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 |
|