Attached files

file filename
8-K/A - AMENDMENT TO FORM 8-K - COMFORT SYSTEMS USA INCa10-18990_18ka.htm
EX-99.3 - EX-99.3 - COMFORT SYSTEMS USA INCa10-18990_1ex99d3.htm
EX-23.1 - EX-23.1 - COMFORT SYSTEMS USA INCa10-18990_1ex23d1.htm
EX-99.2 - EX-99.2 - COMFORT SYSTEMS USA INCa10-18990_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

 

 

2



 

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

 

 

3



 

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

 

 

 

 

 

 

 

 

 

 

 

 

4



 

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

 

 

5