Annual report pursuant to Section 13 and 15(d)

Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements

v2.4.0.6
Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements
12 Months Ended
Dec. 31, 2011
Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements [Abstract]  
Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements

Note 16 — Parent, Guarantor, Non-Guarantor Unaudited Consolidating Condensed Financial Statements

Set forth on the following pages are the consolidating condensed financial statements of Parker Drilling. The Company’s 9.125% Notes are guaranteed by substantially all of the restricted subsidiaries of Parker Drilling. There are currently no restrictions on the ability of the restricted subsidiaries to transfer funds to Parker Drilling in the form of cash dividends, loans or advances. Parker Drilling is a holding company with no operations, other than through its subsidiaries. Separate financial statements for each guarantor company are not provided as the company complies with the exception to Rule 3-10(a)(1) of Regulation S-X, set forth in sub-paragraph (f) of such rule. All guarantor subsidiaries are owned 100 percent by the parent company, all guarantees are full and unconditional and all guarantees are joint and several.

We are providing consolidating condensed financial information of the parent, Parker Drilling, the guarantor subsidiaries, and the non-guarantor subsidiaries as of December 31, 2011 and December 31, 2010 and for the years ended December 31, 2011, 2010 and 2009. The consolidating condensed financial statements present investments in both consolidated and unconsolidated subsidiaries using the equity method of accounting.

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

 

 

                                         
    Year ended December 31, 2011  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Dollars in Thousands)  
    (Unaudited)  

Total revenues

  $     $ 376,229     $ 426,491     $ (116,074   $ 686,646  

Operating expenses

          175,465       358,753       (116,074     418,144  

Depreciation and amortization

          62,744       49,392             112,136  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating gross margin

          138,020       18,346             156,366  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administration expens(1)

    (218     (30,859     (237           (31,314

Impairment and other charges

          (170,000                 (170,000

Provision for reduction in carrying value of certainassets

          (1,350                 (1,350

Gain on disposition of assets, net

          2,706       953             3,659  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income (loss)

    (218     (61,483     19,062             (42,639
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income and (expense):

                                       

Interest expense

    (26,654     (17,889     (8,865     30,814       (22,594

Changes in fair value of derivative positions

    (110                       (110

Interest income

    18,131       750       12,189       (30,814     256  

Other

          (345     20             (325

Equity in net earnings of subsidiaries

    (23,484                 23,484        
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income and (expense)

    (32,117     (17,484     3,344       23,484       (22,773
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (benefit) before income taxes

    (32,335     (78,967     22,406       23,484       (65,412

Income tax expense (benefit):

                                       

Current

    (13,402     27,169       19,841             33,608  

Deferred

    31,518       (57,030     (22,863           (48,375
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax expense (benefit)

    18,116       (29,861     (3,022           (14,767
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    (50,451     (49,106     25,428       23,484       (50,645
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net (loss) attributable to noncontrolling interest

                (194           (194
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interest

  $ (50,451   $ (49,106   $ 25,622     $ 23,484     $ (50,451
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

(1)     General and administration expenses for field operations are included in operating expenses.

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

 

                                         
    Year Ended December 31, 2010  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in Thousands)  

Total revenues

  $     $ 366,947     $ 401,617     $ (109,089   $ 659,475  

Operating expenses

          237,584       342,783       (109,089     471,278  

Depreciation and amortization

          63,402       51,628             115,030  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating gross margin

          65,961       7,206             73,167  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administration expense(1)

    (225     (30,193     (310           (30,728

Provision for reduction in carrying value of certain assets

          (1,952                 (1,952

Gain on disposition of assets, net

          2,067       2,553             4,620  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income (loss)

    (225     35,883       9,449             45,107  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income and (expense):

                                       

Interest expense

    (30,771     (35,640     (16,185     55,791       (26,805

Interest income

    42,000       757       23,291       (65,791     257  

Loss on extinguishment of debt

    (7,209                       (7,209

Other

          88       67             155  

Equity in net earnings of subsidiaries

    (22,962                 22,962        
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income and (expense)

    (18,942     (34,795     7,173       12,962       (33,602
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (benefit) before income taxes

    (19,167     1,088       16,622       12,962       11,505  

Income tax expense (benefit):

                                       

Current

    139       (189     27,571             27,521  

Deferred

    (4,845     2,323       1,214             (1,308
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax expense (benefit)

    (4,706     2,134       28,785             26,213  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    (14,461     (1,046     (12,163     12,962       (14,708
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net (loss) attributable to noncontrolling interest

                (247           (247
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interest

  $ (14,461   $ (1,046   $ (11,916   $ 12,962     $ (14,461
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

(1) General and administration expenses for field operations are included in operating expenses.

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS

 

                                         
    Year Ended December 31, 2009  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  

Total revenues

  $     $ 381,145     $ 430,430     $ (58,665   $ 752,910  

Operating expenses

          300,620       313,435       (58,665     555,390  

Depreciation and amortization

          65,595       48,380             113,975  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating gross margin

          14,930       68,615             83,545  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administration expense(1)

    (180     (44,973     (330           (45,483

Provision for reduction in carrying value of certain assets

          (3,206     (1,440           (4,646

Gain on disposition of assets, net

          4,190       1,716             5,906  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income (loss)

    (180     (29,059     68,561             39,322  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income and (expense):

                                       

Interest expense

    (33,203     (35,838     (13,959     53,550       (29,450

Interest income

    43,183       1,184       16,585       (59,911     1,041  

Other

    (3     (1,133     50             (1,086

Equity in net earnings of subsidiaries

    (20,797                 20,797        
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total other income and (expense)

    (10,820     (35,787     2,676       14,436       (29,495
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (benefit) before income taxes

    (11,000     (64,846     71,237       14,436       9,827  

Income tax expense (benefit):

                                       

Current

    (3,655     226       18,853             15,424  

Deferred

    (16,612     1       1,747             (14,864
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax expense (benefit)

    (20,267     227       20,600             560  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

    9,267       (65,073     50,637       14,436       9,267  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to noncontrolling interest

                             
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to controlling interest

  $ 9,267     $ (65,073   $ 50,637     $ 14,436     $ 9,267  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

(1) General and administration expenses for field operations are included in operating expenses.

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED BALANCE SHEET

 

                                         
    December 31, 2011  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Dollars in Thousands)  
    (Unaudited)  
 

ASSETS

  

Current assets:

                                       

Cash and cash equivalents

  $ 55,670     $ 4,212     $ 37,987     $     $ 97,869  

Accounts and notes receivable, net

    289,512       94,748       285,326       (485,663     183,923  

Rig materials and supplies

          762       29,185             29,947  

Deferred costs

                3,249             3,249  

Deferred income taxes

          5,311       853       486       6,650  

Other tax assets

    47,834       (25,218     2,742             25,358  

Assets held for sale

                5,315             5,315  

Other current assets

    788       6,381       8,133             15,302  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    393,804       86,196       372,790       (485,177     367,613  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property, plant and equipment, net

    79       474,942       244,787       1       719,809  

Investment in subsidiaries and intercompany advances

    720,214       (212,883     1,347,719       (1,855,050      

Other noncurrent assets

    44,962       66,660       16,839       363       128,824  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,159,059     $ 414,915     $ 1,982,135     $ (2,339,863   $ 1,216,246  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

Current liabilities:

                                       

Current portion of long-term debt

  $ 145,723     $     $     $     $ 145,723  

Accounts payable and accrued liabilities

    60,120       94,056       181,010       (199,936     135,250  

Accrued income taxes

    (205     921       4,121             4,837  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    205,638       94,977       185,131       (199,936     285,810  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Long-term debt

    337,000                         337,000  

Other long-term liabilities

    8,081       9,474       15,897             33,452  

Long-term deferred tax liability

    1,151       25,232       (11,296     847       15,934  

Intercompany payables

    62,583       43,657       111,619       (217,859      

Contingencies

                             

Stockholders’ equity:

                                       

Common stock

    19,508       18,049       43,003       (61,052     19,508  

Capital in excess of par value

    637,042       733,120       1,444,091       (2,177,211     637,042  

Retained earnings (accumulated deficit)

    (111,944     (509,594     194,246       315,348       (111,944
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total controlling interest stockholders’ equity

    544,606       241,575       1,681,340       (1,922,915     544,606  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noncontrolling interest

                (556           (556
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

    544,606       241,575       1,680,784       (1,922,915     544,050  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 1,159,059     $ 414,915     $ 1,982,135     $ (2,339,863   $ 1,216,246  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED BALANCE SHEET

 

                                         
    December 31, 2010  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  
 

ASSETS

  

Current assets:

                                       

Cash and cash equivalents

  $ 13,835     $ 2,317     $ 35,279     $     $ 51,431  

Accounts and notes receivable, net

    1,179       99,734       215,650       (147,687     168,876  

Rig materials and supplies

          (1,655     27,182             25,527  

Deferred costs

                2,229             2,229  

Deferred income taxes

    8,981       297                   9,278  

Other tax assets

    97,896       (62,678     11,211             46,429  

Assets held for sale

                5,287             5,287  

Other current assets

    557       41,564       30,129       (13,183     59,067  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

    122,448       79,579       326,967       (160,870     368,124  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Property, plant and equipment, net

    79       538,005       278,063       0       816,147  

Investment in subsidiaries and intercompany advances

    996,018       499,987       1,310,792       (2,806,797      

Other noncurrent assets

    72,202       14,542       6,653       (3,113     90,284  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,190,747     $ 1,132,113     $ 1,922,475     $ (2,970,780   $ 1,274,555  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 

LIABILITIES AND STOCKHOLDERS’ EQUITY

  

Current liabilities:

                                       

Current portion of long-term debt

  $ 12,000     $     $     $     $ 12,000  

Accounts payable and accrued liabilities

    55,257       338,626       160,316       (395,428     158,771  

Accrued income taxes

    609       93       3,790             4,492  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

    67,866       338,719       164,106       (395,428     175,263  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Long-term debt

    460,862                         460,862  

Other long-term liabilities

    7,762       7,610       12,131       2,690       30,193  

Long-term deferred tax liability

    3,361       21,958       (5,148           20,171  

Intercompany payables

    62,583       473,144       103,667       (639,394      

Contingencies

                             

Stockholders’ equity:

                                       

Common stock

    19,397       18,050       43,003       (61,053     19,397  

Capital in excess of par value

    630,409       733,120       1,436,338       (2,169,458     630,409  

Retained earnings (accumulated deficit)

    (61,493     (460,488     168,625       291,863       (61,493
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total controlling interest stockholders’ equity

    588,313       290,682       1,647,966       (1,938,648     588,313  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noncontrolling interest

                (247           (247
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

    588,313       290,682       1,647,719       (1,938,648     588,066  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 1,190,747     $ 1,132,113     $ 1,922,475     $ (2,970,780   $ 1,274,555  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Dollars in Thousands)

(Unaudited)

 

                                         
    Year Ended December 31, 2011  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  

Cash flows from operating activities:

                                       

Net income (loss)

  $ (50,451   $ (49,106   $ 25,428     $ 23,484     $ (50,645

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

                                       

Depreciation and amortization

    —         62,744       49,392       —         112,136  

Loss on extinguishment of debt

    —         —         —         —         —    

Gain on disposition of assets

    —         (2,706     (953     —         (3,659

Deferred income tax expense

    31,518       (57,030     (22,863     —         (48,375

Impairment and other charges

    —         170,000       —         —         170,000  

Provision for reduction in carrying value of certain assets

    —         1,350       —         —         1,350  

Expenses not requiring cash

    16,411       376       (3,954     —         12,833  

Equity in net earnings of subsidiaries

    23,484       —         —         (23,484     —    

Change in accounts receivable

    (288,333     347,344       (65,852     —         (6,841

Change in other assets

    62,173       (16,724     16,404       —         61,853  

Change in liabilities

    (10,454     (53,404     41,091       —         (22,767
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

    (215,652     402,844       38,693       —         225,885  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

                                       

Capital expenditures

    —         (174,999     (15,400     —         (190,399

Proceeds from the sale of assets

    —         4,335       1,200       —         5,535  

Proceeds from insurance settlements

    —         250       —         —         250  

Intercompany dividend payment

    —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

    —         (170,414     (14,200     —         (184,614
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

                                       

Proceeds from debt issuance

    50,000       —         —         —         50,000  

Proceeds from draw on revolver credit facility

    —         —         —         —         —    

Paydown on senior notes

    —         —         —         —         —    

Paydown on term note

    (21,000     —         —         —         (21,000

Paydown on revolver credit facility

    (25,000     —         —         —         (25,000

Payment of debt issuance costs

    (504     —         —         —         (504

Payment of debt extinguishment costs

    —         —         —         —         —    

Proceeds from stock options exercised

    183       —         —         —         183  

Excess tax benefit from stock-based compensation

    1,488       —         —         —         1,488  

Intercompany advances, net

    252,320       (230,535     (21,785     —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    257,487       (230,535     (21,785     —         5,167  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

    41,835       1,895       2,708       —         46,438  

Cash and cash equivalents at beginning of year

    13,835       2,317       35,279       —         51,431  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

  $ 55,670     $ 4,212     $ 37,987     $     $ 97,869  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

 

                                         
    Year Ended December 31, 2010  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  

Cash flows from operating activities:

                                       

Net income (loss)

  $ (14,461   $ (1,046   $ (12,163   $ 12,962     $ (14,708

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

                                       

Depreciation and amortization

          63,402       51,628             115,030  

Loss on extinguishment of debt

    7,209                         7,209  

Gain on disposition of assets

          (2,067     (2,553             (4,620

Deferred income tax expense

    (4,845     2,323       1,214             (1,308

Provision for reduction in carrying value of certain assets

          1,952                   1,952  

Expenses not requiring cash

    14,829                         14,829  

Equity in net earnings of subsidiaries

    22,962                   (22,962      

Change in accounts receivable

    16,178       (14,763     19,337             20,752  

Change in other assets

    (2,505     (13,454     15,365             (594

Change in liabilities

    (144     7,793       (22,641           (14,992
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) operating activities

    39,223       44,140       50,187       (10,000     123,550  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

                                       

Capital expenditures

          (169,784     (49,400           (219,184

Proceeds from the sale of assets

          4,646       1,829             6,475  

Intercompany dividend payment

                (10,000     10,000        
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) investing activities

          (165,138     (57,571     10,000       (212,709
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

                                       

Proceeds from debt issuance

    300,000                         300,000  

Proceeds from draw on revolver credit facility

    25,000                         25,000  

Paydown on Senior notes

    (225,000                       (225,000

Paydown on term note

    (12,000                       (12,000

Paydown on revolver credit facility

    (42,000                       (42,000

Payment of debt issuance costs

    (7,976                       (7,976

Payment of debt extinguishment costs

    (7,466                       (7,466

Proceeds from stock options exercised

    26                         26  

Excess tax benefit from stock-based compensation

    1,203                         1,203  

Intercompany advances, net

    (115,364     121,547       (6,183            
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    (83,577     121,547       (6,183           31,787  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash and cash equivalents

    (44,354     549       (13,567           (57,372

Cash and cash equivalents at beginning of period

    58,189       1,768       48,846             108,803  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

  $ 13,835     $ 2,317     $ 35,279     $     $ 51,431  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

PARKER DRILLING COMPANY AND SUBSIDIARIES

CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS

 

                                         
    Year Ended December 31, 2009  
    Parent     Guarantor     Non-Guarantor     Eliminations     Consolidated  
    (Unaudited)  
    (Dollars in thousands)  

Cash flows from operating activities:

                                       

Net income (loss)

  $ 9,267     $ (65,073   $ 50,637     $ 14,436     $ 9,267  

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

                                       

Depreciation and amortization

          65,596       48,380             113,975  

Gain on disposition of assets

          (4,190     (1,716           (5,906

Deferred income tax expense (benefit)

    (16,612     0       1,747             (14,864

Provision for reduction in carrying value of certain assets

          3,206       1,440             4,646  

Expenses not requiring cash

    11,626                         11,626  

Equity in net earnings of subsidiaries

    20,797                   (20,797      

Change in accounts receivable

    34,435       (38,905     6,126             1,656  

Change in other assets

    (35,604     906       8,439             (26,259

Change in liabilities

    17,203       41,411       (41,883           16,731  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

    41,112       2,952       73,170       (6,361     110,872  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

                                       

Capital expenditures

          (129,281     (30,773           (160,054

Proceeds from the sale of assets

          6,918       2,418             9,336  

Intercompany dividend payments

                (6,361     6,361        
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

          (122,363     (34,716     6,361       (150,718
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

                                       

Proceeds from draw on revolver credit facility

    4,000                         4,000  

Paydown on revolver credit facility

    (26,000                       (26,000

Proceeds from stock options exercised

    199                         199  

Excess tax benefit from stock-based compensation

    (1,848                       (1,848

Intercompany advances, net

    (70,598     114,321       (43,723            
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by financing activities

    (94,247     114,321       (43,723           (23,649
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

    (53,135     (5,090     (5,270     (0     (63,495

Cash and cash equivalents at beginning of year

    111,324       6,858       54,116             172,298  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

  $ 58,189     $ 1,768     $ 48,846     $ (0   $ 108,803