Exhibit 99.1

 

GRAPHIC

 

FOR IMMEDIATE RELEASE:

CONTACT:

 

Pfeiffer High Investor Relations, Inc.

 

Geoff High

 

303-393-7044

 

DYNAMIC MATERIALS REPORTS FOURTH QUARTER

AND FULL-YEAR FINANCIAL RESULTS

 

BOULDER, Colo. — February 27, 2013 — Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), today reported financial results for its fourth quarter and fiscal year ended December 31, 2012.

 

Fourth quarter sales were $52.5 million, down 3% from $54.3 million reported in last year’s fourth quarter, but a 5% sequential improvement from third quarter sales of $50.1 million.  Fourth quarter gross margin improved to 31% from 27% in the year-ago fourth quarter and was unchanged compared with the third quarter.

 

Operating income was $4.5 million, down 13% from $5.2 million reported in both last year’s fourth quarter and the 2012 third quarter.  Net income was $2.9 million, or $0.21 per diluted share, down 21% from $3.6 million, or $0.27 per diluted share, in the year-ago fourth quarter, and a decline of 24% from net income of $3.8 million, or $0.28 per diluted share, in the third quarter. The decline in operating income reflects $672,000 in stock-based compensation expense related to the accelerated vesting of restricted stock awards associated with management retirements.

 

Adjusted EBITDA was $9.1 million, up 5% from $8.7 million in last year’s fourth quarter, and a 2% increase from the $9.0 million reported in the third quarter.  Adjusted EBITDA is a non-GAAP (generally accepted accounting principles) 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

Nobelclad, the Company’s Explosive Metalworking segment, reported sales of $30.7 million, down 1% from $31.0 million in the fourth quarter last year.  Operating income was $4.3 million, flat versus the same quarter a year ago.  Adjusted EBITDA was $5.7 million, also unchanged versus the comparable year-ago quarter.  The segment closed the year with an order backlog of $46 million versus $48 million at the end of the third quarter.

 

Oilfield Products

Sales at DMC’s Oilfield Products segment declined by 8% to $19.5 million from $21.2 million in the prior year’s fourth quarter. Operating income was $2.2 million, flat versus last year’s fourth quarter, while adjusted EBITDA improved 6% to $3.6 million from $3.4 million in the 2011 fourth quarter.

 

AMK Welding

Sales at DMC’s AMK Welding segment improved 16% to $2.4 million from $2.1 million in the prior year’s fourth quarter.  Operating income was $461,000, up 47% from $314,000 in the same quarter of 2011, and adjusted EBITDA was $610,000, an increase of 44% versus $424,000 in the prior year’s fourth quarter.

 



 

Full-year Results

 

Sales for 2012 were $201.6 million, down 4% from $208.9 million in 2011. Gross margin improved to 30% from 27% in the prior year. Operating income was $17.4 million, down 4% from $18.2 million in 2011.  Net income declined 6% to $11.7 million, or $0.87 per diluted share, from $12.5 million, or $0.93 per diluted share, in the prior year. Adjusted EBITDA increased 2% to $33.6 million from $32.9 million in 2011.  Cash flow from operating activities more than doubled to $20.0 million versus $9.7 million during the prior year.

 

Nobelclad reported full-year sales of $115.3 million, a decline of 9% from $126.2 million in 2011.  Operating income improved 9% to $17.4 million from $16.1 million in the prior year. Adjusted EBITDA increased 5% to $23.0 million from $21.9 million in 2011.

 

Full-year sales at DMC’s Oilfield Products segment increased 6% to $77.4 million from $72.8 million in 2011The segment reported full-year operating income of $7.0 million, up 14% from $6.2 million in 2011.  Adjusted EBITDA improved 14% to $12.7 from $11.1 million in 2011.

 

AMK Welding recorded full-year sales of $8.8 million, down 11% from $9.9 million in 2011. Operating income was $925,000 versus $2.1 million in the prior year.  Adjusted EBITDA was $1.5 million compared with $2.5 million in 2011.

 

Management Commentary

 

Yvon Cariou, president and CEO, said, “Although global economic conditions during 2012 slowed capital investment activity in our end markets, the year was marked by several strategic achievements that have further strengthened DMC’s structural foundation, as well as its prospects for long-range growth.  We enhanced the management teams of all three business segments, established a much stronger foothold in Asia, initiated the construction of major oilfield-product production facilities in Russia and North America, and expanded our customer base and end markets at AMK Welding.  Most importantly, the recent selection of Kevin Longe as my successor has ensured that DMC is supported by very strong leadership.  I am proud of the selection and transition process we executed during the past year, and could not be more confident in Kevin’s vision for the Company and his skill as a leader.  As I’ve said previously, I look forward to working closely with him from my position on the board of directors.”

 

Longe, who assumes the role of president and CEO on March 1, said, “We have worked hard in recent months to solidify the roadmap for DMC’s future, and I am very encouraged about the opportunities we have identified for each of our business segments and the Company as a whole.

 

“Our near-term focus will be both on the execution of several strategic and operational initiatives currently underway, and on achieving our sales and profit objectives in the face of continued challenging economic conditions.  Our Nobelclad team is working hard to capture some large order opportunities in the upstream energy and petrochemical sectors; our DYNAenergetics team is focused on the build-out of our shaped charge plants in Texas and Siberia, and enhanced product and inventory management programs; and we are expanding our overall sales and marketing presence in China, to name just a few.

 

“Our longer range objective is to accelerate the growth and cash flow generation of our existing segments.  We also intend to expand our family of technical niche businesses serving the global energy, infrastructure and industrial markets.  I believe we have established a very compelling strategy for enhancing our growth and bolstering shareholder value, and I look forward to leading DMC in the pursuit of our growth objectives.”

 



 

Guidance

 

Rick Santa, senior vice president and chief financial officer, said, “Based on the project opportunities we see at Nobelclad and the full-year sales forecasts at DYNAenergetics and AMK Welding, we currently anticipate our consolidated sales for 2013 will increase by 8% to 10% from the $201.6 million reported in 2012.  We also expect our gross margin will be in a range of 27% to 29% versus the 30% we reported in 2012.”

 

Santa said DMC’s blended effective tax rate for the full-year of 2013 is projected to be in a range of 20% to 22%.  The anticipated reduction versus the 2012 tax rate of 29.3% reflects the impact of certain recently enacted federal tax legislation that is applicable to 2012, but must be recognized in 2013 according to GAAP.  To reflect the effect of the legislation, the Company will recognize a tax benefit of approximately $900,000 in the 2013 first quarter.  Excluding the impact of the first quarter tax benefit, the blended effective tax rate for fiscal 2013 is projected to be in a range of 25% to 27%.

 

Given the recent dip in backlog at Nobelclad, management anticipates sales in the first fiscal quarter will decline between 7% and 10% versus the $50.2 million reported in the first quarter of 2012.  Gross margin is expected in a range of 27% and 28%.  During the quarter, the Company also expects to record a one-time expense of approximately $3.0 million associated with management retirements.

 

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 877-407-8031 (201-689-8031 for international callers).  No passcode is necessary.  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 90 days and a telephonic replay will be available through March 6, 2013, by calling 877-660-6853 (201-612-7415 for international callers) and entering the Conference ID # 408763.

 

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 serves a global network of customers in the energy, industrials and infrastructure markets through two core business segments — Nobelclad and DYNAenergetics — as well as a specialized industrial service provider, AMK Welding. The Nobelclad segment is the world’s largest manufacturer of explosion-welded clad metal plates, which are used to fabricate capital equipment utilized within various process industries and other industrial sectors. DYNAenergetics is an international manufacturer and marketer of advanced explosive components and systems used to perforate oil and gas wells.  AMK Welding utilizes various specialized technologies to weld components for use in power-generation turbines, and commercial and military jet engines. For more information, visit the Company’s websites at http://www.dynamicmaterials.com and http://www.dynaenergetics.com.

 

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 2013 sales, margins, tax rates and one-time expenses and tax benefits, expectations regarding our global growth and operational initiatives, Nobelclad sales opportunities, technical niche business expansion and the Company’s China initiative and the other prospects we are pursuing at each of our three business segments.  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; our ability to successfully

 



 

execute upon international growth opportunities; the success of planned senior leadership transition; 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 Company’s SEC reports, including the annual report on Form 10-K for the year ended December 31, 2011.

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2012 AND 2011

(Dollars in Thousands, Except Share Data)

(unaudited)

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

NET SALES

 

$

52,519

 

$

54,262

 

$

201,567

 

$

208,891

 

COST OF PRODUCTS SOLD

 

36,476

 

39,422

 

141,859

 

153,445

 

Gross profit

 

16,043

 

14,840

 

59,708

 

55,446

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

5,327

 

4,484

 

19,141

 

16,711

 

Selling and distribution expenses

 

4,624

 

3,812

 

16,954

 

14,809

 

Amortization of purchased intangible assets

 

1,626

 

1,383

 

6,210

 

5,707

 

Total costs and expenses

 

11,577

 

9,679

 

42,305

 

37,227

 

INCOME FROM OPERATIONS

 

4,466

 

5,161

 

17,403

 

18,219

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(422

)

876

 

(32

)

528

 

Interest expense, net

 

(222

)

(719

)

(819

)

(1,937

)

INCOME BEFORE INCOME TAXES

 

3,822

 

5,318

 

16,552

 

16,810

 

INCOME TAX PROVISION

 

976

 

1,732

 

4,858

 

4,369

 

NET INCOME

 

2,846

 

3,586

 

11,694

 

12,441

 

Less: Net loss attributable to non-controlling interest

 

(15

)

(13

)

(2

)

(50

)

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION

 

$

2,861

 

$

3,599

 

$

11,696

 

$

12,491

 

NET INCOME PER SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.21

 

$

0.27

 

$

0.87

 

$

0.94

 

Diluted

 

$

0.21

 

$

0.27

 

$

0.87

 

$

0.93

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

Basic

 

13,269,079

 

13,093,517

 

13,264,636

 

13,089,691

 

Diluted

 

13,272,757

 

13,101,972

 

13,268,713

 

13,099,121

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.04

 

$

0.04

 

$

0.16

 

$

0.16

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF DECEMBER 31, 2012 AND 2011

(Dollars in Thousands)

 

 

 

2012

 

 

 

 

 

(unaudited)

 

2011

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

8,200

 

$

5,276

 

Accounts receivable, net

 

36,981

 

36,368

 

Inventories

 

48,320

 

43,218

 

Other current assets

 

7,165

 

6,327

 

 

 

 

 

 

 

Total current assets

 

100,666

 

91,189

 

 

 

 

 

 

 

Property, plant and equipment, net

 

53,976

 

41,402

 

Goodwill, net

 

37,431

 

37,507

 

Purchased intangible assets, net

 

41,958

 

42,054

 

Other long-term assets

 

1,400

 

1,274

 

 

 

 

 

 

 

Total assets

 

$

235,431

 

$

213,426

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

11,281

 

$

14,753

 

Customer advances

 

1,363

 

1,918

 

Dividend payable

 

540

 

535

 

Accrued income taxes

 

406

 

780

 

Other current liabilities

 

9,742

 

10,158

 

Current debt obligations

 

1,046

 

1,166

 

 

 

 

 

 

 

Total current liabilities

 

24,378

 

29,310

 

 

 

 

 

 

 

Lines of credit

 

37,779

 

26,462

 

Long-term debt

 

55

 

118

 

Deferred tax liabilities

 

9,211

 

10,185

 

Other long-term liabilities

 

1,452

 

1,308

 

Stockholders’ equity

 

162,556

 

146,043

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

235,431

 

$

213,426

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2011

(Dollars in Thousands)

 

 

 

2012

 

 

 

 

 

(unaudited)

 

2011

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

11,694

 

$

12,441

 

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

 

 

 

 

 

Depreciation (including capital lease amortization)

 

5,537

 

5,492

 

Amortization of purchased intangible assets

 

6,210

 

5,707

 

Amortization of deferred debt issuance costs

 

124

 

649

 

Stock-based compensation

 

4,443

 

3,397

 

Deferred income tax benefit

 

(1,267

)

(1,587

)

Loss on disposal of property, plant and equipment

 

 

35

 

Change in working capital, net

 

(6,771

)

(16,408

)

Net cash provided by operating activities

 

19,970

 

9,726

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property, plant and equipment

 

(15,647

)

(7,726

)

Acquisition of TRX Industries

 

(10,294

)

 

Change in other non-current assets

 

386

 

(5

)

Net cash used in investing activities

 

(25,555

)

(7,731

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Payment on syndicated term loans

 

 

(22,247

)

Borrowings on lines of credit, net

 

12,174

 

24,191

 

Payments on long-term debt

 

(1,176

)

(663

)

Payments on capital lease obligations

 

(66

)

(295

)

Payment of dividends

 

(2,155

)

(2,130

)

Payment of deferred debt issuance costs

 

 

(435

)

Contribution from non-controlling stockholder

 

 

42

 

Net proceeds from issuance of common stock

 

193

 

177

 

Tax impact of stock-based compensation

 

(453

)

(35

)

Net cash provided by (used in) financing activities

 

8,517

 

(1,395

)

EFFECTS OF EXCHANGE RATES ON CASH

 

(8

)

104

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

2,924

 

704

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of the period

 

5,276

 

4,572

 

CASH AND CASH EQUIVALENTS, end of the period

 

$

8,200

 

$

5,276

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

(unaudited)

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

Explosive Metalworking

 

$

30,653

 

$

30,979

 

$

115,333

 

$

126,199

 

Oilfield Products

 

19,463

 

21,219

 

77,404

 

72,782

 

AMK Welding

 

2,403

 

2,064

 

8,830

 

9,910

 

Net sales

 

$

52,519

 

$

54,262

 

$

201,567

 

$

208,891

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking

 

$

4,300

 

$

4,301

 

$

17,439

 

$

16,058

 

Oilfield Products

 

2,161

 

2,224

 

7,047

 

6,188

 

AMK Welding

 

461

 

314

 

925

 

2,056

 

Unallocated expenses

 

(2,456

)

(1,678

)

(8,008

)

(6,083

)

Income from operations

 

$

4,466

 

$

5,161

 

$

17,403

 

$

18,219

 

 

 

 

For the three months ended December 31, 2012

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

Income from operations

 

$

4,300

 

$

2,161

 

$

461

 

$

(2,456

)

$

4,466

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

 

15

 

 

 

15

 

Stock-based compensation

 

 

 

 

1,604

 

1,604

 

Depreciation

 

925

 

342

 

149

 

 

 

1,416

 

Amortization of purchased intangibles

 

518

 

1,108

 

 

 

1,626

 

Adjusted EBITDA

 

$

5,743

 

$

3,626

 

$

610

 

$

(852

)

$

9,127

 

 

 

 

For the three months ended December 31, 2011

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

Income from operations

 

$

4,301

 

$

2,224

 

$

314

 

$

(1,678

)

$

5,161

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

 

13

 

 

 

13

 

Stock-based compensation

 

 

 

 

862

 

862

 

Depreciation

 

875

 

324

 

110

 

 

1,309

 

Amortization of purchased intangibles

 

539

 

844

 

 

 

1,383

 

Adjusted EBITDA

 

$

5,715

 

$

3,405

 

$

424

 

$

(816

)

$

8,728

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

(unaudited)

 

 

 

For the twelve months ended December 31, 2012

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

Income from operations

 

$

17,439

 

$

7,047

 

$

925

 

$

(8,008

)

$

17,403

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

 

2

 

 

 

2

 

Stock-based compensation

 

 

 

 

4,443

 

4,443

 

Depreciation

 

3,526

 

1,475

 

536

 

 

5,537

 

Amortization of purchased intangibles

 

2,054

 

4,156

 

 

 

6,210

 

Adjusted EBITDA

 

$

23,019

 

$

12,680

 

$

1,461

 

$

(3,565

)

$

33,595

 

 

 

 

For the twelve months ended December 31, 2011

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

Income from operations

 

$

16,058

 

$

6,188

 

$

2,056

 

$

(6,083

)

$

18,219

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

 

50

 

 

 

50

 

Stock-based compensation

 

 

 

 

3,397

 

3,397

 

Depreciation

 

3,609

 

1,394

 

489

 

 

5,492

 

Amortization of purchased intangibles

 

2,224

 

3,483

 

 

 

5,707

 

Adjusted EBITDA

 

$

21,891

 

$

11,115

 

$

2,545

 

$

(2,686

)

$

32,865

 

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

December 31,

 

 

 

2012

 

2011

 

2012

 

2011

 

Net income attributable to DMC

 

$

2,861

 

$

3,599

 

$

11,696

 

$

12,491

 

Interest expense

 

222

 

723

 

832

 

1,945

 

Interest income

 

 

(4

)

(13

)

(8

)

Provision for income taxes

 

976

 

1,732

 

4,858

 

4,369

 

Depreciation

 

1,416

 

1,309

 

5,537

 

5,492

 

Amortization of purchased intangible assets

 

1,626

 

1,383

 

6,210

 

5,707

 

EBITDA

 

7,101

 

8,742

 

29,120

 

29,996

 

Stock-based compensation

 

1,604

 

862

 

4,443

 

3,397

 

Other (income) expense, net

 

422

 

(876

)

32

 

(528

)

Equity in earnings of joint ventures

 

 

 

 

 

Adjusted EBITDA

 

$

9,127

 

$

8,728

 

$

33,595

 

$

32,865