These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended July 26, 2014
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ________ to ________
|
|
Florida
|
|
59-1277135
|
|
(
State or other jurisdiction of incorporation or organization
)
|
|
(
I.R.S. Employer Identification No.
)
|
|
|
|
|
|
11770 US Highway 1, Suite 101, Palm Beach Gardens, FL
|
|
33408
|
|
(
Address of principal executive offices
)
|
|
(
Zip Code
)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
|
Common Stock, par value $0.33 1/3 per share
|
|
New York Stock Exchange
|
|
Large accelerated filer
x
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
Document
|
Part of Form 10-K into which incorporated
|
|
Portions of the registrant's Proxy Statement to be filed by November 22, 2014
|
Parts II and III
|
|
|
|
|
Such Proxy Statement, except for the portions thereof which have been specifically incorporated by reference, shall not be deemed "filed" as part of this Annual Report on Form 10-K.
|
|
|
Dycom Industries, Inc.
Table of Contents
|
||
|
|
|
|
|
|
||
|
|
||
|
|
|
|
|
|
PART I
|
|
|
|
|
|
|
|
|
|
|
|
PART II
|
|
|
|
|
|
|
|
|
|
|
|
PART III
|
|
|
|
|
|
|
|
|
|
|
|
PART IV
|
|
|
|
|
|
|
|
|
|
|
|
||
|
•
|
anticipated outcomes of contingent events, including litigation;
|
|
•
|
projections of revenues, income or loss, or capital expenditures;
|
|
•
|
determinations as to whether the carrying value of our assets is impaired;
|
|
•
|
expected benefits and synergies of businesses acquired and future opportunities for the combined businesses;
|
|
•
|
plans for future operations, growth and acquisitions, dispositions, or financial needs;
|
|
•
|
financing availability;
|
|
•
|
outcomes of our plans for future operations, growth and services, including contract backlog;
|
|
•
|
restrictions imposed by our credit agreement and the indenture governing our senior subordinated notes;
|
|
•
|
use of our cash flow to service our debt;
|
|
•
|
future economic conditions and trends in the industries we serve;
|
|
•
|
assumptions relating to any of the foregoing;
|
|
Name
|
|
Age
|
|
Office
|
|
Executive Officer Since
|
|
Steven E. Nielsen
|
|
51
|
|
Chairman, President and Chief Executive Officer
|
|
February 26, 1996
|
|
Timothy R. Estes
|
|
60
|
|
Executive Vice President and Chief Operating Officer
|
|
September 1, 2001
|
|
H. Andrew DeFerrari
|
|
45
|
|
Senior Vice President and Chief Financial Officer
|
|
November 22, 2005
|
|
Richard B. Vilsoet
|
|
61
|
|
Vice President, General Counsel and Corporate Secretary
|
|
June 11, 2005
|
|
|
Fiscal 2014
|
|
Fiscal 2013
|
||||||||||||
|
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
|
First Quarter
|
$
|
31.39
|
|
|
$
|
24.77
|
|
|
$
|
19.38
|
|
|
$
|
13.09
|
|
|
Second Quarter
|
$
|
30.50
|
|
|
$
|
27.05
|
|
|
$
|
21.51
|
|
|
$
|
14.20
|
|
|
Third Quarter
|
$
|
33.52
|
|
|
$
|
25.05
|
|
|
$
|
21.88
|
|
|
$
|
18.25
|
|
|
Fourth Quarter
|
$
|
32.81
|
|
|
$
|
27.98
|
|
|
$
|
26.77
|
|
|
$
|
18.47
|
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
|
||||
|
April 27, 2014 - May 24, 2014
|
|
6,409 (a)
|
|
$
|
29.90
|
|
|
—
|
|
|
(b)
|
|
|
May 25, 2014 - June 21, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(b)
|
|
|
June 22, 2014 - July 26, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(b)
|
|
|
(a)
|
Shares were withheld to satisfy tax withholding obligations that arose on the vesting of restricted stock units. All shares repurchased have been canceled. The shares withheld for tax withholdings do not reduce the Company's total share repurchase authority.
|
|
(b)
|
On August 27, 2013, the Board of Directors authorized
$40.0 million
to repurchase shares of the Company's outstanding common stock over the subsequent eighteen months in open market or private transactions. As of
July 26, 2014
,
$30.0 million
authorization remained available for repurchases through February 2015.
|
|
|
Fiscal Year
|
||||||||||||||||||
|
|
2014 (1)
|
|
2013 (2)
|
|
2012
|
|
2011 (3)
|
|
2010 (4)
|
||||||||||
|
|
(Dollars in thousands, except per share amounts)
|
||||||||||||||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
$
|
1,811,593
|
|
|
$
|
1,608,612
|
|
|
$
|
1,201,119
|
|
|
$
|
1,035,868
|
|
|
$
|
988,623
|
|
|
Net income
|
$
|
39,978
|
|
|
$
|
35,188
|
|
|
$
|
39,378
|
|
|
$
|
16,107
|
|
|
$
|
5,849
|
|
|
Earnings Per Common Share:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
$
|
1.18
|
|
|
$
|
1.07
|
|
|
$
|
1.17
|
|
|
$
|
0.46
|
|
|
$
|
0.15
|
|
|
Diluted
|
$
|
1.15
|
|
|
$
|
1.04
|
|
|
$
|
1.14
|
|
|
$
|
0.45
|
|
|
$
|
0.15
|
|
|
Balance Sheet Data (at end of period):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
$
|
1,212,354
|
|
|
$
|
1,154,208
|
|
|
$
|
772,193
|
|
|
$
|
724,755
|
|
|
$
|
679,556
|
|
|
Long-term liabilities (5)
|
$
|
530,888
|
|
|
$
|
526,032
|
|
|
$
|
264,699
|
|
|
$
|
254,391
|
|
|
$
|
187,798
|
|
|
Stockholders' equity (6)
|
$
|
484,934
|
|
|
$
|
428,361
|
|
|
$
|
392,931
|
|
|
$
|
351,851
|
|
|
$
|
394,555
|
|
|
(1)
|
During the third quarter of fiscal 2014, we acquired a telecommunications specialty construction contractor in Canada. We also acquired Watts Brothers Cable Construction, Inc. during the fourth quarter of fiscal 2014.
|
|
(2)
|
On December 3, 2012, we acquired substantially all of the telecommunications infrastructure services subsidiaries (the "Acquired Subsidiaries") of Quanta Services, Inc. Additionally, during the fourth quarter of fiscal 2013, we acquired Sage Telecommunications Corp. of Colorado, LLC and certain assets of a tower construction and maintenance company. In connection with the businesses acquired in fiscal 2013, we recognized approximately $6.8 million and $3.4 million of pre-tax acquisition and integration costs, respectively, during fiscal 2013 which are included within general and administrative expenses. We also recognized $0.3 million in pre-tax write-off of deferred financing costs during the second quarter of fiscal 2013 in connection with the replacement of our prior credit agreement.
|
|
(3)
|
During the second quarter of fiscal 2011, we acquired Communication Services, Inc. and NeoCom Solutions, Inc. Additionally, during fiscal 2011, we recognized debt extinguishment costs consisting of (a) $6.0 million in tender premiums and legal and professional fees associated with the tender offer to purchase the $135.35 million outstanding aggregate principal amount of our 8.125% senior subordinated notes due 2015 (the "2015 Notes") and the subsequent redemption of the remaining balance of the 2015 Notes not tendered for purchase; and (b) $2.3 million in deferred debt issuance costs that were written off as a result of the completion of the tender offer and redemption.
|
|
(4)
|
During the first quarter of fiscal 2010, we recognized a non-cash income tax charge of $1.1 million for a valuation allowance on a deferred tax asset associated with an investment that became impaired for tax purposes.
|
|
(5)
|
During fiscal 2011, we issued $187.5 million aggregate principal amount of 7.125% senior subordinated notes due 2021 in a private placement. A portion of the net proceeds was used to fund a tender offer and redemption of the $135.35 million outstanding aggregate principal amount of the 2015 Notes. On December 12, 2012, an additional $90.0 million in aggregate principal amount of 7.125% senior subordinated notes due 2021 were issued. The net proceeds of this issuance were used to repay a portion of the borrowings under our new credit facility. On December 3, 2012, we entered into a new, five-year credit agreement with various lenders which matures in December 2017. The credit agreement provides for a $275 million revolving facility, a $125 million term loan and contains a sublimit of $150 million for the issuance of letters of credit. See Note 10,
Debt
, in Notes to the Consolidated Financial Statements.
|
|
(6)
|
We repurchased 360,900 shares of our common stock in fiscal 2014 for $10.0 million at an average price of $27.71 per share, 1,047,000 shares of our common stock in fiscal 2013 for $15.2 million at an average price of $14.52 per share, 597,700 shares of our common stock in fiscal 2012 for $13.0 million at an average price of $21.68 per share, 5,389,500 shares of our common stock in fiscal 2011 for $64.5 million at an average price of $11.98 per share and 475,602 shares of our common stock in fiscal 2010 for $4.5 million at an average price of $9.44 per share.
|
|
|
Fiscal Year Ended
|
||||
|
|
2014
|
|
2013
|
|
2012
|
|
AT&T Inc.
|
19.2%
|
|
15.5%
|
|
13.7%
|
|
CenturyLink, Inc.
|
13.8%
|
|
14.6%
|
|
13.6%
|
|
Comcast Corporation
|
11.7%
|
|
10.9%
|
|
12.6%
|
|
Verizon Communications Inc.
|
8.2%
|
|
9.6%
|
|
11.3%
|
|
Time Warner Cable Inc.
|
5.5%
|
|
4.5%
|
|
4.6%
|
|
Windstream Corporation
|
5.3%
|
|
7.9%
|
|
8.4%
|
|
Charter Communications, Inc.
|
4.5%
|
|
5.7%
|
|
6.5%
|
|
|
2014
|
|
2013
|
|
2012
|
|
Terminal Growth Rate Range
|
1.5% - 3.0%
|
|
1.5% - 2.5%
|
|
1.5% - 3.0%
|
|
Discount Rate
|
11.5%
|
|
11.5%
|
|
13.0%
|
|
|
Fiscal Year Ended
|
|||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
(Dollars in millions)
|
|||||||||||||||||||
|
Revenues
|
$
|
1,811.6
|
|
|
100.0
|
%
|
|
$
|
1,608.6
|
|
|
100.0
|
%
|
|
$
|
1,201.1
|
|
|
100.0
|
%
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cost of earned revenue, excluding depreciation and amortization
|
1,475.0
|
|
|
81.4
|
|
|
1,300.4
|
|
|
80.8
|
|
|
968.9
|
|
|
80.7
|
|
|||
|
General and administrative
|
161.9
|
|
|
8.9
|
|
|
145.8
|
|
|
9.1
|
|
|
104.0
|
|
|
8.7
|
|
|||
|
Depreciation and amortization
|
92.8
|
|
|
5.1
|
|
|
85.5
|
|
|
5.3
|
|
|
62.7
|
|
|
5.2
|
|
|||
|
Total
|
1,729.7
|
|
|
95.5
|
|
|
1,531.7
|
|
|
95.2
|
|
|
1,135.7
|
|
|
94.6
|
|
|||
|
Interest expense, net
|
(26.8
|
)
|
|
(1.5
|
)
|
|
(23.3
|
)
|
|
(1.5
|
)
|
|
(16.7
|
)
|
|
(1.4
|
)
|
|||
|
Other income, net
|
11.2
|
|
|
0.6
|
|
|
4.6
|
|
|
0.3
|
|
|
15.8
|
|
|
1.3
|
|
|||
|
Income before income taxes
|
66.3
|
|
|
3.7
|
|
|
58.2
|
|
|
3.6
|
|
|
64.6
|
|
|
5.4
|
|
|||
|
Provision for income taxes
|
26.3
|
|
|
1.5
|
|
|
23.0
|
|
|
1.4
|
|
|
25.2
|
|
|
2.1
|
|
|||
|
Net income
|
$
|
40.0
|
|
|
2.2
|
%
|
|
$
|
35.2
|
|
|
2.2
|
%
|
|
$
|
39.4
|
|
|
3.3
|
%
|
|
|
Fiscal Year Ended
|
||||||
|
|
2014
|
|
2013
|
||||
|
|
(Dollars in millions)
|
||||||
|
Income tax provision
|
$
|
26.3
|
|
|
$
|
23.0
|
|
|
Effective income tax rate
|
39.7
|
%
|
|
39.5
|
%
|
||
|
|
Fiscal Year Ended
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Dollars in millions)
|
||||||
|
Income tax provision
|
$
|
23.0
|
|
|
$
|
25.2
|
|
|
Effective income tax rate
|
39.5
|
%
|
|
39.0
|
%
|
||
|
|
For the Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in millions)
|
||||||||||
|
Net cash flows:
|
|
|
|
|
|
||||||
|
Provided by operating activities
|
$
|
84.2
|
|
|
$
|
106.7
|
|
|
$
|
65.1
|
|
|
Used in investing activities
|
$
|
(91.1
|
)
|
|
$
|
(389.1
|
)
|
|
$
|
(51.9
|
)
|
|
Provided by (used in) financing activities
|
$
|
9.0
|
|
|
$
|
248.3
|
|
|
$
|
(5.4
|
)
|
|
|
Less than 1 Year
|
|
Years 1 – 3
|
|
Years 3 – 5
|
|
Greater than 5 Years
|
|
Total
|
||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||
|
7.125% senior subordinated notes due 2021
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
277,500
|
|
|
$
|
277,500
|
|
|
Credit Agreement – revolving borrowings
|
—
|
|
|
—
|
|
|
63,000
|
|
|
—
|
|
|
63,000
|
|
|||||
|
Credit Agreement – Term Loan
|
10,938
|
|
|
31,250
|
|
|
71,875
|
|
|
—
|
|
|
114,063
|
|
|||||
|
Fixed interest payments on long-term debt (a)
|
19,772
|
|
|
39,544
|
|
|
39,544
|
|
|
29,657
|
|
|
128,517
|
|
|||||
|
Operating lease obligations
|
14,902
|
|
|
19,993
|
|
|
7,476
|
|
|
8,249
|
|
|
50,620
|
|
|||||
|
Employment agreements
|
6,964
|
|
|
5,062
|
|
|
154
|
|
|
—
|
|
|
12,180
|
|
|||||
|
Purchase and other contractual obligations
|
20,975
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,975
|
|
|||||
|
Total
|
$
|
73,551
|
|
|
$
|
95,849
|
|
|
$
|
182,049
|
|
|
$
|
315,406
|
|
|
$
|
666,855
|
|
|
(a)
|
Includes interest payments on our $277.5 million in aggregate principal amount of 2021 Notes outstanding and excludes any interest payments on our variable rate debt. Variable rate debt as of
July 26, 2014
was comprised of
$114.1 million
outstanding on our Term Loan and
$63.0 million
in outstanding revolving borrowings under our Credit Agreement.
|
|
|
Page
|
|
|
July 26, 2014
|
|
July 27, 2013
|
||||
|
|
(Dollars in thousands)
|
||||||
|
ASSETS
|
|
|
|
||||
|
CURRENT ASSETS:
|
|
|
|
||||
|
Cash and equivalents
|
$
|
20,672
|
|
|
$
|
18,607
|
|
|
Accounts receivable, net
|
272,741
|
|
|
252,202
|
|
||
|
Costs and estimated earnings in excess of billings
|
230,569
|
|
|
204,349
|
|
||
|
Inventories
|
49,095
|
|
|
35,999
|
|
||
|
Deferred tax assets, net
|
19,932
|
|
|
16,853
|
|
||
|
Other current assets
|
12,727
|
|
|
13,124
|
|
||
|
Total current assets
|
605,736
|
|
|
541,134
|
|
||
|
|
|
|
|
||||
|
PROPERTY AND EQUIPMENT, NET
|
205,413
|
|
|
202,703
|
|
||
|
GOODWILL
|
269,088
|
|
|
267,810
|
|
||
|
INTANGIBLE ASSETS, NET
|
116,116
|
|
|
125,275
|
|
||
|
OTHER
|
16,001
|
|
|
17,286
|
|
||
|
TOTAL NON-CURRENT ASSETS
|
606,618
|
|
|
613,074
|
|
||
|
TOTAL ASSETS
|
$
|
1,212,354
|
|
|
$
|
1,154,208
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
63,318
|
|
|
$
|
77,954
|
|
|
Current portion of debt
|
10,938
|
|
|
7,813
|
|
||
|
Billings in excess of costs and estimated earnings
|
13,882
|
|
|
13,788
|
|
||
|
Accrued insurance claims
|
32,260
|
|
|
29,069
|
|
||
|
Other accrued liabilities
|
76,134
|
|
|
71,191
|
|
||
|
Total current liabilities
|
196,532
|
|
|
199,815
|
|
||
|
|
|
|
|
||||
|
LONG-TERM DEBT (including debt premium of $3.2 million and $3.6 million at July 26, 2014 and July 27, 2013, respectively)
|
446,863
|
|
|
444,169
|
|
||
|
ACCRUED INSURANCE CLAIMS
|
33,782
|
|
|
27,250
|
|
||
|
DEFERRED TAX LIABILITIES, NET NON-CURRENT
|
45,361
|
|
|
48,612
|
|
||
|
OTHER LIABILITIES
|
4,882
|
|
|
6,001
|
|
||
|
Total liabilities
|
727,420
|
|
|
725,847
|
|
||
|
|
|
|
|
||||
|
COMMITMENTS AND CONTINGENCIES, Notes 10, 11 and 18
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
STOCKHOLDERS' EQUITY:
|
|
|
|
|
|
||
|
Preferred stock, par value $1.00 per share: 1,000,000 shares authorized: no shares issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, par value $0.33 1/3 per share: 150,000,000 shares authorized: 33,990,589 and 33,264,117 issued and outstanding, respectively
|
11,330
|
|
|
11,088
|
|
||
|
Additional paid-in capital
|
131,819
|
|
|
115,205
|
|
||
|
Accumulated other comprehensive (loss) income
|
(158
|
)
|
|
103
|
|
||
|
Retained earnings
|
341,943
|
|
|
301,965
|
|
||
|
Total stockholders' equity
|
484,934
|
|
|
428,361
|
|
||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
1,212,354
|
|
|
$
|
1,154,208
|
|
|
|
|
|
|
||||
|
See notes to the consolidated financial statements.
|
|||||||
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
FOR THE YEARS ENDED JULY 26, 2014, JULY 27, 2013, AND JULY 28, 2012
|
|||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands, except per share amounts)
|
||||||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Contract revenues
|
$
|
1,811,593
|
|
|
$
|
1,608,612
|
|
|
$
|
1,201,119
|
|
|
|
|
|
|
|
|
||||||
|
EXPENSES:
|
|
|
|
|
|
|
|
||||
|
Costs of earned revenues, excluding depreciation and amortization
|
1,475,045
|
|
|
1,300,416
|
|
|
968,949
|
|
|||
|
General and administrative (including stock-based compensation expense of $12.6 million, $9.9 million and $7.0 million, respectively)
|
161,858
|
|
|
145,771
|
|
|
104,024
|
|
|||
|
Depreciation and amortization
|
92,772
|
|
|
85,481
|
|
|
62,693
|
|
|||
|
Total
|
1,729,675
|
|
|
1,531,668
|
|
|
1,135,666
|
|
|||
|
|
|
|
|
|
|
||||||
|
Interest expense, net
|
(26,827
|
)
|
|
(23,334
|
)
|
|
(16,717
|
)
|
|||
|
Other income, net
|
11,228
|
|
|
4,589
|
|
|
15,825
|
|
|||
|
INCOME BEFORE INCOME TAXES
|
66,319
|
|
|
58,199
|
|
|
64,561
|
|
|||
|
|
|
|
|
|
|
||||||
|
PROVISION (BENEFIT) FOR INCOME TAXES:
|
|
|
|
|
|
|
|
||||
|
Current
|
32,664
|
|
|
25,281
|
|
|
15,309
|
|
|||
|
Deferred
|
(6,323
|
)
|
|
(2,270
|
)
|
|
9,874
|
|
|||
|
Total
|
26,341
|
|
|
23,011
|
|
|
25,183
|
|
|||
|
|
|
|
|
|
|
||||||
|
NET INCOME
|
$
|
39,978
|
|
|
$
|
35,188
|
|
|
$
|
39,378
|
|
|
|
|
|
|
|
|
||||||
|
EARNINGS PER COMMON SHARE:
|
|
|
|
|
|
|
|
|
|||
|
Basic earnings per common share
|
$
|
1.18
|
|
|
$
|
1.07
|
|
|
$
|
1.17
|
|
|
|
|
|
|
|
|
||||||
|
Diluted earnings per common share
|
$
|
1.15
|
|
|
$
|
1.04
|
|
|
$
|
1.14
|
|
|
|
|
|
|
|
|
||||||
|
SHARES USED IN COMPUTING EARNINGS PER COMMON SHARE:
|
|
|
|
|
|
||||||
|
Basic
|
33,773,158
|
|
|
33,012,595
|
|
|
33,653,055
|
|
|||
|
Diluted
|
34,816,381
|
|
|
33,782,187
|
|
|
34,481,895
|
|
|||
|
|
|
|
|
|
|
||||||
|
See notes to the consolidated financial statements.
|
|||||||||||
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE YEARS ENDED JULY 26, 2014, JULY 27, 2013, AND JULY 28, 2012
|
|||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
NET INCOME
|
$
|
39,978
|
|
|
$
|
35,188
|
|
|
$
|
39,378
|
|
|
Foreign currency translation losses, net of tax
|
(261
|
)
|
|
(35
|
)
|
|
(161
|
)
|
|||
|
COMPREHENSIVE INCOME
|
$
|
39,717
|
|
|
$
|
35,153
|
|
|
$
|
39,217
|
|
|
|
|
|
|
|
|
||||||
|
See notes to the consolidated financial statements.
|
|||||||||||
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED JULY 26, 2014, JULY 27, 2013, AND JULY 28, 2012
|
||||||||||||||||||||||
|
|
Common Stock
|
|
Additional
Paid-in Capital |
|
Accumulated Other
Comprehensive Income (Loss) |
|
Retained
Earnings |
|
Total
Equity |
|||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||
|
|
(Dollars in thousands)
|
|||||||||||||||||||||
|
Balances at July 30, 2011
|
33,487,640
|
|
|
$
|
11,162
|
|
|
$
|
112,991
|
|
|
$
|
299
|
|
|
$
|
227,399
|
|
|
$
|
351,851
|
|
|
Stock options exercised
|
617,103
|
|
|
206
|
|
|
6,284
|
|
|
—
|
|
|
—
|
|
|
6,490
|
|
|||||
|
Non-cash stock-based compensation expense
|
5,168
|
|
|
2
|
|
|
6,780
|
|
|
—
|
|
|
—
|
|
|
6,782
|
|
|||||
|
Issuance of restricted stock, net of tax withholdings
|
75,533
|
|
|
25
|
|
|
(354
|
)
|
|
—
|
|
|
—
|
|
|
(329
|
)
|
|||||
|
Repurchase of common stock
|
(597,700
|
)
|
|
(199
|
)
|
|
(12,761
|
)
|
|
—
|
|
|
—
|
|
|
(12,960
|
)
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(161
|
)
|
|
—
|
|
|
(161
|
)
|
|||||
|
Tax benefits from stock-based compensation
|
—
|
|
|
—
|
|
|
1,880
|
|
|
—
|
|
|
—
|
|
|
1,880
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39,378
|
|
|
39,378
|
|
|||||
|
Balances at July 28, 2012
|
33,587,744
|
|
|
11,196
|
|
|
114,820
|
|
|
138
|
|
|
266,777
|
|
|
392,931
|
|
|||||
|
Stock options exercised
|
544,162
|
|
|
181
|
|
|
5,072
|
|
|
—
|
|
|
—
|
|
|
5,253
|
|
|||||
|
Non-cash stock-based compensation expense
|
5,674
|
|
|
2
|
|
|
9,900
|
|
|
—
|
|
|
—
|
|
|
9,902
|
|
|||||
|
Issuance of restricted stock, net of tax withholdings
|
173,537
|
|
|
58
|
|
|
(942
|
)
|
|
—
|
|
|
—
|
|
|
(884
|
)
|
|||||
|
Repurchase of common stock
|
(1,047,000
|
)
|
|
(349
|
)
|
|
(14,854
|
)
|
|
—
|
|
|
—
|
|
|
(15,203
|
)
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
|
—
|
|
|
(35
|
)
|
|||||
|
Tax benefits from stock-based compensation
|
—
|
|
|
—
|
|
|
1,209
|
|
|
—
|
|
|
—
|
|
|
1,209
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,188
|
|
|
35,188
|
|
|||||
|
Balances at July 27, 2013
|
33,264,117
|
|
|
11,088
|
|
|
115,205
|
|
|
103
|
|
|
301,965
|
|
|
428,361
|
|
|||||
|
Stock options exercised
|
803,796
|
|
|
268
|
|
|
14,300
|
|
|
—
|
|
|
—
|
|
|
14,568
|
|
|||||
|
Non-cash stock-based compensation expense
|
3,999
|
|
|
1
|
|
|
12,595
|
|
|
—
|
|
|
—
|
|
|
12,596
|
|
|||||
|
Issuance of restricted stock, net of tax withholdings
|
279,577
|
|
|
93
|
|
|
(3,874
|
)
|
|
—
|
|
|
—
|
|
|
(3,781
|
)
|
|||||
|
Repurchase of common stock
|
(360,900
|
)
|
|
(120
|
)
|
|
(9,879
|
)
|
|
—
|
|
|
—
|
|
|
(9,999
|
)
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(261
|
)
|
|
—
|
|
|
(261
|
)
|
|||||
|
Tax benefits from stock-based compensation
|
—
|
|
|
—
|
|
|
3,472
|
|
|
—
|
|
|
—
|
|
|
3,472
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39,978
|
|
|
39,978
|
|
|||||
|
Balances at July 26, 2014
|
33,990,589
|
|
|
$
|
11,330
|
|
|
$
|
131,819
|
|
|
$
|
(158
|
)
|
|
$
|
341,943
|
|
|
$
|
484,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
See notes to the consolidated financial statements.
|
||||||||||||||||||||||
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
FOR THE YEARS ENDED JULY 26, 2014, JULY 27, 2013, AND JULY 28, 2012
|
|||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
39,978
|
|
|
$
|
35,188
|
|
|
$
|
39,378
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities, net of acquisitions:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
92,772
|
|
|
85,481
|
|
|
62,693
|
|
|||
|
Bad debt expense, net
|
615
|
|
|
139
|
|
|
186
|
|
|||
|
Gain on sale of fixed assets
|
(10,706
|
)
|
|
(4,683
|
)
|
|
(15,430
|
)
|
|||
|
Deferred income tax (benefit) provision
|
(6,323
|
)
|
|
(2,270
|
)
|
|
9,874
|
|
|||
|
Stock-based compensation
|
12,596
|
|
|
9,902
|
|
|
6,782
|
|
|||
|
Write-off of deferred financing costs
|
—
|
|
|
321
|
|
|
—
|
|
|||
|
Amortization of premium on long-term debt
|
(369
|
)
|
|
(218
|
)
|
|
—
|
|
|||
|
Amortization of debt issuance costs and other
|
1,916
|
|
|
1,652
|
|
|
1,297
|
|
|||
|
Excess tax benefit from share-based awards
|
(3,025
|
)
|
|
(1,283
|
)
|
|
(1,625
|
)
|
|||
|
Other
|
—
|
|
|
57
|
|
|
(105
|
)
|
|||
|
Change in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable, net
|
(16,949
|
)
|
|
3,625
|
|
|
(3,421
|
)
|
|||
|
Costs and estimated earnings in excess of billings, net
|
(25,356
|
)
|
|
(12,338
|
)
|
|
(35,693
|
)
|
|||
|
Other current assets and inventory
|
(12,843
|
)
|
|
(1,083
|
)
|
|
(6,403
|
)
|
|||
|
Other assets
|
(555
|
)
|
|
(31
|
)
|
|
62
|
|
|||
|
Income taxes receivable/payable
|
6,685
|
|
|
5,994
|
|
|
5,747
|
|
|||
|
Accounts payable
|
(4,244
|
)
|
|
(11,163
|
)
|
|
2,978
|
|
|||
|
Accrued liabilities, insurance claims, and other liabilities
|
9,993
|
|
|
(2,546
|
)
|
|
(1,195
|
)
|
|||
|
Net cash provided by operating activities
|
84,185
|
|
|
106,744
|
|
|
65,125
|
|
|||
|
|
|
|
|
|
|
||||||
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|||||
|
Cash paid for acquisitions, net of cash acquired
|
(17,088
|
)
|
|
(330,291
|
)
|
|
—
|
|
|||
|
Capital expenditures
|
(89,136
|
)
|
|
(64,650
|
)
|
|
(77,612
|
)
|
|||
|
Proceeds from sale of assets
|
15,407
|
|
|
5,827
|
|
|
24,783
|
|
|||
|
Changes in restricted cash
|
(303
|
)
|
|
60
|
|
|
926
|
|
|||
|
Net cash used in investing activities
|
(91,120
|
)
|
|
(389,054
|
)
|
|
(51,903
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|||||
|
Proceeds from issuance of 7.125% senior subordinated notes due 2021 (including $3.8 million premium on fiscal 2013 issuance)
|
—
|
|
|
93,825
|
|
|
—
|
|
|||
|
Proceeds from Term Loan on senior Credit Agreement
|
—
|
|
|
125,000
|
|
|
—
|
|
|||
|
Proceeds from borrowings on senior Credit Agreement
|
502,000
|
|
|
404,500
|
|
|
—
|
|
|||
|
Principal payments on senior Credit Agreement, including Term Loan
|
(495,813
|
)
|
|
(358,625
|
)
|
|
—
|
|
|||
|
Debt issuance costs
|
—
|
|
|
(6,739
|
)
|
|
—
|
|
|||
|
Repurchases of common stock
|
(9,999
|
)
|
|
(15,203
|
)
|
|
(12,960
|
)
|
|||
|
Exercise of stock options and other
|
14,568
|
|
|
5,253
|
|
|
6,490
|
|
|||
|
Restricted stock tax withholdings
|
(3,781
|
)
|
|
(884
|
)
|
|
(329
|
)
|
|||
|
Excess tax benefit from share-based awards
|
3,025
|
|
|
1,283
|
|
|
1,625
|
|
|||
|
Principal payments on other financing activities
|
(1,000
|
)
|
|
(74
|
)
|
|
(233
|
)
|
|||
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED JULY 26, 2014, JULY 27, 2013, AND JULY 28, 2012
(continued)
|
|||||||||||
|
Net cash provided by (used in) financing activities
|
9,000
|
|
|
248,336
|
|
|
(5,407
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Net increase (decrease) in cash and equivalents
|
2,065
|
|
|
(33,974
|
)
|
|
7,815
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD
|
18,607
|
|
|
52,581
|
|
|
44,766
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH AND EQUIVALENTS AT END OF PERIOD
|
$
|
20,672
|
|
|
$
|
18,607
|
|
|
$
|
52,581
|
|
|
|
|
|
|
|
|
||||||
|
SUPPLEMENTAL DISCLOSURE OF OTHER CASH FLOW ACTIVITIES AND NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|||
|
Cash paid during the period for:
|
|
|
|
|
|
|
|
|
|||
|
Interest
|
$
|
25,291
|
|
|
$
|
21,414
|
|
|
$
|
15,443
|
|
|
Income taxes
|
$
|
26,738
|
|
|
$
|
19,128
|
|
|
$
|
10,722
|
|
|
|
|
|
|
|
|
||||||
|
Purchases of capital assets included in accounts payable or other accrued liabilities at period end
|
$
|
2,651
|
|
|
$
|
13,639
|
|
|
$
|
4,593
|
|
|
|
|
|
|
|
|
||||||
|
See notes to the consolidated financial statements.
|
|||||||||||
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands, except per share amounts)
|
||||||||||
|
Net income available to common stockholders (numerator)
|
$
|
39,978
|
|
|
$
|
35,188
|
|
|
$
|
39,378
|
|
|
|
|
|
|
|
|
||||||
|
Weighted-average number of common shares (denominator)
|
33,773,158
|
|
|
33,012,595
|
|
|
33,653,055
|
|
|||
|
|
|
|
|
|
|
||||||
|
Basic earnings per common share
|
$
|
1.18
|
|
|
$
|
1.07
|
|
|
$
|
1.17
|
|
|
|
|
|
|
|
|
||||||
|
Weighted-average number of common shares
|
33,773,158
|
|
|
33,012,595
|
|
|
33,653,055
|
|
|||
|
Potential common stock arising from stock options, and unvested restricted share units
|
1,043,223
|
|
|
769,592
|
|
|
828,840
|
|
|||
|
Total shares-diluted (denominator)
|
34,816,381
|
|
|
33,782,187
|
|
|
34,481,895
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted earnings per common share
|
$
|
1.15
|
|
|
$
|
1.04
|
|
|
$
|
1.14
|
|
|
|
|
|
|
|
|
||||||
|
Anti-dilutive weighted shares excluded from the calculation of earnings per share
|
586,389
|
|
|
1,204,116
|
|
|
1,262,964
|
|
|||
|
Assets
|
|
||
|
Cash and equivalents
|
$
|
0.2
|
|
|
Accounts receivable, net
|
112.2
|
|
|
|
Costs and estimated earnings in excess of billings
|
61.5
|
|
|
|
Inventories
|
9.0
|
|
|
|
Other current assets
|
1.6
|
|
|
|
Property and equipment
|
33.3
|
|
|
|
Goodwill
|
87.9
|
|
|
|
Intangibles - customer relationships
|
70.3
|
|
|
|
Intangibles - backlog
|
15.3
|
|
|
|
Intangibles - trade names
|
5.0
|
|
|
|
Other assets
|
2.3
|
|
|
|
Total assets
|
398.6
|
|
|
|
|
|
||
|
Liabilities
|
|
||
|
Accounts payable
|
42.1
|
|
|
|
Billings in excess of costs and estimated earnings
|
10.3
|
|
|
|
Accrued and other liabilities
|
27.1
|
|
|
|
Total liabilities
|
79.5
|
|
|
|
Net Assets Acquired
|
$
|
319.1
|
|
|
|
July 26,
2014 |
|
July 27,
2013 |
||||
|
|
(Dollars in thousands)
|
||||||
|
Contract billings
|
$
|
258,254
|
|
|
$
|
239,498
|
|
|
Retainage and other receivables
|
15,323
|
|
|
12,833
|
|
||
|
Total
|
273,577
|
|
|
252,331
|
|
||
|
Less: allowance for doubtful accounts
|
(836
|
)
|
|
(129
|
)
|
||
|
Accounts receivable, net
|
$
|
272,741
|
|
|
$
|
252,202
|
|
|
|
Fiscal Year Ended
|
||||||
|
|
July 26, 2014
|
|
|
July 27, 2013
|
|
||
|
|
(Dollars in thousands)
|
||||||
|
Allowance for doubtful accounts at beginning of period
|
$
|
129
|
|
|
$
|
270
|
|
|
Bad debt expense, net
|
615
|
|
|
139
|
|
||
|
Amounts recovered (charged) against the allowance
|
92
|
|
|
(280
|
)
|
||
|
Allowance for doubtful accounts at end of period
|
$
|
836
|
|
|
$
|
129
|
|
|
|
July 26,
2014 |
|
July 27,
2013 |
||||
|
|
(Dollars in thousands)
|
||||||
|
Costs incurred on contracts in progress
|
$
|
234,766
|
|
|
$
|
208,250
|
|
|
Estimated to date earnings
|
57,335
|
|
|
49,150
|
|
||
|
Total costs and estimated earnings
|
292,101
|
|
|
257,400
|
|
||
|
Less: billings to date
|
(75,414
|
)
|
|
(66,839
|
)
|
||
|
|
$
|
216,687
|
|
|
$
|
190,561
|
|
|
Included in the accompanying consolidated balance sheets under the captions:
|
|
|
|
|
|
||
|
Costs and estimated earnings in excess of billings
|
$
|
230,569
|
|
|
$
|
204,349
|
|
|
Billings in excess of costs and estimated earnings
|
(13,882
|
)
|
|
(13,788
|
)
|
||
|
|
$
|
216,687
|
|
|
$
|
190,561
|
|
|
|
Estimated Useful Lives
|
|
July 26,
2014 |
|
July 27,
2013 |
||||
|
|
(Years)
|
|
(Dollars in thousands)
|
||||||
|
Land
|
—
|
|
$
|
3,408
|
|
|
$
|
3,479
|
|
|
Buildings
|
10-35
|
|
11,589
|
|
|
11,449
|
|
||
|
Leasehold improvements
|
1-10
|
|
5,335
|
|
|
5,154
|
|
||
|
Vehicles
|
1-5
|
|
279,631
|
|
|
258,211
|
|
||
|
Computer hardware and software
|
3-10
|
|
73,349
|
|
|
64,191
|
|
||
|
Office furniture and equipment
|
2-7
|
|
7,790
|
|
|
7,915
|
|
||
|
Equipment and machinery
|
1-10
|
|
177,608
|
|
|
171,742
|
|
||
|
Total
|
|
|
558,710
|
|
|
522,141
|
|
||
|
Less: accumulated depreciation
|
|
|
(353,297
|
)
|
|
(319,438
|
)
|
||
|
Property and equipment, net
|
|
|
$
|
205,413
|
|
|
$
|
202,703
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Depreciation expense
|
$
|
74,517
|
|
|
$
|
64,756
|
|
|
$
|
56,187
|
|
|
Repairs and maintenance expense
|
$
|
21,829
|
|
|
$
|
19,408
|
|
|
$
|
15,623
|
|
|
|
Goodwill
|
|
Accumulated Impairment Losses
|
|
Total
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Balance as of July 28, 2012
|
$
|
370,616
|
|
|
$
|
(195,767
|
)
|
|
$
|
174,849
|
|
|
Goodwill from fiscal 2013 acquisitions
|
92,961
|
|
|
—
|
|
|
92,961
|
|
|||
|
Balance as of July 27, 2013
|
463,577
|
|
|
(195,767
|
)
|
|
267,810
|
|
|||
|
Goodwill from fiscal 2014 acquisitions
|
1,278
|
|
|
—
|
|
|
1,278
|
|
|||
|
Balance as of July 26, 2014
|
$
|
464,855
|
|
|
$
|
(195,767
|
)
|
|
$
|
269,088
|
|
|
|
2014
|
|
2013
|
|
2012
|
|
Terminal Growth Rate Range
|
1.5% - 3.0%
|
|
1.5% - 2.5%
|
|
1.5% - 3.0%
|
|
Discount Rate
|
11.5%
|
|
11.5%
|
|
13.0%
|
|
|
Weighted Average Remaining Useful Lives
|
|
July 26,
2014 |
|
July 27,
2013 |
||||
|
|
(Years)
|
|
(Dollars in thousands)
|
||||||
|
Carrying amount:
|
|
|
|
|
|
||||
|
Customer relationships
|
11.7
|
|
$
|
173,594
|
|
|
$
|
164,497
|
|
|
Contract backlog
|
1.8
|
|
15,285
|
|
|
15,285
|
|
||
|
Trade names
|
4.2
|
|
8,200
|
|
|
8,200
|
|
||
|
UtiliQuest trade name
|
—
|
|
4,700
|
|
|
4,700
|
|
||
|
Non-compete agreements
|
3.5
|
|
400
|
|
|
400
|
|
||
|
|
|
|
202,179
|
|
|
193,082
|
|
||
|
Accumulated amortization:
|
|
|
|
|
|
|
|
||
|
Customer relationships
|
|
|
69,048
|
|
|
56,219
|
|
||
|
Contract backlog
|
|
|
13,490
|
|
|
9,433
|
|
||
|
Trade names
|
|
|
3,361
|
|
|
2,071
|
|
||
|
Non-compete agreements
|
|
|
164
|
|
|
84
|
|
||
|
|
|
|
86,063
|
|
|
67,807
|
|
||
|
Net Intangible Assets
|
|
|
$
|
116,116
|
|
|
$
|
125,275
|
|
|
Period
|
|
Amount
|
|
|
|
(Dollars in thousands)
|
|
2015
|
|
$15,946
|
|
2016
|
|
$15,240
|
|
2017
|
|
$13,777
|
|
2018
|
|
$11,616
|
|
2019
|
|
$9,226
|
|
Thereafter
|
|
$45,611
|
|
|
July 26,
2014 |
|
July 27,
2013 |
||||
|
|
(Dollars in thousands)
|
||||||
|
Accrued payroll and related taxes
|
$
|
18,429
|
|
|
$
|
19,940
|
|
|
Accrued employee benefit and incentive plan costs
|
17,677
|
|
|
15,325
|
|
||
|
Accrued construction costs
|
20,689
|
|
|
20,883
|
|
||
|
Accrued interest and related bank fees
|
872
|
|
|
937
|
|
||
|
Income taxes payable
|
5,223
|
|
|
2,337
|
|
||
|
Other current liabilities
|
13,244
|
|
|
11,769
|
|
||
|
Total other accrued liabilities
|
$
|
76,134
|
|
|
$
|
71,191
|
|
|
|
July 26,
2014 |
|
July 27,
2013 |
||||
|
|
(Dollars in thousands)
|
||||||
|
Borrowings on senior Credit Agreement (matures December 2017)
|
$
|
63,000
|
|
|
$
|
49,000
|
|
|
Senior Credit Agreement Term Loan (matures December 2017)
|
114,063
|
|
|
121,875
|
|
||
|
7.125% senior subordinated notes due 2021
|
277,500
|
|
|
277,500
|
|
||
|
Long-term debt premium on 7.125% senior subordinated notes (amortizes to interest expense through January 2021)
|
3,238
|
|
|
3,607
|
|
||
|
|
457,801
|
|
|
451,982
|
|
||
|
Less: current portion
|
(10,938
|
)
|
|
(7,813
|
)
|
||
|
Long-term debt
|
$
|
446,863
|
|
|
$
|
444,169
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Current:
|
|
|
|
|
|
||||||
|
Federal
|
$
|
27,161
|
|
|
$
|
22,173
|
|
|
$
|
11,263
|
|
|
Foreign
|
416
|
|
|
406
|
|
|
568
|
|
|||
|
State
|
5,087
|
|
|
2,702
|
|
|
3,478
|
|
|||
|
|
32,664
|
|
|
25,281
|
|
|
15,309
|
|
|||
|
Deferred:
|
|
|
|
|
|
||||||
|
Federal
|
(5,706
|
)
|
|
(2,866
|
)
|
|
9,392
|
|
|||
|
Foreign
|
—
|
|
|
6
|
|
|
49
|
|
|||
|
State
|
(617
|
)
|
|
590
|
|
|
433
|
|
|||
|
|
(6,323
|
)
|
|
(2,270
|
)
|
|
9,874
|
|
|||
|
Total Tax Provision
|
$
|
26,341
|
|
|
$
|
23,011
|
|
|
$
|
25,183
|
|
|
|
July 26, 2014
|
|
July 27, 2013
|
||||
|
|
(Dollars in thousands)
|
||||||
|
Deferred tax assets:
|
|
|
|
||||
|
Insurance and other reserves
|
$
|
26,964
|
|
|
$
|
23,089
|
|
|
Allowance for doubtful accounts and reserves
|
742
|
|
|
427
|
|
||
|
Net operating loss carryforwards
|
994
|
|
|
1,183
|
|
||
|
Stock-based compensation
|
5,402
|
|
|
4,231
|
|
||
|
Other
|
1,062
|
|
|
1,800
|
|
||
|
Total deferred tax assets
|
35,164
|
|
|
30,730
|
|
||
|
Valuation allowance
|
(878
|
)
|
|
(1,788
|
)
|
||
|
Deferred tax assets, net of valuation allowance
|
$
|
34,286
|
|
|
$
|
28,942
|
|
|
Deferred tax liabilities:
|
|
|
|
||||
|
Property and equipment
|
$
|
32,164
|
|
|
$
|
36,491
|
|
|
Goodwill and intangibles
|
26,998
|
|
|
23,498
|
|
||
|
Other
|
553
|
|
|
712
|
|
||
|
Deferred tax liabilities
|
$
|
59,715
|
|
|
$
|
60,701
|
|
|
|
|
|
|
||||
|
Net deferred tax liabilities
|
$
|
25,429
|
|
|
$
|
31,759
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Statutory rate applied to pre-tax income
|
$
|
23,212
|
|
|
$
|
20,370
|
|
|
$
|
22,600
|
|
|
State taxes, net of federal tax benefit
|
2,863
|
|
|
2,271
|
|
|
2,766
|
|
|||
|
Non-deductible and non-taxable items
|
491
|
|
|
366
|
|
|
208
|
|
|||
|
Change in accruals for uncertain tax positions
|
53
|
|
|
153
|
|
|
93
|
|
|||
|
Valuation allowance of deferred tax asset
|
—
|
|
|
—
|
|
|
(313
|
)
|
|||
|
Other items, net
|
(278
|
)
|
|
(149
|
)
|
|
(171
|
)
|
|||
|
Total tax provision
|
$
|
26,341
|
|
|
$
|
23,011
|
|
|
$
|
25,183
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Balance at beginning of year
|
$
|
2,348
|
|
|
$
|
2,194
|
|
|
$
|
2,054
|
|
|
Additions based on tax positions related to the fiscal year
|
137
|
|
|
155
|
|
|
154
|
|
|||
|
Additions based on tax positions related to prior years
|
10
|
|
|
19
|
|
|
6
|
|
|||
|
Reductions related to the expiration of statutes of limitation
|
(94
|
)
|
|
(20
|
)
|
|
(20
|
)
|
|||
|
Balance at end of year
|
$
|
2,401
|
|
|
$
|
2,348
|
|
|
$
|
2,194
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Gain on sale of fixed assets
|
$
|
10,706
|
|
|
$
|
4,683
|
|
|
$
|
15,430
|
|
|
Miscellaneous income, net
|
522
|
|
|
227
|
|
|
395
|
|
|||
|
Write-off of deferred financing costs
|
—
|
|
|
(321
|
)
|
|
—
|
|
|||
|
Total other income, net
|
$
|
11,228
|
|
|
$
|
4,589
|
|
|
$
|
15,825
|
|
|
•
|
assets contributed to the multiemployer plan by one employer may be used to provide benefits to employees of other participating employers;
|
|
•
|
if a participating employer stops contributing to the plan, the unfunded obligations of the plan may be inherited by the remaining participating employers; and
|
|
•
|
if the Company stops participating in the multiemployer plan the Company may be required to pay the plan an amount based on the underfunded status of the plan, referred to as a withdrawal liability.
|
|
|
|
|
|
PPA Zone Status (a)
|
|
|
|
Company Contributions (Dollars in thousands)
|
|
|
|
Expiration Date of CBA
|
||||||||||||
|
Fund
|
|
EIN
|
|
2013
|
|
2012
|
|
FIP/RP Status (b)
|
|
2014
|
|
2013
|
|
2012
|
|
Surcharge Imposed
|
|
|||||||
|
The Plan
|
|
13-6123601
|
|
Green
|
|
Green
|
|
No
|
|
$
|
3,044
|
|
|
$
|
2,962
|
|
|
$
|
2,882
|
|
|
No
|
|
05/05/2016
|
|
Other Plans (c)
|
|
|
|
|
|
|
|
|
|
635
|
|
|
243
|
|
|
—
|
|
|
|
|
Various
|
|||
|
Total Contributions
|
|
|
|
|
|
|
|
|
|
$
|
3,679
|
|
|
$
|
3,205
|
|
|
$
|
2,882
|
|
|
|
|
|
|
(a)
|
The most recent Pension Protection Act (the "PPA") zone status was provided by the Plan for Plan years ending 2013 and 2012, respectively. The zone status is based on information that the Company received from the Plan and is certified by the Plan's actuary. Generally, plans in the red zone are less that 65% funded, plans in the yellow zone are between 65% and 80% funded, and plans in the green zone are at least 80% funded.
|
|
(b)
|
The "FIR/RP Status" column indicates plans for which a financial improvement plan (FIP) or rehabilitation plan (RP), as required by the Internal Revenue Code, is either pending or has been implemented.
|
|
(c)
|
As a result of the acquisition of the Acquired Subsidiaries, the Company began contributions to a number of additional multiemployer plans for employees of certain of the Acquired Subsidiaries. Contribution requirements to these multiemployer plans are specified in the applicable collective bargaining agreements, and are typically assessed based on union employee payrolls, which vary depending on location and union resources needed in connection with certain projects. The amounts listed include contributions to multiemployer defined contribution plans. Defined contribution plans are retirement plans in which the Company contributes a fixed amount each pay period to the extent that the Company has employees covered under the plan. Future benefits to employees from defined contribution plans are not guaranteed and fluctuate on the basis of investment earnings; the Company is not obligated to make payments to the plan other than current contributions for current employees.
|
|
Fiscal Year Ended
|
|
Number of Shares Repurchased
|
|
Total Consideration
(Dollars in thousands) |
|
Average Price Per Share
|
|||||
|
July 28, 2012
|
|
597,700
|
|
|
$
|
12,960
|
|
|
$
|
21.68
|
|
|
July 27, 2013
|
|
1,047,000
|
|
|
$
|
15,203
|
|
|
$
|
14.52
|
|
|
July 26, 2014
|
|
360,900
|
|
|
$
|
9,999
|
|
|
$
|
27.71
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
(Dollars in thousands)
|
||||||||||
|
Stock-based compensation
|
$
|
12,596
|
|
|
$
|
9,902
|
|
|
$
|
6,952
|
|
|
Tax benefit recognized in the statement of operations
|
$
|
4,819
|
|
|
$
|
3,782
|
|
|
$
|
2,412
|
|
|
|
Fiscal Year Ended
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Weighted average fair value of RSUs granted
|
$
|
27.54
|
|
|
$
|
18.52
|
|
|
$
|
19.49
|
|
|
Weighted average fair value of Performance RSUs granted
|
$
|
27.66
|
|
|
$
|
18.08
|
|
|
$
|
19.47
|
|
|
Weighted average fair value of stock options granted
|
$
|
17.43
|
|
|
$
|
11.66
|
|
|
$
|
12.51
|
|
|
Stock option assumptions:
|
|
|
|
|
|
||||||
|
Risk-free interest rate
|
2.7
|
%
|
|
1.6
|
%
|
|
1.8
|
%
|
|||
|
Expected life (years)
|
8.8
|
|
|
9.3
|
|
|
9.4
|
|
|||
|
Expected volatility
|
55.1
|
%
|
|
55.4
|
%
|
|
56.1
|
%
|
|||
|
Expected dividends
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
Stock Options
|
|||||||||||
|
|
Shares
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Life
|
|
Aggregate Intrinsic Value
|
|||||
|
|
|
|
|
|
(In years)
|
|
(In thousands)
|
|||||
|
Outstanding as of July 27, 2013
|
2,769,132
|
|
|
$
|
18.27
|
|
|
|
|
|
||
|
Granted
|
89,956
|
|
|
$
|
27.50
|
|
|
|
|
|
||
|
Options exercised
|
(803,796
|
)
|
|
$
|
18.12
|
|
|
|
|
|
||
|
Forfeited or canceled
|
(10,399
|
)
|
|
$
|
27.00
|
|
|
|
|
|
||
|
Outstanding as of July 26, 2014
|
2,044,893
|
|
|
$
|
18.68
|
|
|
4.8
|
|
$
|
23,545
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Exercisable options as of July 26, 2014
|
1,575,300
|
|
|
$
|
18.81
|
|
|
3.9
|
|
$
|
18,566
|
|
|
|
Restricted Stock
|
||||||||||||||||||||
|
|
RSUs
|
|
Performance RSUs
|
||||||||||||||||||
|
|
Share Units
|
|
Weighted Average Grant Price
|
|
Aggregate Intrinsic Value
|
|
Share Units
|
|
Weighted Average Grant Price
|
|
Aggregate Intrinsic Value
|
||||||||||
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
(In thousands)
|
||||||||||
|
Outstanding as of July 27, 2013
|
463,318
|
|
|
$
|
17.78
|
|
|
|
|
1,315,138
|
|
|
$
|
18.44
|
|
|
|
||||
|
Granted
|
101,615
|
|
|
$
|
27.54
|
|
|
|
|
429,485
|
|
|
$
|
27.66
|
|
|
|
||||
|
Share units vested
|
(158,441
|
)
|
|
$
|
16.53
|
|
|
|
|
(265,025
|
)
|
|
$
|
18.35
|
|
|
|
||||
|
Forfeited or canceled
|
(7,561
|
)
|
|
$
|
19.27
|
|
|
|
|
(289,414
|
)
|
|
$
|
18.64
|
|
|
|
||||
|
Outstanding as of July 26, 2014
|
398,931
|
|
|
$
|
20.61
|
|
|
$
|
11,509
|
|
|
1,190,184
|
|
|
$
|
21.73
|
|
|
$
|
34,337
|
|
|
|
Fiscal Year Ended
|
||||
|
|
2014
|
|
2013
|
|
2012
|
|
AT&T Inc.
|
19.2%
|
|
15.5%
|
|
13.7%
|
|
CenturyLink, Inc.
|
13.8%
|
|
14.6%
|
|
13.6%
|
|
Comcast Corporation
|
11.7%
|
|
10.9%
|
|
12.6%
|
|
Verizon Communications Inc.
|
8.2%
|
|
9.6%
|
|
11.3%
|
|
|
July 26, 2014
|
|
July 27, 2013
|
||||||||||
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
||||||
|
|
|
|
(Dollars in millions)
|
|
|
||||||||
|
AT&T Inc.
|
$
|
87.6
|
|
|
17.9
|
%
|
|
$
|
57.4
|
|
|
12.6
|
%
|
|
CenturyLink, Inc.
|
$
|
48.2
|
|
|
9.8
|
%
|
|
$
|
62.6
|
|
|
13.7
|
%
|
|
Windstream Corporation
|
$
|
43.6
|
|
|
8.9
|
%
|
|
$
|
59.4
|
|
|
13.0
|
%
|
|
|
Future Minimum Lease Payments
|
||
|
|
(Dollars in thousands)
|
||
|
2015
|
$
|
14,902
|
|
|
2016
|
12,209
|
|
|
|
2017
|
7,784
|
|
|
|
2018
|
4,459
|
|
|
|
2019
|
3,017
|
|
|
|
Thereafter
|
8,249
|
|
|
|
Total
|
$
|
50,620
|
|
|
Fiscal 2014:
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
|
(Dollars in thousands, except per share amounts)
|
||||||||||||||
|
Revenues
|
$
|
512,720
|
|
|
$
|
390,518
|
|
|
$
|
426,284
|
|
|
$
|
482,071
|
|
|
Costs of earned revenues, excluding depreciation and amortization
|
$
|
410,119
|
|
|
$
|
327,353
|
|
|
$
|
350,352
|
|
|
$
|
387,221
|
|
|
Gross profit
|
$
|
102,601
|
|
|
$
|
63,165
|
|
|
$
|
75,932
|
|
|
$
|
94,850
|
|
|
Net income (loss)
|
$
|
18,660
|
|
|
$
|
(3,067
|
)
|
|
$
|
7,895
|
|
|
$
|
16,489
|
|
|
Earnings (loss) per common share - Basic
|
$
|
0.56
|
|
|
$
|
(0.09
|
)
|
|
$
|
0.23
|
|
|
$
|
0.49
|
|
|
Earnings (loss) per common share - Diluted
|
$
|
0.54
|
|
|
$
|
(0.09
|
)
|
|
$
|
0.23
|
|
|
$
|
0.47
|
|
|
Fiscal 2013:
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
|
(Dollars in thousands, except per share amounts)
|
||||||||||||||
|
Revenues
|
$
|
323,286
|
|
|
$
|
369,326
|
|
|
$
|
437,367
|
|
|
$
|
478,632
|
|
|
Costs of earned revenues, excluding depreciation and amortization
|
$
|
257,066
|
|
|
$
|
301,516
|
|
|
$
|
357,664
|
|
|
$
|
384,169
|
|
|
Gross profit
|
$
|
66,220
|
|
|
$
|
67,810
|
|
|
$
|
79,703
|
|
|
$
|
94,463
|
|
|
Net income
|
$
|
11,861
|
|
|
$
|
1,463
|
|
|
$
|
7,199
|
|
|
$
|
14,666
|
|
|
Earnings per common share - Basic
|
$
|
0.36
|
|
|
$
|
0.04
|
|
|
$
|
0.22
|
|
|
$
|
0.44
|
|
|
Earnings per common share - Diluted
|
$
|
0.35
|
|
|
$
|
0.04
|
|
|
$
|
0.21
|
|
|
$
|
0.43
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
JULY 26, 2014
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non- Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
ASSETS
|
|||||||||||||||||||||||
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,739
|
|
|
$
|
933
|
|
|
$
|
—
|
|
|
$
|
20,672
|
|
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
269,760
|
|
|
2,981
|
|
|
—
|
|
|
272,741
|
|
||||||
|
Costs and estimated earnings in excess of billings
|
—
|
|
|
—
|
|
|
228,541
|
|
|
2,028
|
|
|
—
|
|
|
230,569
|
|
||||||
|
Inventories
|
—
|
|
|
—
|
|
|
49,095
|
|
|
—
|
|
|
—
|
|
|
49,095
|
|
||||||
|
Deferred tax assets, net
|
3,822
|
|
|
—
|
|
|
16,193
|
|
|
87
|
|
|
(170
|
)
|
|
19,932
|
|
||||||
|
Other current assets
|
4,956
|
|
|
16
|
|
|
7,237
|
|
|
518
|
|
|
—
|
|
|
12,727
|
|
||||||
|
Total current assets
|
8,778
|
|
|
16
|
|
|
590,565
|
|
|
6,547
|
|
|
(170
|
)
|
|
605,736
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
PROPERTY AND EQUIPMENT, NET
|
18,108
|
|
|
—
|
|
|
171,158
|
|
|
16,147
|
|
|
—
|
|
|
205,413
|
|
||||||
|
GOODWILL
|
—
|
|
|
—
|
|
|
269,088
|
|
|
—
|
|
|
—
|
|
|
269,088
|
|
||||||
|
INTANGIBLE ASSETS, NET
|
—
|
|
|
—
|
|
|
115,483
|
|
|
633
|
|
|
—
|
|
|
116,116
|
|
||||||
|
DEFERRED TAX ASSETS, NET NON-CURRENT
|
182
|
|
|
—
|
|
|
3,884
|
|
|
15
|
|
|
(4,081
|
)
|
|
—
|
|
||||||
|
INVESTMENT IN SUBSIDIARIES
|
809,617
|
|
|
1,540,338
|
|
|
1,621
|
|
|
—
|
|
|
(2,351,576
|
)
|
|
—
|
|
||||||
|
INTERCOMPANY RECEIVABLES
|
—
|
|
|
—
|
|
|
628,443
|
|
|
—
|
|
|
(628,443
|
)
|
|
—
|
|
||||||
|
OTHER
|
7,748
|
|
|
5,636
|
|
|
2,466
|
|
|
151
|
|
|
—
|
|
|
16,001
|
|
||||||
|
TOTAL NON-CURRENT ASSETS
|
835,655
|
|
|
1,545,974
|
|
|
1,192,143
|
|
|
16,946
|
|
|
(2,984,100
|
)
|
|
606,618
|
|
||||||
|
TOTAL ASSETS
|
$
|
844,433
|
|
|
$
|
1,545,990
|
|
|
$
|
1,782,708
|
|
|
$
|
23,493
|
|
|
$
|
(2,984,270
|
)
|
|
$
|
1,212,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||||||||||||||||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Accounts payable
|
$
|
3,083
|
|
|
$
|
—
|
|
|
$
|
58,970
|
|
|
$
|
1,265
|
|
|
$
|
—
|
|
|
$
|
63,318
|
|
|
Current portion of debt
|
10,938
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,938
|
|
||||||
|
Billings in excess of costs and estimated earnings
|
—
|
|
|
—
|
|
|
13,882
|
|
|
—
|
|
|
—
|
|
|
13,882
|
|
||||||
|
Accrued insurance claims
|
612
|
|
|
—
|
|
|
31,599
|
|
|
49
|
|
|
—
|
|
|
32,260
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
80
|
|
|
66
|
|
|
24
|
|
|
(170
|
)
|
|
—
|
|
||||||
|
Other accrued liabilities
|
12,668
|
|
|
566
|
|
|
61,284
|
|
|
1,616
|
|
|
—
|
|
|
76,134
|
|
||||||
|
Total current liabilities
|
27,301
|
|
|
646
|
|
|
165,801
|
|
|
2,954
|
|
|
(170
|
)
|
|
196,532
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LONG-TERM DEBT
|
166,125
|
|
|
280,738
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
446,863
|
|
||||||
|
ACCRUED INSURANCE CLAIMS
|
778
|
|
|
—
|
|
|
32,959
|
|
|
45
|
|
|
—
|
|
|
33,782
|
|
||||||
|
DEFERRED TAX LIABILITIES, NET NON-CURRENT
|
—
|
|
|
432
|
|
|
48,593
|
|
|
417
|
|
|
(4,081
|
)
|
|
45,361
|
|
||||||
|
INTERCOMPANY PAYABLES
|
162,127
|
|
|
454,557
|
|
|
—
|
|
|
11,759
|
|
|
(628,443
|
)
|
|
—
|
|
||||||
|
OTHER LIABILITIES
|
3,168
|
|
|
—
|
|
|
1,711
|
|
|
3
|
|
|
—
|
|
|
4,882
|
|
||||||
|
Total liabilities
|
359,499
|
|
|
736,373
|
|
|
249,064
|
|
|
15,178
|
|
|
(632,694
|
)
|
|
727,420
|
|
||||||
|
Total stockholders' equity
|
484,934
|
|
|
809,617
|
|
|
1,533,644
|
|
|
8,315
|
|
|
(2,351,576
|
)
|
|
484,934
|
|
||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
844,433
|
|
|
$
|
1,545,990
|
|
|
$
|
1,782,708
|
|
|
$
|
23,493
|
|
|
$
|
(2,984,270
|
)
|
|
$
|
1,212,354
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
JULY 27, 2013
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non- Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
ASSETS
|
|||||||||||||||||||||||
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,166
|
|
|
$
|
441
|
|
|
$
|
—
|
|
|
$
|
18,607
|
|
|
Accounts receivable, net
|
—
|
|
|
—
|
|
|
249,533
|
|
|
2,669
|
|
|
—
|
|
|
252,202
|
|
||||||
|
Costs and estimated earnings in excess of billings
|
—
|
|
|
—
|
|
|
202,651
|
|
|
1,698
|
|
|
—
|
|
|
204,349
|
|
||||||
|
Inventories
|
—
|
|
|
—
|
|
|
35,999
|
|
|
—
|
|
|
—
|
|
|
35,999
|
|
||||||
|
Deferred tax assets, net
|
2,285
|
|
|
—
|
|
|
15,873
|
|
|
121
|
|
|
(1,426
|
)
|
|
16,853
|
|
||||||
|
Other current assets
|
5,079
|
|
|
10
|
|
|
7,583
|
|
|
452
|
|
|
—
|
|
|
13,124
|
|
||||||
|
Total current assets
|
7,364
|
|
|
10
|
|
|
529,805
|
|
|
5,381
|
|
|
(1,426
|
)
|
|
541,134
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
PROPERTY AND EQUIPMENT, NET
|
13,779
|
|
|
—
|
|
|
173,254
|
|
|
15,670
|
|
|
—
|
|
|
202,703
|
|
||||||
|
GOODWILL
|
—
|
|
|
—
|
|
|
267,810
|
|
|
—
|
|
|
—
|
|
|
267,810
|
|
||||||
|
INTANGIBLE ASSETS, NET
|
—
|
|
|
—
|
|
|
125,275
|
|
|
—
|
|
|
—
|
|
|
125,275
|
|
||||||
|
DEFERRED TAX ASSETS, NET NON-CURRENT
|
691
|
|
|
—
|
|
|
4,104
|
|
|
66
|
|
|
(4,861
|
)
|
|
—
|
|
||||||
|
INVESTMENT IN SUBSIDIARIES
|
769,639
|
|
|
1,472,559
|
|
|
—
|
|
|
—
|
|
|
(2,242,198
|
)
|
|
—
|
|
||||||
|
INTERCOMPANY RECEIVABLES
|
—
|
|
|
—
|
|
|
618,524
|
|
|
—
|
|
|
(618,524
|
)
|
|
—
|
|
||||||
|
OTHER
|
8,739
|
|
|
6,331
|
|
|
2,133
|
|
|
83
|
|
|
—
|
|
|
17,286
|
|
||||||
|
TOTAL NON-CURRENT ASSETS
|
792,848
|
|
|
1,478,890
|
|
|
1,191,100
|
|
|
15,819
|
|
|
(2,865,583
|
)
|
|
613,074
|
|
||||||
|
TOTAL ASSETS
|
$
|
800,212
|
|
|
$
|
1,478,900
|
|
|
$
|
1,720,905
|
|
|
$
|
21,200
|
|
|
$
|
(2,867,009
|
)
|
|
$
|
1,154,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||||||||||||||||||
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Accounts payable
|
$
|
2,042
|
|
|
$
|
—
|
|
|
$
|
75,012
|
|
|
$
|
900
|
|
|
$
|
—
|
|
|
$
|
77,954
|
|
|
Current portion of debt
|
7,813
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,813
|
|
||||||
|
Billings in excess of costs and estimated earnings
|
—
|
|
|
—
|
|
|
13,788
|
|
|
—
|
|
|
—
|
|
|
13,788
|
|
||||||
|
Accrued insurance claims
|
619
|
|
|
—
|
|
|
28,342
|
|
|
108
|
|
|
—
|
|
|
29,069
|
|
||||||
|
Deferred tax liabilities
|
—
|
|
|
155
|
|
|
140
|
|
|
1,131
|
|
|
(1,426
|
)
|
|
—
|
|
||||||
|
Other accrued liabilities
|
9,151
|
|
|
1,321
|
|
|
59,374
|
|
|
1,345
|
|
|
—
|
|
|
71,191
|
|
||||||
|
Total current liabilities
|
19,625
|
|
|
1,476
|
|
|
176,656
|
|
|
3,484
|
|
|
(1,426
|
)
|
|
199,815
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LONG-TERM DEBT
|
163,062
|
|
|
281,107
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
444,169
|
|
||||||
|
ACCRUED INSURANCE CLAIMS
|
726
|
|
|
—
|
|
|
26,426
|
|
|
98
|
|
|
—
|
|
|
27,250
|
|
||||||
|
DEFERRED TAX LIABILITIES, NET NON-CURRENT
|
—
|
|
|
427
|
|
|
52,436
|
|
|
610
|
|
|
(4,861
|
)
|
|
48,612
|
|
||||||
|
INTERCOMPANY PAYABLES
|
185,296
|
|
|
426,251
|
|
|
—
|
|
|
6,977
|
|
|
(618,524
|
)
|
|
—
|
|
||||||
|
OTHER LIABILITIES
|
3,142
|
|
|
—
|
|
|
2,855
|
|
|
4
|
|
|
—
|
|
|
6,001
|
|
||||||
|
Total liabilities
|
371,851
|
|
|
709,261
|
|
|
258,373
|
|
|
11,173
|
|
|
(624,811
|
)
|
|
725,847
|
|
||||||
|
Total stockholders' equity
|
428,361
|
|
|
769,639
|
|
|
1,462,532
|
|
|
10,027
|
|
|
(2,242,198
|
)
|
|
428,361
|
|
||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
800,212
|
|
|
$
|
1,478,900
|
|
|
$
|
1,720,905
|
|
|
$
|
21,200
|
|
|
$
|
(2,867,009
|
)
|
|
$
|
1,154,208
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
YEAR ENDED JULY 26, 2014
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non- Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Contract revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,799,538
|
|
|
$
|
12,055
|
|
|
$
|
—
|
|
|
$
|
1,811,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Costs of earned revenues, excluding depreciation and amortization
|
—
|
|
|
—
|
|
|
1,466,221
|
|
|
8,824
|
|
|
—
|
|
|
1,475,045
|
|
||||||
|
General and administrative
|
42,958
|
|
|
616
|
|
|
107,326
|
|
|
10,958
|
|
|
—
|
|
|
161,858
|
|
||||||
|
Depreciation and amortization
|
4,256
|
|
|
—
|
|
|
84,178
|
|
|
4,338
|
|
|
—
|
|
|
92,772
|
|
||||||
|
Intercompany charges (income), net
|
(53,922
|
)
|
|
—
|
|
|
54,688
|
|
|
(766
|
)
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
(6,708
|
)
|
|
616
|
|
|
1,712,413
|
|
|
23,354
|
|
|
—
|
|
|
1,729,675
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense, net
|
(6,827
|
)
|
|
(19,993
|
)
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
(26,827
|
)
|
||||||
|
Other income, net
|
119
|
|
|
—
|
|
|
10,895
|
|
|
214
|
|
|
—
|
|
|
11,228
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
|
—
|
|
|
(20,609
|
)
|
|
98,013
|
|
|
(11,085
|
)
|
|
—
|
|
|
66,319
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
PROVISION (BENEFIT) FOR INCOME TAXES
|
—
|
|
|
(8,186
|
)
|
|
38,930
|
|
|
(4,403
|
)
|
|
—
|
|
|
26,341
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES
|
—
|
|
|
(12,423
|
)
|
|
59,083
|
|
|
(6,682
|
)
|
|
—
|
|
|
39,978
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
EQUITY IN EARNINGS OF SUBSIDIARIES
|
39,978
|
|
|
52,401
|
|
|
135
|
|
|
—
|
|
|
(92,514
|
)
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NET INCOME (LOSS)
|
$
|
39,978
|
|
|
$
|
39,978
|
|
|
$
|
59,218
|
|
|
$
|
(6,682
|
)
|
|
$
|
(92,514
|
)
|
|
$
|
39,978
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency translation loss, net of tax
|
(261
|
)
|
|
(261
|
)
|
|
—
|
|
|
(261
|
)
|
|
522
|
|
|
(261
|
)
|
||||||
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
39,717
|
|
|
$
|
39,717
|
|
|
$
|
59,218
|
|
|
$
|
(6,943
|
)
|
|
$
|
(91,992
|
)
|
|
$
|
39,717
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
YEAR ENDED JULY 27, 2013
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Contract revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,594,363
|
|
|
$
|
14,249
|
|
|
$
|
—
|
|
|
$
|
1,608,612
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Costs of earned revenues, excluding depreciation and amortization
|
—
|
|
|
—
|
|
|
1,288,369
|
|
|
12,047
|
|
|
—
|
|
|
1,300,416
|
|
||||||
|
General and administrative
|
44,462
|
|
|
818
|
|
|
89,336
|
|
|
11,155
|
|
|
—
|
|
|
145,771
|
|
||||||
|
Depreciation and amortization
|
2,920
|
|
|
—
|
|
|
77,595
|
|
|
4,966
|
|
|
—
|
|
|
85,481
|
|
||||||
|
Intercompany charges (income), net
|
(53,377
|
)
|
|
—
|
|
|
54,720
|
|
|
(1,343
|
)
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
(5,995
|
)
|
|
818
|
|
|
1,510,020
|
|
|
26,825
|
|
|
—
|
|
|
1,531,668
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense, net
|
(5,675
|
)
|
|
(17,599
|
)
|
|
(60
|
)
|
|
—
|
|
|
—
|
|
|
(23,334
|
)
|
||||||
|
Other income, net
|
(320
|
)
|
|
—
|
|
|
4,794
|
|
|
115
|
|
|
—
|
|
|
4,589
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
|
—
|
|
|
(18,417
|
)
|
|
89,077
|
|
|
(12,461
|
)
|
|
—
|
|
|
58,199
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
PROVISION (BENEFIT) FOR INCOME TAXES
|
—
|
|
|
(7,281
|
)
|
|
35,214
|
|
|
(4,922
|
)
|
|
—
|
|
|
23,011
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES
|
—
|
|
|
(11,136
|
)
|
|
53,863
|
|
|
(7,539
|
)
|
|
—
|
|
|
35,188
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
EQUITY IN EARNINGS OF SUBSIDIARIES
|
35,188
|
|
|
46,324
|
|
|
—
|
|
|
—
|
|
|
(81,512
|
)
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NET INCOME (LOSS)
|
$
|
35,188
|
|
|
$
|
35,188
|
|
|
$
|
53,863
|
|
|
$
|
(7,539
|
)
|
|
$
|
(81,512
|
)
|
|
$
|
35,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency translation loss, net of tax
|
(35
|
)
|
|
(35
|
)
|
|
—
|
|
|
(35
|
)
|
|
70
|
|
|
(35
|
)
|
||||||
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
35,153
|
|
|
$
|
35,153
|
|
|
$
|
53,863
|
|
|
$
|
(7,574
|
)
|
|
$
|
(81,442
|
)
|
|
$
|
35,153
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF OPERATIONS
YEAR ENDED JULY 28, 2012
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Contract revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,186,380
|
|
|
$
|
14,739
|
|
|
$
|
—
|
|
|
$
|
1,201,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Costs of earned revenues, excluding depreciation and amortization
|
—
|
|
|
—
|
|
|
957,449
|
|
|
11,500
|
|
|
—
|
|
|
968,949
|
|
||||||
|
General and administrative
|
28,048
|
|
|
574
|
|
|
65,185
|
|
|
10,217
|
|
|
—
|
|
|
104,024
|
|
||||||
|
Depreciation and amortization
|
3,137
|
|
|
—
|
|
|
54,735
|
|
|
4,833
|
|
|
(12
|
)
|
|
62,693
|
|
||||||
|
Intercompany charges (income), net
|
(34,212
|
)
|
|
—
|
|
|
33,749
|
|
|
463
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
(3,027
|
)
|
|
574
|
|
|
1,111,118
|
|
|
27,013
|
|
|
(12
|
)
|
|
1,135,666
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest income (expense), net
|
(3,049
|
)
|
|
(13,660
|
)
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(16,717
|
)
|
||||||
|
Other income, net
|
22
|
|
|
—
|
|
|
15,281
|
|
|
522
|
|
|
—
|
|
|
15,825
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF SUBSIDIARIES
|
—
|
|
|
(14,234
|
)
|
|
90,535
|
|
|
(11,752
|
)
|
|
12
|
|
|
64,561
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
PROVISION (BENEFIT) FOR INCOME TAXES
|
—
|
|
|
(5,550
|
)
|
|
35,299
|
|
|
(4,566
|
)
|
|
—
|
|
|
25,183
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NET INCOME (LOSS) BEFORE EQUITY IN EARNINGS OF SUBSIDIARIES
|
—
|
|
|
(8,684
|
)
|
|
55,236
|
|
|
(7,186
|
)
|
|
12
|
|
|
39,378
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
EQUITY IN EARNINGS OF SUBSIDIARIES
|
39,378
|
|
|
48,062
|
|
|
—
|
|
|
—
|
|
|
(87,440
|
)
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
NET INCOME (LOSS)
|
$
|
39,378
|
|
|
$
|
39,378
|
|
|
$
|
55,236
|
|
|
$
|
(7,186
|
)
|
|
$
|
(87,428
|
)
|
|
$
|
39,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Foreign currency translation loss, net of tax
|
(161
|
)
|
|
(161
|
)
|
|
—
|
|
|
(161
|
)
|
|
322
|
|
|
(161
|
)
|
||||||
|
COMPREHENSIVE INCOME (LOSS)
|
$
|
39,217
|
|
|
$
|
39,217
|
|
|
$
|
55,236
|
|
|
$
|
(7,347
|
)
|
|
$
|
(87,106
|
)
|
|
$
|
39,217
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
YEAR ENDED JULY 26, 2014
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non- Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
7,199
|
|
|
$
|
(12,242
|
)
|
|
$
|
93,898
|
|
|
$
|
(4,670
|
)
|
|
$
|
—
|
|
|
$
|
84,185
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Cash paid for acquisitions, net of cash acquired
|
—
|
|
|
—
|
|
|
(16,388
|
)
|
|
(700
|
)
|
|
—
|
|
|
(17,088
|
)
|
||||||
|
Capital expenditures
|
(8,541
|
)
|
|
—
|
|
|
(72,962
|
)
|
|
(7,633
|
)
|
|
—
|
|
|
(89,136
|
)
|
||||||
|
Proceeds from sale of assets
|
—
|
|
|
—
|
|
|
12,146
|
|
|
3,261
|
|
|
—
|
|
|
15,407
|
|
||||||
|
Return of capital from subsidiaries
|
—
|
|
|
683
|
|
|
—
|
|
|
—
|
|
|
(683
|
)
|
|
—
|
|
||||||
|
Investment in subsidiaries
|
—
|
|
|
(9,235
|
)
|
|
(785
|
)
|
|
—
|
|
|
10,020
|
|
|
—
|
|
||||||
|
Changes in restricted cash
|
(303
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(303
|
)
|
||||||
|
Net cash (used in) provided by investing activities
|
(8,844
|
)
|
|
(8,552
|
)
|
|
(77,989
|
)
|
|
(5,072
|
)
|
|
9,337
|
|
|
(91,120
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Proceeds from issuance of 7.125% senior subordinated notes due 2021
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Proceeds from Term Loan on Senior Credit Agreement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Proceeds from borrowings on Senior Credit Agreement
|
502,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
502,000
|
|
||||||
|
Principal payments on Senior Credit Agreement
|
(495,813
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(495,813
|
)
|
||||||
|
Debt issuance costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Repurchases of common stock
|
(9,999
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,999
|
)
|
||||||
|
Exercise of stock options and other
|
14,568
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,568
|
|
||||||
|
Restricted stock tax withholdings
|
(3,781
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,781
|
)
|
||||||
|
Excess tax benefit from share-based awards
|
3,025
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,025
|
|
||||||
|
Principal payments on capital lease obligations and other financing
|
—
|
|
|
—
|
|
|
(1,000
|
)
|
|
—
|
|
|
—
|
|
|
(1,000
|
)
|
||||||
|
Intercompany funding
|
(8,355
|
)
|
|
20,794
|
|
|
(13,336
|
)
|
|
10,234
|
|
|
(9,337
|
)
|
|
—
|
|
||||||
|
Net cash provided by (used in) financing activities
|
1,645
|
|
|
20,794
|
|
|
(14,336
|
)
|
|
10,234
|
|
|
(9,337
|
)
|
|
9,000
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net decrease in cash and equivalents
|
—
|
|
|
—
|
|
|
1,573
|
|
|
492
|
|
|
—
|
|
|
2,065
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD
|
—
|
|
|
—
|
|
|
18,166
|
|
|
441
|
|
|
—
|
|
|
18,607
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH AND EQUIVALENTS AT END OF PERIOD
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,739
|
|
|
$
|
933
|
|
|
$
|
—
|
|
|
$
|
20,672
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
YEAR ENDED JULY 27, 2013
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non- Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
6,952
|
|
|
$
|
(9,612
|
)
|
|
$
|
112,176
|
|
|
$
|
(2,772
|
)
|
|
$
|
—
|
|
|
$
|
106,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash paid for acquisitions, net of cash acquired
|
—
|
|
|
—
|
|
|
(330,291
|
)
|
|
—
|
|
|
—
|
|
|
(330,291
|
)
|
||||||
|
Capital expenditures
|
(8,151
|
)
|
|
—
|
|
|
(51,647
|
)
|
|
(4,852
|
)
|
|
—
|
|
|
(64,650
|
)
|
||||||
|
Proceeds from sale of assets
|
—
|
|
|
—
|
|
|
5,770
|
|
|
57
|
|
|
—
|
|
|
5,827
|
|
||||||
|
Return of capital from subsidiaries
|
—
|
|
|
1,816
|
|
|
—
|
|
|
—
|
|
|
(1,816
|
)
|
|
—
|
|
||||||
|
Investment in subsidiaries
|
—
|
|
|
(2,600
|
)
|
|
—
|
|
|
—
|
|
|
2,600
|
|
|
—
|
|
||||||
|
Changes in restricted cash
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
60
|
|
||||||
|
Net cash (used in) provided by investing activities
|
(8,091
|
)
|
|
(784
|
)
|
|
(376,168
|
)
|
|
(4,795
|
)
|
|
784
|
|
|
(389,054
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Proceeds from issuance of 7.125% senior subordinates notes due 2021, (including $3.8 million premium on issuance)
|
—
|
|
|
93,825
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93,825
|
|
||||||
|
Proceeds from Term Loan on Senior Credit Agreement
|
125,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
125,000
|
|
||||||
|
Proceeds from borrowings on Senior Credit Agreement
|
404,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
404,500
|
|
||||||
|
Principal payments on Senior Credit Agreement
|
(358,625
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(358,625
|
)
|
||||||
|
Debt issuance costs
|
(4,158
|
)
|
|
(2,581
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,739
|
)
|
||||||
|
Repurchases of common stock
|
(15,203
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,203
|
)
|
||||||
|
Exercise of stock options and other
|
5,253
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,253
|
|
||||||
|
Restricted stock tax withholdings
|
(884
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(884
|
)
|
||||||
|
Excess tax benefit from share-based awards
|
1,283
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,283
|
|
||||||
|
Principal payments on capital lease obligations
|
—
|
|
|
—
|
|
|
(74
|
)
|
|
—
|
|
|
—
|
|
|
(74
|
)
|
||||||
|
Intercompany funding
|
(156,027
|
)
|
|
(80,848
|
)
|
|
230,669
|
|
|
6,990
|
|
|
(784
|
)
|
|
—
|
|
||||||
|
Net cash provided by (used in) financing activities
|
1,139
|
|
|
10,396
|
|
|
230,595
|
|
|
6,990
|
|
|
(784
|
)
|
|
248,336
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net increase in cash and equivalents
|
—
|
|
|
—
|
|
|
(33,397
|
)
|
|
(577
|
)
|
|
—
|
|
|
(33,974
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD
|
—
|
|
|
—
|
|
|
51,563
|
|
|
1,018
|
|
|
—
|
|
|
52,581
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH AND EQUIVALENTS AT END OF PERIOD
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,166
|
|
|
$
|
441
|
|
|
$
|
—
|
|
|
$
|
18,607
|
|
|
DYCOM INDUSTRIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
YEAR ENDED JULY 28, 2012
|
|||||||||||||||||||||||
|
|
Parent
|
|
Issuer
|
|
Subsidiary Guarantors
|
|
Non- Guarantor Subsidiaries
|
|
Eliminations and Reclassifications
|
|
Dycom Consolidated
|
||||||||||||
|
|
(Dollars in thousands)
|
||||||||||||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
6,755
|
|
|
$
|
(8,774
|
)
|
|
$
|
69,823
|
|
|
$
|
(2,679
|
)
|
|
$
|
—
|
|
|
$
|
65,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Capital expenditures
|
(3,685
|
)
|
|
—
|
|
|
(69,362
|
)
|
|
(4,565
|
)
|
|
—
|
|
|
(77,612
|
)
|
||||||
|
Proceeds from sale of assets
|
—
|
|
|
—
|
|
|
19,211
|
|
|
5,572
|
|
|
—
|
|
|
24,783
|
|
||||||
|
Changes in restricted cash
|
926
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
926
|
|
||||||
|
Capital contributions to subsidiaries, net
|
—
|
|
|
(4,943
|
)
|
|
—
|
|
|
—
|
|
|
4,943
|
|
|
—
|
|
||||||
|
Net cash (used in) provided by investing activities
|
(2,759
|
)
|
|
(4,943
|
)
|
|
(50,151
|
)
|
|
1,007
|
|
|
4,943
|
|
|
(51,903
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Repurchases of common stock
|
(12,960
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,960
|
)
|
||||||
|
Exercise of stock options and other
|
6,490
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,490
|
|
||||||
|
Restricted stock tax withholdings
|
(329
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(329
|
)
|
||||||
|
Excess tax benefit from share-based awards
|
1,625
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,625
|
|
||||||
|
Principal payments on capital lease obligations
|
—
|
|
|
—
|
|
|
(233
|
)
|
|
—
|
|
|
—
|
|
|
(233
|
)
|
||||||
|
Intercompany funding
|
1,178
|
|
|
13,717
|
|
|
(12,484
|
)
|
|
2,532
|
|
|
(4,943
|
)
|
|
—
|
|
||||||
|
Net cash provided by (used in) financing activities
|
(3,996
|
)
|
|
13,717
|
|
|
(12,717
|
)
|
|
2,532
|
|
|
(4,943
|
)
|
|
(5,407
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net increase in cash and equivalents
|
—
|
|
|
—
|
|
|
6,955
|
|
|
860
|
|
|
—
|
|
|
7,815
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH AND EQUIVALENTS AT BEGINNING OF PERIOD
|
—
|
|
|
—
|
|
|
44,608
|
|
|
158
|
|
|
—
|
|
|
44,766
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
CASH AND EQUIVALENTS AT END OF PERIOD
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51,563
|
|
|
$
|
1,018
|
|
|
$
|
—
|
|
|
$
|
52,581
|
|
|
Exhibit Number
|
|
|
|
|
|
2.1
|
Stock Purchase Agreement, dated as of November 19, 2012, among Dycom Industries, Inc., PBG Acquisition III, LLC, Quanta Services, Inc. and Infrasource FI LLC (incorporated by reference to Exhibit 2.1 to Dycom Industries, Inc.'s Current Report on Form 8-K filed with the SEC on November 20, 2012).
|
|
|
|
|
3(i)
|
Restated Articles of Incorporation of Dycom Industries, Inc. (incorporated by reference to Dycom Industries, Inc.’s Form 10-Q filed with the SEC on June 11, 2002).
|
|
|
|
|
3(ii)
|
Amended and Restated By-laws of Dycom Industries, Inc., as amended on February 24, 2009 (incorporated by reference to Dycom Industries, Inc.’s Form 8-K, filed with the SEC on March 2, 2009).
|
|
|
|
|
4.1
|
Indenture, dated as of January 21, 2011, among Dycom Investments, Inc., Dycom Industries, Inc. and certain subsidiaries of Dycom Industries, Inc., as guarantors, and U.S. Bank National Association, as trustee (incorporated by reference to Dycom Industries, Inc.’s Form 8-K filed with the SEC on January 24, 2011).
|
|
|
|
|
4.2
|
First Supplemental Indenture, dated as of January 28, 2011, among Dycom Investments, Inc., Dycom Industries, Inc. and certain subsidiaries of Dycom Industries, Inc., as guarantors, and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.1 to Dycom Industries, Inc.'s Current Report on Form 8-K filed with the SEC on December 12, 2012).
|
|
|
|
|
4.3
|
Second Supplemental Indenture, dated as of December 12, 2012, among Dycom Investments, Inc., Dycom Industries, Inc. and certain subsidiaries of Dycom Industries, Inc., as guarantors, and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.1 to Dycom Industries, Inc.'s Current Report on Form 8-K filed with the SEC on December 12, 2012).
|
|
|
|
|
4.4
|
Third Supplemental Indenture, dated as of February 26, 2013, among Dycom Investments, Inc., Dycom Industries, Inc. and certain subsidiaries of Dycom Industries, Inc., as guarantors, and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.5 to the First Amendment to Dycom Investments, Inc.'s Registration Statement on Form S-4 filed with the SEC on February 26, 2013).
|
|
|
|
|
4.5
|
Fourth Supplemental Indenture, dated as of July 26, 2013, among Dycom Investments, Inc., Dycom Industries, Inc. and certain subsidiaries of Dycom Industries, Inc., as guarantors, and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.5 to Dycom Industries, Inc.'s Form 10-K filed with the SEC on September 13, 2013).
|
|
|
|
|
4.6+
|
Fifth Supplemental Indenture, dated as of July 25, 2014, among Dycom Investments, Inc., Dycom Industries, Inc. and certain subsidiaries of Dycom Industries, Inc., as guarantors, and U.S. Bank National Association, as trustee.
|
|
|
|
|
10.1*
|
2003 Long-Term Incentive Plan, amended and restated effective as of September 19, 2011 (incorporated by reference to Dycom Industries, Inc.’s Form 8-K, filed with the SEC on September 23, 2011).
|
|
|
|
|
10.2*
|
Form of Non-Qualified Stock Option Agreement under the 2003 Long-Term Incentive Plan, as amended and restated (incorporated by reference to Dycom Industries, Inc.'s Form 10-K, filed with the SEC on September 4, 2012).
|
|
|
|
|
10.3*
|
Form of Incentive Stock Option Agreement under the 2003 Long-Term Incentive Plan, as amended and restated (incorporated by reference to Dycom Industries, Inc.'s Form 10-K, filed with the SEC on September 4, 2012).
|
|
|
|
|
10.4*
|
Form of Restricted Stock Unit Agreement under the 2003 Long-Term Incentive Plan, as amended and restated (incorporated by reference to Dycom Industries, Inc.'s Form 10-K, filed with the SEC on September 4, 2012).
|
|
|
|
|
10.5*
|
Form of Performance Unit Agreement under the 2003 Long-Term Incentive Plan, as amended and restated (incorporated by reference to Dycom Industries, Inc.'s Form 10-K, filed with the SEC on September 4, 2012).
|
|
|
|
|
10.6*
|
2012 Long-Term Incentive Plan (incorporated by reference to Dycom Industries, Inc.'s Definitive Proxy Statement filed with the SEC on October 11, 2012).
|
|
|
|
|
10.7*
|
Form of Non-Qualified Stock Option Agreement under the 2012 Long-Term Incentive Plan (incorporated by reference to Dycom Industries, Inc.'s Form 8-K filed with the SEC on December 20, 2012).
|
|
|
|
|
10.8*
|
Form of Incentive Stock Option Agreement under the 2012 Long-Term Incentive Plan (incorporated by reference to Dycom Industries, Inc.'s Form 8-K filed with the SEC on December 20, 2012).
|
|
|
|
|
10.9*
|
Form of Restricted Stock Unit Agreement under the 2012 Long-Term Incentive Plan (incorporated by reference to Dycom Industries, Inc.'s Form 8-K filed with the SEC on December 20, 2012).
|
|
|
|
|
10.10*
|
Form of Performance Unit Agreement under the 2012 Long-Term Incentive Plan (incorporated by reference to Dycom Industries, Inc.'s Form 8-K filed with the SEC on December 20, 2012).
|
|
|
|
|
10.11*
|
2007 Non-Employee Directors Equity Plan, amended and restated effective as of September 19, 2011 (incorporated by reference to Dycom Industries, Inc.’s Form 8-K filed with the SEC on September 23, 2011).
|
|
|
|
|
10.12*
|
Form of Non-Employee Director Non-Qualified Stock Option Agreement, under the 2007 Non-Employee Directors Equity Plan, as amended and restated (incorporated by reference to Dycom Industries, Inc.'s Form 10-K, filed with the SEC on September 4, 2012).
|
|
|
|
|
10.13*
|
Form of Non-Employee Director Restricted Stock Unit Agreement, under the 2007 Non-Employee Directors Equity Plan, as amended and restated (incorporated by reference to Dycom Industries, Inc.'s Form 10-K, filed with the SEC on September 4, 2012).
|
|
|
|
|
10.14*
|
Employment Agreement for Richard B. Vilsoet dated as of May 5, 2005 (incorporated by reference to Dycom Industries, Inc.’s Form 10-K filed with the SEC on September 9, 2005).
|
|
|
|
|
10.15*
|
Employment Agreement for H. Andrew DeFerrari dated as of July 14, 2004 (incorporated by reference to Dycom Industries, Inc.’s Form 8-K filed with the SEC on January 23, 2006).
|
|
|
|
|
10.16*
|
Amendment to the Employment Agreement of H. Andrew DeFerrari dated as of August 25, 2006 (incorporated by reference to Dycom Industries, Inc.’s Form 8-K filed with the SEC on August 31, 2006).
|
|
|
|
|
10.17*
|
Amendment to the Employment Agreements of H. Andrew DeFerrari and Richard B. Vilsoet dated as of May 28, 2010 (incorporated by reference to Dycom Industries, Inc.’s Form 8-K filed with the SEC on May 28, 2010).
|
|
|
|
|
10.18*
|
Employment Agreement for Steven E. Nielsen dated as of May 1, 2012 (incorporated by reference to Dycom Industries, Inc.’s Form 8-K filed with the SEC on May 2, 2012).
|
|
|
|
|
10.19*
|
Employment Agreement for Timothy R. Estes dated as of October 4, 2012 (incorporated by reference to Dycom Industries, Inc.'s Form 8-K filed with the SEC on October 4, 2012).
|
|
|
|
|
10.20*
|
2009 Annual Incentive Plan (incorporated by reference to Dycom Industries, Inc.’s Definitive Proxy Statement filed with the SEC on October 17, 2013).
|
|
|
|
|
10.21*
|
Form of Indemnification Agreement for directors and executive officers of Dycom Industries, Inc. (incorporated by reference to Dycom Industries, Inc.’s Form 10-K filed with the SEC on September 3, 2009).
|
|
|
|
|
10.22
|
Credit Agreement, dated as of December 3, 2012, among Dycom Industries, Inc., as the Borrower, the subsidiaries of Dycom Industries, Inc. identified therein, certain lenders named therein, Bank of America, N.A., as Administrative Agent, Swingline Lender and L/C Issuer, Merrill Lynch, Pierce, Fenner & Smith Incorporated and Wells Fargo Securities, LLC, as Joint Lead Arrangers and Joint Book Managers, Wells Fargo Bank, National Association, as Syndication Agent, and Suntrust Bank, PNC Bank, National Association and Branch Banking and Trust Company, as Co-Documentation Agents (incorporated by reference to Exhibit 10.1 to Dycom Industries, Inc.'s Current Report on Form 8-K filed with the SEC on December 5, 2012).
|
|
|
|
|
12.1+
|
Computation of Ratio of Earnings to Fixed Charges.
|
|
|
|
|
21.1+
|
Principal subsidiaries of Dycom Industries, Inc.
|
|
|
|
|
23.1+
|
Consent of Independent Registered Public Accounting Firm.
|
|
|
|
|
31.1+
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
31.2+
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
32.1+
|
Certification of Chief 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 of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
101++**
|
The following materials from the Registrant's Annual Report on Form 10-K for the fiscal year ended July 26, 2014 formatted in eXtensible Business Reporting Language: (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Operations; (iii) the Consolidated Statements of Comprehensive Income; (iv) the Consolidated Statements of Stockholders’ Equity; (v) the Consolidated Statements of Cash Flows; and (vi) the Notes to Consolidated Financial Statements.
|
|
+
|
Filed herewith
|
|
++
|
Furnished herewith
|
|
*
|
Indicates a management contract or compensatory plan or arrangement.
|
|
**
|
Users of this data are advised pursuant to Rule 406T of Regulation S-T that this interactive data file is deemed not filed or part of a registration statement or prospectus for the purposes of section 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities and Exchanges Act of 1934, as amended, and otherwise is not subject to liability under these sections.
|
|
|
|
|
DYCOM INDUSTRIES, INC.
|
|
|
|
|
Registrant
|
|
|
|
|
|
|
Date:
|
September 8, 2014
|
|
/s/ Steven E. Nielsen
|
|
|
|
|
Name: Steven E. Nielsen
Title: President and Chief Executive Officer |
|
Name
|
Position
|
Date
|
|
|
|
|
|
/s/ Steven E. Nielsen
|
President and Chief Executive Officer
|
September 8, 2014
|
|
Steven E. Nielsen
|
|
|
|
|
|
|
|
/s/ H. Andrew DeFerrari
|
Senior Vice President and Chief Financial Officer
|
September 8, 2014
|
|
H. Andrew DeFerrari
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
/s/ Thomas G. Baxter
|
Director
|
September 8, 2014
|
|
Thomas G. Baxter
|
|
|
|
|
|
|
|
/s/ Charles B. Coe
|
Director
|
September 8, 2014
|
|
Charles B. Coe
|
|
|
|
|
|
|
|
/s/ Stephen C. Coley
|
Director
|
September 8, 2014
|
|
Stephen C. Coley
|
|
|
|
|
|
|
|
/s/ Dwight B. Duke
|
Director
|
September 8, 2014
|
|
Dwight B. Duke
|
|
|
|
|
|
|
|
/s/ Anders Gustafsson
|
Director
|
September 8, 2014
|
|
Anders Gustafsson
|
|
|
|
|
|
|
|
/s/ Patricia L. Higgins
|
Director
|
September 8, 2014
|
|
Patricia L. Higgins
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|