NORTHWEST PIPE COMPANY
CONDENSED STATEMENTS OF OPERATIONS (Unaudited)
(Dollar and share amounts in thousands, except per share amounts)
-------------------- --------------------
Three Months Ended Nine Months Ended
September 30 September 30
-------------------- --------------------
2010 2009 2010 2009
--------- --------- --------- ---------
Net Sales:
Water Transmission $ 59,323 $ 46,997 $ 168,068 $ 161,266
Tubular Products 53,447 14,380 121,209 52,520
--------- --------- --------- ---------
Net Sales 112,770 61,377 289,277 213,786
Cost of Sales:
Water Transmission 52,081 46,575 149,162 148,065
Tubular Products 49,221 17,070 113,783 57,158
--------- --------- --------- ---------
Total Cost of Sales 101,302 63,645 262,945 205,223
Gross Profit:
Water Transmission 7,242 422 18,906 13,201
Tubular Products 4,226 (2,690) 7,426 (4,638)
--------- --------- --------- ---------
Gross Profit 11,468 (2,268) 26,332 8,563
Selling, General, and
Administrative 7,988 5,170 21,254 14,519
--------- --------- --------- ---------
Operating Income/(Loss) 3,480 (7,438) 5,078 (5,956)
Other (income)/expense 138 238 (289) (583)
Interest Income (243) (147) (709) (410)
Interest Expense 2,206 1,074 5,482 3,592
--------- --------- --------- ---------
Income/(Loss) Before Income
Taxes 1,379 (8,603) 594 (8,555)
Provision for Income Taxes 686 (3,109) 242 (3,189)
--------- --------- --------- ---------
Net Income/(Loss) $ 693 $ (5,494) $ 352 $ (5,366)
========= ========= ========= =========
Basic Earnings per Share
Attributable to Northwest Pipe
Company $ 0.07 $ (0.59) $ 0.04 $ (0.58)
========= ========= ========= =========
Diluted Earnings per Share
Attributable to Northwest Pipe
Company $ 0.07 $ (0.59) $ 0.04 $ (0.58)
========= ========= ========= =========
Shares Used in Per Share
Calculation:
Basic 9,290 9,240 9,273 9,232
========= ========= ========= =========
Diluted 9,309 9,240 9,326 9,232
========= ========= ========= =========
NORTHWEST PIPE COMPANY
CONDENSED SELECTED BALANCE SHEET AND OTHER DATA (Unaudited)
(Dollar amounts in thousands)
September 30, December 31,
2010 2009
------------- -------------
Assets:
Cash and Cash Equivalents $ 37 $ 31
Restricted Cash - -
Trade and Other Receivables, Net 75,723 38,733
Costs and Estimated Earnings in Excess of
Billings on Uncompleted Contracts 46,412 37,509
Inventories 81,645 74,866
Other Current Assets 26,394 28,666
------------- -------------
Total Current Assets 230,211 179,805
Property and Equipment, Net 170,937 163,432
Other Assets 48,334 48,000
------------- -------------
Total Assets $ 449,482 $ 391,237
============= =============
Liabilities:
Current Maturities of Long-Term Debt $ 6,628 $ 6,122
Accounts Payable 31,368 30,039
Accrued Liabilities 12,957 11,630
Billings in Excess of Cost and Estimated
Earnings on Uncompleted Contracts 10,091 9,670
------------- -------------
Total Current Liabilities 61,044 57,461
Long-Term Note Payable to Financial
Institution 76,513 19,403
Other Long-Term Debt, Less Current Maturities 27,223 32,319
Other Liabilities 37,290 35,755
------------- -------------
Total Liabilities 202,070 144,938
Stockholders' Equity 247,412 246,299
------------- -------------
Total Liabilities and Stockholders' Equity $ 449,482 $ 391,237
============= =============
Contact Information: CONTACT: Stephanie Welty Chief Financial Officer 360-397-6250