Exhibit 99.1
FOR IMMEDIATE RELEASE: |
|
CONTACT: |
|
|
Pfeiffer High Investor Relations, Inc. |
|
|
Geoff High |
|
|
303-393-7044 |
DYNAMIC MATERIALS REPORTS SECOND QUARTER FINANCIAL RESULTS
Q2 Revenue of $38.3 Million Exceeds Prior Forecasts; Diluted EPS at $0.23
BOULDER, Colo. July 29, 2010 Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), the worlds leading provider of explosion-welded clad metal plates, today reported financial results for its second quarter and six-month period ended June 30, 2010.
Sales for the quarter were $38.3 million, up slightly from $37.8 million reported in last years second quarter, and a 26% increase when compared with sales of $30.4 million in the 2010 first quarter. Management, which had previously forecast a top-line increase of 10% to 15% versus the first quarter, said sales results across all segments were better than expected. Second quarter gross margin was 24% versus 24% in the comparable quarter a year ago and 23% in this years first quarter.
Second quarter income from operations was $2.1 million versus $3.0 million in last years second quarter and $245,000 in the 2010 first quarter. Net income was $3.0 million, or $0.23 per diluted share, compared with net income of $1.5 million, or $0.12 per diluted share, in the year-ago second quarter and a net loss of $411,000, or $0.03 per diluted share, in the first quarter. In addition to stronger-than-anticipated sales, net income benefited from a $2.1 million, one-time gain associated with the previously announced acquisition of the remaining interest in two Russian joint ventures. Net income also benefited from the tax treatment of the gain, which reduced DMCs effective tax rate for the first half of fiscal 2010 to 11.8%.
Adjusted EBITDA was $5.5 million versus $6.4 million in the second quarter a year ago and $3.5 million in this years first 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 DMCs Explosive Metalworking segment were $26.7 million compared with $31.6 million in the same quarter a year ago. Operating income was $2.0 million versus $4.6 million in the comparable year-ago quarter. Adjusted EBITDA was $3.3 million versus $6.0 million in the second quarter of 2009. Order backlog at the Explosive Metalworking segment was $39.9 million versus $51.4 million at the end of this years first quarter.
Oilfield Products
Second quarter sales at DMCs Oilfield Products segment were $8.7 million compared with $4.0 million in the second quarter last year. The segment reported operating income of $203,000 versus an operating loss of $906,000 in the second quarter a year ago. Second quarter adjusted EBITDA was $1.2 million compared with a negative $49,000 in the comparable prior-year quarter.
AMK Welding
DMCs AMK Welding segment reported second quarter sales of $2.9 million, which equaled an all-time quarterly high and represented a 32% increase versus sales of $2.2 million in the same quarter last year. Operating income increased 170% to $826,000 from $306,000 in the comparable quarter last year. The segment recorded adjusted EBITDA of $941,000, up 124% from $421,000 in the comparable year-ago quarter.
Management Commentary
Each of our business segments exceeded our second quarter sales expectations, said Yvon Cariou, president and CEO. We are particularly pleased with the activity at our Oilfield Products and AMK Welding segments, which are benefiting from a rebound in customer spending and an improvement in the broader economy. While our explosion welding business tends to react to economic trends later in the cycle, the segment is experiencing a marked increase in quoting activity. In fact our U.S. sales office reported that quoting volume during June reached a four-year high.
Cariou said the conversion of quotes to bookings remains challenging within the explosion welding business, and this is reflected in the reduction of the segments order backlog. Despite this dip in booked business, we remain confident that it is a matter of time before order volume improves. The long-term uncertainty about the direction of the economy has resulted in very low levels of both new investments and basic maintenance spending within our end markets, and we believe this is likely resulting in a significant build up of unaddressed demand.
Cariou said management is particularly encouraged by the progress within DMCs Oilfield Products business. Even after excluding the impact of several recent strategic acquisitions, Oilfield Product sales increased 13% versus the second quarter last year, he said. We are optimistic this growth will continue for the foreseeable future, as we are effectively capturing new market share and expect to receive some sizeable orders that would likely extend into 2011.
Rick Santa, senior vice president and chief financial officer, said that in light of the current explosion welding backlog and uncertainty about order timing, full-year 2010 sales are now expected to be down approximately 5% from fiscal 2009 sales results, which compares to a prior sales forecast of flat to down 5% versus last year. However, the Companys has maintained its prior full-year gross margin forecast of between 22% and 24%. Sales in the third quarter are expected to be 5% to 10% greater than sales reported in the second quarter.
Santa said that if the gain on the Russian joint venture acquisitions were excluded, DMCs effective tax rate on the remaining ordinary pretax income for the first six months of 2010 was 34%. We expect to return to a normalized effective tax rate of 33% to 35% beginning the third quarter, and anticipate a blended effective tax rate for 2010 in a range of 25% to 28%.
Six-month Results
Sales for the six-month period were $68.6 million versus $87.6 million in the comparable period of 2009. Gross margin was 24% versus 28% in the same period a year ago. Operating income was $2.3 million versus $11.3 million in the prior years six-month period. Net income was $2.6 million, or $0.20 per diluted share, compared with net income of $6.4 million, or $0.50 per diluted share, at the six-month mark last year. Adjusted EBITDA was $9.0 million compared with $18.0 million in the same period a year ago.
The Explosive Metalworking segment reported six-month sales of $48.0 million versus $75.1 million in the first half of 2009. The segment reported operating income of $3.2 million compared
with $14.0 million in the same period a year ago. Adjusted EBITDA was $5.9 million versus $16.9 million in the comparable year-ago period.
Six-month sales at DMCs Oilfield Products segment were $15.7 million versus $8.0 million in last years six-month period. The segment reduced its operating loss to $201,000 from an operating loss of $1.6 million in the same period a year ago. Six-month adjusted EBITDA was $1.8 million versus $104,000 in the prior-years six-month period.
AMK Welding recorded six-month sales of $5.0 million compared with $4.5 million in the comparable year-ago period. Operating income was $1.1 million versus $681,000 in the prior-year period. Adjusted EBITDA at the six-month mark was $1.3 million compared with $909,000 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 88274852. 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, 2010, by calling 800-642-1687 (706-645-9291 for international callers) and entering the passcode 88274852.
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 readers understanding of DMCs 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 DMCs 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 companys 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 DMCs credit facility.
Because not all companies use identical calculations, DMCs 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 companys 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 companys 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, gain on step acquisitions and stock-based compensation) or (ii) items that management does not consider to be useful in assessing DMCs 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 companys operating performance if the measures are presented without such items because, unlike cash expenses, these adjustments do not affect DMCs 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 Companys 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 second quarter and full-year 2010 sales, margins and tax rates, quoting and booking expectations, our anticipation of future customer demand, our long-range strategy of growing market share, and 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 obtain new contracts at attractive prices; the size and timing of customer orders and shipments; our ability to realize sales from our backlog; 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 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 Companys SEC reports, including the report on Form 10-K for the year ended December 31, 2009.
###
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Dollars in Thousands, Except Share Data)
(unaudited)
|
|
Three months ended |
|
Six months ended |
|
||||||||
|
|
June 30, |
|
June 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
NET SALES |
|
$ |
38,258 |
|
$ |
37,819 |
|
$ |
68,615 |
|
$ |
87,578 |
|
|
|
|
|
|
|
|
|
|
|
||||
COST OF PRODUCTS SOLD |
|
29,000 |
|
28,665 |
|
52,373 |
|
63,096 |
|
||||
Gross profit |
|
9,258 |
|
9,154 |
|
16,242 |
|
24,482 |
|
||||
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
||||
General and administrative expenses |
|
3,358 |
|
3,043 |
|
6,503 |
|
6,569 |
|
||||
Selling expenses |
|
2,550 |
|
1,840 |
|
4,871 |
|
4,164 |
|
||||
Amortization of purchased intangible assets |
|
1,264 |
|
1,232 |
|
2,537 |
|
2,416 |
|
||||
Total costs and expenses |
|
7,172 |
|
6,115 |
|
13,911 |
|
13,149 |
|
||||
INCOME FROM OPERATIONS |
|
2,086 |
|
3,039 |
|
2,331 |
|
11,333 |
|
||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
||||
Gain on step acquisition of joint ventures |
|
2,117 |
|
|
|
2,117 |
|
|
|
||||
Other income (expense), net |
|
(115 |
) |
191 |
|
14 |
|
74 |
|
||||
Interest expense |
|
(662 |
) |
(867 |
) |
(1,806 |
) |
(1,769 |
) |
||||
Interest income |
|
29 |
|
38 |
|
65 |
|
104 |
|
||||
Equity in earnings of joint ventures |
|
86 |
|
127 |
|
255 |
|
79 |
|
||||
INCOME BEFORE INCOME TAXES |
|
3,541 |
|
2,528 |
|
2,976 |
|
9,821 |
|
||||
INCOME TAX PROVISION |
|
505 |
|
1,013 |
|
351 |
|
3,389 |
|
||||
NET INCOME |
|
$ |
3,036 |
|
$ |
1,515 |
|
$ |
2,625 |
|
$ |
6,432 |
|
INCOME PER SHARE: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.23 |
|
$ |
0.12 |
|
$ |
0.20 |
|
$ |
0.50 |
|
Diluted |
|
$ |
0.23 |
|
$ |
0.12 |
|
$ |
0.20 |
|
$ |
0.50 |
|
|
|
|
|
|
|
|
|
|
|
||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
12,774,316 |
|
12,595,551 |
|
12,742,589 |
|
12,570,640 |
|
||||
Diluted |
|
12,786,976 |
|
12,611,430 |
|
12,755,565 |
|
12,601,160 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
DIVIDENDS DECLARED PER COMMON SHARE |
|
$ |
0.04 |
|
$ |
0.04 |
|
$ |
0.08 |
|
$ |
0.04 |
|
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in Thousands)
|
|
June 30, |
|
December 31, |
|
||
|
|
2010 |
|
2009 |
|
||
|
|
(unaudited) |
|
|
|
||
ASSETS |
|
|
|
|
|
||
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
9,794 |
|
$ |
22,411 |
|
Accounts receivable, net |
|
23,108 |
|
25,807 |
|
||
Inventories |
|
37,850 |
|
32,501 |
|
||
Other current assets |
|
4,694 |
|
7,255 |
|
||
|
|
|
|
|
|
||
Total current assets |
|
75,446 |
|
87,974 |
|
||
|
|
|
|
|
|
||
Property, plant and equipment, net |
|
39,266 |
|
42,052 |
|
||
Goodwill, net |
|
36,517 |
|
43,164 |
|
||
Purchased intangible assets, net |
|
47,768 |
|
49,079 |
|
||
Other long-term assets |
|
7,134 |
|
2,907 |
|
||
|
|
|
|
|
|
||
Total assets |
|
$ |
206,131 |
|
$ |
225,176 |
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
||
|
|
|
|
|
|
||
Accounts payable |
|
$ |
13,281 |
|
$ |
9,183 |
|
Customer advances |
|
7,817 |
|
6,528 |
|
||
Dividend payable |
|
528 |
|
515 |
|
||
Accrued income taxes |
|
211 |
|
1,485 |
|
||
Other current liabilities |
|
7,096 |
|
9,162 |
|
||
Lines of credit |
|
3,560 |
|
1,777 |
|
||
Current portion of long-term debt |
|
7,483 |
|
13,485 |
|
||
|
|
|
|
|
|
||
Total current liabilities |
|
39,976 |
|
42,135 |
|
||
|
|
|
|
|
|
||
Long-term debt |
|
23,701 |
|
34,120 |
|
||
Deferred tax liabilities |
|
17,700 |
|
15,217 |
|
||
Other long-term liabilities |
|
1,320 |
|
1,593 |
|
||
Stockholders equity |
|
123,434 |
|
132,111 |
|
||
|
|
|
|
|
|
||
Total liabilities and stockholders equity |
|
$ |
206,131 |
|
$ |
225,176 |
|
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009
(Dollars in Thousands)
(unaudited)
|
|
2010 |
|
2009 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
||
Net income |
|
$ |
2,625 |
|
$ |
6,432 |
|
Adjustments to reconcile net income to net cash provided by operating activities - |
|
|
|
|
|
||
Depreciation (including capital lease amortization) |
|
2,404 |
|
2,441 |
|
||
Amortization of purchased intangible assets |
|
2,537 |
|
2,416 |
|
||
Amortization of capitalized debt issuance costs |
|
383 |
|
141 |
|
||
Stock-based compensation |
|
1,702 |
|
1,760 |
|
||
Deferred income tax benefit |
|
(961 |
) |
(954 |
) |
||
Equity in earnings of joint ventures |
|
(255 |
) |
(79 |
) |
||
Gain on step acquisition of joint ventures |
|
(2,117 |
) |
|
|
||
Change in working capital, net |
|
3,377 |
|
214 |
|
||
|
|
|
|
|
|
||
Net cash provided by operating activities |
|
9,695 |
|
12,371 |
|
||
|
|
|
|
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
||
Acquisition of Austin Explosives |
|
(3,544 |
) |
|
|
||
Step acquisition of joint ventures, net of cash acquired |
|
(2,065 |
) |
|
|
||
Acquisition of property, plant and equipment |
|
(1,445 |
) |
(2,231 |
) |
||
Change in other non-current assets |
|
(125 |
) |
23 |
|
||
|
|
|
|
|
|
||
Net cash used in investing activities |
|
(7,179 |
) |
(2,208 |
) |
||
|
|
|
|
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
||
Payment on syndicated credit agreement |
|
(15,374 |
) |
(3,885 |
) |
||
Borrowings on lines of credit, net |
|
1,998 |
|
143 |
|
||
Payments on long-term debt |
|
(399 |
) |
(438 |
) |
||
Payments on capital lease obligations |
|
(146 |
) |
(102 |
) |
||
Payment of dividends |
|
(1,033 |
) |
|
|
||
Payment of deferred debt issuance costs |
|
|
|
(19 |
) |
||
Net proceeds from issuance of common stock |
|
70 |
|
373 |
|
||
Excess tax benefit related to stock options |
|
2 |
|
93 |
|
||
|
|
|
|
|
|
||
Net cash used in financing activities |
|
(14,882 |
) |
(3,835 |
) |
||
|
|
|
|
|
|
||
EFFECTS OF EXCHANGE RATES ON CASH |
|
(251 |
) |
106 |
|
||
|
|
|
|
|
|
||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
(12,617 |
) |
6,434 |
|
||
|
|
|
|
|
|
||
CASH AND CASH EQUIVALENTS, beginning of the period |
|
22,411 |
|
14,360 |
|
||
|
|
|
|
|
|
||
CASH AND CASH EQUIVALENTS, end of the period |
|
$ |
9,794 |
|
$ |
20,794 |
|
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, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||
Explosive Metalworking Group |
|
$ |
26,690 |
|
$ |
31,604 |
|
$ |
47,996 |
|
$ |
75,076 |
|
Oilfield Products |
|
8,654 |
|
4,014 |
|
15,660 |
|
8,048 |
|
||||
AMK Welding |
|
2,914 |
|
2,201 |
|
4,959 |
|
4,454 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net sales |
|
$ |
38,258 |
|
$ |
37,819 |
|
$ |
68,615 |
|
$ |
87,578 |
|
|
|
|
|
|
|
|
|
|
|
||||
Explosive Metalworking Group |
|
$ |
1,967 |
|
$ |
4,601 |
|
$ |
3,184 |
|
$ |
14,012 |
|
Oilfield Products |
|
203 |
|
(906 |
) |
(201 |
) |
(1,600 |
) |
||||
AMK Welding |
|
826 |
|
306 |
|
1,050 |
|
681 |
|
||||
Unallocated expenses |
|
(910 |
) |
(962 |
) |
(1,702 |
) |
(1,760 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
|
$ |
2,086 |
|
$ |
3,039 |
|
$ |
2,331 |
|
$ |
11,333 |
|
|
|
For the three months ended June 30,, 2010 |
|
|||||||||||||
|
|
Explosive |
|
|
|
|
|
|
|
|
|
|||||
|
|
Metalworking |
|
Oilfield |
|
AMK |
|
Unallocated |
|
|
|
|||||
|
|
Group |
|
Products |
|
Welding |
|
Expenses |
|
Total |
|
|||||
|
|
(unaudited) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income from operations |
|
$ |
1,967 |
|
$ |
203 |
|
$ |
826 |
|
$ |
(910 |
) |
$ |
2,086 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation |
|
|
|
|
|
|
|
910 |
|
910 |
|
|||||
Depreciation |
|
814 |
|
321 |
|
115 |
|
|
|
1,250 |
|
|||||
Amortization of purchased intangibles |
|
551 |
|
713 |
|
|
|
|
|
1,264 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
3,332 |
|
$ |
1,237 |
|
$ |
941 |
|
$ |
|
|
$ |
5,510 |
|
|
|
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 |
|
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, 2010 |
|
|||||||||||||
|
|
Explosive |
|
|
|
|
|
|
|
|
|
|||||
|
|
Metalworking |
|
Oilfield |
|
AMK |
|
Unallocated |
|
|
|
|||||
|
|
Group |
|
Products |
|
Welding |
|
Expenses |
|
Total |
|
|||||
|
|
(unaudited) |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income (loss) from operations |
|
$ |
3,184 |
|
$ |
(201 |
) |
$ |
1,050 |
|
$ |
(1,702 |
) |
$ |
2,331 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|||||
Stock-based compensation |
|
|
|
|
|
|
|
1,702 |
|
1,702 |
|
|||||
Depreciation |
|
1,583 |
|
591 |
|
230 |
|
|
|
2,404 |
|
|||||
Amortization of purchased intangibles |
|
1,149 |
|
1,388 |
|
|
|
|
|
2,537 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA |
|
$ |
5,916 |
|
$ |
1,778 |
|
$ |
1,280 |
|
$ |
|
|
$ |
8,974 |
|
|
|
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 |
|
|
|
Three months ended |
|
Six months ended |
|
||||||||
|
|
June 30, |
|
June 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
(unaudited) |
|
(unaudited) |
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
3,036 |
|
$ |
1,515 |
|
$ |
2,625 |
|
$ |
6,432 |
|
Interest expense |
|
662 |
|
867 |
|
1,806 |
|
1,769 |
|
||||
Interest income |
|
(29 |
) |
(38 |
) |
(65 |
) |
(104 |
) |
||||
Provision for income taxes |
|
505 |
|
1,013 |
|
351 |
|
3,389 |
|
||||
Depreciation |
|
1,250 |
|
1,174 |
|
2,404 |
|
2,441 |
|
||||
Amortization of purchased intangible assets |
|
1,264 |
|
1,233 |
|
2,537 |
|
2,416 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
EBITDA |
|
6,688 |
|
5,764 |
|
9,658 |
|
16,343 |
|
||||
Stock-based compensation |
|
910 |
|
962 |
|
1,702 |
|
1,760 |
|
||||
Other income |
|
(2,002 |
) |
(191 |
) |
(2,131 |
) |
(74 |
) |
||||
Equity in earnings of joint ventures |
|
(86 |
) |
(127 |
) |
(255 |
) |
(79 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA |
|
$ |
5,510 |
|
$ |
6,408 |
|
$ |
8,974 |
|
$ |
17,950 |
|