GUARANTORS OF SECURITIES (Tables) | 12 Months Ended |
Dec. 31, 2015 |
Guarantees [Abstract] | |
Condensed Balance Sheet | Supplemental Condensed Consolidating Balance Sheet as of December 31, 2015 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 7,565 $ 3,334 $ 3,471 $ — $ 14,370 Receivables: Trade, net of allowance for doubtful accounts of $2,103 39 40,345 8,255 — 48,639 Tax receivables 6,013 72 — — 6,085 Other — 3,089 216 — 3,305 Inventories, net — 25,557 2,437 — 27,994 Prepaid expenses 458 1,411 94 — 1,963 Other current assets 190 1 — — 191 Total current assets 14,265 73,809 14,473 — 102,547 Property and equipment — 1,159,441 16,468 — 1,175,909 Accumulated depreciation — (316,090 ) (603 ) — (316,693 ) Net property and equipment — 843,351 15,865 — 859,216 Equity investments and advances — 28,898 — — 28,898 Investments in consolidated subsidiaries 172,335 — — (172,335 ) — Intangible assets — — 1,158 — 1,158 Deferred income taxes 3,823 — — (3,823 ) — Intercompany receivables 515,255 — — (515,255 ) — Other assets 4,906 6,999 3,367 — 15,272 Total assets $ 710,584 $ 953,057 $ 34,863 $ (691,413 ) $ 1,007,091 LIABILITIES, REDEEMABLE NONCONTROLLING INTREST AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued expenses $ 386 $ 9,635 $ 1,979 $ — $ 12,000 Accrued wages and benefits — 6,875 2,137 — 9,012 Accrued interest 549 13 — — 562 Current portion of long-term debt — 1,663 1,615 — 3,278 Accrued other taxes 30 789 1,701 — 2,520 Accrued contingencies — — 2,410 — 2,410 Other current liabilities 534 1,311 455 — 2,300 Total current liabilities 1,499 20,286 10,297 — 32,082 Long-term debt 237,874 23,305 5,259 — 266,438 Deferred income taxes — 232,994 677 (3,823 ) 229,848 Intercompany payables — 501,512 13,743 (515,255 ) — Other liabilities — 1,887 729 — 2,616 Total liabilities 239,373 779,984 30,705 (519,078 ) 530,984 Redeemable noncontrolling interest — 4 4,800 — 4,804 Equity: Era Group Inc. stockholders’ equity: Common stock, $0.01 par value, 60,000,000 shares authorized; 20,495,694 outstanding, exclusive of treasury shares 207 — — — 207 Additional paid-in capital 433,175 95,543 9,325 (104,868 ) 433,175 Retained earnings 40,502 77,434 (9,967 ) (67,467 ) 40,502 Treasury shares, at cost, 154,549 shares (2,673 ) — — — (2,673 ) Accumulated other comprehensive income, net of tax — 92 — — 92 Total equity 471,211 173,069 (642 ) (172,335 ) 471,303 Total liabilities, redeemable noncontrolling interest and stockholders’ equity $ 710,584 $ 953,057 $ 34,863 $ (691,413 ) $ 1,007,091 Supplemental Condensed Consolidating Balance Sheet as of December 31, 2014 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands, except share data) ASSETS Current assets: Cash and cash equivalents $ 16,481 $ 22,188 $ 2,198 $ — $ 40,867 Receivables: Trade, net of allowance for doubtful accounts of $1,955 39 33,351 — — 33,390 Tax receivables 65 315 — — 380 Other, net of allowance for doubtful accounts of $437 — 1,682 — — 1,682 Inventories, net — 26,869 — — 26,869 Deferred income taxes 4,083 — — (2,087 ) 1,996 Prepaid expenses 424 2,237 — — 2,661 Total current assets 21,092 86,642 2,198 (2,087 ) 107,845 Property and equipment — 1,161,330 9,937 — 1,171,267 Accumulated depreciation — (306,010 ) (2,131 ) — (308,141 ) Net property and equipment — 855,320 7,806 — 863,126 Equity investments and advances — 31,753 — — 31,753 Investments in consolidated subsidiaries 158,653 — — (158,653 ) — Goodwill — 352 — — 352 Intercompany receivables 558,588 — — (558,588 ) — Other assets 6,914 7,184 — — 14,098 Total assets $ 745,247 $ 981,251 $ 10,004 $ (719,328 ) $ 1,017,174 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued expenses $ 299 $ 14,818 $ 3 $ — $ 15,120 Accrued wages and benefits — 7,521 — — 7,521 Accrued interest 930 19 — — 949 Accrued income taxes — 267 — — 267 Derivative instruments 785 324 — — 1,109 Current portion of long-term debt — 27,426 — — 27,426 Accrued other taxes 32 923 — — 955 Other current liabilities 524 1,683 — — 2,207 Total current liabilities 2,570 52,981 3 — 55,554 Long-term debt 282,118 — — — 282,118 Deferred income taxes — 219,114 — (2,087 ) 217,027 Intercompany payables — 549,200 9,388 (558,588 ) — Other liabilities — 2,111 — — 2,111 Total liabilities 284,688 823,406 9,391 (560,675 ) 556,810 Equity: Era Group Inc. stockholders’ equity: Common stock, $0.01 par value, 60,000,000 shares authorized; 20,371,672 outstanding, exclusive of treasury shares 204 — — — 204 Additional paid-in capital 429,109 99,845 496 (100,341 ) 429,109 Retained earnings 31,797 58,195 117 (58,312 ) 31,797 Treasury shares, at cost, 18,609 shares (551 ) — — — (551 ) Accumulated other comprehensive income, net of tax — 95 — — 95 Total Era Group Inc. stockholders’ equity 460,559 158,135 613 (158,653 ) 460,654 Noncontrolling interest in subsidiary — (290 ) — — (290 ) Total equity 460,559 157,845 613 (158,653 ) 460,364 Total liabilities and stockholders’ equity $ 745,247 $ 981,251 $ 10,004 $ (719,328 ) $ 1,017,174 |
Condensed Income Statement | Supplemental Condensed Consolidating Statements of Operations for the Year Ended December 31, 2015 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Operating revenues $ — $ 262,898 $ 18,952 $ (13 ) $ 281,837 Costs and expenses: Operating — 149,702 21,792 (13 ) 171,481 Administrative and general 6,484 33,326 3,002 — 42,812 Depreciation — 46,722 615 — 47,337 Total costs and expenses 6,484 229,750 25,409 (13 ) 261,630 Gains on asset dispositions, net — 8,582 (2,629 ) — 5,953 Goodwill impairment — (352 ) (1,514 ) — (1,866 ) Operating income (loss) (6,484 ) 41,378 (10,600 ) — 24,294 Other income (expense): Interest income 16 900 275 — 1,191 Interest expense (12,479 ) (773 ) (274 ) — (13,526 ) Derivative losses, net — (18 ) — — (18 ) Foreign currency gains, net 569 (3,119 ) (40 ) — (2,590 ) Gain on debt extinguishment 1,617 — — — 1,617 Gain on sale of FBO 12,946 — — — 12,946 Other, net (3 ) 63 (15 ) — 45 Total other income (expense) 2,666 (2,947 ) (54 ) — (335 ) Income (loss) before income taxes and equity earnings (3,818 ) 38,431 (10,654 ) — 23,959 Income tax expense (benefit) (3,368 ) 17,625 (140 ) — 14,117 Income (loss) before equity earnings (450 ) 20,806 (10,514 ) — 9,842 Equity losses, net of tax — (1,943 ) — — (1,943 ) Equity in earnings (losses) of subsidiaries 9,155 — — (9,155 ) — Net income (loss) 8,705 18,863 (10,514 ) (9,155 ) 7,899 Net loss attributable to non-controlling interest in subsidiary — 376 430 — 806 Net income (loss) attributable to Era Group Inc. $ 8,705 $ 19,239 $ (10,084 ) $ (9,155 ) $ 8,705 Supplemental Condensed Consolidating Statements of Operations for the Year Ended December 31, 2014 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Operating revenues $ — $ 330,393 $ 1,227 $ (398 ) $ 331,222 Costs and expenses: Operating — 204,271 213 (111 ) 204,373 Administrative and general 7,132 37,139 3 (287 ) 43,987 Depreciation — 45,772 540 — 46,312 Total costs and expenses 7,132 287,182 756 (398 ) 294,672 Gains on asset dispositions, net — 6,101 — — 6,101 Operating income (7,132 ) 49,312 471 — 42,651 Other income (expense): Interest income 75 460 5 — 540 Interest expense (13,957 ) (821 ) — — (14,778 ) Derivative losses, net (785 ) (159 ) — — (944 ) Note receivable impairment (2,457 ) — — — (2,457 ) Foreign currency gains (losses), net 2,163 (4,540 ) — — (2,377 ) Other, net 10 (14 ) — — (4 ) Total other income (expense) (14,951 ) (5,074 ) 5 — (20,020 ) Income (loss) before income taxes and equity earnings (22,083 ) 44,238 476 — 22,631 Income tax expense (benefit) (8,081 ) 16,192 174 — 8,285 Income (loss) before equity earnings (14,002 ) 28,046 302 — 14,346 Equity earnings, net of tax — 2,675 — — 2,675 Equity in earnings (losses) of subsidiaries 31,119 — — (31,119 ) — Net income (loss) 17,117 30,721 302 (31,119 ) 17,021 Net income attributable to non-controlling interest in subsidiary — 96 — — 96 Net income (loss) attributable to Era Group Inc. $ 17,117 $ 30,817 $ 302 $ (31,119 ) $ 17,117 Supplemental Condensed Consolidating Statements of Operations for the Year Ended December 31, 2013 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Operating revenues $ — $ 298,269 $ 1,109 $ (419 ) $ 298,959 Costs and expenses: Operating — 186,041 726 (155 ) 186,612 Administrative and general 4,329 34,856 3 (264 ) 38,924 Depreciation — 45,005 556 — 45,561 Total costs and expenses 4,329 265,902 1,285 (419 ) 271,097 Gains on asset dispositions, net — 18,301 — — 18,301 Operating income (loss) (4,329 ) 50,668 (176 ) — 46,163 Other income (expense): Interest income 80 508 3 — 591 Interest expense (16,972 ) (1,078 ) — — (18,050 ) SEACOR management fees (168 ) — — — (168 ) Derivative losses, net — (104 ) — — (104 ) Foreign currency gains (losses), net — 698 — — 698 Other, net 13 6 — — 19 Total other income (expense) (17,047 ) 30 3 — (17,014 ) Income (loss) before income taxes and equity earnings (21,376 ) 50,698 (173 ) — 29,149 Income tax expense (benefit) (8,589 ) 20,386 (70 ) — 11,727 Income (loss) before equity earnings (12,787 ) 30,312 (103 ) — 17,422 Equity losses, net of tax — 882 — — 882 Equity in earnings (losses) of subsidiaries 31,492 — — (31,492 ) — Net income (loss) 18,705 31,194 (103 ) (31,492 ) 18,304 Net loss attributable to non-controlling interest in subsidiary — 401 — — 401 Net income (loss) attributable to Era Group Inc. 18,705 31,595 (103 ) (31,492 ) 18,705 Accretion of redemption value on Series A Preferred Stock 721 — — — 721 Net income (loss) attributable to common shares $ 17,984 $ 31,595 $ (103 ) $ (31,492 ) $ 17,984 |
Condensed Statement of Comprehensive Income | Supplemental Condensed Consolidating Statements of Comprehensive Income for the Year Ended December 31, 2015 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ 8,705 $ 18,863 $ (10,514 ) $ (9,155 ) $ 7,899 Other comprehensive income (loss): Foreign currency translation adjustments — (4 ) — — (4 ) Income tax benefit — 1 — — 1 Total other comprehensive income (loss) — (3 ) — — (3 ) Comprehensive income (loss) 8,705 18,860 (10,514 ) (9,155 ) 7,896 Comprehensive loss attributable to non-controlling interest in subsidiary — 376 430 — 806 Comprehensive income (loss) attributable to Era Group Inc. $ 8,705 $ 19,236 $ (10,084 ) $ (9,155 ) $ 8,702 Supplemental Condensed Consolidating Statements of Comprehensive Income for the Year Ended December 31, 2014 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ 17,117 $ 30,721 $ 302 $ (31,119 ) $ 17,021 Other comprehensive loss: Foreign currency translation adjustments — (123 ) — — (123 ) Income tax benefit — 42 — — 42 Total other comprehensive loss — (81 ) — — (81 ) Comprehensive income (loss) 17,117 30,640 302 (31,119 ) 16,940 Comprehensive income attributable to non-controlling interest in subsidiary — 96 — — 96 Comprehensive income (loss) attributable to Era Group Inc. $ 17,117 $ 30,736 $ 302 $ (31,119 ) $ 17,036 Supplemental Condensed Consolidating Statements of Comprehensive Income for the Year Ended December 31, 2013 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net income (loss) $ 18,705 $ 31,194 $ (103 ) $ (31,492 ) $ 18,304 Other comprehensive loss: Foreign currency translation adjustments — 240 — — 240 Income tax benefit — (84 ) — — (84 ) Total other comprehensive loss — 156 — — 156 Comprehensive income (loss) 18,705 31,350 (103 ) (31,492 ) 18,460 Comprehensive loss attributable to non-controlling interest in subsidiary — 401 — — 401 Comprehensive income (loss) attributable to Era Group Inc. $ 18,705 $ 31,751 $ (103 ) $ (31,492 ) $ 18,861 |
Condensed Cash Flow Statement | Supplemental Condensed Consolidating Statements of Cash Flows for the Year Ended December 31, 2015 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net cash provided by (used in) operating activities $ (8,916 ) $ 38,111 $ 15,261 $ — $ 44,456 Cash flows from investing activities: Purchases of property and equipment — (60,046 ) (11,774 ) 11,770 (60,050 ) Proceeds from disposition of property and equipment — 37,098 — (11,770 ) 25,328 Cash settlements on forward contracts, net — (1,103 ) — — (1,103 ) Business acquisitions, net of cash acquired — — (1,747 ) — (1,747 ) Investments in and advances to equity investees — (36 ) — — (36 ) Proceeds from sale of FBO — — — 14,252 14,252 Principal payments on notes due from equity investees — 688 — — 688 Principal payments on third party notes receivable — 52 — — 52 Escrow deposits, net — (1 ) — (190 ) (191 ) Repayment of intercompany debt — 14,062 — (14,062 ) — Net cash used in investing activities — (9,286 ) (13,521 ) — (22,807 ) Cash flows from financing activities: Proceeds from Revolving Credit Facility — — — 60,000 60,000 Long-term debt issuance costs — (71 ) — — (71 ) Payments on long-term debt — (2,458 ) (467 ) (55,000 ) (57,925 ) Extinguishment of long-term debt — — — (46,920 ) (46,920 ) Proceeds from share award plans — — — 1,096 1,096 Purchase of treasury shares — — — (2,079 ) (2,079 ) Tax expense on vested restricted stock — — — (127 ) (127 ) Repayment of intercompany debt — (43,030 ) — 43,030 — Net cash used in financing activities — (45,559 ) (467 ) — (46,026 ) Effects of exchange rate changes on cash and cash equivalents — (2,120 ) — — (2,120 ) Net increase (decrease) in cash and cash equivalents (8,916 ) (18,854 ) 1,273 — (26,497 ) Cash and cash equivalents, beginning of period 16,481 22,188 2,198 — 40,867 Cash and cash equivalents, end of period $ 7,565 $ 3,334 $ 3,471 $ — $ 14,370 Supplemental Condensed Consolidating Statements of Cash Flows for the Year Ended December 31, 2014 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net cash provided by (used in) operating activities $ (8,154 ) $ 85,539 $ 901 $ — $ 78,286 Cash flows from investing activities: Purchases of property and equipment — (106,732 ) — — (106,732 ) Proceeds from disposition of property and equipment — 7,051 — — 7,051 Cash settlements on forward contracts, net — (1,545 ) — — (1,545 ) Investments in and advances to equity investees — (125 ) — — (125 ) Proceeds from sale of interest in equity investees — 6,381 — — 6,381 Principal payments on notes due from equity investees — 638 — — 638 Principal payments on third party notes receivable — 460 — — 460 Net cash used in investing activities — (93,872 ) — — (93,872 ) Cash flows from financing activities: Payments on long-term debt — (2,885 ) — — (2,885 ) Proceeds from Revolving Credit Facility — — — 30,000 30,000 Revolving Credit Facility issuance costs — — — (2,446 ) (2,446 ) Proceeds from share award plans — — — 1,458 1,458 Repayment of intercompany debt — 29,012 — (29,012 ) — Net cash provided by financing activities — 26,127 — — 26,127 Effects of exchange rate changes on cash and cash equivalents — (1,009 ) — — (1,009 ) Net increase (decrease) in cash and cash equivalents (8,154 ) 16,785 901 — 9,532 Cash and cash equivalents, beginning of period 24,635 5,403 1,297 — 31,335 Cash and cash equivalents, end of period $ 16,481 $ 22,188 $ 2,198 $ — $ 40,867 Supplemental Condensed Consolidating Statements of Cash Flows for the Year Ended December 31, 2013 Parent Guarantors Non-guarantors Eliminations Consolidated (in thousands) Net cash provided by operating activities $ 22,377 $ 41,386 $ 608 $ — $ 64,371 Cash flows from investing activities: Purchases of property and equipment — (110,105 ) — — (110,105 ) Proceeds from disposition of property and equipment — 65,151 — — 65,151 Principal payments on notes due from equity investees — 863 — — 863 Principal payments on third party notes receivable — 632 — — 632 Net cash used in investing activities — (43,459 ) — — (43,459 ) Cash flows from financing activities: Payments on long-term debt — (2,788 ) — (50,000 ) (52,788 ) Proceeds from Revolving Credit Facility — — — 55,000 55,000 Dividends paid on Series A preferred stock — — — (4,953 ) (4,953 ) Proceeds and tax benefits from share award plans — — — 527 527 Proceeds from SEACOR on the settlement of stock options — — — 706 706 Repayment of intercompany debt — 1,280 — (1,280 ) — Net cash used in financing activities — (1,508 ) — — (1,508 ) Effects of exchange rate changes on cash and cash equivalents — 426 — — 426 Net increase (decrease) in cash and cash equivalents 22,377 (3,155 ) 608 — 19,830 Cash and cash equivalents, beginning of period 2,258 8,558 689 — 11,505 Cash and cash equivalents, end of period $ 24,635 $ 5,403 $ 1,297 $ — $ 31,335 |