Attached files
file | filename |
---|---|
8-K/A - AMENDMENT TO FORM 8-K - COMFORT SYSTEMS USA INC | a10-18990_18ka.htm |
EX-99.3 - EX-99.3 - COMFORT SYSTEMS USA INC | a10-18990_1ex99d3.htm |
EX-23.1 - EX-23.1 - COMFORT SYSTEMS USA INC | a10-18990_1ex23d1.htm |
EX-99.2 - EX-99.2 - COMFORT SYSTEMS USA INC | a10-18990_1ex99d2.htm |
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 |
|