Subsidiary Guarantors | 12 Months Ended |
Dec. 31, 2013 |
Subsidiary Guarantors [Abstract] | ' |
Subsidiary Guarantors | ' |
16. SUBSIDIARY GUARANTORS |
The Company’s long-term debt at December 31, 2013 includes $250,000 of 7.375% senior notes due February 1, 2019. The Company’s obligations under these senior unsecured notes are guaranteed by the Company’s 100% owned domestic subsidiaries. Such guarantees are full, unconditional and joint and several. |
The following supplemental financial information sets forth for the Company’s subsidiary guarantors (on a combined basis), the Company’s non-guarantor subsidiaries (on a combined basis) and Great Lakes Dredge & Dock Corporation, exclusive of its subsidiaries (“GLDD Corporation”): |
| | | | | | | | | | | | | | | |
| (i) | balance sheets as of December 31, 2013 and 2012; | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | |
| (ii) | statements of operations and comprehensive income (loss) for the years ended December 31, 2013, 2012 and 2011; and | | | | | | | | | | | | | |
|
| (iii) | statements of cash flows for the years ended December 31, 2013, 2012 and 2011. | | | | | | | | | | | | | |
|
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES | |
CONDENSED CONSOLIDATING BALANCE SHEET | |
AS OF DECEMBER 31, 2013 | |
(In thousands) | |
| | | | | | | | | | | | | | | |
ASSETS | Subsidiary Guarantors | | Non-Guarantor Subsidiaries | | GLDD Corporation | | Eliminations | | Consolidated Totals | |
CURRENT ASSETS: | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 71,939 | | $ | 3,399 | | $ | - | | $ | - | | $ | 75,338 | |
Accounts receivable — net | | 95,476 | | | 1,039 | | | - | | | - | | | 96,515 | |
Receivables from affiliates | | 131,984 | | | 7,337 | | | 12,205 | | | -151,526 | | | - | |
Contract revenues in excess of billings | | 63,591 | | | 3,841 | | | - | | | - | | | 67,432 | |
Inventories | | 32,500 | | | - | | | - | | | - | | | 32,500 | |
Prepaid expenses | | 3,913 | | | - | | | 298 | | | - | | | 4,211 | |
Other current assets | | 19,636 | | | 137 | | | 20,180 | | | - | | | 39,953 | |
Assets held for sale | | 41,763 | | | 11,877 | | | - | | | -8,536 | | | 45,104 | |
Total current assets | | 460,802 | | | 27,630 | | | 32,683 | | | -160,062 | | | 361,053 | |
| | | | | | | | | | | | | | | |
PROPERTY AND EQUIPMENT—Net | | 345,612 | | | 8 | | | - | | | - | | | 345,620 | |
GOODWILL | | 79,326 | | | - | | | - | | | - | | | 79,326 | |
OTHER INTANGIBLE ASSETS—Net | | 1,976 | | | - | | | - | | | - | | | 1,976 | |
INVENTORIES — Noncurrent | | 38,496 | | | - | | | - | | | - | | | 38,496 | |
INVESTMENTS IN JOINT VENTURES | | 8,256 | | | - | | | - | | | - | | | 8,256 | |
INVESTMENTS IN SUBSIDIARIES | | 1,212 | | | - | | | 638,955 | | | -640,167 | | | - | |
ASSETS HELD FOR SALE—Noncurrent | | 8,796 | | | 60 | | | - | | | - | | | 8,856 | |
OTHER | | 3,886 | | | 3 | | | 5,193 | | | -20 | | | 9,062 | |
TOTAL | $ | 948,362 | | $ | 27,701 | | $ | 676,831 | | $ | -800,249 | | $ | 852,645 | |
| | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | |
Accounts payable | $ | 115,235 | | $ | 754 | | $ | 132 | | $ | - | | $ | 116,121 | |
Payables to affiliates | | 96,270 | | | 24,862 | | | 30,394 | | | -151,526 | | | - | |
Accrued expenses | | 28,086 | | | 15 | | | 10,430 | | | - | | | 38,531 | |
Billings in excess of contract revenues | | 6,754 | | | - | | | - | | | - | | | 6,754 | |
Current portion of long term debt | | - | | | - | | | - | | | - | | | - | |
Liabilities held for sale | | 38,158 | | | 2,871 | | | - | | | -8,536 | | | 32,493 | |
Total current liabilities | | 284,503 | | | 28,502 | | | 40,956 | | | -160,062 | | | 193,899 | |
| | | | | | | | | | | | | | | |
7 3/8% SENIOR NOTES | | - | | | - | | | 250,000 | | | - | | | 250,000 | |
REVOLVING CREDIT FACILITY | | - | | | - | | | 35,000 | | | - | | | 35,000 | |
DEFERRED INCOME TAXES | | - | | | - | | | 108,531 | | | -20 | | | 108,511 | |
LIABILITIES HELD FOR SALE—Noncurrent | | 1,212 | | | - | | | - | | | - | | | 1,212 | |
OTHER | | 21,679 | | | - | | | 243 | | | - | | | 21,922 | |
Total liabilities | | 307,394 | | | 28,502 | | | 434,730 | | | -160,082 | | | 610,544 | |
| | | | | | | | | | | | | | | |
Total Great Lakes Dredge & Dock Corporation Equity | | 640,968 | | | -801 | | | 242,946 | | | -640,167 | | | 242,946 | |
NONCONTROLLING INTERESTS | | - | | | - | | | -845 | | | - | | | -845 | |
TOTAL EQUITY | | 640,968 | | | -801 | | | 242,101 | | | -640,167 | | | 242,101 | |
TOTAL | $ | 948,362 | | $ | 27,701 | | $ | 676,831 | | $ | -800,249 | | $ | 852,645 | |
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES | |
CONDENSED CONSOLIDATING BALANCE SHEET | |
AS OF DECEMBER 31, 2012 | |
(In thousands) | |
| | | | | | | | | | | | | | | |
ASSETS | Subsidiary Guarantors | | Non-Guarantor Subsidiaries | | GLDD Corporation | | Eliminations | | Consolidated Totals | |
CURRENT ASSETS: | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 24,272 | | $ | 168 | | $ | - | | $ | - | | $ | 24,440 | |
Accounts receivable — net | | 124,215 | | | - | | | - | | | - | | | 124,215 | |
Receivables from affiliates | | 102,971 | | | 3,882 | | | 38,115 | | | -144,968 | | | - | |
Contract revenues in excess of billings | | 50,294 | | | - | | | - | | | - | | | 50,294 | |
Inventories | | 28,460 | | | - | | | - | | | - | | | 28,460 | |
Prepaid expenses | | 3,883 | | | - | | | 102 | | | - | | | 3,985 | |
Other current assets | | 13,465 | | | 22 | | | 13,648 | | | - | | | 27,135 | |
Assets held for sale | | 53,694 | | | 5,344 | | | - | | | -3,803 | | | 55,235 | |
Total current assets | | 401,254 | | | 9,416 | | | 51,865 | | | -148,771 | | | 313,764 | |
| | | | | | | | | | | | | | | |
PROPERTY AND EQUIPMENT—Net | | 335,500 | | | 9 | | | - | | | - | | | 335,509 | |
GOODWILL | | 79,326 | | | - | | | - | | | - | | | 79,326 | |
OTHER INTANGIBLE ASSETS—Net | | 3,067 | | | - | | | - | | | - | | | 3,067 | |
INVENTORIES — Noncurrent | | 37,392 | | | - | | | - | | | - | | | 37,392 | |
INVESTMENTS IN JOINT VENTURES | | 7,047 | | | - | | | - | | | - | | | 7,047 | |
INVESTMENTS IN SUBSIDIARIES | | 2,127 | | | - | | | 618,954 | | | -621,081 | | | - | |
ASSETS HELD FOR SALE—Noncurrent | | 32,294 | | | 367 | | | - | | | - | | | 32,661 | |
OTHER | | 11,356 | | | 3 | | | 6,343 | | | - | | | 17,702 | |
TOTAL | $ | 909,363 | | $ | 9,795 | | $ | 677,162 | | $ | -769,852 | | $ | 826,468 | |
| | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | |
Accounts payable | $ | 105,622 | | $ | - | | $ | 1 | | $ | - | | $ | 105,623 | |
Payables to affiliates | | 101,475 | | | 4,845 | | | 38,648 | | | -144,968 | | | - | |
Accrued expenses | | 27,157 | | | 18 | | | 8,396 | | | - | | | 35,571 | |
Billings in excess of contract revenues | | 9,654 | | | - | | | - | | | - | | | 9,654 | |
Current portion of long term debt | | 13,047 | | | - | | | - | | | - | | | 13,047 | |
Liabilities held for sale | | 24,262 | | | 1,670 | | | - | | | -3,803 | | | 22,129 | |
Total current liabilities | | 281,217 | | | 6,533 | | | 47,045 | | | -148,771 | | | 186,024 | |
| | | | | | | | | | | | | | | |
7 3/8% SENIOR NOTES | | - | | | - | | | 250,000 | | | - | | | 250,000 | |
REVOLVING CREDIT FACILITY | | - | | | - | | | - | | | - | | | - | |
DEFERRED INCOME TAXES | | -16 | | | - | | | 106,144 | | | - | | | 106,128 | |
LIABILITIES HELD FOR SALE—Noncurrent | | 1,540 | | | - | | | - | | | - | | | 1,540 | |
OTHER | | 8,803 | | | - | | | 548 | | | - | | | 9,351 | |
Total liabilities | | 291,544 | | | 6,533 | | | 403,737 | | | -148,771 | | | 553,043 | |
| | | | | | | | | | | | | | | |
Total Great Lakes Dredge & Dock Corporation Equity | | 617,819 | | | 3,262 | | | 273,635 | | | -621,081 | | | 273,635 | |
NONCONTROLLING INTERESTS | | - | | | - | | | -210 | | | - | | | -210 | |
TOTAL EQUITY | | 617,819 | | | 3,262 | | | 273,425 | | | -621,081 | | | 273,425 | |
TOTAL | $ | 909,363 | | $ | 9,795 | | $ | 677,162 | | $ | -769,852 | | $ | 826,468 | |
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME(LOSS) | |
FOR THE YEAR ENDED DECEMBER 31, 2013 | |
(In thousands) | |
| | | | | | | | | | | | | | | |
| Subsidiary Guarantors | | Non-Guarantor Subsidiaries | | GLDD Corporation | | Eliminations | | Consolidated Totals | |
| | | | | | | | | | | | | | | |
Contract revenues | $ | 718,041 | | $ | 24,932 | | $ | - | | $ | -11,555 | | $ | 731,418 | |
Costs of contract revenues | | -614,908 | | | -27,770 | | | - | | | 11,555 | | | -631,123 | |
Gross profit | | 103,133 | | | -2,838 | | | - | | | - | | | 100,295 | |
| | | | | | | | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | |
General and administrative expenses | | 68,029 | | | 10 | | | - | | | - | | | 68,039 | |
Proceeds from loss of use claim | | -13,372 | | | - | | | - | | | - | | | -13,372 | |
Gain on sale of assets—net | | -5,775 | | | - | | | 2 | | | - | | | -5,773 | |
Operating income (loss) | | 54,251 | | | -2,848 | | | -2 | | | - | | | 51,401 | |
| | | | | | | | | | | | | | | |
Interest expense—net | | -136 | | | -256 | | | -21,549 | | | - | | | -21,941 | |
Equity in earnings (loss) of subsidiaries | | 212 | | | - | | | 59,477 | | | -59,689 | | | - | |
Equity in earnings of joint ventures | | 1,208 | | | - | | | - | | | - | | | 1,208 | |
Loss on foreign currency transactions—net | | -3 | | | -348 | | | - | | | - | | | -351 | |
| | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | 55,532 | | | -3,452 | | | 37,926 | | | -59,689 | | | 30,317 | |
| | | | | | | | | | | | | | | |
Income tax (provision) benefit | | 293 | | | 4 | | | -10,757 | | | - | | | -10,460 | |
| | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | 55,825 | | | -3,448 | | | 27,169 | | | -59,689 | | | 19,857 | |
Loss from discontinued operations, net of income taxes | | -55,106 | | | -1,448 | | | -62,162 | | | 63,866 | | | -54,850 | |
Net income (loss) | | 719 | | | -4,896 | | | -34,993 | | | 4,177 | | | -34,993 | |
Net loss attributable to noncontrolling interests | | - | | | - | | | 632 | | | - | | | 632 | |
Net income (loss) attributable to Great Lakes | $ | 719 | | $ | -4,896 | | $ | -34,361 | | $ | 4,177 | | $ | -34,361 | |
Dredge & Dock Corporation | |
| | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to | $ | 1,023 | | $ | -5,293 | | $ | -34,454 | | $ | 4,270 | | $ | -34,454 | |
Great Lakes Dredge & Dock Corporation | |
| | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME(LOSS) | |
FOR THE YEAR ENDED DECEMBER 31, 2012 | |
(In thousands) | |
| | | | | | | | | | | | | | | |
| Subsidiary Guarantors | | Non-Guarantor Subsidiaries | | GLDD Corporation | | Eliminations | | Consolidated Totals | |
| | | | | | | | | | | | | | | |
Contract revenues | $ | 588,430 | | $ | - | | $ | - | | $ | - | | $ | 588,430 | |
Costs of contract revenues | | -509,620 | | | -652 | | | - | | | - | | | -510,272 | |
Gross profit | | 78,810 | | | -652 | | | - | | | - | | | 78,158 | |
| | | | | | | | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | |
General and administrative expenses | | 42,547 | | | 31 | | | 3,145 | | | - | | | 45,723 | |
Proceeds from loss of use claim | | - | | | - | | | - | | | - | | | - | |
(Gain) loss on sale of assets—net | | -293 | | | - | | | 95 | | | - | | | -198 | |
Operating income (loss) | | 36,556 | | | -683 | | | -3,240 | | | - | | | 32,633 | |
| | | | | | | | | | | | | | | |
Interest expense—net | | -580 | | | -133 | | | -20,212 | | | - | | | -20,925 | |
Equity in earnings (loss) of subsidiaries | | -1 | | | - | | | 36,888 | | | -36,887 | | | - | |
Equity in earnings of joint ventures | | 124 | | | - | | | - | | | - | | | 124 | |
Loss on foreign currency transactions—net | | -118 | | | - | | | - | | | - | | | -118 | |
| | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | 35,981 | | | -816 | | | 13,436 | | | -36,887 | | | 11,714 | |
| | | | | | | | | | | | | | | |
Income tax (provision) benefit | | -6 | | | - | | | -5,413 | | | - | | | -5,419 | |
| | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | 35,975 | | | -816 | | | 8,023 | | | -36,887 | | | 6,295 | |
Loss from discontinued operations, net of income taxes | | -9,798 | | | -1,707 | | | -11,363 | | | 13,233 | | | -9,635 | |
Net income (loss) | | 26,177 | | | -2,523 | | | -3,340 | | | -23,654 | | | -3,340 | |
Net loss attributable to noncontrolling interests | | - | | | - | | | 645 | | | - | | | 645 | |
Net income (loss) attributable to Great Lakes | $ | 26,177 | | $ | -2,523 | | $ | -2,695 | | $ | -23,654 | | $ | -2,695 | |
Dredge & Dock Corporation | |
| | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to | $ | 25,800 | | $ | -2,529 | | $ | -3,078 | | $ | -23,271 | | $ | -3,078 | |
Great Lakes Dredge & Dock Corporation | |
| | | | | | | | | | | | | | | |
|
|
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME(LOSS) | |
FOR THE YEAR ENDED DECEMBER 31, 2011 | |
(In thousands) | |
| | | | | | | | | | | | | | | |
| Subsidiary Guarantors | | Non-Guarantor Subsidiaries | | GLDD Corporation | | Eliminations | | Consolidated Totals | |
| | | | | | | | | | | | | | | |
Contract revenues | $ | 518,200 | | $ | 4,513 | | $ | - | | $ | -2,579 | | $ | 520,134 | |
Costs of contract revenues | | -433,641 | | | -6,437 | | | - | | | 2,579 | | | -437,499 | |
Gross profit | | 84,559 | | | -1,924 | | | - | | | - | | | 82,635 | |
| | | | | | | | | | | | | | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | |
General and administrative expenses | | 37,479 | | | 58 | | | 3,355 | | | - | | | 40,892 | |
Proceeds from loss of use claim | | - | | | - | | | - | | | - | | | - | |
Gain on sale of assets—net | | -11,747 | | | - | | | 11 | | | - | | | -11,736 | |
Operating income (loss) | | 58,827 | | | -1,982 | | | -3,366 | | | - | | | 53,479 | |
| | | | | | | | | | | | | | | |
Interest expense—net | | -489 | | | -156 | | | -20,728 | | | - | | | -21,373 | |
Equity in earnings (loss) of subsidiaries | | -10 | | | - | | | 56,518 | | | -56,508 | | | - | |
Equity in earnings of joint ventures | | -406 | | | - | | | - | | | - | | | -406 | |
Loss on foreign currency transactions—net | | -264 | | | -18 | | | - | | | - | | | -282 | |
Loss on extinguishment of debt | | - | | | - | | | -5,145 | | | - | | | -5,145 | |
| | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | 57,658 | | | -2,156 | | | 27,279 | | | -56,508 | | | 26,273 | |
| | | | | | | | | | | | | | - | |
Income tax (provision) benefit | | 5 | | | 5 | | | -9,954 | | | - | | | -9,944 | |
| | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | 57,663 | | | -2,151 | | | 17,325 | | | -56,508 | | | 16,329 | |
Income (loss) from discontinued operations, net of income taxes | | 679 | | | 2,328 | | | -74 | | | -2,011 | | | 922 | |
Net income (loss) | | 58,342 | | | 177 | | | 17,251 | | | -58,519 | | | 17,251 | |
Net income attributable to noncontrolling interests | | - | | | - | | | -723 | | | - | | | -723 | |
Net income (loss) attributable to Great Lakes | $ | 58,342 | | $ | 177 | | $ | 16,528 | | $ | -58,519 | | $ | 16,528 | |
Dredge & Dock Corporation | |
| | | | | | | | | | | | | | | |
Comprehensive income attributable to | $ | 58,255 | | $ | -90 | | $ | 16,174 | | $ | -58,165 | | $ | 16,174 | |
Great Lakes Dredge & Dock Corporation | |
| | | | | | | | | | | | | | | |
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
FOR THE YEAR ENDED DECEMBER 31, 2013 |
(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 | | $ | 126,736 | | $ | -7,748 | | $ | -32,641 | | $ | - | | $ | 86,347 |
Net cash flows used in operating activities of discontinued operations | | | -5,049 | | | -6,475 | | | - | | | - | | | -11,524 |
Cash provided by (used in) operating activities | | | 121,687 | | | -14,223 | | | -32,641 | | | - | | | 74,823 |
| | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | |
Purchases of property and equipment | | | -66,654 | | | - | | | - | | | - | | | -66,654 |
Proceeds from dispositions of property and equipment | | | 6,953 | | | - | | | - | | | - | | | 6,953 |
Proceeds from vendor performance obligations | | | 13,600 | | | - | | | - | | | - | | | 13,600 |
Net change in accounts with affiliates | | | -37,282 | | | -302 | | | - | | | 37,584 | | | - |
Net cash flows used in investing activities of continuing operations | | | -83,383 | | | -302 | | | - | | | 37,584 | | | -46,101 |
Net cash flows used in investing activities of discontinued operations | | | -153 | | | - | | | - | | | - | | | -153 |
Cash used in investing activities | | | -83,536 | | | -302 | | | - | | | 37,584 | | | -46,254 |
| | | | | | | | | | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | |
Repayment of long term note payable | | | -2,500 | | | - | | | -10,547 | | | - | | | -13,047 |
Distributions paid to minority interests | | | - | | | - | | | -3 | | | - | | | -3 |
Taxes paid on settlement of vested share awards | | | - | | | - | | | -308 | | | - | | | -308 |
Net change in accounts with affiliates | | | - | | | 10,342 | | | 8,603 | | | -18,945 | | | - |
Capital contributions | | | - | | | 926 | | | -926 | | | - | | | - |
Exercise of stock options and purchases from employee stock plans | | | - | | | - | | | 668 | | | - | | | 668 |
Excess income tax benefit from share-based compensation | | | - | | | - | | | 154 | | | - | | | 154 |
Borrowings under revolving loans | | | - | | | - | | | 227,000 | | | - | | | 227,000 |
Repayments of revolving loans | | | - | | | - | | | -192,000 | | | - | | | -192,000 |
Net cash flows provided by (used in) financing activities of continuing operations | | | -2,500 | | | 11,268 | | | 32,641 | | | -18,945 | | | 22,464 |
Net cash flows provided by financing activities of discontinued operations | | | 12,016 | | | 6,623 | | | - | | | -18,639 | | | - |
Cash provided by financing activities | | | 9,516 | | | 17,891 | | | 32,641 | | | -37,584 | | | 22,464 |
Effect of foreign currency exchange rates on cash and cash equivalents | | | - | | | -135 | | | - | | | - | | | -135 |
| | | | | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 47,667 | | | 3,231 | | | - | | | - | | | 50,898 |
| | | | | | | | | | | | | | | |
Cash and cash equivalents at beginning of period | | | 24,272 | | | 168 | | | - | | | - | | | 24,440 |
| | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 71,939 | | $ | 3,399 | | $ | - | | $ | - | | $ | 75,338 |
| | | | | | | | | | | | | | | |
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
FOR THE YEAR ENDED DECEMBER 31, 2012 |
(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 | | $ | 48,544 | | $ | -831 | | $ | -27,977 | | $ | - | | $ | 19,736 |
Net cash flows used in operating activities of discontinued operations | | | -20,636 | | | -960 | | | - | | | - | | | -21,596 |
Cash provided by (used in) operating activities | | | 27,908 | | | -1,791 | | | -27,977 | | | - | | | -1,860 |
| | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | |
Purchases of property and equipment | | | -60,516 | | | - | | | - | | | - | | | -60,516 |
Proceeds from dispositions of property and equipment | | | 597 | | | - | | | - | | | - | | | 597 |
Acquisition of Terra assets | | | -2,000 | | | - | | | - | | | - | | | -2,000 |
| | | | | | | | | | | | | | | |
Net cash flows used in investing activities of continuing operations | | | -61,919 | | | - | | | - | | | - | | | -61,919 |
Net cash flows used in investing activities of discontinued operations | | | -1,524 | | | - | | | - | | | - | | | -1,524 |
Cash used in investing activities | | | -63,443 | | | - | | | - | | | - | | | -63,443 |
| | | | | | | | | | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | |
Deferred financing fees | | | - | | | - | | | -2,039 | | | - | | | -2,039 |
Repayment of long term note payable | | | -2,500 | | | - | | | - | | | - | | | -2,500 |
Distributions paid to minority interests | | | - | | | - | | | -133 | | | - | | | -133 |
Dividends paid | | | - | | | - | | | -18,560 | | | - | | | -18,560 |
Dividend equivalents paid on restricted stock units | | | - | | | - | | | -196 | | | - | | | -196 |
Taxes paid on vested share awards | | | - | | | - | | | -231 | | | - | | | -231 |
Net change in accounts with affiliates | | | -46,135 | | | -2,351 | | | 48,486 | | | - | | | - |
Exercise of stock options | | | - | | | - | | | 461 | | | - | | | 461 |
Excess income tax benefit from share-based compensation | | | - | | | - | | | 189 | | | - | | | 189 |
| | | | | | | | | | | | | | | |
Net cash flows provided by (used in) financing activities of continuing operations | | | -48,635 | | | -2,351 | | | 27,977 | | | - | | | -23,009 |
Net cash flows provided by (used in) financing activities of discontinued operations | | | -543 | | | - | | | - | | | - | | | -543 |
Cash provided by (used in) financing activities | | | -49,178 | | | -2,351 | | | 27,977 | | | - | | | -23,552 |
Effect of foreign currency exchange rates on cash and cash equivalents | | | - | | | 7 | | | - | | | - | | | 7 |
| | | | | | | | | | | | | | | |
Net decrease in cash and cash equivalents | | | -84,713 | | | -4,135 | | | - | | | - | | | -88,848 |
| | | | | | | | | | | | | | | |
Cash and cash equivalents at beginning of period | | | 108,985 | | | 4,303 | | | - | | | - | | | 113,288 |
| | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 24,272 | | $ | 168 | | $ | - | | $ | - | | $ | 24,440 |
| | | | | | | | | | | | | | | |
|
|
|
|
|
|
| | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
FOR THE YEAR ENDED DECEMBER 31, 2011 |
(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 | | $ | 63,432 | | $ | -2,185 | | $ | -36,433 | | $ | - | | $ | 24,814 |
Net cash flows provided by (used in) operating activities of discontinued operations | | | -958 | | | 707 | | | - | | | - | | | -251 |
Cash provided by (used in) operating activities | | | 62,474 | | | -1,478 | | | -36,433 | | | - | | | 24,563 |
| | | | | | | | | | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | |
Purchases of property and equipment | | | -28,707 | | | - | | | - | | | - | | | -28,707 |
Proceeds from dispositions of property and equipment | | | 16,679 | | | - | | | - | | | - | | | 16,679 |
| | | | | | | | | | | | | | | |
Net cash flows used in investing activities of continuing operations | | | -12,028 | | | - | | | - | | | - | | | -12,028 |
Net cash flows used in investing activities of discontinued operations | | | -4,688 | | | - | | | - | | | - | | | -4,688 |
Cash used in investing activities | | | -16,716 | | | - | | | - | | | - | | | -16,716 |
| | | | | | | | | | | | | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | |
Proceeds from issuance of 7 3/8% senior notes | | | - | | | - | | | 250,000 | | | - | | | 250,000 |
Redemption of 7 3/4% senior subordinated notes | | | - | | | - | | | -175,000 | | | - | | | -175,000 |
Senior subordinated notes redemption premium | | | - | | | - | | | -2,264 | | | - | | | -2,264 |
Deferred financing fees | | | - | | | - | | | -5,962 | | | - | | | -5,962 |
Repayment of long term note payable | | | -2,500 | | | | | | - | | | - | | | -2,500 |
Dividends paid | | | - | | | - | | | -4,711 | | | - | | | -4,711 |
Dividend equivalents paid on restricted stock units | | | - | | | - | | | -36 | | | - | | | -36 |
Taxes paid on vested share awards | | | - | | | - | | | -291 | | | - | | | -291 |
Net change in accounts with affiliates | | | 19,222 | | | 6,163 | | | -25,385 | | | - | | | - |
Capital contributions | | | - | | | - | | | - | | | - | | | - |
Repayments of equipment debt | | | -9 | | | - | | | - | | | - | | | -9 |
Exercise of stock options | | | - | | | - | | | 27 | | | - | | | 27 |
Borrowings under revolving loans | | | - | | | - | | | 55 | | | - | | | 55 |
| | | | | | | | | | | | | | | |
Net cash flows provided by financing activities of continuing operations | | | 16,713 | | | 6,163 | | | 36,433 | | | - | | | 59,309 |
Net cash flows used in financing activities of discontinued operations | | | -1,902 | | | - | | | - | | | - | | | -1,902 |
Cash provided by financing activities | | | 14,811 | | | 6,163 | | | 36,433 | | | - | | | 57,407 |
| | | | | | | | | | | | | | | |
Effect of foreign currency exchange rates on cash and cash equivalents | | | - | | | -444 | | | - | | | - | | | -444 |
| | | | | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | 60,569 | | | 4,241 | | | - | | | - | | | 64,810 |
| | | | | | | | | | | | | | | |
Cash and cash equivalents at beginning of period | | | 48,416 | | | 62 | | | - | | | - | | | 48,478 |
| | | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 108,985 | | $ | 4,303 | | $ | - | | $ | - | | $ | 113,288 |
| | | | | | | | | | | | | | | |
|
|