... of Earnings $ 116, 346 106 Small Manufacturer ValuationEarningsAddition2002 251, 842 24, 4102003 276,252 24, 41020 04 300,662 24, 4102005 325,072 24, 4102006 349 ,48 2 24, 410Assuming that we had ... 181, 946 $ 1 74, 948 2002 1 74, 890 161,179 149 ,0192003 159,868 141 ,44 3 125, 741 20 04 144 ,995 123,172 105,270Plus 783,8 34 532,687 379,389Estimated Value $1 ,45 3,1 14 $1, 140 ,42 7 $ 9 34, 367Although notably ... than thevalues they hold in these hard assets.We knew from initial review of the balance and income statements thatthis plastics manufacturer had an added overall intangible value that wasThe...