Quarterly report pursuant to Section 13 or 15(d)

SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (tables)

v2.4.1.9
SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (tables)
3 Months Ended
Mar. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Supplemental Condensed Consolidating Balance Sheet
Supplemental Condensed Consolidating Balance Sheet as of March 31, 2015
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands, except share data)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
14,964

 
$
16,528

 
$
2,199

 
$

 
$
33,691

Receivables:
 
 
 
 
 
 
 
 
 
Trade, net of allowance for doubtful accounts of $1,926
39

 
38,910

 

 

 
38,949

Other, net of allowance for doubtful accounts of $437
66

 
2,501

 

 

 
2,567

Inventories, net

 
26,189

 

 

 
26,189

Deferred income taxes
7,986

 

 

 
(5,819
)
 
2,167

Prepaid expenses and other
739

 
3,342

 

 

 
4,081

Escrow deposits

 
2,800

 

 

 
2,800

Total current assets
23,794

 
90,270

 
2,199

 
(5,819
)
 
110,444

Property and equipment

 
1,161,611

 
9,937

 

 
1,171,548

Accumulated depreciation

 
(313,122
)
 
(2,277
)
 

 
(315,399
)
Net property and equipment

 
848,489

 
7,660

 

 
856,149

Equity investments and advances

 
31,397

 

 

 
31,397

Investments in consolidated subsidiaries
184,685

 

 

 
(184,685
)
 

Goodwill

 
352

 

 

 
352

Intercompany receivables
627,077

 
12,420

 
1,391

 
(640,888
)
 

Other assets
6,445

 
8,711

 

 

 
15,156

Total assets
$
842,001

 
$
991,639

 
$
11,250

 
$
(831,392
)
 
$
1,013,498

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
144

 
$
13,672

 
$
88

 
$

 
$
13,904

Accrued wages and benefits

 
6,822

 

 

 
6,822

Accrued interest
4,772

 
19

 

 

 
4,791

Current portion of long-term debt

 
26,729

 

 

 
26,729

Derivative instruments

 
275

 

 

 
275

Accrued income taxes

 
37

 

 

 
37

Other current liabilities
610

 
2,511

 

 

 
3,121

Total current liabilities
5,526

 
50,065

 
88

 

 
55,679

Long-term debt
277,424

 

 

 

 
277,424

Deferred income taxes

 
223,019

 

 
(5,819
)
 
217,200

Intercompany payables
97,399

 
531,069

 
12,420

 
(640,888
)
 

Other liabilities

 
1,937

 

 

 
1,937

Total liabilities
380,349

 
806,090

 
12,508

 
(646,707
)
 
552,240

Equity:
 
 
 
 
 
 
 
 
 
Era Group Inc. stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock, $0.01 par value, 60,000,000 shares authorized; 20,582,841 outstanding, exclusive of treasury shares
206

 

 

 

 
206

Additional paid-in capital
430,251

 
99,845

 
496

 
(100,341
)
 
430,251

Retained earnings
31,755

 
86,098

 
(1,754
)
 
(84,344
)
 
31,755

Treasury shares, at cost, 19,059 shares
(560
)
 

 

 

 
(560
)
Accumulated other comprehensive income, net of tax

 
93

 

 

 
93

Total Era Group Inc. stockholders’ equity
461,652

 
186,036

 
(1,258
)
 
(184,685
)
 
461,745

Noncontrolling interest in subsidiary

 
(487
)
 

 

 
(487
)
Total equity
461,652

 
185,549

 
(1,258
)
 
(184,685
)
 
461,258

Total liabilities and stockholders’ equity
$
842,001

 
$
991,639

 
$
11,250

 
$
(831,392
)
 
$
1,013,498

Supplemental Condensed Consolidating Balance Sheet as of December 31, 2014
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands, except share data)
ASSETS
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
16,481

 
$
22,188

 
$
2,198

 
$

 
$
40,867

Receivables:
 
 
 
 
 
 
 
 
 
Trade, net of allowance for doubtful accounts of $1,955
39

 
33,351

 

 

 
33,390

Other, net of allowance for doubtful accounts of $437
65

 
1,997

 

 

 
2,062

Inventories, net

 
26,869

 

 

 
26,869

Deferred income taxes
4,083

 

 

 
(2,087
)
 
1,996

Prepaid expenses and other
424

 
2,237

 

 

 
2,661

Escrow deposits

 

 

 

 

Total current assets
21,092

 
86,642

 
2,198

 
(2,087
)
 
107,845

Property and equipment

 
1,161,330

 
9,937

 

 
1,171,267

Accumulated depreciation

 
(306,010
)
 
(2,131
)
 

 
(308,141
)
Net property and equipment

 
855,320

 
7,806

 

 
863,126

Equity investments and advances

 
31,753

 

 

 
31,753

Investments in consolidated subsidiaries
182,294

 

 

 
(182,294
)
 

Goodwill

 
352

 

 

 
352

Intercompany receivables
616,932

 
12,258

 
1,395

 
(630,585
)
 

Other assets
6,914

 
7,184

 

 

 
14,098

Total assets
$
827,232

 
$
993,509

 
$
11,399

 
$
(814,966
)
 
$
1,017,174

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
299

 
$
14,817

 
$
4

 
$

 
$
15,120

Accrued wages and benefits

 
7,521

 

 

 
7,521

Accrued interest
930

 
19

 

 

 
949

Current portion of long-term debt

 
27,426

 

 

 
27,426

Derivative instruments
784

 
325

 

 

 
1,109

Accrued income taxes

 
267

 

 

 
267

Other current liabilities
556

 
2,606

 

 

 
3,162

Total current liabilities
2,569

 
52,981

 
4

 

 
55,554

Long-term debt
282,118

 

 

 

 
282,118

Deferred income taxes

 
219,114

 

 
(2,087
)
 
217,027

Intercompany payables
81,986

 
536,341

 
12,258

 
(630,585
)
 

Other liabilities

 
2,111

 

 

 
2,111

Total liabilities
366,673

 
810,547

 
12,262

 
(632,672
)
 
556,810

Equity:
 
 
 
 
 
 
 
 
 
Era Group Inc. stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock, $0.01 par value, 60,000,000 shares authorized; 20,371,672 outstanding, exclusive of treasury shares
204

 

 

 

 
204

Additional paid-in capital
429,109

 
99,845

 
496

 
(100,341
)
 
429,109

Retained earnings
31,797

 
83,312

 
(1,359
)
 
(81,953
)
 
31,797

Treasury shares, at cost, 18,609 shares
(551
)
 

 

 

 
(551
)
Accumulated other comprehensive income, net of tax

 
95

 

 

 
95

Total Era Group Inc. stockholders’ equity
460,559

 
183,252

 
(863
)
 
(182,294
)
 
460,654

Noncontrolling interest in subsidiary

 
(290
)
 

 

 
(290
)
Total equity
460,559

 
182,962

 
(863
)
 
(182,294
)
 
460,364

Total liabilities and stockholders’ equity
$
827,232

 
$
993,509

 
$
11,399

 
$
(814,966
)
 
$
1,017,174

Supplemental Condensed Consolidating Statements of Operations
Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended March 31, 2015
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands)
Operating revenues
$

 
$
67,415

 
$

 
$

 
$
67,415

Costs and expenses:
 
 
 
 
 
 
 
 
 
Operating

 
43,517

 
88

 

 
43,605

Administrative and general
1,374

 
8,369

 

 

 
9,743

Depreciation

 
11,456

 
146

 

 
11,602

Total costs and expenses
1,374

 
63,342

 
234

 

 
64,950

Gains on asset dispositions, net

 
3,388

 

 

 
3,388

Operating income (loss)
(1,374
)
 
7,461

 
(234
)
 

 
5,853

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
5

 
245

 
1

 

 
251

Interest expense
(3,352
)
 
(193
)
 

 

 
(3,545
)
Intercompany interest income (expense)

 
162

 
(162
)
 

 

Gain on debt extinguishment
264

 

 

 

 
264

Derivative losses, net

 
(12
)
 

 

 
(12
)
Foreign currency gains (losses), net
542

 
(3,502
)
 

 

 
(2,960
)
Total other income (expense)
(2,541
)
 
(3,300
)
 
(161
)
 

 
(6,002
)
Income (loss) before income taxes and equity earnings
(3,915
)
 
4,161

 
(395
)
 

 
(149
)
Income tax expense (benefit)
(1,482
)
 
1,427

 

 

 
(55
)
Income (loss) before equity earnings
(2,433
)
 
2,734

 
(395
)
 

 
(94
)
Equity losses, net of tax

 
(145
)
 

 

 
(145
)
Equity in earnings (losses) of subsidiaries
2,391

 

 

 
(2,391
)
 

Net income (loss)
(42
)
 
2,589

 
(395
)
 
(2,391
)
 
(239
)
Net loss attributable to non-controlling interest in subsidiary

 
197

 

 

 
197

Net income (loss) attributable to Era Group Inc.
$
(42
)
 
$
2,786

 
$
(395
)
 
$
(2,391
)
 
$
(42
)
Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended March 31, 2014
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands)
Operating revenues
$

 
$
79,231

 
$
212

 
$

 
$
79,443

Costs and expenses:
 
 
 
 
 
 
 
 
 
Operating

 
49,583

 
57

 

 
49,640

Administrative and general
1,767

 
9,567

 

 

 
11,334

Depreciation

 
11,141

 
146

 

 
11,287

Total costs and expenses
1,767

 
70,291

 
203

 

 
72,261

Gains on asset dispositions, net

 
2,891

 

 

 
2,891

Operating income
(1,767
)
 
11,831

 
9

 

 
10,073

Other income (expense):
 
 
 
 
 
 
 
 
 
Interest income
24

 
120

 
1

 

 
145

Interest expense
(3,541
)
 
(212
)
 

 

 
(3,753
)
Intercompany interest income (expense)

 
153

 
(153
)
 

 

Derivative losses, net

 
(30
)
 

 

 
(30
)
Foreign currency losses, net

 
(57
)
 

 

 
(57
)
Total other income (expense)
(3,517
)
 
(26
)
 
(152
)
 

 
(3,695
)
Income (loss) before income taxes and equity earnings
(5,284
)
 
11,805

 
(143
)
 

 
6,378

Income tax expense (benefit)
(2,057
)
 
4,560

 

 

 
2,503

Income (loss) before equity earnings
(3,227
)
 
7,245

 
(143
)
 

 
3,875

Equity earnings, net of tax

 
499

 

 

 
499

Equity in earnings (losses) of subsidiaries
7,672

 

 

 
(7,672
)
 

Net income (loss)
4,445

 
7,744

 
(143
)
 
(7,672
)
 
4,374

Net loss attributable to non-controlling interest in subsidiary

 
71

 

 

 
71

Net income (loss) attributable to Era Group Inc.
$
4,445

 
$
7,815

 
$
(143
)
 
$
(7,672
)
 
$
4,445

Supplemental Condensed Consolidating Statements of Comprehensive Income
Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended March 31, 2015
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands)
Net income (loss)
(42
)
 
2,589

 
(395
)
 
(2,391
)
 
$
(239
)
Other comprehensive loss:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments

 
(3
)
 

 

 
(3
)
Income tax benefit

 
1

 

 

 
1

Total other comprehensive loss

 
(2
)
 

 

 
(2
)
Comprehensive income (loss)
(42
)
 
2,587

 
(395
)
 
(2,391
)
 
(241
)
Comprehensive loss attributable to non-controlling interest in subsidiary

 
197

 

 

 
197

Comprehensive income (loss) attributable to Era Group Inc.
$
(42
)
 
$
2,784

 
$
(395
)
 
$
(2,391
)
 
$
(44
)

Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended March 31, 2014
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands)
Net income (loss)
4,445

 
7,744

 
(143
)
 
(7,672
)
 
$
4,374

Other comprehensive loss:
 
 
 
 
 
 
 
 
 
Foreign currency translation adjustments

 
(2
)
 

 

 
(2
)
Income tax benefit

 
1

 

 

 
1

Total other comprehensive loss

 
(1
)
 

 

 
(1
)
Comprehensive income (loss)
4,445

 
7,743

 
(143
)
 
(7,672
)
 
4,373

Comprehensive loss attributable to non-controlling interest in subsidiary

 
71

 

 

 
71

Comprehensive income (loss) attributable to Era Group Inc.
$
4,445

 
$
7,814

 
$
(143
)
 
$
(7,672
)
 
$
4,444

Supplemental Condensed Consolidating Statements of Cash Flows
Supplemental Condensed Consolidating Statements of Cash Flows for the Three Months Ended March 31, 2015
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands)
Net cash provided by (used in) operating activities
$
(1,517
)
 
$
8,304

 
$
1

 
$

 
$
6,788

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Purchases of property and equipment

 
(8,866
)
 

 

 
(8,866
)
Proceeds from disposition of property and equipment

 
5,379

 

 

 
5,379

Cash settlements on forward contracts, net

 

 

 
(1,103
)
 
(1,103
)
Principal payments on notes due from equity investees

 
169

 

 

 
169

Principal payments on third party notes receivable

 
25

 

 

 
25

Escrow deposits, net

 
(2,800
)
 

 

 
(2,800
)
Repayment of intercompany debt

 
(1,103
)
 

 
1,103

 

Net cash used in investing activities

 
(7,196
)
 

 

 
(7,196
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Payments on long-term debt

 
(697
)
 

 
(15,000
)
 
(15,697
)
Proceeds from Revolving Credit Facility

 

 

 
20,000

 
20,000

Extinguishment of long-term debt

 

 

 
(9,297
)
 
(9,297
)
Proceeds from share award plans

 

 

 
612

 
612

Repayment of intercompany debt

 
(3,685
)
 

 
3,685

 

Net cash used in financing activities

 
(4,382
)
 

 

 
(4,382
)
Effects of exchange rate changes on cash and cash equivalents

 
(2,386
)
 

 

 
(2,386
)
Net increase (decrease) in cash and cash equivalents
(1,517
)
 
(5,660
)
 
1

 

 
(7,176
)
Cash and cash equivalents, beginning of period
16,481

 
22,188

 
2,198

 

 
40,867

Cash and cash equivalents, end of period
$
14,964

 
$
16,528

 
$
2,199

 
$

 
$
33,691


Supplemental Condensed Consolidating Statements of Cash Flows for the Three Months Ended March 31, 2014
 
Parent
 
Guarantors
 
Non-guarantors
 
Eliminations
 
Consolidated
 
(in thousands)
Net cash provided by (used in) operating activities
$
(5,717
)
 
$
16,806

 
$
188

 
$

 
$
11,277

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Purchases of property and equipment

 
(18,751
)
 

 

 
(18,751
)
Proceeds from disposition of property and equipment

 
3,566

 

 

 
3,566

Principal payments on notes due from equity investees

 
161

 

 

 
161

Principal payments on third party notes receivable

 
36

 

 

 
36

Escrow deposits, net

 
(3,048
)
 

 

 
(3,048
)
Net cash used in investing activities

 
(18,036
)
 

 

 
(18,036
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Payments on long-term debt

 
(697
)
 

 

 
(697
)
Revolving Credit Facility issuance costs

 

 

 
(2,115
)
 
(2,115
)
Proceeds from share award plans

 

 

 
529

 
529

Repayment of intercompany debt

 
(1,586
)
 

 
1,586

 

Net cash used in financing activities

 
(2,283
)
 

 

 
(2,283
)
Effects of exchange rate changes on cash and cash equivalents

 
(3
)
 

 

 
(3
)
Net decrease in cash and cash equivalents
(5,717
)
 
(3,516
)
 
188

 

 
(9,045
)
Cash and cash equivalents, beginning of period
24,635

 
5,403

 
1,297

 

 
31,335

Cash and cash equivalents, end of period
$
18,918

 
$
1,887

 
$
1,485

 
$

 
$
22,290