Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements |
11. Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements
|
|
Set forth on the following pages are the consolidating condensed financial statements of Parker
Drilling. The Company’s 9.125% Notes
are guaranteed by substantially all of the restricted subsidiaries of Parker Drilling. There
are currently no restrictions on the ability of the restricted subsidiaries to transfer funds
to Parker Drilling in the form of cash dividends, loans or advances. Parker Drilling is a
holding company with no operations, other than through its subsidiaries. Separate financial
statements for each guarantor company are not provided as the company complies with the
exception to Rule 3-10(a)(1) of Regulation S-X, set forth in sub-paragraph (f) of such rule.
All guarantor subsidiaries are owned 100 percent by the parent company, all guarantees are full
and unconditional and all guarantees are joint and several. |
|
|
We are providing consolidating condensed financial information of the parent, Parker Drilling,
the guarantor subsidiaries, and the non-guarantor subsidiaries as of June 30, 2011 and December
31, 2010 and for the three and six months ended June 30, 2011 and 2010. The consolidating
condensed financial statements present investments in both consolidated and unconsolidated
subsidiaries using the equity method of accounting. |
PARKER DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATING CONDENSED BALANCE SHEET
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2011 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
30,839 |
|
|
$ |
7,921 |
|
|
$ |
28,735 |
|
|
$ |
— |
|
|
$ |
67,495 |
|
Accounts and notes receivable, net
|
|
|
(256,872 |
) |
|
|
98,051 |
|
|
|
274,764 |
|
|
|
67,266 |
|
|
|
183,209 |
|
Rig materials and supplies
|
|
|
— |
|
|
|
(1,606 |
) |
|
|
26,822 |
|
|
|
— |
|
|
|
25,216 |
|
Deferred costs
|
|
|
— |
|
|
|
— |
|
|
|
4,525 |
|
|
|
— |
|
|
|
4,525 |
|
Deferred income taxes
|
|
|
(35 |
) |
|
|
4,666 |
|
|
|
2,650 |
|
|
|
(18 |
) |
|
|
7,263 |
|
Other tax assets
|
|
|
42,665 |
|
|
|
(9,311 |
) |
|
|
8,792 |
|
|
|
— |
|
|
|
42,146 |
|
Assets held for sale
|
|
|
— |
|
|
|
— |
|
|
|
5,287 |
|
|
|
— |
|
|
|
5,287 |
|
Other current assets
|
|
|
789 |
|
|
|
7,550 |
|
|
|
9,824 |
|
|
|
(4,463 |
) |
|
|
13,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
(182,614 |
) |
|
|
107,271 |
|
|
|
361,399 |
|
|
|
62,785 |
|
|
|
348,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
79 |
|
|
|
595,561 |
|
|
|
260,182 |
|
|
|
— |
|
|
|
855,822 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in subsidiaries and intercompany advances
|
|
|
1,370,963 |
|
|
|
(250,540 |
) |
|
|
1,337,387 |
|
|
|
(2,457,810 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other noncurrent assets
|
|
|
46,050 |
|
|
|
11,724 |
|
|
|
21,874 |
|
|
|
(75 |
) |
|
|
79,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
1,234,478 |
|
|
$ |
464,016 |
|
|
$ |
1,980,841 |
|
|
$ |
(2,395,100 |
) |
|
$ |
1,284,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$ |
24,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
24,000 |
|
Accounts payable and accrued liabilities
|
|
|
57,897 |
|
|
|
78,706 |
|
|
|
192,744 |
|
|
|
(197,556 |
) |
|
|
131,791 |
|
Accrued income taxes
|
|
|
23 |
|
|
|
(31 |
) |
|
|
3,919 |
|
|
|
— |
|
|
|
3,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
81,920 |
|
|
|
78,675 |
|
|
|
196,663 |
|
|
|
(197,556 |
) |
|
|
159,702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
467,730 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
467,730 |
|
Other long-term liabilities
|
|
|
7,999 |
|
|
|
7,711 |
|
|
|
16,103 |
|
|
|
— |
|
|
|
31,813 |
|
Long-term deferred tax liability
|
|
|
3,295 |
|
|
|
21,638 |
|
|
|
(10,330 |
) |
|
|
(206 |
) |
|
|
14,397 |
|
Intercompany payables
|
|
|
62,583 |
|
|
|
43,657 |
|
|
|
111,659 |
|
|
|
(217,899 |
) |
|
|
— |
|
Contingencies
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
19,446 |
|
|
|
18,049 |
|
|
|
43,003 |
|
|
|
(61,052 |
) |
|
|
19,446 |
|
Capital in excess of par value
|
|
|
633,997 |
|
|
|
733,122 |
|
|
|
1,436,369 |
|
|
|
(2,169,491 |
) |
|
|
633,997 |
|
Retained earnings (accumulated deficit)
|
|
|
(42,492 |
) |
|
|
(438,836 |
) |
|
|
187,731 |
|
|
|
251,105 |
|
|
|
(42,492 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total controlling interest stockholders’ equity
|
|
|
610,951 |
|
|
|
312,335 |
|
|
|
1,667,103 |
|
|
|
(1,979,438 |
) |
|
|
610,951 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(357 |
) |
|
|
— |
|
|
|
(357 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity
|
|
|
610,951 |
|
|
|
312,335 |
|
|
|
1,666,746 |
|
|
|
(1,979,438 |
) |
|
|
610,594 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$ |
1,234,478 |
|
|
$ |
464,016 |
|
|
$ |
1,980,841 |
|
|
$ |
(2,395,099 |
) |
|
$ |
1,284,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED BALANCE SHEET
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
13,835 |
|
|
$ |
2,317 |
|
|
$ |
35,279 |
|
|
$ |
— |
|
|
$ |
51,431 |
|
Accounts and notes receivable, net
|
|
|
1,179 |
|
|
|
99,734 |
|
|
|
215,650 |
|
|
|
(147,687 |
) |
|
|
168,876 |
|
Rig materials and supplies
|
|
|
— |
|
|
|
(1,655 |
) |
|
|
27,182 |
|
|
|
— |
|
|
|
25,527 |
|
Deferred costs
|
|
|
— |
|
|
|
— |
|
|
|
2,229 |
|
|
|
— |
|
|
|
2,229 |
|
Deferred income taxes
|
|
|
8,981 |
|
|
|
297 |
|
|
|
— |
|
|
|
— |
|
|
|
9,278 |
|
Other tax assets
|
|
|
97,896 |
|
|
|
(62,678 |
) |
|
|
11,211 |
|
|
|
— |
|
|
|
46,429 |
|
Assets held for sale
|
|
|
— |
|
|
|
— |
|
|
|
5,287 |
|
|
|
— |
|
|
|
5,287 |
|
Other current assets
|
|
|
557 |
|
|
|
41,564 |
|
|
|
30,129 |
|
|
|
(13,183 |
) |
|
|
59,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
122,448 |
|
|
|
79,579 |
|
|
|
326,967 |
|
|
|
(160,870 |
) |
|
|
368,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
79 |
|
|
|
538,005 |
|
|
|
278,063 |
|
|
|
— |
|
|
|
816,147 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in subsidiaries and intercompany advances
|
|
|
996,018 |
|
|
|
499,987 |
|
|
|
1,310,792 |
|
|
|
(2,806,797 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other noncurrent assets
|
|
|
72,202 |
|
|
|
14,542 |
|
|
|
6,653 |
|
|
|
(3,113 |
) |
|
|
90,284 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
1,190,747 |
|
|
$ |
1,132,113 |
|
|
$ |
1,922,475 |
|
|
$ |
(2,970,780 |
) |
|
$ |
1,274,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$ |
12,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
12,000 |
|
Accounts payable and accrued liabilities
|
|
|
55,257 |
|
|
|
338,626 |
|
|
|
160,316 |
|
|
|
(395,428 |
) |
|
|
158,771 |
|
Accrued income taxes
|
|
|
609 |
|
|
|
93 |
|
|
|
3,790 |
|
|
|
— |
|
|
|
4,492 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
67,866 |
|
|
|
338,719 |
|
|
|
164,106 |
|
|
|
(395,428 |
) |
|
|
175,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
460,862 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
460,862 |
|
Other long-term liabilities
|
|
|
7,762 |
|
|
|
7,610 |
|
|
|
12,131 |
|
|
|
2,690 |
|
|
|
30,193 |
|
Long-term deferred tax liability
|
|
|
3,361 |
|
|
|
21,958 |
|
|
|
(5,148 |
) |
|
|
— |
|
|
|
20,171 |
|
Intercompany payables
|
|
|
62,583 |
|
|
|
473,144 |
|
|
|
103,667 |
|
|
|
(639,394 |
) |
|
|
— |
|
Contingencies
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
19,397 |
|
|
|
18,050 |
|
|
|
43,003 |
|
|
|
(61,053 |
) |
|
|
19,397 |
|
Capital in excess of par value
|
|
|
630,409 |
|
|
|
733,120 |
|
|
|
1,436,338 |
|
|
|
(2,169,458 |
) |
|
|
630,409 |
|
Retained earnings (accumulated deficit)
|
|
|
(61,493 |
) |
|
|
(460,488 |
) |
|
|
168,625 |
|
|
|
291,863 |
|
|
|
(61,493 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total controlling interest stockholders’ equity
|
|
|
588,313 |
|
|
|
290,682 |
|
|
|
1,647,966 |
|
|
|
(1,938,648 |
) |
|
|
588,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(247 |
) |
|
|
— |
|
|
|
(247 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity
|
|
|
588,313 |
|
|
|
290,682 |
|
|
|
1,647,719 |
|
|
|
(1,938,648 |
) |
|
|
588,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$ |
1,190,747 |
|
|
$ |
1,132,113 |
|
|
$ |
1,922,475 |
|
|
$ |
(2,970,780 |
) |
|
$ |
1,274,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2011 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Total revenues
|
|
$ |
— |
|
|
$ |
95,435 |
|
|
$ |
100,323 |
|
|
$ |
(22,946 |
) |
|
$ |
172,812 |
|
Operating expenses
|
|
$ |
— |
|
|
$ |
41,078 |
|
|
$ |
86,405 |
|
|
$ |
(22,946 |
) |
|
|
104,537 |
|
Depreciation and amortization
|
|
$ |
— |
|
|
$ |
15,387 |
|
|
$ |
11,945 |
|
|
$ |
— |
|
|
|
27,332 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating gross margin
|
|
|
— |
|
|
|
38,970 |
|
|
|
1,973 |
|
|
|
— |
|
|
|
40,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration expense (1)
|
|
$ |
(83 |
) |
|
$ |
(7,944 |
) |
|
$ |
(67 |
) |
|
$ |
— |
|
|
|
(8,094 |
) |
Provision
for reduction in carrying value of certain assets
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
|
Gain on disposition of assets, net
|
|
$ |
— |
|
|
$ |
94 |
|
|
$ |
272 |
|
|
$ |
— |
|
|
|
366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income (loss)
|
|
|
(83 |
) |
|
|
31,120 |
|
|
|
2,178 |
|
|
|
— |
|
|
|
33,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
$ |
(6,746 |
) |
|
$ |
(8,909 |
) |
|
$ |
(2,159 |
) |
|
$ |
12,059 |
|
|
|
(5,755 |
) |
Interest income
|
|
$ |
8,971 |
|
|
$ |
190 |
|
|
$ |
3,031 |
|
|
$ |
(12,059 |
) |
|
|
133 |
|
Gain (Loss)
on fair value of derivative contracts
|
|
$ |
(137 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
(137 |
) |
Other
|
|
$ |
— |
|
|
$ |
120 |
|
|
$ |
3 |
|
|
$ |
— |
|
|
|
123 |
|
Equity in net earnings of subsidiaries
|
|
$ |
36,794 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(36,794 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (expense)
|
|
|
38,882 |
|
|
|
(8,599 |
) |
|
|
875 |
|
|
|
(36,794 |
) |
|
|
(5,636 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (benefit) before income taxes
|
|
|
38,799 |
|
|
|
22,521 |
|
|
|
3,053 |
|
|
|
(36,794 |
) |
|
|
27,579 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
$ |
(7,817 |
) |
|
$ |
9,546 |
|
|
$ |
5,361 |
|
|
$ |
— |
|
|
|
7,090 |
|
Deferred
|
|
$ |
32,442 |
|
|
$ |
(1,866 |
) |
|
$ |
(24,202 |
) |
|
$ |
— |
|
|
|
6,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense (benefit)
|
|
|
24,625 |
|
|
|
7,680 |
|
|
|
(18,841 |
) |
|
|
— |
|
|
|
13,464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$ |
14,174 |
|
|
$ |
14,841 |
|
|
$ |
21,894 |
|
|
$ |
(36,794 |
) |
|
$ |
14,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net
(loss) attributable to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(58 |
) |
|
|
— |
|
|
|
(58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)
attributable to controlling interest
|
|
$ |
14,174 |
|
|
$ |
14,841 |
|
|
$ |
21,952 |
|
|
$ |
(36,794 |
) |
|
$ |
14,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All field operations general and administration expenses are included in operating expenses. |
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30, 2010 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$ |
— |
|
|
$ |
88,029 |
|
|
$ |
92,906 |
|
|
$ |
(24,410 |
) |
|
$ |
156,525 |
|
Operating expenses
|
|
|
— |
|
|
|
57,504 |
|
|
|
75,881 |
|
|
|
(24,410 |
) |
|
|
108,975 |
|
Depreciation and amortization
|
|
|
— |
|
|
|
15,912 |
|
|
|
13,100 |
|
|
|
— |
|
|
|
29,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating gross margin
|
|
|
— |
|
|
|
14,613 |
|
|
|
3,925 |
|
|
|
— |
|
|
|
18,538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration expense (1)
|
|
|
(86 |
) |
|
|
(6,778 |
) |
|
|
(73 |
) |
|
|
— |
|
|
|
(6,937 |
) |
Gain on disposition of assets, net
|
|
|
— |
|
|
|
1,009 |
|
|
|
703 |
|
|
|
— |
|
|
|
1,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income (loss)
|
|
|
(86 |
) |
|
|
8,844 |
|
|
|
4,555 |
|
|
|
— |
|
|
|
13,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(8,475 |
) |
|
|
(8,909 |
) |
|
|
(3,642 |
) |
|
|
13,640 |
|
|
|
(7,386 |
) |
Interest income
|
|
|
10,523 |
|
|
|
167 |
|
|
|
13,029 |
|
|
|
(23,641 |
) |
|
|
78 |
|
Loss on extinguishment of debt
|
|
|
(3,989 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,989 |
) |
Other
|
|
|
1 |
|
|
|
91 |
|
|
|
23 |
|
|
|
— |
|
|
|
115 |
|
Equity in net earnings of subsidiaries
|
|
|
432 |
|
|
|
— |
|
|
|
— |
|
|
|
(432 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (expense)
|
|
|
(1,508 |
) |
|
|
(8,651 |
) |
|
|
9,410 |
|
|
|
(10,433 |
) |
|
|
(11,182 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (benefit) before income taxes
|
|
|
(1,594 |
) |
|
|
193 |
|
|
|
13,965 |
|
|
|
(10,433 |
) |
|
|
2,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
193 |
|
|
|
(375 |
) |
|
|
5,174 |
|
|
|
— |
|
|
|
4,992 |
|
Deferred
|
|
|
(2,294 |
) |
|
|
(14 |
) |
|
|
(1,060 |
) |
|
|
— |
|
|
|
(3,368 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense (benefit)
|
|
|
(2,101 |
) |
|
|
(389 |
) |
|
|
4,114 |
|
|
|
— |
|
|
|
1,624 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
507 |
|
|
|
582 |
|
|
|
9,851 |
|
|
|
(10,433 |
) |
|
|
507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to controlling interest
|
|
$ |
507 |
|
|
$ |
582 |
|
|
$ |
9,851 |
|
|
$ |
(10,433 |
) |
|
$ |
507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All field operations general and administration expenses are included in operating expenses. |
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2011 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Total revenues
|
|
$ |
— |
|
|
$ |
182,840 |
|
|
$ |
208,414 |
|
|
$ |
(62,263 |
) |
|
$ |
328,991 |
|
Operating expenses
|
|
|
— |
|
|
|
91,398 |
|
|
|
182,694 |
|
|
|
(62,263 |
) |
|
|
211,829 |
|
Depreciation and amortization
|
|
|
— |
|
|
|
30,597 |
|
|
|
24,334 |
|
|
|
— |
|
|
|
54,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating gross margin
|
|
|
— |
|
|
|
60,845 |
|
|
|
1,386 |
|
|
|
— |
|
|
|
62,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration expense (1)
|
|
|
(128 |
) |
|
|
(14,725 |
) |
|
|
(129 |
) |
|
|
— |
|
|
|
(14,982 |
) |
Gain on disposition of assets, net
|
|
|
— |
|
|
|
904 |
|
|
|
466 |
|
|
|
— |
|
|
|
1,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income (loss)
|
|
|
(128 |
) |
|
|
47,024 |
|
|
|
1,723 |
|
|
|
— |
|
|
|
48,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(13,598 |
) |
|
|
(17,819 |
) |
|
|
(3,887 |
) |
|
|
23,688 |
|
|
|
(11,616 |
) |
Interest income
|
|
|
17,941 |
|
|
|
380 |
|
|
|
5,546 |
|
|
|
(23,688 |
) |
|
|
179 |
|
Gain (Loss)
on fair value of derivative contracts
|
|
|
(137 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(137 |
) |
Other
|
|
|
— |
|
|
|
120 |
|
|
|
14 |
|
|
|
— |
|
|
|
134 |
|
Equity in net earnings of subsidiaries
|
|
|
40,759 |
|
|
|
— |
|
|
|
— |
|
|
|
(40,759 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (expense)
|
|
|
44,965 |
|
|
|
(17,319 |
) |
|
|
1,673 |
|
|
|
(40,759 |
) |
|
|
(11,440 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (benefit) before income taxes
|
|
|
44,837 |
|
|
|
29,705 |
|
|
|
3,396 |
|
|
|
(40,759 |
) |
|
|
37,179 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
(7,882 |
) |
|
|
9,768 |
|
|
|
9,223 |
|
|
|
— |
|
|
|
11,109 |
|
Deferred
|
|
|
33,718 |
|
|
|
(1,715 |
) |
|
|
(24,809 |
) |
|
|
— |
|
|
|
7,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense (benefit)
|
|
|
25,836 |
|
|
|
8,053 |
|
|
|
(15,586 |
) |
|
|
— |
|
|
|
18,303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
19,001 |
|
|
|
21,652 |
|
|
|
18,982 |
|
|
|
(40,759 |
) |
|
|
18,876 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net
(loss) attributable to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(125 |
) |
|
|
— |
|
|
|
(125 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) attributable to controlling interest
|
|
$ |
19,001 |
|
|
$ |
21,652 |
|
|
$ |
19,107 |
|
|
$ |
(40,759 |
) |
|
$ |
19,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All field operations general and administration expenses are included in operating expenses. |
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2010 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Total revenues
|
|
$ |
— |
|
|
$ |
166,385 |
|
|
$ |
196,884 |
|
|
$ |
(49,139 |
) |
|
$ |
314,130 |
|
Operating expenses
|
|
|
— |
|
|
|
111,627 |
|
|
|
160,018 |
|
|
|
(49,139 |
) |
|
|
222,506 |
|
Depreciation and amortization
|
|
|
— |
|
|
|
31,763 |
|
|
|
25,837 |
|
|
|
— |
|
|
|
57,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating gross margin
|
|
|
— |
|
|
|
22,995 |
|
|
|
11,029 |
|
|
|
— |
|
|
|
34,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration expense (1)
|
|
|
(131 |
) |
|
|
(16,666 |
) |
|
|
(172 |
) |
|
|
— |
|
|
|
(16,969 |
) |
Gain on disposition of assets, net
|
|
|
— |
|
|
|
1,578 |
|
|
|
806 |
|
|
|
— |
|
|
|
2,384 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income (loss)
|
|
|
(131 |
) |
|
|
7,907 |
|
|
|
11,663 |
|
|
|
— |
|
|
|
19,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(16,264 |
) |
|
|
(17,819 |
) |
|
|
(8,251 |
) |
|
|
28,216 |
|
|
|
(14,118 |
) |
Interest income
|
|
|
21,015 |
|
|
|
398 |
|
|
|
16,956 |
|
|
|
(38,217 |
) |
|
|
152 |
|
Loss on extinguishment of debt
|
|
|
(7,209 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,209 |
) |
Other
|
|
|
1 |
|
|
|
68 |
|
|
|
188 |
|
|
|
— |
|
|
|
257 |
|
Equity in net earnings of subsidiaries
|
|
|
(5,962 |
) |
|
|
— |
|
|
|
— |
|
|
|
5,962 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and (expense)
|
|
|
(8,419 |
) |
|
|
(17,353 |
) |
|
|
8,893 |
|
|
|
(4,039 |
) |
|
|
(20,918 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (benefit) before income taxes
|
|
|
(8,550 |
) |
|
|
(9,446 |
) |
|
|
20,556 |
|
|
|
(4,039 |
) |
|
|
(1,479 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
438 |
|
|
|
(256 |
) |
|
|
8,458 |
|
|
|
— |
|
|
|
8,640 |
|
Deferred
|
|
|
(7,444 |
) |
|
|
(24 |
) |
|
|
(1,107 |
) |
|
|
— |
|
|
|
(8,575 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense (benefit)
|
|
|
(7,006 |
) |
|
|
(280 |
) |
|
|
7,351 |
|
|
|
— |
|
|
|
65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(1,544 |
) |
|
|
(9,166 |
) |
|
|
13,205 |
|
|
|
(4,039 |
) |
|
|
(1,544 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to controlling interest
|
|
$ |
(1,544 |
) |
|
$ |
(9,166 |
) |
|
$ |
13,205 |
|
|
$ |
(4,039 |
) |
|
$ |
(1,544 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All field operations general and administration expenses are included in operating expenses. |
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2011 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$ |
19,001 |
|
|
$ |
21,652 |
|
|
$ |
18,982 |
|
|
$ |
(40,759 |
) |
|
$ |
18,876 |
|
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
— |
|
|
|
30,597 |
|
|
|
24,334 |
|
|
|
— |
|
|
|
54,931 |
|
Gain on disposition of assets
|
|
|
— |
|
|
|
(904 |
) |
|
|
(466 |
) |
|
|
— |
|
|
|
(1,370 |
) |
Deferred income tax expense
|
|
|
33,718 |
|
|
|
(1,715 |
) |
|
|
(24,809 |
) |
|
|
— |
|
|
|
7,194 |
|
Expenses not requiring cash
|
|
|
8,661 |
|
|
|
— |
|
|
|
(306 |
) |
|
|
— |
|
|
|
8,355 |
|
Equity in net earnings of subsidiaries
|
|
|
(40,759 |
) |
|
|
— |
|
|
|
— |
|
|
|
40,759 |
|
|
|
— |
|
Change in accounts receivable
|
|
|
258,051 |
|
|
|
(211,818 |
) |
|
|
(58,296 |
) |
|
|
— |
|
|
|
(12,677 |
) |
Change in other assets
|
|
|
67,376 |
|
|
|
(21,355 |
) |
|
|
2,917 |
|
|
|
— |
|
|
|
48,938 |
|
Change in liabilities
|
|
|
(11,797 |
) |
|
|
(73,099 |
) |
|
|
55,934 |
|
|
|
— |
|
|
|
(28,962 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
334,251 |
|
|
|
(256,642 |
) |
|
|
18,290 |
|
|
|
— |
|
|
|
95,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
— |
|
|
|
(92,606 |
) |
|
|
(6,771 |
) |
|
|
— |
|
|
|
(99,377 |
) |
Proceeds from the sale of assets
|
|
|
— |
|
|
|
1,590 |
|
|
|
763 |
|
|
|
— |
|
|
|
2,353 |
|
Proceeds from insurance settlements
|
|
|
— |
|
|
|
250 |
|
|
|
— |
|
|
|
— |
|
|
|
250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
— |
|
|
|
(90,766 |
) |
|
|
(6,008 |
) |
|
|
— |
|
|
|
(96,774 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from issuance of debt
|
|
|
50,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
50,000 |
|
Repayments
of term loan
|
|
|
(9,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(9,000 |
) |
Repayments
of revolver
|
|
|
(25,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(25,000 |
) |
Payment of debt issuance costs
|
|
|
(504 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(504 |
) |
Proceeds from stock options exercised
|
|
|
183 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
183 |
|
Excess tax benefit from stock-based compensatio
|
|
|
1,260 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,260 |
|
Intercompany advances, net
|
|
|
(334,186 |
) |
|
|
353,012 |
|
|
|
(18,826 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(317,247 |
) |
|
|
353,012 |
|
|
|
(18,826 |
) |
|
|
— |
|
|
|
16,939 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
17,004 |
|
|
|
5,604 |
|
|
|
(6,544 |
) |
|
|
— |
|
|
|
16,064 |
|
Cash and cash equivalents at beginning of period
|
|
|
13,835 |
|
|
|
2,317 |
|
|
|
35,279 |
|
|
|
— |
|
|
|
51,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$ |
30,839 |
|
|
$ |
7,921 |
|
|
$ |
28,735 |
|
|
$ |
— |
|
|
$ |
67,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited consolidated condensed financial statements.
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(Dollars in Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2010 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$ |
(1,544 |
) |
|
$ |
(9,166 |
) |
|
$ |
13,205 |
|
|
$ |
(4,039 |
) |
|
$ |
(1,544 |
) |
Adjustments to reconcile net income (loss)
to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
— |
|
|
|
31,763 |
|
|
|
25,837 |
|
|
|
— |
|
|
|
57,600 |
|
Loss on extinguishment of debt
|
|
|
7,209 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,209 |
|
Gain on disposition of assets
|
|
|
— |
|
|
|
(1,578 |
) |
|
|
(806 |
) |
|
|
— |
|
|
|
(2,384 |
) |
Deferred income tax expense
|
|
|
(7,444 |
) |
|
|
(24 |
) |
|
|
(1,107 |
) |
|
|
— |
|
|
|
(8,575 |
) |
Expenses not requiring cash
|
|
|
6,392 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,392 |
|
Equity in net earnings of subsidiaries
|
|
|
5,962 |
|
|
|
— |
|
|
|
— |
|
|
|
(5,962 |
) |
|
|
— |
|
Change in accounts receivable
|
|
|
(6,619 |
) |
|
|
9,189 |
|
|
|
22,338 |
|
|
|
— |
|
|
|
24,908 |
|
Change in other assets
|
|
|
(7,974 |
) |
|
|
8,646 |
|
|
|
(12,079 |
) |
|
|
— |
|
|
|
(11,407 |
) |
Change in liabilities
|
|
|
8,385 |
|
|
|
(22,953 |
) |
|
|
(3,438 |
) |
|
|
— |
|
|
|
(18,006 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
4,367 |
|
|
|
15,877 |
|
|
|
43,950 |
|
|
|
(10,001 |
) |
|
|
54,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
— |
|
|
|
(104,234 |
) |
|
|
(24,739 |
) |
|
|
— |
|
|
|
(128,973 |
) |
Proceeds from the sale of assets
|
|
|
— |
|
|
|
2,098 |
|
|
|
700 |
|
|
|
— |
|
|
|
2,798 |
|
Intercompany dividend payment
|
|
|
— |
|
|
|
|
|
|
|
(10,001 |
) |
|
|
10,001 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
|
|
— |
|
|
|
(102,136 |
) |
|
|
(34,040 |
) |
|
|
10,001 |
|
|
|
(126,175 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from issuance of debt
|
|
|
300,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
300,000 |
|
Repayment of
term loan
|
|
|
(6,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,000 |
) |
Repayment of
revolver
|
|
|
(42,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(42,000 |
) |
Paydown on Senior notes
|
|
|
(225,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(225,000 |
) |
Payment of debt issuance costs
|
|
|
(7,896 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,896 |
) |
Payment of debt extinguishment costs
|
|
|
(7,466 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,466 |
) |
Proceeds from stock options exercised
|
|
|
26 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26 |
|
Excess tax benefit from stock-based compensation
|
|
|
1,285 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,285 |
|
Intercompany advances, net
|
|
|
(63,099 |
) |
|
|
87,302 |
|
|
|
(24,203 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(50,150 |
) |
|
|
87,302 |
|
|
|
(24,203 |
) |
|
|
— |
|
|
|
12,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(45,783 |
) |
|
|
1,043 |
|
|
|
(14,293 |
) |
|
|
— |
|
|
|
(59,033 |
) |
Cash and cash equivalents at beginning of period
|
|
|
58,189 |
|
|
|
1,768 |
|
|
|
48,846 |
|
|
|
— |
|
|
|
108,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$ |
12,406 |
|
|
$ |
2,811 |
|
|
$ |
34,533 |
|
|
$ |
— |
|
|
$ |
49,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited consolidated condensed financial statements.
|