Form 8-K/A

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): March 16, 2011 (January 3, 2011)

 

 

Great Lakes Dredge & Dock Corporation

(Exact name of Registrant as specified in its charter)

 

 

 

Delaware   001-33225   20-5336063

(State or other jurisdiction of

Incorporation or Organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

2122 York Road

Oak Brook, Illinois 60523

(Address of Principal Executive Offices)

(630) 574-3000

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


EXPLANATORY NOTE

Explanatory Note

This Form 8-K/A amends the Form 8-K filed by Great Lakes Dredge & Dock Corporation (the “Company”) with the Securities and Exchange Commission on January 3, 2011 (the “Initial 8-K”), announcing, among other things, the acquisition of the business and substantially all of the assets (the “Acquisition”) of L.W. Matteson, Inc. (“Matteson”). As permitted under Items 9.01(a)(4) and 9.01(b)(2) of Form 8-K, the Initial 8-K did not include certain financial statements and pro forma financial information. The Company is filing this amendment to provide the (i) historical audited and unaudited financial information and (ii) unaudited pro forma financial information required to be filed under Item 9.01 of Form 8-K in connection with the Acquisition.

Item 2.01. Completion of Acquisition or Disposition of Assets

This Form 8-K/A amends the Initial 8-K to include the financial statements and pro forma financial information required by Item 9.01 pertaining to the Acquisition. The information previously reported in Item 2.01 of the Initial 8-K is hereby incorporated by reference into this Form 8-K/A.

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of Business Acquired

The audited financial statements of Matteson for the year ended December 31, 2009, including the report of independent auditors.

The unaudited financial statements of Matteson including the balance sheet as of September 30, 2010 and the statements of operations and cash flows for the nine months ended September 30, 2010 and 2009 and the notes to the financial statements.

(b) Pro Forma Financial Information

The unaudited pro forma condensed combined financial information which describes the effect of the Acquisition on the Company’s consolidated balance sheet and statements of operations, including:

 

   

The unaudited pro forma condensed combined balance sheet as of September 30, 2010, which gives effect to the Acquisition as if it occurred on that date; and

 

   

The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2010 and the year ended December 31, 2009, which give effect to the Acquisition as if it occurred on January 1, 2009.

(c) Shell Company Transactions

Not applicable.

(d) Exhibits.

 

Exhibit
Number

  

Description

23.1    Consent of CPA Associates PC, independent auditors of L.W. Matteson, Inc.
99.1    Audited Financial Statements of L.W. Matteson, Inc., for the year ended December 31, 2009
99.2    Unaudited Financial Statements of L.W. Matteson, Inc. as of September 30, 2010 and for the nine months ended September 30, 2010 and 2009
99.3    Unaudited pro forma condensed combined balance sheet of the Company and its subsidiaries as of September 30, 2010, and unaudited pro forma condensed combined statements of operations of the Company and its subsidiaries for the nine months ended September 30, 2010 and the year ended December 31, 2009, giving effect to the Acquisition.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  GREAT LAKES DREDGE & DOCK CORPORATION
Dated: March 16, 2011   By:  

/s/ Bruce Biemeck

    Name:   Bruce Biemeck
    Title:   President and Chief Financial Officer


EXHIBIT INDEX

Exhibits

 

Exhibit
Number

  

Description

23.1    Consent of CPA Associates PC, independent auditors of L.W. Matteson, Inc.
99.1    Audited Financial Statements of L.W. Matteson, Inc., for the year ended December 31, 2009
99.2    Unaudited Financial Statements of L.W. Matteson, Inc. as of September 30, 2010 and for the nine months ended September 30, 2010 and 2009
99.3    Unaudited pro forma condensed combined balance sheet of the Company and its subsidiaries as of September 30, 2010, and unaudited pro forma condensed combined statements of operations of the Company and its subsidiaries for the nine months ended September 30, 2010 and the year December 31, 2009, giving effect to the Acquisition.
Consent of CPA Associates PC

Exhibit 23.1

Consent of Independent Auditors

We consent to the incorporation by reference in Registration Statement No. 333-153207 on Form S-3 and Registration Statement No. 333-150067 on Form S-8 of our report dated March 23, 2010, relating to the financial statements of L.W. Matteson, Inc., appearing in this Current Report on Form 8-K/A of Great Lakes Dredge & Dock Corporation.

/s/ CPA Associates PC

Burlington, Iowa

March 16, 2011

Audited Financial Statements of L.W. Matteson, Inc.

Exhibit 99.1

L. W. Matteson, Inc.

Financial Statements

December 31, 2009


Contents

 

     Page  

Independent Auditor’s Report

     3   

Financial Statements

  

Balance Sheet

     4   

Statement of Income

     5   

Statement of Stockholders’ Equity

     6   

Statement of Cash Flows

     7   

Notes to Financial Statements

     8 -12   

 

-2-


Independent Auditor’s Report

Board of Directors

L. W. Matteson, Inc.

Burlington, Iowa

We have audited the accompanying balance sheet of L. W. Matteson, Inc. as of December 31, 2009, and the related statements of income, stockholders’ equity, and cash flows for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit. The financial statements of L. W. Matteson, Inc. as of and for the year ended December 31, 2008, were audited by other auditors whose report dated June 1, 2009, expressed an unqualified opinion on those statements.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of L. W. Matteson, Inc. as of December 31, 2009, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

 

/s/ CPA Associates PC

March 23, 2010

Burlington, Iowa

 

-3-


L. W. Matteson, Inc.

Balance Sheet

December 31, 2009

 

 

 

Assets   

Current Assets

  

Cash and cash equivalents

   $ 6,434,114   

Receivables:

  

Construction contracts, including retentions of $339,332

     2,702,330   

Affiliate

     315,738   

Other, primarily due from stockholder

     18,812   

Note, current portion

     100,000   

Costs and estimated earnings in excess of billings on uncompleted contracts

     2,647,059   

Deposits

     2,706   

Prepaid expenses

     240,722   
        

Total current assets

     12,461,481   

Cash surrender value of life insurance

     200,373   

Property and Equipment, net

     10,738,618   
        
   $ 23,400,472   
        
Liabilities and Stockholders’ Equity   

Current Liabilities

  

Current portion long-term debt

   $ 234,624   

Accounts payable

     4,340,634   

Due to stockholders

     188,462   

Accrued expenses

     1,224,429   

Billings in excess of costs and estimated earnings on uncompleted contracts

     1,426,093   
        

Total current liabilities

     7,414,242   
        

Long-Term Liabilities

  

Employee compensation

     500,000   
        

Total long-term liabilities

     500,000   
        

Stockholders’ Equity

  

Common stock; no par value; stated value, $36 per share; authorized, 50,000 shares; issued and outstanding 1,060 shares

     38,160   

Retained earnings

     15,448,070   
        
     15,486,230   
        
   $ 23,400,472   
        

See notes to financial statements.

 

-4-


L. W. Matteson, Inc.

Statement of Income

Year Ended December 31, 2009

 

 

 

Earned revenue

   $ 41,003,373   

Direct costs of earned revenue

     19,174,519   

Indirect expenses

     9,021,456   
        

Total costs of earned revenue

     28,195,975   
        

Gross profit

     12,807,398   

General and administrative expenses

     5,244,480   
        

Operating income

     7,562,918   
        

Nonoperating income (expense)

  

Interest income

     9,053   

Gain on disposal of property and equipment

     244,415   

Interest expense

     (59,651

Management fee income

     120,000   
        

Total nonoperating income

     313,817   
        

Net income

   $ 7,876,735   
        

See notes to financial statements.

 

-5-


L. W. Matteson, Inc.

Statement of Stockholders’ Equity

Year Ended December 31, 2009

 

 

 

     Common
Stock
     Retained
Earnings
    Total
Stockholders’
Equity
 

Balance, December 31, 2008

     38,160         16,760,144        16,798,304   

Dividends declared

     —           (9,188,809     (9,188,809

Net income

     —           7,876,735        7,876,735   
                         

Balance, December 31, 2009

   $ 38,160       $ 15,448,070      $ 15,486,230   
                         

See notes to financial statements.

 

-6-


L. W. Matteson, Inc.

Statement of Cash Flows

Year Ended December 31, 2009

 

 

 

Cash Flows from Operating Activities

  

Net income

   $ 7,876,735   

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

  

Depreciation

     2,889,493   

Gain on disposal of property and equipment

     (244,415

Change in cash value of life insurance

     (14,480

(Increase) decrease in

  

Receivables

     (1,420,830

Costs and estimated earnings in excess of billings on uncompleted contracts

     (825,666

Prepaid expenses

     (13,743

Deposits

     (1,199

Increase (decrease) in

  

Accounts payable and accrued expenses

     3,339,328   

Billings in excess of costs and estimated earnings on uncompleted contracts

     (564,776

Employee compensation

     427,262   
        

Net cash provided by operating activities

     11,447,709   
        

Cash Flows from Investing Activities

  

Purchases of property and equipment

     (2,905,393

Proceeds from disposal of property and equipment

     268,627   

Additions to cash value of life insurance

     (13,297

Proceeds from note receivable

     100,000   
        

Net cash used by investing activities

     (2,550,063
        

Cash Flows from Financing Activities

  

Dividends paid

     (9,000,347

Principal payments on long-term debt

     (2,410,736
        

Net cash used by financing activities

     (11,411,083
        

Change in cash and cash equivalents

     (2,513,437

Cash and cash equivalents, beginning of year

     8,947,551   
        

Cash and cash equivalents, end of year

   $ 6,434,114   
        

Supplemental Disclosure of Cash Flow Information

  

Cash paid during the year for interest

   $ 65,877   

See notes to financial statements.

 

-7-


L. W. Matteson, Inc.

Notes to Financial Statements

 

 

 

Note 1. Nature of Business

L. W. Matteson, Inc. (Company) is a river dredging and marine construction contractor, operating throughout the United States. The construction work is performed primarily under fixed-price contracts. Credit is extended to qualified customers on an unsecured basis.

 

Note 2. Summary of Significant Accounting Policies

Basis of Accounting

The financial statements are prepared under the accrual method of accounting.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents consist of deposits in checking, money market and savings accounts, and certificates of deposit with original maturities of 90 days or less. The Company maintains substantially all of its funds in one financial institution, and the balance at times may exceed FDIC-insured limits.

Construction Contracts Receivable

Contracts receivable are recorded as invoiced based on contracted prices. Normal contracts receivable are due 30 days after invoices are issued. Contract retentions are due 30 days after substantial completion of the project and acceptance by the owner. Receivables past due more than 90 days are considered delinquent. The Company provides an allowance for doubtful accounts when it is determined that an amount is not likely to be collected. This allowance is based upon a review of outstanding receivables, historical collection information and existing economic conditions. At December 31, 2009, the Company did not have an allowance for doubtful accounts. Receivables are written off based on individual credit evaluation and specific circumstances of the customer. The Company had no bad debt expense for the year ended December 31, 2009.

Property and Equipment

Property and equipment is carried at original cost less accumulated depreciation. Depreciation is provided on the straight-line method over the estimated useful lives of the assets, which range from 3 to 40 years. Depreciation expense for the year ended December 31, 2009 totaled $2,889,493.

 

-8-


L. W. Matteson, Inc.

Notes to Financial Statements

 

 

 

Note 2. Summary of Significant Accounting Policies (continued)

 

Revenue and Cost Recognition

The Company recognizes revenues from fixed-price and modified fixed-price construction contracts under the percentage-of-completion method, measured by the percentage of cost incurred to date compared to estimated total cost for each contract. The percentage-of-completion method is used because management considers total cost to be the best available measure of progress on the contracts. Because of inherent uncertainties in estimating costs, it is at least reasonably possible that the estimates used will change within the near term.

Contract costs include all direct material and labor costs and those indirect costs related to contract performance, such as indirect labor, supplies, tools, repairs and depreciation. General and administrative costs are charged to expense as incurred. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions, contract penalty provisions, claims, change orders, settlements and estimated profitability may result in revisions to costs and income, which are recognized in the period in which the revisions are determined.

The asset, “Costs and estimated earnings in excess of billings on uncompleted contracts”, represents revenues 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.

Income Taxes

The Company, with the consent of its stockholders, has elected to be taxed under sections of the federal and state income tax laws which provide that, in lieu of corporation income taxes, the stockholders separately account for their pro-rata shares of the Company’s items of income, deductions, losses and credits. Therefore, these financial statements do not include any provision for corporation income taxes. The Company declares dividends and pays bonuses from time to time to assist stockholders in paying income tax liabilities that result from their pro-rata share of the Company’s income.

The Company has open tax years for three years prior to December 31, 2009. The Company records interest and penalties, if any, in general and administrative expenses.

Recent Accounting Pronouncements

In June 2006, the Financial Accounting Standards Board (FASB) issued Interpretation Number 48, Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109 (FASB Accounting Standards Codification 740-10), which provides detailed guidance for the financial statement recognition, measurement and disclosure of uncertain tax positions recognized in an entity’s financial statements in accordance with professional standards. The standard also requires an entity to recognize the financial statement impact of a tax position when it is more likely than not that the position will be sustained upon examination. A nonpublic entity could elect to defer its application of this professional standard to annual financial statements for fiscal years beginning after December 15, 2008. The Company elected to defer the adoption of this professional standard until January 1, 2009. The Company completed its analysis of the effects of this professional standard during the year and did not identify any uncertain tax positions. Accordingly, the adoption of the standard did not have a material impact on its financial statements.

 

-9-


L. W. Matteson, Inc.

Notes to Financial Statements

 

 

 

Note 2. Summary of Significant Accounting Policies (continued)

 

Subsequent Events

The Company performed an evaluation of subsequent events through March 23, 2010, which is the date the financial statements were available to be issued. There have been no subsequent events that would require disclosure or recognition in the financial statements as of December 31, 2009.

 

Note 3. Note Receivable

During the year ended December 31, 2003, the Company accepted an unsecured note receivable as part of a settlement agreement with a vendor. The agreement requires the vendor to make annual principal payments in various amounts, plus interest at prime rate (3.25% as of December 31, 2009) through May 1, 2010. Related interest income totaled $4,327 for the year ended December 31, 2009.

 

Note 4. Uncompleted Contracts

Information related to uncompleted contracts as of December 31, 2009 is as follows:

 

Total contract amount

   $ 77,529,640   
        

Costs incurred to date

   $ 39,548,672   

Profit recognized to date

     13,192,922   
        

Earned contract revenue

     52,741,594   

Contract billings to date

     (51,520,628
        
   $ 1,220,966   
        

Uncompleted contract balances are included in the accompanying balance sheet as of December 31, 2009 under the following captions:

 

Costs and estimated earnings in excess of billings on uncompleted contracts

   $ 2,647,059   

Billings in excess of costs and estimated earnings on uncompleted contracts

     (1,426,093
        
   $ 1,220,966   
        

For the year ended December 31, 2009, the Company recognized a provision for estimated loss on uncompleted contracts of approximately $583,000. The Company also had significant revisions to one contract’s total estimated cost, which resulted in approximately $1,800,000 additional revenue recognized.

 

-10-


L. W. Matteson, Inc.

Notes to Financial Statements

 

 

 

Note 5. Property and Equipment

At December 31, 2009, property and equipment consists of the following:

 

Land and land improvements

   $ 687,972   

Buildings

     675,465   

Machinery and equipment

     32,507,783   

Office furniture and fixtures

     170,625   
        
     34,041,845   

Less accumulated depreciation

     (23,303,227
        

Property and equipment, net

   $ 10,738,618   
        

 

Note 6. Accounts Payable

Accounts payable includes amounts due to subcontractors which have been retained pending completion and customer acceptance of jobs. As of December 31, 2009, these retained amounts totaled $160,854.

 

Note 7. Lines of Credit, Long-Term Debt, and Pledged Assets

The Company has available a line of credit from Two Rivers Bank and Trust, Burlington, Iowa for $1,500,000. Borrowings are due July 1, 2010, including interest at prime rate plus 3.25%, with a minimum rate of 4.5%, and are collateralized by substantially all of the assets of the Company. There were no outstanding borrowings as of December 31, 2009.

As of December 31, 2009, the Company had the following long-term debt:

 

Two Rivers Bank & Trust, due in monthly installments of $35,104 including 5.5% interest, through July 2010, collateralized by equipment with a depreciated cost of approximately $1,042,000

   $ 234,624   

Less portion due within one year

     (234,624
        

Long-term portion

   $ —     
        

 

-11-


Note 8. Commitments and Contingent Liabilities

Various lawsuits, claims, and proceedings have been or may be instituted or asserted against the Company relating to the conduct of its business, including those pertaining to dredging and construction contracts, safety and health, and employment matters. Although the outcome of litigation cannot be predicted with certainty and some lawsuits, claims, and proceedings may be disposed of unfavorably to the Company, management believes the disposition of matters which are pending or asserted will not have a materially adverse effect on the Company’s financial statements.

 

Note 9. Retirement Plan

The Company has a qualified profit-sharing plan for substantially all employees, which allows employee contributions under section 401(k) of the Internal Revenue Code. The Company’s contribution expense to the plan totaled $237,500 for the year ended December 31, 2009.

The Company entered into a deferred compensation plan for its Vice President of Operations on May 28, 2008. Under this plan, the participant accrues a deferred bonus based on a percent of net income with an agreed-upon rate of return, as defined by the plan.

In 2009, the Company terminated the deferred compensation agreement without payment of the vested accrued benefits. In exchange for terminating the agreement, the Company agreed to pay the Vice President of Operations a $500,000 liquidating payment in February 2011. At December 31, 2009, the Company accrued the liquidating payment as a long-term liability.

 

Note 10. Related Party Transactions

The Company rents barges from an officer on a month-to-month basis. This rent expense totaled $216,000 for the year ended December 31, 2009.

The Company is affiliated with Matteson Marine Services, Inc. through common ownership and management. The Company provided management services to the affiliate totaling $120,000 during the year ended December 31, 2009. The Companies also share labor and other operating resources, which resulted in a receivable from the affiliate totaling $315,738 as of December 31, 2009. Matteson Marine Services, Inc. provided towing services totaling $327,191 for the year ended December 31, 2009. The Company had a note payable with Matteson Marine Services, Inc., which was repaid in full, including accrued interest, in March of 2009. Interest expense on the note totaled $9,654 for the year ended December 31, 2009.

 

-12-

Unaudited Financial Statements of L.W. Matteson, Inc.

Exhibit 99.2

L. W. Matteson, Inc.

Financial Statements

September 30, 2010

(Unaudited)


Contents

 

     Page  

Financial Statements (Unaudited)

  

Balance Sheet

     3   

Statements of Income

     4   

Statements of Stockholders’ Equity

     5   

Statements of Cash Flows

     6   

Notes to Financial Statements

     7 - 11   


L. W. Matteson, Inc.

Balance Sheet

September 30, 2010

(Unaudited)

 

 

 

Assets   

Current Assets

  

Cash and cash equivalents

   $ 12,221,573   

Receivables:

  

Construction contracts, including retentions of $9,973

     5,061,347   

Affiliate

     59,732   

Other, primarily due from stockholder

     8,764   

Costs and estimated earnings in excess of billings on uncompleted contracts

     957,856   

Deposits

     2,706   

Prepaid expenses

     259,621   
        

Total current assets

     18,571,599   

Cash surrender value of life insurance

     215,959   

Property and Equipment, net

     11,675,943   
        
   $ 30,463,501   
        
Liabilities and Stockholders’ Equity   

Current Liabilities

  

Accounts payable

   $ 2,268,702   

Employee compensation

     500,000   

Due to stockholders

     20,619   

Accrued expenses

     792,602   

Billings in excess of costs and estimated earnings on uncompleted contracts

     2,186,593   
        

Total current liabilities

     5,768,516   
        

Stockholders’ Equity

  

Common stock; no par value; stated value, $36 per share; authorized, 50,000 shares; issued and outstanding 1,060 shares

     38,160   

Retained earnings

     24,656,825   
        
     24,694,985   
        
   $ 30,463,501   
        

See notes to financial statements.

 

-3-


L. W. Matteson, Inc.

Statements of Income

Nine-month Periods Ended September 30, 2010 and 2009

(Unaudited)

 

 

 

     2010     2009  

Earned revenue

   $ 29,484,435      $ 31,241,617   
                

Direct costs of earned revenue

     13,070,444        14,142,613   

Indirect costs

     6,202,118        7,007,432   
                

Cost of revenue

     19,272,562        21,150,045   
                

Gross profit

     10,211,873        10,091,572   

General and Administrative Expenses

     985,246        1,440,206   
                

Operating income

     9,226,627        8,651,366   
                

Nonoperating income (expense)

    

Interest income

     1,255        7,154   

Gain (loss) on disposal of property and equipment

     (37,187     242,414   

Expenses for anticipated asset sale

     (68,376     —     

Interest expense

     (3,564     (58,557

Management fee income

     90,000        90,000   
                

Total nonoperating income (expense), net

     (17,872     281,011   
                

Net income

   $ 9,208,755      $ 8,932,377   
                

See notes to financial statements.

 

-4-


L. W. Matteson, Inc.

Statements of Stockholders’ Equity

Nine-month Periods Ended September 30, 2010 and 2009

(Unaudited)

 

 

 

                  Total  
     Common      Retained     Stockholders’  
     Stock      Earnings     Equity  

Balance, January 1, 2009

   $ 38,160       $ 16,760,144      $ 16,798,304   

Dividends declared

     —           (8,959,386     (8,959,386

Net income

     —           8,932,377        8,932,377   
                         

Balance, September 30, 2009

   $ 38,160       $ 16,733,135      $ 16,771,295   
                         

Balance, December 31, 2009

   $ 38,160       $ 15,448,070      $ 15,486,230   

Net income

     —           9,208,755        9,208,755   
                         

Balance, September 30, 2010

   $ 38,160       $ 24,656,825      $ 24,694,985   
                         

See notes to financial statements.

 

-5-


L. W. Matteson, Inc.

Statements of Cash Flows

Nine-month Periods Ended September 30, 2010 and 2009

(Unaudited)

 

 

 

     2010     2009  

Cash Flows from Operating Activities

    

Net income

   $ 9,208,755      $ 8,932,377   

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

    

Depreciation

     2,328,929        2,225,964   

(Gain) loss on disposal of property and equipment

     37,187        (242,414

Change in cash value of life insurance

     (3,732     (1,592

(Increase) decrease in receivables

     (2,092,963     (2,537,112

Costs and estimated earnings in excess of billings on uncompleted contracts

     1,689,203        (264,239

Prepaid expenses

     (18,899     70,320   

Deposits

     —          (58,263

Increase (decrease) in accounts payable and accrued expenses

     (2,671,602     1,035,098   

Billings in excess of costs and estimated earnings on uncompleted contracts

     760,500        1,547,018   

Employee compensation

     —          427,262   
                

Net cash provided by operating activities

     9,237,378        11,134,419   
                

Cash Flows from Investing Activities

    

Purchases of property and equipment

     (3,505,460     (2,461,997

Proceeds from disposal of property and equipment

     202,019        266,627   

Premiums paid for life insurance

     (11,854     (13,297

Proceeds from note receivable

     100,000        100,000   
                

Net cash used by investing activities

     (3,215,295     (2,108,667
                

Cash Flows From Financing Activities

    

Dividends paid

     —          (8,959,386

Principal payments on long-term debt

     (234,624     (2,342,408
                

Net cash used by financing activities

     (234,624     (11,301,794
                

Change in cash and cash equivalents

     5,787,459        (2,276,042

Cash and cash equivalents, beginning of period

     6,434,114        8,947,551   
                

Cash and cash equivalents, end of period

   $ 12,221,573      $ 6,671,509   
                

Supplemental Disclosure of Cash Flow Information

    

Cash paid during the period for interest

   $ 2,716      $ 65,630   

See notes to financial statements.

 

-6-


L.W. Matteson, Inc.

Notes to Financial Statements

(Unaudited)

 

 

 

Note 1. Nature of Business

L. W. Matteson, Inc. (Company) is a river dredging and marine construction contractor, operating throughout the United States. The construction work is performed primarily under fixed-price contracts. Credit is extended to qualified customers on an unsecured basis.

 

Note 2. Summary of Significant Accounting Policies

Basis of Accounting

The financial statements are prepared under the accrual method of accounting.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions. Those estimates and assumptions affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents consist of deposits in checking, money market and savings accounts, and certificates of deposit with original maturities of 90 days or less. The Company maintains substantially all of its funds in one financial institution, and the balance at times may exceed FDIC-insured limits.

Construction Contracts Receivable

Contracts receivable are recorded as invoiced based on contracted prices. Normal contracts receivable are due 30 days after invoices are issued. Contract retentions are due 30 days after substantial completion of the project and acceptance by the owner. Receivables past due more than 90 days are considered delinquent. The Company provides an allowance for doubtful accounts when it is determined that an amount is not likely to be collected. This allowance is based upon a review of outstanding receivables, historical collection information and existing economic conditions. At September 30, 2010, the Company did not have an allowance for doubtful accounts. Receivables are written off based on individual credit evaluation and specific circumstances of the customer. The Company had no bad debt expense for the nine-month periods ended September 30, 2010 and 2009.

Property and Equipment

Property and equipment is carried at original cost less accumulated depreciation. Depreciation is provided on the straight-line method over the estimated useful lives of the assets, which range from 3 to 40 years. Depreciation expense for the nine-month periods ended September 30, 2010 and 2009 totaled $2,328,929 and $2,225,964, respectively.

 

-7-


L.W. Matteson, Inc.

Notes to Financial Statements

(Unaudited)

 

 

 

Note 2 Summary of Significant Accounting Policies (continued)

 

Revenue and Cost Recognition

The Company recognizes revenues from fixed-price construction contracts under the percentage-of-completion method, measured by the percentage of cost incurred to date compared to estimated total cost for each contract. The percentage-of-completion method is used because management considers total cost to be the best available measure of progress on the contracts. Because of inherent uncertainties in estimating costs, it is at least reasonably possible that the estimates used will change within the near term.

Contract costs include all direct material and labor costs and those indirect costs related to contract performance, such as indirect labor, supplies, tools, repairs and depreciation. General and administrative costs are charged to expense as incurred. Provisions for estimated losses on uncompleted contracts are made in the period in which such losses are determined. Changes in job performance, job conditions, contract penalty provisions, claims, change orders, settlements and estimated profitability may result in revisions to costs and income, which are recognized in the period in which the revisions are determined.

The asset, “Costs and estimated earnings in excess of billings on uncompleted contracts”, represents revenues 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.

Income Taxes

The Company, with the consent of its stockholders, has elected to be taxed under sections of the federal and state income tax laws which provide that, in lieu of corporation income taxes, the stockholders separately account for their pro-rata shares of the Company’s items of income, deductions, losses and credits. Therefore, these financial statements do not include any provision for corporation income taxes. The Company declares dividends and pays bonuses from time to time to assist stockholders in paying income tax liabilities that result from their pro-rata share of the Company’s income.

The Company has open tax years for three years prior to December 31, 2009. The Company records interest and penalties, if any, in general and administrative expenses.

 

Note 3. Note Receivable

During the year ended December 31, 2003, the Company accepted an unsecured note receivable as part of a settlement agreement with a vendor. The agreement requires the vendor to make annual principal payments in various amounts, plus interest at prime rate through May 1, 2010. The note was paid in full during the period ended September 30, 2010. Related interest income totaled $1,897 and $3,508 for the periods ended September 30, 2010 and 2009, respectively.

 

-8-


L.W. Matteson, Inc.

Notes to Financial Statements

(Unaudited)

 

 

 

Note 4. Uncompleted Contracts

Information related to uncompleted contracts as of September 30, 2010 is as follows:

 

Total contract amount

   $ 54,844,789   
        

Costs incurred to date

   $ 21,988,088   

Profit recognized to date

     8,013,644   
        

Earned contract revenue

     30,001,732   

Contract billings to date

     (31,230,469
        
   $ (1,228,737
        

Uncompleted contract balances are included in the accompanying balance sheets as of September 30, 2010 under the following captions:

 

Costs and estimated earnings in excess of billings on uncompleted contracts

   $ 957,856   

Billings in excess of costs and estimated earnings on uncompleted contracts

     (2,186,593
        
   $ (1,228,737
        

For the nine-month periods ended September 30, 2010 and 2009, the Company recognized a provision for estimated losses on uncompleted contracts of approximately $150,000 and $4,023,000, respectively.

 

Note 5. Property and Equipment

At September 30, 2010, property and equipment consists of the following:

 

Land and land improvements

   $ 687,972   

Buildings

     675,465   

Machinery and equipment

     32,730,246   

Office furniture and fixtures

     58,867   

Construction-in-progress

     1,118,842   
        
     35,271,392   

Less accumulated depreciation

     (23,595,449
        

Property and equipment, net

   $ 11,675,943   
        

 

-9-


L.W. Matteson, Inc.

Notes to Financial Statements

(Unaudited)

 

 

 

Note 6. Accounts Payable

Accounts payable includes amounts due to subcontractors which have been retained pending completion and customer acceptance of jobs. As of September 30, 2010, these retained amounts totaled $169,246.

 

Note 7. Line of Credit

The Company has available a line of credit from Two Rivers Bank and Trust, Burlington, Iowa for $1,500,000. Borrowings are due July 1, 2011, including interest at prime rate plus 3.25%, with a minimum rate of 4.5%, and are collateralized by substantially all of the assets of the Company. There were no outstanding borrowings as of September 30, 2010.

 

Note 8. Commitments and Contingent Liabilities

Various lawsuits, claims, and proceedings have been or may be instituted or asserted against the Company relating to the conduct of its business, including those pertaining to dredging and construction contracts, safety and health, and employment matters. Although the outcome of litigation cannot be predicted with certainty and some lawsuits, claims, and proceedings may be disposed of unfavorably to the Company, management believes the disposition of matters which are pending or asserted will not have a materially adverse effect on the Company’s financial statements.

 

Note 9. Retirement Plan

The Company has a qualified profit-sharing plan for substantially all employees, which allows employee contributions under section 401(k) of the Internal Revenue Code. The Company’s contribution expense to the plan totaled $137,996 and $200,584 for the nine-month periods ended September 30, 2010 and 2009, respectively.

In 2009, the Company terminated a deferred compensation agreement without payment of the vested accrued benefits. In exchange for terminating the agreement, the Company agreed to pay the Vice President of Operations a $500,000 liquidating payment in February 2011. At September 30, 2010, the Company accrued the liquidating payment as an employee compensation liability on the Balance Sheet.

 

-10-


L.W. Matteson, Inc.

Notes to Financial Statements

(Unaudited)

 

 

 

Note 10. Related Party Transactions

The Company rents barges from an officer on a month-to-month basis. This rent expense totaled $162,000 for each of the nine-month periods ended September 30, 2010 and 2009.

The Company is affiliated with Matteson Marine Services, Inc. through common ownership and management. The Company provided management services to the affiliate totaling $90,000 during each of the nine-month periods ended September 30, 2010 and 2009. The Companies also share labor and other operating resources, which resulted in a receivable from the affiliate totaling $59,732 as of September 30, 2010. Matteson Marine Services, Inc. provided towing services totaling $76,121 and $15,373 for the nine-month periods ended September 30, 2010 and 2009, respectively. The Company had a note payable to Matteson Marine Services, Inc., which was repaid in full, including accrued interest, in March of 2009. Interest expense on the note totaled $9,654 for the period ended September 30, 2009.

 

Note 11. Subsequent Events

The Company performed an evaluation of subsequent events through March 7, 2011, which is the date the financial statements were available to be issued. On December 31, 2010, the Company sold the majority of its assets to Great Lakes Dredging & Dock Company, LLC. As of the sales date, the Company ceased its river dredging and marine construction operations.

 

-11-

Unaudited pro forma condensed combined financial information

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

The following unaudited pro forma condensed combined financial information has been prepared from the historical financial statements of Great Lakes Dredge & Dock Corporation (the “Company”) and L.W. Matteson, Inc. (“Matteson”), to give effect to the Company’s acquisition of the business and substantially all of the assets (the “Acquisition”) of Matteson. See Note 1 for further information. The unaudited pro forma condensed combined financial statements do not purport to represent, and are not necessarily indicative of, what the Company’s financial position or results of operations would have been had the Acquisition occurred on the dates indicated.

The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2009 and nine months ended September 30, 2010 are presented as if the Acquisition had occurred on January 1, 2009 and include all adjustments that (i) give effect to events that are directly attributable to the Acquisition, (ii) are expected to have a continuing impact, and (iii) are factually supportable. The historical consolidated statements of operations of the Company and Matteson for the year ended December 31, 2009 that were used in preparing the unaudited pro forma condensed combined statement of operations for the same period have been audited. The historical consolidated statements of operations of the Company and Matteson for the nine months ended September 30, 2010 that were used in preparing the unaudited pro forma condensed combined statement of operations for the same period have not been audited.

The unaudited pro forma condensed combined balance sheet as of September 30, 2010 is presented as if the Acquisition had occurred on September 30, 2010, and includes all adjustments that give effect to events that are directly attributable to the Acquisition and are factually supportable. The historical consolidated balance sheets of the Company and Matteson as of September 30, 2010 that were used in preparing the unaudited pro forma condensed combined balance sheet have not been audited.

The unaudited pro forma condensed combined financial statements should be read in conjunction with the Company’s historical consolidated financial statements, related notes, and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, and the Matteson historical consolidated financial statements and related notes. The consolidated balance sheet of the Company as of December 31, 2010 and 2009, and the related consolidated statement of operations, cash flows and stockholders’ equity for each of the three years in the period ended December 31, 2010, along with the related notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” are set forth in the Company’s Annual Report on Form 10-K filed March 14, 2011. The unaudited interim consolidated financial statements of the Company for the nine months ended September 30, 2010 are set forth in the Company’s Quarterly Report on Form 10-Q filed November 9, 2010. The balance sheet of Matteson as of December 31, 2009, and the related statement of income and cash flows for the year then ended, along with the related notes, are included as Exhibit 99.1 in this Form 8-K/A. The unaudited interim financial statements of Matteson for the nine months ended September 30, 2010 are included as Exhibit 99.2 in this Form 8-K/A.


GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

SEPTEMBER 30, 2010

(in thousands)

 

     Great Lakes
Dredge & Dock
Corporation
(Historical)
    L.W. Matteson,
Inc.
(Historical)
     Pro Forma
Adjustments
    Pro Forma
Combined
 

ASSETS

         

CURRENT ASSETS:

         

Cash and cash equivalents

   $ 79,031      $ 12,222       $ (50,091 ) (A)    $ 41,162   

Accounts receivable – net

     106,252        5,130         (957 ) (B)      110,425   

Contract revenues in excess of billings

     17,662        958         (610 ) (B)      18,010   

Inventories

     29,979        —           1,811   (B)      31,790   

Prepaid expenses

     3,049        259         (68 ) (B)      3,240   

Other current assets

     14,568        3         1   (B)      14,572   
                                 

Total current assets

     250,541        18,572         (49,914     219,199   

PROPERTY AND EQUIPMENT — Net

     282,012        11,676         24,497   (B)      318,185   

GOODWILL

     98,049        —           —          98,049   

OTHER INTANGIBLE ASSETS — Net

     714        —           2,670   (B)      3,384   

INVENTORIES — Noncurrent

     26,029        —           2,826   (B)      28,855   

INVESTMENTS IN JOINT VENTURES

     7,171        —           —          7,171   

OTHER

     6,682        216         (216 ) (B)      6,682   
                                 

TOTAL

   $ 671,198      $ 30,464       $ (20,137   $ 681,525   
                                 

LIABILITIES AND EQUITY

         

CURRENT LIABILITIES:

         

Accounts payable

   $ 77,100      $ 2,789         (2,644 ) (B)    $ 77,245   

Accrued expenses

     32,628        793         (412 ) (B)   
          398   (E)      33,407   

Billings in excess of contract revenues

     19,222        2,187         (1,526 ) (B)      19,883   

Current portion of debt

     —          —           3,047   (C)      3,047   

Current portion of equipment debt

     401        —           —          401   
                                 

Total current liabilities

     129,351        5,769         (1,137     133,983   

REVOLVING CREDIT FACILITY

     —          —           —          —     

7  3/4% SENIOR SUBORDINATED NOTES

     175,000        —           —          175,000   

DEFERRED INCOME TAXES

     83,076        —           —          83,076   

OTHER

     13,064        —           6,093   (C)      19,157   
                                 

Total liabilities

     400,491        5,769         4,956        411,216   
                                 

COMMITMENTS AND CONTINGENCIES

         

EQUITY:

         

Common stock—$.0001 par value; 90,000,000 authorized, 58,721,624 and 58,542,038 shares issued and outstanding at September 30, 2010.

     6        38         (38 ) (D)      6   

Additional paid-in capital

     265,783        —           —          265,783   

Accumulated earnings (deficit)

     6,476        24,657         (24,657 ) (D)   
          (398 ) (E)      6,078   

Accumulated other comprehensive income

     212        —           —          212   
                                 

Total Great Lakes Dredge & Dock Corporation Equity

     272,477        24,695         (25,093     272,079   

NONCONTROLLING INTERESTS

     (1,770     —           —          (1,770
                                 

Total equity

     270,707        24,695         (25,093     270,309   
                                 

TOTAL

   $ 671,198      $ 30,464       $ (20,137   $ 681,525   
                                 


GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF

OPERATIONS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010

(in thousands)

 

     Great Lakes
Dredge &  Dock
Corporation
(Historical)
    L.W. Matteson,
Inc.
(Historical)
    Pro  Forma
Adjustments
    Pro Forma
Combined
 

Contract revenues

   $ 514,868      $ 29,484      $ —        $ 544,352   

Costs of contract revenues

     417,100        19,272        378   (F)      436,750   
                                

Gross profit

     97,768        10,212        (378     107,602   

General and administrative expenses

     41,761        985          42,746   

Amortization of intangible assets

     323        —          81   (F)      404   
                                

Operating income

     55,684        9,227        (459     64,452   

Interest expense, net

     (9,517     (18     (225 ) (G)      (9,760

Equity in earnings (loss) of joint ventures

     (772     —          —          (772
                                

Income before income taxes

     45,395        9,209        (684     53,920   

Income tax provision

     (18,107     —          (3,401 ) (H)      (21,508
                                

Net income (loss)

     27,288        9,209        (4,085     32,412   

Net loss attributable to noncontrolling interests

     531        —          —          531   
                                

Net income attributable to Great Lakes Dredge & Dock Corporation

   $ 27,819      $ 9,209      $ (4,085   $ 32,943   
                                

Basic earnings per share attributable to Great Lakes Dredge & Dock Corporation

   $ 0.47          $ 0.56   

Basic weighted average shares

     58,616            58,616   

Diluted earnings per share attributable to Great Lakes Dredge & Dock Corporation

   $ 0.47          $ 0.56   

Diluted weighted average shares

     58,818            58,818   


GREAT LAKES DREDGE & DOCK CORPORATION AND SUBSIDIARIES

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF

OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2009

(in thousands)

 

     Great Lakes
Dredge & Dock

Corporation
(Historical)
    L.W. Matteson,
Inc.
(Historical)
     Pro  Forma
Adjustments
    Pro Forma
Combined
 

Contract revenues

   $ 622,244      $ 41,003       $ —        $ 663,247   

Costs of contract revenues

     534,000        28,196         (2,424 ) (F)      559,772   
                                 

Gross profit

     88,244        12,807         2,424        103,475   

Operating expenses:

         

General and administrative expenses

     45,220        5,244         398   (E)      50,862   

Amortization of intangible assets

     773        —           2,239   (F)      3,012   
                                 

Total operating income

     42,251        7,563         (213     49,601   
                                 

Other income (expense):

         

Interest expense — net

     (16,150     314         (450 ) (G)      (16,286

Equity in earnings (loss) of joint ventures

     (384     —           —          (384
                                 

Total other expense

     (16,534     314         (450     (16,670
                                 

Income before income taxes

     25,717        7,877         (663     32,931   

Income tax provision

     (10,983     —           (3,080 ) (H)      (14,063
                                 

Net income (loss)

     14,734        7,877         (3,743     18,868   

Net loss attributable to noncontrolling interests

     2,734        —           —          2,734   
                                 

Net income available to common stockholders of Great Lakes Dredge & Dock Corporation

   $ 17,468      $ 7,877       $ (3,743   $ 21,602   
                                 

Basic earnings per share attributable to Great Lakes Dredge & Dock Corporation

   $ 0.30           $ 0.37   

Basic weighted-average shares

     58,507             58,507   

Diluted earnings per share attributable to Great Lakes Dredge & Dock Corporation

   $ 0.30           $ 0.37   

Diluted weighted-average shares

     58,612             58,612   


NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(dollar amounts in thousands)

1. Basis of Pro Forma Presentation

On December 31, 2010, Great Lakes Dredge & Dock Company LLC, a Delaware limited liability company and a wholly-owned subsidiary of the Company (the "LLC"), entered into and consummated an Asset Purchase Agreement with L.W. Matteson, Inc., an Iowa corporation, and Lawrence W. Matteson and Larry W. Matteson pursuant to which the LLC purchased for a base purchase price of $45,000 (a) the business and substantially all of the assets of Seller and (b) certain assets owned by Lawrence W. Matteson and used by the Seller in its business. The purchase price totaled $47,009 and included an adjustment based upon the closing working capital balance, which resulted in the recognition of additional purchase price of $369 and is subject to further adjustment in accordance with the Asset Purchase Agreement. Furthermore, the seller may receive cash payments for any of the calendar years ended 2011, 2012, and 2013 if certain earnings-based criteria, defined per the purchase agreement, are met. The fair value of the recorded earnout liability was $1,640. The transaction was accounted for using the acquisition method and as such Matteson’s assets acquired and liabilities assumed have been recorded at their fair value. Great Lakes Dredge & Dock Company, LLC was determined to be the accounting acquirer for purposes of these unaudited pro forma condensed combined financial statements.

The unaudited pro forma condensed combined balance sheet as of September 30, 2010 gives effect to the acquisition as if it occurred on that date. The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2010, and the year ended December 31, 2009 give effect to the acquisition as if it occurred on January 1, 2009.

The unaudited pro forma condensed combined financial statements are provided for illustrative purposes only and do not purport to present what the actual results of operations or financial position would have been had the transactions actually occurred on the dates indicated, nor do they purport to represent results of operations for any future period. These statements do not reflect any cost savings or other benefits that may be obtained through synergies among the operations of the Company.

For purposes of these unaudited pro forma condensed combined financial statements, the estimated purchase price paid by the LLC has been allocated to Matteson’s assets and liabilities based on their fair values as of December 31, 2010 as follows (in thousands):

 

Property, plant and equipment

   $ 36,173   

Inventories

     4,637   

Accounts receivable - net

     4,173   

Intangible assets

     2,670   

Other assets and liabilities - net

     (644
        

Total

   $ 47,009   
        

2. Pro Forma Adjustments

Adjustments included in the column under the heading "Pro Forma Adjustments" in the unaudited pro forma condensed combined financial statements correspond to the following descriptions:

Notes to the Unaudited Pro Forma Condensed Combined Balance Sheet

(A) Reflect the adjustment to cash and cash equivalents for the Acquisition. See reconciliation below.

 

Cash paid for Matteson

   $ (37,869

Less Matteson cash

     (12,222
        

Cash adjustment

   $ (50,091
        

 


(B) To record the allocation of purchase price and assets and liabilities at their fair values. See reconciliation below.

 

     Matteson at
September 30,  2010
    Fair Value of
Assets  Purchased /
Liabilities Assumed
    Pro  Forma
Adjustment
 

Accounts receivable - net

   $ 5,130      $ 4,173      $ (957

Contract revenues in excess of billings

     958        348        (610

Inventories - current

     —          1,811        1,811   

Prepaid expenses

     259        191        (68

Other current assets

     3        4        1   

Property and equipment

     11,676        36,173        24,497   

Other intangible assets - net

       2,670        2,670   

Inventories - non current

       2,826        2,826   

Other

     216        —          (216

Accounts payable

     (2,789     (145     2,644   

Accrued expenses

     (793     (381     412   

Billings in excess of contract revenues

     (2,187     (661     1,526   
            

Total purchase price

     $ 47,009     
            

Pro-forma adjustments represent Matteson liabilities not assumed, asset fair valuation adjustments recorded in purchase accounting, and differences between the September 30, 2010 and December 31, 2010 balances of the assets and liabilities of Matteson acquired by the Company.

(C) To record the issuance of a seller note as a part of the Acquisitions price and the fair value of the earnout.

 

Seller Note - current

   $ 2,500   

Earn out - current

     547   
        

Current Portion of Debt

   $ 3,047   
        

Seller Note - non current

   $ 5,000   

Earnout - non current

     1,093   
        

Other

   $ 6,093   
        

(D) To record the elimination of L.W. Matteson’s Common stock and Accumulated earnings.

(E) To record impact of acquisition costs that has not yet been reflected in the historical financial statements.

Notes to the Unaudited Pro Forma Condensed Combined Statement of Operations

(F) Reflects the elimination of Matteson depreciation and recognition of depreciation and amortization on the Matteson Assets after the acquisition.

 

     Pro Forma  Depreciation
Expense
 
     For the Nine
Months  Ended
September 30, 2010
    For the Twelve
Months  Ended
December 31, 2009
 

Matteson depreciation pre-sale

     (2,329     (2,889

Expense incurred by Matteson for items capitalized by Great Lakes

     (891     (1,934

Depreciation after sale

     3,598        2,399   
                

Total Adjustment

     378        (2,424
                

The inventory and fixed assets purchased had remaining useful lives of 3 years and 5-30 years, respectively.


                   Pro Forma  Amortization
Expense
 
     Fair
Value
     Useful life
at purchase
     For the Nine
Months  Ended
September 30, 2010
     For the Twelve
Months  Ended
December 31, 2009
 

Intangible Assets Backlog

   $ 2,131         1 year       $ —         $ 2,131   

Non-Compete

     539         5 years         81         108   
                             
   $ 2,670          $ 81       $ 2,239   
                             

(G) The seller note accrues interest at a rate of 6% per year. The Company would have recorded $450 of interest expense for the twelve months ended December 31, 2009 and $225 of interest for the nine months ended September 30, 2010.

(H) Reflects the tax impact of the pro forma adjustments as well as Matteson’s net income, at the Great Lakes effective tax rate of 39.9% and 42.7% at September 30, 2010 and December 31, 2009, respectively.