UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (date of earliest event reported): July 28, 2010
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.) |
675 Bering Drive
Suite 400
Houston, Texas 77057
(Address of Principal Executive offices) (Zip Code)
Registrants telephone number, including area code: (713) 830-9600
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Explanatory Note:
As previously reported in a Current Report on Form 8-K filed on July 30, 2010 (the Initial Form 8-K), Comfort Systems USA, Inc. (the Company) entered into a stock purchase agreement (the Stock Purchase Agreement), dated July 28, 2010, to purchase all of the issued and outstanding stock of ColonialWebb Contractors Company, a Virginia corporation (ColonialWebb). As a result of the acquisition, ColonialWebb is a wholly-owned subsidiary of the Company. This Amendment No. 1 on Form 8-K/A amends and supplements the Initial Form 8-K to include financial statements and pro forma financial information required pursuant to Item 9.01 of Form 8-K.
Item 9.01 Financial Statements and Exhibits
(a) Financial statements of businesses acquired
The audited financial statements for ColonialWebb as of December 31, 2008, including the related independent auditors report, are included as Exhibit 99.2 hereto.
The audited financial statements for ColonialWebb as of December 31, 2009, including the related independent auditors report, are included as Exhibit 99.3 hereto.
The unaudited financial statements for ColonialWebb as of June 30, 2010 are included as Exhibit 99.4 hereto.
(b) Pro forma financial information
The following unaudited pro forma condensed combined balance sheet combines the historical consolidated balance sheet of the Company and the historical balance sheet of ColonialWebb, giving effect to the acquisition as if the acquisition had been consummated on June 30, 2010. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2009 and the six months ended June 30, 2010 combine the historical consolidated statements of operations of the Company and the historical statements of operations of ColonialWebb, giving effect to the acquisition as if it had occurred on January 1, 2009. The unaudited pro forma adjustments to reflect the purchase price allocation are based upon preliminary information, which may be revised as additional information becomes available.
The notes to the unaudited pro forma condensed combined financial statements provide a more detailed discussion of how such adjustments were derived and presented in the pro forma financial statements. The accompanying unaudited pro forma condensed combined financial statements have been compiled from historical financial statements and other information as described herein, but do not purport to represent what the Companys financial position or results of operations actually would have been had the transactions occurred on the dates indicated herein, or project the Companys performance for any future periods. Historically, the construction industry has been highly cyclical and, specifically, the HVAC industry is subject to seasonal variations.
The pro forma financial information should be read in conjunction with the Companys historical financial statements included in its Form 10-K for the year ended December 31, 2009 and Form 10-Q for the period ended June 30, 2010.
Comfort Systems USA, Inc.
Pro Forma Condensed Combined Balance Sheet
As of June 30, 2010
(in thousands)
(Unaudited)
|
|
Historical |
|
ColonialWebb |
|
Pro Forma |
|
Notes |
|
Pro Forma |
|
||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
107,602 |
|
$ |
28,560 |
|
$ |
(57,072 |
) |
(A) |
|
$ |
57,329 |
|
|
|
|
|
|
|
(21,761 |
) |
(A) |
|
|
|
||||
Accounts receivable, net |
|
208,183 |
|
34,287 |
|
|
|
|
|
242,470 |
|
||||
Other receivables |
|
4,325 |
|
638 |
|
|
|
|
|
4,963 |
|
||||
Income tax receivable |
|
17,451 |
|
|
|
|
|
|
|
17,451 |
|
||||
Inventories |
|
9,290 |
|
625 |
|
|
|
|
|
9,915 |
|
||||
Prepaid expenses and other |
|
23,960 |
|
338 |
|
2,891 |
|
(D) |
|
27,189 |
|
||||
Costs and estimated earnings in excess of billings |
|
22,098 |
|
5,858 |
|
|
|
|
|
27,956 |
|
||||
Total current assets |
|
392,909 |
|
70,306 |
|
(75,942 |
) |
|
|
387,273 |
|
||||
PROPERTY AND EQUIPMENT, net |
|
31,897 |
|
10,039 |
|
3,108 |
|
(C) |
|
45,044 |
|
||||
GOODWILL |
|
98,759 |
|
|
|
49,654 |
|
(C) |
|
148,413 |
|
||||
IDENTIFIABLE INTANGIBLE ASSETS, net |
|
18,412 |
|
|
|
28,100 |
|
(C) |
|
46,512 |
|
||||
MARKETABLE SECURITIES |
|
3,777 |
|
|
|
|
|
|
|
3,777 |
|
||||
OTHER NONCURRENT ASSETS |
|
2,733 |
|
20 |
|
|
|
|
|
2,753 |
|
||||
Total assets |
|
$ |
548,487 |
|
$ |
80,365 |
|
$ |
4,920 |
|
|
|
$ |
633,772 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
||||
Current maturities of long-term debt |
|
$ |
|
|
$ |
2,922 |
|
$ |
|
|
|
|
$ |
2,922 |
|
Current maturities of notes to former owners |
|
2,316 |
|
|
|
|
|
|
|
2,316 |
|
||||
Accounts payable |
|
78,038 |
|
10,923 |
|
|
|
|
|
88,961 |
|
||||
Accrued compensation and benefits |
|
30,844 |
|
7,744 |
|
|
|
|
|
38,588 |
|
||||
Billings in excess of costs and estimated earnings |
|
60,033 |
|
11,424 |
|
|
|
|
|
71,457 |
|
||||
Accrued self insurance expense |
|
27,081 |
|
2,012 |
|
300 |
|
(C) |
|
29,393 |
|
||||
Other current liabilities |
|
31,124 |
|
817 |
|
245 |
|
(C) |
|
32,186 |
|
||||
Total current liabilities |
|
229,436 |
|
35,842 |
|
545 |
|
|
|
265,823 |
|
||||
LONG-TERM DEBT, NET OF CURRENT MATURITIES |
|
|
|
4,826 |
|
|
|
|
|
4,826 |
|
||||
NOTES TO FORMER OWNERS, NET OF CURRENT MATURITIES |
|
4,375 |
|
|
|
24,200 |
|
(B) |
|
28,575 |
|
||||
DEFERRED INCOME TAX LIABILITIES |
|
6,348 |
|
|
|
12,680 |
|
(D) |
|
19,028 |
|
||||
OTHER LONG-TERM LIABILITIES |
|
3,801 |
|
2,076 |
|
6,660 |
|
(B) |
|
10,993 |
|
||||
|
|
|
|
|
|
(1,544 |
) |
(E) |
|
|
|
||||
Total liabilities |
|
243,960 |
|
42,744 |
|
42,541 |
|
|
|
329,245 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
STOCKHOLDERS EQUITY |
|
304,527 |
|
37,621 |
|
(37,621 |
) |
(F) |
|
304,527 |
|
||||
Total liabilities and stockholders equity |
|
$ |
548,487 |
|
$ |
80,365 |
|
$ |
4,920 |
|
|
|
$ |
633,772 |
|
The accompanying notes are an integral part of this financial statement.
Comfort Systems USA, Inc.
Pro Forma Condensed Combined Statement of Operations
Six Months Ended June 30, 2010
(in thousands, except per share amounts)
(Unaudited)
|
|
Historical |
|
ColonialWebb |
|
Pro Forma |
|
Notes |
|
Pro Forma |
|
||||
REVENUES |
|
$ |
486,063 |
|
$ |
92,314 |
|
$ |
|
|
|
|
$ |
578,377 |
|
COST OF SERVICES |
|
404,590 |
|
67,331 |
|
193 |
|
(G) |
|
472,167 |
|
||||
|
|
|
|
|
|
53 |
|
(J) |
|
|
|
||||
Gross profit |
|
81,473 |
|
24,983 |
|
(246 |
) |
|
|
106,210 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
73,020 |
|
17,615 |
|
1,556 |
|
(G) |
|
92,416 |
|
||||
|
|
|
|
|
|
197 |
|
(E) |
|
|
|
||||
|
|
|
|
|
|
28 |
|
(J) |
|
|
|
||||
GOODWILL IMPAIRMENT |
|
4,446 |
|
|
|
|
|
|
|
4,446 |
|
||||
LOSS (GAIN) ON SALE OF ASSETS |
|
(473 |
) |
(52 |
) |
|
|
|
|
(525 |
) |
||||
Operating income |
|
4,480 |
|
7,420 |
|
(2,027 |
) |
|
|
9,873 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
144 |
|
167 |
|
(72 |
) |
(H) |
|
239 |
|
||||
Interest expense |
|
(574 |
) |
(181 |
) |
(393 |
) |
(I) |
|
(1,148 |
) |
||||
Other |
|
6 |
|
9 |
|
|
|
|
|
15 |
|
||||
Other income (expense) |
|
(424 |
) |
(5 |
) |
(465 |
) |
|
|
(894 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
INCOME BEFORE INCOME TAXES |
|
4,056 |
|
7,415 |
|
(2,492 |
) |
|
|
8,979 |
|
||||
INCOME TAX EXPENSE |
|
1,245 |
|
|
|
1,859 |
|
(D) |
|
3,104 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
INCOME FROM CONTINUING OPERATIONS |
|
$ |
2,811 |
|
$ |
7,415 |
|
$ |
(4,351 |
) |
|
|
$ |
5,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
INCOME PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.08 |
|
|
|
|
|
|
|
$ |
0.16 |
|
||
Diluted |
|
$ |
0.07 |
|
|
|
|
|
|
|
$ |
0.16 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
SHARES USED IN COMPUTING INCOME PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
37,566 |
|
|
|
|
|
|
|
37,566 |
|
||||
Diluted |
|
37,834 |
|
|
|
|
|
|
|
37,834 |
|
The accompanying notes are an integral part of this financial statement.
Comfort Systems USA, Inc.
Pro Forma Condensed Combined Statement of Operations
Year Ended December 31, 2009
(in thousands, except per share amounts)
(Unaudited)
|
|
Historical |
|
ColonialWebb |
|
Pro Forma |
|
Notes |
|
Pro Forma |
|
||||
REVENUES |
|
$ |
1,128,907 |
|
$ |
218,700 |
|
$ |
|
|
|
|
$ |
1,347,607 |
|
COST OF SERVICES |
|
903,357 |
|
156,586 |
|
387 |
|
(G) |
|
1,060,436 |
|
||||
|
|
|
|
|
|
106 |
|
(J) |
|
|
|
||||
Gross profit |
|
225,550 |
|
62,114 |
|
(493 |
) |
|
|
287,171 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
169,023 |
|
39,052 |
|
3,601 |
|
(G) |
|
210,804 |
|
||||
|
|
|
|
|
|
(928 |
) |
(E) |
|
|
|
||||
|
|
|
|
|
|
56 |
|
(J) |
|
|
|
||||
GOODWILL IMPAIRMENT |
|
|
|
|
|
|
|
|
|
|
|
||||
GAIN ON SALE OF ASSETS |
|
(106 |
) |
(49 |
) |
|
|
|
|
(155 |
) |
||||
Operating income |
|
56,633 |
|
23,111 |
|
(3,222 |
) |
|
|
76,522 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
585 |
|
365 |
|
(293 |
) |
(H) |
|
657 |
|
||||
Interest expense |
|
(1,202 |
) |
(528 |
) |
(786 |
) |
(I) |
|
(2,516 |
) |
||||
Other |
|
17 |
|
21 |
|
|
|
|
|
38 |
|
||||
Other income (expense) |
|
(600 |
) |
(142 |
) |
(1,079 |
) |
|
|
(1,821 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
INCOME BEFORE INCOME TAXES |
|
56,033 |
|
22,969 |
|
(4,301 |
) |
|
|
74,701 |
|
||||
INCOME TAX EXPENSE |
|
21,437 |
|
|
|
7,099 |
|
(D) |
|
28,536 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
INCOME FROM CONTINUING OPERATIONS |
|
$ |
34,596 |
|
$ |
22,969 |
|
$ |
(11,400 |
) |
|
|
$ |
46,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
INCOME PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.91 |
|
|
|
|
|
|
|
$ |
1.21 |
|
||
Diluted |
|
$ |
0.90 |
|
|
|
|
|
|
|
$ |
1.20 |
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
SHARES USED IN COMPUTING INCOME PER SHARE: |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
38,046 |
|
|
|
|
|
|
|
38,046 |
|
||||
Diluted |
|
38,451 |
|
|
|
|
|
|
|
38,451 |
|
The accompanying notes are an integral part of this financial statement.
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
1. Purchase Price Allocation
The allocation of the purchase price to the assets acquired and liabilities assumed is preliminary and, therefore, subject to change. The allocation of the purchase price was prepared based on the information available as of the acquisition date and, therefore, may be materially impacted by certain adjustments on the finalization of the fair value assessments of ColonialWebbs assets and liabilities.
The following is the unaudited pro forma purchase price and the unaudited pro forma purchase price allocation based on ColonialWebbs unaudited June 30, 2010 balance sheet (in thousands):
Cash paid from available funds |
|
$ |
57,072 |
|
Cash paid for excess working capital |
|
21,761 |
|
|
Notes issued to former owners |
|
24,200 |
|
|
Estimated fair value of contingent earn-out payments |
|
6,660 |
|
|
Total consideration and costs |
|
$ |
109,693 |
|
|
|
|
|
|
Pro forma purchase price allocation: |
|
|
|
|
Fair value of net assets acquired |
|
$ |
41,728 |
|
Effect of transaction on deferred income taxes |
|
(9,789 |
) |
|
Estimated identifiable intangible assets |
|
28,100 |
|
|
Goodwill |
|
49,654 |
|
|
Total consideration and costs |
|
$ |
109,693 |
|
2. Pro Forma Adjustments
The accompanying pro forma condensed combined financial statements give effect to the following pro forma adjustments necessary to reflect the acquisition outlined in the preceding introduction as if the transaction occurred on January 1, 2009 in the pro forma condensed combined statement of operations and on June 30, 2010 in the pro forma condensed combined balance sheet:
(A) Purchase price paid from cash, including the cash paid for excess working capital as of June 30, 2010.
(B) Additional consideration payable in the form of notes issued to the former owners and contingent earn-out payments associated with the achievement of specified milestones. Contingent earn-out payments are recorded at their estimated fair value determined based on a probability-weighted income approach. This fair value measurement is based on significant unobservable inputs in the market and thus represents a Level 3 measurement within the fair value hierarchy. Future changes in the estimated fair value of the contingent payments will be recognized immediately in earnings.
(C) Fair value adjustments to assets and liabilities acquired, which includes $3.1 million to property and equipment, $49.7 million to goodwill, $28.1 million to intangible assets (see note 3), $0.3 million to accrued self insurance expense, and $0.2 million to other current liabilities.
(D) Adjustments to reflect the addition of deferred income taxes related to acquired assets and liabilities and the conversion of ColonialWebb from an S-Corp to a C-Corp.
(E) Adjustment to conform the accounting for deferred compensation with the Companys accounting policy.
(F) Elimination of ColonialWebbs pre-existing stockholders equity balances due to change in ownership.
(G) Amortization of preliminary fair value amounts allocated to definite-lived intangible assets over the preliminary estimated useful lives. (See note 3 for further details.)
(H) Elimination of the Companys interest income associated with the utilization of cash for the transaction.
(I) Interest expense incurred on the notes to former owners.
(J) Depreciation expense incurred on the step-up of the property and equipment to fair value.
3. Identifiable Intangible Assets
The preliminary components of identifiable intangible assets resulting from the acquisition and their related amortizable lives are as follows (dollars in thousands):
|
|
Estimated |
|
Estimated |
|
|
Backlog |
|
18 months |
|
$ |
580 |
|
Customer relationships |
|
15 years |
|
15,700 |
|
|
Non-compete agreements |
|
1-5 years |
|
1,720 |
|
|
Trade names |
|
25 years |
|
10,100 |
|
|
Total |
|
|
|
$ |
28,100 |
|
These components are subject to change based upon the results of a third party valuation of the identifiable intangible assets. The estimated value of the backlog, trade names, and non-compete agreements are being amortized using the straight line method of accounting over their estimated amortization lives. The estimated value of the customer relationships is being amortized using the expected future cash flows that reflect the expected economic benefit.
(d) Exhibits
The following exhibits are included herein:
10.1 Stock Purchase Agreement, dated July 28, 2010 (incorporated by reference to Exhibit 10.1 of the Companys Current Report on Form 8-K filed on July 30, 2010).
23.1 Consent of Keiter, Stephens, Hurst, Gary & Shreaves, P.C.
99.1 Press release dated July 28, 2010 (i) announcing the Companys acquisition of ColonialWebb and (ii) discussing the Companys second quarter earnings (incorporated by reference to Exhibit 99.1 of the Companys Current Report on Form 8-K filed on July 30, 2010).
99.2 The audited financial statements for ColonialWebb as of December 31, 2008, including the related independent auditors report.
99.3 The audited financial statements for ColonialWebb as of December 31, 2009, including the related independent auditors report.
99.4 The unaudited financial statements for ColonialWebb as of June 30, 2010.
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 |
|
|
Executive Vice President and |
|
|
Chief Financial Officer |
Date: October 6, 2010
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
The
Board of Directors
Comfort Systems USA, Inc.
We hereby consent to the incorporation by reference in this Current Report on Form 8-K/A of Comfort Systems USA, Inc. of our reports dated March 8, 2010 and March 17, 2009 relating to the financial statements of ColonialWebb Contractors Company as of December 31, 2009 and 2008, respectively.
/s/ Keiter, Stephens, Hurst, Gary & Shreaves, PC
October 4, 2010
Glen Allen, Virginia
Exhibit 99.2
Financial Statements
December 31, 2008
COLONIALWEBB CONTRACTORS COMPANY
Table of Contents
|
Page |
|
|
Report of Independent Accountants |
1 |
|
|
Financial Statements: |
|
Balance Sheet |
2 |
Statement of Income |
3 |
Statement of Stockholders Equity |
4 |
Statement of Cash Flows |
5 |
Notes to Financial Statements |
6 |
REPORT OF INDEPENDENT ACCOUNTANTS
To the Board of Directors and Stockholders
ColonialWebb Contractors Company
2820 Ackley Avenue
Richmond, VA 23228
We have audited the accompanying balance sheet of ColonialWebb Contractors Company (the Company) as of December 31, 2008, and the related statements of income, stockholders equity, and cash flows for the year then ended. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of ColonialWebb Contractors Company as of December 31, 2008, and the results of its operations and its cash flows for the year then ended in conformity with
March 17, 2009
COLONIALWEBB CONTRACTORS COMPANY
Balance Sheet
December 31, 2008
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
22,947,676 |
|
Accounts receivable - net |
|
40,398,316 |
|
|
Costs and estimated earnings in excess of billings |
|
4,912,752 |
|
|
Prepaid expenses and other current assets |
|
493,538 |
|
|
Inventory |
|
709,750 |
|
|
Service work in progress |
|
702,803 |
|
|
|
|
|
|
|
Total current assets |
|
70,164,835 |
|
|
|
|
|
|
|
Property and equipment - net |
|
11,764,133 |
|
|
|
|
|
|
|
Total assets |
|
$ |
81,928,968 |
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
|
$ |
13,297,318 |
|
Accrued liabilities |
|
3,797,141 |
|
|
Accrued compensation |
|
10,072,783 |
|
|
Billings in excess of costs and estimated earnings |
|
18,860,703 |
|
|
Current portion of long-term debt |
|
2,448,422 |
|
|
|
|
|
|
|
Total current liabilities |
|
48,476,367 |
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
Deferred incentives |
|
938,218 |
|
|
Long-term debt - less current portion |
|
5,993,793 |
|
|
|
|
|
|
|
Total long-term liabilities |
|
6,932,011 |
|
|
|
|
|
|
|
Total liabilities |
|
55,408,378 |
|
|
|
|
|
|
|
Stockholders equity |
|
26,520,590 |
|
|
|
|
|
|
|
|
|
$ |
81,928,968 |
|
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Statement of Income
For the Year Ended December 31, 2008
Revenue |
|
$ |
207,144,979 |
|
|
|
|
|
|
Cost of Revenue |
|
146,745,540 |
|
|
|
|
|
|
|
Gross profit |
|
60,399,439 |
|
|
|
|
|
|
|
Operating expenses |
|
43,078,977 |
|
|
|
|
|
|
|
Income from operations |
|
17,320,462 |
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
Interest income |
|
298,991 |
|
|
Other income: |
|
19,900 |
|
|
Interest expense |
|
(539,970 |
) |
|
Loss on disposal |
|
(12,492 |
) |
|
|
|
|
|
|
Total other expense |
|
(233,571 |
) |
|
|
|
|
|
|
Net income |
|
$ |
17,086,891 |
|
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Statement of Stockholders Equity
For the Year Ended December 31, 2008
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|||||
|
|
|
|
Additional |
|
|
|
Other |
|
Total |
|
|||||
|
|
|
|
Paid-In |
|
Retained |
|
Comprehensive |
|
Stockholders |
|
|||||
|
|
Common Stock |
|
Capital |
|
Earnings |
|
Loss |
|
Equity |
|
|||||
Balance, December 31, 2007 |
|
$ |
81,132 |
|
$ |
16,026,988 |
|
$ |
8,043,309 |
|
$ |
(29,148 |
) |
$ |
24,122,281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
|
|
|
|
17,086,891 |
|
|
|
17,086,891 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividends paid |
|
|
|
|
|
(14,629,530 |
) |
|
|
(14,629,530 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Change in unrealized loss on interest rate swap |
|
|
|
|
|
|
|
(59,052 |
) |
(59,052 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, December 31, 2008 |
|
$ |
81,132 |
|
$ |
16,026,988 |
|
$ |
10,500,670 |
|
$ |
(88,200 |
) |
$ |
26,520,590 |
|
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Statement of Cash Flows
For the Year Ended December 31, 2008
Cash flows from operating activities: |
|
|
|
|
Net income |
|
$ |
17,086,891 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
Depreciation and amortization |
|
3,414,358 |
|
|
Gain on sale of equipment |
|
(37,564 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable |
|
4,950,929 |
|
|
Costs and estimated earnings in excess of billings |
|
1,501,017 |
|
|
Prepaid expenses and other current assets |
|
48,598 |
|
|
Inventory |
|
153,040 |
|
|
Service work in progress |
|
(61,008 |
) |
|
Accounts payable |
|
(1,539,513 |
) |
|
Accrued liabilities |
|
(108,414 |
) |
|
Accrued compensation |
|
2,056,080 |
|
|
Billings in excess of costs and estimated earnings |
|
(559,117 |
) |
|
Deferred incentives |
|
646,182 |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
27,551,479 |
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
Purchases of property and equipment |
|
(3,564,520 |
) |
|
Proceeds from sale of property and equipment |
|
268,287 |
|
|
|
|
|
|
|
Net cash used by investing activities |
|
(3,296,233 |
) |
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
Payments on debt |
|
(2,974,415 |
) |
|
Proceeds from borrowings of long-term debt |
|
2,357,000 |
|
|
Dividends paid |
|
(14,629,530 |
) |
|
|
|
|
|
|
Net cash used by financing activities |
|
(15,246,945 |
) |
|
|
|
|
|
|
Net increase in cash |
|
9,008,301 |
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year |
|
13,939,375 |
|
|
|
|
|
|
|
Cash and cash equivalents, end of year |
|
$ |
22,947,676 |
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
Cash paid for interest |
|
$ |
494,199 |
|
|
|
|
|
|
Non-cash transaction: |
|
|
|
|
Unrealized loss on interest rate swap |
|
$ |
(59,052 |
) |
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements
1. Summary of Significant Accounting Policies:
Nature of Business: ColonialWebb Contractors Company (the Company), was incorporated in the Commonwealth of Virginia in 1972. The Company operates as a comprehensive, single-source construction, service, manufacturing and refrigeration service firm servicing the Mid-Atlantic region. Headquartered in Richmond, VA with seven other locations, the Company has approximately 1,200 employees and a fleet of over 500 service vehicles.
Revenue and Cost Recognition: Revenues from fixed-price construction contracts are recognized on the percentage of completion method, measured by total cost incurred to total estimated cost. Revenues from cost-plus-fee contracts are recognized on the basis of costs incurred during the period plus the fee earned, measured by the cost-to-cost method.
Contracts to service heating, ventilation and air conditioning (HVAC) systems and for building maintenance are generally for a period of one year and are recognized only to the extent earned. The revenue earned in a period is the ratable portion of the contract period and is included as a component of accrued liabilities on the balance sheet.
Contract costs include all direct material, labor, subcontract, and other direct costs and those indirect costs related to contract performance such as insurance, payroll taxes, and employee benefits. Operating costs are charged to expense as incurred. Provision for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions, and estimated profitability are recognized in the period in which the revisions are determined.
The asset, Costs and estimated earnings in excess of billings represents revenues recognized in excess of amounts billed. The liability, Billings in excess of costs and estimated earnings, represents billings in excess of revenues recognized.
Assets and liabilities related to long-term construction contracts are included in current assets and current liabilities in the accompanying balance sheets, as they will be liquidated in the normal course of contract completion, although this may require more than one year.
Cash and Cash Equivalents: The Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.
Allowance for Bad Debts: The Company uses the reserve method of accounting for bad debts. The allowance for doubtful accounts at December 31, 2008 was $1,348,864.
Inventory: Inventory is stated at the lower of cost or market, with cost being determined on a first-in, first out (FIFO) basis. Inventories principally consist of contract related materials, service parts, and supplies. The Company evaluates inventory levels and expected usage on a periodic basis and records valuation allowances as required.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
1. Summary of Significant Accounting Policies, Continued:
Property and Equipment: Property and equipment is stated at cost. The costs of major improvements are capitalized, while the costs of maintenance and repairs that do not extend the original estimated economic life are charged to expense as incurred. Depreciation and amortization are provided on the straight-line method over the estimated useful lives of the assets:
Buildings |
|
39 years |
|
Contracting equipment and vehicles |
|
5 - 7 years |
|
Office furniture and computer equipment |
|
3 - 5 years |
|
Leasehold improvements |
|
Term of lease |
|
Income Taxes: The Company has elected to have its income taxed under Section 1362 (Subchapter S Corporations) of the Internal Revenue Code, which provides that, in lieu of corporate income taxes, the stockholders are taxed on the Companys taxable income. Similar provisions apply for state income tax reporting. Accordingly, no provision or liability for income taxes is provided in the accompanying financial statements.
Credit Risk: Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash, accounts receivable and costs and estimated earnings in excess of billings on uncompleted contracts.
The Company maintains its cash balances in one financial institution. The balances are insured by the Federal Deposit Insurance Corporation up to $250,000. The Company regularly has funds in excess of $250,000 in the financial institution.
Accounts receivable and costs and estimated earnings in excess of billings on uncompleted contracts result from contracts with customers principally in the Mid-Atlantic States. The Company does not normally require collateral or perfect its lien rights with respect to contract amounts or retainage held. Credit is extended to customers after an evaluation for credit worthiness.
For the year ended December 31, 2008, work performed for two customers, either directly or through another contractor, represented approximately 22% of total revenues. One customer represented approximately 18% of accounts receivable.
Use of Estimates: The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
1. Summary of Significant Accounting Policies, Continued:
Self-Insured Claims: The Company insures its automobile, general liability, and workers compensation, claim exposures with a large deductible insurance program; and provides a self-funded group health insurance for its employees, as described in notes 11 and 12. The total expense under these and other insurance programs was approximately $5,500,000 in 2008.
The accrued estimated liability for self-insured claims is revised for changes in the underlying assumptions.
Warranty: The Company generally warrants labor for varying periods ranging from one year to eighteen months after installation of new HVAC systems. The Company generally warrants labor for up to three months after the servicing of existing HVAC systems. The Company also warrants other services offered. A provision for the estimated warranty cost is made at the time a new system is sold and is accounted for as a component of the cost of the job. The individual jobs are not considered 100% complete until the expiration of the negotiated warranty period. Any warranty offered that relates to service work is expensed in the period incurred.
Advertising Costs: Advertising costs are expensed as incurred and are included in operating expenses in the accompanying statement of income. Advertising costs were $154,479 for the year ended December 31, 2008.
Derivative Financial Instrument Policy Interest Rate Swap: The Company uses derivatives to manage risks related to interest rate movements. Interest rate swap contracts designated to qualify as cash flow hedges are reported at fair value. The gain or loss on the effective portion of the hedge initially is included as a component of other comprehensive income and is subsequently reclassified into retained earnings when interest on the related debt is paid. The Company documents its risk management strategy and hedge effectiveness at the inception of and during the term of each hedge. The Companys interest rate risk management strategy is to stabilize cash flow requirements by maintaining interest rate swap contracts to convert variable-rate debt to a fixed rate.
Comprehensive income includes net income and other changes in assets and liabilities not reported in net income, but are instead reported as a separate component of stockholders equity. The Companys interest rate swap loss of ($59,052) is a component of comprehensive income, which was $17,027,839 in 2008.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
2. Accounts Receivable:
Accounts receivable consisted of the following:
Contracts completed or in progress |
|
$ |
36,608,089 |
|
Retainage |
|
5,139,091 |
|
|
|
|
41,747,180 |
|
|
Allowance for doubtful accounts |
|
(1,348,864 |
) |
|
|
|
|
|
|
|
|
$ |
40,398,316 |
|
3. Costs and Estimated Earnings on Uncompleted Contracts:
Costs and estimated earnings on uncompleted contracts consisted of the following:
Cost incurred on uncompleted contracts |
|
$ |
288,022,955 |
|
Estimated earnings |
|
53,615,007 |
|
|
|
|
341,637,962 |
|
|
Less billings to date |
|
(355,585,913 |
) |
|
|
|
|
|
|
|
|
$ |
(13,947,951 |
) |
Included in the accompanying balance sheet under the following captions:
Costs and estimated earnings in excess of billings |
|
$ |
4,912,752 |
|
Billings in excess of costs and estimated earnings |
|
(18,860,703 |
) |
|
|
|
|
|
|
|
|
$ |
(13,947,951 |
) |
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
4. Property and Equipment:
Property and Equipment consist of the following at December 31:
Land |
|
$ |
886,668 |
|
Buildings |
|
4,598,172 |
|
|
Contracting equipment and vehicles |
|
12,243,871 |
|
|
Office furniture and computer equipment |
|
5,297,051 |
|
|
Leasehold improvements |
|
463,758 |
|
|
|
|
23,489,520 |
|
|
Less - accumulated depreciation |
|
(11,725,387 |
) |
|
|
|
|
|
|
|
|
$ |
11,764,133 |
|
5. Related Party:
The Company has entered into a two non-cancelable operating lease for office space from a limited liability company affiliated through common ownership. The rent expense for both leases was $263,653 for 2008.
6. Retirement Plan:
The Company has an employee savings/retirement plan under Section 401(k) of the Internal Revenue Code. The plan is a salary reduction plan and allows participants to electively defer a percentage of their annual salary. The Companys contributions are discretionary and can be matching and/or profit sharing. Employees must also have completed at least one year of service for the Company. The Company accrued contributions of approximately $236,100 for the year ended December 31, 2008.
The Company sponsors a nonqualified, deferred compensation plan for a select group for key employees. The deferred compensation plan has been organized in accordance with §409(a) of the Internal Revenue Code. Under this plan, the annual Company contribution shall remain Company property until it is paid to the participant and shall be held with other Company assets. The deferred compensation plan liability was $938,218 at December 31, 2008.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
7. Line of Credit:
The Company has a $14,000,000 credit facility which bears interest at LIBOR Market Index Rate plus 1.5% (3.4% at December 31, 2008) for any outstanding indebtedness and is due on demand. At December 31, 2008, there were no amounts outstanding for operating debt. The credit facility is subject to a quarterly .15% unused commitment fee. Fees for letters of credit are determined at the time of issuance. The facility is collateralized by a first lien on accounts receivable subject to priority interest of applicable bonding companies on receivables related to bonded projects, and is guaranteed by the stockholders.
8. Notes Payable:
On August 1, 2000, the Company entered into a loan agreement with the Economic Development Authority of Henrico County, Virginia related to Tax-Exempt Adjustable Mode Industrial Development Revenue bonds (IDA bonds) in the aggregate principal amount of $5,300,000. Proceeds from these bonds were used in connection with the acquisition of land and construction of an office complex and warehouse in Richmond, Virginia. The IDA bonds bear interest based on a tax-exempt variable rate (3.58% at December 31, 2008). Principal and interest installments are due quarterly and the bonds mature in August 2020. This loan agreement was updated with an Amended and Restated Reimbursement and Security Agreement dated May 1, 2003. The outstanding balance at December 31, 2008 was $3,400,000.
The IDA bonds are collateralized by an irrevocable letter of credit issued by Wachovia Bank as of May 1, 2003. The letter of credit will terminate on the expiration date of the related loan agreement or as defined in the agreement. The land, office complex and warehouse have also been pledged as collateral for amounts outstanding related to the IDA bonds.
Under the terms of the loan agreement and letter of credit, the Company is subject to various affirmative and negative covenants including the maintenance of certain financial ratios. At December 31, 2008, management believes the Company was in compliance with these covenants.
The Company has promissory notes totaling $5,042,215 at December 31, 2008, bearing interest at rates of the 1-month London Interbank Offered Rate (LIBOR) plus 2.0% (2.43% at December 31, 2008) and LIBOR Market Index Rate plus 2.5% (4.4% at December 31, 2008) payable in monthly principal and interest installments ranging from $7,134 to $48,826 per month. The notes are collateralized by equipment and vehicles.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
8. Notes Payable, Continued:
Estimated principal repayments on long-term debt for future years ending December 31 are as follows:
2009 |
|
|
$ |
2,448,422 |
|
2010 |
|
|
1,818,239 |
|
|
2011 |
|
|
1,176,991 |
|
|
2012 |
|
|
398,563 |
|
|
2013 |
|
|
200,000 |
|
|
Thereafter |
|
|
2,400,000 |
|
|
|
|
|
|
|
|
|
|
|
$ |
8,442,215 |
|
Interest Rate Swap: To minimize the effects of interest rate changes, the Company entered into an interest rate swap contract related to its Richmond office and warehouse complex under which it pays interest at a fixed rate of 2.91% and receives interest at 67% of LIBOR. The $59,052 loss from change in the swap contracts fair value during 2008 is included in other comprehensive loss and will be reclassified into net income as a component of interest expense when interest is paid. The derivatives contract value is a liability of $88,200 at December 31, 2008, and is included in accrued liabilities on the balance sheet.
9. Common Stock:
Common stock consists of 150,000 authorized shares with a par value of $1 of which 81,132 shares are outstanding.
10. Lease Commitments:
The company leases office space, vehicles and equipment under various noncancelable operating lease agreements which expire through 2016. The total rent expense for 2008 was $645,498.
Future commitments under noncancelable operating leases at December 31 are as follows:
2009 |
|
|
$ |
717,905 |
|
2010 |
|
|
618,627 |
|
|
2011 |
|
|
636,628 |
|
|
2012 |
|
|
359,223 |
|
|
2013 |
|
|
224,416 |
|
|
Thereafter |
|
|
214,927 |
|
|
|
|
|
|
|
|
|
|
|
$ |
2,771,726 |
|
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
11. Commercial Insurance Claim Liability:
The Company insures automobile, general liability and workers compensation claim exposures with a large deductible insurance program. Operations are charged with the cost of claims reported and an estimate of claims incurred but not reported. A liability for unpaid claims and the associated claim expenses, including incurred but not reported losses, is determined and reflected in the balance sheet as an accrued liability. The claim liability represents a provision for expected losses of $1,946,700 at December 31, 2008. The determination of such claims and expenses and the appropriateness of the related liability is continually reviewed and updated.
12. Health Insurance Claim Liability:
The Company provides a self-funded group health plan for its employees. The Company has purchased stop-loss insurance in order to limit its exposure. The Company has no responsibility for individual claims in excess of $100,000 for the plan year or aggregate claims exceeding 125% of the expected claims for the entire plan year. Incurred but not reported claims are accrued based on the Companys estimates of the aggregate liability for incurred claims using certain actuarial assumptions followed in the insurance industry. At December 31, 2008, the accrued liability for incurred but not reported claims is included in accrued expenses and approximates $1,530,000.
13. Guarantees:
As permitted or required under Virginia corporation law, the Company has certain obligations to indemnify its current officers and directors for certain events or occurrences while the officer or director is, or was serving, at the Companys request in such capacities. The maximum liability under these obligations in unlimited; however, the Companys insurance policies serve to limit its exposure.
14. Backlog (Unaudited):
Backlog represents the amount of revenue the Company expects to realize from uncompleted contracts in progress at year-end and from contractual agreements on which work has not yet begun.
The estimated gross revenue on work to be performed on signed contracts was approximately $165,000,000 at December 31, 2008.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
15. Recent Accounting Pronouncements:
In June 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48), an interpretation of FASB Statement No. 109 (SFAS 109).This interpretation clarifies the accounting for uncertainty in income taxes and details how companies should recognize, measure, present and disclose uncertain tax positions that have been or are expected to be taken. As such, financial statements will reflect or disclose expected future tax consequences of uncertain tax positions presuming the taxing authorities full knowledge of the position and all relevant facts. The Company has elected to defer the adoption of FIN 48 until its fiscal year ending December 31,2009, pending additional clarification of FIN 48s applicability to pass-through entities such as the Company. In instances where the Company has taken or expects to take a tax position in its tax returns and the Company believes that it is more likely than not that such tax position will be upheld by the relevant tax authorities, the Company has not disclosed such tax position in the financial statements. Management has evaluated the impact of FIN 48 and does not expect it to have a material impact on the Companys financial condition, results of operations or income tax disclosure practices.
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for measuring fair value, and expands disclosure of fair value measurements. The Company adopted for 2008 certain provisions of SFAS 157 related to financial assets and liabilities and any other assets and liabilities that are carried at fair value on a recurring basis in the financial statements. The provisions of SFAS No. 157 related to nonrecurring fair value measurements of nonfinancial assets and nonfinancial liabilities, has been deferred to 2009. SFAS 157 provides a framework for measuring fair value under Generally Accepted Accounting Principles (GAAP) and defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. SFAS 157 requires that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. SFAS 157 also establishes a fair value hierarchy which prioritizes the valuation inputs into three broad levels. Based on the underlying inputs, each fair value measurement in its entirety is reported in one of three levels:
Level 1 Unadjusted quoted prices that are available in active markets for the identical assets or liabilities at the measurement date.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
15. Recent Accounting Pronouncements, Continued:
Level 2 Other observable inputs available at the measurement date, other than quoted prices included in Level 1, either directly or indirectly, including:
Quoted prices for similar assets or liabilities in active markets;
Quoted prices for identical or similar assets in non-active markets;
Inputs other than quoted prices that are observable for the asset or liability; and
Inputs that are derived principally from or corroborated by other observable market data.
Level 3 Unobservable inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment. These values are generally determined using pricing models for which the assumptions utilize managements estimates of market participant assumptions.
Assets and liabilities measured at fair value on a recurring basis at December 31, 2008, include the following:
|
|
December 31, 2008 |
|
||||||||||
|
|
Fair Value Using |
|
Assets/Liabilities |
|
||||||||
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
at fair value |
|
||||
Assets |
|
|
|
|
|
|
|
|
|
||||
Cash equivalents |
|
$ |
13,000,000 |
|
$ |
|
|
$ |
|
|
$ |
13,000,000 |
|
Total assets |
|
$ |
13,000,000 |
|
$ |
|
|
$ |
|
|
$ |
13,000,000 |
|
Exhibit 99.3
Financial Statements
December 31, 2009
COLONIALWEBB CONTRACTORS COMPANY
Table of Contents
|
Page |
Report of Independent Accountants |
1 |
|
|
Financial Statements: |
|
Balance Sheet |
2 |
Statement of Income |
3 |
Statement of Stockholders Equity |
4 |
Statement of Cash Flows |
5 |
Notes to Financial Statements |
6 |
REPORT OF INDEPENDENT ACCOUNTANTS
To the Board of Directors and Stockholders
ColonialWebb Contractors Company
2820 Ackley Avenue
Richmond, VA 23228
We have audited the accompanying balance sheet of ColonialWebb Contractors Company (the Company) as of December 31, 2009, and the related statements of income, stockholders equity, and cash flows for the year then ended. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of ColonialWebb Contractors Company as of December 31, 2009, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States.
March 8, 2010
Glen Allen, Virginia
COLONIALWEBB CONTRACTORS COMPANY
Balance Sheet
December 31, 2009
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
28,446,926 |
|
Accounts receivable - net |
|
34,577,807 |
|
|
Costs and estimated earnings in excess of billings |
|
4,863,596 |
|
|
Prepaid expenses and other current assets |
|
1,016,854 |
|
|
Inventory |
|
757,559 |
|
|
Service work in progress |
|
387,124 |
|
|
|
|
|
|
|
Total current assets |
|
70,049,866 |
|
|
|
|
|
|
|
Property and equipment - net |
|
10,325,059 |
|
|
|
|
|
|
|
Total assets |
|
$ |
80,374,925 |
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
Current portion of long-term debt |
|
$ |
2,692,023 |
|
Accounts payable |
|
10,412,481 |
|
|
Accrued liabilities |
|
4,512,438 |
|
|
Accrued compensation |
|
8,557,276 |
|
|
Billings in excess of costs and estimated earnings |
|
12,887,604 |
|
|
|
|
|
|
|
Total current liabilities |
|
39,061,822 |
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
Deferred compensation |
|
2,076,398 |
|
|
Long-term debt - less current portion |
|
5,370,229 |
|
|
|
|
|
|
|
Total long-term liabilities |
|
7,446,627 |
|
|
|
|
|
|
|
Total liabilities |
|
46,508,449 |
|
|
|
|
|
|
|
Stockholders equity |
|
33,866,476 |
|
|
|
|
|
|
|
|
|
$ |
80,374,925 |
|
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Statement of Income
For the Year Ended December 31, 2009
Revenue |
|
$ |
218,699,527 |
|
|
|
|
|
|
Cost of Revenue |
|
156,586,285 |
|
|
|
|
|
|
|
Gross profit |
|
62,113,242 |
|
|
|
|
|
|
|
Operating expenses |
|
39,051,678 |
|
|
|
|
|
|
|
Income from operations |
|
23,061,564 |
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
Interest income |
|
364,585 |
|
|
Other income |
|
21,405 |
|
|
Interest expense |
|
(527,851 |
) |
|
Gain on disposal |
|
48,971 |
|
|
|
|
|
|
|
Total other expense |
|
(92,890 |
) |
|
|
|
|
|
|
Net income |
|
$ |
22,968,674 |
|
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Statement of Stockholders Equity
For the Year Ended December 31, 2009
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|||||
|
|
|
|
Additional |
|
|
|
Other |
|
Total |
|
|||||
|
|
|
|
Paid-In |
|
Retained |
|
Comprehensive |
|
Stockholders |
|
|||||
|
|
Common Stock |
|
Capital |
|
Earnings |
|
Loss |
|
Equity |
|
|||||
Balance, December 31, 2008 |
|
$ |
115,903 |
|
$ |
15,992,217 |
|
$ |
10,500,670 |
|
$ |
(88,200 |
) |
$ |
26,520,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
|
|
|
|
22,968,674 |
|
|
|
22,968,674 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividends paid |
|
|
|
|
|
(15,696,027 |
) |
|
|
(15,696,027 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Change in unrealized loss on interest rate swap |
|
|
|
|
|
|
|
73,239 |
|
73,239 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, December 31, 2009 |
|
$ |
115,903 |
|
$ |
15,992,217 |
|
$ |
17,773,317 |
|
$ |
(14,961 |
) |
$ |
33,866,476 |
|
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Statement of Cash Flows
For the Year Ended December 31, 2009
Cash flows from operating activities: |
|
|
|
|
Net income |
|
$ |
22,968,674 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
Depreciation and amortization |
|
3,176,795 |
|
|
Gain on sale of equipment |
|
(48,971 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable - net |
|
5,820,509 |
|
|
Costs and estimated earnings in excess of billings |
|
49,156 |
|
|
Prepaid expenses and other current assets |
|
(523,316 |
) |
|
Inventory |
|
(47,809 |
) |
|
Service work in progress |
|
315,679 |
|
|
Accounts payable |
|
(2,884,837 |
) |
|
Accrued liabilities |
|
788,536 |
|
|
Accrued compensation |
|
(1,515,507 |
) |
|
Billings in excess of costs and estimated earnings |
|
(5,973,099 |
) |
|
|
|
|
|
|
Net cash provided by operating activities |
|
22,125,810 |
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
Purchases of property and equipment |
|
(1,887,919 |
) |
|
Proceeds from sale of property and equipment |
|
199,169 |
|
|
|
|
|
|
|
Net cash used by investing activities |
|
(1,688,750 |
) |
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
Deferred compensation |
|
1,138,180 |
|
|
Payments on debt |
|
(7,086,131 |
) |
|
Proceeds from borrowings of long-term debt |
|
6,706,168 |
|
|
Dividends paid |
|
(15,696,027 |
) |
|
|
|
|
|
|
Net cash used by financing activities |
|
(14,937,810 |
) |
|
|
|
|
|
|
Net increase in cash |
|
5,499,250 |
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year |
|
22,947,676 |
|
|
|
|
|
|
|
Cash and cash equivalents, end of year |
|
$ |
28,446,926 |
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
Cash paid for interest |
|
$ |
468,022 |
|
|
|
|
|
|
Non-cash transaction: |
|
|
|
|
Unrealized loss on interest rate swap |
|
$ |
73,239 |
|
See accompanying notes to financial statements.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements
1. Summary of Significant Accounting Policies:
Nature of Business: ColonialWebb Contractors Company (the Company), was incorporated in the Commonwealth of Virginia in 1972. The Company operates as a comprehensive, single-source construction, service, manufacturing and refrigeration service firm servicing the Mid-Atlantic region. Headquartered in Richmond, Virginia with seven other locations, the Company has approximately 1,200 employees and a fleet of over 500 service vehicles.
Revenue and Cost Recognition: Revenues from fixed-price construction contracts are recognized on the percentage of completion method, measured by total cost incurred to total estimated cost. Revenues from cost-plus-fee contracts are recognized on the basis of costs incurred during the period plus the fee earned, measured by the cost-to-cost method.
Contracts to service heating, ventilation and air conditioning (HVAC) systems and for building maintenance are generally for a period of one year and are recognized only to the extent earned. The revenue earned in a period is the ratable portion of the contract period and is included as a component of accrued liabilities on the balance sheet.
Contract costs include all direct material, labor, subcontract, and other direct costs and those indirect costs related to contract performance such as insurance, payroll taxes, and employee benefits. Operating costs are charged to expense as incurred. Provision for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions, and estimated profitability are recognized in the period in which the revisions are determined.
The asset, Costs and estimated earnings in excess of billings represents revenues recognized in excess of amounts billed. The liability, Billings in excess of costs and estimated earnings, represents billings in excess of revenues recognized.
Assets and liabilities related to long-term construction contracts are included in current assets and current liabilities in the accompanying balance sheets, as they will be liquidated in the normal course of contract completion, although this may require more than one year.
Cash and Cash Equivalents: The Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents, including certificate of deposits not subject to early withdrawal charges.
Allowance for Bad Debts: The Company uses the reserve method of accounting for bad debts. The allowance for doubtful accounts at December 31, 2009 was $134,799.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements
1. Summary of Significant Accounting Policies, Continued:
Inventory: Inventory is stated at the lower of cost or market, with cost being determined on a first-in, first out (FIFO) basis. Inventories principally consist of contract related materials, service parts, and supplies. The Company evaluates inventory levels and expected usage on a periodic basis and records valuation allowances as required.
Property and Equipment: Property and equipment is stated at cost. The costs of major improvements are capitalized, while the costs of maintenance and repairs that do not extend the original estimated economic life are charged to expense as incurred. Depreciation and amortization are provided on the straight-line method over the estimated useful lives of the assets:
Buildings |
|
39 years |
|
Contracting equipment and vehicles |
|
5 - 7 years |
|
Office furniture and computer equipment |
|
3 - 5 years |
|
Leasehold improvements |
|
Term of lease |
|
Income Taxes: The Company has elected to have its income taxed under Section 1362 (Subchapter S Corporations) of the Internal Revenue Code, which provides that, in lieu of corporate income taxes, the stockholders are taxed on the Companys taxable income. Similar provisions apply for state income tax reporting. Accordingly, no provision or liability for income taxes is provided in the accompanying financial statements.
Income Tax Uncertainties: During 2009, the Company adopted FASB guidance related to accounting for uncertainty in income taxes, which clarifies the accounting for income taxes by prescribing the minimum recognition threshold that a tax position is required to meet before being recognized in the Companys financial statements.
In accordance with the guidance, the Company discloses the expected future tax consequences of uncertain tax positions presuming the taxing authorities full knowledge of the facts and the Companys position and records unrecognized tax benefits or liabilities for known, or anticipated tax issues based on the Companys analysis of whether additional taxes would be due to the authority given their full knowledge of the tax position. The Company has completed its assessment and determined that there were no tax positions, which would require recognition under the interpretation. The Companys income tax returns for years since 2006 remain open for examination by tax authorities.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
1. Summary of Significant Accounting Policies, Continued:
Credit Risk: Financial instruments which potentially subject the Company to concentrations of credit risk consist principally of cash, accounts receivable and costs and estimated earnings in excess of billings on uncompleted contracts.
The Company maintains its cash balances in several financial institutions. The balances are insured by the Federal Deposit Insurance Corporation up to $250,000. The Company regularly has funds in excess of $250,000 in the financial institutions.
Accounts receivable and costs and estimated earnings in excess of billings on uncompleted contracts result from contracts with customers principally in the Mid-Atlantic States. The Company does not normally require collateral or perfect its lien rights with respect to contract amounts or retainage held. Credit is extended to customers after an evaluation for credit worthiness.
For the year ended December 31, 2009, work performed for two customers, either directly or through another contractor, represented approximately 27% of total revenues. Two customers represented approximately 38% of accounts receivable.
Use of Estimates: The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Self-Insured Claims: The Company insures its automobile, general liability, and workers compensation, claim exposures with a large deductible insurance program; and provides a self-funded group health insurance for its employees, as described in notes 14 and 15. The total expense under these and other insurance programs was approximately $6,600,000 in 2009. The accrued estimated liability for self-insured claims is revised for changes in the underlying assumptions.
Warranty: The Company generally warrants labor for varying periods ranging from one year to eighteen months after installation of new HVAC systems. The Company generally warrants labor for up to three months after the servicing of existing HVAC systems. The Company also warrants other services offered. A provision for the estimated warranty cost is made at the time a new system is sold and is accounted for as a component of the cost of the job. The individual jobs are not considered 100% complete until the expiration of the negotiated warranty period. Any warranty offered that relates to service work is expensed in the period incurred.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
1. Summary of Significant Accounting Policies, Continued:
Advertising Costs: Advertising costs are expensed as incurred and are included in operating expenses in the accompanying statement of income. Advertising costs were $120,822 for the year ended December 31, 2009.
Derivative Financial Instrument Policy Interest Rate Swap: The Company uses derivatives to manage risks related to interest rate movements. Interest rate swap contracts designated to qualify as cash flow hedges are reported at fair value. The gain or loss on the effective portion of the hedge initially is included as a component of other comprehensive income and is subsequently reclassified into retained earnings when interest on the related debt is paid. The Company documents its risk management strategy and hedge effectiveness at the inception of and during the term of each hedge. The Companys interest rate risk management strategy is to stabilize cash flow requirements by maintaining interest rate swap contracts to convert variable-rate debt to a fixed rate.
Comprehensive income includes net income and other changes in assets and liabilities not reported in net income, but are instead reported as a separate component of stockholders equity. The Companys interest rate swap gain of $73,239 is a component of comprehensive income, which was $23,041,913 in 2009.
Subsequent Events: Management has evaluated subsequent events through March 8, 2010, the date the financial statements were available for issuance, and has determined there are no subsequent events to be reported in the accompanying financial statements other then as disclosed in Footnote 18 (unaudited).
2. Accounts Receivable:
Accounts receivable consisted of the following:
Contracts completed or in progress |
|
$ |
27,770,460 |
|
Retainage |
|
6,942,146 |
|
|
|
|
34,712,606 |
|
|
Allowance for doubtful accounts |
|
(134,799 |
) |
|
|
|
|
|
|
|
|
$ |
34,577,807 |
|
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
3. Costs and Estimated Earnings on Uncompleted Contracts:
Costs and estimated earnings on uncompleted contracts consisted of the following:
Cost incurred on uncompleted contracts |
|
$ |
264,203,475 |
|
Estimated earnings |
|
55,067,633 |
|
|
|
|
319,271,108 |
|
|
Less billings to date |
|
(327,295,116 |
) |
|
|
|
|
|
|
|
|
$ |
(8,024,008 |
) |
Included in the accompanying balance sheet under the following captions:
Costs and estimated earnings in excess of billings |
|
$ |
4,863,596 |
|
Billings in excess of costs and estimated earnings |
|
(12,887,604 |
) |
|
|
|
|
|
|
|
|
$ |
(8,024,008 |
) |
4. Property and Equipment:
Property and Equipment consist of the following at December 31:
Land |
|
$ |
886,668 |
|
Buildings |
|
4,598,172 |
|
|
Contracting equipment and vehicles |
|
12,351,109 |
|
|
Office furniture and computer equipment |
|
5,830,659 |
|
|
Leasehold improvements |
|
483,291 |
|
|
|
|
24,149,899 |
|
|
Less - accumulated depreciation |
|
(13,824,840 |
) |
|
|
|
|
|
|
|
|
$ |
10,325,059 |
|
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
5. Fair Value Measurements:
In September 2006, the FASB issued Accounting Standards Codification (ASC) 820, Fair Value Measurements. ASC 820 defines fair value, establishes a framework for measuring fair value, and expands disclosure of fair value measurements. ASC 820 provides a framework for measuring fair value under Generally Accepted Accounting Principles (GAAP) and defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 requires that valuation techniques maximize the use of observable inputs and minimize the use of unobservable inputs. ASC 820 also establishes a fair value hierarchy which prioritizes the valuation inputs into three broad levels. Based on the underlying inputs, each fair value measurement in its entirety is reported in one of three levels:
Level 1 Unadjusted quoted prices that are available in active markets for the identical assets or liabilities at the measurement date.
Level 2 Other observable inputs available at the measurement date, other than quoted prices included in Level 1, either directly or indirectly, including:
Quoted prices for similar assets or liabilities in active markets;
Quoted prices for identical or similar assets in non-active markets;
Inputs other than quoted prices that are observable for the asset or liability; and inputs that are derived principally from or corroborated by other observable market data.
Level 3 Unobservable inputs that cannot be corroborated by observable market data and reflect the use of significant management judgment. These values are generally determined using pricing models for which the assumptions utilize managements estimates of market participant assumptions.
Assets and liabilities measured at fair value on a recurring basis at December 31, 2009, include the following:
|
|
December 31, 2009 |
|
||||||||||
|
|
Fair Value Using |
|
Assets/Liabilities |
|
||||||||
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
at fair value |
|
||||
Asset: |
|
|
|
|
|
|
|
|
|
||||
Cash equivalents |
|
$ |
25,182,569 |
|
$ |
|
|
$ |
|
|
$ |
25,182,569 |
|
|
|
|
|
|
|
|
|
|
|
||||
Laibility: |
|
|
|
|
|
|
|
|
|
||||
Interest rate swap |
|
$ |
|
|
$ |
(14,961 |
) |
$ |
|
|
$ |
(14,961 |
) |
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
6. Related Party:
The Company has entered into a two non-cancelable operating lease for office space from a limited liability company affiliated through common ownership. The rent expense for both leases was $305,349 for 2009.
7. Retirement Plan:
The Company has an employee savings/retirement plan under Section 401(k) of the Internal Revenue Code. The plan is a salary reduction plan and allows participants to electively defer a percentage of their annual salary. The Companys contributions are discretionary and can be matching and/or profit sharing. Employees must also have completed at least one year of service for the Company. Company contributions to the Plan were approximately $225,000 for the year ended December 31, 2009.
8. Deferred Compensation:
The Company has a deferred compensation plan (DCP) covering highly compensated employees as defined by the DCP. The DCP has been organized in accordance with §409(a) of the Internal Revenue Code. Under the plan, participants receive an annual deferred contribution based on the Companys financial performance. The specific amount of the contribution can vary by participant. The annual Company contribution shall remain Company property until it is paid to the participant and shall be held with other Company assets. The DCP is a non-qualified plan; therefore, the associated liability is included in the Companys December 31, 2009 Balance Sheet. The deferred compensation plan liability was $2,076,398 at December 31, 2009.
9. Line of Credit:
The Company has a $14,000,000 credit facility which bears interest at LIBOR Market Index Rate plus 2.0% (2.34% at December 31, 2009) for any outstanding indebtedness and is due on demand. At December 31, 2009, there were no amounts outstanding on the line of credit. The credit facility is subject to a quarterly .075% unused commitment fee. The facility is collateralized by a first lien on accounts receivable subject to priority interest of applicable bonding companies on receivables related to bonded projects, and is guaranteed by the stockholders.
10. Letters of Credit:
In support of the Companys insurance programs, the Companys bank has issued irrevocable standby letters of credit to the insurers amounting to $4,148,000. Fees for letters of credit are determined at the time of issuance.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
11. Notes Payable:
On August 1, 2000, the Company entered into a loan agreement with the Economic Development Authority of Henrico County, Virginia related to Tax-Exempt Adjustable Mode Industrial Development Revenue bonds (IDA bonds) in the aggregate principal amount of $5,300,000. Proceeds from these bonds were used in connection with the acquisition of land and construction of an office complex and warehouse in Richmond, Virginia. The IDA bonds bear interest based on a tax-exempt variable rate (.58% at December 31, 2009). Principal and interest installments are due quarterly and the bonds mature in August 2020. This loan agreement was updated with an Amended and Restated Reimbursement and Security Agreement dated May 1, 2003. The outstanding balance at December 31, 2009 was $3,200,000.
The IDA bonds are collateralized by an irrevocable letter of credit issued by Wachovia Bank as of May 1, 2003. The letter of credit will terminate on the expiration date of the related loan agreement or as defined in the agreement. The land, office complex and warehouse have also been pledged as collateral for amounts outstanding related to the IDA bonds.
Under the terms of the loan agreement and letter of credit, the Company is subject to various affirmative and negative covenants including the maintenance of certain financial ratios. At December 31, 2009, management believes the Company was in compliance with these covenants.
The Company has promissory notes due to a bank totaling $4,862,252 at December 31, 2009, bearing interest at rates of the 1-month London Interbank Offered Rate (LIBOR) plus 1.75% (2.09% at December 31, 2009) payable in monthly principal and interest installments ranging from approximately $33,500 to $180,500 per month. The notes are collateralized by equipment and vehicles.
Estimated principal repayments on long-term debt for future years ending December 31 are as follows:
2010 |
|
|
$ |
2,692,023 |
|
2011 |
|
|
1,971,523 |
|
|
2012 |
|
|
585,788 |
|
|
2013 |
|
|
412,918 |
|
|
2014 |
|
|
200,000 |
|
|
Thereafter |
|
|
2,200,000 |
|
|
|
|
|
|
|
|
|
|
$ |
8,062,252 |
|
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
11. Notes Payable, Continued:
Interest Rate Swap: To minimize the effects of interest rate changes, the Company entered into an interest rate swap contract related to its Richmond office and warehouse complex under which it pays interest at a fixed rate of 2.91% and receives interest at 67% of LIBOR. The $73,239 gain from change in the swap contracts fair value during 2009 is included in other comprehensive loss and is reclassified into net income as a component of interest expense when interest is paid. The derivatives contract value is a liability of $14,961 at December 31, 2009, and is included in accrued liabilities on the balance sheet.
12. Common Stock:
Common stock consists of 150,000 authorized shares with a par value of $1 of which 115,903 shares are outstanding.
13. Lease Commitments:
The company leases office space, vehicles and equipment under various noncancelable operating lease agreements which expire through 2016. The total rent expense for 2009 was $701,948.
Future commitments under noncancelable operating leases at December 31 are as follows:
2010 |
|
|
$ |
757,166 |
|
2011 |
|
|
717,614 |
|
|
2012 |
|
|
417,312 |
|
|
2013 |
|
|
269,299 |
|
|
2014 |
|
|
87,864 |
|
|
Thereafter |
|
|
129,339 |
|
|
|
|
|
$ |
2,378,594 |
|
14. Commercial Insurance Claim Liability:
The Company insures automobile, general liability and workers compensation claim exposures with a large deductible insurance program. Operations are charged with the cost of claims reported and an estimate of claims incurred but not reported. A liability for unpaid claims and the associated claim expenses, including incurred but not reported losses, is determined and reflected in the balance sheet as an accrued liability. The claim liability represents a provision for expected losses of $1,923,213 at December 31, 2009. The determination of such claims and expenses and the appropriateness of the related liability is continually reviewed and updated.
COLONIALWEBB CONTRACTORS COMPANY
Notes to Financial Statements, Continued
15. Health Insurance Claim Liability:
The Company provides a self-funded group health plan for its employees. The Company has purchased stop-loss insurance in order to limit its exposure. The Company has no responsibility for individual claims in excess of $100,000 for the plan year or aggregate claims exceeding 125% of the expected claims for the entire plan year. Incurred but not reported claims are accrued based on the Companys estimates of the aggregate liability for incurred claims using certain actuarial assumptions followed in the insurance industry. At December 31, 2009, the accrued liability for incurred but not reported claims is included in accrued expenses and approximates $1,975,000.
16. Guarantees:
As permitted or required under Virginia corporation law, the Company has certain obligations to indemnify its current officers and directors for certain events or occurrences while the officer or director is, or was serving, at the Companys request in such capacities. The maximum liability under these obligations in unlimited; however, the Companys insurance policies serve to limit its exposure.
17. Backlog (Unaudited):
Backlog represents the amount of revenue the Company expects to realize from uncompleted contracts in progress at year-end and from contractual agreements on which work has not yet begun.
The estimated gross revenue on work to be performed on signed contracts was approximately $136,760,000 at December 31, 2009.
18. Events Subsequent to the Date of the Report of Independent Auditor (Unaudited):
Special Equity Incentive Plan: In 2005, the Company adopted a Special Equity Incentive Plan (the Plan) for a group of key employees. These employees were offered share-based compensation units which would ultimately be redeemable for common stock subject to various restrictions. The Plan would only become effective after specific triggering events took place, principally the retirement of acquisition debt owed by the former stockholders of the Company. A triggering event took place on July 23, 2010. In accordance with the plan document, the key employees were issued Company stock which resulted in the recognition of $16.4 million in compensation cost with a corresponding increase to paid-in capital in July 2010.
Acquisition by Comfort Systems, USA: On July 28, 2010 Comfort Systems USA, Inc. acquired 100% of the stock of ColonialWebb Contractors Company.
Exhibit 99.4
Financial Statements
June 30, 2010
COLONIALWEBB CONTRACTORS COMPANY
Balance Sheet
June 30, 2010
Assets |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
28,559,776 |
|
Accounts receivable - net |
|
34,286,988 |
|
|
Costs and estimated earnings in excess of billings |
|
4,543,644 |
|
|
Prepaid expenses and other current assets |
|
976,618 |
|
|
Inventory |
|
624,685 |
|
|
Service work in progress |
|
1,314,693 |
|
|
|
|
|
|
|
Total current assets |
|
70,306,404 |
|
|
|
|
|
|
|
Long-term assets: |
|
|
|
|
Cash surrender value of life insurance |
|
19,600 |
|
|
Property and equipment - net |
|
10,039,200 |
|
|
|
|
|
|
|
Total long-term assets |
|
10,058,800 |
|
|
|
|
|
|
|
Total assets |
|
$ |
80,365,204 |
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
Current portion of long-term debt |
|
$ |
2,921,570 |
|
Accounts payable |
|
10,553,645 |
|
|
Accrued liabilities |
|
4,321,768 |
|
|
Accrued compensation |
|
5,804,270 |
|
|
Billings in excess of costs and estimated earnings |
|
12,240,632 |
|
|
|
|
|
|
|
Total current liabilities |
|
35,841,885 |
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
Deferred compensation |
|
2,076,398 |
|
|
Long-term debt - less current portion |
|
4,825,833 |
|
|
|
|
|
|
|
Total long-term liabilities |
|
6,902,231 |
|
|
|
|
|
|
|
Total liabilities |
|
42,744,116 |
|
|
|
|
|
|
|
Stockholders equity |
|
37,621,088 |
|
|
|
|
|
|
|
|
|
$ |
80,365,204 |
|
COLONIALWEBB CONTRACTORS COMPANY
Statement of Income
Six Months Ended June 30, 2010
Revenue |
|
$ |
92,313,724 |
|
|
|
|
|
|
Cost of Revenue |
|
67,330,816 |
|
|
|
|
|
|
|
Gross profit |
|
24,982,908 |
|
|
|
|
|
|
|
Operating expenses |
|
17,615,049 |
|
|
|
|
|
|
|
Income from operations |
|
7,367,859 |
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
Interest income |
|
167,251 |
|
|
Other income |
|
9,440 |
|
|
Interest expense |
|
(181,354 |
) |
|
Gain on sale of equipment |
|
52,192 |
|
|
|
|
|
|
|
Total other expense |
|
47,529 |
|
|
|
|
|
|
|
Net income |
|
$ |
7,415,388 |
|
COLONIALWEBB CONTRACTORS COMPANY
Statement of Stockholders Equity
Six Months Ended June 30, 2010
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|||||
|
|
|
|
|
|
Additional |
|
|
|
Other |
|
Total |
|
|||||
|
|
Common Stock |
|
Paid-In |
|
Retained |
|
Comprehensive |
|
Stockholders |
|
|||||||
|
|
Shares |
|
Amount |
|
Capital |
|
Earnings |
|
Loss |
|
Equity |
|
|||||
Balance, December 31, 2009 |
|
115,903 |
|
$ |
115,903 |
|
$ |
15,992,217 |
|
$ |
17,773,317 |
|
$ |
(14,961 |
) |
$ |
33,866,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
|
|
|
|
|
|
7,415,388 |
|
|
|
7,415,388 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividends paid |
|
|
|
|
|
|
|
(3,675,737 |
) |
|
|
(3,675,737 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Change in unrealized loss on interest rate swap |
|
|
|
|
|
|
|
|
|
14,961 |
|
14,961 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Balance, June 30, 2010 |
|
115,903 |
|
$ |
115,903 |
|
$ |
15,992,217 |
|
$ |
21,512,968 |
|
$ |
|
|
$ |
37,621,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common stock authorized |
|
150,000 |
|
|
|
|
|
|
|
|
|
|
|
COLONIALWEBB CONTRACTORS COMPANY
Statement of Cash Flows
Six Months Ended June 30, 2010
Cash flows from operating activities: |
|
|
|
|
Net income |
|
$ |
7,415,388 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
Depreciation and amortization |
|
1,482,957 |
|
|
Gain on sale of equipment |
|
(52,192 |
) |
|
Increase in cash surrender value of life insurance |
|
(19,600 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable - net |
|
290,819 |
|
|
Costs and estimated earnings in excess of billings |
|
319,952 |
|
|
Prepaid expenses and other current assets |
|
40,236 |
|
|
Inventory |
|
132,874 |
|
|
Service work in progress |
|
(927,569 |
) |
|
Accounts payable |
|
141,164 |
|
|
Accrued liabilities |
|
(190,670 |
) |
|
Accrued compensation |
|
(2,753,006 |
) |
|
Billings in excess of costs and estimated earnings |
|
(646,972 |
) |
|
|
|
|
|
|
Net cash provided by operating activities |
|
5,233,381 |
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
Purchases of property and equipment |
|
(1,239,762 |
) |
|
Proceeds from sale of property and equipment |
|
109,817 |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
(1,129,945 |
) |
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
Payments on debt |
|
(1,255,556 |
) |
|
Proceeds from borrowings of long-term debt |
|
940,707 |
|
|
Dividends paid |
|
(3,675,737 |
) |
|
|
|
|
|
|
Net cash used in financing activities |
|
(3,990,586 |
) |
|
|
|
|
|
|
Net increase in cash |
|
112,850 |
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of period |
|
28,446,926 |
|
|
|
|
|
|
|
Cash and cash equivalents, end of period |
|
$ |
28,559,776 |
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
Cash paid for interest |
|
$ |
138,642 |
|