Attached files

file filename
8-K - FORM 8-K - Swisher Hygiene Inc.g27950e8vk.htm
EX-10.7 - EX-10.7 - Swisher Hygiene Inc.g27950exv10w7.htm
EX-99.3 - EX-99.3 - Swisher Hygiene Inc.g27950exv99w3.htm
EX-23.1 - EX-23.1 - Swisher Hygiene Inc.g27950exv23w1.htm
EX-10.3 - EX-10.3 - Swisher Hygiene Inc.g27950exv10w3.htm
EX-99.4 - EX-99.4 - Swisher Hygiene Inc.g27950exv99w4.htm
EX-99.6 - EX-99.6 - Swisher Hygiene Inc.g27950exv99w6.htm
EX-99.1 - EX-99.1 - Swisher Hygiene Inc.g27950exv99w1.htm
EX-10.1 - EX-10.1 - Swisher Hygiene Inc.g27950exv10w1.htm
EX-23.3 - EX-23.3 - Swisher Hygiene Inc.g27950exv23w3.htm
EX-10.4 - EX-10.4 - Swisher Hygiene Inc.g27950exv10w4.htm
EX-10.2 - EX-10.2 - Swisher Hygiene Inc.g27950exv10w2.htm
EX-99.2 - EX-99.2 - Swisher Hygiene Inc.g27950exv99w2.htm
EX-10.6 - EX-10.6 - Swisher Hygiene Inc.g27950exv10w6.htm
EX-23.2 - EX-23.2 - Swisher Hygiene Inc.g27950exv23w2.htm
EX-10.5 - EX-10.5 - Swisher Hygiene Inc.g27950exv10w5.htm
Exhibit 99.5
         
CENTRAL CARTING DISPOSAL, INC.
AND CCI HAULING, INC.
       
         
       
Combined Financial Statements As of March 31, 2011 and 2010 (Unaudited)        
FINANCIAL STATEMENTS
       
    F-1  
    F-2  
    F-3  
    F-4  
    F-5  
       


 


 

CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

COMBINED BALANCE SHEETS
MARCH 31, 2011 AND DECEMBER 31, 2010
 
                 
    (unaudited)
    (audited)
 
    March 31,
    December 31,
 
    2011     2010  
 
ASSETS
Current assets
               
Cash and cash equivalents
  $ 875,416     $ 730,649  
Accounts receivable, net of allowance — Note 2
    224,209       250,730  
Prepaid expenses and other current assets
    31,733       58,424  
                 
Total current assets
    1,131,358       1,039,803  
                 
Property and equipment, net — Note 3
    2,046,317       1,880,020  
                 
Other assets
               
Intangible assets — Note 4
    103,320       111,595  
                 
    $ 3,280,995     $ 3,031,418  
                 
 
LIABILITIES AND STOCKHOLDER’S EQUITY
Current liabilities
               
Accounts payable
  $ 142,420     $ 145,431  
Deferred revenue — Note 2
    313,601       350,487  
Long-term debt, current portion — Note 5
    353,538       370,808  
                 
Total current liabilities
    809,559       866,726  
                 
                 
Long-term debt, less current portion — Note 5
    473,562       350,136  
                 
                 
Commitments and contingencies
           
                 
                 
Stockholder’s equity
               
Common stock of Central Carting Disposal, Inc., $1 par value, authorized 10,000 shares, 10,000 shares issued and outstanding at March 31, 2011
    10,000       10,000  
Common stock of CCI Hauling, Inc., $.10 par value, authorized 1,000 shares, 1,000 shares issued and outstanding at March 31, 2011
    100       100  
Additional paid-in capital
    191,200       191,200  
Retained earnings
    1,796,574       1,613,256  
                 
      1,997,874       1,814,556  
                 
    $ 3,280,995     $ 3,031,418  
                 
 
See Notes to Combined Financial Statements


F-1


 

CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

COMBINED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED MARCH 31, 2011 AND 2010
 
                 
    Three Months
    Three Months
 
    Ended
    Ended
 
    March 31,
    March 31,
 
    2011     2010  
 
Revenue
               
Services
  $ 1,530,891     $ 1,470,724  
                 
Costs and Expenses
               
Cost of sales
    401,994       317,245  
Selling, general and administrative
    492,495       496,703  
Depreciation and amortization
    141,277       130,007  
                 
Total costs and expenses
    1,035,766       943,955  
                 
Income from Operations
    495,125       526,769  
                 
Other Income (Expense)
               
Interest expense
    (17,001 )     (24,425 )
Other income
    2,700        
                 
Total other income (expense)
    (14,301 )     (24,425 )
                 
                 
Net Income
  $ 480,824     $ 502,344  
                 
 
See Notes to Combined Financial Statements


F-2


 

 
                                         
    Common Stock     Additional
    Retained
       
    Shares     Amount     Paid-in Capital     Earnings     Total  
 
Balance as of December 31, 2009
    11,000     $ 10,100     $ 191,200     $ 1,405,829     $ 1,607,129  
                                         
Distributions
                            (557,007 )     (557,007 )
                                         
Net income
                            502,344       502,344  
                                         
                                         
Balance as of March 31, 2010
    11,000       10,100       191,200       1,351,166       1,552,466  
                                         
Distributions
                            (794,430 )     (794,430 )
                                         
Net income
                            1,056,520       1,056,520  
                                         
                                         
Balance as of December 31, 2010
    11,000       10,100       191,200       1,613,256       1,814,556  
                                         
Distributions
                            (297,506 )     (297,506 )
                                         
Net income
                            480,824       480,824  
                                         
                                         
Balance as of March 31, 2011
    11,000     $ 10,100     $ 191,200     $ 1,796,574     $ 1,997,874  
                                         
 
See Notes to Combined Financial Statements


F-3


 

CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

COMBINED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2011 AND 2010
 
                 
    Three Months
    Three Months
 
    Ended
    Ended
 
    March 31,
    March 31,
 
    2011     2010  
 
Cash provided by operating activities
               
Net income
  $ 480,824     $ 502,344  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    141,277       130,057  
Provision for bad debt
          25,000  
Gain on the sale of property and equipment
    (2,700 )      
Changes in working capital components:
               
Accounts receivable
    26,521       (116,287 )
Prepaid expenses and other assets
    26,692        
Accounts payable and accrued expenses
    (39,898 )     142,986  
                 
Cash provided by operating activities
    632,716       684,100  
                 
                 
Cash used in investing activities
               
Proceeds from sale of property and equipment
    2,700        
Purchases of property and equipment
    (299,299 )      
                 
Cash used in investing activities
    (296,599 )      
                 
                 
Cash used in financing activities
               
Distributions to stockholder
    (297,506 )     (557,007 )
Proceeds from long-term debt
    225,580        
Payments on long-term debt
    (119,424 )     (117,155 )
                 
Cash used in financing activities
    (191,350 )     (674,162 )
                 
                 
Net change in cash and cash equivalents
    144,767       9,938  
                 
Cash and cash equivalents at beginning of period
    730,649       361,806  
                 
                 
Cash and cash equivalents at end of period
  $ 875,416     $ 371,744  
                 
 
See Notes to Combined Financial Statements


F-4


 

CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS
 
NOTE 1 — BUSINESS DESCRIPTION
 
Nature of Business
 
Central Carting Disposal, Inc. (“CCD”), founded in 1996 and headquartered in Dade City, Florida, provides refuse collection and disposal services to its commercial and residential customers located in the Florida counties of Pasco, Citrus, Sumter, Hillsborough and Hernando.
 
CCI Hauling, Inc. (“CCI”), founded in 2002 and headquartered in Dade City, Florida, provides roll-off refuse collection and disposal services to commercial customers located in the Florida counties of Pasco, Citrus, Sumter, Hillsborough and Hernando.
 
Principles of Combination and Consolidation
 
CCD and CCI (collectively the “Company”) have common ownership and management. The financial statements of these two companies have been combined in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810 “Consolidation”. All inter-company transactions are eliminated in these combined financial statements.
 
NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
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 that affect the reported amounts of assets, liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates and such differences could affect the results of operations reported in future periods.
 
Cash and Cash Equivalents
 
The Company considers all cash accounts and all highly liquid short-term investments purchased with an original maturity of three months or less to be cash or cash equivalents. As of March 31, 2011 and December 31, 2010, the Company did not have any investments with maturities greater than three months.
 
Accounts Receivable
 
Accounts receivable consist of amounts due from customers for services. Accounts receivable are reported net of an allowance for doubtful accounts. The allowance is management’s best estimate of uncollectible amounts and is based on a number of factors, including overall credit quality, age of outstanding balances, historical write-off experience and specific account analysis that projects the ultimate collectability of the outstanding balances. As of March 31, 2011 and December 31, 2010, the allowance was $75,000 and $80,000, respectively.


F-5


 

 
CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS — (Continued)
 
Property and Equipment
 
Property and equipment is stated at cost, less accumulated depreciation and amortization. Depreciation and amortization is provided using the straight-line method over the estimated useful lives of individual assets or classes of assets as follows:
 
         
Office Equipment and Furniture
    5 - 7 years  
Containers
    10 years  
Leasehold Improvements
    10 years  
Vehicles
    5 - 7 years  
 
When an asset is sold or otherwise disposed, the related cost and accumulated depreciation or amortization are removed from the respective accounts and the gain or loss is recognized. Maintenance and repairs are charged to expense when incurred.
 
Intangible Assets
 
The Company accounts for intangible assets under FASB ASC Topic 350, “Intangibles-Goodwill and Other” under which intangible assets are recorded at cost. Those assets with a determinable estimated useful life are amortized on a straight-line basis over their estimated lives. Intangible assets with an indefinite life are not subject to amortization. These assets are evaluated at least annually for impairment in accordance with FASB ASC 350-30-35-1, “Subsequent Measurement”.
 
Long-lived Assets
 
In accordance with FASB ASC 360-10-35 “Impairment of Disposal of Long-lived Assets”, losses related to the impairment of long-lived assets are recognized when the carrying amount is not recoverable and exceeds its fair value. When facts and circumstances indicate that the carrying values of long-lived assets may be impaired, management of the Company evaluates recoverability by comparing the carrying value of the assets to projected future cash flows, in addition to other qualitative and quantitative analyses.
 
Revenue Recognition
 
Revenue is recognized when the collection and disposal services are performed. Deferred revenue consists of amounts collected from customers as of March 31, 2011 and December 31, 2010 for services to be performed in the future.
 
Income Taxes
 
Effective January 1, 1997, CCD’s stockholder and on October 23, 2002, CCI’s stockholder elected that the corporations be taxed under the provisions of Subchapter S of the Internal Revenue Code. Under this provision, the stockholders are taxed on their proportionate share of the Company’s taxable income. As a Subchapter S corporation, the Company bears no liability or expense for income taxes.
 
FASB ASC 740-10, “Income Taxes”, clarifies the accounting for income taxes, by prescribing a minimum recognition threshold a tax position is required to meet before being recognized in the balance sheet. It also provides guidance on derecognition, measurement and classification of amounts related to uncertain tax positions, accounting for and disclosure of interest and penalties, accounting in interim period disclosures and transition relating to the adoption of new accounting standards. Under FASB ASC 740-10, the recognition for uncertain tax positions should be based on a more likely than not threshold that the tax position will be sustained upon audit. The tax position is measured as the largest amount of benefit that has a greater than fifty


F-6


 

 
CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS — (Continued)
 
percent probability of being realized upon settlement. Management has determined that adoption of this topic has had no effect on the Company’s balance sheet.
 
Fair Value of Financial Instruments
 
At March 31, 2011 and December 31, 2010, the Company did not have any outstanding financial derivative instruments. The carrying amounts of cash and the current portion of accounts receivable approximate fair value due to the short maturity of these instruments. The non-current notes receivable are presented at fair value due to rates generally being at current market rates. The fair value of the Company’s long-term debt, estimated based on the current borrowing rates available to the Company for bank loans with similar terms and maturities, approximates the carrying value of these liabilities.
 
Segment Information
 
FASB ASC 280, “Segment Reporting,” establishes standards for reporting information regarding operating segments in annual financial statements. Operating segments are identified as components of an enterprise for which separate discrete financial information is available for evaluation by the chief operating decision-maker, or decision-making group in making decisions on how to allocate resources and assess performance.
 
The Company manages, allocates resources and reports in one business segment. The Company’s chief operating decision-maker, as defined under FASB ASC 280, is the Company’s chief executive officer. Based on the information reviewed by its chief executive officer, the Company operates in one business segment.
 
NOTE 3 — PROPERTY AND EQUIPMENT
 
Property and equipment as of March 31, 2011 and December 31, 2010 consist of the following:
 
                 
    (unaudited)
    (audited)
 
    March 31,
    December 31,
 
    2011     2010  
 
Office equipment and furniture
  $ 69,074     $ 58,121  
Containers
    1,043,898       1,043,898  
Leasehold improvements
    88,290       88,290  
Vehicles
    3,715,480       3,427,134  
                 
      4,916,742       4,617,443  
Less: accumulated depreciation
    (2,870,425 )     (2,737,423 )
                 
    $ 2,046,317     $ 1,880,020  
                 
 
Depreciation expense for the three months ended March 31, 2011 and 2010 is $133,002 and $121,732, respectively.


F-7


 

 
CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS — (Continued)
 
NOTE 4 — INTANGIBLE ASSETS
 
Intangible assets as of March 31, 2011 and December 31, 2010 consist of the following:
 
                 
    (unaudited)
    (audited)
 
    March 31,
    December 31,
 
    2011     2010  
 
Customer lists
  $ 98,050     $ 98,050  
Non-compete agreements
    67,450       67,450  
                 
      165,500       165,500  
Less: accumulated amortization
    (62,180 )     (53,905 )
                 
    $ 103,320     $ 111,595  
                 
 
Amortization expense for the three months ended March 31, 2011 and 2010 is $8,275 and $8,275, respectively.
 
At March 31, 2011, projected aggregate annual amortization expense is as follows:
 
         
Twelve months ending March 31,
     
 
2012
  $ 33,100  
2013
    32,413  
2014
    26,524  
2015
    11,283  
Thereafter
     
         
    $ 103,320  
         


F-8


 

 
CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS — (Continued)
 
NOTE 5 — LONG-TERM DEBT
 
Long-term debt as of March 31, 2011 and December 31, 2010 consists of the following:
 
                 
    (unaudited)
    (audited)
 
    March 31,
    December 31,
 
    2011     2010  
 
Note payable on a company vehicle dated October 2006, due in monthly installments of $4,186, including interest of 10.24%, maturing September 2011, collateralized by vehicle costing $197,502
  $ 20,505     $ 32,238  
Note payable on company vehicles dated December 2009, due in monthly installments of $6,762 including interest of 9.55%, maturing October 2011, collateralized by vehicles costing $326,680
    46,012       64,752  
Note payable on a company vehicle dated June 2007, due in monthly installments of $3,699 including interest of 8.46%, maturing April 2012, collateralized by vehicle costing $184,131
    42,490       52,477  
Note payable on company vehicles dated March 2008, due in monthly installments of $4,070 including interest of 8.50%, maturing December 2013, collateralized by vehicles costing $203,764
    79,233       89,541  
Note payable on company vehicles dated September 2008, due in monthly installments of $4,030 including interest of 5.18%, maturing September 2013, collateralized by vehicles costing $212,629
    113,218       123,706  
Note payable on a company vehicle dated April 2009, due in monthly installments of $4,979, including interest of 9.73%, maturing February 2014, collateralized by vehicle costing $240,506
    155,490       166,379  
Note payable on a company vehicle dated July 2009, due in monthly installments of $3,146, including interest of 10.34%, maturing May 2014, collateralized by vehicle costing $225,580
    99,708       106,396  
Note payable on a company vehicle dated February 2011, due in monthly installments of $4,763, including imputed interest of 9.73%, maturing February 2016, collateralized by vehicle costing $150,000
    222,646        
Note payable to a former shareholder dated October 2002, due in monthly installments of $2,125 including interest of 5.00%, maturing October 2012, unsecured
    36,802       42,643  
Note payable for insurance financing agreement dated July 2010, due in monthly installments of $10,868, including interest of 7.35%, maturing April 2011, unsecured
    10,996       42,812  
                 
      827,100       720,944  
Current portion
    (353,538 )     (370,808 )
                 
Long-term portion
  $ 473,562     $ 350,136  
                 


F-9


 

 
CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS — (Continued)
 
As of March 31, 2011, principal payments due on long-term debt are as follows:
 
         
Twelve months ending March 31,
     
 
2012
  $ 353,538  
2013
    209,627  
2014
    160,273  
2015
    53,732  
2016
    49,930  
Thereafter
     
         
    $ 827,100  
         
 
The Company was making monthly payments of $2,125 to a former shareholder of the Company. This note is payable as a result of the purchase of Company stock from this shareholder in 2002. The balance on this note was paid off subsequent to March 31, 2011.
 
NOTE 6 — RELATED PARTY TRANSACTIONS
 
The Company leases its headquarters from the stockholder on a month-to-month basis. During the three months ended March 31, 2011 and 2010, the Company paid this related party $13,257 and $13,257, respectively, as rent for the use of this facility.
 
NOTE 7 — SUPPLEMENTAL FINANCIAL INFORMATION
 
Supplemental Disclosure of Cash Flow Information
 
Supplemental cash flow information with respect to the three months ended March 31, 2011 and 2010 is as follows:
 
                 
Cash paid for:
               
Interest
  $ 17,002     $ 24,425  
                 
 
Advertising
 
The company expenses advertising costs as incurred. Advertising expenses for the three months ended March 31, 2011 and 2010 are approximately $1,300 and $3,900, respectively.
 
Environmental Liability
 
The Company is subject to liability for any environmental damage, including personal injury and property damage arising from off-site environmental contamination caused by pollutants or hazardous substances if the Company arranges to transport, treat or dispose of those materials. Any substantial liability incurred by the Company arising from environmental damage could have a material adverse effect on the Company’s business, financial condition and results of operations. The Company is not presently aware of any situations that it expects would have a material adverse impact on its results of operations or financial condition.


F-10


 

 
CENTRAL CARTING DISPOSAL, INC. AND
CCI HAULING, INC.

NOTES TO COMBINED FINANCIAL STATEMENTS — (Continued)
 
NOTE 8 — SUBSEQUENT EVENTS
 
The Company evaluated all events and transactions through July 8, 2011, the date these financial statements were issued. During this period, there were no material recognizable or non-recognizable subsequent events except for the following:
 
On June 6, 2011, the Company entered into an agreement under which it sold certain assets and liabilities of the Company to Choice Environmental Services, Inc., a wholly-owned subsidiary of Swisher Hygiene, Inc. Assets sold included substantially all supplies, accounts receivable, property and equipment, rights under contracts, customer lists, and other intangible assets.


F-11