Exhibit 99.1
FOR IMMEDIATE RELEASE: |
|
CONTACT: |
DYNAMIC MATERIALS REPORTS FOURTH QUARTER
AND FULL-YEAR FINANCIAL RESULTS
Selected Highlights
· Fourth Quarter diluted EPS of $0.10 on sales of $44.8 million
· Explosive Metalworking backlog advances 37% to $56.5 million from $41.2 million at end of Q3
· Oilfield Products sales up 92% versus 2009 fourth quarter on organic growth and acquisitions
· Long-term debt reduced by $23.4 million, or 49%, during fiscal 2010
BOULDER, Colo. February 24, 2011 Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), the worlds leading provider of explosion-welded clad metal plates, today reported financial results for its fourth quarter and full fiscal year ended December 31, 2010.
Fourth quarter sales were $44.8 million, up 5% versus sales of $42.6 million in the fourth quarter last year, and a sequential improvement of 9% versus 2010 third quarter sales of $41.3 million. Gross margin was 22% versus 23% in the comparable year-ago quarter and 26% in the third quarter.
Fourth quarter operating income was $1.5 million versus $2.4 million in the prior years fourth quarter and $2.9 million in the 2010 third quarter. The year-over-year decline was largely due to a 31% increase in selling and distribution expenses resulting from the Companys 2010 acquisitions of new oilfield product businesses. Net income was $1.3 million, or $0.10 per diluted share, up from $1.0 million, or $0.08 per diluted share, in last years fourth quarter, and flat versus net income of $1.3 million, or $0.10 per diluted share, in the third quarter.
Fourth quarter adjusted EBITDA was $5.4 million versus $5.9 million in last years fourth quarter and $6.7 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
DMCs Explosive Metalworking segment recorded fourth quarter sales of $25.6 million, down 19% versus sales of $31.7 million in the same quarter of 2009. Operating income was $630,000 compared with $3.5 million, while adjusted EBITDA was $2.2 million versus $5.0 million in the 2009 fourth quarter.
The segments order backlog increased 37% to $56.5 million compared with $41.2 million at the end of the 2010 third quarter.
Oilfield Products
DMCs Oilfield Products segment reported fourth quarter sales of $16.5 million, up 92% from $8.6 million in the 2009 fourth quarter. Excluding $3.3 million of incremental sales from acquired
operations, the segment reported a fourth quarter sales increase of $4.6 million, or 53%. Operating income was $1.3 million versus a loss from operations of $728,000 in the prior years fourth quarter. Adjusted EBITDA was $2.5 million compared with $318,000 in the 2009 fourth quarter.
AMK Welding
DMCs AMK Welding segment reported fourth quarter sales of $2.7 million, up 16% from $2.3 million in the same quarter of 2009. Operating income increased to $592,000 from $448,000 in the comparable prior year quarter. The segment recorded adjusted EBITDA of $713,000 versus $562,000 in the comparable quarter last year.
Management Commentary
Yvon Cariou, president and CEO, said, Our explosion welding business experienced a spike in order volume during the final quarter of 2010, and this helped elevate our Explosive Metalworking order backlog to its highest level since the third quarter of 2009. Several of these orders had been on our hot list of prospective contracts for many months, so it was encouraging when customers ultimately began moving them into production.
Cariou said the orders came from a broad cross section of customers and end markets. We booked two large contracts for clad plates that will be used in both upstream and downstream oil and gas processing equipment in the Middle East. We also received sizeable orders associated with alternative energy projects; one in solar and the other in coal gasification. Fourth quarter bookings also included an order from the chemical sector for an acetic acid project, several orders for metal processing operations, a contract for a special U.S. naval project and multiple orders from the industrial refrigeration sector.
The combination of encouraging macro-economic news in our end markets, continued strong quoting activity and the spike in fourth quarter bookings has reinforced our belief that our Explosive Metalworking business has turned the corner.
Cariou added, Our Oilfield Products business exceeded internal forecasts during 2010, and continues to benefit from very active oil and gas drilling activity, particularly in North America. The strategic acquisitions we made in the United States, Canada and Russia during the past 18 months have delivered significant sales and margin contributions to the organic growth of our legacy Oilfield Products businesses. The expected continuation of healthy shipping activity combined with a full year of contributions from the business we acquired in 2010 should lead to another year of solid growth during 2011.
Our AMK Welding business weathered the market downturn very well, and delivered year-over-year sales and operating income improvements of 20% and 59%, respectively, during 2010. Going forward, we are focused on further diversifying AMKs service offerings and customer base to enhance our growth opportunities.
Guidance
Rick Santa, senior vice president and chief financial officer, said, The backlog increase at our Explosive Metalworking segment, combined with the anticipated growth of our Oilfield Products and AMK Welding segments, is expected to result in a 2011 consolidated sales increase of 20% to 25% versus 2010. We expect gross margins to improve to a range of 24% to 26%.
Santa said first quarter revenue is expected to be relatively flat versus the 2010 fourth quarter, however, first quarter gross margin is expected to increase to a range of 23% to 24% from the 22% reported in the fourth quarter.
Based on changes to projected pre-tax income and the expected tax jurisdictions in which income is earned, DMCs blended effective tax rate for fiscal 2011 is projected to be in a range of 27% to 29%. That rate is expected to rise to a normalized level of between 30% and 32% in years thereafter.
Full-Year Results
Fiscal 2010 sales were $154.7 million versus $164.9 million in 2009. Gross margin was 24% versus 26% in 2009. Operating income was $6.8 million versus $16.2 million in the prior year. Full-year net income, which included a second quarter gain of $2.1 million on step acquisitions of two Russian joint ventures, was $5.3 million, or $0.40 per diluted share, versus $8.5 million, or $0.66 per diluted share, in 2009. Full-year adjusted EBITDA was $21.0 million compared with $29.8 million in the prior year.
The Explosive Metalworking segment reported 2010 sales of $98.6 million, down 27% from sales of $134.1 million in 2009. Full-year operating income was $5.0 million versus $20.8 million in the prior year. Adjusted EBITDA was $10.9 million versus $26.8 million in 2009.
Full-year sales at DMCs Oilfield Products segment were $45.3 million, an increase of 108% compared with sales of $21.8 million in 2009. Excluding $15.4 million in incremental contributions from acquired operations, the segments full-year sales increased by $8.1 million, or 37%. Operating income was $2.7 million versus an operating loss of $2.7 million in 2009. Full-year adjusted EBITDA was $7.1 million compared with $920,000 in the prior year.
AMK Welding recorded full-year sales of $10.8 million, up 20% from $9.0 million in 2009. Operating income was $2.5 million versus $1.6 million in the prior year. Adjusted EBITDA was $3.0 million compared with $2.0 million in 2009.
During fiscal 2010, DMC reduced its long-term debt by $23.4 million, or 49%.
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 43649649. 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 February 28, 2011, by calling 800-642-1687 (706-645-9291 for international callers) and entering the passcode 43649649.
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 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 first quarter and full-year 2011 sales, margins and tax rates, growth and diversification prospects, 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 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
(Dollars in Thousands, Except Share Data)
(unaudited)
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
December 31, |
|
December 31, |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
NET SALES |
|
$ |
44,826 |
|
$ |
42,630 |
|
$ |
154,739 |
|
$ |
164,898 |
|
COST OF PRODUCTS SOLD |
|
34,971 |
|
32,747 |
|
117,789 |
|
121,779 |
| ||||
Gross profit |
|
9,855 |
|
9,883 |
|
36,950 |
|
43,119 |
| ||||
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
| ||||
General and administrative expenses |
|
3,706 |
|
3,661 |
|
13,696 |
|
12,980 |
| ||||
Selling and distribution expenses |
|
3,217 |
|
2,461 |
|
11,135 |
|
8,837 |
| ||||
Amortization of purchased intangible assets |
|
1,417 |
|
1,355 |
|
5,330 |
|
5,064 |
| ||||
Total costs and expenses |
|
8,340 |
|
7,477 |
|
30,161 |
|
26,881 |
| ||||
INCOME FROM OPERATIONS |
|
1,515 |
|
2,406 |
|
6,789 |
|
16,238 |
| ||||
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
| ||||
Gain on step acquisition of joint ventures |
|
|
|
|
|
2,117 |
|
|
| ||||
Other income (expense), net |
|
611 |
|
285 |
|
209 |
|
(275 |
) | ||||
Interest income (expense), net |
|
(569 |
) |
(882 |
) |
(2,972 |
) |
(3,257 |
) | ||||
Equity in earnings of joint ventures |
|
|
|
51 |
|
255 |
|
221 |
| ||||
INCOME BEFORE INCOME TAXES |
|
1,557 |
|
1,860 |
|
6,398 |
|
12,927 |
| ||||
INCOME TAX PROVISION |
|
242 |
|
838 |
|
1,133 |
|
4,378 |
| ||||
NET INCOME |
|
$ |
1,315 |
|
$ |
1,022 |
|
$ |
5,265 |
|
$ |
8,549 |
|
INCOME PER SHARE: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.10 |
|
$ |
0.08 |
|
$ |
0.40 |
|
$ |
0.67 |
|
Diluted |
|
$ |
0.10 |
|
$ |
0.08 |
|
$ |
0.40 |
|
$ |
0.66 |
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
12,970,214 |
|
12,662,512 |
|
12,869,666 |
|
12,640,069 |
| ||||
Diluted |
|
12,980,471 |
|
12,676,231 |
|
12,881,754 |
|
12,662,440 |
| ||||
DIVIDENDS DECLARED PER COMMON SHARE |
|
$ |
0.04 |
|
$ |
0.04 |
|
$ |
0.16 |
|
$ |
0.12 |
|
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
FOR THE YEARS ENDED DECEMBER 31, 2010 AND 2009
(Dollars in Thousands)
(unaudited)
|
|
2010 |
|
2009 |
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
4,572 |
|
$ |
22,411 |
|
Accounts receivable, net |
|
27,567 |
|
25,807 |
| ||
Inventories |
|
35,880 |
|
32,501 |
| ||
Other current assets |
|
4,716 |
|
7,255 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
72,735 |
|
87,974 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
39,806 |
|
42,052 |
| ||
Goodwill, net |
|
39,173 |
|
43,164 |
| ||
Purchased intangible assets, net |
|
48,490 |
|
49,079 |
| ||
Other long-term assets |
|
1,189 |
|
2,907 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
201,393 |
|
$ |
225,176 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
Accounts payable |
|
$ |
16,109 |
|
$ |
9,183 |
|
Customer advances |
|
1,531 |
|
6,528 |
| ||
Dividend payable |
|
529 |
|
515 |
| ||
Accrued income taxes |
|
477 |
|
1,485 |
| ||
Other current liabilities |
|
7,529 |
|
9,162 |
| ||
Lines of credit |
|
2,621 |
|
1,777 |
| ||
Current portion of long-term debt |
|
9,596 |
|
13,485 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
38,392 |
|
42,135 |
| ||
|
|
|
|
|
| ||
Long-term debt |
|
14,579 |
|
34,120 |
| ||
Deferred tax liabilities |
|
12,083 |
|
15,217 |
| ||
Other long-term liabilities |
|
1,415 |
|
1,593 |
| ||
Stockholders equity |
|
134,924 |
|
132,111 |
| ||
|
|
|
|
|
| ||
Total liabilities and stockholders equity |
|
$ |
201,393 |
|
$ |
225,176 |
|
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2010 AND 2009
(Dollars in Thousands)
(unaudited)
|
|
2010 |
|
2009 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net income |
|
$ |
5,265 |
|
$ |
8,549 |
|
Adjustments to reconcile net income to net cash provided by operating activities - |
|
|
|
|
| ||
Depreciation (including capital lease amortization) |
|
5,383 |
|
5,042 |
| ||
Amortization of purchased intangible assets |
|
5,330 |
|
5,064 |
| ||
Amortization of capitalized debt issuance costs |
|
587 |
|
297 |
| ||
Stock-based compensation |
|
3,501 |
|
3,425 |
| ||
Deferred income tax benefit |
|
(1,708 |
) |
(2,784 |
) | ||
Equity in earnings of joint ventures |
|
(255 |
) |
(221 |
) | ||
Gain on step acquisition of joint ventures |
|
(2,117 |
) |
|
| ||
Loss on sale of property, plant and equipment |
|
34 |
|
|
| ||
Change in working capital, net |
|
673 |
|
10,168 |
| ||
Net cash provided by operating activities |
|
16,693 |
|
29,540 |
| ||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
Acquisition of Austin Explosives Company |
|
(3,620 |
) |
|
| ||
Step acquisition of joint ventures, net of cash acquired |
|
(2,065 |
) |
|
| ||
Acquisition of LRI, net of cash acquired |
|
|
|
(284 |
) | ||
Acquisition of property, plant and equipment |
|
(3,527 |
) |
(3,917 |
) | ||
Change in other non-current assets |
|
(53 |
) |
59 |
| ||
Net cash used in investing activities |
|
(9,265 |
) |
(4,142 |
) | ||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
Payment on syndicated term loans |
|
(22,124 |
) |
(13,614 |
) | ||
Borrowings (repayments) on lines of credit, net |
|
780 |
|
(952 |
) | ||
Payments on long-term debt |
|
(797 |
) |
(2,107 |
) | ||
Payments on capital lease obligations |
|
(304 |
) |
(203 |
) | ||
Payment of dividends |
|
(2,089 |
) |
(1,028 |
) | ||
Payment of deferred debt issuance costs |
|
|
|
(341 |
) | ||
Net proceeds from issuance of common stock |
|
188 |
|
425 |
| ||
Tax impact of stock-based compensation |
|
(601 |
) |
90 |
| ||
Net cash used in financing activities |
|
(24,947 |
) |
(17,730 |
) | ||
EFFECTS OF EXCHANGE RATES ON CASH |
|
(320 |
) |
383 |
| ||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
(17,839 |
) |
8,051 |
| ||
CASH AND CASH EQUIVALENTS, beginning of the period |
|
22,411 |
|
14,360 |
| ||
CASH AND CASH EQUIVALENTS, end of the period |
|
$ |
4,572 |
|
$ |
22,411 |
|
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, |
|
|
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
|
| ||||
|
|
(unaudited) |
|
(unaudited) |
|
|
| ||||||||
Explosive Metalworking Group |
|
$ |
25,649 |
|
$ |
31,693 |
|
$ |
98,570 |
|
$ |
134,096 |
|
|
|
Oilfield Products |
|
16,464 |
|
8,593 |
|
45,332 |
|
21,764 |
|
|
| ||||
AMK Welding |
|
2,713 |
|
2,344 |
|
10,837 |
|
9,038 |
|
|
| ||||
Net sales |
|
$ |
44,826 |
|
$ |
42,630 |
|
$ |
154,739 |
|
$ |
164,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Explosive Metalworking Group |
|
$ |
630 |
|
$ |
3,453 |
|
$ |
5,039 |
|
$ |
20,835 |
|
|
|
Oilfield Products |
|
1,257 |
|
(728 |
) |
2,747 |
|
(2,742 |
) |
|
| ||||
AMK Welding |
|
592 |
|
448 |
|
2,504 |
|
1,570 |
|
|
| ||||
Unallocated expenses |
|
(964 |
) |
(767 |
) |
(3,501 |
) |
(3,425 |
) |
|
| ||||
Income from operations |
|
$ |
1,515 |
|
$ |
2,406 |
|
$ |
6,789 |
|
$ |
16,238 |
|
|
|
|
|
For the three months ended December 31, 2010 |
| |||||||||||||
|
|
Explosive |
|
|
|
|
|
|
|
|
| |||||
|
|
Metalworking |
|
Oilfield |
|
AMK |
|
Unallocated |
|
|
| |||||
|
|
Group |
|
Products |
|
Welding |
|
Expenses |
|
Total |
| |||||
|
|
(unaudited) |
| |||||||||||||
Income from operations |
|
$ |
630 |
|
$ |
1,257 |
|
$ |
592 |
|
$ |
(964 |
) |
$ |
1,515 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Stock-based compensation |
|
|
|
|
|
|
|
964 |
|
964 |
| |||||
Depreciation |
|
985 |
|
369 |
|
121 |
|
|
|
1,475 |
| |||||
Amortization of purchased intangibles |
|
565 |
|
852 |
|
|
|
|
|
1,417 |
| |||||
Adjusted EBITDA |
|
$ |
2,180 |
|
$ |
2,478 |
|
$ |
713 |
|
$ |
|
|
$ |
5,371 |
|
|
|
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 |
|
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, 2010 |
| |||||||||||||
|
|
Explosive |
|
|
|
|
|
|
|
|
| |||||
|
|
Metalworking |
|
Oilfield |
|
AMK |
|
Unallocated |
|
|
| |||||
|
|
Group |
|
Products |
|
Welding |
|
Expenses |
|
Total |
| |||||
|
|
(unaudited) |
| |||||||||||||
Income from operations |
|
$ |
5,039 |
|
$ |
2,747 |
|
$ |
2,504 |
|
$ |
(3,501 |
) |
$ |
6,789 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
| |||||
Stock-based compensation |
|
|
|
|
|
|
|
3,501 |
|
3,501 |
| |||||
Depreciation |
|
3,620 |
|
1,292 |
|
471 |
|
|
|
5,383 |
| |||||
Amortization of purchased intangibles |
|
2,271 |
|
3,059 |
|
|
|
|
|
5,330 |
| |||||
Adjusted EBITDA |
|
$ |
10,930 |
|
$ |
7,098 |
|
$ |
2,975 |
|
$ |
|
|
$ |
21,003 |
|
|
|
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 |
|
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
December 31, |
|
December 31, |
| ||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
| ||||
|
|
(unaudited) |
|
(unaudited) |
| ||||||||
Net income |
|
$ |
1,315 |
|
$ |
1,022 |
|
$ |
5,265 |
|
$ |
8,549 |
|
Interest expense |
|
573 |
|
952 |
|
3,046 |
|
3,473 |
| ||||
Interest income |
|
(4 |
) |
(70 |
) |
(74 |
) |
(216 |
) | ||||
Provision for income taxes |
|
242 |
|
838 |
|
1,133 |
|
4,378 |
| ||||
Depreciation |
|
1,475 |
|
1,342 |
|
5,383 |
|
5,042 |
| ||||
Amortization of purchased intangible assets |
|
1,417 |
|
1,355 |
|
5,330 |
|
5,064 |
| ||||
EBITDA |
|
5,018 |
|
5,439 |
|
20,083 |
|
26,290 |
| ||||
Stock-based compensation |
|
964 |
|
767 |
|
3,501 |
|
3,425 |
| ||||
Other (income) expense, net |
|
(611 |
) |
(285 |
) |
(2,326 |
) |
275 |
| ||||
Equity in earnings of joint ventures |
|
|
|
(51 |
) |
(255 |
) |
(221 |
) | ||||
Adjusted EBITDA |
|
$ |
5,371 |
|
$ |
5,870 |
|
$ |
21,003 |
|
$ |
29,769 |
|