Gibraltar Industries (ROCK) 8-K/A Financial Statements and Exhibits

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Combined Unaudited Financial Statements

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
Combined Balance Sheets
March 31, 2015 and 2014
Assets
			Unaudited	Unaudited
		2015		2014
Current assets:
Cash and cash equivalents	$	2,882,600		4,092,003
Accounts receivable - trade
net of allowance for doubtful accounts		22,537,137		11,803,462
Accounts receivable - affiliates and others		1,296,200		4,938,925
Note receivable, current - affiliate		1,440,266		112,870
			28,156,203	20,947,260
Costs and estimated earnings in excess
of billings on uncompleted contracts		10,170,962		4,715,372
Inventory		7,529,996		2,445,443
Prepaid expenses		3,023,740		1,482,224
Total current assets			48,880,901	29,590,299
Property, plant and equipment - at cost		18,139,596		12,831,826
Less accumulated depreciation		9,383,163		5,841,151
Property, plant and equipment, net			8,756,433	6,990,675
Note receivable, long term - affiliate		—		1,490,086
Other assets		15,431		21,594
Total assets	$		57,652,765	38,092,654

See accompanying notes to the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
Combined Balance Sheets (Continued)
March 31, 2015 and 2014
Liabilities and Stockholder's Equity
			Unaudited		Unaudited
		2015			2014
Current liabilities:
Line of credit	$		360,000		—
Accounts payable			11,718,127		5,283,824
Customer deposits		3,091,456			2,611,548
Accrued liabilities:
Wages, bonuses and sales commissions			1,873,133		1,358,585
Sales, payroll, workers' compensation
and other taxes			1,542,110		173,647
Personal property, real estate taxes and other taxes			158,804		277,533
Other			284,154		25,000
Billings in excess of costs and estimated
earnings on uncompleted contracts			16,302,270		15,061,031
Total current liabilities			35,330,054		24,791,168
Long-term liabilities:
Other accrued liabilities		1,120,444			251,120
Stockholder's equity:
Common stock		30,323			30,323
Additional paid in capital		8,221,804			7,136,804
Retained earnings		13,527,822			5,785,869
Accumulated other comprehensive income (loss)		(577,682		)	97,370
Total stockholder's equity			21,202,267		13,050,366
Total liabilities and stockholder's equity	$	57,652,765			38,092,654

See accompanying notes to the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
Combined Statements of Income
Three Months Ending March 31, 2015 and 2014
		Unaudited			Unaudited
		2015			2014
Revenues	$	39,923,401				25,860,726
Cost of revenues		28,255,020				19,739,994
Gross profit		11,668,381				6,120,732
Selling expenses		2,851,422				1,406,337
Administrative expenses		3,102,924				1,213,092
Discretionary compensation		1,424,401				914,243
Income from operations			4,289,634			2,587,060
Other income (expense):
Interest expense			(14,958	)		(90	)
Loss on disposition of equipment		(4,377		)		—
Other income		15,438				20,905
Total other income (expense) from operations			(3,897	)		20,815
Income before taxes from operations			4,285,737			2,607,875
Income tax expense		224,329				153,214
Net income	$		4,061,408			2,454,661

See accompanying notes to the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
Combined Statements of Comprehensive Income
Three Months Ending March 31, 2015 and 2014
		Unaudited		Unaudited
		2015		2014
Net Income	$	4,061,408		2,454,661
Other comprehensive loss:
Foreign currency translation adjustment		(346,105	)	(66,098	)
Comprehensive income	$	3,715,303		2,388,563

See accompanying notes to the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
Combined Statements of Changes in Stockholder's Equity
Three Months Ending March 31, 2015 and 2014
						Accumulated
			Additional			other
		Common	paid in	Retained		comprehensive
		stock	capital	Earnings		income (loss)		Total
Balance, December 31, 2013	$	30,323	6,815,804	3,848,001		163,468		10,857,596
Net income		—	—	2,454,661		—		2,454,661
Capital contributions		—	321,000	—		—		321,000
Other comprehensive loss		—	—	—		(66,098	)	(66,098	)
Dividends		—	—	(516,793	)	—		(516,793	)
Balance, March 31, 2014, unaudited	$	30,323	7,136,804	5,785,869		97,370		13,050,366
Balance, December 31, 2014	$	30,323	8,221,804	9,466,414		(231,577	)	17,486,964
Net income		—	—	4,061,408		—		4,061,408
Other comprehensive loss		—	—	—		(346,105	)	(346,105	)
Balance, March 31, 2015, unaudited	$	30,323	8,221,804	13,527,822		(577,682	)	21,202,267

See accompanying notes to the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
Combined Statements of Cash Flows
Three Months Ending March 31, 2015 and 2014
		Unaudited		Unaudited
		2015		2014
Cash flows from operating activities:
Net income	$	4,061,408		2,454,661
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation		486,036		319,049
Bad debt expense		58,007		—
Inventory obsolescence		(113,000	)	—
Loss on disposition of equipment		4,377		—
Increase (decrease) due to changes in assets
and liabilities, net of acquisition:
Accounts receivable		7,356,530		(3,264,364	)
Inventory		(2,062,461	)	(101,288	)
Prepaid expenses and other assets		(365,641	)	149,568
Costs and estimated earnings in excess of
billings on uncompleted contracts		(3,535,064	)	(420,780	)
Accounts payable		1,955,777		(31,212	)
Billings in excess of costs and estimated
earnings on uncompleted contracts		(19,047	)	(268,644	)
Customer deposits		(631,782	)	370,055
Accrued liabilities		(2,955,265	)	(363,113	)
Net cash provided (used ) by operating activities		4,239,875		(1,156,068	)
Cash flows from investing activities:
Additions to property, plant and equipment		(267,193	)	(142,379	)
Net cash used by investing activities		(267,193	)	(142,379	)
Cash flows from financing activities:
Payments received on notes receivable		78,644		102,315
Net change in line of credit		(6,140,000	)	—
Capital contributions		—		321,000
Dividends paid		—		(516,793	)
Net cash used by financing activities		(6,061,356)		(93,478)
Foreign currency translation adjustment		(346,105)		(66,098	)
Net change in cash and cash equivalents		(2,434,779)		(1,458,023)
Cash and cash equivalents at beginning of year		5,317,379		5,550,026
Cash and cash equivalents at end of year	$	2,882,600		4,092,003

See accompanying notes to the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
Combined Statements of Cash Flows (Continued)
Three Months Ending March 31, 2015 and 2014
		Unaudited	Unaudited
		2015	2014
Supplemental disclosure of cash transactions:
Taxes paid	$	348,415	153,214
Interest paid	$	14,958	90

See accompanying notes to the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Nature of business

The combined companies ("Company") design, manufacture, install and maintain greenhouses, garden centers, conservatories, solar panel mounting systems and related products. The Company'scustomers include retailers, commercial growers, general contractors, horticultural distributors and institutions. The customers are located globally. The greenhouse segment of the Company accounts for approximately $12.5 million and $12.3 million of net sales in 2015 and 2014, respectively. The solar segment of the Company accounts for approximately $27.4 million and $13.6 million of net sales in 2015 and 2014, respectively.

Principles of combination

The combined unaudited financial statements include the accounts of Rough Brothers Manufacturing, Inc. and subsidiaries, RBI Solar, Inc. and subsidiaries, and Delta T Solutions Inc. All material intercompany accounts and transactions have been eliminated.

Rough Brothers Manufacturing, Inc. and subsidiaries include the unaudited consolidated accounts of Rough Brothers Manufacturing, Inc. ("RBM") and its wholly owned subsidiaries, Rough Brothers, Inc. ("RBI") and its subsidiary Rough Brothers Construction Inc., and Rough Brothers Asia, LLC and its subsidiary Rough Brothers Greenhouse Manufacturing (Shanghai) Co., Ltd ("RBGM"). All material intercompany accounts and transactions have been eliminated.

RBI Solar, Inc. and subsidiaries include the unaudited consolidated accounts of RBI Solar, Inc. and its wholly owned subsidiary RBI International, LLC and its subsidiary RBI Solar KK (Japan), and its wholly owned subsidiary Renusol GmbH ("RSE") and its subsidiary Renusol America, Inc. ("RSA"), which were acquired June 3, 2014. Accordingly, the accompanying combined unaudited financial statements include the unaudited consolidated accounts of Renusol GmbH and its subsidiary Renusol America, Inc. and the results of their unaudited consolidated operations from the date of acquisition forward. All material intercompany accounts and transactions have been eliminated.

The companies included in the combined unaudited financial statements are under common ownership and management. All amounts presented in these combined financial statements are unaudited.

Cash and cash equivalents

The Company considers all cash instruments with an original maturity of 90 days or less to be cash and cash equivalents. The companies have pooled cash accounts.

Accounts receivable

The Company carries its accounts receivable at invoice amount less an allowance for doubtful accounts. On a periodic basis, the Company evaluates its accounts receivable and establishes an allowance for doubtful accounts based on a history of collections and current credit conditions. To reduce the credit risk associated with significant accounts receivable, the Company performs ongoing credit evaluations of its customers' financial condition. The allowance for doubtful accounts was approximately $180,000 and $150,000 at March 31,2015 and 2014, respectively.

Accounts receivable include retentions on contracts of $1,381,898 and $880,730 at March 31, 2015 and 2014, respectively.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

Revenues and cost recognition

Revenues from contracts are recognized on the percentage-of-completion method, measured by comparing costs incurred to date to estimated total costs to be incurred. This method is used because management considers costs to be the best available measure of progress on these contracts. Revenue on projects of a short term or purchase order nature is recognized as completed.

Contract costs include all direct costs related to contract performance. Selling and administrative expenses are charged to operations as incurred. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Because of inherent uncertainties in estimating costs, it is reasonably possible that changes in performance could result in revisions to cost and income, which are recognized in the period when the revisions are determined.

The Company received $500,000 in 2000 for a separately stated extended warranty on a contract which was recorded as deferred revenue and is recognized in income on a straight-line basis over the warranty period. Income recognized in other income on this warranty was $6,250 in 2015 and 2014.

Inventory

Inventory for RBM is stated at the lower of cost or market. Cost for RBM is determined by the last-in, first-out (LIFO) method, which is not adjusted on a quarterly basis because the amount would be immaterial to the combined unaudited financial statements as a whole. For companies other than RBM, cost is determined on a first-in, first-out (FIFO) basis.

	Unaudited			Unaudited
	2015			2014
Inventory at cost	$	5,208,525		2,618,612
LIFO reserve	(421,896		)	(397,532	)
Total inventory at LIFO	4,786,629			2,221,080
Inventory carried at FIFO	2,743,367			224,363
Total inventory	$	7,529,996		2,445,443

The companies in the roof mount solar panel mounting systems division (RSE and RSA) have provided a reserve for obsolescence, slow moving or obsolete parts of approximately $132,000 at March 31, 2015. No reserve for obsolescence, slow moving or obsolete parts has been made for inventory at March 31, 2014.

Property, plant and equipment

Property, plant and equipment are recorded at cost. Major repairs and betterments are capitalized if it extends the life of the asset. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets. Estimated useful lives are as follows:

Machinery and equipment	5 to 7 years
Dies	3 years
Transportation equipment	5 years
Office equipment	3 to 10 years

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

Income taxes

Rough Brothers Manufacturing, Inc. along with Delta T Solutions, Inc. and RBI Solar, Inc. have elected to be taxed as an S corporation. In lieu of corporate income taxes, the stockholder of an S corporation is taxed on their proportionate share of the Company's taxable income. These entities are assessed local taxes at the corporate level, which is included in income tax expense within the combined statements of income

Rough Brothers, Inc. and its subsidiary Rough Brother Construction, Inc. (C corporations) file a consolidated return. Income tax expense related to these two companies is included in income tax expense within the combined statements of income.

RBGM is a foreign corporation subject to taxation in China. There were net operating loss carry-forward amounts sufficient not to incur taxes in China. Any deferred tax asset attributable to Chinese income taxes has been fully reserved. Such amount is immaterial to the combined unaudited financial statements as a whole. Its income and loss is included in that of the Company for U.S. income tax purposes as a pass-through entity.

RBI Solar, KK is a foreign corporation subject to taxation in accordance with the tax provisions of the country of Japan. In accordance with the Japanese tax provisions, income repatriated to the United States is taxable to the parent company only upon receipt of dividends. In 2015 and 2014, it incurred losses for which a deferred tax asset has been recognized, however, it has been fully reserved due to the startup nature of the business. The amount would be immaterial to the combined unaudited financial statements as a whole.

Renusol GmbH is a foreign corporation subject to taxation in accordance with the tax provisions of the country of Germany. In accordance with German tax provisions, income repatriated to the United States is taxable to the parent company only upon receipt of dividends. For the three months ended March 31, 2015, Renusol GmbH sustained a loss for which any tax effect was immaterial to the combined unaudited financial statements.

Renusol America, Inc., a C Corporation, files its income tax return in accordance with Federal income tax provisions of the Internal Revenue Code. Renusol America, Inc. has incurred net operating losses for which a deferred tax asset has been recognized, however, it has been fully reserved due to its current history of tax losses and the uncertainty surrounding its ability to use these losses. The amount would be immaterial to the combined unaudited financial statements as a whole.

The Company'spolicy, generally, is to make distributions to its stockholder at least sufficient to pay the individual tax liabilities related to their share of the Company's taxable income.

Uncertain tax positions

Uncertainty in income taxes is accounted for in accordance with accounting principles generally accepted in the United States of America, which clarify the accounting and recognition for income tax positions taken or expected to be taken in the income tax returns. The Company's income tax filings are subject to audit by various taxing authorities, with open audit periods of 2012-2014. The Company's policy with regard to interest and penalty is to recognize interest through interest expense and penalties through other expense. In evaluating the Company's tax provisions and accruals, future taxable income, and the reversal of temporary differences, interpretations and tax planning strategies are considered. The Company believes their estimates are appropriate based on current facts and circumstances.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

Foreign currency transactions and translations

The functional currency of the Chinese operations is the Chinese yuan. Gains and losses in translation of the Chinese yuan to U.S. dollars are included as a separate component of stockholder's equity under accumulated other comprehensive income (loss). Gains and losses due to monetary transactions are recorded in the income statement in the period of the transaction.

The functional currency of the Japanese operations is the Japanese yen. Gains and losses in translation of the Japanese yen to U.S. dollars are included as a separate component of stockholder's equity under accumulated other comprehensive income (loss). Gains and losses due to monetary transactions are recorded in the income statement in the period of the transaction.

The functional currency of the German operations is the Euro. Gains and losses in translation of the Euro to U.S. Dollars are included as a separate component of stockholder's equity under accumulated other comprehensive income (loss). Gains and losses due to monetary transactions are recorded in the income statement in the period of the transaction.

Estimates

Management uses estimates and assumptions in preparing financial statements in conformity with accounting principles generally accepted in the Unites States of America. 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. Accordingly, actual results could differ from those estimates.

Shipping and handling costs

The Company’s shipping and handling costs are included in cost of revenues for all periods presented.

Advertising

The Company expenses advertising and marketing costs when the advertisement or event occurs. Advertising expense was approximately $553,000 and $368,000 in 2015 and 2014, respectively.

Common control leasing arrangements

The Company has decided to early-adopt the provisions of the Accounting Standards Update ("ASU") 2014-07, Applying Variable Interest Entities Guidance to Common Control Leasing Arrangements and has not consolidated the financial statements of three of the Company's real estate variable interest entities (5513 Vine, LLC, RBI Temecula Properties, LLC and RBI Techsolve Property, LLC) in the accompanying combined unaudited financial statements (Note 13).

Subsequent event

The Company evaluates events and transactions occurring subsequent to the date of the combined unaudited financial statements for matters requiring recognition or disclosure in the combined unaudited financial statements. The accompanying combined unaudited financial statements consider events through August 12, 2015, the date on which the combined unaudited financial statements were available to be issued.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

2. COSTS AND ESTIMATED EARNINGS ON UNCOMPLETED CONTRACTS:

		Unaudited		Unaudited
		2015		2014
Cost incurred on uncompleted contracts	$	52,835,733		74,867,346
Estimated earnings		10,729,313		14,091,919
		63,565,046		88,959,265
Less billings to date		(69,696,354	)	(99,304,924	)
	$	(6,131,308	)	(10,345,659	)

Amounts are included in the consolidated balance sheet under the following classifications:

		Unaudited		Unaudited
		2015		2014
Costs in excess of billings	$	10,170,962		4,715,372
Billings in excess of costs		(16,302,270	)	(15,061,031	)
	$	(6,131,308	)	(10,345,659	)

The estimated contract revenue, estimated costs and gross profit related to work to be performed on contracts in progress approximated $78 million, $65 million, and $13 million, respectively, at March 31, 2015, and $39 million, $32 million, and $7 million, respectively, at March 31, 2014.

3. PROPERTY, PLANT AND EQUIPMENT:

Property, plant and equipment at March 31, consisted of the following:

		Unaudited		Unaudited
		2015		2014
Machinery and equipment	$	15,378,174		11,271,269
Dies		512,674		471,283
Transportation equipment		69,616		69,616
Office equipment		2,179,132		1,019,658
		18,139,596		12,831,826
Less accumulated depreciation		(9,383,163	)	(5,841,151	)
	$	8,756,433		6,990,675

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

4. BANK LINE OF CREDIT:

The Company had access to a line of credit totaling $20,000,000 at March 31, 2015 ($5,000,000 at March 31, 2014). Availability on the line of credit is subject to a borrowing base formula. The line bears interest equal to 2.5% in excess of 30 day LIBOR rate (2.75% at March 31, 2015) and matures August 31, 2015. The line is collateralized by all Company tangible and intangible personal property. The Company had $360,000 outstanding at March 31, 2015 and no borrowings at March 31, 2014. Borrowings under the line are subject to certain financial covenants. At March 31, 2015, the Company was in compliance with all of its covenants.

5. PRODUCT WARRANTY COSTS:

The Company accrues estimated future warranty obligations and recognizes income on an extended warranty sold. Accrued warranty costs are included in other accrued liabilities within the combined balance sheets at March 31, 2015 and 2014.

The following table is a reconciliation of these product warranty costs and income recognized:

		Unaudited		Unaudited
		2015		2014
Balance at beginning of year	$	1,430,706		282,370
Warranty revenue recognized		(285,262	)	(6,250	)
Balance at end of year	$	1,145,444		276,120

In addition, the Company provides for warranty contingencies for long-term projects as part of its work in process calculations. Those amounts are included in billings in excess of costs.

6.COMMON STOCK:

			Issued and	Stated
	Par	Authorized	Outstanding	Value
Rough Brothers
Manufacturing Inc.	No par	750 Shares	20 Shares	$	29,823
RBI Solar, Inc.	No par	1,500 Shares	1,500 Shares	500
Delta T Solutions Inc.	No par	10,000 Shares	1,000 Shares	—
				$	30,323

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

7.DISCRETIONARY COMPENSATION:

Discretionary compensation consists of profit sharing bonuses and 401(k) matching contributions given to employees.

8. RETIREMENT PLAN:

The Company has a 401 (k) plan for the benefit of all eligible employees. At its discretion, the Company may make several types of contributions to the Plan. Participants may make voluntary contributions to the plan up to the lesser of 90% of compensation (as defined by the plan) or the maximum allowed by the IRS. The Company's contribution charged to operations was $75,020 and $25,655 in 2015 and 2014, respectively.

9.LEASE COMMITMENTS:

The Company leases office and warehouse facilities under various operating leases. Total rent expense was approximately $425,000 and $143,000 in 2015 and 2014, respectively. Included in rent expense for both 2015 and 2014 is $198,549 and $50,161, respectively, for office and warehouse facilities leased from parties related through common control (Notes 10 and 13). Also included in rent expense for 2015 and 2014 is approximately $159,000 and $48,000, respectively, for operating leases for foreign manufacturing facilities.

As of March 31, 2015, future minimum lease payments, including amounts due to related parties, approximate:

2015	$	1,233,000
2016	1,405,000
2017	1,014,000
2018	891,000
2019	867,000
Thereafter	4,371,000
	$	9,781,000

10. TRANSACTIONS WITH RELATED PARTIES:

RBI Series of Fortress Insurance, LLC

RBI Series of Fortress Insurance, LLC is a captive insurance company formed in 2012 and is related to the Company through common ownership. At March 31, 2015 and 2014, the Company has approximately $900,000 in prepaid insurance.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

Real Estate Variable Interest Entities (Note 13)

	Unaudited		Unaudited
	2015		2014
Rent paid by the Company to VIE's	$	198,549	50,161
Accounts receivable from VIE's	660,637		4,919,448
Note receivable from VIE's	1,440,266		1,602,956
Interest income received from VIE's	13,956		15,446

11. CONCENTRATIONS OF CREDIT RISK:

Cash

The Company has US cash balances in high credit quality financial institutions. At times balances in these accounts may exceed the FDIC insurance limits. Accounts at those institutions are insured by the Federal Deposit Insurance Corporation up to $250,000. As of March 31, 2015 the Company had funds on deposit in excess of insured amounts. The Company also has approximately $2,300,000 (in US dollars) in foreign bank accounts as of March 31, 2015. The Company believes it is not exposed to any significant credit risk of loss in cash.

Foreign operations

In 2006, the Company commenced manufacturing operations in China. The Company had assets of approximately $5,325,000 and $3,759,000 located in China at March 31, 2015 and 2014, respectively. The Chinese operations had net income of approximately $151,777 and $82 in 2015 and 2014, respectively.

In 2013, the Company formed RBI International LLC (an Ohio company) to own a newly created foreign subsidiary, RBI Solar KK, for its operations in Japan. The Company had assets of approximately $4,887,000 and $369,000 at March 31, 2015 and 2014, respectively. The Japanese operations had a net income of approximately $248,000 in 2015 and net loss of approximately ($217,000) in 2014.

In June 2014, the Company purchased Renusol GmbH. The Company had assets of approximately $5,283,000 located in Germany at March 31, 2015. The German operations had a net loss of approximately ($174,000) in 2015.

Major customers

The Company sells to large national chain organizations, corporations and privately held businesses. The Company had one customer that represented 12% of total revenues for the three months ended March 31, 2014, and that one customer that represented 12% of accounts receivable at March 31, 2014. The loss of this customer could adversely affect the operations of the Company.

12. LITIGATION:

The Company is involved in legal proceedings, claims, and litigation arising in the ordinary course of business. Management considers the possibility of an unfavorable outcome to be remote and it is not possible at the present time to estimate the range of potential loss, if any, which might result from these actions. Therefore, no provision for any liability that may result has been made in the combined unaudited financial statements.

Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates

Notes to the Combined Unaudited Financial Statements

March 31, 2015 and 2014

13. VARIABLE INTEREST ENTITIES:

In accordance with accounting principles generally accepted in the United States of America, management has determined 5513 Vine, LLC, RBI Temecula Properties, LLC, and RBI Techsolve Property, LLC, real estate entities related to the Company through common ownership, are variable interest entities, and the Company is the primary beneficiary. The Company elected to not consolidate the financial position and results of operations of these variable interest entities under ASU 2014-07 in order to more clearly reflect the financial performance and operating results of the Company only. Total assets, liabilities, equities at March 31, 2015 and 2014, and net income (loss) for the three months ended March 31, 2015 and 2014 are as follows:

	Unaudited		Unaudited
	2015		2014
5513 Vine, LLC
Total assets	$	1,631,839	1,717,873
Total liabilities	1,440,266		1,602,956
Total equities	191,573		114,917
Net income	38,393		12,100

RBI Temecula Properties, LLC
Total assets	$	5,352,863	4,646,764
Total liabilities	3,902,890		4,671,385
Total equities	1,449,973		(24,621	)
Net income (loss)	280,897		(24,621	)

RBI Techsolve Property, LLC
Total assets	$	3,929,620	—
Total liabilities	392,240		—
Total equities	3,537,380		—
Net income	23,570		—

14. SUBSEQUENT EVENTS

In June 2015, the Company was acquired by Gibraltar Industries, a leading manufacturer and distributor of products for residential and industrial markets, for $130,000,000 plus working capital of the Company.

					Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
											Combining Balance Sheet
											March 31, 2015
					Rough Brothers
		Rough		Rough	Greenhouse
Assets		Brothers		Brothers, Inc.	Manufacturing	Delta T
		Manufacturing,		and	(Shanghai)	Solutions,	RBI	RBI Solar	Renusol	Renusol
		Inc.		Subsidiary	Co., Ltd.	Inc.	Solar, Inc.	KK	GmbH	America, Inc.	Eliminations		Consolidated
		Unaudited		Unaudited	Unaudited	Unaudited	Unaudited	Unaudited	Unaudited	Unaudited	Unaudited		Unaudited
Current assets:
Cash and cash equivalents	$	(1,743,119	)	1,497,824	261,937	64,241	643,927	1,790,298	280,162	87,330	-		2,882,600
Accounts receivable - trade
net of allowance for doubtful accounts		—		5,423,448	282,393	201,532	14,296,400	636,832	1,385,770	310,762	-		22,537,137
Accounts receivable - intercompany		2,012,198		233,022	—	—	2,868,945	—	363,523	3,613	(5,481,301	)	—
Accounts receivable - affiliates and others		747,431		—	—	—	—	381,201	173,604	—	(6,036	)	1,296,200
Note receivable, current - affiliate		1,440,266		—	—	—	—	—	—	—	-		1,440,266
		2,456,776		7,154,294	544,330	265,773	17,809,272	2,808,331	2,203,059	401,705	(5,487,337	)	28,156,203
Costs and estimated earnings in excess
of billings on uncompleted contracts		—		2,611,155	3,435,888	204,976	2,383,380	1,535,563	—	—	—		10,170,962
Inventory		4,786,629		—	126,463	239,032	—	—	1,751,443	626,429	—		7,529,996
Prepaid expenses		879,278		198,337	1,146,557	—	460,897	3,376	293,660	41,635	—		3,023,740
Total current assets		8,122,683		9,963,786	5,253,238	709,781	20,653,549	4,347,270	4,248,162	1,069,769	(5,487,337	)	48,880,901
Property, plant and equipment - at cost		8,659,412		29,272	660,724	56,312	4,708,286	581,645	3,156,868	287,077	—		18,139,596
Less accumulated depreciation		5,179,194		29,272	465,283	47,961	1,193,611	42,063	2,306,661	119,118	—		9,383,163
Property, plant and equipment, net		3,480,218		—	195,441	8,351	3,514,675	539,582	850,207	167,959	—		8,756,433
Investment in subsidiaries		2,210,537		—	—	—	3,163,234	—	184,956	—	(5,558,727	)	—
Other assets		1,000		—	14,431	—	—	—	—	—	—		15,431
Total assets	$	13,814,438		9,963,786	5,463,110	718,132	27,331,458	4,886,852	5,283,325	1,237,728	(11,046,064	)	57,652,765

				Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
				Combining Balance Sheet (Continued)
														March 31, 2015
				Rough Brothers
		Rough	Rough	Greenhouse
Liabilities and Stockholder's Equity		Brothers	Brothers, Inc.	Manufacturing		Delta T
		Manufacturing,	and	(Shanghai)		Solutions,	RBI	RBI Solar		Renusol		Renusol
		Inc.	Subsidiary	Co., Ltd.		Inc.	Solar, Inc.	KK		GmbH		America, Inc.		Eliminations		Consolidated
		Unaudited	Unaudited	Unaudited		Unaudited	Unaudited	Unaudited		Unaudited		Unaudited		Unaudited		Unaudited
Current liabilities:
Line of credit	$	360,000	—	—		—	—	—		—		—		—		360,000
Accounts payable		8,940,899	426,044	62,097		118,701	649,181	346,106		961,110		213,989		—		11,718,127
Accounts payable - intercompany		109,620	345,587	—		390,940	1,103,717	2,818,265		—		719,208		(5,487,337	)	—
Customer deposits		—	53,113	3,009,323		17,144	3,023	—		7,687		1,166		—		3,091,456
Accrued liabilities:
Wages, bonuses and sales commissions		518,853	600,579	59,439		32,342	469,521	—		192,399		—		—		1,873,133
Sales, payroll, workers' compensation
and other taxes		94,323	224,084	—		1,450	614,344	373,838		228,748		5,323		—		1,542,110
Personal property, real estate taxes and other taxes		102,226	—	—		—	—	—		56,578		—		—		158,804
Other		—	25,000	—		—	—	—		259,154		—		—		284,154
Billings in excess of costs and estimated
earnings on uncompleted contracts		—	7,327,426	788,443		85,816	6,471,979	1,628,606		—		—		—		16,302,270
Total current liabilities		10,125,921	9,001,833	3,919,302		646,393	9,311,765	5,166,815		1,705,676		939,686		(5,487,337	)	35,330,054
Long-term liabilities:
Other accrued liabilities		—	135,418	—		—	—	—		871,940		113,086		—		1,120,444
Stockholder's equity:
Common stock		29,823	850	—		—	500	16,278		34,102		—		(51,230	)	30,323
Additional paid in capital		2,692,304	361,870	2,000,000		50,000	5,479,500	540,550		3,850,607		619,944		(7,372,971	)	8,221,804
Retained earnings (deficit)		966,390	463,815	(615,998	)	21,739	12,539,693	(827,007	)	(451,296	)	(434,988	)	1,865,474		13,527,822
Accumulated other comprehensive income (loss)		—	—	159,806		—	—	(9,784	)	(727,704	)	—		—		(577,682	)
Total stockholder's equity		3,688,517	826,535	1,543,808		71,739	18,019,693	(279,963	)	2,705,709		184,956		(5,558,727	)	21,202,267
Total liabilities and stockholder's equity	$	13,814,438	9,963,786	5,463,110		718,132	27,331,458	4,886,852		5,283,325		1,237,728		(11,046,064	)	57,652,765

					Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
																	Combining Statement of Income
															Three Months Ending March 31, 2015
					Rough Brothers
		Rough		Rough	Greenhouse
		Brothers		Brothers, Inc.	Manufacturing		Delta T
		Manufacturing,		and	(Shanghai)		Solutions,		RBI		RBI Solar		Renusol		Renusol
		Inc.		Subsidiary	Co., Ltd.		Inc.		Solar, Inc.		KK		GmbH		America, Inc.		Eliminations		Consolidated
		Unaudited		Unaudited	Unaudited		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited
Revenues	$	6,291,874		11,532,924	2,048,198		774,233		21,940,993		3,683,936		3,132,731		1,028,591		(10,510,079	)	39,923,401
Cost of revenue		3,803,599		10,052,261	1,633,358		565,632		16,776,851		3,011,642		1,892,419		719,338		(10,200,080	)	28,255,020
Gross profit		2,488,275		1,480,663	414,840		208,601		5,164,142		672,294		1,240,312		309,253		(309,999	)	11,668,381
Selling expenses		25,358		70,615	169,499		95,012		1,210,681		260,008		262,776		54,594		702,879		2,851,422
Administrative expenses		1,199,629		941,624	92,628		30,561		892,233		144,702		1,072,231		332,896		(1,603,580	)	3,102,924
Discretionary compensation		488,009		452,687	—		19,808		463,897		—		—		—		—		1,424,401
Income from operations		775,279		15,737	152,713		63,220		2,597,331		267,584		(94,695	)	(78,237	)	590,702		4,289,634
Other income (expense):
Income (loss) from subsidiaries		162,655		—	—		—		74,662		—		(83,390	)	—		(153,927	)	—
Interest expense		(17,290	)	—	—		(3,170	)	—		—		—		(5,623	)	11,125		(14,958	)
Loss on disposition of equipment		—		—	—		—		(4,377	)	—		—		—		—		(4,377	)
Other income (expense)		609,592		14,282	(936	)	3,051		5,381		(19,146	)	4,571		470		(601,827	)	15,438
Total other income (expense) from operations		754,957		14,282	(936	)	(119	)	75,666		(19,146	)	(78,819	)	(5,153	)	(744,629	)	(3,897	)
Income before taxes from operations		1,530,236		30,019	151,777		63,101		2,672,997		248,438		(173,514	)	(83,390	)	(153,927	)	4,285,737
Income tax expense		24,956		19,141	—		500		179,470		262		—		—		—		224,329
Net income (loss)	$	1,505,280		10,878	151,777		62,601		2,493,527		248,176		(173,514	)	(83,390	)	(153,927	)	4,061,408

					Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
									Combining Balance Sheet
									March 31, 2014
					Rough Brothers
		Rough		Rough	Greenhouse
Assets		Brothers		Brothers, Inc.	Manufacturing	Delta T
		Manufacturing,		and	(Shanghai)	Solutions,	RBI	RBI Solar
		Inc.		Subsidiary	Co., Ltd.	Inc.	Solar, Inc.	KK	Eliminations		Consolidated
		Unaudited		Unaudited	Unaudited	Unaudited	Unaudited	Unaudited	Unaudited		Unaudited
Current assets:
Cash and cash equivalents	$	(1,003,605	)	1,662,936	1,603,366	111,985	1,521,352	195,969	—		4,092,003
Accounts receivable - trade
net of allowance for doubtful accounts		—		4,180,327	114,154	183,680	7,325,301	—	—		11,803,462
Accounts receivable - intercompany		964,672		2,370,009	—	—	1,971,208	—	(5,305,889	)	—
Accounts receivable - affiliates and others		4,919,448		—	—	—	—	19,477	—		4,938,925
Note receivable, current - affiliate		112,870		—	—	—	—	—	—		112,870
		4,993,385		8,213,272	1,717,520	295,665	10,817,861	215,446	(5,305,889	)	20,947,260
Costs and estimated earnings in excess
of billings on uncompleted contracts		—		1,655,779	1,644,396	85,949	1,329,248	—	—		4,715,372
Inventory		2,221,080		—	4,416	219,947	—	—	—		2,445,443
Prepaid expenses		815,403		—	200,534	4,419	461,868	—	—		1,482,224
Total current assets		8,029,868		9,869,051	3,566,866	605,980	12,608,977	215,446	(5,305,889	)	29,590,299
Property, plant and equipment - at cost		7,611,533		29,272	642,328	54,188	4,331,335	163,170	—		12,831,826
Less accumulated depreciation		4,516,959		29,272	450,458	42,429	792,092	9,941	—		5,841,151
Property, plant and equipment, net		3,094,574		—	191,870	11,759	3,539,243	153,229	—		6,990,675
Investment in subsidiaries		2,011,420		—	—	—	37,168	—	(2,048,588	)	—
Note receivable, long term - affiliate		1,490,086		—	—	—	—	—	—		1,490,086
Other assets		1,000		—	20,594	—	—	—	—		21,594
Total assets	$	14,626,948		9,869,051	3,779,330	617,739	16,185,388	368,675	(7,354,477	)	38,092,654

				Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
											Combining Balance Sheet (Continued)
											March 31, 2014
				Rough Brothers
		Rough	Rough	Greenhouse
Liabilities and Stockholder's Equity		Brothers	Brothers, Inc.	Manufacturing		Delta T
		Manufacturing,	and	(Shanghai)		Solutions,		RBI	RBI Solar
		Inc.	Subsidiary	Co., Ltd.		Inc.		Solar, Inc.	KK		Eliminations		Consolidated
		Unaudited	Unaudited	Unaudited		Unaudited		Unaudited	Unaudited		Unaudited		Unaudited
Current liabilities:
Accounts payable	$	4,027,901	625,412	93,235		108,115		419,402	9,759		—		5,283,824
Accounts payable - intercompany		4,009,467	71,258	—		295,109		598,305	331,750		(5,305,889	)	—
Customer deposits		—	390,267	2,216,219		2,364		2,698	—		—		2,611,548
Accrued liabilities:
Wages, bonuses and sales commissions		238,377	552,052	40,261		17,262		510,633	—		—		1,358,585
Sales, payroll, workers' compensation
and other taxes		—	151,825	—		968		4,892	15,962		—		173,647
Personal property, real estate taxes and other taxes		75,236	—	88,638		759		112,900	—		—		277,533
Other		—	25,000	—		—		—	—		—		25,000
Billings in excess of costs and estimated
earnings on uncompleted contracts		—	6,793,244	215,096		186,901		7,865,790	—		—		15,061,031
Total current liabilities		8,350,981	8,609,058	2,653,449		611,478		9,514,620	357,471		(5,305,889	)	24,791,168
Long-term liabilities:
Other accrued liabilities		—	251,120	—		—		—	—		—		251,120
Stockholder's equity:
Common stock		29,823	850	—		—		500	16,278		(17,128	)	30,323
Additional paid in capital		2,492,304	361,870	2,000,000		50,000		4,594,500	540,550		(2,902,420	)	7,136,804
Retained earnings (deficit)		3,753,840	646,153	(997,453	)	(43,739	)	2,075,768	(519,660	)	870,960		5,785,869
Accumulated other comprehensive income (loss)		—	—	123,334		—		—	(25,964	)	—		97,370
Total stockholder's equity		6,275,967	1,008,873	1,125,881		6,261		6,670,768	11,204		(2,048,588	)	13,050,366
Total liabilities and stockholder's equity	$	14,626,948	9,869,051	3,779,330		617,739		16,185,388	368,675		(7,354,477	)	38,092,654

					Rough Brothers Manufacturing, Inc. and Subsidiaries and Affiliates
					Combining Statement of Income
											Three Months Ending March 31, 2014
					Rough Brothers
		Rough		Rough	Greenhouse
		Brothers		Brothers, Inc.	Manufacturing		Delta T
		Manufacturing,		and	(Shanghai)		Solutions,		RBI		RBI Solar
		Inc.		Subsidiary	Co., Ltd.		Inc.		Solar, Inc.		KK		Eliminations		Consolidated
		Unaudited		Unaudited	Unaudited		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited
Revenues	$	5,880,793		11,408,958	1,117,081		820,980		13,611,411		12,396		(6,990,893	)	25,860,726
Cost of revenue		4,551,080		9,834,095	859,914		667,535		10,232,803		40,176		(6,445,609	)	19,739,994
Gross profit		1,329,713		1,574,863	257,167		153,445		3,378,608		(27,780	)	(545,284	)	6,120,732
Selling expenses		—		103,727	131,309		113,260		477,197		30,408		550,436		1,406,337
Administrative expenses		892,288		872,844	121,244		36,320		686,385		158,353		(1,554,342	)	1,213,092
Discretionary compensation		43,027		319,520	—		1,044		499,996		—		50,656		914,243
Income from operations		394,398		278,772	4,614		2,821		1,715,030		(216,541	)	407,966		2,587,060
Other income (expense):
Income (loss) from subsidiaries		262,706		—	—		—		(216,781	)	—		(45,925	)	—
Interest expense		(2,319	)	—	—		(2,432	)	—		—		4,661		(90	)
Other income (expense)		427,261		8,485	(4,532	)	2,554		—		(236	)	(412,627	)	20,905
Total other income (expense) from operations		687,648		8,485	(4,532	)	122		(216,781	)	(236	)	(453,891	)	20,815
Income before taxes from operations		1,082,046		287,257	82		2,943		1,498,249		(216,777	)	(45,925	)	2,607,875
Income tax expense		27,607		24,633	—		360		100,610		4		—		153,214
Net income (loss)	$	1,054,439		262,624	82		2,583		1,397,639		(216,781	)	(45,925	)	2,454,661