UNITED
STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) March 2, 2005
Comfort Systems USA, Inc.
(Exact name of registrant as specified in its charter)
Delaware |
|
1-13011 |
|
76-0526487 |
||||
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
||||
|
|
|
|
|
||||
777 Post Oak Boulevard, Suite
500 |
|
77056 |
||||||
(Address of principal executive offices) |
|
(Zip Code) |
||||||
|
|
|
|
|
||||
Registrants telephone number, including area code (713) 830-9600 |
|
|
||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
(Former name or former address, if changed since last report.) |
||||||||
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))
ITEM 2.02 Results of Operations and Financial Condition
Attached and incorporated herein by reference as Exhibit 99 is a copy of a press release of Comfort System USA, Inc. dated March 2, 2005, reporting the Companys financial results for the fourth quarter of 2004 and the year ended December 31, 2004.
The information contained in this Current Report on Form 8-K shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934 (the Exchange Act) or otherwise subject to the liabilities of that Section, nor shall it be incorporated by reference into a filing under the Securities Act of 1933, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
ITEM 9.01 Financial Statements and Exhibits
The following Exhibits are included herein:
Exhibit 99 Press Release of Comfort Systems USA, Inc. dated March 2, 2005, reporting the Companys financial results for the fourth quarter of 2004 and the year ended December 31, 2004.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
COMFORT SYSTEMS USA, INC. |
||
|
|
||
|
|
||
|
By: |
/s/ William George |
|
|
|
William George |
|
|
|
Senior Vice President and |
|
|
|
General Counsel |
|
Date: March 2, 2005
2
EXHIBIT INDEX
Exhibit |
|
Description |
|
|
|
99 |
|
Press Release of Comfort System USA, Inc. dated March 2, 2005, reporting the Companys financial results for the fourth quarter of 2004 and the year ended December 31, 2004. |
3
Exhibit 99
|
|
|
|
777 Post Oak Blvd, Suite 500 |
|
|
|
|
Houston, Texas 77056 |
CONTACT: |
|
Gordon Beittenmiller |
|
713-830-9600 |
|
|
Chief Financial Officer |
|
Fax 713-830-9696 |
|
|
(713) 830-9600 |
|
|
FOR IMMEDIATE RELEASE
--- Significant Increases in Earnings, Cash Flow and Backlog ---
Houston, TX March 2, 2005 Comfort Systems USA, Inc. (NYSE: FIX), a leading provider of commercial, industrial and institutional heating, ventilation and air conditioning (HVAC) services, today announced net income of $2,006,000 or $0.05 per diluted share, for the quarter ended December 31, 2004, as compared to a loss of $3,511,000 or $0.12 per diluted share, in the fourth quarter of 2003. Both current and prior year fourth quarters included income relating to discontinued operations. Excluding these items, income from continuing operations in the fourth quarter of 2004 was $1,388,000 or $0.03 per diluted share as compared to a loss of $2,038,000 or $0.08 per diluted share in 2003.
Both the current and prior year fourth quarters contained charges that are not typically seen in every quarter. Both periods included noncash goodwill impairment charges. In addition, fourth quarter 2003 results also included net noncash charges associated with the termination of the Companys previous credit facility. Excluding these items, net income in the fourth quarter of 2004 was $4,735,000 or $0.12 per diluted share as compared to $2,135,000 or $0.05 per diluted share in 2003. Excluding the effect of nondeductible goodwill charges, both of these periods also benefited from unusually low tax provisions resulting from reduced reserves against deferred state tax benefits in 2004, and reduced tax contingency reserves net of an increase in deferred state tax benefit reserves in 2003. Applying a tax rate of 42% against pre-tax income in both periods, fourth quarter 2004 net income was $3,688,000 or $0.09 per diluted share as compared to $1,078,000 or $0.03 per diluted share for the fourth quarter of 2003.
Bill Murdy, Comfort Systems USAs Chairman and CEO, said, We are pleased to cap a strong 2004 with a solid fourth quarter performance. We continued to capitalize on rebounding activity in our markets, posting our largest backlog increases to date on the way to our fourth consecutive record backlog. Revenue growth and margin improvement, led by our continuing emphasis on safety and risk management, contributed to improved earnings. And we produced a significant amount of free cash flow during the quarter, reflecting a notable increase over last years fourth quarter and widening our strong net cash position on the balance sheet. We have now generated positive free cash flow in fifteen of our last nineteen quarters.
Murdy continued, We did record a noncash goodwill impairment charge of $3,347,000 in the fourth quarter, comparable to a similar charge of $2,726,000 in last years fourth quarter. This charge related to our conclusion that profit levels at three of our smaller operations were likely to remain lower for an extended period of time as compared to the levels these units earned when we acquired them in the late 1990s in stronger overall market conditions. We would note that the new accounting rules relating to goodwill that went into effect in 2002 contemplate periodic impairments of goodwill for business units that have declined in value, while allowing no recognition of increases in business unit values that may have occurred. As a result, we may record additional goodwill impairments in future years, even when the aggregate value of our business units and our company as a whole may be increasing.
The Company reported revenues from continuing operations of $211,273,000 in the current quarter, an increase of 7.0% as compared to $197,363,000 in 2003. The Company also reported free cash flow of $11,847,000 in the current quarter as compared to $8,362,000 in 2003. Backlog as of December 31, 2004 was a record $573,426,000, up 11.1% from $516,344,000, the previous record as of September 30, 2004, and up 42.0% from $403,896,000 on a same-store basis as of December 31, 2003.
The Company reported net income for the year ended December 31, 2004 of $10,713,000 or $0.27 per diluted share as compared to a loss of $5,579,000 or $0.17 per diluted share in 2003. Excluding discontinued operations, net income from continuing operations was $10,193,000 or $0.26 per diluted share as compared to a loss of $1,136,000 or $0.05 per diluted share. Excluding goodwill impairment charges in both years and excluding charges in 2003 for restructuring, debt cost writeoff, and divested units not reported in discontinued operations, net income from ongoing operations in 2004 was $13,540,000 or $0.34 per diluted share as compared to $6,158,000 or $0.16 per diluted share in 2003. Excluding the effect of nondeductible goodwill charges, both of these periods also benefited from unusually low tax provisions resulting from reduced reserves against deferred state tax benefits in 2004, and reduced tax contingency reserves net of an increase in deferred state tax benefit reserves in 2003. Applying a tax rate of 42% against pre-tax income in both periods, 2004 net income was $12,648,000 or $0.32 per diluted share as compared to $4,971,000 or $0.13 per diluted share for the full year of 2003.
The Company reported revenues of $819,552,000 from continuing operations for 2004 as compared to $783,171,000 in 2003. Excluding divested units not reported in discontinued operations, same-store revenues were up 5.2% from $779,130,000 in 2003. Free cash flow for 2004 was $21,731,000 as compared to $21,534,000 in 2003.
Bill Murdy further noted, We are also pleased to have reached an important milestone in todays heightened accountability environment for public companies. Consistent with the expectations and requirements of the Sarbanes-Oxley Act of 2002, we conducted an extensive evaluation of the Companys internal controls over financial reporting, which led to managements conclusion, and our auditors concurrence, that these controls were operating effectively as of December 31, 2004.
Murdy continued, As we start 2005, we see some indications that our first quarter results will be off compared to last year primarily due to extended inclement weather in Southern California, and uneven customer project schedules at a large operation of ours with a significant backlog. More broadly, though, industry indicators including nonresidential activity and equipment trends reported by HVAC manufacturers continued to strengthen at the end of 2004. These factors together with our strong backlog imply that we will have increased revenues in 2005. In addition, we believe our ongoing productivity and execution efforts will continue to help our margins. For 2005 as a whole, we expect to build on the strong year we just completed in 2004 and again produce better year-over-year results.
As previously announced, the Company will host a conference call to discuss its financial results and position in more depth on Thursday, March 3, 2005 at 10:00 a.m. Central Time. The call-in number for this conference call is 1-212-287-1615. A replay of the entire call will be available until 6:00 p.m. Central Time, Thursday, March 10, 2004 by calling 1-203-369-1780.
Comfort Systems USA is a premier provider of business solutions addressing workplace comfort, with 60 locations in 49 cities around the nation. For more information, visit the Companys website at www.comfortsystemsusa.com.
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current plans and expectations of Comfort Systems USA, Inc. and involve risks and uncertainties that could cause actual future activities and results of operations to be materially different from those set forth in the forward-looking statements. Important factors that could cause actual results to differ include, among others, retention of key management, national and regional weakness in non-residential construction activity, difficulty in obtaining or increased costs associated with debt financing or bonding, shortages of labor and specialty building materials, seasonal fluctuations in the demand for HVAC systems and the use of incorrect estimates for bidding a fixed price
contract and other risks detailed in the Companys reports filed with the Securities and Exchange Commission. These forward-looking statements speak only as of the date of this release. Comfort Systems USA, Inc. expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statement contained herein to reflect any change in Comfort Systems USA Inc.s expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based.
Financial table follows
Comfort Systems USA, Inc.
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|||||||||||||||||||||
|
|
2004 |
|
% |
|
2003 |
|
% |
|
2004 |
|
% |
|
2003 |
|
% |
|
|||||||||
Revenues |
|
$ |
211,273 |
|
100.0 |
% |
$ |
197,363 |
|
100.0 |
% |
$ |
819,552 |
|
100.0 |
% |
$ |
783,171 |
|
100.0 |
% |
|||||
Cost of services |
|
176,094 |
|
83.3 |
% |
167,246 |
|
84.7 |
% |
687,948 |
|
83.9 |
% |
657,325 |
|
83.9 |
% |
|||||||||
Gross profit |
|
35,179 |
|
16.7 |
% |
30,117 |
|
15.3 |
% |
131,604 |
|
16.1 |
% |
125,846 |
|
16.1 |
% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
SG&A |
|
28,541 |
|
13.5 |
% |
27,031 |
|
13.7 |
% |
108,000 |
|
13.2 |
% |
114,030 |
|
14.6 |
% |
|||||||||
Restructuring charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,223 |
|
0.4 |
% |
|||||||||
Goodwill impairment |
|
3,347 |
|
1.6 |
% |
2,726 |
|
1.4 |
% |
3,347 |
|
0.4 |
% |
2,726 |
|
0.3 |
% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
|
3,291 |
|
1.6 |
% |
360 |
|
0.2 |
% |
20,257 |
|
2.5 |
% |
5,867 |
|
0.7 |
% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest expense, net |
|
281 |
|
0.1 |
% |
1,155 |
|
0.6 |
% |
1,394 |
|
0.2 |
% |
3,827 |
|
0.5 |
% |
|||||||||
Other expense (income) |
|
(2 |
) |
|
|
73 |
|
|
|
403 |
|
|
|
178 |
|
|
|
|||||||||
Write-off of debt costs and discount, net |
|
|
|
|
|
3,349 |
|
1.7 |
% |
|
|
|
|
4,172 |
|
0.5 |
% |
|||||||||
Income (loss) before taxes |
|
3,012 |
|
1.4 |
% |
(4,217 |
) |
(2.1 |
)% |
18,460 |
|
2.3 |
% |
(2,310 |
) |
(0.3 |
)% |
|||||||||
Income taxes |
|
1,624 |
|
|
|
(2,179 |
) |
|
|
8,267 |
|
|
|
(1,174 |
) |
|
|
|||||||||
Income (loss) from continuing operations |
|
1,388 |
|
0.7 |
% |
(2,038 |
) |
(1.0 |
)% |
10,193 |
|
1.2 |
% |
(1,136 |
) |
(0.1 |
)% |
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Operating income, net of income tax expense of $0, $32, $27 and $486 |
|
|
|
|
|
52 |
|
|
|
39 |
|
|
|
767 |
|
|
|
|||||||||
Estimated gain (loss) on disposition, including income tax benefit of $247, $807, $12 and $533 |
|
618 |
|
|
|
(1,525 |
) |
|
|
481 |
|
|
|
(5,210 |
) |
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
|
$ |
2,006 |
|
|
|
$ |
(3,511 |
) |
|
|
$ |
10,713 |
|
|
|
$ |
(5,579 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations |
|
$ |
0.03 |
|
|
|
$ |
(0.05 |
) |
|
|
$ |
0.27 |
|
|
|
$ |
(0.03 |
) |
|
|
|||||
Discontinued operations- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
|||||||||
Estimated gain (loss) on disposition |
|
0.02 |
|
|
|
(0.04 |
) |
|
|
0.01 |
|
|
|
(0.14 |
) |
|
|
|||||||||
Net income (loss) |
|
$ |
0.05 |
|
|
|
$ |
(0.09 |
) |
|
|
$ |
0.28 |
|
|
|
$ |
(0.15 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Diluted- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from continuing operations |
|
$ |
0.03 |
|
|
|
$ |
(0.08 |
) |
|
|
$ |
0.26 |
|
|
|
$ |
(0.05 |
) |
|
|
|||||
Discontinued operations- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
0.02 |
|
|
|
|||||||||
Estimated gain (loss) on disposition |
|
0.02 |
|
|
|
(0.04 |
) |
|
|
0.01 |
|
|
|
(0.14 |
) |
|
|
|||||||||
Net income (loss) |
|
$ |
0.05 |
|
|
|
$ |
(0.12 |
) |
|
|
$ |
0.27 |
|
|
|
$ |
(0.17 |
) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Shares used in computing income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Basic |
|
38,740 |
|
|
|
37,831 |
|
|
|
38,409 |
|
|
|
37,702 |
|
|
|
|||||||||
Diluted |
|
39,908 |
|
|
|
38,240 |
|
|
|
39,505 |
|
|
|
38,111 |
|
|
|
|||||||||
Note 1: The diluted earnings per share data presented above reflects the dilutive effect, if any, of stock options, warrants and contingently issuable restricted stock which were outstanding during the periods presented.
Supplemental Information Relating to Earnings (Loss) Per Share (amounts in thousands, except for per share amounts):
|
|
Three Months Ended December 31, 2004 |
|
Three Months Ended December 31, 2003 |
|
|||||||||||||
|
|
(Unaudited) |
|
(Unaudited) |
|
|||||||||||||
|
|
Income |
|
Shares |
|
Income |
|
Income |
|
Shares |
|
Income (loss) |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic earnings (loss) per share |
|
$ |
1,388 |
|
38,740 |
|
$ |
0.03 |
|
$ |
(2,038 |
) |
37,831 |
|
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjustment to income from continuing operations (after tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Remove mark-to-market increase (decrease) in the amount of warrant and put obligation (after tax) |
|
(8 |
) |
|
|
|
|
300 |
|
|
|
|
|
|||||
Remove reduction in valuation of warrant and put obligation (after tax) |
|
|
|
|
|
|
|
(1,324 |
) |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjustments to shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Effect of shares issuable under stock option plans |
|
|
|
999 |
|
|
|
|
|
|
(a) |
|
|
|||||
Effect of shares issuable related to warrant |
|
|
|
115 |
|
|
|
|
|
409 |
|
|
|
|||||
Effect of contingently issuable restricted shares |
|
|
|
54 |
|
|
|
|
|
|
(a) |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Diluted earnings (loss) per share |
|
$ |
1,380 |
|
39,908 |
|
$ |
0.03 |
|
$ |
(3,062 |
) |
38,240 |
|
$ |
(0.08 |
) |
|
|
|
Twelve Months Ended December 31, 2004 |
|
Twelve Months Ended December 31, 2003 |
|
||||||||||||
|
|
Income |
|
Shares |
|
Income |
|
Income |
|
Shares |
|
Income |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings (loss) per share |
|
$ |
10,193 |
|
38,409 |
|
$ |
0.27 |
|
$ |
(1,136 |
) |
37,702 |
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustment to income from continuing operations (after tax): |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Remove mark-to-market increase in the amount of warrant and put obligation (after tax) |
|
|
(b) |
|
|
|
|
488 |
|
|
|
|
|
||||
Remove reduction in valuation of warrant and put obligation (after tax) |
|
|
|
|
|
|
|
(1,324 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustments to shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Effect of shares issuable under stock option plans |
|
|
|
1,056 |
|
|
|
|
|
|
(a) |
|
|
||||
Effect of shares issuable related to warrant |
|
|
|
|
(b) |
|
|
|
|
409 |
|
|
|
||||
Effect of contingently issuable restricted shares |
|
|
|
40 |
|
|
|
|
|
|
(a) |
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings (loss) per share |
|
$ |
10,193 |
|
39,505 |
|
$ |
0.26 |
|
$ |
(1,972 |
) |
38,111 |
|
$ |
(0.05 |
) |
(a) Due to the loss incurred in this period, these shares are excluded in the computation of diluted earnings (loss) per share because they have an anti-dilutive impact.
(b) Exclusion of the mark-to-market adjustment to the amount of the warrant and put obligation for this period would increase earnings per share, or be anti-dilutive. In accordance with generally accepted accounting principles, this anti-dilutive impact is excluded from determining diluted earnings (loss) per share. The warrant was exercised, and the related put rights terminated, in October, 2004.
Supplemental Non-GAAP Information Relating to Ongoing Operations (Unaudited):
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||||||||||
|
|
2004 |
|
% |
|
2003 |
|
% |
|
2004 |
|
% |
|
2003 |
|
% |
|
||||
Revenues |
|
$ |
211,273 |
|
|
|
$ |
197,363 |
|
|
|
$ |
819,552 |
|
|
|
$ |
783,171 |
|
|
|
Divested units not reflected in discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,041 |
) |
|
|
||||
Revenues from ongoing operations |
|
211,273 |
|
100.0 |
% |
197,363 |
|
100.0 |
% |
819,552 |
|
100.0 |
% |
779,130 |
|
100.0 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of services |
|
176,094 |
|
|
|
167,246 |
|
|
|
687,948 |
|
|
|
657,325 |
|
|
|
||||
Divested units not reflected in discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,046 |
) |
|
|
||||
Cost of services from ongoing operations |
|
176,094 |
|
83.3 |
% |
167,246 |
|
84.7 |
% |
687,948 |
|
83.9 |
% |
653,279 |
|
83.8 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit from ongoing operations |
|
35,179 |
|
16.7 |
% |
30,117 |
|
15.3 |
% |
131,604 |
|
16.1 |
% |
125,851 |
|
16.2 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative expenses |
|
28,541 |
|
|
|
27,031 |
|
|
|
108,000 |
|
|
|
114,030 |
|
|
|
||||
Divested units not reflected in discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
(754 |
) |
|
|
||||
Selling, general and administrative expenses from ongoing operations |
|
28,541 |
|
13.5 |
% |
27,031 |
|
13.7 |
% |
108,000 |
|
13.2 |
% |
113,276 |
|
14.5 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income from ongoing operations, excluding restructuring charges and goodwill impairment |
|
6,638 |
|
3.1 |
% |
3,086 |
|
1.6 |
% |
23,604 |
|
2.9 |
% |
12,575 |
|
1.6 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
281 |
|
0.1 |
% |
1,155 |
|
0.6 |
% |
1,394 |
|
0.2 |
% |
3,827 |
|
0.5 |
% |
||||
Other expense (income) |
|
(2 |
) |
|
|
73 |
|
|
|
403 |
|
|
|
178 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from ongoing operations before income taxes, excluding restructuring charges, goodwill impairment and the write-off of debt costs and discount, net |
|
6,359 |
|
|
|
1,858 |
|
|
|
21,807 |
|
|
|
8,570 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income taxes |
|
1,624 |
|
|
|
(277 |
) |
|
|
8,267 |
|
|
|
2,412 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from ongoing operations (after tax), excluding restructuring charges, goodwill impairment and the write-off of debt costs and discount, net |
|
$ |
4,735 |
|
2.2 |
% |
$ |
2,135 |
|
1.1 |
% |
$ |
13,540 |
|
1.7 |
% |
$ |
6,158 |
|
0.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income (loss) from continuing operations (after tax) |
|
$ |
1,388 |
|
|
|
$ |
(2,038 |
) |
|
|
$ |
10,193 |
|
|
|
$ |
(1,136 |
) |
|
|
Divested units not reflected in discontinued operations (after tax) |
|
|
|
|
|
|
|
|
|
|
|
|
|
491 |
|
|
|
||||
Restructuring charges (after tax) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,095 |
|
|
|
||||
Goodwill impairment (after tax) |
|
3,347 |
|
|
|
2,460 |
|
|
|
3,347 |
|
|
|
2,460 |
|
|
|
||||
Write-off of debt costs and discount, net (after tax) |
|
|
|
|
|
1,713 |
|
|
|
|
|
|
|
2,248 |
|
|
|
||||
Income from ongoing operations (after tax), excluding restructuring charges, goodwill impairment and the write-off of debt costs and discount, net |
|
$ |
4,735 |
|
2.2 |
% |
$ |
2,135 |
|
1.1 |
% |
$ |
13,540 |
|
1.7 |
% |
$ |
6,158 |
|
0.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted earnings per share income from ongoing operations (after tax), excluding restructuring charges, goodwill impairment and the write-off of debt costs and discount, net |
|
$ |
0.12 |
|
|
|
$ |
0.05 |
|
|
|
$ |
0.34 |
|
|
|
$ |
0.16 |
|
|
|
Note 1: Operating results from ongoing operations, excluding restructuring charges, goodwill impairment and the write-off of debt costs and discount, net, is presented because the Company believes it reflects the results of the core ongoing operations of the Company, and because we believe it is responsive to frequent questions we receive about the Company from third parties. However, this measure is not considered a primary measure of an entitys financial results under generally accepted accounting principles, and accordingly, this amount should not be considered an alternative to operating results as determined under generally accepted accounting principles and as reported by the Company.
Note 2: The bottom two calculations in the above table show income from ongoing operations (after tax) and related earnings per share information excluding divested units not reflected in discontinued operations, restructuring charges, goodwill impairment and the write-off of debt costs and discount, net. The tax rate on these items was computed using the pro forma effective tax rate of the Company exclusive of these charges.
Note 3: Excluding the effect of nondeductible goodwill charges, the Company benefited from unusually low tax provisions in each of the periods presented above. For the fourth quarter and full year of 2004, this resulted from reduced reserves against deferred state tax benefits. For the fourth quarter and full year of 2003, this resulted from reduced tax contingency reserves net of increased state deferred tax benefits. Applying a tax rate of 42% against pre-tax income in each period, fourth quarter 2004 net income would have been $3,688,000 or $0.09 per diluted share as compared to $1,078,000 or $0.03 per diluted share for the fourth quarter of 2003, and full year 2004 net income would have been $12,648,000 or $0.32 per diluted share as compared to $4,971,000 or $0.13 per diluted share for the full year of 2003.
Supplemental Non-GAAP Information Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) (Unaudited):
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||||||||||
|
|
2004 |
|
% |
|
2003 |
|
% |
|
2004 |
|
% |
|
2003 |
|
% |
|
||||
Net income (loss) |
|
$ |
2,006 |
|
|
|
$ |
(3,511 |
) |
|
|
$ |
10,713 |
|
|
|
$ |
(5,579 |
) |
|
|
Discontinued operations |
|
(618 |
) |
|
|
1,473 |
|
|
|
(520 |
) |
|
|
4,443 |
|
|
|
||||
Income taxes |
|
1,624 |
|
|
|
(2,179 |
) |
|
|
8,267 |
|
|
|
(1,174 |
) |
|
|
||||
Write-off of debt costs and discount, net |
|
|
|
|
|
3,349 |
|
|
|
|
|
|
|
4,172 |
|
|
|
||||
Other expense (income) |
|
(2 |
) |
|
|
73 |
|
|
|
403 |
|
|
|
178 |
|
|
|
||||
Interest expense, net |
|
281 |
|
|
|
1,155 |
|
|
|
1,394 |
|
|
|
3,827 |
|
|
|
||||
Depreciation |
|
1,067 |
|
|
|
1,316 |
|
|
|
4,684 |
|
|
|
5,295 |
|
|
|
||||
Divested units not reflected in discontinued operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
759 |
|
|
|
||||
Goodwill impairment |
|
3,347 |
|
|
|
2,726 |
|
|
|
3,347 |
|
|
|
2,726 |
|
|
|
||||
Restructuring charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
3,223 |
|
|
|
||||
EBITDA |
|
$ |
7,705 |
|
3.6 |
% |
$ |
4,402 |
|
2.2 |
% |
$ |
28,288 |
|
3.5 |
% |
$ |
17,870 |
|
2.3 |
% |
Note 1: The Company defines earnings before interest, taxes, depreciation and amortization (EBITDA) as net income (loss), excluding discontinued operations, income taxes, write-off of debt costs and discount, net, other expense (income), interest expense, net, depreciation, divested units not reflected in discontinued operations, goodwill impairment and restructuring charges. EBITDA may be defined differently by other companies. EBITDA is presented because it is a financial measure that is frequently requested by third parties. However, EBITDA is not considered under generally accepted accounting principles as a primary measure of an entitys financial results, and accordingly, EBITDA should not be considered an alternative to operating income, net income, or cash flows as determined under generally accepted accounting principles and as reported by the Company.
Comfort Systems USA, Inc.
(in thousands)
|
|
December 31, |
|
December 31, |
|
||
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
32,576 |
|
$ |
10,129 |
|
Accounts receivable, net |
|
174,682 |
|
167,567 |
|
||
Costs and estimated earnings in excess of billings |
|
25,440 |
|
16,162 |
|
||
Other current assets |
|
28,031 |
|
29,644 |
|
||
Total current assets |
|
260,729 |
|
223,502 |
|
||
|
|
|
|
|
|
||
Property and equipment, net |
|
12,988 |
|
13,223 |
|
||
Goodwill |
|
100,123 |
|
103,470 |
|
||
Other noncurrent assets |
|
9,276 |
|
10,915 |
|
||
|
|
|
|
|
|
||
Total assets |
|
$ |
383,116 |
|
$ |
351,110 |
|
|
|
|
|
|
|
||
Current maturities of long-term debt |
|
$ |
2,071 |
|
$ |
1,594 |
|
Accounts payable |
|
64,771 |
|
58,516 |
|
||
Billings in excess of costs and estimated earnings |
|
37,104 |
|
29,657 |
|
||
Other current liabilities |
|
55,822 |
|
49,532 |
|
||
Total current liabilities |
|
159,768 |
|
139,299 |
|
||
|
|
|
|
|
|
||
Long-term debt |
|
6,751 |
|
8,809 |
|
||
Other long-term liabilities |
|
|
|
2,342 |
|
||
|
|
|
|
|
|
||
Total liabilities |
|
166,519 |
|
150,450 |
|
||
|
|
|
|
|
|
||
Total equity |
|
216,597 |
|
200,660 |
|
||
|
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
383,116 |
|
$ |
351,110 |
|
Selected Cash Flow Data (in thousands):
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
(Unaudited) |
|
|
|
|
|
||||||
|
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
||||
Cash flow from operating activities |
|
$ |
13,403 |
|
$ |
8,361 |
|
$ |
26,184 |
|
$ |
13,504 |
|
Cash flow from investing activities |
|
$ |
(845 |
) |
$ |
1,233 |
|
$ |
(2,476 |
) |
$ |
(3,863 |
) |
Cash flow from financing activities |
|
$ |
(475 |
) |
$ |
(7,278 |
) |
$ |
(1,268 |
) |
$ |
(5,609 |
) |
|
|
|
|
|
|
|
|
|
|
||||
Cash flow from operating activities |
|
$ |
13,403 |
|
$ |
8,361 |
|
$ |
26,184 |
|
$ |
13,504 |
|
Taxes paid related to the sale of businesses |
|
|
|
635 |
|
|
|
11,006 |
|
||||
Purchases of property and equipment |
|
(1,829 |
) |
(745 |
) |
(4,998 |
) |
(3,406 |
) |
||||
Proceeds from sales of property and equipment |
|
273 |
|
111 |
|
545 |
|
430 |
|
||||
Free cash flow |
|
$ |
11,847 |
|
$ |
8,362 |
|
$ |
21,731 |
|
$ |
21,534 |
|
Note 1: Free cash flow is defined as cash flow from operating activities excluding items related to sales of businesses, less customary capital expenditures, plus the proceeds from asset sales. Free cash flow may be defined differently by other companies. Free cash flow is presented because it is a financial measure that is frequently requested by third parties. However, free cash flow is not considered under generally accepted accounting principles as a primary measure of an entitys 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.