Schedule of Variable Interest Entities |
The table below represents the assets of Aeróleo which have restrictions on the ability to be distributed to the Company and the liabilities of Aeróleo for which creditors do not have recourse to the Company at June 30, 2016 and December 31, 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016 |
|
December 31, 2015 |
Cash |
|
$ |
1,090 |
|
|
$ |
3,192 |
|
Receivables - trade (net of allowance for doubtful accounts of $834 and $1,418 in 2016 and 2015, respectively) |
|
7,746 |
|
|
8,240 |
|
Receivables - other |
|
731 |
|
|
179 |
|
Inventories, net |
|
726 |
|
|
2,240 |
|
Other current assets |
|
128 |
|
|
— |
|
Property and equipment, net |
|
768 |
|
|
696 |
|
Intangible assets |
|
3 |
|
|
4 |
|
Other assets |
|
4,723 |
|
|
3,367 |
|
Accounts payable and accrued expenses |
|
952 |
|
|
1,709 |
|
Accrued wages and benefits |
|
2,633 |
|
|
2,108 |
|
Accrued other taxes |
|
1,210 |
|
|
1,701 |
|
Accrued contingencies |
|
1,280 |
|
|
2,410 |
|
Current portion of long-term debt |
|
— |
|
|
1,524 |
|
Other current liabilities |
|
8 |
|
|
450 |
|
Long-term debt |
|
— |
|
|
5,259 |
|
Other liabilities |
|
3,171 |
|
|
729 |
|
The table below represents the Company’s pro forma results of operations for the three and six months ended June 30, 2015 assuming the consolidation of Aeróleo began on January 1, 2015 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical Results |
|
Pro Forma Adjustments |
|
Pro Forma Results |
Three Months Ended June 30, 2015 |
|
|
|
|
|
Operating revenues |
$ |
70,738 |
|
|
$ |
11,266 |
|
|
$ |
82,004 |
|
Net income attributable to Era Group Inc. |
11,333 |
|
|
(2,410 |
) |
|
8,923 |
|
|
|
|
|
|
|
Six Months Ended June 30, 2015 |
|
|
|
|
|
Operating revenues |
$ |
138,153 |
|
|
$ |
22,591 |
|
|
$ |
160,744 |
|
Net income attributable to Era Group Inc. |
11,291 |
|
|
(4,033 |
) |
|
7,258 |
|
|