Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
|
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended September 30, 2016
or
|
|
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from to
Commission File Number: 1-7525
The Goldfield Corporation
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 88-0031580 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
1684 W. Hibiscus Boulevard
Melbourne, Florida 32901
(Address of principal executive offices) ( Zip Code)
(321) 724-1700
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
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 ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | | |
Large accelerated filer | ☐ | | Accelerated filer | ☐ |
| | | | |
Non-accelerated filer (Do not check if a smaller reporting company) | ☐ | | Smaller reporting company | ☒ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of the Registrant’s Common Stock outstanding as of November 1, 2016 was 25,451,354.
THE GOLDFIELD CORPORATION AND SUBSIDIARIES
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER 30, 2016
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS (UNAUDITED).
THE GOLDFIELD CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
|
| | | | | | | |
| September 30, | | December 31, |
| 2016 | | 2015 |
ASSETS | | | |
Current assets | | | |
Cash and cash equivalents | $ | 16,815,987 |
| | $ | 11,374,238 |
|
Accounts receivable and accrued billings | 18,547,073 |
| | 17,250,067 |
|
Costs and estimated earnings in excess of billings on uncompleted contracts | 12,044,706 |
| | 10,292,199 |
|
Income taxes receivable | 639,379 |
| | — |
|
Current portion of notes receivable | — |
| | 47,851 |
|
Residential properties under construction | 2,768,374 |
| | 145,450 |
|
Prepaid expenses | 1,494,843 |
| | 1,210,780 |
|
Deferred income taxes | — |
| | 773,245 |
|
Other current assets | 509,394 |
| | 1,140,779 |
|
Total current assets | 52,819,756 |
| | 42,234,609 |
|
| | | |
Property, buildings and equipment, at cost, net of accumulated depreciation of $32,573,472 in 2016 and $28,653,138 in 2015 | 32,838,290 |
| | 34,671,947 |
|
Deferred charges and other assets | | | |
Land and land development costs | 2,484,885 |
| | 2,417,089 |
|
Cash surrender value of life insurance | 550,508 |
| | 549,600 |
|
Restricted cash | 173,023 |
| | 307,092 |
|
Notes receivable, less current portion | — |
| | 8,197 |
|
Goodwill | 101,407 |
| | 101,407 |
|
Intangibles, net of accumulated amortization of $186,259 in 2016 and $140,134 in 2015 | 827,541 |
| | 873,666 |
|
Other assets | 59,711 |
| | — |
|
Total deferred charges and other assets | 4,197,075 |
| | 4,257,051 |
|
Total assets | $ | 89,855,121 |
| | $ | 81,163,607 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | |
Current liabilities | | | |
Accounts payable and accrued liabilities | $ | 11,712,672 |
| | $ | 10,067,553 |
|
Billings in excess of costs and estimated earnings on uncompleted contracts | 272,287 |
| | 234,161 |
|
Current portion of notes payable, net | 6,105,039 |
| | 5,815,510 |
|
Income taxes payable | — |
| | 483,763 |
|
Accrued remediation costs | 140,089 |
| | 135,786 |
|
Total current liabilities | 18,230,087 |
| | 16,736,773 |
|
Deferred income taxes | 7,547,460 |
| | 8,328,492 |
|
Accrued remediation costs, less current portion | 95,420 |
| | 107,429 |
|
Notes payable, less current portion, net | 18,254,279 |
| | 20,656,402 |
|
Other accrued liabilities | 66,923 |
| | 83,698 |
|
Total liabilities | 44,194,169 |
| | 45,912,794 |
|
Commitments and contingencies (notes 3 and 5) | — |
| | — |
|
Stockholders’ equity | | | |
Preferred stock, $1 par value, 5,000,000 shares authorized, none issued |
|
| |
|
|
Common stock, $.10 par value, 40,000,000 shares authorized; 27,813,772 shares issued and 25,451,354 shares outstanding | 2,781,377 |
| | 2,781,377 |
|
Additional paid-in capital | 18,481,683 |
| | 18,481,683 |
|
Retained earnings | 25,706,079 |
| | 15,295,940 |
|
Treasury stock, 2,362,418 shares, at cost | (1,308,187 | ) | | (1,308,187 | ) |
Total stockholders’ equity | 45,660,952 |
| | 35,250,813 |
|
Total liabilities and stockholders’ equity | $ | 89,855,121 |
| | $ | 81,163,607 |
|
See accompanying notes to consolidated financial statements
THE GOLDFIELD CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2016 | | 2015 | | 2016 | | 2015 |
Revenue | | | | | | | |
Electrical construction | $ | 29,653,625 |
| | $ | 26,813,125 |
| | $ | 95,385,820 |
| | $ | 90,509,971 |
|
Other | 1,000,538 |
| | 249,236 |
| | 3,283,799 |
| | 553,102 |
|
Total revenue | 30,654,163 |
| | 27,062,361 |
| | 98,669,619 |
| | 91,063,073 |
|
Costs and expenses | | | | | | | |
Electrical construction | 23,161,561 |
| | 20,966,266 |
| | 70,096,028 |
| | 77,422,210 |
|
Other | 663,320 |
| | 231,163 |
| | 2,298,227 |
| | 502,040 |
|
Selling, general and administrative | 1,532,689 |
| | 1,072,870 |
| | 4,607,106 |
| | 3,552,001 |
|
Depreciation and amortization | 1,590,233 |
| | 1,677,097 |
| | 4,672,078 |
| | 4,949,367 |
|
Gain on sale of property and equipment | (19,056 | ) | | (84,179 | ) | | (914 | ) | | (66,988 | ) |
Total costs and expenses | 26,928,747 |
| | 23,863,217 |
| | 81,672,525 |
| | 86,358,630 |
|
Total operating income | 3,725,416 |
| | 3,199,144 |
| | 16,997,094 |
| | 4,704,443 |
|
Other income (expense), net | | | | | | | |
Interest income | 10,009 |
| | 4,918 |
| | 25,369 |
| | 14,903 |
|
Interest expense, net of amount capitalized | (146,022 | ) | | (175,651 | ) | | (457,313 | ) | | (509,478 | ) |
Other income, net | 12,903 |
| | 14,216 |
| | 42,363 |
| | 47,053 |
|
Total other expense, net | (123,110 | ) | | (156,517 | ) | | (389,581 | ) | | (447,522 | ) |
Income from continuing operations before income taxes | 3,602,306 |
| | 3,042,627 |
| | 16,607,513 |
| | 4,256,921 |
|
Income tax provision | 1,298,420 |
| | 1,199,211 |
| | 6,089,367 |
| | 1,746,602 |
|
Income from continuing operations | 2,303,886 |
| | 1,843,416 |
| | 10,518,146 |
| | 2,510,319 |
|
Loss from discontinued operations, net of income tax benefit of $0, $39,395, $66,077 and $194,249, respectively | — |
| | (98,918 | ) | | (108,007 | ) | | (299,956 | ) |
Net income | $ | 2,303,886 |
| | $ | 1,744,498 |
| | $ | 10,410,139 |
| | $ | 2,210,363 |
|
Net income (loss) per share of common stock — basic and diluted | | | | | | | |
Continuing operations | $ | 0.09 |
| | $ | 0.07 |
| | $ | 0.41 |
| | $ | 0.10 |
|
Discontinued operations | — |
| | — |
| | — |
| | (0.01 | ) |
Net income | $ | 0.09 |
| | $ | 0.07 |
| | $ | 0.41 |
| | $ | 0.09 |
|
Weighted average shares outstanding — basic and diluted | 25,451,354 |
| | 25,451,354 |
| | 25,451,354 |
| | 25,451,354 |
|
See accompanying notes to consolidated financial statements
THE GOLDFIELD CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2016 | | 2015 |
Cash flows from operating activities | | | |
Net income | $ | 10,410,139 |
| | $ | 2,210,363 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities | | | |
Depreciation and amortization | 4,672,078 |
| | 4,949,367 |
|
Amortization of debt issuance costs | 17,498 |
| | 47,964 |
|
Deferred income taxes | (7,787 | ) | | 1,572,493 |
|
Gain on sale of property and equipment | (914 | ) | | (66,988 | ) |
Other gains | (908 | ) | | (2,550 | ) |
Changes in operating assets and liabilities | | | |
Accounts receivable and accrued billings | (1,297,006 | ) | | (945,612 | ) |
Costs and estimated earnings in excess of billings on uncompleted contracts | (1,752,507 | ) | | (5,075,268 | ) |
Residential properties under construction | (2,622,924 | ) | | (1,097,094 | ) |
Income taxes receivable | (639,379 | ) | | (51,916 | ) |
Prepaid expenses and other assets | 287,611 |
| | (98,811 | ) |
Land and land development costs | (67,796 | ) | | 168,847 |
|
Restricted cash | 134,069 |
| | 259,273 |
|
Income taxes payable | (483,763 | ) | | — |
|
Accounts payable and accrued liabilities | 1,658,621 |
| | (2,339,469 | ) |
Billings in excess of costs and estimated earnings on uncompleted contracts | 38,126 |
| | (1,508,685 | ) |
Accrued remediation costs | (7,706 | ) | | (834,489 | ) |
Net cash provided by (used in) operating activities | 10,337,452 |
| | (2,812,575 | ) |
Cash flows from investing activities | | | |
Proceeds from disposal of property and equipment | 91,571 |
| | 814,293 |
|
Proceeds from notes receivable | 56,048 |
| | 26,313 |
|
Purchases of property, buildings and equipment | (2,913,230 | ) | | (5,617,232 | ) |
Net cash used in investing activities | (2,765,611 | ) | | (4,776,626 | ) |
Cash flows from financing activities | | | |
Proceeds from notes payable | 3,950,000 |
| | 24,500,000 |
|
Repayments on notes payable | (6,076,742 | ) | | (15,785,197 | ) |
Installment loan repayments | — |
| | (3,259,635 | ) |
Debt issuance costs | (3,350 | ) | | (42,655 | ) |
Net cash (used in) provided by financing activities | (2,130,092 | ) | | 5,412,513 |
|
Net increase (decrease) in cash and cash equivalents | 5,441,749 |
| | (2,176,688 | ) |
Cash and cash equivalents at beginning of period | 11,374,238 |
| | 9,822,179 |
|
Cash and cash equivalents at end of period | $ | 16,815,987 |
| | $ | 7,645,491 |
|
Supplemental disclosure of cash flow information | | | |
Interest paid, net of amounts capitalized | $ | 419,330 |
| | $ | 471,807 |
|
Income taxes paid, net | $ | 7,154,219 |
| | $ | 31,776 |
|
Supplemental disclosure of non-cash investing and financing activities | | | |
Liability for equipment acquired | $ | 54,084 |
| | $ | 67,332 |
|
See accompanying notes to consolidated financial statements
THE GOLDFIELD CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
Note 1 – Organization and Summary of Significant Accounting Policies
Overview
The Goldfield Corporation (the “Company”) was incorporated in Wyoming in 1906 and subsequently reincorporated in Delaware in 1968. The Company’s principal line of business is the construction of electrical infrastructure for the utility industry and industrial customers. The principal market for the Company’s electrical construction operation is primarily in the Southeast and mid-Atlantic regions of the United States and Texas.
Basis of Financial Statement Presentation
In the opinion of management, the accompanying unaudited interim consolidated financial statements include all adjustments necessary to present fairly the Company’s financial position, results of operations, and changes in cash flows for the interim periods reported. These adjustments are of a normal recurring nature. All financial statements presented herein are unaudited with the exception of the consolidated balance sheet as of December 31, 2015, which was derived from the audited consolidated financial statements. The results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the year. These statements should be read in conjunction with the financial statements included in the Company’s annual report on Form 10-K for the year ended December 31, 2015.
Allowance for Doubtful Accounts
The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable. The Company determines the allowance based on customer specific information and historical write-off experience. The Company reviews its allowance for doubtful accounts quarterly. Account balances are charged off against the allowance after reasonable means of collection have been exhausted and the potential for recovery is considered remote. As of September 30, 2016 and December 31, 2015, upon its review, management determined it was not necessary to record an allowance for doubtful accounts due to the majority of accounts receivable being generated by electrical utility customers who the Company considers creditworthy based on timely collection history and other considerations.
Use of Estimates
Management of the Company has made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent assets and liabilities to prepare these financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”). Actual results could differ from those estimates. Management considers the most significant estimates in preparing these financial statements to be the estimated cost to complete electrical construction contracts in progress, the adequacy of the accrued remediation costs and the realizability of deferred tax assets.
Fair Value of Financial Instruments
The Company’s financial instruments include cash and cash equivalents, accounts receivable and accrued billings, restricted cash collateral deposited with insurance carriers, cash surrender value of life insurance policies, accounts payable, notes payable, and other current liabilities.
Fair value is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The fair value guidance establishes a valuation hierarchy, which requires maximizing the use of observable inputs when measuring fair value.
The three levels of inputs that may be used are:
Level 1 - Quoted market prices in active markets for identical assets or liabilities.
Level 2 - Observable market based inputs or other observable inputs.
Level 3 - Significant unobservable inputs that cannot be corroborated by observable market data. These values are generally determined using valuation models incorporating management’s estimates of market participant assumptions.
Fair values of financial instruments are estimated through the use of public market prices, quotes from financial institutions, and other available information. Management considers the carrying amounts reported on the consolidated balance sheets for cash and cash equivalents, accounts receivable and accrued billings, accounts payable and accrued liabilities, to approximate fair value due to the immediate or short-term maturity of these financial instruments. The Company’s long-term notes payable are estimated by management to approximate carrying value since the interest rates prescribed by Branch Banking and Trust
Company (the “Bank”) are variable market interest rates and are adjusted periodically. Restricted cash is considered by management to approximate fair value due to the nature of the asset held in a secured interest bearing bank account. The carrying value of cash surrender value of life insurance is also considered by management to approximate fair value as the carrying value is based on the current settlement value under the contract, as provided by the carrier.
Land and Land Development Costs and Residential Properties Under Construction
The costs of a land purchase and any development expenses up to the initial construction phase of any residential property development project are recorded under the asset “land and land development costs.” Once construction commences, both the land development costs and construction costs are recorded under the asset “residential properties under construction.” The assets “land and land development costs” and “residential properties under construction” relating to specific projects are recorded as current assets when the estimated project completion date is less than one year from the date of the consolidated financial statements, or as non-current assets when the estimated project completion date is, one year or more from the date of the consolidated financial statements.
In accordance with ASC Topics 360-10, Accounting for the Impairment or Disposal of Long-lived Assets, land and residential properties under construction are reviewed by the Company for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable. If the carrying amount or basis is not expected to be recovered, impairment losses are recorded and the related assets are adjusted to their estimated fair value. The fair value of an asset is the amount at which that asset could be bought or sold in a current transaction between willing parties, that is, other than in a forced or liquidation sale. The Company also complies with ASC Topic 820, Fair Value Measurement, which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. The Company did not record an impairment write-down to its land or residential properties under construction carrying value for the year ended December 31, 2015 or the nine months ended September 30, 2016. On October 3, 2016, the Company purchased land with a purchase price of $2.4 million for a future real estate development project.
Goodwill and Intangible Assets
Intangible assets with finite useful lives are recorded at cost upon acquisition, and amortized over the term of the related contract or useful life, as applicable. Intangible assets held by the Company with finite useful lives include customer relationships and trademarks. The Company reviews the values recorded for intangible assets and goodwill to assess recoverability from future operations annually or whenever events or changes in circumstances indicate that their carrying amounts may not be recoverable. As of December 31, 2015, the Company assessed the recoverability of its long-lived assets and goodwill, and believed that there were no events or circumstances present that would require a test of recoverability on those assets. As a result, there was no impairment of the carrying amounts of such assets.
Segment Reporting
The Company operates as a single reportable segment, electrical construction, under ASC Topic 280-10-50 Disclosures about Segments of an Enterprise and Related Information. The Company’s real estate activities have diminished to a point that it is no longer significant for reporting purposes and, accordingly, results of the ongoing real estate operations are included in the income statement under the caption “Other.” Certain corporate costs are not allocated to the electrical construction segment.
Reclassifications
Certain amounts previously reflected on the prior year balance sheet and in the prior year statement of cash flows have been reclassified to conform to the Company’s 2016 presentation. The prior year balance sheet included amounts under contract loss accruals now included under accounts payable and accrued liabilities, in addition the prior year balance sheet includes amounts under residential properties under construction previously included under other assets. The cash flows from operating activities include amounts within accounts payable and accrued liabilities which were previously reported under contract loss accruals. These reclassifications had no effect on the previously reported total of current assets, current liabilities or cash flows from operating activities.
Recent Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (the “FASB”) issued ASU 2014-09, which will replace most existing revenue recognition guidance in U.S. generally accepted accounting principles and is intended to improve and converge the financial reporting requirements for revenue from contracts with customers with International Financial Reporting Standards (“IFRS”). The core principle of ASU 2014-09 is that an entity should recognize revenue for the transfer of goods or services equal to the amount that it expects to be entitled to receive for those goods or services. ASU 2014-09 also requires additional disclosures about the nature, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments. ASU 2014-09 allows for both retrospective and prospective methods of adoption and is effective for periods beginning after December 15, 2016. In August 2015, the FASB issued ASU 2015-14 which provides a one-year deferral of the revenue recognition standard’s effective date. Public business entities are required to apply
the revenue recognition standard to annual reporting periods beginning after December 15, 2017, and interim periods within those annual periods. Early application is permitted but not before the original effective date for public business entities (annual reporting periods beginning after December 15, 2016). The option to use either a retrospective or cumulative-effective transition method did not change. The Company is currently evaluating the method of adoption and the impact that the adoption of ASU 2014-09 will have on its consolidated financial statements.
In May 2016, the FASB issued ASU 2016-12, which improves guidance on assessing collectability, presentation of sales taxes, non-cash consideration, and completed contracts and contract modifications at transition. This update is effective concurrently with ASU 2014-09 and is also being evaluated by the Company.
In August 2014, the FASB issued ASU 2014-15 requiring management to perform interim and annual assessments of an entity’s ability to continue as a going concern within one year of the date the financial statements are issued. The standard also provides guidance on determining when and how to disclose going-concern uncertainties in the financial statements. The new guidance is effective for the annual period ending after December 15, 2016, and interim periods thereafter, with early adoption permitted. The Company does not expect the adoption of this guidance to have a significant impact on its consolidated financial statements.
In April 2015, the FASB issued ASU 2015-03 that intends to simplify the presentation of debt issuance costs. The new standard will more closely align the presentation of debt issuance costs under U.S. generally accepted accounting principles with the presentation under comparable IFRS standards. Debt issuance costs related to a recognized debt liability will be presented on the balance sheet as a direct deduction from the debt liability, similar to the presentation of debt discounts. ASU 2015-03 is effective for public business entities for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted. The cost of issuing debt will no longer be recorded as a separate asset, except when incurred before receipt of the funding from the associated debt liability. Under current U.S. generally accepted accounting principles, debt issuance costs are reported on the balance sheet as assets and amortized as interest expense. The costs will continue to be amortized to interest expense using the effective interest method. Subsequent to the issuance of ASU 2015-03 the Securities and Exchange Commission staff made an announcement regarding the presentation of debt issuance costs associated with line-of-credit arrangements, which was codified by the FASB in ASU 2015-15. This guidance, which clarifies the exclusion of line-of-credit arrangements from the scope of ASU 2015-03, is effective upon adoption of ASU 2015-03. The Company has adopted both ASU 2015-03 and 2015-15. This new guidance was applied on a retrospective basis.
In November 2015, the FASB issued ASU No 2015-17 to simplify the presentation of deferred income taxes by requiring that deferred tax assets and liabilities be classified as non-current on the balance sheet. The new guidance is effective for the annual period ending after December 15, 2016, and interim periods thereafter, with early adoption permitted. The Company has adopted ASU 2015-17 prospectively as of January 1, 2016 and there were no adjustments made to prior periods as a result of the adoption.
In February 2016, the FASB issued ASU 2016-02, to increase transparency and comparability among organizations by recognizing all lease transactions (with terms in excess of 12 months) on the balance sheet as a lease liability and a right-of-use asset (as defined). ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with earlier application permitted. Upon adoption, the lessee will apply the new standard retrospectively to all periods presented or retrospectively using a cumulative effect adjustment in the year of adoption. The Company is currently assessing the effect that adoption will have on its consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, which provides clarification regarding how certain cash receipts and cash payments are presented and classified in the statement of cash flows. This update addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice. This new guidance is effective for annual and interim periods beginning after December 15, 2017, with early adoption permitted. The Company is currently assessing the effect that adoption will have on its consolidated financial statements.
Note 2 – Income Taxes
The following table presents the provision for income tax and the effective tax rates from continuing operations for the three and nine month periods ended September 30 as indicated:
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2016 | | 2015 | | 2016 | | 2015 |
Income tax provision | $ | 1,298,420 |
| | $ | 1,199,211 |
| | $ | 6,089,367 |
| | $ | 1,746,602 |
|
Effective income tax rate | 36.0 | % | | 39.4 | % | | 36.7 | % | | 41.0 | % |
The Company’s expected tax rate for the year ending December 31, 2016, which was calculated based on the estimated annual operating results for the year, is 36.7%. The expected tax rate differs from the federal statutory rate of 35% due to state income taxes offset by permanent differences.
The Company’s effective tax rate for the three and nine months ended September 30, 2016 were 36.0% and 36.7%, respectively. The effective tax rate for the three and nine months ended September 30, 2016 differs from the federal statutory rate of 35% due to state income taxes offset by permanent differences. The effective tax rate for the three and nine months ended September 30, 2015 were 39.4% and 41.0%, which differs from the federal statutory rate of 34% mainly due to non-deductible expenses and state income taxes.
Due to the early adoption of ASU No 2015-17, the current deferred tax assets decreased to $0 as of September 30, 2016, from $773,000 as of December 31, 2015 and the non-current deferred tax liabilities decreased to $7.5 million as of September 30, 2016 from $8.3 million as of December 31, 2015.
The carrying amounts of deferred tax assets are reduced by a valuation allowance, if based on the available evidence, it is more likely than not such assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which the deferred tax assets are expected to be recovered or settled. In the assessment for a valuation allowance, appropriate consideration is given to positive and negative evidence related to the realization of the deferred tax assets. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carryforward periods, experience with loss carryforwards expiring unused, and tax planning alternatives. If the Company determines it will not be able to realize all or part of the deferred tax assets, a valuation allowance would be recorded to reduce deferred tax assets to the amount that is more likely than not to be realized.
Based on assumptions with respect to forecasts of future taxable income and tax planning, among others, the Company anticipates being able to generate sufficient taxable income to utilize the deferred tax assets. Therefore, the Company has not recorded a valuation allowance against deferred tax assets. The minimum amount of future taxable income required to be generated to fully realize the deferred tax assets as of September 30, 2016 is approximately $2.5 million.
The Company has gross unrecognized tax benefits of $5,000 as of both September 30, 2016 and December 31, 2015. The Company believes that it is reasonably possible that the liability for unrecognized tax benefits related to certain state income tax matters may be settled within the next twelve months. The federal statute of limitation has expired for tax years prior to 2013 and relevant state statutes vary. The Company is currently not under any income tax audits or examinations and does not expect the assessment of any significant additional tax in excess of amounts provided.
The Company accrues interest and penalties related to unrecognized tax benefits as interest expense and other general and administrative expenses, respectively, and not as a component of income taxes.
Note 3 – Commitments and Contingencies Related to Discontinued Operations
Discontinued operations represent former mining activities, the last of which ended in 2002. Pursuant to an agreement with the United States Environmental Protection Agency (the “EPA”), the Company performed certain remediation actions at a property sold over fifty years ago. This remediation work was completed by September 30, 2015. The Company has established a contingency provision related to discontinued operations, which was $236,000 and $243,000, as of September 30, 2016 and December 31, 2015, respectively. During the nine months ended September 30, 2016, the Company increased the provision by $174,000 ($108,000, net of tax benefit of $66,000). This increase is related to costs associated with some corrective remediation efforts during the period. The remaining balance of the accrued remediation costs as of September 30, 2016, mainly represents estimated future charges for EPA response costs and monitoring of the property. The total costs to be incurred in future periods may vary from this estimate.
The provision will be reviewed periodically based upon facts and circumstances available at the time.
Note 4 – Notes Payable
The following table presents the balances of notes payable as of the dates indicated:
|
| | | | | | | | | | | | | | | | | |
| Lending Institution | | Maturity Date | | September 30, 2016 | | December 31, 2015 | | Interest Rates |
| | | | | September 30, 2016 | | December 31, 2015 |
Working Capital Loan | Branch Banking and Trust Company | | June 16, 2018 | | $ | 4,432,340 |
| | $ | 1,500,000 |
| | 2.38 | % | | 2.06 | % |
$10.0 Million Equipment Loan | Branch Banking and Trust Company | | July 28, 2020 | | 8,135,185 |
| | 10,000,000 |
| | 2.56 | % | | 2.44 | % |
$17.0 Million Equipment Loan | Branch Banking and Trust Company | | March 6, 2020 | | 10,451,500 |
| | 13,027,392 |
| | 2.38 | % | | 2.13 | % |
$2.0 Million Equipment Loan | Branch Banking and Trust Company | | March 6, 2020 | | 1,381,625 |
| | 2,000,000 |
| | 2.38 | % | | 2.13 | % |
Total notes payable | | | | | 24,400,650 |
| | 26,527,392 |
| | | | |
Less unamortized debt issuance costs | | 41,332 |
| | 55,480 |
| | | | |
Total notes payable, net | | 24,359,318 |
| | 26,471,912 |
| | | | |
Less current portion of notes payable, net | | 6,105,039 |
| | 5,815,510 |
| | | | |
Notes payable net, less current portion | | $ | 18,254,279 |
| | $ | 20,656,402 |
| | | | |
As of September 30, 2016, the Company, and the Company’s wholly owned subsidiaries Southeast Power, Pineapple House of Brevard, Inc. (“Pineapple House”), Bayswater Development Corporation (“Bayswater”), Power Corporation of America (“PCA”) and C and C Power Line, Inc. (“C&C”), collectively (the “Debtors,”) were parties to a Master Loan Agreement, dated March 6, 2015 (the “2015 Master Loan Agreement”), with Branch Banking and Trust Company (the “Bank”).
As of September 30, 2016, the Company had a loan agreement and a series of related ancillary agreements with the Bank providing for a revolving line of credit loan for a maximum principal amount of $15.0 million, to be used as a “Working Capital Loan.” As of September 30, 2016 and December 31, 2015, borrowings under the Working Capital Loan were $4.4 million and $1.5 million, respectively. As a credit guarantor to the Bank, the Company is contingently liable for the guaranty of a subsidiary obligation under an irrevocable letter of credit related to workers’ compensation. The amount of this letter of credit was $420,000 and $320,000, as of September 30, 2016 and December 31, 2015, respectively.
On October 3, 2016, the Company made borrowings of $750,000 on the Working Capital Loan. In addition, on November 1, 2016, the Company and the Bank modified the Working Capital Loan agreement. This modification increased the amount of the Working Capital Loan from $15.0 million to $18.0 million and changed the due date from June 16, 2018 to November 28, 2019. This modification increases its available balance to $12.4 million, as of November 1, 2016.
As of September 30, 2016, the Debtors had loan agreements with the Bank for the $10.0 Million Equipment Loan, the $17.0 Million Equipment Loan and the $2.0 Million Equipment Loan. All loans with the Bank are guaranteed by the Debtors and include the grant of a continuing security interest in all now owned and hereafter acquired and wherever located personal property of the Debtors.
The $10.0 Million Equipment Loan bears interest at a rate per annum equal to one month LIBOR (as defined in the ancillary loan documents) plus 2.00%, which is adjusted monthly and subject to a maximum interest rate of 24.00%.
The Working Capital Loan, the $17.0 Million Equipment Loan and the $2.0 Million Equipment Loan bear interest at a rate per annum equal to one month LIBOR (as defined in the documentation related to each loan) plus 1.80%, which will be adjusted monthly and subject to a maximum rate of 24.00%.
The Company’s debt arrangements contain various financial and other covenants including, but not limited to: minimum tangible net worth, maximum debt to tangible net worth ratio and fixed charge coverage ratio. Other loan covenants prohibit, among other things, a change in legal form of the Company, and entering into a merger or consolidation. The loans also have
cross-default provisions whereby any default under any loans of the Company (or its subsidiaries) with the Bank, will constitute a default under all of the other loans of the Company (and its subsidiaries) with the Bank.
Note 5 – Commitments and Contingencies
Performance Bonds
In certain circumstances, the Company is required to provide performance bonds to secure its contractual commitments. Management is not aware of any performance bonds issued for the Company that have ever been called by a customer. As of September 30, 2016, outstanding performance bonds issued on behalf of the Company’s electrical construction subsidiaries amounted to approximately $46.0 million.
Collective Bargaining Agreements
C&C, one of the Company’s electrical construction subsidiaries, is party to collective bargaining agreements with unions representing workers performing field construction operations. The collective bargaining agreements expire at various times and have typically been renegotiated and renewed on terms similar to the ones contained in the expiring agreements. The agreements require the subsidiary to pay specified wages, provide certain benefits to their respective union employees and contribute certain amounts to multi-employer pension plans and employee benefit trusts. The subsidiary’s multi-employer pension plan contribution rates generally are specified in the collective bargaining agreements (usually on an annual basis), and contributions are made to the plans on a “pay-as-you-go” basis based on such subsidiary’s union employee payrolls, which cannot be determined for future periods because contributions depend on, among other things, the number of union employees that such subsidiary employs at any given time; the plans in which it may participate vary depending on the projects it has ongoing at any time; and the need for union resources in connection with those projects. If the subsidiary withdraws from, or otherwise terminates its participation in, one or more multi-employer pension plans, or if the plans were to otherwise become substantially underfunded, such subsidiary could be assessed liabilities for additional contributions related to the underfunding of these plans. The Company is not aware of any amounts of withdrawal liability that have been incurred as a result of a withdrawal by C&C from any multi-employer defined benefit pension plans.
Note 6 – Income Per Share of Common Stock
Basic income per common share is computed by dividing net income by the weighted average number of common stock shares outstanding during the period. Diluted income per share reflects the potential dilution that could occur if common stock equivalents, such as stock options outstanding, were exercised into common stock that subsequently shared in the earnings of the Company.
As of September 30, 2016 and 2015, the Company had no common stock equivalents. The computation of the weighted average number of common stock shares outstanding excludes 2,362,418 shares of Treasury Stock for each of the three and nine month periods ended September 30, 2016 and 2015.
Note 7 – Customer Concentration
For the nine months ended September 30, 2016 and 2015, the three largest customers accounted for 59% and 57%, respectively, of the Company’s total revenue. For the three months ended September 30, 2016 and 2015, the three largest customers accounted for 57% and 77%, respectively of the Company’s total revenue.
Note 8 – Restricted Cash
Restricted cash, reported under “Deferred charges and other assets” on the Company’s balance sheet, represents amounts deposited in a trust account to secure the Company’s obligations in connection with the Company’s workers’ compensation insurance policies.
Note 9 – Goodwill and Other Intangible Assets
The following table presents the gross and net balances of our goodwill and intangible assets as of the dates indicated:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | September 30, 2016 | | December 31, 2015 |
| Useful Life (Years) | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount |
Indefinite-lived and non-amortizable acquired intangible assets | | | | | | | | | | | | |
Goodwill | Indefinite | | $ | 101,407 |
| | $ | — |
| | $ | 101,407 |
| | $ | 101,407 |
| | $ | — |
| | $ | 101,407 |
|
| | | | | | | | | | | | | |
Definite-lived and amortizable acquired intangible assets | | | | | | | | | | | | |
Trademarks/Names | 15 | | $ | 640,000 |
| | $ | (117,335 | ) | | $ | 522,665 |
| | $ | 640,000 |
| | $ | (85,334 | ) | | $ | 554,666 |
|
Customer relationships | 20 | | 350,000 |
| | (48,125 | ) | | 301,875 |
| | 350,000 |
| | (35,000 | ) | | 315,000 |
|
Non-competition agreement | 5 | | 10,000 |
| | (6,999 | ) | | 3,001 |
| | 10,000 |
| | (6,000 | ) | | 4,000 |
|
Other | 1 | | 13,800 |
| | (13,800 | ) | | — |
| | 13,800 |
| | (13,800 | ) | | — |
|
Total intangible assets, net | | $ | 1,013,800 |
| | $ | (186,259 | ) | | $ | 827,541 |
| | $ | 1,013,800 |
| | $ | (140,134 | ) | | $ | 873,666 |
|
Amortization of definite-lived intangible assets will be approximately $61,000 annually for 2016 through 2020.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Forward-Looking Statements
We make “forward-looking statements” within the meaning of the “safe harbor” provision of the Private Securities Litigation Reform Act of 1995 throughout this document. You can identify these statements by forward-looking words such as “may,” “will,” “expect,” “anticipate,” “believe,” “estimate,” “plan,” and “continue” or similar words. We have based these statements on our current expectations about future events. Although we believe that our expectations reflected in or suggested by our forward-looking statements are reasonable, we cannot assure you that these expectations will be achieved. Our actual results may differ materially from what we currently expect. Factors that may affect the results of our operations include, among others: the level of construction activities by public utilities; the concentration of revenue from a limited number of utility customers; the loss of one or more significant customers; the timing and duration of construction projects for which we are engaged; our ability to estimate accurately with respect to fixed-price construction contracts; and heightened competition in the electrical construction field, including intensification of price competition. Other factors that may affect the results of our operations include, among others: adverse weather; natural disasters; effects of climate changes; changes in generally accepted accounting principles; ability to obtain necessary permits from regulatory agencies; our ability to maintain or increase historical revenue and profit margins; general economic conditions, both nationally and in our region; adverse legislation or regulations; availability of skilled construction labor and materials and material increases in labor and material costs; and our ability to obtain additional and/or renew financing. Other important factors which could cause our actual results to differ materially from the forward-looking statements in this document include, but are not limited to, those discussed in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” as well as those discussed elsewhere in this report and as set forth from time to time in our other public filings and public statements. In addition to the other information included in this report and our other public filings and releases, a discussion of factors affecting our business is included in our Annual Report on Form 10-K for the year ended December 31, 2015 under “Item 1A. Risk Factors” and should be considered while evaluating our business, financial condition, results of operations and prospects.
You should read this report in its entirety and with the understanding that our actual future results may be materially different from what we expect. We may not update these forward-looking statements, even in the event that our situation changes in the future, except as required by law. All forward-looking statements attributable to us are expressly qualified by these cautionary statements.
Overview
We are a provider of electrical construction services, primarily in the Southeast and mid-Atlantic regions of the United States and Texas. For the nine months ended September 30, 2016, our total consolidated revenue grew 8.4% to $98.7 million from $91.1 million in the same period in 2015.
Through our subsidiaries, Power Corporation of America (“PCA”), Southeast Power Corporation (“Southeast Power”), and C and C Power Line, Inc. (“C&C”), we are engaged in the construction of electrical infrastructure for the utility industry and industrial customers. Southeast Power performs electrical contracting services including the construction of transmission lines, concrete foundations, distribution systems and fiber optic splicing. Southeast Power is headquartered in Titusville, Florida and has additional offices in Bastrop, Texas and Spartanburg, South Carolina. C&C, headquartered in Jacksonville, Florida, is a full service electrical contractor that provides similar services as Southeast Power with a unionized workforce. C&C has been involved in the electrical business primarily in Florida since 1989.
The electrical construction business is highly competitive and fragmented. We compete with other independent contractors, including larger regional and national firms that may have financial, operational, technical and marketing resources that exceed our own. We also face competition from existing and prospective customers establishing or augmenting in-house services and organizations that employ personnel who perform similar services as those provided by us. In addition, a significant portion of our electrical construction revenue is derived from a small group of customers that account for a substantial portion of our revenue in any given year. The revenue contribution by any single customer or group of customers may significantly fluctuate from period-to-period. For example, for the nine months ended September 30, 2016 and the year ended December 31, 2015, three of our customers accounted for approximately 59% and 62% of our consolidated revenue, respectively. The loss of or decrease in current demand from one or more customers, if not replaced, may result in a material decrease in revenue, margin and profit.
Critical Accounting Estimates
This discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to fixed-price electrical construction contracts, the adequacy of our accrued remediation costs
and deferred tax assets and liabilities. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable, under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities, that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. Our management has discussed the selection and development of our critical accounting policies, estimates, and related disclosure with the Audit Committee of the Board of Directors.
Percentage of Completion
We recognize revenue from fixed-price contracts on a percentage-of-completion basis, using primarily the cost-to-cost method based on the percentage of total cost incurred to date, in proportion to total estimated cost to complete the contract. Total estimated cost, and thus contract income, is impacted by factors including, but not limited to: changes in productivity and scheduling, the cost of labor, subcontracts, materials and equipment. Additionally, external factors such as weather, site conditions and scheduling that differ from those assumed in the original bid (to the extent contract remedies are unavailable), customer needs, customer delays in providing approvals and materials, the availability and skill level of workers in the geographic location of the project, a change in the availability and proximity of materials, and governmental regulation, may also affect the progress and estimated cost of a project’s completion and thus the timing of income and revenue recognition.
A change order is a modification to a contract that changes the provisions of the contract, typically resulting from changes in scope, specifications, design, manner of performance, facilities, equipment, materials, sites, or period of completion of the work under the contract. Revenue from a change order is included in total estimated contract revenue only when it is probable that the change order will result in an addition to contract value and can be reliably estimated.
The accuracy of our revenue and profit recognition in a given period is almost solely dependent on the accuracy of our estimates of the cost to complete each project. Our projects can be complex and in almost every case the profit margin estimates for a project will either increase or decrease, to some extent, from the amount that was originally estimated at the time of bid. If a current estimate of total costs indicates a loss on a contract, the projected loss is recognized in full when determined. Accrued contract losses were insignificant as of September 30, 2016 and $65,000 as of December 31, 2015. The accrued contract losses as of December 31, 2015 are mainly attributable to transmission projects experiencing either adverse weather conditions or unexpected construction issues. Revenue from change orders, extra work, variations in the scope of work and claims is recognized when realization is probable and estimable.
Accrued Remediation Costs
As described in note 3 to the consolidated financial statements, we completed remediation activities at a mining site which we sold over 50 years ago. We had a balance of accrued remediation costs, related mainly to Environmental Protection Agency response costs and monitoring of the site, as of September 30, 2016 and December 31, 2015, of $236,000 and $243,000, respectively. We anticipate that this accrual will be adequate to cover the full remediation costs. The accrual will be reviewed periodically based upon facts and circumstances available at the time.
Deferred Tax Assets and Liabilities
We account for income taxes in accordance with ASC Topic 740, Income Taxes, which establishes the recognition requirements. Deferred tax assets and liabilities are recognized for the future tax effects attributable to temporary differences and carryforwards between the financial statement carrying amounts of existing assets and liabilities and the respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.
As of September 30, 2016, in accordance with ASU No 2015-17, our deferred tax assets and liabilities are netted and reported as a non-current deferred tax liability on our balance sheet. Our non-current deferred tax liabilities are primarily comprised of tax depreciation in excess of book depreciation and are offset by our deferred tax assets, largely comprised of accrued vacation, accrued payables, accrued workers’ compensation claims, accrued remediation costs, inventory adjustments and capitalized acquisition costs. The carrying amounts of deferred tax assets are reduced by a valuation allowance, if based on the available evidence, it is more likely than not such assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which the deferred tax assets are expected to be recovered or settled. In the assessment for a valuation allowance, appropriate consideration is given to positive and negative evidence related to the realization of the deferred tax assets. This assessment considers, among other matters, the nature, frequency and severity of current and cumulative losses, forecasts of future profitability, the duration of statutory carryforward periods, our experience with loss carryforwards expiring unused, and tax planning alternatives. If we determine we will not be able to realize all or part of our deferred tax assets, a valuation allowance would be recorded to reduce our deferred tax assets to the amount that is more likely than not to be realized.
Based on our assumption with respect to forecasts of future taxable income and tax planning, among others, we anticipate being able to generate sufficient taxable income to utilize our deferred tax assets. Therefore, we have not recorded a valuation
allowance against deferred tax assets. The minimum amount of future taxable income required to be generated to fully realize the deferred tax assets as of September 30, 2016 is approximately $2.5 million.
RESULTS OF OPERATIONS
NINE MONTHS ENDED SEPTEMBER 30, 2016 COMPARED TO NINE MONTHS ENDED SEPTEMBER 30, 2015
The table below presents our operating income from continuing operations for the nine months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Revenue | | | |
Electrical construction | $ | 95,385,820 |
| | $ | 90,509,971 |
|
Other | 3,283,799 |
| | 553,102 |
|
Total revenue | 98,669,619 |
| | 91,063,073 |
|
Costs and expenses | | | |
Electrical construction | 70,096,028 |
| | 77,422,210 |
|
Other | 2,298,227 |
| | 502,040 |
|
Selling, general and administrative | 4,607,106 |
| | 3,552,001 |
|
Depreciation and amortization | 4,672,078 |
| | 4,949,367 |
|
Gain on sale of property and equipment | (914 | ) | | (66,988 | ) |
Total costs and expenses | 81,672,525 |
| | 86,358,630 |
|
Total operating income | $ | 16,997,094 |
| | $ | 4,704,443 |
|
Operating income equals total operating revenue less operating costs and expenses inclusive of depreciation and amortization, and selling, general and administrative expenses. Operating costs and expenses also include any gains or losses on the sale of property and equipment. Operating income excludes interest expense, interest income, other income, and income taxes.
Revenue
Total revenue for the nine months ended September 30, 2016, increased 8.4% to $98.7 million, from $91.1 million in 2015. Electrical construction operations revenue grew $4.9 million (5.4%) to $95.4 million, from $90.5 million in 2015, due primarily to significant growth in non-MSA electrical construction projects.
Revenue from real estate development is included under the caption “Other” and was $3.3 million and $553,000 for the nine months ended September 30, 2016 and 2015, respectively, representing approximately 3% and less than 1%, respectively, of our total revenue for such periods. This increase was due to increased sales of residential properties. Our current real estate development activity involves the construction of single and multi-family residential projects in Brevard County, Florida.
Backlog
Our backlog represents future services to be performed under existing project-specific fixed-price and maintenance contracts and the estimated value of future services that we expect to provide under our existing master service agreements (“MSAs”).
The table below presents our total backlog as of September 30, 2016 and 2015 along with an estimate of the backlog amounts expected to be realized within 12 months and during the life of each of the MSAs. The existing MSAs have initial terms ranging from one year to four years and some provide for renewals at the option of the customer. The calculation assumes exercise of the renewal options by the customer. Revenue from assumed exercise of renewal options represents $107.4 million (77.9%) of our total estimated MSA backlog as of September 30, 2016.
|
| | | | | | | | | | | | | | | | |
| | Backlog as of | | Backlog as of |
| | September 30, 2016 | | September 30, 2015 |
Electrical Construction Operations | | 12-Month | | Total | | 12-Month | | Total |
Project-Specific Firm Contracts | | $ | 32,449,751 |
| | $ | 32,449,751 |
| | $ | 48,792,425 |
| | $ | 60,592,086 |
|
Estimated MSAs | | 43,474,491 |
| | 137,841,991 |
| | 39,704,268 |
| | 153,916,666 |
|
Total | | $ | 75,924,242 |
| | $ | 170,291,742 |
| | $ | 88,496,693 |
| | $ | 214,508,752 |
|
| | | | | | | | |
Our total backlog as of September 30, 2016, was $170.3 million, compared to $214.5 million as of September 30, 2015. Of the $170.3 million backlog as of September 30, 2016, $32.4 million (19.1%) is believed to be firm under project-specific fixed-
price and maintenance contracts. The project-specific backlog expected to be realized within twelve months decreased 33.5% to $32.4 million, from $48.8 million from the same date last year. Total project-specific backlog as of September 30, 2016, decreased $28.1 million (46.4%) from $60.6 million to $32.4 million. The balance of the backlog represents the estimated value of future services under our existing MSAs. Of our total backlog as of September 30, 2016, we expect approximately $75.9 million (44.6%) to be completed over the next twelve-months.
Backlog is only estimated at a particular point in time and is not determinative of total revenue in any particular period. It does not reflect future revenue from a significant number of short-term projects undertaken and completed between the estimated dates. The decline in our total backlog resulted primarily from performance of work completed under the existing MSA agreements, which are not yet eligible for renewal.
The estimated amount of backlog for work under MSAs is calculated by using recurring historical trends inherent in current MSAs and projected customer needs based upon ongoing communications with the customer. Our estimated backlog also assumes exercise of existing customer renewal options. Certain MSAs are not exclusive to the Company and, therefore, the size and amount of projects we may be awarded cannot be determined with certainty. Accordingly, the amount of future revenue from MSA contracts may vary substantially from reported backlog. Even if we realize all of the revenue from the projects in our backlog, there is no guarantee of profit from the projects awarded under MSAs.
Backlog is not a term recognized under U.S. generally accepted accounting principles, but is a common measurement used in our industry. While we believe that our methodology of calculation is appropriate, such methodology may not be comparable to that employed by some other companies. Given the duration of our contracts and MSAs and our method of calculating backlog, our backlog at any point in time may not accurately represent the revenue that we expect to realize during any period and our backlog as of the end of a fiscal year may not be indicative of the revenue we expect to earn in the following fiscal year and should not be viewed or relied upon as a stand-alone indicator. Consequently, we cannot provide assurance as to our customers’ requirements or our estimates of backlog.
Revenue estimates included in our backlog may be subject to change as a result of project accelerations, additions, cancellations or delays due to various factors, including but not limited to: commercial issues, material deficiencies, permitting, regulatory requirements and adverse weather. Our customers are not contractually committed to a specific level of services under our MSAs. While we did not experience any material cancellations during the current period, most of our contracts may be terminated, even if we are not in default under the contract.
As of September 30, 2016 and 2015, MSAs accounted for approximately 80.9% and 71.8% of total backlog, respectively. We plan to continue our efforts to grow MSA business. MSA contracts are generally multi-year and should provide improved operating efficiencies.
Operating Results
Total operating income increased to $17.0 million for the nine months ended September 30, 2016, from $4.7 million in 2015. Electrical construction operations operating income (a non-GAAP financial measure) increased to $19.9 million for the nine months ended September 30, 2016, from $8.0 million in 2015. This was due to increases in revenue combined with continued operating efficiencies and improved performance of our current projects in Texas. Results for the nine month period in 2015 included a pre-tax operating loss of approximately $4.4 million on certain Texas projects completed in the second quarter of 2015. As a result, electrical construction operations operating margins (a non-GAAP financial measure) increased to 20.9% for the nine months ended September 30, 2016, from 8.9% in 2015.
Electrical construction operations operating income (a non-GAAP financial measure) is defined as total operating income adjusted for non-electrical construction activity within total operating income including: other operations gross margins (loss) and non-electrical construction selling, general and administrative, depreciation and amortization, and gain or loss on sale of property and equipment. Electrical construction operations operating income does not purport to be an alternative to the Company’s total operating income as a measure of operations. Because not all companies use identical calculations, this presentation of electrical construction operations operating income may not be comparable to other similarly-titled measures of other companies. We believe investors benefit from the presentation of electrical construction operations operating income in evaluating our operating performance because it provides our investors with an additional tool to compare our operating performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect our core operations and is useful in comparing our operating results with those of our competitors.
The table below provides a reconciliation of (i) our total operating income to our electrical construction operations operating income (a non-GAAP financial measure) and (ii) our operating margins to our electrical construction operations operating margins (a non-GAAP financial measure) for the nine months ended September 30, 2016 and 2015:
|
| | | | | | | | |
Electrical Construction Operations Operating Income | | 2016 | | 2015 |
Total operating income (GAAP as reported) | | $ | 16,997,094 |
| | $ | 4,704,443 |
|
Total operating income (GAAP as reported) as a percentage of total revenue ($98,669,619 and $91,063,073 for the nine months ended September 30, 2016 and 2015, respectively) | | 17.2 | % | | 5.2 | % |
Other operations gross margin | | (985,572 | ) | | (51,062 | ) |
Non-electrical construction selling, general and administrative | | 3,790,577 |
| | 3,298,324 |
|
Non-electrical construction depreciation and amortization | | 98,053 |
| | 92,937 |
|
Electrical construction operations operating income | | $ | 19,900,152 |
| | $ | 8,044,642 |
|
Electrical construction operations operating income as a percentage of electrical construction revenue ($95,385,820 and $90,509,971 for the nine months ended September 30, 2016 and 2015, respectively) | | 20.9 | % | | 8.9 | % |
The table below provides a reconciliation of our net income to EBITDA (a non-GAAP financial measure) for the nine months ended September 30, 2016 and 2015:
|
| | | | | | | | |
EBITDA | | 2016 | | 2015 |
Net income (GAAP as reported) | | $ | 10,410,139 |
| | $ | 2,210,363 |
|
Interest expense, net of amount capitalized | | 457,313 |
| | 509,478 |
|
Provision for income taxes, net (1) | | 6,023,290 |
| | 1,552,353 |
|
Depreciation and amortization (2) | | 4,672,078 |
| | 4,949,367 |
|
EBITDA | | $ | 21,562,820 |
| | $ | 9,221,561 |
|
___________ | | | | |
(1) Provision for income tax, net is equal to the total amount of tax provision, which includes the tax benefit for discontinued operations. (2) Depreciation and amortization includes depreciation on property, plant and equipment and amortization of finite-lived intangible assets. |
EBITDA, a non-GAAP performance measure used by management, is defined as net income plus: interest expense, provision (benefit) for income taxes and depreciation and amortization, as shown in the table above. EBITDA, a non-GAAP financial measure, does not purport to be an alternative to net income as a measure of operating performance or to net cash flows provided by operating activities as a measure of liquidity. Because not all companies use identical calculations, this presentation of EBITDA may not be comparable to other similarly-titled measures of other companies. We use, and we believe investors benefit from the presentation of, EBITDA in evaluating our operating performance because it provides us and our investors with an additional tool to compare our operating performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect our core operations. We believe that EBITDA is useful to investors and other external users of our financial statements in evaluating our operating performance because EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, taxes, and depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired.
Using EBITDA as a performance measure has material limitations as compared to net income, or other financial measures as defined under U.S. GAAP as it excludes certain recurring items which may be meaningful to investors. EBITDA excludes interest expense; however, as we have borrowed money in order to finance transactions and operations, interest expense is an element of our cost structure and can affect our ability to generate revenue and returns for our stockholders. Further, EBITDA excludes depreciation and amortization; however, as we use capital and intangible assets to generate revenues, depreciation and amortization are a necessary element of our costs and ability to generate revenue. Finally, EBITDA excludes income taxes; however, as we are organized as a corporation, the payment of taxes is a necessary element of our operations. As a result of these exclusions from EBITDA, any measure that excludes interest expense, depreciation and amortization and income taxes has material limitations as compared to net income. When using EBITDA as a performance measure, management compensates for these limitations by comparing EBITDA and net income in each period, so as to allow for the comparison of the performance of the underlying core operations with the overall performance of the company on a full-cost, after-tax basis.
Using both EBITDA and net income to evaluate the business allows management and investors to (a) assess our relative performance against our competitors and (b) monitor our capacity to generate returns for our stockholders.
Costs and Expenses
Total costs and expenses decreased by $4.7 million to $81.7 million for the nine months ended September 30, 2016, from $86.4 million in the same period in 2015. Electrical construction operations costs and expenses (excludes depreciation and amortization, selling, general and administrative expenses, and loss on sale of property and equipment) decreased by $7.3 million to $70.1 million for the nine months ended September 30, 2016, from $77.4 million in 2015. This decrease was primarily attributable to the continued operating efficiencies and improved performance of our current projects in Texas.
The increase in our “Other” costs and expenses of $1.8 million is mainly due to the costs of sales attributable to the residential properties sold during the nine months ended September 30, 2016. These costs totaled $2.3 million, for the nine months ended September 30, 2016, compared to $502,000 in 2015.
The following table sets forth selling, general and administrative (“SG&A”) expenses for the nine months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Electrical construction operations | $ | 816,529 |
| | $ | 253,677 |
|
Other | 591,284 |
| | 324,750 |
|
Corporate | 3,199,293 |
| | 2,973,574 |
|
Total | $ | 4,607,106 |
| | $ | 3,552,001 |
|
SG&A expenses increased 29.7% to $4.6 million for the nine months ended September 30, 2016, from $3.6 million for the nine months ended September 30, 2015. The increase in SG&A expenses was mainly attributable to increases in corporate administrative expenditures, mainly compensation attributable to the Company’s growth. Also contributing to the increase in SG&A is an increase in selling expenses associated with our other operations during the nine months ended September 30, 2016, when compared to the same period in 2015. As a percentage of revenue, SG&A expenses increased to 4.7% for 2016, from 3.9% in 2015, due primarily to the aforementioned increase in SG&A expenses during the current period. For the nine months ended September 30, 2016, electrical construction operations SG&A expenses includes amounts allocated from our Corporate SG&A expenses, mainly due to the Company’s growth.
The following table sets forth depreciation and amortization expense for the nine months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Electrical construction operations | $ | 4,574,025 |
| | $ | 4,856,430 |
|
Other | 11,226 |
| | 8,793 |
|
Corporate | 86,827 |
| | 84,144 |
|
Total | $ | 4,672,078 |
| | $ | 4,949,367 |
|
Depreciation and amortization expense, which includes $46,000 of amortization expense for acquired intangibles, decreased to $4.7 million for the nine months ended September 30, 2016, from $4.9 million for the nine months ended September 30, 2015, as a result of lower capital expenditures.
Income Taxes
The following table presents our provision for income tax and effective income tax rate from continuing operations for the nine months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Income tax provision | $ | 6,089,367 |
| | $ | 1,746,602 |
|
Effective income tax rate | 36.7 | % | | 41.0 | % |
Our expected tax rate for the year ending December 31, 2016, which was calculated based on the estimated annual operating results for the year, is 36.7%. Our expected tax rate differs from the federal statutory rate of 35% due to state income taxes offset by permanent differences.
Our effective tax rate for the nine months ended September 30, 2016 was 36.7% and reflects the annual expected tax rate for 2016. The effective tax rate for the nine months ended September 30, 2015 was 41.0% and differs from the federal statutory rate of 34% mainly due to non-deductible expenses and state income taxes.
THREE MONTHS ENDED SEPTEMBER 30, 2016 COMPARED TO THREE MONTHS ENDED SEPTEMBER 30, 2015
The table below presents our operating income from continuing operations for the three months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Revenue | | | |
Electrical construction | $ | 29,653,625 |
| | $ | 26,813,125 |
|
Other | 1,000,538 |
| | 249,236 |
|
Total revenue | 30,654,163 |
| | 27,062,361 |
|
Costs and expenses | | | |
Electrical construction | 23,161,561 |
| | 20,966,266 |
|
Other | 663,320 |
| | 231,163 |
|
Selling, general and administrative | 1,532,689 |
| | 1,072,870 |
|
Depreciation and amortization | 1,590,233 |
| | 1,677,097 |
|
Gain on sale of property and equipment | (19,056 | ) | | (84,179 | ) |
Total costs and expenses | 26,928,747 |
| | 23,863,217 |
|
Total operating income | $ | 3,725,416 |
| | $ | 3,199,144 |
|
Operating income equals total operating revenue less operating costs and expenses inclusive of depreciation and amortization, and selling, general and administrative expenses. Operating costs and expenses also include any gains or losses on the sale of property and equipment. Operating income excludes interest expense, interest income, other income, and income taxes.
Revenue
Total revenue for the three months ended September 30, 2016, increased 13.3% to $30.7 million, from $27.1 million in 2015. Electrical construction operations revenue increased $2.8 million (10.6%) to $29.7 million, from $26.8 million in 2015, due primarily to increases in non-MSA work.
Revenue from real estate development is included under the caption “Other” and was $1.0 million and $249,000 for the three months ended September 30, 2016 and 2015, respectively, representing approximately 3% and less than 1%, respectively, of our total revenue for such periods. This increase was due to higher sales of residential properties. Our current real estate development activity involves the construction of single and multi-family residential projects in Brevard County, Florida.
Operating Results
Total operating income increased to $3.7 million for the three months ended September 30, 2016, from $3.2 million in 2015. Electrical construction operations operating income (a non-GAAP financial measure) increased to $4.6 million for the three months ended September 30, 2016, from $4.2 million in 2015. This was mainly due to increased volume in electrical construction work. Electrical construction operations operating margins (a non-GAAP financial measure) remained steady at 15.5% for the three months ended September 30, 2016, compared to 15.8% in 2015. The decrease in such margin from 20.9% in the current nine month period to 15.5% in the current quarterly period largely resulted from the conclusion of certain particularly high margin projects in the first two quarters of 2016.
Electrical construction operations operating income (a non-GAAP financial measure) is defined as total operating income adjusted for non-electrical construction activity within total operating income including: other operations gross margins (loss) and non-electrical construction selling, general and administrative, depreciation and amortization, and gain or loss on sale of property and equipment. Electrical construction operations operating income does not purport to be an alternative to the Company’s total operating income as a measure of operations. Because not all companies use identical calculations, this presentation of electrical construction operations operating income may not be comparable to other similarly-titled measures of other companies. We believe investors benefit from the presentation of electrical construction operations operating income in evaluating our operating performance because it provides our investors with an additional tool to compare our operating performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect our core operations and is useful in comparing our operating results with those of our competitors.
The table below provides a reconciliation of (i) our total operating income to our electrical construction operations operating income (a non-GAAP financial measure) and (ii) our operating margins to our electrical construction operations operating margins (a non-GAAP financial measure) for the three months ended September 30, 2016 and 2015:
|
| | | | | | | | |
Electrical Construction Operations Operating Income | | 2016 | | 2015 |
Total operating income (GAAP as reported) | | $ | 3,725,416 |
| | $ | 3,199,144 |
|
Total operating income (GAAP as reported) as a percentage of total revenue ($30,654,163 and $27,062,361 for the three months ended September 30, 2016 and 2015, respectively) | | 12.2 | % | | 11.8 | % |
Other operations gross margin | | (337,218 | ) | | (18,073 | ) |
Non-electrical construction selling, general and administrative | | 1,183,276 |
| | 1,033,841 |
|
Non-electrical construction depreciation and amortization | | 37,129 |
| | 31,094 |
|
Electrical construction operations operating income | | $ | 4,608,603 |
| | $ | 4,246,006 |
|
Electrical construction operations operating income as a percentage of electrical construction revenue ($29,653,625 and $26,813,125 for the three months ended September 30, 2016 and 2015, respectively) | | 15.5 | % | | 15.8 | % |
The table below provides a reconciliation of our net income to EBITDA (a non-GAAP financial measure) for the three months ended September 30, 2016 and 2015:
|
| | | | | | | | |
EBITDA | | 2016 | | 2015 |
Net income (GAAP as reported) | | $ | 2,303,886 |
| | $ | 1,744,498 |
|
Interest expense, net of amount capitalized | | 146,022 |
| | 175,651 |
|
Provision for income taxes, net (1) | | 1,298,420 |
| | 1,159,816 |
|
Depreciation and amortization (2) | | 1,590,233 |
| | 1,677,097 |
|
EBITDA | | $ | 5,338,561 |
| | $ | 4,757,062 |
|
___________ | | | | |
(1) Provision for income tax, net is equal to the total amount of tax provision, which includes the tax benefit for discontinued operations. (2) Depreciation and amortization includes depreciation on property, plant and equipment and amortization of finite-lived intangible assets. |
EBITDA, a non-GAAP performance measure used by management, is defined as net income plus: interest expense, provision (benefit) for income taxes and depreciation and amortization, as shown in the table above. EBITDA, a non-GAAP financial measure, does not purport to be an alternative to net income as a measure of operating performance or to net cash flows provided by operating activities as a measure of liquidity. Because not all companies use identical calculations, this presentation of EBITDA may not be comparable to other similarly-titled measures of other companies. We use, and we believe investors benefit from the presentation of, EBITDA in evaluating our operating performance because it provides us and our investors with an additional tool to compare our operating performance on a consistent basis by removing the impact of certain items that management believes do not directly reflect our core operations. We believe that EBITDA is useful to investors and other external users of our financial statements in evaluating our operating performance because EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, taxes, and depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired.
Using EBITDA as a performance measure has material limitations as compared to net income, or other financial measures as defined under U.S. GAAP as it excludes certain recurring items which may be meaningful to investors. EBITDA excludes interest expense; however, as we have borrowed money in order to finance transactions and operations, interest expense is an element of our cost structure and can affect our ability to generate revenue and returns for our stockholders. Further, EBITDA excludes depreciation and amortization; however, as we use capital and intangible assets to generate revenues, depreciation and amortization are a necessary element of our costs and ability to generate revenue. Finally, EBITDA excludes income taxes; however, as we are organized as a corporation, the payment of taxes is a necessary element of our operations. As a result of these exclusions from EBITDA, any measure that excludes interest expense, depreciation and amortization and income taxes has material limitations as compared to net income. When using EBITDA as a performance measure, management compensates for these limitations by comparing EBITDA and net income in each period, so as to allow for the comparison of the performance of the underlying core operations with the overall performance of the company on a full-cost, after-tax basis.
Using both EBITDA and net income to evaluate the business allows management and investors to (a) assess our relative performance against our competitors and (b) monitor our capacity to generate returns for our stockholders.
Costs and Expenses
Total costs and expenses increased by $3.1 million to $26.9 million for the three months ended September 30, 2016, from $23.9 million in the same period in 2015. Electrical construction operations costs and expenses (excludes depreciation and amortization, selling, general and administrative expenses, and loss on sale of property and equipment) increased by $2.2 million to $23.2 million for the three months ended September 30, 2016, from $21.0 million in 2015. This increase was primarily attributable to the increase in revenue.
The increase in our “Other” costs and expenses of $432,000 is mainly due to the costs of sales attributable to the residential properties sold during the three months ended September 30, 2016. These costs totaled $663,000, for the three months ended September 30, 2016, compared to $231,000 in 2015.
The following table sets forth selling, general and administrative (“SG&A”) expenses for the three months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Electrical construction operations | $ | 349,413 |
| | $ | 39,029 |
|
Other | 182,775 |
| | 98,670 |
|
Corporate | 1,000,501 |
| | 935,171 |
|
Total | $ | 1,532,689 |
| | $ | 1,072,870 |
|
SG&A expenses increased 42.9% to $1.5 million for the three months ended September 30, 2016, from $1.1 million for the three months ended September 30, 2015. The increase in SG&A expenses was mainly attributable to increases in corporate administrative expenditures, mainly compensation attributable to the Company’s growth when compared to the same period in 2015. As a percentage of revenue, SG&A expenses increased to 5.0% for 2016, from 4.0% in 2015, due primarily to the aforementioned increase in SG&A expenses during the current period. For the three months ended September 30, 2016, electrical construction operations SG&A expenses includes amounts allocated from our Corporate SG&A expenses, mainly due to the Company’s growth.
The following table sets forth depreciation and amortization expense for the three months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Electrical construction operations | $ | 1,553,104 |
| | $ | 1,646,003 |
|
Other | 4,617 |
| | 2,938 |
|
Corporate | 32,512 |
| | 28,156 |
|
Total | $ | 1,590,233 |
| | $ | 1,677,097 |
|
Depreciation and amortization expense, which includes $15,000 of amortization expense for acquired intangibles, decreased to $1.6 million for the three months ended September 30, 2016, from $1.7 million for the three months ended September 30, 2015, as a result of lower capital expenditures.
Income Taxes
The following table presents our provision for income tax and effective income tax rate from continuing operations for the three months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Income tax provision | $ | 1,298,420 |
| | $ | 1,199,211 |
|
Effective income tax rate | 36.0 | % | | 39.4 | % |
Our expected tax rate for the year ending December 31, 2016, which was calculated based on the estimated annual operating results for the year, is 36.7%. Our expected tax rate differs from the federal statutory rate of 35% due to state income taxes offset by permanent differences.
Our effective tax rate for the three months ended September 30, 2016 was 36.0% and differs from the federal statutory rate of 35% due to state income taxes offset by permanent differences. The effective tax rate for the three months ended September 30, 2015 was 39.4% and differs from the federal statutory rate of 34% mainly due to non-deductible expenses and state income taxes.
Liquidity and Capital Resources
Working Capital Analysis
Our primary cash needs have been for capital expenditures and working capital. Our primary sources of cash have been cash flow from operations and borrowings under our lines of credit and equipment financing. As of September 30, 2016, we had cash and cash equivalents of $16.8 million and working capital of $34.6 million, as compared to cash and cash equivalents of $11.4 million, and working capital of $25.5 million as of December 31, 2015.
In addition to cash flow from operations, we have a $15.0 million revolving line of credit, of which $10.1 million was available for borrowing as of September 30, 2016. This revolving line of credit is used as a Working Capital Loan, as discussed in note 4 to the consolidated financial statements. Subsequently, on October 3, 2016, the Company made borrowings of $750,000 on the Working Capital Loan. In addition on November 1, 2016, the Company and the Bank modified the Working Capital Loan agreement. This modification increased the amount of the Working Capital Loan from $15.0 million to $18.0 million and changed the due date from June 16, 2018 to November 28, 2019. This modification increases its available balance to $12.4 million, as of November 1, 2016. We anticipate that this cash on hand, our credit facilities and our future cash flows from operating activities will provide sufficient cash to enable us to meet our operating needs and debt requirements for the next twelve months.
Cash Flow Analysis
The following table presents our net cash flows for each of the nine months ended September 30, 2016 and 2015:
|
| | | | | | | |
| 2016 | | 2015 |
Net cash provided by (used in) operating activities | $ | 10,337,452 |
| | $ | (2,812,575 | ) |
Net cash used in investing activities | (2,765,611 | ) | | (4,776,626 | ) |
Net cash (used in) provided by financing activities | (2,130,092 | ) | | 5,412,513 |
|
Net increase (decrease) in cash and cash equivalents | $ | 5,441,749 |
| | $ | (2,176,688 | ) |
Operating Activities
Cash flows from operating activities are comprised of net income, adjusted to reflect the timing of cash receipts and disbursements therefrom. Our cash flows are influenced by the level of operations, operating margins and the types of services we provide, as well as the stages of our electrical construction projects.
Cash provided by our operating activities totaled $10.3 million for the nine months ended September 30, 2016, compared to cash used in operating activities of $(2.8) million for the same period in 2015. The increase in cash flows from operating activities was approximately $13.2 million, and was primarily due to the changes reflected in our net income. Operating cash flows normally fluctuate relative to the status of our electrical construction projects.
Days of Sales Outstanding Analysis
We evaluate fluctuations in our “accounts receivable and accrued billings” and “costs and estimated earnings in excess of billings on uncompleted contracts,” for our electrical construction operations, by comparing days of sales outstanding (“DSO”). We calculate DSO as of the end of any period by utilizing the respective quarter’s electrical construction revenue to determine sales per day. We then divide “accounts receivable and accrued billings, net of allowance for doubtful accounts” at the end of the period, by sales per day, to calculate DSO for accounts receivable. To calculate DSO for costs and estimated earnings in excess of billings, we divide “costs and estimated earnings in excess of billings on uncompleted contracts,” by sales per day.
For the quarters ended September 30, 2016 and 2015, our DSO for accounts receivable were 57 and 64, respectively, and our DSO for costs and estimated earnings in excess of billings on uncompleted contracts were 37 and 40, respectively. The decrease in our DSO for accounts receivable and accrued billings and the corresponding decrease in our costs and estimated earnings in excess of billings for the quarter ended September 30, 2016, when compared to the same quarterly period in 2015 was mainly due to the timing of billings and subsequent collections, as well as the increase in revenue. As of November 2, 2016, we have received approximately 75.0% of our September 30, 2016 outstanding trade accounts receivable and have billed 64.1% of our costs and estimated earnings in excess of billings balance.
Income Taxes Paid
Income tax payments increased to $7.2 million for the nine months ended September 30, 2016 from $32,000 for the nine months ended September 30, 2015. Taxes paid for the nine months ended September 30, 2016 included approximately $500,000 for the 2015 income tax liability and the remaining $6.7 million for the estimated 2016 income tax liability. Taxes paid for the nine months ended September 30, 2015 were for the estimated 2014 income tax liability.
Investing Activities
Cash used in investing activities for the nine months ended September 30, 2016, was $2.8 million, compared to cash used in investing activities of $4.8 million for 2015. The decrease in cash used in our investing activities for the nine months ended September 30, 2016, when compared to 2015, is primarily attributable to capital expenditures of $2.9 million. Our capital expenditures are mainly for the purchases of equipment, primarily trucks and heavy machinery, used by our electrical construction operations for the upgrading and replacement of equipment. Our capital budget for 2016 is expected to total approximately $4.9 million, the majority of which is for continued upgrading and purchases of equipment, for our electrical construction operations. We plan to fund these purchases through our cash on hand and equipment financing, consistent with past practices.
Financing Activities
Cash used in financing activities for the nine months ended September 30, 2016, was $2.1 million, compared to cash provided by financing activities of $5.4 million for the same period in 2015. Our financing activities for the current period consisted of borrowings on our Working Capital Loan of $4.0 million offset by repayments of $2.6 million on our $17.0 Million Equipment Loan, repayments of $1.9 million on our $10.0 Million Equipment Loan, repayments of $1.0 million on our Working Capital Loan and repayments of $618,000 on our $2.0 Million Equipment Loan (as such loans are defined in note 4 to the consolidated financial statements). Our financing activities for the nine months ended September 30, 2015 consisted mainly of net borrowings on our $17.0 Million Equipment Loan totaling $17.0 million, as well as borrowings on our Working Capital Loan of $5.5 million and borrowings on our $2.0 Million Equipment Loan of $2.0 million. These borrowings were offset by net repayments on our electrical construction equipment loans totaling $10.2 million, repayments on our $3.5 Million Acquisition Loan of $2.9 million, installment loan repayments of $3.3 million, repayments on our Working Capital Loan of $1.0 million, and repayments on our $17.0 Million Equipment Loan of $1.7 million (as such loans are defined in note 4 to the consolidated financial statements).
We have paid no cash dividends on our Common Stock since 1933, and it is not expected that we will pay any cash dividends on our Common Stock in the immediate future.
Debt Covenants
Our debt arrangements contain various financial and other covenants including cross-default provisions whereby any default under any loans of the Company (or its subsidiaries) with the lender, will constitute a default under all of the other loans of the Company (and its subsidiaries) with the lender. The most significant of the covenants are: maximum debt to tangible net worth ratio and fixed charge coverage ratio. We must maintain: a tangible net worth of at least $20.0 million calculated quarterly; no more than $500,000 in outside debt (with certain exceptions); a maximum debt to tangible net worth ratio of no greater than 2.5 : 1.0 and a fixed charge coverage ratio that is to equal or exceed 1.3 : 1.0. The fixed charge coverage ratio is calculated annually using EBITDAR (earnings before interest, taxes, depreciation, amortization and rental expense) divided by the sum of CPLTD (current portion of long term debt), interest expense and rental expense. We were in compliance with all of our covenants as of September 30, 2016.
The following are computations of these most restrictive financial covenants:
|
| | | | | | | | |
| | | | Actual as of |
Covenants Measured at Each Quarter End: | | Covenant | | September 30, 2016 |
Tangible net worth minimum | | $ | 20,000,000 |
| | $ | 44,732,004 |
|
Outside debt not to exceed | | $ | 500,000 |
| | $ | — |
|
Maximum debt/tangible net worth ratio not to exceed | | 2.5 : 1.0 |
| | 0.99 : 1.00 |
|
Covenants Measured Only at Year End: | | | | |
Fixed charge coverage ratio must equal or exceed | | 1.3 : 1.0 |
| | 2.23 : 1:00 |
|
Forecast
We anticipate our cash on hand and cash flows from operations and credit facilities will provide sufficient cash to enable us to meet our working capital needs, debt service requirements and planned capital expenditures, for at least the next twelve months. The amount of our planned capital expenditures will depend, to some extent, on the results of our future performance. However, our revenue, results of operations and cash flows, as well as our ability to seek additional financing, may be negatively impacted by factors including, but not limited to: a decline in demand for electrical construction services, general economic conditions, heightened competition, availability of construction materials, increased interest rates, and adverse weather conditions.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not applicable to smaller reporting companies.
Item 4. Controls and Procedures.
Evaluation of disclosure controls and procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that we file or submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the United States Securities and Exchange Commission, and that such information is accumulated and communicated to our management in a timely manner. An evaluation was performed under the supervision and with the participation of our management, including John H. Sottile, our Chief Executive Officer (“CEO”), and Stephen R. Wherry, our Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of September 30, 2016. Based upon this evaluation, our management, including our CEO and our CFO, concluded that our disclosure controls and procedures were effective, as of September 30, 2016, at the reasonable assurance level.
Changes in internal control
Our management, with the participation of our CEO and CFO, is responsible for evaluating changes in our internal control over financial reporting that occurred during the third quarter of 2016 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. No changes in our internal control over financial reporting occurred during the third quarter of 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Limitations on the effectiveness of controls
A control system, no matter how well conceived and operated, can provide only reasonable assurance, not absolute assurance, that the objectives of the control system are met. Because of inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues, if any, within a company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is also based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that the design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies and procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
The Company is not currently involved in any material legal proceedings, having recently completed the Environmental Protection Agency remediation matter described in note 3 to the consolidated financial statements in this Form 10-Q.
Item 1A. Risk Factors.
There have been no material changes from the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015.
| |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
(a) None
(b) None
(c) The Company has had a stock repurchase plan since September 17, 2002, that was last amended by the Board of Directors on September 15, 2016. This plan permits the purchase of up to 3,500,000 shares. There is currently available for purchase through September 30, 2017, a maximum of 1,154,940 shares. No shares have been purchased since 2006. Since the inception of the repurchase plan, we have repurchased 2,345,060 shares of our Common Stock at a cost of $1,289,467 (average cost of $0.55 per share). The Company may repurchase its shares either in the open market or through private transactions. The volume of the shares to be repurchased is contingent upon market conditions and other factors. The Company currently holds the repurchased stock as Treasury Stock, reported at cost. Also included as Treasury Stock are 17,358 shares purchased prior to the current stock repurchase plan at a cost of $18,720.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
None.
|
| | |
31-1 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, 15 U.S.C. Section 7241 |
31-2 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, 15 U.S.C. Section 7241 |
32-1 (1) | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350 |
32-2 (1) | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350 |
101.INS | XBRL Instance Document |
101.SCH | XBRL Schema Document |
101.CAL | XBRL Calculation Linkbase Document |
101.DEF | XBRL Definition Linkbase Document |
101.LAB | XBRL Label Linkbase Document |
101.PRE | XBRL Presentation Linkbase Document |
|
| | |
(1) | These exhibits are furnished in accordance with Regulation S-K Item 601(b)(32) and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section. These exhibits shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the registrant specifically incorporates them by reference. |
SIGNATURES
Pursuant to the requirements 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.
|
| | | |
Dated: November 4, 2016 | | | THE GOLDFIELD CORPORATION |
| | | |
| | | |
| By: | | /s/ JOHN H. SOTTILE |
| | | John H. Sottile |
| | | Chairman of the Board, President and Chief |
| | | Executive Officer (Principal Executive Officer) |
| | | |
| | | /s/ STEPHEN R. WHERRY |
| | | Stephen R. Wherry |
| | | Senior Vice President, Chief Financial |
| | | Officer, Treasurer and Assistant Secretary |
| | | (Principal Financial and Accounting Officer) |
EXHIBIT INDEX
| |
Exhibit | Description of Exhibit |
|
| |
31-1 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, 15 U.S.C. Section 7241 |
31-2 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, 15 U.S.C. Section 7241 |
32-1 (1) | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350 |
32-2 (1) | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350 |
101.INS | XBRL Instance Document |
101.SCH | XBRL Schema Document |
101.CAL | XBRL Calculation Linkbase Document |
101.DEF | XBRL Definition Linkbase Document |
101.LAB | XBRL Label Linkbase Document |
101.PRE | XBRL Presentation Linkbase Document |
|
| |
(1) | These exhibits are furnished in accordance with Regulation S-K Item 601(b)(32) and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section. These exhibits shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the registrant specifically incorporates them by reference. |