Separate Financial Information of Subsidiary Guarantors of Indebtedness | (13 ) Separate Financial Information of Subsidiary Guarantors of Indebtedness The Company’s obligation s on its 2010 Senior 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. TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED MARCH 31, 2017 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 246,011 $ 999,356 $ 6,756 $ (134,762) $ 1,117,361 Cost of operations (223,588) (925,815) — 134,762 (1,014,641) Gross profit 22,423 73,541 6,756 — 102,720 General and administrative expenses (22,238) (42,998) (467) — (65,703) Income from construction operations 185 30,543 6,289 — 37,017 Equity in earnings of subsidiaries 23,529 — — (23,529) — Other income (expense), net (252) 707 307 (345) 417 Interest expense (15,451) (458) — 345 (15,564) Income before income taxes 8,011 30,792 6,596 (23,529) 21,870 Benefit (provision) for income taxes 5,753 (11,414) (2,445) — (8,106) Net income (loss) $ 13,764 $ 19,378 $ 4,151 $ (23,529) $ 13,764 Other comprehensive income (loss), net of tax: Other comprehensive income of subsidiaries (75) — — 75 — Defined benefit pension plan adjustments 268 — — — 268 Foreign currency translation adjustments — (54) — — (54) Unrealized loss in fair value of investments — (21) — — (21) Total other comprehensive (loss) income, net of tax 193 (75) — 75 193 Total Comprehensive Income $ 13,957 $ 19,303 $ 4,151 $ (23,454) $ 13,957 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED MARCH 31, 2016 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Revenue $ 176,725 $ 986,361 $ 7,104 $ (84,821) $ 1,085,369 Cost of operations (154,289) (910,809) — 84,821 (980,277) Gross profit 22,436 75,552 7,104 — 105,092 General and administrative expenses (21,658) (42,837) (475) — (64,970) Income from construction operations 778 32,715 6,629 — 40,122 Equity in earnings of subsidiaries 23,079 — — (23,079) — Other income (expense), net (621) 1,060 243 — 682 Interest expense (13,484) (596) — — (14,080) Income before income taxes 9,752 33,179 6,872 (23,079) 26,724 Benefit (provision) for income taxes 5,648 (14,060) (2,912) — (11,324) Net income (loss) $ 15,400 $ 19,119 $ 3,960 $ (23,079) $ 15,400 Other comprehensive income (loss), net of tax: Other comprehensive income of subsidiaries 938 — — (938) — Defined benefit pension plan adjustments 247 — — — 247 Foreign currency translation adjustments — 930 — — 930 Unrealized gain in fair value of investments — 8 — — 8 Unrealized loss in fair value of interest rate swap (35) — — — (35) Total other comprehensive income, net of tax 1,150 938 — (938) 1,150 Total Comprehensive Income (Loss) $ 16,550 $ 20,057 $ 3,960 $ (24,017) $ 16,550 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET March 31, 2017 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 56,767 $ 47,765 $ 285 $ — $ 104,817 Restricted cash 2,017 1,840 56,301 — 60,158 Accounts receivable 435,844 1,432,775 94,653 (213,670) 1,749,602 Costs and estimated earnings in excess of billings 145,252 766,012 152 (70,656) 840,760 Other current assets 43,461 44,863 6,276 (36,118) 58,482 Total current assets 683,341 2,293,255 157,667 (320,444) 2,813,819 Property and equipment, net 62,529 396,571 3,595 — 462,695 Intercompany notes and receivables — 167,761 — (167,761) — Goodwill — 585,006 — — 585,006 Intangible assets, net — 92,111 — — 92,111 Investment in subsidiaries 2,188,874 — — (2,188,874) — Other Assets 41,930 8,982 2,407 (8,467) 44,852 Total assets $ 2,976,674 $ 3,543,686 $ 163,669 $ (2,685,546) $ 3,998,483 Liabilities and stockholders' equity Current liabilities: Current maturities of long-term debt $ 68,655 $ 23,943 $ — $ (65,000) $ 27,598 Accounts payable 253,609 913,456 4,943 (206,077) 965,931 Billings in excess of costs and estimated earnings 94,701 196,933 9,751 (12,590) 288,795 Accrued expenses and other current liabilities 47,246 86,668 15,311 (36,777) 112,448 Total current liabilities 464,211 1,221,000 30,005 (320,444) 1,394,772 Long-term debt, less current maturities 699,786 59,465 — (6,060) 753,191 Deferred income taxes 16,083 116,940 — (2,407) 130,616 Other long-term liabilities 106,621 2,442 50,714 — 159,777 Intercompany notes and advances payable 129,846 — 37,915 (167,761) — Contingencies and commitments — — — — — Stockholders’ equity 1,560,127 2,143,839 45,035 (2,188,874) 1,560,127 Total liabilities and stockholders' equity $ 2,976,674 $ 3,543,686 $ 163,669 $ (2,685,546) $ 3,998,483 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 201 6 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Assets Current 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) — Goodwill — 585,006 — — 585,006 Intangible assets, net — 92,997 — — 92,997 Investment in subsidiaries 2,223,971 — — (2,223,971) — Other Assets 42,324 8,905 2,407 (8,401) 45,235 Total assets $ 3,067,409 $ 3,633,981 $ 167,705 $ (2,830,475) $ 4,038,620 Liabilities and stockholders' equity Current liabilities: 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 Total liabilities and stockholders' equity $ 3,067,409 $ 3,633,981 $ 167,705 $ (2,830,475) $ 4,038,620 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2017 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income $ 13,764 $ 19,378 $ 4,151 $ (23,529) $ 13,764 Adjustments to reconcile net income to net cash provided by (used in) operating activities: Depreciation and amortization 11,975 8,820 201 — 20,996 Equity in earnings of subsidiaries (23,529) — — 23,529 — Share-based compensation expense 3,956 350 — — 4,306 Change in debt discount and deferred debt issuance costs 50,636 (46,800) — — 3,836 Deferred income taxes (614) 88 — — (526) Loss on sale of property and equipment — (131) — — (131) Other long-term liabilities (4,105) 62 2,219 — (1,824) Other non-cash items 461 (194) — — 267 Changes in other components of working capital 30,668 (105,124) 923 — (73,533) NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES 83,212 (123,551) 7,494 — (32,845) Cash flows from investing activities: Acquisition of property and equipment excluding financed purchases (155) (5,517) — — (5,672) Proceeds from sale of property and equipment — 259 — — 259 Decrease (increase) in intercompany advances — 74,626 — (74,626) — Change in restricted cash (1) 371 (10,024) — (9,654) NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (156) 69,739 (10,024) (74,626) (15,067) Cash flows from financing activities: Proceeds from debt 319,977 (6,000) — — 313,977 Repayment of debt (292,087) (4,398) — — (296,485) Issuance of common stock and effect of cashless exercise (10,905) 96 — — (10,809) Debt issuance costs (46,857) 46,800 — — (57) Increase (decrease) in intercompany advances (77,246) — 2,620 74,626 — NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES (107,118) 36,498 2,620 74,626 6,626 Net (decrease) increase in cash and cash equivalents (24,062) (17,314) 90 — (41,286) Cash and cash equivalents at beginning of period 80,829 65,079 195 — 146,103 Cash and cash equivalents at end of period $ 56,767 $ 47,765 $ 285 $ — $ 104,817 TUTOR PERINI CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2016 UNAUDITED Non- Tutor Perini Guarantor Guarantor Total (in thousands) Corporation Subsidiaries Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income $ 15,400 $ 19,119 $ 3,960 $ (23,079) $ 15,400 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 5,626 8,800 70 — 14,496 Equity in earnings of subsidiaries (23,079) — — 23,079 — Share-based compensation expense 3,647 — — — 3,647 Deferred income taxes (153) (2) — — (155) Loss on sale of property and equipment 202 83 — — 285 Other long-term liabilities (3,822) (954) 715 — (4,061) Other non-cash items (90) 1,489 — — 1,399 Changes in other components of working capital 12,879 (25,578) (2,368) — (15,067) NET CASH PROVIDED BY OPERATING ACTIVITIES 10,610 2,957 2,377 — 15,944 Cash flows from investing activities: Acquisition of property and equipment excluding financed purchases (1,282) (3,530) — — (4,812) Proceeds from sale of property and equipment 75 864 — — 939 Decrease (increase) in intercompany advances — 24,653 — (24,653) — Change in restricted cash 109 (403) (3,011) — (3,305) NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES (1,098) 21,584 (3,011) (24,653) (7,178) Cash flows from financing activities: Proceeds from debt 299,785 — — — 299,785 Repayment of debt (276,202) (11,282) — — (287,484) Debt issuance costs (5,937) — — — (5,937) Increase (decrease) in intercompany advances (24,628) — (25) 24,653 — NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES (6,982) (11,282) (25) 24,653 6,364 Net increase (decrease) in cash and cash equivalents 2,530 13,259 (659) — 15,130 Cash and cash equivalents at beginning of period 47,196 26,892 1,364 — 75,452 Cash and cash equivalents at end of period $ 49,726 $ 40,151 $ 705 $ — $ 90,582 |