SAFETY COMPONENTS INTERNATIONAL INC
10-Q, 1998-02-17
MOTOR VEHICLE PARTS & ACCESSORIES
Previous: GARDEN STATE NEWSPAPERS INC, 10-Q, 1998-02-17
Next: SCANSOURCE INC, 10-Q, 1998-02-17




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

               QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended December 31, 1997

                         Commission File Number 0-23938

                      SAFETY COMPONENTS INTERNATIONAL, INC
             (Exact name of Registrant as specified in its charter)

                                    DELAWARE
         (State or other jurisdiction of incorporation or organization)

                2160 North Central Road, New Jersey, 07024
              (Address and zip code of principal executive offices)

                                   33-0596831
                      (IRS Employer Identification Number)

                                 (201) 592-0008
              (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  twelve  months  (or for  such  shorter  period  that the
Registrant was required to file such  reports),  and (2) has been subject to the
filing requirements for at least the past 90 days.


                     Yes  [X]          No  [ ]


The number of shares  outstanding of the issuer's  common stock,  $.01 par value
per share, as of February 17, 1998, was 5,037,383.


<PAGE>



                      SAFETY COMPONENTS INTERNATIONAL, INC.

                                     PART I

                              FINANCIAL INFORMATION

     The unaudited  consolidated  financial information at December 31, 1997 and
for the three and  nine-month  periods  ended  December 31, 1997 and the audited
consolidated financial information at March 31, 1997 relate to Safety Components
International, Inc. and its subsidiaries.


ITEM 1.    FINANCIAL STATEMENTS                                            PAGE

           Consolidated Balance Sheets as of December 31, 1997 and
           March 31, 1997                                                   3

           Consolidated Statements of Operations for the
           three months ended December 31, 1997 and 1996                    4

           Consolidated Statements of Operations for the
           nine months ended December 31, 1997 and 1996                     5

           Consolidated Statements of Cash Flows for
           nine months ended December 31, 1997 and 1996                     6

           Notes to Consolidated Financial Statements                       7


ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
           FINANCIAL CONDITION AND RESULTS OF OPERATIONS                   12



                                     PART II

                                OTHER INFORMATION

ITEM 1.           LEGAL PROCEEDINGS                                        17

ITEM 2.           CHANGES IN SECURITIES                                    18

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES                          18

ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF
                  SECURITY HOLDERS                                         18

ITEM 5.           OTHER INFORMATION                                        18

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K                         18



                                        2
<PAGE>
                      SAFETY COMPONENTS INTERNATIONAL, INC.
                           CONSOLIDATED BALANCE SHEETS

               (in thousands, except per share and per share data)

<TABLE>
<CAPTION>
                                                                            December 31,    March 31,
                                                                                1997           1997
                                                                            ------------     --------
ASSETS
<S>                                                                         <C>              <C>
Current assets:
             Cash and cash equivalents ..................................    $  8,992        $ 8,320
             Accounts receivable, net ...................................      29,458         11,751
             Inventories ................................................      18,532          6,378
             Prepaid and other ..........................................       2,501            870
                                                                             --------        -------
                          Total current assets ..........................      59,483         27,319

Property, plant and equipment, net ......................................      64,220         28,295
Receivable from affiliate ...............................................           -          4,348
Intangible assets, net .................................................       53,532         10,991
Other assets ............................................................       7,298          2,454
                                                                             --------        -------
                          Total assets ..................................    $184,533        $73,407
                                                                             ========        =======
LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
             Accounts payable ...........................................     $21,068        $ 7,792
             Earnout payable ............................................       1,962          2,211
             Accrued liabilities ........................................      13,895          2,476
             Current portion of long-term obligations ...................       3,653          3,085
                                                                             --------        -------
                          Total current liabilities .....................      40,578         15,564


Long-term obligations ...................................................      10,926         21,296
Senior subordinated debt                                                       90,000              -
Other long-term liabilities .............................................       4,198          1,273
                                                                             --------        -------
                          Total liabilities .............................     145,702         38,133
                                                                             --------        -------

Commitments and contingencies

Stockholders' equity:
             Preferred stock: $.10 par value per share - 2,000,000 shares
                    authorized;  no shares outstanding at
                    December 31, 1997 and March 31, 1997 ................           -              -

             Common stock:  $.01 par value per share - 10,000,000 shares
                    authorized; 5,031,383 and 5,025,383 shares issued and
                    outstanding at December 31, 1997 and
                    March 31, 1997, respectively ........................          50             51

             Common stock warrants ......................................           1              1
             Additional paid-in-capital .................................      43,901         30,062
             Treasury stock, 1,492,692 and 113,492 shares, at December 31,
                    1997 and March 31, 1997 respectively, at cost .......     (15,438)        (1,647)
             Retained earnings ..........................................      13,286          9,183
             Cumulative translation adjustment ..........................      (2,969)        (2,376)
                                                                             --------        -------
                          Total stockholders' equity ....................      38,831         35,274
                                                                             --------        -------
                          Total liabilities and stockholders' equity ....    $184,533        $73,407
                                                                             ========        =======
</TABLE>
                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                       3

<PAGE>

                      SAFETY COMPONENTS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

               (in thousands, except per share and per share data)

<TABLE>
<CAPTION>
                                                                           Three Months Ended
                                                                    -------------------------------
                                                                    December 31,      December 31,
                                                                        1997              1996
                                                                    -------------     -------------

<S>                                                                 <C>               <C>
Net Sales ......................................................      $47,370           $24,662

Cost of sales, excluding depreciation ..........................       38,370            18,996

Depreciation ...................................................        1,517               386
                                                                      -------           -------
             Gross profit ......................................        7,483             5,280


Selling and marketing expenses .................................          357               502

General and administrative expenses ............................        1,927             1,396

Amortization of goodwill .......................................          474               232
                                                                      -------           -------
             Income from operations ............................        4,725             3,150

Other expense (income), net ....................................          (10)              119

Interest expense ...............................................        2,726               445
                                                                      -------           -------
             Income before income taxes ........................        2,009             2,586

Provision for income taxes .....................................          623             1,166
                                                                      -------           -------
Net income .....................................................      $ 1,386           $ 1,420
                                                                      =======           =======

Net income per share ...........................................      $  0.28           $  0.28
                                                                      =======           =======
Net income per share, assuming dilution ........................      $  0.27           $  0.28
                                                                      =======           =======
Weighted average number of shares outstanding ..................        5,031             5,053
                                                                      =======           =======
Weighted average number of shares outstanding, assuming dilution        5,188             5,079
                                                                      =======           =======

</TABLE>


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                        4


<PAGE>

                      SAFETY COMPONENTS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

               (in thousands, except per share and per share data)

<TABLE>
<CAPTION>
                                                                           Nine Months Ended
                                                                    -------------------------------
                                                                    December 31,      December 31,
                                                                        1997              1996
                                                                    -------------     -------------

<S>                                                                 <C>               <C>
Net sales.......................................................     $117,727            59,711

Cost of sales, excluding depreciation ..........................       93,632            46,818

Depreciation ...................................................        3,655             1,245
                                                                      -------           -------
             Gross profit ......................................       20,440            11,648


Selling and marketing expenses .................................        1,268             1,199

General and administrative expenses ............................        6,223             3,219

Amortization of goodwill .......................................        1,063               386
                                                                      -------           -------
             Income from operations ............................       11,886             6,844

Other expense (income), net ....................................           79               192

Interest expense ...............................................        5,373               695
                                                                      -------           -------
             Income before income taxes ........................        6,434             5,957

Provision for income taxes .....................................        2,331             2,536
                                                                      -------           -------
Net income .....................................................      $ 4,103           $ 3,421
                                                                      =======           =======

Net income per share ...........................................      $  0.82           $  0.68
                                                                      =======           =======

Net income per share, assuming dilution ........................      $  0.80           $  0.67
                                                                      =======           =======

Weighted average number of shares outstanding ..................        5,024             5,057
                                                                      =======           =======

Weighted average number of shares outstanding, assuming dilution        5,125             5,087
                                                                      =======           =======


</TABLE>


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                        5

<PAGE>

                      SAFETY COMPONENTS INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (in thousands)

<TABLE>
<CAPTION>
                                                                             Nine Months Ended
                                                                      -------------------------------
                                                                       December 31       December 31
                                                                           1997              1996
                                                                      -------------     -------------

<S>                                                                     <C>               <C>
Net cash provided by (used in) operating activities .............       $  7,529         $ 10,547
                                                                        --------         --------
Cash Flows From Investing Activities:
         Additions to property, plant and equipment .............         (8,966)          (7,951)
         Additional consideration and costs for Phoenix Airbag ..         (2,455)         (25,043)
         Acquisition costs for Valentec .........................         (1,021)               -
         Advances to Valentec prior to acquisition ..............         (1,215)               -
         Acquisition SCFT .......................................        (58,905)               -
                                                                        --------          -------
              Net cash used in investing activities .............        (72,562)         (32,994)
                                                                        --------          -------
Cash Flows From Financing Activities:
         Net proceeds from Notes ................................         86,265
         Proceeds from KeyBank term note ........................         15,000                -
         Proceeds from Bank Austria mortgage ....................          7,500                -
         Proceeds from Transamerica financing ...................          2,000                -
         Repayment of Bank of America NT&SA term note ...........        (16,812)               -
         Repayment of KeyBank term note .........................        (15,000)               -
         Exercise of stock options ..............................             90                4
         Purchase of treasury stock .............................              -             (268)
         (Repayments) borrowing of debt and long-term obligations         (9,998)          20,087
         Net (repayments) borrowing on revolving credit facility .        (2,931)               -
                                                                        --------          -------
              Net cash provided in financing activities .........         66,114           19,823
                                                                        --------          -------
Effect of exchange rate changes on cash .........................           (409)            (361)
                                                                        --------          -------
Change in cash and cash equivalents .............................            672           (2,985)
Cash and cash equivalents, beginning of period ..................          8,320           13,045
                                                                        --------          -------
Cash and cash equivalents, end of period ........................       $  8,992          $10,060
                                                                        ========          =======
</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                       6

<PAGE>
                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)



Note 1 - Organization and Basis of Presentation

     The consolidated financial statements included herein have been prepared by
Safety Components International,  Inc. ("SCI" or the "Company"),  without audit,
pursuant to the rules and regulations of the Securities and Exchange Commission.
Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been  condensed or omitted from this report,  as is permitted by such rules
and regulations; however, SCI believes that the disclosures are adequate to make
the  information   presented  not   misleading.   It  is  suggested  that  these
consolidated  financial  statements  be read in  conjunction  with  the  audited
consolidated  financial  statements and notes thereto  included in the Company's
Form 10-K for the year ended March 31, 1997.  The Company has  experienced,  and
expects to continue to experience,  variability in net sales and net income from
quarter to quarter.  Therefore,  the results of the  interim  periods  presented
herein are not  necessarily  indicative  of the results to be  expected  for any
other interim period or the full year.

     In the  opinion of  management,  the  information  furnished  reflects  all
adjustments, all of which are of a normal recurring nature, necessary for a fair
presentation of the results for the reported interim periods.

     On August 6, 1996,  Automotive  Safety  Components  International,  Inc., a
wholly-owned subsidiary of the Company,  acquired 80% of the outstanding capital
stock  of  Phoenix  Airbag  GmbH  ("Phoenix  Airbag").   Phoenix  Airbag  was  a
corporation organized under the laws of the Republic of Germany, and at the time
of the acquisition,  was a wholly-owned subsidiary of Phoenix Aktiengesellschaft
("Phoenix  AG") in Hamburg,  Germany.  The purchase  from Phoenix AG was made in
accordance  with the terms and  conditions of the Agreement  Concerning the Sale
and  Transfer of all the Shares in Phoenix  Airbag  GmbH dated June 6, 1996,  as
amended (the  "Agreement").  In accordance with the terms of the Agreement,  the
Company is required to pay  additional  purchase  price to Phoenix AG if Phoenix
Airbag meets certain  annual  performance  targets for calendar  year 1997.  The
annual  performance  targets for 1997 were met and approximately $2.0 million of
additional  purchase  price is included in accrued  liabilities  at December 31,
1997.

     Effective as of May 22, 1997, the Company  acquired all of the  outstanding
capital  stock  of  Valentec   International   Corporation   ("Valentec")  in  a
stock-for-stock exchange.  Valentec is a high-volume manufacturer of stamped and
precision-machined   products  for  the   automotive,   commercial  and  defense
industries.  Valentec was the Company's largest shareholder immediately prior to
the acquisition owning  approximately 27%, or 1,379,200 shares of the issued and
outstanding  shares of the Company's  common stock.  The Company issued,  to the
shareholders of Valentec, 1,369,200 newly issued shares of its common stock. The
acquisition  was  accounted  for as a purchase.  The purchase  price  aggregated
approximately  $14.8 million,  including  estimated direct  acquisition costs of
approximately  $1.0  million.  The  operations  of Valentec are included for the
entire  three-month period ended December 31, 1997 and beginning on May 22, 1997
for the nine-month period ended December 31, 1997.

     On  July  24,  1997,  the  Company,   through  newly  formed   wholly-owned
subsidiary,  Safety Components Fabric  Technologies,  Inc., purchased all of the
assets and assumed  certain  liabilities  of the Air  Restraint  and  Industrial
Fabrics Division of JPS Automotive L.P. ("SCFTI").  SCFTI is a leading, low-cost
supplier of airbag fabric in North America and is also a leading manufacturer of
value-added  synthetic  fabrics  used  in a  variety  of  niche  industrial  and


                                       7
<PAGE>

                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)


commercial  applications.  The acquisition was accounted for as a purchase.  The
purchase price aggregated  approximately $58.9 million,  subject to post-closing
adjustments. The purchase price included the repayment of approximately $650,000
of  capital  lease  obligations,   direct  acquisition  costs  of  approximately
$700,000,  and  approximately  $1.3  million  for the  purchase of a building in
conjunction  with the Asset  Purchase  Agreement.  The  operations  of SCFTI are
included for the entire three-month period ended December 31, 1997 and beginning
on July 24, 1997 for the nine-month period ended December 31, 1997.

     Additionally,  on July 24, 1997,  the Company,  issued $90.0  million of 10
1/8% Senior  Subordinated  Notes (the "Notes") due July 15, 2007 (see Note 3). A
substantial  portion of the  proceeds  of the Notes were used by the  Company to
purchase the  Division,  repay the term loan and amounts  outstanding  under the
revolving  credit facility with KeyBank as of July 24, 1997 and pay certain fees
and expenses associated with the acquisition of the Division and the Notes.



NOTE  2  COMPOSITION OF CERTAIN CONSOLIDATED BALANCE SHEET COMPONENTS
         (in thousands)

<TABLE>
<CAPTION>


                                                                     December 31, 1997       March 31, 1997
                                                                     -----------------       --------------
<S>                                                                      <C>                     <C>
Accounts receivable:
      Billed receivables                                                 $ 24,958                $ 9,152
      Unbilled receivables (net of unliquidated progress
      payments of $14,550 and $9,846 at December 31, 1997 and
      March 31, 1997, respectively)                                         3,474                  1,834
      Other                                                                 1,026                    765
                                                                          -------                -------
                                                                          $29,458                $11,751
                                                                          =======                =======

Inventories:
      Raw materials                                                       $ 6,667                $ 3,339
      Work-in-process                                                       6,141                  2,073
      Finished goods                                                        5,724                    966
                                                                          -------                -------
                                                                          $18,532                $ 6,378
                                                                          =======                =======

Property, plant and equipment:
      Land and building                                                   $10,137                $ 8,435
      Machinery and equipment                                              51,782                 20,842
      Construction in process                                               9,677                  2,822
                                                                          -------                -------
                                                                           71,596                 32,099
      Less -  accumulated depreciation and amortization                    (7,376)                (3,804)
                                                                          -------                -------
                                                                          $64,220                $28,295
                                                                          =======                =======
</TABLE>

                                       8
<PAGE>


NOTE  3  LONG-TERM OBLIGATIONS (in thousands)


<TABLE>
<CAPTION>

                                                                    December 31, 1997          March 31, 1997
                                                                    ------------------          --------------

<S>                                                                      <C>                      <C>
Senior Subordinated Notes at 10 1/8%                                     $ 90,000                 $     -

KeyBank revolving credit facility                                               -                       -

Bank of America NT&SA term loan and revolving credit facility,
     bearing interest at 2.25% and 2.0% over LIBOR (6.54% at
     March 31, 1997), respectively, refinanced May 21, 1997                     -                  20,192

Bank Austria mortgage note                                                  7,125                       -

Valentec International Limited note payable due MArch 31, 1998              1,384                       -

Note  payable,  principal  due in  annual  installments  of
     $205,000  beginning January 12, 1999 to January 12, 2002,
     with interest at 7.22% in semiannual installments, secured
     by assets of the Company's United Kingdom subsidiary                     828                     820


Capital equipment notes payable,  due in monthly  installments
     with interest at 9.25% to 16.5% maturing at various rates
     through June 2002, secured by machinery and equipment                  5,242                   3,369
                                                                          -------                 -------
                                                                          104,579                  24,381
Less - current portion                                                     (3,653)                 (3,085)
                                                                          -------                 -------
                                                                         $100,926                 $21,296
                                                                          =======                 =======
</TABLE>
     On July 24, 1997, the Company issued (the  "Offering")  $90.0 million of 10
1/8% Senior  Subordinated  Notes (the Notes) due July 15, 2007.  Interest on the
Notes accrue from July 24, 1997 and is payable  semi-annually in arrears on each
of January 15 and July 15 of each year,  commencing  January 15, 1998. The Notes
are general  unsecured  obligations of the Company and are subordinated in right
of payment to all existing and future  Senior  Indebtedness  and to all existing
and future  indebtedness of the Company's  subsidiaries that are not Guarantors.
All of the Company's direct and indirect  wholly-owned domestic subsidiaries are
Guarantors.

     The Company,  Phoenix Airbag and Automotive Safety Components International
Limited  entered  into  an  agreement  with  KeyBank  National  Association,  as
administrative  agent ("KeyBank"),  and the lending  institutions named therein,
dated  as of May 21,  1997 as  amended  (the  "Credit  Agreement").  The  Credit
Agreement  consists of a $27.0 million revolving credit facility for a five year
term, bearing interest at LIBOR (5.72% as of December 31, 1997) plus 1.00% with


                                       9
<PAGE>


                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

a commitment  fee of 0.25% per annum for any unused  portion.  The  indebtedness
under the Credit  Agreement  is secured by  substantially  all the assets of the
Company. The Credit Agreement contains certain restrictive covenants that impose
limitations  upon,  among  other  things,  the  Company's  ability to change its
business;  merge;  consolidate or dispose of assets; incur liens; make loans and
investments; incur indebtedness;  pay dividends and other distributions;  engage
in  certain  transactions  with  affiliates;   engage  in  sale  and  lease-back
transactions;  enter into lease agreements;  and make capital expenditures.  The
Company will use the revolving credit facility to fund working capital.


Note 4 - Reconciliation to Diluted Earnings Per Share (in thousands)

The following data show the amounts used in computing earnings per share and the
effect on income and the weighted average number of shares of dilutive potential
common stock.

<TABLE>
<CAPTION>

                                             Three Months Ended                Nine Months Ended
                                                December 31,                      December 31,
                                              1997         1996                1997          1996
                                          ------------- ------------       ------------- -------------
<S>                                       <C>           <C>                <C>           <C>
Income available to common
  stockholders used in basic
  earnings per share                        $1,386       $1,420              $4,103        $3,421

Effect of dilutive securities:  
  Stock options                                  -            -                   -             -
                                            ------       ------              ------        ------


Income available to common
  stockholders after assumed
  conversion of dilutive
  stock options                             $1,386       $1,420              $4,103        $3,421
                                            ======       ======              ======        ======

Weighted average number of
  common shares used in basic
  earnings per share                         5,031        5,053               5,024         5,057

Effect of dilutive securities:
  Stock options                                157           26                 101            30
                                            ------       ------               -----         -----
Weighted average number of
  common shares and dilutive
  potential common stock used
  in diluted earnings per share              5,188        5,079               5,125         5,087
                                             =====        =====               =====         =====

</TABLE>


     Options on 99,000 and 180,099  shares of common  stock were not included in
computing  diluted  earnings  per  share  as of  December  31,  1997  and  1996,
respectively, because their effects were antidilutive.


                                       10
<PAGE>


                      SAFETY COMPONENTS INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)



NOTE 5 - UNAUDITED PRO FORMA INFORMATION


     The  following  unaudited pro forma  information  for the nine months ended
December  31, 1996 and the year ended  March 31, 1997  presents a summary of the
consolidated  results of  operations  of the  Company as if the  acquisition  of
Valentec,  SCFTI and Phoenix Airbag,  and the issuance of the Notes had occurred
on April 1, 1996, with pro forma  adjustments to give effect to the amortization
of goodwill,  interest charges and certain other adjustments,  together with the
related  income tax effect.  The  unaudited pro forma  information  for the nine
months ended December 31, 1997 presents a summary of the consolidated results of
operations of the Company as if the transactions had occurred on April 1, 1997.



<TABLE>
<CAPTION>


                                   Pro Forma                 Pro Forma                 Pro Forma
                               December 31, 1997         December 31, 1996          March 31, 1997
                               -----------------         -----------------          --------------
                                   (unaudited)               (unaudited)              (unaudited)
   <S>                         <C>                       <C>                        <C>
   Net sales                        $ 142,231                 $128,956                 $173,208
   Net income                       $   3,547                 $  1,553                 $    940
   Net income per share             $    0.71                 $   0.31                 $   0.19
</TABLE>


Note 6 - Supplemental Guarantor Condensed Consolidating Financial Statements

The Notes are guaranteed on a senior unsecured  basis,  jointly and severally by
each of the Company's principal wholly-owned domestic operating subsidiaries and
certain of its indirect domestic  wholly-owned  subsidiaries (the "Guarantors").
Certain  condensed  consolidating  information  of the  Guarantors are presented
below as of December 31, 1997.

 <TABLE>
<CAPTION>
                                                                    December 31, 1997
                                         ----------------------------------------------------------------------
                                          GUARANTOR     NONGUARANTOR     PARENT      ELIMINATION   CONSOLIDATED
                                         SUBSIDIARIES   SUBSIDIARIES   CORPORATION     ENTRIES        TOTAL
                                         ------------   ------------   -----------   -----------   ------------
<S>                                      <C>            <C>            <C>           <C>           <C>

Current assets................           $ 42,101       $ 14,462       $  2,920      $     -        $ 59,483
                                          =======        =======        =======       ======         =======
Total assets..................           $125,248       $ 49,397       $ 18,748      $(8,860)       $184,533
                                          =======        =======        =======       ======         =======
Current liabilities...........           $ 27,370       $ 10,032       $  3,176      $     -        $ 40,578
                                          =======        =======        =======       ======         =======
Total liabilities.............           $111,828       $ 38,157       $ (4,283)     $     -        $145,702
                                          =======        =======        =======       ======         =======
Revenues......................           $ 85,541       $ 39,562       $      -      $(7,376)       $117,727
                                          =======        =======        =======       ======         =======
Gross Profit..................           $ 12,934       $  7,968       $      -      $  (462)       $ 20,440
                                          =======        =======        =======       ======         =======
Income from operations........           $  9,127       $  5,120       $ (2,361)     $     -        $ 11,886
                                          =======        =======        =======       ======         =======
Income before taxes...........           $  9,462       $  3,334       $ (6,362)     $     -        $  6,434
                                          =======        =======        =======       ======         =======
Net Income....................           $  6,288       $  1,680       $ (3,865)     $     -        $  4,103
                                          =======        =======        =======       ======         =======
</TABLE>

                                       11
<PAGE>


ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS


Results of Operations:


     THIRD  QUARTER  ENDED  DECEMBER 31, 1997  COMPARED TO THIRD  QUARTER  ENDED
DECEMBER 31, 1996

         Net  Sales.  Net sales  increased  by $22.7  million  or 92.1% to $47.4
million for the third  quarter of fiscal year 1998 compared to the third quarter
of fiscal year 1997. The increase was primarily  attributable to the acquisition
of SCFTI and  Valentec,  which  contributed  approximately  $26.0  million  on a
combined basis,  primarily offset by lower net sales in the European  operations
due primarily to price  reductions.  Additionally,  the German mark has devalued
approximately  13% in comparison to the third quarter of fiscal year 1997, which
impacts the comparability of results throughout this discussion.

         Gross Profit.  Gross profit  increased by $2.2 million or 41.7% to $7.5
million for the third  quarter of fiscal year 1998 compared to the third quarter
of fiscal year 1997. The increase was primarily  attributable to the acquisition
of SCFTI  and  Valentec,  which  contributed  approximately  $4.8  million  on a
combined basis, partially offset by lower margins on North American and European
airbag sales due to lower revenues.

         Gross profit as a percentage of sales decreased to approximately  15.8%
for the third  quarter of fiscal  year 1998 from 21.4% for the third  quarter of
fiscal year 1997.  The  decrease as a  percentage  was due to the  inclusion  of
SCFTI,  which has  historically  lower  gross  margins  compounded  by the price
reductions at Phoenix Airbag. The textile industry generally produces margins in
the range of 13% to 14% due to the  capital  intensive  production  process.  In
accordance with the Phoenix Airbag relocation strategy,  production is currently
being  shifted from  Germany to the Czech  Republic  and Wales  facilities.  The
Company  expects  margins  to  improve  in Europe  in fiscal  year 1999 upon the
completion of the wind down of the Phoenix Airbag operations in Germany.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased by $386,000 or 20.3% to $2.3 million for the
third  quarter of fiscal year 1998  compared to the third quarter of fiscal year
1997. The increase was primarily  attributable to the  acquisitions of SCFTI and
Valentec.  Selling, general and administrative expenses as a percentage of sales
decreased,  however, to 4.8% for the third quarter of fiscal year 1998 from 7.7%
for the third quarter of fiscal year 1997.

         Operating  Income.  Operating income increased by $1.6 million or 50.0%
to $4.7 million for the third  quarter of fiscal year 1998 compared to the third
quarter of fiscal year 1997.  Operating  income  increased  primarily due to the
acquisitions of SCFTI and Valentec,  partially  offset by lower operating income
at Phoenix Airbag.

         Interest  Expense.  Interest  expense  increased  $2.3  million to $2.7
million for the third  quarter of fiscal year 1998 compared to the third quarter
of fiscal year 1997.  This increase was  attributable  to the issuance of the 10
1/8% Senior  Subordinated  Notes (the "Notes"),  the proceeds of which were used
primarily  to  acquire  SCFTI  and  repay  amounts  then  outstanding  under the
Company's credit facilities with KeyBank.

         Income Taxes.  The income tax rate applied  against  pre-tax income was
31.0% for the third  quarter of fiscal year 1998 compared to 45.1% for the third


                                       12
<PAGE>


quarter of fiscal  year 1997.  The tax rate  decreased  as compared to the prior
year due to the  increasing  percentage  of  income  generated  from  SCFTI  and
Valentec,  which  have  lower tax rates than the  European  operations,  and the
smaller contribution of profits generated from Phoenix Airbag which historically
has  a  higher  tax  rate.  Additionally,   certain  contingencies  the  Company
previously provided for have come to a resolution,  which favorably impacted the
provision.

     Net Income.  Net income  remained  constant  at $1.4  million for the third
quarter of fiscal year 1998 compared to the third quarter of fiscal year 1997.


     NINE MONTHS ENDED  DECEMBER 31, 1997 COMPARED TO NINE MONTHS ENDED DECEMBER
31, 1996

         Net  Sales.  Net sales  increased  by $58.1  million or 97.2% to $117.7
million for the first nine months of fiscal year 1998 compared to the first nine
months of fiscal year 1997.  The  increase  was  primarily  attributable  to the
acquisition of SCFTI and Valentec, which contributed approximately $47.5 million
on a combined  basis.  The  remaining  increase  in sales  volume was  primarily
attributable to European  operations,  specifically  Phoenix  Airbag,  which was
partially  offset by lower  revenues in North  American  airbag  sales . Phoenix
Airbag was acquired on August 5, 1996 and included in the Company's entire first
nine months of fiscal year 1998  whereas in the first nine months of fiscal year
1997 Phoenix Airbag was included for  approximately  five months.  Additionally,
the German mark has devalued  approximately 14% in comparison to the five months
in fiscal year 1997, which impacts the comparability of results  throughout this
discussion.

         Gross Profit.  Gross profit increased by $8.8 million or 75.5% to $20.4
million for the first nine months of fiscal year 1998 compared to the first nine
months of fiscal year 1997.  The  increase  was  primarily  attributable  to the
acquisition of SCFTI and Valentec, which contributed  approximately $8.5 million
on a combined basis.  The remaining  increase was primarily  attributable to the
inclusion of Phoenix Airbag for a full nine-month  period,  partially  offset by
lower margins in the North American airbag sales due to lower sales.

         Gross profit as a percentage of sales decreased to approximately  17.4%
for the first  nine  months of fiscal  year 1998 from  19.5% for the first  nine
months  of  fiscal  year  1997.  The  decrease  as a  percentage  was due to the
historically  lower  gross  margins at SCFTI.  The  textile  industry  generally
produces  margins  in the  range  of 13% to  14%  due to the  capital  intensive
production process.

         Selling,  General and  Administrative  Expenses.  Selling,  general and
administrative  expenses  increased by $3.1 million or 69.6% to $7.5 million for
the first nine months of fiscal  year 1998  compared to the first nine months of
fiscal year 1997. The increase was primarily  attributable to the acquisition of
SCFTI and Valentec, which contributed approximately $1.9 million of the increase
on a combined basis. Additionally, approximately $800,00 of the increase was due
to increased expenses of the European operations,  which increased approximately
$800,000. Phoenix Airbag and the Czech Republic facility were in full production
during the first nine  months of fiscal  year 1998,  compared  to the first nine
months of fiscal  year 1997,  when  Phoenix  Airbag had only been  included  for
approximately  five  months  and the Czech  Republic  facility  had not yet been
operating. Selling, general and administrative expenses as a percentage of sales
decreased  slightly  to 6.4% for the first nine  months of fiscal year 1998 from
7.4% for the first nine months of fiscal year 1997.

         Operating  Income.  Operating income increased by $5.0 million or 73.7%
to $11.9  million for the first nine months of fiscal year 1998  compared to the
first nine months of fiscal year 1997.  Operating income increased primarily due
to the  acquisitions of SCFTI and Valentec,  and the inclusion of Phoenix Airbag
for the full nine-month  period,  partially  offset by lower operating income in
North American airbags.

                                       13
<PAGE>


         Interest  Expense.  Interest  expense  increased  $4.7  million to $5.4
million for the first nine months of fiscal year 1998 compared to the first nine
months of fiscal year 1997.  This increase was  attributable  to the issuance of
the Notes,  the proceeds of which were used primarily to acquire SCFTI and repay
amounts then outstanding under the Company's credit facilities with KeyBank.

         Income Taxes.  The income tax rate applied  against  pre-tax income was
36.2% for the first nine  months of fiscal  year 1998  compared to 42.3% for the
first nine months of fiscal  year 1997.  The tax rate  decreased  as compared to
prior year due to the increasing  percentage of income  generated from SCFTI and
Valentec, which have lower tax rates than the European operations. Additionally,
certain  contingencies  the  Company  previously  provided  for  have  come to a
resolution, which favorably impacted the provision.

     Net Income.  Net income was  relatively  constant  at $5.0  million for the
first nine  months of fiscal year 1998  compared  to $5.1  million for the first
nine months of fiscal year 1997. This change was a result of the items discussed
above.

Liquidity and Capital Resources

         As the Company's  business  grows,  its  equipment and working  capital
requirements  will also  continue  to  increase  as a result of the  anticipated
growth of the  automotive  operations.  This  growth  will be  funded  through a
combination of cash flow from operations,  equipment financing, revolving credit
borrowings and the proceeds from potential future Company public offerings.

         On July 24, 1997, the Company issued (the "Offering")  $90.0 million of
Notes due July 15, 2007. Interest on the Notes accrues from July 24, 1997 and is
payable semi-annually in arrears on each of January 15 and July 15 of each year,
commencing January 15, 1998. The Notes are general unsecured  obligations of the
Company  and are  subordinated  in right of payment to all  existing  and future
Senior Indebtedness and to all existing and future indebtedness of the Company's
subsidiaries that are not Guarantors. The Company's principal direct and certain
indirect wholly-owned  domestic subsidiaries are Guarantors.  The Indenture with
respect  to  the  Notes  contains  certain  restrictive  covenants  that  impose
limitations upon, among other things,  the Company's ability to incur additional
indebtedness.

         As of May 21, 1997, the Company,  Phoenix Airbag and Automotive  Safety
Components  International  Limited ("ASCIL" and  collectively,  the "Borrowers")
entered  into  the  Credit  Agreement  with  KeyBank  National  Association,  as
administrative  agent  ("KeyBank"),  and the lending  institutions named therein
(the "Credit Agreement").  Prior to the consummation of the Offering, the Credit
Agreement  provided for (i) a term loan in the principal amount of $15.0 million
(the "Term Loan") and (ii) a revolving  credit facility (the  "Revolving  Credit
Facility") in the aggregate  principal amount of $12.0 million (including letter
of credit facilities). The indebtedness under the Credit Agreement bore interest
at a rate equal to either (i) the  greater of  KeyBank's  prime rate or (ii) the
sum of LIBOR plus 1.00% for term loans (and 1.25% for revolving  loans,  so long
as no default or event of default shall have occurred and be  continuing).  Upon
the consummation of the Offering, the Company used the proceeds thereof to repay
the Term Loan and amounts then outstanding  under the Revolving Credit Facility.
In  connection  therewith,  the  Company's  credit  facility  with  KeyBank  was
converted into a $27.0 million  Revolving Credit  Facility,  bearing interest at
LIBOR plus 1.00% with a commitment fee of 0.25% on any unused portion,  with the
remaining terms and conditions  being similar to the previous  Revolving  Credit
Facility.  Any  indebtedness  under the  Credit  Agreement  will be  secured  by
substantially  all the  assets of the  Company.  The Credit  Agreement  contains
certain restrictive  covenants that impose limitations upon, among other things,
the Company's ability to change its business;  merge;  consolidate or dispose of
assets;  incur  liens;  make  loans and  investments;  incur  indebtedness;  pay
dividends  and  other   distributions;   engage  in  certain  transactions  with
affiliates;  engage  in sale  and  lease-back  transactions;  enter  into  lease
agreements; and make capital expenditures.

                                       14
<PAGE>      

         Net cash  generated  from  operations was $7.5 million during the first
nine months of fiscal year 1998.  Cash used in  investing  activities  was $72.6
million.  Cash used for capital  expenditures  was $9.0 million.  Certain annual
performance  targets  for  calendar  year  1997,  set  forth in the  acquisition
agreement  for  Phoenix  Airbag,  were met and  require  the  Company to pay and
additional  purchase price to Phoenix AG. The Company paid additional  costs and
consideration  in connection with the  acquisition of Phoenix Airbag,  primarily
the $2.2 million  earn-out  accrued at the end of fiscal year 1997.  The Company
will pay additional consideration for Phoenix Airbag of approximately $2 million
in June  1998..  The  Company  incurred  certain  costs in  connection  with the
acquisition of Valentec of approximately $1.0 million. In addition,  the Company
also made advances to Valentec prior to  acquisition  for the purpose of funding
operations. The Company used approximately $58.9 million to purchase SCFTI, (see
discussion below).  Net cash provided by financing  activities in the first nine
months of fiscal  year 1998 was $66.1  million.  Cash  proceeds  from  financing
activities were used to purchase SCFTI, repay the Term Loan and Revolving Credit
Facility  with  KeyBank,  and repay certain  liabilities  of the newly  acquired
Valentec. These activities resulted in a net increase in cash of $670,000 in the
first nine months of fiscal year 1998.

         Capital  expenditures  were $9.0  million in the first  nine  months of
fiscal year 1998.  Capital  expenditures in the first nine months of fiscal year
1998 were used to complete  the  construction  of the new  facility in the Czech
Republic and the  acquisition  of  additional  equipment to expand the Company's
production capacity worldwide.

         Pursuant to a definitive Stock Purchase Agreement,  effective as of May
22, 1997, the Company acquired all of the outstanding  capital stock of Valentec
International  Corporation ("Valentec") in a tax-free stock-for-stock  exchange.
Valentec  is  a  high-volume  manufacturer  of  stamped  and  precision-machined
products for the automotive, commercial and defense industries. Valentec was the
Company's  largest  shareholder  immediately  prior  to the  acquisition  owning
approximately  27%, or 1,379,200 shares of the issued and outstanding  shares of
the Company's common stock. The Company issued, to the shareholders of Valentec,
1,369,200 newly issued shares of its common stock. The acquisition was accounted
for as a purchase.  The purchase price aggregated  approximately  $14.8 million,
including estimated direct acquisition costs of approximately $1.0 million.

         Pursuant to a definitive  Asset Purchase  Agreement,  on July 24, 1997,
the Company  purchased all of the assets and assumed certain  liabilities of the
Air Restraint and Industrial  Fabrics Division of JPS Automotive L.P.,  referred
to herein as SCFT.  SCFT is a leading,  low-cost  supplier  of airbag  fabric in
North  America  and is also a  leading  manufacturer  of  value-added  synthetic
fabrics used in a variety of niche industrial and commercial  applications.  The
acquisition  was  accounted  for as a purchase.  The purchase  price  aggregated
approximately $58.9 million, subject to post-closing  adjustments.  The purchase
price  included  the  repayment  of  approximately  $650,000  of  capital  lease
obligations,   direct   acquisition   costs  of  approximately   $700,000,   and
approximately  $1.3 million for the purchase of a building in  conjunction  with
the Asset Purchase Agreement. The Company funded the purchase of SCFT out of the
proceeds from the issuance of the Notes.

         The  above  discussion  may  contain  forward-looking  statements  that
involve risks and  uncertainties,  including,  but not limited to, the impact of
competitive products and pricing, product demand and market condition risks, the
ability of Safety  Components to realize  anticipated  cost savings and earnings
projections by the Valentec division;  the continued performance by the SCFTI at
or above historical  levels; the ability to complete the wind down of operations
in Germany in a timely fashion and to efficiently  transition  production to the
Czech Republic and Wales facilities;  world-wide economic conditions; dependence
of revenues upon several major module suppliers and pricing pressures.


                                       15
<PAGE>


New Accounting Pronouncements

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement of Financial  Accounting Standards No. 128, "Earnings per Share" ("FAS
128"). FAS 128 establishes  standards for computing and presenting  earnings per
share ("EPS").  It replaces the  presentation of primary EPS with a presentation
of basic EPS.  Basic EPS excludes  dilution  and is computed by dividing  income
available to common stockholders by the weighted-average number of common shares
outstanding for the period.  It also requires a reconciliation  of the numerator
and denominator of the basic EPS computation to the numerator and denominator of
the diluted EPS computation.  Diluted EPS is computed similarly to fully diluted
EPS pursuant to Accounting  Principles Board Opinion No. 15. The Company adopted
the statement effective December 31, 1997.

         In June 1997, the Financial Accounting Standards Board issued Statement
of Financial  Accounting  Standards No. 131,  "Disclosures  about Segments of an
Enterprise and Related  Information" ("FAS 131"). FAS 131 establishes  standards
for  reporting   information  about  operating   segments  in  annual  financial
statements and requires  selected  information  about  operating  segments to be
reported in interim financial reports. It also establishes standards for related
disclosures about products and services,  geographic areas, and major customers.
This  statement  is effective  for the  Company's  annual and interim  financial
reports beginning in the fiscal year ending March 31, 1999.


                                       16
<PAGE>

                                     PART II

                                OTHER INFORMATION



ITEM 1.           LEGAL PROCEEDINGS

                  Valentec,  which was acquired by the Company in May 1997,  and
Galion,  Inc., a wholly-owned  subsidiary of the Company  ("Galion"),  have been
subjects  of  an  investigation  by  the  Department  of  Justice   regarding  a
bid-rigging and kickbacks scheme alleged to have occurred between 1988 and 1992.
The  Department  of  Justice  Antitrust   Division  has  contended  that  former
subsidiaries or divisions of the former Valentec participated in such misconduct
in part through the actions of a former marketing agent and former employees, in
order to obtain certain government contracts.  The Government has contended that
Valentec and Galion are liable for the acts of their predecessors on a theory of
successor corporate criminal liability. The Government contends that the alleged
kickbacks  were made  through  the former  Valentec  Kisco and  Valentec  Galion
operations while those operations were owned and operated by the former Valentec
from the late 1980's through 1992,  prior to Mr. Zummo's 1993 leveraged  buy-out
of  Valentec.  No officer or  director  of the  Company or its  subsidiaries  is
alleged to have participated in, or known about,  such conduct.  The Company has
no recourse  against the entity which owned  Valentec  during the operative time
period due to contractual  restrictions  in the purchase  agreement  between Mr.
Zummo  and  such  entity.  The  Company  has  determined  that it is in its best
interest  to settle  such  matter  in order to avoid the costs and  distractions
associated  with  contesting  the  Department  of  Justice's  legal  theories on
successor  liability.  Therefore,  a plea agreement is being negotiated with the
Antitrust  Division of the Department of Justice (the "Plea  Agreement").  Among
other things,  the terms of the proposed Plea Agreement provide for the entry of
a  guilty  plea by  Galion,  as the  successor  to the  former  Valentec  Galion
division,  to a one-count  criminal  violation of participating in a combination
and  conspiracy to suppress  competition  in violation of the Sherman  Antitrust
Act, 15 U.S.C.ss.1, the payment by Galion of a $500,000 fine and an agreement by
the   Government  to  not  further   criminally   prosecute  the  Company,   its
subsidiaries,  or any of their respective officers, directors or employees as to
the alleged bid-rigging and kickback scheme. As of the date hereof, negotiations
are  continuing.  Once agreement is reached with the Department of Justice,  the
Plea Agreement will remain subject to the approval of the United States District
Court for the Western District of Tennessee, Eastern Division (the "Court"). The
Plea Agreement being negotiated, if approved by the Court, would not release the
Company,  Valentec or Galion from potential  civil claims that might be asserted
by the United States  Department of Justice Civil Division against Galion and/or
Valentec  arising  out of the  Government's  investigation  of  conduct  that is
alleged to have occurred in the time frame prior to Mr.  Zummo's 1993  leveraged
buy-out of Valentec. The Company has had preliminary  discussions with the Civil
Division regarding the resolution of such potential civil claims. As of the date
hereof, no understanding has been reached as to such potential civil claims. .


                                       17
<PAGE>


ITEM 2.           CHANGES IN SECURITIES

                  Not applicable.

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES

                  Not applicable.

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                  The Company held its 1997 Annual  Meeting of  Stockholders  on
September 17, 1998.

                  At the Annual  Meeting,  Francis X. Suozzi and Robert J. Torok
were elected  Class II  directors  of the  Company.  The number of shares of the
Company's  common  stock voted in favor of the  election  of Messre.  Suozzi and
Torok were 4,445,670 and 4,444,870,  respectively, and the number of such shares
withheld  were 218,733 and 219,533,  respectively.  In addition,  the  following
other directors continued as such after the Annual Meeting: Joseph J. DioGuardi,
Jeffrey J. Kaplan and Robert A. Zummo.

                  At the Annual Meeting,  the Company's  stockholders also voted
upon the approval to  amendments  to the  company's  1994 Stock Option Plan (the
"Plan")  to i)  increase  the  number of shares of the  Company's  common  stock
subject to the Plan from 550,000 shares in the aggregate to 1,050,000  shares in
aggregate, ii) increase the number of Non-Qualified Stock Options ("NQSOs") that
a participant may be granted under the Plan in any one fiscal year from NQSOs to
purchase  100,000  shares of the  Company's  common  stock to NQSOs to  purchase
200,000  shares of the  Company's  common  stock and iii) require that the Stock
Option  Committee  members be composed of  "Non-Employee  Directors"  within the
meaning of Rule 16b-3 promulgated under the Securities  Exchange Act of 1934, as
amended.  The vote on the approval of such amendments was 2,641,187 FOR, 536,150
AGAINST, and 27,350 ABSTAINING.

ITEM 5.        OTHER INFORMATION

               Not applicable.

ITEM 6.        EXHIBITS AND REPORTS ON FORM 8-K

         (a)   Exhibit No.    Exhibits
               -----------    ------------------------------------------------

               27             Financial Data Schedule, which is submitted
                              electronically to the Securities and Exchange
                              Commission for information only and not filed.


         (b)   Reports on Form 8-K
               -------------------

               Current Report on Form 8-K filed on January 16, 1998 relating  to
               change in independent accountants.


                                       18

<PAGE>


                                  SIGNATURE(S)

Pursuant to the requirements of the Securities Exchange Act of 1934,  Registrant
has duly  caused  this  report  to be signed  on its  behalf by the  undersigned
thereunto duly authorized.

                                       SAFETY COMPONENTS INTERNATIONAL, INC.
                                       (Registrant)


DATED: February 17, 1998               BY: /s/ JEFFREY J. KAPLAN
                                           ----------------------------
                                           Jeffrey J. Kaplan
                                           Executive Vice President and
                                           Chief Financial Officer










                                       19
<PAGE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET AND THE  CONSOLIDATED  STATEMENT OF INCOME FILED AS
PART OF THE  QUARTERLY  REPORT ON FORM 10-Q AND IS  QUALIFIED IN ITS ENTIRETY BY
REFERENCE  TO SUCH  CONSOLIDATED  BALANCE  SHEET AND  CONSOLIDATED  STATEMENT OF
INCOME.
</LEGEND>
<MULTIPLIER>  1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              9-MOS
<FISCAL-YEAR-END>                          MAR-31-1998
<PERIOD-END>                               DEC-31-1997
<CASH>                                           8,992
<SECURITIES>                                         0
<RECEIVABLES>                                   29,784
<ALLOWANCES>                                       326
<INVENTORY>                                     18,532
<CURRENT-ASSETS>                                59,483
<PP&E>                                          71,596
<DEPRECIATION>                                   7,376
<TOTAL-ASSETS>                                 184,533
<CURRENT-LIABILITIES>                           40,578
<BONDS>                                         90,000
                                0
                                          0
<COMMON>                                            50
<OTHER-SE>                                      38,781
<TOTAL-LIABILITY-AND-EQUITY>                   184,533
<SALES>                                        117,727
<TOTAL-REVENUES>                               117,727
<CGS>                                           97,287
<TOTAL-COSTS>                                   97,287
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               5,373
<INCOME-PRETAX>                                  6,434
<INCOME-TAX>                                     2,331
<INCOME-CONTINUING>                              4,103
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     4,103
<EPS-PRIMARY>                                      .82
<EPS-DILUTED>                                      .80
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission