XML 72 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
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

 

$

11,037

 

 

$

128

 

 

$

2

 

 

$

 

 

$

11,167

 

 

Accounts receivable — net

 

 

86,690

 

 

 

1,401

 

 

 

 

 

 

 

 

 

88,091

 

 

Contract revenues in excess of billings

 

 

94,731

 

 

 

281

 

 

 

 

 

 

 

 

 

95,012

 

 

Inventories

 

 

37,137

 

 

 

 

 

 

 

 

 

 

 

 

37,137

 

 

Prepaid expenses

 

 

12,407

 

 

 

 

 

 

 

 

 

 

 

 

12,407

 

 

Other current assets

 

 

63,089

 

 

 

323

 

 

 

 

 

 

 

 

 

63,412

 

 

Total current assets

 

 

305,091

 

 

 

2,133

 

 

 

2

 

 

 

 

 

 

307,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT—Net

 

 

413,002

 

 

 

6

 

 

 

 

 

 

 

 

 

413,008

 

 

GOODWILL

 

 

83,576

 

 

 

 

 

 

 

 

 

 

 

 

83,576

 

 

OTHER INTANGIBLE ASSETS—Net

 

 

1,499

 

 

 

 

 

 

 

 

 

 

 

 

1,499

 

 

INVENTORIES — Noncurrent

 

 

52,602

 

 

 

 

 

 

 

 

 

 

 

 

52,602

 

 

INVESTMENTS IN JOINT VENTURES

 

 

4,734

 

 

 

 

 

 

 

 

 

 

 

 

4,734

 

 

ASSETS HELD FOR SALE— Noncurrent

 

 

9,299

 

 

 

 

 

 

 

 

 

 

 

 

9,299

 

 

RECEIVABLES FROM AFFILIATES

 

 

11,524

 

 

 

6,883

 

 

 

82,340

 

 

 

(100,747

)

 

 

 

 

INVESTMENTS IN SUBSIDIARIES

 

 

3,695

 

 

 

 

 

 

636,216

 

 

 

(639,911

)

 

 

 

 

OTHER

 

 

14,692

 

 

 

1

 

 

 

6,951

 

 

 

 

 

 

21,644

 

 

TOTAL

 

$

899,714

 

 

$

9,023

 

 

$

725,509

 

 

$

(740,658

)

 

$

893,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

102,654

 

 

$

514

 

 

$

17

 

 

$

 

 

$

103,185

 

 

Accrued expenses

 

 

58,192

 

 

 

970

 

 

 

9,881

 

 

 

 

 

 

69,043

 

 

Billings in excess of contract revenues

 

 

4,963

 

 

 

178

 

 

 

 

 

 

 

 

 

5,141

 

 

Current portion of long term debt

 

 

1,320

 

 

 

 

 

 

1,145

 

 

 

 

 

 

2,465

 

 

Total current liabilities

 

 

167,129

 

 

 

1,662

 

 

 

11,043

 

 

 

 

 

 

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

 

 

88,573

 

 

 

6,433

 

 

 

5,741

 

 

 

(100,747

)

 

 

 

 

OTHER

 

 

6,862

 

 

 

 

 

 

151

 

 

 

 

 

 

7,013

 

 

Total liabilities

 

 

260,731

 

 

 

8,095

 

 

 

477,619

 

 

 

(100,747

)

 

 

645,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

638,983

 

 

 

928

 

 

 

247,890

 

 

 

(639,911

)

 

 

247,890

 

 

TOTAL

 

$

899,714

 

 

$

9,023

 

 

$

725,509

 

 

$

(740,658

)

 

$

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

 

$

12,035

 

 

$

2,147

 

 

$

2

 

 

$

 

 

$

14,184

 

 

Accounts receivable — net

 

 

129,978

 

 

 

799

 

 

 

 

 

 

 

 

 

130,777

 

 

Contract revenues in excess of billings

 

 

79,477

 

 

 

1,718

 

 

 

 

 

 

 

 

 

81,195

 

 

Inventories

 

 

35,963

 

 

 

 

 

 

 

 

 

 

 

 

35,963

 

 

Prepaid expenses

 

 

7,924

 

 

 

 

 

 

 

 

 

 

 

 

7,924

 

 

Other current assets

 

 

58,995

 

 

 

218

 

 

 

477

 

 

 

 

 

 

59,690

 

 

Total current assets

 

 

324,372

 

 

 

4,882

 

 

 

479

 

 

 

 

 

 

329,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT—Net

 

 

430,192

 

 

 

18

 

 

 

 

 

 

 

 

 

430,210

 

 

GOODWILL

 

 

83,576

 

 

 

 

 

 

 

 

 

 

 

 

83,576

 

 

OTHER INTANGIBLE ASSETS—Net

 

 

2,428

 

 

 

 

 

 

 

 

 

 

 

 

2,428

 

 

INVENTORIES — Noncurrent

 

 

41,646

 

 

 

 

 

 

 

 

 

 

 

 

41,646

 

 

INVESTMENTS IN JOINT VENTURES

 

 

3,761

 

 

 

 

 

 

 

 

 

 

 

 

3,761

 

 

RECEIVABLES FROM AFFILIATES

 

 

18,326

 

 

 

6,009

 

 

 

70,738

 

 

 

(95,073

)

 

 

 

 

INVESTMENTS IN SUBSIDIARIES

 

 

3,706

 

 

 

 

 

 

621,984

 

 

 

(625,690

)

 

 

 

 

OTHER

 

 

6,702

 

 

 

3

 

 

 

65

 

 

 

 

 

 

6,770

 

 

TOTAL

 

$

914,709

 

 

$

10,912

 

 

$

693,266

 

 

$

(720,763

)

 

$

898,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

118,619

 

 

$

227

 

 

$

 

 

$

 

 

$

118,846

 

 

Accrued expenses

 

 

62,861

 

 

 

509

 

 

 

8,907

 

 

 

 

 

 

72,277

 

 

Billings in excess of contract revenues

 

 

6,964

 

 

 

97

 

 

 

 

 

 

 

 

 

7,061

 

 

Current portion of long term debt

 

 

1,424

 

 

 

 

 

 

6,082

 

 

 

 

 

 

7,506

 

 

Total current liabilities

 

 

189,868

 

 

 

833

 

 

 

14,989

 

 

 

 

 

 

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

 

 

85,859

 

 

 

3,505

 

 

 

5,709

 

 

 

(95,073

)

 

 

 

 

OTHER

 

 

20,326

 

 

 

 

 

 

139

 

 

 

 

 

 

20,465

 

 

Total liabilities

 

 

295,593

 

 

 

4,338

 

 

 

441,093

 

 

 

(95,073

)

 

 

645,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

619,116

 

 

 

6,574

 

 

 

252,173

 

 

 

(625,690

)

 

 

252,173

 

 

TOTAL

 

$

914,709

 

 

$

10,912

 

 

$

693,266

 

 

$

(720,763

)

 

$

898,124

 

 

 

Schedule Of Condensed Consolidating Operations And Comprehensive Income

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

 

FOR THE YEAR ENDED DECEMBER 31, 2016

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

Contract revenues

 

$

767,723

 

 

$

1,959

 

 

$

 

 

$

(2,097

)

 

$

767,585

 

Costs of contract revenues

 

 

(675,844

)

 

 

(7,450

)

 

 

 

 

 

2,097

 

 

 

(681,197

)

Gross profit

 

 

91,879

 

 

 

(5,491

)

 

 

 

 

 

 

 

 

86,388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

65,578

 

 

 

4

 

 

 

(49

)

 

 

 

 

 

65,533

 

Loss on sale of assets—net

 

 

6,175

 

 

 

 

 

 

 

 

 

 

 

 

6,175

 

Operating income (loss)

 

 

20,126

 

 

 

(5,495

)

 

 

49

 

 

 

 

 

 

14,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense)—net

 

 

488

 

 

 

 

 

 

(23,395

)

 

 

 

 

 

(22,907

)

Equity in earnings (loss) of subsidiaries

 

 

(10

)

 

 

 

 

 

10,313

 

 

 

(10,303

)

 

 

 

Equity in loss of joint ventures

 

 

(2,365

)

 

 

 

 

 

 

 

 

 

 

 

(2,365

)

Other expense

 

 

(3,369

)

 

 

(8

)

 

 

 

 

 

 

 

 

(3,377

)

Income (loss) before income taxes

 

 

14,870

 

 

 

(5,503

)

 

 

(13,033

)

 

 

(10,303

)

 

 

(13,969

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision) benefit

 

 

1,079

 

 

 

(143

)

 

 

4,856

 

 

 

 

 

 

5,792

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

15,949

 

 

$

(5,646

)

 

$

(8,177

)

 

$

(10,303

)

 

$

(8,177

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

16,279

 

 

$

(5,138

)

 

$

(7,339

)

 

$

(11,141

)

 

$

(7,339

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

 

FOR THE YEAR ENDED DECEMBER 31, 2015

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

Contract revenues

 

$

845,889

 

 

$

13,698

 

 

$

 

 

$

(2,709

)

 

$

856,878

 

Costs of contract revenues

 

 

(750,509

)

 

 

(13,155

)

 

 

 

 

 

2,709

 

 

 

(760,955

)

Gross profit

 

 

95,380

 

 

 

543

 

 

 

 

 

 

 

 

 

95,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

71,069

 

 

 

 

 

 

 

 

 

 

 

 

71,069

 

Impairment of goodwill

 

 

2,750

 

 

 

 

 

 

 

 

 

 

 

 

2,750

 

Gain on sale of assets—net

 

 

(855

)

 

 

 

 

 

 

 

 

 

 

 

(855

)

Operating income

 

 

22,416

 

 

 

543

 

 

 

 

 

 

 

 

 

22,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense—net

 

 

(526

)

 

 

 

 

 

(23,839

)

 

 

 

 

 

(24,365

)

Equity in earnings of subsidiaries

 

 

8

 

 

 

 

 

 

16,282

 

 

 

(16,290

)

 

 

 

Equity in loss of joint ventures

 

 

(6,051

)

 

 

 

 

 

 

 

 

 

 

 

(6,051

)

Other expense

 

 

(1,222

)

 

 

(7

)

 

 

 

 

 

 

 

 

(1,229

)

Income (loss) before income taxes

 

 

14,625

 

 

 

536

 

 

 

(7,557

)

 

 

(16,290

)

 

 

(8,686

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision) benefit

 

 

1,505

 

 

 

(376

)

 

 

1,368

 

 

 

 

 

 

2,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

16,130

 

 

 

160

 

 

$

(6,189

)

 

$

(16,290

)

 

$

(6,189

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

16,130

 

 

$

(1,089

)

 

$

(7,438

)

 

$

(15,041

)

 

$

(7,438

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME

 

FOR THE YEAR ENDED DECEMBER 31, 2014

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

Contract revenues

 

$

799,579

 

 

$

26,282

 

 

$

 

 

$

(19,030

)

 

$

806,831

 

Costs of contract revenues

 

 

(707,474

)

 

 

(25,891

)

 

 

 

 

 

19,030

 

 

 

(714,335

)

Gross profit

 

 

92,105

 

 

 

391

 

 

 

 

 

 

 

 

 

92,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

67,905

 

 

 

6

 

 

 

 

 

 

 

 

 

67,911

 

Loss on sale of assets—net

 

 

732

 

 

 

 

 

 

 

 

 

 

 

 

732

 

Operating income

 

 

23,468

 

 

 

385

 

 

 

 

 

 

 

 

 

23,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense)—net

 

 

61

 

 

 

(261

)

 

 

(19,767

)

 

 

 

 

 

(19,967

)

Equity in earnings of subsidiaries

 

 

20

 

 

 

 

 

 

10,373

 

 

 

(10,393

)

 

 

 

Equity in earnings of joint ventures

 

 

2,895

 

 

 

 

 

 

 

 

 

 

 

 

2,895

 

Gain on bargain purchase acquisition

 

 

2,197

 

 

 

 

 

 

 

 

 

 

 

 

2,197

 

Other income

 

 

203

 

 

 

7

 

 

 

 

 

 

 

 

 

210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

28,844

 

 

 

131

 

 

 

(9,394

)

 

 

(10,393

)

 

 

9,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision) benefit

 

 

(18,173

)

 

 

(409

)

 

 

30,112

 

 

 

 

 

 

11,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

 

10,671

 

 

 

(278

)

 

 

20,718

 

 

 

(10,393

)

 

 

20,718

 

Loss from discontinued operations, net of income taxes

 

 

(10,423

)

 

 

(1,343

)

 

 

(10,423

)

 

 

11,766

 

 

 

(10,423

)

Net income (loss)

 

 

248

 

 

 

(1,621

)

 

 

10,295

 

 

 

1,373

 

 

 

10,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

$

49

 

 

$

(1,683

)

 

$

10,034

 

 

$

1,634

 

 

$

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

 

$

61,518

 

 

$

(3,786

)

 

$

(19,062

)

 

$

 

 

$

38,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(83,798

)

 

 

 

 

 

 

 

 

 

 

 

(83,798

)

 

Proceeds from dispositions of property and equipment

 

 

18,257

 

 

 

 

 

 

 

 

 

 

 

 

18,257

 

 

Changes in restricted cash

 

 

(7,035

)

 

 

 

 

 

 

 

 

 

 

 

(7,035

)

 

Net change in accounts with affiliates

 

 

 

 

 

 

 

 

(36,172

)

 

 

36,172

 

 

 

 

 

Transfer to parent

 

 

 

 

 

 

 

 

23,000

 

 

 

(23,000

)

 

 

 

 

Cash used in investing activities

 

 

(72,576

)

 

 

 

 

 

(13,172

)

 

 

13,172

 

 

 

(72,576

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments 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

 

 

34,484

 

 

 

1,688

 

 

 

 

 

 

(36,172

)

 

 

 

 

Transfer to parent

 

 

(23,000

)

 

 

 

 

 

 

 

 

23,000

 

 

 

 

 

Repayments of equipment debt

 

 

(1,424

)

 

 

 

 

 

 

 

 

 

 

 

(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

 

 

10,060

 

 

 

1,688

 

 

 

32,234

 

 

 

(13,172

)

 

 

30,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

 

(998

)

 

 

(2,019

)

 

 

 

 

 

 

 

 

(3,017

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

12,035

 

 

 

2,147

 

 

 

2

 

 

 

 

 

 

14,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

11,037

 

 

$

128

 

 

$

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

 

 

52,498

 

 

 

312

 

 

 

(23,688

)

 

 

 

 

 

29,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(74,455

)

 

 

 

 

 

 

 

 

 

 

 

(74,455

)

 

Proceeds from dispositions of property and equipment

 

 

1,322

 

 

 

 

 

 

 

 

 

 

 

 

1,322

 

 

Net change in accounts with affiliates

 

 

(29,402

)

 

 

 

 

 

(12,222

)

 

 

41,624

 

 

 

 

 

Cash used in investing activities

 

 

(102,535

)

 

 

 

 

 

(12,222

)

 

 

41,624

 

 

 

(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

 

 

4,291

 

 

 

1,269

 

 

 

36,064

 

 

 

(41,624

)

 

 

 

 

Transfer from parent

 

 

17,258

 

 

 

 

 

 

(17,258

)

 

 

 

 

 

 

 

Proceeds from equipment debt

 

 

 

 

 

 

 

 

410

 

 

 

 

 

 

410

 

 

Repayments of equipment debt

 

 

(1,201

)

 

 

 

 

 

 

 

 

 

 

 

(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 financing activities

 

 

20,348

 

 

 

1,269

 

 

 

35,910

 

 

 

(41,624

)

 

 

15,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

 

 

 

 

(97

)

 

 

 

 

 

 

 

 

(97

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

(29,689

)

 

 

1,484

 

 

 

 

 

 

 

 

 

(28,205

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

41,724

 

 

 

663

 

 

 

2

 

 

 

 

 

 

42,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

12,035

 

 

$

2,147

 

 

$

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

 

$

63,276

 

 

$

999

 

 

$

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

 

 

45,948

 

 

 

(25

)

 

 

2,879

 

 

 

 

 

 

48,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(91,910

)

 

 

 

 

 

 

 

 

 

 

 

(91,910

)

 

Proceeds from dispositions of property and equipment

 

 

68

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

68,187

 

 

 

 

 

 

 

 

 

(68,187

)

 

 

 

 

Net cash flows used in investing activities of continuing operations

 

 

(28,803

)

 

 

 

 

 

(25,000

)

 

 

(68,187

)

 

 

(121,990

)

 

Net cash flows used in investing activities of discontinued operations

 

 

5,275

 

 

 

 

 

 

 

 

 

 

 

 

5,275

 

 

Cash used in investing activities

 

 

(23,528

)

 

 

 

 

 

(25,000

)

 

 

(68,187

)

 

 

(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

 

 

 

 

 

(2,547

)

 

 

(65,640

)

 

 

68,187

 

 

 

 

 

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

 

 

(52,635

)

 

 

(2,547

)

 

 

22,123

 

 

 

68,187

 

 

 

35,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

 

 

 

 

(164

)

 

 

 

 

 

 

 

 

(164

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

 

(30,215

)

 

 

(2,736

)

 

 

2

 

 

 

 

 

 

(32,949

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

71,939

 

 

 

3,399

 

 

 

 

 

 

 

 

 

75,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

41,724

 

 

$

663

 

 

$

2

 

 

$

 

 

$

42,389