
Merrill: Confidence...


| Dec 2012 | Dec 2011 | Dec 2010 | Dec 2009 | |
| Assets | ||||
|---|---|---|---|---|
| Cash and Equivalents | 47.24M | 37.07M | 29.03M | 16.81M |
| Receivables | 240.52M | 235.00M | 192.48M | 158.11M |
| Inventories | 28.22M | 20.19M | 14.59M | 15.26M |
| Other Current Assets | 485.00K | 2.06M | 2.76M | 1.58M |
| Total Current Assets | 324.56M | 304.96M | 246.98M | 202.56M |
| Property, Plant & Equipment, Gross | 197.12M | 176.05M | 141.74M | 132.66M |
| Accumulated Depreciation & Depletion | 106.40M | 106.81M | 94.15M | 90.36M |
| Property, Plant & Equipment, Net | 90.71M | 69.24M | 47.59M | 42.30M |
| Intangibles | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Non-Current Assets | 4.20M | 4.17M | 6.37M | 3.24M |
| Total Non-Current Assets | 94.94M | 73.88M | 54.33M | 46.84M |
| Liabilities & Shareholder Equity | ||||
| Total Assets | 419.50M | 378.84M | 301.30M | 249.40M |
| Accounts Payable | 258.35M | 248.71M | 200.77M | 158.25M |
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Current Liabilities | 412.00K | 0.00 | 1.48M | 1.33M |
| Total Current Liabilities | 266.08M | 256.09M | 207.00M | 164.19M |
| Long Term Debt | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Income Taxes | 15.68M | 10.50M | 0.00 | 0.00 |
| Other Non-Current Liabilities | 1.89M | 1.57M | 4.15M | 1.41M |
| Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Non-Current Liabilities | 17.56M | 12.06M | 4.15M | 1.41M |
| Total Liabilities | 283.64M | 268.16M | 211.15M | 165.60M |
| Preferred Stock Equity | 0.00 | 0.00 | 0.00 | 0.00 |
| Common Stock Equity | 135.86M | 110.68M | 90.16M | 83.80M |
| Common Par | 422.00K | 422.00K | 422.00K | 422.00K |
| Additional Paid In Capital | 11.69M | 11.69M | 11.69M | 11.69M |
| Cumulative Translation Adjustment | 0.00 | 0.00 | 0.00 | 0.00 |
| Retained Earnings | 123.74M | 98.57M | 78.04M | 71.69M |
| Treasury Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Equity Adjustments | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Capitalization | 135.86M | 110.68M | 90.16M | 83.80M |
| Total Equity | 135.86M | 110.68M | 90.16M | 83.80M |
| Total Liabilities & Stock Equity | 419.50M | 378.84M | 301.30M | 249.40M |
| Total Common Shares Outstanding | 4.22M | 4.22M | 4.22M | 4.22M |
| Preferred Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Treasury Shares | 0.00 | 0.00 | 0.00 | 0.00 |
| Basic Weighted Shares Outstanding | 4.22M | 4.22M | 4.22M | 4.22M |
| Diluted Weighted Shares Outstanding | 4.22M | 4.22M | 4.22M | 4.22M |
| Number of Employees | 925 | 780 | 740 | 679 |
| Number of Part-Time Employees | 0 | 0 | 0 | 0 |