Great Lakes Dredge & Dock Corporation(NASDAQ:GLDD)

Great Lakes Dredge & Dock Corporation provides dredging services in the United States. The company engages in capital dredging that consists of port expansion projects, coastal restoration and land reclamations, trench digging for pipelines, tunnels and cables, and other dredging related to the cons...
Website: http://www.gldd.com
Founded: 1890
Full Time Employees: 437
Sector: Industrials
Industry: Engineering & Construction
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
contract revenues | 256,452,000 | 195,205,000 | 193,755,000 | 242,865,000 | 202,774,000 | 191,173,000 | 170,086,000 | 198,660,000 | 181,729,000 | 117,185,000 | 132,667,000 | 158,044,000 | 146,658,000 | 158,346,000 | 149,428,000 | 194,349,000 | 209,964,000 | 168,638,000 | 169,914,000 | 177,633,000 | 172,145,000 | 175,841,000 | 167,920,000 | 217,695,000 | 164,295,000 | 169,775,000 | 184,811,000 | 192,637,000 | 119,290,000 | 204,322,000 | 150,590,000 | 146,593,000 | 191,741,000 | 163,317,000 | 176,859,000 | 170,586,000 | 213,405,000 | 198,869,000 | 192,192,000 | 163,119,000 | 222,642,000 | 220,802,000 | 238,877,000 | 174,557,000 | 245,542,000 | 202,198,000 | 184,709,000 | 174,382,000 | 190,882,000 | 198,826,000 | 152,863,000 | 188,847,000 | 199,382,000 | 166,763,000 | 166,532,000 | 154,907,000 | 158,568,000 | 158,468,000 | 154,959,000 | 155,338,000 | 172,054,000 | 173,333,000 | 180,135,000 | 161,400,000 | 160,557,000 | 140,029,000 | 142,455,000 | 179,203,000 | 142,809,000 | 145,322,000 | 135,721,000 | 89,704,250 | 116,460,000 | 115,625,000 | 126,732,000 | |
costs of contract revenues | 202,816,000 | 151,445,000 | 157,189,000 | 173,342,000 | 153,845,000 | 154,940,000 | 140,246,000 | 153,086,000 | 143,061,000 | 108,155,000 | 114,768,000 | 145,909,000 | 162,820,000 | 154,547,000 | 138,947,000 | 161,294,000 | 156,973,000 | 132,357,000 | 146,992,000 | 144,557,000 | 138,758,000 | 139,490,000 | 134,904,000 | 149,221,000 | 129,734,000 | 137,942,000 | 147,325,000 | 142,760,000 | 86,909,000 | 162,188,000 | 128,350,000 | 131,888,000 | 200,509,000 | 146,622,000 | 151,085,000 | 154,404,000 | 191,308,000 | 178,824,000 | 167,936,000 | 143,129,000 | 193,773,000 | 196,717,000 | 206,590,000 | 163,875,000 | 224,615,000 | 177,739,000 | 158,506,000 | 153,475,000 | 143,867,000 | 176,510,000 | 147,682,000 | 163,064,000 | 187,914,000 | 153,743,000 | 142,643,000 | 134,885,000 | 140,150,000 | 131,077,000 | 135,193,000 | 127,638,000 | 147,040,000 | 140,638,000 | 145,546,000 | 130,916,000 | 144,975,000 | 122,962,000 | 113,897,000 | 152,166,000 | 125,193,000 | 123,714,000 | 123,749,000 | 78,398,500 | 103,114,000 | 97,462,000 | 113,018,000 | |
gross profit | 53,636,000 | 43,760,000 | 36,566,000 | 69,523,000 | 48,929,000 | 36,233,000 | 29,840,000 | 45,574,000 | 38,668,000 | 9,030,000 | 17,899,000 | 12,135,000 | -16,162,000 | 3,799,000 | 10,481,000 | 33,055,000 | 52,991,000 | 36,281,000 | 22,922,000 | 33,076,000 | 33,387,000 | 36,351,000 | 33,016,000 | 68,474,000 | 34,561,000 | 31,833,000 | 37,486,000 | 49,877,000 | 32,381,000 | 42,134,000 | 22,240,000 | 14,705,000 | -8,768,000 | 16,695,000 | 25,774,000 | 16,182,000 | 22,097,000 | 20,045,000 | 24,256,000 | 19,990,000 | 28,869,000 | 24,085,000 | 32,287,000 | 10,682,000 | 20,927,000 | 24,459,000 | 26,203,000 | 20,907,000 | 47,015,000 | 22,316,000 | 5,181,000 | 25,783,000 | 11,468,000 | 13,020,000 | 23,889,000 | 20,022,000 | 18,418,000 | 27,391,000 | 19,766,000 | 27,700,000 | 25,014,000 | 32,695,000 | 34,589,000 | 30,484,000 | 15,582,000 | 17,067,000 | 28,558,000 | 27,037,000 | 17,616,000 | 21,608,000 | 11,972,000 | 11,305,750 | 13,346,000 | 18,163,000 | 13,714,000 | |
yoy | 9.62% | 20.77% | 22.54% | 52.55% | 26.54% | 301.25% | 66.71% | 275.56% | -339.25% | 137.69% | 70.78% | -63.29% | -130.50% | -89.53% | -54.28% | -0.06% | 58.72% | -0.19% | -30.57% | -51.70% | -3.40% | 14.19% | -11.92% | 37.29% | 6.73% | -24.45% | 68.55% | 239.18% | -469.31% | 152.37% | -13.71% | -9.13% | -139.68% | -16.71% | 6.26% | -19.05% | -23.46% | -16.77% | -24.87% | 87.14% | 37.95% | -1.53% | 23.22% | -48.91% | -55.49% | 9.60% | 405.75% | -18.91% | 309.97% | 71.40% | -78.31% | 28.77% | -37.73% | -52.47% | 20.86% | -27.72% | -26.37% | -16.22% | -42.85% | -9.13% | 60.53% | 91.57% | 21.12% | 12.75% | -11.55% | -21.02% | 138.54% | 139.14% | 31.99% | 18.97% | -12.70% | |||||
qoq | 22.57% | 19.67% | -47.40% | 42.09% | 35.04% | 21.42% | -34.52% | 17.86% | 328.22% | -49.55% | 47.50% | -175.08% | -525.43% | -63.75% | -68.29% | -37.62% | 46.06% | 58.28% | -30.70% | -0.93% | -8.15% | 10.10% | -51.78% | 98.13% | 8.57% | -15.08% | -24.84% | 54.03% | -23.15% | 89.45% | 51.24% | -267.71% | -152.52% | -35.23% | 59.28% | -26.77% | 10.24% | -17.36% | 21.34% | -30.76% | 19.86% | -25.40% | 202.26% | -48.96% | -14.44% | -6.66% | 25.33% | -55.53% | 110.68% | 330.73% | -79.91% | 124.83% | -11.92% | -45.50% | 19.31% | 8.71% | -32.76% | 38.58% | -28.64% | 10.74% | -23.49% | -5.48% | 13.47% | 95.64% | -8.70% | -40.24% | 5.63% | 53.48% | -18.47% | 80.49% | 5.89% | -15.29% | -26.52% | 32.44% | ||
general and administrative expenses | 20,901,000 | 17,553,000 | 19,478,000 | 20,038,000 | 18,682,000 | 19,815,000 | 16,161,000 | 16,111,000 | 15,389,000 | 14,188,000 | 14,462,000 | 13,017,000 | 12,401,000 | 13,292,000 | 10,820,000 | 14,604,000 | 16,421,000 | 15,167,000 | 14,224,000 | 16,322,000 | 17,494,000 | 14,888,000 | 14,804,000 | 15,571,000 | 16,184,000 | 13,488,000 | 14,613,000 | 14,825,000 | 6,702,000 | 17,293,000 | 15,169,000 | 15,944,000 | 16,747,000 | 17,522,000 | 17,267,000 | 16,795,000 | 18,506,000 | 7,187,000 | 19,751,000 | 20,089,000 | 22,301,000 | 15,277,000 | 15,543,000 | 17,948,000 | 18,061,000 | 16,062,000 | 15,918,000 | 17,870,000 | 11,322,000 | 19,219,000 | 18,311,000 | 19,187,000 | 17,069,000 | 11,667,000 | 11,456,000 | 13,267,000 | 11,987,000 | 12,736,000 | 13,622,000 | 12,089,000 | 12,591,000 | 16,535,000 | 14,266,000 | 10,960,000 | 11,475,000 | 11,755,000 | 11,591,000 | 10,399,000 | 10,971,000 | 11,248,000 | 10,154,000 | 6,684,250 | 9,528,000 | 9,217,000 | 7,993,000 | |
other gains | 122,000 | -1,936,000 | -460,000 | -799,500 | -276,000 | -906,000 | -2,016,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 32,613,000 | 28,143,000 | 17,087,000 | 49,945,000 | 30,047,000 | 16,694,000 | 14,585,000 | 31,479,000 | -576,750 | -5,123,000 | 3,680,000 | -864,000 | 2,244,250 | -9,453,000 | -342,000 | 18,772,000 | 11,722,250 | 21,405,000 | 8,836,000 | 16,648,000 | 23,621,250 | 23,186,000 | 18,251,000 | 53,048,000 | 18,984,250 | 18,372,000 | 22,792,000 | 34,773,000 | 7,620,750 | 23,389,000 | 8,134,000 | -1,040,000 | 1,678,000 | -1,002,000 | 8,338,000 | -624,000 | 4,147,250 | 12,860,000 | 3,818,000 | -89,000 | 4,105,750 | 9,692,000 | 13,989,000 | -7,258,000 | 5,290,250 | 8,007,000 | 10,269,000 | 2,885,000 | -2,138,250 | 6,243,000 | -21,390,000 | 6,594,000 | 5,193,250 | 1,461,000 | 12,526,000 | 6,786,000 | 9,763,500 | 14,786,000 | 8,657,000 | 15,611,000 | 13,921,000 | 16,055,000 | 20,215,000 | 19,414,000 | 9,584,500 | 5,119,000 | 16,774,000 | 16,445,000 | 6,468,000 | 10,295,000 | 1,752,000 | 4,548,000 | 3,726,000 | 8,812,000 | 5,654,000 | |
yoy | 8.54% | 68.58% | 17.15% | 58.66% | -5309.71% | -425.86% | 296.33% | -3743.40% | -125.70% | -45.81% | -1176.02% | -104.60% | -80.85% | -144.16% | -103.87% | 12.76% | -50.37% | -7.68% | -51.59% | -68.62% | 24.43% | 26.20% | -19.92% | 52.56% | 149.11% | -21.45% | 180.21% | -3443.56% | 354.16% | -2434.23% | -2.45% | 66.67% | -59.54% | -107.79% | 118.39% | 601.12% | 1.01% | 32.69% | -72.71% | -98.77% | -22.39% | 21.04% | 36.23% | -351.58% | -347.41% | 28.26% | -148.01% | -56.25% | -141.17% | 327.31% | -270.76% | -2.83% | -46.81% | -90.12% | 44.69% | -56.53% | -29.86% | -7.90% | -57.18% | -19.59% | 45.24% | 213.64% | 20.51% | 18.05% | 48.18% | -50.28% | 857.42% | 261.59% | 73.59% | 16.83% | -69.01% | |||||
qoq | 15.88% | 64.70% | -65.79% | 66.22% | 79.99% | 14.46% | -53.67% | -5558.00% | -88.74% | -239.21% | -525.93% | -138.50% | -123.74% | 2664.04% | -101.82% | 60.14% | -45.24% | 142.25% | -46.92% | -29.52% | 1.88% | 27.04% | -65.60% | 179.43% | 3.33% | -19.39% | -34.45% | 356.29% | -67.42% | 187.55% | -882.12% | -161.98% | -267.47% | -112.02% | -1436.22% | -115.05% | -67.75% | 236.83% | -4389.89% | -102.17% | -57.64% | -30.72% | -292.74% | -237.20% | -33.93% | -22.03% | 255.94% | -234.92% | -134.25% | -129.19% | -424.39% | 26.97% | 255.46% | -88.34% | 84.59% | -30.50% | -33.97% | 70.80% | -44.55% | 12.14% | -13.29% | -20.58% | 4.13% | 102.56% | 87.23% | -69.48% | 2.00% | 154.25% | -37.17% | 487.61% | -61.48% | 22.06% | -57.72% | 55.85% | ||
interest expense—net | -3,527,000 | -4,558,000 | -4,215,000 | -4,451,000 | -4,903,000 | -4,888,000 | -4,198,000 | -3,891,000 | -2,818,000 | -2,762,000 | -3,175,000 | -3,385,000 | -2,750,000 | -3,551,000 | -3,424,000 | -4,025,000 | -4,364,250 | -4,214,000 | -6,657,000 | -6,586,000 | -5,018,500 | -6,719,000 | -6,725,000 | -6,630,000 | -5,268,500 | -6,335,000 | -7,188,000 | -7,551,000 | -6,429,750 | -8,062,000 | -8,997,000 | -8,660,000 | -4,610,000 | -6,417,000 | -6,441,000 | -5,582,000 | -4,110,750 | -4,819,000 | -5,903,000 | -5,721,000 | -4,622,500 | -7,293,000 | -5,630,000 | -5,237,000 | -4,702,000 | -5,012,000 | -5,016,000 | -5,270,000 | -5,542,000 | -5,396,000 | -5,733,000 | -5,175,000 | -5,105,000 | -5,383,000 | -5,259,000 | |||||||||||||||||||||
other income | -37,000 | 264,000 | 246,000 | -368,000 | -293,000 | 200,000 | 128,000 | 425,000 | 60,000 | -78,000 | 2,024,000 | 227,000 | -444,500 | -253,000 | -1,120,000 | -405,000 | 302,000 | -204,000 | 755,000 | 141,000 | 1,510,000 | 156,000 | 565,000 | -1,121,000 | 44,000 | -22,000 | 123,000 | 172,000 | -702,000 | 165,000 | -2,916,000 | 208,000 | -479,500 | -637,000 | -88,250 | 706,000 | -618,000 | -441,000 | -200,000 | 384,000 | ||||||||||||||||||||||||||||||||||||
income before income taxes | 18,227,000 | 23,849,000 | 13,118,000 | 45,126,000 | 24,851,000 | 12,006,000 | 10,515,000 | 28,013,000 | 27,768,000 | -7,963,000 | 2,529,000 | -4,022,000 | -950,250 | -13,257,000 | -4,886,000 | 14,342,000 | 7,531,000 | 16,987,000 | 2,934,000 | 10,203,000 | -438,250 | 7,410,000 | -2,475,000 | -6,688,000 | -6,293,750 | 1,950,000 | -27,432,000 | 307,000 | -10,535,000 | -3,507,000 | 7,114,000 | 1,517,000 | 9,971,000 | 9,277,000 | 3,623,000 | 3,925,000 | 8,879,000 | 12,834,000 | 17,089,000 | 15,472,000 | 21,000 | 2,040,000 | 12,035,000 | 11,621,000 | 2,228,000 | 5,366,000 | 1,416,750 | 1,163,000 | 2,858,000 | 1,646,000 | ||||||||||||||||||||||||||
income tax provision | -5,593,000 | -6,125,000 | -3,423,000 | -11,710,000 | -2,842,000 | -3,285,000 | -1,349,750 | -3,181,000 | -829,000 | -1,389,000 | -4,629,250 | -4,076,000 | -3,131,000 | -11,310,000 | -3,570,000 | -3,204,000 | -2,097,000 | -2,768,000 | -564,000 | -1,650,000 | -3,618,000 | -1,455,000 | -1,527,000 | -4,526,750 | -5,113,000 | -6,755,000 | -6,239,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 12,634,000 | 17,724,000 | 9,695,000 | 33,416,000 | 19,716,000 | 8,852,000 | 7,673,000 | 21,024,000 | 21,558,000 | -6,154,000 | 1,733,000 | -3,231,000 | -721,500 | -9,910,000 | -4,033,000 | 11,057,000 | 24,707,000 | 13,806,000 | 2,105,000 | 8,814,000 | 10,609,000 | 12,547,000 | 8,960,000 | 33,987,000 | 15,973,000 | 7,952,000 | 8,246,000 | 17,168,000 | 351,750 | 11,702,000 | -974,000 | -9,321,000 | -5,606,750 | -4,945,000 | -694,000 | -16,788,000 | -298,500 | 4,560,000 | -1,719,000 | -4,035,000 | -1,338,500 | 312,000 | 2,724,000 | -8,390,000 | 19,013,000 | -2,086,000 | -1,437,000 | -5,195,000 | -11,482,000 | 1,266,000 | -25,188,000 | 411,000 | -6,487,000 | -2,152,000 | 4,346,000 | 953,000 | 7,026,000 | 5,659,000 | 2,168,000 | 2,398,000 | 6,432,000 | 7,721,000 | 10,334,000 | 9,233,000 | -275,000 | 1,155,000 | 7,404,000 | 6,450,000 | 1,401,000 | 2,930,000 | -1,180,000 | 821,750 | 644,000 | 1,679,000 | 964,000 | |
yoy | -35.92% | 100.23% | 26.35% | 58.94% | -8.54% | -243.84% | 342.76% | -750.70% | -3087.94% | -37.90% | -142.97% | -129.22% | -102.92% | -171.78% | -291.59% | 25.45% | 132.89% | 10.03% | -76.51% | -74.07% | -33.58% | 57.78% | 8.66% | 97.97% | 4441.01% | -32.05% | -946.61% | -284.19% | -106.27% | -336.64% | 40.35% | -44.48% | 1778.31% | -208.44% | -59.63% | 316.06% | -77.70% | 1361.54% | -163.11% | -51.91% | -107.04% | -114.96% | -289.56% | 61.50% | -265.59% | -264.77% | -94.29% | -1363.99% | 77.00% | -158.83% | -679.57% | -56.87% | -192.33% | -138.03% | 100.46% | -60.26% | 9.24% | -26.71% | -79.02% | -74.03% | -2438.91% | 568.48% | 39.57% | 43.15% | -119.63% | -60.58% | -727.46% | 684.91% | 117.55% | 74.51% | -222.41% | |||||
qoq | -28.72% | 82.82% | -70.99% | 69.49% | 122.73% | 15.37% | -63.50% | -2.48% | -450.31% | -455.11% | -153.64% | 347.82% | -92.72% | 145.72% | -136.47% | -55.25% | 78.96% | 555.87% | -76.12% | -16.92% | -15.45% | 40.03% | -73.64% | 112.78% | 100.87% | -3.57% | -51.97% | 4780.74% | -96.99% | -1301.44% | -89.55% | 66.25% | 13.38% | 612.54% | -95.87% | 5524.12% | -106.55% | -365.27% | -57.40% | 201.46% | -529.01% | -88.55% | -132.47% | -144.13% | -1011.46% | 45.16% | -72.34% | -54.76% | -1006.95% | -105.03% | -6228.47% | -106.34% | 201.44% | -149.52% | 356.03% | -86.44% | 24.16% | 161.02% | -9.59% | -62.72% | -16.69% | -25.29% | 11.92% | -3457.45% | -123.81% | -84.40% | 14.79% | 360.39% | -52.18% | -348.31% | -243.60% | 27.60% | -61.64% | 74.17% | ||
basic earnings per share | 0.19 | 0.27 | 0.15 | 0.5 | 0.29 | 0.13 | 0.11 | 0.32 | 0.03 | -0.05 | -0.01 | -0.15 | -0.06 | 0.17 | 0.37 | 0.21 | 0.03 | 0.14 | 0.16 | 0.19 | 0.14 | 0.53 | 0.26 | 0.12 | 0.13 | 0.28 | 0.005 | 0.19 | -0.093 | -0.08 | -0.005 | 0.08 | -0.03 | 0.05 | 0.02 | 0.05 | -0.02 | 0.018 | 0.01 | |||||||||||||||||||||||||||||||||||||
basic weighted-average shares | 66,869 | 66,684 | 66,698 | 67,376 | 67,085 | 67,217 | 67,118 | 66,729 | 66,469 | 66,532 | 66,462 | 66,264 | 66,051 | 66,111 | 66,071 | 65,847 | 65,587 | 65,691 | 65,646 | 65,269 | 64,743 | 64,860 | 64,864 | 64,455 | 63,597 | 63,861 | 63,605 | 62,882 | 62,236 | 62,358 | 62,267 | 61,815 | 61,365 | 61,462 | 61,342 | 61,065 | 60,744 | 60,811 | 60,711 | 60,507 | 60,410 | 60,496 | 60,473 | 60,265 | 59,938 | 60,040 | 59,863 | 59,708 | 59,495 | 59,526 | 59,436 | 59,369 | 59,195 | 59,253 | 59,171 | 59,038 | 58,891 | 58,930 | 58,875 | 58,785 | 58,647 | 58,698 | 58,602 | 58,548 | 58,507 | 58,506 | 58,499 | 58,473 | 58,464 | 58,460 | 56,265 | |||||
diluted earnings per share | 0.18 | 0.26 | 0.14 | 0.49 | 0.29 | 0.13 | 0.11 | 0.31 | 0.03 | -0.05 | -0.01 | -0.15 | -0.06 | 0.17 | 0.38 | 0.21 | 0.03 | 0.13 | 0.16 | 0.19 | 0.14 | 0.52 | 0.25 | 0.12 | 0.13 | 0.27 | 0.005 | 0.18 | -0.093 | -0.08 | -0.005 | 0.08 | -0.03 | 0.05 | 0.02 | 0.05 | -0.02 | 0.018 | 0.01 | |||||||||||||||||||||||||||||||||||||
diluted weighted-average shares | 67,747 | 67,347 | 67,185 | 68,399 | 67,847 | 67,830 | 67,697 | 67,494 | 66,957 | 66,532 | 66,805 | 66,264 | 66,051 | 66,111 | 66,071 | 66,436 | 66,301 | 66,311 | 66,137 | 66,159 | 65,872 | 65,894 | 65,758 | 65,717 | 65,042 | 65,071 | 64,990 | 64,569 | 63,607 | 63,260 | 62,267 | 61,815 | 61,365 | 61,462 | 61,342 | 61,065 | 60,744 | 61,526 | 60,711 | 60,507 | 60,410 | 60,841 | 60,924 | 60,265 | 60,522 | 60,040 | 60,538 | 59,708 | 60,101 | 60,082 | 59,436 | 60,017 | 59,195 | 59,253 | 59,534 | 59,434 | 59,230 | 59,161 | 59,184 | 59,237 | 58,871 | 58,901 | 58,781 | 58,703 | 58,612 | 58,688 | 58,554 | 58,499 | 58,470 | 58,460 | 57,190 | |||||
other losses | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -5,135,000 | -3,154,000 | -6,989,000 | -6,210,000 | 1,809,000 | -796,000 | 791,000 | 8,445,000 | 3,347,000 | 853,000 | -4,230,000 | -6,846,000 | -137,250 | -3,790,000 | -54,000 | 3,295,000 | 29,498,000 | 2,714,000 | 1,124,000 | 2,274,000 | 5,233,000 | -2,850,000 | 756,000 | 2,653,000 | -334,000 | -742,000 | -2,464,000 | 6,037,000 | 11,105,000 | 1,069,000 | 1,453,000 | 416,000 | -684,000 | 2,244,000 | 104,000 | 4,048,000 | 1,355,000 | |||||||||||||||||||||||||||||||||||||||
gain on sale of assets—net | -74,000 | -35,000 | -18,000 | -89,500 | -40,000 | -80,750 | -291,000 | -138,000 | -10,000 | -2,687,000 | -3,146,000 | -333,000 | -108,000 | -93,000 | -31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share | -0.03 | -0.09 | -0.02 | -0.15 | -0.02 | -0.27 | -0.07 | -0.023 | -0.14 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share | -0.03 | -0.09 | -0.02 | -0.15 | -0.02 | -0.27 | -0.07 | -0.023 | -0.14 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets—net | -243,000 | 3,000 | -321,000 | 106,000 | -46,000 | -39,000 | -145,000 | 805,000 | -27,000 | 81,000 | 279,000 | 3,541,000 | 1,452,000 | -1,063,000 | -199,000 | 4,722,000 | 175,000 | 169,000 | 11,000 | 5,500,000 | -2,000 | 687,000 | -8,000 | 139,500 | 390,000 | 16,000 | 152,000 | 58,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loss of use claim | -430,750 | -1,723,000 | -100,000 | -13,272,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 12,279,000 | 16,623,000 | 12,091,000 | 45,297,000 | 15,785,000 | 12,015,000 | 15,727,000 | 27,394,000 | 14,497,000 | 15,492,000 | -3,960,500 | -7,659,000 | -2,046,250 | 1,054,000 | 5,188,000 | 9,213,000 | -2,096,000 | 5,980,000 | -3,909,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 10,609,000 | 12,547,000 | 8,960,000 | 33,987,000 | 14,812,000 | 8,811,000 | 11,497,000 | 20,548,000 | 9,609,000 | 11,702,000 | -2,432,500 | -4,945,000 | -1,338,500 | 312,000 | 2,724,000 | 20,318,000 | -1,027,000 | 3,883,000 | -2,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of income taxes | -1,872,500 | -859,000 | -3,251,000 | -3,380,000 | -3,174,250 | -13,065,000 | -2,279,500 | -1,059,000 | -5,320,000 | -2,739,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to continuing operations | 0.215 | 0.19 | 0.14 | 0.53 | 0.16 | 0.14 | 0.18 | 0.33 | 0.005 | 0.19 | -0.04 | -0.08 | -0.023 | 0.05 | 0.003 | -0.01 | 0.06 | -0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share attributable to discontinued operations, net of tax | -0.03 | -0.02 | -0.05 | -0.05 | -0.053 | -0.21 | -0.038 | -0.02 | -0.08 | -0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to continuing operations | 0.21 | 0.19 | 0.14 | 0.52 | 0.158 | 0.14 | 0.18 | 0.32 | 0.005 | 0.18 | -0.04 | -0.08 | -0.023 | 0.05 | 0.003 | -0.01 | 0.06 | -0.04 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share attributable to discontinued operations, net of tax | -0.03 | -0.02 | -0.05 | -0.05 | -0.053 | -0.21 | -0.038 | -0.02 | -0.08 | -0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of joint ventures | -360,250 | 26,000 | -1,468,000 | 1,000 | 4,750 | 6,000 | 128,000 | 11,958,000 | -5,785,000 | 756,000 | 1,427,000 | -29,000 | 177,000 | -27,000 | 606,000 | -193,000 | 81,000 | 163,000 | 61,000 | 55,000 | 134,000 | 422,250 | 790,000 | 637,000 | 262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -582,500 | -2,330,000 | -5,145,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of joint ventures | -115,000 | -1,441,250 | -2,051,000 | -2,616,000 | -1,098,000 | -1,435,000 | -1,843,000 | -385,000 | -590,000 | -8,000 | -16,000 | -123,000 | -591,000 | -131,000 | -722,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -57,000 | -85,750 | -266,000 | -285,000 | -518,000 | -763,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before income taxes | -920,000 | -12,616,000 | -2,186,000 | -5,997,000 | -14,427,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -974,000 | -9,321,000 | -1,062,000 | -3,723,000 | -8,390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | 368,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share attributable to continuing operations | -0.02 | -0.15 | -0.02 | -0.06 | -0.14 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share attributable to continuing operations | -0.02 | -0.15 | -0.02 | -0.06 | -0.14 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 2,750,000 | 5,368,500 | 21,474,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets—net | -221,750 | -884,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on bargain purchase acquisition | 2,197,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets — net | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense — net | -5,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders of great lakes dredge & dock corporation | 19,013,000 | -2,086,000 | -5,195,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to great lakes dredge & dock corporation | -0.035 | -0.03 | -0.09 | -0.098 | 0.02 | -0.42 | 0.01 | -0.11 | -0.04 | 0.07 | 0.02 | 0.12 | 0.1 | 0.03 | 0.04 | 0.12 | 0.13 | 0.18 | 0.16 | 0.02 | 0.03 | 0.13 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to great lakes dredge & dock corporation | -0.035 | -0.03 | -0.09 | -0.098 | 0.02 | -0.42 | 0.01 | -0.11 | -0.04 | 0.07 | 0.02 | 0.12 | 0.09 | 0.03 | 0.04 | 0.12 | 0.13 | 0.18 | 0.16 | 0.02 | 0.03 | 0.13 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency transactions—net | -39,000 | 65,000 | 36,000 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders of great lakes dredge & dock corporation | -1,437,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic loss per share attributable to great lakes dredge & dock corporation | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted loss per share attributable to great lakes dredge & dock corporation | -0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency transactions—net | 52,000 | -178,000 | -261,000 | -63,000 | -40,000 | -21,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests | 37,750 | 182,000 | -53,000 | 22,000 | 115,000 | -198,000 | -57,000 | -462,000 | -6,000 | 474,000 | 93,000 | 1,303,000 | 540,000 | 27,000 | 864,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to great lakes dredge & dock corporation | -5,840,000 | 1,448,000 | -25,241,000 | 433,000 | 843,250 | -2,132,000 | 4,437,000 | 1,068,000 | 2,425,000 | 5,602,000 | 1,706,000 | 2,392,000 | 6,954,750 | 7,685,000 | 10,808,000 | 9,326,000 | 4,110,000 | 1,695,000 | 7,431,000 | 7,314,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per share | 0.015 | 0.02 | 0.02 | 0.02 | 0.015 | 0.02 | 0.02 | 0.02 | 0.013 | 0.02 | 0.02 | 0.02 | 0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | 419,000 | 20,000 | 91,000 | 132,750 | -36,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -725,500 | -131,000 | -2,513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -4,108,000 | -5,571,000 | -4,911,000 | -5,950,000 | -2,379,250 | -3,302,000 | -2,995,000 | -3,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency transactions | -136,000 | -544,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 80,750 | 105,000 | 108,000 | 110,000 | 194,000 | 193,000 | 193,000 | 193,000 | 177,000 | 65,000 | 66,000 | 49,250 | 66,000 | 65,000 | 65,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted earnings per share attributable to great lakes dredge & dock corporation | 0.13 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average shares | 58,488 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subpoena-related expenses | 24,250 | 26,000 | 69,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (provision) benefit | 733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | 750 | 22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred stock dividends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income available to common shareholders | 821,750 | 644,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (loss) available to common stockholders | 1,679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings (loss) per share | 0.04 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted average shares | 40,989 | 39,633 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings (loss) per share | 0.03 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted average shares | 48,238 | 44,697 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (loss) available to common shareholders | 964,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 13,361,000 | 12,671,000 | 2,925,000 | 11,336,000 | 10,216,000 | 12,037,000 | 23,134,000 | 22,802,000 | 22,841,000 | 14,093,000 | 42,066,000 | 32,519,000 | 6,546,000 | 38,833,000 | 75,420,000 | 142,583,000 | 145,459,000 | 173,838,000 | 180,767,000 | 177,708,000 | 216,510,000 | 229,725,000 | 233,527,000 | 207,474,000 | 186,995,000 | 180,855,000 | 125,575,000 | 122,986,000 | 34,458,000 | 23,127,000 | 13,538,000 | 12,736,000 | 15,852,000 | 10,469,000 | 12,643,000 | 6,895,000 | 11,167,000 | 13,595,000 | 21,236,000 | 15,894,000 | 14,184,000 | 9,421,000 | 14,696,000 | 30,619,000 | 42,389,000 | 21,088,000 | 38,067,000 | 58,695,000 | 75,338,000 | 41,322,000 | 21,623,000 | 6,643,000 | 24,440,000 | 38,324,000 | 70,791,000 | 85,618,000 | 113,288,000 | 107,050,000 | 95,997,000 | 104,529,000 | 48,478,000 | 79,031,000 | 52,802,000 | 20,925,000 | 3,250,000 | 11,939,000 | 9,624,000 | 6,287,000 | 11,523,000 | 4,790,000 | 11,532,000 | |||||
accounts receivable—net | 70,169,000 | 109,321,000 | 111,087,000 | 113,302,000 | 118,030,000 | 42,506,000 | 56,279,000 | 40,482,000 | 54,810,000 | 30,342,000 | 43,036,000 | 32,652,000 | 44,890,000 | 68,670,000 | 69,325,000 | 37,162,000 | 82,953,000 | 43,687,000 | 35,741,000 | 65,732,000 | 38,990,000 | 47,218,000 | 33,894,000 | 44,014,000 | 19,785,000 | 31,043,000 | 50,767,000 | 34,494,000 | 64,779,000 | 86,665,000 | 82,306,000 | 97,441,000 | 75,533,000 | 79,336,000 | 61,957,000 | 91,385,000 | 88,091,000 | 115,753,000 | 110,940,000 | 101,000,000 | 130,777,000 | 143,884,000 | 75,348,000 | 113,188,000 | 98,118,000 | 74,906,000 | 65,507,000 | 96,515,000 | 143,437,000 | 149,940,000 | 141,250,000 | 149,142,000 | 134,244,000 | 112,897,000 | 119,860,000 | 120,268,000 | 95,548,000 | 153,901,000 | 89,505,000 | |||||||||||||||||
contract revenues in excess of billings | 81,110,000 | 50,340,000 | 59,182,000 | 78,964,000 | 74,197,000 | 91,799,000 | 70,509,000 | 68,761,000 | 68,735,000 | 49,290,000 | 43,206,000 | 81,302,000 | 65,922,000 | 61,638,000 | 62,615,000 | 74,535,000 | 39,844,000 | 33,344,000 | 34,556,000 | 28,918,000 | 32,106,000 | 20,588,000 | 20,436,000 | 37,080,000 | 22,560,000 | 25,383,000 | 31,159,000 | 16,415,000 | 17,953,000 | 36,151,000 | 55,003,000 | 55,122,000 | 90,788,000 | 82,642,000 | 90,830,000 | 75,696,000 | 95,012,000 | 75,843,000 | 74,915,000 | 74,576,000 | 81,195,000 | 66,759,000 | 116,552,000 | 102,002,000 | 82,557,000 | 85,628,000 | 89,070,000 | 93,061,000 | 67,432,000 | 83,759,000 | 71,842,000 | 73,916,000 | 69,574,000 | 62,146,000 | 50,889,000 | 34,420,000 | 26,412,000 | 25,735,000 | 27,120,000 | 20,897,000 | 24,842,000 | 17,662,000 | 13,137,000 | 18,431,000 | 28,004,000 | 37,576,000 | 39,727,000 | 44,780,000 | 26,510,000 | 25,650,000 | 21,939,000 | 7,360,000 | 5,575,000 | 5,823,000 | 9,561,000 | |
inventories | 27,926,000 | 27,045,000 | 26,592,000 | 26,078,000 | 29,866,000 | 34,961,000 | 31,952,000 | 32,038,000 | 33,912,000 | 32,295,000 | 32,068,000 | 28,682,000 | 29,229,000 | 27,302,000 | 31,132,000 | 30,394,000 | 30,760,000 | 30,427,000 | 32,758,000 | 33,756,000 | 34,689,000 | 32,980,000 | 30,377,000 | 29,440,000 | 30,189,000 | 27,547,000 | 27,477,000 | 26,629,000 | 28,112,000 | 32,004,000 | 32,340,000 | 33,052,000 | 34,600,000 | 35,540,000 | 35,770,000 | 38,307,000 | 37,137,000 | 35,734,000 | 35,053,000 | 35,042,000 | 35,963,000 | 37,250,000 | 34,205,000 | 32,870,000 | 34,735,000 | 33,194,000 | 33,643,000 | 34,707,000 | 32,500,000 | 32,321,000 | 30,578,000 | 26,629,000 | 28,726,000 | 36,511,000 | 48,696,000 | 33,595,000 | 33,426,000 | 32,398,000 | 31,464,000 | 30,767,000 | 31,734,000 | 29,979,000 | 29,494,000 | 28,791,000 | 29,192,000 | 29,550,000 | 30,131,000 | 27,457,000 | 30,776,000 | 33,879,000 | 30,156,000 | 29,596,000 | 21,509,000 | 26,647,000 | 21,082,000 | |
prepaid expenses | 3,067,000 | 2,284,000 | 1,721,000 | 2,288,000 | 2,828,000 | 1,441,000 | 2,258,000 | 2,025,000 | 1,486,000 | 1,568,000 | 2,017,000 | 3,091,000 | 1,525,000 | 4,710,000 | 5,183,000 | 12,407,000 | 7,924,000 | 4,708,000 | 4,211,000 | 9,554,000 | 3,979,000 | 2,703,000 | 2,787,000 | 3,433,000 | 3,448,000 | 3,049,000 | 2,854,000 | 3,080,000 | 2,644,000 | 2,850,000 | 2,218,000 | 4,654,000 | 5,282,000 | 9,530,000 | 9,173,000 | 11,810,000 | ||||||||||||||||||||||||||||||||||||||||
other current assets | 21,810,000 | 28,183,000 | 20,465,000 | 25,652,000 | 28,281,000 | 31,988,000 | 35,134,000 | 45,070,000 | 44,544,000 | 34,686,000 | 26,399,000 | 37,307,000 | 39,658,000 | 31,907,000 | 40,228,000 | 63,412,000 | 59,690,000 | 64,667,000 | 39,953,000 | 32,254,000 | 28,405,000 | 28,747,000 | 30,580,000 | 23,592,000 | 18,919,000 | 14,568,000 | 13,302,000 | 12,607,000 | 15,445,000 | 17,108,000 | 16,471,000 | 17,898,000 | 29,089,000 | 30,635,000 | 25,539,000 | 18,648,000 | ||||||||||||||||||||||||||||||||||||||||
total current assets | 217,443,000 | 229,844,000 | 221,972,000 | 257,620,000 | 263,418,000 | 214,732,000 | 219,266,000 | 211,178,000 | 226,328,000 | 167,935,000 | 190,358,000 | 208,590,000 | 182,841,000 | 232,779,000 | 283,120,000 | 328,042,000 | 327,432,000 | 314,417,000 | 323,152,000 | 349,677,000 | 362,693,000 | 364,731,000 | 347,836,000 | 350,308,000 | 300,712,000 | 296,454,000 | 266,712,000 | 250,667,000 | 206,698,000 | 217,358,000 | 224,134,000 | 239,284,000 | 262,184,000 | 255,971,000 | 255,399,000 | 292,121,000 | 307,226,000 | 319,266,000 | 318,251,000 | 298,497,000 | 329,733,000 | 334,185,000 | 339,775,000 | 320,482,000 | 342,244,000 | 296,468,000 | 294,700,000 | 324,204,000 | 361,053,000 | 357,706,000 | 324,186,000 | 288,917,000 | 313,690,000 | 322,224,000 | 326,205,000 | 315,046,000 | 325,778,000 | 306,677,000 | 296,100,000 | 296,961,000 | 222,969,000 | 250,541,000 | 246,556,000 | 210,186,000 | 232,436,000 | 223,156,000 | 229,694,000 | 260,314,000 | 202,143,000 | 206,249,000 | 190,929,000 | 199,868,000 | 144,927,000 | 165,358,000 | 154,246,000 | |
property and equipment—net | 803,289,000 | 781,039,000 | 757,924,000 | 704,026,000 | 703,252,000 | 681,552,000 | 653,283,000 | 613,116,000 | 614,608,000 | 606,288,000 | 570,178,000 | 561,757,000 | 543,910,000 | 517,839,000 | 495,220,000 | 468,555,000 | 455,102,000 | 431,856,000 | 422,552,000 | 400,723,000 | 383,042,000 | 372,847,000 | 374,327,000 | 371,884,000 | 374,596,000 | 374,798,000 | 376,635,000 | 368,600,000 | 369,863,000 | 365,491,000 | 371,807,000 | 381,762,000 | 407,294,000 | 413,612,000 | 416,058,000 | 419,268,000 | 413,008,000 | 436,691,000 | 416,484,000 | 432,749,000 | 430,210,000 | 423,157,000 | 418,839,000 | 399,445,000 | 382,331,000 | 366,271,000 | 356,986,000 | 345,620,000 | 358,350,000 | 355,854,000 | 347,740,000 | 346,540,000 | 313,383,000 | 316,460,000 | 310,810,000 | 310,520,000 | 323,231,000 | 291,157,000 | 239,337,000 | |||||||||||||||||
operating lease assets | 76,266,000 | 67,137,000 | 71,339,000 | 83,186,000 | 96,099,000 | 66,522,000 | 74,670,000 | 81,633,000 | 88,398,000 | 72,801,000 | 79,112,000 | 85,527,000 | 89,733,000 | 86,158,000 | 77,449,000 | 63,345,000 | 62,233,000 | 52,100,000 | 52,777,000 | 57,687,000 | 65,188,000 | 66,148,000 | 71,316,000 | 81,319,000 | 72,612,000 | 72,039,000 | 74,684,000 | 76,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 76,576,000 | 83,576,000 | 83,576,000 | 83,576,000 | 86,326,000 | 79,326,000 | 100,799,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 98,049,000 | 97,799,000 | 97,799,000 | 96,225,000 | 97,447,000 | 97,447,000 | 97,447,000 | 98,747,000 | |||||||||||||||||||||||||
inventories—noncurrent | 97,645,000 | 100,295,000 | 100,155,000 | 97,268,000 | 95,269,000 | 84,016,000 | 86,905,000 | 89,746,000 | 86,325,000 | 87,294,000 | 82,546,000 | 84,321,000 | 80,044,000 | 82,149,000 | 73,205,000 | 71,117,000 | 65,049,000 | 63,833,000 | 61,578,000 | 62,725,000 | 58,413,000 | 61,416,000 | 65,671,000 | 64,090,000 | 61,126,000 | 63,007,000 | 63,199,000 | 62,466,000 | 61,264,000 | 56,821,000 | 55,200,000 | 54,906,000 | 54,023,000 | 57,597,000 | 55,460,000 | 51,995,000 | 52,602,000 | 48,706,000 | 46,867,000 | 45,170,000 | 41,646,000 | 37,508,000 | 36,555,000 | 36,262,000 | 37,324,000 | 38,568,000 | 36,707,000 | 38,496,000 | 37,812,000 | 35,762,000 | 36,423,000 | 37,392,000 | 37,354,000 | 23,206,000 | 31,803,000 | 30,103,000 | 27,128,000 | 27,662,000 | ||||||||||||||||||
other | 14,530,000 | 12,848,000 | 13,684,000 | 14,772,000 | 20,489,000 | 21,941,000 | 16,967,000 | 22,839,000 | 18,605,000 | 9,396,000 | 8,826,000 | 8,224,000 | 8,676,000 | 8,019,000 | 9,580,000 | 11,204,000 | 11,278,000 | 12,004,000 | 12,998,000 | 12,594,000 | 9,212,000 | 8,777,000 | 8,372,000 | 7,732,000 | 7,960,000 | 9,894,000 | 11,325,000 | 16,948,000 | 10,760,000 | 12,588,000 | 12,473,000 | 17,546,000 | 13,128,000 | 13,967,000 | 14,007,000 | 14,442,000 | 21,644,000 | 8,366,000 | 7,470,000 | 7,181,000 | 10,271,000 | 11,902,000 | 12,209,000 | 12,225,000 | 12,105,000 | 11,745,000 | 9,147,000 | 10,517,000 | 9,062,000 | 13,353,000 | 13,505,000 | 17,509,000 | 17,695,000 | 17,983,000 | 18,461,000 | 16,241,000 | 16,273,000 | 11,955,000 | 17,527,000 | 16,963,000 | 11,839,000 | 6,682,000 | 6,778,000 | 6,723,000 | 7,142,000 | 7,560,000 | 7,977,000 | 6,789,000 | 7,627,000 | 8,045,000 | 8,464,000 | 9,156,000 | 13,028,000 | 12,444,000 | 11,412,000 | |
total | 1,285,749,000 | 1,267,739,000 | 1,241,650,000 | 1,233,448,000 | 1,255,103,000 | 1,145,339,000 | 1,127,667,000 | 1,095,088,000 | 1,110,840,000 | 1,020,290,000 | 1,007,596,000 | 1,024,995,000 | 981,780,000 | 1,003,520,000 | 1,015,150,000 | 1,018,839,000 | 997,670,000 | 950,786,000 | 949,633,000 | 959,982,000 | 958,024,000 | 954,465,000 | 948,068,000 | 955,879,000 | 897,552,000 | 892,768,000 | 869,131,000 | 851,851,000 | 730,271,000 | 750,306,000 | 758,205,000 | 788,258,000 | 832,357,000 | 841,691,000 | 839,488,000 | 877,627,000 | 893,588,000 | 904,134,000 | 879,909,000 | 872,502,000 | 901,625,000 | 905,971,000 | 902,249,000 | 889,349,000 | 893,234,000 | 817,198,000 | 795,336,000 | 825,790,000 | 852,645,000 | 856,423,000 | 817,354,000 | 801,013,000 | 826,395,000 | 796,686,000 | 789,960,000 | 779,601,000 | 788,460,000 | 767,818,000 | 757,334,000 | 765,811,000 | 693,825,000 | 671,198,000 | 669,355,000 | 637,018,000 | 665,426,000 | 659,329,000 | 667,394,000 | 707,642,000 | 662,224,000 | 649,626,000 | 632,351,000 | 528,359,000 | ||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 109,489,000 | 89,505,000 | 99,158,000 | 90,353,000 | 101,309,000 | 94,612,000 | 90,447,000 | 89,601,000 | 83,835,000 | 74,324,000 | 65,210,000 | 88,115,000 | 94,077,000 | 81,248,000 | 95,793,000 | 98,182,000 | 85,566,000 | 70,595,000 | 79,863,000 | 70,756,000 | 71,308,000 | 79,312,000 | 76,376,000 | 79,917,000 | 76,091,000 | 77,074,000 | 87,923,000 | 73,051,000 | 71,537,000 | 80,302,000 | 68,751,000 | 72,093,000 | 87,659,000 | 67,230,000 | 77,543,000 | 87,640,000 | 103,185,000 | 109,255,000 | 97,088,000 | 96,499,000 | 118,846,000 | 109,961,000 | 119,119,000 | 102,361,000 | 119,971,000 | 139,341,000 | 101,672,000 | 109,535,000 | 116,121,000 | 128,330,000 | 92,070,000 | 88,624,000 | 123,082,000 | 92,019,000 | 80,652,000 | 73,382,000 | 82,745,000 | 71,928,000 | 70,237,000 | 79,412,000 | 82,721,000 | 77,100,000 | 78,532,000 | 60,609,000 | 83,783,000 | 61,987,000 | 58,223,000 | 78,631,000 | 78,524,000 | 71,669,000 | 76,854,000 | 66,565,000 | 51,949,000 | 59,353,000 | 57,826,000 | |
accrued expenses | 49,466,000 | 40,455,000 | 32,896,000 | 33,349,000 | 41,640,000 | 44,062,000 | 27,892,000 | 32,484,000 | 37,361,000 | 34,464,000 | 25,815,000 | 36,548,000 | 29,469,000 | 37,667,000 | 24,717,000 | 33,949,000 | 37,626,000 | 41,020,000 | 37,230,000 | 44,017,000 | 52,899,000 | 52,112,000 | 44,938,000 | 53,898,000 | 51,225,000 | 49,891,000 | 43,837,000 | 42,633,000 | 48,351,000 | 47,411,000 | 45,943,000 | 52,284,000 | 56,218,000 | 51,996,000 | 40,727,000 | 80,781,000 | 69,043,000 | 57,365,000 | 62,179,000 | 61,596,000 | 72,277,000 | 63,978,000 | 60,884,000 | 58,034,000 | 70,041,000 | 49,755,000 | 45,079,000 | 32,251,000 | 38,531,000 | 44,146,000 | 44,973,000 | 40,561,000 | 38,490,000 | 23,905,000 | 27,477,000 | 20,932,000 | 31,121,000 | 27,688,000 | 33,911,000 | 29,685,000 | 32,809,000 | 32,628,000 | 34,965,000 | 31,661,000 | 31,265,000 | 26,703,000 | 30,864,000 | 37,966,000 | 25,143,000 | 20,635,000 | 19,641,000 | 22,052,000 | 18,764,000 | 27,385,000 | 30,192,000 | |
operating lease liabilities | 22,081,000 | 24,729,000 | 31,494,000 | 39,003,000 | 47,268,000 | 23,435,000 | 26,851,000 | 28,348,000 | 28,687,000 | 26,204,000 | 26,340,000 | 26,047,000 | 26,873,000 | 22,668,000 | 18,441,000 | 16,036,000 | 16,729,000 | 14,635,000 | 14,255,000 | 15,861,000 | 19,472,000 | 19,019,000 | 20,069,000 | 20,965,000 | 21,351,000 | 20,847,000 | 20,805,000 | 20,599,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
billings in excess of contract revenues | 34,780,000 | 36,989,000 | 28,756,000 | 30,369,000 | 25,796,000 | 15,613,000 | 20,574,000 | 18,066,000 | 29,560,000 | 29,392,000 | 23,966,000 | 12,444,000 | 9,914,000 | 5,451,000 | 2,614,000 | 3,687,000 | 14,814,000 | 18,752,000 | 28,833,000 | 38,663,000 | 32,608,000 | 38,154,000 | 55,087,000 | 61,327,000 | 55,266,000 | 69,387,000 | 50,610,000 | 53,855,000 | 17,793,000 | 11,152,000 | 9,050,000 | 8,772,000 | 3,615,000 | 4,646,000 | 5,013,000 | 8,893,000 | 5,141,000 | 9,677,000 | 4,971,000 | 6,158,000 | 7,061,000 | 6,451,000 | 3,904,000 | 2,617,000 | 4,639,000 | 4,978,000 | 12,298,000 | 4,961,000 | 6,754,000 | 4,341,000 | 7,913,000 | 9,529,000 | 11,280,000 | 20,817,000 | 19,999,000 | 23,753,000 | 13,627,000 | 15,212,000 | 12,319,000 | 16,071,000 | 14,484,000 | 19,222,000 | 27,090,000 | 24,746,000 | 24,901,000 | 23,517,000 | 22,346,000 | 22,588,000 | 7,672,000 | 10,759,000 | 9,786,000 | 8,642,000 | 17,900,000 | 23,636,000 | 19,195,000 | |
total current liabilities | 215,816,000 | 191,678,000 | 192,304,000 | 193,074,000 | 216,013,000 | 177,722,000 | 165,764,000 | 168,499,000 | 179,443,000 | 164,384,000 | 141,331,000 | 163,154,000 | 160,333,000 | 147,034,000 | 141,565,000 | 151,854,000 | 154,735,000 | 145,002,000 | 160,181,000 | 169,297,000 | 176,287,000 | 188,597,000 | 196,470,000 | 216,107,000 | 203,933,000 | 217,199,000 | 203,175,000 | 198,086,000 | 163,121,000 | 139,774,000 | 124,913,000 | 134,528,000 | 150,250,000 | 126,691,000 | 126,128,000 | 179,753,000 | 179,834,000 | 248,042,000 | 219,707,000 | 171,783,000 | 205,690,000 | 188,759,000 | 192,179,000 | 170,830,000 | 200,510,000 | 194,447,000 | 159,327,000 | 173,328,000 | 193,899,000 | 179,326,000 | 147,471,000 | 141,240,000 | 185,950,000 | 139,328,000 | 130,786,000 | 120,880,000 | 130,526,000 | 118,821,000 | 119,078,000 | 127,847,000 | 132,817,000 | 129,351,000 | 141,256,000 | 117,926,000 | 141,149,000 | 113,446,000 | 112,895,000 | 140,646,000 | 112,890,000 | 104,758,000 | 108,119,000 | 97,259,000 | 114,113,000 | 112,324,000 | 111,298,000 | |
long-term debt | 378,169,000 | 415,321,000 | 419,619,000 | 413,918,000 | 448,216,000 | 412,531,000 | 411,475,000 | 382,207,000 | 412,070,000 | 321,933,000 | 321,795,000 | 321,658,000 | 321,521,000 | 321,383,000 | 321,246,000 | 321,108,000 | 320,971,000 | 320,834,000 | 320,696,000 | 323,958,000 | 323,735,000 | 323,512,000 | 323,289,000 | 323,066,000 | 322,843,000 | 322,619,000 | 322,396,000 | 322,173,000 | 321,950,000 | 321,727,000 | 321,503,000 | 321,280,000 | 333,141,000 | 189,500,000 | 198,500,000 | 193,112,000 | 190,600,000 | |||||||||||||||||||||||||||||||||||||||
operating lease liabilities—noncurrent | 55,622,000 | 44,705,000 | 40,979,000 | 45,195,000 | 50,432,000 | 44,406,000 | 49,169,000 | 54,835,000 | 61,444,000 | 48,131,000 | 54,365,000 | 60,813,000 | 65,010,000 | 64,316,000 | 59,655,000 | 47,839,000 | 45,986,000 | 37,777,000 | 38,877,000 | 42,058,000 | 45,879,000 | 47,280,000 | 51,390,000 | 60,641,000 | 51,131,000 | 50,969,000 | 53,830,000 | 55,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 104,055,000 | 98,738,000 | 92,365,000 | 88,923,000 | 78,985,000 | 73,501,000 | 72,338,000 | 69,657,000 | 62,232,000 | 57,893,000 | 58,974,000 | 57,847,000 | 59,115,000 | 67,188,000 | 72,908,000 | 73,888,000 | 68,497,000 | 62,229,000 | 59,458,000 | 58,492,000 | 56,466,000 | 53,299,000 | 48,926,000 | 44,633,000 | 35,740,000 | 36,526,000 | 33,706,000 | 30,626,000 | 22,846,000 | 25,605,000 | 21,896,000 | 21,870,000 | 25,561,000 | 54,491,000 | 55,875,000 | 57,831,000 | 68,449,000 | 73,753,000 | 70,979,000 | 71,624,000 | 74,006,000 | 89,255,000 | 89,368,000 | 92,137,000 | 92,007,000 | 90,040,000 | 104,590,000 | 107,931,000 | 108,511,000 | 106,481,000 | 105,057,000 | 103,436,000 | 106,767,000 | 104,349,000 | 102,920,000 | 103,942,000 | 104,352,000 | 99,451,000 | 92,239,000 | 91,957,000 | 92,466,000 | 83,076,000 | 79,419,000 | 80,607,000 | 81,642,000 | 84,680,000 | 81,339,000 | 83,351,000 | 84,493,000 | 82,854,000 | 81,337,000 | 82,779,000 | 83,389,000 | 82,737,000 | 84,825,000 | |
total liabilities | 768,607,000 | 765,627,000 | 759,781,000 | 753,504,000 | 806,193,000 | 719,930,000 | 709,644,000 | 686,048,000 | 725,292,000 | 654,321,000 | 639,074,000 | 660,973,000 | 613,560,000 | 606,614,000 | 602,962,000 | 603,435,000 | 598,673,000 | 576,006,000 | 589,536,000 | 603,372,000 | 611,356,000 | 621,566,000 | 627,066,000 | 649,250,000 | 618,153,000 | 630,944,000 | 617,653,000 | 612,574,000 | 515,343,000 | 525,871,000 | 546,691,000 | 576,756,000 | 611,061,000 | 612,967,000 | 608,690,000 | 646,099,000 | 645,698,000 | 649,557,000 | 630,674,000 | 622,613,000 | 649,452,000 | 653,888,000 | 650,081,000 | 640,796,000 | 637,271,000 | 581,644,000 | 558,826,000 | 588,090,000 | 610,544,000 | 603,904,000 | 567,554,000 | 526,428,000 | 552,970,000 | 502,934,000 | 494,359,000 | 485,805,000 | 495,923,000 | 482,472,000 | 475,833,000 | 484,574,000 | 417,000,000 | 400,491,000 | 406,543,000 | 384,054,000 | 420,877,000 | 414,348,000 | 422,906,000 | 471,293,000 | 432,720,000 | 416,874,000 | 403,752,000 | 378,694,000 | 409,030,000 | 400,617,000 | 397,832,000 | |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—.0001 par value... | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,000 | 6,000 | 7,000 | 7,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 5,000 | 5,000 | 4,000 | 4,000 | |||||
treasury stock | -11,594,000 | -11,594,000 | -11,594,000 | -3,171,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,433,000 | -1,107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 329,071,000 | 325,501,000 | 323,613,000 | 322,810,000 | 322,383,000 | 320,971,000 | 319,776,000 | 318,517,000 | 317,337,000 | 315,767,000 | 314,321,000 | 312,533,000 | 312,091,000 | 310,640,000 | 308,790,000 | 307,597,000 | 308,482,000 | 307,065,000 | 304,977,000 | 303,999,000 | 304,757,000 | 305,070,000 | 304,531,000 | 302,558,000 | 302,189,000 | 301,874,000 | 299,320,000 | 296,774,000 | 295,135,000 | 292,902,000 | 291,468,000 | 290,298,000 | 289,821,000 | 289,357,000 | 288,167,000 | 287,491,000 | 286,303,000 | 286,266,000 | 285,506,000 | 284,589,000 | 283,247,000 | 282,141,000 | 280,792,000 | 279,954,000 | 278,166,000 | 277,097,000 | 275,382,000 | 275,610,000 | 275,183,000 | 274,279,000 | 272,688,000 | 272,156,000 | 271,418,000 | 270,434,000 | 269,613,000 | 268,998,000 | 267,918,000 | 267,297,000 | 266,961,000 | 266,809,000 | 266,329,000 | 265,783,000 | 264,854,000 | 263,879,000 | 263,579,000 | 263,279,000 | 262,876,000 | 262,625,000 | 262,647,000 | 262,558,000 | 260,669,000 | 260,670,000 | 200,490,000 | 169,936,000 | 168,830,000 | |
accumulated retained earnings | 200,954,000 | 188,320,000 | 170,596,000 | 160,901,000 | 127,485,000 | 70,220,000 | 56,314,000 | 90,369,000 | 40,937,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -1,296,000 | -122,000 | -753,000 | -603,000 | -965,000 | -3,338,000 | -677,000 | -727,000 | -2,015,000 | -622,000 | -1,600,000 | -992,000 | -832,000 | -1,069,000 | -937,000 | -2,619,000 | -1,907,000 | -1,145,000 | -1,404,000 | -1,426,000 | -1,574,000 | -1,983,000 | -2,128,000 | -1,489,000 | -1,542,000 | -734,000 | -1,061,000 | -476,000 | -951,000 | -473,000 | -633,000 | -495,000 | -369,000 | |||||||||||||||||||||||||||||||||||||||||||
total equity | 517,142,000 | 502,112,000 | 481,869,000 | 479,944,000 | 448,910,000 | 425,409,000 | 418,023,000 | 409,040,000 | 385,548,000 | 365,969,000 | 368,522,000 | 364,022,000 | 368,220,000 | 396,906,000 | 412,188,000 | 415,404,000 | 398,997,000 | 374,780,000 | 360,097,000 | 356,610,000 | 346,668,000 | 332,899,000 | 321,002,000 | 306,629,000 | 279,399,000 | 261,824,000 | 251,478,000 | 239,277,000 | 214,928,000 | 224,435,000 | 211,514,000 | 211,502,000 | 221,296,000 | 228,724,000 | 230,798,000 | 231,528,000 | 247,890,000 | 254,577,000 | 249,235,000 | 249,889,000 | 252,173,000 | 252,083,000 | 252,168,000 | 248,553,000 | 255,963,000 | 235,554,000 | 236,510,000 | 237,700,000 | 242,101,000 | 252,519,000 | 249,800,000 | 274,585,000 | 273,425,000 | 293,752,000 | 295,601,000 | 293,796,000 | 292,537,000 | 285,346,000 | 281,501,000 | 281,237,000 | 276,825,000 | 270,707,000 | 262,812,000 | 252,964,000 | 244,549,000 | 244,981,000 | 244,488,000 | 236,349,000 | ||||||||
retained earnings | 107,769,000 | 98,917,000 | 91,244,000 | 48,662,000 | 54,816,000 | 53,083,000 | 87,483,000 | 97,393,000 | 101,426,000 | 65,662,000 | 51,856,000 | 49,751,000 | 30,335,000 | 19,856,000 | 10,896,000 | -31,770,000 | -20,769,000 | -22,217,000 | 3,024,000 | 2,591,000 | 23,650,000 | 27,043,000 | 23,858,000 | 24,042,000 | 18,468,000 | 12,261,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 41,915,000 | 29,982,000 | 33,435,000 | 36,336,000 | 44,628,000 | 43,368,000 | 33,121,000 | 39,330,000 | 43,563,000 | 34,220,000 | 29,602,000 | 32,300,000 | 31,626,000 | 31,734,000 | 34,392,000 | 39,411,000 | 40,947,000 | 40,933,000 | 47,984,000 | 54,199,000 | 79,838,000 | 78,341,000 | 76,107,000 | 71,985,000 | 76,871,000 | 67,730,000 | 79,643,000 | 58,440,000 | 57,310,000 | 39,461,000 | 56,867,000 | 50,203,000 | 40,479,000 | 50,999,000 | 42,932,000 | 41,553,000 | 31,452,000 | 30,557,000 | 25,592,000 | |||||||||||||||||||||||||||||||||||||
revolving credit facility | 55,000,000 | 55,000,000 | 50,000,000 | 11,500,000 | 30,882,000 | 70,882,000 | 91,000,000 | 95,000,000 | 90,000,000 | 86,000,000 | 115,500,000 | 104,111,000 | 60,000,000 | 45,000,000 | 35,000,000 | 20,000,000 | 28,000,000 | 18,000,000 | 20,000,000 | 35,000,000 | 35,000,000 | 37,000,000 | 35,000,000 | 45,000,000 | 41,000,000 | 21,500,000 | 11,000,000 | 30,000,000 | 41,500,000 | 60,677,000 | 49,710,000 | 42,500,000 | 29,500,000 | |||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 1,533,000 | -191,000 | -1,223,000 | 5,999,000 | 6,375,000 | 140,000 | 2,047,000 | 3,258,000 | 2,854,000 | 968,000 | -2,512,000 | -3,391,000 | -6,831,000 | 295,000 | -3,809,000 | 231,000 | 446,000 | 630,000 | 3,000 | -380,000 | -547,000 | -1,289,000 | 481,000 | 3,000 | -795,000 | 109,000 | 923,000 | 357,000 | 212,000 | -36,000 | 421,000 | 539,000 | 58,000 | 2,767,000 | 668,000 | 379,000 | 242,000 | |||||||||||||||||||||||||||||||||||||||
assets held for sale— noncurrent | 2,900,000 | 3,970,000 | 3,970,000 | 3,970,000 | 3,970,000 | 5,110,000 | 8,530,000 | 9,299,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 15,751,000 | 24,779,000 | 1,704,000 | 32,773,000 | 45,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 7,948,000 | 13,940,000 | 26,581,000 | 32,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale— noncurrent | 146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -23,091,000 | -39,064,000 | -47,016,000 | -55,001,000 | -74,971,000 | -67,271,000 | -78,973,000 | -77,999,000 | -67,101,000 | -58,269,000 | -53,323,000 | -52,629,000 | -35,841,000 | -28,858,000 | -33,418,000 | -31,699,000 | -27,664,000 | -26,829,000 | -27,141,000 | -29,865,000 | -21,475,000 | -40,488,000 | -38,402,000 | -36,965,000 | -206,000 | -10,010,000 | -18,336,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other intangible assets—net | 76,576,000 | 76,576,000 | 76,576,000 | 84,038,000 | 84,186,000 | 84,334,000 | 84,631,000 | 84,779,000 | 84,927,000 | 85,314,000 | 85,544,000 | 85,774,000 | 86,900,000 | 93,522,000 | 80,885,000 | 81,031,000 | 81,047,000 | 81,684,000 | 81,975,000 | 103,967,000 | 98,666,000 | 98,729,000 | 98,793,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 909,000 | 1,169,000 | 1,379,000 | 2,758,000 | 4,085,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in joint ventures | 5,164,000 | 3,489,000 | 1,963,000 | 2,714,000 | 7,344,000 | 4,794,000 | 5,756,000 | 4,734,000 | 5,791,000 | 5,293,000 | 3,131,000 | 3,761,000 | 12,319,000 | 5,859,000 | 7,726,000 | 7,889,000 | 8,445,000 | 5,619,000 | 7,055,000 | 8,256,000 | 7,518,000 | 6,072,000 | 6,457,000 | 7,047,000 | 7,076,000 | 6,899,000 | 6,908,000 | 6,923,000 | 7,221,000 | 6,615,000 | 6,738,000 | 7,329,000 | 7,171,000 | 7,090,000 | 7,221,000 | 7,943,000 | 7,926,000 | 7,764,000 | 8,143,000 | 9,339,000 | 9,528,000 | 9,473,000 | 10,285,000 | 10,145,000 | 10,008,000 | 9,996,000 | ||||||||||||||||||||||||||||||
assets held for sale—noncurrent | 8,846,000 | 6,916,000 | 8,463,000 | 8,569,000 | 8,991,000 | 9,118,000 | 9,274,000 | 8,856,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets — net | 908,000 | 1,499,000 | 2,428,000 | 8,963,000 | 1,976,000 | 3,232,000 | 1,340,000 | 1,987,000 | 2,633,000 | 714,000 | 819,000 | 927,000 | 1,230,000 | 1,423,000 | 1,616,000 | 1,063,000 | 1,240,000 | 940,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long term debt | 2,819,000 | 2,845,000 | 2,439,000 | 2,465,000 | 11,745,000 | 10,469,000 | 7,530,000 | 7,506,000 | 8,369,000 | 8,272,000 | 7,818,000 | 5,859,000 | 373,000 | 278,000 | 2,509,000 | 2,515,000 | 2,526,000 | 13,098,000 | 2,587,000 | 2,658,000 | 2,813,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
8% senior notes | 320,834,000 | 320,614,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3/8% senior notes | 273,248,000 | 272,998,000 | 272,748,000 | 272,498,000 | 272,248,000 | 274,909,000 | 274,902,000 | 274,887,000 | 274,880,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | 250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 12,392,000 | 12,696,000 | 12,995,000 | 13,293,000 | 45,012,000 | 47,821,000 | 52,265,000 | 54,382,000 | 52,108,000 | 53,880,000 | 62,393,000 | 49,497,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable — net | 106,592,000 | 110,044,000 | 108,152,000 | 113,743,000 | 106,252,000 | 134,967,000 | 126,352,000 | 124,133,000 | 131,523,000 | 159,238,000 | 98,963,000 | 101,765,000 | 92,590,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment — net | 418,308,000 | 311,588,000 | 309,296,000 | 316,376,000 | 282,012,000 | 284,526,000 | 286,307,000 | 289,955,000 | 289,956,000 | 293,866,000 | 309,040,000 | 305,189,000 | 304,744,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other intangible assets — net | 89,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories — noncurrent | 37,084,000 | 30,988,000 | 27,760,000 | 28,091,000 | 26,029,000 | 25,537,000 | 27,605,000 | 31,453,000 | 32,531,000 | 38,865,000 | 35,213,000 | 21,576,000 | 21,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3⁄8% senior notes | 274,895,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — .0001 par value... | 6,000 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale—noncurrent | 707,000 | 1,212,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total great lakes dredge & dock corporation equity | 255,963,000 | 235,554,000 | 236,510,000 | 237,700,000 | 242,946,000 | 252,883,000 | 249,982,000 | 274,817,000 | 273,635,000 | 293,543,000 | 295,373,000 | 293,343,000 | 291,969,000 | 284,976,000 | 281,188,000 | 281,386,000 | 278,953,000 | 272,477,000 | 264,618,000 | 254,296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | -845,000 | -364,000 | -182,000 | -232,000 | -210,000 | 209,000 | 228,000 | 453,000 | 568,000 | 370,000 | 313,000 | -149,000 | -2,128,000 | -1,770,000 | -1,806,000 | -1,332,000 | -1,239,000 | 64,000 | 604,000 | 631,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term note payable | 485,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract revenues | 166,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs of contract revenues | 142,643,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross profit | 23,889,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 11,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets—net | -93,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating income | 12,526,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense—net | -5,383,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of joint ventures | -8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency transactions—net | -21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 7,114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax provision | -2,768,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 4,346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests | 91,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to great lakes dredge & dock corporation | 4,437,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to great lakes dredge & dock corporation | 70 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average shares | 59,171,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to great lakes dredge & dock corporation | 70 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average shares | 59,534,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared per share | 20 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets—net | 814,000 | 3,280,000 | 1,037,000 | 1,268,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of note payable | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | 2,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of equipment debt | 533,000 | 1,493,000 | 111,000 | 179,000 | 303,000 | 401,000 | 669,000 | 910,000 | 1,200,000 | 1,239,000 | 1,462,000 | 1,461,000 | 1,551,000 | 1,695,000 | 1,838,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3/4% senior subordinated notes | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | 175,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated earnings | 14,112,000 | 13,648,000 | 6,476,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7.75% senior subordinated notes | 175,000,000 | 175,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—0.0001 par value... | 6,000 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3/4 % senior subordinated notes | 175,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total great lakes dredge & dock corporation stockholders’ equity | 245,788,000 | 244,917,000 | 243,884,000 | 235,718,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 468,000 | 468,000 | 2,239,000 | 2,002,000 | 2,024,000 | 2,014,000 | 2,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 229,036,000 | 232,284,000 | 226,360,000 | 225,469,000 | 164,509,000 | 128,522,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents | 29,710,000 | 1,135,000 | 286,000 | 3,640,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 101,750,000 | 86,151,000 | 107,010,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 268,899,000 | 293,339,000 | 237,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets | 1,071,000 | 1,137,000 | 1,203,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 9,869,000 | 10,134,000 | 9,587,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 606,165,000 | 575,563,000 | 534,442,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt | 25,500,000 | 1,950,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 606,165,000 | 575,563,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 131,811,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 534,442,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories - non current | 13,353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock—.01 par value... |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 12,634,000 | 17,724,000 | 9,695,000 | 33,416,000 | 19,716,000 | 8,852,000 | 7,673,000 | 21,024,000 | 1,733,000 | -3,231,000 | -9,910,000 | -4,033,000 | 11,057,000 | 24,707,000 | 13,806,000 | 2,105,000 | 8,814,000 | 10,609,000 | 12,547,000 | 8,960,000 | 33,987,000 | 15,973,000 | 7,952,000 | 8,246,000 | 17,168,000 | -1,719,000 | -4,035,000 | -5,195,000 | -25,188,000 | 411,000 | -6,487,000 | -2,152,000 | 4,346,000 | 953,000 | 7,026,000 | 5,659,000 | 2,168,000 | 2,398,000 | 6,432,000 | 7,721,000 | 10,334,000 | 9,233,000 | -275,000 | 1,155,000 | 7,404,000 | 6,450,000 | 1,401,000 | 2,930,000 | -1,180,000 | 644,000 | 1,679,000 | 964,000 | ||||||||||||||||||||||
adjustments to reconcile net income to net cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 11,380,000 | 10,867,000 | 10,644,000 | 10,531,000 | 10,482,000 | 10,089,000 | 11,108,000 | 11,020,000 | 10,533,000 | 10,937,000 | 10,850,000 | 11,047,000 | 11,614,000 | 11,316,000 | 10,993,000 | 10,628,000 | 10,053,000 | 8,877,000 | 9,256,000 | 9,451,000 | 10,373,000 | 8,771,000 | 9,096,000 | 8,905,000 | 9,099,000 | 12,309,000 | 13,340,000 | 15,641,000 | 22,334,000 | 12,557,000 | 11,058,000 | 14,571,000 | 17,331,000 | 16,872,000 | 14,892,000 | 13,928,000 | 16,838,000 | 14,722,000 | 19,872,000 | 13,153,000 | -32,693,900 | 10,823,000 | 11,036,000 | 10,885,000 | 10,915,000 | 11,972,000 | 11,660,000 | 12,075,000 | 13,397,000 | 10,514,000 | 8,359,000 | 7,764,000 | 10,839,000 | 11,195,000 | 9,238,000 | 9,566,000 | 8,281,000 | 8,027,000 | 8,554,000 | 9,439,000 | 8,435,000 | 7,106,000 | 5,836,000 | 11,646,000 | 8,042,000 | 5,557,000 | 7,657,000 | 7,204,000 | 6,456,000 | 6,481,000 | ||||
deferred income taxes | 5,714,000 | 6,160,000 | 3,492,000 | 9,816,000 | 4,682,000 | 2,062,000 | 2,665,000 | 6,989,000 | 5,537,000 | -1,809,000 | 796,000 | -791,000 | -3,347,000 | -853,000 | 3,285,000 | 6,912,000 | 3,181,000 | 829,000 | 1,389,000 | 1,991,000 | 4,076,000 | 3,131,000 | 11,310,000 | 752,000 | 3,203,000 | 4,105,000 | 7,074,000 | 4,829,000 | 3,781,000 | 70,000 | -2,920,000 | -2,476,000 | -1,122,000 | -2,306,000 | 2,809,000 | -549,000 | -2,108,000 | 628,000 | 2,386,000 | -6,045,000 | -4,742,000 | -3,167,000 | -3,125,000 | 1,438,000 | 544,000 | 299,000 | -2,585,000 | 1,714,000 | 1,864,000 | -585,000 | 107,000 | 5,539,000 | 7,783,000 | 989,000 | 21,000 | 8,088,000 | 2,275,000 | -1,927,000 | -1,031,000 | -2,196,000 | 3,341,000 | -1,872,000 | 2,128,000 | 1,401,000 | 1,397,000 | 1,382,000 | 541,000 | |||||||
gain on sale of assets | 122,000 | -1,935,000 | 0 | -460,000 | -276,000 | -805,000 | -2,016,000 | -35,000 | -243,000 | -18,000 | -40,000 | -291,000 | -199,000 | -10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of capitalized contract costs | 5,494,000 | 2,762,000 | 5,840,000 | 3,396,000 | 9,054,000 | 4,447,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees | 373,000 | 926,000 | 902,000 | 859,000 | 858,000 | 849,000 | 633,000 | 241,000 | 241,000 | 241,000 | 242,000 | 241,000 | 399,000 | 266,000 | 317,000 | 317,000 | 317,000 | 317,000 | 1,312,000 | 403,000 | 403,000 | 403,000 | 402,000 | 403,000 | 402,000 | 403,000 | 1,073,000 | 868,000 | 867,000 | 868,000 | 868,000 | 901,000 | 812,000 | 822,000 | 821,000 | 825,000 | 1,043,000 | 630,000 | 626,000 | 623,000 | 640,000 | 914,000 | 720,000 | 492,000 | 460,000 | 288,000 | 288,000 | 288,000 | 289,000 | 288,000 | 288,000 | 288,000 | 288,000 | 335,000 | 334,000 | 334,000 | 406,000 | 386,000 | 389,000 | 402,000 | 402,000 | 401,000 | 402,000 | 402,000 | 401,000 | 402,000 | 472,000 | 488,000 | 488,000 | 488,000 | ||||
loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | 3,429,000 | 2,733,000 | 3,360,000 | 1,948,000 | 2,484,000 | 3,533,000 | 1,807,000 | 756,000 | 2,107,000 | 1,774,000 | 2,198,000 | 237,000 | 1,451,000 | 1,285,000 | 1,000,000 | 552,000 | 1,416,000 | 1,208,000 | 798,000 | 1,766,000 | 1,863,000 | 1,761,000 | 1,455,000 | 1,675,000 | 1,674,000 | 1,615,000 | 1,619,000 | 2,000,000 | 1,349,000 | 1,030,000 | 1,255,000 | 1,009,000 | 449,000 | 756,000 | 840,000 | 918,000 | 179,000 | 270,000 | 1,079,000 | 927,000 | 1,143,000 | 839,000 | 1,001,000 | 1,057,000 | 829,000 | -9,000 | 996,000 | 799,000 | 1,000,000 | 701,000 | 751,000 | 692,000 | 675,000 | 699,000 | 1,015,000 | 614,000 | 381,000 | 323,000 | 520,000 | 360,000 | 873,000 | 561,000 | 300,000 | 300,000 | 403,000 | 251,000 | 124,000 | |||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 39,152,000 | 1,766,000 | 2,215,000 | 4,728,000 | -75,524,000 | 13,773,000 | -15,797,000 | 14,328,000 | -25,575,000 | 12,694,000 | -10,384,000 | 13,344,000 | 23,780,000 | 656,000 | -32,163,000 | 45,791,000 | -7,946,000 | 29,991,000 | -26,742,000 | -13,270,000 | 10,120,000 | -24,229,000 | 11,258,000 | 19,724,000 | -16,273,000 | 30,285,000 | -4,360,000 | 19,611,000 | -21,908,000 | 3,750,000 | -17,332,000 | 29,360,000 | -3,234,000 | 27,111,000 | -5,390,000 | -10,195,000 | 29,748,000 | -37,463,000 | -32,102,000 | 37,746,000 | -24,843,000 | -9,338,000 | 30,390,000 | 26,098,000 | 6,607,000 | -4,853,000 | 8,408,000 | -337,000 | -20,561,000 | 6,143,000 | -1,842,000 | -12,380,000 | -254,000 | 5,340,000 | -18,365,000 | 8,954,000 | 28,715,000 | -8,615,000 | 27,549,000 | 2,802,000 | -9,175,000 | 23,119,000 | ||||||||||||
contract revenues in excess of billings | -30,770,000 | 8,842,000 | 19,782,000 | -4,767,000 | 17,602,000 | -21,290,000 | -1,748,000 | -26,000 | -19,445,000 | -6,085,000 | 38,096,000 | -15,379,000 | 977,000 | 11,920,000 | -34,691,000 | 1,212,000 | -5,638,000 | 3,188,000 | -152,000 | 16,643,000 | -14,520,000 | 5,777,000 | -14,745,000 | 1,538,000 | 5,318,000 | 16,740,000 | 120,000 | 32,703,000 | -8,155,000 | 8,197,000 | -15,150,000 | 19,362,000 | -892,000 | -144,000 | 6,748,000 | -14,280,000 | 48,953,000 | -14,465,000 | -20,160,000 | 3,095,000 | 4,070,000 | -25,457,000 | -3,079,000 | -11,744,000 | 2,032,000 | -4,351,000 | -6,728,000 | -11,257,000 | -16,469,000 | -5,819,000 | -2,866,000 | 1,385,000 | -6,223,000 | 3,945,000 | -6,832,000 | -4,525,000 | 5,294,000 | 9,573,000 | -1,785,000 | 248,000 | 3,738,000 | |||||||||||||
inventories | 1,769,000 | -593,000 | -3,401,000 | 1,789,000 | -6,158,000 | -120,000 | 2,926,000 | -1,546,000 | -648,000 | -4,974,000 | -1,612,000 | -3,766,000 | -5,114,000 | -2,825,000 | -5,703,000 | 76,000 | 2,146,000 | -3,379,000 | 1,653,000 | -2,518,000 | -2,215,000 | 122,000 | -1,580,000 | 280,000 | -1,285,000 | 418,000 | 665,000 | -1,907,000 | -927,000 | -609,000 | -2,520,000 | -1,708,000 | -2,603,000 | -3,470,000 | -1,863,000 | 1,572,000 | 1,692,000 | -770,000 | -418,000 | -1,129,000 | -3,793,000 | -3,288,000 | 3,066,000 | 7,747,000 | -1,963,000 | -6,784,000 | -1,869,000 | -143,000 | -4,162,000 | -366,000 | 4,000 | 1,784,000 | -977,000 | 1,365,000 | 458,000 | 4,149,000 | 1,659,000 | 3,660,000 | 368,000 | |||||||||||||||
prepaid expenses and other current assets | 1,518,000 | -11,323,000 | 379,000 | -384,000 | -6,221,000 | -522,000 | 657,000 | -1,424,000 | -6,637,000 | -9,774,000 | 3,180,000 | 2,981,000 | 14,000 | -1,440,000 | -6,612,000 | 2,154,000 | 4,588,000 | 4,963,000 | -832,000 | -4,649,000 | -4,618,000 | 2,697,000 | 8,036,000 | -416,000 | 2,548,000 | -1,678,000 | -605,000 | 1,220,000 | -187,000 | 11,548,000 | 3,102,000 | 6,699,000 | -7,392,000 | -2,677,000 | -744,000 | -3,418,000 | -8,145,000 | 2,532,000 | -1,114,000 | -7,960,000 | -7,467,000 | 12,684,000 | 1,399,000 | -5,620,000 | -7,246,000 | 1,343,000 | 8,092,000 | -10,154,000 | 1,526,000 | -7,399,000 | -699,000 | 791,000 | -7,897,000 | -4,535,000 | -3,110,000 | 170,000 | -187,000 | 2,280,000 | 1,562,000 | -1,228,000 | 1,135,000 | 2,060,000 | 3,851,000 | |||||||||||
accounts payable and accrued expenses | 22,652,000 | -89,000 | 1,728,000 | -10,119,000 | -3,566,000 | 13,836,000 | -4,311,000 | 2,730,000 | 12,381,000 | 15,263,000 | -30,268,000 | 4,000,000 | -5,513,000 | -8,341,000 | 12,247,000 | -9,567,000 | 7,635,000 | -10,303,000 | 12,936,000 | -7,706,000 | -523,000 | -838,000 | 3,340,000 | 10,979,000 | -935,000 | 19,191,000 | -11,271,000 | -19,077,000 | 7,443,000 | -6,888,000 | -27,610,000 | -2,861,000 | 9,866,000 | -33,322,000 | 10,202,000 | -11,022,000 | 25,589,000 | -24,463,000 | 23,538,000 | 1,459,000 | -14,070,000 | 23,294,000 | 30,397,000 | -374,000 | -30,695,000 | 26,366,000 | 10,038,000 | 9,492,000 | -21,263,000 | 13,595,000 | -4,184,000 | -1,363,000 | -4,160,000 | -1,606,000 | -4,024,000 | 20,301,000 | -19,724,000 | 9,814,000 | 5,150,000 | |||||||||||||||
billings in excess of contract revenues | -2,209,000 | 8,233,000 | -1,613,000 | 4,573,000 | 10,183,000 | -4,961,000 | 2,509,000 | -11,495,000 | 169,000 | 5,426,000 | 11,522,000 | 2,530,000 | 2,837,000 | -1,074,000 | -11,126,000 | -10,081,000 | -9,830,000 | 6,055,000 | -16,933,000 | -6,241,000 | 6,062,000 | -14,121,000 | 18,777,000 | -3,245,000 | 36,062,000 | 7,670,000 | 2,103,000 | 278,000 | -2,527,000 | -367,000 | -3,880,000 | 3,931,000 | 4,701,000 | -1,198,000 | -910,000 | 668,000 | 2,407,000 | 1,495,000 | -2,245,000 | -7,042,000 | 7,059,000 | -1,793,000 | 4,039,000 | -3,572,000 | -1,616,000 | -1,751,000 | -9,587,000 | 818,000 | -3,755,000 | 10,126,000 | -1,585,000 | 2,893,000 | -3,752,000 | 1,587,000 | -5,399,000 | -7,868,000 | 2,344,000 | -155,000 | 1,384,000 | 1,171,000 | -242,000 | 2,806,000 | -3,087,000 | 973,000 | 4,349,000 | 4,441,000 | ||||||||
other noncurrent assets and liabilities | -2,332,000 | 3,086,000 | 3,894,000 | 5,528,000 | 2,689,000 | -3,500,000 | 2,657,000 | -2,140,000 | -1,856,000 | -1,620,000 | -1,420,000 | -1,678,000 | 2,143,000 | -655,000 | 404,000 | 205,000 | -289,000 | 40,000 | 242,000 | -251,000 | 1,256,000 | 1,229,000 | 779,000 | 1,564,000 | 152,000 | 838,000 | 566,000 | 596,000 | -237,000 | -4,506,000 | -1,861,000 | 1,634,000 | -255,000 | -696,000 | 10,000 | -780,000 | 171,000 | -735,000 | -1,475,000 | -1,263,000 | -24,000 | -1,082,000 | 1,399,000 | -1,142,000 | 63,000 | -810,000 | 2,513,000 | -1,658,000 | -343,000 | -176,000 | 593,000 | 2,386,000 | -1,304,000 | -2,390,000 | -1,889,000 | 2,121,000 | -38,000 | -1,664,000 | 874,000 | 33,000 | 209,000 | 766,000 | 84,000 | -100,000 | ||||||||||
cash from operating activities | 79,748,000 | 49,159,000 | 56,917,000 | 60,854,000 | -13,519,000 | 26,772,000 | 18,368,000 | 38,441,000 | -2,152,000 | 15,480,000 | 24,777,000 | 9,320,000 | -25,471,000 | 26,317,000 | 6,199,000 | 7,207,000 | 44,841,000 | -9,240,000 | 2,951,000 | 8,536,000 | 37,389,000 | 30,071,000 | 19,269,000 | 67,309,000 | -2,489,000 | 108,460,000 | 48,719,000 | 63,658,000 | 20,646,000 | 4,630,000 | 19,441,000 | 2,233,000 | 4,904,000 | -5,060,000 | 25,692,000 | 5,718,000 | 4,300,000 | 2,960,000 | 33,019,000 | 2,984,000 | 3,696,000 | -10,577,000 | -759,000 | 5,016,000 | 6,010,000 | |||||||||||||||||||||||||||||
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -29,466,000 | -35,913,000 | -60,589,000 | -21,250,000 | -22,613,000 | -38,269,000 | -52,351,000 | -11,912,000 | -52,647,000 | -43,416,000 | -21,148,000 | -33,629,000 | -30,867,000 | -42,835,000 | -28,866,000 | -16,973,000 | -37,790,000 | -27,038,000 | -9,048,000 | -12,343,000 | -8,733,000 | -13,292,000 | -16,612,000 | -7,704,000 | -17,881,000 | -4,241,000 | -7,549,000 | -15,111,000 | -16,814,000 | -17,452,000 | -26,692,000 | -17,233,000 | -14,917,000 | -16,564,000 | -16,053,000 | -20,777,000 | -17,908,000 | -26,894,000 | -21,631,000 | -28,399,000 | -10,301,000 | -12,440,000 | -15,514,000 | -32,470,000 | -7,587,000 | -14,327,000 | -8,101,000 | -8,532,000 | -11,318,000 | -9,163,000 | -4,420,000 | -6,975,000 | -5,310,000 | -5,743,000 | -7,230,000 | |||||||||||||||||||
proceeds from dispositions of property and equipment | 77,000 | 2,000,000 | 0 | 532,000 | 121,000 | 296,000 | 5,392,000 | 3,641,000 | 29,484,000 | 35,000 | 1,125,000 | 55,000 | 0 | 40,000 | 950,000 | 1,110,000 | 279,000 | 3,957,000 | 3,514,000 | 0 | 489,000 | 447,000 | 35,000 | 41,000 | 5,369,000 | 147,000 | 1,635,000 | 2,266,000 | 4,964,000 | 5,015,000 | 879,000 | 6,986,000 | 1,947,000 | 265,000 | 7,802,000 | 137,000 | 10,293,000 | 25,000 | 155,000 | 1,052,000 | 75,000 | 40,000 | 1,273,000 | 277,000 | 64,000 | 2,621,000 | 4,109,000 | 165,000 | 58,000 | 479,000 | 337,000 | 158,000 | 68,000 | 9,265,000 | 177,000 | 7,017,000 | 258,000 | |||||||||||||||||
cash from investing activities | -29,389,000 | -33,913,000 | -60,589,000 | -20,718,000 | -22,492,000 | -37,973,000 | -46,959,000 | -8,271,000 | -23,163,000 | -43,381,000 | -20,023,000 | -33,574,000 | -30,827,000 | -41,885,000 | -27,756,000 | -13,016,000 | -37,567,000 | -27,038,000 | -9,048,000 | -11,854,000 | -8,286,000 | -12,393,000 | 6,015,000 | -7,617,000 | -15,615,000 | 723,000 | -2,534,000 | -8,125,000 | -14,867,000 | -10,152,000 | -26,555,000 | -6,940,000 | -14,892,000 | -15,512,000 | -15,978,000 | -20,737,000 | -16,635,000 | -23,364,000 | -24,693,000 | |||||||||||||||||||||||||||||||||||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing fees | -1,558,000 | -9,000 | -667,000 | 364,000 | 0 | 0 | -3,000 | -4,461,000 | -58,000 | 0 | -29,000 | 0 | 0 | 0 | -133,000 | 0 | -5,829,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid on settlement of vested share awards | -126,000 | 0 | -193,000 | -887,000 | 0 | -362,000 | -289,000 | -681,000 | -416,000 | -61,000 | -207,000 | -335,000 | 0 | 0 | -1,827,000 | -1,000 | 0 | -3,784,000 | -68,000 | -178,000 | -1,928,000 | -235,000 | -741,000 | -2,188,000 | -15,000 | -124,000 | -936,000 | 0 | -164,000 | -164,000 | 0 | -252,000 | -13,000 | -17,000 | -3,000 | -28,000 | -249,000 | -28,000 | -19,000 | 0 | -210,000 | -2,000 | 0 | |||||||||||||||||||||||||||||||
exercise of options and purchases from employee stock plans | 616,000 | 0 | 0 | 564,000 | -1,000 | 615,000 | 151,000 | 862,000 | -11,000 | 0 | 562,000 | 565,000 | 193,000 | 390,000 | 881,000 | 180,000 | 1,260,000 | 638,000 | 696,000 | 622,000 | 599,000 | 2,130,000 | 1,626,000 | 419,000 | 39,000 | 404,000 | 433,000 | 0 | 434,000 | 490,000 | 0 | 415,000 | 110,000 | 736,000 | 922,000 | 205,000 | 415,000 | |||||||||||||||||||||||||||||||||||||
borrowings under revolving loans | 106,000,000 | 85,000,000 | 25,000,000 | 55,000,000 | 11,000,000 | 0 | 1,000,000 | 17,000,000 | 35,500,000 | 37,379,000 | 23,934,000 | 28,112,000 | 155,611,000 | 41,500,000 | 53,500,000 | 38,000,000 | 26,000,000 | 53,000,000 | 35,500,000 | 29,500,000 | 40,000,000 | 32,500,000 | 50,500,000 | 64,500,000 | 79,500,000 | 0 | 0 | 0 | 14,968,000 | |||||||||||||||||||||||||||||||||||||||||||||
borrowings under second lien credit agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of second lien term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving loans | -51,000,000 | -90,000,000 | -20,000,000 | -90,000,000 | -20,000,000 | -15,000,000 | -76,000,000 | -30,000,000 | -53,000,000 | -40,000,000 | 0 | -25,000,000 | 0 | 0 | -11,500,000 | -40,000,000 | -21,118,000 | -21,000,000 | -33,379,000 | -53,434,000 | -16,723,000 | -26,500,000 | -43,500,000 | -23,000,000 | -28,000,000 | -33,000,000 | -35,500,000 | -31,500,000 | -38,000,000 | -42,500,000 | -46,500,000 | -45,000,000 | -58,000,000 | 0 | 0 | 0 | -25,968,000 | |||||||||||||||||||||||||||||||||||||
repurchases of common stock | 0 | 0 | -8,423,000 | -3,171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on finance lease obligations | -490,000 | -491,000 | -522,000 | -522,000 | -142,000 | -513,000 | -598,000 | -390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | -49,669,000 | -5,500,000 | -4,739,000 | -39,016,000 | 34,190,000 | 104,000 | 28,003,000 | -30,209,000 | 34,983,000 | -72,000 | 4,793,000 | 50,227,000 | -263,000 | 193,000 | -1,437,000 | 880,000 | -4,215,000 | -2,524,000 | -3,290,000 | 518,000 | -1,306,000 | 364,000 | -937,000 | -12,315,000 | -39,954,000 | -20,567,000 | -5,238,000 | 3,792,000 | 3,790,000 | 15,645,000 | 10,942,000 | -39,000 | -2,260,000 | 2,214,000 | ||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 690,000 | 1,120,000 | -1,821,000 | -11,097,000 | -588,000 | -39,000 | 9,668,000 | -27,973,000 | 9,547,000 | 25,973,000 | -2,876,000 | -4,929,000 | 3,059,000 | -38,802,000 | -13,215,000 | -3,802,000 | 26,053,000 | 20,479,000 | 6,140,000 | 55,280,000 | 2,589,000 | 88,528,000 | 11,331,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 0 | 10,216,000 | 0 | 0 | 0 | 23,761,000 | 0 | 0 | 0 | 6,546,000 | 0 | 0 | 0 | 147,459,000 | 0 | 0 | 0 | 216,510,000 | 0 | 0 | 0 | 186,995,000 | 0 | 0 | 0 | 34,458,000 | 0 | 0 | 0 | 17,352,000 | ||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 690,000 | 9,746,000 | -8,411,000 | 11,336,000 | -1,821,000 | -11,097,000 | -588,000 | 23,722,000 | 9,668,000 | -27,973,000 | 9,547,000 | 32,519,000 | -32,287,000 | -38,587,000 | -67,163,000 | 144,583,000 | -28,379,000 | -4,929,000 | 3,059,000 | 177,708,000 | -13,215,000 | -3,802,000 | 26,053,000 | 207,474,000 | 6,140,000 | 55,280,000 | 2,589,000 | 122,986,000 | 11,331,000 | 8,089,000 | 802,000 | 14,236,000 | ||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 11,336,000 | 22,802,000 | 9,547,000 | 32,519,000 | -32,287,000 | -36,587,000 | -67,163,000 | 142,583,000 | -28,379,000 | 2,589,000 | 122,986,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash included in other long-term assets | 920,000 | 0 | 2,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 10,711,000 | 3,485,000 | 12,485,000 | 3,644,000 | 12,277,000 | 3,649,000 | 11,738,000 | 2,065,000 | 9,996,000 | 785,000 | 9,421,000 | 536,000 | 8,788,000 | 146,000 | 8,708,000 | 100,000 | 8,906,000 | 29,000 | 13,878,000 | 106,000 | 13,771,000 | 111,000 | 12,825,000 | -277,000 | 12,546,000 | -567,000 | 12,734,000 | 229,000 | 13,453,000 | 1,157,000 | 14,373,000 | 1,872,000 | 13,803,000 | 1,151,000 | 8,362,000 | 11,473,000 | 2,717,000 | 11,031,000 | 1,539,000 | 11,276,000 | 1,228,000 | 11,068,000 | 9,415,000 | 35,000 | 9,486,000 | 558,000 | 9,757,000 | -113,000 | 9,881,000 | 411,000 | 9,449,000 | 20,000 | 9,582,000 | -229,000 | 9,986,000 | -244,000 | 2,972,000 | 6,421,000 | 101,000 | 6,482,000 | 265,000 | 6,588,000 | -860,000 | 8,432,000 | 604,000 | 468,000 | 7,359,000 | 501,000 | 308,000 | 7,786,000 | 797,000 | |||
non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchased but not yet paid | 4,463,000 | -1,931,000 | 4,018,000 | 3,338,000 | 9,891,000 | 108,000 | -1,076,000 | 4,288,000 | 809,000 | 3,226,000 | -1,790,000 | 3,755,000 | -2,437,000 | -2,798,000 | 3,602,000 | 10,319,000 | -39,000 | -4,090,000 | 5,284,000 | 5,855,000 | 3,735,000 | -1,650,000 | -193,000 | 4,801,000 | 2,018,000 | -3,305,000 | 1,521,000 | 6,239,000 | 3,383,000 | -1,300,000 | 1,606,000 | 3,614,000 | 2,234,000 | -2,557,000 | 2,391,000 | 2,187,000 | -5,716,000 | 10,222,000 | -5,714,000 | 10,003,000 | -4,611,000 | 7,301,000 | 9,204,000 | -1,038,000 | 10,235,000 | -8,880,000 | 4,712,000 | 1,467,000 | 6,253,000 | 54,000 | 1,462,000 | 1,274,000 | 4,957,000 | 1,856,000 | -937,000 | -2,463,000 | 6,766,000 | 5,994,000 | 1,121,000 | 924,000 | 520,000 | 407,000 | 1,406,000 | -385,000 | 2,759,000 | |||||||||
cash paid for income taxes | 115,000 | 2,163,000 | 76,000 | 998,000 | 20,000 | 1,295,000 | 176,000 | -149,000 | 23,000 | 303,000 | -45,000 | -1,000 | 26,000 | 1,181,000 | 58,000 | 278,000 | 27,000 | 274,000 | 58,000 | 7,000 | 210,000 | 22,000 | 176,000 | 35,000 | 12,000 | 189,000 | 54,000 | -12,000 | 127,000 | 4,071,000 | 1,084,000 | 7,090,000 | 6,228,000 | 2,203,000 | 4,426,000 | 3,036,000 | 1,147,000 | 168,000 | 253,000 | 4,303,000 | ||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -38,587,000 | 802,000 | -3,116,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | -321,000 | 106,000 | 0 | -39,000 | -145,000 | -27,000 | 81,000 | 279,000 | 1,452,000 | 175,000 | 169,000 | 11,000 | 5,000 | -8,000 | 390,000 | 16,000 | 152,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under revolving loans | 15,000,000 | 40,000,000 | 5,000,000 | 75,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under second lien credit agreement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | -358,000 | -364,000 | -706,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options and purchases from employee stock plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -974,000 | -9,321,000 | -4,945,000 | -694,000 | -16,788,000 | 2,724,000 | -8,390,000 | -2,086,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from (used in) operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of income taxes | -859,000 | -3,251,000 | -3,380,000 | 0 | 368,000 | -13,065,000 | -1,059,000 | -5,320,000 | -2,739,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 10,609,000 | 12,547,000 | 8,960,000 | 33,987,000 | 14,812,000 | 8,811,000 | 11,497,000 | 20,548,000 | 9,609,000 | 312,000 | -1,027,000 | 3,883,000 | -2,456,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on dispositions of property and equipment | 58,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from operating activities of continuing operations | 19,441,000 | 2,233,000 | 33,019,000 | 2,984,000 | 3,696,000 | -10,577,000 | 300,000 | 6,346,000 | 8,645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from operating activities of discontinued operations | -2,943,000 | -8,482,000 | 2,668,000 | 0 | -1,059,000 | -1,330,000 | -2,635,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from investing activities of continuing operations | -9,048,000 | -11,854,000 | -8,286,000 | -13,251,000 | -11,243,000 | -7,557,000 | -15,978,000 | -20,737,000 | -16,635,000 | -28,665,000 | -24,667,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from investing activities of discontinued operations | 0 | 858,000 | 17,258,000 | -60,000 | 0 | 5,301,000 | -26,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from financing activities of continuing operations | -3,290,000 | 518,000 | -1,306,000 | 364,000 | -999,000 | -12,062,000 | -39,000 | -2,260,000 | 2,214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from financing activities of discontinued operations | 0 | 62,000 | -253,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash restructuring items | 322,000 | 0 | 0 | 2,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency gain | -14,000 | -57,000 | -144,000 | 51,000 | -39,000 | -76,000 | 31,000 | -167,000 | -77,000 | -287,000 | -53,000 | -736,000 | -133,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency exchange rates on cash and cash equivalents | 0 | 0 | 0 | 26,000 | 123,000 | -72,000 | 66,000 | -2,000 | 53,000 | -84,000 | 1,000 | 109,000 | 62,000 | -102,000 | 454,000 | -20,000 | -174,000 | 211,000 | -316,000 | -6,000 | -24,000 | -3,000 | -1,000 | -21,000 | 32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt with proceeds from sale-leaseback transactions | 0 | 0 | 0 | 13,034,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from operating activities from continuing operations | 8,536,000 | 37,389,000 | 30,071,000 | 70,252,000 | 5,993,000 | 105,792,000 | 63,658,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (refunded) for income taxes | 137,000 | 19,000 | 466,000 | 89,000 | 426,000 | 105,000 | -330,000 | -1,000 | 619,000 | 368,000 | 1,669,000 | 1,416,000 | -12,449,000 | 1,362,000 | 0 | 190,000 | 241,000 | -19,000 | 1,531,000 | -3,445,000 | -2,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of joint ventures | -8,341,000 | 3,841,000 | 1,098,000 | 1,435,000 | 1,843,000 | 385,000 | 590,000 | 8,000 | 16,000 | 298,000 | -606,000 | 123,000 | 591,000 | -158,000 | -81,000 | 131,000 | 722,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of 7 3/8% senior subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash distributions from joint ventures | 0 | 4,000,000 | 0 | 2,440,000 | 2,046,000 | 1,895,000 | 2,001,000 | 5,884,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized net loss from mark-to-market valuations of derivatives | 0 | 658,000 | -459,000 | 1,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7 3/8% senior notes tender premium | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (refunded) paid for income taxes | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency loss | -505,000 | 132,000 | -188,000 | -278,000 | 31,000 | 27,000 | 41,000 | 1,000 | -171,000 | -12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit from share-based compensation | 44,000 | 0 | 21,000 | -8,000 | 19,000 | -60,000 | -4,000 | -21,000 | -40,000 | -78,000 | -15,000 | -50,000 | -257,000 | 91,000 | 27,000 | 7,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows (used) provided in operating activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows (used) provided by investing activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows (used) provided in financing activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (used) provided in financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of joint ventures | -1,675,000 | -2,063,000 | 750,000 | -2,639,000 | -20,000 | -3,067,000 | 556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of 7 3/8% senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -974,000 | -9,321,000 | -1,062,000 | -3,723,000 | -8,390,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in (earnings) loss of joint ventures | -3,396,000 | -419,000 | 29,000 | -163,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on adjustment of contingent consideration | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in restricted cash | 0 | 0 | 0 | 7,035,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 5,748,000 | -4,272,000 | 5,342,000 | 1,710,000 | 34,016,000 | -13,884,000 | -32,467,000 | -14,827,000 | -27,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 11,167,000 | 0 | 0 | 0 | 14,184,000 | 0 | 42,389,000 | 0 | 0 | 75,338,000 | 0 | 0 | 0 | 24,440,000 | 0 | 0 | 0 | 113,288,000 | 0 | 0 | 48,478,000 | 0 | 0 | 3,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 5,383,000 | -2,174,000 | 5,748,000 | 6,895,000 | -2,428,000 | -7,641,000 | 5,342,000 | 15,894,000 | -15,923,000 | 30,619,000 | -16,979,000 | -20,628,000 | 58,695,000 | 34,016,000 | 19,699,000 | 14,980,000 | 6,643,000 | -13,884,000 | -32,467,000 | -14,827,000 | 85,618,000 | 11,053,000 | -8,532,000 | 104,529,000 | 26,229,000 | 31,877,000 | 20,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchased on capital leases and equipment notes | 307,000 | 42,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property & equipment purchased on notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 8% senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of 7 3/8% senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long term note payable | -288,000 | -284,000 | -283,000 | -272,000 | -266,000 | -265,000 | 0 | 0 | -10,547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of term loan facility | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | -1,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equipment debt | 0 | 2,000 | 408,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of equipment debt | -352,000 | -443,000 | -376,000 | -356,000 | -341,000 | -367,000 | -292,000 | -214,000 | -80,000 | -6,000 | -11,000 | -25,000 | -41,000 | -76,000 | -188,000 | -238,000 | -1,637,000 | -57,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -15,923,000 | -11,770,000 | -20,628,000 | -16,643,000 | 14,980,000 | -17,797,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on dispositions of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on bargain purchase acquisition | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency (gain) loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized net (gain) income from mark-to-market valuations of derivatives | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in operating activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on vendor performance obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisitions of businesses, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in investing activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 7 3/8% senior notes | 0 | 0 | 0 | 250,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long term note payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | 0 | 0 | -205,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase price of magnus assets comprised of promissory notes and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized net gain from mark-to-market valuations of derivatives | 320,000 | -4,273,000 | -1,332,000 | 1,150,000 | -1,578,000 | -1,051,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 13,280,000 | 7,981,000 | 13,533,000 | -3,703,000 | 19,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchased on notes payable | 0 | 15,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized net income from mark-to-market valuations of derivatives | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid to minority interests | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisitions of businesses | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other data: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjusted ebitda from continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from operating activities | 21,622,000 | -5,656,000 | -13,232,000 | -18,244,000 | 10,937,000 | 24,071,000 | -4,894,000 | -5,551,000 | 15,217,000 | 32,669,000 | 38,446,000 | 37,199,000 | 19,887,000 | 21,780,000 | 10,761,000 | -9,355,000 | 9,588,000 | 481,000 | 965,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from investing activities | -6,192,000 | 1,325,000 | -15,456,000 | -8,033,000 | 733,000 | -11,141,000 | -2,146,000 | -4,162,000 | -5,691,000 | -7,072,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from financing activities | 4,585,000 | 19,317,000 | 10,915,000 | -17,240,000 | -1,191,000 | -3,696,000 | -1,425,000 | -5,384,000 | -1,481,000 | -1,492,000 | 65,764,000 | -12,452,000 | 17,713,000 | 5,667,000 | 11,475,000 | 6,473,000 | 24,951,000 | 57,092,000 | 1,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
maintenance expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -29,466,000 | -35,913,000 | -60,589,000 | -21,250,000 | -22,613,000 | -38,269,000 | -52,351,000 | -11,912,000 | -52,647,000 | -43,416,000 | -21,148,000 | -33,629,000 | -42,835,000 | -28,866,000 | 0 | -16,973,000 | -37,790,000 | -27,038,000 | 0 | -9,048,000 | -12,343,000 | -8,733,000 | 0 | -13,292,000 | -16,612,000 | -7,704,000 | 0 | -17,881,000 | -4,241,000 | -7,549,000 | 0 | -15,111,000 | -16,814,000 | -17,452,000 | 0 | -26,692,000 | -17,233,000 | -14,917,000 | 0 | -16,564,000 | -16,053,000 | -20,777,000 | -17,908,000 | -26,894,000 | -21,631,000 | |||||||||||||||||||||||||||||
free cash flows | 50,282,000 | 13,246,000 | -3,672,000 | 39,604,000 | -36,132,000 | -11,497,000 | -33,983,000 | 26,529,000 | -54,799,000 | -27,936,000 | 3,629,000 | -24,309,000 | -68,306,000 | -2,549,000 | 6,199,000 | -9,766,000 | 7,051,000 | -36,278,000 | 2,951,000 | -512,000 | 25,046,000 | 21,338,000 | 19,269,000 | 54,017,000 | -19,101,000 | 100,756,000 | 48,719,000 | 45,777,000 | 16,405,000 | -2,919,000 | 19,441,000 | -12,878,000 | -11,910,000 | -22,512,000 | 25,692,000 | -20,974,000 | -12,933,000 | -11,957,000 | 33,019,000 | -13,580,000 | -12,357,000 | -31,354,000 | -18,667,000 | -21,878,000 | -15,621,000 | |||||||||||||||||||||||||||||
proceeds from (payments on) vendor performance obligations | 0 | 0 | -3,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of 7 3/4% senior subordinated notes | 0 | 0 | 0 | 5,145,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions of property and equipment | -2,687,000 | -300,000 | -108,000 | -93,000 | -31,000 | -8,809,000 | -131,000 | -2,504,000 | -267,000 | -90,000 | -160,000 | -72,000 | -183,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on adjustment of contingent earnout | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from by operating activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of terra assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from vendor performance obligations | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of 7 3/4% senior subordinated notes | 0 | 0 | 0 | -175,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior subordinated notes redemption premium | 0 | 0 | 0 | -2,264,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -14,834,000 | -1,244,000 | -1,242,000 | -1,240,000 | -1,238,000 | -1,237,000 | -1,231,000 | -1,005,000 | -1,005,000 | -1,003,000 | -1,004,000 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend equivalents paid on restricted stock units | -157,000 | -17,000 | -10,000 | -12,000 | -16,000 | -9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interest in nasdi, llc | 0 | 0 | 0 | 40,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase price of terra assets comprised of promissory notes and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 261,000 | 125,000 | 35,000 | 40,000 | 0 | 0 | 186,000 | 56,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from by operating activities | 37,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of matteson assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in investing activities | -33,991,000 | -7,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase price of matteson assets comprised of promissory notes and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit from share based compensation | -91,000 | -27,000 | -7,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution from equity joint ventures | 0 | 0 | 371,000 | 250,000 | 250,000 | 0 | 250,000 | 650,000 | 500,000 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of controlling interest in yankee environmental services | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and equivalents due to changes in foreign currency exchange rates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | 11,053,000 | -8,532,000 | 56,051,000 | -30,553,000 | 26,229,000 | 31,877,000 | 17,675,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid on vested share awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchased on equipment notes | 76,000 | 1,000 | 0 | 32,000 | 372,000 | 143,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -135,000 | -168,000 | -324,000 | -243,000 | -451,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease debt | -3,000 | -9,000 | -10,000 | -45,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dispositions of property and equipment | 70,000 | 151,000 | 52,000 | 158,000 | 255,000 | -209,000 | 383,000 | 599,000 | 458,000 | 171,000 | 170,000 | 25,555,000 | 2,774,000 | 49,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of matteson | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest in nasdi, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of preferred and common shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents—beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents—end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for taxes | 346,000 | 3,198,000 | 3,213,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing activity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase price of matteson comprised of promissory notes and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan to related party | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of controlling interest in nasdi | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes to restricted cash | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving loans—net | 19,177,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and equivalents | 3,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of period | 0 | 0 | 10,478,000 | 0 | 0 | 8,239,000 | 0 | 0 | 3,640,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at end of period | 2,315,000 | 3,337,000 | 6,287,000 | 6,733,000 | -6,742,000 | 11,532,000 | 28,575,000 | 849,000 | 286,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of controlling interest in yankee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows (used in) provided by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings of joint ventures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 0 | 53,000 | 178,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loan to related party | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of minority interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under revolving loans, net of repayments | 7,210,000 | 13,000,000 | 8,000,000 | -34,500,000 | 46,000,000 | 3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from conversion of warrants | 60,180,000 | 30,483,000 | 1,105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures in accounts payable | 1,367,000 | -1,865,000 | 4,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from redemption of warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of financing fees | 483,000 | 1,235,000 | 467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment from related party | 1,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash investing activity | -2,259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of note receivable from related party | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of predecessor common and preferred shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under (repayments of) revolving loans—net | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of shares | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from aldabra transaction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of merger costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents—beginning of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents—end of period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (refunded) for taxes |
