XML 69 R47.htm IDEA: XBRL DOCUMENT v3.8.0.1
Subsidiary Guarantors (Tables)
12 Months Ended
Dec. 31, 2017
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheet

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2017

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

15,794

 

 

$

38

 

 

$

20

 

 

$

 

 

$

15,852

 

 

Accounts receivable — net

 

 

75,431

 

 

 

102

 

 

 

 

 

 

 

 

 

75,533

 

 

Contract revenues in excess of billings

 

 

90,788

 

 

 

 

 

 

 

 

 

 

 

 

90,788

 

 

Inventories

 

 

34,600

 

 

 

 

 

 

 

 

 

 

 

 

34,600

 

 

Prepaid expenses

 

 

5,183

 

 

 

 

 

 

 

 

 

 

 

 

5,183

 

 

Other current assets

 

 

38,731

 

 

 

1,497

 

 

 

 

 

 

 

 

 

40,228

 

 

Total current assets

 

 

260,527

 

 

 

1,637

 

 

 

20

 

 

 

 

 

 

262,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT—Net

 

 

407,293

 

 

 

1

 

 

 

 

 

 

 

 

 

407,294

 

 

GOODWILL

 

 

83,576

 

 

 

 

 

 

 

 

 

 

 

 

83,576

 

 

OTHER INTANGIBLE ASSETS—Net

 

 

571

 

 

 

337

 

 

 

 

 

 

 

 

 

908

 

 

INVENTORIES — Noncurrent

 

 

54,023

 

 

 

 

 

 

 

 

 

 

 

 

54,023

 

 

INVESTMENTS IN JOINT VENTURES

 

 

2,555

 

 

 

159

 

 

 

 

 

 

 

 

 

2,714

 

 

ASSETS HELD FOR SALE— Noncurrent

 

 

8,530

 

 

 

 

 

 

 

 

 

 

 

 

8,530

 

 

RECEIVABLES FROM AFFILIATES

 

 

45,375

 

 

 

6,754

 

 

 

170,323

 

 

 

(222,452

)

 

 

 

 

INVESTMENTS IN SUBSIDIARIES

 

 

 

 

 

 

 

 

511,435

 

 

 

(511,435

)

 

 

 

 

OTHER

 

 

7,971

 

 

 

1

 

 

 

5,156

 

 

 

 

 

 

13,128

 

 

TOTAL

 

$

870,421

 

 

$

8,889

 

 

$

686,934

 

 

$

(733,887

)

 

$

832,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

87,379

 

 

$

280

 

 

$

 

 

$

 

 

$

87,659

 

 

Accrued expenses

 

 

50,382

 

 

 

1,312

 

 

 

4,524

 

 

 

 

 

 

56,218

 

 

Billings in excess of contract revenues

 

 

3,615

 

 

 

 

 

 

 

 

 

 

 

 

3,615

 

 

Current portion of long-term debt

 

 

1,546

 

 

 

 

 

 

1,212

 

 

 

 

 

 

2,758

 

 

Total current liabilities

 

 

142,922

 

 

 

1,592

 

 

 

5,736

 

 

 

 

 

 

150,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM DEBT

 

 

 

 

 

 

 

 

333,141

 

 

 

 

 

 

333,141

 

 

REVOLVING CREDIT FACILITY

 

 

 

 

 

 

 

 

95,000

 

 

 

 

 

 

95,000

 

 

DEFERRED INCOME TAXES

 

 

 

 

 

 

 

 

25,561

 

 

 

 

 

 

25,561

 

 

PAYABLES TO AFFILIATES

 

 

161,979

 

 

 

54,442

 

 

 

6,031

 

 

 

(222,452

)

 

 

 

 

INVESTMENTS IN SUBSIDIARIES

 

 

41,358

 

 

 

 

 

 

 

 

 

(41,358

)

 

 

 

 

OTHER

 

 

6,940

 

 

 

 

 

 

169

 

 

 

 

 

 

7,109

 

 

Total liabilities

 

 

353,199

 

 

 

56,034

 

 

 

465,638

 

 

 

(263,810

)

 

 

611,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

517,222

 

 

 

(47,145

)

 

 

221,296

 

 

 

(470,077

)

 

 

221,296

 

 

TOTAL

 

$

870,421

 

 

$

8,889

 

 

$

686,934

 

 

$

(733,887

)

 

$

832,357

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LONG-TERM DEBT

 

 

 

 

 

 

 

 

286,291

 

 

 

 

 

 

286,291

 

 

REVOLVING CREDIT FACILITY

 

 

 

 

 

 

 

 

104,111

 

 

 

 

 

 

104,111

 

 

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

 

 

 

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)

 

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS

 

FOR THE YEAR ENDED DECEMBER 31, 2017

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

Contract revenues

 

$

699,607

 

 

$

5,163

 

 

$

 

 

$

(2,267

)

 

$

702,503

 

Costs of contract revenues

 

 

(647,467

)

 

 

(7,420

)

 

 

 

 

 

2,267

 

 

 

(652,620

)

Gross profit

 

 

52,140

 

 

 

(2,257

)

 

 

 

 

 

 

 

 

49,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

67,175

 

 

 

1,156

 

 

 

 

 

 

 

 

 

68,331

 

Loss on sale of assets—net

 

 

4,801

 

 

 

276

 

 

 

 

 

 

 

 

 

5,077

 

Operating loss

 

 

(19,836

)

 

 

(3,689

)

 

 

 

 

 

 

 

 

(23,525

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense)—net

 

 

1,054

 

 

 

(966

)

 

 

(26,134

)

 

 

 

 

 

(26,046

)

Equity in earnings (loss) of subsidiaries

 

 

38

 

 

 

 

 

 

(26,973

)

 

 

26,935

 

 

 

 

Equity in loss of joint ventures

 

 

(1,484

)

 

 

 

 

 

 

 

 

 

 

 

(1,484

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

(2,330

)

 

 

 

 

 

(2,330

)

Other income (expense)

 

 

(1,240

)

 

 

452

 

 

 

 

 

 

 

 

 

(788

)

Loss from continuing operations before income taxes

 

 

(21,468

)

 

 

(4,203

)

 

 

(55,437

)

 

 

26,935

 

 

 

(54,173

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (provision) benefit

 

 

(1,250

)

 

 

(14

)

 

 

36,874

 

 

 

 

 

 

35,610

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

 

 

(22,718

)

 

 

(4,217

)

 

 

(18,563

)

 

 

26,935

 

 

 

(18,563

)

Loss from discontinued operations, net of income taxes

 

 

(20,900

)

 

 

 

 

 

(12,697

)

 

 

20,900

 

 

 

(12,697

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(43,618

)

 

$

(4,217

)

 

$

(31,260

)

 

$

47,835

 

 

$

(31,260

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive loss

 

$

(42,429

)

 

$

(4,258

)

 

$

(30,112

)

 

$

46,687

 

 

$

(30,112

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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) loss on sale of assets—net

 

 

(885

)

 

 

30

 

 

 

 

 

 

 

 

 

(855

)

Operating income

 

 

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 (loss)

 

 

(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

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Cash Flows

GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED DECEMBER 31, 2017

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary

Guarantors

 

 

Non-Guarantor

Subsidiaries

 

 

GLDD Corporation

 

 

Eliminations

 

 

Consolidated Totals

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash flows provided by operating activities of continuing operations

 

$

64,610

 

 

$

4,910

 

 

$

(27,102

)

 

$

 

 

$

42,418

 

 

Net cash flows used in operating activities of discontinued operations

 

 

(20,900

)

 

 

 

 

 

 

 

 

 

 

 

(20,900

)

 

Cash provided by (used in) operating activities

 

 

43,710

 

 

 

4,910

 

 

 

(27,102

)

 

 

 

 

 

21,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(75,940

)

 

 

7,711

 

 

 

 

 

 

 

 

 

(68,229

)

 

Proceeds from dispositions of property and equipment

 

 

8,620

 

 

 

1,457

 

 

 

 

 

 

 

 

 

10,077

 

 

Changes in restricted cash

 

 

7,035

 

 

 

 

 

 

 

 

 

 

 

 

7,035

 

 

Net change in accounts with affiliates

 

 

3,732

 

 

 

 

 

 

(88,594

)

 

 

84,862

 

 

 

 

 

Transfer to parent

 

 

 

 

 

(9,615

)

 

 

81,184

 

 

 

(71,569

)

 

 

 

 

Cash used in investing activities

 

 

(56,553

)

 

 

(447

)

 

 

(7,410

)

 

 

13,293

 

 

 

(51,117

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of debt

 

 

1,241

 

 

 

 

 

 

325,000

 

 

 

 

 

 

 

326,241

 

 

Repayments of debt

 

 

(1,602

)

 

 

 

 

 

(276,148

)

 

 

 

 

 

(277,750

)

 

7 3/8% senior notes tender premium

 

 

 

 

 

 

 

 

(744

)

 

 

 

 

 

(744

)

 

Deferred financing fees

 

 

 

 

 

 

 

 

(5,022

)

 

 

 

 

 

(5,022

)

 

Taxes paid on settlement of vested share awards

 

 

 

 

 

 

 

 

(328

)

 

 

 

 

 

(328

)

 

Net change in accounts with affiliates

 

 

90,153

 

 

 

(5,291

)

 

 

 

 

 

(84,862

)

 

 

 

 

Transfer to parent

 

 

(71,569

)

 

 

 

 

 

 

 

 

71,569

 

 

 

 

 

Exercise of stock options and purchases from employee stock plans

 

 

 

 

 

 

 

 

883

 

 

 

 

 

 

883

 

 

Borrowings under revolving loans

 

 

 

 

 

 

 

 

124,925

 

 

 

 

 

 

124,925

 

 

Repayments of revolving loans

 

 

 

 

 

 

 

 

(134,036

)

 

 

 

 

 

(134,036

)

 

Cash provided by (used in) financing activities

 

 

18,223

 

 

 

(5,291

)

 

 

34,530

 

 

 

(13,293

)

 

 

34,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign currency exchange rates on cash and cash equivalents

 

 

 

 

 

115

 

 

 

 

 

 

 

 

 

115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

5,380

 

 

 

(713

)

 

 

18

 

 

 

 

 

 

4,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

 

10,414

 

 

 

751

 

 

 

2

 

 

 

 

 

 

11,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

15,794

 

 

$

38

 

 

$

20

 

 

$

 

 

$

15,852

 

 

 

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repayments of debt

 

 

(296

)

 

 

(1,128

)

 

 

(45,661

)

 

 

 

 

 

(47,085

)

 

Deferred financing fees

 

 

 

 

 

 

 

 

(6,817

)

 

 

 

 

 

(6,817

)

 

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

 

 

 

 

 

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 issuance of debt

 

 

 

 

 

 

 

 

3,050

 

 

 

 

 

 

3,050

 

 

Repayments of debt

 

 

(195

)

 

 

(1,006

)

 

 

(5,443

)

 

 

 

 

 

(6,644

)

 

Deferred financing fees

 

 

 

 

 

 

 

 

(111

)

 

 

 

 

 

(111

)

 

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 to parent

 

 

17,258

 

 

 

 

 

 

(17,258

)

 

 

 

 

 

 

 

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