XML 42 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Separate Financial Information of Subsidiary Guarantors of Indebtedness
6 Months Ended
Jun. 30, 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 Sixth 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 - JUNE 30, 2014 (UNAUDITED)

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

81,385

 

$

50,422

 

$

8,051

 

$

 

$

139,858

 

Restricted Cash

 

3,368

 

8,050

 

31,209

 

 

42,627

 

Accounts Receivable

 

300,406

 

1,160,673

 

51,145

 

(58,179

)

1,454,045

 

Costs and Estimated Earnings in Excess of Billings

 

90,823

 

640,451

 

152

 

(70,474

)

660,952

 

Deferred Income Taxes

 

 

15,608

 

 

(7,626

)

7,982

 

Other Current Assets

 

58,924

 

41,108

 

20,200

 

(67,812

)

52,420

 

Total Current Assets

 

534,906

 

1,916,312

 

110,757

 

(204,091

)

2,357,884

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and Equipment, net

 

92,129

 

432,981

 

4,435

 

 

529,545

 

Intercompany Notes and Receivables

 

 

239,049

 

 

(239,049

)

 

Other Assets:

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

585,006

 

 

 

585,006

 

Intangible Assets, net

 

 

106,403

 

 

 

106,403

 

Investment in Subsidiaries

 

2,113,166

 

19,519

 

50

 

(2,132,735

)

 

Other

 

71,690

 

9,312

 

 

(5,317

)

75,685

 

 

 

$

2,811,891

 

$

3,308,582

 

$

115,242

 

$

(2,581,192

)

$

3,654,523

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Maturities of Long-term Debt

 

$

23,082

 

$

45,150

 

$

 

 

$

68,232

 

Accounts Payable

 

189,131

 

757,390

 

2,954

 

(99,847

)

849,628

 

Billings in Excess of Costs and Estimated Earnings

 

119,667

 

179,688

 

34

 

 

299,389

 

Accrued Expenses and Other Current Liabilities

 

56,161

 

96,020

 

53,697

 

(69,104

)

136,774

 

Total Current Liabilities

 

388,041

 

1,078,248

 

56,685

 

(168,951

)

1,354,023

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term Debt, less current maturities

 

683,291

 

118,059

 

 

(40,316

)

761,034

 

Deferred Income Taxes

 

107,622

 

7,914

 

 

 

115,536

 

Other Long-term Liabilities

 

120,346

 

2,117

 

 

 

122,463

 

Intercompany Notes and Advances Payable

 

211,124

 

 

27,823

 

(238,947

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

1,301,467

 

2,102,244

 

30,734

 

(2,132,978

)

1,301,467

 

 

 

$

2,811,891

 

$

3,308,582

 

$

115,242

 

$

(2,581,192

)

$

3,654,523

 

 

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 JUNE 30, 2014

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

207,944

 

$

918,146

 

 

$

(41,580

)

$

1,084,510

 

Cost of Operations

 

177,877

 

827,097

 

(8,415

)

(41,580

)

954,979

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

$

30,067

 

91,049

 

8,415

 

 

129,531

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

18,985

 

44,625

 

478

 

 

64,088

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM CONSTRUCTION OPERATIONS

 

11,082

 

46,424

 

7,937

 

 

65,443

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

31,748

 

 

 

(31,748

)

 

Other (Expense) Income, net

 

(6,684

)

(418

)

128

 

 

(6,974

)

Interest Expense

 

(9,809

)

(1,048

)

 

 

(10,857

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

26,337

 

44,958

 

8,065

 

(31,748

)

47,612

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) for Income Taxes

 

2,208

 

(18,062

)

(3,213

)

 

(19,067

)

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

28,545

 

$

26,896

 

$

4,852

 

$

(31,748

)

$

28,545

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

340

 

 

 

(340

)

 

Foreign currency translation

 

 

347

 

 

 

347

 

Change in fair value of investments

 

 

(7

)

 

 

(7

)

Change in fair value of interest rate swap

 

76

 

 

 

 

76

 

Total Other Comprehensive (Loss) Income

 

416

 

340

 

 

(340

)

416

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income (Loss)

 

$

28,961

 

$

27,236

 

$

4,852

 

$

(32,088

)

$

28,961

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED JUNE 30, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

141,795

 

$

948,071

 

$

 

$

(36,801

)

$

1,053,065

 

Cost of Operations

 

122,423

 

865,284

 

(3,796

)

(36,801

)

947,110

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

19,372

 

82,787

 

3,796

 

 

105,955

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

19,328

 

46,677

 

476

 

 

66,481

 

 

 

 

 

 

 

 

 

 

 

 

 

(LOSS) INCOME FROM CONSTRUCTION OPERATIONS

 

44

 

36,110

 

3,320

 

 

39,474

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

24,440

 

 

 

(24,440

)

 

Other (Expense) Income, net

 

(4,314

)

955

 

125

 

 

(3,234

)

Interest Expense

 

(10,300

)

(783

)

 

 

(11,083

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before Income Taxes

 

9,870

 

36,282

 

3,445

 

(24,440

)

25,157

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit (Provision) for Income Taxes

 

5,608

 

(13,961

)

(1,326

)

 

(9,679

)

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

15,478

 

$

22,321

 

$

2,119

 

$

(24,440

)

$

15,478

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

(395

)

 

 

395

 

 

Tax adjustment on minimum pension liability

 

 

 

 

 

 

Foreign currency translation

 

 

(43

)

 

 

(43

)

Change in fair value of investments

 

 

(352

)

 

 

(352

)

Change in fair value of interest rate swap

 

292

 

 

 

 

292

 

Total Other Comprehensive (Loss) Income

 

(103

)

(395

)

 

395

 

(103

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income (Loss)

 

$

15,375

 

$

21,926

 

$

2,119

 

$

(24,045

)

$

15,375

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2014

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

434,791

 

$

1,681,782

 

 

$

(76,830

)

$

2,039,743

 

Cost of Operations

 

371,691

 

1,525,005

 

(15,001

)

(76,830

)

1,804,865

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

63,100

 

156,777

 

15,001

 

 

234,878

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

36,780

 

90,245

 

913

 

 

127,938

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM CONSTRUCTION OPERATIONS

 

26,320

 

66,532

 

14,088

 

 

106,940

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

47,029

 

 

 

(47,029

)

 

Other (Expense) Income, net

 

(10,779

)

184

 

248

 

 

(10,347

)

Interest Expense

 

(19,826

)

(1,862

)

 

 

(21,688

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before Income Taxes

 

42,744

 

64,854

 

14,336

 

(47,029

)

74,905

 

 

 

 

 

 

 

 

 

 

 

 

 

(Provision) for Income Taxes

 

1,740

 

(26,339

)

(5,822

)

 

(30,421

)

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

44,484

 

$

38,515

 

$

8,514

 

$

(47,029

)

$

44,484

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

235

 

 

 

(235

)

 

Foreign currency translation

 

 

61

 

 

 

61

 

Change in fair value of investments

 

 

174

 

 

 

174

 

Change in fair value of interest rate swap

 

157

 

 

 

 

157

 

Total Other Comprehensive (Loss) Income

 

392

 

235

 

 

(235

)

392

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income (Loss)

 

$

44,876

 

$

38,750

 

$

8,514

 

$

(47,264

)

$

44,876

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

281,572

 

$

1,869,484

 

$

 

$

(105,063

)

$

2,045,993

 

Cost of Operations

 

247,512

 

1,705,104

 

(7,872

)

(105,063

)

1,839,681

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

34,060

 

164,380

 

7,872

 

 

206,312

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative Expenses

 

38,105

 

91,708

 

946

 

 

130,759

 

 

 

 

 

 

 

 

 

 

 

 

 

(LOSS) INCOME FROM CONSTRUCTION OPERATIONS

 

(4,045

)

72,672

 

6,926

 

 

75,553

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in Earnings of Subsidiaries

 

48,796

 

 

 

(48,796

)

 

Other (Expense) Income, net

 

(5,123

)

811

 

251

 

 

(4,061

)

Interest Expense

 

(20,845

)

(1,574

)

 

 

(22,419

)

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) before Income Taxes

 

18,783

 

71,909

 

7,177

 

(48,796

)

49,073

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit (Provision) for Income Taxes

 

11,495

 

(27,541

)

(2,749

)

 

(18,795

)

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

30,278

 

$

44,368

 

$

4,428

 

$

(48,796

)

$

30,278

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Comprehensive Income of Subsidiaries

 

(480

)

 

 

480

 

 

Tax adjustment on minimum pension liability

 

 

 

 

 

 

Foreign currency translation

 

 

(229

)

 

 

(229

)

Change in fair value of investments

 

 

(251

)

 

 

(251

)

Change in fair value of interest rate swap

 

460

 

 

 

 

460

 

Total Other Comprehensive (Loss) Income

 

(20

)

(480

)

 

480

 

(20

)

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income (Loss)

 

$

30,258

 

$

43,888

 

$

4,428

 

$

(48,316

)

$

30,258

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2014

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

44,484

 

$

38,515

 

$

8,514

 

$

(47,029

)

$

44,484

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4,866

 

25,077

 

135

 

 

30,078

 

Equity in earnings of subsidiaries

 

(47,029

)

 

 

47,029

 

 

Stock-based compensation expense

 

9,920

 

 

 

 

9,920

 

Deferred income taxes

 

4,672

 

(4,736

)

 

 

(64

)

(Gain) loss on sale of investments

 

1,786

 

 

 

 

1,786

 

(Gain) loss on sale of property and equipment

 

 

427

 

 

 

427

 

Other long-term liabilities

 

6,624

 

(1,065

)

 

 

5,559

 

Other non-cash items

 

(3,620

)

5,182

 

 

 

1,562

 

Changes in other components of working capital

 

(53,928

)

(104,577

)

3,318

 

 

(155,187

)

NET CASH (USED) PROVIDED BY OPERATING ACTIVITIES

 

$

(32,225

)

$

(41,177

)

$

11,967

 

$

 

$

(61,435

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

(16,715

)

(10,015

)

 

 

(26,730

)

Proceeds from sale of property and equipment

 

 

1,906

 

 

 

1,906

 

Proceeds from sale of available-for-sale securities

 

44,497

 

 

 

 

44,497

 

Change in restricted cash

 

15,465

 

(10

)

(15,488

)

 

(33

)

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES

 

$

43,247

 

$

(8,119

)

$

(15,488

)

$

 

$

19,640

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

685,079

 

32,405

 

 

 

717,484

 

Repayment of debt

 

(604,773

)

(44,509

)

 

 

(649,282

)

Business acquisition-related payments

 

(1,226

)

(34

)

 

 

(1,260

)

Issuance of common stock and effect of cashless exercise

 

(1,531

)

 

 

 

(1,531

)

Debt issuance costs

 

 

 

(3,681

)

 

 

 

 

(3,681

)

Increase (decrease) in intercompany advances

 

(96,181

)

97,506

 

(1,325

)

 

 

NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES

 

$

(18,632

)

$

81,687

 

$

(1,325

)

$

 

$

61,730

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (Decrease) Increase in Cash and Cash Equivalents

 

(7,610

)

32,391

 

(4,846

)

 

19,935

 

Cash and Cash Equivalents at Beginning of Year

 

88,995

 

18,031

 

12,897

 

 

 

119,923

 

Cash and Cash Equivalents at End of Period

 

$

81,385

 

$

50,422

 

$

8,051

 

$

 

$

139,858

 

 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2013

(in thousands)

 

 

 

Tutor Perini
Corporation

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Total
Consolidated

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

30,278

 

$

44,368

 

$

4,428

 

$

(48,796

)

$

30,278

 

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

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

3,230

 

24,201

 

135

 

 

27,566

 

Equity in earnings of subsidiaries

 

(48,796

)

 

 

48,796

 

 

Stock-based compensation expense

 

4,624

 

 

 

 

4,624

 

Excess income tax benefit from stock-based compensation

 

(358

)

 

 

 

 

 

 

(358

)

Deferred income taxes

 

235

 

265

 

 

 

500

 

(Gain) loss on sale of property and equipment

 

(180

)

 

 

 

(180

)

Other long-term liabilities

 

9,204

 

(755

)

 

 

8,449

 

Other non-cash items

 

864

 

(975

)

 

 

(111

)

Changes in other components of working capital

 

41,842

 

(111,153

)

(40,027

)

 

(109,338

)

NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES

 

$

40,943

 

$

(44,049

)

$

(35,464

)

$

 

$

(38,570

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

Acquisition of property and equipment

 

(16,299

)

(11,828

)

 

 

(28,127

)

Proceeds from sale of property and equipment

 

186

 

2,173

 

 

 

2,359

 

Change in restricted cash

 

6,795

 

612

 

(15,709

)

 

(8,302

)

NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES

 

$

(9,318

)

$

(9,043

)

$

(15,709

)

$

 

$

(34,070

)

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

Proceeds from debt

 

395,365

 

26,185

 

 

 

421,550

 

Repayment of debt

 

(363,252

)

(11,735

)

 

 

(374,987

)

Excess income tax benefit from stock-based compensation

 

358

 

 

 

 

358

 

Issuance of common stock and effect of cashless exercise

 

341

 

 

 

 

341

 

Increase (decrease) in intercompany advances

 

(39,004

)

1,023

 

37,981

 

 

 

NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES

 

$

(6,192

)

$

15,473

 

$

37,981

 

$

 

$

47,262

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

25,433

 

(37,619

)

(13,192

)

 

(25,378

)

Cash and Cash Equivalents at Beginning of Year

 

64,663

 

74,385

 

29,008

 

 

168,056

 

Cash and Cash Equivalents at End of Period

 

$

90,096

 

$

36,766

 

$

15,816

 

$

 

$

142,678