XML 30 R21.htm IDEA: XBRL DOCUMENT v2.3.0.15
Separate Financial Information of Subsidiary Guarantors of Indebtedness
9 Months Ended
Sep. 30, 2011
Separate Financial Information of Subsidiary Guarantors of Indebtedness [Abstract] 
Separate Financial Information of Subsidiary Guarantors of Indebtedness
(15)
Separate Financial Information of Subsidiary Guarantors of Indebtedness
 
As discussed in Note 10, the Company's obligation to pay principal and interest on its 7.625% Senior 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 Existing Agreement, with certain exceptions (the “Guarantors”).  The guarantees are full and unconditional and the Guarantors are 100%-owned by the Company.  Each of the acquired companies were added as guarantors prior to September 30, 2011.  The following supplemental condensed consolidating financial information reflects the summarized financial information of the Company as the issuer, the Guarantors and the Company's non-guarantor subsidiaries on a combined basis.
 
CONDENSED CONSOLIDATING BALANCE SHEET - SEPTEMBER 30, 2011 (UNAUDITED)
(In Thousands)

   
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
ASSETS
               
Cash and Cash Equivalents
 $162,129  $87,130  $24,062  $-  $273,321 
Restricted Cash
  26,975   8,842   -   -   35,817 
Accounts Receivable
  108,630   1,317,863   7,275   (121,408)  1,312,360 
Costs and Estimated Earnings in Excess of Billings
  109,542   264,631   152   -   374,325 
Deferred Income Taxes
  3,442   15,117   -   -   18,559 
Other Current Assets
  48,818   53,428   5,789   (14,268)  93,767 
Total Current Assets
  459,536   1,747,011   37,278   (135,676)  2,108,149 
                      
Long-term Investments
  67,061   -   -   -   67,061 
Property and Equipment, net
  31,880   435,461   5,187   -   472,528 
Intercompany Notes and Receivables
  25,119   553,179   (4,894)  (573,404)  - 
Other Assets:
                    
Goodwill
  -   881,538   -   -   881,538 
Intangible Assets, net
  -   203,075   -   -   203,075 
Investment in Subsidiaries
  2,398,136   (8,438)  50   (2,389,748)  - 
Other
  17,602   9,168   375   (5,759)  21,386 
   $2,999,334  $3,820,994  $37,996  $(3,104,587) $3,753,737 
                      
LIABILITIES AND STOCKHOLDERS' EQUITY
                    
Current Maturities of Long-term Debt
 $33,529  $40,307  $-  $-  $73,836 
Accounts Payable
  37,550   850,327   302   (121,408)  766,771 
Billings in Excess of Costs and Estimated Earnings
  31,199   350,231   34   -   381,464 
Accrued Expenses and Other Current Liabilities
  55,802   144,737   17,814   (14,268)  204,085 
Total Current Liabilities
  158,080   1,385,602   18,150   (135,676)  1,426,156 
                      
Long-term Debt, less current maturities
  628,366   136,363   -   (5,759)  758,970 
Deferred Income Taxes
  87,246   7,199   -   -   94,445 
Other Long-term Liabilities
  86,434   6,537   -   -   92,971 
                      
Contingencies and Commitments
                    
                      
Intercompany Notes and Advances Payable
  658,013   (92,365)  7,756   (573,404)  - 
                      
Stockholders' Equity
  1,381,195   2,377,658   12,090   (2,389,748)  1,381,195 
                      
   $2,999,334  $3,820,994  $37,996  $(3,104,587) $3,753,737 
 
CONDENSED CONSOLIDATING BALANCE SHEET - DECEMBER 31, 2010
(In Thousands)

   
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
ASSETS
               
Cash and Cash Equivalents
 $222,156  $220,086  $29,136  $-  $471,378 
Restricted Cash
  23,550   -   -   -   23,550 
Accounts Receivable
  116,718   802,059   643   (38,806)  880,614 
Costs and Estimated Earnings in Excess of Billings
  83,337   55,960   152   -   139,449 
Deferred Income Taxes
  3,515   222   -   -   3,737 
Other Current Assets
  9,833   22,784   9,993   (296)  42,314 
Total Current Assets
  459,109   1,101,111   39,924   (39,102)  1,561,042 
                      
Long-term Investments
  88,129   -   -   -   88,129 
Property and Equipment, net
  44,065   312,965   5,407   -   362,437 
Intercompany Notes and Receivables
  (4,331)  565,701   (5,196)  (556,174)  - 
Other Assets:
                    
Goodwill
  -   621,920   -   -   621,920 
Intangible Assets, net
  -   132,551   -   -   132,551 
Investment in Subsidiaries
  1,696,321   -   -   (1,696,321)  - 
Other
  8,015   4,751   375   -   13,141 
   $2,291,308  $2,738,999  $40,510  $(2,291,597) $2,779,220 
                      
LIABILITIES AND STOCKHOLDERS' EQUITY
                    
Current Maturities of Long-term Debt
 $6,198  $15,136  $-  $-  $21,334 
Accounts Payable
  48,139   643,462   747   (38,806)  653,542 
Billings in Excess of Costs and Estimated Earnings
  20,424   179,293   33   -   199,750 
Accrued Expenses and Other Current Liabilities
  17,880   60,267   15,637   (296)  93,488 
Total Current Liabilities
  92,641   898,158   16,417   (39,102)  968,114 
                      
Long-term Debt, less current maturities
  316,113   58,237   -   -   374,350 
Deferred Income Taxes
  78,525   557   -   -   79,082 
Other Long-term Liabilities
  36,121   8,559   -   -   44,680 
                      
Contingencies and Commitments
                    
                      
Intercompany Notes and Advances Payable
  454,914   86,188   15,072   (556,174)  - 
                      
Stockholders' Equity
  1,312,994   1,687,300   9,021   (1,696,321)  1,312,994 
                      
   $2,291,308  $2,738,999  $40,510  $(2,291,597) $2,779,220 
 
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
THREE MONTHS ENDED SEPTEMBER 30, 2011
(In Thousands)

   
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
                 
Revenues
 $72,632  $1,197,802  $-  $(104,024) $1,166,410 
Cost of Operations
  63,235   1,091,167   (4,323)  (104,024)  1,046,055 
                      
Gross Profit
  9,397   106,635   4,323   -   120,355 
                      
General and Administrative Expenses
  14,892   42,993   434   -   58,319 
                      
INCOME (LOSS) FROM CONSTRUCTION OPERATIONS
  (5,495)  63,642   3,889   -   62,036 
                      
Equity in Earnings of Subsidiaries
  42,116   -   -   (42,116)  - 
Other Income (Expense), net
  5,536   323   4   -   5,863 
Interest Expense
  (10,634)  (932)  -   -   (11,566)
                      
Income before Income Taxes
  31,523   63,033   3,893   (42,116)  56,333 
                      
(Provision) Credit for Income Taxes
  3,954   (23,363)  (1,447)  -   (20,856)
                      
NET INCOME
 $35,477  $39,670  $2,446  $(42,116) $35,477 
 
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
THREE MONTHS ENDED SEPTEMBER 30, 2010
(In Thousands)

   
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
                 
Revenues
 $115,062  $633,026  $-  $(16,282) $731,806 
Cost of Operations
  87,484   574,303   (4,369)  (16,282)  641,136 
                      
Gross Profit
  27,578   58,723   4,369   -   90,670 
                      
General and Administrative Expenses
  12,159   28,298   253   -   40,710 
                      
INCOME FROM CONSTRUCTION OPERATIONS
  15,419   30,425   4,116   -   49,960 
                      
Equity in Earnings of Subsidiaries
  21,040   -   -   (21,040)  - 
Other Income (Expense), net
  1,049   (697)  6   -   358 
Interest Expense
  (771)  (724)  (94)  -   (1,589)
                      
Income before Income Taxes
  36,737   29,004   4,028   (21,040)  48,729 
                      
Provision for Income Taxes
  (5,804)  (10,522)  (1,470)  -   (17,796)
                      
NET INCOME
 $30,933  $18,482  $2,558  $(21,040) $30,933 
 
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2011
(In Thousands)

   
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
                 
Revenues
 $225,619  $2,520,839  $-  $(144,901) $2,601,557 
Cost of Operations
  191,888   2,294,167   (9,625)  (144,901)  2,331,529 
                      
Gross Profit
  33,731   226,672   9,625   -   270,028 
                      
General and Administrative Expenses
  45,456   105,801   1,187   -   152,444 
                      
INCOME (LOSS) FROM CONSTRUCTION OPERATIONS
  (11,725)  120,871   8,438   -   117,584 
                      
Equity in Earnings of Subsidiaries
  80,459   -   -   (80,459)  - 
Other Income (Expense), net
  6,639   (14)  23   -   6,648 
Interest Expense
  (23,963)  (2,010)  -   -   (25,973)
                      
Income before Income Taxes
  51,410   118,847   8,461   (80,459)  98,259 
                      
(Provision) Credit for Income Taxes
  10,690   (43,735)  (3,114)  -   (36,159)
                      
NET INCOME
 $62,100  $75,112  $5,347  $(80,459) $62,100 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2010
(In Thousands)

   
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
                 
Revenues
 $360,386  $2,234,953  $-  $(84,082) $2,511,257 
Cost of Operations
  288,943   2,051,882   (11,201)  (84,082)  2,245,542 
                      
Gross Profit
  71,443   183,071   11,201   -   265,715 
                      
General and Administrative Expenses
  39,898   85,136   713   -   125,747 
                      
INCOME FROM CONSTRUCTION OPERATIONS
  31,545   97,935   10,488   -   139,968 
                      
Equity in Earnings of Subsidiaries
  64,209   -   -   (64,209)  - 
Other Income (Expense), net
  3,022   (3,428)  7   -   (399)
Interest Expense
  (2,364)  (3,652)  (338)  -   (6,354)
                      
Income before Income Taxes
  96,412   90,855   10,157   (64,209)  133,215 
                      
Provision for Income Taxes
  (11,821)  (33,101)  (3,702)  -   (48,624)
                      
NET INCOME
 $84,591  $57,754  $6,455  $(64,209) $84,591 
 
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2011
(In Thousands)
 
  
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
Cash Flows from Operating Activities:
               
Net income
 $62,100  $75,112  $5,347  $(80,459) $62,100 
Adjustments to reconcile net income to net cash from operating activities:
                    
Depreciation and amortization
  3,911   25,463   220   -   29,594 
Equity in earnings of subsidiaries
  (80,459)  -   -   80,459   - 
Stock-based compensation expense
  6,820   -   -   -   6,820 
Excess income tax benefit from stock-based compensation
  (18)  -   -   -   (18)
Deferred income taxes
  (161)  573   -   -   412 
Loss on sale of equipment
  -   (896)  -   -   (896)
Gain on bargain purchase
  (4,000)  -   -   -   (4,000)
Other long-term liabilities
  (4,819)  (2,004)  -   -   (6,823)
Other non-cash items
  (659)  (2,592)  -   -   (3,251)
Changes in other components of working capital
  (19,612)  (187,547)  (695)  -   (207,854)
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
 $(36,897) $(91,891) $4,872  $-  $(123,916)
                      
Cash Flows from Investing Activities:
                    
Acquisitions, net of cash balance acquired
  (337,873)  -   -   -   (337,873)
Business acquisition related payments
  (3,000)  -   -   -   (3,000)
Acquisition of property and equipment
  (4,284)  (35,410)  -   -   (39,694)
Proceeds from sale of property and equipment
  22   6,504   -   -   6,526 
Proceeds from sale of available-for-sale securities
  -   7,388   -   -   7,388 
Change in restricted cash
  (3,425)  (3,771)  -   -   (7,196)
Investment in other activities
  -   -   -   -   - 
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
 $(348,560) $(25,289) $-  $-  $(373,849)
                      
Cash Flows from Financing Activities:
                    
Proceeds from debt
  466,659   101,123   -   -   567,782 
Repayment of debt
  (217,056)  (46,003)  -   -   (263,059)
Excess income tax benefit from stock-based compensation
  18   -   -   -   18 
Issuance of Common Stock and effect of cashless exercise
  (44)  -   -   -   (44)
Debt issuance costs
  (4,989)  -   -   -   (4,989)
Increase (decrease) in intercompany advances
  80,842   (70,896)  (9,946)  -   - 
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
 $325,430  $(15,776) $(9,946) $-  $299,708 
                      
Net Increase (Decrease) in Cash and Cash Equivalents
  (60,027)  (132,956)  (5,074)  -   (198,057)
Cash and Cash Equivalents at Beginning of Year
  222,156   220,086   29,136   -   471,378 
Cash and Cash Equivalents at End of Period
 $162,129  $87,310  $24,062  $-  $273,321 
 
 
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)
NINE MONTHS ENDED SEPTEMBER 30, 2010
(In Thousands)
 
   
Tutor Perini
Corporation
  
Guarantor
Subsidiaries
  
Non-
Guarantor
Subsidiaries
  
Eliminations
  
Total
Consolidated
 
Cash Flows from Operating Activities:
               
Net income
 $84,591  $57,754  $6,455  $(64,209) $84,591 
Adjustments to reconcile net income to net cash from operating activities:
                    
Depreciation and amortization
  3,836   19,254   238   -   23,328 
Equity in earnings of subsidiaries
  (64,209)  -   -   64,209   - 
Stock-based compensation expense
  10,168   -   -   -   10,168 
Adjustment of investments to fair value
  25   -   -   -   25 
Deferred income taxes
  (2,957)  (102)  -   -   (3,059)
Loss on sale of equipment
  2   348   -   -   350 
Other long-term liabilities
  (1,166)  (2,511)  -   -   (3,677)
Other non-cash items
  -   -   -   -   - 
Changes in other components of working capital
  (32,552)  (109,994)  (5,129)  -   (147,675)
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
 $(2,262) $(35,251) $1,564  $-  $(35,949)
                      
Cash Flows from Investing Activities:
                    
Business acquisition related payments
  (3,000)  (3,734)  -   -   (6,734)
Acquisition of property and equipment
  (1,178)  (14,724)  (233)  -   (16,135)
Proceeds from sale of property and equipment
  92   1,764   -   -   1,856 
Proceeds from sale of available-for-sale securities
  6,865   53   -   -   6,918 
Increase in Restricted Cash
  (23,541)  -   -   -   (23,541)
Investment in other activities
  -   53   -   -   53 
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
 $(20,762) $(16,588) $(233) $-  $(37,583)
                      
Cash Flows from Financing Activities:
                    
Proceeds from debt
  5,786   2,938   -   -   8,724 
Repayment of debt
  (10,392)  (12,851)  (5,560)  -   (28,803)
Common stock repurchased under share repurchase program
  (39,391)  -   -   -   (39,391)
Issuance of common stock and effect of cashless exercise
  (325)  -   -   -   (325)
Debt issuance costs
  (1,905)  -   -   -   (1,905)
Increase (decrease) in intercompany advances
  (93,511)  84,434   9,077   -   - 
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
 $(139,738) $74,521  $3,517  $-  $(61,700)
                      
Net Increase (Decrease) in Cash and Cash Equivalents
  (162,762)  22,682   4,848   -   (135,232)
Cash and Cash Equivalents at Beginning of Year
  266,171   58,388   23,750   -   348,309 
Cash and Cash Equivalents at End of Period
 $103,409  $81,070  $28,598  $-  $213,077