|
| Page 59
<br />City of Sunny Isles Beach | RFQ No. 18-02-01 | March 22, 2018
<br />Marine And Coastal Professional Engineering Consulting Services (CCNA)
<br />MOFFATT & NICHOL AND SUBSIDIARIES
<br />CONSOLIDATED BALANCE SHEETS
<br />December 31, 2016 and December 26, 2015
<br />Page 3 The accompanying notes are an integral part of these consolidated financial statements.
<br /> 2016 2015
<br />ASSETS
<br />Current Assets
<br />Cash and cash equivalents $ 6,929,000 $ 9,147,000
<br />Short-term investments 692,000 736,000
<br />Contracts receivable, net 36,478,000 38,579,000
<br />Prepaid expenses and other assets 7,515,000 4,595,000
<br />Total current assets 51,614,000 53,057,000
<br />Property and Equipment, net 5,381,000 5,549,000
<br />Noncurrent Assets
<br />Deferred income taxes 7,419,000 6,871,000
<br />Investments in and advances to unconsolidated joint ventures 602,000 528,000
<br />Cash surrender value of life insurance – 1,740,000
<br />Deposits and other assets 942,000 866,000
<br />Total noncurrent assets 8,963,000 10,005,000
<br />Total assets $ 65,958,000 $ 68,611,000
<br />LIABILITIES AND SHAREHOLDERS’ EQUITY
<br />Current Liabilities
<br />Accounts payable and accrued liabilities $ 10,453,000 $ 9,159,000
<br />Accrued payroll and related liabilities 4,711,000 6,249,000
<br />Billings in excess of costs on uncompleted contracts 4,002,000 5,886,000
<br />Current portion of long-term debt to officers and shareholders 1,061,000 1,048,000
<br />Line of credit – 4,000,000
<br />Insurance financing agreement 760,000 –
<br />Deferred income taxes 9,824,000 10,120,000
<br />Total current liabilities 30,811,000 36,462,000
<br />Noncurrent Liabilities
<br />Long-term debt to officers and shareholders, net of current
<br />portion 1,697,000 2,017,000
<br />Total noncurrent liabilities 1,697,000 2,017,000
<br />Total liabilities 32,508,000 38,479,000
<br />Commitments and Contingencies (Note 13)
<br />Shareholders’ Equity
<br />Preferred stock, $100 par value; 2,000 shares authorized, no
<br />shares issued or outstanding – –
<br />Common stock, no par value; 1,500,000 shares authorized;
<br />245,300 and 260,550 shares issued and outstanding as of
<br />December 31, 2016 and December 26, 2015, respectively 11,000 11,000
<br />Additional paid-in capital (4,525,000) (2,200,000)
<br />Subscription notes receivable (1,420,000) (1,748,000)
<br />Retained earnings (appropriated) 4,000,000 –
<br />Retained earnings (un-appropriated) 38,849,000 37,576,000
<br />Accumulated other comprehensive loss (3,465,000) (3,507,000)
<br />Total shareholders’ equity 33,450,000 30,132,000
<br />Total liabilities and shareholders’ equity $ 65,958,000 $ 68,611,000
<br />CO
<br />N
<br />F
<br />I
<br />D
<br />E
<br />N
<br />T
<br />I
<br />A
<br />L
|