Exhibit 99.2
L. W. Matteson, Inc.
Financial Statements
September 30, 2010
(Unaudited)
Contents
| | | | |
| | Page | |
| |
Financial Statements (Unaudited) | | | | |
Balance Sheet | | | 3 | |
Statements of Income | | | 4 | |
Statements of Stockholders’ Equity | | | 5 | |
Statements of Cash Flows | | | 6 | |
Notes to Financial Statements | | | 7 - 11 | |
L. W. Matteson, Inc.
Balance Sheet
September 30, 2010
(Unaudited)
| | | | |
Assets | | | | |
Current Assets | | | | |
Cash and cash equivalents | | $ | 12,221,573 | |
Receivables: | | | | |
Construction contracts, including retentions of $9,973 | | | 5,061,347 | |
Affiliate | | | 59,732 | |
Other, primarily due from stockholder | | | 8,764 | |
Costs and estimated earnings in excess of billings on uncompleted contracts | | | 957,856 | |
Deposits | | | 2,706 | |
Prepaid expenses | | | 259,621 | |
| | | | |
Total current assets | | | 18,571,599 | |
| |
Cash surrender value of life insurance | | | 215,959 | |
| |
Property and Equipment, net | | | 11,675,943 | |
| | | | |
| | $ | 30,463,501 | |
| | | | |
Liabilities and Stockholders’ Equity | | | | |
Current Liabilities | | | | |
Accounts payable | | $ | 2,268,702 | |
Employee compensation | | | 500,000 | |
Due to stockholders | | | 20,619 | |
Accrued expenses | | | 792,602 | |
Billings in excess of costs and estimated earnings on uncompleted contracts | | | 2,186,593 | |
| | | | |
Total current liabilities | | | 5,768,516 | |
| | | | |
| |
Stockholders’ Equity | | | | |
Common stock; no par value; stated value, $36 per share; authorized, 50,000 shares; issued and outstanding 1,060 shares | | | 38,160 | |
Retained earnings | | | 24,656,825 | |
| | | | |
| | | 24,694,985 | |
| | | | |
| | $ | 30,463,501 | |
| | | | |
See notes to financial statements.
-3-
L. W. Matteson, Inc.
Statements of Income
Nine-month Periods Ended September 30, 2010 and 2009
(Unaudited)
| | | | | | | | |
| | 2010 | | | 2009 | |
| | |
Earned revenue | | $ | 29,484,435 | | | $ | 31,241,617 | |
| | | | | | | | |
| | |
Direct costs of earned revenue | | | 13,070,444 | | | | 14,142,613 | |
Indirect costs | | | 6,202,118 | | | | 7,007,432 | |
| | | | | | | | |
Cost of revenue | | | 19,272,562 | | | | 21,150,045 | |
| | | | | | | | |
| | |
Gross profit | | | 10,211,873 | | | | 10,091,572 | |
| | |
General and Administrative Expenses | | | 985,246 | | | | 1,440,206 | |
| | | | | | | | |
| | |
Operating income | | | 9,226,627 | | | | 8,651,366 | |
| | | | | | | | |
| | |
Nonoperating income (expense) | | | | | | | | |
Interest income | | | 1,255 | | | | 7,154 | |
Gain (loss) on disposal of property and equipment | | | (37,187 | ) | | | 242,414 | |
Expenses for anticipated asset sale | | | (68,376 | ) | | | — | |
Interest expense | | | (3,564 | ) | | | (58,557 | ) |
Management fee income | | | 90,000 | | | | 90,000 | |
| | | | | | | | |
| | |
Total nonoperating income (expense), net | | | (17,872 | ) | | | 281,011 | |
| | | | | | | | |
| | |
Net income | | $ | 9,208,755 | | | $ | 8,932,377 | |
| | | | | | | | |
See notes to financial statements.
-4-
L. W. Matteson, Inc.
Statements of Stockholders’ Equity
Nine-month Periods Ended September 30, 2010 and 2009
(Unaudited)
| | | | | | | | | | | | |
| | | | | | | | Total | |
| | Common | | | Retained | | | Stockholders’ | |
| | Stock | | | Earnings | | | Equity | |
| | | |
Balance, January 1, 2009 | | $ | 38,160 | | | $ | 16,760,144 | | | $ | 16,798,304 | |
| | | |
Dividends declared | | | — | | | | (8,959,386 | ) | | | (8,959,386 | ) |
Net income | | | — | | | | 8,932,377 | | | | 8,932,377 | |
| | | | | | | | | | | | |
| | | |
Balance, September 30, 2009 | | $ | 38,160 | | | $ | 16,733,135 | | | $ | 16,771,295 | |
| | | | | | | | | | | | |
| | | |
Balance, December 31, 2009 | | $ | 38,160 | | | $ | 15,448,070 | | | $ | 15,486,230 | |
| | | |
Net income | | | — | | | | 9,208,755 | | | | 9,208,755 | |
| | | | | | | | | | | | |
| | | |
Balance, September 30, 2010 | | $ | 38,160 | | | $ | 24,656,825 | | | $ | 24,694,985 | |
| | | | | | | | | | | | |
See notes to financial statements.
-5-
L. W. Matteson, Inc.
Statements of Cash Flows
Nine-month Periods Ended September 30, 2010 and 2009
(Unaudited)
| | | | | | | | |
| | 2010 | | | 2009 | |
Cash Flows from Operating Activities | | | | | | | | |
Net income | | $ | 9,208,755 | | | $ | 8,932,377 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation | | | 2,328,929 | | | | 2,225,964 | |
(Gain) loss on disposal of property and equipment | | | 37,187 | | | | (242,414 | ) |
Change in cash value of life insurance | | | (3,732 | ) | | | (1,592 | ) |
(Increase) decrease in receivables | | | (2,092,963 | ) | | | (2,537,112 | ) |
Costs and estimated earnings in excess of billings on uncompleted contracts | | | 1,689,203 | | | | (264,239 | ) |
Prepaid expenses | | | (18,899 | ) | | | 70,320 | |
Deposits | | | — | | | | (58,263 | ) |
Increase (decrease) in accounts payable and accrued expenses | | | (2,671,602 | ) | | | 1,035,098 | |
Billings in excess of costs and estimated earnings on uncompleted contracts | | | 760,500 | | | | 1,547,018 | |
Employee compensation | | | — | | | | 427,262 | |
| | | | | | | | |
Net cash provided by operating activities | | | 9,237,378 | | | | 11,134,419 | |
| | | | | | | | |
| | |
Cash Flows from Investing Activities | | | | | | | | |
Purchases of property and equipment | | | (3,505,460 | ) | | | (2,461,997 | ) |
Proceeds from disposal of property and equipment | | | 202,019 | | | | 266,627 | |
Premiums paid for life insurance | | | (11,854 | ) | | | (13,297 | ) |
Proceeds from note receivable | | | 100,000 | | | | 100,000 | |
| | | | | | | | |
Net cash used by investing activities | | | (3,215,295 | ) | �� | | (2,108,667 | ) |
| | | | | | | | |
Cash Flows From Financing Activities | | | | | | | | |
Dividends paid | | | — | | | | (8,959,386 | ) |
Principal payments on long-term debt | | | (234,624 | ) | | | (2,342,408 | ) |
| | | | | | | | |
Net cash used by financing activities | | | (234,624 | ) | | | (11,301,794 | ) |
| | | | | | | | |
| | |
Change in cash and cash equivalents | | | 5,787,459 | | | | (2,276,042 | ) |
| | |
Cash and cash equivalents, beginning of period | | | 6,434,114 | | | | 8,947,551 | |
| | | | | | | | |
| | |
Cash and cash equivalents, end of period | | $ | 12,221,573 | | | $ | 6,671,509 | |
| | | | | | | | |
| | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | |
Cash paid during the period for interest | | $ | 2,716 | | | $ | 65,630 | |
See notes to financial statements.
-6-
L.W. Matteson, Inc.
Notes to Financial Statements
(Unaudited)
Note 1. | Nature of Business |
L. W. Matteson, Inc. (Company) is a river dredging and marine construction contractor, operating throughout the United States. The construction work is performed primarily under fixed-price contracts. Credit is extended to qualified customers on an unsecured basis.
Note 2. | Summary of Significant Accounting Policies |
Basis of Accounting
The financial statements are prepared under the accrual method of accounting.
Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash and Cash Equivalents
Cash and cash equivalents consist of deposits in checking, money market and savings accounts, and certificates of deposit with original maturities of 90 days or less. The Company maintains substantially all of its funds in one financial institution, and the balance at times may exceed FDIC-insured limits.
Construction Contracts Receivable
Contracts receivable are recorded as invoiced based on contracted prices. Normal contracts receivable are due 30 days after invoices are issued. Contract retentions are due 30 days after substantial completion of the project and acceptance by the owner. Receivables past due more than 90 days are considered delinquent. The Company provides an allowance for doubtful accounts when it is determined that an amount is not likely to be collected. This allowance is based upon a review of outstanding receivables, historical collection information and existing economic conditions. At September 30, 2010, the Company did not have an allowance for doubtful accounts. Receivables are written off based on individual credit evaluation and specific circumstances of the customer. The Company had no bad debt expense for the nine-month periods ended September 30, 2010 and 2009.
Property and Equipment
Property and equipment is carried at original cost less accumulated depreciation. Depreciation is provided on the straight-line method over the estimated useful lives of the assets, which range from 3 to 40 years. Depreciation expense for the nine-month periods ended September 30, 2010 and 2009 totaled $2,328,929 and $2,225,964, respectively.
-7-
L.W. Matteson, Inc.
Notes to Financial Statements
(Unaudited)
Note 2 | Summary of Significant Accounting Policies (continued) |
Revenue and Cost Recognition
The Company recognizes revenues from fixed-price construction contracts under the percentage-of-completion method, measured by the percentage of cost incurred to date compared to estimated total cost for each contract. The percentage-of-completion method is used because management considers total cost to be the best available measure of progress on the contracts. Because of inherent uncertainties in estimating costs, it is at least reasonably possible that the estimates used will change within the near term.
Contract costs include all direct material and labor costs and those indirect costs related to contract performance, such as indirect labor, supplies, tools, repairs and depreciation. General and administrative costs are charged to expense as incurred. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions, contract penalty provisions, claims, change orders, settlements and estimated profitability may result in revisions to costs and income, which are recognized in the period in which the revisions are determined.
The asset, “Costs and estimated earnings in excess of billings on uncompleted contracts”, represents revenues recognized in excess of amounts billed. The liability, “Billings in excess of costs and estimated earnings on uncompleted contracts”, represents billings in excess of revenues recognized.
Income Taxes
The Company, with the consent of its stockholders, has elected to be taxed under sections of the federal and state income tax laws which provide that, in lieu of corporation income taxes, the stockholders separately account for their pro-rata shares of the Company’s items of income, deductions, losses and credits. Therefore, these financial statements do not include any provision for corporation income taxes. The Company declares dividends and pays bonuses from time to time to assist stockholders in paying income tax liabilities that result from their pro-rata share of the Company’s income.
The Company has open tax years for three years prior to December 31, 2009. The Company records interest and penalties, if any, in general and administrative expenses.
During the year ended December 31, 2003, the Company accepted an unsecured note receivable as part of a settlement agreement with a vendor. The agreement requires the vendor to make annual principal payments in various amounts, plus interest at prime rate through May 1, 2010. The note was paid in full during the period ended September 30, 2010. Related interest income totaled $1,897 and $3,508 for the periods ended September 30, 2010 and 2009, respectively.
-8-
L.W. Matteson, Inc.
Notes to Financial Statements
(Unaudited)
Note 4. | Uncompleted Contracts |
Information related to uncompleted contracts as of September 30, 2010 is as follows:
| | | | |
| |
Total contract amount | | $ | 54,844,789 | |
| | | | |
| |
Costs incurred to date | | $ | 21,988,088 | |
Profit recognized to date | | | 8,013,644 | |
| | | | |
Earned contract revenue | | | 30,001,732 | |
| |
Contract billings to date | | | (31,230,469 | ) |
| | | | |
| |
| | $ | (1,228,737 | ) |
| | | | |
Uncompleted contract balances are included in the accompanying balance sheets as of September 30, 2010 under the following captions:
| | | | |
Costs and estimated earnings in excess of billings on uncompleted contracts | | $ | 957,856 | |
| |
Billings in excess of costs and estimated earnings on uncompleted contracts | | | (2,186,593 | ) |
| | | | |
| |
| | $ | (1,228,737 | ) |
| | | | |
For the nine-month periods ended September 30, 2010 and 2009, the Company recognized a provision for estimated losses on uncompleted contracts of approximately $150,000 and $4,023,000, respectively.
Note 5. | Property and Equipment |
At September 30, 2010, property and equipment consists of the following:
| | | | |
| |
Land and land improvements | | $ | 687,972 | |
Buildings | | | 675,465 | |
Machinery and equipment | | | 32,730,246 | |
Office furniture and fixtures | | | 58,867 | |
Construction-in-progress | | | 1,118,842 | |
| | | | |
| | | 35,271,392 | |
Less accumulated depreciation | | | (23,595,449 | ) |
| | | | |
| |
Property and equipment, net | | $ | 11,675,943 | |
| | | | |
-9-
L.W. Matteson, Inc.
Notes to Financial Statements
(Unaudited)
Accounts payable includes amounts due to subcontractors which have been retained pending completion and customer acceptance of jobs. As of September 30, 2010, these retained amounts totaled $169,246.
The Company has available a line of credit from Two Rivers Bank and Trust, Burlington, Iowa for $1,500,000. Borrowings are due July 1, 2011, including interest at prime rate plus 3.25%, with a minimum rate of 4.5%, and are collateralized by substantially all of the assets of the Company. There were no outstanding borrowings as of September 30, 2010.
Note 8. | Commitments and Contingent Liabilities |
Various lawsuits, claims, and proceedings have been or may be instituted or asserted against the Company relating to the conduct of its business, including those pertaining to dredging and construction contracts, safety and health, and employment matters. Although the outcome of litigation cannot be predicted with certainty and some lawsuits, claims, and proceedings may be disposed of unfavorably to the Company, management believes the disposition of matters which are pending or asserted will not have a materially adverse effect on the Company’s financial statements.
The Company has a qualified profit-sharing plan for substantially all employees, which allows employee contributions under section 401(k) of the Internal Revenue Code. The Company’s contribution expense to the plan totaled $137,996 and $200,584 for the nine-month periods ended September 30, 2010 and 2009, respectively.
In 2009, the Company terminated a deferred compensation agreement without payment of the vested accrued benefits. In exchange for terminating the agreement, the Company agreed to pay the Vice President of Operations a $500,000 liquidating payment in February 2011. At September 30, 2010, the Company accrued the liquidating payment as an employee compensation liability on the Balance Sheet.
-10-
L.W. Matteson, Inc.
Notes to Financial Statements
(Unaudited)
Note 10. | Related Party Transactions |
The Company rents barges from an officer on a month-to-month basis. This rent expense totaled $162,000 for each of the nine-month periods ended September 30, 2010 and 2009.
The Company is affiliated with Matteson Marine Services, Inc. through common ownership and management. The Company provided management services to the affiliate totaling $90,000 during each of the nine-month periods ended September 30, 2010 and 2009. The Companies also share labor and other operating resources, which resulted in a receivable from the affiliate totaling $59,732 as of September 30, 2010. Matteson Marine Services, Inc. provided towing services totaling $76,121 and $15,373 for the nine-month periods ended September 30, 2010 and 2009, respectively. The Company had a note payable to Matteson Marine Services, Inc., which was repaid in full, including accrued interest, in March of 2009. Interest expense on the note totaled $9,654 for the period ended September 30, 2009.
Note 11. | Subsequent Events |
The Company performed an evaluation of subsequent events through March 7, 2011, which is the date the financial statements were available to be issued. On December 31, 2010, the Company sold the majority of its assets to Great Lakes Dredging & Dock Company, LLC. As of the sales date, the Company ceased its river dredging and marine construction operations.
-11-