Академический Документы
Профессиональный Документы
Культура Документы
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)
Non-accelerated filer o
(Do not check if a smaller reporting company)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
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
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)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$0.34
$0.32
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
(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
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
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
($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)
____________________________
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
Redeemable Noncontrolling
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
$26,223
$376
1
(5,467)
(426)
3,046
1,498
$24,874
$377
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
____________________________
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
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
____________________________
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
2014.00
0.46
0.43
0.37
0.37
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/
Interest income
Interest expense
Interest expense, net
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
$118
(7,094)
($6,976)
2014.00
$740
(22,415)
($21,675)
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
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
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
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/
2014.00
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/
2015.00
2014.00
1
10
11
5
12
17
$276,547
$402,753
66,818
$343,365
96,532
$499,285
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/
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
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
Revenue
Operating income (loss)
Net loss
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
$371,974
(13,633)
(58,582)
2014.00
$1,147,406
10,085
(143,930)
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
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
$862
1,054
$1,916
2015.00
$725
891
$1,616
2014.00
$2,588
3,121
$5,709
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)
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)
____________________________
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
____________________________
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
Balance as of
Change in
Payment of Cougar
Balance as of
____________________________
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)
6 % Senior Notes
Term Loan
Revolving Credit Facility
Term Loan Credit Facility
Airnorth debt
Eastern Airways 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
Fair Value
$381,458
222,179
83,800
23,119
19,680
23,119
19,680
114,109
115,288
$864,422
$845,524
10
4
1
1
14
$2,141
2,228
8,853
$13,222
$64,440
57,833
$122,273
$3,783
$68,619
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2018.00
2019.00
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
Beginning of period
Aircraft delivered
Exercised options
Expired options
Reclassification (1)
End of period
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Options
21
(5)
37
16
(4)
41
30, 2015
Options
21
(4)
4
21
46
Options
30
(3)
(6)
21
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Number of Airc
6
52
26
84
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
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
1.62 %
5
28.10 %
3.14 %
$57.52 per option
$10.71 per option
____________________________
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
2015.00
2014.00
1,131,668
$63.30
654,630
$68.78
265,128
$41.67
$0
$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
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
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
(8,015)
(2,525)
($49,606)
Total
($270,329)
(8,015)
(8,015)
2,525
($228,738)
($278,344)
____________________________
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
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
____________________________
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
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
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
$350
197,347
$197,697
$65
210,025
$210,090
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
$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
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)
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)
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
Parent
Company
Only
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)
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)
Parent
Company
Only
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)
Parent
Company
Only
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
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
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
Parent
Company
Only
____________________________
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
Parent
Company
Only
____________________________
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
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 %
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
1
4
7
2
12
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
Current
Period (1)
LACE
LACE Rate (in millions)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
163
$8.89
arch 31,
2014.00
158
$9.34
2013.00
158
$8.35
2012.00
149
$7.89
2011.00
153
$7.15
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 %
2014.00
$395,157
24,730
$430,318
29,822
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
(9,536)
650
(6,976)
3,921
(5,223)
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
____________________________
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)
%
%
%
%
%
2014.00
$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
(24,384)
(6,935)
(21,675)
3,921
(9,143)
(34,241)
91,275
(9,500)
(18,376)
(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
____________________________
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)
%
%
%
%
%
%
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
$23,533
(1,658)
(18,673)
$3,202
$0.67
(0.05)
(0.53)
0.09
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
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
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/
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
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
%
%
%
%
%
Severance costs
Additional depreciation expense resulting
from fleet changes
Tax valuation allowance
Total special items
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
($7,348)
(5,043)
($12,391)
Three Months Ended
December 31, 2014
Adjusted
Operating
Income
Adjusted
EBITDAR
($7,348)
Adjusted
EBITDAR
$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)
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
(5,439)
(22,274)
($71,198)
($48,752)
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
Adjusted
EBITDAR
Adjusted
EBITDAR
$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)
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
$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 %
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
$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) %
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
$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 %
Operating revenue
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
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 %
Operating revenue
Operating loss
Adjusted EBITDAR
____________________________
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 %
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/
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) %
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.
($4,578)
(645)
($5,223)
Favorable
(Unfavorable)
2014.00
$5,194
679
$5,873
113.50 %
105.30 %
112.40 %
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
($2,592)
$740
Favorable
(Unfavorable)
15.90 %
$7,140
$1,812
($2,592)
($8,789)
17.90 %
153.70 %
23.00 %
(100.00) %
*
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
$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) %
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
$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) %
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
$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 %
Operating revenue
Operating income
Operating margin
Adjusted EBITDAR
Adjusted EBITDAR margin
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
23.60 %
Favorable
(Unfavorable)
$45,463
($6,272)
(4.40) %
$10,155
(0.30) %
26.90
(56.70)
(66.70)
25.50
%
%
%
%
(1.30) %
Operating revenue
Operating loss
Adjusted EBITDAR
____________________________
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 %
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/
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) %
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
($6,692)
(2,451)
($9,143)
Favorable
(Unfavorable)
2014.00
($262)
2,470
$2,208
(3.90) %
100.80 %
24.10 %
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/
2014.00
$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) %
*
2014.00
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
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,
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
Exhibit
Number
Description of Exhibit
10.10
10.20
15.1*
31.1**
31.2**
32.1**
32.2**
101.INS
101.SCH
101.CAL
101.DEF
101.LAB
Document.
101.PRE
Filed herewith.
**
Furnished herewith.
____________________________
Created by Morningstar Document Research.
http://documentresearch.morningstar.com/