For
Quarter Ended September 30, 2008
|
Commission
File Number 1-4773
|
Delaware
|
04-1701350
|
(State
or other jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
incorporation
or organization)
|
Large accelerated filer
o
|
Accelerated filer o
|
Non-accelerated
filer o (Do not
check if a smaller reporting company)
|
Smaller reporting company
x
|
Class
|
Outstanding
at November 7, 2008
|
|
Common
Stock
|
3,441,551
shares
|
PART
I.
|
FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements:
|
||
Consolidating
Condensed Balance Sheets – Assets as of September 30, 2008 (Unaudited) and
December 31, 2007
|
1
|
||
Consolidating
Condensed Balance Sheets – Liabilities and Stockholders’ Equity as of
September 30, 2008 (Unaudited) and December 31, 2007
|
2
|
||
Consolidating
Condensed Statements of Operations (Unaudited) For the Three Months Ended
September 30, 2008 and 2007
|
3
|
||
Consolidating
Condensed Statements of Operations (Unaudited) For the Nine Months Ended
September 30, 2008 and 2007
|
4
|
||
Consolidating
Condensed Statements of Cash Flows – Operating Activities (Unaudited) For
the Nine Months Ended September 30, 2008 and 2007
|
5
|
||
Consolidating
Condensed Statements of Cash Flows – Investing & Financing Activities
(Unaudited) For the Nine Months Ended September 30, 2008 and
2007
|
6
|
||
Notes
to Unaudited Consolidating Condensed Financial Statements
|
7
|
||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
30
|
|
Item
4T.
|
Controls
and Procedures
|
44
|
|
PART
II.
|
OTHER
INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
45
|
|
Item
1A.
|
Risk
Factors
|
45
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
54
|
|
Item
6.
|
Exhibits
|
55
|
|
Signature
|
57
|
ABI
Consolidated
|
Eliminations
|
Congoleum
|
American
Biltrite
|
|||||||||||||||||||||||||||||
September 30,
2008
|
December 31,
2007
|
September 30,
2008
|
December 31,
2007
|
September 30,
2008
|
December 31,
2007
|
September 30,
2008
|
December 31,
2007
|
|||||||||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||
Current
Assets:
|
||||||||||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 26,632 | $ | 30,185 | $ | 23,757 | $ | 26,327 | $ | 2,875 | $ | 3,858 | ||||||||||||||||||||
Restricted
cash
|
29,538 | 6,501 | 29,538 | 6,501 | ||||||||||||||||||||||||||||
Accounts
receivable, net
|
41,091 | 41,345 | $ | (572 | ) | $ | (316 | ) | 15,971 | 14,162 | 25,692 | 27,499 | ||||||||||||||||||||
Inventories
|
82,177 | 78,401 | (107 | ) | (125 | ) | 36,730 | 35,182 | 45,554 | 43,344 | ||||||||||||||||||||||
Deferred
income taxes
|
992 | 961 | 992 | 961 | ||||||||||||||||||||||||||||
Prepaid
expense & other current assets
|
7,835 | 20,001 | 4,490 | 13,138 | 3,345 | 6,863 | ||||||||||||||||||||||||||
Total
current assets
|
188,265 | 177,394 | (679 | ) | (441 | ) | 110,486 | 95,310 | 78,458 | 82,525 | ||||||||||||||||||||||
Property,
plant & equipment, net
|
91,218 | 99,153 | 57,132 | 61,993 | 34,086 | 37,160 | ||||||||||||||||||||||||||
Other
assets:
|
||||||||||||||||||||||||||||||||
Insurance
for asbestos-related liabilities
|
11,140 | 11,140 | 11,140 | 11,140 | ||||||||||||||||||||||||||||
Goodwill,
net
|
11,605 | 11,605 | 11,605 | 11,605 | ||||||||||||||||||||||||||||
Other
assets
|
14,326 | 19,014 | (117 | ) | (126 | ) | 7,561 | 11,909 | 6,882 | 7,231 | ||||||||||||||||||||||
37,071 | 41,759 | (117 | ) | (126 | ) | 7,561 | 11,909 | 29,627 | 29,976 | |||||||||||||||||||||||
Total
assets
|
$ | 316,554 | $ | 318,306 | $ | (796 | ) | $ | (567 | ) | $ | 175,179 | $ | 169,212 | $ | 142,171 | $ | 149,661 |
ABI
Consolidated
|
Eliminations
|
Congoleum
|
American
Biltrite
|
|||||||||||||||||||||||||||||
September 30,
2008
|
December 31,
2007
|
September 30,
2008
|
December 31,
2007
|
September 30,
2008
|
December 31,
2007
|
September 30,
2008
|
December 31,
2007
|
|||||||||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||||||||||||
Liabilities
|
||||||||||||||||||||||||||||||||
Current
liabilities:
|
||||||||||||||||||||||||||||||||
Accounts
payable
|
$ | 20,269 | $ | 22,570 | $ | (572 | ) | $ | (316 | ) | $ | 9,294 | $ | 10,715 | $ | 11,547 | $ | 12,171 | ||||||||||||||
Accrued
expenses
|
33,890 | 37,035 | 17,135 | 20,742 | 16,755 | 16,293 | ||||||||||||||||||||||||||
Asbestos-related
liabilities
|
53,254 | 31,207 | 53,254 | 31,207 | ||||||||||||||||||||||||||||
Deferred
income taxes
|
3,005 | 7,725 | 3,005 | 7,725 | ||||||||||||||||||||||||||||
Notes
payable
|
27,885 | 30,309 | 12,637 | 10,551 | 15,248 | 19,758 | ||||||||||||||||||||||||||
Current
portion of long-term debt
|
2,134 | 2,376 | 2,134 | 2,376 | ||||||||||||||||||||||||||||
Liabilities
subject to compromise
|
4,997 | 4,997 | 4,997 | 4,997 | ||||||||||||||||||||||||||||
Total
current liabilities
|
145,434 | 136,219 | (572 | ) | (316 | ) | 100,322 | 85,937 | 45,684 | 50,598 | ||||||||||||||||||||||
Long-term
debt, less current portion
|
5,649 | 6,725 | 5,649 | 6,725 | ||||||||||||||||||||||||||||
Asbestos-related
liabilities
|
12,880 | 12,600 | 12,880 | 12,600 | ||||||||||||||||||||||||||||
Other
liabilities
|
11,881 | 12,195 | 11,881 | 12,195 | ||||||||||||||||||||||||||||
Noncontrolling
interests
|
913 | 1,093 | 913 | 1,093 | ||||||||||||||||||||||||||||
Liabilities
subject to compromise
|
129,416 | 129,605 | (117 | ) | (126 | ) | 129,533 | 129,731 | ||||||||||||||||||||||||
Total
liabilities
|
306,173 | 298,437 | (689 | ) | (442 | ) | 229,855 | 215,668 | 77,007 | 83,211 | ||||||||||||||||||||||
Stockholders’
equity
|
||||||||||||||||||||||||||||||||
Common
stock
|
46 | 46 | (93 | ) | (93 | ) | 93 | 93 | 46 | 46 | ||||||||||||||||||||||
Additional
paid-in capital
|
19,700 | 19,607 | (49,382 | ) | (49,368 | ) | 49,382 | 49,368 | 19,700 | 19,607 | ||||||||||||||||||||||
Retained
earnings
|
21,384 | 30,835 | 35,444 | 35,413 | (73,651 | ) | (65,417 | ) | 59,591 | 60,839 | ||||||||||||||||||||||
Accumulated
other comprehensive loss
|
(15,617 | ) | (15,487 | ) | 6,111 | 6,110 | (22,687 | ) | (22,687 | ) | 959 | 1,090 | ||||||||||||||||||||
Less
treasury shares
|
(15,132 | ) | (15,132 | ) | 7,813 | 7,813 | (7,813 | ) | (7,813 | ) | (15,132 | ) | (15,132 | ) | ||||||||||||||||||
Total
stockholders’ equity
|
10,381 | 19,869 | (107 | ) | (125 | ) | (54,676 | ) | (46,456 | ) | 65,164 | 66,450 | ||||||||||||||||||||
Total
liabilities and stockholders’ equity
|
$ | 316,554 | $ | 318,306 | $ | (796 | ) | $ | (567 | ) | $ | 175,179 | $ | 169,212 | $ | 142,171 | $ | 149,661 |
ABI
Consolidated
|
Eliminations
|
Congoleum
|
American
Biltrite
|
|||||||||||||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||||||||||
Net
sales
|
$ | 97,351 | $ | 107,403 | $ | - | $ | - | $ | 46,085 | $ | 53,588 | $ | 51,266 | $ | 53,815 | ||||||||||||||||
Cost
of products sold
|
75,330 | 79,240 | (377 | ) | (125 | ) | 37,765 | 39,365 | 37,942 | 40,000 | ||||||||||||||||||||||
Selling,
general & administrative expenses
|
21,269 | 23,625 | 7,768 | 9,829 | 13,501 | 13,796 | ||||||||||||||||||||||||||
Asbestos-related
reorganization charges
|
11,491 | - | 11,491 | - | ||||||||||||||||||||||||||||
(Loss)
income from operations
|
(10,739 | ) | 4,538 | 377 | 125 | (10,939 | ) | 4,394 | (177 | ) | 19 | |||||||||||||||||||||
Other
income (expense)
|
||||||||||||||||||||||||||||||||
Interest
income
|
64 | 212 | 49 | 185 | 15 | 27 | ||||||||||||||||||||||||||
Interest
expense
|
(360 | ) | (3,675 | ) | (43 | ) | (3,146 | ) | (317 | ) | (529 | ) | ||||||||||||||||||||
Other
(expense) income
|
(945 | ) | (109 | ) | (360 | ) | (146 | ) | (377 | ) | (213 | ) | (208 | ) | 250 | |||||||||||||||||
(1,241 | ) | (3,572 | ) | (360 | ) | (146 | ) | (371 | ) | (3,174 | ) | (510 | ) | (252 | ) | |||||||||||||||||
(Loss)
income before taxes and other items
|
(11,980 | ) | 966 | 17 | (21 | ) | (11,310 | ) | 1,220 | (687 | ) | (233 | ) | |||||||||||||||||||
(Benefit
from) provision for income taxes
|
(1,631 | ) | 212 | (1,185 | ) | 20 | (446 | ) | 192 | |||||||||||||||||||||||
Noncontrolling
interests
|
(17 | ) | (79 | ) | (17 | ) | (79 | ) | ||||||||||||||||||||||||
(Loss)
income from continuing operations
|
(10,366 | ) | 675 | 17 | (21 | ) | (10,125 | ) | 1,200 | (258 | ) | (504 | ) | |||||||||||||||||||
Discontinued
operation
|
- | - | - | - | ||||||||||||||||||||||||||||
Net
(loss) income
|
$ | (10,366 | ) | $ | 675 | $ | 17 | $ | (21 | ) | $ | (10,125 | ) | $ | 1,200 | $ | (258 | ) | $ | (504 | ) | |||||||||||
Basic
|
Diluted
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(Loss)
income per common share from continuing operations
|
$ | (3.01 | ) | $ | 0.20 | $ | (3.01 | ) | $ | 0.20 | ||||||
Discontinued
operation
|
- | - | - | - | ||||||||||||
|
||||||||||||||||
Net
(loss) income per common share
|
$ | (3.01 | ) | $ | 0.20 | $ | (3.01 | ) | $ | 0.20 | ||||||
|
||||||||||||||||
Weighted
average number of common and equivalent shares outstanding
|
3,441,551 | 3,441,551 | 3,441,551 | 3,441,796 |
ABI
Consolidated
|
Eliminations
|
Congoleum
|
American
Biltrite
|
|||||||||||||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||||||||||
Net
sales
|
$ | 294,347 | $ | 322,992 | $ | - | $ | - | $ | 140,948 | $ | 160,444 | $ | 153,399 | $ | 162,548 | ||||||||||||||||
Cost
of products sold
|
225,600 | 239,493 | (1,077 | ) | (679 | ) | 111,866 | 120,478 | 114,811 | 119,694 | ||||||||||||||||||||||
Selling,
general & administrative expenses
|
67,234 | 71,854 | 26,138 | 29,243 | 41,096 | 42,611 | ||||||||||||||||||||||||||
Asbestos-related
reorganization charges
|
11,491 | - | 11,491 | - | ||||||||||||||||||||||||||||
(Loss)
income from operations
|
(9,978 | ) | 11,645 | 1,077 | 679 | (8,547 | ) | 10,723 | (2,508 | ) | 243 | |||||||||||||||||||||
Other
income (expense)
|
||||||||||||||||||||||||||||||||
Interest
income
|
1,427 | 548 | 1,241 | 439 | 186 | 109 | ||||||||||||||||||||||||||
Interest
expense
|
(1,679 | ) | (10,910 | ) | (240 | ) | (9,204 | ) | (1,439 | ) | (1,706 | ) | ||||||||||||||||||||
Other
(expense) income
|
(858 | ) | 39 | (1,059 | ) | (695 | ) | (791 | ) | (247 | ) | 992 | 981 | |||||||||||||||||||
(1,110 | ) | (10,323 | ) | (1,059 | ) | (695 | ) | 210 | (9,012 | ) | (261 | ) | (616 | ) | ||||||||||||||||||
(Loss)
income before taxes and other items
|
(11,088 | ) | 1,322 | 18 | (16 | ) | (8,337 | ) | 1,711 | (2,769 | ) | (373 | ) | |||||||||||||||||||
(Benefit
from) provision for income taxes
|
(549 | ) | 153 | (103 | ) | 27 | (446 | ) | 126 | |||||||||||||||||||||||
Noncontrolling
interests
|
50 | (104 | ) | 50 | (104 | ) | ||||||||||||||||||||||||||
(Loss)
income from continuing operations
|
(10,489 | ) | 1,065 | 18 | (16 | ) | (8,234 | ) | 1,684 | (2,273 | ) | (603 | ) | |||||||||||||||||||
Discontinued
operation
|
1,025 | - | 1,025 | - | ||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Net
(loss) income
|
$ | (9,464 | ) | $ | 1,065 | $ | 18 | $ | (16 | ) | $ | (8,234 | ) | $ | 1,684 | $ | (1,248 | ) | $ | (603 | ) | |||||||||||
Basic
|
Diluted
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(Loss)
income per common share from continuing operations
|
$ | (3.05 | ) | $ | 0.31 | $ | (3.05 | ) | $ | 0.31 | ||||||
Discontinued
operation
|
0.30 | - | 0.30 | - | ||||||||||||
|
||||||||||||||||
Net
(loss) income per common share
|
$ | (2.75 | ) | $ | 0.31 | $ | (2.75 | ) | $ | 0.31 | ||||||
|
||||||||||||||||
Weighted
average number of common and equivalent shares outstanding
|
3,441,551 | 3,441,551 | 3,441,551 | 3,442,149 |
ABI
Consolidated
|
Eliminations
|
Congoleum
|
American
Biltrite
|
|||||||||||||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||||||||||
Operating
activities
|
||||||||||||||||||||||||||||||||
Net
(loss) income
|
$ | (9,464 | ) | $ | 1,065 | $ | 18 | $ | (16 | ) | $ | (8,234 | ) | $ | 1,684 | $ | (1,248 | ) | $ | (603 | ) | |||||||||||
Net
income from discontinued operation
|
(1,025 | ) | - | (1,025 | ) | - | ||||||||||||||||||||||||||
(Loss)
income from continuing operations
|
(10,489 | ) | 1,065 | 18 | (16 | ) | (8,234 | ) | 1,684 | (2,273 | ) | (603 | ) | |||||||||||||||||||
Adjustments
to reconcile net (loss) income to net cash (used) provided by operating
activities:
|
||||||||||||||||||||||||||||||||
Depreciation
and amortization
|
11,686 | 12,146 | 7,781 | 8,003 | 3,905 | 4,143 | ||||||||||||||||||||||||||
Asbestos-related
reorganization charges
|
11,491 | - | 11,491 | - | ||||||||||||||||||||||||||||
Stock
compensation expense
|
107 | 22 | 14 | 14 | 93 | 8 | ||||||||||||||||||||||||||
Change
in operating assets and liabilities:
|
||||||||||||||||||||||||||||||||
Accounts
and notes receivable
|
34 | (4,341 | ) | 247 | 242 | (1,809 | ) | (1,600 | ) | 1,596 | (2,983 | ) | ||||||||||||||||||||
Inventories
|
(4,447 | ) | (1,336 | ) | (18 | ) | 16 | (1,548 | ) | (1,181 | ) | (2,881 | ) | (171 | ) | |||||||||||||||||
Prepaid
expenses and other assets
|
(1,499 | ) | 2,450 | (946 | ) | 2,114 | (553 | ) | 336 | |||||||||||||||||||||||
Proceeds
from legal fees disgorgement
|
9,168 | - | 9,168 | - | ||||||||||||||||||||||||||||
Accounts
payable and accrued expenses
|
(4,318 | ) | 8,081 | (247 | ) | (242 | ) | (5,209 | ) | 8,574 | 1,138 | (251 | ) | |||||||||||||||||||
Asbestos-related
expenses
|
(12,519 | ) | (10,752 | ) | (12,519 | ) | (10,752 | ) | ||||||||||||||||||||||||
Noncontrolling
interests
|
(180 | ) | (21 | ) | (180 | ) | (21 | ) | ||||||||||||||||||||||||
Other
|
(228 | ) | (2,635 | ) | (137 | ) | (2,227 | ) | (91 | ) | (408 | ) | ||||||||||||||||||||
Net
cash (used) provided by operating activities of continuing
operations
|
$ | (1,194 | ) | $ | 4,679 | $ | - | $ | - | $ | (1,948 | ) | $ | 4,629 | $ | 754 | $ | 50 |
ABI
Consolidated
|
Eliminations
|
Congoleum
|
American
Biltrite
|
|||||||||||||||||||||||||||||
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||||||||||||||
Investing
activities
|
||||||||||||||||||||||||||||||||
Investments
in property, plant and equipment
|
$ | (3,749 | ) | $ | (3,569 | ) | $ | - | $ | - | $ | (2,746 | ) | $ | (2,263 | ) | $ | (1,003 | ) | $ | (1,306 | ) | ||||||||||
Net
cash used by investing activities of continuing operations
|
(3,749 | ) | (3,569 | ) | - | - | (2,746 | ) | (2,263 | ) | (1,003 | ) | (1,306 | ) | ||||||||||||||||||
Financing
activities
|
||||||||||||||||||||||||||||||||
Net
short-term (repayments) borrowings
|
(2,162 | ) | 5,222 | 2,086 | 1,364 | (4,248 | ) | 3,858 | ||||||||||||||||||||||||
Payments
on long-term debt
|
(1,320 | ) | (1,227 | ) | (1,320 | ) | (1,227 | ) | ||||||||||||||||||||||||
Collection
on Janus note receivable
|
4,034 | - | 4,034 | - | ||||||||||||||||||||||||||||
Net
change in restricted cash
|
38 | 3,231 | 38 | 3,231 | ||||||||||||||||||||||||||||
Net
cash provided (used) by financing activities of continuing
operations
|
590 | 7,226 | - | - | 2,124 | 4,595 | (1,534 | ) | 2,631 | |||||||||||||||||||||||
Effect
of foreign exchange rate changeson cash
|
800 | (1,157 | ) | 800 | (1,157 | ) | ||||||||||||||||||||||||||
Net
(decrease) increase in cash
|
(3,553 | ) | 7,179 | - | - | (2,570 | ) | 6,961 | (983 | ) | 218 | |||||||||||||||||||||
Cash
and cash equivalents at beginningof period
|
30,185 | 21,180 | 26,327 | 18,591 | 3,858 | 2,589 | ||||||||||||||||||||||||||
Cash
and cash equivalents at end of period
|
$ | 26,632 | $ | 28,359 | $ | - | $ | - | $ | 23,757 | $ | 25,552 | $ | 2,875 | $ | 2,807 |
September 30,
2008
|
December 31,
2007
|
|||||||
Finished
goods
|
$ | 55,928 | $ | 55,478 | ||||
Work-in-process
|
14,087 | 10,327 | ||||||
Raw
materials and supplies
|
12,162 | 12,596 | ||||||
$ | 82,177 | $ | 78,401 |
September 30,
2008
|
December 31,
2007
|
|||||||
Accrued
advertising and sales promotions
|
$ | 15,827 | $ | 20,906 | ||||
Employee
compensation and related benefits
|
9,178 | 7,581 | ||||||
Interest
|
305 | 7 | ||||||
Environmental
matters
|
849 | 849 | ||||||
Royalties
|
1,100 | 828 | ||||||
Income
taxes
|
(116 | ) | 477 | |||||
Other
|
6,747 | 6,387 | ||||||
$ | 33,890 | $ | 37,035 |
|
§
|
Level
1 – Quoted prices in active markets for identical assets or
liabilities.
|
|
§
|
Level
2 – Quoted prices for similar assets and liabilities in active markets;
quoted prices for identical or similar assets or liabilities in markets
that are not active; inputs other than quoted prices that are observable
for the asset or liability; inputs that are derived principally from or
corroborated by observable market data by correlation or other
means.
|
|
§
|
Level
3 – Unobservable inputs that are supported by little or no market activity
and that are significant to the fair value of the assets or
liabilities.
|
September 30,
2008
|
December 31,
2007
|
|||||||
Pension
benefits
|
$ | 3,174 | $ | 2,817 | ||||
Environmental
remediation and product related liabilities
|
4,799 | 5,336 | ||||||
Deferred
income taxes
|
1,339 | 1,337 | ||||||
Other
|
2,569 | 2,705 | ||||||
$ | 11,881 | $ | 12,195 |
September 30,
2008
|
December 31,
2007
|
|||||||
Current
liability
|
||||||||
Pre-petition
other payables and accrued interest
|
$ | 4,997 | $ | 4,997 | ||||
Non-current
|
||||||||
Debt
(at face value)
|
100,000 | 100,000 | ||||||
Pension
liability
|
10,942 | 10,772 | ||||||
Other
post-retirement benefit obligation
|
9,687 | 9,337 | ||||||
Pre-petition
other liabilities
|
8,904 | 9,622 | ||||||
129,533 | 129,731 | |||||||
Elimination
– Payable to American Biltrite
|
(117 | ) | (126 | ) | ||||
Total
non-current liability
|
129,416 | 129,605 | ||||||
Total
liabilities subject to compromise
|
$ | 134,413 | $ | 134,602 |
Three
Months Ended September 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
Pension
|
Other
Benefits
|
Pension
|
Other
Benefits
|
|||||||||||||
Service
cost
|
$ | 642 | $ | 56 | $ | 618 | $ | 53 | ||||||||
Interest
cost
|
1,652 | 144 | 1,615 | 142 | ||||||||||||
Expected
return on plan assets
|
(1,719 | ) | - | (1,627 | ) | - | ||||||||||
Recognized
net actuarial loss
|
384 | 15 | 337 | 18 | ||||||||||||
Amortization
of prior service cost
|
31 | - | 29 | 3 | ||||||||||||
Net
periodic benefit cost
|
$ | 990 | $ | 215 | $ | 972 | $ | 216 |
Nine
Months Ended September 30,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
Pension
|
Other
Benefits
|
Pension
|
Other
Benefits
|
|||||||||||||
Service
cost
|
$ | 1,926 | $ | 168 | $ | 1,832 | $ | 159 | ||||||||
Interest
cost
|
4,956 | 432 | 4,816 | 426 | ||||||||||||
Expected
return on plan assets
|
(5,157 | ) | - | (4,838 | ) | - | ||||||||||
Recognized
net actuarial loss
|
1,152 | 45 | 1,012 | 54 | ||||||||||||
Amortization
of prior service cost
|
93 | - | 83 | 9 | ||||||||||||
Net
periodic benefit cost
|
$ | 2,970 |