SYNALLOY
CORPORATION COMPARATIVE ANALYSIS
|
||||||||||||||||
THREE
MONTHS ENDED
|
NINE
MONTHS ENDED
|
|||||||||||||||
Sep
29, 2007
|
Sep
30, 2006
|
Sep
29, 2007
|
Sep
30, 2006
|
|||||||||||||
Net
sales
|
||||||||||||||||
Specialty
Chemicals Segment
|
$ |
14,982,000
|
$ |
12,725,000
|
$ |
39,045,000
|
$ |
38,158,000
|
||||||||
Metals
Segment
|
36,533,000
|
26,372,000
|
100,809,000
|
73,831,000
|
||||||||||||
$ |
51,515,000
|
$ |
39,097,000
|
$ |
139,854,000
|
$ |
111,989,000
|
|||||||||
Operating
income
|
||||||||||||||||
Specialty
Chemicals Segment
|
$ |
1,106,000
|
$ |
647,000
|
$ |
2,239,000
|
$ |
2,235,000
|
||||||||
Metals
Segment
|
3,477,000
|
3,308,000
|
14,451,000
|
6,720,000
|
||||||||||||
4,583,000
|
3,955,000
|
16,690,000
|
8,955,000
|
|||||||||||||
Unallocated
expenses
|
||||||||||||||||
Corporate
|
648,000
|
556,000
|
2,109,000
|
1,545,000
|
||||||||||||
Plant
relocation costs
|
-
|
-
|
-
|
213,000
|
||||||||||||
Gain
from sale of plant & property
|
-
|
(596,000 | ) |
-
|
(596,000 | ) | ||||||||||
Interest
and debt expense
|
364,000
|
183,000
|
835,000
|
529,000
|
||||||||||||
Other
(income) expense
|
-
|
-
|
(2,000 | ) | (1,000 | ) | ||||||||||
Income
before income taxes
|
3,571,000
|
3,812,000
|
13,748,000
|
7,265,000
|
||||||||||||
Provision
for income taxes
|
1,311,000
|
1,403,000
|
4,768,000
|
2,660,000
|
||||||||||||
Net
income
|
$ |
2,260,000
|
$ |
2,409,000
|
$ |
8,980,000
|
$ |
4,605,000
|
||||||||
Net
income
|
||||||||||||||||
Per
basic common share
|
$ |
.36
|
$ |
.39
|
$ |
1.45
|
$ |
.75
|
||||||||
Per
diluted common share
|
$ |
.36
|
$ |
.39
|
$ |
1.42
|
$ |
.74
|
||||||||
Average
shares outstanding
|
||||||||||||||||
Basic
|
6,236,263
|
6,127,077
|
6,203,083
|
6,119,582
|
||||||||||||
Diluted
|
6,347,252
|
6,243,028
|
6,315,774
|
6,231,260
|
||||||||||||
Backlog-Piping
Systems & Process Equipment
|
$ |
66,800,000
|
$ |
34,200,000
|
Balance
Sheet
|
Sep
29, 2007
|
Dec
30, 2006
|
|||||||||
Assets
|
|||||||||||
Cash
and sundry current assets
|
$
|
2,987,000
|
$
|
2,122,000
|
|||||||
Accounts
receivable, net
|
26,737,000
|
22,429,000
|
|||||||||
Inventories
|
46,062,000
|
41,545,000
|
|||||||||
Total
current assets
|
75,786,000
|
66,096,000
|
|||||||||
Property,
plant and equipment, net
|
20,188,000
|
18,952,000
|
|||||||||
Other
assets
|
4,297,000
|
4,309,000
|
|||||||||
Total
assets
|
$
|
100,271,000
|
$
|
89,357,000
|
|||||||
Liabilities
and shareholders' equity
|
|||||||||||
Current
portion of log term debt
|
$
|
467,000
|
$
|
467,000
|
|||||||
Accounts
payable
|
12,697,000
|
11,776,000
|
|||||||||
Accrued
expenses
|
8,815,000
|
7,469,000
|
|||||||||
Total
current liabilities
|
21,979,000
|
19,712,000
|
|||||||||
Long-term
debt
|
17,771,000
|
17,731,000
|
|||||||||
Other
long-term liabilities
|
3,572,000
|
4,787,000
|
|||||||||
Shareholders'
equity
|
56,949,000
|
47,127,000
|
|||||||||
Total
liabilities & shareholders' equity
|
$
|
100,271,000
|
$
|
89,357,000
|