UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (date of earliest event reported):  August 2, 2004

 

Commission File Number:  1-13011

 

COMFORT SYSTEMS USA, INC.

(Exact name of registrant as specified in its charter)

 

DELAWARE

 

76-0526487

(State or other jurisdiction of incorporation)

 

(I.R.S. Employer Identification No.)

 

777 Post Oak Boulevard

Suite 500

Houston, Texas 77056

(Address of Principal Executive offices) (Zip Code)

 

Registrant’s telephone number, including area code:  (713) 830-9600

 

 



 

ITEM 7(c) Exhibits

 

The following Exhibits are included herein:

 

Exhibit 99 Press Release of Comfort Systems USA, Inc. dated August 2, 2004, reporting Comfort’s financial results for the second quarter of 2004.

 

ITEM 12.  Material Information Disclosure

 

Attached and incorporated herein by reference as Exhibit 99 is a copy of a press release of Comfort System USA, Inc. dated August 2, 2004, reporting Comfort’s financial results for the second quarter of 2004.

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

COMFORT SYSTEMS USA, INC.

 

 

 

 

 

By:

/s/ William George

 

 

 

William George

 

 

 

Senior Vice President and
General Counsel

 

 

 

 

 

Date:     August 3, 2004

 

 

 

2



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99

 

Press Release of Comfort System USA, Inc. dated August 2, 2004, reporting Comfort’s financial results for the second quarter of 2004.

 

3


Exhibit 99

 

 

 

 

 

 

 

 

777 Post Oak Blvd, Suite 500

 

 

Houston, Texas 77056

 

 

713-830-9600

 

 

Fax 713-830-9696

 

 

 

CONTACT:

Gordon Beittenmiller

 

 

 

Chief Financial Officer

 

 

 

(713) 830-9600

 

 

 

FOR IMMEDIATE RELEASE

 

COMFORT SYSTEMS USA REPORTS SECOND QUARTER RESULTS

 

—     Significant Increase in Income - Record Backlog     —

 

 

Houston, TX – August 2, 2004 – Comfort Systems USA, Inc. (NYSE: FIX), a leading provider of commercial, industrial and institutional heating, ventilation and air conditioning (“HVAC”) services, today announced net income of $4,174,000 or $0.10 per diluted share, for the quarter ended June 30, 2004, as compared to net income of $2,573,000 or $0.07 per diluted share, in the second quarter of 2003.  Net income in the second quarter of 2003 was benefited by $0.02 per diluted share resulting from an unusually low tax provision related to a conservative tax position that the Company had taken in the first quarter of last year.  Excluding the charges for restructuring and debt cost writeoff, and the effect of divested units not included in discontinued operations, net income from ongoing operations was $3,193,000 or $0.08 per diluted share in the second quarter of 2003, again including a $0.02 per diluted share benefit in connection with the tax item noted previously.

 

The Company reported revenues from continuing operations of $203,948,000 in the current quarter as compared to $198,799,000 in 2003.  The Company also reported free cash flow of $11,647,000 in the current quarter as compared to free cash flow of $13,095,000 in 2003.  Backlog as of June 30, 2004 was a record $488,584,000, as compared to $473,163,000, the previous record as of March 31, 2004, and $453,888,000 on a same-store basis as of June 30, 2003.

 

Bill Murdy, Comfort Systems USA’s Chairman and CEO, said, “We are pleased to report another quarter of steady progress for Comfort Systems USA.  Revenues were up 3% over last year, while operating income at ongoing operations increased 43% and margins climbed by more than 100 basis points.  Pre-tax income grew by an even greater amount as a result of significantly lower interest expense this year.  Free cash flow came in at healthy levels this quarter, while backlog reached another record growing 8% over last year, and showed indications of improving profitability.”

 

The Company reported net income from continuing operations for the six months ended June 30, 2004 of $5,315,000 or $0.13 per diluted share as compared to a net loss from continuing operations of $1,693,000 or $0.05 per diluted share in 2003.  Excluding charges for restructuring, debt cost writeoff, and divested units not reported in discontinued operations, net income from ongoing operations was $803,000 or $0.02 per diluted share for the six months ended June 30, 2003.  The latter amount was benefited by $0.01 per diluted share resulting from tax benefits associated with certain state level losses incurred during that period that were unusually large in comparison to the rest of the Company’s pre-tax income for the period.

 

1



 

The Company reported revenues of $396,749,000 from continuing operations for the first six months of 2004, as compared to $378,068,000 in 2003.  Excluding divested units not reported in discontinued operations, same-store revenues were up 6% from $374,031,000 in 2003.

 

Murdy continued, “As we noted last quarter, our markets have experienced sharp increases this year in the cost of certain commodities used in our work, including steel, iron, and copper, which comprise 10% to 15% on average of the cost of our projects.  We also indicated that we expected commodity inflation to have a modest effect on our results arising from projects where commodity inflation not anticipated in our cost estimates and price commitments could not be recovered in higher revenues on those projects.  This effect during the second quarter was approximately $1 million before taxes, or $0.01 per diluted share, which we absorbed while still producing significant income and margin increases for the quarter.  Based on certain steps we initiated earlier this year in response to commodity cost volatility, including early buying of materials for certain projects, and price adjustment provisions in project bids and contracts, we expect the impact of unrecoverable commodity cost inflation to be lower in coming quarters than it was in this quarter.

 

“While it remains possible that broader commodity cost inflation could slow demand for nonresidential new construction and replacement, we have not seen indications of this so far.  Instead, we continue to see modestly improving activity levels in our industry.  For our part, we have maintained our determined efforts, including cost containment and further strengthening of our balance sheet, to position the Company for ongoing performance as our industry environment turns more favorable.  We remain focused on delivering significantly better results for 2004 as compared to 2003.”

 

As previously announced, the Company will host a conference call to discuss its financial results and position in more depth on Tuesday, August 3, 2004 at 10:00 a.m. Central Time.  The call-in number for this conference call is 1-773-756-4600.  A replay of the entire call will be available until 5:00 p.m. Central Time, Tuesday, August 10, 2004 by calling 1-402-998-1310.

 

Comfort Systems USA is a premier provider of business solutions addressing workplace comfort, with 59 locations in 48 cities around the nation.  For more information, visit the Company’s website at www.comfortsystemsusa.com.

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These statements are based on the current plans and expectations of Comfort Systems USA, Inc. and involve risks and uncertainties that could cause actual future activities and results of operations to be materially different from those set forth in the forward-looking statements. Important factors that could cause actual results to differ include, among others, the lack of a combined operating history and the difficulty of integrating formerly separate businesses, retention of key management, national and regional weakness in non-residential construction activity, difficulty in obtaining or increased costs associated with debt financing or bonding, shortages of labor and specialty building materials, seasonal fluctuations in the demand for HVAC systems and the use of incorrect estimates for bidding a fixed price contract and other risks detailed in the Company’s reports filed with the Securities and Exchange Commission.

 

–    Financial table follows  –

 

2



 

Comfort Systems USA, Inc.

Consolidated Statements of Operations

For the Three Months and Six Months Ended June 30, 2004 and 2003

(in thousands, except per share amounts)

(unaudited)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2004

 

%

 

2003

 

%

 

2004

 

%

 

2003

 

%

 

Revenues

 

$

203,948

 

100.0

%

$

198,799

 

100.0

%

$

396,749

 

100.0

%

$

378,068

 

100.0

%

Cost of services

 

170,827

 

83.8

%

164,902

 

82.9

%

333,604

 

84.1

%

317,179

 

83.9

%

Gross profit

 

33,121

 

16.2

%

33,897

 

17.1

%

63,145

 

15.9

%

60,889

 

16.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SG&A

 

25,717

 

12.6

%

28,762

 

14.5

%

52,772

 

13.3

%

59,174

 

15.7

%

Restructuring charges

 

 

 

1,112

 

0.6

%

 

 

2,274

 

0.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

7,404

 

3.6

%

4,023

 

2.0

%

10,373

 

2.6

%

(559

)

(0.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

282

 

0.1

%

1,052

 

0.5

%

779

 

0.2

%

1,594

 

0.4

%

Other expense (income)

 

(396

)

(0.2

)%

(102

)

(0.1

)%

270

 

0.1

%

147

 

 

Write-off of debt costs

 

 

 

 

 

 

 

823

 

0.2

%

Income (loss) before taxes

 

7,518

 

3.7

%

3,073

 

1.5

%

9,324

 

2.4

%

(3,123

)

(0.8

)%

Income taxes

 

3,213

 

 

 

626

 

 

 

4,009

 

 

 

(1,430

)

 

 

Income (loss) from continuing operations

 

4,305

 

2.1

%

2,447

 

1.2

%

5,315

 

1.3

%

(1,693

)

(0.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income, net of income tax expense of $4, $84, $27 and $225

 

6

 

 

 

126

 

 

 

39

 

 

 

362

 

 

 

Estimated loss on disposition, including income tax expense of $235, $0, $235 and $231

 

(137

)

 

 

 

 

 

(137

)

 

 

(912

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

4,174

 

 

 

$

2,573

 

 

 

$

5,217

 

 

 

$

(2,243

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.11

 

 

 

$

0.07

 

 

 

$

0.14

 

 

 

$

(0.05

)

 

 

Discontinued operations -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

 

 

 

 

 

 

 

0.01

 

 

 

Estimated loss on disposition

 

 

 

 

 

 

 

 

 

 

(0.02

)

 

 

Net income (loss)

 

$

0.11

 

 

 

$

0.07

 

 

 

$

0.14

 

 

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

 

$

0.10

 

 

 

$

0.07

 

 

 

$

0.13

 

 

 

$

(0.05

)

 

 

Discontinued operations -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

 

 

 

 

 

 

 

0.01

 

 

 

Estimated loss on disposition

 

 

 

 

 

 

 

 

 

 

(0.02

)

 

 

Net income (loss)

 

$

0.10

 

 

 

$

0.07

 

 

 

$

0.13

 

 

 

$

(0.06

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

38,340

 

 

 

37,640

 

 

 

38,237

 

 

 

37,631

 

 

 

Diluted

 

39,998

 

 

 

37,983

 

 

 

39,480

 

 

 

38,804

 

 

 

 

Note 1:  The diluted earnings per share data presented above reflects the dilutive effect, if any, of stock options, warrants and contingently issuable restricted stock which were outstanding during the periods presented.

 

3



 

Supplemental Information Relating to Earnings (Loss) Per Share (amounts in thousands, except for per share amounts) (unaudited)

 

 

 

Three Months Ended June 30, 2004

 

Three Months Ended June 30, 2003

 

 

 

Income
from

continuing
operations
(after tax)

 

Shares

 

Income
per
share

 

Income
from
continuing
operations
(after tax)

 

Shares

 

Income
per
share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

4,305

 

38,340

 

$

0.11

 

$

2,447

 

37,640

 

$

0.07

 

Adjustment to income from continuing operations (after tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

Remove mark-to-market decrease in the amount of warrant and put obligation (after tax)

 

(340

)

 

 

 

 

(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of shares issuable under stock option plans

 

 

 

1,078

 

 

 

 

 

118

 

 

 

Effect of shares issuable related to warrant

 

 

 

409

 

 

 

 

 

(a)

 

 

Effect of contingently issuable restricted shares

 

 

 

171

 

 

 

 

 

225

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

3,965

 

39,998

 

$

0.10

 

$

2,447

 

37,983

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2004

 

Six Months Ended June 30, 2003

 

 

 

Income
from
continuing
operations
(after tax)

 

Shares

 

Income
per
share

 

Income
(loss)
from
continuing
operations
(after tax)

 

Shares

 

Income
(loss)
per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

5,315

 

38,237

 

$

0.14

 

$

(1,693

)

37,631

 

$

(0.05

)

Adjustment to income (loss) from continuing operations (after tax):

 

 

 

 

 

 

 

 

 

 

 

 

 

Remove mark-to-market decrease in the amount of warrant and put obligation (after tax)

 

(a)

 

 

 

 

(92

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of shares issuable under stock option plans

 

 

 

1,051

 

 

 

 

 

(b)

 

 

Effect of shares issuable related to warrant

 

 

 

(a)

 

 

 

 

1,173

(c)

 

 

Effect of contingently issuable restricted shares

 

 

 

192

 

 

 

 

 

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

5,315

 

39,480

 

$

0.13

 

$

(1,785

)

38,804

 

$

(0.05

)

 


(a)                                  Exclusion of the mark-to-market adjustment to the amount of the warrant and put obligation for this period would increase earnings per share, or be anti-dilutive.  In accordance with generally accepted accounting principles, this anti-dilutive impact is excluded from determining diluted earnings (loss) per share.

 

(b)                                 Due to the loss incurred in this period, these shares are excluded in the computation of diluted earnings (loss) per share because they have an anti-dilutive impact.

 

(c)                                  For the first six months of 2003, when the warrant was dilutive for purpose of calculating EPS, a significantly larger number of share equivalents was included in the EPS calculation than was added in the current year.  This resulted primarily because the put portion of the related warrant and put obligation was significantly larger in 2003, and EPS calculation rules require an assumption that additional shares of stock are issued to raise proceeds to fund the put obligation.  At the end of 2003, a renegotiation of the warrant and put obligation virtually eliminated the value of the put portion of the obligation.  As a result, in future periods when the effect of including the warrant and put obligation in our EPS calculation is dilutive to EPS, share equivalents relating to the warrant that will be included in EPS are much more likely to be at or around the actual number of shares exercisable under the warrant - approximately 409,000 shares.

 

4



 

Supplemental Information Relating to Ongoing Operations (unaudited)

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2004

 

%

 

2003

 

%

 

2004

 

%

 

2003

 

%

 

Revenues

 

$

203,948

 

 

 

$

198,799

 

 

 

$

396,749

 

 

 

$

378,068

 

 

 

Divested units not reflected in discontinued operations

 

 

 

 

 

 

 

 

 

 

(4,037

)

 

 

Revenues from ongoing operations

 

203,948

 

100.0

%

198,799

 

100.0

%

396,749

 

100.0

%

374,031

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of services

 

170,827

 

 

 

164,902

 

 

 

333,604

 

 

 

317,179

 

 

 

Divested units not reflected in discontinued operations

 

 

 

 

(16

)

 

 

 

 

 

(4,037

)

 

 

Cost of services from ongoing operations

 

170,827

 

83.8

%

164,886

 

82.9

%

333,604

 

84.1

%

313,142

 

83.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit from ongoing operations

 

33,121

 

16.2

%

33,913

 

17.1

%

63,145

 

15.9

%

60,889

 

16.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative Expenses

 

25,717

 

 

 

28,762

 

 

 

52,772

 

 

 

59,174

 

 

 

Divested units not reflected in discontinued operations

 

 

 

 

(20

)

 

 

 

 

 

(743

)

 

 

Selling, general and administrative expenses from ongoing operations

 

25,717

 

12.6

%

28,742

 

14.5

%

52,772

 

13.3

%

58,431

 

15.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income from ongoing operations, excluding restructuring charges

 

7,404

 

3.6

%

5,171

 

2.6

%

10,373

 

2.6

%

2,458

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

282

 

0.1

%

1,052

 

0.5

%

779

 

0.2

%

1,594

 

0.4

%

Other expense (income)

 

(396

)

(0.2

)%

(102

)

(0.1

)%

270

 

0.1

%

147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from ongoing operations before income taxes, excluding restructuring charges and the write-off of debt costs

 

7,518

 

 

 

4,221

 

 

 

9,324

 

 

 

717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

3,213

 

 

 

1,028

 

 

 

4,009

 

 

 

(86

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from ongoing operations (after tax), excluding restructuring charges and the write-off of debt costs

 

$

4,305

 

2.1

%

$

3,193

 

1.6

%

$

5,315

 

1.3

%

$

803

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations (after tax)

 

$

4,305

 

 

 

$

2,447

 

 

 

$

5,315

 

 

 

$

(1,693

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Divested units not reflected in discontinued operations (after tax)

 

 

 

 

23

 

 

 

 

 

 

483

 

 

 

Restructuring charges (after tax)

 

 

 

 

723

 

 

 

 

 

 

1,478

 

 

 

Write-off of debt costs (after tax)

 

 

 

 

 

 

 

 

 

 

535

 

 

 

Income from ongoing operations (after tax), excluding restructuring charges and the write-off of debt costs

 

$

4,305

 

2.1

%

$

3,193

 

1.6

%

$

5,315

 

1.3

%

$

803

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share - income from ongoing operations (after tax), excluding restructuring charges and the write-off of debt costs

 

$

0.10

 

 

 

$

0.08

 

 

 

$

0.13

 

 

 

$

0.02

 

 

 

 

Note 1:  Operating results from ongoing operations, excluding restructuring charges and the write-off of debt costs, is presented because the Company believes it reflects the results of the core ongoing operations of the Company, and because we believe it is responsive to frequent questions we receive about the Company from third parties.  However, this measure is not considered a primary measure of an entity’s financial results under generally accepted accounting principles, and accordingly, this amount should not be considered an alternative to operating results as determined under generally accepted accounting principles and as reported by the Company.

 

Note 2:  The bottom two calculations in the above table show income (loss) from ongoing operations (after tax) and related earnings per share information excluding divested units not reflected in discontinued operations, restructuring charges and the write-off of debt costs.  The tax rate on these items was computed using the pro forma effective tax rate of the Company exclusive of these charges.

 

Note 3:  Income tax expense shown above for the three and six month periods ended June 30, 2003 is unusually low.  For the three months ended June 30, 2003, this resulted primarily from the fact that less tax expense was necessary for this period because the Company had taken a conservative position of recording a relatively small tax benefit in the preceding quarter ending March 31, 2003 when it had incurred a loss. For the six months ended June 30, 2003 the unusually low tax expense shown above results primarily from tax benefits associated with certain state level losses incurred during that period that were unusually large in comparison to the rest of the Company’s pre-tax income for the period.  Had tax expense for the three months ended June 30, 2003 reflected the same tax rate as the three months ended June 30, 2004, net income would have been approximately

 

5



 

$776,000,  or $0.02 per diluted share, lower in the second quarter of 2003.   Had tax expense for the six months ended June 30, 2003 reflected the same tax rate as the six months ended June 30, 2004, net income would have been approximately $394,000,  or $0.01 per diluted share lower in the second quarter of 2003.

 

6



 

Supplemental Information – Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) (unaudited)

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2004

 

%

 

2003

 

%

 

2004

 

%

 

2003

 

%

 

Net income (loss)

 

$

4,174

 

 

 

$

2,573

 

 

 

$

5,217

 

 

 

$

(2,243

)

 

 

Discontinued operations

 

131

 

 

 

(126

)

 

 

98

 

 

 

550

 

 

 

Income taxes

 

3,213

 

 

 

626

 

 

 

4,009

 

 

 

(1,430

)

 

 

Write-off of debt costs

 

 

 

 

 

 

 

 

 

 

823

 

 

 

Other expense (income)

 

(396

)

 

 

(102

)

 

 

270

 

 

 

147

 

 

 

Interest expense, net

 

282

 

 

 

1,052

 

 

 

779

 

 

 

1,594

 

 

 

Depreciation

 

1,165

 

 

 

1,370

 

 

 

2,302

 

 

 

2,690

 

 

 

Divested units not reflected in discontinued operations

 

 

 

 

36

 

 

 

 

 

 

743

 

 

 

Restructuring charges

 

 

 

 

1,112

 

 

 

 

 

 

2,274

 

 

 

EBITDA

 

$

8,569

 

4.2%

 

$

6,541

 

3.3%

 

$

12,675

 

3.2%

 

$

5,148

 

1.4%

 

 

Note 1:  The Company defines earnings before interest, taxes, depreciation and amortization (EBITDA) as net income (loss), excluding discontinued operations, income taxes, write-off of debt costs, other expense (income), interest expense, net, depreciation, divested units not reflected in discontinued operations, and restructuring charges.  EBITDA may be defined differently by other companies.  EBITDA is presented because it is a financial measure that is frequently requested by third parties.  However, EBITDA is not considered under generally accepted accounting principles as a primary measure of an entity’s financial results, and accordingly, EBITDA should not be considered an alternative to operating income, net income, or cash flows as determined under generally accepted accounting principles and as reported by the Company.

 

7



 

Comfort Systems USA, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

 

 

June 30,
2004

 

December 31,
2003

 

 

 

(unaudited)

 

 

 

Cash and cash equivalents

 

$

16,705

 

$

10,129

 

Accounts receivable, net

 

166,495

 

167,567

 

Costs and estimated earnings in excess of billings

 

22,271

 

16,162

 

Other current assets

 

26,187

 

29,644

 

Total current assets

 

231,658

 

223,502

 

 

 

 

 

 

 

Property and equipment, net

 

12,966

 

13,223

 

Goodwill

 

103,470

 

103,470

 

Other noncurrent assets

 

9,996

 

10,915

 

 

 

 

 

 

 

Total assets

 

$

358,090

 

$

351,110

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

2,076

 

$

1,594

 

Accounts payable

 

57,811

 

58,516

 

Billings in excess of costs and estimated earnings

 

29,184

 

29,657

 

Other current liabilities

 

51,024

 

49,532

 

Total current liabilities

 

140,095

 

139,299

 

 

 

 

 

 

 

Long-term debt

 

7,806

 

8,809

 

Other long-term liabilities

 

2,714

 

2,342

 

 

 

 

 

 

 

Total liabilities

 

150,615

 

150,450

 

 

 

 

 

 

 

Total equity

 

207,475

 

200,660

 

 

 

 

 

 

 

Total liabilities and equity

 

$

358,090

 

$

351,110

 

 

Selected Cash Flow Data (in thousands) (unaudited):

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

2004

 

2003

 

2004

 

2003

 

Cash flow from operating activities

 

$

12,393

 

$

13,923

 

$

7,660

 

$

11,580

 

Cash flow from investing activities

 

$

(569

)

$

(3,502

)

$

(824

)

$

(4,586

)

Cash flow from financing activities

 

$

(238

)

$

(10,335

)

$

(267

)

$

(1,683

)

 

 

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

$

12,393

 

$

13,923

 

$

7,660

 

$

11,580

 

Taxes paid related to the sale of businesses

 

 

 

 

10,371

 

Purchases of property and equipment

 

(900

)

(860

)

(2,217

)

(1,947

)

Proceeds from sales of property and equipment

 

154

 

32

 

283

 

111

 

Free cash flow

 

$

11,647

 

$

13,095

 

$

5,726

 

$

20,115

 

 

Note 1:  Free cash flow is defined as cash flow from operating activities excluding items related to sales of businesses, less customary capital expenditures, plus the proceeds from asset sales.  Free cash flow may be defined differently by other companies.  Free cash flow is presented because it is a financial measure that is frequently requested by third parties.  However, free cash flow is not considered under generally accepted accounting principles as a primary measure of an entity’s financial results, and accordingly, free cash flow should not be considered an alternative to operating income, net income, or cash flows as determined under generally accepted accounting principles and as reported by the Company.

 

8