Separate Financial Information of Subsidiary Guarantors of Indebtedness | 1 3. Separate Financial Information of Subsidiary Guarantors of Indebtedness As discussed in Note 5, the Company’s obligation to pay principal and interest on its 7.625% senior unsecured notes due November 1, 2018 , is guaranteed on a joint and several basis by substantially all of the Company’s existing and future subsidiaries that guarantee obligations under the Company’s Credit Agreement (the “Guarantors”). The guarantees are full and unconditional and the Guarantors are 100% -owned by the Company. The following supplemental condensed consolidating financial information reflects the summarized financial information of the Company as the issuer of the senior unsecured notes, the Guarantors and the Company’s non-guarantor subsidiaries on a combined basis. CONDENSED CONSOLIDATING BALANCE SHEET - DECEMBER 31, 2015 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ 47,196 $ 26,892 $ 1,364 $ — $ 75,452 Restricted cash 3,369 3,283 39,201 — 45,853 Accounts receivable 358,437 1,179,919 82,004 (146,745) 1,473,615 Costs and estimated earnings in excess of billings 114,580 868,026 152 (77,583) 905,175 Deferred income taxes 2,255 21,356 2,695 — 26,306 Other current assets 60,119 48,482 11,662 (11,419) 108,844 Total current assets $ 585,956 $ 2,147,958 $ 137,078 $ (235,747) $ 2,635,245 Long-term investments $ — $ — $ — $ — $ — Property and equipment, net 105,306 414,143 4,076 — 523,525 Intercompany notes and receivables — 148,637 — (148,637) — Other assets: Goodwill — 585,006 — — 585,006 Intangible assets, net — 96,540 — — 96,540 Investment in subsidiaries 1,962,983 — — (1,962,983) — Other 64,486 128,094 15,268 (5,723) 202,125 $ 2,718,731 $ 3,520,378 $ 156,422 $ (2,353,090) $ 4,042,441 LIABILITIES AND STOCKHOLDERS’ EQUITY Current maturities of long-term debt $ 107,283 $ 41,634 $ — $ (60,000) $ 88,917 Accounts payable 211,679 890,268 3,222 (167,705) 937,464 Billings in excess of costs and estimated earnings 89,303 203,003 1,716 (5,711) 288,311 Accrued expenses and other current liabilities 6,145 115,392 39,810 (2,331) 159,016 Total Current Liabilities $ 414,410 $ 1,250,297 $ 44,748 $ (235,747) $ 1,473,708 Long-term debt, less current maturities 659,433 80,821 — (5,723) 734,531 Deferred income taxes — 273,310 — — 273,310 Other long-term liabilities 106,588 3,278 30,799 — 140,665 Intercompany notes and advances payable 118,073 — 30,564 (148,637) — Contingencies and commitments — — — — — Stockholders’ equity 1,420,227 1,912,672 50,311 (1,962,983) 1,420,227 $ 2,718,731 $ 3,520,378 $ 156,422 $ (2,353,090) $ 4,042,441 CONDENSED CONSOLIDATING BALANCE SHEET - DECEMBER 31, 2014 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ 75,087 $ 36,764 $ 23,732 $ — $ 135,583 Restricted cash 3,369 5,274 35,727 — 44,370 Accounts receivable 299,427 1,246,635 37,064 (103,622) 1,479,504 Costs and estimated earnings in excess of billings 70,344 700,362 152 (44,456) 726,402 Deferred income taxes — 15,639 — 2,323 17,962 Other current assets 39,196 42,750 24,397 (37,608) 68,735 Total current assets $ 487,423 $ 2,047,424 $ 121,072 $ (183,363) $ 2,472,556 Long-term investments — — — — — Property and equipment, net 92,413 430,876 4,313 — 527,602 Intercompany notes and receivables — 122,401 — (122,401) — Other assets: Goodwill — 585,006 — — 585,006 Intangible assets, net — 100,254 — — 100,254 Investment in subsidiaries 2,154,562 19,519 50 (2,174,131) — Other 83,503 9,847 — (5,453) 87,897 $ 2,817,901 $ 3,315,327 $ 125,435 $ (2,485,348) $ 3,773,315 LIABILITIES AND STOCKHOLDERS’ EQUITY Current maturities of long-term debt 34,776 46,516 — — 81,292 Accounts payable 186,958 716,851 3,749 (109,384) 798,174 Billings in excess of costs and estimated earnings 139,020 185,807 2,672 (8,203) 319,296 Accrued expenses and other current liabilities 33,018 95,177 58,571 (26,952) 159,814 Total Current Liabilities $ 393,772 $ 1,044,351 $ 64,992 $ (144,539) $ 1,358,576 Long-term debt, less current maturities 712,460 112,060 — (40,453) 784,067 Deferred income taxes 142,457 7,914 — — 150,371 Other long-term liabilities 112,899 1,897 — — 114,796 Intercompany notes and advances payable 90,373 — 35,619 (125,992) — Contingencies and commitments — — — — — Stockholders’ equity 1,365,939 2,149,105 24,824 (2,174,363) 1,365,505 $ 2,817,900 $ 3,315,327 $ 125,435 $ (2,485,347) $ 3,773,315 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2015 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 1,064,723 $ 4,104,871 $ 13,405 $ (262,527) $ 4,920,472 Cost of operations (918,322) (3,908,424) — 262,527 (4,564,219) Gross profit $ 146,401 $ 196,447 $ 13,405 $ — $ 356,253 General and administrative expenses (77,806) (171,153) (1,881) — (250,840) INCOME FROM CONSTRUCTION OPERATIONS $ 68,595 $ 25,294 $ 11,524 $ — $ 105,413 Equity in earnings of subsidiaries 23,367 — — (23,367) — Other income, net 8,155 3,745 553 — 12,453 Interest expense (41,007) (3,020) — — (44,027) Income (Loss) before income taxes 59,110 26,019 12,077 (23,367) 73,839 Provision for income taxes (13,818) (10,060) (4,669) — (28,547) NET INCOME (LOSS) $ 45,292 $ 15,959 $ 7,408 $ (23,367) $ 45,292 Other comprehensive income: Other comprehensive income of subsidiaries (2,448) — — 2,448 — Change in pension benefit plans assets/liabilities 2,026 — — — 2,026 Foreign currency translation — (3,214) — — (3,214) Change in fair value of investments — 766 — — 766 Change in fair value of interest rate swap (125) — — — (125) Total other comprehensive (loss) income (547) (2,448) — 2,448 (547) Total comprehensive income (loss) $ 44,745 $ 13,511 $ 7,408 $ (20,919) $ 44,745 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2014 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 959,010 $ 3,690,075 $ — $ (156,776) $ 4,492,309 Cost of operations (808,285) (3,353,098) 17,740 156,776 (3,986,867) Gross profit 150,725 336,977 17,740 — 505,442 General and administrative expenses (80,151) (181,714) (1,887) — (263,752) INCOME FROM CONSTRUCTION OPERATIONS 70,574 155,263 15,853 — 241,690 Equity in earnings of subsidiaries 95,501 — — (95,501) — Other (expense) income, net (8,322) (1,705) 491 — (9,536) Interest expense (40,658) (4,058) — — (44,716) Income (Loss) before income taxes 117,095 149,500 16,344 (95,501) 187,438 Provision for income taxes (9,159) (63,411) (6,932) — (79,502) NET INCOME (LOSS) $ 107,936 $ 86,089 $ 9,412 $ (95,501) $ 107,936 Other comprehensive income: Other comprehensive income of subsidiaries (433) — — 433 — Change in pension benefit plans assets/liabilities (8,155) — — — (8,155) Foreign currency translation — (638) — — (638) Change in fair value of investments — 205 — — 205 Change in fair value of interest rate swap 349 — — — 349 Total other comprehensive income (loss) (8,239) (433) — 433 (8,239) Total comprehensive income (loss) $ 99,697 $ 85,656 $ 9,412 $ (95,068) $ 99,697 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2013 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 680,440 $ 3,315,608 $ — $ 179,624 $ 4,175,672 Cost of Operations (590,675) (2,960,569) 22,100 (179,624) (3,708,768) Gross Profit 89,765 355,039 22,100 — 466,904 General and Administrative Expenses (77,507) (183,723) (1,852) — (263,082) INCOME FROM CONSTRUCTION OPERATIONS 12,258 171,316 20,248 — 203,822 Equity in earnings of subsidiaries 122,875 — — (122,875) — Other (expense) income, net (27,162) 8,075 512 — (18,575) Interest expense (41,987) (3,645) — — (45,632) Income (Loss) before income taxes 65,984 175,746 20,760 (122,875) 139,615 Benefit (Provision) for income taxes 21,312 (65,852) (7,779) — (52,319) NET INCOME (LOSS) $ 87,296 $ 109,894 $ 12,981 $ (122,875) $ 87,296 Other comprehensive income: Other comprehensive income of subsidiaries (1,293) — — 1,293 — Change in pension benefit plans assets/liabilities 10,910 — — — 10,910 Foreign currency translation — (738) — — (738) Change in fair value of investments — (555) — — (555) Change in fair value of interest rate swap 578 — — — 578 Total other comprehensive (loss) income 10,195 (1,293) — 1,293 10,195 Total comprehensive income (loss) $ 97,491 $ 108,601 $ 12,981 $ (121,582) $ 97,491 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2015 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash Flows from Operating Activities: Net income (loss) $ 45,292 $ 15,959 $ 7,408 $ (23,367) $ 45,292 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 10,707 32,746 276 — 43,729 Equity in earnings of subsidiaries (23,367) — — 23,367 — share-based compensation expense 9,477 — — — 9,477 Excess income tax benefit from share-based compensation (186) — — — (186) Adjustment interest rate swap to fair value (224) 224 — — — Deferred income taxes 1,399 36,083 (15,268) — 22,214 (Gain) loss on sale of property and equipment 82 (2,991) — — (2,909) Other long-term liabilities (3,157) 32,069 — — 28,912 Other non-cash items (248) (3,432) — — (3,680) Changes in other components of working capital (154,300) 49,868 (24,345) — (128,777) NET CASH (USED) PROVIDED BY OPERATING ACTIVITIES $ (114,525) $ 160,526 $ (31,929) $ — $ 14,072 Cash Flows from Investing Activities: Acquisition of property and equipment excluding financed purchases (21,587) (14,286) (39) — (35,912) Proceeds from sale of property and equipment — 4,980 — — 4,980 (Increase) decrease in intercompany advances — (102,763) — 102,763 — Change in restricted cash — 1,991 (3,474) — (1,483) NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES $ (21,587) $ (110,078) $ (3,513) $ 102,763 $ (32,415) Cash Flows from Financing Activities: Proceeds from debt 981,855 31,350 — — 1,013,205 Repayment of debt (962,701) (91,670) — — (1,054,371) Excess income tax benefit from share-based compensation 186 — — — 186 Issuance of common stock and effect of cashless exercise (808) — — — (808) Increase (decrease) in intercompany advances 89,689 — 13,074 (102,763) — NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES $ 108,221 $ (60,320) $ 13,074 $ (102,763) $ (41,788) Net (Decrease) Increase in Cash and Cash Equivalents (27,891) (9,872) (22,368) — (60,131) Cash and Cash Equivalents at Beginning of Year 75,087 36,764 23,732 — 135,583 Cash and Cash Equivalents at End of Period $ 47,196 $ 26,892 $ 1,364 $ — $ 75,452 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2014 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash Flows from Operating Activities: Net income (loss) $ 107,936 $ 86,089 $ 9,412 $ (95,501) $ 107,936 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 4,592 51,109 271 — 55,972 Equity in earnings of subsidiaries (95,501) — — 95,501 — share-based compensation expense 19,256 (641) — — 18,615 Excess income tax benefit from share-based compensation (787) — — (787) Deferred income taxes 39,186 (17,726) — — 21,460 (Gain) loss on sale of investments 1,786 — — — 1,786 (Gain) loss on sale of property and equipment 833 (32) — — 801 Other long-term liabilities 20,221 (17,147) — — 3,074 Other non-cash items (7,029) 10,302 — — 3,273 Changes in other components of working capital (26,100) (264,203) 21,495 — (268,808) NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES $ 64,393 $ (152,249) $ 31,178 $ — $ (56,678) Cash Flows from Investing Activities: Acquisition of property and equipment (17,626) (57,387) — — (75,013) Proceeds from sale of property and equipment (784) 6,119 — — 5,335 Proceeds from sale of available-for-sale securities 44,497 — — — 44,497 Change in restricted cash 15,464 2,766 (20,006) — (1,776) NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES $ 41,551 $ (48,502) $ (20,006) $ — $ (26,957) Cash Flows from Financing Activities: Proceeds from debt 1,078,932 77,807 — — 1,156,739 Repayment of debt (957,830) (68,519) — — (1,026,349) Business acquisition related payments (26,430) — — — (26,430) Excess income tax benefit from share-based compensation 787 — — — 787 Issuance of common stock and effect of cashless exercise (1,772) 1 — — (1,771) Debt issuance costs (3,681) — — — (3,681) Increase (decrease) in intercompany advances (209,858) 210,195 (337) — — NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES $ (119,852) $ 219,484 $ (337) $ — $ 99,295 Net Increase (Decrease) in Cash and Cash Equivalents (13,908) 18,733 10,835 — 15,660 Cash and Cash Equivalents at Beginning of Year 88,995 18,031 12,897 — 119,923 Cash and Cash Equivalents at End of Period $ 75,087 $ 36,764 $ 23,732 $ — $ 135,583 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2013 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash Flows from Operating Activities: Net income (loss) $ 87,296 $ 109,894 $ 12,981 $ (122,875) $ 87,296 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 10,893 48,246 271 — 59,410 Equity in earnings of subsidiaries (122,875) — — 122,875 — share-based compensation expense 6,623 — — — 6,623 Excess income tax benefit from share-based compensation (1,148) — — (1,148) Deferred income taxes 921 8,088 — — 9,009 (Gain) loss on sale of property and equipment — 49 — — 49 Other long-term liabilities 24,359 (1,252) — — 23,107 Other non-cash items (4,341) 622 — — (3,719) Changes in other components of working capital 72,359 (184,543) (17,715) — (129,899) NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES $ 74,087 $ (18,896) $ (4,463) $ — $ 50,728 Cash Flows from Investing Activities: Acquisition of property and equipment (21,267) (21,093) — — (42,360) Proceeds from sale of property and equipment 6 2,657 — — 2,663 Change in restricted cash 11,403 441 (15,721) — (3,877) NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES $ (9,858) $ (17,995) $ (15,721) $ — $ (43,574) Cash Flows from Financing Activities: Proceeds from debt 627,520 25,760 — — 653,280 Repayment of debt (647,795) (29,000) — — (676,795) Business acquisition related payments (31,038) — — — (31,038) Excess income tax benefit from share-based compensation 1,148 — — — 1,148 Issuance of common stock and effect of cashless exercise (1,882) — — — (1,882) Increase (decrease) in intercompany advances 12,150 (16,223) 4,073 — — NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES $ (39,897) $ (19,463) $ 4,073 $ — $ (55,287) Net Increase (Decrease) in Cash and Cash Equivalents 24,332 (56,354) (16,111) — (48,133) Cash and Cash Equivalents at Beginning of Year 64,663 74,385 29,008 — 168,056 Cash and Cash Equivalents at End of Period $ 88,995 $ 18,031 $ 12,897 $ — $ 119,923 |