EX-20.2 4 f96632exv20w2.txt EXHIBIT 20.2 Exhibit 20.2 GRANITE CONSTRUCTION INCORPORATED COMPARATIVE FINANCIAL SUMMARY (UNAUDITED - IN THOUSANDS, EXCEPT PER SHARE DATA)
THREE MONTHS ENDED YEARS ENDED DECEMBER 31, VARIANCE DECEMBER 31, VARIANCE OPERATIONS 2003 2002 AMOUNT PERCENT 2003 2002 AMOUNT PERCENT ---------- ---- ---- ------ ------- ---- ---- ------ ------- Revenue $492,726 $452,859 $39,867 8.8 $1,844,491 $1,764,742 $79,749 4.5 Gross profit $ 58,191 $ 56,592 $ 1,599 2.8 $ 226,450 $ 224,584 $ 1,866 0.8 Gross profit as a percent of revenue 11.8% 12.5% (0.7%) -- 12.3% 12.7% (0.4%) -- General and administrative expenses $ 36,401 $ 40,299 $ 3,898 9.7 $ 151,879 $ 146,467 $(5,412) (3.7) G&A expenses as a percent of revenue 7.4% 8.9% 1.5% -- 8.2% 8.3% 0.1% -- -------- -------- ------- ----- ---------- ---------- ------- ------ Other income (expense) Interest income $ 1,789 $ 4,034 $(2,245) (55.7) $ 6,422 $ 10,048 $(3,626) (36.1) Interest expense $ (2,000) $ (2,459) $ 459 18.7 $ (8,577) $ (9,162) $ 585 6.4 Gain on sales of property and equipment $ 1,168 $ 558 $ 610 109.3 $ 4,714 $ 2,128 $ 2,586 121.5 Other, net $ (57) $ 531 $ (588) (110.7) $ 20,395 $ 1,608 $18,787 1168.3 -------- -------- ------- ----- ---------- ---------- ------- ------ Total other income (expense) $ 900 $ 2,664 $(1,764) (66.2) $ 22,954 $ 4,622 $18,332 396.6 -------- -------- ------- ----- ---------- ---------- ------- ------ Income before provision for income taxes and minority interest $ 22,690 $ 18,957 $ 3,733 19.7 $ 97,525 $ 82,739 $14,786 17.9 Minority interest $ (618) $ (815) $ 197 24.2 $ (1,717) $ (3,509) $ 1,792 51.1 -------- -------- ------- ----- ---------- ---------- ------- ------ Net income $ 13,858 $ 11,295 $ 2,563 22.7 $ 60,504 $ 49,279 $11,225 22.8 ======== ======== ======= ===== ========== ========== ======= ====== Net income per share: Basic $ 0.34 $ 0.28 $ 0.06 21.4 $ 1.51 $ 1.23 $ 0.28 22.8 Diluted $ 0.34 $ 0.28 $ 0.06 21.4 $ 1.48 $ 1.21 $ 0.27 22.3 Weighted average shares of common stock: Basic 40,222 40,027 195 0.5 40,175 40,016 159 0.4 Diluted 41,010 40,710 300 0.7 40,808 40,723 85 0.2
DEC. 31, DEC. 31, VARIANCE FINANCIAL POSITION 2003 2002 AMOUNT PERCENT ------------------ ---- ---- ------ ------- Working capital $ 269,947 $ 220,396 $ 49,551 22.5 Current ratio 1.81 1.67 0.14 8.4 Long-term debt $ 126,708 $ 132,380 $ (5,672) (4.3) Total liabilities to equity ratio 1.07 1.16 (0.09) (7.8) Stockholders' equity $ 504,891 $ 454,869 $ 50,022 11.0 Total assets $1,043,410 $ 983,819 $ 59,591 6.1 Book value per common share $ 12.16 $ 11.03 $ 1.13 10.2 Backlog $1,985,788 $1,856,451 $ 129,337 7.0