XML 54 R44.htm IDEA: XBRL DOCUMENT v3.7.0.1
Subsidiary Guarantors (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating of Balance Sheet

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2016

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

10,414

 

 

$

751

 

 

$

2

 

 

$

 

 

$

11,167

 

 

Accounts receivable — net

 

 

75,412

 

 

 

14,242

 

 

 

 

 

 

(1,563

)

 

 

88,091

 

 

Contract revenues in excess of billings

 

 

91,478

 

 

 

3,534

 

 

 

 

 

 

 

 

 

95,012

 

 

Inventories

 

 

37,137

 

 

 

 

 

 

 

 

 

 

 

 

37,137

 

 

Prepaid expenses

 

 

12,287

 

 

 

120

 

 

 

 

 

 

 

 

 

12,407

 

 

Other current assets

 

 

60,844

 

 

 

2,568

 

 

 

 

 

 

 

 

 

63,412

 

 

Total current assets

 

 

287,572

 

 

 

21,215

 

 

 

2

 

 

 

(1,563

)

 

 

307,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT—Net

 

 

407,516

 

 

 

5,492

 

 

 

 

 

 

 

 

 

413,008

 

 

GOODWILL

 

 

83,576

 

 

 

 

 

 

 

 

 

 

 

 

83,576

 

 

OTHER INTANGIBLE ASSETS—Net

 

 

1,067

 

 

 

432

 

 

 

 

 

 

 

 

 

1,499

 

 

INVENTORIES — Noncurrent

 

 

52,602

 

 

 

 

 

 

 

 

 

 

 

 

52,602

 

 

INVESTMENTS IN JOINT VENTURES

 

 

4,685

 

 

 

49

 

 

 

 

 

 

 

 

 

4,734

 

 

ASSETS HELD FOR SALE— Noncurrent

 

 

8,390

 

 

 

909

 

 

 

 

 

 

 

 

 

9,299

 

 

RECEIVABLES FROM AFFILIATES

 

 

58,284

 

 

 

16,807

 

 

 

82,340

 

 

 

(157,431

)

 

 

 

 

INVESTMENTS IN SUBSIDIARIES

 

 

 

 

 

 

 

 

636,216

 

 

 

(636,216

)

 

 

 

 

OTHER

 

 

14,692

 

 

 

1

 

 

 

6,951

 

 

 

 

 

 

21,644

 

 

TOTAL

 

$

918,384

 

 

$

44,905

 

 

$

725,509

 

 

$

(795,210

)

 

$

893,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

101,795

 

 

$

2,879

 

 

$

17

 

 

$

(1,506

)

 

$

103,185

 

 

Accrued expenses

 

 

55,940

 

 

 

3,222

 

 

 

9,881

 

 

 

 

 

 

69,043

 

 

Billings in excess of contract revenues

 

 

4,699

 

 

 

499

 

 

 

 

 

 

(57

)

 

 

5,141

 

 

Current portion of long term debt

 

 

305

 

 

 

1,015

 

 

 

1,145

 

 

 

 

 

 

2,465

 

 

Total current liabilities

 

 

162,739

 

 

 

7,615

 

 

 

11,043

 

 

 

(1,563

)

 

 

179,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 3/8% SENIOR NOTES

 

 

 

 

 

 

 

 

272,998

 

 

 

 

 

 

272,998

 

 

REVOLVING CREDIT FACILITY

 

 

 

 

 

 

 

 

104,111

 

 

 

 

 

 

104,111

 

 

NOTE PAYABLE

 

 

 

 

 

 

 

 

13,293

 

 

 

 

 

 

13,293

 

 

DEFERRED INCOME TAXES

 

 

(1,833

)

 

 

 

 

 

70,282

 

 

 

 

 

 

68,449

 

 

PAYABLES TO AFFILIATES

 

 

80,769

 

 

 

70,921

 

 

 

5,741

 

 

 

(157,431

)

 

 

 

 

INVESTMENTS IN SUBSIDIARIES

 

 

32,000

 

 

 

 

 

 

 

 

 

(32,000

)

 

 

 

 

OTHER

 

 

5,925

 

 

 

937

 

 

 

151

 

 

 

 

 

 

7,013

 

 

Total liabilities

 

 

279,600

 

 

 

79,473

 

 

 

477,619

 

 

 

(190,994

)

 

 

645,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

638,784

 

 

 

(34,568

)

 

 

247,890

 

 

 

(604,216

)

 

 

247,890

 

 

TOTAL

 

$

918,384

 

 

$

44,905

 

 

$

725,509

 

 

$

(795,210

)

 

$

893,588

 

 

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2015

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,698

 

 

$

2,484

 

 

$

2

 

 

$

 

 

$

14,184

 

 

Accounts receivable — net

 

 

103,868

 

 

 

30,545

 

 

 

 

 

 

(3,636

)

 

 

130,777

 

 

Contract revenues in excess of billings

 

 

75,161

 

 

 

6,034

 

 

 

 

 

 

 

 

 

81,195

 

 

Inventories

 

 

35,963

 

 

 

 

 

 

 

 

 

 

 

 

35,963

 

 

Prepaid expenses

 

 

7,590

 

 

 

334

 

 

 

 

 

 

 

 

 

7,924

 

 

Other current assets

 

 

57,119

 

 

 

2,094

 

 

 

477

 

 

 

 

 

 

59,690

 

 

Total current assets

 

 

291,399

 

 

 

41,491

 

 

 

479

 

 

 

(3,636

)

 

 

329,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT—Net

 

 

407,788

 

 

 

22,422

 

 

 

 

 

 

 

 

 

430,210

 

 

GOODWILL

 

 

83,576

 

 

 

 

 

 

 

 

 

 

 

 

83,576

 

 

OTHER INTANGIBLE ASSETS—Net

 

 

1,565

 

 

 

863

 

 

 

 

 

 

 

 

 

2,428

 

 

INVENTORIES — Noncurrent

 

 

41,646

 

 

 

 

 

 

 

 

 

 

 

 

41,646

 

 

INVESTMENTS IN JOINT VENTURES

 

 

3,704

 

 

 

57

 

 

 

 

 

 

 

 

 

3,761

 

 

RECEIVABLES FROM AFFILIATES

 

 

62,035

 

 

 

15,915

 

 

 

70,738

 

 

 

(148,688

)

 

 

 

 

INVESTMENTS IN SUBSIDIARIES

 

 

10,403

 

 

 

 

 

 

621,984

 

 

 

(632,387

)

 

 

 

 

OTHER

 

 

6,702

 

 

 

3

 

 

 

65

 

 

 

 

 

 

6,770

 

 

TOTAL

 

$

908,818

 

 

$

80,751

 

 

$

693,266

 

 

$

(784,711

)

 

$

898,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

111,938

 

 

$

10,443

 

 

$

 

 

$

(3,535

)

 

$

118,846

 

 

Accrued expenses

 

 

61,211

 

 

 

2,159

 

 

 

8,907

 

 

 

 

 

 

72,277

 

 

Billings in excess of contract revenues

 

 

6,297

 

 

 

865

 

 

 

 

 

 

(101

)

 

 

7,061

 

 

Current portion of long term debt

 

 

296

 

 

 

1,128

 

 

 

6,082

 

 

 

 

 

 

7,506

 

 

Total current liabilities

 

 

179,742

 

 

 

14,595

 

 

 

14,989

 

 

 

(3,636

)

 

 

205,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7 3/8% SENIOR NOTES

 

 

 

 

 

 

 

 

271,998

 

 

 

 

 

 

271,998

 

 

REVOLVING CREDIT FACILITY

 

 

 

 

 

 

 

 

20,000

 

 

 

 

 

 

20,000

 

 

NOTE PAYABLE

 

 

 

 

 

323

 

 

 

53,469

 

 

 

 

 

 

53,792

 

 

DEFERRED INCOME TAXES

 

 

(783

)

 

 

 

 

 

74,789

 

 

 

 

 

 

74,006

 

 

PAYABLES TO AFFILIATES

 

 

81,405

 

 

 

61,574

 

 

 

5,709

 

 

 

(148,688

)

 

 

 

 

OTHER

 

 

18,374

 

 

 

1,952

 

 

 

139

 

 

 

 

 

 

20,465

 

 

Total liabilities

 

 

278,738

 

 

 

78,444

 

 

 

441,093

 

 

 

(152,324

)

 

 

645,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

630,080

 

 

 

2,307

 

 

 

252,173

 

 

 

(632,387

)

 

 

252,173

 

 

TOTAL

 

$

908,818

 

 

$

80,751

 

 

$

693,266

 

 

$

(784,711

)

 

$

898,124

 

 

 

Schedule Of Condensed Consolidating Operations And Comprehensive Income (Loss)

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

 

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

 

 

FOR THE YEAR ENDED DECEMBER 31, 2016

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

Contract revenues

 

$

726,239

 

 

$

44,086

 

 

$

 

 

$

(2,740

)

 

$

767,585

 

 

Costs of contract revenues

 

 

(622,158

)

 

 

(61,779

)

 

 

 

 

 

2,740

 

 

 

(681,197

)

 

Gross profit

 

 

104,081

 

 

 

(17,693

)

 

 

 

 

 

 

 

 

86,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

51,678

 

 

 

13,904

 

 

 

(49

)

 

 

 

 

 

65,533

 

 

Loss on sale of assets—net

 

 

3,040

 

 

 

3,135

 

 

 

 

 

 

 

 

 

6,175

 

 

Operating income (loss)

 

 

49,363

 

 

 

(34,732

)

 

 

49

 

 

 

 

 

 

14,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense)—net

 

 

1,985

 

 

 

(1,497

)

 

 

(23,395

)

 

 

 

 

 

(22,907

)

 

Equity in earnings (loss) of subsidiaries

 

 

(31,488

)

 

 

 

 

 

10,313

 

 

 

21,175

 

 

 

 

 

Equity in loss of joint ventures

 

 

(2,365

)

 

 

 

 

 

 

 

 

 

 

 

(2,365

)

 

Other expense

 

 

(2,626

)

 

 

(751

)

 

 

 

 

 

 

 

 

(3,377

)

 

Income (loss) before income taxes

 

 

14,869

 

 

 

(36,980

)

 

 

(13,033

)

 

 

21,175

 

 

 

(13,969

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision) benefit

 

 

1,080

 

 

 

(144

)

 

 

4,856

 

 

 

 

 

 

5,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

15,949

 

 

$

(37,124

)

 

$

(8,177

)

 

$

21,175

 

 

$

(8,177

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

16,279

 

 

$

(36,616

)

 

$

(7,339

)

 

$

20,337

 

 

$

(7,339

)

 

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

 

FOR THE YEAR ENDED DECEMBER 31, 2015

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

Contract revenues

 

$

778,337

 

 

$

86,666

 

 

$

 

 

$

(8,125

)

 

$

856,878

 

Costs of contract revenues

 

 

(670,973

)

 

 

(98,107

)

 

 

 

 

 

8,125

 

 

 

(760,955

)

Gross profit

 

 

107,364

 

 

 

(11,441

)

 

 

 

 

 

 

 

 

95,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

58,682

 

 

 

12,387

 

 

 

 

 

 

 

 

 

71,069

 

Impairment of goodwill

 

 

 

 

 

2,750

 

 

 

 

 

 

 

 

 

2,750

 

Gain on sale of assets—net

 

 

(885

)

 

 

30

 

 

 

 

 

 

 

 

 

(855

)

Operating income (loss)

 

 

49,567

 

 

 

(26,608

)

 

 

 

 

 

 

 

 

22,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense)—net

 

 

872

 

 

 

(1,398

)

 

 

(23,839

)

 

 

 

 

 

(24,365

)

Equity in earnings of subsidiaries

 

 

34

 

 

 

 

 

 

16,282

 

 

 

(16,316

)

 

 

 

Equity in earnings (loss) of joint ventures

 

 

(6,221

)

 

 

170

 

 

 

 

 

 

 

 

 

(6,051

)

Other income (expense)

 

 

(3,180

)

 

 

1,951

 

 

 

 

 

 

 

 

 

(1,229

)

Income (loss) before income taxes

 

 

41,072

 

 

 

(25,885

)

 

 

(7,557

)

 

 

(16,316

)

 

 

(8,686

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision) benefit

 

 

1,641

 

 

 

(512

)

 

 

1,368

 

 

 

 

 

 

2,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

42,713

 

 

$

(26,397

)

 

$

(6,189

)

 

$

(16,316

)

 

$

(6,189

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

42,713

 

 

$

(27,646

)

 

$

(7,438

)

 

$

(15,067

)

 

$

(7,438

)

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME(LOSS)

 

FOR THE YEAR ENDED DECEMBER 31, 2014

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

Contract revenues

 

$

700,427

 

 

$

125,434

 

 

$

 

 

$

(19,030

)

 

$

806,831

 

Costs of contract revenues

 

 

(612,178

)

 

 

(121,187

)

 

 

 

 

 

19,030

 

 

 

(714,335

)

Gross profit

 

 

88,249

 

 

 

4,247

 

 

 

 

 

 

 

 

 

92,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

52,529

 

 

 

15,382

 

 

 

 

 

 

 

 

 

67,911

 

Loss on sale of assets—net

 

 

513

 

 

 

219

 

 

 

 

 

 

 

 

 

732

 

Operating income

 

 

35,207

 

 

 

(11,354

)

 

 

 

 

 

 

 

 

23,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense)—net

 

 

316

 

 

 

(516

)

 

 

(19,767

)

 

 

 

 

 

(19,967

)

Equity in earnings of subsidiaries

 

 

4,443

 

 

 

 

 

 

10,373

 

 

 

(14,816

)

 

 

 

Equity in earnings (loss) of joint ventures

 

 

(4,482

)

 

 

7,377

 

 

 

 

 

 

 

 

 

2,895

 

Gain on bargain purchase acquisition

 

 

 

 

 

2,197

 

 

 

 

 

 

 

 

 

2,197

 

Other income

 

 

185

 

 

 

25

 

 

 

 

 

 

 

 

 

210

 

Income (loss) before income taxes

 

 

35,669

 

 

 

(2,271

)

 

 

(9,394

)

 

 

(14,816

)

 

 

9,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision) benefit

 

 

(15,219

)

 

 

(3,363

)

 

 

30,112

 

 

 

 

 

 

11,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

 

20,450

 

 

 

(5,634

)

 

 

20,718

 

 

 

(14,816

)

 

 

20,718

 

Loss from discontinued operations, net of income taxes

 

 

(10,423

)

 

 

(1,343

)

 

 

(10,423

)

 

 

11,766

 

 

 

(10,423

)

Net income (loss)

 

$

10,027

 

 

$

(6,977

)

 

$

10,295

 

 

$

(3,050

)

 

$

10,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

9,828

 

 

$

(7,039

)

 

$

10,034

 

 

$

(2,789

)

 

$

10,034

 

 

Condensed Cash Flow Statement

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED DECEMBER 31, 2016

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

 

$

74,409

 

 

$

(16,677

)

 

$

(19,062

)

 

$

 

 

$

38,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(83,777

)

 

 

(21

)

 

 

 

 

 

 

 

 

(83,798

)

 

Proceeds from dispositions of property and equipment

 

 

10,582

 

 

 

7,675

 

 

 

 

 

 

 

 

 

18,257

 

 

Changes in restricted cash

 

 

(7,035

)

 

 

 

 

 

 

 

 

 

 

 

(7,035

)

 

Net change in accounts with affiliates

 

 

(5,100

)

 

 

 

 

 

(36,172

)

 

 

41,272

 

 

 

 

 

Transfer to parent

 

 

 

 

 

 

 

 

23,000

 

 

 

(23,000

)

 

 

 

 

Cash provided by (used in) investing activities

 

 

(85,330

)

 

 

7,654

 

 

 

(13,172

)

 

 

18,272

 

 

 

(72,576

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayment of term loan facility

 

 

 

 

 

 

 

 

(44,582

)

 

 

 

 

 

(44,582

)

 

Deferred financing fees

 

 

 

 

 

 

 

 

(6,817

)

 

 

 

 

 

(6,817

)

 

Repayment of long term note payable

 

 

 

 

 

 

 

 

(1,079

)

 

 

 

 

 

(1,079

)

 

Taxes paid on settlement of vested share awards

 

 

 

 

 

 

 

 

(171

)

 

 

 

 

 

(171

)

 

Net change in accounts with affiliates

 

 

32,933

 

 

 

8,339

 

 

 

 

 

 

(41,272

)

 

 

 

 

Transfer to parent

 

 

(23,000

)

 

 

 

 

 

 

 

 

23,000

 

 

 

 

 

Repayments of equipment debt

 

 

(296

)

 

 

(1,128

)

 

 

 

 

 

 

 

 

(1,424

)

 

Exercise of stock options and purchases from employee stock plans

 

 

 

 

 

 

 

 

905

 

 

 

 

 

 

905

 

 

Excess income tax benefit from share-based compensation

 

 

 

 

 

 

 

 

(133

)

 

 

 

 

 

(133

)

 

Borrowings under revolving loans

 

 

 

 

 

 

 

 

288,611

 

 

 

 

 

 

288,611

 

 

Repayments of revolving loans

 

 

 

 

 

 

 

 

(204,500

)

 

 

 

 

 

(204,500

)

 

Cash provided by financing activities

 

 

9,637

 

 

 

7,211

 

 

 

32,234

 

 

 

(18,272

)

 

 

30,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

 

(1,284

)

 

 

(1,733

)

 

 

 

 

 

 

 

 

(3,017

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

11,698

 

 

 

2,484

 

 

 

2

 

 

 

 

 

 

14,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

10,414

 

 

$

751

 

 

$

2

 

 

$

 

 

$

11,167

 

 

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED DECEMBER 31, 2015

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash provided by (used in) operating activities

 

$

75,489

 

 

$

(22,679

)

 

$

(23,688

)

 

$

 

 

$

29,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(70,759

)

 

 

(3,696

)

 

 

 

 

 

 

 

 

(74,455

)

 

Proceeds from dispositions of property and equipment

 

 

1,102

 

 

 

220

 

 

 

 

 

 

 

 

 

1,322

 

 

Net change in accounts with affiliates

 

 

(32,342

)

 

 

 

 

 

(12,222

)

 

 

44,564

 

 

 

 

 

Cash used in investing activities

 

 

(101,999

)

 

 

(3,476

)

 

 

(12,222

)

 

 

44,564

 

 

 

(73,133

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from term loan facility

 

 

 

 

 

 

 

 

2,640

 

 

 

 

 

 

2,640

 

 

Repayments of term loan facility

 

 

 

 

 

 

 

 

(5,000

)

 

 

 

 

 

(5,000

)

 

Deferred financing fees

 

 

 

 

 

 

 

 

(111

)

 

 

 

 

 

(111

)

 

Repayment of long term note payable

 

 

 

 

 

 

 

 

(443

)

 

 

 

 

 

(443

)

 

Taxes paid on settlement of vested share awards

 

 

 

 

 

 

 

 

(267

)

 

 

 

 

 

(267

)

 

Net change in accounts with affiliates

 

 

(23,491

)

 

 

31,991

 

 

 

36,064

 

 

 

(44,564

)

 

 

 

 

Transfer from parent

 

 

17,258

 

 

 

 

 

 

(17,258

)

 

 

 

 

 

 

 

Proceeds from equipment debt

 

 

 

 

 

 

 

 

410

 

 

 

 

 

 

410

 

 

Repayments of equipment debt

 

 

(195

)

 

 

(1,006

)

 

 

 

 

 

 

 

 

(1,201

)

 

Exercise of stock options and purchases from employee stock plans

 

 

 

 

 

 

 

 

1,365

 

 

 

 

 

 

1,365

 

 

Excess income tax benefit from share-based compensation

 

 

 

 

 

 

 

 

(57

)

 

 

 

 

 

(57

)

 

Purchase of treasury stock

 

 

 

 

 

 

 

 

(1,433

)

 

 

 

 

 

(1,433

)

 

Borrowings under revolving loans

 

 

 

 

 

 

 

 

179,500

 

 

 

 

 

 

179,500

 

 

Repayments of revolving loans

 

 

 

 

 

 

 

 

(159,500

)

 

 

 

 

 

(159,500

)

 

Cash provided by (used in) financing activities

 

 

(6,428

)

 

 

30,985

 

 

 

35,910

 

 

 

(44,564

)

 

 

15,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

 

 

 

 

(97

)

 

 

 

 

 

 

 

 

(97

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

(32,938

)

 

 

4,733

 

 

 

 

 

 

 

 

 

(28,205

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

44,636

 

 

 

(2,249

)

 

 

2

 

 

 

 

 

 

42,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

11,698

 

 

$

2,484

 

 

$

2

 

 

$

 

 

$

14,184

 

 

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED DECEMBER 31, 2014

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows provided by (used in) operating activities of continuing operations

 

$

87,629

 

 

$

(23,354

)

 

$

2,879

 

 

$

 

 

$

67,154

 

 

Net cash flows used in operating activities of discontinued operations

 

 

(17,328

)

 

 

(1,024

)

 

 

 

 

 

 

 

 

(18,352

)

 

Cash provided by (used in) operating activities

 

 

70,301

 

 

 

(24,378

)

 

 

2,879

 

 

 

 

 

 

48,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(86,697

)

 

 

(5,213

)

 

 

 

 

 

 

 

 

(91,910

)

 

Proceeds from dispositions of property and equipment

 

 

(178

)

 

 

246

 

 

 

 

 

 

 

 

 

68

 

 

Payments for acquisitions of businesses

 

 

 

 

 

(2,048

)

 

 

(25,000

)

 

 

 

 

 

(27,048

)

 

Payments on vendor performance obligations

 

 

(3,100

)

 

 

 

 

 

 

 

 

 

 

 

(3,100

)

 

Net change in accounts with affiliates

 

 

31,964

 

 

 

 

 

 

 

 

 

(31,964

)

 

 

 

 

Net cash flows used in investing activities of continuing operations

 

 

(58,011

)

 

 

(7,015

)

 

 

(25,000

)

 

 

(31,964

)

 

 

(121,990

)

 

Net cash flows provided by investing activities of discontinued operations

 

 

5,275

 

 

 

 

 

 

 

 

 

 

 

 

5,275

 

 

Cash used in investing activities

 

 

(52,736

)

 

 

(7,015

)

 

 

(25,000

)

 

 

(31,964

)

 

 

(116,715

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from term loan facility

 

 

 

 

 

 

 

 

47,360

 

 

 

 

 

 

47,360

 

 

Repayments of term loan facility

 

 

 

 

 

 

 

 

(417

)

 

 

 

 

 

(417

)

 

Proceeds from issuance of 7 3/8% senior notes

 

 

 

 

 

 

 

 

24,880

 

 

 

 

 

 

24,880

 

 

Deferred financing fees

 

 

 

 

 

 

 

 

(2,532

)

 

 

 

 

 

(2,532

)

 

Taxes paid on settlement of vested share awards

 

 

 

 

 

 

 

 

(497

)

 

 

 

 

 

(497

)

 

Purchase of noncontrolling interest

 

 

 

 

 

 

 

 

(205

)

 

 

 

 

 

(205

)

 

Net change in accounts with affiliates

 

 

7,853

 

 

 

25,823

 

 

 

(65,640

)

 

 

31,964

 

 

 

 

 

Transfer to parent

 

 

(52,400

)

 

 

 

 

 

52,400

 

 

 

 

 

 

 

 

Repayments of equipment debt

 

 

 

 

 

(235

)

 

 

 

 

 

 

 

 

(235

)

 

Exercise of stock options and purchases from employee stock plans

 

 

 

 

 

 

 

 

1,568

 

 

 

 

 

 

1,568

 

 

Excess income tax benefit from share-based compensation

 

 

 

 

 

 

 

 

206

 

 

 

 

 

 

206

 

 

Borrowings under revolving loans

 

 

 

 

 

 

 

 

236,500

 

 

 

 

 

 

236,500

 

 

Repayments of revolving loans

 

 

 

 

 

 

 

 

(271,500

)

 

 

 

 

 

(271,500

)

 

Cash provided by (used in) financing activities

 

 

(44,547

)

 

 

25,588

 

 

 

22,123

 

 

 

31,964

 

 

 

35,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

 

 

 

 

(164

)

 

 

 

 

 

 

 

 

(164

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

(26,982

)

 

 

(5,969

)

 

 

2

 

 

 

 

 

 

(32,949

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

71,618

 

 

 

3,720

 

 

 

 

 

 

 

 

 

75,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

44,636

 

 

$

(2,249

)

 

$

2

 

 

$

 

 

$

42,389