Bristow Group Inc. - Quarter Report: 2015 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
________________________________________
FORM 10-Q
________________________________________
(Mark One)
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2015 or
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 1-35701
Era Group Inc.
(Exact Name of Registrant as Specified in Its Charter)
________________________________________
Delaware | 72-1455213 | |
(State or Other Jurisdiction of Incorporation or Organization) | (IRS Employer Identification No.) | |
818 Town & Country Blvd., Suite 200 | ||
Houston, Texas | 77024 | |
(Address of Principal Executive Offices) | (Zip Code) |
713-369-4700
(Registrant’s Telephone Number, Including Area Code)
________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ¨ | Accelerated filer ý | Non-accelerated filer ¨ (Do not check if a smaller reporting company) | Smaller reporting company ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý
The total number of shares of common stock, par value $0.01 per share, outstanding as of October 30, 2015 was 20,498,319. The Registrant has no other class of common stock outstanding.
ERA GROUP INC.
Table of Contents
Part I. | |||
Item 1. | |||
Item 2. | |||
Item 3. | |||
Item 4. | |||
Part II. | |||
Item 1A. | |||
Item 2. | |||
Item 6. |
1
PART I—FINANCIAL INFORMATION
ITEM 1. | FINANCIAL STATEMENTS |
ERA GROUP INC. CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share amounts) | |||||||
September 30, 2015 | December 31, 2014 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 13,808 | $ | 40,867 | |||
Receivables: | |||||||
Trade, net of allowance for doubtful accounts of $1,999 and $1,955 in 2015 and 2014, respectively | 39,498 | 33,390 | |||||
Other, net of allowance for doubtful accounts of $0 and $437 in 2015 and 2014, respectively | 2,513 | 2,062 | |||||
Inventories, net | 24,932 | 26,869 | |||||
Deferred income taxes | 2,276 | 1,996 | |||||
Prepaid expenses and other | 3,055 | 2,661 | |||||
Escrow deposits | 2,297 | — | |||||
Total current assets | 88,379 | 107,845 | |||||
Property and equipment | 1,175,693 | 1,171,267 | |||||
Accumulated depreciation | (311,070 | ) | (308,141 | ) | |||
Net property and equipment | 864,623 | 863,126 | |||||
Equity investments and advances | 30,256 | 31,753 | |||||
Goodwill | 1,589 | 352 | |||||
Intangible assets | 1,411 | — | |||||
Other assets | 12,522 | 14,098 | |||||
Total assets | $ | 998,780 | $ | 1,017,174 | |||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 12,037 | $ | 15,120 | |||
Accrued wages and benefits | 7,861 | 7,521 | |||||
Accrued interest | 3,992 | 949 | |||||
Current portion of long-term debt | 25,335 | 27,426 | |||||
Derivative instruments | 71 | 1,109 | |||||
Accrued income taxes | 7,415 | 267 | |||||
Other current liabilities | 4,735 | 3,162 | |||||
Total current liabilities | 61,446 | 55,554 | |||||
Long-term debt | 242,873 | 282,118 | |||||
Deferred income taxes | 213,998 | 217,027 | |||||
Other liabilities | 1,956 | 2,111 | |||||
Total liabilities | 520,273 | 556,810 | |||||
Commitments and contingencies (see Note 8) | |||||||
Redeemable noncontrolling interest | 4,783 | — | |||||
Equity: | |||||||
Era Group Inc. stockholders’ equity: | |||||||
Common stock, $0.01 par value, 60,000,000 shares authorized; 20,499,050 and 20,371,672 outstanding in 2015 and 2014, respectively, exclusive of treasury shares | 207 | 204 | |||||
Additional paid-in capital | 432,774 | 429,109 | |||||
Retained earnings | 43,949 | 31,797 | |||||
Treasury shares, at cost, 151,193 and 18,609 shares in 2015 and 2014, respectively | (2,632 | ) | (551 | ) | |||
Accumulated other comprehensive income, net of tax | 92 | 95 | |||||
Total Era Group Inc. stockholders’ equity | 474,390 | 460,654 | |||||
Noncontrolling interest | (666 | ) | (290 | ) | |||
Total equity | 473,724 | 460,364 | |||||
Total liabilities, redeemable noncontrolling interest and stockholders’ equity | $ | 998,780 | $ | 1,017,174 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
ERA GROUP INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited, in thousands, except share and per share amounts) | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Operating revenues | $ | 69,741 | $ | 90,510 | $ | 207,894 | $ | 256,533 | |||||||
Costs and expenses: | |||||||||||||||
Operating | 43,007 | 54,282 | 126,396 | 158,601 | |||||||||||
Administrative and general | 11,238 | 12,941 | 31,760 | 34,340 | |||||||||||
Depreciation and amortization | 12,186 | 11,746 | 35,186 | 34,458 | |||||||||||
Total costs and expenses | 66,431 | 78,969 | 193,342 | 227,399 | |||||||||||
Gains on asset dispositions, net | 1,813 | 42 | 4,959 | 6,072 | |||||||||||
Operating income | 5,123 | 11,583 | 19,511 | 35,206 | |||||||||||
Other income (expense): | |||||||||||||||
Interest income | 232 | 130 | 800 | 418 | |||||||||||
Interest expense | (3,121 | ) | (3,629 | ) | (9,547 | ) | (11,222 | ) | |||||||
Gain (loss) on debt extinguishment | (16 | ) | — | 248 | — | ||||||||||
Derivative gains (losses), net | 8 | (1,703 | ) | (14 | ) | (1,744 | ) | ||||||||
Note receivable impairment | — | — | — | (2,457 | ) | ||||||||||
Foreign currency gains (losses), net | 146 | (485 | ) | (2,271 | ) | (521 | ) | ||||||||
Gain on sale of FBO (see Note 5) | — | — | 12,946 | — | |||||||||||
Other, net | — | (3 | ) | (9 | ) | 10 | |||||||||
Total other income (expense) | (2,751 | ) | (5,690 | ) | 2,153 | (15,516 | ) | ||||||||
Income before income taxes and equity earnings | 2,372 | 5,893 | 21,664 | 19,690 | |||||||||||
Income tax expense | 1,343 | 2,868 | 9,426 | 8,130 | |||||||||||
Income before equity earnings | 1,029 | 3,025 | 12,238 | 11,560 | |||||||||||
Equity earnings (losses), net of tax | (376 | ) | 1,286 | (719 | ) | 2,321 | |||||||||
Net income | 653 | 4,311 | 11,519 | 13,881 | |||||||||||
Net loss (income) attributable to non-controlling interest in subsidiary | 208 | (45 | ) | 633 | 51 | ||||||||||
Net income attributable to Era Group Inc. | $ | 861 | $ | 4,266 | $ | 12,152 | $ | 13,932 | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.04 | $ | 0.21 | $ | 0.59 | $ | 0.69 | |||||||
Diluted | $ | 0.04 | $ | 0.21 | $ | 0.59 | $ | 0.68 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 20,260,514 | 20,098,239 | 20,243,653 | 20,039,609 | |||||||||||
Diluted | 20,287,069 | 20,163,990 | 20,292,782 | 20,108,399 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
ERA GROUP INC. CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited, in thousands) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net income | $ | 653 | $ | 4,311 | $ | 11,519 | $ | 13,881 | ||||||||
Other comprehensive income (loss): | ||||||||||||||||
Foreign currency translation adjustments | 136 | (65 | ) | (4 | ) | (119 | ) | |||||||||
Income tax benefit | — | 18 | 1 | 42 | ||||||||||||
Total other comprehensive income (loss) | 136 | (47 | ) | (3 | ) | (77 | ) | |||||||||
Comprehensive income | 789 | 4,264 | 11,516 | 13,804 | ||||||||||||
Comprehensive loss (income) attributable to non-controlling interest in subsidiary | 208 | (45 | ) | 633 | 51 | |||||||||||
Comprehensive income attributable to Era Group Inc. | $ | 997 | $ | 4,219 | $ | 12,149 | $ | 13,855 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
ERA GROUP INC. CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (unaudited, in thousands) | ||||||||||||||||||||||||||||
Common Stock | Additional Paid-In Capital | Retained Earnings | Treasury Shares | Accumulated Other Comprehensive Income | Non- controlling Interest In Subsidiary | Total Equity | ||||||||||||||||||||||
December 31, 2014 | $ | 204 | $ | 429,109 | $ | 31,797 | $ | (551 | ) | $ | 95 | $ | (290 | ) | $ | 460,364 | ||||||||||||
Issuance of common stock: | ||||||||||||||||||||||||||||
Restricted stock grants | 2 | (2 | ) | — | — | — | — | — | ||||||||||||||||||||
Employee Stock Purchase Plan | 1 | 1,095 | — | — | — | — | 1,096 | |||||||||||||||||||||
Share award amortization | — | 2,249 | — | — | — | — | 2,249 | |||||||||||||||||||||
Stock option amortization | — | 281 | — | — | — | — | 281 | |||||||||||||||||||||
Employee Stock Purchase Plan amortization | — | 144 | — | — | — | — | 144 | |||||||||||||||||||||
Cancellation of restricted stock | — | 12 | — | (12 | ) | — | — | — | ||||||||||||||||||||
Tax deficit from share award plans | — | (114 | ) | — | — | — | — | (114 | ) | |||||||||||||||||||
Purchase of treasury shares | — | — | — | (2,069 | ) | — | — | (2,069 | ) | |||||||||||||||||||
Net income(1) | — | — | 12,152 | — | — | (376 | ) | 11,776 | ||||||||||||||||||||
Currency translation adjustments, net of tax | — | — | — | — | (3 | ) | — | (3 | ) | |||||||||||||||||||
September 30, 2015 | $ | 207 | $ | 432,774 | $ | 43,949 | $ | (2,632 | ) | $ | 92 | $ | (666 | ) | $ | 473,724 |
(1) | Excludes net loss of $257 attributable to redeemable noncontrolling interests in subsidiary. |
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
ERA GROUP INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited, in thousands) | |||||||
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 11,519 | $ | 13,881 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 35,186 | 34,458 | |||||
Amortization of deferred financing costs | 773 | 674 | |||||
Debt discount amortization | 191 | 186 | |||||
Share-based compensation | 2,674 | 5,126 | |||||
Note receivable impairment | — | 2,457 | |||||
Bad debt expense, net | 60 | 195 | |||||
Gains on asset dispositions, net | (4,959 | ) | (6,072 | ) | |||
Gain on debt extinguishment, net | (248 | ) | — | ||||
Gain on sale of FBO | (12,946 | ) | — | ||||
Gain on sale of interest in equity investees | — | (1,518 | ) | ||||
Derivative losses, net | 14 | 1,744 | |||||
Cash settlements on derivative transactions, net | (274 | ) | (755 | ) | |||
Foreign currency losses, net | 2,693 | 135 | |||||
Deferred income tax expense (benefit) | (5,279 | ) | 6,938 | ||||
Equity losses (earnings), net of tax | 719 | (803 | ) | ||||
Changes in operating assets and liabilities: | |||||||
Increase in receivables | (7,500 | ) | (9,712 | ) | |||
Decrease in prepaid expenses and other assets | 2,558 | 1,142 | |||||
Increase in accounts payable, accrued expenses and other liabilities | 10,662 | 13,890 | |||||
Net cash provided by operating activities | 35,843 | 61,966 | |||||
Cash flows from investing activities: | |||||||
Purchases of property and equipment | (47,260 | ) | (63,966 | ) | |||
Proceeds from disposition of property and equipment | 20,631 | 7,020 | |||||
Cash settlements on forward contracts, net | (1,103 | ) | — | ||||
Business acquisitions, net of cash acquired | (3,165 | ) | — | ||||
Investments in and advances to equity investees | — | (125 | ) | ||||
Proceeds from sale of interest in equity investees | — | 6,381 | |||||
Proceeds from sale of FBO | 14,252 | — | |||||
Principal payments on notes due from equity investees | 514 | 474 | |||||
Principal payments on third party notes receivable | 25 | 424 | |||||
Escrow deposits, net | (340 | ) | — | ||||
Escrow deposits on like-kind exchanges, net | (1,857 | ) | — | ||||
Net cash used in investing activities | (18,303 | ) | (49,792 | ) | |||
Cash flows from financing activities: | |||||||
Payments on long-term debt | (52,149 | ) | (2,187 | ) | |||
Proceeds from Revolving Credit Facility | 35,000 | — | |||||
Revolving Credit Facility issuance costs | — | (2,446 | ) | ||||
Extinguishment of long-term debt | (24,335 | ) | — | ||||
Proceeds from share award plans | 1,096 | 1,458 | |||||
Purchase of treasury shares | (2,069 | ) | — | ||||
Tax expense on vested restricted stock | (114 | ) | — | ||||
Net cash used in financing activities | (42,571 | ) | (3,175 | ) | |||
Effects of exchange rate changes on cash and cash equivalents | (2,028 | ) | 23 | ||||
Net decrease in cash and cash equivalents | (27,059 | ) | 9,022 | ||||
Cash and cash equivalents, beginning of period | 40,867 | 31,335 | |||||
Cash and cash equivalents, end of period | $ | 13,808 | $ | 40,357 | |||
Supplemental cash flow information: | |||||||
Cash paid for interest | $ | 10,983 | $ | 9,434 | |||
Cash paid for income taxes | $ | 5,990 | $ | 734 |
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
ERA GROUP INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. | BASIS OF PRESENTATION AND ACCOUNTING POLICY |
The condensed consolidated financial statements include the accounts of Era Group Inc. and its consolidated subsidiaries (collectively referred to as the “Company”). The condensed consolidated financial information for the three and nine months ended September 30, 2015 and 2014 has been prepared by the Company and has not been audited by its independent registered public accounting firm. In the opinion of management, all adjustments (consisting of normal recurring adjustments) have been made to fairly present the Company’s financial position as of September 30, 2015, its results of operations for the three and nine months ended September 30, 2015 and 2014, its comprehensive income for the three and nine months ended September 30, 2015 and 2014, its changes in equity for the nine months ended September 30, 2015, and its cash flows for the nine months ended September 30, 2015 and 2014. Results of operations for the interim periods presented are not necessarily indicative of operating results for the full year or any future periods.
Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles (“GAAP”) in the United States (“U.S.”) have been condensed or omitted. These condensed consolidated financial statements should be read in conjunction with the financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.
Unless the context otherwise indicates, any reference in this Quarterly Report on Form 10-Q to the “Company” refers to Era Group Inc. and its consolidated subsidiaries and any reference in this Quarterly Report on Form 10-Q to “Era Group” refers to Era Group Inc. without its subsidiaries.
Certain of the Company’s operations are subject to seasonal factors. Operations in the U.S. Gulf of Mexico are often at their highest levels from April to September, as daylight hours increase, and are at their lowest levels from November to February, as daylight hours decrease. The Company’s Alaskan operations also see an increase during May to September, as its firefighting and flightseeing operations occur during this time and daylight hours are significantly longer.
Basis of Consolidation. The consolidated financial statements include the accounts of Era Group Inc., its wholly and majority-owned subsidiaries and entities that meet the criteria of Variable Interest Entities (“VIEs”) of which the Company is the primary beneficiary. All significant inter-company accounts and transactions are eliminated in consolidation. Era do Brazil LLC (“Era do Brazil”) is a VIE of which the Company is the primary beneficiary. Aeróleo Taxi Aereo S/A (“Aeróleo”) meets the criteria of a VIE; however, the Company is not the primary beneficiary, and Aeróleo is therefore not consolidated.
Revenue Recognition. The Company recognizes revenues when they are realized or realizable and earned. Revenues are realized or realizable and earned when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the price to the buyer is fixed or determinable, and collectability is reasonably assured. Revenues that do not meet these criteria are deferred until the criteria are met. The unrecognized revenues and related activity during the three and nine months ended September 30, 2015 and 2014, were as follows (in thousands):
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Balance at beginning of period | $ | 37,084 | $ | 28,477 | $ | 31,047 | $ | 24,243 | |||||||
Revenues deferred during the period | 12,381 | 8,861 | 32,531 | 25,773 | |||||||||||
Revenues recognized during the period | (7,333 | ) | (7,837 | ) | (21,446 | ) | (20,515 | ) | |||||||
Balance at end of period | $ | 42,132 | $ | 29,501 | $ | 42,132 | $ | 29,501 |
As of September 30, 2015, deferred revenues of $42.1 million were related to dry-leasing revenues for certain helicopters leased by the Company to Aeróleo, its Brazilian joint venture. The deferral originated from difficulties experienced by Aeróleo following Petróleo Brasileiro S.A.’s (“Petrobras Brazil”) cancellation in 2011 of certain contract awards to Aeróleo for a number of AW139 medium helicopters under dry-lease from the Company, and the deferral continues as a result of continued financial difficulties at Aeróleo. The Company will recognize revenues as cash is received or earlier should future collectability become reasonably assured. All costs and expenses related to these dry-leases were recognized as incurred.
Receivables. Customers are primarily major integrated and independent exploration and production companies, hospitals, international helicopter operators and the U.S. government. Customers are typically granted credit on a short-term basis, and related credit risks are considered minimal. The Company routinely reviews its receivables and makes provisions for probable doubtful accounts; however, those provisions are estimates and actual results could differ from those estimates and those differences
7
may be material. Receivables are deemed uncollectible and removed from receivables and the allowance for doubtful accounts when collection efforts have been exhausted.
New Accounting Standards. In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09 - Revenue From Contracts With Customers, which will base revenue recognition on the contract between a vendor and customer and will require reporting entities to allocate the transaction price to various performance obligations in a contract and recognize revenues when those performance obligations are satisfied. ASU 2014-09 will be effective for annual reporting periods beginning after December 15, 2017 and any interim periods within that period. Early adoption is permitted for annual reporting periods beginning after December 15, 2016 and any interim periods within that period. The Company is currently evaluating the potential impact and the method of the adoption of ASU 2014-09 on its consolidated financial statements.
In February 2015, the FASB issued ASU 2015-02 - Consolidation, which amends the guidance for evaluating whether certain entities should be consolidated, particularly for general partner and limited partner relationships and VIEs that have fee arrangements or related party relationships with a reporting entity. ASU 2015-02 will be effective for annual reporting periods beginning after December 15, 2015 and any interim periods within that period, and early adoption is permitted. The Company has not adopted ASU 2015-02 and believes adoption will not have a material impact on its consolidated financial statements.
In April 2015, the FASB issued ASU 2015-03 - Interest - Imputation of Interest, which requires debt issuance costs related to a recognized debt liability to be presented on the balance sheet as a direct reduction of the carrying amount of that liability. The recognition and measurement guidance for debt issuance costs is not affected by this ASU. ASU 2015-03 will be effective for annual reporting periods beginning after December 15, 2015 and any interim periods within that period, and early adoption is permitted. In September 2015, the FASB issued ASU 2015-15 - Interest - Imputation of Interest, which amends ASU 2015-03 to allow issuers to continue to recognize debt issuance costs related to line-of-credit arrangements as an asset and amortize that asset over the term of the credit agreement. The Company has not adopted ASU 2015-03 or ASU 2015-15. As of September 30, 2015 and December 31, 2014, the Company had debt issuance costs of $3.4 million and $4.0 million, respectively, exclusive of debt issuance costs associated with its amended and restated senior secured revolving credit facility (the “Revolving Credit Facility”). Such costs are included in other assets on the condensed consolidated balance sheets. The Company believes the adoption of ASU 2015-03 would reduce other assets and long-term debt by such amounts.
In July 2015, the FASB issued ASU 2015-11 - Inventory, which is intended to simplify the way reporting entities account for inventory by requiring it to be valued at the lower of cost and net realizable value unless that entity uses the last-in, first-out or the retail inventory valuation method. ASU 2015-11 is effective for annual reporting periods beginning after December 15, 2016 and any interim periods within that period, and early adoption is permitted as of the beginning of an interim or annual reporting period. The Company has not adopted ASU 2015-11 and believes adoption will not have a material impact on its consolidated financial statements.
In September 2015, the FASB issued ASU 2015-16 - Business Combinations, which requires adjustments to provisional amounts recorded in business combinations to be recognized in the reporting period in which they are identified either separately on the face of the income statement or in the notes to the financial statements. ASU 2015-16 is effective for annual reporting periods beginning after December 15, 2015 and any interim periods within that period, and early adoption is permitted. The Company adopted ASU 2015-16 effective on July 1, 2015, and such adoption did not have a material impact on its consolidated financial statements.
2. | FAIR VALUE MEASUREMENTS |
The fair value of an asset or liability is the price that would be received to sell an asset or transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The Company utilizes a fair value hierarchy that maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value and defines three levels of inputs that may be used to measure fair value. Level 1 inputs are quoted prices in active markets for identical assets or liabilities. Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active, inputs other than quoted prices that are observable for the asset or liability, or inputs derived from observable market data. Level 3 inputs are unobservable inputs that are supported by little or no market activity and are significant to the fair value of the assets or liabilities.
The Company’s financial assets and liabilities as of September 30, 2015 and December 31, 2014 that are measured at fair value on a recurring basis were as follows (in thousands):
8
Level 1 | Level 2 | Level 3 | |||||||||
September 30, 2015 | |||||||||||
LIABILITIES | |||||||||||
Derivative instruments(1) | $ | — | $ | 71 | $ | — | |||||
December 31, 2014 | |||||||||||
LIABILITIES | |||||||||||
Derivative instruments(1) | $ | — | $ | 1,109 | $ | — |
____________________
(1) | The fair value of the Company’s derivative instruments was estimated using market data gathered by a third party financial institution, adjusted for market and credit risks applicable to the Company. |
The estimated fair values of the Company’s other financial assets and liabilities as of September 30, 2015 and December 31, 2014 were as follows (in thousands):
Carrying Amount | Level 1 | Level 2 | Level 3 | ||||||||||||
September 30, 2015 | |||||||||||||||
LIABILITIES | |||||||||||||||
Long-term debt, including current portion | $ | 268,208 | $ | — | $ | 262,459 | $ | — | |||||||
December 31, 2014 | |||||||||||||||
LIABILITIES | |||||||||||||||
Long-term debt, including current portion | $ | 309,544 | $ | — | $ | 320,099 | $ | — |
The carrying values of cash and cash equivalents, receivables, notes receivable from other business ventures and accounts payable approximate fair value. The fair value of the Company’s long-term debt was estimated using discounted cash flow analyses based on estimated current rates for similar types of arrangements. Considerable judgment was required in developing certain of the estimates of fair value and, accordingly, the estimates presented herein are not necessarily indicative of the amounts that the Company could realize in a current market exchange.
3. | DERIVATIVE INSTRUMENTS |
In 2011, the Company entered into two interest rate swap agreements maturing in December 2015 that call for the Company to pay fixed interest rates of 1.29% and 1.76% on an aggregate notional value of $25.4 million, which decreases each month by the amount of principal payments made on the note (see Note 5 for more information about the Company’s promissory notes), and receive a variable interest rate based on LIBOR on these notional values. The general purpose of these interest rate swap agreements is to provide protection against increases in interest rates, which might lead to higher interest costs for the Company. The fair value of these derivative instruments as of September 30, 2015 and December 31, 2014 was a liability of $0.1 million and $0.3 million, respectively. The Company recognized gains of $0.1 million and $0 for the three months ended September 30, 2015 and 2014, respectively, and gains of $0.2 million for each of the nine months ended September 30, 2015 and 2014. These gains are included in derivative losses, net on the condensed consolidated statements of operations.
From time to time, the Company enters into forward exchange option contracts to hedge against foreign currency payment commitments and anticipated transaction exposures. All derivatives are recognized as assets or liabilities and marked to fair value each period. The Company does not use financial instruments for trading or speculative purposes. None of the Company’s derivative instruments contain credit-risk-related contingent features, and counterparties to the derivative contracts are high credit quality financial institutions.
The Company entered into forward contracts during the second quarter of 2014 to mitigate its exposure to exchange rate fluctuations on euro-denominated aircraft purchase commitments. The Company did not designate these contracts as hedges for accounting purposes. The Company recorded a loss of $0 and $0.3 million on these derivative instruments during the three and nine months ended September 30, 2015, respectively. This loss is recorded in foreign currency gains (losses), net in the condensed consolidated statements of operations. The Company had no open forward contracts as of September 30, 2015.
9
4. | ESCROW DEPOSITS |
From time to time, the Company enters into Qualified Exchange Accommodation Agreements with a third party to meet the like-kind exchange requirements of Section 1031 of the Internal Revenue Code (“IRC”) and the provisions of Revenue Procedure 2000-37. In accordance with these provisions, the Company is permitted to deposit proceeds from the sale of assets into escrow accounts for the purpose of acquiring other assets and qualifying for the temporary deferral of realized taxable gains. Consequently, the Company establishes escrow accounts with financial institutions for the deposit of funds received on sales of equipment, which are designated for replacement property within a specified period of time. As of September 30, 2015, the Company had deposits of $2.0 million in like-kind exchange escrow accounts. There were no such deposits as of December 31, 2014.
During the nine months ended September 30, 2015, the Company sold one EC135 light twin helicopter for cash proceeds of $2.8 million, net of fees. The sale transaction was treated as a tax-free like-kind exchange for tax purposes under Section 1031 of the IRC whereby proceeds are held by a qualified intermediary until qualified assets are delivered. The Company was unable to purchase a qualifying asset prior to the expiration of the 180-day period subsequent to the closing date of the sale. As a result, the proceeds of $2.8 million were returned to the Company, and the sale was treated as a taxable event.
The Company also transferred title of one AW139 helicopter to Hauser Investments Limited (“Hauser”) in connection with its acquisition of Hauser (see Note 5). This transfer was also treated as a tax-free like-kind exchange whereby Hauser deposited $11.8 million into an escrow account with a qualified intermediary for the benefit of the Company. The Company withdrew $8.4 million and $1.4 million from the escrow account to make deposits on a qualifying asset during the second and third quarters of 2015, respectively, thereby deferring recognition of the taxable gain.
5. | ACQUISITIONS AND DISPOSITIONS |
Sicher Helicopters SAS (“Sicher”). On April 9, 2015, the Company contributed $3.2 million in cash for a 75% interest in Hauser, which owns 100% of Sicher, a Colombian entity. In connection with the acquisition, the Company also transferred title of an AW139 helicopter to Hauser to be used in Sicher’s operations.
The Company recorded all identifiable assets acquired and liabilities assumed at the estimated acquisition date fair value in accordance with Accounting Standards Codification 805 - Business Combinations (“ASC 805”). This acquisition did not represent a material business combination under ASC 805. The acquisition of the 75% interest in Hauser resulted in the recognition of goodwill of $1.2 million and other intangible assets, comprised primarily of a Colombian air operator certificate, of $1.4 million. The fair value of the noncontrolling interest was determined using a discounted cash flow analysis. The initial accounting for the acquisition is not complete because the Company is still evaluating certain information used to estimate the fair values recorded including the valuations of the tangible assets, intangible assets, deferred income taxes and noncontrolling interest.
The noncontrolling interest partner has a right to put its interest to the Company, and the Company has a right to call its partner’s 25% ownership interest, each upon the occurrence of certain events and at fair value at the time of exercise as determined by an independent accounting firm. As a result of this put right, the noncontrolling interest related to Hauser is recorded in the mezzanine section of the condensed consolidated balance sheet as it does not meet the definition of a liability or equity under U.S. GAAP.
Capital Expenditures. During the nine months ended September 30, 2015, capital expenditures were $47.3 million and consisted primarily of deposits on future helicopter deliveries and a base expansion project. During the three and nine months ended September 30, 2015, the Company capitalized interest of $1.8 million and $5.4 million, respectively. During the three and nine months ended September 30, 2014, the Company capitalized interest of $1.0 million and $3.0 million, respectively. As of September 30, 2015 and December 31, 2014, construction in progress, which is a component of property and equipment, included capitalized interest of $9.4 million and $5.0 million, respectively. One S92 heavy helicopter was delivered in September 2015 but was not yet placed in service as of September 30, 2015. A summary of changes to our operating helicopter fleet is as follows:
Equipment Additions - The Company acquired three BO-105 light twin helicopters and one AS350 single engine helicopter in connection with the acquisition of Hauser during the nine months ended September 30, 2015. The Company placed four AW139 helicopters into service during the nine months ended September 30, 2014.
Equipment Dispositions - During the nine months ended September 30, 2015, the Company sold or otherwise disposed of property and equipment for proceeds of $18.5 million and recognized gains of $3.1 million. Additionally, a dry-leasing customer exercised a purchase option for three helicopters from which the Company recognized a gain of $1.2 million and an investment in sales-type lease of $2.3 million. Subsequent to exercising the purchase option, the customer opted for an early buy-out of two of the three sales-type leases, resulting in cash proceeds of $2.1 million and additional gains of $0.6 million. As of September 30, 2015, the investment in sales-type leases was $0.7 million. During the nine months ended September 30, 2014, the Company sold or otherwise disposed of property and equipment for proceeds of $7.0 million and recognized gains of $6.1 million.
10
Fixed Base Operations (“FBO”) Sale. On May 1, 2015, the Company sold its FBO business at Ted Stevens Anchorage International Airport to Piedmont Hawthorne Aviation, LLC. Pursuant to a membership interests purchase agreement, Piedmont Hawthorne Aviation, LLC acquired 100% of Era Group’s wholly-owned subsidiary, Era FBO LLC, for cash proceeds of $14.3 million. The Company recognized a pre-tax gain of $12.9 million on the sale.
6. | INCOME TAXES |
The Company’s effective income tax rates were 56.6% and 48.7% for the three months ended September 30, 2015 and 2014, respectively, and 43.5% and 41.3% for the nine months ended September 30, 2015 and 2014, respectively. In connection with the acquisition of Hauser, the transfer of the AW139 helicopter was treated as a sale for U.S. income tax purposes. Accordingly, the Company recognized a nonrecurring income tax expense of $1.0 million, which has been recorded as a deferred tax liability as the Company plans to qualify the transfer for like-kind exchange treatment under the IRC. The additional expense increased the Company’s effective income tax rate by 4.4% for the nine months ended September 30, 2015. The effective income tax rate for the three months ended September 30, 2015 increased by 22.8% due to non-deductible losses at Sicher, which is a controlled foreign corporation.
7. LONG-TERM DEBT
The Company’s borrowings as of September 30, 2015 and December 31, 2014 were as follows (in thousands):
September 30, 2015 | December 31, 2014 | |||||||
7.750% senior notes (excluding unamortized discount) | $ | 175,100 | $ | 200,000 | ||||
Senior secured revolving credit facility | 70,000 | 85,000 | ||||||
Promissory notes | 25,335 | 27,426 | ||||||
Other | 119 | — | ||||||
270,554 | 312,426 | |||||||
Less: portion due within one year | (25,335 | ) | (27,426 | ) | ||||
Less: debt discount, net | (2,346 | ) | (2,882 | ) | ||||
Total long-term debt | $ | 242,873 | $ | 282,118 |
7.750% Senior Notes. On December 7, 2012, Era Group issued $200.0 million aggregate principal amount of its 7.750% senior unsecured notes due December 15, 2022 (the “7.750% Senior Notes”) and received net proceeds of $191.9 million. Interest on the 7.750% Senior Notes is payable semi-annually in arrears on June 15 and December 15 of each year. During the nine months ended September 30, 2015, the Company repurchased $24.9 million of the 7.750% Senior Notes and recognized a gain on extinguishment of $0.2 million.
Amended and Restated Senior Secured Revolving Credit Facility. On March 31, 2014, Era Group entered into the Revolving Credit Facility that matures in March 2019. The Revolving Credit Facility provides Era Group with the ability to borrow up to $300.0 million, with a sub-limit of up to $50.0 million for letters of credit. Subject to the satisfaction of certain conditions precedent and the agreement by the lenders, the Revolving Credit Facility includes an “accordion” feature which, if exercised, will increase total commitments by up to $100.0 million. Era Group’s availability under the Revolving Credit Facility may be limited by the terms of the 7.750% Senior Notes.
Borrowings under the Revolving Credit Facility bear interest at a rate per annum equal to, at Era Group’s election, either a base rate or LIBOR, each as defined, plus an applicable margin. The applicable margin is based on the Company’s ratio of funded debt to EBITDA, as defined, and ranges from 75 to 200 basis points on the base rate margin and 175 to 300 basis points on the LIBOR margin. The applicable margin as of September 30, 2015 was 125 basis points on the base rate margin and 225 basis points on the LIBOR margin. In addition, the Company is required to pay a quarterly commitment fee based on the average unfunded portion of the committed amount at a rate based on the Company’s ratio of funded debt to EBITDA, as defined, that ranges from 37.5 to 50 basis points. As of September 30, 2015, the commitment fee was 50 basis points.
The obligations under the Revolving Credit Facility are secured by a portion of the Company’s helicopter fleet and the Company’s other tangible and intangible assets and are guaranteed by Era Group’s wholly owned U.S. subsidiaries. The Revolving Credit Facility contains various restrictive covenants including interest coverage, funded debt to EBITDA, and fair market value of mortgaged helicopters plus accounts receivable and inventory to funded debt, as well as other customary covenants including certain restrictions on the Company’s ability to enter into certain transactions, including those that could result in the incurrence of additional indebtedness and liens, the making of loans, guarantees or investments, sales of assets, payments of dividends or repurchases of capital stock, and entering into transactions with affiliates.
11
As of September 30, 2015, Era Group had $70.0 million of outstanding borrowings under the Revolving Credit Facility, and the remaining availability was $227.2 million, net of issued letters of credit of $2.8 million. In connection with the amendment of the Revolving Credit Facility in 2014, Era Group incurred debt issuance costs of $2.4 million. Such costs are included in other assets on the condensed consolidated balance sheets and are amortized to interest expense in the condensed consolidated statements of operations over the life of the Revolving Credit Facility.
Promissory Notes. During the nine months ended September 30, 2015, Era Group made scheduled payments on other long-term debt of $2.1 million.
8. | COMMITMENTS AND CONTINGENCIES |
Fleet. The Company’s unfunded capital commitments as of September 30, 2015 consisted primarily of agreements to purchase helicopters and totaled $174.5 million, of which $65.3 million is payable during the remainder of 2015 with the balance payable through 2017. The Company also had $1.6 million of deposits paid on options not yet exercised. The Company may terminate $107.3 million of its total commitments (inclusive of deposits paid on options not yet exercised) without further liability other than aggregate liquidated damages of $2.5 million.
Included in these commitments are orders to purchase nine AW189 heavy helicopters, three S92 heavy helicopters and five AW169 light twin helicopters. The AW189 and S92 helicopters are scheduled to be delivered in 2015 through 2017. Delivery dates for the AW169 helicopters have yet to be determined. In addition, the Company had outstanding options to purchase up to an additional ten AW189 helicopters and three S92 helicopters. If these options are exercised, the helicopters would be scheduled for delivery beginning in 2016 through 2018.
Other. In the normal course of its business, the Company becomes involved in various litigation matters including, among other things, claims by third parties for alleged property damages and personal injuries. Management uses estimates in determining the Company’s potential exposure to these matters and has recorded reserves in its financial statements related thereto where appropriate. It is possible that a change in the Company’s estimates related to such exposure could occur, but the Company does not expect such changes in estimated costs would have a material effect on its consolidated financial position, results of operations or cash flows.
In April 2014, the Company entered into a settlement agreement with Airbus Helicopters (formerly Eurocopter), a division of Airbus Group (formerly European Aeronautic Defense and Space Company), with respect to the extended suspension of operations of H225 heavy helicopters in 2012 and 2013. The settlement agreement provides for certain service and product credit discounts, including credits that will be available to the Company for a period of four years from the date of the agreement to be applied against support services available from Airbus Helicopters covering spare parts, repair and overhaul, service bulletins, technical assistance or other services. The Company expects to be able to apply such service credits over the next two to three quarters, and such credits will result in a reduction in operating expenses in the periods utilized. During the three and nine months ended September 30, 2015, the Company utilized credits in the amount of $1.4 million and $3.9 million, respectively.
9. | EARNINGS (LOSS) PER COMMON SHARE |
Basic earnings per common share of the Company are computed based on the weighted average number of common shares issued and outstanding during the relevant periods. Diluted earnings per common share of the Company are computed based on the weighted average number of common shares issued and outstanding plus the effect of potentially dilutive securities through the application of the if-converted method and/or treasury method. Dilutive securities for this purpose assumes all common shares have been issued pursuant to the exercise of outstanding stock options.
12
Computations of basic and diluted earnings per common share of the Company for the three and nine months ended September 30, 2015 and 2014 were as follows (in thousands, except share and per share data):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net income (loss) attributable to Era Group Inc.(1) | $ | 848 | $ | 4,213 | $ | 11,989 | $ | 13,752 | ||||||||
Shares: | ||||||||||||||||
Weighted average common shares outstanding - basic | 20,260,514 | 20,098,239 | 20,243,653 | 20,039,609 | ||||||||||||
Net effect of dilutive stock options and restricted stock awards based on the treasury stock method (2) | 26,555 | 65,751 | 49,129 | 68,790 | ||||||||||||
Weighted average common shares outstanding - diluted | 20,287,069 | 20,163,990 | 20,292,782 | 20,108,399 | ||||||||||||
Earnings (loss) per common share: | ||||||||||||||||
Basic | $ | 0.04 | $ | 0.21 | $ | 0.59 | $ | 0.69 | ||||||||
Diluted | $ | 0.04 | $ | 0.21 | $ | 0.59 | $ | 0.68 |
____________________
(1) | Excludes net income of $13 and $53 attributable to unvested common shares for the three months ended September 30, 2015 and 2014, respectively, and $163 and $180 for the nine months ended September 30, 2015 and 2014, respectively. |
(2) | Excludes weighted average common shares of 331,145 and 45,000 for the three months ended September 30, 2015 and 2014, respectively, and 163,048 and 31,978 for the nine months ended September 30, 2015 and 2014, respectively, for certain share awards as the effect of their inclusion would have been antidilutive. |
10. | RELATED PARTY TRANSACTIONS |
The Company terminated its Amended and Restated Transition Services Agreement (“TSA”) with SEACOR Holdings Inc. (“SEACOR”) effective June 30, 2015. The Company incurred costs under the TSA of $0 and $0.8 million during the three months ended September 30, 2015 and 2014, respectively, and $0.6 million and $2.3 million during the nine months ended September 30, 2015 and 2014, respectively. Such costs are classified as administrative and general expenses in the condensed consolidated statements of operations. As of September 30, 2015 and December 31, 2014, the Company had a payable due to SEACOR of $0.1 million and $0.3 million, respectively.
The Company purchased products from its Dart Holding Company Ltd. (“Dart”) joint venture totaling $0.5 million and $1.7 million during the three and nine months ended September 30, 2015, respectively, and $1.2 million and $2.8 million during the three and nine months ended September 30, 2014, respectively. The Company also has a note receivable from Dart which had a balance of $3.7 million and $4.0 million as of September 30, 2015 and December 31, 2014, respectively.
The Company paid $0 and $0.3 million during the three and nine months ended September 30, 2015, respectively, and $0.1 million and $0.3 million during the three and nine months ended September 30, 2014, respectively, for services from its Era Training Center, LLC (“ETC”) joint venture. The Company also has a note receivable from ETC which had a balance of $4.4 million and $4.7 million as of September 30, 2015 and December 31, 2014, respectively.
In connection with the transfer of ownership of Aeróleo (see Note 13), the Company issued standby letters of credit in the amount of $1.8 million which will remain outstanding until all required payments have been made to the transferring partner. If such payments are not made prior to October 18, 2016, the letters of credit will be used to fund the remaining balance.
13
11. | SHARE-BASED COMPENSATION |
Restricted Stock Awards. The number of shares and weighted average grant price of restricted stock awards during the nine months ended September 30, 2015 were as follows:
Number of Shares | Weighted Average Grant Price | |||||
Non-vested as of December 31, 2014 | 195,920 | $ | 25.48 | |||
Restricted stock awards granted: | ||||||
Non-employee directors | 16,938 | $ | 21.26 | |||
Employees | 176,750 | $ | 20.78 | |||
Vested | (71,186 | ) | $ | 25.58 | ||
Forfeited | (600 | ) | $ | 23.66 | ||
Non-vested as of September 30, 2015 | 317,822 | $ | 22.62 |
The total fair value of shares vested during the nine months ended September 30, 2015 and 2014 was $1.8 million and $4.0 million, respectively.
Stock Options. During the nine months ended September 30, 2015, the Company awarded 75,000 stock options. The Company uses a Black-Scholes option pricing model to estimate the fair value of stock options. The following table shows the assumptions used to compute the share-based compensation expense for stock options granted during the nine months ended September 30, 2015:
Risk free interest rate | 1.48 | % | ||
Expected life (years) | 5 | |||
Volatility | 35.27 | % | ||
Dividend yield | — | % | ||
Weighted average exercise price of options granted (per option) | $ | 20.13 | ||
Weighted average grant-date fair value of options granted (per option) | $ | 6.69 |
Employee Stock Purchase Plan (“ESPP”). During the nine months ended September 30, 2015, the Company issued 66,273 shares under the ESPP. As of September 30, 2015, 180,641 shares remain available for issuance under the ESPP.
Total share-based compensation expense, which includes stock options, restricted stock and the ESPP, was $2.7 million and $5.2 million for the nine months ended September 30, 2015 and 2014, respectively.
12. | GUARANTORS OF SECURITIES |
On December 7, 2012, Era Group issued the 7.750% Senior Notes. Era Group’s payment obligations under the 7.750% Senior Notes are jointly and severally guaranteed by all of its existing 100% owned U.S. subsidiaries that guarantee the Revolving Credit Facility and any future U.S. subsidiaries that guarantee the Revolving Credit Facility or other material indebtedness Era Group may incur in the future (the “Guarantors”). All the Guarantors currently guarantee the Revolving Credit Facility, and the guarantees of the Guarantors are full and unconditional and joint and several.
As a result of the agreement by these subsidiaries to guarantee the 7.750% Senior Notes, the Company is presenting the following condensed consolidating balance sheets and statements of operations, comprehensive income and cash flows for Era Group (“Parent”), the Guarantors and the Company’s other subsidiaries (“Non-guarantors”). These statements should be read in conjunction with the unaudited condensed consolidated financial statements of the Company. The supplemental condensed consolidating financial information has been prepared pursuant to the rules and regulations for condensed financial information and does not include all disclosures included in annual financial statements.
14
Supplemental Condensed Consolidating Balance Sheet as of September 30, 2015
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands, except share data) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 10,877 | $ | — | $ | 2,931 | $ | — | $ | 13,808 | |||||||||
Receivables: | |||||||||||||||||||
Trade, net of allowance for doubtful accounts of $1,999 | 40 | 39,364 | 94 | — | 39,498 | ||||||||||||||
Other | — | 2,460 | 43 | 10 | 2,513 | ||||||||||||||
Inventories, net | — | 24,735 | 197 | — | 24,932 | ||||||||||||||
Deferred income taxes | 4,134 | — | — | (1,858 | ) | 2,276 | |||||||||||||
Prepaid expenses and other | 607 | 2,326 | 122 | — | 3,055 | ||||||||||||||
Escrow deposits | 190 | 2,107 | — | — | 2,297 | ||||||||||||||
Total current assets | 15,848 | 70,992 | 3,387 | (1,848 | ) | 88,379 | |||||||||||||
Property and equipment | — | 1,150,020 | 25,673 | — | 1,175,693 | ||||||||||||||
Accumulated depreciation | — | (308,103 | ) | (2,967 | ) | — | (311,070 | ) | |||||||||||
Net property and equipment | — | 841,917 | 22,706 | — | 864,623 | ||||||||||||||
Equity investments and advances | — | 30,256 | — | — | 30,256 | ||||||||||||||
Investments in consolidated subsidiaries | 198,957 | — | — | (198,957 | ) | — | |||||||||||||
Goodwill | — | 352 | 1,237 | — | 1,589 | ||||||||||||||
Intangible assets | — | — | 1,411 | — | 1,411 | ||||||||||||||
Intercompany receivables | 501,929 | — | 1,199 | (503,128 | ) | — | |||||||||||||
Other assets | 5,704 | 6,818 | — | — | 12,522 | ||||||||||||||
Total assets | $ | 722,438 | $ | 950,335 | $ | 29,940 | $ | (703,933 | ) | $ | 998,780 | ||||||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTREST AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 449 | $ | 10,895 | $ | 693 | $ | — | $ | 12,037 | |||||||||
Accrued wages and benefits | — | 7,828 | 33 | — | 7,861 | ||||||||||||||
Accrued interest | 3,977 | 15 | — | — | 3,992 | ||||||||||||||
Current portion of long-term debt | — | 25,335 | — | — | 25,335 | ||||||||||||||
Derivative instruments | — | 71 | — | — | 71 | ||||||||||||||
Accrued income taxes | — | 7,404 | 1 | 10 | 7,415 | ||||||||||||||
Other current liabilities | 960 | 3,767 | 8 | — | 4,735 | ||||||||||||||
Total current liabilities | 5,386 | 55,315 | 735 | 10 | 61,446 | ||||||||||||||
Long-term debt | 242,754 | — | 119 | — | 242,873 | ||||||||||||||
Deferred income taxes | — | 215,038 | 818 | (1,858 | ) | 213,998 | |||||||||||||
Intercompany payables | — | 481,130 | 21,998 | (503,128 | ) | — | |||||||||||||
Other liabilities | — | 1,956 | — | — | 1,956 | ||||||||||||||
Total liabilities | 248,140 | 753,439 | 23,670 | (504,976 | ) | 520,273 | |||||||||||||
Redeemable noncontrolling interest | — | — | 4,783 | — | 4,783 | ||||||||||||||
Equity: | |||||||||||||||||||
Era Group Inc. stockholders’ equity: | |||||||||||||||||||
Common stock, $0.01 par value, 60,000,000 shares authorized; 20,499,050 outstanding, exclusive of treasury shares | 207 | — | — | — | 207 | ||||||||||||||
Additional paid-in capital | 432,774 | 99,812 | 5,056 | (104,868 | ) | 432,774 | |||||||||||||
Retained earnings | 43,949 | 97,658 | (3,569 | ) | (94,089 | ) | 43,949 | ||||||||||||
Treasury shares, at cost, 151,193 shares | (2,632 | ) | — | — | — | (2,632 | ) | ||||||||||||
Accumulated other comprehensive income, net of tax | — | 92 | — | — | 92 | ||||||||||||||
Total Era Group Inc. stockholders’ equity | 474,298 | 197,562 | 1,487 | (198,957 | ) | 474,390 | |||||||||||||
Noncontrolling interest in subsidiary | — | (666 | ) | — | — | (666 | ) | ||||||||||||
Total equity | 474,298 | 196,896 | 1,487 | (198,957 | ) | 473,724 | |||||||||||||
Total liabilities, redeemable noncontrolling interest and stockholders’ equity | $ | 722,438 | $ | 950,335 | $ | 29,940 | $ | (703,933 | ) | $ | 998,780 |
15
Supplemental Condensed Consolidating Balance Sheet as of December 31, 2014
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands, except share data) | |||||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 16,481 | $ | 22,188 | $ | 2,198 | $ | — | $ | 40,867 | |||||||||
Receivables: | |||||||||||||||||||
Trade, net of allowance for doubtful accounts of $1,955 | 39 | 33,351 | — | — | 33,390 | ||||||||||||||
Other, net of allowance for doubtful accounts of $437 | 65 | 1,997 | — | — | 2,062 | ||||||||||||||
Inventories, net | — | 26,869 | — | — | 26,869 | ||||||||||||||
Deferred income taxes | 4,083 | — | — | (2,087 | ) | 1,996 | |||||||||||||
Prepaid expenses and other | 424 | 2,237 | — | — | 2,661 | ||||||||||||||
Total current assets | 21,092 | 86,642 | 2,198 | (2,087 | ) | 107,845 | |||||||||||||
Property and equipment | — | 1,161,330 | 9,937 | — | 1,171,267 | ||||||||||||||
Accumulated depreciation | — | (306,010 | ) | (2,131 | ) | — | (308,141 | ) | |||||||||||
Net property and equipment | — | 855,320 | 7,806 | — | 863,126 | ||||||||||||||
Equity investments and advances | — | 31,753 | — | — | 31,753 | ||||||||||||||
Investments in consolidated subsidiaries | 182,294 | — | — | (182,294 | ) | — | |||||||||||||
Goodwill | — | 352 | — | — | 352 | ||||||||||||||
Intercompany receivables | 616,932 | 12,258 | 1,395 | (630,585 | ) | — | |||||||||||||
Other assets | 6,914 | 7,184 | — | — | 14,098 | ||||||||||||||
Total assets | $ | 827,232 | $ | 993,509 | $ | 11,399 | $ | (814,966 | ) | $ | 1,017,174 | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable and accrued expenses | $ | 299 | $ | 14,817 | $ | 4 | $ | — | $ | 15,120 | |||||||||
Accrued wages and benefits | — | 7,521 | — | — | 7,521 | ||||||||||||||
Accrued interest | 930 | 19 | — | — | 949 | ||||||||||||||
Current portion of long-term debt | — | 27,426 | — | — | 27,426 | ||||||||||||||
Derivative instruments | 784 | 325 | — | — | 1,109 | ||||||||||||||
Accrued income taxes | — | 267 | — | — | 267 | ||||||||||||||
Other current liabilities | 556 | 2,606 | — | — | 3,162 | ||||||||||||||
Total current liabilities | 2,569 | 52,981 | 4 | — | 55,554 | ||||||||||||||
Long-term debt | 282,118 | — | — | — | 282,118 | ||||||||||||||
Deferred income taxes | — | 219,114 | — | (2,087 | ) | 217,027 | |||||||||||||
Intercompany payables | 81,986 | 536,341 | 12,258 | (630,585 | ) | — | |||||||||||||
Other liabilities | — | 2,111 | — | — | 2,111 | ||||||||||||||
Total liabilities | 366,673 | 810,547 | 12,262 | (632,672 | ) | 556,810 | |||||||||||||
Equity: | |||||||||||||||||||
Era Group Inc. stockholders’ equity: | |||||||||||||||||||
Common stock, $0.01 par value, 60,000,000 shares authorized; 20,371,672 outstanding, exclusive of treasury shares | 204 | — | — | — | 204 | ||||||||||||||
Additional paid-in capital | 429,109 | 99,845 | 496 | (100,341 | ) | 429,109 | |||||||||||||
Retained earnings | 31,797 | 83,312 | (1,359 | ) | (81,953 | ) | 31,797 | ||||||||||||
Treasury shares, at cost, 18,609 shares | (551 | ) | — | — | — | (551 | ) | ||||||||||||
Accumulated other comprehensive income, net of tax | — | 95 | — | — | 95 | ||||||||||||||
Total Era Group Inc. stockholders’ equity | 460,559 | 183,252 | (863 | ) | (182,294 | ) | 460,654 | ||||||||||||
Noncontrolling interest in subsidiary | — | (290 | ) | — | — | (290 | ) | ||||||||||||
Total equity | 460,559 | 182,962 | (863 | ) | (182,294 | ) | 460,364 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 827,232 | $ | 993,509 | $ | 11,399 | $ | (814,966 | ) | $ | 1,017,174 |
16
Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended September 30, 2015
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Operating revenues | $ | — | $ | 69,491 | $ | 655 | $ | (405 | ) | $ | 69,741 | ||||||||
Costs and expenses: | |||||||||||||||||||
Operating | — | 42,812 | 600 | (405 | ) | 43,007 | |||||||||||||
Administrative and general | 1,773 | 9,329 | 136 | — | 11,238 | ||||||||||||||
Depreciation | — | 11,674 | 512 | — | 12,186 | ||||||||||||||
Total costs and expenses | 1,773 | 63,815 | 1,248 | (405 | ) | 66,431 | |||||||||||||
Gains on asset dispositions, net | — | 1,813 | — | — | 1,813 | ||||||||||||||
Operating income (loss) | (1,773 | ) | 7,489 | (593 | ) | — | 5,123 | ||||||||||||
Other income (expense): | |||||||||||||||||||
Interest income | 4 | 228 | — | — | 232 | ||||||||||||||
Interest expense | (2,801 | ) | (298 | ) | (22 | ) | — | (3,121 | ) | ||||||||||
Intercompany interest income (expense) | — | 165 | (165 | ) | — | — | |||||||||||||
Gain on debt extinguishment | (16 | ) | — | — | — | (16 | ) | ||||||||||||
Derivative losses, net | — | 8 | — | — | 8 | ||||||||||||||
Foreign currency gains, net | 4 | 75 | 67 | — | 146 | ||||||||||||||
Total other income (expense) | (2,809 | ) | 178 | (120 | ) | — | (2,751 | ) | |||||||||||
Income (loss) before income taxes and equity earnings | (4,582 | ) | 7,667 | (713 | ) | — | 2,372 | ||||||||||||
Income tax expense (benefit) | (2,593 | ) | 4,340 | (404 | ) | — | 1,343 | ||||||||||||
Income (loss) before equity earnings | (1,989 | ) | 3,327 | (309 | ) | — | 1,029 | ||||||||||||
Equity losses, net of tax | — | (376 | ) | — | — | (376 | ) | ||||||||||||
Equity in earnings (losses) of subsidiaries | 2,850 | — | — | (2,850 | ) | — | |||||||||||||
Net income (loss) | 861 | 2,951 | (309 | ) | (2,850 | ) | 653 | ||||||||||||
Net loss attributable to non-controlling interest in subsidiary | — | 49 | 159 | — | 208 | ||||||||||||||
Net income (loss) attributable to Era Group Inc. | $ | 861 | $ | 3,000 | $ | (150 | ) | $ | (2,850 | ) | $ | 861 |
17
Supplemental Condensed Consolidating Statements of Operations for the Three Months Ended September 30, 2014
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Operating revenues | $ | — | $ | 90,120 | $ | 527 | $ | (137 | ) | $ | 90,510 | ||||||||
Costs and expenses: | |||||||||||||||||||
Operating | — | 54,289 | 58 | (65 | ) | 54,282 | |||||||||||||
Administrative and general | 2,047 | 10,966 | — | (72 | ) | 12,941 | |||||||||||||
Depreciation | — | 11,601 | 145 | — | 11,746 | ||||||||||||||
Total costs and expenses | 2,047 | 76,856 | 203 | (137 | ) | 78,969 | |||||||||||||
Gains on asset dispositions, net | — | 42 | — | — | 42 | ||||||||||||||
Operating income | (2,047 | ) | 13,306 | 324 | — | 11,583 | |||||||||||||
Other income (expense): | |||||||||||||||||||
Interest income | 18 | 111 | 1 | — | 130 | ||||||||||||||
Interest expense | (3,444 | ) | (185 | ) | — | — | (3,629 | ) | |||||||||||
Derivative losses, net | (1,605 | ) | (98 | ) | — | — | (1,703 | ) | |||||||||||
Foreign currency losses, net | (188 | ) | (297 | ) | — | — | (485 | ) | |||||||||||
Other, net | (2 | ) | (1 | ) | — | — | (3 | ) | |||||||||||
Total other income (expense) | (5,221 | ) | (470 | ) | 1 | — | (5,690 | ) | |||||||||||
Income (loss) before income taxes and equity earnings | (7,268 | ) | 12,836 | 325 | — | 5,893 | |||||||||||||
Income tax expense (benefit) | (3,540 | ) | 6,250 | 158 | — | 2,868 | |||||||||||||
Income (loss) before equity earnings | (3,728 | ) | 6,586 | 167 | — | 3,025 | |||||||||||||
Equity earnings, net of tax | — | 1,286 | — | — | 1,286 | ||||||||||||||
Equity in earnings (losses) of subsidiaries | 7,994 | — | — | (7,994 | ) | — | |||||||||||||
Net income (loss) | 4,266 | 7,872 | 167 | (7,994 | ) | 4,311 | |||||||||||||
Net income attributable to non-controlling interest in subsidiary | — | (45 | ) | — | — | (45 | ) | ||||||||||||
Net income (loss) attributable to Era Group Inc. | $ | 4,266 | $ | 7,827 | $ | 167 | $ | (7,994 | ) | $ | 4,266 |
18
Supplemental Condensed Consolidating Statements of Operations for the Nine Months Ended September 30, 2015
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Operating revenues | $ | — | $ | 207,550 | $ | 1,087 | $ | (743 | ) | $ | 207,894 | ||||||||
Costs and expenses: | |||||||||||||||||||
Operating | — | 125,886 | 1,253 | (743 | ) | 126,396 | |||||||||||||
Administrative and general | 4,889 | 26,582 | 289 | — | 31,760 | ||||||||||||||
Depreciation | — | 34,341 | 845 | — | 35,186 | ||||||||||||||
Total costs and expenses | 4,889 | 186,809 | 2,387 | (743 | ) | 193,342 | |||||||||||||
Gains on asset dispositions, net | — | 7,564 | (2,605 | ) | — | 4,959 | |||||||||||||
Operating income (loss) | (4,889 | ) | 28,305 | (3,905 | ) | — | 19,511 | ||||||||||||
Other income (expense): | |||||||||||||||||||
Interest income | 12 | 786 | 2 | — | 800 | ||||||||||||||
Interest expense | (8,909 | ) | (605 | ) | (33 | ) | — | (9,547 | ) | ||||||||||
Intercompany interest income (expense) | — | 489 | (489 | ) | — | — | |||||||||||||
Gain on debt extinguishment | 248 | — | — | — | 248 | ||||||||||||||
Derivative losses, net | — | (14 | ) | — | — | (14 | ) | ||||||||||||
Foreign currency gains (losses), net | 620 | (2,958 | ) | 67 | — | (2,271 | ) | ||||||||||||
Gain on sale of FBO | 12,946 | — | — | — | 12,946 | ||||||||||||||
Other, net | — | — | (9 | ) | — | (9 | ) | ||||||||||||
Total other income (expense) | 4,917 | (2,302 | ) | (462 | ) | — | 2,153 | ||||||||||||
Income (loss) before income taxes and equity earnings | 28 | 26,003 | (4,367 | ) | — | 21,664 | |||||||||||||
Income tax expense (benefit) | 12 | 11,314 | (1,900 | ) | — | 9,426 | |||||||||||||
Income (loss) before equity earnings | 16 | 14,689 | (2,467 | ) | — | 12,238 | |||||||||||||
Equity losses, net of tax | — | (719 | ) | — | — | (719 | ) | ||||||||||||
Equity in earnings (losses) of subsidiaries | 12,136 | — | — | (12,136 | ) | — | |||||||||||||
Net income (loss) | 12,152 | 13,970 | (2,467 | ) | (12,136 | ) | 11,519 | ||||||||||||
Net loss attributable to non-controlling interest in subsidiary | — | 376 | 257 | — | 633 | ||||||||||||||
Net income (loss) attributable to Era Group Inc. | $ | 12,152 | $ | 14,346 | $ | (2,210 | ) | $ | (12,136 | ) | $ | 12,152 |
19
Supplemental Condensed Consolidating Statements of Operations for the Nine Months Ended September 30, 2014
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Operating revenues | $ | — | $ | 256,013 | $ | 1,034 | $ | (514 | ) | $ | 256,533 | ||||||||
Costs and expenses: | |||||||||||||||||||
Operating | — | 158,686 | 212 | (297 | ) | 158,601 | |||||||||||||
Administrative and general | 5,496 | 29,061 | — | (217 | ) | 34,340 | |||||||||||||
Depreciation | — | 34,021 | 437 | — | 34,458 | ||||||||||||||
Total costs and expenses | 5,496 | 221,768 | 649 | (514 | ) | 227,399 | |||||||||||||
Gains on asset dispositions, net | — | 6,072 | — | — | 6,072 | ||||||||||||||
Operating income | (5,496 | ) | 40,317 | 385 | — | 35,206 | |||||||||||||
Other income (expense): | |||||||||||||||||||
Interest income | 63 | 351 | 4 | — | 418 | ||||||||||||||
Interest expense | (10,617 | ) | (605 | ) | — | — | (11,222 | ) | |||||||||||
Intercompany interest income (expense) | — | 254 | (254 | ) | — | — | |||||||||||||
Derivative losses, net | (1,605 | ) | (139 | ) | — | — | (1,744 | ) | |||||||||||
Note receivable impairment | (2,457 | ) | — | — | — | (2,457 | ) | ||||||||||||
Foreign currency losses, net | 2,257 | (2,778 | ) | — | — | (521 | ) | ||||||||||||
Other, net | 10 | — | — | — | 10 | ||||||||||||||
Total other income (expense) | (12,349 | ) | (2,917 | ) | (250 | ) | — | (15,516 | ) | ||||||||||
Income (loss) before income taxes and equity earnings | (17,845 | ) | 37,400 | 135 | — | 19,690 | |||||||||||||
Income tax expense (benefit) | (7,370 | ) | 15,444 | 56 | — | 8,130 | |||||||||||||
Income (loss) before equity earnings | (10,475 | ) | 21,956 | 79 | — | 11,560 | |||||||||||||
Equity earnings, net of tax | — | 2,321 | — | — | 2,321 | ||||||||||||||
Equity in earnings (losses) of subsidiaries | 24,407 | — | — | (24,407 | ) | — | |||||||||||||
Net income (loss) | 13,932 | 24,277 | 79 | (24,407 | ) | 13,881 | |||||||||||||
Net loss attributable to non-controlling interest in subsidiary | — | 51 | — | — | 51 | ||||||||||||||
Net income (loss) attributable to Era Group Inc. | $ | 13,932 | $ | 24,328 | $ | 79 | $ | (24,407 | ) | $ | 13,932 |
20
Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended September 30, 2015
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 861 | $ | 2,951 | $ | (309 | ) | $ | (2,850 | ) | $ | 653 | |||||||
Other comprehensive income (loss): | |||||||||||||||||||
Foreign currency translation adjustments | — | (1 | ) | 137 | — | 136 | |||||||||||||
Total other comprehensive income (loss) | — | (1 | ) | 137 | — | 136 | |||||||||||||
Comprehensive income (loss) | 861 | 2,950 | (172 | ) | (2,850 | ) | 789 | ||||||||||||
Comprehensive loss attributable to non-controlling interest in subsidiary | — | 49 | 159 | — | 208 | ||||||||||||||
Comprehensive income (loss) attributable to Era Group Inc. | $ | 861 | $ | 2,999 | $ | (13 | ) | $ | (2,850 | ) | $ | 997 |
Supplemental Condensed Consolidating Statements of Comprehensive Income for the Three Months Ended September 30, 2014
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 4,266 | $ | 7,872 | $ | 167 | $ | (7,994 | ) | $ | 4,311 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Foreign currency translation adjustments | — | (65 | ) | — | — | (65 | ) | ||||||||||||
Income tax benefit | — | 18 | — | — | 18 | ||||||||||||||
Total other comprehensive loss | — | (47 | ) | — | — | (47 | ) | ||||||||||||
Comprehensive income (loss) | 4,266 | 7,825 | 167 | (7,994 | ) | 4,264 | |||||||||||||
Comprehensive income attributable to non-controlling interest in subsidiary | — | (45 | ) | — | — | (45 | ) | ||||||||||||
Comprehensive income (loss) attributable to Era Group Inc. | $ | 4,266 | $ | 7,780 | $ | 167 | $ | (7,994 | ) | $ | 4,219 |
21
Supplemental Condensed Consolidating Statements of Comprehensive Income for the Nine Months Ended September 30, 2015
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 12,152 | $ | 13,970 | $ | (2,467 | ) | $ | (12,136 | ) | $ | 11,519 | |||||||
Other comprehensive loss: | |||||||||||||||||||
Foreign currency translation adjustments | — | (4 | ) | — | — | (4 | ) | ||||||||||||
Income tax benefit | — | 1 | — | — | 1 | ||||||||||||||
Total other comprehensive loss | — | (3 | ) | — | — | (3 | ) | ||||||||||||
Comprehensive income (loss) | 12,152 | 13,967 | (2,467 | ) | (12,136 | ) | 11,516 | ||||||||||||
Comprehensive loss attributable to non-controlling interest in subsidiary | — | 376 | 257 | — | 633 | ||||||||||||||
Comprehensive income (loss) attributable to Era Group Inc. | $ | 12,152 | $ | 14,343 | $ | (2,210 | ) | $ | (12,136 | ) | $ | 12,149 |
Supplemental Condensed Consolidating Statements of Comprehensive Income for the Nine Months Ended September 30, 2014
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net income (loss) | $ | 13,932 | $ | 24,277 | $ | 79 | $ | (24,407 | ) | $ | 13,881 | ||||||||
Other comprehensive loss: | |||||||||||||||||||
Foreign currency translation adjustments | — | (119 | ) | — | — | (119 | ) | ||||||||||||
Income tax benefit | — | 42 | — | — | 42 | ||||||||||||||
Total other comprehensive loss | — | (77 | ) | — | — | (77 | ) | ||||||||||||
Comprehensive income (loss) | 13,932 | 24,200 | 79 | (24,407 | ) | 13,804 | |||||||||||||
Comprehensive loss attributable to non-controlling interest in subsidiary | — | 51 | — | — | 51 | ||||||||||||||
Comprehensive income (loss) attributable to Era Group Inc. | $ | 13,932 | $ | 24,251 | $ | 79 | $ | (24,407 | ) | $ | 13,855 |
22
Supplemental Condensed Consolidating Statements of Cash Flows for the Nine Months Ended September 30, 2015
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (5,604 | ) | $ | 25,718 | $ | 15,729 | $ | — | $ | 35,843 | ||||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment | — | (47,257 | ) | (11,773 | ) | 11,770 | (47,260 | ) | |||||||||||
Proceeds from disposition of property and equipment | — | 32,401 | — | (11,770 | ) | 20,631 | |||||||||||||
Cash settlements on forward contracts, net | — | — | — | (1,103 | ) | (1,103 | ) | ||||||||||||
Business acquisitions, net of cash acquired | — | — | (3,165 | ) | — | (3,165 | ) | ||||||||||||
Proceeds from sale of FBO | — | — | — | 14,252 | 14,252 | ||||||||||||||
Principal payments on notes due from equity investees | — | 514 | — | — | 514 | ||||||||||||||
Principal payments on third party notes receivable | — | 25 | — | — | 25 | ||||||||||||||
Escrow deposits, net | — | (2,007 | ) | — | (190 | ) | (2,197 | ) | |||||||||||
Repayment of intercompany debt | — | 12,959 | — | (12,959 | ) | — | |||||||||||||
Net cash used in investing activities | — | (3,365 | ) | (14,938 | ) | — | (18,303 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Payments on long-term debt | — | (2,091 | ) | (58 | ) | (50,000 | ) | (52,149 | ) | ||||||||||
Proceeds from Revolving Credit Facility | — | — | — | 35,000 | 35,000 | ||||||||||||||
Extinguishment of long-term debt | — | — | — | (24,335 | ) | (24,335 | ) | ||||||||||||
Proceeds from share award plans | — | — | — | 1,096 | 1,096 | ||||||||||||||
Purchase of treasury shares | — | — | — | (2,069 | ) | (2,069 | ) | ||||||||||||
Tax expense on vested restricted stock | — | — | — | (114 | ) | (114 | ) | ||||||||||||
Repayment of intercompany debt | — | (40,422 | ) | — | 40,422 | — | |||||||||||||
Net cash used in financing activities | — | (42,513 | ) | (58 | ) | — | (42,571 | ) | |||||||||||
Effects of exchange rate changes on cash and cash equivalents | — | (2,028 | ) | — | — | (2,028 | ) | ||||||||||||
Net increase (decrease) in cash and cash equivalents | (5,604 | ) | (22,188 | ) | 733 | — | (27,059 | ) | |||||||||||
Cash and cash equivalents, beginning of period | 16,481 | 22,188 | 2,198 | — | 40,867 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 10,877 | $ | — | $ | 2,931 | $ | — | $ | 13,808 |
23
Supplemental Condensed Consolidating Statements of Cash Flows for the Nine Months Ended September 30, 2014
Parent | Guarantors | Non-guarantors | Eliminations | Consolidated | |||||||||||||||
(in thousands) | |||||||||||||||||||
Net cash provided by (used in) operating activities | $ | (2,296 | ) | $ | 63,542 | $ | 720 | $ | — | $ | 61,966 | ||||||||
Cash flows from investing activities: | |||||||||||||||||||
Purchases of property and equipment | — | (63,966 | ) | — | — | (63,966 | ) | ||||||||||||
Proceeds from disposition of property and equipment | — | 7,020 | — | — | 7,020 | ||||||||||||||
Investments in and advances to equity investees | — | (125 | ) | — | — | (125 | ) | ||||||||||||
Proceeds from sale of interest in equity investees | — | 6,381 | — | — | 6,381 | ||||||||||||||
Principal payments on notes due from equity investees | — | 474 | — | — | 474 | ||||||||||||||
Principal payments on third party notes receivable | — | 424 | — | — | 424 | ||||||||||||||
Net cash used in investing activities | — | (49,792 | ) | — | — | (49,792 | ) | ||||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Payments on long-term debt | — | (2,187 | ) | — | — | (2,187 | ) | ||||||||||||
Revolving Credit Facility issuance costs | — | — | — | (2,446 | ) | (2,446 | ) | ||||||||||||
Proceeds from share award plans | — | — | — | 1,458 | 1,458 | ||||||||||||||
Repayment of intercompany debt | — | (988 | ) | — | 988 | — | |||||||||||||
Net cash used in financing activities | — | (3,175 | ) | — | — | (3,175 | ) | ||||||||||||
Effects of exchange rate changes on cash and cash equivalents | — | 23 | — | — | 23 | ||||||||||||||
Net decrease in cash and cash equivalents | (2,296 | ) | 10,598 | 720 | — | 9,022 | |||||||||||||
Cash and cash equivalents, beginning of period | 24,635 | 5,403 | 1,297 | — | 31,335 | ||||||||||||||
Cash and cash equivalents, end of period | $ | 22,339 | $ | 16,001 | $ | 2,017 | $ | — | $ | 40,357 |
24
13. | SUBSEQUENT EVENTS |
On October 1, 2015, the Company’s partner in Aeróleo completed the transfer of 50% of the economic and 80% of the voting interest in Aeróleo to a third party. Aeróleo and the Company are required to pay an aggregate of $1.4 million to complete the transaction. In connection with the transfer, the Company entered into a shareholders agreement with the new partner that requires supermajority shareholder and/or board approval with respect to specified, significant actions, and a put/call option arrangement which gives the Company the right to purchase at any time, and the new partner the right to put to the Company after two years, the new partner’s interest in Aeróleo. As a result of these partnership provisions, the Company is deemed by U.S. GAAP to be the primary beneficiary of Aeróleo, which will be consolidated in the Company’s financial statements beginning in the fourth quarter of 2015. As a part of the same transaction, the Company obtained the remaining 50% ownership interest in Era do Brazil, a single purpose entity which owns one AW139 medium helicopter leased to Aeróleo, resulting in 100% ownership. Era do Brazil is a VIE, and as the primary beneficiary, the Company has been consolidating Era do Brazil in its financial statements since September 2012.
25
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the accompanying unaudited consolidated financial statements as of September 30, 2015 and for the three and nine months ended September 30, 2015 and 2014, included elsewhere herein, and with our annual report on Form 10-K for the year ended December 31, 2014.
Forward-Looking Statements
This Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements concerning management’s expectations, strategic objectives, business prospects, anticipated performance and financial condition and other similar matters involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or achievements of results to differ materially from any future results, performance or achievements discussed or implied by such forward-looking statements. Such risks, uncertainties and other important factors include, among others:
• | the Company’s dependence on, and the cyclical and volatile nature of, offshore oil and gas exploration, development and production activity, and the impact of general economic conditions and fluctuations in worldwide prices of and demand for oil and natural gas on such activity levels; |
• | the Company’s reliance on a small number of customers and reduction of our customer base resulting from consolidation; |
• | risks inherent in operating helicopters; |
• | the Company’s ability to maintain an acceptable safety record; |
• | the Company’s ability to successfully expand into other geographic and helicopter service markets; |
• | the impact of increased United States (“U.S.”) and foreign government regulation and legislation, including potential government implemented moratoriums on drilling activities; |
• | risks of engaging in competitive processes or expending significant resources, with no guaranty of recoupment; |
• | risks of a grounding of all or a portion of the Company’s fleet for extended periods of time or indefinitely; |
• | risks that the Company’s customers reduce or cancel contracted services or tender processes; |
• | the Company’s reliance on a small number of helicopter manufacturers and suppliers; |
• | risks associated with political instability, governmental action, war, acts of terrorism and changes in the economic condition in any foreign country where the Company does business, which may result in expropriation, nationalization, confiscation or deprivation of its assets or result in claims of a force majeure situation; |
• | the impact of declines in the global economy and financial markets; |
• | the impact of fluctuations in foreign currency exchange rates on the Company’s cost to purchase helicopters, spare parts and related services and on asset values; |
• | the Company’s credit risk exposure; |
• | the Company’s ongoing need to replace aging helicopters; |
• | the Company’s reliance on the secondary used helicopter market to dispose of older helicopters; |
• | the Company’s reliance on information technology; |
• | the impact of allocation of risk between the Company and its customers; |
• | the liability, legal fees and costs in connection with providing emergency response services; |
• | risks associated with the Company’s debt structure; |
• | operational and financial difficulties of the Company’s joint ventures and partners; |
• | conflict with the other owners of the Company’s non-wholly owned subsidiaries and other equity investees; |
• | adverse results of legal proceedings; |
• | adverse weather conditions and seasonality; |
• | adequacy of the Company’s insurance coverage; |
• | the attraction and retention of qualified personnel; |
• | restrictions on the amount of foreign ownership of the Company’s common stock; and |
• | various other matters and factors, many of which are beyond the Company’s control. |
It is not possible to predict or identify all such factors. Consequently, the foregoing should not be considered a complete discussion of all potential risks or uncertainties. The words “estimate,” “project,” “intend,” “believe,” “plan” and similar expressions are intended to identify forward-looking statements. Forward-looking statements speak only as of the date of the document in which they are made. The Company disclaims any obligation or undertaking to provide any updates or revisions to any forward-looking statement to reflect any change in the Company’s expectations or any change in events, conditions or circumstances on which the forward-looking statement is based. The forward-looking statements in this Quarterly Report on Form
26
10-Q should be evaluated together with the many uncertainties that affect the Company’s businesses, particularly those discussed in greater detail elsewhere herein and in Part I, Item 1A, “Risk Factors” of Era Group’s Annual Report on Form 10-K for the year ended December 31, 2014 and Era Group’s subsequent Quarterly Reports on Form 10-Q and periodic reporting on Form 8-K (if any).
Overview
Our helicopters are primarily used to transport personnel to, from and between offshore oil and gas production platforms, drilling rigs and other installations. In addition to serving the oil and gas industry, we provide search and rescue, air medical services, utility services and Alaska flightseeing tours, among other activities. We are one of the largest helicopter operators in the world, and we also provide helicopters and related services to third-party helicopter operators and foreign affiliates. We currently have customers in the U.S., Brazil, Colombia, India, Norway, Spain and the United Kingdom.
We charter the majority of our helicopters through master service agreements, subscription agreements, day-to-day charter arrangements and dry-leases. Master service agreements and subscription agreements typically require a fixed monthly fee plus incremental payments based on hours flown. These agreements have fixed terms ranging from one month to five years and generally may be canceled without penalty upon 30 days’ notice. Generally, these contracts do not commit our customers to acquire specific amounts of services or minimum flight hours and permit our customers to decrease the number of helicopters under contract with a corresponding decrease in the fixed monthly payments without penalty. Day-to-day charter arrangements call for either a combination of a daily fixed fee plus a charge based on hours flown or an hourly rate with a minimum number of hours to be charged. Dry-leases require a fixed monthly fee for the customer’s right to use the helicopter and, where applicable, a charge based on hours flown as compensation for any maintenance, parts, and/or personnel support that we may provide to the customer. Dry-leases generally run from two to five years with no early cancellation provisions. Air medical services are provided under contracts with hospitals that typically include a fixed monthly and hourly rate structure. With respect to flightseeing operations, we allocate block space to cruise lines and seats are sold directly to customers.
Certain of our operations are subject to seasonal factors. Operations in the U.S. Gulf of Mexico are often at their highest levels from April to September, as daylight hours increase, and are at their lowest levels from November to February, as daylight hours decrease. Our Alaskan operations also see an increase during May to September, as our firefighting and flightseeing operations occur during this time and daylight hours are significantly longer.
Recent Developments
We continue to experience excess capacity in our medium helicopters, and we expect excess capacity in our heavy helicopters to increase beginning in the fourth quarter of 2015. Our fleet’s excess helicopters include those that are not otherwise under customer contracts, undergoing maintenance or dedicated for charter activity. Although we take actions to minimize excess capacity, we expect a certain level of excess capacity at any given time in an aviation logistics business as a result of the evolving nature of customers’ needs. As a result of the higher excess capacity beginning during the fourth quarter of 2014, our operating revenues have been negatively impacted during 2015. Through fleet management initiatives, participation in competitive bids and pursuit of additional opportunities in the U.S. Gulf of Mexico and abroad, we are focused on maximizing the utilization of our fleet and reducing the excess capacity in our medium and heavy helicopters. If we are not successful in securing sufficient new projects, we may experience a further decline in the utilization of our medium and heavy helicopters which would impact our financial results.
Aeróleo Update
Since the acquisition of our interest in Aeróleo Taxi Aereo S/A (“Aeróleo”), it has faced several challenges with respect to generating revenues from the helicopters that it dry-leases from us. See Note 5 to our consolidated financial statements in Item 8 of our most recent Annual Report on Form 10-K for more information. A continuation of any combination of these financial difficulties, taken separately or together, may impede Aeróleo’s ability to pay for the equipment lease obligations to us, and/or necessitate an infusion of capital from us to allow Aeróleo to continue to operate and, as a result, may adversely impact our results of operations. Due to liquidity issues experienced by Aeróleo, as of September 30, 2015, we had deferred the recognition of $42.1 million of revenues from Aeróleo.
We were in a dispute with our partner in Aeróleo with respect to our contractual shareholder rights related to any attempted sale or transfer by such partner of its interests, which was being resolved through arbitration. On February 15, 2014, with our consent, definitive agreements were executed with respect to the transfer to a third party of the 50% economic and 80% voting interest held by our partner in Aeróleo. On October 1, 2015, our partner completed the transfer of its economic and voting interest to a third party. We and Aeróleo are required to pay an aggregate of $1.4 million to complete the transaction. In connection with the transfer, we entered into a shareholders agreement with the new partner that requires supermajority shareholder and/or board approval with respect to specified, significant actions, and a put/call option arrangement which gives us the right to purchase at any time, and the new partner the right to put to us after two years, the new partner’s interest in Aeróleo. As a result of these partnership provisions, we are deemed by U.S. GAAP to be the primary beneficiary of Aeróleo, and Aeróleo’s financial position
27
and results of operations will be consolidated in our financial statements beginning in the fourth quarter of 2015. As a part of the same transaction, we obtained the remaining 50% ownership interest in Era do Brazil LLC (“Era do Brazil”), a single purpose entity which owns one AW139 medium helicopter leased to Aeróleo, resulting in 100% ownership. Era do Brazil is a variable interest entity, and as the primary beneficiary, we have been consolidating Era do Brazil in our financial statements since September 2012.
Sicher Acquisition
On April 9, 2015, we contributed $3.2 million in cash for a 75% interest in Hauser Investments Limited. (“Hauser”), which owns 100% of Sicher Helicopters SAS (“Sicher”). Sicher, based in Bogota, Colombia, is one of the leading helicopter operators in Colombia with a strong presence in the existing onshore oil and gas market. In connection with the acquisition, we also transferred title of an AW139 medium helicopter to Hauser to be used in Sicher’s operations and acquired three BO-105 light twin helicopters and one AS350 single engine helicopter.
FBO Sale
On May 1, 2015, we sold our fixed base operations (“FBO”) business at Ted Stevens Anchorage International Airport to Piedmont Hawthorne Aviation, LLC. Pursuant to a membership interests purchase agreement, Piedmont Hawthorne Aviation, LLC acquired 100% of Era Group’s wholly-owned subsidiary, Era FBO LLC, for cash proceeds of $14.3 million.
Fleet Update
As of September 30, 2015, we had unfunded capital commitments consisting primarily of agreements to purchase helicopters totaling $174.5 million, including nine AW189 heavy helicopters, three S92 heavy helicopters and five AW169 light twin helicopters. The AW189 and S92 helicopters are scheduled to be delivered in 2015 through 2017. Delivery dates for the AW169 helicopters have yet to be determined. During the third quarter of 2015, we took delivery of one S92 helicopter and placed it in service during the fourth quarter of 2015. In addition, we had outstanding options to purchase up to an additional ten AW189 helicopters and three S92 helicopters. If these options are exercised, the helicopters would be scheduled for delivery beginning in 2016 through 2018. We also have the option to terminate $107.3 million of our total commitments (inclusive of deposits paid on options not yet exercised) without further liability other than aggregate liquidated damages of $2.5 million.
28
Results of Operations
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||
(in thousands) | % | (in thousands) | % | (in thousands) | % | (in thousands) | % | ||||||||||||||||||||
Operating Revenues: | |||||||||||||||||||||||||||
United States | $ | 57,879 | 83 | $ | 76,807 | 85 | 171,796 | 83 | 219,070 | 85 | |||||||||||||||||
Foreign | 11,862 | 17 | 13,703 | 15 | 36,098 | 17 | 37,463 | 15 | |||||||||||||||||||
Total operating revenues | 69,741 | 100 | 90,510 | 100 | 207,894 | 100 | 256,533 | 100 | |||||||||||||||||||
Costs and Expenses: | |||||||||||||||||||||||||||
Operating: | |||||||||||||||||||||||||||
Personnel | 16,382 | 24 | 19,413 | 22 | 49,693 | 24 | 56,986 | 22 | |||||||||||||||||||
Repairs and maintenance | 14,732 | 21 | 16,339 | 18 | 40,304 | 19 | 50,642 | 20 | |||||||||||||||||||
Insurance and loss reserves | 1,321 | 2 | 2,188 | 2 | 5,445 | 3 | 7,256 | 3 | |||||||||||||||||||
Fuel | 3,174 | 5 | 7,406 | 8 | 9,573 | 5 | 20,454 | 8 | |||||||||||||||||||
Leased-in equipment | 234 | — | 320 | — | 726 | — | 877 | — | |||||||||||||||||||
Other | 7,164 | 10 | 8,616 | 10 | 20,655 | 10 | 22,386 | 9 | |||||||||||||||||||
Total operating expenses | 43,007 | 62 | 54,282 | 60 | 126,396 | 61 | 158,601 | 62 | |||||||||||||||||||
Administrative and general | 11,238 | 16 | 12,941 | 14 | 31,760 | 15 | 34,340 | 13 | |||||||||||||||||||
Depreciation and amortization | 12,186 | 18 | 11,746 | 13 | 35,186 | 17 | 34,458 | 13 | |||||||||||||||||||
Total costs and expenses | 66,431 | 96 | 78,969 | 87 | 193,342 | 93 | 227,399 | 88 | |||||||||||||||||||
Gains on asset dispositions, net | 1,813 | 3 | 42 | — | 4,959 | 2 | 6,072 | 2 | |||||||||||||||||||
Operating income | 5,123 | 7 | 11,583 | 13 | 19,511 | 9 | 35,206 | 14 | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||||||
Interest income | 232 | — | 130 | — | 800 | — | 418 | — | |||||||||||||||||||
Interest expense | (3,121 | ) | (4 | ) | (3,629 | ) | (4 | ) | (9,547 | ) | (4 | ) | (11,222 | ) | (4 | ) | |||||||||||
Gain (loss) on debt extinguishment | (16 | ) | — | — | — | 248 | — | — | — | ||||||||||||||||||
Derivative gains (losses), net | 8 | — | (1,703 | ) | (2 | ) | (14 | ) | — | (1,744 | ) | (1 | ) | ||||||||||||||
Note receivable impairment | — | — | — | — | — | — | (2,457 | ) | (1 | ) | |||||||||||||||||
Foreign currency gains (losses), net | 146 | — | (485 | ) | — | (2,271 | ) | (1 | ) | (521 | ) | — | |||||||||||||||
Gain on sale of FBO | — | — | — | — | 12,946 | 6 | — | — | |||||||||||||||||||
Other, net | — | — | (3 | ) | — | (9 | ) | — | 10 | — | |||||||||||||||||
Total other income (expense) | (2,751 | ) | (4 | ) | (5,690 | ) | (6 | ) | 2,153 | 1 | (15,516 | ) | (6 | ) | |||||||||||||
Income before income taxes and equity earnings | 2,372 | 3 | 5,893 | 7 | 21,664 | 10 | 19,690 | 8 | |||||||||||||||||||
Income tax expense | 1,343 | 2 | 2,868 | 3 | 9,426 | 5 | 8,130 | 3 | |||||||||||||||||||
Income before equity earnings | 1,029 | 1 | 3,025 | 4 | 12,238 | 5 | 11,560 | 5 | |||||||||||||||||||
Equity earnings (losses), net of tax | (376 | ) | (1 | ) | 1,286 | 1 | (719 | ) | — | 2,321 | 1 | ||||||||||||||||
Net income | 653 | — | 4,311 | 5 | 11,519 | 5 | 13,881 | 6 | |||||||||||||||||||
Net loss (income) attributable to noncontrolling interest in subsidiary | 208 | — | (45 | ) | — | 633 | — | 51 | — | ||||||||||||||||||
Net income attributable to Era Group Inc. | $ | 861 | — | $ | 4,266 | 5 | $ | 12,152 | 5 | $ | 13,932 | 6 |
29
Operating Revenues by Service Line. The table below sets forth the operating revenues earned by service line for the three and nine months ended September 30, 2015 and 2014.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||
(in thousands) | % | (in thousands) | % | (in thousands) | % | (in thousands) | % | |||||||||||||||||
Operating revenues: | ||||||||||||||||||||||||
Oil and gas: (1) | ||||||||||||||||||||||||
U.S. Gulf of Mexico | $ | 42,132 | 60 | $ | 52,870 | 58 | 125,866 | 61 | 153,726 | 60 | ||||||||||||||
Alaska | 5,429 | 8 | 7,984 | 9 | 15,239 | 7 | 23,486 | 9 | ||||||||||||||||
International | 60 | — | 1,514 | 2 | 107 | — | 2,932 | 1 | ||||||||||||||||
Total oil and gas | 47,621 | 68 | 62,368 | 69 | 141,212 | 68 | 180,144 | 70 | ||||||||||||||||
Dry-leasing | 11,925 | 17 | 12,392 | 14 | 36,114 | 18 | 34,734 | 13 | ||||||||||||||||
Search and rescue | 4,418 | 6 | 5,666 | 6 | 14,645 | 7 | 16,913 | 7 | ||||||||||||||||
Air medical services | 1,854 | 3 | 2,569 | 3 | 6,135 | 3 | 8,797 | 3 | ||||||||||||||||
Flightseeing | 3,923 | 6 | 4,043 | 4 | 7,041 | 3 | 6,989 | 3 | ||||||||||||||||
FBO | — | — | 3,562 | 4 | 2,760 | 1 | 9,262 | 4 | ||||||||||||||||
Eliminations | — | — | (90 | ) | — | (13 | ) | — | (306 | ) | — | |||||||||||||
$ | 69,741 | 100 | $ | 90,510 | 100 | 207,894 | 100 | 256,533 | 100 |
____________________
(1) | Primarily oil and gas services, but also includes revenues from activities such as firefighting and utility support. |
30
Current Year Quarter compared to Prior Year Quarter
Operating Revenues. Operating revenues were $20.8 million lower in the three months ended September 30, 2015 (the “Current Year Quarter”) compared to the three months ended September 30, 2014 (the “Prior Year Quarter”).
Operating revenues from oil and gas operations in the U.S. Gulf of Mexico were $10.7 million lower in the Current Year Quarter due to an overall decline in the demand for helicopter services. Operating revenues from medium and heavy helicopters were $8.2 million and $2.1 million lower, respectively, primarily due to lower utilization. Operating revenues from light twin engine helicopters were $0.2 million lower primarily due to lower average rates. Operating revenues from single engine helicopters were consistent with the Prior Year Quarter.
Operating revenues from oil and gas operations in Alaska were $2.6 million lower in the Current Year Quarter. Operating revenues from medium helicopters were $1.3 million lower due to lower average rates. Operating revenues from light twin and single engine helicopters were $1.1 million and $0.1 million lower, respectively, primarily due to lower utilization.
Operating revenues from international oil and gas operations were $1.5 million lower in the Current Year Quarter primarily due to the completion of a contract subsequent to the Prior Year Quarter.
Revenues from dry-leasing activities were $0.5 million lower in the Current Year Quarter primarily due to decreased revenue of $1.9 million related to contracts that ended subsequent to the Prior Year Quarter, partially offset by increased cash receipts of $1.5 million from our Brazilian joint venture, Aeróleo. Revenues from Aeróleo have been recognized only as cash is received.
Operating revenues from search and rescue ("SAR") activities were $1.2 million lower in the Current Year Quarter primarily due to the end of a subscriber contract and reduced flight activity.
Operating revenues from air medical services were $0.7 million lower in the Current Year Quarter primarily due to a contract that ended subsequent to the Prior Year Quarter.
Operating revenues from flightseeing activities were $0.1 million lower in the Current Year Quarter primarily due to reduced customer bookings.
Operating revenues from FBO activities were $3.6 million lower in the Current Year Quarter primarily due to the sale of the FBO on May 1, 2015.
Operating Expenses. Operating expenses were $11.3 million lower in the Current Year Quarter. Fuel expenses were $2.2 million lower primarily due to lower fuel prices and reduced flight hours and $2.1 million lower due to the sale of the FBO. Personnel costs were $3.0 million lower primarily due to reduced headcount, overtime and travel costs. Repairs and maintenance expenses were $1.6 million lower primarily due to a $0.7 million decrease related to the timing of repairs and a $0.9 million decrease in power-by-the-hour ("PBH") expense due to reduced flight hours. Other operating expenses were $1.5 million lower primarily due to reduced subcontractor expenses, freight and other taxes. Insurance and loss reserves were $0.9 million lower primarily due to the receipt of a good experience credit in the Current Year Quarter.
Administrative and General. Administrative and general expenses were $1.7 million lower in the Current Year Quarter. Compensation and benefits costs were $2.3 million lower primarily due to severance expenses related to the Company's former Chief Executive Officer in the Prior Year Quarter. Shared services were $0.8 million lower due to the termination of the Amended and Restated Transition Services Agreement ("TSA") with SEACOR Holdings Inc. (“SEACOR”). These decreases were partially offset by an increase of $0.8 million in professional service fees and an increase of $0.6 million in information technology costs due to the transition of services from SEACOR.
Depreciation and Amortization. Depreciation and amortization expense was $0.4 million higher than the Prior Year Quarter primarily due to depreciation expense on a base expansion project and additional information technology infrastructure required as a result of the transition of services from SEACOR.
Gains on Asset Dispositions, Net. Gains on asset dispositions were $1.8 million higher in the Current Year Quarter. In the Current Year Quarter, we sold four helicopters for proceeds of $8.9 million resulting in gains of $0.5 million. In addition, we recognized gains of $0.6 million related to the early buy-out of two helicopter leases by a customer and $0.7 million related to other equipment sales. There were no significant asset dispositions during the Prior Year Quarter.
Operating Income. Operating income as a percentage of revenues was 7% in the Current Year Quarter compared to 13% in the Prior Year Quarter. Excluding gains on asset dispositions discussed above, operating income as a percentage of revenues was 5% in the Current Year Quarter compared to 13% in the Prior Year Quarter. The decrease in operating income as a percentage of revenues was driven primarily by the reduction in revenues.
31
Interest Expense. Interest expense was $0.5 million lower in the Current Year Quarter primarily due to increased capitalized interest and the repurchase of $24.9 million of our 7.750% senior unsecured notes (the “7.750% Senior Notes”) over the past nine months.
Derivative Gains (Losses), Net. Derivative gains were less than $0.1 million in the Current Year Quarter. Unrealized derivative losses of $1.7 million in the Prior Year Quarter were primarily due to the revaluation to market of forward currency contracts.
Foreign Currency Gains (Losses), Net. Foreign currency gains of $0.1 million in the Current Year Quarter were primarily due to foreign currency gains from our Colombia operations and the weakening of the U.S. dollar relative to the euro. Foreign currency losses of $0.5 million in the Prior Year Quarter were primarily due to the strengthening of the U.S. dollar resulting in losses on euro-denominated balances and a realized loss on a settled forward currency contract.
Income Tax Expense. Income tax expense was $1.5 million lower in the Current Year Quarter primarily due to lower income before taxes.
Equity Earnings (Losses), Net of Tax. Equity earnings, net of tax, were $1.7 million lower in the Current Year Quarter primarily due to the sale in the Prior Year Quarter of our 51% interest in Lake Palma, S.L. (“Lake Palma”) for a gain of $1.5 million, net of tax, and losses from our Dart Holding Company (“Dart”) joint venture.
Current Nine Months compared to Prior Nine Months
Operating Revenues. Operating revenues were $48.6 million lower in the nine months ended September 30, 2015 (the “Current Nine Months”) compared to the nine months ended September 30, 2014 (the “Prior Nine Months”).
Operating revenues from oil and gas operations in the U.S. Gulf of Mexico were $27.9 million lower in the Current Nine Months due to an overall decline in the demand for helicopter services. Operating revenues from medium helicopters were $22.4 million lower primarily due to lower utilization. Operating revenues from single engine helicopters and light twin engine helicopters were $2.6 million and $1.5 million lower, respectively, primarily due to reduced flight hours. Operating revenues from heavy helicopters were $1.9 million lower primarily due to lower utilization. These decreases were partially offset by higher miscellaneous revenues of $0.4 million primarily due to increased rebillable expenses and parts sales.
Operating revenues from oil and gas operations in Alaska were $8.2 million lower in the Current Nine Months. Operating revenues from medium and light twin engine helicopters were $7.1 million and $0.5 million lower, respectively, primarily due to lower utilization. Miscellaneous revenues were $0.7 million lower primarily due to reduced rebillable expenses. Operating revenues from single engine helicopters were $0.1 million lower primarily due to lower average rates and lower utilization.
Operating revenues from international oil and gas operations were $2.8 million lower in the Current Nine Months due to the completion of contracts subsequent to the Prior Nine Months.
Revenues from dry-leasing activities were $1.4 million higher in the Current Nine Months primarily due to increased cash receipts of $7.9 million from our Brazilian joint venture, Aeróleo. Revenues from Aeróleo have been recognized only as cash is received. This increase was partially offset by decreased revenues of $5.3 million related to contracts that ended, decreased revenues of $0.5 million from a customer in India and a $0.6 million reduction related to foreign currency fluctuations.
Operating revenues from SAR activities were $2.3 million lower in the Current Nine Months primarily due to the end of a subscriber contract and reduced flight activity.
Operating revenues from air medical services were $2.7 million lower in the Current Nine Months primarily due to contracts that ended subsequent to the Prior Nine Months.
Operating revenues from flightseeing activities were consistent with the Prior Nine Months.
Operating revenues from FBO activities were $6.5 million lower in the Current Nine Months due to the sale of the FBO.
Operating Expenses. Operating expenses were $32.2 million lower in the Current Nine Months. Repairs and maintenance expenses were $10.3 million lower primarily due to a decrease of $6.1 million related to the timing of repairs, a $3.6 million decrease in PBH expenses due to reduced flight hours and a $0.8 million decrease related to vendor credits. Fuel expenses were $10.9 million lower primarily due to lower fuel prices, reduced flight hours and the sale of the FBO. Personnel expenses were $7.3 million lower primarily due to reduced headcount, travel costs and temporary staffing. Other operating expenses were $1.7 million lower primarily due to reduced subcontractor expenses. Insurance and loss reserves were $1.8 million lower primarily due to lower premiums, good experience credits and reduced activity.
Administrative and General. Administrative and general expenses were $2.6 million lower in the Current Nine Months primarily due to a decrease of $3.7 million in compensation and employee costs related to severance expenses due to changes in senior management in the Prior Nine Months and reduced headcount in the Current Nine Months. In addition, expenses decreased
32
$1.7 million due to a reduction in fees and the termination of the TSA with SEACOR in June 2015. These decreases were partially offset by a $1.7 million increase in professional service fees and a $1.2 million increase in information technology costs due to the transition of services from SEACOR.
Depreciation. Depreciation expense was $0.7 million higher in the Current Nine Months due to a base expansion project and additional helicopters placed in service.
Gains on Asset Dispositions, Net. Gains on asset dispositions were $1.1 million lower during the Current Nine Months. During the Current Nine Months, we sold 14 helicopters and other equipment for cash proceeds of $20.6 million resulting in net gains of $5.0 million, including $0.6 million related to the early buy-out of two helicopter leases by a customer. During the Prior Nine Months, we sold three helicopters and other equipment for proceeds of $7.0 million, resulting in gains of $6.1 million.
Operating Income. Operating income as a percentage of revenues was 9% in the Current Nine Months compared to 14% in the Prior Nine Months. Excluding gains on asset dispositions discussed above, operating income as a percentage of revenues was 7% in the Current Nine Months compared to 11% in the Prior Nine Months. The decrease in operating income as a percentage of revenues was driven primarily by the decrease in revenues.
Interest Expense. Interest expense was $1.7 million lower in the Current Nine Months primarily due to increased capitalized interest and the repurchase of $24.9 million of our 7.750% Senior Notes during the past nine months.
Derivatives Gains (Losses), Net. Derivative gains (losses) were less than $0.1 million in the Current Nine Months. Unrealized derivative losses of $1.7 million in the Prior Nine Months were primarily due to the revaluation to market of forward currency contracts.
Note Receivable Impairment. Note receivable impairments were $2.5 million in the Prior Nine Months related to a probable loss of a note receivable.
Foreign Currency Gains (Losses), Net. Foreign currency losses of $2.3 million in the Current Nine Months were primarily due to the strengthening of the U.S. dollar, resulting in losses on our euro denominated balances and realized losses on settled forward currency contracts.
Gain on Sale of FBO. Net cash proceeds from the sale of the FBO were $14.3 million during the Current Nine Months resulting in a pre-tax gain of $12.9 million.
Income Tax Expense. Income tax expense was $1.3 million higher in the Current Nine Months primarily due to higher income before taxes and a nonrecurring charge to deferred taxes resulting from the acquisition of Hauser.
Equity Earnings, Net of Tax. Equity earnings, net of tax, were $3.0 million lower in the Current Nine Months primarily due to the sale in the Prior Nine Months of our 51% interest in Lake Palma for a gain of $1.5 million, net of tax, and the lack of earnings from Lake Palma of $0.5 million. In addition, we recorded losses from Dart of $0.5 million in the Current Nine Months compared to earnings of $0.5 million in the Prior Nine Months.
33
Fleet Count
The following shows details of our helicopter fleet as of September 30, 2015.
Owned(1) | Joint Ventured | Leased-in | Managed | Total | Max. Pass.(2) | Cruise Speed (mph) | Approx. Range (miles) | Average Age(3) (years) | |||||||||||||||||||
Heavy: | |||||||||||||||||||||||||||
H225 | 9 | — | — | — | 9 | 19 | 162 | 582 | 5 | ||||||||||||||||||
Medium: | |||||||||||||||||||||||||||
AW139 | 38 | 1 | — | — | 39 | 12 | 173 | 426 | 6 | ||||||||||||||||||
B212 | 8 | — | — | — | 8 | 11 | 115 | 299 | 36 | ||||||||||||||||||
B412 | 2 | — | — | — | 2 | 11 | 138 | 352 | 34 | ||||||||||||||||||
S76 A++ | 2 | — | — | — | 2 | 12 | 155 | 348 | 25 | ||||||||||||||||||
S76 C+/C++ | 5 | — | — | 1 | 6 | 12 | 161 | 348 | 9 | ||||||||||||||||||
55 | 1 | — | 1 | 57 | |||||||||||||||||||||||
Light—twin engine: | |||||||||||||||||||||||||||
A109 | 7 | — | — | — | 7 | 7 | 161 | 405 | 9 | ||||||||||||||||||
BK-117 | — | — | 2 | 1 | 3 | 9 | 150 | 336 | N/A | ||||||||||||||||||
BO-105 | 3 | — | — | — | 3 | 4 | 138 | 276 | 26 | ||||||||||||||||||
EC135 | 14 | — | 2 | 1 | 17 | 7 | 138 | 288 | 8 | ||||||||||||||||||
EC145 | 3 | — | — | 2 | 5 | 9 | 150 | 336 | 6 | ||||||||||||||||||
27 | — | 4 | 4 | 35 | |||||||||||||||||||||||
Light—single engine: | |||||||||||||||||||||||||||
A119 | 16 | — | — | — | 16 | 7 | 161 | 270 | 9 | ||||||||||||||||||
AS350 | 31 | — | — | — | 31 | 5 | 138 | 361 | 20 | ||||||||||||||||||
47 | — | — | — | 47 | |||||||||||||||||||||||
Total Fleet | 138 | 1 | 4 | 5 | 148 | 13 |
(1) | Does not include a S92 heavy helicopter that was delivered in September 2015 but not yet placed in service. |
(2) | In typical configuration for our operations. |
(3) | Reflects the average age of helicopters that are owned by us. |
Liquidity and Capital Resources
General
Our ongoing liquidity requirements arise primarily from working capital needs, meeting our capital commitments (including the purchase of helicopters and other equipment) and the repayment of debt obligations. In addition, we may use our liquidity to fund acquisitions, repurchase shares or debt securities or make other investments. Sources of liquidity are cash balances and cash flows from operations and, from time to time, we may obtain additional liquidity through the issuance of equity or debt or through borrowings under our amended and restated senior secured credit facility (“Revolving Credit Facility”).
As of September 30, 2015, we had unfunded capital commitments of $174.5 million, consisting primarily of agreements to purchase helicopters, including nine AW189 heavy helicopters, three S92 heavy helicopters and five AW169 light twin helicopters. The AW189 and S92 helicopters are scheduled to be delivered in 2015 through 2017. Delivery dates for the AW169 helicopters have yet to be determined. Of these commitments, $65.3 million are payable in 2015, with the remaining commitments payable through 2017, and $107.3 million of the commitments (inclusive of deposits paid on options not yet exercised) may be terminated without further liability to us other than aggregate liquidated damages of $2.5 million. In addition, we had outstanding options to purchase up to an additional ten AW189 helicopters and three S92 helicopters. If these options are exercised, the helicopters would be scheduled for delivery beginning in 2016 through 2018.
34
We expect to finance the remaining acquisition costs through a combination of cash on hand, cash provided by operating activities and borrowings under our Revolving Credit Facility.
Summary of Cash Flows
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
(in thousands) | |||||||
Cash flows provided by or (used in): | |||||||
Operating activities | $ | 35,843 | $ | 61,966 | |||
Investing activities | (18,303 | ) | (49,792 | ) | |||
Financing activities | (42,571 | ) | (3,175 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (2,028 | ) | 23 | ||||
Net decrease in cash and cash equivalents | $ | (27,059 | ) | $ | 9,022 |
Operating Activities
Cash flows provided by operating activities decreased by $26.1 million in the Current Nine Months compared with the Prior Nine Months. The components of cash flows provided by operating activities during the Current Nine Months and Prior Nine Months were as follows (in thousands):
Nine Months Ended September 30, | |||||||
2015 | 2014 | ||||||
Operating income before depreciation and gains on asset dispositions, net | $ | 49,738 | $ | 63,592 | |||
Changes in operating assets and liabilities before interest and income taxes | (6,152 | ) | (1,941 | ) | |||
Cash settlements on derivative transactions, net | (274 | ) | (755 | ) | |||
Interest paid, excluding capitalized interest of $5,443 and $3,017 in 2015 and 2014, respectively | (5,540 | ) | (6,417 | ) | |||
Income taxes | (5,990 | ) | (734 | ) | |||
Note receivable impairment | — | 2,457 | |||||
Other | 4,061 | 5,764 | |||||
Total cash flows provided by operating activities | $ | 35,843 | $ | 61,966 |
Operating income before depreciation and gains on asset dispositions, net was $13.9 million lower in the Current Nine Months compared with the Prior Nine Months primarily due to a decrease in operating revenues of $48.6 million, partially offset by a decrease in operating expenses and administrative and general expenses of $32.2 million and $2.6 million, respectively. See “Results of Operations” above for an explanation of the main variances.
During the Current Nine Months, changes in operating assets and liabilities before interest and income taxes used cash flows of $6.2 million primarily due to an increase in receivables partially offset by an increase in accounts payable and accrued expenses. During the Prior Nine Months, changes in operating assets and liabilities before interest and income taxes used cash flows of $1.9 million.
Interest paid was $0.9 million lower during the Current Nine Months primarily due to the repurchase of a portion of the 7.750% Senior Notes during the period.
Cash paid for income taxes was $5.3 million higher during the Current Nine Months primarily due to an increase in taxable income compared with the Prior Nine Months.
Non-cash expenses were $1.7 million lower in the Current Nine Months primarily due to a decrease in equity award amortization related to the resignation of our Chief Executive Officer during the Prior Nine Months.
Investing Activities
During the Current Nine Months, net cash used in investing activities was $18.3 million primarily as follows:
• | Capital expenditures were $47.3 million, which consisted primarily of a base expansion project and deposits on future helicopter deliveries. |
35
• | Proceeds from the disposition of property and equipment were $20.6 million. |
• | Proceeds from the sale of the FBO were $14.3 million. |
• | Cash outflows for business acquisitions, net of cash acquired, were $3.2 million. |
• | Deposits into escrow accounts, including for like-kind exchanges, net were $2.2 million. |
• | Net cash outflows for the settlement of derivative transactions were $1.1 million. |
• | Net principal payments from notes receivable from equity investees and third parties were $0.5 million. |
During the Prior Nine Months, net cash used in investing activities was $49.8 million primarily as follows:
• | Capital expenditures were $64.0 million, which consisted primarily of helicopter acquisitions and deposits on future helicopter deliveries. |
• | Proceeds from the disposition of property and equipment were $7.0 million. |
• | Proceeds from the sale of interest in equity investees were $6.4 million. |
• | Net principal payments on notes due from equity investees and third parties were $0.9 million. |
Financing Activities
During the Current Nine Months, net cash used in financing activities was $42.6 million primarily as follows:
• | Principal payments on long-term debt were $52.1 million. |
• | Proceeds from our Revolving Credit Facility were $35.0 million. |
• | Cash used for the repurchase of a portion of our 7.750% Senior Notes was $24.3 million. |
• | Cash used for the repurchase of treasury shares was $2.1 million. |
• | Proceeds from share award plans were $1.1 million. |
During the Prior Nine Months, net cash used in financing activities was $3.2 million primarily as follows:
• | Issuance costs related to our Revolving Credit Facility were $2.4 million. |
• | Principal payments on long-term debt were $2.2 million. |
• | Proceeds from share award plans were $1.5 million. |
Amended and Restated Senior Secured Revolving Credit Facility
Our Revolving Credit Facility provides us with the ability to borrow up to $300.0 million with a sub-limit of up to $50.0 million for letters of credit and includes an “accordion” feature which, if exercised and subject to agreement by the lenders and the satisfaction of certain conditions, will increase total commitments by up to $100.0 million. Our availability under the Revolving Credit Facility may be limited by the terms of the 7.750% Senior Notes. As of September 30, 2015, we had the ability to borrow an additional $227.2 million under the Revolving Credit Facility.
Senior Notes
On December 7, 2012, we completed an offering of $200.0 million aggregate principal amount of our 7.750% Senior Notes due December 15, 2022. Interest on the notes is payable semi-annually in arrears on June 15 and December 15 of each year. During the Current Nine Months, we repurchased $24.9 million of the 7.750% Senior Notes for total cash of $24.3 million including accrued interest of $0.4 million. These repurchases resulted in total gains of $0.2 million. In October 2015, we repurchased an additional $19.9 million of the 7.750% Senior Notes for total cash of $19.2 million including accrued interest of $0.5 million. From time to time, we may opportunistically repurchase our 7.750% Senior Notes in open market or privately negotiated transactions on terms we believe to be favorable.
Short and Long-Term Liquidity Requirements
We anticipate that we will generate positive cash flows from operating activities and that these cash flows will be adequate to meet our working capital requirements. During the nine months ended September 30, 2015, our cash provided by operating activities was $35.8 million. To support our capital expenditure program and/or other liquidity requirements, we may use operating cash flow, cash balances or proceeds from sales of assets, issue debt or equity, borrow under our Revolving Credit Facility or undertake any combination of the foregoing.
36
Our availability of long-term financing is dependent upon our ability to generate operating profits sufficient to meet our requirements for working capital, capital expenditures and a reasonable return on investment. We believe that earning such operating profits will permit us to maintain access to favorably priced financing arrangements. Management will continue to closely monitor our liquidity and the capital and other financing markets.
Off-Balance Sheet Arrangements
On occasion, we and our partners will guarantee certain obligations on behalf of our joint ventures. As of September 30, 2015, we had no such guarantees in place.
Contractual Obligations and Commercial Commitments
For additional information about our contractual obligations and commercial commitments, refer to “Liquidity and Capital Resources—Contractual Obligations and Commercial Commitments” contained in our Annual Report on Form 10-K for the year ended December 31, 2014. There have been no material changes since such date.
Contingencies
In the normal course of our business, we become involved in various litigation matters including, among other things, claims by third parties for alleged property damages and personal injuries. Management uses estimates in determining our potential exposure to these matters and has recorded reserves in our financial statements related thereto as appropriate. It is possible that a change in our estimates related to these exposures could occur, but we do not expect such changes in estimated costs would have a material effect on our consolidated financial position, results of operations or cash flows.
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
For additional information about our exposure to market risk, refer to Item 7A, Quantitative and Qualitative Disclosures about Market Risk, contained in our Annual Report on Form 10-K for the year ended December 31, 2014. There has been no material change in our exposure to market risk during the Current Year Quarter, except as described below.
As of September 30, 2015, we had non-U.S. dollar denominated capital purchase commitments of €128.9 million ($143.9 million). An adverse change of 10% in the underlying foreign currency exchange rate would increase the U.S. dollar equivalent of the non-hedged purchase commitment by $14.4 million. As of September 30, 2015, we maintained non-U.S. dollar denominated cash balances of €7.5 million. An adverse change of 10% in the underlying foreign currency exchange rate would reduce net income by $0.5 million.
ITEM 4. | CONTROLS AND PROCEDURES |
With the participation of our Chief Executive Officer and Chief Financial Officer, management evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of September 30, 2015. Based on their evaluation, our principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures were effective and operating to provide reasonable assurance that material information required to be disclosed in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, including ensuring that such material information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure, as of September 30, 2015.
During the quarter ended September 30, 2015, there were no changes in our internal control over financial reporting that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.
37
PART II—OTHER INFORMATION
ITEM 1A. RISK FACTORS
For additional information about our risk factors, see “Risk Factors” in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2014. There have been no material changes to this Item from the disclosure included in our Annual Report on Form 10-K for the year ended December 31, 2014.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
The following table presents information regarding our repurchases of shares of our Common Stock on a monthly basis during the three months ended September 30, 2015:
Total Number of Shares Repurchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Value of Shares that May Yet be Purchased Under the Plans or Programs | ||||||||||
July 1, 2015 - July 31, 2015 | — | — | — | $ | 25,000,000 | ||||||||
August 1, 2015 - August 31, 2015 | 30,345 | $ | 14.75 | 30,345 | $ | 24,552,524 | |||||||
September 1, 2015 - September 30, 2015 | 101,639 | $ | 15.92 | 101,639 | $ | 22,934,076 |
ITEM 6. | EXHIBITS |
The exhibits listed in the accompanying Exhibit Index are filed, furnished or incorporated by reference (as stated therein) as part of this Quarterly Report on Form 10-Q.
38
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Era Group Inc. (Registrant) | |||||
DATE: | November 4, 2015 | By: | /s/ Andrew L. Puhala | ||
Andrew L. Puhala, Senior Vice President, Chief Financial Officer | |||||
DATE: | November 4, 2015 | By: | /s/ Jennifer Whalen | ||
Jennifer Whalen, Vice President, Chief Accounting Officer | |||||
39
EXHIBIT INDEX
31.1 | Certification by the Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act. | |
31.2 | Certification by the Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act. | |
32.1 | Certification by the Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2 | Certification by the Principal Financial Officer 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 | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase | |
101.LAB | XBRL Taxonomy Extension Label Linkbase | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase |
40