Exhibit 99.1

 

GRAPHIC

FOR IMMEDIATE RELEASE

 

CONTACT:

October 30, 2008

 

Pfeiffer High Investor Relations, Inc.

 

 

Geoff High

 

 

303-393-7044

 

DYNAMIC MATERIALS REPORTS THIRD QUARTER AND NINE-MONTH RESULTS

 

Selected Highlights

 

·                  Q3 diluted EPS reported at $0.57 on 33% gross margin and lower tax rate

·                  Revenue of $52.4M up 24% versus 2007 third quarter

·                  Year-to-date Adjusted EBITDA increases 41% to $41.1M versus 2007 nine-month period

·                  Management reports steady bookings and strong quoting activity

 

BOULDER, Colo. – October 30, 2008 – Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), the world’s leading provider of explosion-welded clad metal plates, today reported financial results for its third quarter and nine-month fiscal period ended Sept. 30, 2008.

 

DMC reported third quarter net income of $7.2 million, or $0.57 per diluted share, on revenue of $52.4 million, which compares with net income of $7.1 million, or $0.58 per diluted share, on sales of $42.1 million in the third quarter a year ago. The better-than-anticipated bottom-line results in this year’s third quarter are primarily attributable to strong gross margin performance and a decrease in the Company’s effective tax rate.

 

Third quarter gross margin was 33% compared with 34% in last year’s third quarter, and a forecasted range of 28% to 29%.  Gross margin was better than expected due to a favorable product mix at DMC’s new Oilfield Products segment, a sharp increase in sales at the Company’s AMK Welding segment, and higher-than-expected proportionate sales by DMC’s U.S. explosion welding business, which generally enjoys higher gross margins than the Company’s European explosion welding businesses.

 

DMC’s effective tax rate for the 2008 third quarter was 7.0% versus 34.2% in the third quarter of 2007, and was well below the Company’s previously forecasted full-year effective tax rate range of 32% to 33%.  The variance arose primarily from the completion during the third quarter of an Internal Revenue Service examination, and from adjustments that were identified during the third quarter 2008 preparation of the Company’s 2007 federal and state tax returns.  The closure of the IRS examination enabled DMC to record previously unrecognized tax benefits of approximately $300,000.  The “book-to-return” adjustments related primarily to apportionment factors utilized to compute state income taxes, and favorably impacted the third quarter tax provision by approximately $1.1 million.

 

Third quarter income from operations was $9.4 million versus $10.6 million in the third quarter a year-ago.  The decrease is primarily attributable to a $3.2 million decline in third quarter sales at DMC’s legacy explosion welding businesses and lower margin on those sales.  Adjusted EBITDA for the third quarter increased 12% to $12.8 million from $11.5 million in the third quarter last year.  Adjusted EBITDA is a non-GAAP (generally accepted accounting principle) financial measure used by management to measure operating performance.  See additional information about adjusted EBITDA at the end of this news release.

 



 

Explosive Metalworking

 

Third quarter sales at the Company’s Explosive Metalworking segment increased 6% to $42.7 million from $40.3 million in the third quarter last year. The increase reflects a $5.6 million sales contribution from the clad business of DYNAenergetics’, which was acquired by DMC in November 2007. This contribution offset a $3.2 million decrease in sales at DMC’s legacy explosive metalworking divisions.  Operating income was $8.6 million versus $10.6 million in last year’s third quarter.  Adjusted EBITDA was $10.2 million versus $11.0 million in the third quarter a year-ago.

 

Order backlog for the explosive metalworking segment at the end of the third quarter was $99 million versus $105 million reported at the end of this year’s second quarter and $77 million recorded at the end of last year’s third quarter. Approximately $4 million of the sequential decrease in backlog was related to changes in foreign exchange rates.

 

Oilfield Products

 

DMC’s new Oilfield Products segment recorded third quarter sales of $6.8 million and operating income of $725,000. Third quarter adjusted EBITDA was $1.7 million.

 

AMK Welding

 

Third quarter sales at DMC’s AMK Welding segment increased 65% to $2.9 million from $1.8 million in the third quarter last year.  Operating income increased 169% to $874,000 from $325,000 in the comparable year-ago quarter.  Adjusted EBITDA advanced 142% to $983,000 from $407,000 in the same quarter last year.

 

Management Commentary

 

Yvon Cariou, president and CEO, said, “Each of our three business segments exceeded internal third quarter forecasts, and this helped us achieve better-than-expected sales and earnings results.   Bookings remained steady during the quarter, and we have maintained this momentum into the early stages of Q4.  In fact we added $5 million to our explosive metalworking backlog on the first day of the fourth quarter, thanks to a significant order for plates to be used in a refinery project.”

 

“Worldwide quoting activity has remained very strong in recent months,” Cariou added. “During August and September, the total pool of projects tracked on our ‘hot list’ was higher than at anytime in the past 12 months.   Moreover, in spite of global economic challenges, we have not seen material signs of project postponements or cancellations related to orders important to DMC.   While it is difficult to predict how current macroeconomic conditions might impact bookings in 2009, we remain confident about the position we have established within our end markets as a key supplier of high-value components that help enhance the ROI of industrial infrastructure.  We therefore are very optimistic about our prospects for continued long-term success.”

 

Cariou said strong demand for pressure-vessel-quality steel plate has kept the supply chain for these specialized metals tight, but added that the Company’s effort to diversify its network of providers is showing clear signs of progress.

 

Rick Santa, senior vice president and chief financial officer, said sales during the fourth quarter are expected to increase to a level comparable to the $63.2 million reported in the second quarter. Based on these anticipated sales volumes and normal fluctuations in product mix, fourth quarter gross margin is expected to be approximately 30%, which also would be comparable to DMC’s second quarter performance. As a result of the third quarter tax provision adjustments, Santa said DMC’s full-year 2008 blended effective tax rate is expected to approximate 27%.  This rate is expected to increase to a range of 31% to 32% in fiscal 2009.

 



 

Santa added that fourth quarter operating income will be impacted by approximately $1.2 million of amortization expense associated with the DYNAenergetics acquisition.  Pre-tax income will be impacted by approximately $1.2 million of interest expense.

 

Nine-month Results

 

Sales through nine months increased 58% to $174.0 million from $110.0 million in the comparable nine-month period of 2007. This year’s nine-month sales results included $44.1 million of contributions from the DYNAenergetics businesses. Gross margin was 31% versus 34% in the same period a year ago.

 

Nine-month operating income increased 7% to $28.9 million from $26.9 million in the comparable prior-year period. Net income through nine months was $18.7 million, or $1.49 per diluted share, up 6% from net income of $17.7 million, or $1.44 per diluted share, in the same period last year.  Adjusted EBITDA increased 41% to $41.1 million from $29.2 million at the nine-month mark of fiscal 2007.

 

The Explosive Metalworking segment reported nine-month sales of $147.3 million, up 40% from sales of $105.3 million in the first nine months of 2007. The explosion welding business of DYNAenergetics contributed $25.0 million to sales through nine months. Operating income increased 4% to $28.4 million from $27.2 million in the prior year’s nine-month period.  Adjusted EBITDA increased 23% to $35.0 million from $28.4 million in the same period a year ago.

 

Nine-month sales at DMC’s Oilfield Products segment were $19.1 million.  Operating income for the period was $775,000 and adjusted EBITDA was $3.6 million.

 

AMK Welding recorded nine-month sales of $7.5 million, an increase of 59% from $4.7 million in the comparable year-ago period. Operating income increased 246% to $2.1 million from $606,000 in the prior-year period.  Adjusted EBITDA at the nine-month mark was $2.4 million, up 199% versus $810,000 in the same period a year ago.

 

Conference call information

 

Management will hold a conference call to discuss third quarter results today at 5:00 p.m. Eastern (3:00 p.m. Mountain).  Investors are invited to listen to the call live via the Internet at www.dynamicmaterials.com, or by dialing into the teleconference at 866-394-8610 (706-758-0876 for international callers) and entering the passcode 69051992.  Participants should access the website at least 15 minutes early to register and download any necessary audio software. A replay of the webcast will be available for 30 days and a telephonic replay will be available through November 1, 2008, by calling 800-642-1687 (706-645-9291 for international callers) and entering the passcode 69051992.

 

Use of Non-GAAP Financial Measures

 

Non-GAAP results are presented only as a supplement to the financial statements based on U.S. generally accepted accounting principles (GAAP). The non-GAAP financial information is provided to enhance the reader’s understanding of DMC’s financial performance, but no non-GAAP measure should be considered in isolation or as a substitute for financial measures calculated in accordance with GAAP. Reconciliations of the most directly comparable GAAP measures to non-GAAP measures are provided within the schedules attached to this release.

 

EBITDA is defined as net income plus or minus net interest plus taxes, depreciation and amortization. Adjusted EBITDA excludes from EBITDA stock-based compensation and, when appropriate, other items that management does not utilize in assessing DMC’s operating

 



 

performance (as further described in the attached financial schedules). None of these non-GAAP financial measures are recognized terms under GAAP and do not purport to be an alternative to net income as an indicator of operating performance or any other GAAP measure.

 

Management uses these non-GAAP measures in its operational and financial decision-making, believing that it is useful to eliminate certain items in order to focus on what it deems to be a more reliable indicator of ongoing operating performance and the company’s ability to generate cash flow from operations. As a result, internal management reports used during monthly operating reviews feature the adjusted EBITDA. Management also believes that investors may find non-GAAP financial measures useful for the same reasons, although investors are cautioned that non-GAAP financial measures are not a substitute for GAAP disclosures. EBITDA and adjusted EBITDA are also used by research analysts, investment bankers and lenders to assess operating performance. For example, a measure similar to EBITDA is required by the lenders under DMC’s credit facility.

 

Because not all companies use identical calculations, DMC’s presentation of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. However, these measures can still be useful in evaluating the company’s performance against its peer companies because management believes the measures provide users with valuable insight into key components of GAAP financial disclosures. For example, a company with greater GAAP net income may not be as appealing to investors if its net income is more heavily comprised of gains on asset sales. Likewise, eliminating the effects of interest income and expense moderates the impact of a company’s capital structure on its performance.

 

All of the items included in the reconciliation from net income to EBITDA and adjusted EBITDA are either (i) non-cash items (e.g., depreciation, amortization of purchased intangibles and stock-based compensation) or (ii) items that management does not consider to be useful in assessing DMC’s operating performance (e.g., income taxes and gain on sale of assets). In the case of the non-cash items, management believes that investors can better assess the company’s operating performance if the measures are presented without such items because, unlike cash expenses, these adjustments do not affect DMC’ ability to generate free cash flow or invest in its business. For example, by adjusting for depreciation and amortization in computing EBITDA, users can compare operating performance without regard to different accounting determinations such as useful life. In the case of the other items, management believes that investors can better assess operating performance if the measures are presented without these items because their financial impact does not reflect ongoing operating performance.

 

About Dynamic Materials Corporation

 

Based in Boulder, Colorado, Dynamic Materials Corporation is a leading international metalworking company.  Its products, which are typically used in industrial capital projects, include explosion-welded clad metal plates and other metal fabrications for use in a variety of industries, including oil and gas, petrochemicals, alternative energy, hydrometallurgy, aluminum production, shipbuilding, power generation, industrial refrigeration and similar industries.  The Company operates three business segments: Explosive Metalworking, which uses proprietary explosive processes to fuse different metals and alloys; Oilfield Products, which manufactures, markets and sells specialized explosive components and systems used to perforate oil and gas wells; and AMK Welding, which utilizes various technologies to weld components for use in power-generation turbines, as well as commercial and military jet engines. For more information, visit the Company’s websites at http://www.dynamicmaterials.com and http://www.dynaenergetics.de.

 



 

Safe Harbor Language

 

Except for the historical information contained herein, this news release contains forward-looking statements, including our guidance for fourth quarter and 2008 revenue, margins, income, expenses and tax rates, that involve risks and uncertainties.  These risks and uncertainties include, but are not limited to, the following: our ability to realize sales from our backlog; our ability to successfully integrate and operate the recently-acquired DYNAenergetics businesses; our ability to obtain new contracts at attractive prices; the size and timing of customer orders and shipments; fluctuations in customer demand; fluctuations in foreign currencies, changes to customer orders; the cyclicality of our business; competitive factors; the timely completion of contracts; the timing and size of expenditures; the timely receipt of government approvals and permits; the timing and price of metal and other raw material; the adequacy of local labor supplies at our facilities; current or future limits on manufacturing capacity at our various operations; the availability and cost of funds; and general economic conditions, both domestic and foreign, impacting our business and the business of the end-market users we serve; as well as the other risks detailed from time to time in the Company’s SEC reports, including the report on Form 10-K for the year ended December 31, 2007.

 

###

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007

(Dollars in Thousands, Except Share Data)

(unaudited)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

NET SALES

 

$

52,380

 

$

42,099

 

$

173,957

 

$

109,964

 

COST OF PRODUCTS SOLD

 

35,355

 

27,807

 

120,171

 

72,741

 

Gross profit

 

17,025

 

14,292

 

53,786

 

37,223

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

3,679

 

1,903

 

10,612

 

5,419

 

Selling expenses

 

2,611

 

1,811

 

8,085

 

4,913

 

Amortization expense of purchased intangible assets

 

1,363

 

 

6,188

 

 

Total costs and expenses

 

7,653

 

3,714

 

24,885

 

10,332

 

INCOME FROM OPERATIONS

 

9,372

 

10,578

 

28,901

 

26,891

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Other income (expense)

 

(268

)

23

 

(227

)

3

 

Interest expense

 

(1,469

)

(20

)

(4,203

)

(20

)

Interest income

 

153

 

233

 

477

 

598

 

Equity in earnings (losses) of joint ventures

 

(19

)

 

270

 

 

INCOME BEFORE INCOME TAXES

 

7,769

 

10,814

 

25,218

 

27,472

 

INCOME TAX PROVISION

 

546

 

3,697

 

6,535

 

9,813

 

NET INCOME

 

$

7,223

 

$

7,117

 

$

18,683

 

$

17,659

 

INCOME PER SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.58

 

$

0.59

 

$

1.50

 

$

1.47

 

Diluted

 

$

0.57

 

$

0.58

 

$

1.49

 

$

1.44

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

Basic

 

12,463,060

 

12,094,181

 

12,426,369

 

12,039,593

 

Diluted

 

12,567,912

 

12,301,772

 

12,572,226

 

12,245,212

 

 

 

 

 

 

 

 

 

 

 

ANNUAL DIVIDENDS DECLARED PER COMMON SHARE

 

$

 

$

 

$

0.15

 

$

0.15

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2008

 

2007

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

30,508

 

$

9,045

 

Restricted cash

 

 

371

 

Accounts receivable, net

 

31,031

 

39,833

 

Inventories

 

40,900

 

41,628

 

Other current assets

 

7,729

 

3,853

 

 

 

 

 

 

 

Total current assets

 

110,168

 

94,730

 

 

 

 

 

 

 

Property, plant and equipment, net

 

38,709

 

35,446

 

Goodwill, net

 

44,797

 

45,862

 

Purchased intangible assets, net

 

54,876

 

61,914

 

Other long-term assets

 

2,878

 

2,947

 

 

 

 

 

 

 

Total assets

 

$

251,428

 

$

240,899

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

18,722

 

$

22,590

 

Accrued income taxes

 

993

 

1,212

 

Other current liabilities

 

14,476

 

19,394

 

Lines of credit - current

 

4,785

 

7,587

 

Current portion of long-term debt

 

7,471

 

8,035

 

 

 

 

 

 

 

Total current liabilities

 

46,447

 

58,818

 

 

 

 

 

 

 

Lines of credit

 

9,536

 

 

Long-term debt

 

60,440

 

61,530

 

Deferred tax liabilities

 

18,040

 

20,604

 

Other long-term liabilities

 

1,125

 

1,668

 

Stockholders’ equity

 

115,840

 

98,279

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

251,428

 

$

240,899

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2008 AND 2007

(Dollars in Thousands)

(unaudited)

 

 

 

2008

 

2007

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

18,683

 

$

17,659

 

Adjustments to reconcile net income to net cash provided by operating activities -

 

 

 

 

 

Depreciation (including capital lease amortization)

 

3,621

 

1,394

 

Amortization of purchased intangible assets

 

6,188

 

 

Amortization of capitalized debt issuance costs

 

210

 

 

Stock-based compensation

 

2,363

 

912

 

Provision for deferred income taxes

 

(2,735

)

(239

)

Equity in earnings of joint ventures

 

(270

)

 

Change in working capital, net

 

(3,255

)

(6,925

)

 

 

 

 

 

 

Net cash provided by operating activities

 

24,805

 

12,801

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property, plant and equipment

 

(7,325

)

(7,347

)

Change in other non-current assets

 

50

 

(11

)

 

 

 

 

 

 

Net cash used in investing activities

 

(7,275

)

(7,358

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Borrowings on lines of credit, net

 

7,247

 

 

Payments on long-term debt

 

(1,251

)

(389

)

Payments on capital lease obligations

 

(308

)

 

Payment of dividends

 

(1,894

)

(1,821

)

Payment of deferred debt issuance costs

 

(167

)

 

Net proceeds from issuance of common stock

 

333

 

563

 

Excess tax benefit related to stock options

 

9

 

5

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

3,969

 

(1,642

)

 

 

 

 

 

 

EFFECTS OF EXCHANGE RATES ON CASH

 

(36

)

357

 

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

21,463

 

4,158

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of the period

 

9,045

 

17,886

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, end of the period

 

$

30,508

 

$

22,044

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking Group

 

$

42,703

 

$

40,326

 

$

147,344

 

$

105,257

 

Oilfield Products

 

6,756

 

 

19,128

 

 

AMK Welding

 

2,921

 

1,773

 

7,485

 

4,707

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

52,380

 

$

42,099

 

$

173,957

 

$

109,964

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking Group

 

$

8,593

 

$

10,646

 

$

28,393

 

$

27,197

 

Oilfield Products

 

725

 

 

775

 

 

AMK Welding

 

874

 

325

 

2,096

 

606

 

Unallocated Expenses

 

(820

)

(393

)

(2,363

)

(912

)

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

9,372

 

$

10,578

 

$

28,901

 

$

26,891

 

 

 

 

For the three months ended September 30, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

8,593

 

$

725

 

$

874

 

$

(820

)

$

9,372

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

820

 

820

 

Depreciation

 

924

 

234

 

109

 

 

 

1,267

 

Amortization of purchased intangibles

 

650

 

713

 

 

 

1,363

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

10,167

 

$

1,672

 

$

983

 

$

 

$

12,822

 

 

 

 

For the three months ended September 30, 2007

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

Metalworking

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

10,646

 

$

325

 

$

(393

)

$

10,578

 

Adjustments:

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

393

 

393

 

Depreciation

 

402

 

82

 

 

484

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

11,048

 

$

407

 

$

 

$

11,455

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

For the nine months ended September 30, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

28,393

 

$

775

 

$

2,096

 

$

(2,363

)

$

28,901

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

2,363

 

2,363

 

Depreciation

 

2,593

 

704

 

324

 

 

3,621

 

Amortization of purchased intangibles

 

4,026

 

2,162

 

 

 

6,188

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

35,012

 

$

3,641

 

$

2,420

 

$

 

$

41,073

 

 

 

 

For the nine months ended September 30, 2007

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

Metalworking

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

27,197

 

$

606

 

$

(912

)

$

26,891

 

Adjustments:

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

912

 

912

 

Depreciation

 

1,190

 

204

 

 

1,394

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

28,387

 

$

810

 

$

 

$

29,197

 

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

7,223

 

$

7,117

 

$

18,683

 

$

17,659

 

Interest expense

 

1,469

 

20

 

4,203

 

20

 

Interest income

 

(153

)

(233

)

(477

)

(598

)

Provision for income taxes

 

546

 

3,697

 

6,535

 

9,813

 

Depreciation

 

1,267

 

484

 

3,621

 

1,394

 

Amortization of purchased intangible assets

 

1,363

 

 

6,188

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

11,715

 

11,085

 

38,753

 

28,288

 

Stock-based compensation

 

820

 

393

 

2,363

 

912

 

Other (income) expense

 

268

 

(23

)

227

 

(3

)

Equity in (earnings) losses of joint ventures

 

19

 

 

(270

)

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

12,822

 

$

11,455

 

$

41,073

 

$

29,197