Comfort Systems USA Reports Third Quarter 2012 Results
The Company reported net income attributable to
Mr. Lane concluded, “Overall demand remains mixed as backlog increased modestly. The headwinds of the last few years are continuing, as signs of strength in private and commercial markets are offset by challenges in government and institutional markets. Despite overall industry challenges, we expect continued profitability and positive cash flow for 2012, and we are continuing to invest in strengthening and growing market share in our core service and construction businesses.”
As previously announced, the Company will host a webcast and conference
call to discuss its financial results and position in more depth on
Certain statements and information in this press release may
constitute forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. The words “believe,” “expect,”
“anticipate,” “plan,” “intend,” “foresee,” “should,” “would,” “could,”
or other similar expressions are intended to identify forward-looking
statements, which are generally not historic in nature. These
forward-looking statements are based on the current expectations and
beliefs of
For additional information regarding known material factors that
could cause the Company’s results to differ from its projected results,
please see its filings with the
Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date hereof. The Company undertakes no obligation to publicly update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events, or otherwise.
– Financial tables follow –
Comfort Systems USA, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
For the Three Months and Nine Months Ended September 30, 2012 and 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2012 | % | 2011 | % | 2012 | % | 2011 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Revenue | $ | 335,540 | 100.0 | % | $ | 328,113 | 100.0 | % | $ | 1,019,700 | 100.0 | % | $ | 922,320 | 100.0 | % | ||||||||||||||||||||||||||||||||||||||
Cost of services | 279,889 | 83.4 | % | 279,005 | 85.0 | % | 866,793 | 85.0 | % | 791,493 | 85.8 | % | ||||||||||||||||||||||||||||||||||||||||||
Gross profit | 55,651 | 16.6 | % | 49,108 | 15.0 | % | 152,907 | 15.0 | % | 130,827 | 14.2 | % | ||||||||||||||||||||||||||||||||||||||||||
SG&A | 46,004 | 13.7 | % | 41,493 | 12.6 | % | 139,457 | 13.7 | % | 126,043 | 13.7 | % | ||||||||||||||||||||||||||||||||||||||||||
Goodwill impairment |
- |
- |
55,134 | 16.8 | % |
- |
- |
55,134 | 6.0 | % | ||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of assets | (99 | ) |
- |
(58 | ) |
- |
(554 | ) | (0.1 | )% | (162 | ) |
- |
|||||||||||||||||||||||||||||||||||||||||
Operating income (loss) | 9,746 | 2.9 | % | (47,461 | ) | (14.5 | )% | 14,004 | 1.4 | % | (50,188 | ) | (5.4 | )% | ||||||||||||||||||||||||||||||||||||||||
Interest expense, net | (393 | ) | (0.1 | )% | (462 | ) | (0.1 | )% | (1,210 | ) | (0.1 | )% | (1,366 | ) | (0.1 | )% | ||||||||||||||||||||||||||||||||||||||
Changes in the fair value of contingent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
earn-out obligations | (38 | ) | - | 5,077 | 1.5 | % | (105 | ) | - | 5,566 | 0.6 | % | ||||||||||||||||||||||||||||||||||||||||||
Other income (expense) | 13 |
- |
(16 | ) |
- |
83 |
- |
(68 | ) |
- |
||||||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | 9,328 | 2.8 | % | (42,862 | ) | (13.1 | )% | 12,772 | 1.3 | % | (46,056 | ) | (5.0 | )% | ||||||||||||||||||||||||||||||||||||||||
Income tax expense (benefit) | 4,003 | (6,293 | ) | 6,068 | (7,479 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) including | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 5,325 | 1.6 | % | (36,569 | ) |
(11.1 |
)% |
6,704 | 0.7 | % | (38,577 | ) | (4.2 | )% | ||||||||||||||||||||||||||||||||||||||||
Less: Net loss attributable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | (348 | ) | - | (2,408 | ) | - | ||||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comfort Systems USA, Inc. | $ | 5,673 | $ | (36,569 | ) | $ | 9,112 | $ | (38,577 |
) |
||||||||||||||||||||||||||||||||||||||||||||
Income (loss) per share attributable to |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Comfort Systems USA, Inc.: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.15 | $ | (0.98 | ) | $ | 0.25 | $ | (1.03 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Diluted | $ | 0.15 | $ | (0.98 | ) | $ | 0.24 | $ | (1.03 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Shares used in computing income (loss) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | 37,155 | 37,325 | 37,126 | 37,496 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Diluted | 37,332 | 37,325 | 37,265 | 37,496 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Note 1: | The diluted earnings per share data presented above reflects the dilutive effect, if any, of stock options and contingently issuable | ||
restricted stock which were outstanding during the periods presented. | |||
Supplemental Non-GAAP Information – (Unaudited): |
|||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||||||||||||||||||||||||||||
2012 | % | 2011 | % | 2012 | % | 2011 | % | ||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Comfort | |||||||||||||||||||||||||||||||||||||||||||||||||||
Systems USA, Inc. | $ | 5,673 | $ | (36,569 | ) | $ | 9,112 | $ | (38,577 | ) | |||||||||||||||||||||||||||||||||||||||||
Goodwill impairment (after tax) |
- |
44,886 |
- |
44,886 | |||||||||||||||||||||||||||||||||||||||||||||||
Changes in fair value of contingent | |||||||||||||||||||||||||||||||||||||||||||||||||||
earn-out obligations (after tax) | - | (5,025 | ) | - | (5,399 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Tax valuation allowances (after tax) |
- |
2,056 |
- |
2,056 | |||||||||||||||||||||||||||||||||||||||||||||||
Net income attributable to Comfort Systems | |||||||||||||||||||||||||||||||||||||||||||||||||||
USA, Inc. excluding goodwill impairment, | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of contingent earn-out | |||||||||||||||||||||||||||||||||||||||||||||||||||
obligations and tax | |||||||||||||||||||||||||||||||||||||||||||||||||||
valuation allowances | $ | 5,673 | 1.7 | % | $ | 5,348 | 1.6 | % | $ | 9,112 | 0.9 | % | $ | 2,966 | 0.3 | % | |||||||||||||||||||||||||||||||||||
Diluted income (loss) per share attributable to | |||||||||||||||||||||||||||||||||||||||||||||||||||
Comfort Systems USA, Inc. | $ | 0.15 | $ | (0.98 | ) | $ | 0.24 | $ | (1.03 | ) | |||||||||||||||||||||||||||||||||||||||||
Goodwill impairment |
- |
1.20 |
- |
1.20 | |||||||||||||||||||||||||||||||||||||||||||||||
Changes in fair value of contingent earn-out | |||||||||||||||||||||||||||||||||||||||||||||||||||
obligations | - | (0.13 | ) | - | (0.14 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Tax valuation allowances |
- |
0.05 |
- |
0.05 | |||||||||||||||||||||||||||||||||||||||||||||||
Diluted income per share attributable to | |||||||||||||||||||||||||||||||||||||||||||||||||||
Comfort Systems USA, Inc. excluding | |||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment, changes in fair value | |||||||||||||||||||||||||||||||||||||||||||||||||||
of contingent earn-out obligations and tax | |||||||||||||||||||||||||||||||||||||||||||||||||||
valuation adjustments | $ | 0.15 | $ | 0.14 | $ | 0.24 | $ | 0.08 | |||||||||||||||||||||||||||||||||||||||||||
Note 1: | Operating results attributable to Comfort Systems USA, Inc., excluding goodwill impairment, changes in fair value of contingent earn-out | ||
obligations and tax valuation adjustments are 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 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 tax rate on these items was computed using the pro forma effective tax rate of the Company exclusive of these charges. | ||
Supplemental Non-GAAP Information – Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”) (Unaudited): |
||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||
September 30, | September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2012 | % | 2011 | % | 2012 | % | 2011 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) including noncontrolling | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interests | $ | 5,325 | $ | (36,569 | ) | $ | 6,704 | $ | (38,577 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Income taxes | 4,003 | (6,293 | ) | 6,068 | (7,479 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Other expense (income), net | (13 | ) | 16 | (83 | ) | 68 | ||||||||||||||||||||||||||||||||||||||||||||||||
Changes in the fair value of contingent earn-out | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
obligations | 38 | (5,077 | ) | 105 | (5,566 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 393 | 462 | 1,210 | 1,366 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of assets | (99 | ) | (58 | ) | (554 | ) | (162 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
Goodwill impairment |
- |
55,134 |
- |
55,134 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization | 5,332 | 4,696 | 15,481 | 14,228 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 14,979 | 4.5 | % | $ | 12,311 | 3.8 | % | $ | 28,931 | 2.8 | % | $ | 19,012 | 2.1 | % | ||||||||||||||||||||||||||||||||||||||
Note 1: | The Company defines adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) as net income (loss) | ||
including noncontrolling interests, excluding income taxes, other (income) expense, changes in the fair value of contingent earn-out | |||
obligations, interest expense, net, gain on sale of assets, goodwill impairment and depreciation and amortization. Other companies | |||
may define Adjusted EBITDA differently. Adjusted EBITDA is presented because it is a financial measure that is frequently requested | |||
by third parties. However, Adjusted EBITDA is not considered under generally accepted accounting principles as a primary measure | |||
of an entity’s financial results, and accordingly, Adjusted EBITDA should not be considered an alternative to operating income (loss), | |||
net income (loss), or cash flows as determined under generally accepted accounting principles and as reported by the Company. | |||
Comfort Systems USA, Inc. | |||||||||||||
Condensed Consolidated Balance Sheets | |||||||||||||
(in thousands) | |||||||||||||
September 30, | December 31, | ||||||||||||
2012 | 2011 | ||||||||||||
(unaudited) | |||||||||||||
Cash and cash equivalents | $ | 35,665 | $ | 51,237 | |||||||||
Accounts receivable, net | 268,839 | 267,060 | |||||||||||
Costs and estimated earnings in excess of billings | 30,521 | 27,163 | |||||||||||
Other current assets | 44,455 | 41,822 | |||||||||||
Total current assets | 379,480 | 387,282 | |||||||||||
Property and equipment, net | 42,041 | 42,013 | |||||||||||
Goodwill | 114,588 | 107,093 | |||||||||||
Identifiable intangible assets, net | 46,795 | 48,349 | |||||||||||
Other noncurrent assets | 8,822 | 6,329 | |||||||||||
Total assets | $ | 591,726 | $ | 591,066 | |||||||||
Current maturities of long-term debt | $ | 300 | $ | 300 | |||||||||
Current maturities of notes to former owners |
- |
332 | |||||||||||
Accounts payable | 92,994 | 114,255 | |||||||||||
Billings in excess of costs and estimated earnings | 70,798 | 71,730 | |||||||||||
Other current liabilities | 99,237 | 91,354 | |||||||||||
Total current liabilities | 263,329 | 277,971 | |||||||||||
Long-term debt, net of current maturities | 16,100 | 2,400 | |||||||||||
Notes to former owners, net of current maturities | 7,949 | 12,349 | |||||||||||
Other long-term liabilities | 20,029 | 15,240 | |||||||||||
Total liabilities | 307,407 | 307,960 | |||||||||||
Comfort Systems USA, Inc. stockholders’ equity | 268,212 | 264,591 | |||||||||||
Noncontrolling interests | 16,107 | 18,515 | |||||||||||
Total stockholders’ equity | 284,319 | 283,106 | |||||||||||
Total liabilities and stockholders’ equity | $ | 591,726 | $ | 591,066 | |||||||||
Selected Cash Flow Data (in thousands) (unaudited): |
|||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||||||||||||||||
Cash provided by (used in): | |||||||||||||||||||||||||||||
Operating activities | $ | 16,455 | $ | 1,478 | $ | 3,432 | $ | (21,965 | ) | ||||||||||||||||||||
Investing activities | $ | (2,997 | ) | $ | (2,567 | ) | $ | (20,973 | ) | $ | (6,333 | ) | |||||||||||||||||
Financing activities | $ | (6,604 | ) | $ | (5,320 | ) | $ | 1,969 | $ | (14,356 | ) | ||||||||||||||||||
Free cash flow: | |||||||||||||||||||||||||||||
Cash from operating activities | $ | 16,455 | $ | 1,478 | $ | 3,432 | $ | (21,965 | ) | ||||||||||||||||||||
Purchases of property and equipment | (2,817 | ) | (2,548 | ) | (9,405 | ) | (6,452 | ) | |||||||||||||||||||||
Proceeds from sales of property and equipment | 205 | 230 | 967 | 611 | |||||||||||||||||||||||||
Free cash flow | $ | 13,843 | $ | (840 | ) | $ | (5,006 | ) | $ | (27,806 | ) | ||||||||||||||||||
Note 1: | Free cash flow is defined as cash flow from operating activities less customary capital expenditures, plus the proceeds from asset | ||
sales. Other companies may define free cash flow differently. 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. | |||
Source:
Comfort Systems USA, Inc.
William George, 713-830-9600
Chief
Financial Officer