Bristow Group Inc. Quarterly report pursuant to Section 13 or 15(d)

Quarterly report pursuant to Section 13 or 15(d)

GUARANTORS OF SECURITIES

GUARANTORS OF SECURITIES

6 Months Ended

Jun. 30, 2018

On December 7, 2012, Era Group issued the 7.750% Senior Notes. Era Group’s payment obligations under the 7.750% Senior Notes are jointly and severally guaranteed by all of its existing 100% owned U.S. subsidiaries that guarantee the Revolving Credit Facility and any future U.S. subsidiaries that guarantee the Revolving Credit Facility or other material indebtedness Era Group may incur in the future (the “Guarantors”). All the Guarantors currently guarantee the Revolving Credit Facility, and the guarantees of the Guarantors are full and unconditional and joint and several.

As a result of the agreement by these subsidiaries to guarantee the 7.750% Senior Notes, the Company is presenting the following condensed consolidating balance sheets and statements of operations, comprehensive income and cash flows for Era Group (“Parent”), the Guarantors and the Company’s other subsidiaries (“Non-guarantors”). These statements should be read in conjunction with the unaudited condensed consolidated financial statements of the Company. The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include all disclosures included in annual financial statements.

Supplemental Condensed Consolidating Balance Sheet as of June 30, 2018



	Parent			Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands, except share data)
ASSETS
Current assets:
Cash and cash equivalents	$	12,837		$	—		$	2,220		$	—		$	15,057
Receivables:
Trade, operating, net of allowance for doubtful accounts of $903	—			29,552			5,794			—			35,346
Trade, dry-leasing	—			3,940			—			—			3,940
Tax receivable	1			—			3,205			—			3,206
Other	—			1,002			449			—			1,451
Inventories, net	—			20,808			56			—			20,864
Prepaid expenses	698			1,610			240			—			2,548
Total current assets	13,536			56,912			11,964			—			82,412
Property and equipment	—			906,839			16,410			—			923,249
Accumulated depreciation	—			(302,649		)	(3,096		)	—			(305,745		)
Property and equipment, net	—			604,190			13,314			—			617,504
Equity investments and advances	—			30,982			—			—			30,982
Investments in consolidated subsidiaries	167,751			—			—			(167,751		)	—
Intangible assets	—			—			1,115			—			1,115
Deferred income taxes	22,456			—			—			(22,456		)	—
Intercompany receivables	379,788			—			—			(379,788		)	—
Other assets	1,543			17,055			82			—			18,680
Total assets	$	585,074		$	709,139		$	26,475		$	(569,995	)	$	750,693
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses	$	183		$	14,804		$	2,259		$	—		$	17,246
Accrued wages and benefits	—			5,995			1,521			—			7,516
Accrued interest	480			65			—			—			545
Accrued income taxes	—			12			28			—			40
Accrued other taxes	—			1,593			372			—			1,965
Accrued contingencies	—			—			946			—			946
Current portion of long-term debt	—			1,663			594			—			2,257
Other current liabilities	2,876			327			21			—			3,224
Total current liabilities	3,539			24,459			5,741			—			33,739
Long-term debt	145,590			27,148			49			—			172,787
Deferred income taxes	—			124,509			1,250			(22,456		)	103,303
Intercompany payables	—			329,056			50,732			(379,788		)	—
Other liabilities	—			1,350			—			—			1,350
Total liabilities	149,129			506,522			57,772			(402,244		)	311,179
Redeemable noncontrolling interest	—			3			3,463			—			3,466
Equity:
Common stock, $0.01 par value, 60,000,000 shares authorized; 21,688,959 outstanding, exclusive of treasury shares	219			—			—			—			219
Additional paid-in capital	445,885			100,306			4,562			(104,868		)	445,885
Retained earnings (accumulated deficit)	(7,208		)	102,203			(39,322		)	(62,883		)	(7,210		)
Treasury shares, at cost, 215,141 shares	(2,951		)	—			—			—			(2,951		)
Accumulated other comprehensive income, net of tax				105			—			—			105
Total equity	435,945			202,614			(34,760		)	(167,751		)	436,048
Total liabilities, redeemable noncontrolling interest and stockholders’ equity	$	585,074		$	709,139		$	26,475		$	(569,995	)	$	750,693

Supplemental Condensed Consolidating Balance Sheet as of December 31, 2017



	Parent			Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands, except share data)
ASSETS
Current assets:
Cash and cash equivalents	$	10,800		$	—		$	2,783		$	—		$	13,583
Receivables:
Trade, operating, net of allowance for doubtful accounts of $1,196	—			27,968			5,872			—			33,840
Trade, dry-leasing	—			5,124			—			—			5,124
Tax receivables	—			—			2,829			—			2,829
Other	—			1,126			497			—			1,623
Inventories, net	—			20,746			366			—			21,112
Prepaid expenses	349			721			133			—			1,203
Escrow deposits	—			3,250			—			—			3,250
Total current assets	11,149			58,935			12,480			—			82,564
Property and equipment	—			956,918			16,024			—			972,942
Accumulated depreciation	—			(296,573		)	(2,455		)	—			(299,028		)
Net property and equipment	—			660,345			13,569			—			673,914
Equity investments and advances	—			30,056			—			—			30,056
Investments in consolidated subsidiaries	161,350			—			—			(161,350		)	—
Intangible assets	—			—			1,122			—			1,122
Deferred income taxes	19,600			—			—			(19,600		)	—
Intercompany receivables	426,806			—			—			(426,806		)	—
Other assets	1,011			3,370			60			—			4,441
Total assets	$	619,916		$	752,706		$	27,231		$	(607,756	)	$	792,097
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses	$	638		$	13,655		$	2,128		$	—		$	16,421
Accrued wages and benefits	—			6,804			1,460			—			8,264
Accrued interest	549			57			—			—			606
Accrued income taxes	—			24			4			—			28
Accrued other taxes	18			1,192			600			—			1,810
Accrued contingencies	—			—			859			—			859
Current portion of long-term debt	—			1,663			1,073			—			2,736
Other current liabilities	848			835			37			—			1,720
Total current liabilities	2,053			24,230			6,161			—			32,444
Long-term debt	172,292			27,979			1,903			—			202,174
Deferred income taxes	—			124,948			1,250			(19,600		)	106,598
Intercompany payables	—			381,660			45,146			(426,806		)	—
Other liabilities	—			1,435			(1		)	—			1,434
Total liabilities	174,345			560,252			54,459			(446,406		)	342,650
Redeemable noncontrolling interest	—			4			3,762			—			3,766
Equity:
Common stock, $0.01 par value, 60,000,000 shares authorized; 21,319,150 shares outstanding, exclusive of treasury shares	215			—			—			—			215
Additional paid-in capital	443,944			100,306			4,562			(104,868		)	443,944
Retained earnings	4,363			92,034			(35,552		)	(56,482		)	4,363
Treasury shares, at cost, 215,141 shares	(2,951		)	—			—			—			(2,951		)
Accumulated other comprehensive income, net of tax	—			110			—			—			110
Total equity	445,571			192,450			(30,990		)	(161,350		)	445,681
Total liabilities, redeemable noncontrolling interest and stockholders’ equity	$	619,916		$	752,706		$	27,231		$	(607,756	)	$	792,097

Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended June 30, 2018



	Parent			Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands)
Operating revenues	$	—		$	50,049		$	14,162		$	(6,483	)	$	57,728
Costs and expenses:
Operating	—			32,659			14,156			(6,483		)	40,332
Administrative and general	8,873			4,852			1,081			—			14,806
Depreciation	—			9,873			243			—			10,116
Total costs and expenses	8,873			47,384			15,480			(6,483		)	65,254
Losses on asset dispositions, net	—			(1,997		)	—			—			(1,997		)
Operating loss	(8,873		)	668			(1,318		)	—			(9,523		)
Other income (expense):
Interest income	5			334			7			—			346
Interest expense	(3,292		)	(209		)	(20		)	—			(3,521		)
Foreign currency losses, net	(111		)	(155		)	(809		)	—			(1,075		)
Other, net	—			10			4			—			14
Total other income (expense)	(3,398		)	(20		)	(818		)	—			(4,236		)
Loss before income taxes and equity earnings	(12,271		)	648			(2,136		)	—			(13,759		)
Income tax expense (benefit)	(1,317		)	(1,257		)	—			—			(2,574		)
Loss before equity earnings	(10,954		)	1,905			(2,136		)	—			(11,185		)
Equity in earnings (losses) of subsidiaries	575			669			—			(575		)	669
Net income (loss)	(10,379		)	2,574			(2,136		)	(575		)	(10,516		)
Net loss attributable to noncontrolling interest in subsidiary	—			—			137			—			137
Net income (loss) attributable to Era Group Inc.	$	(10,379	)	$	2,574		$	(1,999	)	$	(575	)	$	(10,379	)

Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended June 30, 2017



	Parent			Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands)
Operating revenues	$	—		$	51,598		$	14,003		$	(7,723	)	$	57,878
Costs and expenses:
Operating	—			33,178			15,880			(7,723		)	41,335
Administrative and general	1,110			7,304			1,488			—			9,902
Depreciation	—			11,727			251			—			11,978
Total costs and expenses	1,110			52,209			17,619			(7,723		)	63,215
Gains on asset dispositions, net	—			5,061			—			—			5,061
Operating income (loss)	(1,110		)	4,450			(3,616		)	—			(276		)
Other income (expense):
Interest income	28			107			50			—			185
Interest expense	(3,721		)	(159		)	(54		)	—			(3,934		)
Foreign currency gains (losses), net	129			160			(425		)	—			(136		)
Other, net	—			1			(9		)	—			(8		)
Total other income (expense)	(3,564		)	109			(438		)	—			(3,893		)
Income (loss) before income taxes and equity earnings	(4,674		)	4,559			(4,054		)	—			(4,169		)
Income tax expense (benefit)	(1,307		)	10			571			—			(726		)
Income (loss) before equity earnings	(3,367		)	4,549			(4,625		)	—			(3,443		)
Equity earnings, net of tax	—			371			—			—			371
Equity in earnings (losses) of subsidiaries	580			—			—			(580		)	—
Net income (loss)	(2,787		)	4,920			(4,625		)	(580		)	(3,072		)
Net loss attributable to noncontrolling interest in subsidiary	—			—			285			—			285
Net income (loss) attributable to Era Group Inc.	$	(2,787	)	$	4,920		$	(4,340	)	$	(580	)	$	(2,787	)

Supplemental Condensed Consolidating Statements of Operations for the Six Months Ended June 30, 2018



	Parent			Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands)
Revenues	$	—		$	99,881		$	28,629		$	(13,460	)	$	115,050
Costs and expenses:
Operating	—			62,429			29,023			(13,460		)	77,992
Administrative and general	13,186			11,225			2,466			—			26,877
Depreciation	—			19,967			503			—			20,470
Total costs and expenses	13,186			93,621			31,992			(13,460		)	125,339
Gains on asset dispositions, net	—			2,417			—			—			2,417
Operating income (loss)	(13,186		)	8,677			(3,363		)	—			(7,872		)
Other income (expense):
Interest income	9			430			53			—			492
Interest expense	(7,595		)	(391		)	(111		)	—			(8,097		)
Foreign currency losses, net	(56		)	(125		)	(820		)	—			(1,001		)
Gain on debt extinguishment	—			—			175			—			175
Other, net	—			10			(4		)	—			6
Total other income (expense)	(7,642		)	(76		)	(707		)	—			(8,425		)
Income (loss) before income taxes and equity earnings	(20,828		)	8,601			(4,070		)	—			(16,297		)
Income tax expense (benefit)	(2,853		)	(459		)	—			—			(3,312		)
Income (loss) before equity earnings	(17,975		)	9,060			(4,070		)	—			(12,985		)
Equity in earnings (losses) of subsidiaries	6,402			1,112			—			(6,402		)	1,112
Net income (loss)	(11,573		)	10,172			(4,070		)	(6,402		)	(11,873		)
Net loss attributable to noncontrolling interest in subsidiary	—			—			300			—			300
Net income (loss) attributable to Era Group Inc.	$	(11,573	)	$	10,172		$	(3,770	)	$	(6,402	)	$	(11,573	)

Supplemental Condensed Consolidating Statements of Operations for the Six Months Ended June 30, 2017



	Parent			Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands)
Revenues	$	—		$	99,631		$	29,403		$	(16,629	)	$	112,405
Costs and expenses:
Operating	—			62,291			33,430			(16,629		)	79,092
Administrative and general	2,975			14,342			2,966			—			20,283
Depreciation	—			23,047			485			—			23,532
Total costs and expenses	2,975			99,680			36,881			(16,629		)	122,907
Gains on asset dispositions, net	—			5,170			—			—			5,170
Operating income (loss)	(2,975		)	5,121			(7,478		)	—			(5,332		)
Other income (expense):
Interest income	49			218			168			—			435
Interest expense	(6,962		)	(457		)	(104		)	—			(7,523		)
Foreign currency gains (losses), net	154			168			(430		)	—			(108		)
Other, net	—			1			3			—			4
Total other income (expense)	(6,759		)	(70		)	(363		)	—			(7,192		)
Income (loss) before income taxes and equity earnings	(9,734		)	5,051			(7,841		)	—			(12,524		)
Income tax expense (benefit)	(3,183		)	(6		)	360			—			(2,829		)
Income (loss) before equity earnings	(6,551		)	5,057			(8,201		)	—			(9,695		)
Equity earnings, net of tax	—			836			—			—			836
Equity in earnings (losses) of subsidiaries	(1,856		)	—			—			1,856			—
Net income (loss)	(8,407		)	5,893			(8,201		)	1,856			(8,859		)
Net loss attributable to noncontrolling interest in subsidiary	—			—			452			—			452
Net income (loss) attributable to Era Group Inc.	$	(8,407	)	$	5,893		$	(7,749	)	$	1,856		$	(8,407	)

Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended June 30, 2018



	Parent			Guarantors		Non-guarantors			Eliminations			Consolidated
	(in thousands)
Net income (loss)	$	(10,379	)	$	2,574	$	(2,136	)	$	(575	)	$	(10,516	)
Comprehensive income (loss)	(10,379		)	2,574		(2,136		)	(575		)	(10,516		)
Comprehensive income attributable to noncontrolling interest in subsidiary	—			—		137			—			137
Comprehensive income (loss) attributable to Era Group Inc.	$	(10,379	)	$	2,574	$	(1,999	)	$	(575	)	$	(10,379	)

Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended June 30, 2017



	Parent			Guarantors		Non-guarantors			Eliminations			Consolidated
	(in thousands)
Net income (loss)	$	(2,787	)	$	4,920	$	(4,625	)	$	(580	)	$	(3,072	)
Comprehensive income (loss)	(2,787		)	4,920		(4,625		)	(580		)	(3,072		)
Comprehensive loss attributable to noncontrolling interest in subsidiary	—			—		285			—			285
Comprehensive income (loss) attributable to Era Group Inc.	$	(2,787	)	$	4,920	$	(4,340	)	$	(580	)	$	(2,787	)

Supplemental Condensed Consolidating Statements of Comprehensive Income for the Six Months Ended June 30, 2018



	Parent			Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands)
Net income (loss)	$	(11,573	)	$	10,172		$	(4,070	)	$	(6,402	)	$	(11,873	)
Other comprehensive loss:
Foreign currency translation adjustments	—			(5		)	—			—			(5		)
Total other comprehensive loss	—			(5		)	—			—			(5		)
Comprehensive income (loss)	(11,573		)	10,167			(4,070		)	(6,402		)	(11,878		)
Comprehensive loss attributable to noncontrolling interest in subsidiary	—			—			300			—			300
Comprehensive income (loss) attributable to Era Group Inc.	$	(11,573	)	$	10,167		$	(3,770	)	$	(6,402	)	$	(11,578	)

Supplemental Condensed Consolidating Statements of Comprehensive Income for the Six Months Ended June 30, 2017



	Parent			Guarantors			Non-guarantors			Eliminations		Consolidated
	(in thousands)
Net income (loss)	$	(8,407	)	$	5,893		$	(8,201	)	$	1,856	$	(8,859	)
Other comprehensive loss:
Foreign currency translation adjustments	—			(2		)	—			—		(2		)
Total other comprehensive loss	—			(2		)	—			—		(2		)
Comprehensive income (loss)	(8,407		)	5,891			(8,201		)	1,856		(8,861		)
Comprehensive loss attributable to noncontrolling interest in subsidiary	—			—			452			—		452
Comprehensive income (loss) attributable to Era Group Inc.	$	(8,407	)	$	5,891		$	(7,749	)	$	1,856	$	(8,409	)

Supplemental Condensed Consolidating Statements of Cash Flows for the Six Months Ended June 30, 2018



	Parent		Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands)
Net cash provided by provided by operating activities	$	2,037	$	922		$	2,179		$	—		$	5,138
Cash flows from investing activities:
Purchases of property and equipment	—		(5,779		)	(179		)	—			(5,958		)
Proceeds from disposition of property and equipment	—		29,497			—			—			29,497
Principal payments on notes due from equity investees	—		186			—			—			186
Principal payments on third party notes receivable	—		571			—			—			571
Net cash used in investing activities	—		24,475			(179		)	—			24,296
Cash flows from financing activities:
Long-term debt issuance costs	—		—			—			(1,295		)	(1,295		)
Payments on long-term debt	—		(831		)	(2,181		)	(27,000		)	(30,012		)
Proceeds from share award plans	—		—			—			484			484
Borrowings and repayments of intercompany debt	—		(27,811		)	—			27,811			—
Net cash used in financing activities	—		(28,642		)	(2,181		)	—			(30,823		)
Effects of exchange rate changes on cash and cash equivalents	—		(5		)	(382		)	—			(387		)
Net increase (decrease) in cash and cash equivalents	2,037		(3,250		)	(563		)	—			(1,776		)
Cash, cash equivalents and restricted cash, beginning of period	10,800		3,250			2,783			—			16,833
Cash, cash equivalents and restricted cash, end of period	$	12,837	$	—		$	2,220		$	—		$	15,057

Supplemental Condensed Consolidating Statements of Cash Flows for the Six Months Ended June 30, 2017



	Parent		Guarantors			Non-guarantors			Eliminations			Consolidated
	(in thousands)
Net cash provided by (used in) operating activities	$	1,967	$	11,086		$	321		$	—		$	13,374
Cash flows from investing activities:
Purchases of property and equipment	—		(12,490		)	(34		)	—			(12,524		)
Proceeds from disposition of property and equipment	—		5,689			—			—			5,689
Investments in and advances to equity investees	—		(126		)	—			—			(126		)
Principal payments on notes due from equity investees	—		375			—			—			375
Principal payments on third party notes receivable	—		94			—			—			94
Net cash provided by (used in) investing activities	—		(6,458		)	(34		)	—			(6,492		)
Cash flows from financing activities:
Proceeds from Revolving Credit Facility	—		—			—			9,000			9,000
Payments on long-term debt	—		(832		)	(330		)	(17,000		)	(18,162		)
Proceeds from share award plans	—		—			—			463			463
Purchase of treasury shares	—		—			—			(51		)	(51		)
Borrowings and repayments of intercompany debt	—		(7,588		)	—			16,588			9,000
Net cash used in financing activities	—		(8,420		)	(330		)	—			(8,750		)
Effects of exchange rate changes on cash and cash equivalents	—		15			4			—			19
Net increase (decrease) in cash and cash equivalents	1,967		(3,777		)	(39		)	—			(1,849		)
Cash, cash equivalents and restricted cash, beginning of period	25,474		3,777			1,476			—			30,727
Cash, cash equivalents and restricted cash, end of period	$	27,441	$	—		$	1,437		$	—		$	28,878