 

 

46,283

 

Property and Equipment, net

 

77,562

 

415,993

 

4,570

 

 

498,125

 

Intercompany Notes and Receivables

 

 

428,190

 

 

(428,190

)

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

577,756

 

 

 

577,756

 

Intangible Assets, net

 

 

113,740

 

 

 

113,740

 

Investment in Subsidiaries

 

2,181,280

 

29

 

50

 

(2,181,359

)

 

Other

 

70,269

 

10,528

 

 

(5,183

)

75,614

 

 

 

$

2,828,833

 

$

3,246,398

 

$

105,810

 

$

(2,783,603

)

$

3,397,438

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Maturities of Long-term Debt

 

$

50,578

 

$

64,080

 

$

 

$

 

$

114,658

 

Accounts Payable

 

162,292

 

677,997

 

6,039

 

(88,103

)

758,225

 

Billings in Excess of Costs and Estimated Earnings

 

90,267

 

177,285

 

34

 

 

267,586

 

Accrued Expenses and Other Current Liabilities

 

58,232

 

99,257

 

48,369

 

(47,841

)

158,017

 

Total Current Liabilities

 

361,369

 

1,018,619

 

54,442

 

(135,944

)

1,298,486

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt, less current maturities

 

575,356

 

84,053

 

 

(40,183

)

619,226

 

Deferred Income Taxes

 

107,448

 

6,885

 

 

 

114,333

 

Other Long-term Liabilities

 

114,677

 

3,181

 

 

 

117,858

 

Intercompany Notes and Advances Payable

 

422,448

 

 

23,462

 

(445,910

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingencies and Commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

1,247,535

 

2,133,660

 

27,906

 

(2,161,566

)

1,247,535

 

 

 

$

2,828,833

 

$

3,246,398

 

$

105,810

 

$

(2,783,603

)

$

3,397,438

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2014

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

226,847

 

$

763,636

 

$

 

$

(35,250

)

$

955,233

 

Cost of Operations

 

193,814

 

697,908

 

(6,586

)

(35,250

)

849,886

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

33,033

 

65,728

 

6,586

 

 

105,347

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

17,795

 

45,620

 

435

 

 

63,850

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM CONSTRUCTION OPERATIONS

 

15,238

 

20,108

 

6,151

 

 

41,497

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

15,281

 

 

 

(15,281

)

 

Other (Expense) Income, net

 

(4,095

)

602

 

120

 

 

(3,373

)

Interest Expense

 

(10,017

)

(814

)

 

 

(10,831

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

16,407

 

19,896

 

6,271

 

(15,281

)

27,293

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) for Income Taxes

 

(468

)

(8,277

)

(2,609

)

 

(11,354

)

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

15,939

 

$

11,619

 

$

3,662

 

$

(15,281

)

$

15,939

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

(105

)

 

 

105

 

 

Foreign currency translation

 

 

(286

)

 

 

(286

)

Change in fair value of investments

 

 

181

 

 

 

181

 

Change in fair value of interest rate swap

 

81

 

 

 

 

81

 

Total Other Comprehensive (Loss) Income

 

(24

)

(105

)

 

105

 

(24

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income (Loss)

 

$

15,915

 

$

11,514

 

$

3,662

 

$

(15,176

)

$

15,915

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

(LOSS) INCOME FROM CONSTRUCTION OPERATIONS

 

(4,089

)

36,562

 

3,606

 

 

36,079

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

24,356

 

 

 

(24,356

)

 

Other (Expense) Income, 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

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit (Provision) for Income Taxes

 

5,887

 

(13,580

)

(1,423

)

 

(9,116

)

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

14,800

 

$

22,047

 

$

2,309

 

$

(24,356

)

$

14,800

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

(85

)

 

 

85

 

 

Tax adjustment on minimum pension liability

 

 

 

 

 

 

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) Income

 

83

 

(85

)

 

85

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income (Loss)

 

$

14,883

 

$

21,962

 

$

2,309

 

$

(24,271

)

$

14,883

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

THREE MONTHS ENDED MARCH 31, 2014

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

15,939

 

$

11,619

 

$

3,662

 

$

(15,281

)

$

15,939

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,780

 

12,947

 

(68

)

 

14,659

 

Equity in earnings of subsidiaries

 

(15,281

)

 

 

15,281

 

 

Stock-based compensation expense

 

5,316

 

113

 

 

 

5,429

 

Excess income tax benefit from stock-based compensation

 

 

 

 

 

 

Deferred income taxes

 

4,624

 

(4,579

)

 

 

45

 

(Gain) loss on sale of property and equipment

 

427

 

 

 

 

427

 

Other long-term liabilities

 

2,886

 

608

 

 

 

3,494

 

Other non-cash items

 

855

 

(1,282

)

 

 

(427

)

Changes in other components of working capital

 

(48,652

)

(37,991

)

5,947

 

 

(80,696

)

NET CASH (USED) PROVIDED BY OPERATING ACTIVITIES

 

$

(32,106

)

$

(18,565

)

$

9,541

 

$

 

$

(41,130

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

(4,041

)

(4,311

)

 

 

(8,352

)

Proceeds from sale of property and equipment

 

(427

)

1,844

 

 

 

1,417

 

Change in restricted cash

 

15,465

 

(664

)

(15,476

)

 

(675

)

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES

 

$

10,997

 

$

(3,131

)

$

(15,476

)

$

 

$

(7,610

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

250,656

 

(72,618

)

 

 

178,038

 

Repayment of debt

 

(179,032

)

65,481

 

 

 

(113,551

)

Business acquisition-related payments

 

 

(1,031

)

 

 

(1,031

)

Excess income tax benefit from stock-based compensation

 

 

 

 

 

 

Issuance of common stock and effect of cashless exercise

 

(1,575

)

 

 

 

(1,575

)

Increase (decrease) in intercompany advances

 

(63,312

)

60,771

 

2,541

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

$

6,737

 

$

52,603

 

$

2,541

 

$

 

$

61,881

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (Decrease) Increase in Cash and Cash Equivalents

 

(14,372

)

30,907

 

(3,394

)

 

13,141

 

Cash and Cash Equivalents at Beginning of Year

 

88,995

 

18,031

 

12,897

 

 

119,923

 

Cash and Cash Equivalents at End of Period

 

$

74,623

 

$

48,938

 

$

9,503

 

$

 

$

133,064

 

 

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 income (loss)

 

$

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

 

Adjustment of interest rate swap to fair value

 

 

 

 

 

 

Loss on sale of investments

 

 

 

 

 

 

(Gain) Loss on sale of property and equipment

 

 

(76

)

 

 

(76

)

Other long-term liabilities

 

1,803

 

48

 

 

 

1,851

 

Other non-cash items

 

1,366

 

(1,563

)

 

 

(197

)

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

 

Investments in available-for-sale securities

 

 

 

 

 

 

Proceeds from sale of available-for-sale securities

 

 

 

 

 

 

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

)

Business acquisition-related payments

 

 

 

 

 

 

Issuance of common stock and effect of cashless exercise

 

(159

)

 

 

 

(159

)

Debt issuance costs

 

 

 

 

 

 

Increase (decrease) in intercompany advances

 

(97,470

)

96,123

 

1,347

 

 

 

NET CASH (USED) PROVIDED 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