e10vq
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2006
Commission File Number: 0-25428
MEADOW VALLEY CORPORATION
(Exact name of registrant as specified in its charter)
|
|
|
Nevada
(State or other Jurisdiction of
incorporation or organization)
|
|
88-0328443
(I.R.S. Employer Identification Number) |
|
|
|
4411 South 40th Street, Suite D-11, Phoenix, Arizona
(Address of principal executive offices)
|
|
85040
(Zip Code) |
(602) 437-5400
(Registrants telephone number, including area code)
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 þ Noo
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Large accelerated filero
; Accelerated filer o; Non-accelerated filerþ
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act). Yeso Noþ
Number of shares outstanding of each of the registrants classes of common stock as of May 8, 2006:
Common Stock, $.001 par value
4,160,853 shares
MEADOW VALLEY CORPORATION
INDEX
REPORT ON FORM 10-Q
FOR THE QUARTER ENDED MARCH 31, 2006
1
PART 1 FINANCIAL INFORMATION
Item 1. Financial Statements
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
|
(Unaudited) |
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
16,941,084 |
|
|
$ |
23,565,317 |
|
Restricted cash |
|
|
1,303,009 |
|
|
|
1,267,090 |
|
Accounts receivable, net |
|
|
28,449,527 |
|
|
|
25,139,640 |
|
Prepaid expenses and other |
|
|
2,714,710 |
|
|
|
3,171,670 |
|
Inventory, net |
|
|
860,343 |
|
|
|
776,978 |
|
Costs and estimated earnings in excess of billings on uncompleted
contracts |
|
|
3,132,389 |
|
|
|
1,991,993 |
|
Deferred tax asset |
|
|
773,428 |
|
|
|
760,724 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
54,174,490 |
|
|
|
56,673,412 |
|
Property and equipment, net |
|
|
30,929,774 |
|
|
|
26,228,073 |
|
Refundable deposits |
|
|
568,413 |
|
|
|
478,965 |
|
Claims receivable |
|
|
3,521,080 |
|
|
|
3,521,080 |
|
Other receivables |
|
|
115,000 |
|
|
|
115,000 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
89,308,757 |
|
|
$ |
87,016,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity: |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
18,689,429 |
|
|
$ |
18,521,558 |
|
Accrued liabilities |
|
|
4,019,775 |
|
|
|
5,878,595 |
|
Notes payable |
|
|
3,883,146 |
|
|
|
3,518,892 |
|
Obligations under capital leases |
|
|
555,266 |
|
|
|
546,801 |
|
Income tax payable |
|
|
339,797 |
|
|
|
391,202 |
|
Billings in excess of costs and estimated earnings on uncompleted
contracts |
|
|
6,318,080 |
|
|
|
5,903,087 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
33,805,493 |
|
|
|
34,760,135 |
|
Notes payable, less current portion |
|
|
13,309,229 |
|
|
|
11,423,044 |
|
Obligations under capital leases, less current portion |
|
|
292,967 |
|
|
|
434,998 |
|
Deferred tax liability |
|
|
3,177,771 |
|
|
|
3,177,771 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
50,585,460 |
|
|
|
49,795,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
Minority interest in consolidated subsidiary |
|
|
17,900,352 |
|
|
|
17,424,795 |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock $ par value; 1,000,000 shares authorized, none
issued and outstanding |
|
|
|
|
|
|
|
|
Common stock $ par value; 15,000,000 shares authorized,
4,160,853 and 4,136,912 issued and outstanding |
|
|
4,161 |
|
|
|
4,137 |
|
Additional paid-in capital |
|
|
13,982,089 |
|
|
|
13,818,913 |
|
Capital adjustments |
|
|
(799,147 |
) |
|
|
(799,147 |
) |
|
|
|
|
|
|
|
Retained earnings |
|
|
7,635,842 |
|
|
|
6,771,884 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
20,822,945 |
|
|
|
19,795,787 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
89,308,757 |
|
|
$ |
87,016,530 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements. |
|
|
|
|
|
|
|
|
2
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2006 |
|
|
2005 |
|
Revenue: |
|
|
|
|
|
|
|
|
Construction services |
|
$ |
24,619,028 |
|
|
$ |
25,946,833 |
|
Construction materials |
|
|
21,130,640 |
|
|
|
13,979,180 |
|
|
|
|
|
|
|
|
Total revenue |
|
|
45,749,668 |
|
|
|
39,926,013 |
|
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
Construction services |
|
|
22,544,073 |
|
|
|
25,082,773 |
|
Construction materials |
|
|
18,457,682 |
|
|
|
12,897,130 |
|
|
|
|
|
|
|
|
Total cost of revenue |
|
|
41,001,755 |
|
|
|
37,979,903 |
|
|
|
|
|
|
|
|
Gross profit |
|
|
4,747,913 |
|
|
|
1,946,110 |
|
General and administrative expenses |
|
|
2,758,942 |
|
|
|
1,655,614 |
|
|
|
|
|
|
|
|
Income from operations |
|
|
1,988,971 |
|
|
|
290,496 |
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
Interest income |
|
|
189,256 |
|
|
|
177,763 |
|
Interest expense |
|
|
(75,125 |
) |
|
|
(91,796 |
) |
Other income |
|
|
20,738 |
|
|
|
18,060 |
|
|
|
|
|
|
|
|
|
|
|
134,869 |
|
|
|
104,027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and minority
interest in consolidated subsidiary |
|
|
2,123,840 |
|
|
|
394,523 |
|
Income tax expense |
|
|
(784,326 |
) |
|
|
(142,028 |
) |
|
|
|
|
|
|
|
Income before minority interest
in consolidated subsidiary |
|
|
1,339,514 |
|
|
|
252,495 |
|
Minority interest in consolidated subsidiary |
|
|
475,556 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
863,958 |
|
|
$ |
252,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per common share |
|
$ |
0.21 |
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per common share |
|
$ |
0.19 |
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
|
4,154,444 |
|
|
|
3,604,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average common shares outstanding |
|
|
4,476,559 |
|
|
|
3,960,138 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
For the three months ended March 31, 2006
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
|
|
|
|
Paid-in |
|
|
Capital |
|
|
Retained |
|
|
|
Outstanding |
|
|
Amount |
|
|
Capital |
|
|
Adjustment |
|
|
Earnings |
|
Balance at January 1, 2006 |
|
|
4,136,912 |
|
|
$ |
4,137 |
|
|
$ |
13,818,913 |
|
|
$ |
(799,147 |
) |
|
$ |
6,771,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued on exercise
of options, net of tax benefit |
|
|
23,941 |
|
|
|
24 |
|
|
|
52,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
|
|
|
|
|
|
|
|
82,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess tax benefits from share-based
payment arrangements |
|
|
|
|
|
|
|
|
|
|
28,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income for the three months
ended March 31, 2006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
863,958 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2006 |
|
|
4,160,853 |
|
|
$ |
4,161 |
|
|
$ |
13,982,089 |
|
|
$ |
(799,147 |
) |
|
$ |
7,635,842 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2006 |
|
|
2005 |
|
Increase (decrease) in cash and cash equivalents: |
|
|
|
|
|
|
|
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Cash received from customers |
|
$ |
41,713,506 |
|
|
$ |
42,029,759 |
|
Cash paid to suppliers and employees |
|
|
(43,713,899 |
) |
|
|
(37,213,428 |
) |
Income taxes refunded (paid) |
|
|
(828,404 |
) |
|
|
201 |
|
Interest received |
|
|
189,256 |
|
|
|
177,763 |
|
Interest paid |
|
|
(75,125 |
) |
|
|
(91,796 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
(2,714,666 |
) |
|
|
4,902,499 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
(Increase) decrease in restricted cash |
|
|
(35,919 |
) |
|
|
227,536 |
|
Proceeds from sale of property and equipment |
|
|
200,958 |
|
|
|
170,378 |
|
Purchase of property and equipment |
|
|
(4,457,350 |
) |
|
|
(719,451 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(4,292,311 |
) |
|
|
(321,537 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock |
|
|
52,160 |
|
|
|
83,351 |
|
Proceeds from notes payable |
|
|
1,828,224 |
|
|
|
|
|
Repayment of notes payable |
|
|
(1,392,287 |
) |
|
|
(1,358,773 |
) |
Repayment of capital lease obligations |
|
|
(133,566 |
) |
|
|
(138,692 |
) |
Excess tax benefits from share-based payment arrangements |
|
|
28,213 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
382,744 |
|
|
|
(1,414,114 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(6,624,233 |
) |
|
|
3,166,848 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
23,565,317 |
|
|
|
10,164,218 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
16,941,084 |
|
|
$ |
13,331,066 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2006 |
|
|
2005 |
|
Increase (decrease) in cash and cash equivalents (Continued): |
|
|
|
|
|
|
|
|
Reconciliation of net income to net cash provided by (used in)
operating activities: |
|
|
|
|
|
|
|
|
Net Income |
|
$ |
863,958 |
|
|
$ |
252,495 |
|
Adjustments to reconcile net income to net cash
provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,376,080 |
|
|
|
1,064,064 |
|
(Gain) loss on sale of property and equipment |
|
|
(6,887 |
) |
|
|
24,299 |
|
Stock-based compensation expense |
|
|
82,827 |
|
|
|
|
|
Deferred taxes, net |
|
|
(12,704 |
) |
|
|
142,229 |
|
Allowance for doubtful accounts |
|
|
(5,308 |
) |
|
|
58,774 |
|
Minority interest in consolidated subsidiary |
|
|
475,556 |
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(3,324,609 |
) |
|
|
2,453,579 |
|
Income taxes receivable |
|
|
20,030 |
|
|
|
|
|
Prepaid expenses and other |
|
|
456,960 |
|
|
|
279,831 |
|
Inventory |
|
|
(83,365 |
) |
|
|
(422,994 |
) |
Costs and estimated earnings in excess of billings on
uncompleted contracts |
|
|
(1,140,396 |
) |
|
|
(1,000,782 |
) |
Refundable deposits |
|
|
(89,448 |
) |
|
|
(41,235 |
) |
Accounts payable |
|
|
167,872 |
|
|
|
2,095,780 |
|
Accrued liabilities |
|
|
(1,858,820 |
) |
|
|
(612,131 |
) |
Income taxes payable |
|
|
(51,405 |
) |
|
|
|
|
Billings in excess of costs and estimated earnings on
uncompleted contracts |
|
|
414,993 |
|
|
|
608,590 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
$ |
(2,714,666 |
) |
|
$ |
4,902,499 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies and Use of Estimates:
Presentation of Interim Information:
The condensed consolidated financial statements included herein have been prepared by Meadow
Valley Corporation (we, us, our or the Company) without audit, pursuant to the rules and
regulations of the United States Securities and Exchange Commission (SEC) and should be read in
conjunction with our Annual Report on Form 10-K for the year ended December 31, 2005, as filed with
the SEC under the Securities Exchange Act of 1934, as amended. Certain information and footnote
disclosures normally included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been condensed or omitted, as
permitted by the SEC, although we believe the disclosures are adequate to make the information
presented not misleading. Further, the condensed consolidated financial statements reflect, in the
opinion of management, all normal recurring adjustments necessary to present fairly our financial
position at March 31, 2006 and the results of our operations and cash flows for the periods
presented. The December 31, 2005 consolidated balance sheet data was derived from audited
condensed consolidated financial statements, but does not include all disclosures required by
accounting principles generally accepted in the United States of America.
Seasonal Variations:
Interim results are subject to significant seasonal variations and the results of operations
for the three months ended March 31, 2006 are not necessarily indicative of the results to be
expected for the full year.
Nature of Corporation:
Meadow Valley Corporation was organized under the laws of the State of Nevada on September 15,
1994. The principal business purpose of the Company is to operate as the holding company of Meadow
Valley Contractors, Inc. (MVCI) (Construction services segment) and Ready Mix, Inc. (RMI)
(Construction materials segment). MVCI is a general contractor, primarily engaged in the
construction of structural concrete highway bridges and overpasses, and the paving of highways and
airport runways for various governmental authorities, municipalities and developers in southern
Nevada and Arizona. RMI manufactures and distributes ready mix concrete in the Las Vegas, NV and
Phoenix, AZ metropolitan areas. In 2005, the Company sold, in a public offering, approximately 47%
of its ownership interest in RMI and continues to own approximately 53% of RMIs outstanding common
stock.
Reclassifications:
Certain balances as of December 31, 2005 have been reclassified in the accompanying condensed
consolidated financial statements to conform to the current year presentation. These
reclassifications had no effect on previously reported net income or stockholders equity.
Liquidity:
The Company had income from operations for the three months ended March 31, 2006 of $1,988,971
and used cash from operating activities of $2,714,666. For the three months ended March 31, 2005,
the Company had income from operations of $290,496 and provided cash from operating activities of
$4,902,499.
Revenue and Cost Recognition:
Revenues and costs from fixed-price and modified fixed-price construction contracts are
recognized for each contract on the percentage-of-completion method, measured by the percentage of
costs incurred to date to the estimated total direct costs. Direct costs include, among other
things, direct labor, field labor, equipment rent, subcontracting, direct materials and direct
overhead. General and administrative expenses are accounted for as period costs and are,
therefore, not included in the calculation of the estimates to complete construction contracts in
progress. Project losses are provided for in their entirety in the period in which such losses are
determined, without reference to the percentage-of-completion. As contracts can extend over one or
more accounting periods, revisions in costs and earnings estimated during the course of the work
are reflected during the accounting period in which the facts that required such revision become
known.
We recognize revenue in our construction materials segment on the sale of our concrete and
aggregate products at the time of delivery.
7
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies and Use of Estimates (Continued):
Claims Receivable:
Claims for additional contract revenue are recognized only to the extent that contract costs
relating to the claim have been incurred and evidence provides a legal basis for the claim. As of
March 31, 2006, the total amount of contract claims filed by the Company with various public
entities was $18,835,979. Of this amount, the Companys portion was $10,548,878 and the balance of
$8,287,101 pertains to a prime contractor or subcontractors claims.
Total claim amounts reported by the Company in its filings are approximate and are subject to
revision as final documentation, resolution of issues, settlements progress and/or payments are
received. Relative to the aforementioned claims, the Company has recorded $3,521,080 in cumulative
claims receivable as of March 31, 2006 to offset a portion of costs incurred to-date on the claims.
The Company has not accrued a liability related to the prime contractor or subcontractors
claims as no liability would be deemed payable if their portion of the claims did not receive a
favorable outcome. Correspondingly, no receivable has been recorded for overhead and profit
included in their portion of the claims on the Companys behalf.
Although the Company believes that the claims receivable amounts represent a reasonably
conservative posture, any claims proceeds ultimately paid to the Company less than the aggregate
amount recorded on the balance sheet of $3,521,080 will decrease earnings. Conversely, a payment
for those same items in excess of $3,521,080 will result in increased income.
A common and customary practice in construction contracts is the owners withholding of a
portion of the contract in the form of retention. Retention practices vary from contract to
contract, but in general, retention (usually somewhere between 5% to 10% of the contract) is
withheld from each progress payment by the owner and then paid upon satisfactory completion of the
contract. Contract proceeds comprising retention are included in the Companys balance sheet in
accounts receivable. The portion of accounts receivable pertaining to retention withheld on the
contracts for which claims have been filed amounts to $880,763 as of March 31, 2006. The degree to
which the Company is successful in prosecuting its claims may also impact the amount of retention
paid by the owner.
The Company believes that all retention amounts currently being held by the owners on the
contracts with outstanding claims will be paid in full in accordance with the contract terms.
Therefore, no allowance has been made to reduce the receivables due from the retention on the
disputed contracts.
Earnings per Share:
Statement of Financial Accounting Standards No. 128, Earnings per Share, (SFAS 128)
provides for the calculation of Basic and Diluted earnings per share. Basic earnings per share
includes no dilution and is computed by dividing income available to common shareholders by the
weighted average number of common shares outstanding for the period. Diluted earnings per share
reflect the potential dilution of securities that could share in the earnings of an entity.
Stock-Based Compensation:
Both the Company and RMI have stock-based compensation plans. Effective January 1, 2006, the
Company and RMI adopted the fair value recognition provisions of Statement of Financial Accounting
Standards No. 123 (revised 2004), Share-Based Payment (SFAS 123R), using the modified
prospective transition method and therefore neither have restated results for prior periods. Under
this transition method, stock-based compensation expense for the first quarter of fiscal 2006
includes compensation expense for all stock-based compensation awards granted prior to, but not yet
vested as of January 1, 2006, based on the grant date fair value estimated in accordance with the
original provision of Statement of Financial Accounting Standards No. 123, Accounting for
Stock-Based
Compensation (SFAS 123). Stock-based compensation expense for all stock-based compensation
awards granted after January 1, 2006 is based on the grant-date fair value estimated in accordance
with the provisions of
8
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies and Use of Estimates (Continued):
Stock-Based Compensation (Continued):
SFAS 123R. The Company and RMI recognize these compensation costs on a straight-line basis over
the requisite service period of the award, which is the option vesting term of three years.
The Company and RMI estimate fair value using the Black-Scholes valuation model. Assumptions
used to estimate compensation expense are determined as follows:
|
|
|
Expected term is determined using a weighted average of the contractual term and vesting
period of the award; |
|
|
|
|
Expected volatility of award grants made in the Companys plan is measured using the
weighted average of historical daily changes in the market price of the Companys common
stock over the expected term of the award. Expected volatility of award grants made in
RMIs plan is measured using the weighted average of historical daily changes in the market
price of RMIs peer groups common stock over the expected term of the award. The peer
group is used since RMI does not have sufficient historical daily changes in its common
stock over the expected term of the award; |
|
|
|
|
Risk-free interest rate is equivalent to the implied yield on zero-coupon U.S. Treasury
bonds with a remaining maturity equal to the expected term of the awards; and, |
|
|
|
|
Forfeitures are based on the history of cancellations of awards granted by both
companies and managements analysis of potential forfeitures. |
Prior to the adoption of SFAS 123R, the Company and RMI recognized stock-based compensation
expense in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued
to Employees (APB 25). In March 2005, the SEC issued Staff Accounting Bulletin No. 107 (SAB
107) regarding the SECs interpretation of SFAS 123R and the valuation of share-based payments for
public companies. The Company and RMI have applied the provisions of SAB 107 in their adoption of
SFAS 123R. See Note 2 to the condensed consolidated financial statements for a further discussion
on stock-based compensation.
The following table illustrates the effect on net income and net income per share if the
Company and RMI had applied the fair value recognition provisions of SFAS 123 to options granted
under the stock option plans, non-vested stock awards granted and shares issued under their
respective plans in the first quarter of fiscal 2005. For purposes of pro forma disclosures, the
value of the options is estimated using the Black-Scholes option-pricing formula and amortized to
expense over the options vesting periods; using the straight line method. The following pro forma
information sets forth the net income and net income per share assuming that the Company and RMI
had used the SFAS 123 fair value method in accounting for stock options during the first quarter of
fiscal 2005:
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, 2005 |
|
Net income, as reported |
|
$ |
252,495 |
|
Add: Stock-based employee compensation expense
included in reported income, net of related tax effects |
|
|
|
|
Deduct: Total stock-based employee compensation expense determined
under fair value based methods for all awards, net of related tax effects1 |
|
|
(46,835 |
) |
|
|
|
|
Pro forma net income |
|
$ |
205,660 |
|
|
|
|
|
|
|
|
|
|
Basic net income per common share
|
|
|
|
|
As Reported |
|
$ |
0.07 |
|
Pro forma |
|
|
0.06 |
|
|
|
|
|
|
Diluted net income per common share
|
|
|
|
|
As Reported |
|
$ |
0.06 |
|
Pro forma |
|
|
0.05 |
|
|
|
|
1 |
|
$24,219 of the total $46,835 is related to RMIs stock-based compensation plan. |
9
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies and Use of Estimates (Continued):
Recent Accounting Pronouncements:
In May 2005, the FASB issued Statement of Financial Accounting Standards No. 154, (SFAS
154), Accounting Changes and Error Corrections, a replacement of APB Opinion No. 20, Accounting
Changes and FASB Statement No. 3, Reporting Accounting Changes in Interim Financial Statements.
SFAS 154 applies to all voluntary changes in accounting principle and changes the requirements for
accounting for and reporting a change in accounting principle. SFAS 154 requires the retrospective
application to prior periods financial statements of the direct effect of a voluntary change in
accounting principle unless it is impracticable. APB No. 20 required that most voluntary changes
in accounting principle be recognized by including in net income of the period of the change the
cumulative effect of changing to the new accounting principle. FASB stated that SFAS 154 improves
financial reporting because its requirements enhance the consistency of financial information
between periods. Unless early adoption is elected, SFAS 154 is effective for fiscal years
beginning after December 15, 2005. Early adoption is permitted for fiscal years beginning after
June 1, 2005. SFAS 154 does not change the transition provisions of any existing accounting
pronouncements, including those that are in a transition phase as of the effective date of this
statement. The adoption of SFAS 154 did not have a material affect on the Companys financial
position or results of operations.
2. Stock-Based Compensation:
The Company and RMI both have individual stock-based compensation plans. Meadow Valley
Corporations accompanying condensed consolidated financial statements and these related notes to
financial statements have been presented on a consolidated basis and therefore include RMIs
stock-based compensation information. The information below is presented to show disclosures
related to both the Companys and RMIs individual stock-based compensation plans. Under the
sub-heading Meadow Valley Corporation of this note, information is only for the Companys plan,
with the exception of information presented that is directly related to the consolidation of the
accompanying financial statements and this information is indicated as consolidated. Under the
sub-heading Ready Mix, Inc of this note, information is only for RMIs plan.
Meadow Valley Corporation:
On January 1, 2006, the Company adopted the fair value recognition provisions SFAS 123R.
Prior to January 1, 2006, the Company accounted for share-based payments under the recognition and
measurement provisions of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued
to Employees (APB 25), and related Interpretations, as permitted by SFAS 123. In accordance
with APB 25, no compensation cost was required to be recognized for options granted that had an
exercise price equal to the market value of the underlying common stock on the date of grant.
The Company adopted SFAS 123R using the modified-prospective-transition method. Under that
transition method, compensation cost recognized in the quarter ended March 31, 2006 includes: a)
compensation cost for all share-based payments granted prior to, but not yet vested as of January
1, 2006, based on the grant-date fair value estimated in accordance with the original provisions of
SFAS 123, and b) compensation cost for all share-based payments granted subsequent to January 1,
2006, based on the grant-date fair value estimated in accordance with the provisions of SFAS 123R.
The results for the prior periods have not been restated.
The Company recognizes expected tax benefits related to employee stock based compensation as
awards are granted and the incremental tax benefit or liability when related awards are deductible.
No stock-based compensation costs were recognized in expense for the quarter ended March 31, 2005.
10
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2. Stock-Based Compensation (Continued):
As of March 31, 2006, the Company has the following stock-based compensation plans:
Equity Incentive Plan
In 2004, the Company adopted the 2004 Equity Incentive Plan (2004 Plan). The 2004 Plan
permits the granting of any or all of the following types of awards: (1) incentive and nonqualified
stock options, (2) stock appreciation rights, (3) stock awards, restricted stock and stock units,
(4) other stock or cash-based awards. In connection with any award or any deferred award, payments
may also be made representing dividends or their equivalent.
The 2004 Plan authorizes the issuance of up to 1,200,000 shares of Common Stock, all of which
were previously reserved for issuance under the Companys prior plan. Shares of Common Stock
covered by an award granted under the 2004 Plan will not be counted as used unless and until they
are actually issued and delivered to a participant. The term of the stock options are ten years
and may be exercised after issuance as follows: 33.3% after one year of continuous service, 66.6%
after two years of continuous service and 100% after three years of continuous service. As of
March 31, 2006, 169,815 shares were available for future grant under the 2004 Plan.
The Company uses the Black-Scholes option pricing model to estimate fair value of stock-based
awards with the following assumptions for prior awards of options:
|
|
|
|
|
|
|
Awards Prior to |
|
|
|
January 1, 2006 |
|
Dividend yield |
|
|
0 |
% |
Expected volatility |
|
|
23.94% - 82.23 |
% |
Weighted-average expected volatility |
|
|
49.14 |
% |
Risk-free interest rate |
|
|
5.00 |
% |
Expected life of options (in years) |
|
|
3 |
|
Weighted-average grant-date fair value |
|
$ |
1.15 |
|
The following table summarizes the stock option activity during the first quarter of fiscal
2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
Weighted Average |
|
|
Remaining |
|
|
Aggregate |
|
|
Aggregate |
|
|
|
|
|
|
|
Exercise Price |
|
|
Contractural |
|
|
Fair |
|
|
Intrinsic |
|
|
|
Shares |
|
|
per Share |
|
|
Term1 |
|
|
Value |
|
|
Value2 |
|
Outstanding January 1, 2006 |
|
|
494,857 |
|
|
|
3.34 |
|
|
|
4.93 |
|
|
$ |
554,982 |
|
|
|
|
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
(23,941 |
) |
|
|
2.18 |
|
|
|
5.99 |
|
|
|
(21,782 |
) |
|
|
|
|
Forfeited or expired |
|
|
(334 |
) |
|
|
1.46 |
|
|
|
7.64 |
|
|
|
(274 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding March 31, 2006 |
|
|
470,582 |
|
|
|
3.40 |
|
|
|
4.62 |
|
|
$ |
532,926 |
|
|
$ |
4,201,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable March 31, 2006 |
|
|
346,563 |
|
|
|
3.75 |
|
|
|
3.45 |
|
|
$ |
365,831 |
|
|
$ |
2,972,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Remaining contractual term is presented in years. |
|
2 |
|
The aggregate intrinsic value is calculated as the difference between the
exercise price of the underlying awards and the closing price of the Companys common stock as of
March 31, 2006, for those awards that have an exercise price currently below the closing price as
of March 31, 2006. |
11
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2. Stock-Based Compensation (Continued):
A summary of the status of the Companys nonvested shares as of March 31, 2006 and changes
during the three months ended March 31, 2006 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
Grant-Date |
|
|
|
Shares |
|
|
Fair Value |
|
Nonvested stock options at January 1, 2006 |
|
|
124,019 |
|
|
$ |
1.35 |
|
Granted |
|
|
|
|
|
|
|
|
Vested |
|
|
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested stock options at March 31, 2006 |
|
|
124,019 |
|
|
$ |
1.35 |
|
|
|
|
|
|
|
|
|
During the three months ended March 31, 2006 the Company recognized consolidated compensation
expense of $82,827, of which $54,402 was related to RMIs stock-based compensation plan, and the
Company recognized a tax benefit of $2,649, related thereto. As of March 31, 2006, there was
$112,520 of total unrecognized compensation cost, net of $11,606 attributable to estimated
forfeitures, related to nonvested stock options granted under the Plan. That cost is expected to
be recognized over the weighted average period of 1.55 years. No awards were granted in the three
months ended March 31, 2006.
During the three months ended March 31, 2006, the Company received proceeds of $52,160 as a
result of the exercise common stock options.
Ready Mix, Inc.:
RMI adopted SFAS 123R using the modified prospective transition method. Under this transition
method, compensation cost recognized in the quarter ended March 31, 2006 includes: a) compensation
cost for all share-based payments granted prior to, but not yet vested as of January 1, 2006, based
on the grant date fair value estimated in accordance with the original provisions of SFAS 123, and
b) compensation cost for all share-based payments granted subsequent to January 1, 2006, based on
the grant-date fair value estimated in accordance with the provisions of SFAS 123R. The results
for the prior periods have not been restated.
RMI recognizes expected tax benefits related to employee stock based compensation as awards
are granted and the incremental tax benefit or liability when related awards are deductible. No
stock-based compensation costs were recognized in expense for the quarter ended March 31, 2005.
As of March 31, 2006, RMI has the following stock-based compensation plans:
Equity Incentive Plan
In 2005, RMI adopted the 2005 Equity Incentive Plan (2005 Plan). The 2005 Plan permits the
granting of any or all of the following types of awards: (1) incentive and nonqualified stock
options, (2) stock appreciation rights, (3) stock awards, restricted stock and stock units, (4)
other stock or cash-based awards. In connection with any award or any deferred award, payments may
also be made representing dividends or their equivalent.
RMI has reserved 675,000 shares of its common stock for issuance under the plan. Shares of
common stock covered by an award granted under the 2005 Plan will not be counted as used unless and
until they are actually issued and delivered to a participant. As of March 31, 2006, 421,875
shares were available for future grant under the 2005 Plan. The term of the stock options are five
years and may be exercised after issuance as follows: 33.3% after one year of continuous service,
66.6% after two years of continuous service and 100% after three years of
continuous service. The exercise price of each option is equal to the market price of RMIs
common stock on the date of grant.
12
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
2. Stock-Based Compensation (Continued):
RMI uses the Black-Scholes option pricing model to estimate fair value of stock-based awards
with the following assumptions for the indicated periods:
|
|
|
|
|
|
|
Awards prior to |
|
|
|
January 1, 2006 |
|
Dividend yield |
|
|
0 |
% |
Expected volatility |
|
|
21.4% - 23.3 |
% |
Weighted-average volatility |
|
|
21.55 |
% |
Risk-free interest rate |
|
|
5.00 |
% |
Expected life of options (in years) |
|
|
3 |
|
Weighted-average grant-date fair value |
|
$ |
2.02 |
|
No awards were granted during the three months ended March 31, 2006.
The following table summarizes the stock option activity during the first quarter of fiscal
2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
Remaining |
|
|
Aggregate |
|
|
Aggregate |
|
|
|
|
|
|
|
Exercise Price |
|
|
Contractural |
|
|
Fair |
|
|
Intrinsic |
|
|
|
Shares |
|
|
per Share |
|
|
Term1 |
|
|
Value |
|
|
Value 2 |
|
Outstanding January 1, 2006 |
|
|
253,125 |
|
|
$ |
11.12 |
|
|
|
3.89 |
|
|
$ |
511,616 |
|
|
|
|
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited or expired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding March 31, 2006 |
|
|
253,125 |
|
|
|
11.12 |
|
|
|
3.89 |
|
|
$ |
511,616 |
|
|
$ |
1,050,469 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable March 31, 2006 |
|
|
77,625 |
|
|
$ |
11.00 |
|
|
|
3.83 |
|
|
$ |
151,369 |
|
|
$ |
331,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Remaining contractual term is presented in years. |
|
2 |
|
The aggregate intrinsic value is calculated as the difference between the
exercise price of the underlying awards and the closing price of RMIs common stock as
of March 31, 2006, for those awards that have an exercise price currently below the
closing price as of March 31, 2006. |
A summary of the status of RMIs nonvested shares as of March 31, 2006 and changes during
the three months ended March 31, 2006 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
Grant-Date |
|
|
|
Shares |
|
|
Fair Value |
|
Nonvested stock options at January 1, 2006 |
|
|
253,125 |
|
|
$ |
2.02 |
|
Granted |
|
|
|
|
|
|
|
|
Vested |
|
|
(77,625 |
) |
|
|
1.95 |
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested stock options at March 31, 2006 |
|
|
175,500 |
|
|
$ |
2.05 |
|
|
|
|
|
|
|
|
|
During the three months ended March 31, 2006 RMI recognized compensation expense of $54,402
and a tax benefit of $7,648, related thereto. As of March 31, 2006, there was $280,188 of total
unrecognized compensation cost, net of $32,633 attributable to estimated forfeitures, related to
nonvested stock options granted under the Plan. That cost is expected to be recognized over the
weighted average period of 3.89 years. The total fair value of 77,625 options vested during the
three months ended March 31, 2006, was $151,369. No awards were granted or forfeited in the three
months ended March 31, 2006.
13
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
3. Notes Payable:
Notes payable consists of the following:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
Balance of notes payable outstanding from year end |
|
$ |
13,566,057 |
|
|
$ |
14,941,936 |
|
|
|
|
|
|
|
|
|
|
Note payable, 8.18% interest rate with monthly payments of
$7,353 and one balloon payment of $111,853, due
November 14, 2009, collateralized by equipment |
|
|
356,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable, interest rates of 3.85% with interest only payments
until April 1, 2006, then combined monthly payments of $4,780, due
December 1, 2009, collateralized by equipment |
|
|
193,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable, interest rates ranging from 5.70% to 8.14% with
combined monthly payments of $52,466, due dates ranging
January 31, 2011 to March 28, 2011, collateralized by equipment |
|
|
3,076,146 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,192,375 |
|
|
|
14,941,936 |
|
Less: current portion |
|
|
(3,883,146 |
) |
|
|
(3,518,892 |
) |
|
|
|
|
|
|
|
|
|
$ |
13,309,229 |
|
|
$ |
11,423,044 |
|
|
|
|
|
|
|
|
Following are maturities of the above long-term debt for each of the next five years and thereafter:
|
|
|
|
|
2007 |
|
$ |
3,883,146 |
|
2008 |
|
|
3,447,605 |
|
2009 |
|
|
3,138,203 |
|
2010 |
|
|
4,004,707 |
|
2011 |
|
|
1,972,458 |
|
2011 and thereafter |
|
|
746,256 |
|
|
|
|
|
|
|
$ |
17,192,375 |
|
|
|
|
|
4. Lines of Credit:
As of March 31, 2006, the Company had a $3,000,000 line of credit loan agreement, with an
interest rate at Chase Manhattan Banks prime, plus .75%. The interest rate as of March 31, 2006
was 8.5%. The balance outstanding on the line of credit as of March 31, 2006 was $250,000 and is
reported in Note 3 of these notes to condensed consolidated financial statements. The line of
credit agreement allows interest only payments until December 31, 2008. If the agreement is not
renewed by December 31, 2008 and a balance is outstanding, then the
line of credit converts into a term agreement requiring equal monthly principal plus interest
payments through December 31, 2011 and is collateralized by all of the Companys assets. Under the
terms of the agreement, the Company is required to maintain a certain level of tangible net worth,
a ratio of total debt to tangible net worth as well as a minimum cash flow to debt ratio. As of
March 31, 2006, the Company was in compliance with these covenants.
As of March 31, 2006, RMI had a $5,000,000 line of credit loan agreement, with an interest
rate at Chase Manhattan Banks prime, plus .25%. The interest rate as of March 31, 2006 was 8.0%.
The balance outstanding on the line of credit as of March 31, 2006 was $1,280,263 and is reported
in Note 3 of these notes to condensed consolidated financial statements. The line of credit
agreement allows interest only payments until December 31, 2008. If the agreement is not renewed
by December 31, 2008 and a balance is outstanding, then the line of credit converts into a term
agreement requiring equal monthly principal plus interest payments through December 31, 2011 and is
collateralized by all of RMIs assets. Under the terms of the agreement, RMI is required to
maintain a certain level of tangible net worth, a ratio of total debt to tangible net worth as well
as a minimum cash flow to debt ratio. As of March 31, 2006, RMI was in compliance with these
covenants.
14
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
4. Lines of Credit (Continued):
As of March 31, 2006, the Company has a line of credit in the amount of $2,023,102, with an
interest rate at Chase Manhattan Banks prime, plus .75%. The interest rate as of March 31, 2006
was 8.5%. The balance outstanding on the line of credit as of March 31, 2006 was $1,590,669 and is
reported in Note 3 of these notes to condensed consolidated financial statements. The line of
credit agreement allows interest only payments until December 31, 2007. Then the line of credit
converts into a term agreement requiring equal monthly principal plus interest payments through
December 31, 2010 and is collateralized by all of the Companys assets. Under the terms of the
agreement, the Company is required to maintain a certain level of tangible net worth, a ratio of
total debt to tangible net worth as well as a minimum cash flow to debt ratio. As of March 31,
2006, the Company was in compliance with these covenants.
In addition to the lines of credit mentioned above, the Company and RMI have also established
capital expenditure commitments in the amounts of $5,000,000 and $10,000,000, respectively. The
purposes of these commitments are to fund certain acquisitions of capital equipment that the
Company and RMI may need to improve capacity or productivity.
5. Commitments:
During the quarter ended March 31, 2006, the Company entered into two operating leases and
extended one of its office leases for a combined monthly payment amount of $10,420. Minimum future
rental payments under the non-cancelable operating leases entered into during the three months
ended March 31, 2006, for the following years are:
|
|
|
|
|
2007 |
|
$ |
121,230 |
|
2008 |
|
|
8,230 |
|
|
|
|
|
|
|
$ |
129,460 |
|
|
|
|
|
The Company has agreed to indemnify its officers and directors for certain events or
occurrences arising as a result of the officer or directors serving in such capacity. The term of
the indemnification period is for the officers or directors lifetime. The maximum potential
amount of future payments the Company could be required to make under these indemnification
agreements is unlimited. However, the Company has a directors and officers liability insurance
policy that enables it to recover a portion of any future amounts paid up to $10 million. As a
result of its insurance policy coverage and no current or expected litigation, the Company believes
the estimated fair value of these indemnification agreements is minimal and has not recorded
liabilities for these agreements as of March 31, 2006.
The Company enters into indemnification provisions under its agreements with other companies
in the ordinary course of business, typically with business partners, customers, landlords, lenders
and lessors. Under these provisions the Company generally indemnifies and holds harmless the indemnified party for
losses suffered or incurred by the indemnified party as a result of the Companys activities or, in
some cases, as a result of the indemnified partys activities under the agreement. The maximum
potential amount of future payments the Company could be required to make under these
indemnification provisions is unlimited. The Company has not incurred material costs to defend
lawsuits or settle claims related to these indemnification agreements. As a result, the Company
believes the estimated fair value of these agreements is minimal. Accordingly, the Company has no
liabilities recorded for these agreements as of March 31, 2006.
6. Statement of Cash Flows:
Non-Cash Investing and Financing Activities:
The Company recognized investing and financing activities that affected assets and
liabilities, but did not result in cash receipts or payments. These non-cash activities are as
follows:
15
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6. Statement of Cash Flows (Continued):
During the three months ended March 31, 2006 and 2005, the Company financed the purchase of
equipment in the amount of $1,814,502 and $385,741, respectively. During the three months ended
March 31, 2005, the Company refinanced a note payable in the amount of $1,489,570.
During the three months ended March 31, 2006, the Company incurred $82,827 in stock-based
compensation expense associated with stock option awards granted to employees, directors and
consultants.
7. Litigation and Claim Matters:
The Company is a party to legal proceedings in the ordinary course of its business. With the
exception of those matters detailed below, the Company believes that the nature of these
proceedings (which generally relate to disputes between the Company and its subcontractors,
material suppliers or customers regarding payment for work performed or materials supplied) are
typical for a construction firm of its size and scope, and no other pending proceedings are deemed
to be materially detrimental and some claims may prove beneficial to its financial condition.
The following proceedings represent matters that may become material and have been referred to
legal counsel for further action:
Requests for Equitable Adjustment to Construction Contracts. The Company has made claims
as described below on the following contracts:
|
(1) |
|
Two contracts with the New Mexico State Highway and Transportation Department
The approximate total value of the Companys claims on these projects is $12,002,782,
of which $8,336,931 is on behalf of MVCI and the balance of $3,665,851 is on behalf of
the prime contractor or subcontractors. The primary issues are changed conditions,
plan errors and omissions, contract modifications and associated delay costs. In
addition, the projects were not completed within the adjusted contract time because of
events giving rise to the claims. The prosecution of the claims will include the
appropriate extensions of contract time to offset any potential liquidated damages. A
trial date has been set for spring of 2007. |
|
|
(2) |
|
Clark County Public Works, Clark County, Nevada A final ruling on November 1,
2004, by the three-member arbitration panel awarded MVCI approximately $5,540,000, of
which $2,100,000 is due MVCI and the balance of $3,440,000 is due a subcontractor. The
award included prejudgment interest and post-judgment interest, which continues to
accrue at approximately $900 per day. The approximate total value of the claims ruled
on above was $6,833,197, of which $2,211,947 was on behalf of MVCI and the balance of
$4,621,250 was on behalf of a subcontractor. MVCI has not recognized any additional claim receivable related to this ruling since Clark County
Public Works has filed, on January 28, 2005 with the District Court, a Notice of and
Motion to Vacate Arbitration Award. The Countys motion was heard on May 9, 2005 and
was denied by the District Court, but has now been appealed to the Nevada Supreme Court.
In 2004, the three-member arbitration panel made a partial ruling rejecting a
significant portion of the original claim that was primarily asserted by another
subcontractor on the project, which we refer to as the Shoring Entitlement claim. MVCI
filed with the District Court a Notice of and Motion to Vacate Arbitration Award on the
Shoring Entitlement. The motion was denied by the District Court and on February 7,
2005, MVCI filed an appeal to the Nevada Supreme Court. The primary issues related to
the claim filed against Clark County Public Works were changed conditions, constructive
changes, contract modifications and associated delay costs. A date has not yet been
established for the Nevada Supreme Court to hear the appeals. |
16
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
7. Litigation and Claim Matters (Continued):
The combined total of all outstanding claims as of March 31, 2006 is $18,835,979. MVCIs
portion of the total claims is $10,548,878 and the balance pertaining to a prime contractor or
subcontractors claims is $8,287,101. Total claim amounts reported by the Company are approximate
and are subject to revision as final documentation progresses and as issues are resolved and/or
payments made. Claim amounts do not include any prejudgment interest, if applicable. Relative to
the aforementioned claims, MVCI has recorded $3,521,080 in cumulative claims receivable to offset a
portion of costs incurred to date on the claims.
MVCI has not accrued a liability related to the prime contractor or subcontractors claims as
no liability would be deemed payable if their portion of the claims did not receive a favorable
final outcome. Correspondingly, no receivable has been recorded for overhead and profit included
in their portion of the claims on MVCIs behalf.
Although the Company believes its claims receivable represent a reasonably conservative
posture, any claims proceeds ultimately paid to the Company less than the aggregate amount recorded
on the balance sheet of $3,521,080 will decrease earnings. Conversely, a payment for those same
items in excess of $3,521,080 will increase income.
The portion of accounts receivable pertaining to retention withheld on the contracts for which
claims have been filed amounts to $880,763. The degree to which the Company is successful in
prosecuting its claims may also impact the amount of retention paid by the owner. The Company
believes that all retention amounts currently being held by the owners on the contracts with
outstanding claims will be paid in full in accordance with the contract terms. Therefore, no
allowance has been made to reduce the receivables due from the retention on the disputed contracts.
Lawsuits Filed Against Meadow Valley Corporation and its Subsidiaries
|
(1) |
|
Innovative Construction Systems, Inc. (ICS), District Court, Clark County, NV
ICS was a subcontractor to MVCI on several projects. ICS failed to make payments of
payroll, pension fund contributions and other taxes for which the Internal Revenue
Service garnished any future payments due ICS on MVCI projects. As a result, ICS
failed to supply labor to perform its work and defaulted on its subcontracts. The
Company terminated the ICS subcontracts and performed the work with MVCIs personnel.
ICS alleges the subcontracts were wrongfully terminated and is asserting numerous
claims for damages. ICS claims against MVCI total approximately $15,000,000. The
Company does not believe ICS claims have merit and intends to vigorously defend
against these claims and has filed counter-claims for approximately $3,200,000 seeking
to recover the damages ICS has caused MVCI through its failure to perform and satisfy
its financial obligations. As such, no liability has been recorded in the accompanying
condensed consolidated financial statements for any potential loss arising from this
claim. In September 2003, a binding arbitration agreement was entered into between ICS
and MVCI to stay all actions until the Clark County, Nevada Shoring Entitlement
claim, as mentioned above, is concluded, a decision is rendered, payment is received
from the County, and the funds are escrowed. As a result of the Clark County
arbitration panels decision referenced above, we have requested binding arbitration
concerning all remaining matters between MVCI and ICS. The arbitration has been
scheduled for September 2006. |
|
|
(2) |
|
Johnson & Danley Construction Co., Inc. (JDCC), J.D. Materials, Inc. (JDM)
and Joel T. Danley (Danley) (collectively J&D), Twelfth Judicial District, District
of New Mexico JDCC was the prime contractor and MVCI was a subcontractor to JDCC on
one of the two contracts involved in MVCIs disputes with the state of New Mexico.
JDCC was also a subcontractor to MVCI on other contracts in New Mexico. JDM is the
owner of an aggregate pit in Alamogordo, NM and leased the pit to MVCI under a mineral
lease agreement. Danley is believed to be an officer and owner of JDCC and JDM. JDCC
filed for Chapter 11 bankruptcy protection, which in accordance with the contract,
resulted in the termination of its contract with the New Mexico State Highway and
Transportation Department (NMSHTD). The payment and performance bonds supplied by
JDCC in connection |
17
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
7. Litigation and Claim Matters (Continued):
with the one contract for which JDCC was the prime contractor had been furnished by the
Companys surety companies. MVCI indemnified the surety companies against losses and
claims on the one contract. Upon JDCCs termination, the NMSHTD entered into a takeover
agreement with the surety companies who subsequently entered into an agreement with MVCI
to complete the work. MVCI has successfully completed the projects. In its complaint,
J&D alleged, among other things, that MVCI was partially responsible for the cause of
its bankruptcy and sought damages in an undetermined amount. On February 10, 2003, J&D
and MVCI entered into a settlement agreement for mutual consideration whereby the two
parties dismissed their claims and counterclaims in their entirety. The parties have
agreed to jointly prosecute their respective claims against the NMSHTD.
|
(3) |
|
MVCI is defending a claimed preference, in the Third Judicial Court of Salt
Lake County, in connection with a payment made to it by an insurance company, Southern
America Insurance Company, in the approximate amount of $100,000. MVCI believes that
the payment is not a preference, and is vigorously defending the action. |
|
|
(4) |
|
MVCI, through its insurance company, is providing a defense to the State of
Arizona, pursuant to its obligations under its contract, for a complaint brought by the
parents of Corey James and Michelle James in the Superior Court of the State of
Arizona, in and for the County of Pinal. The Complaint, No.CV00400744, was filed on
July 9, 2004. The complaint is a civil action titled John James, the Father of Decedent
Corey James, Donna James, the mother of Decedent Corey James, Marjorie Surine, the
Mother of Decedent Michelle James and Joseph Burkhamer, the Father of Decedent Michelle
James, Plaintiffs, vs. The State of Arizona, a Body Politic; John Does and Jane Does
1-10; ABC Companies 1-5; and Black and White Corporations, Partnerships and/or Sole
proprietorships 1-10, or Other Entities, Defendants. The complaint seeks damages from
the State of Arizona for losses suffered by the plaintiffs as a result of a traffic
accident. In January of 2006 Joseph Burkhamer, the Father of Decedent Michelle James,
was dismissed from the complaint. The Company denies responsibility for the accident
and is vigorously defending the action. The Company has not accrued a liability
related to this complaint as of March 31, 2006. |
8. Earnings per Share:
Statement of Financial Accounting Standards No. 128, Earnings per Share, provides for the
calculation of Basic and Diluted earnings per share. Basic earnings per share includes no dilution
and is computed by dividing income available to common shareholders by the weighted average number
of common shares outstanding for the period. Diluted earnings per share reflect the potential
dilution of securities that could share in the earnings of an entity, as set forth below:
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
March 31, |
|
|
|
2006 |
|
|
2005 |
|
Weighted average common shares
outstanding |
|
|
4,154,444 |
|
|
|
3,604,555 |
|
Dilutive effect of: |
|
|
|
|
|
|
|
|
Stock options |
|
|
322,114 |
|
|
|
355,583 |
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding assuming dilution |
|
|
4,476,559 |
|
|
|
3,960,138 |
|
|
|
|
|
|
|
|
All dilutive common stock equivalents are reflected in our earnings per share calculations.
Anti-dilutive common stock equivalents are not included in our earnings per share calculations. For
the three months ended March 31, 2006 and 2005, the Company had no anti-dilutive common stock
equivalents.
18
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
8. Earnings per Share (Continued):
The Companys basic net income per share at March 31, 2006 and 2005, were computed by dividing
net income for the period by 4,154,444 and 3,604,555, respectively, the basic weighted average
number of common shares outstanding during the period.
The Companys diluted net income per common share at March 31, 2006 is computed based on the
weighted average number of shares of common stock outstanding during the period and the weighted
average number of shares underlying options to purchase 470,582 common shares at a range of $1.46
to $9.38. Options to purchase 724,973 common shares at a range of $1.46 to $4.56 per share were
outstanding during 2005.
9. Income Taxes:
The Companys effective tax rate is based on expected income, statutory tax rates and tax
planning opportunities available in the various jurisdictions in which it operates. For interim
financial reporting, in accordance with APB Opinion No. 28, the Company estimates the annual tax
rate based on projected taxable income for the full year and records a quarterly income tax
provision in accordance with the anticipated annual rate. As the year progresses, we refine the
estimates of the years taxable income as new information becomes available, including year-to-date
financial results. This continual estimation process can result in a change to the expected
effective tax rate for the year. When this occurs, the Company adjusts the income tax provision
during the quarter in which the change in estimate occurs so that the year-to-date provision
reflects the expected annual tax rate. Significant judgment is required in determining the
Companys effective tax rate and in evaluating our tax positions.
The effective income tax rate of approximately 37% for the three months ended March 31, 2006
differed from the statutory rate, due primarily to state income taxes and non-deductible stock
based compensation expense associated with employee incentive stock options. The effective income
tax rate of approximately 36% for the three months ended March 31, 2005 differed from the statutory
rate, due primarily to state income taxes.
10. Subsequent Events:
During April and May 2006, the Company financed the purchase of a piece of equipment and a
vehicle in the amount of $196,043. The notes payable obligations have interest rates of 8.15% and
1.9%, respectively, with monthly combined principal payments of $3,396 plus interest and are due
June 27, 2011 and June 11, 2011.
During April 2006, the Company leased 20 additional mixer trucks, with a combined monthly
payment of $50,251. The operating leases expire March 25, 2011 through April 28, 2011.
During April 2006, the Company renewed a purchase agreement to mine aggregate products with a
monthly minimum payment of $20,000. The agreement expires April 30, 2007 and can be extended year
after year at the Companys option.
During April 2006, the Company entered into an agreement to purchase an office building in
Phoenix, AZ in the amount of $1,917,000. The Company intends on financing approximately $1,500,000
of the purchase price.
19
MEADOW VALLEY CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
11. Segment Information:
The Company manages and operates two segments construction services and construction
materials. The construction services segment provides construction services to a broad range of
public and some private customers primarily in southern Nevada and Arizona. Through this segment,
the Company performs heavy civil construction such as the construction of bridges and overpasses,
channels, roadways, highways and airport runways. The construction materials segment manufactures
and distributes ready mix concrete and sand and gravel products in the Las Vegas, NV and Phoenix,
AZ markets. Material customers include concrete subcontractors, prime contractors, homebuilders,
commercial and industrial property developers, pool builders and homeowners. The construction
materials segment operates out of two locations in the Las Vegas, NV vicinity, one location in the
Moapa, NV vicinity and two locations in the Phoenix, AZ vicinity.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2006 |
|
|
2005 |
|
|
|
Construction |
|
|
Construction |
|
(dollars in thousands) |
|
Services |
|
|
Materials |
|
|
Services |
|
|
Materials |
|
Gross revenue |
|
$ |
25,303 |
|
|
$ |
21,132 |
|
|
$ |
25,947 |
|
|
$ |
14,331 |
|
Intercompany revenue |
|
|
(684 |
) |
|
|
(1 |
) |
|
|
|
|
|
|
(352 |
) |
Cost of revenue |
|
|
23,228 |
|
|
|
18,459 |
|
|
|
25,083 |
|
|
|
13,249 |
|
Interest income |
|
|
96 |
|
|
|
93 |
|
|
|
203 |
|
|
|
6 |
|
Interest expense |
|
|
(46 |
) |
|
|
(29 |
) |
|
|
(55 |
) |
|
|
(68 |
) |
Intercompany interest income (expense) |
|
|
|
|
|
|
|
|
|
|
31 |
|
|
|
(31 |
) |
Depreciation and amortization |
|
|
588 |
|
|
|
788 |
|
|
|
497 |
|
|
|
567 |
|
Income before income taxes and minority
interest in consolidated subsidiary |
|
|
518 |
|
|
|
1,606 |
|
|
|
84 |
|
|
|
311 |
|
Income tax expense |
|
|
(194 |
) |
|
|
(590 |
) |
|
|
(30 |
) |
|
|
(112 |
) |
Income before minority interest in
consolidated subsidiary |
|
|
324 |
|
|
|
1,016 |
|
|
|
54 |
|
|
|
199 |
|
Minority interest in consolidated
subsidiary |
|
|
|
|
|
|
(476 |
) |
|
|
|
|
|
|
|
|
Net income |
|
|
324 |
|
|
|
540 |
|
|
|
54 |
|
|
|
199 |
|
Total assets |
|
|
44,282 |
|
|
|
45,027 |
|
|
|
43,760 |
|
|
|
22,341 |
|
There are no differences in accounting principles between the segments. All centrally
incurred costs are allocated to the construction services segment. Beginning in 2005, a management
fee is allocated to the materials segment in the amount of $22,000 per month. Intercompany revenue
is eliminated at cost to arrive at consolidated revenue and cost of revenue.
20
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Disclosure
This Quarterly Report on Form 10-Q and the documents we incorporate by reference herein
include forward-looking statements. All statements other than statements of historical facts
contained in this Form 10-Q and the documents we incorporate by reference, including statements
regarding our future financial position, business strategy and plans and objectives of management
for future operations, are forward-looking statements. The words believe, may, estimate,
continue, anticipate, intend, should, plan, could, target, potential, is likely,
will, expect and similar expressions, as they relate to us, are intended to identify
forward-looking statements within the meaning of the safe harbor provisions of Section 27A of the
Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended. We have based these forward-looking statements largely on our current expectations and
projections about future events and financial trends that we believe may affect our financial
condition, results of operations, business strategy and financial needs.
These forward-looking statements are subject to a number of risks, uncertainties and
assumptions described in Risk Factors in the Annual Report on Form 10-K and any changes thereto
in Part II, Item 1A Risk Factors of this Form 10-Q. In addition, our past results of operations
do not necessarily indicate our future results. Moreover, the construction services and
construction materials segments of our business is very competitive and rapidly changing. New risk
factors emerge from time to time and it is not possible for us to predict all such risk factors,
nor can we assess the impact of all such risk factors on our business or the extent to which any
risk factor, or combination of risk factors, may cause actual results to differ materially from
those contained in any forward-looking statements.
Except as otherwise required by applicable laws, we undertake no obligation to publicly update
or revise any forward-looking statements or the risk factors described in this Quarterly Report on
Form 10-Q or in the documents we incorporate by reference, whether as a result of new information,
future events, changed circumstances or any other reason after the date of this Quarterly Report on
Form 10-Q. You should not rely upon forward-looking statements as predictions of future events or
performance. We cannot assure you that the events and circumstances reflected in the
forward-looking statements will be achieved or occur. Although we believe that the expectations
reflected in the forward-looking statements are reasonable, we cannot guarantee future results,
levels of activity, performance or achievements.
General
The following is managements discussion and analysis of certain significant factors affecting
the Companys financial position and operating results during the periods included in the
accompanying condensed consolidated financial statements. Except for the historical information
contained herein, the matters set forth in this report are forward-looking statements.
Revenue on uncompleted fixed price contracts is recorded under the percentage-of-completion
method of accounting. We begin to recognize revenue on our contracts when we first incur direct
costs. Contracts often involve work periods in excess of one year and revisions in cost and profit
estimates during construction are reflected in the accounting period in which the facts that
require the revisions become known. Losses on contracts, if any, are provided for in total when
determined, regardless of the percent complete.
In general, labor, equipment and disposable materials tend to be the types of costs with the
greatest uncertainty, and, therefore, have the greatest risk of variation from budgeted costs.
Permanent materials and subcontract costs tend to be more predictable and, to a greater degree, can
be fixed for the duration of the contract, thus have less risk of variation from the original
estimate. Over the last year, however, nearly the entire United States construction industry has
been impacted by materials shortages and rising costs of key commodities such as steel, cement and
petroleum-based products. We have managed to avoid material deterioration of profit margins due to
untimely delivery of important construction materials or from rapidly rising costs of the same, but
have not escaped constrained revenue from the construction materials segment caused by cement
powder allocations or from minor cost overruns due to rising costs of raw materials in our
construction services segment. A significant and unforeseen rise in the cost of crude oil could
negatively impact our performance. Likewise, prolonged shortages of raw materials could delay
progress on projects, cause cost overruns and potentially erode profit margins.
21
Overview
The first quarter of 2006 was positively influenced by the unusually mild and dry weather that
we experienced in our market that permitted construction activity to progress with few
interruptions. When comparing the first quarter of 2006 to the first quarter of 2005, the
improvement is even more pronounced since the weather a year ago had such a negative impact on
operations. Furthermore, our materials segment was favorably impacted by the increased delivery
capacity that was added since the first quarter of 2005, which was effectively utilized to service
the increased demand for our product. Construction services revenue remained relatively flat, but
profitability improved due to the majority of the projects nearing completion and whose profits are
more certain than at earlier stages of completion and due to having negotiated a favorable
resolution of certain issues on a project that had experienced losses in prior periods.
Our construction materials segment experienced a particularly strong quarter for the reasons
previously stated. Revenue for the first quarter of 2006 increased 51% compared to the same
quarter of 2005 and net income increased 411% over the same comparable periods. We continue to
employ capital and manpower to implement our growth strategies and expect our performance to be
further enhanced as we bring these planned new production facilities on line. We believe we have
adequately adapted to the expected decline in activity in the residential market by increasing our
sales in what we consider to be a very strong commercial/industrial construction sector. We do not
expect the residential market to materially decline, but rather incur a normal cooling down period
from the fast paced building activity that we have seen over the last few years. We believe this
will benefit the industry and our business over the long term.
Contract backlog, as of March 31, 2006, declined slightly to $64.5 million compared to $68.4
million at December 31, 2005. Nearly $62 million of the existing backlog is scheduled to be
completed in 2006. Since the beginning of 2006, our bonding capacity has increased and we have
been able to bid on larger single projects valued as high as $40 million. Our aggregate bonding
limit, as previously reported, has increased to approximately $120 million. Presently, we have
adequate capacity given the current level of backlog and future bidding opportunities. We have
been actively bidding on new contracts but have yet to add any material contracts to our backlog
other than the $17.4 million award that we reported in March. We believe our best course of action
is to remain disciplined in our bidding strategy, seeking to maximize profitability and minimize
risk in order to maintain the trend that we established in 2005, which showed a marked reduction in
the number of unprofitable projects and much improved margins on profitable work.
Critical Accounting Policies, Estimates and Judgments
Significant accounting policies are described in the audited condensed consolidated financial
statements and notes thereto included in our Annual Report on Form 10-K for the year ended December
31, 2005. We believe our most critical accounting policies are revenue recognition and cost
estimation on certain contracts for which we use a percentage-of-completion accounting method, our
allowances for doubtful accounts, our inventory allowance, the valuation of property, plant and equipment, and our accounting policies on contingencies,
income taxes and the estimation of the fair value of share-based payment arrangements. The revenue
recognition and cost estimation accounting method is applied by our construction services segment
to heavy construction projects executed under multi-year contracts with various customers.
Revenue and costs from fixed-price and modified fixed-price construction contracts are
recognized for each contract on the percentage-of-completion method, measured by the percentage of
costs incurred to date to the estimated total of direct costs. Direct costs include, among other
things, direct labor, field labor, equipment rent, subcontracting, direct materials, and direct
overhead. General and administrative expenses are accounted for as period costs and are,
therefore, not included in the calculation of the estimates to complete construction contracts in
progress. Project losses are provided in the period in which such losses are determined, without
reference to the percentage-of-completion. As contracts can extend over one or more accounting
periods, revisions in costs and earnings estimated during the course of the work are reflected
during the accounting period in which the facts that required such revisions become known.
The asset costs and estimated earnings in excess of billings on uncompleted contracts
represents revenue recognized in excess of amounts billed. The liability billings in excess of
costs and estimated earnings on uncompleted contracts represents billings in excess of revenues
recognized.
22
The complexity of the estimation process and all issues related to the assumptions, risks and
uncertainties inherent with the application of the percentage-of-completion method of accounting
affects the amounts reported in our condensed consolidated financial statements. A number of
internal and external factors affect our percentage-of-completion estimates, including labor rate
and efficiency variances, estimated future material prices and customer specification changes. If
our business conditions were different, or if we used different assumptions in the application of
this accounting policy, it is likely that materially different amounts would be reported in our
condensed consolidated financial statements.
We are required to estimate the collectibility of our accounts receivable. A considerable
amount of judgment is required in assessing the realization of these receivables, including the
current credit worthiness of each customer and the related aging of the past due balances. Our
provision for bad debts at March 31, 2006 and December 31, 2005 amounted to $320,804 and $326,112,
respectively. We determine our reserve by using percentages applied to certain aged receivable
categories and percentages of certain types of revenue generated, as well as a review of the
individual accounts outstanding and our collection history. Should our estimate for the provision
of bad debt not be sufficient to allow for the write-off of future bad debts we will incur
additional bad debt expense, thereby reducing net income in a future period. If, on the other
hand, we determine in the future that we have over estimated our provision for bad debt we will
reduce bad debt expense, thereby increasing net income in the period in which the provision for bad
debt was over estimated.
We are required to state our inventories at the lower of cost or market. In assessing the
ultimate realization of inventories, we are required to make judgments as to the future demand
requirements and compare these with the current inventory levels. Our reserve requirements
generally increase as our projected demand requirements decrease due to market conditions and
longer than expected usage periods. At March 31, 2006 and December 31, 2005, inventories of
$860,343 and $776,978, respectively, are each net of reserves of $244,271. It is possible that
significant changes in required inventory reserves may occur in the future if there are changes in
market conditions.
We are required to provide property and equipment net of depreciation and amortization
expense. We expense depreciation and amortization utilizing the straight-line method over what we
believe to be the estimated useful lives. Leasehold improvements are amortized over their
estimated useful lives or the lease term, whichever is shorter. The life of any piece of equipment
can vary, even within the same category of equipment, due to the quality of the maintenance, care
provided by the operator and the general environmental conditions, such as temperature, weather
severity and the terrain in which the equipment operates. We maintain, service and repair a
majority of our equipment through the use of our mechanics. If we inaccurately estimate the life
of any given piece of equipment or category of equipment we may be overstating or understating
earnings in any given period.
We also review our property, plant and equipment for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability
of assets to be held and used is measured by a comparison of the carrying amount of an asset to
future net cash flows expected to be generated by the asset. If such assets are considered to be
impaired, the impairment recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.
The impairments are recognized in the period during which they are identified. Assets to be
disposed of are reported at the lower of the carrying amount or fair value less costs to sell.
We are required to estimate our income taxes in each jurisdiction in which we operate. This
process requires us to estimate the actual current tax exposure together with assessing temporary
differences resulting from differing treatment of items for tax and financial reporting purposes.
These temporary differences result in deferred tax assets and liabilities on our balance sheets.
We must calculate the blended tax rate, combining all applicable tax jurisdictions, which can vary
over time as a result of the allocation of taxable income between the tax jurisdictions and the
changes in tax rates. We must also assess the likelihood that the deferred tax assets, if any,
will be recovered from future taxable income and, to the extent recovery is not likely, must
establish a valuation allowance. As of March 31, 2006, we had total deferred tax assets of $.8
million with no valuation allowance and total deferred tax liabilities of $3.2 million. The
deferred tax asset does not contain a valuation allowance as we believe we will be able to utilize
the deferred tax asset through future taxable income.
Furthermore, we are subject to periodic review by domestic tax authorities for audit of our
income tax returns. These audits generally include questions regarding our tax filing positions,
including the amount and timing of deductions and the allocation of income among various tax
jurisdictions. In evaluating the exposures associated with our various tax filing positions,
including federal and state taxes, we believe we have complied with the rules of
23
the service codes and therefore have not recorded reserves for any possible exposure. Typically the taxing
authorities can audit the previous three years of tax returns and in certain situations audit
additional years, therefore a significant amount of time may pass before an audit is conducted and
fully resolved. Although no audits are currently being conducted, if a taxing authority would
require us to amend a prior years tax return we would record the increase or decrease in our tax
obligation in the period in which it is more likely than not to be realized.
Effective January 1, 2006, we adopted the fair value recognition provisions of SFAS 123R using
the modified prospective transition method, and therefore have not restated prior periods results.
Under this method we recognize compensation expense for all share-based payments granted after
January 1, 2006 and prior to but not yet vested as of January 1, 2006, in accordance with SFAS 123R
using Black-Scholes option valuation model. Under the fair value recognition provisions of SFAS
123R, we recognize stock-based compensation net of an estimated forfeiture rate and only recognize
compensation cost for those shares expected to vest on a straight-line basis over the requisite
service period of the award. Prior to SFAS 123R adoption, we accounted for share-based payments
under APB 25 and accordingly, did not recognize compensation expense for options granted that had
an exercise price equal to the market value of the underlying common stock on the date of grant.
Determining the appropriate fair value model and calculating the fair value of share-based
payment awards requires the input of highly subjective assumptions, including the expected life of
the share-based payment awards and stock price volatility. The assumptions used in calculating the
fair value of share-based payment awards represent managements best estimates, but these estimates
involve inherent uncertainties and the application of management judgment. As a result, if factors
change and we use different assumptions, our stock-based compensation expense could be materially
different in the future. In addition, we are required to estimate the expected forfeiture rate and
only recognize expense for those shares expected to vest. If our actual forfeiture rate is
materially different from our estimate, the stock-based compensation expense could be significantly
different from what we have recorded in the current period. See Note 2 to the condensed
consolidated financial statements for a further discussion on stock-based compensation.
As discussed elsewhere in this filing, we disclose various litigation and claims matters.
These issues involve significant estimates and judgments, which may materially change in future
periods due to change in circumstances.
Results of Operations
The following table sets forth, for the three months ended March 31, 2006 and 2005, certain
items derived from the Companys condensed consolidated statements of operations and the
corresponding percentage of total revenue for each item:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, |
|
|
|
2006 |
|
|
2005 |
|
(dollars in thousands) |
|
(Unaudited) |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction services |
|
$ |
24,619 |
|
|
|
53.8 |
% |
|
$ |
25,947 |
|
|
|
65.0 |
% |
Construction materials |
|
|
21,131 |
|
|
|
46.2 |
% |
|
|
13,979 |
|
|
|
35.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
45,750 |
|
|
|
100.0 |
% |
|
|
39,926 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
4,748 |
|
|
|
10.4 |
% |
|
|
1,946 |
|
|
|
4.9 |
% |
General and administrative expenses |
|
|
2,759 |
|
|
|
6.0 |
% |
|
|
1,655 |
|
|
|
4.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
1,989 |
|
|
|
4.3 |
% |
|
|
291 |
|
|
|
0.7 |
% |
Interest income |
|
|
189 |
|
|
|
0.4 |
% |
|
|
178 |
|
|
|
0.4 |
% |
Interest expense |
|
|
(75 |
) |
|
|
-0.2 |
% |
|
|
(92 |
) |
|
|
-0.2 |
% |
Other income |
|
|
21 |
|
|
|
0.1 |
% |
|
|
18 |
|
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and minority
interest in consolidated subsidiary |
|
|
2,124 |
|
|
|
4.6 |
% |
|
|
395 |
|
|
|
1.0 |
% |
Income tax expense |
|
|
(784 |
) |
|
|
-1.7 |
% |
|
|
(142 |
) |
|
|
-0.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before minority interest in consolidated
subsidiary |
|
|
1,340 |
|
|
|
2.9 |
% |
|
|
253 |
|
|
|
0.6 |
% |
Minority interest in consolidated subsidiary |
|
|
(476 |
) |
|
|
-1.0 |
% |
|
|
|
|
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
864 |
|
|
|
1.9 |
% |
|
$ |
253 |
|
|
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
1,376 |
|
|
|
3.0 |
% |
|
$ |
1,064 |
|
|
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
24
Three Months Ended March 31, 2006 compared to Three Months Ended March 31, 2005
Revenue and Backlog. Consolidated revenue for the three months ended March 31, 2006, which we
refer to as interim 2006, was $45.7 million compared to $39.9 million for the three months ended
March 31, 2005, which we refer to as interim 2005. The increase in revenue was primarily the
result of a $7.2 million increase in revenue from the construction materials segment, offset by a
$1.3 million decrease in revenue from the construction services segment. The increase in the
construction materials segment was due to an increase in both of the average unit sales price and
total sales unit volume. The sales price increased by 15.9% in interim 2006 from interim 2005; and
the volume increased 28.8% in interim 2006 from interim 2005. The increased average unit sales
price reflects our ability to pass on additional costs to our customers, such as the increased
costs of raw materials and transportation of those materials. The construction services segment
revenue was impacted by the amount of the beginning backlog and by the progress schedules and
nature of the contracts contained in the backlog at the beginning of interim 2006.
Gross Profit. Consolidated gross profit increased to $4.7 million for interim 2006 from $1.9
million for interim 2005 and consolidated gross margin, as a percent of revenue, increased to 10.4%
in interim 2006 from 4.9% in interim 2005. Gross profit from construction services increased to
$2.1 million in interim 2006 when compared to $.9 million at interim 2005 and the gross profit
margin increased to 8.4% from 3.3% in the respective periods. The increase in the gross profit
margin during the first quarter of 2006 was due to continued realization of improved profit margins
on key projects reflecting our continued focus on securing more profitable projects in the southern
Nevada and Arizona markets and by having negotiated a favorable resolution of issues on a certain
project that had incurred losses in prior periods. Gross profit margins are affected by a variety
of factors including the quality and accuracy of the original estimate, construction delays and
difficulties due to weather conditions, availability of materials, the timing of work performed by
other subcontractors and the physical and geological condition of the construction site, therefore
the gross profit in interim 2006 may not be indicative of the annual gross profit margin. Gross
profit from construction materials increased to $2.7 million in interim 2006 from $1.1 million in
interim 2005 and the gross profit margin increased to 12.6% from 7.7% in the respective periods.
The increase in the gross profit margin in the construction materials segment during interim 2006
was due to increases in our average unit sales price and our total volume which benefited from the
extraordinary good weather that allowed construction projects to proceed with few interruptions.
General and Administrative Expenses. General and administrative expenses increased to $2.8
million for interim 2006 from $1.7 million in interim 2005. General and administrative expenses
increased due to increases in administrative labor and incentive compensation of $.9 million,
increases in insurance, legal and public company related expenses of $.2 million.
Interest Income, Expense and Other Income. Interest income, interest expense and other income
all remained relatively flat both individually and collectively for interim 2006 at $.1 million
collectively, when compared with interim 2005 at $.1 million, also collectively.
Income Taxes. The income tax provision for interim 2006 was $.8 million compared to an income
tax provision of $.1 million for interim 2005 due to an increase in pre-tax income in interim 2006
when compared to interim 2005.
Net Income. Net income was $.9 million for interim 2006 as compared to net income of $.3
million for interim 2005. This is also reflective of the reduction of net income as minority
interest in consolidated subsidiary in interim 2006 increased to $.5 million. The initial public
offering of our consolidated subsidiary occurred in August 2005, which is why interim 2005 minority
interest in consolidated subsidiary was $0. The overall increase in net income was the result of
the increase in gross profit, as discussed above.
Liquidity and Capital Resources
Our primary need for capital will be the continued expansion of our construction materials
segment and to maximize our working capital so as to continually improve our bonding limits. As we
further expand our businesses we will continue to utilize the proceeds raised in the initial public
offering by our subsidiary, RMI and we will utilize the availability of capital offered by
financial institutions, in turn increasing our total debt and debt service obligations.
25
Historically, our primary source of cash has been from operations and financial institutions.
We believe our historical sources of capital will be satisfactory to meet our needs for the coming
year.
We currently have a credit facility with The CIT Group/Equipment Financing Inc., also referred
to as CIT, which provides us with $8 million in revolving credit and $15 million in capital
expenditure commitments. These credit facilities are collateralized by each of our subsidiaries
assets as well as our guarantee. Under the terms of the agreements, we are required to maintain a
certain level of tangible net worth as well as maintain a ratio of total debt to tangible net
worth, and earnings before interest, tax, depreciation and amortization (EBITDA), both at each
subsidiary level and on a consolidated basis. We are also required to maintain a ratio of cash
flow to current portion of long term debt. As of March 31, 2006, we were compliant with the
covenants. As of March 31, 2006, approximately $6.9 million in revolving credit was available
under these facilities.
The following table sets forth for the three months ended March 31, 2006 and 2005, certain
items from the condensed consolidated statements of cash flows.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2006 |
|
|
2005 |
|
Cash flows provided by (used in) operating activities |
|
$ |
(2,714,666 |
) |
|
$ |
4,902,499 |
|
Cash flows used in investing activities |
|
|
(4,292,311 |
) |
|
|
(321,537 |
) |
Cash flows provided by (used in) financing activities |
|
|
382,744 |
|
|
|
(1,414,114 |
) |
Cash used in operating activities during interim 2006 of $2.7 million represents a $7.6
million decrease from the amount provided by operating activities during interim 2005. The change
was primarily due to the increase of our accounts receivable in the amount of $5.8 million and a
decrease in accrued liabilities in the amount of $1.2 million.
Cash used in investing activities during interim 2006 of $4.3 million represents a $4.0
million increase from the amount used in investing activities during interim 2005. Investing
activities during interim 2006 was due primarily to capital expenditures of $4.5 million, offset by
cash received from the disposal of assets of $.2 million. Investing activities during interim 2005
included cash received from the disposal of assets of $.2 million and a reduction of $.2 million in
restricted cash, offset by capital expenditures of $.7 million.
Cash provided by financing activities during interim 2006 of $.4 million represents a $1.8
million increase from the amount used in financing activities during interim 2005. Financing
activities during interim 2006 included the repayment of notes payable and capital lease
obligations of $1.5 million, offset by loan proceeds of $1.8 million and by the cash received from
the issuance of common stock on exercised options of $.1 million. Financing activities during
interim 2005 included the repayment of notes payable and capital lease obligations of $1.5 million,
offset by the receipt of $.1 million in cash from the issuance of common stock on exercised
options.
Website Access
Our website address is www.meadowvalley.com. On our website we make available, free of
charge, our annual report on Form 10-K, our most recent quarterly reports on Form 10-Q, current
reports on Form 8-K, Forms 3, 4, and 5 related to beneficial ownership of securities, code of
ethics and all amendments to those reports as soon as reasonably practicable after such material is
electronically filed with or furnished to the United States Securities and Exchange Commission.
The information on our website is not incorporated into, and is not part of, this report.
Item 3. Quantitative and Qualitative Disclosure About Market Risk
Market risk generally represents the risk that losses may occur in the values of financial
instruments as a result of movements in interest rates, foreign currency exchange rates and
commodity prices. We do not have foreign currency exchange rate market risk. We purchase
commodities, such as cement, aggregates and diesel fuel, at market prices and are not aware of any
financial instruments to hedge these commodity prices.
26
Our operations are likely to be affected by the level of general construction activity,
including the level of interest rates and availability of funds for construction projects. A
significant decrease in the level of general construction activity in any of the metropolitan areas
which we service may have a material adverse effect on our sales and earnings.
Interest Rate RiskFrom time to time we temporarily invest our excess cash in interest-bearing
securities issued by high-quality issuers. We monitor risk exposure to monies invested in
securities in our financial institutions. Due to the short time the investments are outstanding and
their general liquidity, these instruments are classified as cash equivalents in the condensed
balance sheet and do not represent a material interest rate risk. Our primary market risk exposure
for changes in interest rates relates to our long-term debt obligations. We manage our exposure to
changing interest rates principally through the use of a combination of fixed and floating rate
debt.
We evaluated the potential effect that near term changes in interest rates would have had on
the fair value of our interest rate risk sensitive financial instruments at March 31, 2006.
Assuming a 100 basis point increase in the prime interest rate at March 31, 2006, the potential
increase in the fair value of our debt obligations would have been approximately $.05 million at
March 31, 2006. See Note 3Notes payable in the accompanying March 31, 2006 condensed consolidated
financial statements.
Item 4. Controls and Procedures
An evaluation as of the end of the period covered by this report was carried out under the
supervision and with the participation of our management, including our Chief Executive Officer and
Chief Financial Officer, of the effectiveness of the design and operation of our disclosure
controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange
Act of 1934). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer
concluded that those disclosure controls and procedures were effective in providing reasonable
assurance that information required to be disclosed by us in the reports that we file or submit
under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and
reported within the time periods specified in the Commissions rules and forms. In addition, there
has been no change in our internal control over financial reporting (as defined in Rule 13a-15(f)
and 15d-15(f) under the Securities Exchange Act of 1934) that occurred during the period covered by
this report that has materially affected, or is reasonably likely to materially affect, our
internal control over financial reporting.
It should be noted that any system of controls, however well designed and operated, can
provide only reasonable, not absolute, assurance that the objectives of the system are met. In
addition, the design of any control system is based in part upon certain assumptions about the
likelihood of future events. Because of these and other inherent limitations of control systems,
there can be no assurance that any design will succeed in achieving its stated goals under all
potential future conditions, regardless of how remote.
PART
II OTHER INFORMATION
Item 1. Legal Proceedings
For information about litigation involving us, see Note 7 to the condensed consolidated
financial statements in Part I of this report, which we incorporate by reference into this Item 1.
Item 1A. Risk Factors
In addition to the other information set forth in this report, you should carefully consider
the factors discussed in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for the
year ended December 31, 2005, which could materially affect our business, financial condition or
future results. The risks described in our Annual Report on Form 10-K are not the only risks we
face. Additional risks and uncertainties not currently known to us or that we currently deem to be
immaterial also may materially adversely affect our business, financial condition and/or operating
results. There are no material changes to the risk factors included in our Annual Report on Form
10-K for the fiscal year ended December 31, 2005 during the three months ended March 31, 2006.
27
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3. Defaults Upon Senior Securities
None
Item 4. Submission of Matters to a Vote of Security Holders
None
Item 5. Other Information
None
Item 6. Exhibits
Exhibits:
|
31.1 |
|
Certification of Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002. |
|
|
31.2 |
|
Certification of Chief Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002. |
|
|
32.1 |
|
Certifications of Chief Executive Officer and Chief Financial Officer pursuant
to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002. |
SIGNATURE
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.
|
|
|
|
|
|
|
|
|
|
|
MEADOW VALLEY CORPORATION |
|
|
|
|
|
|
(Registrant) |
|
|
|
|
By
|
|
/s/ Bradley E. Larson |
|
|
|
|
|
|
Bradley E. Larson
|
|
|
|
|
|
|
President and Chief Executive Officer |
|
|
|
|
|
|
May 15, 2006 |
|
|
|
|
|
|
|
|
|
|
|
By
|
|
/s/ David D. Doty |
|
|
|
|
|
|
David D. Doty
|
|
|
|
|
|
|
Chief Financial Officer |
|
|
|
|
|
|
May 15, 2006 |
|
|
28