XNYS:ES Quarterly Report 10-Q Filing - 3/31/2012

Effective Date 3/31/2012

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 10-Q

 

(Mark One)

 

x                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2012

 

Or

 

o                   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                          to

 

Commission file number 001-33830

 

EnergySolutions, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware
(State or Other Jurisdiction of
Incorporation or Organization)

 

51-0653027
(I.R.S. Employer
Identification Number)

 

 

 

423 West 300 South, Suite 200
Salt Lake City, Utah

(Address of principal executive offices)

 

84101
(Zip Code)

 

Registrant’s telephone number, including area code: (801) 649-2000

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x  No o

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x  No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer o

 

Accelerated filer x

 

 

 

Non-accelerated filer o
(Do not check if a smaller reporting company)

 

Smaller reporting company o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o  No x

 

As of May 7, 2012, 89,182,309 shares of the registrant’s common stock were outstanding.

 

 

 



Table of Contents

 

ENERGYSOLUTIONS, INC.

INDEX TO QUARTERLY REPORT ON FORM 10-Q

For the Three Month Period Ended March 31, 2012

 

 

 

Page

 

PART I. FINANCIAL INFORMATION

 

Item 1.

Financial Statements

2

 

Condensed Consolidated Balance Sheets

2

 

Condensed Consolidated Statements of Operations and Comprehensive Income

3

 

Condensed Consolidated Statement of Changes in Stockholders’ Equity

4

 

Condensed Consolidated Statements of Cash Flow

5

 

Notes to Condensed Consolidated Financial Statements

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

23

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

33

Item 4.

Controls and Procedures

34

 

PART II. OTHER INFORMATION

 

Item 1.

Legal Proceedings

34

Item 1A.

Risk Factors

34

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

34

Item 6.

Exhibits

34

Signatures

 

36

 



Table of Contents

 

PART I

 

Item 1.  Financial Statements

 

EnergySolutions, Inc.

 

Condensed Consolidated Balance Sheets

 

March 31, 2012 and December 31, 2011

 

(in thousands of dollars, except per share information)

 

 

 

March 31,
2012

 

December 31,
2011

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

46,886

 

$

77,213

 

Accounts receivable, net of allowance for doubtful accounts

 

322,875

 

302,203

 

Costs and estimated earnings in excess of billings on uncompleted contracts

 

94,324

 

109,700

 

Income tax receivable

 

11,473

 

7,505

 

Prepaid expenses

 

6,759

 

7,071

 

Deferred income taxes

 

1,551

 

1,370

 

Nuclear decommissioning trust fund investments, current portion

 

165,978

 

174,270

 

Deferred costs, current portion

 

142,333

 

148,966

 

Other current assets

 

5,202

 

7,210

 

Total current assets

 

797,381

 

835,508

 

Property, plant and equipment, net

 

133,433

 

131,460

 

Goodwill

 

308,089

 

306,358

 

Other intangible assets, net

 

256,225

 

260,879

 

Nuclear decommissioning trust fund investments

 

508,946

 

523,326

 

Restricted cash and decontamination and decommissioning deposits

 

331,750

 

332,918

 

Deferred costs

 

443,856

 

465,577

 

Other noncurrent assets

 

183,151

 

164,758

 

Total assets

 

$

2,962,831

 

$

3,020,784

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current portion of long-term debt

 

$

1,323

 

$

 

Accounts payable

 

121,024

 

140,951

 

Accrued expenses and other current liabilities

 

214,167

 

230,698

 

Facility and equipment decontamination and decommissioning liabilities, current portion

 

154,272

 

160,520

 

Unearned revenue, current portion

 

161,103

 

159,112

 

Total current liabilities

 

651,889

 

691,281

 

Long-term debt, less current portion

 

812,040

 

812,734

 

Pension liability

 

146,988

 

128,748

 

Facility and equipment decontamination and decommissioning liabilities

 

582,465

 

603,381

 

Deferred income taxes

 

23,646

 

23,262

 

Unearned revenue, less current portion

 

447,649

 

469,497

 

Other noncurrent liabilities

 

6,984

 

6,624

 

Total liabilities

 

2,671,661

 

2,735,527

 

Commitments and contingencies

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 100,000,000 shares authorized; no shares issued and outstanding

 

 

 

Common stock, $0.01 par value, 1,000,000,000 shares authorized; 89,178,666 and 88,981,121 shares issued and outstanding as of March 31, 2012 and December 31, 2011, respectively

 

892

 

890

 

Additional paid-in capital

 

506,617

 

506,038

 

Accumulated other comprehensive loss

 

(22,372

)

(28,369

)

Capital deficiency

 

(194,682

)

(194,013

)

Total EnergySolutions stockholders’ equity

 

290,455

 

284,546

 

Noncontrolling interests

 

715

 

711

 

Total stockholders’ equity

 

291,170

 

285,257

 

Total liabilities and stockholders’ equity

 

$

2,962,831

 

$

3,020,784

 

 

See accompanying notes to condensed consolidated financial statements.

 

2



Table of Contents

 

EnergySolutions, Inc.

 

Condensed Consolidated Statements of Operations and Comprehensive Income

 

Three Month Period Ended March 31, 2012 and 2011

 

(in thousands of dollars, except per share information)

 

(unaudited)

 

 

 

Three Month Period Ended
March 31,

 

 

 

2012

 

2011

 

Revenue

 

$

490,692

 

$

522,267

 

Cost of revenue

 

(459,012

)

(472,965

)

Gross profit

 

31,680

 

49,302

 

Selling, general and administrative expenses

 

(33,662

)

(36,080

)

Equity in income of unconsolidated joint ventures

 

730

 

1,400

 

Income (loss) from operations

 

(1,252

)

14,622

 

Interest expense

 

(17,691

)

(18,050

)

Other income, net

 

18,282

 

15,428

 

Income (loss) before income taxes and noncontrolling interests

 

(661

)

12,000

 

Income tax expense

 

(4

)

(1,182

)

Net income (loss)

 

(665

)

10,818

 

Less: Net income attributable to noncontrolling interests

 

(4

)

(909

)

Net income (loss) attributable to EnergySolutions

 

$

(669

)

$

9,909

 

Net (loss) income per common share of EnergySolutions:

 

 

 

 

 

Basic

 

$

(0.01

)

$

0.11

 

Diluted

 

$

(0.01

)

$

0.11

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

89,065,585

 

88,709,078

 

Diluted

 

89,065,585

 

88,738,993

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

Net income (loss)

 

$

(665

)

$

10,818

 

Foreign currency translation adjustments, net of taxes

 

5,844

 

3,586

 

Change in unrecognized actuarial gain

 

153

 

125

 

Other comprehensive income, net of taxes

 

5,332

 

14,529

 

Less: net income attributable to noncontrolling interests

 

(4

)

(909

)

Comprehensive income attributable to EnergySolutions

 

$

5,328

 

$

13,620

 

 

See accompanying notes to condensed consolidated financial statements.

 

3



Table of Contents

 

EnergySolutions, Inc.

 

Condensed Consolidated Statement of Changes in Stockholders’ Equity

 

Three Month Period Ended March 31, 2012

 

(in thousands of dollars, except per share information)

 

(unaudited)

 

 

 

Common Stock

 

Additional
Paid-in

 

Accumulated
Other
Comprehensive

 

(Capital

 

Noncontrolling

 

Total
Stockholders’

 

 

 

Shares

 

Amount

 

Capital

 

Income (Loss)

 

Deficiency)

 

Interests

 

Equity

 

Balance at December 31, 2011

 

88,981,121

 

$

890

 

$

506,038

 

$

(28,369

)

$

(194,013

)

$

711

 

$

285,257

 

Net loss

 

 

 

 

 

(669

)

4

 

(665

)

Equity-based compensation

 

 

 

665

 

 

 

 

665

 

Vesting of restricted stock

 

216,940

 

2

 

(2

)

 

 

 

 

Minimum tax withholdings on restricted stock awards

 

(19,395

)

 

(84

)

 

 

 

(84

)

Change in unrecognized actuarial loss

 

 

 

 

153

 

 

 

153

 

Foreign currency translation

 

 

 

 

5,844

 

 

 

5,844

 

Balance at March 31, 2012

 

89,178,666

 

$

892

 

$

506,617

 

$

(22,372

)

$

(194,682

)

$

715

 

$

291,170

 

 

See accompanying notes to condensed consolidated financial statements.

 

4



Table of Contents

 

EnergySolutions, Inc.

 

Condensed Consolidated Statements of Cash Flows

 

Three Month Period Ended March 31, 2012 and 2011

 

(in thousands of dollars)

 

(unaudited)

 

 

 

Three Month Period Ended
March 31,

 

 

 

2012

 

2011

 

Cash flows from operating activities

 

 

 

 

 

Net (loss) income

 

$

(665

)

$

10,818

 

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

 

 

 

 

 

Depreciation, amortization and accretion

 

19,017

 

20,238

 

Equity-based compensation expense

 

665

 

2,236

 

Deferred income taxes

 

203

 

2,729

 

Amortization of debt financing fees and debt discount

 

1,256

 

1,120

 

Gain on disposal of property, plant and equipment

 

(66

)

(35

)

Realized and unrealized gain on nuclear decommissioning trust fund investments

 

(19,514

)

(15,673

)

Changes in operating assets and liabilities:

 

 

 

 

 

Accounts receivable

 

(12,759

)

(70,601

)

Costs and estimated earnings in excess of billings on uncompleted contracts

 

16,180

 

6,211

 

Prepaid expenses and other current assets

 

(1,512

)

(128

)

Accounts payable

 

(23,471

)

37,379

 

Accrued expenses and other current liabilities

 

(21,044

)

35,812

 

Unearned revenue

 

(19,866

)

(30,376

)

Facility and equipment decontamination and decommissioning liabilities

 

(33,641

)

(37,278

)

Restricted cash and decontamination and decommissioning deposits

 

109

 

2,406

 

Nuclear decommissioning trust fund

 

41,086

 

20,141

 

Deferred costs

 

28,354

 

34,131

 

Other noncurrent assets

 

(14,172

)

(13,334

)

Other noncurrent liabilities

 

13,985

 

10,059

 

Net cash (used in) provided by operating activities

 

(25,855

)

15,855

 

Cash flows from investing activities

 

 

 

 

 

Purchase of investments in nuclear decommissioning trust fund

 

(195,996

)

(351,410

)

Proceeds from sales of nuclear decommissioning trust fund investments

 

197,096

 

352,113

 

Purchases of property, plant and equipment

 

(6,981

)

(3,800

)

Purchases of intangible assets

 

 

(330

)

Proceeds from disposition of property, plant and equipment

 

89

 

82

 

Net cash used in investing activities

 

(5,792

)

(3,345

)

Cash flows from financing activities

 

 

 

 

 

Repayments of long-term debt

 

 

(1,400

)

Proceeds from exercise of stock options

 

 

57

 

Minimum tax withholding on restricted stock awards

 

(84

)

 

Repayments of capital lease obligations

 

(74

)

(58

)

Net cash provided by (used in) financing activities

 

(158

)

(1,401

)

Effect of exchange rate on cash

 

1,478

 

(1,727

)

Net (decrease) increase in cash and cash equivalents

 

(30,327

)

9,382

 

Cash and cash equivalents, beginning of period

 

77,213

 

60,192

 

Cash and cash equivalents, end of period

 

$

46,886

 

$

69,574

 

 

See accompanying notes to condensed consolidated financial statements.

 

5



Table of Contents

 

EnergySolutions, Inc.

 

Notes to Condensed Consolidated Financial Statements

 

(1) Description of Business

 

References herein to “EnergySolutions,” the “Company,” “we,” “us” or “our” refer to EnergySolutions, Inc. and its consolidated subsidiaries unless the context otherwise requires.

 

Envirocare of Utah, Inc. was formed in 1988 to operate a disposal facility for mixed waste, uranium mill tailings and Class A low-level radioactive waste in Clive, Utah. In January 2005, Envirocare of Utah, Inc. converted to a limited liability company, Envirocare of Utah, LLC. Immediately thereafter, the sole member of Envirocare of Utah, LLC sold all of its member interest to ENV Holdings LLC. In 2006, Envirocare of Utah, LLC changed its name to EnergySolutions, LLC. Since 2005, we have expanded and diversified our operations through a series of strategic acquisitions, including the decontamination and decommissioning (“D&D”) division of Scientech, LLC in October 2005, BNG America, LLC in February 2006, Duratek, Inc. in June 2006, Safeguard International Solutions, Ltd. (renamed ESEU Services Limited) in December 2006, Parallax, Inc. (renamed EnergySolutions Performance Strategies) in January 2007, Reactor Sites Management Company Limited in June 2007, NUKEM Corporation (renamed EnergySolutions Diversified Services, Inc.) in July 2007, and Monserco Limited in December 2007.

 

On November 20, 2007, the date of the completion of our initial public offering, we completed our conversion to a corporate structure whereby EnergySolutions, LLC became a wholly owned subsidiary of EnergySolutions, Inc. As a result, the member of EnergySolutions, LLC contributed its membership equity interest for 75.2 million shares of $0.01 par value common stock of EnergySolutions, Inc. EnergySolutions, Inc., is organized and existing under the General Corporation Law of the state of Delaware. On July 30, 2008, we completed a secondary public offering of 35 million shares of common stock offered by ENV Holdings LLC, as selling stockholder.

 

We report our results through two major operating groups: the Government Group and the Global Commercial Group. The Government Group derives its revenue from United States (“U.S.”) government customers for the management and operation or clean-up of facilities with radioactive materials.  The Global Commercial Group reports its results under three separate operating business divisions: Commercial Services (“CS”), Logistics, Processing and Disposal (“LP&D”) and International. Our U.S. government customers are primarily individual offices, departments and administrations within the U.S. Department of Energy (“DOE”) and U.S. Department of Defense.  The Global Commercial Group provides a broad range of services both nationally and internationally, including (i) on-site D&D services to commercial customers such as power and utility companies, pharmaceutical companies, research laboratories, universities, industrial facilities, state agencies and other commercial entities that are involved with nuclear materials; (ii) logistics, transportation, processing, and disposal services to both government and commercial customers at our facility in Clive, Utah, our four facilities in Tennessee, or our two facilities in Barnwell, South Carolina; and (iii) comprehensive long-term stewardship D&D work for shut-down nuclear power plants and similar operations, to commercial customers. Our international operations derive revenue primarily through contracts with the Nuclear Decommissioning Authority (“NDA”) in the United Kingdom (“U.K.”) to operate, manage, and decommission ten Magnox sites with twenty-two nuclear reactors. In addition, our International operations also provide turn-key services and sub-contract services for the treatment, processing, storage, and disposal of radioactive waste from nuclear sites and non-nuclear facilities such as hospitals, research facilities and other manufacturing and industrial facilities.

 

(2) Basis of Presentation

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments, consisting only of normal recurring activities, considered necessary for a fair presentation have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2011 filed with the Securities and Exchange Commission (the “SEC”) on March 15, 2012.

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from these estimates. The results of operations for the three month period ended March 31, 2012 are not necessarily indicative of results that can be expected for the full year.

 

6



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

We have majority voting rights for one of our minority-owned joint ventures. Accordingly, we have consolidated its operations in our consolidated financial statements and therefore, we recorded the noncontrolling interests, which reflect the portion of the earnings of operations which are applicable to other noncontrolling partners.

 

Reclassifications

 

Certain reclassifications have been made to our prior period consolidated financial information in order to conform to the current year presentation. Approximately $14.0 million was reclassified from unearned revenue, current portion to accrued expenses and other current liabilities as of December 31, 2011.

 

Accounting for the Exelon Transaction

 

In December 2007, we entered into certain agreements with Exelon Corporation (“Exelon”) to dismantle the Zion Station nuclear power plant located in Zion, Illinois (the “Zion Station”). On the date of the closing of the asset sale agreement with Exelon, the nuclear decommissioning trust (the “NDT”) fund investments previously held by Exelon for the purpose of decommissioning the Zion Station were transferred to us and the use of those funds, and any investment returns arising therefrom, remain restricted solely for that purpose. The investments are classified as trading securities and as such, the realized and unrealized investment gains and losses are recorded in the condensed consolidated statement of operations and comprehensive income as other income (expense), net. As part of this transaction, we have assumed Exelon’s cost basis in the investments for tax purposes. To the extent that the trust fund assets exceed the total costs to perform the D&D work, we have a contractual obligation to return any excess funds to Exelon. Throughout the period over which we will perform the D&D work, we will assess whether such a contingent liability exists using the measurement thresholds under ASC 450-20.

 

As the trust fund assets transferred to us represented a prepayment of fees to perform the D&D work, we also recorded deferred revenue initially totaling $772.2 million. Revenue recognition throughout the life of the project is based on the proportional performance method using a cost-to-cost approach.

 

In conjunction with the acquisition of the shut down nuclear power plant, we also became responsible for and assumed the asset retirement obligation (“ARO”) for the plant, and we have established an ARO measured in accordance with ASC 410-20. Subsequent measurement of the ARO follows ASC 410-20 accounting guidance, including the recognition of accretion expense, reassessment of the remaining liability using our estimated costs to complete the D&D work, plus a profit margin, and recognition of the ARO gain as the obligation is settled. ARO gain results from the requirement to record costs plus an estimate of third-party profits in determining the ARO. When we perform the D&D work using internal resources to reduce the ARO for work performed, we recognize a gain if actual costs are less than estimated costs plus the third-party profits. Accretion expense and ARO gain are recorded within cost of revenue because we are providing D&D services to a customer. Any change to the ARO as a result of cost estimate changes is recorded in cost of revenue in the statements of operations. We also recorded deferred costs to reflect the costs incurred to acquire the future revenue stream. The deferred cost balance was initially recorded at $767.1 million, which is the same value as the initial ARO, and will be amortized to cost of revenue in the same manner as deferred revenue is amortized, using the proportional performance method.

 

(3) Recent Accounting Pronouncements

 

Accounting Pronouncements Issued

 

In September 2011, the Financial Accounting Standards Board (“FASB”) issued additional guidance regarding testing goodwill for impairment. The guidance provides an entity the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, an entity determines it is more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is not required. This guidance is effective for fiscal year 2012. The adoption of this guidance did not have an impact on our results of operations, financial position or cash flows.

 

In June 2011, the FASB issued new guidance on the presentation of comprehensive income in financial statements. This guidance eliminates the option to present the components of other comprehensive income as part of the statement of shareholders’ equity.  Instead, entities are required to present total comprehensive income either in a single, continuous statement of comprehensive income or in two separate, but consecutive, statements. Under the single-statement approach, entities must include the components of net income, a total for net income, the components of other comprehensive income

 

7



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

and a total for comprehensive income. Under the two-statement approach, entities must report an income statement and, immediately following, a statement of other comprehensive income. Under either method, entities must display adjustments for items reclassified from other comprehensive income to net income in both net income and other comprehensive income. The provisions for this pronouncement are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011, however, certain provisions related to the presentation of reclassification adjustments have been deferred by recent guidance issued in December 2011, in which entities are allowed to continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect before the issuance of these updates.  The adoption of this guidance did not have an impact on our consolidated financial statements as it only requires a change in the format of our current presentation.

 

(4) Trust Fund Investments

 

The NDT fund was established solely to satisfy obligations related to the D&D of the Zion Station. The NDT fund holds investments in marketable debt and equity securities directly and indirectly through commingled funds. Investments in the NDT fund are carried at fair value and are classified as trading securities. As of March 31, 2012, investments held by the NDT fund, net, totaled $674.9 million, and are included in current and other long-term assets in the accompanying balance sheets, depending on the expected timing of usage of funds.

 

A portion of our NDT fund is invested in a securities lending program with the trustee of the NDT fund. The program authorizes the trustee of the NDT fund to loan securities that are assets of the NDT fund to approved borrowers. Borrowers have the right to sell or re-pledge the loaned securities. The trustee requires borrowers, pursuant to a security lending agreement, to deliver collateral to secure each loan. The securities are required to be collateralized by cash, U.S. government securities or irrevocable bank letters of credit. Initial collateral levels are no less than 102% and 105% of the market value of the borrowed securities for collateral denominated in U.S. and foreign currency, respectively.

 

We consolidate the NDT fund as a variable interest entity (“VIE”). We have a contractual interest in the NDT fund and this interest is a variable interest due to its exposure to the fluctuations caused by market risk. We are able to control the NDT fund by appointing the trustee, and subject to certain restrictions, we are able to direct the investment policies of the fund. We are also the primary beneficiary of the NDT fund as we benefit from positive market returns and bear the risk of market losses.

 

NDT fund investments consisted of the following (in thousands):

 

 

 

As of March 31, 2012

 

 

 

Amortized
cost

 

Gross
unrealized
gains

 

Gross
unrealized
losses

 

Estimated
fair value

 

Assets

 

 

 

 

 

 

 

 

 

Cash

 

$

96

 

$

 

$

 

$

96

 

Receivables for securities sold

 

13,065

 

 

 

13,065

 

Investments

 

 

 

 

 

 

 

 

 

Corporate debt securities

 

293,875

 

11,643

 

(1,489

)

304,029

 

Equity securities

 

15,560

 

6,258

 

(122

)

21,696

 

Direct lending securities

 

68,293

 

2,994

 

(262

)

71,025

 

Debt securities issued by states of the United States

 

47,744

 

2,346

 

(46

)

50,044

 

Commingled funds

 

54,423

 

1,834

 

 

56,257

 

Debt securities issued by the U.S. Treasury and other U.S. government corporations and agencies

 

159,132

 

4,094

 

(683

)

162,543

 

Total investments

 

639,027

 

29,169

 

(2,602

)

665,594

 

Total assets

 

652,188

 

29,169

 

(2,602

)

678,755

 

Liabilities

 

 

 

 

 

 

 

 

 

Payables for securities purchased

 

(3,831

)

 

 

(3,831

)

Total liabilities

 

(3,831

)

 

 

(3,831

)

Net assets held by the NDT fund

 

$

648,357

 

$

29,169

 

$

(2,602

)

674,924

 

Less: current portion

 

 

 

 

 

 

 

(165,978

)

Long-term investments

 

 

 

 

 

 

 

$

508,946

 

 

8



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

 

 

As of December 31, 2011

 

 

 

Amortized
cost

 

Gross
unrealized
gains

 

Gross
unrealized
losses

 

Estimated
fair value

 

Assets

 

 

 

 

 

 

 

 

 

Cash

 

$

138

 

$

 

$

 

$

138

 

Receivables for securities sold

 

8,996

 

 

 

8,996

 

Investments

 

 

 

 

 

 

 

 

 

Corporate debt securities

 

315,937

 

9,279

 

(4,844

)

320,372

 

Equity securities

 

21,210

 

5,182

 

(434

)

25,958

 

Direct lending securities

 

58,498

 

3,833

 

(333

)

61,998

 

Debt securities issued by states of the United States

 

60,444

 

2,453

 

(390

)

62,507

 

Commingled funds

 

45,979

 

 

(156

)

45,823

 

Debt securities issued by the U.S. Treasury and other U.S. government corporations and agencies

 

165,766

 

6,201

 

(163

)

171,804

 

Total investments

 

667,834

 

26,948

 

(6,320

)

688,462

 

Net assets held by the NDT fund

 

$

676,968

 

$

26,948

 

$

(6,320

)

697,596

 

Less: current portion

 

 

 

 

 

 

 

(174,270

)

Long-term investments

 

 

 

 

 

 

 

$

523,326

 

 

We began consolidating the operations of the NDT fund on September 1, 2010. We have withdrawn from the NDT fund approximately $41.1 million and $161.5 million, for the three month period ended March 31, 2012 and the year ended December 31, 2011, respectively, to pay for D&D project expenses, estimated trust income taxes and trust management fees.

 

Unrealized gains resulting from adjustments to the fair value of the NDT fund investments were $5.9 million and $5.2 million for the three month periods ended March 31, 2012, and 2011, respectively. Net realized gains related to sales of investments, dividends and interest payments received from investments held by the NDT fund were $13.6 million and $10.5 million for the three month periods ended March 31, 2012 and 2011, respectively. Both, unrealized and realized gains and losses on the NDT fund investments are included in other income (expense), net, in the condensed consolidated statements of operations and comprehensive income.

 

(5) Fair Value Measurements

 

We have implemented the accounting requirements for financial assets, financial liabilities, non-financial assets and non-financial liabilities reported or disclosed at fair value. The requirements define fair value, establish a three level hierarchy for measuring fair value in GAAP, and expand disclosures about fair value measurements. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that a company has the ability to access at the measurement date. Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the assets or liabilities.

 

This hierarchy requires us to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. The methods described above may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while we believe our valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different fair value measurement at the reporting date. Assets are classified in their entirety based on the lowest level of input that is significant to their fair value measurement.

 

The carrying value of accounts receivable, costs, and estimated earnings in excess of billings on uncompleted contracts, prepaid assets, accounts payable, and accrued expenses approximate their fair value principally because of the short-term nature of these assets and liabilities.

 

The fair market value of our debt is based on quoted market prices from the over-the-counter restricted market. The fair market value of our senior secured credit facility was approximately $532.3 million as of March 31, 2012 and $524.4 million as of December 31, 2011. The carrying value of our senior secured credit facility was $527.0 million as of March 31, 2012 and December 31, 2011. We also had outstanding senior notes obligations with a carrying amount of $300.0 million as of March 31, 2012 and December 31, 2011, with a fair market value of approximately $309.7 million as of March 31, 2012 and $280.9 million as of December 31, 2011.

 

9



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

The following table presents the NDT fund investments measured at fair value (in thousands):

 

 

 

As of March 31, 2012

 

As of December 31, 2011

 

 

 

Total
Investments
at Fair
Value

 

Quoted Prices
in Active
Markets for
Identical Assets
Level 1

 

Significant
Other
Observable
Inputs
Level 2

 

Significant
Unobservable
Inputs
Level 3

 

Total
Investments
at Fair
Value

 

Quoted Prices
in Active
Markets for
Identical Assets
Level 1

 

Significant
Other
Observable
Inputs
Level 2

 

Significant
Unobservable
Inputs
Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

96

 

$

96

 

$

 

$

 

$

138

 

$

138

 

$

 

$

 

Receivables for securities sold

 

13,065

 

13,065

 

 

 

8,996

 

8,996

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commingled funds (1)

 

34,512

 

 

34,512

 

 

21,258

 

 

21,258

 

 

Fixed income securities (2)

 

516,616

 

65,516

 

451,100

 

 

554,578

 

49,271

 

505,307

 

 

Equity securities (3)

 

21,696

 

21,696

 

 

 

25,958

 

25,958

 

 

 

Direct lending securities (4)

 

71,025

 

 

 

71,025

 

61,998

 

 

 

61,998

 

Units of participation (1)

 

21,745

 

 

21,745

 

 

24,670

 

 

24,670

 

 

Total investments

 

665,594

 

87,212

 

507,357

 

71,025

 

688,462

 

75,229

 

551,235

 

61,998

 

Total assets

 

678,755

 

100,373

 

507,357

 

71,025

 

697,596

 

84,363

 

551,235

 

61,998

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payables for securities purchased

 

(3,831

)

(3,831

)

 

 

 

 

 

 

Total liabilities

 

(3,831

)

(3,831

)

 

 

 

 

 

 

Net assets held by the NDT fund

 

$

674,924

 

$

96,542

 

$

507,357

 

71,025

 

$

697,596

 

$

84,363

 

$

551,235

 

61,998

 

 


(1)                         Commingled funds and units of participation, which are similar to mutual funds, are maintained by investment companies and hold certain investments in accordance with stated fund objectives. The fair values of short-term commingled funds held within the trust funds, which generally hold short-term fixed income securities and are not subject to restrictions regarding the purchase or sale of shares, are derived from observable prices. Commingled funds are categorized in Level 2 because the fair value of the funds are based on net asset values per fund share (the unit of account), primarily derived from the quoted prices in active markets on the underlying equity securities. Units of participation are categorized as Level 2 because the fair value of these securities is based primarily on observable prices of the underlying securities.

 

(2)                         For fixed income securities, multiple prices from pricing services are obtained from pricing vendors whenever possible, which enables cross-provider validations in addition to checks for unusual daily movements. A primary price source is identified based on asset type, class or issue for each security. The trustee monitors prices supplied by pricing services and may use a supplemental price source or change the primary price source of a given security if the portfolio managers challenge an assigned price and the trustee determines that another price source is considered to be preferable. U.S. Treasury securities are categorized as Level 1 because they trade in a highly liquid and transparent market. Investments with maturities of three months or less when purchased, including certain short-term fixed income securities, are considered cash equivalents and are also categorized as Level 1. The fair values of fixed income securities, excluding U.S. Treasury securities, are based on evaluated prices that reflect observable market information, such as actual trade information or similar securities, adjusted for observable differences and are categorized in Level 2.

 

(3)                         With respect to individually held equity securities, the trustee obtains prices from pricing services, whose prices are obtained from direct feeds from market exchanges. The fair values of equity securities held directly by the trust fund are based on quoted prices in active markets and are categorized in Level 1. Equity securities held individually are primarily traded on the New York Stock Exchange and NASDAQ Global Select Market, which contain only actively traded securities due to the volume trading requirements imposed by these national securities exchanges.

 

(4)                         Direct lending securities are investments in managed funds that invest in private companies for long-term capital appreciation.  The fair value of these securities is determined using either an enterprise value model or a bond valuation model.  The enterprise valuation model develops valuation estimates based on valuations of comparable public companies, recent sales of private and public companies, discounting the forecasted cash flows of the portfolio company, estimating the liquidation or collateral value of the portfolio company or its assets, considering offers from third parties to buy the portfolio company, its historical and projected financial results, as well as other factors that may impact value. Significant judgment is required in the applications of discounts or premiums applied to the prices of comparable companies for factors such as size, marketability and relative performance.  Under the bond valuation model, expected future cash flows are discounted using a discount rate.  The discount rate is composed of a market based rate for similar credits in the public market and an internal credit rate based on the underlying risk of the credit. Investments in direct lending funds are categorized as Level 3 because the fair value of these securities is based largely on inputs that are unobservable and also utilize complex valuation models. Investments in direct lending securities typically cannot be redeemed until maturity of the term loan.

 

The following table presents the rollforward for Level 3 assets and liabilities measured at fair value on a recurring basis (in thousands):

 

Direct Lending Securities

 

March 31,
2012

 

December 31,
2011

 

Beginning balance

 

$

61,998

 

$

 

Purchases and issuances

 

17,267

 

95,573

 

Sales, dispositions and settlements

 

(7,797

)

(37,167

)

Realized gains and losses

 

323

 

92

 

Change in unrealized gains and losses

 

(766

)

3,500

 

Ending balance

 

$

71,025

 

$

61,998

 

 

(6) Joint Ventures

 

We use the equity method of accounting for our unconsolidated joint ventures. Under the equity method, we recognize our proportionate share of the net earnings of these joint ventures as a single line item under “Equity in income of unconsolidated joint ventures” in our condensed consolidated statements of operations and comprehensive income. In

 

10



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

accordance with authoritative guidance, we analyzed all of our joint ventures and classified them into two groups: (a) joint ventures that must be consolidated because we hold the majority voting interest, or because they are VIEs of which we are the primary beneficiary; and (b) joint ventures that do not need to be consolidated because we hold only a minority voting or other ownership interest, or because they are VIEs of which we are not the primary beneficiary. During the three month period ended March 31, 2012, we performed an assessment of our joint ventures and concluded that no unconsolidated joint ventures should be consolidated and that no consolidated joint ventures should be deconsolidated.

 

The table below presents unaudited financial information, derived from the most recent financial statements provided to us, in aggregate, for our unconsolidated joint ventures (in thousands):

 

 

 

As of
March 31,
2012

 

As of
December 31,
2011

 

Current assets

 

$

53,833

 

$

46,820

 

Current liabilities

 

27,487

 

22,356

 

 

 

 

For The Three Month
Period Ended
March 31,

 

 

 

2012

 

2011

 

Revenue

 

$

32,667

 

$

55,189

 

Gross profit

 

2,011

 

3,619

 

Net income

 

1,909

 

3,476

 

Net income attributable to EnergySolutions

 

730

 

1,400

 

 

Our percentage of ownership of unconsolidated joint ventures as of March 31, 2012 was:

 

 

 

Percentage of
Ownership

 

Global Threat Reduction Solutions, LLC

 

49.0

%

LATA/Parallax Portsmouth, LLC

 

49.0

%

SempraSafe, LLC

 

49.0

%

TPMC EnergySolutions Environmental Services, LLC

 

49.0

%

Washington River Protection Solutions, LLC

 

40.0

%

Weskem, LLC

 

27.6

%

Idaho Treatment Group, LLC

 

15.0

%

West Valley Environmental Services LLC

 

10.0

%

 

We did not receive any dividend distributions from our unconsolidated joint ventures during the three month period ended March 31, 2012. We received $2.6 million of dividend distributions from our unconsolidated joint ventures during the three month period ended March 31, 2011.

 

Noncontrolling interest

 

We have majority voting rights for one of our minority owned joint ventures. Accordingly, we have reported its operations in our consolidated financial statements. Assets from our consolidated joint venture can only be used to settle its own obligations. Additionally, our assets cannot be used to settle the joint ventures’ obligations because this minority owned joint venture does not have recourse to our general credit. In December 2011, we acquired 100% of the noncontrolling interest in our Isotek Systems, LLC consolidated joint venture. Prior to the acquisition, Isotek Systems, LLC’s operations were included in our consolidated financial statements with the noncontrolling interest reflected.

 

We record noncontrolling interest income which reflects the portion of the earnings of operations which are applicable to other minority interest partners. Cash payments, representing the distributions of the investors’ share of cash generated by operations, are recorded as a reduction in noncontrolling interests. Noncontrolling interest income for the three month periods ended March 31, 2012 and 2011 was $0 and $0.9 million, respectively. No distributions were made for the three month periods ended March 31, 2012 and 2011.

 

11



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

(7) Goodwill

 

As of March 31, 2012 and December 31, 2011, we had recorded $308.1 million and $306.4 million, respectively, of goodwill related to domestic and foreign acquisitions. Goodwill related to the acquisitions of foreign entities is translated into U.S. dollars at the exchange rate in effect at the balance sheet date. The related translation gains and losses are included as a separate component of stockholders’ equity in accumulated other comprehensive income (loss) in the consolidated balance sheets. For the three month periods ended March 31, 2012 and 2011, we recorded translation gains of $1.7 million and $1.8 million, respectively, related to goodwill denominated in foreign currencies.

 

In accordance with authoritative guidance for accounting for Goodwill and Other Intangible Assets, we perform an impairment test for goodwill annually, or when events occur or circumstances change that would, more likely than not, reduce the fair value of a reporting unit below its carrying value. Our annual testing date is April 1. For purposes of the goodwill impairment assessment, goodwill is allocated to each of our reporting units which are Government Group, Commercial Services, LP&D and International. These reporting units were determined based on our internal management reporting and organizational structure. Goodwill is assigned to each of these reporting units based on which of the reporting units derive the benefits of an acquired company. If multiple reporting units benefit from an acquisition, goodwill is allocated to each reporting unit based on an allocation of revenue between the reporting units at the acquisition date.

 

We test goodwill for impairment by first comparing the book value of net assets to the fair value of the reporting units. If the fair value is determined to be less than the book value, a second step is performed to compute the amount of impairment as the difference between the estimated fair value of goodwill and the carrying value. We estimate the fair value of the reporting units using discounted cash flows. Forecasts of future cash flow are based on our best estimate of future net revenue and operating expenses, based primarily on pricing, market segment share, and general economic conditions. Changes in these forecasts could significantly change the amount of impairment recorded, if any. In determining the fair value of the reporting units, we probability weight the future business opportunities based on our internal assessments. However, some of the proposals are for very substantial contract awards, and winning or losing those bids can have a significant impact on our fair value calculations.

 

During the fourth quarter of 2011 and as described further in our Annual Report on Form 10-K for the year ended December 31, 2011, we determined that an interim impairment analysis was required as of December 31, 2011, and based on the preliminary results of this analysis, we recorded a non-cash goodwill impairment charge for the Government Group and LP&D reporting units. We completed the second step of this analysis during the first quarter of 2012, and no adjustments were recorded as a result of the completion of this assessment. From the date of our interim goodwill impairment assessment through the date of this report, there were no events or circumstances that indicated that additional impairment exists in any of our reporting units.  As such, no additional impairment charges were recorded for the three month period ended March 31, 2012.

 

(8) Other Intangible Assets

 

Other intangible assets subject to amortization consist principally of amounts assigned to permits, customer relationships, non-compete agreements and technology.  All of our intangibles are subject to amortization.

 

Other intangible assets consisted of the following (in thousands):

 

 

 

As of March 31, 2012

 

As of December 31, 2011

 

 

 

Gross
Carrying
Amount

 

Accumulated
Amortization

 

Weighted
Average
Remaining
Useful Life

 

Gross
Carrying
Amount

 

Accumulated
Amortization

 

Weighted
Average
Remaining
Useful Life

 

Permits

 

$

240,853

 

$

(69,006

)

17.6 years

 

$

240,853

 

$

(66,544

)

17.9 years

 

Customer relationships

 

160,448

 

(82,285

)

6.2 years

 

157,594

 

(77,661

)

6.4 years

 

Technology and other

 

15,490

 

(9,275

)

3.8 years

 

15,490

 

(8,853

)

4.1 years

 

Non competition

 

1,030

 

(1,030

)

 

1,030

 

(1,030

)

 

Total amortizable intangibles

 

$

417,821

 

$

(161,596

)

13.8 years

 

$

414,967

 

$

(154,088

)

14.0 years

 

 

Amortization expense was $6.5 million and $6.6 million for the three month periods ended March 31, 2012 and 2011, respectively. In addition, we recorded translation gains of $1.8 million and $3.1 million, for the three month periods ended March 31, 2012 and 2011, respectively, related to intangible assets denominated in foreign currencies.

 

12



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

(9) Senior Credit Facilities and Senior Notes

 

Our outstanding long-term debt consists of the following (in thousands):

 

 

 

March 31,
2012

 

December 31,
2011

 

Term loan facilities due through 2016(1)

 

$

527,000

 

$

527,000

 

Term loan unamortized discount

 

(10,259

)

(10,797

)

Senior notes, 10.75% due through 2018

 

300,000

 

300,000

 

Senior notes unamortized discount

 

(3,378

)

(3,469

)

Revolving Credit Facility

 

 

 

Total debt

 

813,363

 

812,734

 

Less: current portion

 

(1,323

)

 

Total long-term debt

 

$

812,040

 

$

812,734

 

 


(1)          The variable interest rate on borrowings under our senior secured credit facility was 6.25% as of March 31, 2012 and December 31, 2011.

 

On August 13, 2010, we entered into a senior secured credit facility with JPMorgan Chase Bank, N.A., as the administrative and collateral agent, consisting of a senior secured term loan (the “Term Loan”) in an aggregate principal amount of $560 million at a discount rate of 2.5%, and a senior secured revolving credit facility (the “Revolving Credit Facility”) with availability of $105.0 million, of which $34.2 million was used to fund letters of credit issued as of March 31, 2012. Borrowings under the senior secured credit facility bear interest at a rate equal to: (a) Adjusted LIBOR plus 4.50%, or ABR plus 3.50% in the case of the Term Loan; (b) Adjusted LIBOR plus 4.50%, or ABR plus 3.50% in the case of the Revolving Credit Facility, and (c) a per annum fee equal to the spread over Adjusted LIBOR under the Revolving Credit Facility, along with a fronting fee and issuance and administration fees in the case of revolving letters of credit. The proceeds of the senior secured credit facility were used to repay outstanding indebtedness under former credit agreements, collateralize reimbursement obligations to the deposit issuing banks with respect to deposit letters of credit, replace synthetic letters of credit issued under former credit agreements, and provide credit support for obligations acquired under the agreements with Exelon. As of March 31, 2012, borrowings equivalent to $310.2 million, under the Term Loan, were held in a restricted cash account as collateral for our reimbursement obligations with respect to letters of credit.

 

The Term Loan amortizes in equal quarterly installments of $1.3 million payable on the last day of each calendar quarter with the balance being payable on August 13, 2016. In addition to the scheduled repayments, we are required to prepay borrowings under the senior secured credit facility with (1) 100% of the net cash proceeds received from non-ordinary course asset sales or other dispositions, or as a result of a casualty or condemnation, subject to reinvestment provisions and other customary adjustments, (2) 100% of the net proceeds received from the issuance of debt obligations other than certain permitted debt obligations, (3) 50% of excess cash flow (as defined in the senior secured credit facility), if the leverage ratio is equal to or greater than 3.0 to 1.0, or 25% of excess cash flow if the leverage ratio is less than 3.0 to 1.0 but greater than 1.0 to 1.0, reduced by the aggregate amount of optional prepayments of Term Loans made during the applicable fiscal year. If the leverage ratio is equal to or less than 1.0 to 1.0, we are not required to prepay the Term Loans. The excess cash flow calculations (as defined in the senior secured credit facility), are prepared annually as of the last day of each fiscal year. Prepayments of debt resulting from the excess cash flow calculations are due annually five days after the date that the Annual Report on Form 10-K for such fiscal year is filed with the SEC.

 

As of March 31, 2012, we had mandatory principal repayments based on scheduled repayments of $1.3 million due within the next 12 months. We have not made any principal repayments during 2012. We made principal repayments totaling $1.4 million, for the three month period ended March 31, 2011.

 

The senior secured credit facility requires us to maintain a leverage ratio (based upon the ratio of indebtedness for money borrowed to consolidated adjusted EBITDA, as defined in the senior secured credit facility) and an interest coverage ratio (based upon the ratio of consolidated adjusted EBITDA to consolidated cash interest expense), both of which are calculated quarterly. Failure to comply with these financial ratio covenants would result in an event of default under the senior secured credit facility and, absent a waiver or an amendment from the lenders, preclude us from making further borrowings under the senior secured credit facility and permit the lenders to accelerate repayment of all outstanding borrowings under the senior secured credit facility. Based on the formulas set forth in the senior secured credit facility, we are required to maintain a maximum total leverage ratio of 4.25 for the quarter ending March 31, 2012, which is reduced by 0.25 on an annual basis through the maturity date. We are required to maintain a minimum cash interest coverage ratio of 2.0 from the quarter ended

 

13



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

March 31, 2012 through the quarter ended September 30, 2014 and 2.25 through the maturity date. As of March 31, 2012, our total leverage and cash interest coverage ratios were 2.86 and 2.84, respectively.

 

The senior secured credit facility also contains a number of affirmative and restrictive covenants including limitations on mergers, consolidations and dissolutions, sales of assets, investments and acquisitions, indebtedness, liens, affiliate transactions, and dividends and restricted payments. Under the senior secured credit facility, we are permitted maximum annual capital expenditures of $40.0 million for 2012, and each year thereafter, plus for each year the lesser of (1) a one year carryforward of the unused amount from the previous fiscal year and (2) 50% of the amount permitted for capital expenditures in the previous fiscal year. The senior secured credit facility contains events of default for non-payment of principal and interest when due, a cross-default provision with respect to other indebtedness having an aggregate principal amount of at least $5.0 million, and an event of default that would be triggered by a change of control, as defined in the senior secured credit facility. Capital expenditures for the three month period ended March 31, 2012 were $7.0 million. As of March 31, 2012, we were in compliance with all of the covenants under our senior secured credit facility.

 

The obligations under the senior secured credit facility are secured by a lien on substantially all of our assets and the assets of each of our domestic subsidiary guarantors, including a pledge of equity interests with the exception of the equity interests in our subsidiary ZionSolutions, LLC, and other special purpose subsidiaries, whose organizational documentation prohibits or limits such pledge.

 

On August 13, 2010, we also completed a private offering of $300 million 10.75% senior notes at a discount rate of 1.3%. The senior notes are governed by an indenture among EnergySolutions, Inc, EnergySolutions, LLC, the guarantor parties thereto, and Wells Fargo Bank, National Association, as trustee. Interest on the senior notes is payable semiannually in arrears on February 15 and August 15 of each year beginning on February 15, 2011. The senior notes rank in equal right of payment to all existing and future senior debt, and senior in right of payment to all future subordinated debt.  In May 2011, we filed a registration statement under the Securities Act, pursuant to a registration rights agreement entered into in connection with the senior notes offering. The SEC declared the registration statement relating to the exchange offer effective on May 27, 2011, and the exchange of the registered senior notes for the unregistered senior notes was consummated on May 31, 2011. We did not receive any proceeds from the exchange offer transaction.

 

At any time prior to August 15, 2014, we are entitled to redeem all or a portion of the senior notes at a redemption price equal to 100% of the principal amount of the senior notes plus an applicable make-whole premium, as of, and accrued and unpaid interest to, the redemption date. In addition, prior to August 15, 2013, we may redeem up to 35% of the aggregate principal amount of the senior notes with the net cash proceeds from certain public equity offerings at a redemption price of 110.75% of the principal amount, plus accrued and unpaid interest to the date of redemption. In addition, on or after August 15, 2014, we may redeem all or a portion of the senior notes at the following redemption prices during the 12-month period commencing on August 15 of the years set forth below, plus accrued and unpaid interest to the redemption date.

 

Period

 

Redemption
Price

 

2014

 

105.375

%

2015

 

102.688

%

2016 and thereafter

 

100.000

%

 

The senior notes are guaranteed on a senior unsecured basis by all of our domestic restricted subsidiaries that guarantee the senior secured credit facility. The senior notes and related guarantees are effectively subordinated to our secured obligations, including the senior secured credit facility and related guarantees, to the extent of the value of assets securing such debt. The senior notes are structurally subordinated to all liabilities of each of our subsidiaries that do not guarantee the senior notes. If we experience a change in control, each holder will have the right to require that we purchase all or a portion of such holder’s senior notes at a purchase price of 101% of the principal amount, plus accrued and unpaid interest to the date of the purchase. The indenture contains, among other things, certain covenants limiting our ability, and the ability of one restricted subsidiary, to incur or guarantee additional indebtedness, pay dividends or make other restricted payments, make certain investments, create or incur liens, sell assets and subsidiary stock, transfer all or substantially all of our assets, or enter into a merger or consolidation transactions, and enter into transactions with affiliates.

 

During the three month period ended March 31, 2012, we made cash interest payments totaling $25.0 million related to our outstanding debt obligations as of that date. During the three month period ended March 31, 2011, we made cash interest payments totaling $25.5 million, related to our outstanding debt obligations as of that date.

 

14



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

(10) Facility and Equipment Decontamination and Decommissioning

 

We recognize AROs when we have a legal obligation to perform D&D activities upon retirement of an asset. The fair value of an ARO liability is recognized in the period in which it is incurred, if a reasonable estimate of fair value can be made, and is added to the carrying amount of the associated asset, which is then depreciated over the remaining useful life of the asset, as is the case for all our AROs except for the Zion Station ARO, as described below.

 

Our traditional AROs are based on a cost estimate for a third party to perform the D&D work, which is inflated, using an inflation rate, to the expected time at which the D&D activity will occur, and then discounted back, using our credit adjusted risk free rate, to the present value. Subsequent to the initial measurement, the AROs are adjusted at the end of each period to reflect the passage of time and changes in the estimated future cash flows underlying the obligations.

 

The ARO established in connection with the Zion Station project differs somewhat from our traditional AROs. The assets acquired in the Zion Station transaction have no fair value, no future useful life, and are in a shut-down, non-operating state. As a result, the ARO established in connection with the Zion Station project is not accompanied by a related depreciable asset. Changes to the ARO liability due to accretion expense and changes in cost estimates are recorded in cost of revenue in our consolidated statements of operations and comprehensive income (loss).

 

Also, as we will perform most of the work related to the Zion Station ARO with internal resources, a gain will be recognized for the difference between our actual costs incurred and the recorded ARO which includes an element of profit. Due to the nature of this contract and the purpose of the license stewardship initiative, we have presented this gain in cost of revenue rather than as a credit to operating expense, as we would with our other AROs.

 

Our facility and equipment D&D liabilities consist of the following (in thousands):

 

 

 

As of
March 31,
2012

 

As of
December 31,
2011

 

Facilities and equipment ARO—Zion Station

 

$

669,180

 

$

695,003

 

Facilities and equipment ARO—Clive, UT

 

28,798

 

29,220

 

Facilities and equipment ARO—other

 

31,408

 

31,277

 

Total facilities and equipment ARO

 

729,386

 

755,500

 

Barnwell Closure

 

7,351

 

8,401

 

 

 

736,737

 

763,901

 

Less: current portion

 

(154,272

)

(160,520

)

 

 

$

582,465

 

$

603,381

 

 

The following is a rollforward of our facilities and equipment ARO (in thousands):

 

 

 

March 31,
2012

 

December 31,
2011

 

Beginning balance

 

$

755,500

 

$

812,114

 

Liabilities incurred

 

40

 

627

 

Liabilities settled

 

(33,641

)

(186,625

)

Accretion expense

 

7,487

 

32,319

 

ARO estimate adjustments

 

 

97,065

 

Ending liability

 

$

729,386

 

$

755,500

 

 

For certain of our D&D obligations, we are required to deposit cash relating to our D&D obligation in the form of a restricted cash account, a deposit in escrow, or in a trust fund. D&D deposits consist principally of: (i) funds held in trust for completion of various site clean-up projects and (ii) funds deposited in connection with landfill closure, post-closure and remediation obligations. Although we are required to provide assurance to satisfy some of our D&D obligations in the form of insurance policies, restricted cash accounts, escrows or trust funds, these assurance mechanisms do not extinguish our D&D liabilities.

 

15



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

The following table presents a summary of the D&D deposits available to fund closure and post-closure obligations related to our AROs (in thousands):

 

 

 

March 31,
2012

 

December 31,
2011

 

Zion Station plant - nuclear decommissioning trust fund (1)

 

$

674,924

 

$

697,596

 

Tennessee facilities - escrow account (2) (3)

 

13,913

 

13,888

 

Barnwell, South Carolina facility- trust fund account (2)

 

7,351

 

8,401

 

Clive, Utah facility - restricted cash account (2)

 

336

 

336

 

 


(1)          Included in current and noncurrent assets in the accompanying balance sheets. In connection with the execution of the agreements with Exelon, and in fulfillment of NRC regulations, we secured a $200.0 million letter of credit facility to further support the D&D activities at Zion Station. This letter of credit is cash-collateralized, with the funds included in non-current restricted cash in the accompanying consolidated balance sheets.

(2)          Included in restricted cash and decontamination and decommissioning deposits within other noncurrent assets in the accompanying condensed consolidated balance sheets.

(3)          To fund our obligation to clean and remediate our Tennessee facilities and equipment, we have also purchased insurance policies.

 

(11) Derivative Financial Instruments

 

We have foreign currency exposure related to our operations in the U.K. as well as in other foreign locations. Foreign currency gains and losses are included in other income (expenses), net, in the accompanying condensed consolidated statements of operations and comprehensive income. In January 2011, we implemented a foreign currency risk management program to hedge the operating income of one of our subsidiaries in the U.K., EnergySolutions EU Limited, to mitigate our exposure to foreign exchange rates as those results are consolidated in US dollars. As a result, we recognized foreign currency losses of $0.1 million and $0.1 million, for the three month periods ended March 31, 2012 and 2011, respectively.

 

(12) Net Income (Loss) Per Share

 

Basic net income (loss) per share is computed by dividing net income (loss) attributable to EnergySolutions by the weighted-average number of common shares outstanding during the period. Diluted net income (loss) per share is computed by dividing net income (loss) attributable to EnergySolutions by the weighted-average number of common shares outstanding during the period and potentially dilutive common stock equivalents. Potential common stock equivalents that have been issued by us relate to outstanding stock options and non-vested restricted stock awards and are determined using the treasury stock method.

 

The following table sets forth the computation of the common shares outstanding in determining basic and diluted net income (loss) per share:

 

 

 

For the Three Month
Period ended March 31,

 

 

 

2012

 

2011

 

Weighted average common shares—basic

 

89,065,585

 

88,709,078

 

Dilutive effect of restricted stock and stock options

 

 

29,915

 

Weighted average common shares—diluted

 

89,065,585

 

88,738,993

 

Anti-dilutive securities not included above

 

7,814,192

 

7,291,817

 

 

(13) Equity-Based Compensation

 

Stock Options and Restricted Stock

 

In November 2007, we adopted the EnergySolutions, Inc. 2007 Equity Incentive Plan (the “Plan”). The Plan authorizes our Board of Directors to grant equity awards to directors, officers, employees and consultants. The aggregate number of shares of common stock that may be issued pursuant to awards granted under the Plan is 10,440,000. We recorded non-cash compensation expense related to our stock option and restricted stock grants of $0.7 million for the three month period ended March 31, 2012, as compared to $2.2 million for the three month period ended March 31, 2011. As of March 31,

 

16



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

2012, we had $3.0 million of unrecognized compensation expense related to outstanding stock options, which will be recognized over a weighted- average period of 1.4 years. As of March 31, 2012, there was $6.0 million of unrecognized compensation expense related to non-vested restricted stock which is expected to be recognized over a weighted-average period of 1.6 years.

 

(14) Income Taxes

 

We recognized an income tax expense of $4,000 and $1.2 million for the three month periods ended March 31, 2012 and 2011, respectively, based on an estimated annual effective tax rate on our consolidated operations of 0.7% and 10.7%, respectively, which is lower than the U.S. statutory rate of 35% primarily as a result of lower tax on income in foreign jurisdictions, the tax benefit of foreign research and development credits, and the recognition of certain unrecognized tax benefits, offset by a valuation allowance on certain domestic and foreign jurisdictions. During the three month periods ended March 31, 2012 and 2011, we made income tax payments of $4.3 million and $2.7 million, respectively.

 

As of March 31, 2012 and December 31, 2011, we had $0.1 million and $0.4 million, respectively, of gross unrecognized tax benefits, of which approximately $0.1 million is expected to reverse within the next 12 months. These tax benefits were accounted for under guidance for accounting for uncertainties in income taxes.  During the three month period ended March 31, 2012, we recognized an income tax benefit of $1.1 million, due to expiration of the statute of limitations to examine and challenge our tax positions by the taxing authorities in the jurisdictions in which we operate. During the three month period ended March 31, 2011, we finalized multiple year examinations by U.S. federal taxing authorities. The results of these examinations included a reduction to certain net operating loss carry-forward deferred tax assets of approximately $3.0 million, and various other adjustments with a combined impact of approximately $0.3 million. These adjustments were estimated and included in prior period financial statements. The additional impact for the quarter ended March 31, 2011, resulting from the finalization of these examinations, was the recording of non-cash tax benefits of approximately $2.4 million related to the reversal of certain tax reserves.

 

(15) Segment Reporting and Business Concentrations

 

We report our results through two major operating groups: the Government Group and the Global Commercial Group. The Government Group derives its revenue from government customers in the U.S., whereas the Global Commercial Group provides a broad range of services both nationally and internationally and reports its results under three separate operating business divisions: Commercial Services (“CS”), Logistics, Processing and Disposal (“LP&D”) and International.

 

The following table presents our segment information (in thousands):

 

 

 

As of and for the Three Month Period ended March 31, 2012

 

 

 

Government

 

Global Commercial Group

 

Corporate
Unallocated

 

 

 

 

 

Group

 

CS

 

LP&D

 

International

 

Items

 

Consolidated

 

Revenue from external customers(1)(5)

 

$

42,389

 

$

40,957

 

$

44,389

 

$

362,957

 

$

 

$

490,692

 

Income (loss) from operations(2)

 

(4,370

)

906

 

2,553

 

18,947

 

(19,288

)

(1,252

)

Depreciation, amortization and accretion expense

 

407

 

7,552

 

5,653

 

1,902

 

3,503

 

19,017

 

Goodwill

 

73,594

 

90,129

 

89,548

 

54,818

 

 

308,089

 

Other long-lived assets(3)

 

25,021

 

25,865

 

267,779

 

54,940

 

16,053

 

389,658

 

Purchases of property, plant and equipment

 

 

2,637

 

3,562

 

473

 

309

 

6,981

 

Total assets(4)

 

167,996

 

1,580,549

 

555,386

 

574,091

 

84,809

 

2,962,831

 

 

 

 

As of and for the Three Month Period ended March 31, 2011

 

 

 

Government

 

Global Commercial Group

 

Corporate
Unallocated

 

 

 

 

 

Group

 

CS

 

LP&D

 

International

 

Items

 

Consolidated

 

Revenue from external customers(1)(5)

 

$

79,350

 

$

46,537

 

$

54,266

 

$

342,114

 

$

 

$

522,267

 

Income (loss) from operations(2)(5)

 

3,322

 

1,009

 

10,719

 

17,637

 

(18,065

)

14,622

 

Depreciation, amortization and accretion expense

 

663

 

8,113

 

5,802

 

1,943

 

3,717

 

20,238

 

Goodwill

 

106,594

 

90,129

 

230,548

 

54,943

 

 

482,214

 

Other long-lived assets(3)

 

28,586

 

17,013

 

276,420

 

59,907

 

19,376

 

401,302

 

Purchases of property, plant and equipment

 

76

 

417

 

1,989

 

482

 

836

 

3,800

 

Total assets(4)

 

234,360

 

1,848,525

 

698,006

 

596,820

 

100,770

 

3,478,481

 

 

17



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 


(1)          We eliminate intersegment revenue in consolidation. Intersegment revenue for the three month periods ended March 31, 2012 and 2011 were $7.4 million and $2.6 million, respectively. Revenue by segment represent revenue earned based on third-party billings to customers.

 

(2)          For the three month period ended March 31, 2012, we recorded $0.7 million of income from our unconsolidated joint ventures of which $17,280 loss is attributable to LP&D and $0.7 million income is attributable to the Government Group. Equity in income from unconsolidated joint ventures for the three month period ended March 31, 2011 was $1.4 million, and is attributable to the Government Group.

 

(3)          Other long-lived assets include property, plant and equipment and other intangible assets.

 

(4)          Corporate unallocated assets relate primarily to income tax receivables, deferred tax assets, deferred financing costs, prepaid expenses, and property, plant and equipment that benefit the entire Company and cash.

 

(5)          Results of our operations for services provided by our Global Commercial Group to our customers in Canada, Asia and Europe are included in our International operations.

 

(16) Pension Plans

 

Net periodic benefit costs related to the Magnox pension plan consisted of the following (in thousands):

 

 

 

For the Three Month
Period ended March 31,

 

 

 

2012

 

2011

 

Service cost

 

$

13,943

 

$

14,126

 

Interest cost

 

39,471

 

43,219

 

Expected return on plan assets

 

(42,613

)

(45,580

)

Net actuarial loss

 

117

 

 

 

 

$

10,918

 

$

11,765

 

 

(17) Employee Termination Benefits

 

In 2009, we started an initial organizational review of our Magnox sites and identified an opportunity to reduce the existing workforce, primarily at three sites at which decommissioning was relatively close to completion with only a few projects remaining. The termination plan was presented in two phases and was approved by the NDA. As a result of the overstaffing at the Magnox sites, approximately 300 employees left us on a voluntary basis. For the three month periods ended March 31, 2012 and 2011, we recognized $0.0 million and $9.6 million, respectively, of expected employee termination benefits. These benefits are included in cost of revenue in the accompanying consolidated statements of operations related to our International operations. We have recognized a corresponding liability, which is included in accrued expenses and other current liabilities. In addition, we have recognized revenue and a receivable from the NDA for the reimbursement of the employee termination benefits. The remaining unpaid termination benefits are expected to be paid over a period of approximately 24 months.

 

The following is a reconciliation of the beginning and ending liability balances (in thousands):

 

 

 

March 31,
2012

 

December 31,
2011

 

Beginning liability

 

$

32,659

 

$

36,753

 

Additions

 

 

9,591

 

Payments

 

(5,513

)

(13,850

)

Effect of exchange rate

 

1,030

 

165

 

Ending liability

 

$

28,176

 

$

32,659

 

 

The termination plan and employee benefits paid for the termination of these employees are in accordance with the existing employee and the trade union agreements and were pre-approved by the NDA. All employee termination benefits are treated as part of the normal Magnox cost base and are reimbursed by the NDA.

 

18



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

Following the initial restructuring and as a result of the organizational review of the Magnox business and at the request of the NDA, it was also recommended to combine the Magnox North Limited and Magnox South Limited entities into a single entity. We successfully combined these two entities into a single entity, Magnox Limited, during the first quarter of 2011. This event delivered the first major milestone in the Magnox organizational restructuring program previously agreed to by the NDA. We have now reorganized the business into three operating divisions within the single legal entity, which has enabled the commencement of the next phase: a review of corporate support structures and associated manpower, which is expected to be completed during the second quarter of 2012.

 

The full organizational review for all ten Magnox sites is continuing in conjunction with the Magnox Optimized Decommissioning Plan (“MODP”). The MODP includes approximately twelve changes of organization across the ten Magnox sites. As a result of these changes and the drive to reduce support and overhead costs, there will be significant manpower reductions, expected to be approximately 1,000 employees, during the period through 2015 followed by a further reduction of approximately 600 employees in the period from 2016 to 2020. The MODP has been approved by the NDA and forms part of the NDA funding settlement which in turn is part of the U.K. government’s recently announced Comprehensive Spending Review (“CSR”).

 

The total termination benefit costs included within the MODP over the CSR period to 2015 is approximately £200 million, or approximately $314.2 million, and is expected to be paid over four years. These amounts are estimates and have not yet been recorded because accounting criteria have not yet been met.

 

(18) Commitments and Contingencies

 

We may become subject to various claims and legal proceedings covering matters that may arise in the ordinary course of our business activities. As of March 31, 2012, we were not involved in any legal proceedings that we believe would have a material adverse effect on our consolidated financial position, operating results or cash flows.

 

(19) Guarantor and Non-Guarantor Financial Information

 

The senior notes due in 2018 were issued by EnergySolutions, Inc. (the “Parent”) and EnergySolutions, LLC (together with the Parent, the “Issuers”). The senior notes are jointly and severally guaranteed on a full and unconditional basis by each of the Parent’s current and future domestic wholly owned subsidiaries that are guarantors under the senior secured credit facility, other than ZionSolutions, LLC, which was established for the purpose of our license stewardship initiative, as well as up to five other special purpose subsidiaries that may be established for similar license stewardship projects, and certain other non-operating or immaterial subsidiaries.

 

Presented below is the condensed consolidating financial information of the Issuers, our subsidiaries that are guarantors (the “Guarantor Subsidiaries”), and our subsidiaries that are not guarantors (the “Non-Guarantor Subsidiaries”). The following condensed consolidating financial information reflects the investments of the Parent in the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries using the equity method of accounting.

 

19



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For The Three Month Period ended March 31, 2012

(in thousands)

 

 

 

Parent

 

Energy
Solutions,
LLC

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Revenue

 

$

 

$

11,555

 

$

95,796

 

$

398,092

 

$

(14,751

)

$

490,692

 

Cost of revenue

 

 

(8,871

)

(89,973

)

(374,919

)

14,751

 

(459,012

)

Gross profit

 

 

2,684

 

5,823

 

23,173

 

 

31,680

 

Selling, general and administrative expenses

 

 

(22,005

)

(7,219

)

(4,438

)

 

(33,662

)

Equity in income of unconsolidated joint ventures

 

 

 

730

 

 

 

730

 

Operating income (loss)

 

 

(19,321

)

(666

)

18,735

 

 

(1,252

)

Interest expense

 

 

(14,253

)

 

(3,438

)

 

 

(17,691

)

Income (loss) from subsidiaries

 

(5,369

)

28,115

 

 

 

(22,746

)

 

Other, net

 

 

90

 

(11

)

18,203

 

 

18,282

 

Income (loss) before income taxes

 

(5,369

)

(5,369

)

(677

)

33,500

 

(22,746

)

(661

)

Benefit from (provision for) income taxes

 

4,700

 

 

 

(4,704

)

 

(4

)

Net income (loss)

 

(669

)

(5,369

)

(677

)

28,796

 

(22,746

)

(665

)

Net income attributable to noncontrolling interests

 

 

 

 

(4

)

 

(4

)

Net income (loss) attributable to EnergySolutions

 

$

(669

)

$

(5,369

)

$

(677

)

$

28,792

 

$

(22,746

)

$

(669

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

(669

)

(5,369

)

(677

)

28,796

 

(22,746

)

(665

)

Foreign currency translation adjustments, net of taxes

 

 

 

 

5,844

 

 

5,844

 

Change in unrecognized actuarial gain

 

 

 

 

153

 

 

153

 

Other comprehensive income (loss)

 

(669

)

(5,369

)

(677

)

34,793

 

(22,746

)

5,332

 

Less: net income attributable to noncontrolling interests

 

 

 

 

(4

)

 

(4

)

Comprehensive income attributable to EnergySolutions

 

$

(669

)

$

(5,369

)

$

(677

)

$

34,789

 

$

(22,746

)

$

5,328

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For The Three Month Period ended March 31, 2011

(in thousands)

 

 

 

Parent

 

Energy
Solutions,
LLC

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Revenue

 

$

 

$

28,598

 

$

99,326

 

$

404,015

 

$

(9,672

)

$

522,267

 

Cost of revenue

 

 

(20,969

)

(88,140

)

(373,528

)

9,672

 

(472,965

)

Gross profit

 

 

7,629

 

11,186

 

30,487

 

 

49,302

 

Selling, general and administrative expenses

 

 

(19,696

)

(7,363

)

(9,021

)

 

(36,080

)

Equity in income of unconsolidated joint ventures

 

 

 

1,400

 

 

 

1,400

 

Operating income (loss)

 

 

(12,067

)

5,223

 

21,466

 

 

14,622

 

Interest expense

 

 

(14,511

)

 

(3,539

)

 

 

(18,050

)

Income(loss) from subsidiaries

 

6,562

 

33,347

 

 

 

(39,909

)

 

Other, net

 

 

(207

)

15

 

15,620

 

 

15,428

 

Income (loss) before income taxes

 

6,562

 

6,562

 

5,238

 

33,547

 

(39,909

)

12,000

 

Benefit from (provision for) income taxes

 

3,347

 

 

 

(4,529

)

 

(1,182

)

Net income (loss)

 

9,909

 

6,562

 

5,238

 

29,018

 

(39,909

)

10,818

 

Net income attributable to noncontrolling interests

 

 

 

 

(909

)

 

(909

)

Net income (loss) attributable to EnergySolutions

 

$

9,909

 

$

6,562

 

$

5,238

 

$

28,109

 

$

(39,909

)

$

9,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

9,909

 

6,562

 

5,238

 

29,018

 

(39,909

)

10,818

 

Foreign currency translation adjustments, net of taxes

 

 

 

 

3,586

 

 

3,586

 

Change in unrecognized actuarial gain

 

 

 

 

125

 

 

125

 

Other comprehensive income (loss)

 

9,909

 

6,562

 

5,238

 

32,729

 

(39,909

)

14,529

 

Less: net income attributable to noncontrolling interests

 

 

 

 

(909

)

 

(909

)

Comprehensive income attributable to EnergySolutions

 

$

9,909

 

$

6,562

 

$

5,238

 

$

31,820

 

$

(39,909

)

$

13,620

 

 

20



Table of Contents

 

EnergySolutions, Inc.

 

Notes Consolidated Financial Statements (Continued)

 

CONDENSED CONSOLIDATING BALANCE SHEET

As Of March 31, 2012

(in thousands)

 

 

 

Parent

 

Energy
Solutions,
LLC

 

Guarantor
Subsidiaries

 

Non-
Guarantor
Subsidiaries

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

 

$

13,025

 

$

22,786

 

$

121,651

 

$

641,041

 

$

(1,122

)

$

797,381

 

Property, plant and equipment, net

 

 

67,167

 

58,331

 

7,935

 

 

133,433

 

Goodwill

 

 

29,765

 

223,506

 

54,818

 

 

308,089

 

Intangibles, net

 

 

168,374

 

34,718

 

53,133

 

 

256,225

 

Restricted cash

 

 

110,350