NORTHWEST PIPE COMPANY
CONDENSED STATEMENTS OF OPERATIONS (Unaudited)
(Dollar and share amounts in thousands, except per share amounts)
--------------------
Year Ended
December 31,
--------------------
2010 2009
--------- ---------
Net sales:
Water transmission $ 221,251 $ 210,396
Tubular products 165,499 68,258
--------- ---------
Net sales 386,750 278,654
Cost of sales:
Water transmission 200,576 194,287
Tubular products 153,176 72,681
--------- ---------
Total cost of sales 353,752 266,968
Gross profit:
Water transmission 20,675 16,109
Tubular products 12,323 (4,423)
--------- ---------
Gross profit 32,998 11,686
Selling, general, and administrative expense 27,994 20,095
--------- ---------
Operating income/(loss) 5,004 (8,409)
Other income (413) (1,905)
Interest income (943) (754)
Interest expense 7,934 5,057
--------- ---------
Loss before income taxes (1,574) (10,807)
Provision for income taxes (140) (3,530)
--------- ---------
Net loss $ (1,434) $ (7,277)
========= =========
Basic loss per share $ (0.15) $ (0.79)
========= =========
Diluted loss per share $ (0.15) $ (0.79)
========= =========
Shares used in per share calculation:
Basic 9,278 9,235
========= =========
Diluted 9,278 9,235
========= =========
NORTHWEST PIPE COMPANY
CONDENSED SELECTED BALANCE SHEET AND OTHER DATA (Unaudited)
(Dollar amounts in thousands)
December 31, December 31,
2010 2009
------------ ------------
Assets:
Cash and cash equivalents $ 51 $ 31
Trade and other receivables, net 66,474 38,733
Costs and estimated earnings in excess of
billings on uncompleted contracts 45,533 37,509
Inventories 80,887 74,866
Other current assets 23,755 28,666
------------ ------------
Total current assets 216,700 179,805
Property and equipment, net 171,766 163,432
Other assets 46,739 48,000
------------ ------------
Total assets $ 435,205 $ 391,237
============ ============
Liabilities:
Current portion of long-term debt $ 6,801 $ 6,122
Accounts payable 28,463 30,039
Accrued liabilities 11,448 11,630
Billings in excess of cost and estimated
earnings on uncompleted contracts 14,808 9,670
------------ ------------
Total current liabilities 61,520 57,461
Note payable to financial institution 68,000 19,403
Long-term debt, less current portion 25,517 32,319
Other liabilities 34,522 35,755
------------ ------------
Total liabilities 189,559 144,938
Stockholders' equity 245,646 246,299
------------ ------------
Total liabilities and stockholders' equity $ 435,205 $ 391,237
============ ============
Contact Information: CONTACT: Robin Gantt Chief Financial Officer 360-397-6250