Attached files

file filename
8-K - 8-K - DMC Global Inc.a11-2141_28k.htm

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

 

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 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, 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 year’s 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 Company’s 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 year’s 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 year’s 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

DMC’s 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 segment’s order backlog increased 37% to $56.5 million compared with $41.2 million at the end of the 2010 third quarter.

 

Oilfield Products

DMC’s 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 year’s fourth quarter. Adjusted EBITDA was $2.5 million compared with $318,000 in the 2009 fourth quarter.

 

AMK Welding

DMC’s 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 AMK’s 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, DMC’s 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 DMC’s 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 segment’s 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 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 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 Company’s 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