Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements |
Note 16 — 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 December 31, 2012 and
December 31, 2011 and for the years ended December 31,
2012, 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 STATEMENT OF
OPERATIONS
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended
December 31, 2012 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Total revenues
|
|
$ |
— |
|
|
$ |
393,959 |
|
|
$ |
385,279 |
|
|
$ |
(101,256 |
) |
|
$ |
677,982 |
|
Operating
expenses
|
|
|
— |
|
|
|
185,328 |
|
|
|
329,992 |
|
|
|
(101,256 |
) |
|
|
414,064 |
|
Depreciation and
amortization
|
|
|
— |
|
|
|
65,354 |
|
|
|
47,663 |
|
|
|
— |
|
|
|
113,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating gross
margin
|
|
|
— |
|
|
|
143,277 |
|
|
|
7,624 |
|
|
|
— |
|
|
|
150,901 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration
expense (1)
|
|
|
(182 |
) |
|
|
(45,433 |
) |
|
|
(437 |
) |
|
|
— |
|
|
|
(46,052 |
) |
Gain on disposition of
assets, net
|
|
|
— |
|
|
|
775 |
|
|
|
1,199 |
|
|
|
— |
|
|
|
1,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income
(loss)
|
|
|
(182 |
) |
|
|
98,619 |
|
|
|
8,386 |
|
|
|
— |
|
|
|
106,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(37,326 |
) |
|
|
(151 |
) |
|
|
(8,739 |
) |
|
|
12,674 |
|
|
|
(33,542 |
) |
Changes in fair value of
derivative positions
|
|
|
55 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
55 |
|
Interest income
|
|
|
9,863 |
|
|
|
5,073 |
|
|
|
41,999 |
|
|
|
(56,782 |
) |
|
|
153 |
|
Loss on extinguishment of
debt
|
|
|
(2,130 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,130 |
) |
Other
|
|
|
— |
|
|
|
(370 |
) |
|
|
(12 |
) |
|
|
— |
|
|
|
(382 |
) |
Equity in net earnings of
subsidiaries
|
|
|
43,884 |
|
|
|
— |
|
|
|
— |
|
|
|
(43,884 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income
(expense)
|
|
|
14,346 |
|
|
|
4,552 |
|
|
|
33,248 |
|
|
|
(87,992 |
) |
|
|
(35,846 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (benefit) before
income taxes
|
|
|
14,164 |
|
|
|
103,171 |
|
|
|
41,634 |
|
|
|
(87,992 |
) |
|
|
70,977 |
|
Income tax expense
(benefit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
(25,406 |
) |
|
|
32,781 |
|
|
|
10,667 |
|
|
|
— |
|
|
|
18,042 |
|
Deferred
|
|
|
2,257 |
|
|
|
15,429 |
|
|
|
(1,849 |
) |
|
|
— |
|
|
|
15,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
(benefit)
|
|
|
(23,149 |
) |
|
|
48,210 |
|
|
|
8,818 |
|
|
|
— |
|
|
|
33,879 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
|
37,313 |
|
|
|
54,961 |
|
|
|
32,816 |
|
|
|
(87,992 |
) |
|
|
37,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net (loss)
attributable to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(215 |
) |
|
|
— |
|
|
|
(215 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to controlling interest
|
|
$ |
37,313 |
|
|
$ |
54,961 |
|
|
$ |
33,031 |
|
|
|
$ (87,992 |
) |
|
$ |
37,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
General and administration
expenses for field operations are included in operating
expenses. |
PARKER
DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATING CONDENSED STATEMENT OF
OPERATIONS
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended
December 31, 2011 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Total revenues
|
|
$ |
— |
|
|
$ |
376,229 |
|
|
$ |
426,491 |
|
|
$ |
(116,074 |
) |
|
$ |
686,646 |
|
Operating
expenses
|
|
|
— |
|
|
|
175,465 |
|
|
|
358,753 |
|
|
|
(116,074 |
) |
|
|
418,144 |
|
Depreciation and
amortization
|
|
|
— |
|
|
|
62,744 |
|
|
|
49,392 |
|
|
|
— |
|
|
|
112,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating gross
margin
|
|
|
— |
|
|
|
138,020 |
|
|
|
18,346 |
|
|
|
— |
|
|
|
156,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration
expense (1)
|
|
|
(218 |
) |
|
|
(30,859 |
) |
|
|
(237 |
) |
|
|
— |
|
|
|
(31,314 |
) |
Impairment and other
charges
|
|
|
— |
|
|
|
(170,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(170,000 |
) |
Provision for reduction in
carrying value of certain assets
|
|
|
— |
|
|
|
(1,350 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,350 |
) |
Gain on disposition of
assets, net
|
|
|
— |
|
|
|
2,706 |
|
|
|
953 |
|
|
|
— |
|
|
|
3,659 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income
(loss)
|
|
|
(218 |
) |
|
|
(61,483 |
) |
|
|
19,062 |
|
|
|
— |
|
|
|
(42,639 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(26,654 |
) |
|
|
(17,889 |
) |
|
|
(8,865 |
) |
|
|
30,814 |
|
|
|
(22,594 |
) |
Changes in fair value of
derivative positions
|
|
|
(110 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(110 |
) |
Interest income
|
|
|
18,131 |
|
|
|
750 |
|
|
|
12,189 |
|
|
|
(30,814 |
) |
|
|
256 |
|
Other
|
|
|
— |
|
|
|
(345 |
) |
|
|
20 |
|
|
|
— |
|
|
|
(325 |
) |
Equity in net earnings of
subsidiaries
|
|
|
(23,484 |
) |
|
|
— |
|
|
|
— |
|
|
|
23,484 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and
(expense)
|
|
|
(32,117 |
) |
|
|
(17,484 |
) |
|
|
3,344 |
|
|
|
23,484 |
|
|
|
(22,773 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (benefit) before
income taxes
|
|
|
(32,335 |
) |
|
|
(78,967 |
) |
|
|
22,406 |
|
|
|
23,484 |
|
|
|
(65,412 |
) |
Income tax expense
(benefit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
(13,402 |
) |
|
|
27,169 |
|
|
|
19,841 |
|
|
|
— |
|
|
|
33,608 |
|
Deferred
|
|
|
31,518 |
|
|
|
(57,030 |
) |
|
|
(22,863 |
) |
|
|
— |
|
|
|
(48,375 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense
(benefit)
|
|
|
18,116 |
|
|
|
(29,861 |
) |
|
|
(3,022 |
) |
|
|
— |
|
|
|
(14,767 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
|
(50,451 |
) |
|
|
(49,106 |
) |
|
|
25,428 |
|
|
|
23,484 |
|
|
|
(50,645 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net (loss)
attributable to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(194 |
) |
|
|
— |
|
|
|
(194 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to controlling interest
|
|
$ |
(50,451 |
) |
|
$ |
(49,106 |
) |
|
$ |
25,622 |
|
|
$ |
23,484 |
|
|
$ |
(50,451 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
General and administration
expenses for field operations are included in operating
expenses. |
PARKER
DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATING CONDENSED STATEMENT OF
OPERATIONS
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve months ended
December 31, 2010 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Total revenues
|
|
$ |
— |
|
|
$ |
366,947 |
|
|
$ |
401,617 |
|
|
$ |
(109,089 |
) |
|
$ |
659,475 |
|
Operating
expenses
|
|
|
— |
|
|
|
237,584 |
|
|
|
342,783 |
|
|
|
(109,089 |
) |
|
|
471,278 |
|
Depreciation and
amortization
|
|
|
— |
|
|
|
63,402 |
|
|
|
51,628 |
|
|
|
— |
|
|
|
115,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating gross
margin
|
|
|
— |
|
|
|
65,961 |
|
|
|
7,206 |
|
|
|
— |
|
|
|
73,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administration
expense (1)
|
|
|
(225 |
) |
|
|
(30,193 |
) |
|
|
(310 |
) |
|
|
— |
|
|
|
(30,728 |
) |
Provision for reduction in
carrying value of certain assets
|
|
|
— |
|
|
|
(1,952 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,952 |
) |
Gain on disposition of
assets, net
|
|
|
— |
|
|
|
2,067 |
|
|
|
2,553 |
|
|
|
— |
|
|
|
4,620 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating income
(loss)
|
|
|
(225 |
) |
|
|
35,883 |
|
|
|
9,449 |
|
|
|
— |
|
|
|
45,107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(30,771 |
) |
|
|
(35,640 |
) |
|
|
(16,185 |
) |
|
|
55,791 |
|
|
|
(26,805 |
) |
Interest income
|
|
|
42,000 |
|
|
|
757 |
|
|
|
23,291 |
|
|
|
(65,791 |
) |
|
|
257 |
|
Loss on extinguishment of
debt
|
|
|
(7,209 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,209 |
) |
Other
|
|
|
— |
|
|
|
88 |
|
|
|
67 |
|
|
|
— |
|
|
|
155 |
|
Equity in net earnings of
subsidiaries
|
|
|
(22,962 |
) |
|
|
— |
|
|
|
— |
|
|
|
22,962 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income and
(expense)
|
|
|
(18,942 |
) |
|
|
(34,795 |
) |
|
|
7,173 |
|
|
|
12,962 |
|
|
|
(33,602 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (benefit) before
income taxes
|
|
|
(19,167 |
) |
|
|
1,088 |
|
|
|
16,622 |
|
|
|
12,962 |
|
|
|
11,505 |
|
Income tax expense
(benefit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
139 |
|
|
|
(189 |
) |
|
|
27,571 |
|
|
|
— |
|
|
|
27,521 |
|
Deferred
|
|
|
(4,845 |
) |
|
|
2,323 |
|
|
|
1,214 |
|
|
|
— |
|
|
|
(1,308 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense
(benefit)
|
|
|
(4,706 |
) |
|
|
2,134 |
|
|
|
28,785 |
|
|
|
— |
|
|
|
26,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
|
(14,461 |
) |
|
|
(1,046 |
) |
|
|
(12,163 |
) |
|
|
12,962 |
|
|
|
(14,708 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net (loss)
attributable to noncontrolling interest
|
|
|
— |
|
|
|
— |
|
|
|
(247 |
) |
|
|
— |
|
|
|
(247 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to controlling interest
|
|
$ |
(14,461 |
) |
|
$ |
(1,046 |
) |
|
$ |
(11,916 |
) |
|
$ |
12,962 |
|
|
$ |
(14,461 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
General and administration
expenses for field operations are included in operating
expenses. |
PARKER
DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATING CONDENSED BALANCE SHEET
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2012 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$ |
42,251 |
|
|
$ |
11,023 |
|
|
$ |
34,612 |
|
|
$ |
— |
|
|
$ |
87,886 |
|
Accounts and notes
receivable, net
|
|
|
289,957 |
|
|
|
98,747 |
|
|
|
292,644 |
|
|
|
(512,786 |
) |
|
|
168,562 |
|
Rig materials and
supplies
|
|
|
— |
|
|
|
2,834 |
|
|
|
26,026 |
|
|
|
— |
|
|
|
28,860 |
|
Deferred costs
|
|
|
— |
|
|
|
— |
|
|
|
1,089 |
|
|
|
— |
|
|
|
1,089 |
|
Deferred income
taxes
|
|
|
— |
|
|
|
7,615 |
|
|
|
1,127 |
|
|
|
— |
|
|
|
8,742 |
|
Other tax assets
|
|
|
46,249 |
|
|
|
(31,136 |
) |
|
|
18,411 |
|
|
|
— |
|
|
|
33,524 |
|
Assets held for
sale
|
|
|
— |
|
|
|
— |
|
|
|
11,550 |
|
|
|
— |
|
|
|
11,550 |
|
Other current
assets
|
|
|
— |
|
|
|
8,675 |
|
|
|
4,146 |
|
|
|
— |
|
|
|
12,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
assets
|
|
|
378,457 |
|
|
|
97,758 |
|
|
|
389,605 |
|
|
|
(512,786 |
) |
|
|
353,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
60 |
|
|
|
548,794 |
|
|
|
237,304 |
|
|
|
— |
|
|
|
786,158 |
|
Investment in subsidiaries
and intercompany advances
|
|
|
780,878 |
|
|
|
(233,388 |
) |
|
|
1,467,429 |
|
|
|
(2,014,919 |
) |
|
|
— |
|
Other noncurrent
assets
|
|
|
43,569 |
|
|
|
59,541 |
|
|
|
13,431 |
|
|
|
— |
|
|
|
116,541 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
1,202,964 |
|
|
$ |
472,705 |
|
|
$ |
2,107,769 |
|
|
$ |
(2,527,705 |
) |
|
$ |
1,255,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of
long-term debt
|
|
$ |
10,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
10,000 |
|
Accounts payable and
accrued liabilities
|
|
|
65,839 |
|
|
|
93,243 |
|
|
|
205,864 |
|
|
|
(227,200 |
) |
|
|
137,746 |
|
Accrued income
taxes
|
|
|
— |
|
|
|
612 |
|
|
|
3,508 |
|
|
|
— |
|
|
|
4,120 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities
|
|
|
75,839 |
|
|
|
93,855 |
|
|
|
209,372 |
|
|
|
(227,200 |
) |
|
|
151,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
469,205 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
469,205 |
|
Other long-term
liabilities
|
|
|
3,933 |
|
|
|
6,129 |
|
|
|
13,120 |
|
|
|
— |
|
|
|
23,182 |
|
Long-term deferred tax
liability
|
|
|
— |
|
|
|
36,894 |
|
|
|
(16,047 |
) |
|
|
— |
|
|
|
20,847 |
|
Intercompany
payables
|
|
|
62,583 |
|
|
|
43,657 |
|
|
|
216,320 |
|
|
|
(322,560 |
) |
|
|
— |
|
Contingencies
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Stockholders’
equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
19,818 |
|
|
|
18,049 |
|
|
|
43,003 |
|
|
|
(61,052 |
) |
|
|
19,818 |
|
Capital in excess of par
value
|
|
|
646,217 |
|
|
|
733,112 |
|
|
|
1,455,246 |
|
|
|
(2,188,358 |
) |
|
|
646,217 |
|
Retained earnings
(accumulated deficit)
|
|
|
(74,631 |
) |
|
|
(458,991 |
) |
|
|
187,526 |
|
|
|
271,465 |
|
|
|
(74,631 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total controlling interest
stockholders’ equity
|
|
|
591,404 |
|
|
|
292,170 |
|
|
|
1,685,775 |
|
|
|
(1,977,945 |
) |
|
|
591,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling
interest
|
|
|
— |
|
|
|
— |
|
|
|
(771 |
) |
|
|
— |
|
|
|
(771 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity
|
|
|
591,404 |
|
|
|
292,170 |
|
|
|
1,685,004 |
|
|
|
(1,977,945 |
) |
|
|
590,633 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders’ equity
|
|
$ |
1,202,964 |
|
|
$ |
472,705 |
|
|
$ |
2,107,769 |
|
|
$ |
(2,527,705 |
) |
|
$ |
1,255,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARKER
DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATING CONDENSED BALANCE SHEET
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2011 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
ASSETS |
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$ |
55,670 |
|
|
$ |
4,212 |
|
|
$ |
37,987 |
|
|
$ |
— |
|
|
$ |
97,869 |
|
Accounts and notes
receivable, net
|
|
|
289,512 |
|
|
|
94,748 |
|
|
|
285,326 |
|
|
|
(485,663 |
) |
|
|
183,923 |
|
Rig materials and
supplies
|
|
|
— |
|
|
|
762 |
|
|
|
29,185 |
|
|
|
— |
|
|
|
29,947 |
|
Deferred costs
|
|
|
— |
|
|
|
— |
|
|
|
3,249 |
|
|
|
— |
|
|
|
3,249 |
|
Deferred income
taxes
|
|
|
— |
|
|
|
5,311 |
|
|
|
853 |
|
|
|
486 |
|
|
|
6,650 |
|
Other tax assets
|
|
|
47,834 |
|
|
|
(25,218 |
) |
|
|
2,742 |
|
|
|
— |
|
|
|
25,358 |
|
Assets held for
sale
|
|
|
— |
|
|
|
— |
|
|
|
5,315 |
|
|
|
— |
|
|
|
5,315 |
|
Other current
assets
|
|
|
788 |
|
|
|
6,381 |
|
|
|
8,133 |
|
|
|
— |
|
|
|
15,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
assets
|
|
|
393,804 |
|
|
|
86,196 |
|
|
|
372,790 |
|
|
|
(485,177 |
) |
|
|
367,613 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
|
|
79 |
|
|
|
474,942 |
|
|
|
244,787 |
|
|
|
1 |
|
|
|
719,809 |
|
Investment in subsidiaries
and intercompany advances
|
|
|
720,214 |
|
|
|
(212,883 |
) |
|
|
1,347,719 |
|
|
|
(1,855,050 |
) |
|
|
— |
|
Other noncurrent
assets
|
|
|
44,962 |
|
|
|
66,660 |
|
|
|
16,839 |
|
|
|
363 |
|
|
|
128,824 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
1,159,059 |
|
|
$ |
414,915 |
|
|
$ |
1,982,135 |
|
|
$ |
(2,339,863 |
) |
|
$ |
1,216,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of
long-term debt
|
|
$ |
145,723 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
145,723 |
|
Accounts payable and
accrued liabilities
|
|
|
60,120 |
|
|
|
94,056 |
|
|
|
181,010 |
|
|
|
(199,936 |
) |
|
|
135,250 |
|
Accrued income
taxes
|
|
|
(205 |
) |
|
|
921 |
|
|
|
4,121 |
|
|
|
— |
|
|
|
4,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities
|
|
|
205,638 |
|
|
|
94,977 |
|
|
|
185,131 |
|
|
|
(199,936 |
) |
|
|
285,810 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
337,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
337,000 |
|
Other long-term
liabilities
|
|
|
8,081 |
|
|
|
9,474 |
|
|
|
15,897 |
|
|
|
— |
|
|
|
33,452 |
|
Long-term deferred tax
liability
|
|
|
1,151 |
|
|
|
25,232 |
|
|
|
(11,296 |
) |
|
|
847 |
|
|
|
15,934 |
|
Intercompany
payables
|
|
|
62,583 |
|
|
|
43,657 |
|
|
|
111,619 |
|
|
|
(217,859 |
) |
|
|
— |
|
Contingencies
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Stockholders’
equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
19,508 |
|
|
|
18,049 |
|
|
|
43,003 |
|
|
|
(61,052 |
) |
|
|
19,508 |
|
Capital in excess of par
value
|
|
|
637,042 |
|
|
|
733,120 |
|
|
|
1,444,091 |
|
|
|
(2,177,211 |
) |
|
|
637,042 |
|
Retained earnings
(accumulated deficit)
|
|
|
(111,944 |
) |
|
|
(509,594 |
) |
|
|
194,246 |
|
|
|
315,348 |
|
|
|
(111,944 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total controlling interest
stockholders’ equity
|
|
|
544,606 |
|
|
|
241,575 |
|
|
|
1,681,340 |
|
|
|
(1,922,915 |
) |
|
|
544,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling
interest
|
|
|
— |
|
|
|
— |
|
|
|
(556 |
) |
|
|
— |
|
|
|
(556 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity
|
|
|
544,606 |
|
|
|
241,575 |
|
|
|
1,680,784 |
|
|
|
(1,922,915 |
) |
|
|
544,050 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders’ equity
|
|
$ |
1,159,059 |
|
|
$ |
414,915 |
|
|
$ |
1,982,135 |
|
|
$ |
(2,339,863 |
) |
|
$ |
1,216,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARKER
DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATED
CONDENSED STATEMENTS OF CASH FLOWS
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31, 2012 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$ |
37,313 |
|
|
$ |
54,961 |
|
|
$ |
32,816 |
|
|
$ |
(87,992 |
) |
|
$ |
37,098 |
|
Adjustments to reconcile
net income (loss) to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
— |
|
|
|
65,354 |
|
|
|
47,663 |
|
|
|
— |
|
|
|
113,017 |
|
Loss on extinguishment of
debt
|
|
|
2,130 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,130 |
|
Gain on disposition of
assets
|
|
|
— |
|
|
|
(775 |
) |
|
|
(1,199 |
) |
|
|
— |
|
|
|
(1,974 |
) |
Deferred income tax
expense
|
|
|
2,257 |
|
|
|
15,429 |
|
|
|
(1,849 |
) |
|
|
— |
|
|
|
15,837 |
|
Expenses not requiring
cash
|
|
|
16,558 |
|
|
|
33,644 |
|
|
|
(27,602 |
) |
|
|
— |
|
|
|
22,600 |
|
Equity in net earnings of
subsidiaries
|
|
|
(43,884 |
) |
|
|
— |
|
|
|
— |
|
|
|
43,884 |
|
|
|
— |
|
Change in accounts
receivable
|
|
|
(445 |
) |
|
|
(1,788 |
) |
|
|
17,474 |
|
|
|
— |
|
|
|
15,241 |
|
Change in other
assets
|
|
|
1,649 |
|
|
|
2,060 |
|
|
|
(9,200 |
) |
|
|
— |
|
|
|
(5,491 |
) |
Change in accrued income
taxes
|
|
|
(4,055 |
) |
|
|
220 |
|
|
|
(2,267 |
) |
|
|
— |
|
|
|
(6,102 |
) |
Change in
liabilities
|
|
|
3,914 |
|
|
|
(4,158 |
) |
|
|
(2,413 |
) |
|
|
— |
|
|
|
(2,657 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) operating activities
|
|
|
15,437 |
|
|
|
164,947 |
|
|
|
53,423 |
|
|
|
(44,108 |
) |
|
|
189,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
— |
|
|
|
(176,333 |
) |
|
|
(15,210 |
) |
|
|
— |
|
|
|
(191,543 |
) |
Proceeds from the sale of
assets
|
|
|
— |
|
|
|
2,062 |
|
|
|
1,875 |
|
|
|
— |
|
|
|
3,937 |
|
Proceeds from insurance
settlements
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Intercompany dividend
payment
|
|
|
(8,387 |
) |
|
|
(4,357 |
) |
|
|
(31,364 |
) |
|
|
44,108 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in)
investing activities
|
|
|
(8,387 |
) |
|
|
(178,628 |
) |
|
|
(44,699 |
) |
|
|
44,108 |
|
|
|
(187,606 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from debt
issuance
|
|
|
130,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
130,000 |
|
Proceeds from draw on
revolver credit facility
|
|
|
7,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,000 |
|
Paydown on senior
notes
|
|
|
(125,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(125,000 |
) |
Paydown on term
note
|
|
|
(18,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(18,000 |
) |
Paydown on revolver credit
facility
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Payment of debt issuance
costs
|
|
|
(4,859 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4,859 |
) |
Payment of debt
extinguishment costs
|
|
|
(555 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(555 |
) |
Proceeds from stock options
exercised
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Excess tax benefit from
stock-based compensation
|
|
|
(662 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(662 |
) |
Intercompany advances,
net
|
|
|
(8,393 |
) |
|
|
20,492 |
|
|
|
(12,099 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) financing activities
|
|
|
(20,469 |
) |
|
|
20,492 |
|
|
|
(12,099 |
) |
|
|
— |
|
|
|
(12,076 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash
equivalents
|
|
|
(13,419 |
) |
|
|
6,811 |
|
|
|
(3,375 |
) |
|
|
— |
|
|
|
(9,983 |
) |
Cash and cash equivalents
at beginning of year
|
|
|
55,670 |
|
|
|
4,212 |
|
|
|
37,987 |
|
|
|
— |
|
|
|
97,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
at end of year
|
|
$ |
42,251 |
|
|
$ |
11,023 |
|
|
$ |
34,612 |
|
|
$ |
— |
|
|
$ |
87,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See
accompanying notes to unaudited consolidated condensed financial
statements.
PARKER
DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATED
CONDENSED STATEMENTS OF CASH FLOWS
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31, 2011 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$ |
(50,451 |
) |
|
$ |
(49,106 |
) |
|
$ |
25,428 |
|
|
$ |
23,484 |
|
|
$ |
(50,645 |
) |
Adjustments to reconcile
net income (loss)to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
— |
|
|
|
62,744 |
|
|
|
49,392 |
|
|
|
— |
|
|
|
112,136 |
|
Loss on extinguishment of
debt
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gain on disposition of
assets
|
|
|
— |
|
|
|
(2,706 |
) |
|
|
(953 |
) |
|
|
— |
|
|
|
(3,659 |
) |
Deferred income tax
expense
|
|
|
31,518 |
|
|
|
(57,030 |
) |
|
|
(22,863 |
) |
|
|
— |
|
|
|
(48,375 |
) |
Impairment and other
charges
|
|
|
— |
|
|
|
170,000 |
|
|
|
— |
|
|
|
— |
|
|
|
170,000 |
|
Provision for reduction in
carrying value of certain assets
|
|
|
— |
|
|
|
1,350 |
|
|
|
— |
|
|
|
— |
|
|
|
1,350 |
|
Expenses not requiring
cash
|
|
|
16,411 |
|
|
|
376 |
|
|
|
(3,954 |
) |
|
|
— |
|
|
|
12,833 |
|
Equity in net earnings of
subsidiaries
|
|
|
23,484 |
|
|
|
— |
|
|
|
— |
|
|
|
(23,484 |
) |
|
|
— |
|
Change in accounts
receivable
|
|
|
(288,333 |
) |
|
|
347,344 |
|
|
|
(65,852 |
) |
|
|
— |
|
|
|
(6,841 |
) |
Change in other
assets
|
|
|
62,173 |
|
|
|
(16,724 |
) |
|
|
16,404 |
|
|
|
— |
|
|
|
61,853 |
|
Change in
liabilities
|
|
|
(10,454 |
) |
|
|
(53,404 |
) |
|
|
41,091 |
|
|
|
— |
|
|
|
(22,767 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) operating activities
|
|
|
(215,652 |
) |
|
|
402,844 |
|
|
|
38,693 |
|
|
|
— |
|
|
|
225,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
— |
|
|
|
(174,999 |
) |
|
|
(15,400 |
) |
|
|
— |
|
|
|
(190,399 |
) |
Proceeds from the sale of
assets
|
|
|
— |
|
|
|
4,335 |
|
|
|
1,200 |
|
|
|
— |
|
|
|
5,535 |
|
Proceeds from insurance
settlements
|
|
|
— |
|
|
|
250 |
|
|
|
— |
|
|
|
— |
|
|
|
250 |
|
Intercompany dividend
payment
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) investing activities
|
|
|
— |
|
|
|
(170,414 |
) |
|
|
(14,200 |
) |
|
|
— |
|
|
|
(184,614 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from debt
issuance
|
|
|
50,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
50,000 |
|
Proceeds from draw on
revolver credit facility
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Paydown on senior
notes
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Paydown on term
note
|
|
|
(21,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(21,000 |
) |
Paydown on revolver credit
facility
|
|
|
(25,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(25,000 |
) |
Payment of debt issuance
costs
|
|
|
(504 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(504 |
) |
Payment of debt
extinguishment costs
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Proceeds from stock options
exercised
|
|
|
183 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
183 |
|
Excess tax benefit from
stock-based compensation
|
|
|
1,488 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,488 |
|
Intercompany advances,
net
|
|
|
252,320 |
|
|
|
(230,535 |
) |
|
|
(21,785 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) financing activities
|
|
|
257,487 |
|
|
|
(230,535 |
) |
|
|
(21,785 |
) |
|
|
— |
|
|
|
5,167 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash
equivalents
|
|
|
41,835 |
|
|
|
1,895 |
|
|
|
2,708 |
|
|
|
— |
|
|
|
46,438 |
|
Cash and cash equivalents
at beginning of year
|
|
|
13,835 |
|
|
|
2,317 |
|
|
|
35,279 |
|
|
|
— |
|
|
|
51,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
at end of year
|
|
$ |
55,670 |
|
|
$ |
4,212 |
|
|
$ |
37,987 |
|
|
$ |
— |
|
|
$ |
97,869 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See
accompanying notes to unaudited consolidated condensed financial
statements.
PARKER
DRILLING COMPANY AND SUBSIDIARIES
CONSOLIDATED
CONDENSED STATEMENTS OF CASH FLOWS
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31, 2010 |
|
|
|
Parent |
|
|
Guarantor |
|
|
Non-Guarantor |
|
|
Eliminations |
|
|
Consolidated |
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
|
$ |
(14,461 |
) |
|
$ |
(1,046 |
) |
|
$ |
(12,163 |
) |
|
$ |
12,962 |
|
|
$ |
(14,708 |
) |
Adjustments to reconcile
net income (loss)to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
— |
|
|
|
63,402 |
|
|
|
51,628 |
|
|
|
— |
|
|
|
115,030 |
|
Loss on extinguishment of
debt
|
|
|
7,209 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,209 |
|
Gain on disposition of
assets
|
|
|
— |
|
|
|
(2,067 |
) |
|
|
(2,553 |
) |
|
|
— |
|
|
|
(4,620 |
) |
Deferred income tax
expense
|
|
|
(4,845 |
) |
|
|
2,323 |
|
|
|
1,214 |
|
|
|
— |
|
|
|
(1,308 |
) |
Provision for reduction in
carrying value of certain assets
|
|
|
— |
|
|
|
1,952 |
|
|
|
— |
|
|
|
— |
|
|
|
1,952 |
|
Expenses not requiring
cash
|
|
|
14,829 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,829 |
|
Equity in net earnings of
subsidiaries
|
|
|
22,962 |
|
|
|
— |
|
|
|
— |
|
|
|
(22,962 |
) |
|
|
— |
|
Change in accounts
receivable
|
|
|
16,178 |
|
|
|
(14,763 |
) |
|
|
19,337 |
|
|
|
— |
|
|
|
20,752 |
|
Change in other
assets
|
|
|
(2,505 |
) |
|
|
(13,454 |
) |
|
|
15,365 |
|
|
|
— |
|
|
|
(594 |
) |
Change in
liabilities
|
|
|
(144 |
) |
|
|
7,793 |
|
|
|
(22,641 |
) |
|
|
— |
|
|
|
(14,992 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) operating activities
|
|
|
39,223 |
|
|
|
44,140 |
|
|
|
50,187 |
|
|
|
(10,000 |
) |
|
|
123,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
— |
|
|
|
(169,784 |
) |
|
|
(49,400 |
) |
|
|
— |
|
|
|
(219,184 |
) |
Proceeds from the sale of
assets
|
|
|
— |
|
|
|
4,646 |
|
|
|
1,829 |
|
|
|
— |
|
|
|
6,475 |
|
Intercompany dividend
payment
|
|
|
— |
|
|
|
— |
|
|
|
(10,000 |
) |
|
|
10,000 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) investing activities
|
|
|
— |
|
|
|
(165,138 |
) |
|
|
(57,571 |
) |
|
|
10,000 |
|
|
|
(212,709 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from debt
issuance
|
|
|
300,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
300,000 |
|
Proceeds from draw on
revolver credit facility
|
|
|
25,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
25,000 |
|
Paydown on senior
notes
|
|
|
(225,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(225,000 |
) |
Paydown on term
note
|
|
|
(12,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(12,000 |
) |
Paydown on revolver credit
facility
|
|
|
(42,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(42,000 |
) |
Payment of debt issuance
costs
|
|
|
(7,976 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,976 |
) |
Payment of debt
extinguishment costs
|
|
|
(7,466 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(7,466 |
) |
Proceeds from stock options
exercised
|
|
|
26 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
26 |
|
Excess tax benefit from
stock-based compensation
|
|
|
1,203 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,203 |
|
Intercompany advances,
net
|
|
|
(115,364 |
) |
|
|
121,547 |
|
|
|
(6,183 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used
in) financing activities
|
|
|
(83,577 |
) |
|
|
121,547 |
|
|
|
(6,183 |
) |
|
|
— |
|
|
|
31,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash
equivalents
|
|
|
(44,354 |
) |
|
|
549 |
|
|
|
(13,567 |
) |
|
|
— |
|
|
|
(57,372 |
) |
Cash and cash equivalents
at beginning of year
|
|
|
58,189 |
|
|
|
1,768 |
|
|
|
48,846 |
|
|
|
— |
|
|
|
108,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
at end of year
|
|
$ |
13,835 |
|
|
$ |
2,317 |
|
|
$ |
35,279 |
|
|
$ |
— |
|
|
$ |
51,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See
accompanying notes to unaudited consolidated condensed financial
statements.
|