Subsidiary Guarantors | 12 Months Ended |
Dec. 31, 2014 |
Subsidiary Guarantors [Abstract] | |
Subsidiary Guarantors | 18. SUBSIDIARY GUARANTORS |
The Company’s long-term debt at December 31, 2014 includes $274,880 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, 2014 and 2013; | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | |
| (ii) | statements of operations and comprehensive income (loss) for the years ended December 31, 2014, 2013 and 2012; and | | | | | | | | | | | | | | |
|
| (iii) | statements of cash flows for the years ended December 31, 2014, 2013 and 2012. | | | | | | | | | | | | | | |
|
|
|
| | | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES | | |
CONDENSED CONSOLIDATING BALANCE SHEET | | |
AS OF DECEMBER 31, 2014 | | |
(In thousands) | | |
| | | | | | | | | | | | | | | | |
ASSETS | Subsidiary Guarantors | | Non-Guarantor Subsidiaries | | GLDD Corporation | | Eliminations | | Consolidated Totals | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 41,724 | | $ | 663 | | $ | 2 | | $ | - | | $ | 42,389 | | |
Accounts receivable — net | | 115,739 | | | 355 | | | - | | | -2,906 | | | 113,188 | | |
Receivables from affiliates | | 152,822 | | | 3,673 | | | 55,805 | | | -212,300 | | | - | | |
Contract revenues in excess of billings | | 78,631 | | | 4,236 | | | - | | | -310 | | | 82,557 | | |
Inventories | | 34,735 | | | - | | | - | | | - | | | 34,735 | | |
Prepaid expenses | | 4,708 | | | - | | | - | | | - | | | 4,708 | | |
Other current assets | | 49,619 | | | 431 | | | 14,617 | | | - | | | 64,667 | | |
Assets held for sale | | - | | | - | | | - | | | - | | | - | | |
Total current assets | | 477,978 | | | 9,358 | | | 70,424 | | | -215,516 | | | 342,244 | | |
| | | | | | | | | | | | | | | | |
PROPERTY AND EQUIPMENT—Net | | 399,421 | | | 24 | | | - | | | - | | | 399,445 | | |
GOODWILL | | 86,326 | | | - | | | - | | | - | | | 86,326 | | |
OTHER INTANGIBLE ASSETS—Net | | 8,963 | | | - | | | - | | | - | | | 8,963 | | |
INVENTORIES — Noncurrent | | 36,262 | | | - | | | - | | | - | | | 36,262 | | |
INVESTMENTS IN JOINT VENTURES | | 7,889 | | | - | | | - | | | - | | | 7,889 | | |
INVESTMENTS IN SUBSIDIARIES | | 3,757 | | | - | | | 619,220 | | | -622,977 | | | - | | |
OTHER | | 7,135 | | | 3 | | | 4,967 | | | - | | | 12,105 | | |
TOTAL | $ | 1,027,731 | | $ | 9,385 | | $ | 694,611 | | $ | -838,493 | | $ | 893,234 | | |
| | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | |
Accounts payable | $ | 121,282 | | $ | 1,389 | | $ | 516 | | $ | -3,216 | | $ | 119,971 | | |
Payables to affiliates | | 196,829 | | | 403 | | | 15,068 | | | -212,300 | | | - | | |
Accrued expenses | | 60,415 | | | 659 | | | 8,967 | | | - | | | 70,041 | | |
Billings in excess of contract revenues | | 4,639 | | | - | | | - | | | - | | | 4,639 | | |
Current portion of long term debt | | 859 | | | - | | | 5,000 | | | - | | | 5,859 | | |
Total current liabilities | | 384,024 | | | 2,451 | | | 29,551 | | | -215,516 | | | 200,510 | | |
| | | | | | | | | | | | | | | | |
7 3/8% SENIOR NOTES | | - | | | - | | | 274,880 | | | - | | | 274,880 | | |
NOTE PAYABLE | | 7,553 | | | - | | | 41,944 | | | - | | | 49,497 | | |
DEFERRED INCOME TAXES | | 172 | | | - | | | 91,835 | | | - | | | 92,007 | | |
OTHER | | 19,939 | | | - | | | 438 | | | - | | | 20,377 | | |
Total liabilities | | 411,688 | | | 2,451 | | | 438,648 | | | -215,516 | | | 637,271 | | |
| | | | | | | | | | | | | | | | |
Total Great Lakes Dredge & Dock Corporation Equity | | 616,043 | | | 6,934 | | | 255,963 | | | -622,977 | | | 255,963 | | |
NONCONTROLLING INTERESTS | | - | | | - | | | - | | | - | | | - | | |
TOTAL EQUITY | | 616,043 | | | 6,934 | | | 255,963 | | | -622,977 | | | 255,963 | | |
TOTAL | $ | 1,027,731 | | $ | 9,385 | | $ | 694,611 | | $ | -838,493 | | $ | 893,234 | | |
|
|
|
|
|
| | | | | | | | | | | | | | | | |
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 | | |
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 | | | | | |
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 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) from continuing operations 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 | | |
Net income (loss) attributable to Great Lakes | $ | 248 | | $ | -1,621 | | $ | 10,295 | | $ | 1,373 | | $ | 10,295 | | |
Dredge & Dock Corporation | | |
| | | | | | | | | | | | | | | | |
Comprehensive income (loss) attributable to | $ | 49 | | $ | -1,683 | | $ | 10,034 | | $ | 1,634 | | $ | 10,034 | | |
Great Lakes Dredge & Dock Corporation | | |
| | | | | | | | | | | | | | | | |
|
|
|
|
|
| | | | | | | | | | | | | | | | |
GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES | | |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME | | |
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) loss 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 of subsidiaries | | 212 | | | - | | | 59,477 | | | -59,689 | | | - | | |
Equity in earnings of joint ventures | | 1,208 | | | - | | | - | | | - | | | 1,208 | | |
Other expense | | -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 | | |
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 | | |
Gain 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 | | |
Other expense | | -118 | | | - | | | - | | | - | | | -118 | | |
| | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | 35,981 | | | -816 | | | 13,436 | | | -36,887 | | | 11,714 | | |
| | | | | | | | | | | | | | | | |
Income tax provision | | -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 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 | |
Proceeds from 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 provided by 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 | | | - | |
Intercompany dividends | | | -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 | |
Net cash flows provided by (used in) financing activities of continuing operations | | | -52,635 | | | -2,547 | | | 22,123 | | | 68,187 | | | 35,128 | |
Net cash flows provided by financing activities of discontinued operations | | | - | | | - | | | - | | | - | | | - | |
Cash provided by 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 increase (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 | |
| | | | | | | | | | | | | | | | |
|
|
|
|
| | | | | | | | | | | | | | | | |
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 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 | |
| | | | | | | | | | | | | | | | |
|
|