EX-99.4 4 a08-16666_1ex99d4.htm EX-99.4

Exhibit 99.4

 

AUTOMATIC LAUNDRY COMPANY, LTD.

BALANCE SHEETS

March 31, 2008 and 2007

Unaudited

 

ASSETS

 

 

 

2008

 

2007

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

3,331,782

 

$

4,352,468

 

Investment securities

 

 

6,346,210

 

Current portion of prepaid lease costs

 

3,394,584

 

3,734,573

 

Prepaid expenses and other current assets

 

938,603

 

261,965

 

 

 

 

 

 

 

Total current assets

 

7,664,969

 

14,695,216

 

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, NET

 

9,550,436

 

11,191,774

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

Prepaid lease costs, less current portion included above

 

2,499,769

 

2,887,670

 

Covenants not to compete, less accumulated amortization of $1,043,688 in 2008 and $957,688 in 2007

 

165,307

 

251,306

 

Goodwill

 

8,371,159

 

8,371,159

 

Cash surrender value of life insurance

 

 

540,391

 

Deposits and other assets

 

30,468

 

349,730

 

 

 

 

 

 

 

Total other assets

 

11,066,703

 

12,400,256

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

28,282,108

 

$

38,287,246

 

 



 

AUTOMATIC LAUNDRY COMPANY, LTD.

BALANCE SHEETS

March 31, 2008 and 2007

Unaudited

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

2008

 

2007

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Accounts payable and accrued expenses

 

$

891,122

 

$

1,777,439

 

Current maturities of notes payable

 

 

703,863

 

Due to affiliated entity

 

110,435

 

1,157,821

 

Location rentals payable

 

3,927,476

 

3,924,222

 

 

 

 

 

 

 

Total current liabilities

 

4,929,033

 

7,563,345

 

 

 

 

 

 

 

LONG-TERM LIABILITIES

 

 

 

 

 

Notes payable, less current maturities included above

 

 

527,782

 

Related party notes payable, less current maturities included above

 

 

6,085,000

 

Other long-term liabilities

 

 

324,397

 

 

 

 

 

 

 

Total long-term liabilities

 

 

6,937,179

 

 

 

 

 

 

 

Total liabilities

 

4,929,033

 

14,500,524

 

 

 

 

 

 

 

PARTNERS’ CAPITAL

 

 

 

 

 

General partner

 

394,357

 

398,693

 

Limited partner

 

22,958,718

 

23,388,029

 

 

 

 

 

 

 

Total partners’ capital

 

23,353,075

 

23,786,722

 

 

 

 

 

 

 

TOTAL LIABILITIES AND PARTNERS’ CAPITAL

 

$

28,282,108

 

$

38,287,246

 

 

The accompanying notes are an integral part of the unaudited financial statements

 



 

AUTOMATIC LAUNDRY COMPANY, LTD.

STATEMENTS OF OPERATIONS

Three Months Ended March 31, 2008 and 2007

Unaudited

 

 

 

2008

 

2007

 

 

 

 

 

 

 

REVENUE

 

 

 

 

 

Laundry route income

 

$

16,701,787

 

$

16,713,637

 

Equipment lease income

 

153,620

 

151,666

 

 

 

 

 

 

 

Total revenue

 

16,855,407

 

16,865,303

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

Location rentals

 

8,314,582

 

8,269,324

 

Depreciation and amortization

 

2,212,817

 

2,329,265

 

Salaries, wages, and employee benefits

 

2,798,229

 

2,751,388

 

Administrative service fees

 

68,300

 

1,273,385

 

Other location expenses

 

184,048

 

149,463

 

Parts and supplies

 

372,980

 

379,978

 

General and administrative

 

360,427

 

378,201

 

Rent and occupancy

 

507,792

 

203,924

 

Transportation

 

281,532

 

252,364

 

Other operating expenses

 

269,275

 

254,071

 

Marketing expenses

 

57,213

 

90,239

 

Executive services fee

 

50,000

 

33,500

 

Loss on disposal of property and equipment

 

278,063

 

 

 

 

 

 

 

 

Total operating expenses

 

15,755,258

 

16,365,102

 

 

 

 

 

 

 

Operating income

 

1,100,149

 

500,201

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

Interest income

 

80,841

 

67,886

 

Interest expense

 

(140,985

)

(157,077

)

Other, net

 

210,892

 

71,135

 

 

 

 

 

 

 

Total other income (expense)

 

150,748

 

(18,056

)

 

 

 

 

 

 

NET INCOME

 

$

1,250,897

 

$

482,145

 

 

The accompanying notes are an integral part of the unaudited financial statements

 



 

AUTOMATIC LAUNDRY COMPANY, LTD.

STATEMENTS OF CASH FLOWS

Three Months Ended March 31, 2008 and 2007

Unaudited

 

 

 

2008

 

2007

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

1,250,897

 

$

482,145

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

2,212,817

 

2,329,265

 

Loss on disposal of property and equipment

 

278,063

 

 

Increase in cash surrender value of life insurance

 

(4,944

)

(6,581

)

Changes in operating assets and liabilities:

 

 

 

 

 

Prepaid lease costs

 

(414,629

)

(849,846

)

Prepaid expenses and other current assets

 

(691,049

)

(15,267

)

Deposits and other assets

 

447,252

 

(28,482

)

Accounts payable and accrued expenses

 

(672,542

)

(194,612

)

Due to affiliated entity

 

(1,047,386

)

(13,333

)

Location rentals payable

 

174,812

 

123,214

 

Other long term liabilities

 

(448,884

)

27,158

 

 

 

 

 

 

 

Net cash provided by operating activities

 

1,084,407

 

1,853,661

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Purchases of investment securities

 

(3,456,560

)

(2,928,492

)

Proceeds from maturities of investment securities

 

9,834,825

 

2,452,736

 

Expenditures for property and equipment

 

(1,354,599

)

(1,520,714

)

Proceeds from sale of property and equipment

 

864,777

 

 

 

 

 

 

 

 

Net cash provided (used) by investing activities

 

5,888,443

 

(1,996,470

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Principal payments on notes payable

 

(6,779,449

)

(184,827

)

Distributions to partners

 

(2,300,237

)

 

 

 

 

 

 

 

Net cash used by financing activities

 

(9,079,686

)

(184,827

)

 

 

 

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

 

(2,106,836

)

(327,636

)

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

5,438,618

 

4,680,104

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

3,331,782

 

$

4,352,468

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION

 

 

 

 

 

Interest paid

 

$

140,985

 

$

157,077

 

 

NON-CASH TRANSACTIONS

 

During 2008, the Company transferred the cash surrender value of life insurance in the amount of $559,170 to PaceCo Investors, LP.

 

During 2008, the Company transferred the net book value of certain property in the amount of $126,509 to PaceCo Investors, LP.

 

The accompanying notes are an integral part of the unaudited financial statements

 



 

AUTOMATIC LAUNDRY COMPANY, LTD.

NOTES TO FINANCIAL STATEMENTS

March 31, 2008 and 2007

 

Note 1.  Basis of Presentation

 

The accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial reporting. The unaudited interim financial statements do not include all information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America. In the opinion of the management of Automatic Laundry Company Ltd. the accompanying unaudited financial statements contain all adjustments (consisting of normal, recurring adjustments), which are necessary to present fairly Automatic Laundry Company Ltd.’s financial position, the results of its operations, and its cash flows. The results for interim periods are not necessarily indicative of the results to be expected for the full year.

 

Note 2.  Fair Value Measurements

 

Effective January 1, 2008, the Automatic Laundry Company Ltd. adopted SFAS No. 157, “Fair Value Measurements” (“FAS 157”), which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.  Adoption of SFAS 157 did not have a material effect on the Automatic Laundry Company Ltd.’s financial position and results from operations.

 

Note 3 - New Accounting Standards

 

In June 2006, the Financial Accounting Standards Board issued Interpretation No. 48, "Accounting for Uncertainty in Income Taxes," an interpretation of FASB Statement No. 109 ("FIN 48"), to create a single model to address accounting for uncertainty in tax positions. FIN 48 clarifies the accounting for income taxes by prescribing a minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. FIN 48 also provides guidance on derecognition, measurement, classification, interest and penalties, disclosure and transition. FIN 48 is effective for nonpublic entities for annual periods beginning after December 15, 2007. Automatic Laundry Company Ltd. did adopt FIN 48 as of January 1, 2008, as required. The cumulative effect of adopting FIN 48 did not have a material effect on the Automatic Laundry Company Ltd.’s financial position and results from operations.

 

NOTE 4 – Subsequent Events

 

On April 1, 2008, the general partner and the limited partner sold 100% of their interests in Automatic Laundry Company, Ltd. to Mac-Gray Corporation. The purchase price consisted of $106,500,000 in cash and an unsecured note for $10,000,000. The note carries an interest rate of 9% per annum and matures on April 1, 2010. Under the terms of the agreement, the seller will receive all of the uncollected cash and has assumed responsibility for all liabilities of Automatic Laundry Company, Ltd. as of March 31, 2008.  In conjunction with the sale, distributions of $2,200,000 were also paid to Automatic Laundry Company, Ltd. owners on March 31, 2008. During the quarter ended March 31, 2008, Automatic Laundry Company, Ltd. also liquidated all of its investment securities and paid off all of its notes payable.