NORTHWEST PIPE COMPANY
CONDENSED STATEMENTS OF OPERATIONS (Unaudited)
(Dollar and share amounts in thousands, except per share amounts)
Three Months Ended Six Months Ended
June 30 June 30
-------------------- --------------------
2009 2008 2009 2008
--------- ---------- --------- ----------
Net Sales:
Water Transmission $ 59,303 $ 74,861 $ 118,158 $ 138,730
Tubular Products 15,592 37,245 38,140 67,379
--------- ---------- --------- ----------
Net Sales 74,895 112,106 156,298 206,109
Cost of Sales:
Water Transmission 46,468 60,083 94,031 109,499
Tubular Products 18,149 27,405 39,252 54,207
--------- ---------- --------- ----------
Total Cost of Sales 64,617 87,488 133,283 163,706
Gross Profit:
Water Transmission 12,835 14,778 24,127 29,231
Tubular Products (2,557) 9,840 (1,112) 13,172
--------- ---------- --------- ----------
Gross Profit 10,278 24,618 23,015 42,403
Selling, General, and
Administrative 5,761 9,285 13,006 17,246
--------- ---------- --------- ----------
Operating Income 4,517 15,333 10,009 25,157
Interest Expense, Net 1,028 1,329 2,254 3,135
--------- ---------- --------- ----------
Income Before Income Taxes 3,489 14,004 7,755 22,022
Provision for Income Taxes 1,066 5,605 2,702 8,576
--------- ---------- --------- ----------
Net Income $ 2,423 $ 8,399 $ 5,053 $ 13,446
========= ========== ========= ==========
Basic Earnings per Share $ 0.26 $ 0.92 $ 0.55 $ 1.47
========= ========== ========= ==========
Diluted Earnings per Share $ 0.26 $ 0.90 $ 0.54 $ 1.44
========= ========== ========= ==========
Shares Used in Per Share
Calculation:
Basic 9,237 9,151 9,228 9,119
========= ========== ========= ==========
Diluted 9,368 9,348 9,362 9,330
========= ========== ========= ==========
NORTHWEST PIPE COMPANY
CONDENSED SELECTED BALANCE SHEET AND OTHER DATA (Unaudited)
(Dollar amounts in thousands)
June 30 December 31
2009 2008
----------- -----------
Assets:
Cash and Cash Equivalents $ 121 $ 90
Trade and Other Receivables, Net 52,515 75,923
Costs and Estimated Earnings in Excess
of Billings on Uncompleted Contracts 95,364 106,234
Inventories 63,494 87,348
Other Current Assets 11,058 12,436
----------- -----------
Total Current Assets 222,552 282,031
Property and Equipment, Net 204,780 194,035
Other Assets 34,179 33,368
----------- -----------
Total Assets $ 461,511 $ 509,434
=========== ===========
Liabilities:
Current Maturities of Long-Term Debt $ 7,286 $ 6,543
Accounts Payable 24,429 34,109
Accrued Liabilities 8,854 10,111
Billings in Excess of Cost and Estimated
Earnings on Uncompleted Contracts 1,613 8,020
----------- -----------
Total Current Liabilities 42,182 58,783
Long-Term Note Payable to Financial Institution 41,660 82,065
Other Long-Term Debt, Less Current Maturities 32,980 32,379
Other Liabilities 47,546 44,646
----------- -----------
Total Liabilities 164,368 217,873
Stockholders' Equity 297,143 291,561
----------- -----------
Total Liabilities and Stockholders' Equity $ 461,511 $ 509,434
=========== ===========
Contact Information: CONTACT: Brian Dunham Chief Executive Officer Stephanie Welty Chief Financial Officer 360-397-6250