Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements | Note 13 - 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 2015 Secured Credit Agreement and Senior Notes are fully and unconditionally guaranteed by substantially all of our direct and indirect domestic subsidiaries, other than immaterial subsidiaries and subsidiaries generating revenues primarily outside the United States, subject to the following customary release provisions: • in connection with any sale or other disposition of all or substantially all of the assets of that guarantor (including by way of merger or consolidation) to a person that is not (either before or after giving effect to such transaction) a subsidiary of the Company; • in connection with any sale of such amount of capital stock as would result in such guarantor no longer being a subsidiary to a person that is not (either before or after giving effect to such transaction) a subsidiary of the Company; • if the Company designates any restricted subsidiary that is a guarantor as an unrestricted subsidiary; • if the guarantee by a guarantor of all other indebtedness of the Company or any other guarantor is released, terminated or discharged, except by, or as a result of, payment under such guarantee; or • upon legal defeasance or covenant defeasance (satisfaction and discharge of the indenture). 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(f) of Regulation S-X. All guarantor subsidiaries are owned 100 percent by the parent company. We are providing unaudited consolidating condensed financial information of the parent, Parker Drilling, the guarantor subsidiaries, and the non-guarantor subsidiaries as of March 31, 2018 and December 31, 2017 and for the three months ended March 31, 2018 and 2017 , respectively. The consolidating condensed financial statements present investments in both consolidated and unconsolidated subsidiaries using the equity method of accounting. PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATING CONDENSED BALANCE SHEET (Dollars in Thousands) (Unaudited) March 31, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 56,723 $ 16,509 $ 45,083 $ — $ 118,315 Accounts and Notes receivable, net — 35,177 91,508 — 126,685 Rig materials and supplies — (2,869 ) 34,318 373 31,822 Other current assets — 5,613 14,825 — 20,438 Total current assets 56,723 54,430 185,734 373 297,260 Property, plant and equipment, net (19 ) 423,377 187,144 242 610,744 Goodwill — 6,708 — — 6,708 Intangible assets, net — 6,551 — — 6,551 Investment in subsidiaries and intercompany advances 2,931,773 2,983,588 4,024,920 (9,940,281 ) — Other noncurrent assets (256,973 ) 234,495 533,156 (480,811 ) 29,867 Total assets $ 2,731,504 $ 3,709,149 $ 4,930,954 $ (10,420,477 ) $ 951,130 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued liabilities $ (70,088 ) $ 191,260 $ 586,677 $ (617,477 ) $ 90,372 Accrued income taxes 80,627 (59,776 ) (16,660 ) — 4,191 Total current liabilities 10,539 131,484 570,017 (617,477 ) 94,563 Long-term debt, net 578,404 — — — 578,404 Other long-term liabilities 2,867 3,875 4,368 — 11,110 Deferred tax liability — — 78 — 78 Intercompany payables 1,871,869 1,468,837 2,495,167 (5,835,873 ) — Total liabilities 2,463,679 1,604,196 3,069,630 (6,453,350 ) 684,155 Total equity 267,825 2,104,953 1,861,324 (3,967,127 ) 266,975 Total liabilities and stockholders’ equity $ 2,731,504 $ 3,709,149 $ 4,930,954 $ (10,420,477 ) $ 951,130 PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATING CONDENSED BALANCE SHEET (Dollars in Thousands) (Unaudited) December 31, 2017 Parent Guarantor Non-Guarantor Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 75,342 $ 20,655 $ 45,552 $ — $ 141,549 Accounts and Notes receivable, net — 32,338 90,173 — 122,511 Rig materials and supplies — (3,025 ) 34,440 — 31,415 Other current assets — 6,362 15,999 — 22,361 Total current assets 75,342 56,330 186,164 — 317,836 Property, plant and equipment, net (19 ) 428,556 197,234 — 625,771 Goodwill — 6,708 — — 6,708 Intangible assets, net — 7,128 — — 7,128 Investment in subsidiaries and intercompany advances 2,955,050 2,971,456 3,955,553 (9,882,059 ) — Other noncurrent assets (261,232 ) 237,755 537,124 (480,811 ) 32,836 Total assets $ 2,769,141 $ 3,707,933 $ 4,876,075 $ (10,362,870 ) $ 990,279 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable and accrued liabilities $ (51,060 ) $ 179,247 $ 588,536 $ (617,477 ) $ 99,246 Accrued income taxes 76,883 (56,870 ) (15,583 ) — 4,430 Total current liabilities 25,823 122,377 572,953 (617,477 ) 103,676 Long-term debt, net 577,971 — — — 577,971 Other long-term liabilities 2,867 5,741 3,825 — 12,433 Deferred tax liability (1 ) — 79 — 78 Intercompany payables 1,865,810 1,465,744 2,430,340 (5,761,894 ) — Total liabilities 2,472,470 1,593,862 3,007,197 (6,379,371 ) 694,158 Total equity 296,671 2,114,071 1,868,878 (3,983,499 ) 296,121 Total liabilities and stockholders’ equity $ 2,769,141 $ 3,707,933 $ 4,876,075 $ (10,362,870 ) $ 990,279 PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS (Dollars in Thousands) (Unaudited) Three months ended March 31, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenues $ — $ 42,591 $ 81,622 $ (14,538 ) $ 109,675 Operating expenses — 25,817 80,255 (14,538 ) 91,534 Depreciation and amortization — 19,996 8,553 — 28,549 Total operating gross margin (loss) — (3,222 ) (7,186 ) — (10,408 ) General and administrative expense (1) (89 ) (5,983 ) (129 ) — (6,201 ) Gain (loss) on disposition of assets, net — 11 332 — 343 Total operating income (loss) (89 ) (9,194 ) (6,983 ) — (16,266 ) Other income (expense): Interest expense (12,228 ) 223 (2,056 ) 2,821 (11,240 ) Interest income 182 181 2,481 (2,821 ) 23 Other — 2 289 — 291 Equity in net earnings of subsidiaries (16,372 ) — — 16,372 — Total other income (expense) (28,418 ) 406 714 16,372 (10,926 ) Income (loss) before income taxes (28,507 ) (8,788 ) (6,269 ) 16,372 (27,192 ) Income tax expense (benefit) 288 329 987 — 1,604 Net income (loss) (28,795 ) (9,117 ) (7,256 ) 16,372 (28,796 ) Less: Mandatory convertible preferred stock dividend 906 — — — 906 Net income (loss) available to common stockholders $ (29,701 ) $ (9,117 ) $ (7,256 ) $ 16,372 $ (29,702 ) (1) General and administrative expenses for field operations are included in operating expenses. PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS (Dollars in Thousands) (Unaudited) Three months ended March 31, 2017 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenues $ — $ 27,893 $ 88,237 $ (17,859 ) $ 98,271 Operating expenses — 20,950 82,723 (17,859 ) 85,814 Depreciation and amortization — 21,188 11,014 — 32,202 Total operating gross margin (loss) — (14,245 ) (5,500 ) — (19,745 ) General and administrative expense (1) (78 ) (6,870 ) (92 ) — (7,040 ) Gain (loss) on disposition of assets, net — (216 ) (136 ) — (352 ) Total operating income (loss) (78 ) (21,331 ) (5,728 ) — (27,137 ) Other income (expense): Interest expense (11,669 ) (45 ) (1,942 ) 2,786 (10,870 ) Interest income 149 179 2,468 (2,786 ) 10 Other — 32 498 — 530 Equity in net earnings of subsidiaries (21,780 ) — — 21,780 — Total other income (expense) (33,300 ) 166 1,024 21,780 (10,330 ) Income (loss) before income taxes (33,378 ) (21,165 ) (4,704 ) 21,780 (37,467 ) Income tax expense (benefit) 6,430 (5,577 ) 1,489 — 2,342 Net income (loss) (39,808 ) (15,588 ) (6,193 ) 21,780 (39,809 ) Less: Mandatory convertible preferred stock dividend — — — — Net income (loss) available to common stockholders $ (39,808 ) $ (15,588 ) $ (6,193 ) $ 21,780 $ (39,809 ) (1) General and administrative expenses for field operations are included in operating expenses. PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE INCOME (LOSS) (Dollars in Thousands) (Unaudited) Three months ended March 31, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated Comprehensive income (loss): Net income (loss) $ (28,795 ) $ (9,117 ) $ (7,256 ) $ 16,372 $ (28,796 ) Other comprehensive income (loss), net of tax: Currency translation difference on related borrowings — — 276 — 276 Currency translation difference on foreign currency net investments — — (576 ) — (576 ) Total other comprehensive income (loss), net of tax: — — (300 ) — (300 ) Comprehensive income (loss) (28,795 ) (9,117 ) (7,556 ) 16,372 (29,096 ) PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATING CONDENSED STATEMENT OF COMPREHENSIVE INCOME (LOSS) (Dollars in Thousands) (Unaudited) Three Months Ended March 31, 2017 Parent Guarantor Non-Guarantor Eliminations Consolidated Comprehensive income (loss): Net income (loss) $ (39,808 ) $ (15,588 ) $ (6,193 ) $ 21,780 $ (39,809 ) Other comprehensive income (loss), net of tax: Currency translation difference on related borrowings — — 83 — 83 Currency translation difference on foreign currency net investments — — 763 — 763 Total other comprehensive income (loss), net of tax: — — 846 — 846 Comprehensive income (loss) (39,808 ) (15,588 ) (5,347 ) 21,780 (38,963 ) PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS (Dollars in Thousands) (Unaudited) Three Months Ended March 31, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ (28,795 ) $ (9,117 ) $ (7,256 ) $ 16,372 $ (28,796 ) Adjustments to reconcile net income (loss): Depreciation and amortization — 19,996 8,553 — 28,549 (Gain) loss on disposition of assets — (11 ) (332 ) — (343 ) Deferred tax expense (benefit) (3,420 ) 3,015 (138 ) — (543 ) Expenses not requiring cash 1,411 (10 ) (11,032 ) 10,738 1,107 Change in assets and liabilities: Accounts and notes receivable — (2,840 ) (1,339 ) — (4,179 ) Other assets 23,587 (10,095 ) (61,331 ) 57,850 10,011 Accounts payable and accrued liabilities (12,971 ) 5,333 74,636 (84,960 ) (17,962 ) Accrued income taxes 3,745 (2,907 ) (886 ) — (48 ) Net cash provided by (used in) operating activities (16,443 ) 3,364 875 — (12,204 ) Cash flows from investing activities: Capital expenditures — (7,554 ) (1,370 ) — (8,924 ) Proceeds from the sale of assets — 44 26 — 70 Net cash provided by (used in) investing activities — (7,510 ) (1,344 ) — (8,854 ) Cash flows from financing activities: Payments of debt issuance costs (1,148 ) — — — (1,148 ) Preferred stock dividend (906 ) — — — (906 ) Shares surrendered in lieu of tax (122 ) — — — (122 ) Net cash provided by (used in) financing activities (2,176 ) — — — (2,176 ) Net increase (decrease) in cash and cash equivalents (18,619 ) (4,146 ) (469 ) — (23,234 ) Cash and cash equivalents at beginning of period 75,342 20,655 45,552 — 141,549 Cash and cash equivalents at end of period $ 56,723 $ 16,509 $ 45,083 $ — $ 118,315 PARKER DRILLING COMPANY AND SUBSIDIARIES CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS (Dollars in Thousands) (Unaudited) Three Months Ended March 31, 2017 Parent Guarantor Non-Guarantor Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ (39,808 ) $ (15,588 ) $ (6,193 ) $ 21,780 $ (39,809 ) Adjustments to reconcile net income (loss) Depreciation and amortization — 21,188 11,014 — 32,202 (Gain) loss on disposition of assets — 216 136 — 352 Deferred tax expense (benefit) (5,641 ) 5,165 (166 ) — (642 ) Expenses not requiring cash 1,781 91 278 — 2,150 Equity in net earnings of subsidiaries 21,780 — — (21,780 ) — Change in assets and liabilities: Accounts and notes receivable — (3,668 ) (1,206 ) — (4,874 ) Other assets 17,984 (18,296 ) (2,380 ) — (2,692 ) Accounts payable and accrued liabilities (34,867 ) 15,591 3,339 — (15,937 ) Accrued income taxes (5,783 ) 7,055 393 — 1,665 Net cash provided by (used in) operating activities (44,554 ) 11,754 5,215 — (27,585 ) Cash flows from investing activities: Capital expenditures — (10,994 ) (3,457 ) — (14,451 ) Proceeds from the sale of assets — — 46 — 46 Net cash provided by (used in) investing activities — (10,994 ) (3,411 ) — (14,405 ) Cash flows from financing activities: Proceeds from the issuance of common stock 25,200 — — — 25,200 Proceeds from the issuance of mandatory convertible preferred stock 50,000 — — — 50,000 Payment of equity issuance costs (2,861 ) — — — (2,861 ) Shares surrendered in lieu of tax (352 ) — — — (352 ) Intercompany advances, net 4,106 (2,090 ) (2,016 ) — — Net cash provided by (used in) financing activities 76,093 (2,090 ) (2,016 ) — 71,987 Net change in cash and cash equivalents 31,539 (1,330 ) (212 ) — 29,997 Cash and cash equivalents at beginning of period 65,000 14,365 40,326 — 119,691 Cash and cash equivalents at end of period $ 96,539 $ 13,035 $ 40,114 $ — $ 149,688 |