Consolidating Financial Statements of Subsidiary Guarantors | 12 Months Ended |
Dec. 31, 2014 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Consolidating Financial Statements of Subsidiary Guarantors | Consolidating Financial Statements of Subsidiary Guarantors |
The Senior Unsecured Notes issued by DynCorp International Inc. ("Subsidiary Issuer") and the Senior Credit Facility are fully and unconditionally guaranteed, jointly and severally, by the Company ("Parent") and all of the domestic subsidiaries of Subsidiary Issuer: DynCorp International LLC, DTS Aviation Services LLC, DynCorp Aerospace Operations LLC, DynCorp International Services LLC, DIV Capital Corporation, Dyn Marine Services of Virginia LLC, Services International LLC, Worldwide Management and Consulting Services LLC, Worldwide Recruiting and Staffing Services LLC, Heliworks LLC, Phoenix Consulting Group, LLC and Casals & Associates, Inc. ("Subsidiary Guarantors"). Each of the Subsidiary Issuer and the Subsidiary Guarantors is 100% owned by the Company. Under the indenture governing the Senior Unsecured Notes, a guarantee of a Subsidiary Guarantor will terminate upon the following customary circumstances: (i) the sale of the capital stock of such Subsidiary Guarantor if such sale complies with the indenture; (ii) the designation of such Subsidiary Guarantor as an unrestricted subsidiary; (iii) if such Subsidiary Guarantor no longer guarantees certain other indebtedness of the Subsidiary Issuer or (iv) the defeasance or discharge of the indenture. |
Subsequent to the issuance of the Company’s consolidated financial statements on Form 10-K for the period ended December 31, 2013, management determined that within the condensed consolidating statement of cash flows for the three months ended March 29, 2013, the intercompany transfers of the Subsidiary Guarantors in the amount of $38.9 million, previously presented as financing activities, should be classified as investing activities. The classification of these intercompany transfers has been corrected in the condensed consolidating statement of cash flows for the calendar year 2012 and calendar year 2013 to be presented within investing activities. This correction has no impact on the consolidated statement of cash flows for calendar year 2014. |
The following condensed consolidating financial statements present (i) condensed consolidating balance sheets as of December 31, 2014 and December 31, 2013 (ii) the condensed consolidating statement of operations and comprehensive income for the years ended December 31, 2014, December 31, 2013 and December 31, 2012, (iii) condensed consolidating statements of cash flows for the years ended December 31, 2014, December 31, 2013 and December 31, 2012 and (iv) elimination entries necessary to consolidate Parent and its subsidiaries. |
The Parent company, the Subsidiary Issuer, the combined Subsidiary Guarantors and the combined subsidiary non-guarantors account for their investments in subsidiaries using the equity method of accounting; therefore, the Parent column reflects the equity income of the subsidiary and its subsidiary guarantors, and subsidiary non-guarantors. Additionally, the Subsidiary Guarantors’ column reflects the equity income of its subsidiary non-guarantors. |
DynCorp International, Inc. is considered the Subsidiary Issuer as it issued the Senior Unsecured Notes. |
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Operations Information |
For the year ended December 31, 2014 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
Revenue | $ | — | | | $ | — | | | $ | 2,268,349 | | | $ | 315,551 | | | $ | (331,591 | ) | | $ | 2,252,309 | |
|
Cost of services | — | | | — | | | (2,092,339 | ) | | (312,110 | ) | | 331,584 | | | (2,072,865 | ) |
|
Selling, general and administrative expenses | — | | | — | | | (146,623 | ) | | (265 | ) | | 7 | | | (146,881 | ) |
|
Depreciation and amortization expense | — | | | — | | | (47,979 | ) | | (603 | ) | | — | | | (48,582 | ) |
|
Earnings from equity method investees | — | | | — | | | 489 | | | 9,588 | | | — | | | 10,077 | |
|
Impairment of goodwill, intangibles and long lived assets | — | | | — | | | (214,004 | ) | | — | | | — | | | (214,004 | ) |
|
Operating income | — | | | — | | | (232,107 | ) | | 12,161 | | | — | | | (219,946 | ) |
|
Interest expense | — | | | (68,221 | ) | | (2,562 | ) | | — | | | — | | | (70,783 | ) |
|
Loss on early extinguishment of debt | — | | | (1,362 | ) | | — | | | — | | | — | | | (1,362 | ) |
|
Interest income | — | | | — | | | 198 | | | 23 | | | — | | | 221 | |
|
Equity in (loss) income of consolidated subsidiaries | (269,780 | ) | | (224,551 | ) | | 10,174 | | | — | | | 484,157 | | | — | |
|
Other income, net | — | | | — | | | 3,736 | | | (56 | ) | | — | | | 3,680 | |
|
(Loss) income before income taxes | (269,780 | ) | | (294,134 | ) | | (220,561 | ) | | 12,128 | | | 484,157 | | | (288,190 | ) |
|
Benefit (provision) for income taxes | — | | | 24,354 | | | (3,990 | ) | | 206 | | | — | | | 20,570 | |
|
Net (loss) income | (269,780 | ) | | (269,780 | ) | | (224,551 | ) | | 12,334 | | | 484,157 | | | (267,620 | ) |
|
Noncontrolling interest | — | | | — | | | — | | | (2,160 | ) | | — | | | (2,160 | ) |
|
Net (loss) income attributable to Delta Tucker Holdings, Inc. | $ | (269,780 | ) | | $ | (269,780 | ) | | $ | (224,551 | ) | | $ | 10,174 | | | $ | 484,157 | | | $ | (269,780 | ) |
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Operations Information |
For the year ended December 31, 2013 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
Revenue | $ | — | | | $ | — | | | $ | 3,298,767 | | | $ | 445,144 | | | $ | (456,727 | ) | | $ | 3,287,184 | |
|
Cost of services | — | | | — | | | (3,006,723 | ) | | (437,375 | ) | | 456,845 | | | (2,987,253 | ) |
|
Selling, general and administrative expenses | — | | | — | | | (148,962 | ) | | (845 | ) | | (118 | ) | | (149,925 | ) |
|
Depreciation and amortization expense | — | | | — | | | (48,028 | ) | | (600 | ) | | — | | | (48,628 | ) |
|
Earnings from equity method investees | — | | | — | | | 1,510 | | | 3,060 | | | — | | | 4,570 | |
|
Impairment of goodwill, intangibles and long lived assets | — | | | — | | | (312,728 | ) | | — | | | — | | | (312,728 | ) |
|
Operating (loss) income | — | | | — | | | (216,164 | ) | | 9,384 | | | — | | | (206,780 | ) |
|
Interest expense | — | | | (75,001 | ) | | (3,825 | ) | | — | | | — | | | (78,826 | ) |
|
Loss on early extinguishment of debt | — | | | (703 | ) | | — | | | — | | | — | | | (703 | ) |
|
Interest income | — | | | — | | | 130 | | | 27 | | | — | | | 157 | |
|
Equity in (loss) income of consolidated subsidiaries | (253,736 | ) | | (204,678 | ) | | 5,097 | | | — | | | 453,317 | | | — | |
|
Other (loss) income, net | — | | | — | | | (998 | ) | | 188 | | | — | | | (810 | ) |
|
(Loss) income before income taxes | (253,736 | ) | | (280,382 | ) | | (215,760 | ) | | 9,599 | | | 453,317 | | | (286,962 | ) |
|
Benefit (provision) for income taxes | — | | | 26,646 | | | 11,082 | | | (267 | ) | | — | | | 37,461 | |
|
Net (loss) income | (253,736 | ) | | (253,736 | ) | | (204,678 | ) | | 9,332 | | | 453,317 | | | (249,501 | ) |
|
Noncontrolling interest | — | | | — | | | — | | | (4,235 | ) | | — | | | (4,235 | ) |
|
Net (loss) income attributable to Delta Tucker Holdings, Inc. | $ | (253,736 | ) | | $ | (253,736 | ) | | $ | (204,678 | ) | | $ | 5,097 | | | $ | 453,317 | | | $ | (253,736 | ) |
|
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Operations Information |
For the year ended December 31, 2012 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
Revenue | $ | — | | | $ | — | | | $ | 4,077,449 | | | $ | 538,118 | | | $ | (571,292 | ) | | $ | 4,044,275 | |
|
Cost of services | — | | | — | | | (3,743,400 | ) | | (514,653 | ) | | 559,121 | | | (3,698,932 | ) |
|
Selling, general and administrative expenses | — | | | — | | | (149,236 | ) | | (12,297 | ) | | 12,171 | | | (149,362 | ) |
|
Depreciation and amortization expense | — | | | — | | | (49,658 | ) | | (602 | ) | | — | | | (50,260 | ) |
|
Earnings from equity method investees | — | | | — | | | 825 | | | — | | | — | | | 825 | |
|
Impairment of goodwill | — | | | — | | | (44,594 | ) | | — | | | — | | | (44,594 | ) |
|
Impairment of intangibles | — | | | — | | | (6,069 | ) | | — | | | — | | | (6,069 | ) |
|
Operating income | — | | | — | | | 85,317 | | | 10,566 | | | — | | | 95,883 | |
|
Interest expense | — | | | (80,078 | ) | | (6,194 | ) | | — | | | — | | | (86,272 | ) |
|
Loss on early extinguishment of debt | — | | | (2,094 | ) | | — | | | — | | | — | | | (2,094 | ) |
|
Interest income | — | | | — | | | 108 | | | 9 | | | — | | | 117 | |
|
Equity in (loss) income of consolidated subsidiaries | (8,937 | ) | | (16,604 | ) | | 4,050 | | | — | | | 21,491 | | | — | |
|
Other income (loss), net | — | | | — | | | 4,814 | | | (142 | ) | | — | | | 4,672 | |
|
(Loss) income before income taxes | (8,937 | ) | | (98,776 | ) | | 88,095 | | | 10,433 | | | 21,491 | | | 12,306 | |
|
Benefit (provision) for income taxes | — | | | 89,839 | | | (104,699 | ) | | (738 | ) | | — | | | (15,598 | ) |
|
Net (loss) income | (8,937 | ) | | (8,937 | ) | | (16,604 | ) | | 9,695 | | | 21,491 | | | (3,292 | ) |
|
Noncontrolling interest | — | | | — | | | — | | | (5,645 | ) | | — | | | (5,645 | ) |
|
Net (loss) income attributable to Delta Tucker Holdings, Inc. | $ | (8,937 | ) | | $ | (8,937 | ) | | $ | (16,604 | ) | | $ | 4,050 | | | $ | 21,491 | | | $ | (8,937 | ) |
|
|
|
|
|
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Comprehensive Income |
For the year ended December 31, 2014 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary Issuer | | Subsidiary Guarantors | | Subsidiary Non-Guarantors | | Eliminations | | Consolidated |
Net (loss) income | $ | (269,780 | ) | | $ | (269,780 | ) | | $ | (224,551 | ) | | $ | 12,334 | | | $ | 484,157 | | | $ | (267,620 | ) |
|
Other comprehensive income: | | | | | | | | | | | |
Currency translation adjustment | (131 | ) | | (131 | ) | | — | | | (131 | ) | | 262 | | | (131 | ) |
|
Other comprehensive income, before tax | (131 | ) | | (131 | ) | | — | | | (131 | ) | | 262 | | | (131 | ) |
|
Income tax expense related to items of other comprehensive income | 47 | | | 47 | | | — | | | 47 | | | (94 | ) | | 47 | |
|
Other comprehensive loss | (84 | ) | | (84 | ) | | — | | | (84 | ) | | 168 | | | (84 | ) |
|
Comprehensive (loss) income | (269,864 | ) | | (269,864 | ) | | (224,551 | ) | | 12,250 | | | 484,325 | | | (267,704 | ) |
|
Noncontrolling interest | — | | | — | | | — | | | (2,160 | ) | | — | | | (2,160 | ) |
|
Comprehensive (loss) income attributable to Delta Tucker Holdings, Inc. | $ | (269,864 | ) | | $ | (269,864 | ) | | $ | (224,551 | ) | | $ | 10,090 | | | $ | 484,325 | | | $ | (269,864 | ) |
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Comprehensive Income |
For the year ended December 31, 2013 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary Issuer | | Subsidiary Guarantors | | Subsidiary Non-Guarantors | | Eliminations | | Consolidated |
Net (loss) income | $ | (253,736 | ) | | $ | (253,736 | ) | | $ | (204,678 | ) | | $ | 9,332 | | | $ | 453,317 | | | $ | (249,501 | ) |
|
Other comprehensive income: | | | | | | | | | | | |
Currency translation adjustment | (437 | ) | | (437 | ) | | (242 | ) | | (195 | ) | | 874 | | | (437 | ) |
|
Other comprehensive income, before tax | (437 | ) | | (437 | ) | | (242 | ) | | (195 | ) | | 874 | | | (437 | ) |
|
Income tax expense related to items of other comprehensive income | 157 | | | 157 | | | 86 | | | 70 | | | (313 | ) | | 157 | |
|
Other comprehensive income | (280 | ) | | (280 | ) | | (156 | ) | | (125 | ) | | 561 | | | (280 | ) |
|
Comprehensive (loss) income | (254,016 | ) | | (254,016 | ) | | (204,834 | ) | | 9,207 | | | 453,878 | | | (249,781 | ) |
|
Noncontrolling interest | — | | | — | | | — | | | (4,235 | ) | | — | | | (4,235 | ) |
|
Comprehensive (loss) income attributable to Delta Tucker Holdings, Inc. | $ | (254,016 | ) | | $ | (254,016 | ) | | $ | (204,834 | ) | | $ | 4,972 | | | $ | 453,878 | | | $ | (254,016 | ) |
|
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Comprehensive Income |
For the year ended December 31, 2012 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary Issuer | | Subsidiary Guarantors | | Subsidiary Non-Guarantors | | Eliminations | | Consolidated |
Net (loss) income | $ | (8,937 | ) | | $ | (8,937 | ) | | $ | (16,604 | ) | | $ | 9,695 | | | $ | 21,491 | | | $ | (3,292 | ) |
|
Other comprehensive income: | | | | | | | | | | | |
Currency translation adjustment | 225 | | | 225 | | | 123 | | | 102 | | | (450 | ) | | 225 | |
|
Other comprehensive income, before tax | 225 | | | 225 | | | 123 | | | 102 | | | (450 | ) | | 225 | |
|
Income tax expense related to items of other comprehensive income | (83 | ) | | (83 | ) | | (45 | ) | | (38 | ) | | 166 | | | (83 | ) |
|
Other comprehensive income | 142 | | | 142 | | | 78 | | | 64 | | | (284 | ) | | 142 | |
|
Comprehensive (loss) income | (8,795 | ) | | (8,795 | ) | | (16,526 | ) | | 9,759 | | | 21,207 | | | (3,150 | ) |
|
Noncontrolling interest | — | | | — | | | — | | | (5,645 | ) | | — | | | (5,645 | ) |
|
Comprehensive (loss) income attributable to Delta Tucker Holdings, Inc. | $ | (8,795 | ) | | $ | (8,795 | ) | | $ | (16,526 | ) | | $ | 4,114 | | | $ | 21,207 | | | $ | (8,795 | ) |
|
|
|
|
|
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Balance Sheet Information |
31-Dec-14 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
| ASSETS |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | $ | — | | | $ | — | | | $ | 87,300 | | | $ | 6,704 | | | $ | — | | | $ | 94,004 | |
|
Restricted cash | — | | | — | | | 707 | | | — | | | — | | | 707 | |
|
Accounts receivable, net | — | | | — | | | 452,938 | | | 719 | | | (5,161 | ) | | 448,496 | |
|
Intercompany receivables | — | | | — | | | 234,109 | | | 28,231 | | | (262,340 | ) | | — | |
|
Prepaid expenses and other current assets | — | | | — | | | 73,456 | | | 1,217 | | | (473 | ) | | 74,200 | |
|
Deferred taxes | — | | | — | | | — | | | — | | | — | | | — | |
|
Total current assets | — | | | — | | | 848,510 | | | 36,871 | | | (267,974 | ) | | 617,407 | |
|
Long-term restricted cash | — | | | — | | | 952 | | | — | | | — | | | 952 | |
|
Property and equipment, net | — | | | — | | | 23,615 | | | 171 | | | — | | | 23,786 | |
|
Goodwill | — | | | — | | | 96,489 | | | 32,399 | | | — | | | 128,888 | |
|
Tradenames, net | — | | | — | | | 28,762 | | | — | | | — | | | 28,762 | |
|
Other intangibles, net | — | | | — | | | 148,825 | | | 655 | | | — | | | 149,480 | |
|
Investment in subsidiaries | — | | | 805,417 | | | 55,087 | | | — | | | (860,504 | ) | | — | |
|
Long-term deferred taxes | — | | | — | | | 5,696 | | | — | | | — | | | 5,696 | |
|
Other assets, net | 558 | | | 11,775 | | | 15,183 | | | — | | | — | | | 27,516 | |
|
Total assets | $ | 558 | | | $ | 817,192 | | | $ | 1,223,119 | | | $ | 70,096 | | | $ | (1,128,478 | ) | | $ | 982,487 | |
|
| | | | | | | | | | | |
| LIABILITIES & EQUITY |
Current liabilities: | | | | | | | | | | | |
Accounts payable | $ | — | | | $ | — | | | $ | 146,016 | | | $ | 1,253 | | | $ | (723 | ) | | $ | 146,546 | |
|
Accrued payroll and employee costs | — | | | — | | | 84,725 | | | 13,296 | | | (4,314 | ) | | 93,707 | |
|
Intercompany payables | 45,643 | | | 188,466 | | | 28,231 | | | — | | | (262,340 | ) | | — | |
|
Deferred income taxes | — | | | — | | | 31,453 | | | 24 | | | — | | | 31,477 | |
|
Other accrued liabilities | 37,681 | | | 24,135 | | | 105,404 | | | 436 | | | (37,630 | ) | | 130,026 | |
|
Income taxes payable | — | | | — | | | 5,072 | | | — | | | (648 | ) | | 4,424 | |
|
Total current liabilities | 83,324 | | | 212,601 | | | 400,901 | | | 15,009 | | | (305,655 | ) | | 406,180 | |
|
Long-term debt, less current portion | — | | | 642,272 | | | — | | | — | | | — | | | 642,272 | |
|
Long-term deferred taxes | — | | | — | | | — | | | — | | | — | | | — | |
|
Other long-term liabilities | — | | | — | | | 11,312 | | | — | | | — | | | 11,312 | |
|
Noncontrolling interests | — | | | — | | | 5,489 | | | — | | | — | | | 5,489 | |
|
(Deficit) equity | (82,766 | ) | | (37,681 | ) | | 805,417 | | | 55,087 | | | (822,823 | ) | | (82,766 | ) |
|
Total liabilities and equity | $ | 558 | | | $ | 817,192 | | | $ | 1,223,119 | | | $ | 70,096 | | | $ | (1,128,478 | ) | | $ | 982,487 | |
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Balance Sheet Information |
31-Dec-13 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
| ASSETS |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | $ | — | | | $ | — | | | $ | 144,025 | | | $ | 26,820 | | | $ | — | | | $ | 170,845 | |
|
Restricted cash | — | | | — | | | 1,659 | | | — | | | — | | | 1,659 | |
|
Accounts receivable, net | — | | | — | | | 596,901 | | | 1,990 | | | (21,755 | ) | | 577,136 | |
|
Intercompany receivables | — | | | — | | | 173,987 | | | 7,857 | | | (181,844 | ) | | — | |
|
Prepaid expenses and other current assets | — | | | — | | | 123,761 | | | 456 | | | 293 | | | 124,510 | |
|
Total current assets | — | | | — | | | 1,040,333 | | | 37,123 | | | (203,306 | ) | | 874,150 | |
|
Property and equipment, net | — | | | — | | | 23,797 | | | 323 | | | — | | | 24,120 | |
|
Goodwill | — | | | — | | | 261,367 | | | 32,400 | | | — | | | 293,767 | |
|
Tradenames, net | — | | | — | | | 43,464 | | | — | | | — | | | 43,464 | |
|
Other intangibles, net | — | | | — | | | 224,152 | | | 1,087 | | | — | | | 225,239 | |
|
Investment in subsidiaries | 228,870 | | | 1,095,853 | | | 45,383 | | | — | | | (1,370,106 | ) | | — | |
|
Other assets, net | 891 | | | 17,525 | | | 20,765 | | | — | | | — | | | 39,181 | |
|
Total assets | $ | 229,761 | | | $ | 1,113,378 | | | $ | 1,659,261 | | | $ | 70,933 | | | $ | (1,573,412 | ) | | $ | 1,499,921 | |
|
| | | | | | | | | | | |
| LIABILITIES & EQUITY |
Current liabilities: | | | | | | | | | | | |
Accounts payable | $ | — | | | $ | — | | | $ | 192,456 | | | $ | 2,243 | | | $ | (1,553 | ) | | $ | 193,146 | |
|
Accrued payroll and employee costs | — | | | — | | | 111,547 | | | 22,770 | | | (19,983 | ) | | 114,334 | |
|
Intercompany payables | 45,976 | | | 128,011 | | | 7,857 | | | — | | | (181,844 | ) | | — | |
|
Deferred income taxes | — | | | — | | | 30,960 | | | 5 | | | — | | | 30,965 | |
|
Other accrued liabilities | — | | | 24,225 | | | 175,796 | | | 438 | | | 74 | | | 200,533 | |
|
Income taxes payable | — | | | — | | | 13,926 | | | 94 | | | — | | | 14,020 | |
|
Total current liabilities | 45,976 | | | 152,236 | | | 532,542 | | | 25,550 | | | (203,306 | ) | | 552,998 | |
|
Long-term debt, less current portion | — | | | 732,272 | | | — | | | — | | | — | | | 732,272 | |
|
Long-term deferred taxes | — | | | — | | | 17,359 | | | — | | | — | | | 17,359 | |
|
Other long-term liabilities | — | | | — | | | 7,632 | | | — | | | — | | | 7,632 | |
|
Noncontrolling interests | — | | | — | | | 5,875 | | | — | | | — | | | 5,875 | |
|
Equity | 183,785 | | | 228,870 | | | 1,095,853 | | | 45,383 | | | (1,370,106 | ) | | 183,785 | |
|
Total liabilities and equity | $ | 229,761 | | | $ | 1,113,378 | | | $ | 1,659,261 | | | $ | 70,933 | | | $ | (1,573,412 | ) | | $ | 1,499,921 | |
|
|
|
|
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Cash Flow Information |
For the year ended December 31, 2014 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
Net cash provided by (used in) operating activities | $ | 333 | | | $ | 29,545 | | | $ | (6,454 | ) | | $ | 3,650 | | | $ | (1,697 | ) | | 25,377 | |
|
Cash flows from investing activities: | | | | | | | | | | | |
Purchase of property and equipment, net | — | | | — | | | (8,712 | ) | | — | | | — | | | (8,712 | ) |
|
Proceeds from sale of property and equipment | — | | | — | | | 44 | | | — | | | — | | | 44 | |
|
Purchase of software | — | | | — | | | (1,631 | ) | | — | | | — | | | (1,631 | ) |
|
Return of capital from equity method investees | — | | | — | | | 5,625 | | | — | | | — | | | 5,625 | |
|
Contributions to equity method investees | — | | | — | | | — | | | — | | | — | | | — | |
|
Net Transfer (to) from affiliates | — | | | — | | | (60,122 | ) | | (20,372 | ) | | 80,494 | | | — | |
|
Net cash used in investing activities | — | | | — | | | (64,796 | ) | | (20,372 | ) | | 80,494 | | | (4,674 | ) |
|
Cash flows from financing activities: | | | | | | | | | | | |
Borrowings on long-term debt | — | | | 118,000 | | | — | | | — | | | — | | | 118,000 | |
|
Payments on long-term debt | — | | | (208,000 | ) | | — | | | — | | | — | | | (208,000 | ) |
|
Payments of deferred financing cost | — | | | — | | | (1,740 | ) | | — | | | — | | | (1,740 | ) |
|
Borrowings related to financed insurance | — | | | — | | | 20,214 | | | — | | | — | | | 20,214 | |
|
Payments related to financed insurance | — | | | — | | | (24,321 | ) | | — | | | — | | | (24,321 | ) |
|
Payments of dividends to Parent | — | | | — | | | — | | | (3,394 | ) | | 1,697 | | | (1,697 | ) |
|
Transfers (to) from affiliates | (333 | ) | | 60,455 | | | 20,372 | | | — | | | (80,494 | ) | | — | |
|
Net cash (used in) provided by financing activities | (333 | ) | | (29,545 | ) | | 14,525 | | | (3,394 | ) | | (78,797 | ) | | (97,544 | ) |
|
Net increase in cash and cash equivalents | — | | | — | | | (56,725 | ) | | (20,116 | ) | | — | | | (76,841 | ) |
|
Cash and cash equivalents, beginning of period | — | | | — | | | 144,025 | | | 26,820 | | | — | | | 170,845 | |
|
Cash and cash equivalents, end of period | $ | — | | | $ | — | | | $ | 87,300 | | | $ | 6,704 | | | $ | — | | | $ | 94,004 | |
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Cash Flow Information |
For the year ended December 31, 2013 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
Net cash provided by (used in) operating activities | $ | 461 | | | $ | 30,040 | | | $ | 101,590 | | | $ | 9,793 | | | $ | (4,382 | ) | | $ | 137,502 | |
|
Cash flows from investing activities: | | | | | | | | | | | |
Purchase of property and equipment, net | — | | | — | | | (7,604 | ) | | (24 | ) | | — | | | (7,628 | ) |
|
Proceeds from sale of property and equipment | — | | | — | | | 182 | | | — | | | — | | | 182 | |
|
Purchase of software | — | | | — | | | (2,718 | ) | | — | | | — | | | (2,718 | ) |
|
Return of capital from equity method investees | — | | | — | | | 2,223 | | | — | | | — | | | 2,223 | |
|
Contributions to equity method investees | — | | | — | | | (30 | ) | | — | | | — | | | (30 | ) |
|
Net Transfer (to) from affiliates | — | | | — | | | (9,939 | ) | | (7,857 | ) | | 17,796 | | | — | |
|
Net cash used in investing activities | — | | | — | | | (17,886 | ) | | (7,881 | ) | | 17,796 | | | (7,971 | ) |
|
Cash flows from financing activities: | | | | | | | | | | | |
Borrowings on long-term debt | — | | | 745,900 | | | — | | | — | | | — | | | 745,900 | |
|
Payments on long-term debt | — | | | (796,537 | ) | | — | | | — | | | — | | | (796,537 | ) |
|
Payments of deferred financing cost | — | | | — | | | (2,139 | ) | | — | | | — | | | (2,139 | ) |
|
Borrowings related to financed insurance | — | | | — | | | 9,431 | | | — | | | — | | | 9,431 | |
|
Payments related to financed insurance | — | | | — | | | (29,734 | ) | | — | | | — | | | (29,734 | ) |
|
Payments of dividends to Parent | — | | | — | | | — | | | (8,764 | ) | | 4,382 | | | (4,382 | ) |
|
Transfers (to) from affiliates | (461 | ) | | 20,597 | | | 7,856 | | | (10,196 | ) | | (17,796 | ) | | — | |
|
Net cash (used in) provided by financing activities | (461 | ) | | (30,040 | ) | | (14,586 | ) | | (18,960 | ) | | (13,414 | ) | | (77,461 | ) |
Net increase in cash and cash equivalents | — | | | — | | | 69,118 | | | (17,048 | ) | | — | | | 52,070 | |
|
Cash and cash equivalents, beginning of period | — | | | — | | | 74,907 | | | 43,868 | | | — | | | 118,775 | |
|
Cash and cash equivalents, end of period | $ | — | | | $ | — | | | $ | 144,025 | | | $ | 26,820 | | | $ | — | | | $ | 170,845 | |
|
|
Delta Tucker Holdings, Inc. and Subsidiaries |
Condensed Consolidating Statement of Cash Flow Information |
For the year ended December 31, 2012 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
(Amounts in thousands) | Parent | | Subsidiary | | Subsidiary | | Subsidiary | | Eliminations | | Consolidated |
Issuer | Guarantors | Non- |
| | Guarantors |
Net cash provided by (used in) operating activities | $ | 664 | | | $ | 103,223 | | | $ | 29,660 | | | $ | 13,309 | | | $ | (2,666 | ) | | $ | 144,190 | |
|
Cash flows from investing activities: | | | | | | | | | | | |
Purchase of property and equipment, net | — | | | — | | | (5,467 | ) | | (61 | ) | | — | | | (5,528 | ) |
|
Proceeds from sale of property and equipment | — | | | — | | | 25 | | | — | | | — | | | 25 | |
|
Cash paid for acquisition, net of cash acquired | — | | | — | | | (11,746 | ) | | — | | | — | | | (11,746 | ) |
|
Purchase of software | — | | | — | | | (2,590 | ) | | — | | | — | | | (2,590 | ) |
|
Return of capital from equity method investees | — | | | — | | | 9,154 | | | — | | | — | | | 9,154 | |
|
Contributions to equity method investees | — | | | — | | | (1,478 | ) | | — | | | — | | | (1,478 | ) |
|
Net Transfer from (to) affiliates | — | | | — | | | 12,159 | | | 9,196 | | | (21,355 | ) | | — | |
|
Net cash used in investing activities | — | | | — | | | 57 | | | 9,135 | | | (21,355 | ) | | (12,163 | ) |
|
Cash flows from financing activities: | | | | | | | | | | | |
Borrowings on long-term debt | — | | | 325,000 | | | — | | | — | | | — | | | 325,000 | |
|
Payments on long-term debt | — | | | (415,000 | ) | | — | | | — | | | — | | | (415,000 | ) |
|
Borrowings related to financed insurance | — | | | — | | | 62,580 | | | — | | | — | | | 62,580 | |
|
Payments related to financed insurance | — | | | — | | | (53,918 | ) | | — | | | — | | | (53,918 | ) |
|
Payments of dividends to Parent | — | | | — | | | — | | | (4,785 | ) | | 2,666 | | | (2,119 | ) |
|
Transfers (to) from affiliates | (664 | ) | | (13,223 | ) | | (9,196 | ) | | 1,728 | | | 21,355 | | | — | |
|
Net cash (used in) provided by financing activities | (664 | ) | | (103,223 | ) | | (534 | ) | | (3,057 | ) | | 24,021 | | | (83,457 | ) |
|
Net increase in cash and cash equivalents | — | | | — | | | 29,183 | | | 19,387 | | | — | | | 48,570 | |
|
Cash and cash equivalents, beginning of period | — | | | — | | | 45,724 | | | 24,481 | | | — | | | 70,205 | |
|
Cash and cash equivalents, end of period | $ | — | | | $ | — | | | $ | 74,907 | | | $ | 43,868 | | | $ | — | | | $ | 118,775 | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |