Attached files

file filename
8-K - FORM 8-K - SCHAWK INCf8k_030911.htm
EXHIBIT 99.1
 
Schawk, Inc. Logo


 
AT SCHAWK, INC.:
Timothy Allen
Vice President, Finance
Operations and Investor Relations
847-827-9494
Timothy.Allen@schawk.com
AT DRESNER CORPORATE SERVICES:
Investors: Philip Kranz
312-780-7240
pkranz@dresnerco.com

 
SCHAWK ANNOUNCES 2010 FOURTH-QUARTER AND
FULL-YEAR RESULTS

Company reports record net income of $32.4 million and record EPS of $1.25 for full year 2010

Improved results for the full year driven by increased consumer packaged goods accounts sales and continued operational improvements

Des Plaines, IL, March 9, 2011—Schawk, Inc. (NYSE: SGK), a leading provider of brand development and deployment services, enabling companies of all sizes to connect their brands with consumers, reported fourth-quarter and full-year 2010 results.  Net income in the fourth quarter of 2010 was $6.3 million, or $0.24 per diluted share, versus $3.7 million, or $0.15 per diluted share, in the fourth quarter of 2009.  Net income for the full year of 2010 was $32.4 million, or $1.25 per diluted share, compared to $19.5 million, or $0.78 per diluted share, for the comparable prior-year period.  Net income and EPS for the full year were record highs for the Company.

Net income for the full year of 2009 was positively impacted by the receipt of $9.2 million in cash as part of an indemnity claim settlement in connection with the Company’s 2005 acquisition of Seven Worldwide Holdings, Inc., of which $5.0 million was reported as income.  The favorable after-tax impact was $0.20 per share for the period ended December 31, 2009.  On a non-GAAP basis, adjusting for financial impacts relating to the indemnity claim settlement and certain other items as further detailed in this release, 2010 full-year Adjusted net income was $31.1 million, or $1.20 per diluted share, compared to $23.1 million, or $0.93 per diluted share, during the prior-year period, on a comparable basis.

President and Chief Executive Officer David A. Schawk commented, “I am very pleased with our record earnings for 2010.  Our performance reflects the continued expansion of our brand development and deployment activities and focus on utilizing our global capacity more efficiently.  In addition, we experienced growth during 2010 in our largest client channel, consumer packaged goods, reflecting their increased product innovation activity.  The increase in overall revenue coupled with our continued focus on global capacity management contributed to an approximate 66 percent increase in our net income for 2010.”
 
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 2

Mr. Schawk added, “Our continued strong cash flow during the year has led to further debt reduction and a solid cash position at year end, thereby positioning us well to invest in our business and future opportunities to the extent they arise.  Furthermore, our improved operating results and balance sheet enabled us to double our quarterly dividend to eight cents during the fourth quarter of 2010, which further underscores our confidence in the business and its future growth.”

Mr. Schawk concluded, “We also expanded our digital marketing and creative capabilities through the acquisitions of Real Branding and Untitled London Limited during 2010.  These acquisitions reflect our continued commitment to strengthening our overall portfolio of brand development and deployment services that we offer to our clients as they expand their ways of connecting with consumers.  Overall, given some continuing uncertainties within the global economy, I am both excited and proud of what we accomplished during 2010.”

Consolidated Results for the Year Ended December 31, 2010
Consolidated net sales in 2010 were $460.6 million compared to $452.4 million in the same period of 2009, an increase of approximately $8.2 million, or 1.8 percent. Year-over-year sales were positively impacted by changes in foreign currency translation rates of approximately $5.2 million, as the U.S. dollar decreased in value relative to the local currencies of certain of the Company’s non-U.S. subsidiaries.

Consumer packaged goods (CPG) accounts sales during the full year of 2010 were $329.0 million, or 71.4 percent of total net sales, compared to $318.7 million in the same period of 2009, an increase of 3.2 percent, reflecting increased product and brand activity by the Company’s clients.  Advertising and retail accounts sales in 2010 were $88.4 million, or 19.2 percent of total sales, a decrease of 1.5 percent, from $89.8 million during the full year of 2009, primarily driven by the loss of a non-core retail client.  Entertainment accounts sales for the full year of 2010 of $29.1 million, or 6.3 percent of total sales, decreased 11.3 percent, from $32.8 million in the same period of 2009, driven by continued declines in promotional activity.

Gross profit was $178.6 million during 2010, an increase of $7.5 million from the same period of 2009. Full-year 2010 gross profit as a percentage of sales increased to 38.8 percent from 37.8 percent in the prior-year period. The full-year improvement in gross profit percent was largely driven by the improved operating leverage resulting from higher sales and certain cost-reduction actions enacted by the Company during 2010.

Selling, general and administrative (SG&A) expenses declined approximately $6.9 million to $124.2 million during 2010 from $131.1 million in 2009.  The decline in SG&A expenses year over year was primarily driven by certain cost-reduction activities implemented in 2009 and 2010 partially offset by approximately $1.6 million of business and systems integration expenses related to the Company’s information technology and business process improvement initiative.

The Company recorded a $2.3 million loss on foreign exchange exposures in the full year of 2010, compared to a gain of $0.5 million in the same period of 2009.  The Company’s foreign exchange gains or losses relate primarily to unhedged currency exposure from intercompany debt obligations of the Company’s non-U.S. subsidiaries.  Since foreign currency gains or losses
 
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 3
 
primarily relate to intercompany financing activity, the economic impact to the Company is minimal, as these gains or losses are largely offset by corresponding losses or gains in accumulated comprehensive income, net, included in stockholders’ equity.

Acquisition integration and restructuring expenses declined from $6.5 million during the full year of 2009 to $2.0 million during the same period of 2010. These charges relate to employee terminations and other associated costs which arose from the Company’s continued focus on consolidating, reducing and re-aligning its work force and operations. The actions taken during 2010 are expected to result in annualized savings of approximately $10.9 million for 2011, with approximately $4.9 million realized during 2010.

In 2010, the Company reported asset impairment expenses of $0.7 million primarily related to certain equipment which sustained damage and was rendered inoperable at one of the Company’s facilities.   During 2009, the Company recorded $1.4 million of expense related to the impairment of long-lived assets.  This expense was primarily related to a revaluation of a non-core vacant property owned by the Company.

Additionally, the Company recorded income of $0.2 million during 2010 reflecting its final adjustment of a multi-employer pension withdrawal liability.  In 2008, the Company decided to terminate participation in a union supplemental retirement and disability fund, and recorded an initial $7.3 million liability related to its decision.  In 2009, an additional $1.8 million of expense was recorded to reflect the Company’s estimate of its liability at year end 2009.  The Company currently expects the final settlement to be paid during the second quarter of 2011.

As previously mentioned, net income for the full year of 2009 was positively impacted by the receipt of $9.2 million in cash as part of an indemnity claim settlement in connection with the Company’s 2005 acquisition of Seven Worldwide Holdings, Inc., of which $5.0 million was reported as income.

Schawk reported operating income of $49.6 million in 2010 compared to $35.8 million in 2009.  The increase year over year was driven primarily by increases in gross profit and reduced SG&A expense partially offset by the non-recurring indemnity settlement income reported during 2009.

For the full year of 2010, the Company reported a tax expense of $10.0 million compared to $7.6 million during the same period in 2009.  The increase in tax expense for 2010 compared to the prior year is primarily due to discrete period tax benefits and amended tax return adjustments recorded during 2009.

Net income in 2010 was $32.4 million, or $1.25 per diluted share, compared to $19.5 million, or $0.78 per diluted share, in 2009.  Non-GAAP Adjusted net income was $31.1 million, or $1.20 per diluted share, for 2010 compared to $23.1 million, or $0.93 per diluted share, on a comparable basis for the prior-year period. Please refer to the tables at the end of this press release for a reconciliation of these non-GAAP measures.

-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 4
 
Adjusted EBITDA and Management Adjusted EBITDA Performance
 
Adjusted EBITDA for full year 2010 was $69.8 million compared to $58.4 million for the comparable period of 2009.  Management adjusted EBITDA for full year 2010 was $75.4 million compared to $65.4 million for the prior-year period.  Please refer to the “Reconciliation of Non-GAAP Adjusted EBITDA and Management Adjusted EBITDA” table attached at the end of this press release for a reconciliation of these measures.
 
Conference Call
Schawk invites you to join its fourth-quarter and full-year 2010 earnings conference call on Thursday, March 10, 2011, at 9:00 a.m. Central time.  To participate in the conference call, please dial 800-299-7635 or 617-786-2901 at least five minutes prior to the start time and ask for the Schawk, Inc. conference call, or on the Internet, go to http://phx.corporate-ir.net/playerlink.zhtml?c=82169&s=wm&e=3792464.   If you are unavailable to participate on the live call, a replay will be available through March 17 at 5:00 p.m. Central time. To access the replay, dial 888-286-8010 or 617-801-6888, enter conference ID 73463854, and follow the prompts.  The replay will also be available on the Internet for 30 days at the following address
http://phx.corporate-ir.net/playerlink.zhtml?c=82169&s=wm&e=3792464.
About Schawk, Inc.
Schawk, Inc. is a leading provider of brand development and deployment services, enabling companies of all sizes to connect their brands with consumers. With a global footprint of operations in 18 countries, Schawk helps companies create compelling and consistent brand experiences by providing integrated strategic, creative and executional services across brand touchpoints. Founded in 1953, Schawk is trusted by many of the world’s leading organizations to help them achieve global brand consistency. For more information about Schawk, visit http://www.schawk.com.

Non-GAAP Financial Measures
In addition to the presentation of Adjusted EBITDA and Management adjusted EBITDA in this release, the Company has presented certain other non-GAAP measures in the attachment entitled “Reconciliation of Non-GAAP measures to GAAP.”  Management believes that the presentation of non-GAAP measures provides investors with greater transparency and supplemental data relating to the Company’s financial condition and results of operations and provides more consistent insight into the performance of the Company’s core operations from period to period by showing the effects of certain non-operating items.  These non-GAAP measures are reconciled to the closest GAAP measures on the schedules attached to this press release.  The non-GAAP measures should not be viewed as alternatives to GAAP and may not be consistent with similar measures provided by other companies.

Safe Harbor Statement
Certain statements in this press release are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created thereby. These statements are made based upon current expectations and beliefs that are subject to risk and uncertainty. Actual results might differ materially from those contained in the forward-looking statements because of factors, such as, among other things, our ability to maintain an effective system of disclosure and internal controls and the discovery of any future control deficiencies or weaknesses, which may require substantial costs and resources to rectify; higher than expected costs, or unanticipated difficulties associated with, integrating acquired operations; higher than expected costs associated with compliance with legal and regulatory requirements; the strength of the United States economy in general and, specifically, market conditions for the consumer products industry; the level of demand for Schawk's services; changes in or weak consumer confidence and consumer spending; unfavorable foreign exchange rate fluctuations; loss of key management and operational personnel; our ability to implement our growth strategy, rebranding initiatives and cost reduction plans and to realize anticipated cost savings; the ability of the Company to comply with the financial covenants contained in its debt agreements and obtain waivers or amendments in the event of non-compliance with such covenants; the stability of state, federal and foreign tax laws; our continued ability to identify and exploit industry trends and exploit technological advances in the imaging industry; the stability of
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 5
 
 
political conditions in foreign countries in which we have production capabilities; terrorist attacks and the U.S. response to such attacks; as well as other factors detailed in Schawk, Inc.'s filings with the Securities and Exchange Commission.

The discussion of the Company’s financial results within this earnings release should be read and considered in context of the Company’s most recent annual Form 10-K filing with the Securities and Exchange Commission.

For more information about Schawk, visit its website at http://www.schawk.com.
 
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 6
 
Schawk, Inc.
Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share amounts)


   
Three Months Ended
             
   
December 31,
   
Increase (Decrease)
 
   
2010
   
2009
   
Amount
   
Percent
 
                         
Net sales
  $ 118,516     $ 121,906     $ (3,390 )     (2.8 )%
Cost of sales
    72,453       72,366       87       0.1 %
Gross profit
    46,063       49,540       (3,477 )     (7.0 )%
                                 
Selling, general and administrative expenses
     31,954        32,805       (851 )     (2.6 )%
Acquisition integration and restructuring expenses
    1,237       2,813       (1,576 )     (56.0 )%
Foreign exchange loss (gain)
    62       547       (485 )     (88.7 )%
Impairment of long-lived assets
    8       1,305       (1,297 )     (99.4 )%
Multiemployer pension withdrawal (income) expense
    (700 )     1,800       (2,500 )  
nm
 
Operating income
    13,502       10,270       3,232       31.5 %
                                 
Other income (expense)
                               
    Interest income
    8       311       (303 )     (97.4 )%
    Interest expense
    (1,800 )     (2,428 )     628       (25.9 )%
                                 
Income before income taxes
    11,710       8,153       3,557       43.6 %
Income tax provision
    5,388       4,434       954       21.5 %
                                 
Net income
  $ 6,322     $ 3,719     $ 2,603       70.0 %
                                 
Earnings per share:
                               
    Basic
  $ 0.25     $ 0.15     $ 0.10          
    Diluted
  $ 0.24     $ 0.15     $ 0.09          
                                 
Weighted average number of common and common equivalent shares outstanding:
                               
    Basic
    25,701       25,053                  
    Diluted
    26,156       25,308                  
nm = not meaningful
 
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 7
 
Schawk, Inc.
Consolidated Statements of Operations
 (In thousands, except per share amounts)


   
Twelve Months Ended
             
   
December 31,
   
Increase (Decrease)
 
   
2010
   
2009
   
Amount
   
Percent
 
                         
Net sales
  $ 460,626     $ 452,446     $ 8,180       1.8 %
Cost of sales
    282,070       281,372       698       0.2 %
Gross profit
    178,556       171,074       7,482       4.4 %
                                 
Selling, general and administrative expenses
     124,222       131,118       (6,896 )     (5.3 )%
Acquisition integration and restructuring expenses
    1,974       6,459       (4,485 )     (69.4 )%
Foreign exchange loss (gain)
    2,306       (542 )     2,848    
nm
 
Impairment of long-lived assets
    688       1,441       (753 )     (52.3 )%
Multiemployer pension withdrawal (income) expense
    (200 )     1,800       (2,000 )  
nm
 
Indemnity settlement income
    --       (4,986 )     4,986    
nm
 
Operating income
    49,566       35,784       13,782       38.5 %
                                 
Other income (expense)
                               
    Interest income
    39       535       (496 )     (92.7 )%
    Interest expense
    (7,201 )     (9,225 )     2,024       (21.9 )%
                                 
Income before income taxes
    42,404       27,094       15,310       56.5 %
Income tax provision
    9,984       7,597       2,387       31.4 %
                                 
Net income
  $ 32,420     $ 19,497     $ 12,923       66.3 %
                                 
Earnings per share:
                               
    Basic
  $ 1.27     $ 0.78     $ 0.49          
    Diluted
  $ 1.25     $ 0.78     $ 0.47          
                                 
Weighted average number of common and common equivalent shares outstanding:
                               
    Basic
    25,465       24,966                  
    Diluted
    25,883       25,001                  
nm = not meaningful
 
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 8
 
Schawk, Inc.
Consolidated Balance Sheets
(In thousands, except share amounts)

   
December 31,
2010
   
December 31,
2009
 
             
Assets
           
Current assets:
           
Cash and cash equivalents
  $ 36,889     $ 12,167  
Trade accounts receivable, less allowance for doubtful accounts of $1,525 in 2010 and $1,619 in 2009
    95,207       88,822  
Inventories
    18,250       20,536  
Prepaid expenses and other current assets
    9,356       8,192  
Income tax receivable
    2,943       2,565  
Deferred income taxes
    347       992  
Total current assets
    162,992       133,274  
                 
Property and equipment, net     48,684       50,247  
Goodwill, net
    193,626       187,664  
Other intangible assets, net: 
               
    Customer relationships      36,461        36,321  
    Other
    817       1,284  
Deferred income taxes
    868       1,424  
Other assets
    6,411       6,005  
                 
Total assets
  $ 449,859     $ 416,219  
                 
Liabilities and stockholders’ equity
               
Current liabilities:
               
Trade accounts payable
  $ 21,930     $ 16,957  
Accrued expenses
    64,007       64,079  
Deferred income taxes
    3,260       205  
Income taxes
    1,038       14,600  
Current portion of long-term debt
    29,587       12,858  
Total current liabilities
    119,822       108,699  
                 
Long-term liabilities:
               
Long-term debt
Deferred income taxes
    37,080
 9,135
      64,707
 2,059
 
Other long-term liabilities
    19,696       15,920  
Total long-term liabilities
    65,911       82,686  
 
               
 Stockholders’ equity:
               
Common stock, $0.008 par value, 40,000,000 shares authorized, 30,506,252 and 29,855,796 shares issued at December 31, 2010 and 2009, respectively; 25,761,334  and 25,108,894 shares outstanding at December 31, 2010 and 2009, respectively
    224       220  
Additional paid-in capital
    200,205       191,701  
Retained earnings
    113,258       85,953  
Accumulated comprehensive income, net
    11,247       7,804  
Treasury stock, at cost, 4,744,918 and 4,746,902 shares of common stock at December 31, 2010 and 2009, respectively
    (60,808 )     (60,844 )
Total stockholders’ equity
    264,126       224,834  
                 
Total liabilities and stockholders’ equity
  $ 449,859     $ 416,219  

 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 9
 
Schawk, Inc.
Segment Financial Data
(Unaudited)
(In thousands)

   
Three Months Ended
             
   
December 31,
   
Increase (Decrease)
 
   
2010
   
2009
   
Amount
   
Percent
 
                         
Sales to external clients:
                       
North America
  $ 101,662     $ 104,991     $ (3,329 )     (3.2 )%
Europe
    17,139       18,537       (1,398 )     (7.5 )%
Asia Pacific
    8,784       8,658       126       1.5 %
Intercompany sales elimination
    (9,069 )     (10,280 )     1,211       (11.8 )%
                                 
Sales to external clients
  $ 118,516     $ 121,906     $ (3,390 )     (2.8 )%
                                 
Operating segment income (loss):
                               
North America
  $ 17,522     $ 17,969     $ (447 )     (2.5 )%
Europe
    959       1,656       (697 )     (42.1 )%
Asia Pacific
    1,218       2,102       (884 )     (42.1 )%
Corporate
    (6,197 )     (11,457 )     5,260       45.9 %
                                 
Operating segment income
  $ 13,502     $ 10,270     $ 3,232       31.5 %
                                 
 
   
Twelve Months Ended
                 
   
December 31,
   
Increase (Decrease)
 
      2010       2009    
Amount
   
Percent
 
                                 
Sales to external clients:
                               
North America
  $ 399,658     $ 390,713     $ 8,945       2.3 %
Europe
    66,238       67,409       (1,171 )     (1.7 )%
Asia Pacific
    31,393       29,348       2,045       7.0 %
Intercompany sales elimination
    (36,663 )     (35,024 )     (1,639 )     4.7 %
                                 
Sales to external clients
  $ 460,626     $ 452,446     $ 8,180       1.8 %
                                 
Operating segment income (loss):
                               
North America
  $ 68,428     $ 56,734     $ 11,694       20.6 %
Europe
    3,812       3,836       (24 )     (0.6 )%
Asia Pacific
    4,855       7,389       (2,534 )     (34.3 )%
Corporate
    (27,529 )     (32,175 )     4,646       14.4 %
                                 
Operating segment income
  $ 49,566     $ 35,784     $ 13,782       38.5 %
 
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 10
 
 
Schawk, Inc.
Reconciliation of Non-GAAP measures to GAAP
(Unaudited)
(In Thousands, Except Share Amounts)

   
Three Months Ended
December 31,
   
Twelve Months Ended
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Income before income taxes - GAAP
  $ 11,710     $ 8,153     $ 42,404     $ 27,094  
Adjustments:
                               
   Acquisition integration and restructuring expenses     1,237       2,813       1,974       6,459  
   Business and systems integration expenses     915       --       1,564       --  
   Remediation and related expenses
    --       441       --       4,484  
   Multiemployer pension withdrawal (income) expense
    (700 )     1,800       (200 )     1,800  
   Impairment of long-lived assets (1)
    8       1,305       688       1,441  
   Indemnity settlement
    --       --       --       (4,986 )
   Foreign currency loss (gain)
    62       547       2,306       (542 )
Adjusted income before income tax - non GAAP
    13,232       15,059       48,736       35,750  
Adjusted income tax provision – non GAAP
    5,810       7,007       17,616       12,639  
                                 
Adjusted net income – non GAAP
  $ 7,422     $ 8,052     $ 31,120     $ 23,111  
                                 
Weighted average common and common stock equivalents outstanding – GAAP (diluted)
    26,156       25,308       25,883       25,001  
                                 
Earnings per diluted share - GAAP
  $ 0.24     $ 0.15     $ 1.25     $ 0.78  
Adjustments – net of tax effects:
                               
   Acquisition integration and restructuring expenses     0.04       0.07       0.05       0.17  
   Business and systems integration expenses     0.02       --       0.04       --  
   Remediation and related expenses
    --       0.01       --       0.11  
   Multiemployer pension withdrawal (income) expense
    (0.02 )     0.04       (0.01 )     0.04  
   Impairment of long-lived assets
    --       0.03       0.02       0.04  
   Indemnity settlement
    --       --       --       (0.20 )
   Foreign currency loss (gain)
    --       0.02       0.07       (0.01 )
   Effective settlement of certain income tax audits
    --       --       (0.22 )     --  
                                 
Adjusted earnings per diluted share – non GAAP
  $ 0.28     $ 0.32     $ 1.20     $ 0.93  
                                 
                                 
Income tax provision  - GAAP
  $ 5,388     $ 4,434     $ 9,984     $ 7,597  
Adjustments: (2)
                               
   Acquisition integration and restructuring expenses 
    325       1,021       604       2,166  
   Business and systems integration expenses     363       --       621        --  
   Remediation and related expenses
    --       175       --       1,781  
   Multiemployer pension withdrawal (income) expense
    (278 )     715       (79 )     715  
   Impairment of long-lived assets
    3       518       273       563  
   Foreign currency (gain) loss
    9       144       583       (183 )
   Effective settlement of certain income tax audits
    --       --       5,630       --  
                                 
Adjusted income tax provision – non GAAP
  $ 5,810     $ 7,007     $ 17,616     $ 12,639  
 
(1)   Please see the Company’s discussion related to certain insurance recoveries in its 2010 Form 10-K.
(2)   Adjustments have been tax-effected at the jurisdictions’ statutory rates.
 
 
-more-
 
 

 
Schawk Announces Fourth-Quarter and Full-Year 2010 Results
Page 11
 
Schawk, Inc.
Reconciliation of Non-GAAP Adjusted EBITDA and Management Adjusted EBITDA
(Unaudited)
(In Thousands)
   
Three Months Ended
December 31,
   
Twelve Months Ended
December 31,
 
   
2010
   
2009
   
2010
   
2009
 
                         
Net income - GAAP
  $ 6,322     $ 3,719     $ 32,420     $ 19,497  
Interest expense
    1,800       2,428       7,201       9,225  
Income tax expense
    5,388       4,434       9,984       7,597  
Adjusted Income – non GAAP
    13,510       10,581       49,605       36,319  
Depreciation and amortization expense
    4,353       4,444       17,611       18,653  
Impairment of long-lived assets
    8       1,305       688       1,441  
Non-cash restructuring charges
    --       --       --       210  
Stock based compensation
    472       447       1,886       1,737  
                                 
Adjusted EBITDA – non GAAP
    18,343       16,777       69,790       58,360  
                                 
Permitted add backs on debt covenants:
                               
Loss on sale of property and equipment
    --       --       --       44  
Pro-forma effect of acquisitions and asset sales
    81       --       1,104       --  
Acquisition integration and restructuring expenses(1)
    --       --       --       3,000  
                                 
Adjusted EBITDA for covenant compliance – non GAAP
    18,424       16,777       70,894       61,404  
                                 
Acquisition integration and restructuring expenses
    1,237       2,813       1,974       3,249  
Business and systems integration expenses
    915       --       1,564       --  
Pro-forma effect of acquisitions and asset sales
    (81 )     --       (1,104 )     --  
Multiemployer pension plan withdrawal (income) expense
    (700 )     1,800       (200 )     1,800  
Indemnity settlement income
    --       --       --       (4,986 )
Foreign exchange loss (gain)
    62       547       2,306       (542 )
Remediation and related expenses
    --       441       --       4,484  
                                 
Management adjusted EBITDA – non GAAP
  $ 19,857     $ 22,378     $ 75,434     $ 65,409  
 
(1)   Capped at $3.0 million for 2009 per the Company’s new debt agreements. Amounts in excess of $3.0 million are included as an adjustment for Management adjusted EBITDA.
 
Use of Non-GAAP Adjusted EBITDA, Adjusted EBITDA for covenant compliance, and Management adjusted EBITDA
Adjusted EBITDA, as presented within this release, is defined as earnings before interest, income taxes, depreciation and amortization, and other certain non-cash items.  Adjusted EBITDA for covenant compliance, as defined in the Company’s January 2010 debt agreements, is defined as Adjusted EBITDA excluding certain items, including items that are generally considered non-operating, as permitted under the Company’s current revolving credit facility, and is used by management to gauge its ongoing compliance with the Company’s principal debt covenants, as well as pricing on its revolving credit facility.  Management adjusted EBITDA is used to evaluate the core operating activities of the Company from period to period.  None of the measures presented above represent cash flows from operations as defined by generally accepted accounting principles, should not be considered as an alternative to net income or cash flow from operations as an indicator of our operating performance, and are not indicative of cash available to fund all cash flow needs.  These measures also may be inconsistent with similar measures presented by other companies or EBITDA as defined under guidance from the Securities and Exchange Commission.

 
###-