Assets: |
Current Assets |
Cash & Cash Equivalents
|
401,000 |
302,000 |
175,000 |
107,000 |
Receivables
|
837,000 |
763,000 |
440,000 |
627,000 |
Prepaid Expenses
|
24,000 |
20,000 |
13,000 |
10,000 |
Inventories
|
769,000 |
645,000 |
394,000 |
454,000 |
Deferred Income Taxes
|
71,000 |
24,000 |
23,000 |
99,000 |
Total |
$ 2,102,000
|
$ 1,754,000
|
$ 1,045,000
|
$ 1,297,000
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
2,156,000 |
2,156,000 |
1,564,000 |
1,447,000 |
Equity and Other Investments
|
10,000 |
12,000 |
10,000 |
7,000 |
Intangibles
|
909,000 |
936,000 |
245,000 |
359,000 |
Other Non-Current Assets
|
140,000 |
182,000 |
88,000 |
97,000 |
Total |
$ 3,215,000
|
$ 3,286,000
|
$ 1,907,000
|
$ 1,910,000
|
Total Assets |
$ 5,317,000
|
$ 5,040,000
|
$ 2,952,000
|
$ 3,207,000
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
148,000 |
88,000 |
136,000 |
206,000 |
Accounts Payable
|
529,000 |
516,000 |
319,000 |
528,000 |
Accrued Expenses
|
249,000 |
264,000 |
101,000 |
125,000 |
Other Current Liabilities
|
- |
5,000 |
9,000 |
- |
Total |
$ 926,000
|
$ 873,000
|
$ 565,000
|
$ 859,000
|
Non-Current Liabilities |
Long-Term Debt
|
1,801,000 |
1,681,000 |
408,000 |
660,000 |
Deferred Income Taxes
|
199,000 |
236,000 |
111,000 |
105,000 |
Minority Interest
|
7,000 |
7,000 |
6,000 |
8,000 |
Other Non-Current Liabilities
|
251,000 |
242,000 |
158,000 |
169,000 |
Total |
$ 2,258,000
|
$ 2,166,000
|
$ 683,000
|
$ 942,000
|
Total Liabilities |
$ 3,184,000
|
$ 3,039,000
|
$ 1,248,000
|
$ 1,801,000
|
Shareholders' Equity: |
Common Shares
|
1,000 |
1,000 |
1,000 |
1,000 |
Additional Paid-in Capital
|
1,146,000 |
1,119,000 |
1,082,000 |
1,086,000 |
Retained Earnings
|
1,412,000 |
1,046,000 |
919,000 |
920,000 |
Treasury Shares
|
-42,000 |
-1,000 |
-13,000 |
-29,000 |
Other Equity
|
-384,000 |
-164,000 |
-285,000 |
-572,000 |
Total |
$ 2,133,000
|
$ 2,001,000
|
$ 1,704,000
|
$ 1,406,000
|
Total Liabilities & Shareholders' Equity |
$ 5,317,000
|
$ 5,040,000
|
$ 2,952,000
|
$ 3,207,000
|