Separate Financial Information of Subsidiary Guarantors of Indebtedness | 1 3. Separate Financial Information of Subsidiary Guarantors of Indebtedness The Company’s obligations on its 2010 Notes are guaranteed by substantially all of the Company’s existing and future subsidiaries that guarantee obligations under the 2014 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. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2016 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 977,298 $ 4,316,658 $ 16,547 $ (337,427) $ 4,973,076 Cost of operations (861,695) (3,991,618) — 337,427 (4,515,886) Gross profit $ 115,603 $ 325,040 $ 16,547 $ — $ 457,190 General and administrative expenses (85,014) (168,394) (1,862) — (255,270) INCOME FROM CONSTRUCTION OPERATIONS $ 30,589 $ 156,646 $ 14,685 $ — $ 201,920 Equity in earnings of subsidiaries 113,369 — — (113,369) — Other income, net 892 6,294 1,002 (1,211) 6,977 Interest expense (58,787) (2,206) — 1,211 (59,782) Income (Loss) before income taxes 86,063 160,734 15,687 (113,369) 149,115 Provision for income taxes 9,759 (57,446) (5,606) — (53,293) NET INCOME (LOSS) $ 95,822 $ 103,288 $ 10,081 $ (113,369) $ 95,822 Other comprehensive income: Other comprehensive income of subsidiaries (601) — — 601 — Change in pension benefit plans assets/liabilities (2,623) — — — (2,623) Foreign currency translation — (261) — — (261) Change in fair value of investments — (340) — — (340) Change in fair value of interest rate swap (24) — — — (24) Total other comprehensive (loss) income (3,248) (601) — 601 (3,248) Total comprehensive income (loss) $ 92,574 $ 102,687 $ 10,081 $ (112,768) $ 92,574 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 (expense) income, net 9,271 3,745 553 — 13,569 Interest expense (42,123) (3,020) — — (45,143) 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 income (loss) (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 (7,003) (1,705) 491 — (8,217) Interest expense (41,977) (4,058) — — (46,035) 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 (loss) income (8,239) (433) — 433 (8,239) Total comprehensive income (loss) $ 99,697 $ 85,656 $ 9,412 $ (95,068) $ 99,697 CONDENSED CONSOLIDATING BALANCE SHEET - DECEMBER 31, 2016 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated ASSETS Cash and cash equivalents $ 80,829 $ 65,079 $ 195 $ — $ 146,103 Restricted cash 2,016 2,211 46,277 — 50,504 Accounts receivable 426,176 1,441,263 107,380 (231,519) 1,743,300 Costs and estimated earnings in excess of billings 140,901 758,158 152 (67,385) 831,826 Other current assets 76,453 38,889 7,498 (56,817) 66,023 Total current assets $ 726,375 $ 2,305,600 $ 161,502 $ (355,721) $ 2,837,756 Property and equipment, net $ 74,739 $ 399,091 $ 3,796 $ — $ 477,626 Intercompany notes and receivables — 242,382 — (242,382) — Other assets: Goodwill — 585,006 — — 585,006 Intangible assets, net — 92,997 — — 92,997 Investment in subsidiaries 2,223,971 — — (2,223,971) — Other 42,324 8,905 2,407 (8,401) 45,235 $ 3,067,409 $ 3,633,981 $ 167,705 $ (2,830,475) $ 4,038,620 LIABILITIES AND STOCKHOLDERS’ EQUITY Current maturities of long-term debt $ 122,166 $ 23,724 $ — $ (60,000) $ 85,890 Accounts payable 280,342 937,428 2,495 (226,249) 994,016 Billings in excess of costs and estimated earnings 102,373 229,746 19,564 (20,571) 331,112 Accrued expenses and other current liabilities 60,227 76,002 20,597 (48,901) 107,925 Total Current Liabilities $ 565,108 $ 1,266,900 $ 42,656 $ (355,721) $ 1,518,943 Long-term debt, less current maturities $ 614,608 $ 65,015 $ — $ (5,994) $ 673,629 Deferred income taxes 16,475 116,939 — (2,407) 131,007 Other long-term liabilities 111,108 2,415 48,495 — 162,018 Intercompany notes and advances payable 207,087 — 35,295 (242,382) — Contingencies and commitments — — — — — Stockholders’ equity 1,553,023 2,182,712 41,259 (2,223,971) 1,553,023 $ 3,067,409 $ 3,633,981 $ 167,705 $ (2,830,475) $ 4,038,620 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 Other current assets 60,119 48,482 11,662 (11,419) 108,844 Total current assets $ 583,701 $ 2,126,602 $ 134,383 $ (235,747) $ 2,608,939 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 60,978 7,067 3,392 (24,147) 47,290 $ 2,712,968 $ 3,377,995 $ 141,851 $ (2,371,514) $ 3,861,300 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 6,146 123,497 25,239 (20,755) 134,127 Total Current Liabilities $ 414,411 $ 1,258,402 $ 30,177 $ (254,171) $ 1,448,819 Long-term debt, less current maturities $ 653,669 $ 80,821 $ — $ (5,723) $ 728,767 Deferred income taxes — 122,822 — — 122,822 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 $ 2,712,968 $ 3,377,995 $ 141,851 $ (2,371,514) $ 3,861,300 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2016 (in thousands) Non- Tutor Perini Guarantor Guarantor Total Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash Flows from Operating Activities: Net income (loss) $ 95,822 $ 103,288 $ 10,081 $ (113,369) $ 95,822 Adjustments to reconcile net income to net cash from operating activities: Depreciation and amortization 31,660 35,362 280 — 67,302 Equity in earnings of subsidiaries (113,369) — — 113,369 — Share-based compensation expense 13,423 — — — 13,423 Excess income tax benefit from share-based compensation (269) — — — (269) Change in debt discount and deferred debt issuance costs 10,968 — — — 10,968 Deferred income taxes 2,256 (12,425) — — (10,169) (Gain) loss on sale of investments — — — — — (Gain) loss on sale of property and equipment 148 305 — — 453 Other long-term liabilities 4,168 6,346 17,696 — 28,210 Other non-cash items (1,125) (749) — — (1,874) Changes in other components of working capital (108,973) 46,309 (27,866) — (90,530) NET CASH (USED) PROVIDED BY OPERATING ACTIVITIES $ (65,291) $ 178,436 $ 191 $ — $ 113,336 Cash Flows from Investing Activities: Acquisition of property and equipment excluding financed purchases (1,405) (14,338) — — (15,743) Proceeds from sale of property and equipment 164 1,735 — — 1,899 (Increase) decrease in intercompany advances — (94,732) — 94,732 — Change in restricted cash 1,353 1,072 (7,076) — (4,651) NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES $ 112 $ (106,263) $ (7,076) $ 94,732 $ (18,495) Cash Flows from Financing Activities: Issuance of Convertible Notes 200,000 — — — 200,000 Proceeds from debt 1,348,800 5,095 — — 1,353,895 Repayment of debt (1,523,603) (39,081) — — (1,562,684) Excess income tax benefit from share-based compensation 269 — — — 269 Issuance of common stock and effect of cashless exercise (584) — — — (584) Debt issuance costs (15,086) — — — (15,086) Increase (decrease) in intercompany advances 89,016 — 5,716 (94,732) — NET CASH (USED) PROVIDED BY FINANCING ACTIVITIES $ 98,812 $ (33,986) $ 5,716 $ (94,732) $ (24,190) Net (Decrease) Increase in Cash and Cash Equivalents 33,633 38,187 (1,169) — 70,651 Cash and Cash Equivalents at Beginning of Year 47,196 26,892 1,364 — 75,452 Cash and Cash Equivalents at End of Year $ 80,829 $ 65,079 $ 195 $ — $ 146,103 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 8,612 32,746 276 — 41,634 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) Change in debt discount and deferred debt issuance costs 2,095 — — — 2,095 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 PROVIDED (USED) 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 Increase (Decrease) 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 Year $ 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 2,322 51,109 271 — 53,702 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) Change in debt discount and deferred debt issuance costs 2,270 — — 2,270 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 investments 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) Payments related to business acquisitions (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 Year $ 75,087 $ 36,764 $ 23,732 $ — $ 135,583 |