UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

þ
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarter ended September 30, 2009

OR

¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from________to ________

Commission file number: 001-13337

STONERIDGE, INC.
(Exact name of registrant as specified in its charter)

Ohio
 
34-1598949
(State or other jurisdiction of
 
(I.R.S. Employer
incorporation or organization)
 
Identification No.)

9400 East Market Street, Warren, Ohio
 
44484
(Address of principal executive offices)
 
(Zip Code)

(330) 856-2443
Registrant’s telephone number, including area code

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.                             x Yes o No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).                   o Yes o No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.  (Check one):

Large accelerated filer o          Accelerated filer x                Non-accelerated filer o   Smaller reporting company o
                           (Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).  o Yes x No

The number of Common Shares, without par value, outstanding as of October 23, 2009 was 25,294,335.
 

 
STONERIDGE, INC. AND SUBSIDIARIES

INDEX
   
Page No.
PART I–FINANCIAL INFORMATION
 
     
Item 1.
Financial Statements
 
 
Condensed Consolidated Balance Sheets as of September 30, 2009 (Unaudited) and December 31, 2008
2
 
Condensed Consolidated Statements of Operations (Unaudited) For the Three and Nine Months Ended September 30, 2009 and 2008
3
 
Condensed Consolidated Statements of Cash Flows (Unaudited) For the Nine Months Ended September 30, 2009 and 2008
4
 
Notes to Condensed Consolidated Financial Statements (Unaudited)
5
Item 2.
Management's Discussion and Analysis of Financial Condition and Results of Operations
24
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
35
Item 4.
Controls and Procedures
35
     
PART II–OTHER INFORMATION
     
Item 1.
Legal Proceedings
36
Item 1A.
Risk Factors
36
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
36
Item 3.
Defaults Upon Senior Securities
36
Item 4.
Submission of Matters to a Vote of Security Holders
36
Item 5.
Other Information
36
Item 6.
Exhibits
36
     
Signatures
 
37
Index to Exhibits
38
EX – 31.1
 
EX – 31.2
 
EX – 32.1
 
EX – 32.2
 
 
1

 
PART I–FINANCIAL INFORMATION

Item 1.  Financial Statements.

STONERIDGE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)

   
September 30,
   
December 31,
 
   
2009
   
2008
 
   
(Unaudited)
       
ASSETS
 
 
       
             
Current Assets:
           
Cash and cash equivalents
  $ 84,442     $ 92,692  
Accounts receivable, less reserves of $3,492 and $4,204, respectively
    86,245       96,535  
Inventories, net
    37,541       54,800  
Prepaid expenses and other
    16,789       9,069  
Deferred income taxes
    1,868       1,495  
Total current assets
    226,885       254,591  
                 
Long-Term Assets:
               
Property, plant and equipment, net
    77,941       87,701  
Other Assets:
               
Investments and other, net
    48,575       40,145  
Total long-term assets
    126,516       127,846  
Total Assets
  $ 353,401     $ 382,437  
                 
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
                 
Current Liabilities:
               
Accounts payable
  $ 44,104     $ 50,719  
Accrued expenses and other
    42,427       43,485  
Total current liabilities
    86,531       94,204  
                 
Long-Term Liabilities:
               
Long-term debt
    183,000       183,000  
Deferred income taxes
    7,073       7,002  
Other liabilities
    6,905       6,473  
Total long-term liabilities
    196,978       196,475  
                 
Shareholders' Equity:
               
Preferred Shares, without par value, authorized 5,000 shares, none issued
    -       -  
Common Shares, without par value, authorized 60,000 shares, issued 25,294 and 24,772 shares and outstanding 25,010 and 24,665 shares, respectively, with no stated value
    -       -  
Additional paid-in capital
    158,489       158,039  
Common Shares held in treasury, 284 and 107 shares, respectively, at cost
    (289)       (129)  
Accumulated deficit
    (91,342)       (59,155)  
Accumulated other comprehensive income (loss)
    3,034       (6,997)  
Total shareholders’ equity
    69,892       91,758  
Total Liabilities and Shareholders' Equity
  $ 353,401     $ 382,437  

The accompanying notes are an integral part of these condensed consolidated financial statements.
 
2

 
STONERIDGE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(in thousands, except per share data)

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Net Sales
  $ 117,992     $ 178,434     $ 341,367     $ 594,733  
                                 
Costs and Expenses:
                               
Cost of goods sold
    90,909       143,089       281,413       458,217  
Selling, general and administrative
    23,139       31,668       76,554       104,834  
Restructuring charges
    1,310       2,742       3,819       5,877  
                                 
Operating Income (Loss)
    2,634       935       (20,419)       25,805  
                                 
Interest expense, net
    5,559       5,049       16,594       15,301  
Equity in earnings of investees
    (3,386)       (4,371)       (4,864)       (11,206)  
Loss on early extinguishment of debt
    -       -       -       770  
Other expense (income), net
    (198)       (234)       447       44  
                                 
Income (Loss) Before Income Taxes
    659       491       (32,596)       20,896  
                                 
Provision (benefit) for income taxes
    1,502       855       (409)       10,029  
                                 
Net Income (Loss)
  $ (843)     $ (364)     $ (32,187)     $ 10,867  
                                 
Basic net income (loss) per share
  $ (0.04)     $ (0.02)     $ (1.37)     $ 0.47  
Basic weighted average shares outstanding
    23,761       23,405       23,580       23,353  
                                 
Diluted net income (loss) per share
  $ (0.04)     $ (0.02)     $ (1.37)     $ 0.46  
Diluted weighted average shares outstanding
    23,761       23,405       23,580       23,728  

The accompanying notes are an integral part of these condensed consolidated financial statements.
 
3

 
STONERIDGE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)

   
Nine Months Ended
 
   
September 30,
 
   
2009
   
2008
 
OPERATING ACTIVITIES:
           
Net income (loss)
  $ (32,187)     $ 10,867  
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities -
               
Depreciation
    15,251       20,706  
Amortization
    733       1,050  
Deferred income taxes
    (1,207)       7,039  
Equity in earnings of investees
    (4,864)       (11,206)  
Loss (gain) on sale of property, plant and equipment
    292       (42)  
Share-based compensation expense
    854       2,666  
Loss on extinguishment of debt
    -       770  
Changes in operating assets and liabilities -
               
Accounts receivable, net
    11,228       5,235  
Inventories, net
    18,272       (12,179)  
Prepaid expenses and other
    (2,704)       (1,654)  
Accounts payable
    (7,995)       (1,652)  
Accrued expenses and other
    (251)       9,068  
Net cash provided by (used for) operating activities
    (2,578)       30,668  
                 
INVESTING ACTIVITIES:
               
Capital expenditures
    (8,779)       (17,956)  
Proceeds from sale of property, plant and equipment
    88       435  
Business acquisitions and other
    -       (980)  
Net cash used for investing activities
    (8,691)       (18,501)  
                 
FINANCING ACTIVITIES:
               
Repayments of long-term debt
    -       (17,000)  
Share-based compensation activity, net
    -       1,305  
Premiums related to early extinguishment of debt
    -       (553)  
Other financing costs
    (50)       -  
Net cash used for financing activities
    (50)       (16,248)  
                 
Effect of exchange rate changes on cash and cash equivalents
    3,069       (2,232)  
                 
Net change in cash and cash equivalents
    (8,250)       (6,313)  
                 
Cash and cash equivalents at beginning of period
    92,692       95,924  
                 
Cash and cash equivalents at end of period
  $ 84,442     $ 89,611  

The accompanying notes are an integral part of these condensed consolidated financial statements.
 
4


STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
(1)  Basis of Presentation

The accompanying condensed consolidated financial statements have been prepared by Stoneridge, Inc. (the “Company”) without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).  The information furnished in the condensed consolidated financial statements includes normal recurring adjustments and reflects all adjustments, which are, in the opinion of management, necessary for a fair presentation of such financial statements.  Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) have been condensed or omitted pursuant to the SEC’s rules and regulations.  The results of operations for the nine months ended September 30, 2009 are not necessarily indicative of the results to be expected for the full year.

Although the Company believes that the disclosures are adequate to make the information presented not misleading, it is suggested that these condensed consolidated financial statements be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s Form 10-K for the fiscal year ended December 31, 2008.

The company has reclassified the presentation of certain prior-period information to conform to the current presentation.
 
(2)  Inventories

Inventories are valued at the lower of cost or market.  Cost is determined by the last-in, first-out (“LIFO”) method for approximately 67% and 72% of the Company’s inventories at September 30, 2009 and December 31, 2008, respectively, and by the first-in, first-out (“FIFO”) method for all other inventories.  The Company adjusts its excess and obsolescence reserve at least on a quarterly basis.  Excess inventories are quantities of items that exceed anticipated sales or usage for a reasonable period.  The Company has guidelines for calculating provisions for excess inventories based on the number of months of inventories on hand compared to anticipated sales or usage.  Management uses its judgment to forecast sales or usage and to determine what constitutes a reasonable period.  Inventory cost includes material, labor and overhead.  Inventories consist of the following:

   
September 30,
   
December 31,
 
   
2009
   
2008
 
             
Raw materials
  $ 18,377     $ 32,981  
Work-in-progress
    7,406       8,876  
Finished goods
    14,981       15,890  
Total inventories
    40,764       57,747  
Less: LIFO reserve
    (3,223)       (2,947)  
Inventories, net
  $ 37,541     $ 54,800  
 
(3)  Fair Value of Financial Instruments

Financial Instruments

A financial instrument is cash or a contract that imposes an obligation to deliver or conveys a right to receive cash or another financial instrument.  The carrying values of cash and cash equivalents, accounts receivable and accounts payable are considered to be representative of fair value because of the short maturity of these instruments.  The estimated fair value of the Company’s senior notes (fixed rate debt) at September 30, 2009 and December 31, 2008, per quoted market sources, was $173.9 million and $124.4 million, respectively.  The carrying value was $183.0 million as of September 30, 2009 and December 31, 2008.
 
5

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
  Derivative Instruments and Hedging Activities

Effective January 1, 2009, the Company adopted Statement of Financial Accounting Standard (“SFAS”) No. 161, Disclosures About Derivative Instruments and Hedging Activities – an amendment of FASB Statement No. 133 (Accounting Standards Codification TM (“ASC”) Topic 815) which expands the quarterly and annual disclosure requirements about the Company’s derivative instruments and hedging activities.  The adoption of ASC Topic 815 did not have an effect on the Company’s financial position, results of operations or cash flows.

We make use of derivative instruments in foreign exchange and commodity price hedging programs.  Derivatives currently in use are foreign currency forward contracts and commodity swaps.  These contracts are used strictly for hedging and not for speculative purposes.  They are used to mitigate uncertainty and volatility and to cover underlying exposures.  Management believes that its use of these instruments to reduce risk is in the Company’s best interest.  The counterparties to these financial instruments are financial institutions with strong credit ratings.

The Company conducts business internationally and therefore is exposed to foreign currency exchange risk.  The Company uses derivative financial instruments as cash flow hedges to mitigate its exposure to fluctuations in foreign currency exchange rates by reducing the affect of such fluctuations on foreign currency denominated intercompany transactions and other foreign currency exposures.  The currencies hedged by the Company include the British pound, Swedish krona and Mexican peso.  In certain instances, the foreign currency forward contracts are marked to market, with gains and losses recognized in the Company’s condensed consolidated statement of operations as a component of other expense (income), net.  The Company’s foreign currency forward contracts substantially offset gains and losses on the underlying foreign currency denominated transactions.  As of September 30, 2009 and December 31, 2008, the Company held foreign currency forward contracts to reduce the exposure related to the Company’s British pound-denominated intercompany receivables.  In addition, at September 30, 2009 the Company held a foreign currency hedge contract to reduce the exposure related to the Company’s Swedish krona-denominated intercompany receivables.  These contracts expire in December 2009.  For the nine months ended September 30, 2009, the Company recognized a $548 loss related to the British pound and Swedish krona contracts in the condensed consolidated statement of operations as a component of other expense (income), net.  The Company also holds contracts intended to reduce exposure to the Mexican peso.  These contracts were executed to hedge forecasted transactions, and therefore the contracts are accounted for as cash flow hedges.  These Mexican peso-denominated foreign currency option contracts expire monthly throughout 2009.  The effective portion of the unrealized gain or loss is deferred and reported in the Company’s condensed consolidated balance sheets as a component of accumulated other comprehensive income (loss).  The Company’s expectation is that the cash flow hedges will be highly effective in the future.  The effectiveness of the transactions has been and will be measured on an ongoing basis using regression analysis.

To mitigate the risk of future price volatility and, consequently, fluctuations in gross margins, the Company entered into fixed price commodity swaps with a financial institution to fix the cost of copper purchases.   In December 2007, the Company entered into a fixed price swap contract for 1.0 million pounds of copper, which expired on December 31, 2008.  In September 2008, the Company entered into a fixed price swap contract for 1.4 million pounds of copper, which covers the period from January 2009 to December 2009.  Because these contracts were executed to hedge forecasted transactions, the contracts are accounted for as cash flow hedges.  The unrealized gain or loss for the effective portion of the hedge is deferred and reported in the Company’s condensed consolidated balance sheets as a component of accumulated other comprehensive income (loss). The Company deems these cash flow hedges to be highly effective.  The effectiveness of the transactions has been and will be measured on an ongoing basis using regression analysis.
 
6

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
The notional amounts and fair values of derivative instruments in the condensed consolidated balance sheets are as follows:

   
Notional amounts1
   
Prepaid expenses
and other assets
   
Accrued expenses and
other liabilities
 
   
September 30,
   
December 31,
   
September 30,
   
December 31,
   
September 30,
   
December 31,
 
   
2009
   
2008
   
2009
   
2008
   
2009
   
2008
 
Derivatives designated as hedging instruments:
                                   
Forward currency contracts
  $ 8,748     $ 35,457     $ -     $ -     $ 323     $ 2,930  
Commodity contracts
    1,021       4,085       -       -       44       2,104  
      9,769       39,542       -       -       367       5,034  
                                                 
Derivatives not designated as hedging instruments:
                                               
Forward currency contracts
    8,239       8,762       -       2,101       23       -  
Total derivatives
  $ 18,008     $ 48,304     $ -     $ 2,101     $ 390     $ 5,034  

1 - Notional amounts represent the gross contract / notional amount of the derivatives outstanding.

Amounts recorded in other comprehensive income in shareholders’ equity and in net loss for the three months ended September 30, 2009 are as follows:

   
Amount of gain
recorded in other
comprehensive
income
   
Amount of gain (loss)
reclassified from
other comprehensive
income into net loss
 
Location of loss
reclassified from other
comprehensive income
into net loss
Derivatives designated as cash flow hedges:
             
Forward currency contracts
  $ 73     $ 217  
Cost of goods sold
Commodity contracts
    420       (91)  
Cost of goods sold
    $ 493     $ 126    

Amounts recorded in other comprehensive income in shareholder’s equity and in net loss for the nine months ended September 30, 2009 are as follows:

   
Amount of gain
recorded in other
comprehensive
income
   
Amount of loss
reclassified from
other comprehensive
income into net loss
 
Location of loss
reclassified from other
comprehensive income
into net loss
Derivatives designated as cash flow hedges:
             
Forward currency contracts
  $ 2,607     $ (1,748)  
Cost of goods sold
Commodity contracts
    2,060       (849)  
Cost of goods sold
    $ 4,667     $ (2,597)    

These derivatives will be reclassified from other comprehensive income to the consolidated statement of operations over the next three months.
 
7

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
Effective January 1, 2009, the Company adopted SFAS No. 157, Fair Value Measurements (ASC Topic 820) as it relates to nonfinancial assets and nonfinancial liabilities measured on a non-recurring basis.  The Company adopted ASC Topic 820 for financial assets and financial liabilities on January 1, 2008.  This guidance clarifies the definition of fair value, prescribes methods for measuring fair value, establishes a fair value hierarchy based on the inputs used to measure fair value and expands disclosures about the use of fair value measurements.  The adoption of ASC Topic 820 did not have a material effect on the Company’s fair value measurements.

The following table presents our assets and liabilities that are measured at fair value on a recurring basis and are categorized using the fair value hierarchy.  The fair value hierarchy has three levels based on the reliability of the inputs used to determine fair value.
 
   
September 30, 2009
   
December 31,
 
         
Fair Value Estimated Using
   
2008
 
   
Fair Value
   
Level 1 inputs(1)
   
Level 2 inputs(2)
   
Fair Value
 
                         
Financial assets carried at fair value
                       
                         
Available for sale security
  $ 242     $ 242     $ -     $ 252  
Forward currency contracts
    -       -       -       2,101  
                                 
Total financial assets carried at fair value
  $ 242     $ 242     $ -     $ 2,353  
                                 
Financial liabilities carried at fair value
                               
                                 
Forward currency contracts
  $ 323     $ -     $ 323     $ 2,930  
Commodity hedge contracts
    44       -       44       2,104  
                                 
Total financial liabilities carried at fair value
  $ 367     $ -     $ 367     $ 5,034  

(1) 
Fair values estimated using Level 1 inputs, which consist of quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date.  The available for sale security is an equity security that is publically traded.

(2) 
Fair values estimated using Level 2 inputs, other than quoted prices, that are observable for the asset or liability, either directly or indirectly and include among other things, quoted prices for similar assets or liabilities in markets that are active or inactive as well as inputs other than quoted prices that are observable.  For forward currency and commodity hedge contracts, inputs include foreign currency exchange rates and commodity indexes.

(4)  Share-Based Compensation

Total compensation expense recognized in the condensed consolidated statements of operations for share-based compensation arrangements was $257 and $764 for the three months ended September 30, 2009 and 2008, respectively.  For the nine months ended September 30, 2009 and 2008, total compensation expense recognized in the condensed consolidated statements of operations for share-based compensation arrangements was $854 and $2,666, respectively.
 
8

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
(5)  Comprehensive Income (Loss)

The components of comprehensive income (loss), net of tax are as follows:
 
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Net income (loss)
  $ (843)     $ (364)     $ (32,187)     $ 10,867  
Other comprehensive income (loss):
                               
Currency translation adjustments
    3,669       (11,230)       5,563       (6,120)  
Pension liability adjustments
    61       48       (189)       38  
Unrealized gain (loss) on marketable securities
    9       11       (10)       (1)  
Unrecognized gain (loss) on derivatives
    493       (332)       4,667       16  
Total other comprehensive income (loss)
    4,232       (11,503)       10,031       (6,067)  
Comprehensive income (loss)
  $ 3,389     $ (11,867)     $ (22,156)     $ 4,800  
 
Accumulated other comprehensive income (loss), net of tax is comprised of the following:

   
September 30,
   
December 31,
 
   
2009
   
2008
 
             
Currency translation adjustments
  $ 5,569     $ 6  
Pension liability adjustments
    (2,148)       (1,959)  
Unrealized loss on marketable securities
    (40)       (30)  
Unrecognized loss on derivatives
    (347)       (5,014)  
Accumulated other comprehensive income (loss)
  $ 3,034     $ (6,997)  
 
6)  Long-Term Debt

Senior Notes

The Company had $183.0 million of senior notes outstanding at September 30, 2009 and December 31, 2008, respectively.  During 2008, the Company repurchased and retired $17.0 million in face value of the senior notes.  The outstanding senior notes bear interest at an annual rate of 11.50% and mature on May 1, 2012.  The senior notes are redeemable, at the Company’s option, at 101.917 until April 30, 2010.  The senior notes will remain redeemable at various levels until the maturity date.  Interest is payable on May 1 and November 1 of each year.  The senior notes do not contain financial covenants.  The Company was in compliance with all non-financial covenants at September 30, 2009 and December 31, 2008.

Credit Facility

On November 2, 2007, the Company entered into an asset-based credit facility (the “credit facility”), which permits borrowing up to a maximum level of $100.0 million.  At September 30, 2009 and December 31, 2008, there were no borrowings on this credit facility.   The available borrowing capacity on this credit facility is based on eligible current assets, as defined.  At September 30, 2009 and December 31, 2008, the Company had borrowing capacity of $51.5 million and $57.7 million, respectively based on eligible current assets.  The credit facility does not contain financial performance covenants which would constrain our borrowing capacity. However, restrictions do include limits on capital expenditures, operating leases, dividends and investment activities in a negative covenant which limits investment activities to $15.0 million minus certain guarantees and obligations.  The credit facility expires on November 1, 2011 and requires a commitment fee of 0.25% on the unused balance.  Interest is payable quarterly at either (i) the higher of the prime rate or the Federal Funds rate plus 0.50%, plus a margin of 0.00% to 0.25% or (ii) LIBOR plus a margin of 1.00% to 1.75%, depending upon the Company’s undrawn availability, as defined.  The Company was in compliance with all covenants at September 30, 2009 and December 31, 2008.
 
9

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
On October 9, 2009, the Company entered into Amendment No. 3 (the “Amendment”) to the credit facility.  The Amendment enabled the Company to acquire a 51% equity interest in New Bolton Conductive Systems, LLC (“New BCS”), a wiring business located in Walled Lake, Michigan and have an option to purchase the remaining 49% of New BCS, with New BCS being excluded from certain restrictive covenants in the credit facility applicable to subsidiaries.  The acquisition of New BCS is discussed within Note 16, Subsequent Events.  In addition, the Amendment redefines certain foreign subsidiaries of the Company as non borrowers and permits certain internal transactions that will facilitate the implementation of a more efficient cash management structure.  The Amendment did not change the Company’s borrowing capacity.
 
(7)  Net Income (Loss) Per Share

Basic net income (loss) per share was computed by dividing net income (loss) by the weighted-average number of Common Shares outstanding for each respective period.  Diluted net income per share was calculated by dividing net income by the weighted-average of all potentially dilutive Common Shares that were outstanding during the periods presented.  For all periods in which the Company recognized a net loss the Company has recognized zero dilutive effect from securities as no anti-dilution is permitted.

Actual weighted-average shares outstanding used in calculating basic and diluted net income (loss) per share are as follows:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Basic weighted-average shares outstanding
    23,761,019       23,405,209       23,580,024       23,353,085  
Effect of dilutive securities
    -       -       -       374,829  
Diluted weighted-average shares outstanding
    23,761,019       23,405,209       23,580,024       23,727,914  

Options not included in the computation of diluted net income (loss) per share to purchase 180,250 and 50,000 Common Shares at an average price of $9.57 and $15.73, respectively, per share were outstanding at September 30, 2009 and September 30, 2008, respectively.  These outstanding options were not included in the computation of diluted net income (loss) per share because their respective exercise prices were greater than the average market price of Common Shares.

There were 400,425 and 628,275 performance-based restricted shares outstanding at September 30, 2009 and September 30, 2008, respectively. These shares were not included in the computation of diluted net income (loss) per share because not all vesting conditions were achieved as of September 30, 2009 and 2008.  These shares may or may not become dilutive based on the Company’s ability to exceed future earnings thresholds.
 
(8)  Restructuring

On October 29, 2007, the Company announced restructuring initiatives to improve manufacturing efficiency and cost position by ceasing manufacturing operations at its Sarasota, Florida and Mitcheldean, United Kingdom locations.  In the third quarter of 2008, the Company began additional restructuring initiatives in our Canton, Massachusetts location and in the fourth quarter of 2008, the Company began additional restructuring initiatives in our Orebro, Sweden and Tallinn, Estonia locations as well as additional initiatives in our Canton, Massachusetts location.  In response to the depressed conditions in the North American and European commercial vehicle and automotive markets, the Company also began restructuring initiatives in our Juarez, Mexico, Tallinn, Estonia and Canton, Massachusetts locations during the first quarter of 2009.  The Company began additional restructuring initiatives during the second quarter of 2009 in our Lexington, Ohio, Orebro and Bromma, Sweden and Juarez and Monclova, Mexico locations as a result of decline in the North American and European commercial vehicle and automotive market conditions.  In the third quarter of 2009, as part of the Company’s continuing overall restructuring initiatives the Company consolidated of certain management positions at our Lexington, Ohio and Canton, Massachusetts facilities and the Company began further restructuring initiatives at our Juarez, Chihuahua and Monclova, Mexico locations as a result of the continued decline of the North American commercial vehicle market.  The Company continued restructuring initiatives begun during the second quarter of 2009 in our Bromma, Sweden location.  In connection with these initiatives, the Company recorded restructuring charges of $1,310 and $4,828 in the Company’s condensed consolidated statement of operations for the three months ended September 30, 2009 and 2008, respectively.  Restructuring charges for the nine months ended September 30, 2009 and 2008 were $3,843 and $11,005, respectively.  Restructuring expenses that were general and administrative in nature were included in the Company’s condensed consolidated statement of operations as part of restructuring charges, while the remaining restructuring related charges were included in cost of goods sold.
 
10

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
In 2009, the Company has classified the Sarasota, Florida facility as an asset held for sale and has included the net book value of the facility within the September 30, 2009 condensed consolidated balance sheet as a component of prepaid expenses and other.

The charges related to the restructuring initiatives that belong to the Electronics reportable segment included the following:

   
Severance
Costs
   
Contract
Termination
Costs
   
Other
Associated
Costs
   
Total
 
                         
Total expected restructuring charges
  $ 5,608     $ 1,685     $ 2,401     $ 9,694  
                                 
Accrued balance at December 31, 2007
    468       -       -       468  
                                 
2008 charge to expense
    2,830       1,305       2,401       6,536  
Cash payments
    (2,767)       -       (2,221)       (4,988)  
                                 
Accrued balance at December 31, 2008
    531       1,305       180       2,016  
                                 
First quarter 2009 charge to expense
    369       91       -       460  
Second quarter 2009 charge to expense
    1,435       -       -       1,435  
Third quarter 2009 charge to expense
    939       -       -       939  
Foreign currency translation effect
    -       289       -       289  
Cash payments
    (2,891)       (464)       (180)       (3,535)  
                                 
Accrued balance at September 30, 2009
  $ 383     $ 1,221     $ -     $ 1,604  
                                 
Remaining expected restructuring charge
  $ 35     $ -     $ -     $ 35  
 
11

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
The charges related to the restructuring initiatives that belong to the Control Devices reportable segment included the following:

   
Severance
Costs
   
Other
Associated
Costs
   
Total (A)
 
                   
Total expected restructuring charges
  $ 3,505     $ 6,350     $ 9,855  
                         
Accrued balance at December 31, 2007
    357       99       456  
                         
2008 charge to expense
    2,521       6,325       8,846  
Cash payments
    (1,410)       (6,024)       (7,434)  
                         
Accrued balance at December 31, 2008
    1,468       400       1,868  
                         
First quarter 2009 charge to expense
    497       25       522  
Second quarter 2009 charge to expense
    116       -       116  
Third quarter 2009 charge to expense
    371       -       371  
Cash payments
    (2,137)       (166)       (2,303)  
                         
Accrued balance at September 30, 2009
  $ 315     $ 259     $ 574  
                         
Remaining expected restructuring charge
  $ -     $ -     $ -  

(A)
Total expected restructuring charges does not include the expected gain from the future sale of the Company’s Sarasota, Florida, facility.

All restructuring charges, except for asset-related charges, result in cash outflows.   Severance costs relate to a reduction in workforce.  Contract termination costs represent costs associated with long-term lease obligations that were cancelled as part of the restructuring initiatives.  Other associated costs include premium direct labor, inventory and equipment move costs, relocation expense, increased inventory carrying cost and miscellaneous expenditures associated with exiting business activities.  No fixed-asset impairment charges were incurred because assets are being transferred to other locations for continued production.
 
(9)  Commitments and Contingencies

In the ordinary course of business, the Company is involved in various legal proceedings, workers’ compensation disputes and other commercial matters.  The Company is of the opinion that the ultimate resolution of these matters will not have a material adverse effect on the results of operations, cash flows or the financial position of the Company.

Product Warranty and Recall

Amounts accrued for product warranty and recall claims are established based on the Company’s best estimate of the amounts necessary to settle future and existing claims on products sold as of the balance sheet dates.  These accruals are based on several factors including past experience, production changes, industry developments and various other considerations.  The Company can provide no assurances that it will not experience material claims in the future or that it will not incur significant costs to defend or settle such claims beyond the amounts accrued or beyond what the Company may recover from its suppliers.
 
12

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
The following provides a reconciliation of changes in product warranty and recall liability for the nine months ended September 30, 2009 and 2008:

   
2009
   
2008
 
             
Product warranty and recall at beginning of period
  $ 5,527     $ 5,306  
Accruals for products shipped during period
    1,747       4,257  
Aggregate changes in pre-existing liabilities due to claims developments
    440       988  
Settlements made during the period (in cash or in kind)
    (4,053)       (4,262)  
Product warranty and recall at end of period
  $ 3,661     $ 6,289  
 
(10)  Employee Benefit Plans

The Company has a single defined benefit pension plan that covers certain former employees in the United Kingdom.  The components of net periodic cost (benefit) under the defined benefit pension plan are as follows:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Service cost
  $ 14     $ 35     $ 42     $ 105  
Interest cost
    219       316       657       948  
Expected return on plan assets
    (165)       (361)       (495)       (1,083)  
Amortization of actuarial loss
    43       -       129       -  
Net periodic cost (benefit)
  $ 111     $ (10)     $ 333     $ (30)  

The Company expects to contribute $94 to its pension plan in 2009.  Of this amount, contributions of $78 have been made to the pension plan as of September 30, 2009.

In March 2009, the Company adopted the Stoneridge, Inc. Long-Term Cash Incentive Plan (“LTCIP”) and granted awards to certain officers and key employees.  For 2009, the awards under the LTCIP provide recipients with the right to receive cash three years from the date of grant depending on the Company’s actual earnings per share performance for a performance period comprised of 2009, 2010 and 2011 fiscal years.  The Company will record an accrual for an award to be paid in the period earned based on anticipated achievement of the performance goal.  If the participant voluntarily terminates employment or is discharged for cause, as defined in the LTCIP, the award will be forfeited.  In May 2009, the LTCIP was approved by the Company’s shareholders.  The Company has not recorded an accrual for the awards granted under the LTCIP at September 30, 2009 as the achievement of the performance goal is not considered probable at this time.

Effective June 1, 2009 the Company discontinued matching contributions to the Company’s 401(k) plan covering substantially all of its employees in the United States.
 
(11)  Income Taxes

The Company recognized a provision for income taxes of $1,502, or 228.3% of pre-tax income, and $855, or 174.1% of pre-tax income, for federal, state and foreign income taxes for the three months ended September 30, 2009 and 2008, respectively.  The Company recognized a provision (benefit) for income taxes of $(409), or (1.3)% of pre-tax loss, and $10,029, or 48.0% of pre-tax income, for federal, state and foreign income taxes for the nine months ended September 30, 2009 and 2008, respectively. As reported at December 31, 2008, the Company is in a cumulative loss position and provides a valuation allowance offsetting federal, state and certain foreign deferred tax assets. As a result, a tax benefit is not being provided for losses incurred during the first nine months of 2009, for federal, state and certain foreign jurisdictions. The inability to recognize a tax benefit for these losses and other deferred tax assets has a significant negative affect on our effective tax rate as well as the comparability of the current quarter and year-to-date effective tax rate to prior periods in which the Company had not recorded a federal valuation allowance.  The difference in the effective tax rate for the three and nine month periods ended September 30, 2009 compared to the three and nine month periods ended September 30, 2008, was primarily attributable to the valuation allowance for federal and state deferred tax assets provided against the current year domestic loss which was partially offset by recording a tax benefit related to current period losses in certain foreign jurisdictions in which it is more likely than not that the benefit of those losses will be realized.
 
13

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
(12)  Accounting Pronouncements

In June 2009, the FASB issued Accounting Standards Update No. 2009-01, Generally Accepted Accounting Principles (ASC Topic 105), which establishes the FASB Accounting Standards CodificationTM (“Codification”) as the official single source of authoritative U.S. GAAP.  All existing accounting standards are superseded.  All other accounting guidance not included in the Codification will be considered non-authoritative.  The Codification also includes all relevant SEC guidance organized using the same topical structure in separate sections within the Codification.  The Codification is effective for the Company’s financial statements for the quarter ended September 30, 2009 and the principal effect on our financial statements is limited to disclosures as all future references to authoritative accounting literature will be referenced in accordance with the Codification.  In order to ease the transition to the Codification, the Company is providing the Codification cross-reference alongside the references to the standards issued and adopted prior to the adoption of the Codification.

In December 2007, the FASB issued SFAS No. 141(R), Business Combinations (ASC Topic 805).  This guidance improves reporting by creating greater consistency in the accounting and financial reporting of business combinations.  Additionally, it requires the acquiring entity in a business combination to recognize all (and only) the assets acquired and liabilities assumed in the transaction; establishes the acquisition-date fair value as the measurement objective for all assets acquired and liabilities assumed; and requires the acquirer to disclose to investors and other users all of the information they need to evaluate and understand the nature and financial effect of the business combination.  We adopted this guidance effective January 1, 2009.  We do not expect the adoption of ASC Topic 805 to have a material effect on the Company’s financial position, results of operations or cash flows from the acquisition of New BCS, which is discussed further in Note 16, Subsequent Events.

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements-an amendment of Accounting Research Bulletin No. 51 (ASC Topic 810-10-65).  This guidance improves the relevance, comparability and transparency of financial information provided to investors by requiring all entities to report noncontrolling (minority) interests in subsidiaries in the same way.  Additionally, it eliminates the diversity that currently exists in accounting for transactions between an entity and noncontrolling interests by requiring they be treated as equity transactions.  We adopted this guidance effective January 1, 2009.  The adoption of this guidance did not have a material effect on the Company’s financial position, results of operations or cash flows.

In December 2008, the FASB issued Staff Position 132(R)-1, Employers’ Disclosures about Postretirement Benefit Plan Assets (ASC Topic 715-20-65).  This guidance will require entities to provide enhanced disclosures about how investment allocation decisions are made, the major categories of plan assets, the inputs and valuation techniques used to measure fair value of plan assets, the effect of fair value measurements using significant unobservable inputs on changes in plan assets for the period and significant concentrations of risk within plan assets.  This guidance is effective for the Company beginning with its year ending December 31, 2009.  The Company is currently assessing the potential effect, if any, on its consolidated financial statements.

In June 2009, the FASB issued SFAS No. 167, Amendments to FASB Interpretation No. 46(R) (ASC Topic 810-10).  This updated guidance requires an enterprise to perform an analysis to determine whether the enterprise’s variable interest or interests give it a controlling financial interest in a variable interest entity; to require ongoing reassessments of whether an enterprise is the primary beneficiary of a variable interest entity; to eliminate the quantitative approach previously required for determining the primary beneficiary of a variable interest entity; to add an additional reconsideration event for determining whether an entity is a variable interest entity when any changes in facts and circumstances occur such that holders of the equity investment at risk, as a group, lose the power from voting rights or similar rights of those investments to direct the activities of the entity that most significantly impact the entity’s economic performance; and to require enhanced disclosures that will provide users of financial statements with more transparent information about an enterprise’s involvement in a variable interest entity. This update becomes effective for the Company on January 1, 2010. Management does not currently expect that the update will have a material effect on the Company’s financial position, results of operations or cash flow.
 
14

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
(13)  Segment Reporting

Operating segments are defined as components of an enterprise that are evaluated regularly by the Company’s chief operating decision maker in deciding how to allocate resources and in assessing performance.  The Company’s chief operating decision maker is the president and chief executive officer.

The Company has two reportable segments: Electronics and Control Devices.  The Company’s operating segments are aggregated based on sharing similar economic characteristics.  Other aggregation factors include the nature of the products offered and management and oversight responsibilities.   The Electronics reportable segment produces electronic instrument clusters, electronic control units, driver information systems and electrical distribution systems, primarily wiring harnesses and connectors for electrical power and signal distribution.  The Control Devices reportable segment produces electronic and electromechanical switches and control actuation devices and sensors.

The accounting policies of the Company’s reportable segments are the same as those described in Note 2, “Summary of Significant Accounting Policies” of the Company’s December 31, 2008 Form 10-K.  The Company’s management evaluates the performance of its reportable segments based primarily on net sales from external customers, capital expenditures and income (loss) before income taxes.  Inter-segment sales are accounted for on terms similar to those to third parties and are eliminated upon consolidation.

A summary of financial information by reportable segment is as follows:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
 
 
2009
   
2008
   
2009
   
2008
 
Net Sales
                       
Electronics
  $ 70,165     $ 126,636     $ 218,830     $ 409,268  
Inter-segment sales
    2,734       2,464       6,531       10,211  
Electronics net sales
    72,899       129,100       225,361       419,479  
                                 
Control Devices
    47,827       51,798       122,537       185,465  
Inter-segment sales
    852       1,067       2,237       3,671  
Control Devices net sales
    48,679       52,865       124,774       189,136  
                                 
Eliminations
    (3,586)       (3,531)       (8,768)       (13,882)  
Total consolidated net sales
  $ 117,992     $ 178,434     $ 341,367     $ 594,733  
                         
Income (Loss) Before Income Taxes
                       
Electronics
  $ (348)     $ 7,001     $ (11,508)     $ 32,976  
Control Devices
    2,035       (6,523)       (10,393)       (5,432)  
Other corporate activities
    4,459       5,129       5,775       8,775  
Corporate interest expense, net
    (5,487)       (5,116)       (16,470)       (15,423)  
Total consolidated income (loss) before income taxes
  $ 659     $ 491     $ (32,596)     $ 20,896  
                         
Depreciation and Amortization
                       
Electronics
  $ 2,179     $ 2,724     $ 6,704     $ 9,646  
Control Devices
    2,725       3,690       8,343       11,191  
Corporate activities
    80       26       204       21  
Total consolidated depreciation and amortization(A)
  $ 4,984     $ 6,440     $ 15,251     $ 20,858  

(A)   These amounts represent depreciation and amortization on fixed and certain intangible assets.
 
15

 
STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)
 
   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
 
 
2009
   
2008
   
2009
   
2008
 
Interest Expense (Income), net
                               
Electronics
  $ 73     $ (60)     $ 127     $ (113)  
Control Devices
    (1)       (7)       (3)       (9)  
Corporate activities
    5,487       5,116       16,470       15,423  
Total consolidated interest expense, net
  $ 5,559     $ 5,049     $ 16,594     $ 15,301  
                         
Capital Expenditures
                       
Electronics
  $ 900     $ 2,736     $ 3,314     $ 7,480  
Control Devices
    989       3,580       4,665       10,512  
Corporate activities
    148       (1)       800       (36)  
Total consolidated capital expenditures
  $ 2,037     $ 6,315     $ 8,779     $ 17,956  

   
September 30,
   
December 31,
 
Total Assets
 
2009
   
2008
 
Electronics
  $ 160,617     $ 183,574  
Control Devices
    93,905       98,608  
Corporate(B)
    247,584       239,425  
Eliminations
    (148,705)       (139,170)  
Total consolidated assets
  $ 353,401     $ 382,437  
 
(B)       Assets contained at Corporate consist primarily of cash, intercompany receivables and equity investments.

The following table presents net sales and non-current assets for each of the geographic areas in which the Company operates:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
Net Sales
 
2009
   
2008
   
2009
   
2008
 
North America
  $ 95,212     $ 131,966     $ 277,517     $ 435,265  
Europe and other
    22,780       46,468       63,850       159,468  
Total consolidated net sales
  $ 117,992     $ 178,434     $ 341,367     $ 594,733  

   
September 30,
   
December 31,
 
Non-Current Assets
 
2009
   
2008
 
North America
  $ 108,659     $ 110,507  
Europe and other
    17,857       17,339  
Total consolidated non-current assets
  $ 126,516     $ 127,846  
 
(14)  Investments

PST Eletrônica S.A.

The Company has a 50% equity interest in PST Eletrônica S.A. (“PST”), a Brazilian electronic system provider focused on security and convenience applications primarily for the vehicle and motorcycle industry.  The investment is accounted for under the equity method of accounting. The Company’s investment in PST was $39,957 and $31,021 at September 30, 2009 and December 31, 2008, respectively.
 
16


STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)

Condensed financial information for PST is as follows:

   
Three Months Ended
   
Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2009
   
2008
   
2009
   
2008
 
                         
Revenues
  $ 38,596     $ 50,846     $ 90,584     $ 141,238  
Cost of sales
  $ 19,231     $ 20,073     $ 46,229     $ 66,042  
                                 
Total pre-tax income
  $ 6,018     $ 10,503     $ 9,324     $ 26,301  
The Company's share of pre-tax income
  $ 3,009     $ 5,251     $ 4,662     $ 13,151  

Equity in earnings of PST included in the condensed consolidated statements of operations was $3,241 and $4,192 for the three months ended September 30, 2009 and 2008, respectively.  For the nine months ended September 30, 2009 and 2008, equity in earnings of PST was $4,629 and $10,634, respectively.

Minda Stoneridge Instruments Ltd.

The Company has a 49% interest in Minda Stoneridge Instruments Ltd. (“Minda”), a company based in India that manufactures electronics and instrumentation equipment for the motorcycle and commercial vehicle market.  The investment is accounted for under the equity method of accounting.  The Company’s investment in Minda was $4,887 and $4,673 at September 30, 2009 and December 31, 2008, respectively.  Equity in earnings of Minda included in the condensed consolidated statements of operations were $145 and $179, for the three months ended September 30, 2009 and 2008, respectively.  For the nine months ended September 30, 2009 and 2008, equity in earnings of Minda was $235 and $572, respectively.

(15)  Guarantor Financial Information

The senior notes and the credit facility are fully and unconditionally guaranteed, jointly and severally, by each of the Company’s existing and future domestic wholly owned subsidiaries (Guarantor Subsidiaries). The Company’s non-U.S. subsidiaries do not guarantee the senior notes (Non-Guarantor Subsidiaries).

Presented below are summarized consolidating financial statements of the Parent (which includes certain of the Company’s operating units), the Guarantor Subsidiaries, the Non-Guarantor Subsidiaries and the Company on a condensed consolidated basis as of September 30, 2009 and December 31, 2008 and for each of the three and nine months ended September 30, 2009 and 2008.

These summarized condensed consolidating financial statements are prepared under the equity method.  Separate financial statements for the Guarantor Subsidiaries are not presented based on management’s determination that they do not provide additional information that is material to investors.  Therefore, the Guarantor Subsidiaries are combined in the presentations on the subsequent pages.

 
17

 

STONERIDGE, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(in thousands, except share and per share data, unless otherwise indicated)

   
September 30, 2009
 
   
Parent
   
Guarantor
Subsidiaries
   
Non-
Guarantor
Subsidiaries
   
Eliminations
   
Consolidated
 
                               
ASSETS
                             
                               
Current Assets:
                             
Cash and cash equivalents
  $ 47,997     $ 26     $ 36,419     $ -     $ 84,442  
Accounts receivable, net
    50,203       19,047       16,995       -       86,245  
Inventories, net
    18,416       6,749       12,376       -       37,541  
Prepaid expenses and other
    (305,234)       301,199       20,824       -       16,789  
Deferred income taxes,
    -       -       1,868       -       1,868  
Total current assets
    (188,618)       327,021       88,482       -       226,885  
                                         
Long-Term Assets:
                                       
Property, plant and equipment, net
    45,013       21,071       11,857       -       77,941  
Other Assets:
                                       
Investments and other, net
    47,317       295       963       -       48,575  
Investment in subsidiaries
    394,175       -       -       (394,175)       -  
Total long-term assets
    486,505       21,366       12,820       (394,175)       126,516  
Total Assets
  $ 297,887     $ 348,387     $ 101,302     $ (394,175)     $ 353,401  
                                         
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                       
                                         
Current Liabilities:
                                       
Accounts payable
  $ 23,048     $ 13,276     $ 7,780     $ -     $ 44,104  
Accrued expenses and other