SYNALLOY
CORPORATION COMPARATIVE ANALYSIS
|
|||||||||||||
THREE
MONTHS ENDED
|
NINE
MONTHS ENDED
|
||||||||||||
Sep
30, 2006
|
Oct
1, 2005
|
Sep
30, 2006
|
Oct
1, 2005
|
||||||||||
Net
sales
|
|||||||||||||
Specialty
Chemicals Segment
|
$
|
12,725,000
|
$
|
11,102,000
|
$
|
38,158,000
|
$
|
33,934,000
|
|||||
Metals
Segment
|
26,372,000
|
19,573,000
|
73,831,000
|
61,552,000
|
|||||||||
$
|
39,097,000
|
$
|
30,675,000
|
$
|
111,989,000
|
$
|
95,486,000
|
||||||
Operating
income
|
|||||||||||||
Specialty
Chemicals Segment
|
647,000
|
382,000
|
2,235,000
|
1,374,000
|
|||||||||
Metals
Segment
|
3,308,000
|
1,038,000
|
6,720,000
|
5,098,000
|
|||||||||
3,955,000
|
1,420,000
|
8,955,000
|
6,472,000
|
||||||||||
Unallocated
expenses
|
|||||||||||||
Corporate
|
556,000
|
447,000
|
1,545,000
|
1,451,000
|
|||||||||
Plant
relocation costs
|
-
|
-
|
213,000
|
-
|
|||||||||
Gain
from sale of plant & property
|
(596,000
|
)
|
-
|
(596,000
|
)
|
-
|
|||||||
Interest
and debt expense
|
183,000
|
229,000
|
529,000
|
679,000
|
|||||||||
Other
(income) expense
|
-
|
-
|
(1,000
|
)
|
(32,000
|
)
|
|||||||
Income
from continuing
|
|||||||||||||
operations
before income taxes
|
3,812,000
|
744,000
|
7,265,000
|
4,374,000
|
|||||||||
Provision
for income taxes
|
1,403,000
|
219,000
|
2,660,000
|
1,308,000
|
|||||||||
Net
income from
|
|||||||||||||
continuing
operations
|
2,409,000
|
525,000
|
4,605,000
|
3,066,000
|
|||||||||
Net
loss from
|
|||||||||||||
discontinued
operations
|
-
|
-
|
-
|
(51,000
|
)
|
||||||||
Net
income
|
$
|
2,409,000
|
$
|
525,000
|
$
|
4,605,000
|
$
|
3,015,000
|
|||||
Net
income (loss) per basic common share:
|
|||||||||||||
Continuing
operations
|
$
|
.39
|
$
|
.09
|
$
|
.75
|
$
|
.51
|
|||||
Discontinued
operations
|
-
|
-
|
-
|
(.01
|
)
|
||||||||
Net
income
|
$
|
.39
|
$
|
.09
|
$
|
.75
|
$
|
.50
|
|||||
Net
income (loss) per diluted common share:
|
|||||||||||||
Continuing
operations
|
$
|
.39
|
$
|
.09
|
$
|
.74
|
$
|
.50
|
|||||
Discontinued
operations
|
-
|
-
|
-
|
(.01
|
)
|
||||||||
Net
income
|
$
|
.39
|
$
|
.09
|
$
|
.74
|
$
|
.49
|
|||||
Average
shares outstanding
|
|||||||||||||
Basic
|
6,127,077
|
6,087,108
|
6,119,582
|
6,055,715
|
|||||||||
Diluted
|
6,243,028
|
6,164,620
|
6,231,260
|
6,129,161
|
|||||||||
Backlog-Piping
Systems & Process Equipment
|
$
|
34,200,000
|
$
|
22,200,000
|
|||||||||
Balance
Sheet
|
Sep
30,2006
|
Dec
31, 2005
|
|||||||||||
Assets
|
|||||||||||||
Cash
and sundry current assets
|
$
|
1,460,000
|
$
|
1,649,000
|
|||||||||
Accounts
receivable, net
|
22,856,000
|
21,863,000
|
|||||||||||
Inventories
|
31,609,000
|
24,482,000
|
|||||||||||
Total
current assets
|
55,925,000
|
47,994,000
|
|||||||||||
Property,
plant and equipment, net
|
18,770,000
|
18,698,000
|
|||||||||||
Other
assets
|
4,277,000
|
4,290,000
|
|||||||||||
Total
assets
|
$
|
78,972,000
|
$
|
70,982,000
|
|||||||||
Liabilities
and shareholders' equity
|
|||||||||||||
Current
portion of long term debt
|
$
|
467,000
|
$
|
467,000
|
|||||||||
Accounts
payable
|
14,173,000
|
11,192,000
|
|||||||||||
Accrued
expenses
|
7,567,000
|
7,672,000
|
|||||||||||
Total
current liabilities
|
22,207,000
|
19,331,000
|
|||||||||||
Long-term
debt
|
8,677,000
|
8,091,000
|
|||||||||||
Other
long-term liabilities
|
3,983,000
|
4,264,000
|
|||||||||||
Shareholders'
equity
|
44,105,000
|
39,296,000
|
|||||||||||
Total
liabilities & shareholders' equity
|
$
|
78,972,000
|
$
|
70,982,000
|