10-K/A 1 d10ka.txt AMENDMENT #1 TO FORM 10-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-K/A [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 2000 [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES AND EXCHANGE ACT OF 1934 For the transition period from ______ to ______ Commission file number 0-25428 MEADOW VALLEY CORPORATION (Exact name of registrant as specified in its charter) Nevada 88-0328443 (State or other jurisdiction of (IRS Employer incorporation or organization) Identification Number) 4411 South 40th Street, Suite D-11, Phoenix, AZ 85040 (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (602) 437-5400 Securities registered pursuant to Section 12(b) of the Act: None Securities registered pursuant to Section 12(g) of the Act: Title of each class: Name of exchange on which registered: ------------------- ------------------------------------ Common stock, $.001 par value Nasdaq National Market Common stock purchase warrants Nasdaq National Market Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No --- Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. On February 22, 2001, the aggregate market value of the registrant's voting stock held by non-affiliates was $9,864,628 On February 22, 2001, there were 3,559,938 shares of Common Stock outstanding. DOCUMENTS INCORPORATED BY REFERENCE The registrant incorporates by reference into Part III of this Report, information contained in its definitive proxy statement to be disseminated in connection with its Annual Meeting of Shareholders for the year ended December 31, 2000. Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations General The following is a summary of certain information contained in this Report and is qualified in its entirety by the detailed information and financial statements that appear elsewhere herein. Except for the historical information contained herein, the matters set forth in this Report include forward-looking statements within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially. These risks and uncertainties are detailed throughout the Report and will be further discussed from time to time in the Company's periodic reports filed with the Commission. The forward-looking statements included in the Report speak only as of the date hereof. At the beginning of last year, we embarked upon an expansion plan that was designed to significantly increase the revenue from our construction materials operations compared to 1999. While revenue from this business increased 33% for 2000, and represented 12% of our total revenue for the year, this was below our expectations. This was primarily because of start-up issues in several of our new locations in Arizona and Nevada, including permitting delays and adverse weather conditions. We still were able to accomplish a great deal that we expect to contribute to improved results in the future. During 2000, we brought into operation our ready mix concrete batch plant in Henderson, Nevada, which gives the Company two operating plants and a fleet of 57 ready mix trucks in the Las Vegas area. We also finalized our property lease and aggregate supply agreements and erected two ready mix concrete plants in the Phoenix, Arizona area and we are currently running 36 ready mix trucks out of the two Phoenix locations. We also successfully completed the installation of our crushing and screening operations in a quarry at Prescott Valley, Arizona and an aggregate pit in Chino Valley, Arizona. In addition, we completed the pit improvements and installation of our crushing, screening and wash plant in our aggregate pit in Nephi, Utah. As a result of these major accomplishments in 2000, we expect revenue from our construction materials operations to approximately double in 2001. Longer term, it remains our objective to generate approximately one third of our total revenue from sales of construction materials and two-thirds from heavy construction contracts. We expected our heavy construction operations to earn substantial profits for 2000 during the start-up phase of the construction materials expansion program. Our construction operations in Nevada, Arizona and Utah met our profit plan for the year. Results in our Nevada area operations were particularly outstanding. However, our New Mexico operations reported a net loss of $4.2 million, offsetting the profits earned elsewhere. In 1997, Meadow Valley was the low bidder and was awarded contracts by the New Mexico State Highway and Transportation Department ("NMSHTD") on several projects in the Ruidoso and Alamogordo areas that totaled in excess of $50 million. The technical difficulties and issues we encountered on these projects were similar to those routinely encountered on other highway construction projects in other states. But the difference in New Mexico was the magnitude of the deficiencies and the ambivalence of the NMSHTD in solving the problems actually caused by factors completely within their control (accuracy of plan documents and design, advance location and relocation of utilities, site conditions and related geotechnical information, right-of-way issues, resultant delays, numerous changes and weather impacts resulting from the delays, etc.). The problems stem from NMSHTD's inability or unwillingness to accept responsibility for the cost and time impacts that resulted from NMSHTD's acts and omissions, defective design documents and numerous modifications to our contracts. We are proud of the Company's long history of working with project owners to resolve construction related problems or contract disputes and have earned numerous awards for our cooperative and problem-solving nature. Our success in every other state speaks volumes. What has occurred in New Mexico is not characteristic of our Company but more reflective of the competence and atmosphere in New Mexico. Under the terms of our contracts with the NMSHTD, when we incur costs that we believe are compensable, our only recourse is to notify the NMSHTD of our intent to submit a claim to recover such costs. As a prime contractor or a subcontractor, we have submitted a number of claims for compensable costs to the NMSHTD that to-date approximate $19 million. Of that amount, approximately $12.5 million pertains solely to Meadow Valley. To-date we have booked slightly more than $4.6 million of anticipated claim revenue (out of the $12.5 million) to offset a portion of those costs. The $4.6 million represents a conservative approach to the accounting of these claims at this time and is not reflective of the merits of the individual claims. We are aggressively pursuing our claims against the NMSHTD, although we cannot estimate when or how claims may be resolved. If the claims are rejected, the Company could experience an adverse financial impact. 14 The Company's backlog at December 31, 2000 was approximately $75 million compared to a backlog of approximately $104 million at December 31, 1999. Reported backlog consists of anticipated revenue from the uncompleted portions of awarded projects. As of December 31, 2000, the Company was the apparent low bidder on approximately $11 million of additional work that was pending award in January 2001. Results of Operations The following table sets forth statement of operations data expressed as a percentage of revenues for the periods indicated:
Years Ended December 31, ----------------------------------------- 1998 1999 2000 ---------- --------- -------- Revenue 100.00% 100.00% 100.00% Cost of revenue 94.95 95.27 97.16 Gross profit 5.05 4.73 2.84 General and administrative expenses 3.40 3.18 4.14 Income (loss) from operations 1.65 1.55 (1.30) Interest income 0.46 0.32 .40 Interest expense (.23) (.10) (.15) Other income (expense) 0.05 0.10 (.07) Net income (loss) from continuing operations 1.16 1.11 (.96) Loss from discontinued operations (.34) 0 0 Estimated loss on disposal of net assets of discontinued operations (1.04) 0 0 Net income (loss) (.22) 1.11 (.96)
Year Ended December 31, 2000 compared to Year Ended December 31, 1999 Revenue and Backlog. Revenue decreased 22.1% to $163.5 million for the year ended December 31, 2000 from $210.0 million for the year ended December 31, 1999. The decrease was the result of a $51.0 million decrease in contract revenue offset by a $4.6 million increase in revenue generated from construction materials production and manufacturing sold to non-affiliates. Backlog decreased to $75.0 million at December 31, 2000 compared to $104.0 million at December 31, 1999. Revenue is impacted in any one period by the backlog at the beginning of the period. Year end backlog does not include $11 million in apparent low bids pending award in January 2001. Gross Profit. As a percentage of revenue, consolidated gross profit margin decreased from 4.73% for 1999 to 2.84% for 2000. The decrease in gross profit margin was the result of costs related to claims and cost overruns on certain projects, offset, in part, by increased profit recognition related to several projects nearing completion at December 31, 2000 and by recording, in advance of receipt, conservative estimates of revenue from claims. Gross profit margins are affected by a variety of factors including construction delays and difficulties due to weather conditions, availability of materials, the timing of work performed by other subcontractors and the physical and geological condition of the construction site. General and Administrative Expenses. General and administrative expenses increased to $6.78 million for 2000 from $6.67 million for 1999. The increase resulted primarily from a $1 million increase in general and administrative expenses attributable to expanding construction material operations offset, in part, by a $.9 million reduction of general and administrative expenses related to heavy construction and home office of which various employee incentive plans amounted to approximately $.8 million. Interest Income and Expense. Interest income for 2000 decreased to $.6 million from $.7 million for 1999 resulting primarily from a decrease in invested cash reserves. Interest expense increased for 2000 to $.3 million from $.2 million for 1999, due primarily to the Company borrowing on the line of credit. 15 Net Income (loss) from Continuing Operations After Income Taxes. Net income (loss) from continuing operations after income taxes was $(1.6) million for 2000 as compared to $2.3 million for 1999. The decrease resulted from lower revenues along with decreased gross profit margins. Discontinued Operations. In June 1998, due to continuing operating losses, the Company decided to dispose of its wholly owned subsidiary Prestressed Products Incorporated. Accordingly, the Company has reclassified the operations of Prestressed Products Incorporated as discontinued operations in the accompanying financial statements. In June 1998, the Company accrued a $1.95 million charge (net of income tax benefit of $1.3 million), related to the disposal of assets for the Prestressed Products business, which included a provision of $1.35 million for estimated operating losses during the phase-out period. During the year ended December 31, 1999, $.6 million of the expected losses was incurred (net of income tax benefit of $.4 million). Net Income (loss). Net income (loss), after discontinued operations, for 1999 was $2.3 million as compared to $(1.6) million for 2000. Year Ended December 31, 1999 compared to Year Ended December 31, 1998 Revenue and Backlog. Revenue increased 12.3% to $210.0 million for the year ended December 31, 1999 from $187.0 million for the year ended December 31, 1998. The increase was the result of an increase in contract revenue of $22.7 million and a $.3 million increase in revenue generated from construction materials production and manufacturing sold to non-affiliates. Backlog decreased to $104.0 million at December 31, 1999 compared to $220.0 million at December 31, 1998. Revenue is impacted in any one period by the backlog at the beginning of the period. Gross Profit. As a percentage of revenue, consolidated gross profit margin decreased from 5.05% for 1998 to 4.73% for 1999. The decrease in gross profit margin was the result of (i) cost overruns on certain projects (ii) weather and execution difficulties related to a bridge substructure and (iii) costs to remove and repair a portion of a partially constructed bridge that was damaged by the collapse of a temporary support system, offset, in part, by increased profit recognition related to several projects nearing completion at December 31, 1999. Gross profit margins are affected by a variety of factors including construction delays and difficulties due to weather conditions, availability of materials, the timing of work performed by other subcontractors and the physical and geological condition of the construction site. General and Administrative Expenses. General and administrative expenses increased from $6.4 million for 1998 to $6.7 million for 1999. The increase resulted, in part, from costs related to various employee incentive plans amounting to $.2 million, $.04 million in costs related to the education and training of corporate and area personnel, $.07 million in costs related to legal and accounting and a variety of other costs related to the administration of the corporate and area offices. Interest Income and Expense. Interest income for 1999 decreased to $.7 million from $.9 million for 1998 resulting primarily from a decrease in invested cash reserves. Interest expense decreased for 1999 to $.2 million from $.4 million for 1998 due primarily to a $1.0 million reduction in related party debt during January 1999. Net Income from Continuing Operations After Income Taxes. Net income from continuing operations after income taxes was $2.3 million for 1999 as compared to $2.2 million for 1998. The increase resulted from higher revenues offset by increased general and administrative expenses and decreased gross profit margins, as well as lower interest income and lower interest expense. Discontinued Operations. In June 1998, due to continuing operating losses, the Company decided to dispose of its wholly owned subsidiary Prestressed Products Incorporated. Accordingly, the Company has reclassified the operations of Prestressed Products Incorporated as discontinued operations in the accompanying financial statements. In June 1998, the Company accrued a $1.95 million charge (net of income tax benefit of $1.3 million), related to the disposal of assets for the Prestressed Products business, which included a provision of $1.35 million for estimated operating losses during the phase-out period. During the years ended December 31, 1998 and 1999, $1.1 million and $.6 million of the expected losses were incurred (net of income tax benefit of $.8 million and $.4 million). Net Income (loss). Net income (loss), after discontinued operations, for 1999 was $2.3 million as compared to $(.4) million for 1998. 16 Liquidity and Capital Resources The Company's primary need for capital has been to finance growth in its core business as a heavy construction contractor and its expansion into the other construction and construction related businesses previously discussed. Historically, the Company's primary source of cash has been from operations. The Company's expansion into construction materials has required capital to finance expanded receivables, increased inventories and capital expenditures as well as to address fluctuations in the work-in-progress billing cycle. The following table sets forth, for the periods presented, certain items from the Statements of Cash Flows of the Company.
For the Years Ended December 31, ---------------------------------------------- 1998 1999 2000 ------------ ------------ ------------ Cash Provided By (Used in) Operating Activities $10,889,235 $(2,248,335) $(3,749,390) Cash Provided By (Used in) Investing Activities 331,646 681,483 (945,193) Cash Provided By (Used in) Financing activities (3,043,020) (3,248,684) 339,692
Although the Company may experience increased profitability as the Company expands its operations, particularly its aggregate, ready mix concrete and asphalt production, cash may be used to finance receivables, build inventories and for customer cash retention required under contracts subject to completion. It is not unusual for cash flows from construction projects nearing the final stages of completion to have negative cash flows. The recent completion of several large projects combined with claim-related costs expended on projects and the start-up costs of the business expansion have resulted in a significant decline in the Company's cash reserves. Accordingly, during the year ended December 31, 2000, the Company entered into a revolving loan agreement ("line of credit"). Under the terms of the agreement, the Company may borrow $7,000,000 at Chase Manhattan Bank's prime, plus 0.25% through December 31, 2001. The line of credit is secured by all of the Company's assets. Under the line of credit, the Company is required to maintain a certain level of tangible net worth. At December 31, 2000, the Company is in compliance with all covenants under the line of credit. The line of credit expires December 31, 2001 at which time the line of credit converts to a term agreement requiring monthly principal and interest payments through December 31, 2005. The Company believes the line of credit, together with the Company's historical ability to acquire new work may be sufficient to meet the Company's cash requirements for the next twelve months. As of December 31, 2000, the Company had withdrawn $3,037,848 from the line of credit. As of March 26, 2001, the Company had withdrawn an additional $2,004,126 from the line of credit. Cash provided by operating activities during 1998 amounted to $10.9 million, primarily the result of a decrease in accounts receivable of $8.7 million, depreciation and amortization of $1.8 million, an increase in net billings in excess of costs of $4.8 million, an increase in accrued liabilities of $1.3 million, offset by a decrease in accounts payable of $4.6 million and an increase in prepaid expenses and other of $.8 million and a net loss of $.4 million. Cash used in operating activities during 1999 amounted to $2.2 million, primarily the result of an increase in net costs in excess of billings of $7.9 million, an increase in inventory of $3.6 million, an increase in accounts receivable of $3.8 million, offset in part by an increase in accounts payable of $7.0 million, an increase in accrued liabilities of $.3 million, a decrease in prepaid expense and other of $.6 million, an increase in deferred income taxes payable of $.6 million, net income of $2.3 million and depreciation and amortization of $2.0 million. Cash used in operating activities during 2000 amounted to $3.7 million, primarily the result of an decrease in net billings in excess of costs of $3.4 million, an decrease in accounts payable of $3.2 million, an increase in inventory of $1.6 million, an decrease in accrued liabilities of $1.1 million, net loss of $1.6 million, an increase in income tax receivable of $.8 million, offset in part by an decrease in accounts receivable of $5.0 million, an decrease in prepaid expenses and other of $.6 million and depreciation and amortization of $2.5 million. Cash provided by investing activities during 1998 amounted to $.3 million related primarily to the decrease in related party note receivable of $.3 million, a decrease in net assets of discontinued operations of $2.5 million and proceeds from the sale of property and equipment in the amount of $.2 million, offset by the increase in restricted cash of $2.0 million and the purchase of property and equipment of $.6 million. The aforementioned note receivable related party was due from Paul R. Lewis, an officer and director of the Company. 17 Cash provided by investing activities during 1999 amounted to $.7 million related primarily to a decrease in restricted cash of $1.5 million, the collection of a note receivable of $.2 million, proceeds from the sale of property and equipment of $.4 million and a decrease in net assets of discontinued operations of $.2 million, offset by the purchase of property and equipment of $1.4 million and the purchase of mineral rights of $.2 million. Cash used by investing activities during 2000 amounted to $.9 million related primarily to the purchase of property and equipment of $1.6 million, offset by proceeds from the sale of property and equipment in the amount of $.3 million and an decrease in restricted cash of $.3 million. Cash used in financing activities during 1998 amounted to $3.0 million including a total of $1.5 million of prepayments of a loan from a related party and repayments of notes payable and capital lease obligations in the amount of $1.5 million. Cash used in financing activities during 1999 amounted to $3.2 million including the $1.0 million prepayment of a loan from a related party and the repayments of notes payable and capital lease obligations in the amount of $2.2 million. The aforementioned note payable related party was due to a principal shareholder of the Company, the Richard C. Lewis Family Revocable Trust I. Cash provided by financing activities during 2000 amount to $.3 million related primarily to the proceeds received from a note payable of $6.0 million, offset by the repayment of notes payable and lease obligations in the amount of $5.7 million. Impact of Inflation The Company believes that inflation has not had a material impact on its operations. However, substantial increases in labor costs, worker compensation rates and employee benefits, equipment costs, material or subcontractor costs could adversely affect the operations of the Company for future periods. Recent Accounting Pronouncements In June 1998, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging Activities" ("FAS 133"), as amended by FAS No. 137 and FAS No. 138. FAS 133 requires the Company to record all derivatives on the balance sheet at fair value commencing with the first quarter of 2001. Changes in derivative fair values will either be recognized in earnings as offsets to the changes in fair value of related hedged assets, liabilities and firm commitments or, for forecasted transactions, deferred and recorded as a component of stockholders' equity until the hedged transactions occur and are recognized in earnings. The ineffective portion of a hedging derivative's change in fair value will be immediately recognized in earnings. Based on our current analysis, FAS 133 will not have a material impact on the consolidated financial statements of the Company. In December 1999, the Securities and Exchange Commission ("SEC") issued Staff Accounting Bulletin ("SAB") No. 101 "Revenue Recognition" which provides guidance on the recognition, presentation and disclosure of revenue in financial statements filed with the SEC. The Company was required to be in conformity with the provisions of SAB 101, as amended by SAB 101B, no later than October 1, 2000. The Company believes the adoptions of SAB 101, as amended by SAB 101B, has not had a material effect on the financial position, results of operations or cash flows of the Company for the year ended December 31, 2000. In March 2000, the FASB issued Interpretation No. 44, "Accounting for Certain Transactions Involving Stock Compensation, the Interpretation of APB Opinion No. 25" ("FIN 44"). The Interpretation is intended to clarify certain problems that have arisen in practice since the issuance of APB No. 25, "Accounting for Stock Issued to Employees." The effective date of the Interpretation was July 1, 2000. The provisions of the Interpretation apply prospectively, but they will also cover certain events occurring after December 15, 1998 and after January 12, 2000. The Company believes the adoption of FIN 44 has not had a material adverse affect on the current and historical consolidated financial statements. Known and Anticipated Future Trends and Contingencies Subject to the Company's profitability and increases in retained earnings, it is anticipated that its bonding limits will increase proportionately, thereby allowing the Company to bid on and perform more and larger projects. 18 The Company believes that government at all levels will continue to be the primary source of funding for infrastructure work. The national transportation legislation, TEA-21, establishes a total budget authority of $215 billion over the six-year period 1998-2003. TEA-21 ensures that tax revenue deposited into the Highway Trust Fund will be spent on transportation improvements by guaranteeing $165 billion for highways and $35 billion for transit and by further stipulating that appropriators can spend trust fund dollars only on transportation. Annual spending authorizations under TEA-21 have been consistent anticipated levels, however, since the beginning of TEA-21, the amount of funds actually reaching the construction phase has been slowed by bureaucratic, design and environmental bottlenecks. It is expected that the flow of TEA-21 funds will be seen more noticeably beginning in 2001. See "Market Overview". The competitive bidding process will continue to be the dominant method for determining contract award. However, other innovative bidding methods will be tried and may gain favor, namely "A Plus B" contracts, where the bidders' proposals are selected on both price and scheduling criteria. Design-build projects are becoming more common and are likely to increase in frequency. Design-build projects also tend to be of more worth to the owner when the contract size is substantial, usually $50 million or more. In light of the rising needs for infrastructure work throughout the nation and the tendency of the current needs to out-pace the supply of funds, it is anticipated that alternative funding sources will continue to be sought. Funding for infrastructure development in the United States is coming from a growing variety of innovative sources. An increase of funding measures is being undertaken by various levels of government to help solve traffic congestion and related air quality problems. Sales taxes, fuel taxes, user fees in a variety of forms, vehicle license taxes, private toll roads and quasi-public toll roads are examples of how transportation funding is evolving. Transportation norms are being challenged by federally mandated air quality standards. Improving traffic movement, eliminating congestion, increasing public transit, adding or designating high occupancy vehicle (HOV) lanes to encourage car pooling and other solutions are being considered in order to help meet EPA-imposed air quality standards. There is also trend toward local and state legislation regulating growth and urban sprawl. The passage of such legislation and the degree of growth limits imposed by it could dramatically affect the nature of the Company's markets. Seasonality The construction industry is seasonal, generally due to inclement weather occurring in the winter months. Accordingly, the Company may experience a seasonal pattern in its operating results with lower revenue in the first and fourth quarters of each calendar year than other quarters. Quarterly results may also be affected by the timing of bid solicitations by governmental authorities, the stage of completion of major projects and revenue recognition policies. Results for any one quarter, therefore, may not be indicative of results for other quarters or for the year. Item 7A. Quantitative and Qualitative Disclosures About Market Risk Market risk generally represents the risk that losses may occur in the values of financial instruments as a result of movements in interest rates, foreign currency exchange rates and commodity prices. The Company does not have foreign currency exchange rate and commodity price market risk. Interest Rate Risk - From time to time the Company temporarily invests its excess cash and restricted cash in interest-bearing securities issued by high-quality issuers. The Company's management monitors risk exposure to monies invested in securities of any one financial institution. Due to the short time the investments are outstanding and their general liquidity, these instruments are classified as cash equivalents in the consolidated balance sheet and do not represent a material interest rate risk to the Company. The Company's primary market risk exposure for changes in interest rates relates to the Company's long-term debt obligations. The Company manages its exposure to changing interest rates principally through the use of a combination of fixed and floating rate debt. The Company evaluated the potential effect that near term changes in interest rates would have had on the fair value of its interest rate risk sensitive financial instruments at December 31, 2000. Assuming a 100 basis point increase in the prime interest rate at December 31, 2000 the potential increase in the fair value of the Company's debt obligations would have been approximately $60,835 at December 31, 2000. See note 8 and 9 in the accompanying consolidated financial statement. 19 Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. MEADOW VALLEY CORPORATION /s/ Bradley E. Larson ---------------------------------------- Bradley E. Larson President and Chief Executive Officer Date: June 6, 2001 Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated. /s/ Bradley E. Larson /s/ Earle C. May ---------------------------------------------------- ------------------------------------------------------ Bradley E. Larson Earle C. May Director, President and Chief Executive Officer Director Date: June 6, 2001 Date: June 6, 2001 /s/ Kenneth D. Nelson /s/ Alan A. Terril ---------------------------------------------------- ------------------------------------------------------ Kenneth D. Nelson Alan A. Terril Director, Chief Administrative Officer and Director and Vice President - Nevada Operations Vice President Date: June 6, 2001 Date: June 6, 2001 /s/ Charles E. Cowan /s/ Gary A. Agron ---------------------------------------------------- ------------------------------------------------------ Charles E. Cowan Gary A. Agron Director Director Date: June 6, 2001 Date: June 6, 2001 /s/ Charles R. Norton /s/ Nicole R. Smith ---------------------------------------------------- ------------------------------------------------------ Charles R. Norton Nicole R. Smith Director Treasurer, Secretary and Principal Accounting Officer Date: June 6, 2001 Date: June 6, 2001
26 INDEX TO FINANCIAL STATEMENTS Meadow Valley Corporation and Subsidiaries Report of Independent Certified Public Accountants F-2 Consolidated Balance Sheets at December 31, 1999 and 2000 F-3 Consolidated Statements of Operations for the years ended December 31, 1998, 1999 and 2000 F-4 Consolidated Statements of Changes in Stockholders' Equity for the years ended December 31, 1998, 1999 and 2000 F-5 Consolidated Statements of Cash Flows for the years ended December 31, 1998, 1999 and 2000 F-6 Notes to Consolidated Financial Statements F-8
F-1 REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS Board of Directors Meadow Valley Corporation Phoenix, Arizona We have audited the accompanying consolidated balance sheets of Meadow Valley Corporation as of December 31, 1999 and 2000, and the related consolidated statements of operations, stockholders' equity, and cash flows for each of the three years in the period ended December 31, 2000. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Meadow Valley Corporation at December 31, 1999 and 2000, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2000, in conformity with accounting principles generally accepted in the Unites States of America. /s/ BDO Seidman, LLP March 15, 2001 F-2 MEADOW VALLEY CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS
December 31, December 31, 1999 2000 ------------ ------------ Assets: Current Assets: Cash and cash equivalents (Notes 1 and 2) $6,177,489 $1,822,598 Restricted cash (Notes 1, 2 and 16) 2,143,507 1,783,005 Accounts receivable, net (Notes 1, 3, 10 and 16) 19,256,882 14,297,564 Prepaid expenses and other 1,193,912 749,708 Inventory (Note 1) 3,603,517 5,242,148 Income tax receivable (Notes 1 and 11) - 774,000 Costs and estimated earnings in excess of billings on uncompleted contracts (Note 4) 8,858,933 9,828,009 ----------- ----------- Total Current Assets 41,234,240 34,497,032 Property and equipment, net (Notes 1, 5, 8, 10 and 12) 15,077,673 18,111,506 Deferred tax asset (Notes 1 and 11) 129,461 873,441 Refundable deposits 83,680 176,565 Goodwill, net (Note 1) 1,580,762 1,500,733 Mineral rights 255,168 226,753 Net assets of discontinued operations (Note 19) 193,838 - ----------- ----------- Total Assets $58,554,822 $55,386,030 =========== =========== Liabilities and Stockholders' Equity: Current Liabilities: Accounts payable (Notes 6 and 10) $20,807,792 $17,606,113 Accrued liabilities (Note 7) 3,387,320 2,289,698 Notes payable (Note 8) 1,304,092 1,604,399 Obligations under capital leases (Note 12) 1,114,722 1,041,921 Billings in excess of costs and estimated earnings on uncompleted contracts (Note 4) 8,453,153 6,054,814 ----------- ----------- Total Current Liabilities 35,067,079 28,596,945 Deferred tax liability (Notes 1 and 11) 1,553,286 2,272,700 Notes payable, less current portion (Notes 8 and 9) 2,710,780 7,674,608 Obligations under capital leases, less current portion (Note 12) 4,410,854 3,603,540 ----------- ----------- Total Liabilities 43,741,999 42,147,793 ----------- ----------- Commitments and contingencies (Notes 9, 10, 12 and 14) Stockholders' Equity: Preferred stock - $.001 par value; 1,000,000 shares authorized, none issued and outstanding (Note 13) - - Common stock - $.001 par value; 15,000,000 shares authorized, 3,601,250 issued and 3,559,938 outstanding (Notes 13 and 17) 3,601 3,601 Additional paid-in capital 10,943,569 10,943,569 Capital adjustments (799,147) (799,147) Retained earnings 4,664,800 3,090,214 ----------- ----------- Total Stockholders' Equity 14,812,823 13,238,237 ----------- ----------- Total Liabilities and Stockholders' Equity $58,554,822 $55,386,030 =========== ===========
The Accompanying Notes are an Integral Part of the Financial Statements F-3 MEADOW VALLEY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS
For the Years Ended December 31, ------------------------------------------------------- 1998 1999 2000 ------------- ------------- ------------- Revenue (Notes 10 and 16) $ 187,036,077 $ 210,002,272 $ 163,573,258 Cost of revenue (Note 10) 177,591,846 200,070,826 158,935,103 ------------- ------------- ------------- Gross Profit 9,444,231 9,931,446 4,638,155 General and administrative expenses (Note 10) 6,359,248 6,671,035 6,777,840 ------------- ------------- ------------- Income (loss) from Operations 3,084,983 3,260,411 (2,139,685) ------------- ------------- ------------- Other Income (Expense): Interest income 856,191 668,928 646,480 Interest expense (Note 10) (435,358) (209,872) (250,996) Other income (expense) 86,203 211,119 (115,246) ------------- ------------- ------------- 507,036 670,175 280,238 ------------- ------------- ------------- Income (loss) from continuing operations before Income taxes 3,592,019 3,930,586 (1,859,447) Income tax benefit (expense) (1,422,440) (1,590,480) 284,861 ------------- ------------- ------------- Net income (loss) from continuing operations 2,169,579 2,340,106 (1,574,586) Discontinued operations (Note 19): Loss from operations of Prestressed Products subsidiary, net of income tax benefit of $423,497 (635,246) - - Estimated loss on disposal of net assets of Prestressed Products subsidiary (net of income tax benefit of $1,300,000), including $1,350,000 for operating losses during phase-out period (1,950,000) - - ------------- ------------- ------------- Net income (loss) (Note 17) $ (415,667) $ 2,340,106 $ (1,574,586) ============= ============= ============= Basic net income (loss) per common share (Note 18): Income (loss) from continuing operations $ 0.60 $ 0.67 $ (0.44) Loss from operations of Prestressed Products subsidiary (0.18) - - Estimated loss on disposal of net assets of Prestressed Products subsidiary (0.54) - - ------------- ------------- ------------- Basic net income (loss) per common share $ (0.12) $ 0.67 $ (0.44) ============= ============= ============= Diluted net income (loss) per common share (Note 18): Income (loss) from continuing operations $ 0.60 $ 0.66 $ (0.44) Loss from operations of Prestressed Products subsidiary (0.17) - - Estimated loss on disposal of net assets of Prestressed Products subsidiary (0.54) - - ------------- ------------- ------------- Diluted net income (loss) per common share $ (0.11) $ 0.66 $ (0.44) ============= ============= ============= Basic weighted average common shares outstanding (Note 18) 3,601,250 3,518,510 3,549,458 ============= ============= ============= Diluted weighted average common shares outstanding (Note 18) 3,644,651 3,529,705 3,549,458 ============= ============= =============
The Accompanying Notes are an Integral Part of the Financial Statements F-4 MEADOW VALLEY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY For the Years Ended December 31, 1998, 1999 and 2000
Common Stock --------------------------------- Number of Shares Paid-in Capital Retained Outstanding Amount Capital Adjustment Earnings --------------- ---------------- ---------------- ---------------- ----------------- Balance at January 1, 1998 3,601,250 $ 3,601 $ 10,943,569 $ (799,147) $2,740,361 Net loss (415,667) --------------- ---------------- ---------------- ---------------- ----------------- Balance at December 31, 1998 3,601,250 3,601 10,943,569 (799,147) 2,324,694 Treasury stock held for funding employer retirement plan contributions (100,000) Net income 2,340,106 --------------- --------------- --------------- --------------- ---------------- Balance at December 31, 1999 3,501,250 3,601 10,943,569 (799,147) 4,664,800 Net loss (1,574,586) --------------- --------------- --------------- --------------- ---------------- Balance at December 31, 2000 3,501,250 $ 3,601 $ 10,943,569 $ (799,147) $3,090,214 =============== =============== =============== =============== ================
The Accompanying Notes are an Integral Part of the Financial Statements F-5 MEADOW VALLEY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended December 31, ------------------------------------------------------- 1998 1999 2000 ------------- ------------- ------------- Increase (Decrease) in Cash and Cash Equivalents: Cash flows from operating activities: Cash received from customers $ 200,534,004 $ 198,476,899 $ 164,946,410 Cash paid to suppliers and employees (188,760,555) (200,249,598) (169,013,765) Interest received 878,517 695,759 643,705 Interest paid (488,474) (235,899) (250,996) Income taxes paid (1,274,257) (935,496) (74,744) ------------- ------------- ------------- Net cash provided by (used in) operating activities 10,889,235 (2,248,335) (3,749,390) ------------- ------------- ------------- Cash flows from investing activities: Decrease (increase) in restricted cash (1,958,917) 1,535,178 360,502 Collection of note receivable - related party 257,575 - - Collection of note receivable - other 2,466 208,807 - Proceeds from sale of property and equipment 165,182 361,138 320,039 Purchase of property and equipment (588,784) (1,399,815) (1,625,734) Purchase of mineral rights - (255,168) - Decrease (increase) in net assets of discontinued operations 2,454,124 231,343 - ------------- ------------- ------------- Net cash provided by (used in) investing activities 331,646 681,483 (945,193) ------------- ------------- ------------- Cash flows from financing activities: Repayment of capital lease obligations (645,534) (882,677) (1,183,847) Proceeds received from notes payable - other - - 6,055,556 Repayment of notes payable - other (897,486) (1,366,007) (4,532,017) Repayment of notes payable - related party (1,500,000) (1,000,000) - ------------- ------------- ------------- Net cash provided by (used in) financing activities (3,043,020) (3,248,684) 339,692 ------------- ------------- ------------- Net increase (decrease) in cash and cash equivalents 8,177,861 (4,815,536) (4,354,891) Cash and cash equivalents at beginning of year 2,815,164 10,993,025 6,177,489 ------------- ------------- ------------- Cash and cash equivalents at end of year $ 10,993,025 $ 6,177,489 $ 1,822,598 ============= ============= =============
The Accompanying Notes are an Integral Part of the Financial Statements F-6 MEADOW VALLEY CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
For the Years Ended December 31, ----------------------------------------------------- 1998 1999 2000 ---------- ----------- ------------- Increase (Decrease) in Cash and Cash Equivalents (Continued): Reconciliation of Net Income (Loss) to Net Cash Provided by (Used in) Operating Activities: Net Income (Loss) $ (415,667) $ 2,340,106 $ (1,574,586) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation and amortization 1,849,628 2,012,592 2,530,914 (Gain) loss on sale of property and equipment (29,777) 11,886 (106,280) Deferred taxes, net 377,166 634,098 (24,566) Changes in Operating Assets and Liabilities: Accounts receivable, net 8,707,867 (3,822,391) 4,959,318 Prepaid expenses and other (801,540) 643,386 638,042 Inventory - (3,603,517) (1,638,631) Income tax receivable (228,983) 20,886 (774,000) Costs and estimated earnings in excess of billings on uncompleted contracts 62,856 (5,008,314) (969,076) Refundable deposits - (26,027) (92,885) Accounts payable (4,573,921) 7,010,356 (3,201,679) Accrued liabilities 1,301,618 321,985 (1,097,622) Interest payable (53,116) 107,461 - Billings in excess of costs and estimated earnings on uncompleted contracts 4,693,104 (2,890,842) (2,398,339) ------------ ------------ ------------- Net cash provided by (used in) operating activities $ 10,889,235 $ (2,248,335) $ (3,749,390) ============ ============ ============
The Accompanying Notes are an Integral Part of the Financial Statements F-7 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 1. Summary of Significant Accounting Policies and Use of Estimates: Nature of the Corporation: Meadow Valley Corporation (the "Company") was organized under the laws of the State of Nevada on September 15, 1994. The principal business purpose of the Company is to operate as the holding Company of Meadow Valley Contractors, Inc. ("MVCI") and Ready Mix, Inc. ("RMI"). MVCI is a general contractor, primarily engaged in the construction of structural concrete highway bridges and overpasses, and the paving of highways and airport runways in the states of Nevada, Arizona, Utah and New Mexico. RMI manufactures and distributes ready mix concrete in the Las Vegas and Phoenix metropolitan areas. Formed by the Company, RMI commenced operations in 1997. Principles of Consolidation: The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries MVCI and RMI. Intercompany transactions and balances have been eliminated in consolidation. Reclassifications: Certain balances as of December 31, 1999 and the year then ended have been reclassified in the accompanying consolidated financial statements to conform with the current year presentation. These classifications had no effect on previously reported net income or stockholders' equity. Accounting Estimates: The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates are used when accounting for the percentage of completion and the estimated gross profit on projects in progress, allowance for doubtful accounts, depreciation and amortization, accruals, taxes, contingencies and goodwill, which are discussed in the respective notes to the consolidated financial statements. Revenue and Cost Recognition: Revenues and costs from fixed-price and modified fixed-price construction contracts are recognized for each contract on the percentage-of-completion method, measured by the percentage of costs incurred to date to the estimated total of direct costs. Direct costs include, among other things, direct labor, field labor, equipment rent, subcontracting, direct materials, and direct overhead. General and administrative expenses are accounted for as period costs and are, therefore, not included in the calculation of the estimates to complete construction contracts in progress. Project losses are provided in the period in which such losses are determined, without reference to the percentage-of- completion. As contracts can extend over one or more accounting periods, revisions in costs and earnings estimated during the course of the work are reflected during the accounting period in which the facts that required such revisions become known. Claims for additional contract revenue are recognized only to the extent that contract costs relating to the claim have been incurred and evidence provides a legal basis for the claim. During the year ended December 31, 2000, revenue from anticipated claim proceeds increased by $2,320,904 to $5,820,904 from $3,500,000 for the year ended December 31, 1999. The estimated total claims that have been filed or will be filed increased by $27,703,985 from $10,205,211 at December 31, 1999 to approximately $37,909,196 at December 31, 2000. The Company's portion of the total claims amount, excluding claims filed by other prime contractors or on behalf of the Company's subcontractors, total approximately $20,536,637. The asset "costs and estimated earnings in excess of billings on uncompleted contracts" represents revenue 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. Restricted Cash: At December 31, 1999 and 2000 funds in the amount of $2,143,507 and $1,783,005 were held in trust, in lieu of retention, on certain of the Company's construction contracts and will be released to the Company after the contracts are completed. Inventory: Inventories, which consist primarily of raw materials, are stated at the lower of cost, determined by the first-in, first-out method, or market. Inventory quantities are determined by physical measurements. F-8 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 1. Summary of Significant Accounting Policies and Use of Estimates (Continued): Accounts Receivable: Included in accounts receivable are trade receivables that represent amounts billed but uncollected on completed construction contracts and construction contracts in progress. The Company follows the allowance method of recognizing uncollectible accounts receivable. The allowance method recognizes bad debt expense based on a review of the individual accounts outstanding, and the Company's prior history of uncollectible accounts receivable. At December 31, 1999 and 2000 the Company had established an allowance for potentially uncollectible accounts receivable in the amounts of $97,324 and $399,219. During the years ended December 31, 1998, 1999 and 2000 the Company incurred bad debt expense in the amounts of $59,273, $79,681 and $489,379. Property and Equipment: Property and equipment are recorded at cost. Depreciation charged to operations during the years ended December 31, 1998, 1999 and 2000 was $1,757,422, $1,932,272 and $2,422,470. Depreciation is provided for on the straight-line method, over the following estimated useful lives. Leasehold improvements are recorded at cost and are amortized over their estimated useful lives or the lease term, whichever is shorter. Plants 6-15 years Computer Equipment 5-7 years Equipment 5-10 years Vehicles 5 years Office furniture and equipment 7 years Improvements 2-10 years At December 31, 1999 and 2000, property and equipment with a net book value of $10,872,442 and $18,111,506 were pledged as collateral for notes payable and capital lease obligations. Goodwill: Goodwill represents the excess of the costs of acquiring Meadow Valley Contractors, Inc. over the fair value of its net assets and is being amortized on the straight-line method over twenty-five (25) years. Amortization expense charged to operations for each of the years ended December 31, 1998, 1999 and 2000 was $80,029. The carrying value of goodwill is periodically reviewed by the Company and impairments, if any, are recognized when expected future operating cash flows derived from goodwill is less than its carrying value. Income Taxes: The Company accounts for income taxes in accordance with the Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). SFAS 109 requires the Company to recognize deferred tax assets and liabilities for the expected future tax consequences of events that have been recognized in a Company's financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial statement carrying amounts and tax basis of assets and liabilities using enacted tax rates in effect in the years in which the differences are expected to reverse. The Company files consolidated tax returns with MVCI and RMI for federal and state tax reporting purposes. Cash Flow Recognition: For purposes of the statement of cash flows, the Company considers all highly liquid instruments purchased with an initial maturity of three (3) months or less to be cash equivalents. Fair Value of Financial Instruments: The carrying amounts of financial instruments including cash, restricted cash, costs and estimated earnings in excess of billings on uncompleted contracts, certain current maturities of long-term debt, billings in excess of costs and estimated earnings on uncompleted contracts, accrued liabilities and long-term debt approximate fair value because of their short maturity. F-9 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 1. Summary of Significant Accounting Policies and Use of Estimates (Continued): Accounting for the Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed of: Statement of Financial Accounting Standards No. 121, "Accounting for the Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of" ("SFAS 121") establishes guidelines regarding when impairment losses on long-lived assets, which include plant and equipment, and certain identifiable intangible assets, should be recognized and how impairment losses should be measured. The Company periodically reviews the carrying value of its long-lived assets and impairments, if any, are recognized when expected future operating cash flows from long-lived assets is less than its carrying value. Stock-Based Compensation: Statements of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS No. 123") establishes a fair value method of accounting for stock-based compensation plans and for transactions in which an entity acquires goods or services from nonemployees in exchange for equity instruments. SFAS 123 also encourages, but does not require companies to record compensation cost for stock-based employee compensation. The Company has chosen to continue to account for stock-based compensation utilizing the intrinsic value method prescribed in Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees". Accordingly, compensation cost for stock options is measured as the excess, if any, of the fair market price of the Company's stock at the date of grant over the amount an employee must pay to acquire the stock. Earnings per Share: Statement of Financial Accounting Standards No. 128, "Earnings per Share," ("SFAS 128") provides for the calculation of Basic and Diluted earnings per share. Basic earnings per share includes no dilution and is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share reflect the potential dilution of securities that could share in the earnings of an entity, similar to fully diluted earnings per share. Accounting for Derivative Instruments and Hedging Activities: Statement of Financial Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging Activities" ("FAS 133"), as amended by FAS No. 137 and FAS No. 138. FAS 133 requires companies to record all derivatives on the balance sheet at fair value commencing with the first quarter of 2001. Changes in derivative fair values will either be recognized in earnings as offsets to the changes in fair value of related hedged assets, liabilities and firm commitments or, for forecasted transactions, deferred and recorded as a component of stockholders' equity until the hedged transactions occur and are recognized in earnings. The ineffective portion of a hedging derivative's change in fair value will be immediately recognized in earnings. Based on our current analysis, FAS 133 will not have a material impact on the consolidated financial statements of the Company. Revenue Recognition: The Securities and Exchange Commission ("SEC") issued Staff Accounting Bulletin ("SAB") No. 101 "Revenue Recognition" which provides guidance on the recognition, presentation and disclosure of revenue in financial statements filed with the SEC. The Company was required to be in conformity with the provisions of SAB 101, as amended by SAB101B, no later than October 1, 2000. The Company believes the adoptions of SAB 101, as amended by SAB 101B, has not had a material effect on the financial position, results of operations or cash flows of the Company for the year ended December 31, 2000. Accounting for Certain Transactions Involving Stock Compensation: The FASB issued Interpretation No. 44, "Accounting for Certain Transactions Involving Stock Compensation, the Interpretation of APB Opinion No. 25" ("FIN 44"). The Interpretation is intended to clarify certain problems that have arisen in practice since the issuance of APB No. 25, "Accounting for Stock Issued to Employees." The effective date of the Interpretation was July 1, 2000. The provisions of the Interpretation apply prospectively, but they will also cover certain events occurring after December 15, 1998 and after January 12, 2000. The Company believes the adoption of FIN 44 has not had a material adverse affect on the current and historical consolidated financial statements. 2. Concentration of Credit Risk: The Company maintains cash balances at various financial institutions. Deposits not to exceed $100,000 for each institution are insured by the Federal Deposit Insurance Corporation. At December 31, 1999 and 2000, the Company has uninsured cash, cash equivalents, and restricted cash in the amounts of $9,682,808 and $5,322,475. 3. Accounts Receivable: Accounts receivable consists of the following:
December 31, December 31, 1999 2000 ------------ ------------ Contracts in progress $ 8,046,857 $ 6,382,925 Contracts in progress - retention 7,543,315 4,041,781 Completed contracts 3,000 - Completed contracts - retention 598,408 121,376 Other trade receivables 3,068,583 4,000,003 Other receivables 94,043 150,698 ----------- ----------- 19,354,206 14,696,783 Less: Allowance for doubtful accounts (97,324) (399,219) ----------- ----------- $19,256,882 $14,297,564 =========== ===========
F-10 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 4. Contracts in Progress: Costs and estimated earnings in excess of billings and billings in excess of costs and estimated earnings on uncompleted contracts consist of the following:
December 31, December 31, 1999 2000 ------------- ------------- Costs incurred on uncompleted contracts $ 395,414,292 $ 425,863,961 Estimated earnings to date 19,077,844 18,838,396 ------------- ------------- 414,492,136 444,702,357 Less: billings to date (414,086,356) (440,929,162) ------------- ------------- $ 405,780 $ 3,773,195 ============= =============
Included in the accompanying balance sheets under the following captions:
December 31, December 31, 1999 2000 ------------- ------------- Costs and estimated earnings in excess of billings on uncompleted contracts $ 8,858,933 $ 9,828,009 Billings in excess of costs and estimated earnings on uncompleted contracts (8,453,153) (6,054,814) ------------- ------------- $ 405,780 $ 3,773,195 ============= =============
5. Property and Equipment: Property and equipment consists of the following:
December 31, December 31, 1999 2000 ------------- ------------- Land $ 852,243 $ 827,639 Plants 6,013,967 9,395,274 Computer equipment 324,710 341,783 Equipment 10,389,473 12,089,702 Vehicles (Note 12) 2,449,844 2,068,654 Office furniture and fixtures 50,311 62,420 Improvements 8,926 364,766 ------------- ------------- 20,089,474 25,150,238 Accumulated depreciation (5,011,801) (7,038,732) ------------- ------------- $ 15,077,673 $ 18,111,506 ============= =============
6. Accounts Payable: Accounts payable consists of the following:
December 31, December 31, 1999 2000 ------------- ------------- Trade $ 13,934,908 $ 14,069,299 Retentions 6,872,884 3,536,814 ------------- ------------- $ 20,807,792 $ 17,606,113 ============= =============
F-11 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 7. Accrued Liabilities: Accrued liabilities consists of the following:
December 31, December 31, 1999 2000 ------------ ------------ Compensation $ 1,516,610 $ 765,497 Outside services 524,780 - Taxes 534,388 641,464 Insurance 224,456 77,208 Other 587,086 805,529 ------------ ------------ $ 3,387,320 $ 2,289,698 ============ ============
8. Notes Payable: Notes payable consists of the following:
December 31, December 31, 1999 2000 ------------ ------------ Notes payable, interest rates ranging from 3.9% to 9% with monthly payments of $97,671, due dates ranging from January 1, 2003 to June 4, 2004, collateralized by equipment $ 3,616,047 $ 2,397,756 Notes payable, interest rates ranging from 9.0% to 9.33% with monthly payments of $9,958, due dates ranging from August 15, 2003 to December 31, 2004, collateralized by land 398,825 313,067 Notes payable, interest rates ranging from 0% to 8.11% with monthly payments of $18,680, due dates ranging from July 5, 2002 to November 1, 2004, collateralized by equipment - 484,677 Notes payable, variable interest rate currently at 9.5%, interest rate based on Chase Manhattan Bank's prime, with monthly principal payments of $35,953, due dates ranging from July 14, 2005 to October 3, 2009, collateralized by equipment - 3,045,659 Note payable, variable interest rate currently at 9.75%, interest rate based on Chase Manhattan Bank's prime plus .25%, with interest only payments until January 31, 2002, due December 31, 2005, collaterzlized by all assets of the Company (See Note 9) - 3,037,848 ------------ ------------ 4,014,872 9,279,007 Less: current portion (1,304,092) (1,604,399) ------------ ------------ $ 2,710,780 $ 7,674,608 ============ ============
F-12 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 8. Notes Payable (Continued): Following are maturities of long-term debt for each of the next 5 years: 2001 $ 1,604,399 2002 2,213,118 2003 1,825,533 2004 1,360,978 2005 1,298,071 Subsequent to 2005 976,908 ----------- $ 9,279,007 =========== 9. Line of Credit: In July 2000, the Company entered into a revolving loan agreement ("line of credit"). Under the terms of the agreement, the Company may borrow up to $7,000,000 at Chase Manhattan Bank's prime, plus .25% through December 31, 2001 at which time the line of credit converts to a term agreement requiring monthly principal and interest payments through December 31, 2005. The line of credit is collateralized by all of the Company's assets. Under the terms of the line of credit, the Company is required to maintain certain levels of tangible net worth. As of December 31, 2000, the Company was in compliance with all such covenants and had withdrawn $3,037,848 from the line of credit. As of March 26, 2001, the Company had withdrawn an additional $2,004,126 from the line of credit. 10. Related Party Transactions: Management believes that the fair value of the following transactions reflect current amounts that the Company could have consummated transactions with other third parties. Revenue: During the year ended December 31, 2000 the Company provided construction materials to various related parties in the amount of $26,556. Included in accounts receivable at December 31, 2000 are amounts due from related parties, in the amount of $15,132. Equipment: During the year ended December 31, 1998 the Company purchased equipment used in the construction business from a related party in the amount of $295,000. Professional Services: During the years ended December 31, 1998, 1999 and 2000, a related party rendered professional services to the Company in the amounts of $10,904, $7,944 and $23,342. During the years ended December 31, 1998, 1999 and 2000, the Company paid $5,000, $5,000 and $30,000 to outside members of the board of directors. Subcontractor/Supplier: Various related parties provided materials and equipment used in the Company's construction business during the years ended December 31, 1998, 1999 and 2000, in the amounts of $191,694, $65,441 and $535,694. Included in accounts payable at December 31, 1999 and 2000 are amounts due to related parties, in the amounts of $821 and $154,861, related to supplies. Royalties: During the years ended December 31, 1998, 1999 and 2000, the Company paid various related parties mining royalties in the amounts of $186,949, $182,061 and $328,310. Included in accounts payable at December 31, 1999 and 2000 are amounts due to related parties, in the amounts of $1,158 and $0, related to royalties. F-13 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 10. Related Party Transactions (Continued): Accrued Interest: During the year ended December 31, 1998, the Company incurred interest expense in the amount of $243,322 related to a note payable to a principal stockholder. Commitments: The Company leases office space in Moapa, Nevada on a month-to-month basis, at a rental rate of $840 per month, from a related party of the Company. The lease terms also require the Company to pay common area maintenance, taxes, insurance and other costs. Rent expense under the lease for the year ended December 31, 1998, 1999 and 2000 amount to $10,040, $10,080 and $10,080, respectively. The Company leased additional space for its prestressed concrete operations on a month-to-month basis from a Company controlled by a principal stockholder with monthly payments of $2,500. The lease terminated January 31, 1999 under the plan to discontinued operations of PPI. Rent expense under the lease for the year ended December 31, 1998 amounted to $42,369. 11. Income Taxes: The provisions for income taxes benefit (expense) from continuing operations consist of the following:
For the Years Ended December 31, -------------------------------------------------------- 1998 1999 2000 ---------------- ---------------- ---------------- Current: Federal $ (932,032) $ (851,180) $ 231,663 State (113,242) (105,202) 28,632 ---------------- ---------------- ---------------- (1,045,274) (956,382) 260,295 Deferred (377,166) (634,098) 24,566 ---------------- ---------------- ---------------- $ (1,422,440) $ (1,590,480) $ 284,861 ================ ================ ================
The Company's deferred tax asset (liability) consists of the following:
December 31, December 31, 1999 2000 ----------------- ----------------- Deferred tax asset: Other $ 129,461 $ 269,137 NOL carryforward - 604,304 ----------------- ----------------- 129,461 873,441 Deferred tax liability: Depreciation (1,553,286) (2,272,700) ----------------- ----------------- Net deferred tax liability $ (1,423,825) $ (1,399,259) ================= =================
For the years ended December 31, 1998, 1999 and 2000, the effective tax rate differs from the federal statutory rate primarily due to state income taxes and permanent differences. F-14 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 12. Commitments: The Company is currently leasing office space in Phoenix, Arizona under a non-cancelable operating lease agreement expiring in December 2003. During December 1998, the Company amended the original lease. The amended lease agreement provides for monthly payments of $8,280 through December 31, 2001, $8,694 from January 1, 2002 through December 31, 2002 and $9,108 from January 1, 2003 through December 31, 2003. The lease also requires the Company to pay common area maintenance, taxes, insurance and other costs. Rent under the aforementioned operating lease was $66,117, $89,152 and $96,765 for the years ended December 31, 1998, 1999 and 2000. The Company leases batch plants, equipment, mixer trucks, property and aggregate supply under operating leases expiring in various years through 2010. Rent under the aforementioned operating leases were $1,839,891, $2,374,109 and $4,369,138 for the years ended December 31, 1998, 1999 and 2000. Minimum future rental payments under non-cancelable operating leases having remaining terms in excess of one year as of December 31, 2000 for each of the next five years and in aggregate are: 2001 $ 6,903,599 2002 5,810,327 2003 5,484,142 2004 5,115,259 2005 3,063,638 Subsequent to 2005 5,291,637 ------------------ $31,668,602 ================== The Company has entered into employment contracts with each of its executive officers that provide for an annual salary, issuance of the Company's common stock and various other benefits and incentives. As of the end of December 31, 1998, 1999 and 2000, the total commitments, excluding benefits and incentives amount to $1,011,250, $1,530,438 and $870,188. The Company is the lessee of batch plants, equipment and vehicles under capital leases expiring in various years through 2006. The assets and liabilities under a capital lease are initially recorded at the lower of the present value of the minimum lease payments or the fair value of the asset. Each asset is depreciated over its expected useful life. Depreciation on the assets under capital leases charged to expense in 1998, 1999 and 2000 was $533,008, $559,348 and $762,548. At December 31, 1999 and 2000, property and equipment included $7,121,713 and $6,895,120 of vehicles and equipment under capital leases. Minimum future lease payments under capital leases as of December 31, 2000 for each of the next five years and in aggregate are: 2001 $ 1,380,605 2002 1,198,031 2003 1,045,432 2004 932,377 2005 631,541 Subsequent to 2005 414,717 ----------------- Total minimum payments 5,602,703 Less: executory costs (5,781) ----------------- Net minimum lease payments 5,596,922 Less: amount representing interest (951,461) ----------------- Present value of net minimum lease payment 4,645,461 Less: current portion (1,041,921) ----------------- $ 3,603,540 =================
F-15 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 13. Stockholders' Equity: Preferred Stock: The Company has authorized 1,000,000 shares of $.001 par value preferred stock to be issued, with such rights, preferences, privileges, and restrictions as determined by the Board of Directors. Initial Public Offering: During October 1995, the Company completed an initial public offering ("Offering") of Units of the Company's securities. Each unit consisted of one share of $.001 par value common stock and one redeemable common stock purchase warrant ("Warrant"). Each Warrant is exercisable to purchase one share of common stock at $7.20 per share for a period of 5 years from the date of the Offering. The Offering included the sale of 1,926,250 Units at $6.00 per Unit. Net proceeds of the Offering, after deducting underwriting commissions and offering expenses of $2,122,080, amounted to $9,435,420. In connection with the Offering, the Company granted the underwriters warrants to purchase 167,500 shares of common stock at $7.20 per share for a period of twelve months from the date of the offering and for a period of four years thereafter. In September 2000, the exercise price of the warrants was reduced to $5.00 per share and the exercise period was extended until June 30, 2002. 14. Litigation and Claim Matters: The Company is a party to legal proceedings in the ordinary course of its business. With the exception of those matters detailed below, the Company believes that the nature of these proceedings (which generally relate to disputes between the Company and its subcontractors, material suppliers or customers regarding payment for work performed or materials supplied) are typical for a construction firm of its size and scope, and no other pending proceedings are material to its financial condition. The following proceedings represent matters that may become material and have already been or may soon be referred to legal counsel for further action: Requests for Equitable Adjustment to Construction Contracts. The Company has or ----------------------------------------------------------- will make claims as described below on the following contracts: (1) Five contracts with the New Mexico State Highway and Transportation Department - The approximate total value of claims on these projects is $19,050,000 of which approximately $12,550,000 is on behalf of MVCI and the balance of $6,500,000 is on behalf of the prime contractor or subcontractors. The primary issues are changed conditions, plan errors and omissions, contract modifications and associated delay costs. In addition, the projects were not completed within the adjusted contract time because of events giving rise to the claims. The prosecution of the claims will include the appropriate extensions of contract time to offset any potential liquidated damages. (2) Village of Ruidoso Downs - The approximate total value of claims for additional compensation on this project is $477,000 of which approximately $277,000 is on behalf of subcontractors. This claim amount could increase by approximately $400,000 if the Company is directed to place an additional lift of asphalt on the existing runway. The primary issues concern quality control and acceptance of materials furnished by MVCI and related penalties, errors in sampling and testing, wrongful withholding of payment and associated delay costs and finance charges. (3) Clark County, Nevada - The approximate total value of claims on this project is $18,382,196 of which approximately $10,595,559 is on behalf of subcontractors. The primary issues are changed conditions, plan errors and omissions, contract modifications and associated delay costs. The above claims combined total approximately $37,909,196. Of that sum, MVCI's portion of the claims total approximately $20,536,637 and the balance of approximately $17,372,559 pertains to prime contractor or subcontractors' claims. Relative to the aforementioned claims, the Company has recorded approximately $5,850,000 in claim revenue to offset costs incurred to-date on the claims. Although the Company believes this represents a reasonably conservative posture, any claims proceeds ultimately awarded to the Company less than $5,850,000 will result in a reduction in income. Conversely, any amount of claims proceeds in excess of $5,850,000 will be an increase in income. F-16 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 14. Litigation and Claim Matters (Continued): Lawsuits Filed Against Meadow Valley Contractors, Inc. ----------------------------------------------------- (1) Innovative Construction Systems, Inc. ("ICS"), District Court, Clark County, NV - ICS was a subcontractor to MVCI on several projects. ICS failed to make payments of payroll, pension funds contributions and other taxes for which the Internal Revenue Service garnished any future payments due ICS on MVCI projects. As a result, ICS failed to supply labor to perform its work and defaulted on its subcontracts. MVCI terminated the ICS subcontracts and performed the work with MVCI personnel. ICS alleges it was wrongfully terminated and is asserting numerous claims for damages. ICS claims against MVCI total approximately $15,000,000. The Company does not believe ICS' claims have merit and intends to vigorously defend against these claims and will eventually seek to recover the damages ICS has caused the Company through its failure to perform. (2) AnA Enterprises, LLC ("AnA"), District Court, Clark County, NV - AnA supplied equipment to MVCI on a project under terms of a variety of agreements. AnA is suing MVCI for non-payment. MVCI has counter-sued for cost overruns deemed to be the responsibility of AnA. AnA's suit against MVCI is for approximately $3,000,000. MVCI's countersuit against AnA is for approximately $2,000,000. The Company does not believe AnA's claims have merit and intends to vigorously defend against these claims. (3) The Company is defending a claimed preference in connection with a payment made to it by an insurance company in the approximate amounts of $100,000. The Company believes that the payment is not a preference, and is vigorously defending the action. 15. Statement of Cash Flows: Non-Cash Investing and Financing Activities: The Company recognized investing and financing activities that affected assets, liabilities, and equity, but did not result in cash receipts or payments. These non-cash activities are as follows: During the years ended December 31, 1998, 1999 and 2000, the Company financed the purchase of property, plant and equipment in the amount of $3,273,137, $4,987,308 and $4,044,329. During the year ended December 31, 1999, the Company received $135,000 trade in value on equipment. During the year ended December 31, 2000, the Company sold a piece of equipment for a total purchase price of $80,000. The Company received a cash payment in the amount of $20,000; a piece of equipment valued at $20,000 and accepted the remaining $40,000 to be paid in two equal installments of $20,000. Included in account receivable, net at December 31, 2000 is $40,000 related to the aforementioned sale. 16. Significant Customers: For the years ended December 31, 1998, 1999 and 2000, the Company recognized a significant portion of its revenue from three Customers (shown as an approximate percentage of total revenue): For the Years Ended December 31, ------------------------------------------------------- 1998 1999 2000 --------------- ----------------- ----------------- A 29.9% 26.2% 17.5% B 12.5% 28.7% 16.3% C 24.3% 17.2% 23.0% At December 31, 1999 and 2000, amounts due from the aforementioned Customers included in restricted cash and accounts receivables, are as follows: For the Years Ended December 31, ------------------------------------- 1999 2000 ----------------- ----------------- A $ 4,947,425 $ 2,968,786 B 8,866,348 1,855,666 C 1,082,888 1,124,196 F-17 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 17. Stock Option Plan: In November 1994, the Company adopted a Stock Option Plan providing for the granting of both qualified incentive stock options and non-qualified stock options. The Company has reserved 1,200,000 shares of its common stock for issuance under the Plan. Granting of the options is at the discretion of the Board of Directors and may be awarded to employees and consultants. Consultants may receive only non-qualified stock options. The maximum term of the stock options are 10 years and may be exercised as follows: 33.3% after one year of continuous service, 66.6% after two years of continuous service and 100% after three years of continuous service. The exercise price of each option is equal to the market price of the Company's common stock on the date of grant. The following summarized the stock option transactions:
Weighted Average Shares Price per Share ----------------- ----------------- Outstanding January 1, 1998 524,025 $ 5.87 Granted 144,350 5.28 Forfeited (46,300) 5.28 ----------------- Outstanding December 31, 1998 622,075 5.43 Granted 165,500 5.43 Forfeited (14,700) 5.43 ----------------- Outstanding December 31, 1999 772,875 5.12 Forfeited (101,525) 5.23 ----------------- Outstanding December 31, 2000 671,350 5.11 =================
Information relating to stock options at December 31, 2000 summarized by exercise price is as follows:
Outstanding Exercisable ---------------------------------------------------- -------------------------------------- Weighted Average Weighted Average ---------------------------------- ----------------- -------------------- Exercise Price Per Share Shares Life (Year) Exercise Price Shares Exercise Price ---------------------------- ---------------- ---------------- ----------------- ----------------- -------------------- $6.25 162,300 10 $ 6.25 162,300 $ 6.25 $5.41 5,000 10 5.41 5,000 5.41 $4.375 171,850 10 4.375 171,850 4.375 $5.31 80,000 10 5.31 80,000 5.31 $5.875 109,800 10 5.875 73,204 5.875 $4.563 20,000 10 4.563 6,667 4.563 $4.00 20,000 10 4.00 6,667 4.00 $3.875 102,400 10 3.875 34,133 3.875 ---------------------------- ---------------- ---------------- ----------------- ----------------- -------------------- $3.875 to $6.25 671,350 10 $ 5.11 539,821 $ 5.11 ============================ ================ ================ ================= ================= ====================
F-18 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 17. Stock Option Plan (Continued): All stock options issued to employees have an exercise price not less than the fair market value of the Company's Common Stock on the date of grant. In accordance with accounting for such options utilizing the intrinsic value method, there is no related compensation expense recorded in the Company's financial statements for the years ended December 31, 1998, 1999 and 2000. Had compensation cost for stock-based compensation been determined based on the fair value of the options at the grant dates consistent with the method of SFAS 123, the Company's net income and earnings per share for the years ended December 31, 1998, 1999 and 2000 would have been reduced to the proforma amounts presented below:
1998 1999 2000 ----------------- ---------------- ----------------- Net income (loss) As Reported $ (415,667) $2,340,106 $ (1,574,586) Proforma (933,371) 1,784,024 (1,721,988) Basic net income (loss) per common share As Reported $ (0.12) $ 0.67 $ (0.44) Proforma (0.24) 0.51 (0.49) Diluted net income (loss) per common share As Reported $ (0.11) $ 0.66 $ (0.44) Proforma (0.26) 0.51 (0.49)
The fair value of option grants is estimated as of the date of grant utilizing the Black-Scholes option-pricing model with the following weighted average assumptions for grants in 1998: expected life of options of 5 years, expected volatility of 48.65%, risk-free interest rates of 8.0%, and a 0% dividend yield and 1999: expected life of options of 5 years, expected volatility of 54.87%, risk-free interest rates of 8.0%, and a 0% dividend yield. The weighted average fair value at date of grant for options granted during 1998 and 1999 approximated $1.44 and $1.13. 18. Basic Earnings (Loss) Per Share: The Company's basic net income (loss) per share at December 31, 1998, 1999 and 2000 were computed by dividing net income for the period by 3,601,250, 3,518,510 and 3,549,458, respectively, the basic weighted average number of common shares outstanding during the period. The Company's diluted net income per common share at December 31, 1998 includes 43,401 common shares that would be issued upon exercise of outstanding stock options. Options to purchase 199,500 at $6.25 per share and options to purchase 142,550 at $5.875 per share were outstanding during 1998, but were not included in the computation of diluted net income per common share because the options' exercise price was greater than the average market price of the common share. The Company's diluted net income per common share at December 31, 1999 includes 11,195 common shares that would be issued upon exercise of outstanding stock options. Options to purchase 429,705 at a range of $5.31 to $6.25 per share were outstanding during 1999, but were not included in the computation of diluted net income per common share because the options' exercise price was greater than the average market price of the common share. The Company's diluted net income per common share at December 31, 2000 is computed based on the weighted average number of shares of common stock outstanding during the period. Options to purchase 671,350 at a range of $3.875 to $6.25 per share were outstanding during 2000, but were not included in the computation of diluted net income per common share because the options' exercise price was greater than the average market price of the common share. F-19 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 19. Discontinued Operations: In June 1998, the Company adopted a formal plan (the "Plan") to discontinue the operations of Prestressed Products Incorporated ("PPI"). The Plan included the completion of approximately $2.8 million of uncompleted contracts and the disposition of approximately $1.2 million of equipment. Accordingly, the Company has reclassified the operations of PPI as discontinued operations in the accompanying statements of operations. The Company recorded an estimated loss of $1,950,000 (net of income tax benefit of $1,300,000), related to the disposal of assets for PPI, which included a provision of $1,350,000 for estimated operating losses during the phase-out period. During the years ended December 31, 1998 and 1999, $1,134,112 and $598,172 of the expected losses were incurred (net of income tax benefit of $756,073 and $398,743). The revenue of PPI for the years ended December 31, 1998 and 1999 was $5,419,036 and $1,460,381. These amounts are not included in revenue in the accompanying statements of operations. The accompanying consolidated balance sheet as of December 31, 1999 reflects the net liabilities and the estimated loss as a single amount as follows: December 31, 1999 ----------------- Current assets $ 653,668 Non-current assets - Liabilities (242,113) ----------------- Net assets 411,555 Estimated loss on disposition (217,717) ----------------- Net asset of discontinued operations $ 193,838 ================= 20. Subsequent Events: In January 2001, the Company entered into a purchase agreement with an officer to buy a piece of land owned by the Company in Moapa, Nevada. In January 2001, the Company was awarded $31 million in new contracts. These new contracts included apparent low bids prior to December 31, 2000 and new contracts bid and awarded in January 2001. The Company's backlog as of January 31, 2001 is approximately $97 million compared to approximately $106 million as of January 31, 2000. In February 2001, the Company financed the purchase of equipment in the amount of $68,077. The note payable obligation has an interest rate of 8.84%, with monthly payments of $1,690, and is due February 13, 2005. 21. Other Informative Disclosures: In recent years, the Company's strategies have resulted in the successful initiation and growth in the area of construction materials. The production and retail sale of construction materials represented 12% of total revenue in 2000. The construction materials operation manufactures and distributes ready mix concrete and sand and gravel products in the Las Vegas, NV and Phoenix, AZ markets. Prospective customers include concrete subcontractors, prime contractors, homebuilders, commercial and industrial property developers, pool builders and homeowners. Construction materials sales first began from a single location in March 1997 and, by the end of 2000, expanded to two locations in Las Vegas, NV vicinity, one location in the Moapa, NV vicinity and two locations in Phoenix, AZ vicinity. The construction services operation of the Company generates revenue by providing construction services, usually under terms of a contract with an owner or a subcontract with another contractor. F-20 MEADOW VALLEY CORPORATION AND SUBSIDIARIES NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued) 21. Other Informative Disclosures (Continued): The following is a summary of certain financial items of the Company's two main areas of operations for 1998, 1999 and 2000:
Construction Construction Services Materials -------------------- -------------------- For the twelve months ended December 31, 2000 Gross revenue $144,608,886 $20,330,715 Intercompany revenue - 1,366,343 Cost of revenue 140,684,222 19,617,224 Interest income 614,118 32,362 Interest expense (177,850) (73,146) Depreciation and amortization 1,868,378 662,536 Income (loss) before taxes (532,354) (1,327,093) Income tax benefit (expense) (210,145) 495,006 Net income (loss) (742,499) (832,087) Total assets 42,043,028 13,343,002 For the twelve months ended December 31, 1999 Gross revenue $195,589,962 $15,664,030 Intercompany revenue - 1,251,720 Cost of revenue 187,258,844 14,063,702 Interest income 648,922 20,006 Interest expense (132,637) (77,235) Depreciation and amortization 1,733,422 279,170 Income (loss) before taxes 3,493,888 436,698 Income tax benefit (expense) (1,427,294) (163,186) Net income (loss) 2,066,594 273,512 Total assets 48,664,190 9,890,632 For the twelve months ended December 31, 1998 Gross revenue $174,669,177 $15,156,886 Intercompany revenue 1,825,783 964,203 Cost of revenue 166,847,072 13,534,760 Interest income 830,365 25,826 Interest expense (346,366) (88,992) Depreciation and amortization 1,649,920 199,708 Income (loss) before taxes 2,953,073 638,946 Income tax benefit (expense) (1,216,877) (205,563) Net income (loss) 1,736,196 433,383 Total assets 44,205,741 5,091,322
There are no differences in accounting principles between the operations. All centrally incurred costs are allocated to the construction services operation. Intercompany revenue is eliminated at cost to arrive at consolidated revenue and cost of revenue. 22. Quarterly Financial Data (Unaudited):
March 31, June 30, September 30, December 31, ------------ ------------ ------------ ------------ 2000 Revenue $ 38,589,472 $ 45,378,857 $ 44,434,571 $ 35,170,358 Gross Profit 1,784,830 1,413,572 1,742,034 (302,281) Income (loss) from operations 210,286 (61,337) (50,655) (2,237,979) Net income (loss) 227,164 15,366 17,515 (1,834,631) Basic net income (loss) per common share 0.06 0.01 - (0.51) Diluted net income (loss) per common share 0.06 0.01 - (0.51) Basic weighted average common shares outstanding 3,518,018 3,559,938 3,559,938 3,559,938 Diluted weighted average common shares outstanding 3,518,018 3,559,938 3,559,938 3,559,938 1999 Revenue $ 58,274,203 $ 54,201,337 $ 51,440,091 $ 46,086,640 Gross Profit 2,743,186 2,672,293 2,471,529 2,044,438 Income from operations 787,617 1,054,801 857,465 560,526 Net income 551,812 676,539 732,772 378,983 Basic net income per common share 0.15 0.20 0.21 0.11 Diluted net income per common share 0.15 0.19 0.21 0.11 Basic weighted average common shares outstanding 3,571,250 3,501,250 3,501,250 3,501,250 Diluted weighted average common shares outstanding 3,608,009 3,509,272 3,501,250 3,601,250
F-21