Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements (Tables) | 12 Months Ended |
Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | | | |
Condensed Statement of Comprehensive Income [Table Text Block] | PARKER DRILLING COMPANY AND SUBSIDIARIES | PARKER DRILLING COMPANY AND SUBSIDIARIES | PARKER DRILLING COMPANY AND SUBSIDIARIES |
CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE INCOME (LOSS) | CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
(Dollars in Thousands) | (Dollars in Thousands) | (Dollars in Thousands) |
(Unaudited) | (Unaudited) | (Unaudited) |
| | |
| | |
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year ended December 31, 2012 |
| Year Ended December 31, 2014 | | Year Ended December 31, 2013 | | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | Comprehensive income: | | | | | | | | | |
Comprehensive income: | | | | | | | | | | Comprehensive income: | | | | | | | | | | Net income (loss) | $ | 37,313 | | | $ | 54,961 | | | $ | 32,816 | | | $ | (87,992 | ) | | $ | 37,098 | |
Net income (loss) | $ | 23,451 | | | $ | 69,912 | | | $ | (1,503 | ) | | $ | (67,399 | ) | | $ | 24,461 | | Net income (loss) | $ | 27,015 | | | $ | 36,214 | | | $ | 19,380 | | | $ | (55,430 | ) | | $ | 27,179 | |
Other comprehensive gain, net of tax: | | | | | | | | | |
Other comprehensive gain (loss), net of tax: | | | | | | | | | | Other comprehensive gain, net of tax: | | | | | | | | | | Currency translation difference on related borrowings | — | | | — | | | — | | | — | | | — | |
Currency translation difference on related borrowings | — | | | — | | | (4,870 | ) | | — | | | $ | (4,870 | ) | Currency translation difference on related borrowings | — | | | — | | | (1,525 | ) | | — | | | (1,525 | ) |
Currency translation difference on foreign currency net investments | — | | | — | | | — | | | — | | | — | |
Currency translation difference on foreign currency net investments | — | | | — | | | 2,147 | | | — | | | $ | 2,147 | | Currency translation difference on foreign currency net investments | — | | | — | | | 3,051 | | | — | | | 3,051 | |
Comprehensive income (loss) | 37,313 | | | 54,961 | | | 32,816 | | | (87,992 | ) | | 37,098 | |
Total other comprehensive gain (loss), net of tax: | — | | | — | | | (2,723 | ) | | — | | | (2,723 | ) | Total other comprehensive gain, net of tax: | — | | | — | | | 1,526 | | | — | | | 1,526 | |
Comprehensive (income) loss attributable to noncontrolling interest | — | | | — | | | 215 | | | — | | | 215 | |
Comprehensive income (loss) | 23,451 | | | 69,912 | | | (4,226 | ) | | (67,399 | ) | | 21,738 | | Comprehensive income (loss) | 27,015 | | | 36,214 | | | 20,906 | | | (55,430 | ) | | 28,705 | |
Comprehensive income (loss) attributable to controlling interest | $ | 37,313 | | | $ | 54,961 | | | $ | 33,031 | | | $ | (87,992 | ) | | $ | 37,313 | |
Comprehensive (income) loss attributable to noncontrolling interest | — | | | — | | | (673 | ) | | — | | | (673 | ) | Comprehensive (income) loss attributable to noncontrolling interest | — | | | — | | | 198 | | | — | | | 198 | |
|
Comprehensive income (loss) attributable to controlling interest | $ | 23,451 | | | $ | 69,912 | | | $ | (4,899 | ) | | $ | (67,399 | ) | | $ | 21,065 | | Comprehensive income (loss) attributable to controlling interest | $ | 27,015 | | | $ | 36,214 | | | $ | 21,104 | | | $ | (55,430 | ) | | $ | 28,903 | | |
|
Consolidating Condensed Statement of Operations | PARKER DRILLING COMPANY AND SUBSIDIARIES | PARKER DRILLING COMPANY AND SUBSIDIARIES | PARKER DRILLING COMPANY AND SUBSIDIARIES |
CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS | CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS | CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS |
(Dollars in Thousands) | (Dollars in Thousands) | (Dollars in Thousands) |
(Unaudited) | (Unaudited) | (Unaudited) |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2014 | | Year ended December 31, 2013 | | Year ended December 31, 2012 |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated |
Total revenues | $ | — | | | $ | 506,205 | | | $ | 640,147 | | | $ | (177,668 | ) | | $ | 968,684 | | Total revenues | $ | — | | | $ | 468,073 | | | $ | 549,295 | | | $ | (143,196 | ) | | $ | 874,172 | | Total revenues | $ | — | | | $ | 393,738 | | | $ | 385,279 | | | $ | (101,256 | ) | | $ | 677,761 | |
|
Operating expenses | — | | | 279,396 | | | 567,653 | | | (177,668 | ) | | 669,381 | | Operating expenses | — | | | 252,211 | | | 462,657 | | | (143,196 | ) | | 571,672 | | Operating expenses | — | | | 184,946 | | | 329,498 | | | (101,256 | ) | | 413,188 | |
|
Depreciation and amortization | — | | | 87,248 | | | 57,873 | | | — | | | 145,121 | | Depreciation and amortization | — | | | 77,416 | | | 56,637 | | | — | | | 134,053 | | Depreciation and amortization | — | | | 65,354 | | | 47,663 | | | — | | | 113,017 | |
|
Total operating gross margin | — | | | 139,561 | | | 14,621 | | | — | | | 154,182 | | Total operating gross margin | — | | | 138,446 | | | 30,001 | | | — | | | 168,447 | | Total operating gross margin | — | | | 143,438 | | | 8,118 | | | — | | | 151,556 | |
|
General and administration expense (1) | (302 | ) | | (33,035 | ) | | (1,679 | ) | | — | | | (35,016 | ) | General and administration expense (1) | (202 | ) | | (67,083 | ) | | (740 | ) | | — | | | (68,025 | ) | General and administration expense (1) | (182 | ) | | (45,758 | ) | | (317 | ) | | — | | | (46,257 | ) |
|
Gain (loss) on disposition of assets, net | (79 | ) | | 1,156 | | | (23 | ) | | — | | | 1,054 | | Provision for reduction in carrying value of certain assets | — | | | — | | | (2,544 | ) | | — | | | (2,544 | ) | Gain on disposition of assets, net | — | | | 775 | | | 1,199 | | | — | | | 1,974 | |
|
Total operating income (loss) | (381 | ) | | 107,682 | | | 12,919 | | | — | | | 120,220 | | Gain on disposition of assets, net | — | | | 1,759 | | | 2,235 | | | — | | | 3,994 | | Total operating income (loss) | (182 | ) | | 98,455 | | | 9,000 | | | — | | | 107,273 | |
|
Other income and (expense): | | | | | | | | | | Total operating income (loss) | (202 | ) | | 73,122 | | | 28,952 | | | — | | | 101,872 | | Other income and (expense): | | | | | | | | | |
Interest expense | (46,527 | ) | | (148 | ) | | (7,692 | ) | | 10,102 | | | (44,265 | ) | Interest expense | (37,326 | ) | | (151 | ) | | (8,739 | ) | | 12,674 | | | (33,542 | ) |
Other income and (expense): | | | | | | | | | |
Interest income | 1,478 | | | 623 | | | 8,196 | | | (10,102 | ) | | 195 | | Interest expense | (51,439 | ) | | (335 | ) | | (9,930 | ) | | 13,884 | | | (47,820 | ) | Interest income | 9,863 | | | 5,073 | | | 41,999 | | | (56,782 | ) | | 153 | |
|
Loss on extinguishment of debt | (30,152 | ) | | — | | | — | | | — | | | (30,152 | ) | Interest income | 3,824 | | | 1,761 | | | 10,749 | | | (13,884 | ) | | 2,450 | | Loss on extinguishment of debt | (2,130 | ) | | — | | | — | | | — | | | (2,130 | ) |
|
Other | — | | | 2,810 | | | (271 | ) | | — | | | 2,539 | | Loss on extinguishment of debt | (5,218 | ) | | — | | | — | | | — | | | (5,218 | ) | Changes in fair value of derivative positions | 55 | | | — | | | — | | | — | | | 55 | |
|
Equity in net earnings of subsidiaries | 67,399 | | | — | | | — | | | (67,399 | ) | | — | | Changes in fair value of derivative positions | 53 | | | — | | | — | | | — | | | 53 | | Other | — | | | (206 | ) | | (626 | ) | | — | | | (832 | ) |
|
Total other income (expense) | (7,802 | ) | | 3,285 | | | 233 | | | (67,399 | ) | | (71,683 | ) | Other | (1 | ) | | (143 | ) | | 1,594 | | | — | | | 1,450 | | Equity in net earnings of subsidiaries | 43,884 | | | — | | | — | | | (43,884 | ) | | — | |
|
Income (loss) before income taxes | (8,183 | ) | | 110,967 | | | 13,152 | | | (67,399 | ) | | 48,537 | | Equity in net earnings of subsidiaries | 55,430 | | | — | | | — | | | (55,430 | ) | | — | | Total other income and (expense) | 14,346 | | | 4,716 | | | 32,634 | | | (87,992 | ) | | (36,296 | ) |
|
Income tax expense (benefit): | | | | | | | | | | Total other income (expense) | 2,649 | | | 1,283 | | | 2,413 | | | (55,430 | ) | | (49,085 | ) | Income (loss) before income taxes | 14,164 | | | 103,171 | | | 41,634 | | | (87,992 | ) | | 70,977 | |
Current | (17,702 | ) | | 24,106 | | | 16,163 | | | — | | | 22,567 | |
Income (loss) before income taxes | 2,447 | | | 74,405 | | | 31,365 | | | (55,430 | ) | | 52,787 | | Income tax expense (benefit): | | | | | | | | | |
Deferred | (13,932 | ) | | 16,949 | | | (1,508 | ) | | — | | | 1,509 | | Current | (25,406 | ) | | 32,781 | | | 10,667 | | | — | | | 18,042 | |
Income tax expense (benefit): | | | | | | | | | |
Income tax expense (benefit) | (31,634 | ) | | 41,055 | | | 14,655 | | | — | | | 24,076 | | Current | (21,431 | ) | | 18,737 | | | 15,603 | | | — | | | 12,909 | | Deferred | 2,257 | | | 15,429 | | | (1,849 | ) | | — | | | 15,837 | |
|
Net income (loss) | 23,451 | | | 69,912 | | | (1,503 | ) | | (67,399 | ) | | 24,461 | | Deferred | (3,137 | ) | | 19,454 | | | (3,618 | ) | | — | | | 12,699 | | Total income tax expense (benefit) | (23,149 | ) | | 48,210 | | | 8,818 | | | — | | | 33,879 | |
|
Less: Net income attributable to noncontrolling interest | — | | | — | | | 1,010 | | | — | | | 1,010 | | Income tax expense (benefit) | (24,568 | ) | | 38,191 | | | 11,985 | | | — | | | 25,608 | | Net income (loss) | 37,313 | | | 54,961 | | | 32,816 | | | (87,992 | ) | | 37,098 | |
|
Net income (loss) attributable to controlling interest | $ | 23,451 | | | $ | 69,912 | | | $ | (2,513 | ) | | $ | (67,399 | ) | | $ | 23,451 | | Net income (loss) | 27,015 | | | 36,214 | | | 19,380 | | | (55,430 | ) | | 27,179 | | Less: Net (loss) attributable to noncontrolling interest | — | | | — | | | (215 | ) | | — | | | (215 | ) |
|
(1)General and administration expenses for field operations are included in operating expenses. | Less: Net income attributable to noncontrolling interest | — | | | — | | | 164 | | | — | | | 164 | | Net income (loss) attributable to controlling interest | $ | 37,313 | | | $ | 54,961 | | | $ | 33,031 | | | $ | (87,992 | ) | | $ | 37,313 | |
|
| Net income (loss) attributable to controlling interest | $ | 27,015 | | | $ | 36,214 | | | $ | 19,216 | | | $ | (55,430 | ) | | $ | 27,015 | | |
| |
| (1)General and administration expenses for field operations are included in operating expenses. | |
Consolidating Condensed Balance Sheet | PARKER DRILLING COMPANY AND SUBSIDIARIES | PARKER DRILLING COMPANY AND SUBSIDIARIES | |
CONSOLIDATING CONDENSED BALANCE SHEET | CONSOLIDATING CONDENSED BALANCE SHEET |
(Dollars in Thousands) | (Dollars in Thousands) |
(Unaudited) | (Unaudited) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 31-Dec-14 | | 31-Dec-13 |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated |
ASSETS | ASSETS |
Current assets: | | | | | | | | | | Current assets: | | | | | | | | | |
Cash and cash equivalents | $ | 36,728 | | | $ | 13,546 | | | $ | 58,182 | | | $ | — | | | $ | 108,456 | | Cash and cash equivalents | $ | 88,697 | | | $ | 8,310 | | | $ | 51,682 | | | $ | — | | | $ | 148,689 | |
|
Accounts and notes receivable, net | (33 | ) | | 96,100 | | | 174,885 | | | — | | | 270,952 | | Accounts and notes receivable, net | — | | | 101,299 | | | 156,590 | | | — | | | 257,889 | |
|
Rig materials and supplies | — | | | (1,473 | ) | | 49,416 | | | — | | | 47,943 | | Rig materials and supplies | — | | | 3,002 | | | 38,779 | | | — | | | 41,781 | |
|
Deferred costs | — | | | — | | | 5,673 | | | — | | | 5,673 | | Deferred costs | — | | | — | | | 13,682 | | | — | | | 13,682 | |
|
Deferred income taxes | — | | | 6,131 | | | 1,345 | | | — | | | 7,476 | | Deferred income taxes | (57 | ) | | 8,435 | | | 1,562 | | | — | | | 9,940 | |
|
Other tax assets | 19,885 | | | (18,273 | ) | | 9,111 | | | — | | | 10,723 | | Other tax assets | 54,524 | | | (46,770 | ) | | 16,325 | | | — | | | 24,079 | |
|
Other current assets | — | | | 7,999 | | | 10,557 | | | — | | | 18,556 | | Other current assets | — | | | 9,089 | | | 14,134 | | | — | | | 23,223 | |
|
Total current assets | 56,580 | | | 104,030 | | | 309,169 | | | — | | | 469,779 | | Total current assets | 143,164 | | | 83,365 | | | 292,754 | | | — | | | 519,283 | |
|
Property, plant and equipment, net | (19 | ) | | 589,055 | | | 306,904 | | | — | | | 895,940 | | Property, plant and equipment, net | 60 | | | 562,148 | | | 309,148 | | | — | | | 871,356 | |
|
Investment in subsidiaries and intercompany advances | 3,060,867 | | | 2,441,527 | | | 2,464,502 | | | (7,966,896 | ) | | — | | Investment in subsidiaries and intercompany advances | 1,906,128 | | | (336,570 | ) | | 1,667,937 | | | (3,237,495 | ) | | — | |
|
Other noncurrent assets | (440,918 | ) | | 490,597 | | | 272,823 | | | (167,562 | ) | | 154,940 | | Other noncurrent assets | (457,954 | ) | | 468,864 | | | 250,983 | | | (117,776 | ) | | 144,117 | |
|
Total assets | $ | 2,676,510 | | | $ | 3,625,209 | | | $ | 3,353,398 | | | $ | (8,134,458 | ) | | $ | 1,520,659 | | Total assets | $ | 1,591,398 | | | $ | 777,807 | | | $ | 2,520,822 | | | $ | (3,355,271 | ) | | $ | 1,534,756 | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | LIABILITIES AND STOCKHOLDERS’ EQUITY |
Current liabilities: | | | | | | | | | | Current liabilities: | | | | | | | | | |
Current portion of long-term debt | $ | 10,000 | | | $ | — | | | $ | — | | | $ | — | | | 10,000 | | Current portion of long-term debt | $ | 25,000 | | | $ | — | | | $ | — | | | $ | — | | | $ | 25,000 | |
|
Accounts payable and accrued liabilities | 77,603 | | | 71,645 | | | 309,344 | | | (304,113 | ) | | 154,479 | | Accounts payable and accrued liabilities | 75,268 | | | 92,546 | | | 261,436 | | | (254,364 | ) | | 174,886 | |
|
Accrued income taxes | (4,061 | ) | | 10,109 | | | 8,138 | | | — | | | 14,186 | | Accrued income taxes | — | | | 725 | | | 6,541 | | | — | | | 7,266 | |
|
Total current liabilities | 83,542 | | | 81,754 | | | 317,482 | | | (304,113 | ) | | 178,665 | | Total current liabilities | 100,268 | | | 93,271 | | | 267,977 | | | (254,364 | ) | | 207,152 | |
|
Long-term debt | 605,000 | | | — | | | — | | | — | | | 605,000 | | Long-term debt | 628,781 | | | — | | | — | | | — | | | 628,781 | |
|
Other long-term liabilities | 2,867 | | | 7,135 | | | 8,663 | | | — | | | 18,665 | | Other long-term liabilities | 5,037 | | | 6,743 | | | 15,134 | | | — | | | 26,914 | |
|
Long-term deferred tax liability | — | | | 56,105 | | | (3,990 | ) | | — | | | 52,115 | | Long-term deferred tax liability | — | | | 51,747 | | | (12,980 | ) | | — | | | 38,767 | |
|
Intercompany payables | 1,322,172 | | | 1,311,405 | | | 1,204,768 | | | (3,838,345 | ) | | — | | Intercompany payables | 227,504 | | | 291,783 | | | 422,645 | | | (941,932 | ) | | — | |
|
Total Liabilities | 2,013,581 | | | 1,456,399 | | | 1,526,923 | | | (4,142,458 | ) | | 854,445 | | Total Liabilities | 961,590 | | | 443,544 | | | 692,776 | | | (1,196,296 | ) | | 901,614 | |
|
Total Equity | 662,929 | | | 2,168,810 | | | 1,826,475 | | | (3,992,000 | ) | | 666,214 | | Total Equity | 629,808 | | | 334,263 | | | 1,828,046 | | | (2,158,975 | ) | | 633,142 | |
|
Total liabilities and stockholders’ equity | $ | 2,676,510 | | | $ | 3,625,209 | | | $ | 3,353,398 | | | $ | (8,134,458 | ) | | $ | 1,520,659 | | Total liabilities and stockholders’ equity | $ | 1,591,398 | | | $ | 777,807 | | | $ | 2,520,822 | | | $ | (3,355,271 | ) | | $ | 1,534,756 | |
|
Consolidated Condensed Statements of Cash Flows | PARKER DRILLING COMPANY AND SUBSIDIARIES | PARKER DRILLING COMPANY AND SUBSIDIARIES | PARKER DRILLING COMPANY AND SUBSIDIARIES |
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS | CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS | CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS |
(Dollars in Thousands) | (Dollars in Thousands) | (Dollars in Thousands) |
(Unaudited) | (Unaudited) | (Unaudited) |
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2014 | | Year Ended December 31, 2013 | | Year Ended December 31, 2012 |
| Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated | | Parent | | Guarantor | | Non-Guarantor | | Eliminations | | Consolidated |
Cash flows from operating activities: | | | | | | | | | | Cash flows from operating activities: | | | | | | | | | | Cash flows from operating activities: | | | | | | | | | |
Net income (loss) | $ | 23,451 | | | $ | 69,912 | | | $ | (1,503 | ) | | $ | (67,399 | ) | | 24,461 | | Net income (loss) | $ | 27,015 | | | $ | 36,214 | | | $ | 19,380 | | | $ | (55,430 | ) | | $ | 27,179 | | 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: | | | | | | | | | | Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | | Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | | |
Depreciation and amortization | — | | | 87,248 | | | 57,873 | | | — | | | 145,121 | | Depreciation and amortization | — | | | 77,416 | | | 56,637 | | | — | | | 134,053 | | Depreciation and amortization | — | | | 65,354 | | | 47,663 | | | — | | | 113,017 | |
|
Loss on extinguishment of debt | 30,152 | | | — | | | — | | | — | | | 30,152 | | Loss on extinguishment of debt | 5,218 | | | — | | | — | | | — | | | 5,218 | | Loss on extinguishment of debt | 2,130 | | | — | | | — | | | — | | | 2,130 | |
|
Gain on disposition of assets | 79 | | | (1,156 | ) | | 23 | | | — | | | (1,054 | ) | Gain on disposition of assets | — | | | (1,759 | ) | | (2,235 | ) | | — | | | (3,994 | ) | Gain on disposition of assets | — | | | (775 | ) | | (1,199 | ) | | — | | | (1,974 | ) |
|
Deferred income tax expense | (13,932 | ) | | 16,949 | | | (1,508 | ) | | — | | | 1,509 | | Deferred income tax expense | (3,137 | ) | | 19,454 | | | (3,618 | ) | | — | | | 12,699 | | Deferred income tax expense | 2,257 | | | 15,429 | | | (1,849 | ) | | — | | | 15,837 | |
|
Expenses not requiring cash | 11,978 | | | (710 | ) | | 8,063 | | | — | | | 19,331 | | Provision for reduction in carrying value of certain assets | — | | | — | | | 2,544 | | | — | | | 2,544 | | Expenses not requiring cash | 16,558 | | | 33,644 | | | (27,602 | ) | | — | | | 22,600 | |
|
Equity in net earnings of subsidiaries | (67,399 | ) | | — | | | — | | | 67,399 | | | — | | Expenses not requiring cash | 13,173 | | | 12 | | | 4,579 | | | — | | | 17,764 | | Equity in net earnings of subsidiaries | (43,884 | ) | | — | | | — | | | 43,884 | | | — | |
|
Change in accounts receivable | 32 | | | 11,937 | | | (24,207 | ) | | — | | | (12,238 | ) | Equity in net earnings of subsidiaries | (55,430 | ) | | — | | | — | | | 55,430 | | | — | | Change in accounts receivable | (445 | ) | | (1,788 | ) | | 17,474 | | | — | | | 15,241 | |
|
Change in other assets | 35,438 | | | (56,673 | ) | | (3,154 | ) | | — | | | (24,389 | ) | Change in accounts receivable | (7 | ) | | (12,888 | ) | | (20,617 | ) | | — | | | (33,512 | ) | Change in other assets | 1,649 | | | 2,060 | | | (9,200 | ) | | — | | | (5,491 | ) |
|
Change in accrued income taxes | (12,474 | ) | | 11,107 | | | (6,290 | ) | | — | | | (7,657 | ) | Change in other assets | 74,411 | | | (85,520 | ) | | 487 | | | — | | | (10,622 | ) | Change in accrued income taxes | (4,055 | ) | | 220 | | | (2,267 | ) | | — | | | (6,102 | ) |
|
Change in liabilities | 2,336 | | | (20,492 | ) | | 45,387 | | | — | | | 27,231 | | Change in accrued income taxes | 6,617 | | | (1,052 | ) | | 4,889 | | | — | | | 10,454 | | Change in liabilities | 3,914 | | | (4,158 | ) | | (2,413 | ) | | — | | | (2,657 | ) |
|
Net cash provided by operating activities | 9,661 | | | 118,122 | | | 74,684 | | | — | | | 202,467 | | Change in liabilities | 6,934 | | | (877 | ) | | (6,343 | ) | | — | | | (286 | ) | Net cash provided by (used in) operating activities | 15,437 | | | 164,947 | | | 53,423 | | | (44,108 | ) | | 189,699 | |
|
Cash flows from investing activities: | | | | | | | | | | Net cash provided by operating activities | 74,794 | | | 31,000 | | | 55,703 | | | — | | | 161,497 | | Cash flows from investing activities: | | | | | | | | | |
Capital expenditures | — | | | (125,260 | ) | | (54,253 | ) | | — | | | (179,513 | ) | Capital expenditures | — | | | (176,333 | ) | | (15,210 | ) | | — | | | (191,543 | ) |
Cash flows from investing activities: | | | | | | | | | |
Proceeds from the sale of assets | — | | | 2,594 | | | 3,344 | | | — | | | 5,938 | | Capital expenditures | — | | | (94,269 | ) | | (61,376 | ) | | — | | | (155,645 | ) | Proceeds from the sale of assets | — | | | 2,062 | | | 1,875 | | | — | | | 3,937 | |
|
Net cash (used in) investing activities | — | | | (122,666 | ) | | (50,909 | ) | | — | | | (173,575 | ) | Proceeds from the sale of assets | — | | | 3,725 | | | 4,493 | | | — | | | 8,218 | | Intercompany dividend payment | (8,387 | ) | | (4,357 | ) | | (31,364 | ) | | 44,108 | | | — | |
|
Cash flows from financing activities: | | | | | | | | | | Acquisition of ITS, net of cash acquired | — | | | (6,903 | ) | | (111,088 | ) | | — | | | (117,991 | ) | Net cash provided by (used in) investing activities | (8,387 | ) | | (178,628 | ) | | (44,699 | ) | | 44,108 | | | (187,606 | ) |
Proceeds from debt issuance | 400,000 | | | — | | | — | | | — | | | 400,000 | |
Net cash provided by (used in) investing activities | — | | | (97,447 | ) | | (167,971 | ) | | — | | | (265,418 | ) | Cash flows from financing activities: | | | | | | | | | |
Repayment of long term debt | (425,000 | ) | | — | | | — | | | — | | | (425,000 | ) | Proceeds from debt issuance | 130,000 | | | — | | | — | | | — | | | 130,000 | |
Cash flows from financing activities: | | | | | | | | | |
Repayment of term loan | (10,000 | ) | | — | | | — | | | — | | | (10,000 | ) | Proceeds from debt issuance | 350,000 | | | — | | | — | | | — | | | 350,000 | | Proceeds from draw on revolver credit facility | 7,000 | | | — | | | — | | | — | | | 7,000 | |
|
Payment of debt issuance costs | (7,630 | ) | | — | | | — | | | — | | | (7,630 | ) | Repayment of long term debt | (125,000 | ) | | — | | | — | | | — | | | (125,000 | ) | Paydown on senior notes | (125,000 | ) | | — | | | — | | | — | | | (125,000 | ) |
|
Payment of debt extinguishment costs | (26,214 | ) | | — | | | — | | | — | | | (26,214 | ) | Repayment of term loan | (50,000 | ) | | — | | | — | | | — | | | (50,000 | ) | Paydown on term note | (18,000 | ) | | — | | | — | | | — | | | (18,000 | ) |
|
Excess tax benefit from stock-based compensation | (281 | ) | | — | | | — | | | — | | | (281 | ) | Payment of debt issuance costs | (11,172 | ) | | — | | | — | | | — | | | (11,172 | ) | Payment of debt issuance costs | (4,859 | ) | | — | | | — | | | — | | | (4,859 | ) |
|
Intercompany advances, net | 7,495 | | | 9,780 | | | (17,275 | ) | | — | | | — | | Excess tax benefit from stock-based compensation | 896 | | | — | | | — | | | — | | | 896 | | Payment of debt extinguishment costs | (555 | ) | | — | | | — | | | — | | | (555 | ) |
|
Net cash provided by (used in) financing activities | (61,630 | ) | | 9,780 | | | (17,275 | ) | | — | | | (69,125 | ) | Intercompany advances, net | (193,072 | ) | | 63,734 | | | 129,338 | | | — | | | — | | Excess tax benefit from stock-based compensation | (662 | ) | | — | | | — | | | — | | | (662 | ) |
|
Net change in cash and cash equivalents | (51,969 | ) | | 5,236 | | | 6,500 | | | — | | | (40,233 | ) | Net cash provided by (used in) financing activities | (28,348 | ) | | 63,734 | | | 129,338 | | | — | | | 164,724 | | Intercompany advances, net | (8,393 | ) | | 20,492 | | | (12,099 | ) | | — | | | — | |
|
Cash and cash equivalents at beginning of year | 88,697 | | | 8,310 | | | 51,682 | | | — | | | 148,689 | | Net change in cash and cash equivalents | 46,446 | | | (2,713 | ) | | 17,070 | | | — | | | 60,803 | | Net cash provided by (used in) financing activities | (20,469 | ) | | 20,492 | | | (12,099 | ) | | — | | | (12,076 | ) |
|
Cash and cash equivalents at end of year | $ | 36,728 | | | $ | 13,546 | | | $ | 58,182 | | | $ | — | | | $ | 108,456 | | Cash and cash equivalents at beginning of year | 42,251 | | | 11,023 | | | 34,612 | | | — | | | 87,886 | | Net change in cash and cash equivalents | (13,419 | ) | | 6,811 | | | (3,375 | ) | | — | | | (9,983 | ) |
|
See accompanying notes to unaudited consolidated condensed financial statements. | Cash and cash equivalents at end of year | $ | 88,697 | | | $ | 8,310 | | | $ | 51,682 | | | $ | — | | | $ | 148,689 | | Cash and cash equivalents at beginning of year | 55,670 | | | 4,212 | | | 37,987 | | | — | | | 97,869 | |
|
| See accompanying notes to unaudited consolidated condensed financial statements. | 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. |