Minnesota
(State or other jurisdiction
of incorporation)
|
001-32936
(Commission File Number)
|
95-3409686
(IRS Employer Identification No.)
|
|
3505 West Sam Houston Parkway North, Suite 400
Houston, Texas
(Address of principal executive offices)
400 North Sam Houston Parkway East,
Suite 400
Houston, Texas
(Former address of principal executive offices)
|
281-618-0400
(Registrant’s telephone number, including area code)
|
77043
(Zip Code)
77060
(Zip Code)
|
As Reported
|
Adjustments
|
Pro Forma for Vessel Sale Transactions
|
||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents | $ | 625,650 | $ | 238,250 | a,b | $ | 690,007 | |
(123,893)
|
a
|
|
||||||
(50,000)
|
a
|
|||||||
Accounts receivable:
|
||||||||
Trade, net of allowance for uncollectible accounts of $4,844
|
142,793
|
-
|
142,793
|
|||||
Unbilled revenue
|
29,392
|
-
|
29,392
|
|||||
Costs in excess of billing
|
5,438
|
-
|
5,438
|
|||||
Other current assets
|
61,189
|
-
|
|
61,189
|
||||
Total current assets
|
864,462
|
64,357
|
928,819
|
|||||
Property and equipment
|
2,115,321
|
(442,311)
|
b
|
1,673,010
|
||||
Less accumulated depreciation
|
(582,594)
|
214,948
|
b
|
(367,646)
|
||||
Property and equipment, net
|
1,532,727
|
(227,363)
|
b
|
1,305,364
|
||||
Other assets:
|
||||||||
Equity investments
|
165,452
|
-
|
165,452
|
|||||
Goodwill
|
61,732
|
-
|
61,732
|
|||||
Other assets, net
|
41,958
|
-
|
b
|
41,958
|
||||
Total assets
|
$
|
2,666,331
|
$ |
(163,006)
|
$ |
2,503,325
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
100,553
|
$ |
-
|
$ |
100,553
|
||
Accrued liabilities
|
122,024
|
(50,000)
|
a
|
72,024
|
||||
Income tax payable
|
35,797
|
35,080
|
b
|
70,877
|
||||
Current maturities of long-term debt
|
10,247
|
-
|
10,247
|
|||||
Total current liabilities
|
268,621
|
(14,920)
|
253,701
|
|||||
Long-term debt
|
687,461
|
(123,893)
|
a
|
563,568
|
||||
Deferred tax liabilities
|
290,102
|
(31,270)
|
b
|
258,832
|
||||
Other long-term liabilities
|
14,976
|
-
|
14,976
|
|||||
Total liabilities
|
1,261,160
|
(170,083)
|
1,091,077
|
|||||
Commitments and contingencies
|
||||||||
Shareholders' equity:
|
||||||||
Common stock, no par, 240,000 shares authorized, 105,333 shares issued, respectively
|
935,463
|
-
|
935,463
|
|||||
Retained Earnings
|
477,925
|
7,077
|
b
|
485,002
|
||||
Accumulated other comprehensive loss
|
(33,986)
|
-
|
(33,986)
|
|||||
Total controlling interest shareholders' equity
|
1,379,402
|
7,077
|
1,386,479
|
|||||
Noncontrolling interest
|
25,769
|
-
|
25,769
|
|||||
Total equity
|
1,405,171
|
7,077
|
1,412,248
|
|||||
Total liabilities and shareholders' equity
|
$
|
2,666,331
|
$ |
(163,006)
|
$ |
2,503,325
|
As Reported
|
Adjustments
|
Pro Forma for Vessel Sale Transactions
|
||||||||
Net revenues
|
$
|
197,429
|
$
|
(25,381)
|
c
|
$
|
173,430
|
|||
1,382
|
d
|
|||||||||
Cost of sales
|
144,862
|
(21,251)
|
c
|
124,937
|
||||||
1,326
|
d
|
|||||||||
Gross profit
|
52,567
|
(4,074)
|
48,493
|
|||||||
Loss on commodity derivative contracts
|
(14,113)
|
-
|
(14,113)
|
|||||||
Selling, general and administrative expenses
|
(23,216)
|
-
|
(23,216)
|
|||||||
Income from operations
|
15,238
|
(4,074)
|
11,164
|
|||||||
Equity in earnings of investments
|
610
|
-
|
610
|
|||||||
Net interest expense
|
(10,323)
|
1,029
|
e
|
(9,294)
|
||||||
Loss on early extinguishment of long-term debt
|
(2,882)
|
-
|
(2,882)
|
|||||||
Other income (expense), net
|
(3,684)
|
-
|
(3,684)
|
|||||||
Other income - oil and gas
|
2,818
|
-
|
2,818
|
|||||||
Income (loss) before income taxes
|
1,777
|
(3,045)
|
(1,268)
|
|||||||
Provision (benefit) for income taxes
|
443
|
(1,066)
|
f
|
(623)
|
||||||
Net income (loss), including noncontrolling interests
|
1,334
|
(1,979)
|
(645)
|
|||||||
Income from discontinued operations, net of tax
|
1,058
|
-
|
1,058
|
|||||||
Net income (loss), including noncontrolling interests
|
2,392
|
(1,979)
|
413
|
|||||||
Less net income applicable to noncontrolling interests
|
(777)
|
- |
(777)
|
|||||||
Net income (loss) applicable to Helix
|
$
|
1,615
|
$
|
(1,979)
|
$
|
(364)
|
||||
Basic earnings (loss) per share of common stock:
|
||||||||||
Continuing operations | $ | 0.01 | $ | (0.01) | ||||||
Discontinued operations | 0.01 | 0.01 | ||||||||
Net income per common share | $ | 0.02 | $ | 0.00 | ||||||
Diluted earnings (loss) per share of common stock: | ||||||||||
Continuing operations | $ | 0.01 | $ | (0.01) | ||||||
Discontinued operations | 0.01 | 0.01 | ||||||||
Net income per common share | $ | 0.02 | $ | 0.00 | ||||||
Weighted average common shares outstanding: | ||||||||||
Basic | 105,032 | 105,032 | ||||||||
Diluted | 105,165 | 105,032 | ||||||||
Sale of Caesar, Express and Related Pipelay Equipment
|
||||||||||||||||||
As Reported
|
Adjustments
|
Pro Forma for Vessel Sale Transactions
|
Sale of Interpid to Unrelated Third Party l
|
As Adjusted to Eliminate Pipelay Vessels
|
||||||||||||||
Net revenues
|
$
|
846,109
|
$
|
(151,818)
|
g
|
$
|
708,202
|
$
|
(16,031)
|
m
|
$
|
693,303
|
||||||
13,911
|
h
|
1,132
|
n
|
|||||||||||||||
Cost of sales:
|
||||||||||||||||||
Cost of sales
|
619,059
|
(103,960)
|
g
|
527,661
|
(18,872)
|
m
|
509,613
|
|||||||||||
12,562
|
h
|
824
|
n
|
|||||||||||||||
Impairments
|
177,135
|
(157,765)
|
i
|
19,370
|
(14,590)
|
o
|
4,780
|
|||||||||||
Total cost of sales
|
796,194
|
(249,163)
|
547,031
|
(32,638)
|
514,393
|
|||||||||||||
Gross profit
|
49,915
|
111,256
|
161,171
|
17,739
|
178,910
|
|||||||||||||
Loss on sale of assets, net
|
(13,476)
|
-
|
(13,476)
|
12,933
|
o
|
(543)
|
||||||||||||
Non-hedge loss on commodity derivative contracts
|
(10,507)
|
-
|
(10,507)
|
-
|
(10,507)
|
|||||||||||||
Selling, general and administrative expenses
|
(94,415)
|
-
|
(94,415)
|
-
|
(94,415)
|
|||||||||||||
Income (loss) from operations
|
(68,483)
|
111,256
|
42,773
|
30,672
|
73,445
|
|||||||||||||
Equity in earnings of investments
|
8,434
|
-
|
8,434
|
8,434
|
||||||||||||||
Net interest expense
|
(48,160)
|
4,652
|
j
|
(43,508)
|
164
|
p
|
(43,344)
|
|||||||||||
Loss on early extinguishment of long-term debt
|
(17,127)
|
-
|
(17,127)
|
-
|
(17,127)
|
|||||||||||||
Other income (expense), net
|
(625)
|
-
|
(625)
|
-
|
(625)
|
|||||||||||||
Income (loss) before income taxes
|
(125,961)
|
115,908
|
(10,053)
|
30,836
|
20,783
|
|||||||||||||
Provision (benefit) for income taxes
|
(59,158)
|
40,568
|
k
|
(18,590)
|
10,792
|
q
|
(7,798)
|
|||||||||||
Income (loss) from continuing operations
|
(66,803)
|
75,340
|
8,537
|
20,044
|
28,581
|
|||||||||||||
Income from discontinued operations, net of tax
|
23,684
|
-
|
23,684
|
-
|
23,684
|
|||||||||||||
Net income (loss), including noncontrolling interests
|
(43,119)
|
75,340
|
32,221
|
20,044
|
52,265
|
|||||||||||||
Less net income applicable to noncontrolling interests
|
(3,178)
|
-
|
(3,178)
|
-
|
(3,178)
|
|||||||||||||
Net income (loss) applicable to Helix
|
(46,297)
|
75,340
|
29,043
|
20,044
|
49,087
|
|||||||||||||
Preferred stock dividends
|
(37)
|
-
|
(37)
|
-
|
(37)
|
|
||||||||||||
Net income (loss) applicable to Helix common shareholders
|
$
|
(46,334)
|
$
|
75,340
|
$
|
29,006
|
$
|
20,044
|
$
|
49,050
|
||||||||
Basic earnings (loss) per share of common stock: | ||||||||||||||||||
Continuing operations | $ | (0.67 | ) | $ | 0.28 | $ | 0.47 | |||||||||||
Discontinued operations | 0.23 | 0.23 | 0.23 | |||||||||||||||
Net income (loss) per common share | $ | (0.44 | ) | $ | 0.51 | $ | 0.70 | |||||||||||
Diluted earnings (loss) per share of common stock: | ||||||||||||||||||
Continuing operations | $ | (0.67 | ) | $ | 0.27 | $ | 0.46 | |||||||||||
Discontinued operations | 0.23 | 0.23 | 0.23 | |||||||||||||||
Net income (loss) per common share | $ | (0.44 | ) | $ | 0.50 | $ | 0.69 | |||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||
Basic | 104,449 | $ | 104,449 | 104,449 | ||||||||||||||
Diluted | 104,449 | $ | 104,895 | 104,895 | ||||||||||||||
a.
|
The net proceeds associated with disposition of the Caesar, Express and related pipelay equipment from the sales transaction with Coastal Trade Limited (in thousands):
|
Gross proceeds1
|
$
|
238,250
|
|||
Less deposit previously received
|
(50,000
|
)
|
|||
Repayment of Term Loan Debt 2
|
(123,893
|
)
|
|||
Net proceeds at closing of vessel sales
|
$
|
64,357
|
|||
1.
|
The contractual sales price pursuant to the Pipelay Asset Sales Agreement (the “PSA Agreement”). In connection with the execution of the PSA Agreement, the purchaser made a $50 million deposit to the Company, the proceeds of which were to be allocated 60% to the sales price upon the closing of the Caesar and 40% upon the closing of the Express. For more information regarding the PSA Agreement see Exhibit 10.1 to Current Report on Form 8-K filed with the Securities and Exchange Commission on October 17, 2012.
|
2.
|
Pursuant to the terms of Helix’s then existing Credit Agreement, the Company was required to use a minimum of 60% of any after-tax proceeds from the disposition of the Caesar, Express and related pipelay equipment, to make mandatory prepayments of amounts outstanding under its Term Loan. See Note 7 “Long Term Debt” of Helix Annual Report on Form 10-K for additional disclosure related to its then existing Credit Agreement and the requirement to make prepayments of the term loan debt in certain circumstances.
|
b.
|
Record the sale of the Caesar, Express and related pipelay equipment. This reflects the sale proceeds from the transaction, the write off of remaining net book value of the assets and the recording of the appropriate income tax position by reversing the existing deferred income tax liability and establishing the correct current income tax payable. The entry is as follows (in thousands):
|
Gross proceeds
|
$
|
238,250
|
|||
Property and equipment, net
|
(227,363
|
)
|
|||
Income tax payable
|
(35,080
|
)
|
|||
Deferred income tax liability
|
31,270
|
||||
Retained earnings
|
7,077
|
||||
c.
|
To reverse the direct operating results of the Caesar, Express and related pipelay equipment. This reflects the elimination of revenues and direct cost of sales in the performance of services for unrelated third parties.
|
d.
|
To eliminate the inter-company revenues and direct cost of sales associated with services that the other consolidated subsidiaries of Helix rendered to the Caesar and Express. If the disposition were assumed to have occurred on January 1, 2012 then these subsidiaries would not have been related parties and the amounts would not have been eliminated from our consolidated results.
|
e.
|
This amount represents the assumed interest savings associated with the requirement to use a minimum of 60% of the net after-tax proceeds from the sale to repay a portion of Helix’s then existing term loan debt. For purposes of this calculation it was assumed Helix would repay $123.9 million of its term loan debt. Helix had an average annual interest rate of approximately 3.3% for its term loan in for the three-month period ended March 31, 2013.
|
f.
|
Represents adjustment to income tax expense on the historical revenues and direct cost of sales associated with the sale of Caesar, Express and related pipelay equipment, and the pro forma adjustments calculated using the 35% U.S. federal corporate income tax rate.
|
g.
|
To reverse the direct operating results of the Caesar, Express and related pipelay equipment. This reflects the elimination of revenues and direct cost of sales in the performance of services to unrelated third parties.
|
h.
|
To eliminate the inter-company revenues and direct cost of sales associated with services that the other consolidated subsidiaries of Helix rendered to the Caesar and Express. If the dispositions were assumed to have occurred on January 1, 2012 then these subsidiaries would not have been related parties and such amounts would not have been eliminated from our consolidated results.
|
i.
|
To eliminate the impairment charge that was recorded in October 2012 to reduce the carrying cost of the Caesar to its announced sales price. If the disposition was assumed to have occurred on January 1, 2012 this charge would have been reflected in the loss on the sale of the Caesar at that time.
|
j.
|
This amount represents the assumed interest savings associated with the requirement to use a minimum of 60% of the net after-tax proceeds from the sale to repay a portion of Helix’s then existing term loan debt. For purposes of this calculation it was assumed Helix would repay $123.9 million of its term loan debt on January 1, 2012. Helix had an average annual interest rate of approximately 3.7% for its term loan for the year ended December 31, 2012.
|
k.
|
Represents adjustment to income tax expense on the historical revenues and direct cost of sales associated with the sale of Caesar, Express and related pipelay equipment and the pro forma adjustments calculated using the 35% U.S. federal corporate income tax rate.
|
l.
|
The column is presented to provide the reader with the pro forma effect from Helix’s previous sale of another pipelay vessel, the Intrepid. In September 2012, Helix sold the Intrepid for $14.5 million in cash. See Note 14 of Helix’s Quarterly Report on Form 10-Q for the period ended September 30, 2012 for additional information regarding the sale of the Intrepid.
|
m.
|
To reverse the direct operating results of the Intrepid. This reflects the elimination of revenues and direct cost of sales in the performance of services by the vessel for unrelated third parties.
|
n.
|
To eliminate the inter-company revenues and direct cost of sales associated with services that the other consolidated subsidiaries of Helix rendered to the Intrepid. If the transaction was assumed to have occurred on January 1, 2012 then these subsidiaries would not have been related parties and such amounts would not have been eliminated from our consolidated results.
|
o.
|
To reverse the impairment charge and loss on the sale of the Intrepid that was recorded during 2012. If the sale of the Intrepid was assumed to have occurred on January 1, 2012 this would have been incurred at that time.
|
p.
|
This amount represents the assumed interest savings associated with the requirement to use a minimum of 60% of the net after tax proceeds from the sale of the Intrepid to repay a portion of Helix’s then existing term loan debt. For purposes of this calculation it was assumed Helix would repay $5.8 million of its term loan debt. Helix had an average annual interest rate of approximately 3.7% for its term loan for the year ended December 31, 2012.
|
q.
|
Represents adjustment to income tax expense on the historical revenues and direct cost of sales associated with the sale of the Intrepid and the pro forma adjustments calculated using the 35% U.S. federal corporate income tax rate.
|