Attached files

file filename
8-K - FORM 8-K - ORMAT TECHNOLOGIES, INC.y82862e8vk.htm
Exhibit 99.1
(ORMAT LOGO)
PRESS RELEASE
     
For Immediate Release
   
Ormat Technologies Contact:
  Investor Relations Contact
Dita Bronicki
  Todd Fromer / Marybeth Csaby
CEO
  KCSA Strategic Communications
775-356-9029
  212-896-1215 / 212-896-1236
dbronicki@ormat.com
  tfromer@kcsa.com / mcsaby@kcsa.com
ORMAT TECHNOLOGIES REPORTS RECORD 2009 YEAR END AND FOURTH QUARTER
RESULTS
Annual net income increased to $68.6 million
Annual revenue increased 20.4% to $415.2 million
Q4 2008 and full year 2008 restated
RENO, Nevada, February 24, 2010 — Ormat Technologies, Inc. (NYSE: ORA) today announced results for the fourth quarter and full year ended December 31, 2009. Highlights of the Company performance include.
  Revenues increased 20.4% for the year to $415.2 million and remained consistent with the fourth quarter of 2008.
 
  Annual net income increased to $68.6 million and fourth quarter net income increased to $16.1 million (in each case, after giving effect to the restatement described below).
 
  Earnings per share (diluted) increased to $1.51 per share of common stock for the year and to $0.35 per share of common stock in the quarter (in each case, after giving effect to the restatement described below).
 
  Total generation increased by 14% to 3.4 million MWh during 2009.
 
  The Product Segment backlog as of today is approximately $90 million.
Commenting on the annual results, Dita Bronicki, Chief Executive Officer of Ormat, stated: “Ormat reported record revenues for the year and Product Segment revenue was exceptionally strong during 2009. While we do not expect revenues and corresponding margins in the Product Segment to continue at this level in 2010, the improving global economy combined with funding and regulatory benefits in the United States should contribute to our future revenues in this segment.
We had success in improving the performance of our existing power plants. Generation in our Electricity Segment increased year-over-year by 14% from improved performance of existing power plants and new power plants that came on-line in 2009. Revenue for the segment was stable even when taking into account that the Puna power plant experienced lower availability due to maintenance related issues.

 


 

We are in varying stages of exploration and development on land where we have been acquiring rights to use the geothermal resource over the past few years. Results from several sites are encouraging and should yield several commercial projects over the next few years. Closing of the purchase of the Hot Sulphur Springs (“HSS”) project is expected by the end of the first quarter 2010. This acquisition includes a project in an advanced stage of development and is expected to come online in 2012 and sell its output under a long-term PPA that we recently signed with NV Energy.”
2008 Restatement
Through the third quarter of 2009, we accounted for exploration and development costs using an accounting method that is analogous to the full cost method used in the oil and gas industry. Under that method, we capitalized costs incurred in connection with the exploration and development of geothermal resources on an “area-of-interest” basis. Each area of interest included a number of potential projects in the state of Nevada that were planned to be operated together with the same operation and maintenance team. Impairment tests were performed on an area-of-interest basis rather than at a single site. Under this methodology, costs associated with projects that we have determined are not economically feasible remained capitalized as long as the area-of-interest was not subject to impairment.
Following a periodic review performed by the Securities and Exchange Commission (“SEC”) Staff, we concluded that this accounting treatment was inappropriate in certain respects. Accordingly, on February 23, 2010, our Audit Committee and Board of Directors, based on management recommendations, concluded that our financial statements contained in our Annual Report on Form 10-K for the year ended December 31, 2008 require restatement and should no longer be relied upon.
The impact of the restatement is a decrease of approximately $6.2 million in net income (or $0.14 per share) during the year end and the fourth quarter ended December 31, 2008. This decrease represents a reduction of 12.6% from our originally reported net income of $49.5 million in 2008 and a reduction of 53.6% from our originally reported net income of $11.6 million in the fourth quarter of 2008. The Company is filing a Report on Form 8-K and intends to effect the above mentioned restatement in its annual report on Form 10-K for the year ended December 31, 2009. The Company also plans to revise its financial statements as of and for the three and nine months ended September 30, 2009 to reduce net income by approximately $1.5 million (or $0.03 per share). In connection with the filing of its Annual Report on Form 10-K for the year ended December 31, 2009, the Company will revise the third quarter unaudited financial information included in the notes to the financial statements to reflect the expensing of such costs in that interim period.
Annual Results
For the year ended December 31, 2009, total revenues were $415.2 million, an increase of 20.4% from $344.8 million for the year ended December 31, 2008, consisting of a 72.2% increase in Product Segment revenues and a 1.4% increase in Electricity Segment revenues.
Net income for the year ended December 31, 2009 was $68.6 million, or $1.51 per share of common stock (diluted), compared to $43.3 million, or $0.98 per share of common stock (diluted), for the year ended December 31, 2008 (as restated), which represents an increase of 58.4% in net income. The increase in net income is primarily attributable to our Product Segment and to a $13.3 million gain from the extinguishment of a liability associated with the sale of equity interests in OPC LLC, as a result of our acquisition of Class B membership units from Lehman Brothers.
Electricity revenues for the year ended December 31, 2009 were $255.9 million, an increase of 1.4% from $252.3 million for the year ended December 31, 2008. Revenues in our Electricity Segment in the year ended December 31, 2009 were impacted by a decline in the average revenue rate from $86 to $76 per MWh due to the effect of lower oil prices on the Puna power plant’s energy rates, as well as a decline in production due to the enhancement and repair of the geothermal well field which we are undertaking to increase availability at the plant.

2


 

Revenues from the Product Segment for the year ended December 31, 2009 were $159.4 million, compared to $92.6 million for the year ended December 31, 2008, an increase of 72.2%. The increase in product sales was primarily attributable to engineering, procurement and construction (EPC) contracts for the construction of three large binary geothermal projects in Nevada, New Zealand and Costa Rica.
For the year ended December 31, 2009, the Company’s gross margin was 29.5%, compared to 29.6% for the year ended December 31, 2008. Operating income for the year ended December 31, 2009 was $68.8 million, compared to $50.8 million for the year ended December 31, 2008 (as restated), an increase of 35.4%. The increase in operating income is primarily attributable to an increase in revenues and gross margin of our Product Segment.
Adjusted EBITDA for the year ended December 31, 2009 increased to $167.0 million compared to $121.9 million for the year ended December 31, 2008 (as restated). Adjusted EBITDA includes consolidated EBITDA and the Company’s share in the interest, taxes, depreciation and amortization related to the Company’s unconsolidated 50% interest in the Mammoth complex in California. As further described in “Reconciliation of EBITDA and Adjusted EBITDA and Additional Cash Flows Information” below, we changed the method for calculating EBITDA and adjusted EBITDA beginning in the third quarter of 2009.
Cash and cash equivalents as of December 31, 2009 increased to $46.3 million from $34.4 million as of December 31, 2008. In addition, as of December 31, 2009, we have available committed lines of credit with commercial banks aggregating $362.5 million, of which $175.0 million is unused.
On February 23, 2010, Ormat’s Board of Directors approved the payment of a quarterly cash dividend of $0.12 per share pursuant to the Company’s dividend policy, which targets an annual payout ratio of at least 20% of the Company’s net income, subject to Board approval. The dividend will be paid on March 25, 2010, to shareholders of record as of the close of business on March 16, 2010. The Company expects to pay a dividend of $0.05 per share in the next three quarters.
Commenting on the outlook for 2010, Ms. Bronicki said, “We expect our 2010 Electricity Segment revenues to be between $275 million and $285 million. We also expect an additional $9 million of revenues from our share of electricity revenue generated by a subsidiary, which is accounted for under the equity method. With regard to our Product Segment, we expect that our 2010 revenues will be between $75 million and $85 million.”
Fourth Quarter Results
For the fourth quarter of 2009, total revenues were $95.3 million, consistent with the fourth quarter of 2008. Net income for the quarter was $16.1 million, or $0.35 per share of common stock (diluted), compared to $5.4 million, or $0.12 per share of common stock (basic and diluted) for the same quarter last year (as restated).
Revenues attributable to our Electricity Segment for the fourth quarter of 2009 were $63.9 million, an increase of 2.9%, compared to $62.1 million for the same quarter last year. Product Segment revenues for the fourth quarter of 2009 were $31.4 million, a decrease of 6.1%, compared to $33.4 million for the same quarter last year.

3


 

Adjusted EBITDA for the fourth quarter of 2009 increased to $41.8 million compared to $20.1 million in the same quarter last year (as restated). Adjusted EBITDA includes consolidated EBITDA and the Company’s share in the interest, taxes, depreciation and amortization related to the Company’s unconsolidated 50% interest in the Mammoth complex in California. As further described in “Reconciliation of EBITDA and Adjusted EBITDA and Additional Cash Flows Information” below, we changed the method for calculating EBITDA and adjusted EBITDA beginning in the third quarter of 2009.
Conference Call Details
Ormat will host a conference call to discuss its financial results and other matters discussed in this press release from 10:00 a.m. to 12:00 p.m. U.S. EST today, Wednesday, February 24, 2010. The call will be available as a live, listen-only webcast at www.ormat.com. During the webcast, management will refer to slides that will be posted on the web site. The slides and accompanying webcast can be accessed through the Event Calendar in the Investor Relations section of Ormat’s website.
A 30-day archive of the webcast will be available approximately 2 hours after the conclusion of the live call. A replay will be available from 1:00 pm EST on February 24, 2010 through 11:59 p.m. EST, March 3, 2010. Please call: (800) 642-1687 (U.S. and Canada) or (706) 645-9291 (International) and enter the code 53390852.
About Ormat Technologies
Ormat Technologies, Inc. is the only vertically-integrated company primarily engaged in the geothermal and recovered energy power business. The Company designs, develops, owns and operates geothermal and recovered energy-based power plants around the world. Additionally, the Company designs, manufactures and sells geothermal and recovered energy power units and other power-generating equipment, and provides related services. The Company has more than four decades of experience in the development of environmentally-sound power, primarily in geothermal and recovered-energy generation. Ormat products and systems are covered by 75 U.S. patents. Ormat has built over approximately 1,200 MW of plants half for its own account and half as supplies to utilities and developers. Ormat’s current generating portfolio includes the following geothermal and recovered energy-based power plants: in the United States — Brady, Heber, Mammoth, Ormesa, Puna, Steamboat, North Brawley, OREG 1, OREG 2 and Peetz; in Guatemala — Zunil and Amatitlan; in Kenya — Olkaria III and in Nicaragua — Momotombo.
Ormat’s Safe Harbor Statement
Information provided in this press release may contain statements relating to current expectations, estimates, forecasts and projections about future events that are “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements generally relate to Ormat’s plans, objectives and expectations for future operations and are based upon its management’s current estimates and projections of future results or trends. Actual future results may differ materially from those projected as a result of certain risks and uncertainties. For a discussion of such risks and uncertainties, see “Risk Factors” as described in Ormat Technologies, Inc.’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 2, 2009.
These forward-looking statements are made only as of the date hereof, and we undertake no obligation to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise.
###

4


 

Ormat Technologies, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
For the Three and Twelve-Month Periods Ended December 31, 2009 and 2008
(Unaudited)
                                     
    Three Months Ended December 31,     Year Ended December 31,  
    2009     2008 (As Restated)(1)     2009     2008 (As Restated)(1)  
    (in thousands, except per share amounts)     (in thousands, except per share amounts)  
Revenues:
                               
Electricity
  $ 63,940     $ 62,126     $ 255,855     $ 252,256  
Product
    31,352       33,373       159,389       92,577  
 
                       
 
                               
Total revenues
    95,292       95,499       415,244       344,833  
 
                       
 
                               
Cost of revenues:
                               
Electricity
    46,920       45,129       180,156       170,053  
Product
    25,185       25,271       112,450       72,755  
 
                       
 
                               
Total cost of revenues
    72,105       70,400       292,606       242,808  
 
                       
 
                               
Gross margin
    23,187       25,099       122,638       102,025  
 
                               
Operating expenses:
                               
Research and development expenses
    3,351       1,220       10,502       4,595  
Selling and marketing expenses
    3,675       2,699       14,584       10,885  
General and administrative expenses
    6,858       6,399       26,412       25,938  
Write-off of unsuccessful exploration activities
          9,828  (2)     2,367       9,828  (2)
 
                       
 
Operating income
    9,303       4,953  (2)     68,773       50,779  (2)
 
                               
Other income (expense):
                               
Interest income
    54       383       639       3,118  
Interest expense, net
    (4,178 )     (2,291 )     (16,241 )     (14,945 )
Foreign currency translation and transaction gains (losses)
    (222 )     (5,151 )     1,107       (7,721 )
Impairment of auction rate securities
          (1,822 )     (279 )     (4,195 )
Income attributable to sale of tax benefits
    3,112       4,959       15,515       18,118  
Gain from extinguishment of liability
    13,348             13,348        
Other non-operating income (expense), net
    (446 )     443       479       771  
 
                       
Income before income taxes and equity in income of investees
    20,971       1,474  (2)     83,341       45,925  (2)
 
                               
Income tax benefit (provision)
    (5,485 )     3,513  (2)     (16,924 )     (4,358)  (2)
Equity in income of investees, net
    640       406       2,136       1,725  
 
                       
Net income
    16,126       5,393  (2)     68,553       43,292  (2)
Net loss attributable to noncontrolling interest
    62       79       298       316  
 
                       
 
Net income attributable to the Company’s stockholders
  $ 16,188     $ 5,472  (2)   $ 68,851     $ 43,608  (2)
 
                       
 
                               
Earnings per share attributable to the Company’s stockholders:
                               
Basic
  $ 0.36     $ 0.12  (2)   $ 1.52     $ 0.99  (2)
 
                       
Diluted
  $ 0.35     $ 0.12  (2)   $ 1.51     $ 0.98  (2)
 
                       
 
                               
Weighted average number of shares used in computation of earnings per share attributable to the Company’s stockholders:
                               
Basic
    45,426       45,347       45,391       44,182  
 
                       
Diluted
    45,623       45,423       45,533       44,298  
 
                       

5


 

Ormat Technologies, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
As of December 31, 2009 and December 31, 2008
(Unaudited)
                 
    December 31,  
    2009     2008 (As Restated) (1)  
    (in thousands)  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 46,307     $ 34,393  
Restricted cash, cash equivalents and marketable securities
    40,955       24,439  
Receivables:
               
Trade
    53,423       49,839  
Related entities
    441       338  
Other
    7,884       15,654  
Due from Parent
    422       1,085  
Inventories
    15,486       13,724  
Costs and estimated earnings in excess of billings on uncompleted contracts
    14,640       6,982  
Deferred income taxes
    3,617       3,003  
Prepaid expenses and other
    12,080       16,222  
 
           
Total current assets
    195,255       165,679  
Long-term marketable securities
    652       1,994  
Restricted cash, cash equivalents and marketable securities
    2,512       2,951  
Unconsolidated investments
    35,527       30,559  
Deposits and other
    18,314       16,876  
Deferred income taxes
    22,532       13,965  
Property, plant and equipment, net
    998,693       940,635  
Construction-in-process
    518,595       394,224  (2)
Deferred financing and lease costs, net
    20,940       19,240  
Intangible assets
    41,981       44,853  
 
           
Total assets
  $ 1,855,001     $ 1,630,976  (2)
 
           
Liabilities and Equity
               
Current liabilities:
               
Accounts payable and accrued expenses
  $ 73,993     $ 103,336  
Billings in excess of costs and estimated earnings on uncompleted contracts
    3,351       15,670  
Current portion of long-term debt:
               
Limited and non-recourse
    19,191       6,676  
Full recourse
    12,823        
Senior secured notes (non-recourse)
    20,227       20,085  
Due to Parent, including current portion of notes payable to Parent
    10,018       16,616  
 
           
Total current liabilities
    139,603       162,383  
Long-term debt, net of current portion:
               
Limited and non-recourse
    129,152       7,814  
Full recourse
    77,177        
Revolving credit lines with banks (full recourse)
    134,000       100,000  
Senior secured notes (non-recourse)
    231,872       252,060  
Notes payable to Parent
          9,600  
Liability associated with sale of equity interests
    73,246       113,327  
Deferred lease income
    72,867       74,427  
Deferred income taxes
    44,530       29,627  (2)
Liability for unrecognized tax benefits
    4,931       3,425  
Liabilities for severance pay
    18,332       17,640  
Asset retirement obligation
    14,238       13,438  
Other long-term liabilities
    3,358        
 
           
Total liabilities
    943,306       783,741  (2)
 
           
Equity:
               
The Company’s stockholders’ equity:
               
Common stock
    46       45  
Additional paid-in capital
    709,354       701,273  
Retained earnings
    196,950       138,241  (2)
Accumulated other comprehensive income
    622       645  
 
           
 
    906,972       840,204  (2)
Noncontrolling interest
    4,723       7,031  
 
           
Total equity
    911,695       847,235  (2)
 
           
Total liabilities and equity
  $ 1,855,001     $ 1,630,976  (2)
 
           

6


 

 
(1)   Amounts have been reclassified to reflect the implementation of the new accounting guidance for noncontrolling interests in consolidated financial statements.
 
(2)   As described above, the 2008 financial statements have been restated to write-off unsuccessful exploration and development costs for sites where we determined not to pursue further development during 2008.
The effect of the restatement on our results of operations for the three-months period and the year ended December 31, 2008 and the balance sheet as of December 31, 2008 is as follows:
Consolidated Statements of Operations:
                                         
    Three Months Ended December 31, 2008  
                    As Restated              
                    Before              
                    Application of     Application of        
    As Originally     Restatement     New Accounting     New Accounting        
    Reported     Adjustment     Standard     Standard (1)     As Restated  
    (In thousands)  
Write-off of unsuccessful exploration activities
  $     $ (9,828 )   $ (9,828 )   $     $ (9,828 )
 
                             
 
                                       
Operating income
    14,781       (9,828 )     4,953             4,953  
 
                             
 
                                       
Other income (expense):
                                       
Interest income
    383             383             383  
Interest expense, net
    (348 )           (348 )     (1,943 )     (2,291 )
Foreign currency translation and transaction losses
    (5,151 )           (5,151 )           (5,151 )
Income attributable to sale of equity interests
                      4,959       4,959  
Other non-operating expense, net
    (1,379 )           (1,379 )           (1,379 )
 
                             
 
                                       
Income before income taxes and equity in income of investees
    8,286       (9,828 )     (1,542 )     3,016       1,474  
Income tax benefit (provision)
    (91 )     3,604       3,513             3,513  
Minority interest
    3,095             3,095       (3,095 )      
Equity in income of investees, net
    406             406             406  
 
                             
 
                                       
Net income
    11,696       (6,224 )     5,472       (79 )     5,393  
Net loss attributable to noncontrolling interest
                      79       79  
 
                             
 
                                       
Net income attributable to the Company’s stockholders
  $ 11,696     $ (6,224 )   $ 5,472     $     $ 5,472  
 
                             
                                         
    Year Ended December 31, 2008  
                    As Restated              
                    Before              
                    Application of     Application of        
    As Originally     Restatement     New Accounting     New Accounting        
    Reported     Adjustment     Standard     Standard (1)     As Restated  
    (In thousands)  
Write-off of unsuccessful exploration activities
  $     $ (9,828 )   $ (9,828 )   $     $ (9,828 )
 
                             
 
                                       
Operating income
    60,607       (9,828 )     50,779             50,779  
 
                             
 
                                       
Other income (expense):
                                       
Interest income
    3,118             3,118             3,118  
Interest expense, net
    (7,677 )           (7,677 )     (7,268 )     (14,945 )
Foreign currency translation and transaction losses
    (7,721 )           (7,721 )           (7,721 )
Income attributable to sale of equity interests
                      18,118       18,118  
Other non-operating expense, net
    (3,424 )           (3,424 )           (3,424 )
 
                             
 
                                       
Income before income taxes and equity in income of investees
    44,903       (9,828 )     35,075       10,850       45,925  
Income tax provision
    (7,962 )     3,604       (4,358 )           (4,358 )
Minority interest
    11,166             11,166       (11,166 )      
Equity in income of investees, net
    1,725             1,725             1,725  
 
                             
 
                                       
Net income
    49,832       (6,224 )     43,608       (316 )     43,292  
Net loss attributable to noncontrolling interest
                      316       316  
 
                             
 
                                       
Net income attributable to the Company’s stockholders
  $ 49,832     $ (6,224 )   $ 43,608     $     $ 43,608  
 
                             

7


 

Consolidated Balance Sheet
                                         
    December 31, 2008  
                    As Restated              
                    Before              
                    Application of     Application of        
    As Originally     Restatement     New Accounting     New Accounting        
    Reported     Adjustment     Standard     Standard (1)     As Restated  
    (In thousands)  
Assets
                                       
Construction-in-process
  $ 404,052  (2)   $ (9,828 )   $ 394,224     $     $ 394,224  
Deferred financing and lease costs, net
    16,127             16,127       3,113       19,240  
 
                             
Total assets
  $ 1,637,691     $ (9,828 )   $ 1,627,863     $ 3,113     $ 1,630,976  
 
                             
 
                                       
Liabilities and equity
                                       
 
                                       
Liability associated with sale of equity interests
  $     $     $     $ 113,327     $ 113,327  
Deferred income taxes
    33,231       (3,604 )     29,627             29,627  
 
                             
Total liabilities
    674,018       (3,604 )     670,414       113,327       783,741  
 
                             
Minority interest
    117,245             117,245       (117,245 )      
 
                                       
Equity:
                                       
The Company’s stockholders’ equity:
                                       
Common stock
    45             45             45  
Additional paid-in equity
    701,273             701,273             701,273  
Retained earnings
    144,465       (6,224 )     138,241             138,241  
Accumulated other comprehensive income
    645             645             645  
 
                             
 
    846,428       (6,224 )     840,204             840,204  
Noncontrolling interest
                      7,031       7,031  
 
                             
Total equity
    846,428       (6,224 )     840,204       7,031       847,235  
 
                             
Total liabilities and equity
  $ 1,637,691     $ (9,828 )   $ 1,627,863     $ 3,113     $ 1,630,976  
 
                             
 
(1)   We adopted the new accounting guidance for noncontrolling interests in a subsidiary on January 1, 2009.
 
(2)   Reflects a reclassification of $17.2 million of up-front bonus lease costs from property, plant and equipment to construction-in-process as of December 31, 2008.

8


 

Ormat Technologies, Inc. and Subsidiaries
Reconciliation of EBITDA and Adjusted EBITDA and Additional Cash Flows Information
(Unaudited)
We calculate EBITDA as net income before interest, taxes, depreciation and amortization. We calculate adjusted EBITDA to include depreciation and amortization, interest and taxes attributable to our equity investments in the Mammoth complex. EBITDA and adjusted EBITDA are not measurements of financial performance or liquidity under accounting principles generally accepted in the United States of America and should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or an alternative to net earnings as indicators of our operating performance or any other measures of performance derived in accordance with accounting principles generally accepted in the United States of America. EBITDA and adjusted EBITDA are presented because we believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of a Company’s ability to service and/or incur debt. However, other companies in our industry may calculate EBITDA and adjusted EBITDA differently than we do. The following table reconciles net cash provided by operating activities to EBITDA and adjusted EBITDA, for the three and twelve-month periods ended December 31 2009, and 2008 (after giving effect to the restatement):
                                      
    Three Months Ended December 31,   Year Ended December 31,
    2009   2008 (As Restated)   2009   2008 (As Restated)
    (in thousands)
Net cash provided by operating activities
  $ 33,076     $ 27,052     $ 110,772     $ 116,949  
Adjusted for:
                               
Interest expense, net (excluding amortization of deferred financing costs)
    3,422       1,849       13,623       13,590  
Interest income
    (54 )     (383 )     (639 )     (3,118 )
Income tax provision (benefit)
    5,485       (3,513 )     16,924       4,358  
Adjustments to reconcile net income to net cash provided by operating activities (excluding depreciation and amortization)
    (1,132 )     (5,849 )     22,392       (13,529 )
         
EBITDA
    40,797       19,156       163,072       118,250  
Interest, taxes, depreciation and amortization attributable to the Company’s equity in Mammoth-Pacific L.P.
    1,048       900       3,891       3,636  
         
Adjusted EBITDA
  $ 41,845     $ 20,056     $ 166,963     $ 121,886  
         
 
                               
Net cash used in investing activities
  $ (37,155 )   $ (95,289 )   $ (286,036 )   $ (398,991 )
         
 
                               
Net cash provided by financing activities
  $ 30,117     $ 64,565     $ 187,036     $ 269,286  
         
We previously calculated EBITDA to exclude equity income of investees and other non-operating expense (income) and adjusted EBITDA to exclude other non-operating expense (income). In addition, we now reconcile EBITDA and adjusted EBITDA to our net cash provided by operating activities for each of the periods shown, rather than net income amounts we have used for reconciliation in prior periods. Accordingly, the information in the tables below is not directly comparable to similar reconciliation information we have reported for prior periods not reflected in the tables below. The change in the way we now calculate EBITDA and adjusted EBITDA results in higher EBITDA and adjusted EBITDA for each of the periods shown above than we would have reported using our prior method for calculating EBITDA and adjusted EBITDA. The following table shows, for each period reported above, the differences in our reported EBITDA and adjusted EBITDA resulting from the change in our method for computing these amounts.

9


 

                                                 
    Three Months Ended December 31,           Year Ended December 31,        
    2009   2008 (As Restated)           2009   2008 (As Restated)        
    (in thousands)
EBITDA, as previously calculated, giving effect to the restatement
  $ 37,916     $ 20,321       (1 )   $ 144,114     $ 109,552       (1 )
Adjusted for inclusion:
                                               
Equity in income of investees
    640       406               2,136       1,725          
Other non-operating income (expense)
    2,241       (1,571 )             16,822       6,973          
                         
 
                                               
EBITDA, as currently calculated
  $ 40,797     $ 19,156             $ 163,072     $ 118,250          
                         
 
                                               
Adjusted EBITDA, as previously calculated, giving effect to the restatement
  $ 39,604     $ 21,627       (1 )   $ 150,141     $ 114,913       (1 )
Adjusted for inclusion:
                                               
Equity in Mammoth-Pacific L.P
                                               
Other non-operating income (expense)
    2,241       (1,571 )             16,822       6,973          
                         
 
                                               
Adjusted EBITDA, as currently calculated
  $ 41,845     $ 20,056             $ 166,963     $ 121,886          
                         
 
(1)   As a result of the restatement, previously reported EBITDA and Adjusted EBITDA decreased by $9,828,000.
This comparative non-GAAP information is provided to assist investors in evaluating the impact of the change in the way we calculate these amounts in performing their financial analysis of our operations for the periods presented. This information should not be considered in isolation or as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP or other non-GAAP financial measures.

10