Exhibit 99.1

 

GRAPHIC

 

FOR IMMEDIATE RELEASE:

CONTACT:

 

Pfeiffer High Investor Relations, Inc.

 

Geoff High

 

303-393-7044

 

DYNAMIC MATERIALS REPORTS FOURTH QUARTER FINANCIAL RESULTS

 

BOULDER, Colo. — March 4, 2010 — Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), the world’s leading provider of explosion-welded clad metal plates, today reported financial results for its fourth quarter and full fiscal year ended December 31, 2009.

 

Fourth quarter sales, which slightly exceeded management’s forecast, were $42.6 million versus $58.6 million in the prior year’s fourth quarter and $34.7 million in the 2009 third quarter. Gross margin was 23% versus 29% in the comparable prior year quarter and 25% in the third quarter. This year’s fourth quarter gross margin was negatively impacted in part by certain lower margin explosion welding orders the Company is producing for customers in the oil and gas sector.

 

Fourth quarter income from operations was $2.4 million versus $9.2 million in the prior year’s fourth quarter and $2.5 million in the 2009 third quarter.  Net income was $1.0 million, or $0.08 per diluted share, versus net income of $5.4 million, or $0.42 per diluted share, in the comparable 2008 quarter and $1.1 million, or $0.08 per diluted share, in the third quarter.

 

Fourth quarter adjusted EBITDA was $5.9 million versus $12.1 million in the fourth quarter last year and $6.0 million in the third 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, as well as a reconciliation of adjusted EBITDA to GAAP measures.

 

Explosive Metalworking

 

DMC’s Explosive Metalworking segment recorded fourth quarter sales of $31.7 million compared with sales of $47.7 million in the 2008 fourth quarter.  Operating income was $3.5 million versus $9.1 million in the prior year’s fourth quarter.  Adjusted EBITDA was $5.0 million as compared with $10.0 million in the 2008 fourth quarter. The segment ended the fourth quarter with an order backlog of $50 million versus $63 million at the end of the 2009 third quarter.

 

Oilfield Products

 

DMC’s Oilfield Products segment reported fourth quarter sales of $8.6 million versus $8.7 million in the 2008 fourth quarter. The segment reported an operating loss of $728,000 versus operating income of $697,000 in the prior year’s fourth quarter.  The decline in operating income resulted from lower sales levels at the segment’s German operations and a small operating loss at the Company’s recently acquired LRI Oil Tools business. Adjusted EBITDA was $318,000 as compared with $1.7 million in the 2008 fourth quarter.

 

AMK Welding

 

DMC’s AMK Welding segment reported fourth quarter sales of $2.3 million versus $2.3 million in the same quarter of 2008.  Operating income increased to $448,000 versus $267,000 in the

 



 

comparable prior year quarter.  The segment recorded adjusted EBITDA of $562,000 versus $378,000 in the comparable quarter last year.

 

Management Commentary

 

Yvon Cariou, president and CEO, said, “During the final quarter of 2009 we continued to build our presence in the upstream energy sector, which has quickly become the most active segment of the oil and gas industry for our explosion welding business.  While competitive conditions in this market put pressure on our fourth quarter gross margin, our entrance into this sector has given our products and technical capabilities added exposure with a range of new end users.  Our efforts may open the door to a sizeable opportunity in the specialized clad pipe market for both upstream and downstream applications.  We believe these developments could significantly enhance our long-term revenue opportunities.”

 

Cariou added, “We recently received our first order from the transportation sector, where our explosion welded transition joints will be used in an advanced new line of rail cars. We anticipate we could see follow-on orders related to this initial contract, and believe future demand could build from this end market given the international push toward next-generation rail systems.”

 

“Although explosion welding order volume has been relatively weak in recent months, we continue to see indications from multiple end markets that demand could improve later in 2010 and into 2011.   In addition to upstream energy, the aluminum production industry continues to represent a bright spot within our end markets.”

 

Cariou added, “We also expect our Oilfield Products segment to benefit from improving market conditions, and are focused on expanding DMC’s presence in this industry. We recently signed a definitive agreement to acquire the assets of Texas-based Austin Explosives Company, which has been a long-time distributor of our shaped charges.”

 

Austin Explosives recorded sales of approximately $10.7 million in 2009, and DMC has agreed to purchase the business for $7.0 million.  The acquisition will be structured as an asset purchase, and DMC will pay $3.5 million of the price in cash and the balance in DMC stock, cash or a combination of both, at DMC’s election. The acquisition is expected to close during the second fiscal quarter.

 

Rick Santa, senior vice president and chief financial officer, said, “Despite the challenging business environment, we delivered full-year operating cash flow of $29.5 million as compared with $34.0 million in 2008. We also reduced our net indebtedness by $19.3 million and finished the year with a cash position of $22.4 million, up from $14.4 million at the end of 2008.  We have kept a tight leash on operating costs and will continue to do so as we work through the recovery.”

 

Santa noted that the Company has completed the annual testing of goodwill at its Oilfield Products segment, and has determined that there is no impairment to goodwill.

 

Guidance

 

“We currently are anticipating that 2010 revenue will be in a range of flat to down 5% versus our 2009 top-line performance,” Santa said. “Our efforts to capture additional market share in the upstream oil and gas industry, coupled with increased pricing pressure should result in full-year gross margins in a range of 22% to 24%. As the global economy gains strength and the competitive landscape returns to more normalized levels, we do believe that DMC’s long-term margin performance will benefit.”

 



 

Santa continued, “We expect a slow start to the year as we are making final manufacturing adjustments to plates related to our Gorgon order, and this situation has delayed certain shipments. First quarter revenue is expected to be down approximately 30% versus the 2009 fourth quarter, and first quarter gross margin is expected to be in a range of 20% to 22%.

 

DMC’s 2010 full-year tax rate is expected to be in a range of 33% to 35%.

 

Full-Year Results

 

Sales in fiscal 2009 were $164.9 million versus $232.6 million in the prior year. Full-year gross margin was 26% versus 30% in 2008. Operating income was $16.2 million versus $38.1 million in the prior year. Full-year net income was $8.5 million, or $0.66 per diluted share, compared with net income of $24.1 million, or $1.87 per diluted share, in 2008.  Full-year adjusted EBITDA was $29.8 million compared with $53.2 million in the prior year.

 

The Explosive Metalworking segment reported 2009 sales of $134.1 million versus $195.0 million in 2008.  Full-year operating income was $20.8 million compared with $37.5 million in the prior year.  Adjusted EBITDA was $26.8 million versus $45.0 million in 2008.

 

Full-year sales at DMC’s Oilfield Products segment were $21.8 million versus $27.8 million last year.  The segment reported an operating loss of $2.7 million versus operating income of $1.5 million in 2008.  Full-year adjusted EBITDA was $920,000 versus $5.4 million in the prior year.

 

AMK Welding recorded full-year sales of $9.0 million compared with $9.7 million in 2008. Operating income was $1.6 million versus $2.4 million in the prior year.  Adjusted EBITDA was $2.0 million compared with $2.8 million in 2008.

 

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 55936657.  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 March 8, 2010, by calling 800-642-1687 (706-645-9291 for international callers) and entering the passcode 55936657.

 

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 first quarter and full-year 2010 sales, margins and tax rates, planned control of operating costs, quoting and booking expectations, our long-range strategy of growing the market share, distribution capabilities and product offerings of our Oilfield Products

 



 

business, consummation and timing of the planned Austin Explosives acquisition, and prospects for growth for new applications as well as improving investment activity within certain industrial processing sectors, 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

(Dollars in Thousands, Except Share Data)

(unaudited)

 

 

 

Three months ended
December 31,

 

Twelve months ended
December 31,

 

 

 

2009

 

2008

 

2009

 

2008

 

NET SALES

 

$

42,630

 

$

58,621

 

$

164,898

 

$

232,577

 

COST OF PRODUCTS SOLD

 

32,747

 

41,561

 

121,779

 

161,732

 

Gross profit

 

9,883

 

17,060

 

43,119

 

70,845

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

3,661

 

3,644

 

12,980

 

14,256

 

Selling expenses

 

2,461

 

3,070

 

8,837

 

11,155

 

Amortization expense of purchased intangible assets

 

1,355

 

1,193

 

5,064

 

7,382

 

Total costs and expenses

 

7,477

 

7,907

 

26,881

 

32,793

 

INCOME FROM OPERATIONS

 

2,406

 

9,153

 

16,238

 

38,052

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

285

 

(40

)

(275

)

(269

)

Interest income (expense), net

 

(882

)

(1,057

)

(3,257

)

(4,783

)

Equity in earnings of joint ventures

 

51

 

4

 

221

 

274

 

INCOME BEFORE INCOME TAXES

 

1,860

 

8,060

 

12,927

 

33,274

 

INCOME TAX PROVISION

 

838

 

2,670

 

4,378

 

9,206

 

NET INCOME

 

$

1,022

 

$

5,390

 

$

8,549

 

$

24,068

 

INCOME PER SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

$

0.42

 

$

0.67

 

$

1.89

 

Diluted

 

$

0.08

 

$

0.42

 

$

0.66

 

$

1.87

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING -

 

 

 

 

 

 

 

 

 

Basic

 

12,662,512

 

12,488,898

 

12,640,069

 

12,445,685

 

Diluted

 

12,676,231

 

12,555,407

 

12,662,440

 

12,554,402

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.04

 

$

 

$

0.12

 

$

0.15

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)

(unaudited)

 

 

 

2009

 

2008

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

22,411

 

$

14,360

 

Accounts receivable, net

 

25,807

 

34,719

 

Inventories

 

32,501

 

35,300

 

Other current assets

 

7,255

 

6,670

 

 

 

 

 

 

 

Total current assets

 

87,974

 

91,049

 

 

 

 

 

 

 

Property, plant and equipment, net

 

42,052

 

40,457

 

Goodwill, net

 

43,164

 

43,066

 

Purchased intangible assets, net

 

49,079

 

52,264

 

Other long-term assets

 

2,907

 

2,750

 

 

 

 

 

 

 

Total assets

 

$

225,176

 

$

229,586

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

9,183

 

$

15,402

 

Dividend payable

 

515

 

 

Accrued income taxes

 

1,485

 

846

 

Other current liabilities

 

15,690

 

15,049

 

Lines of credit

 

1,777

 

 

Current portion of long-term debt

 

13,485

 

14,450

 

 

 

 

 

 

 

Total current liabilities

 

42,135

 

45,747

 

 

 

 

 

 

 

Long-term debt

 

34,120

 

46,178

 

Deferred tax liabilities

 

15,217

 

16,833

 

Other long-term liabilities

 

1,593

 

2,326

 

Stockholders’ equity

 

132,111

 

118,502

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

225,176

 

$

229,586

 

 



 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2009 AND 2008

(Dollars in Thousands)

(unaudited)

 

 

 

2009

 

2008

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

8,549

 

$

24,068

 

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

 

 

 

 

 

Depreciation (including capital lease amortization)

 

5,042

 

4,531

 

Amortization of purchased intangible assets

 

5,064

 

7,382

 

Amortization of capitalized debt issuance costs

 

297

 

279

 

Stock-based compensation

 

3,425

 

3,237

 

Deferred income tax benefit

 

(2,784

)

(2,079

)

Equity in earnings of joint ventures

 

(221

)

(274

)

Change in working capital, net

 

10,168

 

(3,141

)

Net cash provided by operating activities

 

29,540

 

34,003

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of LRI, net of cash acquired

 

(284

)

 

Acquisition of DYNAenergetics, net of cash acquired

 

 

(559

)

Acquisition of property, plant and equipment

 

(3,917

)

(9,925

)

Change in other non-current assets

 

59

 

20

 

Net cash used in investing activities

 

(4,142

)

(10,464

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Payment on syndicated credit agreement

 

(13,614

)

(6,282

)

Repayments on lines of credit, net

 

(952

)

(7,579

)

Payments on long-term debt

 

(2,107

)

(1,471

)

Payments on capital lease obligations

 

(203

)

(389

)

Payment of dividends

 

(1,028

)

(1,894

)

Payment of deferred debt issuance costs

 

(341

)

(218

)

Net proceeds from issuance of common stock

 

425

 

441

 

Excess tax benefit related to stock options

 

90

 

143

 

Net cash used in financing activities

 

(17,730

)

(17,249

)

EFFECTS OF EXCHANGE RATES ON CASH

 

383

 

(975

)

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

8,051

 

5,315

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of the period

 

14,360

 

9,045

 

CASH AND CASH EQUIVALENTS, end of the period

 

$

22,411

 

$

14,360

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

December 31,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking Group

 

$

31,693

 

$

47,656

 

$

134,096

 

$

194,999

 

Oilfield Products

 

8,593

 

8,705

 

21,764

 

27,833

 

AMK Welding

 

2,344

 

2,260

 

9,038

 

9,745

 

Net sales

 

$

42,630

 

$

58,621

 

$

164,898

 

$

232,577

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking Group

 

$

3,453

 

$

9,063

 

$

20,835

 

$

37,454

 

Oilfield Products

 

(728

)

697

 

(2,742

)

1,472

 

AMK Welding

 

448

 

267

 

1,570

 

2,363

 

Unallocated expenses

 

(767

)

(874

)

(3,425

)

(3,237

)

Income from operations

 

$

2,406

 

$

9,153

 

$

16,238

 

$

38,052

 

 

 

 

For the three months ended December 31, 2009

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$

3,453

 

$

(728

)

$

448

 

$

(767

)

$

2,406

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

767

 

767

 

Depreciation

 

900

 

328

 

114

 

 

 

1,342

 

Amortization of purchased intangibles

 

637

 

718

 

 

 

1,355

 

Adjusted EBITDA

 

$

4,990

 

$

318

 

$

562

 

$

 

$

5,870

 

 

 

 

For the three months ended December 31, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

9,063

 

$

697

 

$

267

 

$

(874

)

$

9,153

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

874

 

874

 

Depreciation

 

396

 

402

 

111

 

 

909

 

Amortization of purchased intangibles

 

569

 

624

 

 

 

1,193

 

Adjusted EBITDA

 

$

10,028

 

$

1,723

 

$

378

 

$

 

$

12,129

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

For the twelve months ended December 31, 2009

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$

20,835

 

$

(2,742

)

$

1,570

 

$

(3,425

)

$

16,238

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

3,425

 

3,425

 

Depreciation

 

3,581

 

1,005

 

456

 

 

5,042

 

Amortization of purchased intangibles

 

2,407

 

2,657

 

 

 

5,064

 

Adjusted EBITDA

 

$

26,823

 

$

920

 

$

2,026

 

$

 

$

29,769

 

 

 

 

For the twelve months ended December 31, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

37,454

 

$

1,472

 

$

2,363

 

$

(3,237

)

$

38,052

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

3,237

 

3,237

 

Depreciation

 

2,989

 

1,107

 

435

 

 

4,531

 

Amortization of purchased intangibles

 

4,596

 

2,786

 

 

 

7,382

 

Adjusted EBITDA

 

$

45,039

 

$

5,365

 

$

2,798

 

$

 

$

53,202

 

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

December 31,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,022

 

$

5,390

 

$

8,549

 

$

24,068

 

Interest expense

 

952

 

1,269

 

3,473

 

5,472

 

Interest income

 

(70

)

(212

)

(216

)

(689

)

Provision for income taxes

 

838

 

2,670

 

4,378

 

9,206

 

Depreciation

 

1,342

 

909

 

5,042

 

4,531

 

Amortization of purchased intangible assets

 

1,355

 

1,193

 

5,064

 

7,382

 

EBITDA

 

5,439

 

11,219

 

26,290

 

49,970

 

Stock-based compensation

 

767

 

874

 

3,425

 

3,237

 

Other expense

 

(285

)

40

 

275

 

269

 

Equity in earnings of joint ventures

 

(51

)

(4

)

(221

)

(274

)

Adjusted EBITDA

 

$

5,870

 

$

12,129

 

$

29,769

 

$

53,202