Вы находитесь на странице: 1из 195

Bristow Group Inc

10-Q
02/08/2016
OR

Commission File Number 00


Bristow Group Inc.
(Exact name of registrant
in its charter)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Bristow Group Inc


10-Q
02/08/2016
OR

Delaware
(State or other jurisdiction of
incorporation or organization)
2103 City West Blvd.,
4 th
Floor
Houston, Texas
(Address of principal executive offices)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

72-0679819
(IRS Employer
Identification Number)
77,042
(Zip Code)

Bristow Group Inc


10-Q
02/08/2016
Registrant s telephone number, including area code:

Large acceleratedAccelerated filer o

Non-accelerated filer o
(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant


is a shell company (as defined in Rule 12b-2
of the Exchange Act).
o Yes
No

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Smaller reporting company o

Bristow Group Inc


10-Q
02/08/2016
INDEX FORM 10-Q

Page
PART I
Item 1.
Item 2.
Item 3.
Item 4.
PART II

Financial Statements
Management s Discussion and Analysis of
Financial Condition and Results of Operations
Quantitative and Qualitative Disclosures
about Market Risk
Controls and Procedures

Item 1.
Item 1A.
Item 2.

Legal Proceedings
Risk Factors
Unregistered Sales of Equity Securities
and Use of Proceeds
Item 3.
Defaults Upon Senior Securities
Item 4.
Mine Safety Disclosures
Item 5.
Other Information
Item 6.
Exhibits
Signatures

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

1
47
80
80
81
81
81
81
81
81
82
83

Bristow Group Inc


10-Q
02/08/2016
Condensed Consolidated Statements of Operations

Three Months Ended


December 31,
2015.00

20

(Unaudited)
(In thousands, except per share amounts)
Gross revenue:
Operating revenue from non-affiliates
Operating revenue from affiliates
Reimbursable revenue from non-affiliates
Operating expense:
Direct cost
Reimbursable expense
Depreciation and amortization
General and administrative

Loss on impairment
Loss on disposal of assets
Earnings from unconsolidated affiliates,
net of losses
Operating income (loss)
Interest expense, net
Gain on sale of unconsolidated affiliates
Other income (expense), net
Income (loss) before provision for income
taxes
Provision for income taxes
Net income (loss)
Net income attributable to noncontrolling
interests
Net income (loss) attributable to Bristow
Group
Accretion of redeemable noncontrolling
interest
Net income (loss) attributable to common
stockholders
Earnings (loss) per common share:
Basic
Diluted

$374,979
20,178

$408,388
21,930

24,730
419,887

29,822
460,140

288,135
23,380
32,320
59,513
403,348

295,425
28,549
23,625
72,531
420,130

(2,154)
7,692

(3,805)
(26,331)
(958)

22,077

8,916

(9,536)
650
13,191

(6,976)
3,921
(5,223)
638

(9,623)
3,568
(366)

(567)
71
(1,039)

3,202

(968)

$3,202

($968)

$0.09
$0.09

($0.03)
($0.03)

Cash dividends declared per common share

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$0.34

$0.32

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

nts)
$408,388
21,930

$1,193,002
61,277

$1,242,462
65,649

29,822
460,140

79,515
1,333,794

100,203
1,408,314

295,425
28,549
23,625
72,531
420,130

926,378
76,242
106,853
174,302
1,283,775

891,483
94,466
77,164
194,687
1,257,800

(3,805)
(26,331)
(958)

(27,713)
(23,856)
(1,372)

(7,167)
(25,594)
419

8,916

(2,922)

118,172

(6,976)
3,921
(5,223)
638

(24,384)
(6,935)
(34,241)

(21,675)
3,921
(9,143)
91,275

(567)
71
(1,039)

(9,500)
(43,741)
(3,446)

(18,376)
72,899
(3,676)

(968)

(47,187)

69,223

(1,498)
($968)

($48,685)

$69,223

($0.03)
($0.03)

($1.40)
($1.40)

$1.96
$1.94

$0.32

$1.02

$0.96

Bristow Group Inc


10-Q
02/08/2016
Condensed Consolidated Statements of Comprehensive Income

Three Months Ended


December 31,
2015.00

Net income (loss)


Other comprehensive income:
Currency translation adjustments
Total comprehensive income (loss)
Net income attributable to noncontrolling
interests
Currency translation adjustments attributable
to noncontrolling interests
Total comprehensive (income) loss attributable
to noncontrolling
interests
Total comprehensive income (loss) attributable
to Bristow Group
Accretion of redeemable noncontrolling
interests
Total comprehensive income (loss) attributable
to common stockholders
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(Unaudited)
(In thousands)
$3,568

(3,639)

(20,17

(71)

(20,10

(366)

(1,03

(605)

2,3

(971)

1,3

(1,042)

(18,76

($1,042)

($18,76

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

$71

($43,741)

$72,899

(20,175)

(7,981)

(30,691)

(20,104)

(51,722)

42,208

(1,039)

(3,446)

(3,676)

2,381

(34)

2,415

1,342

(3,480)

(1,261)

(18,762)

(55,202)

40,947

(1,498)
($18,762)

($56,700)

$40,947

Bristow Group Inc


10-Q
02/08/2016
Condensed Consolidated Balance Sheets

December 31,

March 31,
2015.00

(Unaudited)
(In thousands)
ASSETS
Current assets:
Cash and cash equivalents
Accounts receivable from non-affiliates
Accounts receivable from affiliates
Inventories
Assets held for sale
Prepaid expenses and other current assets
Total current assets
Investment in unconsolidated affiliates
Property and equipment at cost:
Land and buildings
Aircraft and equipment
Less Accumulated depreciation and amortization
Goodwill
Other assets
Total assets
LIABILITIES, REDEEMABLE NONCONTROLLING
INTERESTS AND STOCKHOLDERS INVESTMENT
Current liabilities:
Accounts payable
Accrued wages, benefits and related taxes
Income taxes payable
Other accrued taxes
Deferred revenue
Accrued maintenance and repairs
Accrued interest
Other accrued liabilities
Deferred taxes
Short-term borrowings and current maturities
of long-term debt
Contingent consideration
Deferred sale leaseback advance
Total current liabilities
Long-term debt, less current maturities
Accrued pension liabilities
Other liabilities and deferred credits

$131,908
225,665
6,110

$104,1
250,6
8,0

146,590
52,916
48,691
611,880
203,983

147,1
57,8
70,0
637,8
216,3

246,667
2,589,856
2,836,523
(521,627)
2,314,896
52,530
168,800
$3,352,089

171,9
2,493,8
2,665,8
(508,72
2,157,1
75,6
143,7
$3,230,7

$79,951
61,489
18,825
8,805
26,259
24,734
5,574
47,686
14,302
47,243

$84,1
81,6
7,9
13,3
36,7
23,3
12,8
48,6
17,7
18,7

29,021

33,9
55,9
435,0
845,6
99,5
39,7

363,889
1,175,760
82,620
33,151

Deferred taxes
Commitments and contingencies (Note 5)
Redeemable noncontrolling interests
Stockholders investment:
Common stock, $.01 par value, authorized
90,000,000; outstanding: 34,944,932
as of December 31 and 34,838,374 as of March
31 (exclusive of 1,291,441 treasury shares)
Additional paid-in capital
Retained earnings
Accumulated other comprehensive loss
Treasury shares, at cost (2,756,419 shares)
Total Bristow Group stockholders investment
Noncontrolling interests
Total stockholders investment
Total liabilities, redeemable noncontrolling
interests and stockholders investment
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

131,899

165,6

24,874

26,2

377

794,676
1,199,977
(278,344)
(184,796)
1,531,890
8,006
1,539,896
$3,352,089

781,8
1,284,4
(270,32
(184,79
1,611,5
7,2
1,618,7
$3,230,7

rch 31,
2015.00

$104,146
250,610
8,008
147,169
57,827
70,091
637,851
216,376
171,959
2,493,869
2,665,828
(508,727)
2,157,101
75,628
143,764
$3,230,720

$84,193
81,648
7,926
13,335
36,784
23,316
12,831
48,667
17,704
18,730
33,938
55,934
435,006
845,692
99,576
39,782

165,655
26,223
376

781,837
1,284,442
(270,329)
(184,796)
1,611,530
7,256
1,618,786
$3,230,720

Bristow Group Inc


10-Q
02/08/2016
Condensed Consolidated Statements of Cash Flows

Nine Months Ended


December 31,
2015.00
(Unaudited)
(In thousands)
Cash flows from operating activities:
Net income (loss)
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation and amortization
Deferred income taxes
Write-off of deferred financing fees
Discount amortization on long-term debt
Loss on disposal of assets
Gain on sale of unconsolidated affiliates
Loss on impairment
Stock-based compensation
Equity in earnings from unconsolidated
affiliates less than dividends received
Tax benefit related to stock-based compensation
Increase (decrease) in cash resulting
from changes in:
Accounts receivable
Inventories
Prepaid expenses and other assets
Accounts payable
Accrued liabilities
Other liabilities and deferred credits
Net cash provided by operating activities
Cash flows from investing activities:
Capital expenditures
Proceeds from asset dispositions
Proceeds from sale of unconsolidated affiliates
Net cash used in investing activities
Cash flows from financing activities:
Proceeds from borrowings
Repayment of debt
Partial prepayment of put/call obligation
Acquisition of noncontrolling interest
Dividends paid to noncontrolling interest
Payment of contingent consideration
Repurchase of common stock
Common stock dividends paid

($43,741)

106,853
(37,628)
973
23,856
27,713
16,641
2,227
(44)

31,858
(5,555)
(2,645)
(2,527)
(46,289)
(16,008)
55,684
(343,365)
19,152
(324,213)
910,421
(567,121)
(42)
(7,311)
(153)
(8,000)
(35,627)

Issuance of common stock


Tax benefit related to stock-based compensation
Net cash provided by (used in) financing
activities
Effect of exchange rate changes on cash
and cash equivalents
Net increase (decrease) in cash and cash
equivalents
Cash and cash equivalents at beginning
of period
Cash and cash equivalents at end of period
Cash paid during the period for:
Interest
Income taxes
Supplemental disclosure of non-cash investing
activities:
Deferred sale leaseback advance
Completion of deferred sale leaseback
Accrued proceeds on insurance claim
Aircraft purchased with short-term borrowings

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

44
292,211
4,080
27,762
104,146
$131,908
$36,453
$21,073

$18,285
($74,480)
$0
$14,794

2014.00

$72,899

77,164
(7,875)
660
3,212
25,594
(3,921)
7,167
13,651
4,196
(1,642)

(11,350)
(15,578)
(13,354)
19,353
4,547
(12,313)
162,410
(499,285)
404,361
4,185
(90,739)
347,860
(373,169)
(46)
(3,170)

(80,831)
(33,935)

2,217
1,642
(139,432)
(15,214)
(82,975)
204,341
$121,366
$36,268
$28,902

$69,680
($183,688)
$7,604
$0

Bristow Group Inc


10-Q
02/08/2016
Condensed Consolidated Statements of Changes in Equity and Redeemable Noncontrolling Interests

Redeemable Noncontrolling

March 31, 2015


Issuance of common stock
Acquisition of noncontrolling interests
Distributions paid to noncontrolling
interests
Dividends paid to noncontrolling interest
Common stock dividends ($1.02 per share)
Currency translation adjustments
Net income (loss)
Accretion of redeemable noncontrolling
interests
Other comprehensive income
December 31, 2015

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$26,223

Total Bristow Group Stockhol


Common
Stock

$376
1

(5,467)

(426)
3,046
1,498

$24,874

$377

ow Group Stockholders Investment


Common
Stock
(Shares)
34,838,374
106,558

Additional
Paid-in
Capital
$781,837
14,683
(1,844)

Retained
Earnings

$1,284,442

(153)
(35,627)
(47,187)
(1,498)

34,944,932

$794,676

$1,199,977

Accumulated
Other
Comprehensive
Income (Loss)
($270,329)

Treasury
Stock

($184,796)

Noncontrolling
Interests

$7,256

(42)

392
400

(8,015)
($278,344)

($184,796)

$8,006

ing

Total
Stockholders
Investment
$1,618,786
14,684
(1,844)
(42)
(153)
(35,627)
392
(46,787)
(1,498)
(8,015)
$1,539,896

Bristow Group Inc


10-Q
02/08/2016
Foreign Currency

Three Months Ended


December 31,
2015.00
One British pound sterling into U.S. dollars
High
Average
Low
At period-end
One euro into U.S. dollars
High
Average
Low
At period-end
One Australian dollar into U.S. dollars
High
Average
Low
At period-end
One Norwegian kroner into U.S. dollars
High
Average
Low
At period-end
One Nigerian naira into U.S. dollars
High
Average
Low
At period-end

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

1.55
1.52
1.47
1.47

1.62
1.58
1.55
1.56

1.14
1.10
1.06
1.09

1.28
1.25
1.21
1.21

0.74
0.72
0.70
0.73

0.89
0.85
0.81
0.82

0.12
0.12
0.11
0.11

0.16
0.15
0.13
0.13

0.01
0.01
0.01
0.01

0.01
0.01
0.01
0.01

2014.00

Nine Months Ended


December 31,
2015.00

2014.00

1.59
1.53
1.46
1.47

1.72
1.64
1.55
1.56

1.16
1.10
1.06
1.09

1.39
1.31
1.21
1.21

0.81
0.74
0.69
0.73

0.95
0.90
0.81
0.82

0.14
0.12
0.11
0.11

0.17
0.16
0.13
0.13

0.01
0.01
0.01
0.01

0.01
0.01
0.01
0.01

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Three Months Ended


December 31,
2015.00
One Brazilian real into U.S. dollars
High
Average
Low
At period-end

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

0.27
0.26
0.25
0.25

2014.00
0.42
0.39
0.37
0.37

2014.00

Nine Months Ended


December 31,
2015.00
0.34
0.29
0.24
0.25

2014.00
0.46
0.43
0.37
0.37

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Revenue
Operating expense
Earnings from unconsolidated affiliates,
net of losses
Non-operating expense
Income before provision for income taxes
Provision for income taxes
Net income
Cumulative translation adjustment
Total stockholders investment

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Three Months Ended


December 31, 2015
($14,920)
16,971
8,694
5,194
15,939
(2,200)
13,739
(4,244)
$9,495

Nine Months Ended


December 31, 2015
($83,892)
87,393
(1,146)
(262)
2,093
(349)
1,744
(8,015)
($6,271)

Bristow Group Inc


10-Q
02/08/2016
Interest Expense, Net

Interest income
Interest expense
Interest expense, net

Three Months Ended


December 31,
2015.00
$181
(9,717)
($9,536)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00
$118
(7,094)
($6,976)

Nine Months Ended


December 31,
2015.00
$619
(25,003)
($24,384)

2014.00
$740
(22,415)
($21,675)

Bristow Group Inc


10-Q
02/08/2016
Goodwill

Europe
March 31, 2015
Impairments (1)
Foreign currency translation
December 31, 2015

$35,701
(12,051)
278
$23,928

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Bristow Academy
$10,190
(10,223)
33
$0

Australia
$23,791

West Africa
$5,946

(1,134)
$22,657

(1)
$5,945

Total
$75,628
(22,274)
(824)
$52,530

Bristow Group Inc


10-Q
02/08/2016
Other Intangible Assets

March 31, 2015


Foreign currency translation
December 31, 2015
March 31, 2015
Amortization expense
December 31, 2015
Weighted average remaining contractual
life, in years
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Client contracts
$8,165
(36)
$8,129

Client relationships
$13,056
(214)
$12,842

($7,399)
(610)
($8,009)

($1,583)
(658)
($2,241)

0.10

12.10

Trade name and trademarks


$5,148
(48)
$5,100

Internally developed soft


$1,179
(7)
$1,172

Licenses
$758
(22)
$736

($323)
(241)
($564)

($244)
(182)
($426)

($542)
(39)
($581)

14.10

3.10

3.00

Total
$28,306
(327)
$27,979
($10,091)
(1,730)
($11,821)
7.00

Bristow Group Inc


10-Q
02/08/2016
Other Intangible Assets

2016.00
2017.00
2018.00
2019.00
2020.00
Thereafter

$374
1,410
1,533
1,173
971
10,697
$16,158

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Bristow Group Inc


10-Q
02/08/2016
Property and Equipment and Assets Held for Sale

Three Months Ended


December 31,
2015.00

2014.00

Number of aircraft delivered:


Medium
Large
Total aircraft
Capital expenditures (in thousands):
Aircraft and related equipment (1)

8
8

2
4
6

$165,394

$165,269

Other
Total capital expenditures

30,982
$196,376

31,897
$197,166

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

1
10
11

5
12
17

$276,547

$402,753

66,818
$343,365

96,532
$499,285

Bristow Group Inc


10-Q
02/08/2016
Property and Equipment and Assets Held for Sale

Three Months Ended


December 31,
2015.00
(In thousands, except for number of aircraft)
Number of aircraft sold or disposed of (1)
Proceeds from sale or disposal of assets

3
$3,045

3
$6,717

($2,154)

($717)

$0

12
$25,614

(1)
Gain (loss) from sale or disposal of assets
Number of aircraft impaired
Impairment charges on aircraft held for
sale
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

aircraft)
3
$6,717

16
$19,152

26
$404,361

($717)

($1,825)

$3,157

12
$25,614

11
$22,031

18
$28,751

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

December 31,
2015.00
Assets
Cash and cash equivalents
Accounts receivable
Inventories
Prepaid expenses and other current assets
Total current assets
Investment in unconsolidated affiliates
Property and equipment, net
Goodwill
Other assets
Total assets
Liabilities
Accounts payable
Accrued liabilities
Accrued interest
Deferred taxes
Current maturities of long-term debt
Total current liabilities
Long-term debt, less current maturities
Accrued pension liabilities
Other liabilities and deferred credits
Deferred taxes
Temporary equity
Total liabilities

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$126,634
559,058
104,360
57,498
847,550
350
252,813
46,584
98,554
$1,245,851
$575,301
144,252
1,646,001
7,949
2,373,503
161,662
82,620
9,162
14,119
24,874
$2,665,940

March 31,
2015.00
$91,190
521,989
100,065
42,659
755,903
64
243,357
61,242
78,637
$1,139,203
$379,357
154,306
1,489,369
1,128
9,643
2,033,803
168,245
99,576
11,948
14,457
26,223
$2,354,252

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Revenue
Operating income (loss)
Net loss

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Three Months Ended


December 31,
2015.00
$355,036
(4,906)
(66,425)

2014.00
$371,974
(13,633)
(58,582)

Nine Months Ended


December 31,
2015.00
$1,119,169
(32,479)
(210,140)

2014.00
$1,147,406
10,085
(143,930)

Bristow Group Inc


10-Q
02/08/2016
Note 3 DEBT

December 31,
2015.00
6 % Senior Notes due 2022
Term Loan
Revolving Credit Facility
Term Loan Credit Facility
Airnorth debt
Eastern Airways debt
Other debt
3% Convertible Senior Notes due 2038, including
zero and $0.9 million of unamortized discount,
respectively
Total debt
Less short-term borrowings and current
maturities of long-term debt
Total long-term debt

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$401,535
339,138
232,050
200,000
20,273
15,213
14,794

1,223,003
(47,243)
$1,175,760

March 31,
2015.00
$401,535
222,179
83,800
23,119
19,680
114,109

864,422
(18,730)
$845,692

Bristow Group Inc


10-Q
02/08/2016
Note 3 DEBT

Contractual coupon interest


Amortization of debt discount
Total interest expense

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Three Months Ended


December 31,
2015.00
$0
$0

2014.00
$862
1,054
$1,916

Nine Months Ended


December 31,
2014.00

2015.00
$725
891
$1,616

2014.00
$2,588
3,121
$5,709

Bristow Group Inc


10-Q
02/08/2016
Non-recurring Fair Value Measurements

Quoted Prices in Active


Markets for
Identical Assets
(Level 1)

Significant Other
Observable Inputs
(Level 2)

Inventories
Assets held for sale
Goodwill

$0

$8,871
52,916

Total assets

$0

$61,787

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Significant
Unobservable
Inputs
(Level 3)

Balance as of
December 31,
2015.00

Total
Loss for the
Three Months
Ended
December 31,
2015.00

$0

$0

52,530

$8,871
52,916
52,530

$52,530

$114,317

$0

Total
Loss for the
Nine Months
Ended
December 31,
2015.00
($5,439)
(22,031)
(22,274)
($49,744)

Bristow Group Inc


10-Q
02/08/2016
Non-recurring Fair Value Measurements

Quoted Prices in Active


Markets for
Identical Assets
(Level 1)

Inventories
Assets held for sale
Total assets

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$0
$0

Significant Other
Observable Inputs
(Level 2)

$4,588
15,313
$19,901

Significant
Unobservable
Inputs
(Level 3)

Balance as of
December 31,
2014.00

Total
Loss for the
Three Months
Ended
December 31,
2014.00

$0
$0

$4,588
15,313
$19,901

($3,805)
(25,614)
($29,419)

Total
Loss for the
Nine Months
Ended
December 31,
2014.00
($7,167)
(28,751)
($35,918)

Bristow Group Inc


10-Q
02/08/2016
Recurring Fair Value Measurements

Rabbi Trust investments


Total assets
Contingent consideration: (1)
Current
Long-term
Total liabilities

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
$2,326
$2,326

Significant
Other
Observable
Inputs
(Level 2)
$0
$0

$0

$0

$0

$0

Significant
Unobservable
Inputs
(Level 3)

Balance as of
December 31,
2015.00

$0
$0

$2,326
$2,326

$29,021
3,081
$32,102

$29,021
3,081
$32,102

Balance Sheet
Classification

Other assets

Contingent consideration
Other liabilities and deferred credits

Bristow Group Inc


10-Q
02/08/2016
Recurring Fair Value Measurements

Rabbi Trust investments


Total assets
Contingent consideration: (1)
Current
Long-term
Total liabilities

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
$2,379
$2,379

Significant
Other
Observable
Inputs
(Level 2)
$0
$0

$0

$0

$0

$0

Significant
Unobservable
Inputs
(Level 3)

Balance as of
March 31,
2015.00

$0
$0

$2,379
$2,379

$33,938
4,967
$38,905

$33,938
4,967
$38,905

Balance Sheet
Classification

Other assets

Contingent consideration
Other liabilities and deferred credits

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Balance as of
Change in
Payment of Cougar
Balance as of

March 31, 2015


fair value of contingent consideration
second year earn-out
December 31, 2015

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Significant
Unobservable
Inputs (Level 3)
$38,905
1,197
(8,000)
$32,102

1,197
(8,000)

Bristow Group Inc


10-Q
02/08/2016
Fair Value of Debt

6 % Senior Notes
Term Loan
Revolving Credit Facility
Term Loan Credit Facility
Airnorth debt
Eastern Airways debt

December 31, 2015


Carrying
Value
$401,535
339,138
232,050
200,000
20,273
15,213

3% Convertible Senior Notes


Other Debt

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

14,794
$1,223,003

Fair Value
$313,699
339,138
232,050
200,000
20,273
15,213
14,794
$1,135,167

March 31, 2015


Carrying
Value
$401,535
222,179
83,800

Fair Value
$381,458
222,179
83,800

23,119
19,680

23,119
19,680

114,109

115,288

$864,422

$845,524

Bristow Group Inc


10-Q
02/08/2016
Note 5 COMMITMENTS AND CONTINGENCIES

Three Months Ending March

Fiscal Year Ending Ma


201

Commitments as of December 31, 2015: (1)


(2)
Number of aircraft:
Medium
Large (3)
U.K. SAR
Other SAR
Related expenditures (in thousands) (4)
Medium and large
U.K. SAR
Other SAR

10
4
1
1

14

$2,141
2,228
8,853
$13,222

$64,440
57,833
$122,273

$3,783

$68,619

Options as of December 31, 2015:


Number of aircraft:
Medium
Large

Related expenditures (in thousands) (4)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

scal Year Ending March 31,


2017.00

2018.00

2019.00

2020 and therea

10
5
4

4
14

$64,440
57,833

$66,266
55,145

$60,683

$109,75

$122,273

$121,411

$60,683

$109,75

7
7
14

2
2

$205,096

$30,409

$68,619

20 and thereafter

Total

10
18
8
1

37

$109,755

$303,285
115,206
8,853
$427,344

$109,755

7
9
16
$0

$307,907

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Beginning of period
Aircraft delivered
Exercised options
Expired options
Reclassification (1)
End of period

Three Months Ended


December 31, 2015
Orders
41
(4)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Options
21

September 30, 2015


Orders
46
(1)

(5)
37

16

(4)
41

30, 2015
Options
21

(4)
4
21

June 30, 2015


Orders
45
(2)
3

46

Options
30
(3)
(6)
21

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

End of Lease Term


Three months ending March 31, 2016 to fiscal
year 2017
Fiscal year 2018 to fiscal year 2020
Fiscal year 2021 to fiscal year 2024

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Number of Airc
6
52
26
84

Monthly Lease Payme


(in thousands)
$1,052
9,928
3,382
$14,362

nthly Lease Payments


n thousands)
$1,052
9,928
3,382
$14,362

Bristow Group Inc


10-Q
02/08/2016
Pension Plans

Service cost for benefits earned during


the period
Interest cost on pension benefit obligation
Expected return on assets
Amortization of unrecognized losses
Net periodic pension cost

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Three Months Ended


December 31,
2015.00
$2,349
5,119
(6,871)
2,110
$2,707

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

$1,897

$7,121

$6,230

5,852
(6,945)
1,493
$2,297

15,515
(20,826)
6,395
$8,205

19,218
(22,806)
4,902
$7,544

Bristow Group Inc


10-Q
02/08/2016
Incentive Compensation

Risk free interest rate


Expected life (years)
Volatility
Dividend yield
Weighted average exercise price of options
granted
Weighted average grant-date fair value
of options granted
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

1.62 %
5
28.10 %
3.14 %
$57.52 per option
$10.71 per option

Bristow Group Inc


10-Q
02/08/2016
Earnings per Share

Three Months Ended


December 31,
2015.00
Options:
Outstanding
Weighted average exercise price
Restricted stock awards:
Outstanding
Weighted average price

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.

1,182,210
$63.83

537,260
$73.25

175,578
$58.17

194,704
$67.56

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

1,131,668
$63.30

654,630
$68.78

265,128
$41.67

$0

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Three Months Ended


December 31,
2015.00
Net income (loss) available to common stockholders
(in thousands):
Income (loss) available to common stockholders
basic
Interest expense on assumed conversion
of 3% Convertible Senior Notes, net of tax

$3,202

(1)
Income (loss) available to common stockholders
diluted
Shares:
Weighted average number of common shares
outstanding basic
Assumed conversion of 3% Convertible Senior
Notes outstanding during the period (1)
Net effect of dilutive stock options and
restricted stock awards based on the treasury
stock method
Weighted average number of common shares
outstanding diluted
Basic earnings (loss) per common share
Diluted earnings (loss) per common share

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$3,202

34,936,937

366,301

35,303,238

$0.09
$0.09

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

($968)

($48,685)

$69,223

($968)

($48,685)

$69,223

35,039,875

34,884,529

35,332,925

324,194

35,039,875

34,884,529

35,657,119

($0.03)
($0.03)

($1.40)
($1.40)

$1.96
$1.94

Bristow Group Inc


10-Q
02/08/2016
_____________ Accumulated Other Comprehensive Income

Balance as of March 31, 2015


Other comprehensive income before reclassification
Reclassified from accumulated other comprehensive
income
Net current period other comprehensive
income
Foreign exchange rate impact
Balance at December 31, 2015

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Currency Translation Adju


($39,066)
(8,015)

(8,015)
(2,525)
($49,606)

Pension Liability Adjustm


($231,263)

Total
($270,329)
(8,015)

(8,015)
2,525
($228,738)

($278,344)

Bristow Group Inc


10-Q
02/08/2016
Note 9 SEGMENT INFORMATION

Three Months Ended


December 31,
2015.00
Region gross revenue from external clients:
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Total region gross revenue
Intra-region gross revenue:
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Total intra-region gross revenue
Consolidated gross revenue reconciliation:
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Intra-region eliminations
Total consolidated gross revenue

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$208,852
63,287
70,826
73,598
3,324
$419,887
$302
1,406
400
$2,108
$209,154
63,287
72,232
73,598
3,724
(2,108)
$419,887

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

$219,453
88,754
88,832
61,813
1,288

$657,299
207,501
219,284
232,677
17,033

$683,100
263,890
260,653
182,244
18,427

$460,140

$1,333,794

$1,408,314

$272

$7,339

(238)
254
781
$1,069

$1,379
2
6,778
2
1,844
$10,005

6,003
254
2,167
$15,763

$219,725
88,754
88,594
62,067
2,069
(1,069)
$460,140

$658,678
207,503
226,062
232,679
18,877
(10,005)
$1,333,794

$690,439
263,890
266,656
182,498
20,594
(15,763)
$1,408,314

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Three Months Ended


December 31,
2015.00
Earnings from unconsolidated affiliates,
net of losses equity method investments:
Europe Caspian
Americas
Total earnings from unconsolidated affiliates,
net of losses equity method investments
Consolidated operating income reconciliation:
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Loss on disposal of assets
Total consolidated operating income
Depreciation and amortization:
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Total depreciation and amortization (1)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$93
7,556
$7,649

$26,986
4,377
22,797
458
(30,387)
(2,154)
$22,077

$8,912
8,581
7,797
4,268
2,762
$32,320

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

$212
(1,213)
($1,001)

$345
(1,760)
($1,415)

$1,109
(733)
$376

$28,550
26,379
19,774
5,264
(44,720)
(26,331)
$8,916

$56,243
24,903
30,283
4,783
(95,278)
(23,856)
($2,922)

$111,372
63,672
59,998
11,055
(102,331)
(25,594)
$118,172

$8,257
3,687
7,872
3,764
45
$23,625

$29,889
24,274
28,523
17,445
6,722
$106,853

$28,613
11,586
24,014
12,644
307
$77,164

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

December 31,

March 31,
2015.00

Identifiable assets:
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Total identifiable assets (2)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$1,150,613
337,265
931,709
385,857
546,645
$3,352,089

2015.00
$968,234
431,466
926,956
366,181
537,883
$3,230,720

2015.00

Bristow Group Inc


10-Q
02/08/2016
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Investments in unconsolidated affiliates


equity method investments:
Europe Caspian
Americas
Total investments in unconsolidated affiliates
equity method investments
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$350
197,347
$197,697

$65
210,025
$210,090

Bristow Group Inc


10-Q
02/08/2016
Three Months Ended December 31, 2015

Parent
Company
Only

Guarantor
Subsidiaries

(In thousands)
Revenue:
Gross revenue
Intercompany revenue
Operating expense:
Direct cost and reimbursable expense
Intercompany expenses
Depreciation and amortization
General and administrative

Loss on disposal of assets


Earnings from unconsolidated affiliates,
net of losses
Operating income (loss)
Interest expense, net
Other income (expense), net
Income (loss) before provision for income
taxes
Allocation of consolidated income taxes
Net income (loss)
Net income attributable to noncontrolling
interests
Net income (loss) attributable to Bristow
Group
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$0

$55,990
23,560
79,550

1,146

44,053

1,852
22,175
25,173

15,621
5,960
65,634
(100)

(753)
(25,926)
30,442
230

13,816
(1,035)
252

4,746

13,033

(1,530)
3,216
(14)

(309)
12,724

$3,202

$12,724

arantor
bsidiaries

NonGuarantor
Subsidiaries

$55,990
23,560
79,550

$363,897

44,053

266,316
23,560
14,847
31,378
336,101

15,621
5,960
65,634
(100)

363,897

(2,054)
7,649

Eliminations

Consolidated

$0
(23,560)
(23,560)

$419,88

419,88

311,51
(23,560)

(23,560)

32,32
59,51
403,34

796

(2,154
7,69

13,816
(1,035)
252

33,391
(38,943)
168

796

22,07
(9,536
65

13,033

(5,384)

796

13,19

(309)
12,724

(7,784)
(13,168)
(352)

796

(9,623
3,56
(366

$12,724

($13,520)

$796

$3,20

nsolidated

$419,887
419,887
311,515
32,320
59,513
403,348
(2,154)
7,692
22,077
(9,536)
650
13,191
(9,623)
3,568
(366)
$3,202

Bristow Group Inc


10-Q
02/08/2016
Nine Months Ended December 31, 2015

Parent
Company
Only

Guarantor
Subsidiaries

(In thousands)
Revenue:
Gross revenue
Intercompany revenue
Operating expense:
Direct cost and reimbursable expense
Intercompany expenses
Depreciation and amortization
General and administrative

Loss on impairment
Loss on disposal of assets
Earnings from unconsolidated affiliates,
net of losses
Operating income (loss)
Interest expense, net
Other income (expense), net
Income (loss) before provision for income
taxes
Allocation of consolidated income taxes
Net income (loss)
Net income attributable to noncontrolling
interests
Net income (loss) attributable to Bristow
Group
Accretion of redeemable noncontrolling
interests
Net income (loss) attributable to common
stockholders
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$0

$179,416
70,295
249,711

229

149,010

5,136
62,490
67,855

47,736
18,752
215,498
(2,508)
(19,738)

(90,180)
(158,035)
88,893
185
(68,957)

11,967
(3,381)
336
8,922

21,812
(47,145)
(42)

(2,719)
6,203

(47,187)

6,203

($47,187)

$6,203

arantor
bsidiaries

NonGuarantor
Subsidiaries

$179,416
70,295
249,711

$1,154,378

149,010

853,381
70,295
53,981
93,060
1,070,717

47,736
18,752
215,498
(2,508)
(19,738)

1,154,378

(25,205)
(4,118)
(1,415)

Eliminations

$0
(70,295)
(70,295)

Consolidated

$1,333,79

1,333,79

1,002,62
(70,295)

(70,295)

106,85
174,30
1,283,77

90,223

(27,713
(23,856
(1,372

11,967
(3,381)
336
8,922

52,923
(109,896)
(7,456)
(64,429)

90,223

(2,719)
6,203

(28,593)
(93,022)
(3,404)

90,223

(9,500
(43,741
(3,446

6,203

(96,426)

90,223

(47,187

90,223

(1,498)
$6,203

($97,924)

(2,922
(24,384
(6,935
(34,241

(1,498
$90,223

($48,685

nsolidated

$1,333,794
1,333,794
1,002,620
106,853
174,302
1,283,775
(27,713)
(23,856)
(1,372)
(2,922)
(24,384)
(6,935)
(34,241)
(9,500)
(43,741)
(3,446)
(47,187)
(1,498)
($48,685)

Bristow Group Inc


10-Q
02/08/2016
Three Months Ended December 31, 2014

Parent
Company
Only

Guarantor
Subsidiaries

(In thousands)
Revenue:
Gross revenue
Intercompany revenue
Operating expense:
Direct cost and reimbursable expense
Intercompany expenses
Depreciation and amortization
General and administrative

Loss on impairment
Gain (loss) on disposal of assets
Earnings from unconsolidated affiliates,
net of losses
Operating income (loss)
Interest expense, net
Gain on sale of unconsolidated affiliate
Other income (expense), net
Income (loss) before provision for income
taxes
Allocation of consolidated income taxes
Net income (loss)
Net income attributable to noncontrolling
interests
Net income (loss) attributable to Bristow
Group
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$0
840
840

$78,026
21,079
99,105
58,459

(24)
29,395
29,371

9,637
8,891
76,987

4,878
(1,733)
(30,264)
26,048

26,996
(1,322)

(625)
(4,841)

(660)
25,014

3,889
(952)
(16)

727
25,741

($968)

$25,741

arantor
bsidiaries

NonGuarantor
Subsidiaries

$78,026
21,079
99,105

$382,114

58,459

265,515
21,919
14,012
34,245
335,691

9,637
8,891
76,987

4,878

26,996
(1,322)
(660)
25,014

382,114

(3,805)
(31,209)
(1,000)
10,409
(31,702)
3,921
(3,938)
(21,310)

Eliminations

$0
(21,919)
(21,919)

Consolidated

$460,14

460,14

323,97
(21,919)

(21,919)

23,62
72,53
420,13

1,775

(3,805
(26,331
(958

1,775

1,775

8,91
(6,976
3,92
(5,223
63

727
25,741

(5,183)
(26,493)
(1,023)

1,775

(567
7
(1,039

$25,741

($27,516)

$1,775

($968

nsolidated

$460,140
460,140
323,974
23,625
72,531
420,130
(3,805)
(26,331)
(958)
8,916
(6,976)
3,921
(5,223)
638
(567)
71
(1,039)
($968)

Bristow Group Inc


10-Q
02/08/2016
Nine Months Ended December 31, 2014

Parent
Company
Only

Guarantor
Subsidiaries

(In thousands)
Revenue:
Gross revenue
Intercompany revenue
Operating expense:
Direct cost and reimbursable expense
Intercompany expenses
Depreciation and amortization
General and administrative

Loss on impairment
Gain (loss) on disposal of assets
Earnings from unconsolidated affiliates,
net of losses
Operating income (loss)
Interest expense, net
Gain on sale of unconsolidated affiliate
Other income (expense), net
Income before provision for income taxes
Allocation of consolidated income taxes
Net income (loss)
Net income attributable to noncontrolling
interests
Net income (loss) attributable to Bristow
Group
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$0
1,704
1,704

$227,378
71,092
298,470
168,412

1,254
67,573
68,827

31,738
26,137
226,287

7,416
51,251
(15,872)
82,058

79,599
(3,288)

(2,469)
63,717
5,549
69,266
(43)

(563)
75,748
(34)
75,714

$69,223

$75,714

arantor
bsidiaries

NonGuarantor
Subsidiaries

$227,378
71,092
298,470

$1,180,936

168,412

817,537
72,796
44,172
100,977
1,035,482

31,738
26,137
226,287

7,416

79,599
(3,288)
(563)
75,748
(34)
75,714

$75,714

1,180,936

(7,167)
(33,010)
377

Eliminations

$0
(72,796)
(72,796)

Consolidated

$1,408,31

1,408,31

985,94
(72,796)

(72,796)

77,16
194,68
1,257,80

(51,209)

(7,167
(25,594
41

105,654
(100,445)
3,921
(6,111)
3,019
(23,891)
(20,872)
(3,633)

(51,209)

($24,505)

($51,209)

(51,209)
(51,209)

118,17
(21,675
3,92
(9,143
91,27
(18,376
72,89
(3,676

$69,22

nsolidated

$1,408,314
1,408,314
985,949
77,164
194,687
1,257,800
(7,167)
(25,594)
419
118,172
(21,675)
3,921
(9,143)
91,275
(18,376)
72,899
(3,676)
$69,223

Bristow Group Inc


10-Q
02/08/2016
Three Months Ended December 31, 2015

Parent
Company
Only

Net income (loss)


Other comprehensive income (loss):
Currency translation adjustments
Total comprehensive income (loss)
Net income attributable to noncontrolling
interests
Currency translation adjustments attributable
to noncontrolling interests
Total comprehensive income attributable
to noncontrolling interests
Total comprehensive income (loss) attributable
to Bristow Group
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Guarantor
Subsidiaries

(In thousands)
$3,216

$12,7

(31,902)
(28,686)

12,7

(14)

(14)
($28,700)

$12,7

arantor
bsidiaries

NonGuarantor
Subsidiaries

Eliminations

Consolidated

$12,724

($13,168)

$796

$3,56

12,724

23,556
10,388

4,707
5,503

(3,639
(71

$12,724

(352)

(366

(605)

(605

(957)

(971

$9,431

$5,503

($1,042

nsolidated

$3,568
(3,639)
(71)
(366)
(605)
(971)
($1,042)

Bristow Group Inc


10-Q
02/08/2016
Nine Months Ended December 31, 2015

Parent
Company
Only

Net loss
Other comprehensive income (loss):
Currency translation adjustments
Total comprehensive income (loss)
Net income attributable to noncontrolling
interests
Currency translation adjustments attributable
to noncontrolling interests
Total comprehensive income attributable
to noncontrolling interests
Total comprehensive loss attributable
to Bristow Group
Accretion of redeemable noncontrolling
interests
Total comprehensive loss attributable
to common stockholders
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Guarantor
Subsidiaries

(In thousands)
($47,145)

$6,20

(38,773)
(85,918)

6,20

(42)

(42)
(85,960)

6,20

($85,960)

$6,20

arantor
bsidiaries

NonGuarantor
Subsidiaries

Eliminations

Consolidated

$6,203

($93,022)

$90,223

($43,741

6,203

63,859
(29,163)

(33,067)
57,156

(7,981
(51,722

6,203

(3,404)

(3,446

(34)

(34

(3,438)

(3,480

(32,601)

57,156

(1,498)
$6,203

($34,099)

(55,202

(1,498
$57,156

($56,700

nsolidated

($43,741)
(7,981)
(51,722)
(3,446)
(34)
(3,480)
(55,202)
(1,498)
($56,700)

Bristow Group Inc


10-Q
02/08/2016
Three Months Ended December 31, 2014

Parent
Company
Only

Net income (loss)


Other comprehensive income (loss):
Currency translation adjustments
Total comprehensive income (loss)
Net income attributable to noncontrolling
interests
Currency translation adjustments attributable
to noncontrolling interests
Total comprehensive (income) loss attributable
to noncontrolling interests
Total comprehensive income (loss) attributable
to Bristow Group
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Guarantor
Subsidiaries

(In thousands)
($952)

$25,7

1,351
399

25,7

(16)

(16)
$383

$25,7

arantor
bsidiaries

NonGuarantor
Subsidiaries

Eliminations

Consolidated

$25,741

($26,493)

$1,775

$7

25,741

(33,835)
(60,328)

12,309
14,084

(20,175
(20,104

$25,741

(1,023)

(1,039

2,381

2,38

1,358

1,34

($58,970)

$14,084

($18,762

nsolidated

$71
(20,175)
(20,104)
(1,039)
2,381
1,342
($18,762)

Bristow Group Inc


10-Q
02/08/2016
Nine Months Ended December 31, 2014

Parent
Company
Only

Net income (loss)


Other comprehensive income:
Currency translation adjustments
Total comprehensive income (loss)
Net income attributable to noncontrolling
interests
Currency translation adjustments attributable
to noncontrolling interests
Total comprehensive income attributable
to noncontrolling interests
Total comprehensive income (loss) attributable
to Bristow Group
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Guarantor
Subsidiaries

(In thousands)
$69,266

$75,7

(10,335)
58,931

75,7

(43)

(43)
$58,888

$75,7

arantor
bsidiaries

NonGuarantor
Subsidiaries

Eliminations

Consolidated

$75,714

($20,872)

($51,209)

$72,89

75,714

(19,867)
(40,739)

(489)
(51,698)

(30,691
42,20

$75,714

(3,633)

(3,676

2,415

2,41

(1,218)

(1,261

($41,957)

($51,698)

$40,94

nsolidated

$72,899
(30,691)
42,208
(3,676)
2,415
(1,261)
$40,947

Bristow Group Inc


10-Q
02/08/2016
As of December 31, 2015

Parent
Company
Only
(In thousands)
ASSETS
Current assets:
Cash and cash equivalents
Accounts receivable
Inventories
Assets held for sale
Prepaid expenses and other current assets
Total current assets
Intercompany investment
Investment in unconsolidated affiliates
Intercompany notes receivable
Property and equipment at cost:
Land and buildings
Aircraft and equipment
Less: Accumulated depreciation and amortization
Goodwill
Other assets
Total assets
LIABILITIES, REDEEMABLE NONCONTROLLING
INTERESTS AND STOCKHOLDERS INVESTMENT
Current liabilities:
Accounts payable
Accrued liabilities
Current deferred taxes
Short-term borrowings and current maturities
of long-term debt
Contingent consideration
Total current liabilities
Long-term debt, less current maturities
Intercompany notes payable
Accrued pension liabilities
Other liabilities and deferred credits
Deferred taxes
Redeemable noncontrolling interests
Stockholders investment:
Common stock

$721
608,521

4,493
613,735
1,196,032
1,380,962
5,105
130,831
135,936
(21,557)
114,379
44,826
$3,349,934

$342,833
16,802
1,048
24,501

385,184
1,148,223

11,593
112,629

377

Additional paid-in-capital
Retained earnings
Accumulated other comprehensive income
(loss)
Treasury shares
Total Bristow Group stockholders investment
Noncontrolling interests
Total stockholders investment
Total liabilities, redeemable noncontrolling
interests and stockholders investment
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

794,676
1,199,977
(119,377)
(184,796)
1,690,857
1,448
1,692,305
$3,349,934

Guarantor
Subsidiaries

NonGuarantor
Subsidiaries

$828
510,761

$130,359
388,293

38,990
43,579
7,375
601,533
111,379
13,786

107,600
9,337
36,823
672,412
148,865
203,983
3,600

63,190
1,210,731
1,273,921
(231,037)
1,042,884
4,756
899
$1,775,237

178,372
1,248,294
1,426,666
(269,033)
1,157,633
47,774
123,075
$2,357,342

$710,978
33,875
1,917

$358,814
1,213,763
11,337
22,742

746,770
113,586
7,246
5,202

4,996

29,021
1,635,677
27,537
158,323
82,620
14,928
14,068
24,874
22,876

Eliminations

$0
(1,275,800)

(1,275,800)
(1,456,276)
(1,398,348)

($4,130,424)

($1,332,674)
(1,071,068)

(2,403,742)
(271,909)
(616)

(27,872)

9,291
888,146

284,048
35,482
50,351

(293,339)
(923,628)
(209,318)

902,433

392,757
6,558
399,315
$2,357,342

(1,454,157)

902,433
$1,775,237

(1,454,157)
($4,130,424)

Consolidated

$131,908
231,775
146,590
52,916
48,691
611,880
203,983

246,667
2,589,856
2,836,523
(521,627)
2,314,896
52,530
168,800
$3,352,089

$79,951
193,372
14,302
47,243
29,021
363,889
1,175,760
82,620
33,151
131,899
24,874
377

794,676
1,199,977
(278,344)
(184,796)
1,531,890
8,006
1,539,896
$3,352,089

Bristow Group Inc


10-Q
02/08/2016
As of March 31, 2015

Parent
Company
Only
(In thousands)
ASSETS
Current assets:
Cash and cash equivalents
Accounts receivable
Inventories
Assets held for sale
Prepaid expenses and other current assets
Total current assets
Intercompany investment
Investment in unconsolidated affiliates
Intercompany notes receivable
Property and equipment at cost:
Land and buildings
Aircraft and equipment
Less: Accumulated depreciation and amortization
Goodwill
Other assets
Total assets
LIABILITIES, REDEEMABLE NONCONTROLLING
INTERESTS AND STOCKHOLDERS INVESTMENT
Current liabilities:
Accounts payable
Accrued liabilities
Current deferred taxes
Short-term borrowings and current maturities
of long-term debt
Contingent consideration
Deferred sale leaseback
Total current liabilities
Long-term debt, less current maturities
Intercompany notes payable
Accrued pension liabilities
Other liabilities and deferred credits
Deferred taxes
Redeemable noncontrolling interests
Stockholders investment:

$126
377,158

4,850
382,134
1,410,347
1,184,335
2,830
108,457
111,287
(16,431)
94,856
43,423
$3,115,095

$203,700
31,805
(3,661)
9,088

240,932
812,536
100,000
17,144
141,771

Common stock
Additional paid-in-capital
Retained earnings
Accumulated other comprehensive loss
Treasury shares
Total Bristow Group stockholders investment
Noncontrolling interests
Total stockholders investment
Total liabilities, redeemable noncontrolling
interests and stockholders investment
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

376
781,837
1,284,442
(80,604)
(184,796)
1,801,255
1,457
1,802,712
$3,115,095

Guarantor
Subsidiaries

NonGuarantor
Subsidiaries

$884
342,239

$103,136
447,776

44,285
54,695
7,035
449,138
111,380

102,884
3,132
58,206
715,134

Eliminations

$0
(908,555)

(908,555)
(1,521,727)

216,376
(1,184,335)
50,946
1,114,218
1,165,164
(223,245)
941,919
4,756
988
$1,508,181

118,183
1,271,194
1,389,377
(269,051)
1,120,326
70,872
99,353
$2,222,061

$369,854
37,860
2,503

$289,838
172,851
18,862
9,642

($3,614,617)

($779,199)
(18,009)

33,938
55,934
466,151
131,075
8,379
6,346

525,131
33,156
1,065,918
99,576
21,711
17,538
26,223

(797,208)
(1,296,993)
(7,452)

4,996
9,291
881,943

22,876
284,048
133,559
(13,474)

(27,872)
(293,339)
(1,015,502)
(176,251)

896,230

427,009
5,799
432,808
$2,222,061

(1,512,964)

896,230
$1,508,181

(1,512,964)
($3,614,617)

Consolidated

$104,146
258,618
147,169
57,827
70,091
637,851
216,376

171,959
2,493,869
2,665,828
(508,727)
2,157,101
75,628
143,764
$3,230,720

$84,193
224,507
17,704
18,730
33,938
55,934
435,006
845,692
99,576
39,782
165,655
26,223

376
781,837
1,284,442
(270,329)
(184,796)
1,611,530
7,256
1,618,786
$3,230,720

Bristow Group Inc


10-Q
02/08/2016
Nine Months Ended December 31, 2015

Parent
Company
Only

Net cash provided by (used in) operating


activities
Cash flows from investing activities:
Capital expenditures
Proceeds from asset dispositions
Net cash used in investing activities
Cash flows from financing activities:
Proceeds from borrowings
Repayment of debt
Dividends paid
Increases (decreases) in cash related
to intercompany advances and debt
Partial prepayment of put/call obligation
Acquisition of noncontrolling interest
Dividends paid to noncontrolling interest
Payment of contingent consideration
Tax benefit related to stock-based compensation
Net cash provided by (used in) financing
activities
Effect of exchange rate changes on cash
and cash equivalents
Net increase in cash and cash equivalents
Cash and cash equivalents at beginning
of period
Cash and cash equivalents at end of period

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands)
($111,132)

(24,633)
(24,633)
893,025
(542,900)
(35,627)
(178,140)
(42)

44
136,360

595
126
$721

Guarantor
Subsidiaries

NonGuarantor
Subsidiaries

$104,553

$62,263

(258,365)

(60,367)

15,192
(243,173)

3,960
(56,407)

Eliminations

$0

17,396
(24,221)
138,564

39,576

(7,311)
(153)
(8,000)
138,564

17,287
4,080

(56)
884

27,223
103,136

$828

$130,359

$0

Consolidated

$55,684

(343,365)
19,152
(324,213)
910,421
(567,121)
(35,627)

(42)
(7,311)
(153)
(8,000)
44
292,211
4,080
27,762
104,146
$131,908

Bristow Group Inc


10-Q
02/08/2016
Nine Months Ended December 31, 2014

Parent
Company
Only

Net cash provided by (used in) operating


activities
Cash flows from investing activities:
Capital expenditures
Proceeds from asset dispositions
Proceeds from sale of unconsolidated affiliate
Net cash provided by (used in) investing
activities
Cash flows from financing activities:
Proceeds from borrowings
Repayment of debt
Dividends paid
Increases (decreases) in cash related
to intercompany advances and debt
Partial prepayment of put/call obligation
Acquisition of noncontrolling interest
Repurchase of Common Stock
Issuance of Common Stock
Tax benefit related to stock-based compensation
Net cash provided by (used in) financing
activities
Effect of exchange rate changes on cash
and cash equivalents
Net increase (decrease) in cash and cash
equivalents
Cash and cash equivalents at beginning
of period
Cash and cash equivalents at end of period

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands)
($88,788)

(38,303)

(38,303)

346,500
(363,872)
(33,935)
255,878
(46)
(80,831)
2,217
1,642
127,553

462
4,640
$5,102

Guarantor
Subsidiaries

NonGuarantor
Subsidiaries

$263,933

($13,181)

(303,951)

(157,031)

209,523

194,838
4,185
41,992

(94,428)

Eliminations

$446

1,360
(9,297)
(169,111)

(86,767)

(3,170)

(169,111)

(97,874)
(15,214)

394

$394

(84,277)

446

200,147

(446)

$115,870

$0

Consolidated

$162,410

(499,285)
404,361
4,185
(90,739)

347,860
(373,169)
(33,935)

(46)
(3,170)
(80,831)
2,217
1,642
(139,432)
(15,214)
(82,975)
204,341
$121,366

Bristow Group Inc


10-Q
02/08/2016
General

Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Total
Aircraft not currently in fleet: (5)
On order
Under option

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Percenta
of Curre
Period
Operatin
Revenue
48 %
16 %
18 %
17 %
1 %
100 %

Aircraft in Consolidated Fleet

Helicopters
Small
14
19
2

Medium
14
28
44
9

35

95
10
7

Fleet

edium

Large
70
5
18
23
116
27
9

Training

Fixed
Wing (1)
28
5
13

68
68

46

Total (2)(3)
112
52
81
47
68
360
37
16

tal (2)(3)

Unconsolidated
Affiliates (4)
45
79

124

Total
112
97
160
47
68
484

Bristow Group Inc


10-Q
02/08/2016

Held for Sale Aircraft in Consolidated


Fleet
Helicopters
Small
Medium
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Total

1
4
7
2

12

Leased Aircraft in Consolidated Fleet


Helicopters
Small
Medium
Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Total

Large

Large

1
2

5
1
10
2

37
2
5
8

18

52

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Training

Fixed
Wing
1

11
11

Training

Fixed
Wing
11
2
4

25
25

17

Total
1
10
7
2
11
31

Total
53
5
16
16
25
115

Bristow Group Inc


10-Q
02/08/2016

Current
Period (1)
LACE
LACE Rate (in millions)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

163
$8.89

Fiscal Year Ended March 31,


2015.00
166
$9.33

arch 31,
2014.00
158
$9.34

2013.00
158
$8.35

2012.00
149
$7.89

2011.00
153
$7.15

Bristow Group Inc


10-Q
02/08/2016

LACE
Owned Aircraft

Europe Caspian
Africa
Americas
Asia Pacific
Total

37
17
31
17
101

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Leased Aircraft

40
3
10
10
62

Percenta
of LACE
leased
52 %
13 %
25 %
37 %
38 %

Bristow Group Inc


10-Q
02/08/2016
Results of Operations

Three Months Ended


December 31,
2015.00

2014.00

(In thousands, except per share


amounts, percentages and flight hours)
Gross revenue:
Operating revenue
Reimbursable revenue

$395,157
24,730

$430,318
29,822

Total gross revenue

419,887

460,140

Operating expense:
Direct cost
Reimbursable expense
Depreciation and amortization
General and administrative
Total operating expense

288,135
23,380
32,320
59,513
403,348

295,425
28,549
23,625
72,531
420,130

(2,154)
7,692

(3,805)
(26,331)
(958)

22,077

8,916

Interest expense, net


Gain on sale of unconsolidated affiliate
Other income (expense), net

(9,536)
650

(6,976)
3,921
(5,223)

Income before provision for income taxes


Provision for income taxes

13,191
(9,623)

638
(567)

3,568
(366)

71
(1,039)

$3,202

($968)

Loss on impairment
Loss on disposal of assets
Earnings from unconsolidated affiliates,
net of losses
Operating income

Net income
Net income attributable to noncontrolling
interests
Net income (loss) attributable to Bristow
Group
Diluted earnings (loss) per common share
Operating margin (1)
Flight hours (2)
Non-GAAP financial measures: (3)
Adjusted operating income

$0.09
5.60 %
47,396

$36,622

($0.03)
2.10
53,033

$43,564

Adjusted
Adjusted
Adjusted
Adjusted
Adjusted

operating margin (1)


EBITDAR
EBITDAR margin (1)
net income
diluted earnings per share

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

9.30 %
$116,907
29.60 %
$23,533
$0.67

10.10
$109,056
25.30
$24,719
$0.70

Favorable
(Unfavorable)
2014.00

$430,318
29,822

($35,161)
(5,092)

(8.20) %
(17.10) %

460,140

(40,253)

(8.70) %

295,425
28,549
23,625
72,531
420,130

7,290
5,169
(8,695)
13,018
16,782

(3,805)
(26,331)
(958)

3,805
24,177
8,650

8,916

13,161

147.60 %

(6,976)
3,921
(5,223)

(2,560)
(3,921)
5,873

(36.70) %
(100.00) %
112.40 %

638
(567)

12,553
(9,056)

*
*

71
(1,039)

3,497
673

($968)

$4,170

($0.03)
2.10 %
53,033

$0.12
3.50 %
(5,637)

$43,564

($6,942)

2.50
18.10
(36.80)
17.90
4.00

%
%
%
%
%

100.00 %
91.80 %
*

64.80 %

166.70 %
(10.60) %

(15.90) %

10.10 %
$109,056
25.30 %
$24,719
$0.70

(0.80) %
$7,851
4.30 %
($1,186)
($0.03)

(7.90)
7.20
17.00
(4.80)
(4.30)

%
%
%
%
%

Bristow Group Inc


10-Q
02/08/2016
Results of Operations

Nine Months Ended


December 31,
2015.00

2014.00

(In thousands, except per share


amounts, percentages and flight hours)
Gross revenue:
Operating revenue

$1,254,279

$1,308,111

Reimbursable revenue
Total gross revenue

79,515
1,333,794

100,203
1,408,314

Operating expense:
Direct cost
Reimbursable expense
Depreciation and amortization
General and administrative
Total operating expense

926,378
76,242
106,853
174,302
1,283,775

891,483
94,466
77,164
194,687
1,257,800

(27,713)
(23,856)
(1,372)

(7,167)
(25,594)
419

(2,922)

118,172

Interest expense, net


Gain on sale of unconsolidated affiliates
Other income (expense), net

(24,384)
(6,935)

(21,675)
3,921
(9,143)

Income (loss) before provision for income


taxes
Provision for income taxes

(34,241)

91,275

(9,500)

(18,376)

Net income (loss)


Net income attributable to noncontrolling
interests
Net income (loss) attributable to Bristow
Group
Accretion of redeemable noncontrolling
interests
Net income (loss) attributable to common
stockholders

(43,741)
(3,446)

72,899
(3,676)

(47,187)

69,223

Loss on impairment
Loss on disposal of assets
Earnings from unconsolidated affiliates,
net of losses
Operating income (loss)

(1,498)
($48,685)

$69,223

Diluted earnings per common share


Operating margin (1)
Flight hours (2)
Non-GAAP
Adjusted
Adjusted
Adjusted
Adjusted
Adjusted
Adjusted

financial measures: (3)


operating income
operating margin (1)
EBITDAR
EBITDAR margin (1)
net income
diluted earnings per share

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

($1.40)
(0.20) %
151,014

$1.94
9.00
158,518

$92,132
7.30 %
$330,718
26.40 %
$47,196
$1.34

$161,303
12.30
$347,494
26.60
$102,159
$2.87

Favorable
(Unfavorable)
2014.00

$1,308,111

($53,832)

(4.10) %

100,203
1,408,314

(20,688)
(74,520)

(20.60) %
(5.30) %

891,483
94,466
77,164
194,687
1,257,800

(34,895)
18,224
(29,689)
20,385
(25,975)

(3.90)
19.30
(38.50)
10.50
(2.10)

(7,167)
(25,594)
419

(20,546)
1,738
(1,791)

(286.70) %
6.80 %
*

118,172

(121,094)

(102.50) %

(21,675)
3,921
(9,143)

(2,709)
(3,921)
2,208

(12.50) %
(100.00) %
24.10 %

91,275

(125,516)

(137.50) %

(18,376)

8,876

48.30 %

72,899
(3,676)

(116,640)
230

(160.00) %
6.30 %

69,223

(116,410)

(168.20) %

(1,498)
$69,223

($117,908)

%
%
%
%
%

*
(170.30) %

$1.94
9.00 %
158,518

($3.34)
(9.20) %
(7,504)

$161,303
12.30 %
$347,494
26.60 %
$102,159
$2.87

($69,171)
(5.00) %
($16,776)
(0.20) %
($54,963)
($1.53)

(172.20) %
(102.20) %
(4.70) %

(42.90)
(40.70)
(4.80)
(0.80)
(53.80)
(53.30)

%
%
%
%
%
%

Bristow Group Inc


10-Q
02/08/2016
Results of Operations

Three Months Ended


December 31,
2015.00

Adjusted operating income


Loss on disposal of assets
Special items (i)
Operating income (loss)

(In thousands, except per share amounts)


$36,622
(2,154)
(12,391)
$22,077

Adjusted EBITDAR
Loss on disposal of assets
Special items (i)
Depreciation and amortization
Rent expense
Interest expense
Provision for income taxes
Net income (loss)

$116,907
(2,154)
(7,348)
(32,320)
(52,177)
(9,717)
(9,623)
$3,568

Adjusted net income


Loss on disposal of assets (ii)
Special items (i) (ii)
Net income (loss) attributable to Bristow
Group

$23,533
(1,658)
(18,673)
$3,202

Adjusted diluted earnings per share (iii)


Loss on disposal of assets (ii)
Special items (i) (ii)
Diluted earnings (loss) per share

$0.67
(0.05)
(0.53)
0.09

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Nine Months Ended


December 31,
2014.00

2015.00

2014.00

are amounts)
$43,564
(26,331)
(8,317)
$8,916

$92,132
(23,856)
(71,198)
($2,922)

$161,303
(25,594)
(17,537)
$118,172

$109,056
(26,331)
(5,086)
(23,625)
(46,282)
(7,094)
(567)
$71

$330,718
(23,856)
(48,752)
(106,853)
(160,495)
(25,003)
(9,500)
($43,741)

$347,494
(25,594)
(16,207)
(77,164)
(114,839)
(22,415)
(18,376)
$72,899

$24,719
(21,033)
(4,654)
($968)

$47,196
(18,369)
(76,014)
($47,187)

$102,159
(20,441)
(12,495)
$69,223

$0.70
(0.60)
(0.13)
(0.03)

$1.34
(0.52)
(2.20)
(1.40)

$2.87
(0.57)
(0.35)
1.94

Bristow Group Inc


10-Q
02/08/2016
Results of Operations

Three Months Ended


December 31,
2015.00

Europe Caspian
Africa
Americas
Asia Pacific
Corporate and other
Consolidated adjusted EBITDAR
Europe Caspian
Africa
Americas
Asia Pacific
Consolidated adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands, except percentages)


$66,062
18,162
35,908
16,599
(19,824)
$116,907
34.30
29.40
49.80
24.60
29.60

2014

$64,10
29,78
33,23
14,51

(32,580
$109,05
%
%
%
%
%

32.8
34.5
37.6
24.5
25.3

2014.00

Nine Months Ended


December 31,
2015.00

2014.00

$64,107
29,785
33,233
14,511

$198,621
60,877
76,645
49,994

$205,357
77,680
101,113
39,839

(32,580)
$109,056

(55,419)
$330,718

(76,495)
$347,494

32.80
34.50
37.60
24.50
25.30

%
%
%
%
%

32.90
30.00
34.00
23.30
26.40

%
%
%
%
%

33.50
30.40
38.00
23.60
26.60

%
%
%
%
%

Bristow Group Inc


10-Q
02/08/2016
Current Quarter Compared to Comparable Quarter

Three Months Ended


December 31, 2015
Adjusted
Operating
Income

Severance costs
Additional depreciation expense resulting
from fleet changes
Tax valuation allowance
Total special items

(In thousands, except per share amounts)


($7,348)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

($7,348)

(5,043)

($12,391)
Three Months Ended
December 31, 2014
Adjusted
Operating
Income

Gain on sale of unconsolidated affiliate


Impairment of inventories
Repurchase of 6 % Senior Notes
Accounting correction
Accrued maintenance cost reversal
Total special items

Adjusted
EBITDAR

($7,348)

Adjusted
EBITDAR

(In thousands, except per share amounts)


$0
(3,805)
(5,325)
813
($8,317)

$3,921
(3,805)
(690)
(5,325)
813
($5,086)

Adjusted
Net Income

Adjusted
Diluted
Earnings
Per Share

($5,370)

($0.15)

(3,774)

(0.11)

(9,529)
($18,673)

(0.27)
(0.53)

Adjusted
Net Income

$2,549
(3,044)
(594)
(4,207)
642
($4,654)

Adjusted
Diluted
Earnings
Per Share

$0.07
(0.09)
(0.02)
(0.12)
0.02
(0.13)

Bristow Group Inc


10-Q
02/08/2016
Current Period Compared to Comparable Period

Nine Months Ended


December 31, 2015
Adjusted
Operating
Income

Severance costs
Additional depreciation expense resulting
from fleet changes
Impairment of inventories
Goodwill impairment
Tax valuation allowance
Accretion of redeemable noncontrolling
interests
Total special items

(In thousands, except per share amounts)


($21,039)
($21,039)
(22,446)
(5,439)
(22,274)

(5,439)
(22,274)

($71,198)

($48,752)

Nine Months Ended


December 31, 2014
Adjusted
Operating
Income

Gain on sale of unconsolidated affiliate


North America restructuring
CEO succession
Impairment of inventories
Repurchase of 6 % Senior Notes
Accounting correction
Accrued maintenance cost reversal
Total special items

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Adjusted
EBITDAR

Adjusted
EBITDAR

(In thousands, except per share amounts)


$0
(1,611)
(5,501)
(7,167)
(4,071)
813
($17,537)

$3,921
(1,611)
(5,501)
(7,167)
(2,591)
(4,071)
813
($16,207)

Adjusted
Net Income

Adjusted
Diluted
Earnings
Per Share

($16,758)

($0.47)

(15,532)

(0.44)

(3,764)
(24,996)
(14,964)

(0.11)
(0.71)
(0.42)
(0.04)

($76,014)

(2.20)

Adjusted
Net Income

$2,549
(1,047)
(3,576)
(5,734)
(2,113)
(3,216)
642
($12,495)

Adjusted
Diluted
Earnings
Per Share

$0.07
(0.03)
(0.10)
(0.16)
(0.06)
(0.09)
0.02
(0.35)

Bristow Group Inc


10-Q
02/08/2016
Europe Caspian

Three Months Ended


December 31,
2015.00

Operating revenue
Earnings from unconsolidated affiliates,
net of losses
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


$192,400
$195,617
$93
$212
$26,986

$28,550

14.00 %
$66,062
34.30 %

14.60
$64,107
32.80

Favorable
(Unfavorable)
2014.00

ges)
$195,617
$212

($3,217)
($119)

(1.60) %
(56.10) %

$28,550

($1,564)

(5.50) %

14.60 %
$64,107
32.80 %

(0.60) %
$1,955
1.50 %

(4.10) %
3.00 %
4.60 %

Bristow Group Inc


10-Q
02/08/2016
Africa

Three Months Ended


December 31,
2015.00

Operating revenue
Earnings from unconsolidated affiliates,
net of losses
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands, except percentages)


$61,786
$43

2014.00

$86,330
$43

$4,377

$26,379

7.10 %
$18,162
29.40 %

30.60
$29,785
34.50

Favorable
(Unfavorable)
2014.00

ges)
$86,330
$43

($24,544)
$0

(28.40) %
%

$26,379

($22,002)

(83.40) %

30.60 %
$29,785
34.50 %

(23.50) %
($11,623)
(5.10) %

(76.80) %
(39.00) %
(14.80) %

Bristow Group Inc


10-Q
02/08/2016
Americas

Three Months Ended


December 31,
2015.00

Operating revenue
Earnings from unconsolidated affiliates,
net of losses
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


$72,068
$88,286
$7,556
($1,213)
$22,797

$19,774

31.60 %
$35,908
49.80 %

22.40
$33,233
37.60

Favorable
(Unfavorable)
2014.00

ges)
$88,286
($1,213)

($16,218)
$8,769

(18.40) %

$19,774

$3,023

15.30 %

22.40 %
$33,233
37.60 %

9.20 %
$2,675
12.20 %

41.10 %
8.00 %
32.40 %

Bristow Group Inc


10-Q
02/08/2016
Asia Pacific

Three Months Ended


December 31,
2015.00

Operating revenue
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands, except percentages)


$67,402
$458
0.70 %
$16,599
24.60 %

2014.00

$59,212
$5,264
8.90 %
$14,511
24.50 %

Favorable
(Unfavorable)

$8,190
($4,806)
(8.20) %
$2,088
0.10 %

13.80
(91.30)
(92.10)
14.40

%
%
%
%

0.40 %

Bristow Group Inc


10-Q
02/08/2016
Corporate and Other

Three Months Ended


December 31,
2015.00

Operating revenue
Operating loss
Adjusted EBITDAR

(In thousands, except percentages)


$3,609
($30,387)
($19,824)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

$1,942
($44,720)
($32,580)

Favorable
(Unfavorable)

$1,667
$14,333
$12,756

85.80 %
32.10 %
39.20 %

Bristow Group Inc


10-Q
02/08/2016
Interest Expense, Net

Three Months Ended


December 31,
2015.00

Interest income
Interest expense
Amortization of debt discount
Amortization of debt fees
Capitalized interest
Interest expense, net

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands, except percentages)


$181
(11,043)
(27)
(794)
2,147
($9,536)

2014.00

$118
(8,591)
(1,063)
(717)
3,277
($6,976)

Favorable
(Unfavorable)
2014.00

$63
(2,452)
1,036
(77)
(1,130)
($2,560)

53.40
(28.50)
97.50
(10.70)

%
%
%
%

(34.50) %
(36.70) %

Bristow Group Inc


10-Q
02/08/2016
Other Income (Expense), Net

Three Months Ended


December 31,
2015.00

Foreign currency gains (losses)


Other
Other income (expense), net

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands, except percentages)


$616
34
$650

2014.

($4,578)
(645)
($5,223)

Favorable
(Unfavorable)
2014.00

$5,194
679
$5,873

113.50 %
105.30 %
112.40 %

Bristow Group Inc


10-Q
02/08/2016
Taxes

Three Months Ended


December 31,
2015.00

Effective tax rate


Net foreign tax on non-U.S. earnings
Benefit of foreign earnings indefinitely
reinvested abroad
Utilization of foreign tax credits
Change in valuation allowance

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


73.00 %
88.90 %
($2,494)
$4,646
($9,694)
($7,882)
$0
$9,529

($2,592)
$740

Favorable
(Unfavorable)

15.90 %
$7,140
$1,812
($2,592)
($8,789)

17.90 %
153.70 %
23.00 %
(100.00) %
*

Bristow Group Inc


10-Q
02/08/2016
Europe Caspian

Nine Months Ended


December 31,
2015.00

Operating revenue
Earnings from unconsolidated affiliates,
net of losses
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


$603,397
$613,216
$345
$1,109
$56,243

$111,372

9.30 %
$198,621
32.90 %

18.20
$205,357
33.50

Favorable
(Unfavorable)
2014.00

ges)
$613,216
$1,109

($9,819)
($764)

(1.60) %
(68.90) %

$111,372

($55,129)

(49.50) %

18.20 %
$205,357
33.50 %

(8.90) %
($6,736)
(0.60) %

(48.90) %
(3.30) %
(1.80) %

Bristow Group Inc


10-Q
02/08/2016
Africa

Nine Months Ended


December 31,
2015.00

Operating revenue
Earnings from unconsolidated affiliates,
net of losses
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


$202,885
$255,665
$43
$43
$24,903

$63,672

12.30 %
$60,877
30.00 %

24.90
$77,680
30.40

Favorable
(Unfavorable)
2014.00

ges)
$255,665
$43

($52,780)
$0

(20.60) %
%

$63,672

($38,769)

(60.90) %

24.90 %
$77,680
30.40 %

(12.60) %
($16,803)
(0.40) %

(50.60) %
(21.60) %
(1.30) %

Bristow Group Inc


10-Q
02/08/2016
Americas

Nine Months Ended


December 31,
2015.00

Operating revenue
Earnings from unconsolidated affiliates,
net of losses
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


$225,283
$266,137
($1,760)
($733)
$30,283
13.40 %
$76,645
34.00 %

$59,998
22.50
$101,113
38.00

Favorable
(Unfavorable)
2014.00

ges)
$266,137
($733)

($40,854)
($1,027)

(15.40) %
(140.10) %

$59,998

($29,715)

(49.50) %

(9.10) %
($24,468)
(4.00) %

(40.40) %
(24.20) %
(10.50) %

22.50 %
$101,113
38.00 %

Bristow Group Inc


10-Q
02/08/2016
Asia Pacific

Nine Months Ended


December 31,
2015.00

Operating revenue
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


$214,177
$168,714
$4,783
$11,055
2.20 %
6.60 %
$49,994
$39,839
23.30 %

23.60 %

Favorable
(Unfavorable)

$45,463
($6,272)
(4.40) %
$10,155
(0.30) %

26.90
(56.70)
(66.70)
25.50

%
%
%
%

(1.30) %

Bristow Group Inc


10-Q
02/08/2016
Corporate and Other

Nine Months Ended


December 31,
2015.00

Operating revenue
Operating loss
Adjusted EBITDAR

(In thousands, except percentages)


$18,542
($95,278)
($55,419)

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

$20,142
($102,331)
($76,495)

Favorable
(Unfavorable)

($1,600)
$7,053
$21,076

(7.90) %
6.90 %
27.60 %

Bristow Group Inc


10-Q
02/08/2016
Interest Expense, Net

Nine Months Ended


December 31,
2015.00

Interest income
Interest expense
Amortization of debt discount
Amortization of debt fees
Capitalized interest
Interest expense, net

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands, except percentages)


$619
(30,328)
(973)
(1,865)
8,163
($24,384)

2014.00

$740
(28,735)
(3,130)
(2,176)
11,626
($21,675)

Favorable
(Unfavorable)
2014.00

($121)
(1,593)
2,157
311
(3,463)
($2,709)

(16.40)
(5.50)
68.90
14.30

%
%
%
%

(29.80) %
(12.50) %

Bristow Group Inc


10-Q
02/08/2016
Other Income (Expense), Net

Nine Months Ended


December 31,
2015.00

Foreign currency losses


Other
Other income (expense), net

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

(In thousands, except percentages)


($6,954)
19
($6,935)

2014.00

($6,692)
(2,451)
($9,143)

Favorable
(Unfavorable)
2014.00

($262)
2,470
$2,208

(3.90) %
100.80 %
24.10 %

Bristow Group Inc


10-Q
02/08/2016
Taxes

Nine Months Ended


December 31,
2015.00

Effective tax rate


Net foreign tax on non-U.S. earnings
Benefit of foreign earnings indefinitely
reinvested abroad
Impact of goodwill impairment
Utilization of foreign tax credits
Change in valuation allowance

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

(In thousands, except percentages)


(27.70) %
20.10 %
$10,235
$17,034
($21,087)
($36,471)
$4,155
$0
$14,964

$0
($7,489)
$1,512

Favorable
(Unfavorable)

47.80 %
$6,799
($15,384)
($4,155)
($7,489)
($13,452)

237.80 %
39.90 %
(42.20) %
*
(100.00) %
*

Bristow Group Inc


10-Q
02/08/2016
Investing Activities

Nine Months Ended


December 31,
2015.00

2014.00

Number of aircraft delivered:


Medium
Large
Total aircraft
Capital expenditures (in thousands):
Aircraft and related equipment

1
10
11

5
12
17

$276,547

$402,753

Other
Total capital expenditures

66,818
$343,365

96,532
$499,285

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

2014.00

Bristow Group Inc


10-Q
02/08/2016
Contractual Obligations, Commercial Commitments and Off Balance Sheet Arrangements

Payments Due by Period


Three
Months
Ending
March 31,
Total

20

(In thousands)
Contractual obligations:
Long-term debt and short-term borrowings:
Principal (1)
Interest (2)
Aircraft operating leases (3)
Other operating leases (4)
Pension obligations (5)
Aircraft purchase obligations (6)
Other purchase obligations (7)
Total contractual cash obligations
Other commercial commitments:
Letters of credit
Contingent consideration (8)
Total commercial commitments

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

$1,208,570
221,747
609,274
88,982
199,487
427,344
398,794
$3,154,198

$5,633
4,246
43,085
2,260
16,214
13,222
123,673
$208,333

$10,585
55,211
$65,796

$1,236
7,351
$8,587

ree
nths
ding
rch 31,

Fiscal Year Ending March 31,

2016.00

2017.00
2018.00

2019.00
2020.00

2021 and
beyond

$5,633
4,246
43,085
2,260
16,214
13,222
123,673
$208,333

$279,524
80,661
324,004
18,740
61,937
243,684
56,609
$1,065,159

$513,565
61,090
205,852
16,954
46,388
124,609
63,361
$1,031,819

$409,84
75,75
36,33
51,02
74,94
45,82
155,15
$848,88

$1,236
7,351
$8,587

$9,349
44,950
$54,299

$0
2,910
$2,910

21 and
yond

$409,848
75,750
36,333
51,028
74,948
45,829
155,151
$848,887
$0
$0

Bristow Group Inc


10-Q
02/08/2016
Item 6. Exhibits

Exhibit
Number

Description of Exhibit

10.10

Term Loan Credit Agreement, dated as of


November 5, 2015 (incorporated by reference
to Exhibit 10.1 to the Company's Current
Report on Form 8-K dated November 5, 2015).

10.20

Seventh Amendment to Amended and Restated


Revolving Credit and Term Loan Agreement,
dated as of November 5, 2015 (incorporated
by reference to the Company's Current Report
on Form 8-K dated November 5, 2015).

15.1*

Letter from KPMG LLP dated February 8, 2016,


regarding unaudited interim information.

31.1**

Rule 13a-14(a) Certification by Chief


Executive Officer of Registrant.

31.2**

Rule 13a-14(a) Certification by Chief


Financial Officer of Registrant

32.1**

Certification of Chief Executive Officer


of Registrant pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002.

32.2**

Certification of Chief Financial Officer


of Registrant pursuant to 18 U.S.C. Section
1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002.

101.INS

XBRL Instance Document.

101.SCH

XBRL Taxonomy Extension Schema Document.

101.CAL

XBRL Taxonomy Extension Calculation Linkbase


Document.

101.DEF

XBRL Taxonomy Extension Definition Linkbase


Document.

101.LAB

XBRL Taxonomy Extension Labels Linkbase

Document.
101.PRE

XBRL Taxonomy Extension Presentation


Linkbase Document.

Filed herewith.

**

Furnished herewith.

____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/

Вам также может понравиться