NORTHWEST PIPE COMPANY
CONDENSED STATEMENTS OF OPERATIONS (Unaudited)
(Dollar and share amounts in thousands, except per share amounts)
----------------------------
Three Months Ended
March 31
----------------------------
2009 2008
------------- -------------
Net Sales:
Water Transmission $ 58,855 $ 63,869
Tubular Products 22,548 30,134
------------- -------------
Net Sales 81,403 94,003
Cost of Sales:
Water Transmission 47,563 49,416
Tubular Products 21,103 26,802
------------- -------------
Total Cost of Sales 68,666 76,218
Gross Profit:
Water Transmission 11,292 14,453
Tubular Products 1,445 3,332
------------- -------------
Gross Profit 12,737 17,785
Selling, General, and Administrative 7,245 7,961
------------- -------------
Operating Income 5,492 9,824
Interest Expense, Net 1,226 1,806
------------- -------------
Income Before Income Taxes 4,266 8,018
Provision for Income Taxes 1,636 2,971
------------- -------------
Net Income $ 2,630 $ 5,047
============= =============
Basic Earnings per Share $ 0.29 $ 0.56
============= =============
Diluted Earnings per Share $ 0.28 $ 0.54
============= =============
Shares Used in Per Share Calculation:
Basic 9,219 9,087
============= =============
Diluted 9,353 9,307
============= =============
NORTHWEST PIPE COMPANY
CONDENSED SELECTED BALANCE SHEET AND OTHER DATA (Unaudited)
(Dollar amounts in thousands)
March 31 December 31
2009 2008
------------- -------------
Assets:
Cash and Cash Equivalents $ 104 $ 90
Trade and Other Receivables, Net 57,545 75,923
Costs and Estimated Earnings in Excess
of Billings on Uncompleted Contracts 98,187 106,234
Inventories 75,411 87,348
Other Current Assets 13,025 12,436
------------- -------------
Total Current Assets 244,272 282,031
Property and Equipment, Net 198,195 194,035
Other Assets 33,924 33,368
------------- -------------
Total Assets $ 476,391 $ 509,434
============= =============
Liabilities:
Current Maturities of Long-Term Debt $ 6,555 $ 6,543
Accounts Payable 26,127 34,109
Accrued Liabilities 10,311 10,111
Billings in Excess of Cost and Estimated
Earnings on Uncompleted Contracts 3,488 8,020
------------- -------------
Total Current Liabilities 46,481 58,783
Long-Term Note Payable to Financial
Institution 58,894 82,065
Other Long-Term Debt, Less Current Maturities 29,377 32,379
Other Liabilities 46,894 44,646
------------- -------------
Total Liabilities 181,646 217,873
Stockholders' Equity 294,745 291,561
------------- -------------
Total Liabilities and Stockholders' Equity $ 476,391 $ 509,434
============= =============
Contact Information: CONTACT: Brian Dunham Chief Executive Officer 360-397-6300 Stephanie Welty Chief Financial Officer 360-397-6323