Exhibit 99.1

 

GRAPHIC

·

FOR IMMEDIATE RELEASE:

CONTACT:

 

Pfeiffer High Investor Relations, Inc.

 

Geoff High

 

303-393-7044

·

 

DYNAMIC MATERIALS REPORTS SECOND QUARTER FINANCIAL RESULTS

 

BOULDER, Colo. – July 30, 2009 – Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), the world’s leading provider of explosion-welded clad metal plates, today reported financial results for its second quarter and six-month period ended June 30, 2009.

 

Sales in the quarter were $37.8 million versus $63.2 million in the second quarter a year ago. The decline was largely related to the global economic downturn and its impact on several of DMC’s end markets, as well as the previously announced customer-driven shipping delays on certain orders for the Company’s explosion welded plates.  In addition, approximately $4.0 million of the sales decline was related to unfavorable foreign exchange translation.  Gross margin was 24% versus 30% in the comparable quarter a year ago.  The gross margin decline was due to lower sales volumes throughout the Company and resultant less efficient absorption of fixed manufacturing overhead expenses, particularly at DMC’s smaller European explosion welding facilities, and a more competitive pricing environment.

 

Income from operations was $3.0 million versus $10.1 million in the year-ago second quarter.  Net income was $1.5 million, or $0.12 per diluted share, versus net income of $6.2 million, or $0.49 per diluted share, in last year’s comparable quarter. Adjusted EBITDA was $6.4 million versus $14.7 million in the 2008 second quarter.  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

Second quarter sales at DMC’s Explosive Metalworking segment were $31.6 million compared with sales of $53.0 million in the same quarter a year ago.  Operating income was $4.6 million versus $9.8 million in the comparable year-ago quarter.  Adjusted EBITDA was $6.0 million versus $12.5 million in the second quarter of 2008. Order backlog at the Explosive Metalworking segment was $57 million versus $74 million at the end of this year’s first quarter.

 

Oilfield Products

Second quarter sales at DMC’s Oilfield Products segment were $4.0 million versus $7.9 million in the second quarter last year. The segment reported an operating loss of $906,000 versus operating income of $616,000 in the second quarter a year ago.  Second quarter adjusted EBITDA was a negative $49,000 versus a positive $1.6 million in the comparable prior-year quarter.

 

AMK Welding

DMC’s AMK Welding segment reported second quarter sales of $2.2 million versus $2.3 million in the same quarter last year.  Operating income was $306,000 versus $585,000 in the comparable quarter last year.  The segment recorded adjusted EBITDA of $421,000 versus $693,000 in the comparable year-ago quarter.

 



 

Management Commentary

“While worldwide economic conditions have led to trepidation in many of our end markets, quoting activity for our explosion welded plates remains very healthy,” said Yvon Cariou, president and CEO.  “Our ability to effectively predict order timing remains challenging.  Nevertheless, we believe the current flow of quote requests, coupled with the extensive list of large infrastructure projects we are tracking, is likely an accurate gauge of strong future demand.”

 

Cariou continued, “Of the three large prospective projects we discussed after the close of our first quarter, two have been awarded to DMC.  One was related to a significant North American alternative energy project and the second was tied to an overseas hydrometallurgy operation.  The third, a Middle Eastern oil and gas project, was awarded to a roll bond manufacturer based on price.

 

“Alternative energy, power generation and aluminum production have remained relatively healthy end markets, and we are optimistic that a number of the orders we are pursuing from within these sectors will be awarded during the second half of the year.  We also are seeing a range of international opportunities for our Oilfield Products segment, particularly in Russia.  Not surprisingly, exploration and production activity in North America remains relatively weak.”

 

Rick Santa, chief financial officer, said, “Our operating cash flow at the mid-year mark was $12 million and we expect to continue delivering positive cash flow during the back half of the year.  We also are encouraged by the continued strength of our balance sheet, which included more than $20 million in cash at the end of the second quarter.  We will continue to carefully manage our expenses as we wait for an anticipated rebound in order volume.

 

“In light of continued uncertainty regarding order timing at both our Explosive Metalworking and Oilfield Products segments, we are now forecasting that sales for fiscal 2009 will be down between 28% and 32% versus fiscal 2008.  We previously had forecasted a decline of between 17% and 23%.   Gross margins for the second half of the year are expected to be in a range of 23% to 25%, while full-year gross margins are now expected to be between 25% and 27%.  Our full-year tax rate is expected to be between 34% and 35%.  We are expecting that third quarter sales will be 10% to 15% below those of the second quarter.”

 

Six-month Results

Sales for the six-month period were $87.6 million versus $121.6 million in the comparable period of 2008. Gross margin was 28% versus 30% in the same period a year ago. Operating income was $11.3 million versus $19.5 million in the prior year’s six-month period. Net income through six months was $6.4 million, or $0.50 per diluted share, compared with net income of $11.5 million, or $0.90 per diluted share, in the same period last year.  Adjusted EBITDA was $18.0 million compared with $28.3 million in the same period a year ago.

 

The Explosive Metalworking segment reported six-month sales of $75.1 million versus $104.6 million in the first half of 2008.  The segment reported six-month operating income of $14.0 million compared with $19.8 million in the same period a year ago.  Adjusted EBITDA was $16.9 million versus $24.8 million in the comparable year-ago period.

 

Six-month sales at DMC’s Oilfield Products segment were $8.0 million versus $12.4 million in last year’s six-month period.  The segment reported an operating loss of $1.6 million versus operating income of $50,000 in the same period a year ago.  Six-month adjusted EBITDA was $104,000 versus $2.0 million in the prior-year’s six-month period.

 



 

AMK Welding recorded six-month sales of $4.5 million as compared with $4.6 million in the comparable year-ago period. Operating income was $681,000 versus $1.2 million in the prior-year period.  Adjusted EBITDA at the six-month mark was $909,000 compared with $1.4 million in the same period a year ago.

 

Conference call information

Management will hold a conference call to discuss these 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 19900183.  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 August 2, 2009, by calling 800-642-1687 (706-645-9291 for international callers) and entering the passcode 19900183.

 

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’s 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 third quarter and full-year 2009 revenue, margins and tax rates, as well as quoting and booking expectations, all of which 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 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, 2008.

 

###

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(Dollars in Thousands, Except Share Data)

(unaudited)

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

NET SALES

 

$

37,819

 

$

63,183

 

$

87,578

 

$

121,576

 

COST OF PRODUCTS SOLD

 

28,665

 

44,134

 

63,096

 

84,816

 

Gross profit

 

9,154

 

19,049

 

24,482

 

36,760

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

3,043

 

3,815

 

6,569

 

6,933

 

Selling expenses

 

1,840

 

2,633

 

4,164

 

5,474

 

Amortization expense of purchased intangible assets

 

1,232

 

2,464

 

2,416

 

4,825

 

Total costs and expenses

 

6,115

 

8,912

 

13,149

 

17,232

 

INCOME FROM OPERATIONS

 

3,039

 

10,137

 

11,333

 

19,528

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Other income

 

191

 

189

 

74

 

41

 

Interest expense

 

(867

)

(1,471

)

(1,769

)

(2,734

)

Interest income

 

38

 

99

 

104

 

323

 

Equity in earnings of joint ventures

 

127

 

273

 

79

 

289

 

INCOME BEFORE INCOME TAXES

 

2,528

 

9,227

 

9,821

 

17,447

 

INCOME TAX PROVISION

 

1,013

 

3,017

 

3,389

 

5,989

 

NET INCOME

 

$

1,515

 

$

6,210

 

$

6,432

 

$

11,458

 

INCOME PER SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.12

 

$

0.49

 

$

0.50

 

$

0.91

 

Diluted

 

$

0.12

 

$

0.49

 

$

0.50

 

$

0.90

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING -

 

 

 

 

 

 

 

 

 

Basic

 

12,595,551

 

12,416,900

 

12,570,640

 

12,406,210

 

Diluted

 

12,611,430

 

12,538,362

 

12,601,160

 

12,539,580

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE *

 

$

0.04

 

$

0.15

 

$

0.04

 

$

0.15

 

 


*  Dividends declared were on a quarterly basis in 2009 versus an annual basis in 2008.

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2009

 

2008

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

20,794

 

$

14,360

 

Accounts receivable, net

 

29,197

 

34,719

 

Inventories

 

32,548

 

35,300

 

Other current assets

 

6,015

 

6,670

 

 

 

 

 

 

 

Total current assets

 

88,554

 

91,049

 

 

 

 

 

 

 

Property, plant and equipment, net

 

40,234

 

40,457

 

Goodwill, net

 

42,434

 

43,066

 

Purchased intangible assets, net

 

49,540

 

52,264

 

Other long-term assets

 

3,088

 

2,750

 

 

 

 

 

 

 

Total assets

 

$

223,850

 

$

229,586

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

10,613

 

$

15,402

 

Dividend payable

 

513

 

 

Accrued income taxes

 

261

 

846

 

Other current liabilities

 

12,003

 

15,049

 

Lines of credit - current

 

151

 

 

Current portion of long-term debt

 

10,543

 

14,450

 

 

 

 

 

 

 

Total current liabilities

 

34,084

 

45,747

 

 

 

 

 

 

 

Long-term debt

 

45,610

 

46,178

 

Deferred tax liabilities

 

15,566

 

16,833

 

Other long-term liabilities

 

1,942

 

2,326

 

Stockholders’ equity

 

126,648

 

118,502

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

223,850

 

$

229,586

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(Dollars in Thousands)

(unaudited)

 

 

 

2009

 

2008

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

6,432

 

$

11,458

 

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

 

 

 

 

 

Depreciation (including capital lease amortization)

 

2,441

 

2,354

 

Amortization of purchased intangible assets

 

2,416

 

4,825

 

Amortization of capitalized debt issuance costs

 

141

 

114

 

Stock-based compensation

 

1,760

 

1,543

 

Deferred income tax benefit

 

(954

)

(2,410

)

Equity in earnings of joint ventures

 

(79

)

(289

)

Change in working capital, net

 

214

 

(5,782

)

 

 

 

 

 

 

Net cash provided by operating activities

 

12,371

 

11,813

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property, plant and equipment

 

(2,231

)

(4,203

)

Change in other non-current assets

 

23

 

31

 

 

 

 

 

 

 

Net cash used in investing activities

 

(2,208

)

(4,172

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Payment on syndicated credit agreement

 

(3,885

)

 

Borrowings on lines of credit, net

 

143

 

12,081

 

Payments on long-term debt

 

(438

)

(985

)

Payments on capital lease obligations

 

(102

)

(216

)

Payment of deferred debt issuance costs

 

(19

)

(140

)

Net proceeds from issuance of common stock

 

373

 

240

 

Excess tax benefit related to stock options

 

93

 

132

 

Other cash flows from financing activities

 

 

33

 

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

(3,835

)

11,145

 

 

 

 

 

 

 

EFFECTS OF EXCHANGE RATES ON CASH

 

106

 

553

 

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

6,434

 

19,339

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of the period

 

14,360

 

9,045

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, end of the period

 

$

20,794

 

$

28,384

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking Group

 

$

31,604

 

$

52,996

 

$

75,076

 

$

104,638

 

Oilfield Products

 

4,014

 

7,922

 

8,048

 

12,373

 

AMK Welding

 

2,201

 

2,265

 

4,454

 

4,565

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

37,819

 

$

63,183

 

$

87,578

 

$

121,576

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking Group

 

$

4,601

 

$

9,815

 

$

14,012

 

$

19,799

 

Oilfield Products

 

(906

)

616

 

(1,600

)

50

 

AMK Welding

 

306

 

585

 

681

 

1,222

 

Unallocated expenses

 

(962

)

(879

)

(1,760

)

(1,543

)

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

3,039

 

$

10,137

 

$

11,333

 

$

19,528

 

 

 

 

For the three months ended June 30, 2009

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$

4,601

 

$

(906

)

$

306

 

$

(962

)

$

3,039

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

962

 

962

 

Depreciation

 

847

 

212

 

115

 

 

 

1,174

 

Amortization of purchased intangibles

 

588

 

645

 

 

 

1,233

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

6,036

 

$

(49

)

$

421

 

$

 

$

6,408

 

 

 

 

For the three months ended June 30, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

9,815

 

$

616

 

$

585

 

$

(879

)

$

10,137

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

879

 

879

 

Depreciation

 

936

 

197

 

108

 

 

1,241

 

Amortization of purchased intangibles

 

1,724

 

740

 

 

 

2,464

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

12,475

 

$

1,553

 

$

693

 

$

 

$

14,721

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

For the six months ended June 30, 2009

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$

14,012

 

$

(1,600

)

$

681

 

$

(1,760

)

$

11,333

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

1,760

 

1,760

 

Depreciation

 

1,773

 

440

 

228

 

 

2,441

 

Amortization of purchased intangibles

 

1,152

 

1,264

 

 

 

2,416

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

16,937

 

$

104

 

$

909

 

$

 

$

17,950

 

 

 

 

For the six months ended June 30, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

19,799

 

$

50

 

$

1,222

 

$

(1,543

)

$

19,528

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

1,543

 

1,543

 

Depreciation

 

1,668

 

470

 

216

 

 

2,354

 

Amortization of purchased intangibles

 

3,376

 

1,449

 

 

 

4,825

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

24,843

 

$

1,969

 

$

1,438

 

$

 

$

28,250

 

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,515

 

$

6,210

 

$

6,432

 

$

11,458

 

Interest expense

 

867

 

1,471

 

1,769

 

2,734

 

Interest income

 

(38

)

(99

)

(104

)

(323

)

Provision for income taxes

 

1,013

 

3,017

 

3,389

 

5,989

 

Depreciation

 

1,174

 

1,241

 

2,441

 

2,354

 

Amortization of purchased intangible assets

 

1,233

 

2,464

 

2,416

 

4,825

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

5,764

 

14,304

 

16,343

 

27,037

 

Stock-based compensation

 

962

 

879

 

1,760

 

1,543

 

Other income

 

(191

)

(189

)

(74

)

(41

)

Equity in earnings of joint ventures

 

(127

)

(273

)

(79

)

(289

)

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

6,408

 

$

14,721

 

$

17,950

 

$

28,250