Separate Financial Information of Subsidiary Guarantors of Indebtedness | (13 ) Separate Financial Information of Subsidiary Guarantors of Indebtedness The Company’s obligation s on its Senior Notes are guaranteed by substantially all of the Company’s existing and future subsidiaries that guarantee obligations under the Credit Facility (the “Guarantors”). The guarantees are full and unconditional as well as joint and several. The Guarantors are wh olly owned subsidiaries of 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. TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED JUNE 30, 2016 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 248,134 $ 1,134,967 $ 469 $ (75,440) $ 1,308,130 Cost of operations (214,264) (1,059,536) — 75,440 (1,198,360) Gross profit 33,870 75,431 469 — 109,770 General and administrative expenses (18,040) (42,438) (463) — (60,941) Income from construction operations 15,830 32,993 6 — 48,829 Equity in earnings of subsidiaries 20,343 — — (20,343) — Other income (expense), net 1,568 1,127 253 (463) 2,485 Interest expense (15,396) (601) — 463 (15,534) Income (Loss) before income taxes 22,345 33,519 259 (20,343) 35,780 Provision for income taxes (984) (13,410) (25) — (14,419) Net income (loss) $ 21,361 $ 20,109 $ 234 $ (20,343) $ 21,361 Other comprehensive income (loss), net of tax: Other comprehensive income of subsidiaries (411) — — 411 — Defined benefit pension plan adjustments 324 — — — 324 Foreign currency translation adjustment — (258) — — (258) Unrealized gain in fair value of investments — (153) — — (153) Unrealized loss in fair value of interest rate swap 11 — — — 11 Total other comprehensive (loss) income, net of tax (76) (411) — 411 (76) Total Comprehensive Income (Loss) $ 21,285 $ 19,698 $ 234 $ (19,932) $ 21,285 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED JUNE 30, 2015 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 309,217 $ 1,065,766 $ 2,793 $ (65,338) $ 1,312,438 Cost of operations (265,129) (1,014,027) — 65,338 (1,213,818) Gross profit 44,088 51,739 2,793 — 98,620 General and administrative expenses (25,289) (41,985) (465) — (67,739) Income from construction operations 18,799 9,754 2,328 — 30,881 Equity in earnings of subsidiaries 6,586 — — (6,586) — Other income (expense), net (187) 431 135 — 379 Interest expense (10,413) (855) — — (11,268) Income (Loss) before income taxes 14,785 9,330 2,463 (6,586) 19,992 Provision for income taxes (3,008) (4,121) (1,086) — (8,215) Net income (loss) $ 11,777 $ 5,209 $ 1,377 $ (6,586) $ 11,777 Other comprehensive income (loss), net of tax: Other comprehensive income of subsidiaries (1,220) — — 1,220 — Defined benefit pension plan adjustments — — — — — Foreign currency translation adjustment — (1,146) — — (1,146) Unrealized loss in fair value of investments — (74) — — (74) Unrealized gain in fair value of interest rate swap 60 — — — 60 Total other comprehensive (loss) income, net of tax (1,160) (1,220) — 1,220 (1,160) Total Comprehensive Income (Loss) $ 10,617 $ 3,989 $ 1,377 $ (5,366) $ 10,617 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS SIX MONTHS ENDED JUNE 30, 2016 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 424,859 $ 2,121,328 $ 7,573 $ (160,261) $ 2,393,499 Cost of operations (368,553) (1,970,345) — 160,261 (2,178,637) Gross profit 56,306 150,983 7,573 — 214,862 General and administrative expenses (39,698) (85,275) (938) — (125,911) Income from construction operations 16,608 65,708 6,635 — 88,951 Equity in earnings of subsidiaries 43,422 — — (43,422) — Other income (expense), net 946 2,187 496 (463) 3,166 Interest expense (28,880) (1,197) — 463 (29,614) Income (Loss) before income taxes 32,096 66,698 7,131 (43,422) 62,503 Benefit (Provision) for income taxes 4,664 (27,470) (2,937) — (25,743) Net income (loss) $ 36,760 $ 39,228 $ 4,194 $ (43,422) $ 36,760 Other comprehensive income (loss), net of tax: Other comprehensive income of subsidiaries 527 — — (527) — Defined benefit pension plan adjustments 571 — — — 571 Foreign currency translation adjustment — 672 — — 672 Unrealized gain in fair value of investments — (145) — — (145) Unrealized loss in fair value of interest rate swap (24) — — — (24) Total other comprehensive (loss) income, net of tax $ 1,074 $ 527 $ — $ (527) $ 1,074 Total Comprehensive Income (Loss) $ 37,834 $ 39,755 $ 4,194 $ (43,949) $ 37,834 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS SIX MONTHS ENDED JUNE 30, 2015 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 545,509 $ 1,950,869 $ 7,084 $ (124,559) $ 2,378,903 Cost of operations (474,962) (1,839,121) — 124,559 (2,189,524) Gross profit 70,547 111,748 7,084 — 189,379 General and administrative expenses (50,324) (87,151) (939) — (138,414) Income from construction operations 20,223 24,597 6,145 — 50,965 Equity in earnings of subsidiaries 18,526 — — (18,526) — Other income (expense), net (1,977) 1,627 253 — (97) Interest expense (20,955) (1,716) — — (22,671) Income (Loss) before income taxes 15,817 24,508 6,398 (18,526) 28,197 Benefit (Provision) for income taxes 1,086 (9,817) (2,563) — (11,294) Net income (loss) $ 16,903 $ 14,691 $ 3,835 $ (18,526) $ 16,903 Other comprehensive income (loss), net of tax: Other comprehensive income of subsidiaries (1,818) — — 1,818 — Defined benefit pension plan adjustments — Foreign currency translation adjustment — (1,734) — — (1,734) Unrealized loss in fair value of investments — (84) — — (84) Unrealized gain in fair value of interest rate swap 105 — — — 105 Total other comprehensive (loss) income, net of tax (1,713) (1,818) — 1,818 (1,713) Total Comprehensive Income (Loss) $ 15,190 $ 12,873 $ 3,835 $ (16,708) $ 15,190 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET June 30, 2016 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 56,744 $ 36,628 $ 250 $ — $ 93,622 Restricted cash 3,261 2,958 43,233 — 49,452 Accounts receivable 456,016 1,377,164 89,282 (183,119) 1,739,343 Costs and estimated earnings in excess of billings 97,028 774,448 152 (60,222) 811,406 Deferred income taxes 8,898 10,200 — — 19,098 Other current assets 49,217 37,705 9,023 (18,985) 76,960 Total current assets 671,164 2,239,103 141,940 (262,326) 2,789,881 Property and equipment 94,170 409,290 3,935 — 507,395 Intercompany notes and receivables — 223,736 — (223,736) — Goodwill — 585,006 — — 585,006 Intangible assets, net — 94,768 — — 94,768 Investment in subsidiaries 2,142,018 — — (2,142,018) — Other Assets 112,252 86,405 25,735 (5,857) 218,535 Total assets $ 3,019,604 $ 3,638,308 $ 171,610 $ (2,633,937) $ 4,195,585 Liabilities and stockholders' equity Current liabilities: Current maturities of long-term debt $ 153,959 $ 26,297 $ — $ (60,000) $ 120,256 Accounts payable 233,052 923,075 5,351 (193,285) 968,193 Billings in excess of costs and estimated earnings 114,649 201,483 2,524 6,634 325,290 Accrued expenses and other current liabilities 57,494 91,616 37,715 (15,675) 171,150 Total current liabilities 559,154 1,242,471 45,590 (262,326) 1,584,889 Long-term debt, less current maturities 610,080 76,042 — (5,857) 680,265 Deferred income taxes 62,562 211,828 22,338 — 296,728 Other long-term liabilities 108,004 2,312 30,554 — 140,870 Intercompany notes and advances payable 186,971 — 36,765 (223,736) — Contingencies and commitments — — — — — Stockholders’ equity 1,492,833 2,105,655 36,363 (2,142,018) 1,492,833 Total liabilities and stockholders' equity $ 3,019,604 $ 3,638,308 $ 171,610 $ (2,633,937) $ 4,195,585 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 201 5 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Assets Current 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 Property and equipment 105,306 414,143 4,076 — 523,525 Intercompany notes and receivables — 148,637 — (148,637) — Goodwill — 585,006 — — 585,006 Intangible assets, net — 96,540 — — 96,540 Investment in subsidiaries 1,962,983 — — (1,962,983) — Other Assets 58,722 128,094 15,268 (5,723) 196,361 Total assets $ 2,712,967 $ 3,520,378 $ 156,422 $ (2,353,090) $ 4,036,677 Liabilities and stockholders' equity Current liabilities: 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 653,669 80,821 — (5,723) 728,767 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 Total liabilities and stockholders' equity $ 2,712,967 $ 3,520,378 $ 156,422 $ (2,353,090) $ 4,036,677 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS SIX MONTHS ENDED JUNE 30, 2016 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ 36,760 $ 39,228 $ 4,194 $ (43,422) $ 36,760 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 12,244 17,571 141 — 29,956 Equity in earnings of subsidiaries (43,422) — — 43,422 — Share-based compensation expense 6,959 — — — 6,959 Change in debt discount and deferred debt issuance costs 3,348 — — — 3,348 Deferred income taxes (261) (110) — — (371) Loss on sale of property and equipment 138 66 — — 204 Other long-term liabilities (2,600) (966) (245) — (3,811) Other non-cash items (240) 1,440 — — 1,200 Changes in other components of working capital 24,144 (92,711) (1,102) — (69,669) NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES 37,070 (35,482) 2,988 — 4,576 Cash flows from investing activities: Acquisition of property and equipment excluding financed purchases (1,410) (7,271) — — (8,681) Proceeds from sale of property and equipment 164 928 — — 1,092 (Increase) decrease in intercompany advances — 71,487 — (71,487) — Change in restricted cash 108 325 (4,032) — (3,599) NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES (1,138) 65,469 (4,032) (71,487) (11,188) Cash flows from financing activities: Proceeds from issuance of convertible notes 200,000 — — — 200,000 Proceeds from debt 705,708 5,384 — — 711,092 Repayment of debt (846,019) (25,635) — — (871,654) Debt Issuance Costs (14,656) — — — (14,656) Increase (decrease) in intercompany advances (71,417) — (70) 71,487 — NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES (26,384) (20,251) (70) 71,487 24,782 Net (decrease) increase in cash and cash equivalents 9,548 9,736 (1,114) — 18,170 Cash and cash equivalents at beginning of year 47,196 26,892 1,364 — 75,452 Cash and cash equivalents at end of period $ 56,744 $ 36,628 $ 250 $ — $ 93,622 TUTOR PERINI CORPORATION AND SUBSIDIARIE S CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS SIX MONTHS ENDED JUNE 30, 2015 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ 16,903 $ 14,691 $ 3,835 $ (18,526) $ 16,903 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 4,919 15,333 137 — 20,389 Equity in earnings of subsidiaries (18,526) — — 18,526 — Share-based compensation expense 13,324 — — — 13,324 Excess income tax benefit from stock-based compensation (162) — — — (162) Change in debt discount and deferred debt issuance costs 1,045 — — — 1,045 Deferred income taxes (177) — — — (177) (Gain) loss on sale of property and equipment 29 (342) — — (313) Other long-term liabilities (56) 98 — — 42 Other non-cash items 1,881 (5,140) — — (3,259) Changes in other components of working capital (159,846) 96,590 (16,294) — (79,550) NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES (140,666) 121,230 (12,322) — (31,758) Cash flows from investing activities: Acquisition of property and equipment — (29,516) (28) — (29,544) Proceeds from sale of property and equipment (21,505) 22,627 — — 1,122 Decrease (increase) in intercompany advances — (101,660) — 101,660 — Change in restricted cash — 339 4,538 — 4,877 NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES (21,505) (108,210) 4,510 101,660 (23,545) Cash flows from financing activities: Proceeds from debt 473,362 128 — — 473,490 Repayment of debt (427,107) (19,132) — — (446,239) Excess income tax benefit from stock-based compensation 162 — — — 162 Issuance of common stock and effect of cashless exercise (776) — — — (776) Increase (decrease) in intercompany advances 104,573 — (2,913) (101,660) — NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES 150,214 (19,004) (2,913) (101,660) 26,637 Net (decrease) increase in cash and cash equivalents (11,957) (5,984) (10,725) — (28,666) Cash and cash equivalents at beginning of year 75,087 36,764 23,732 — 135,583 Cash and cash equivalents at end of period $ 63,130 $ 30,780 $ 13,007 $ — $ 106,917 |