Attached files

file filename
8-K - 8-K - DMC Global Inc.a12-17214_18k.htm

Exhibit 99.1

 

GRAPHIC

 

FOR IMMEDIATE RELEASE:

 

CONTACT:

 

 

Pfeiffer High Investor Relations, Inc.

 

 

Geoff High

 

 

303-393-7044

 

DYNAMIC MATERIALS REPORTS SECOND QUARTER FINANCIAL RESULTS

 

Sales of $48.7 Million Reach High End of Forecast Range;

Net Income Reported at $2.7 Million, or $0.20 Per Diluted Share

 

BOULDER, Colo. – July 31, 2012 – Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), a diversified provider of industrial products and services, and the world’s leading manufacturer of explosion-welded clad metal plates, today reported financial results for its second quarter ended June 30, 2012.

 

Second quarter sales were $48.7 million, down 10% from $54.2 million in last year’s second quarter, and a sequential decline of 3% versus first quarter sales of $50.2 million.  Sales were at the high end of management’s prior forecast, which called for a decline of 10% to 14% versus the year-ago second quarter.  The decline was due largely to the timing of shipments out of backlog at the Company’s Explosive Metalworking segment. Second quarter gross margin came in at the forecast rate of 29%, flat versus last year’s second quarter and this year’s first quarter.

 

Operating income was $3.7 million, down 38% from $5.9 million in last year’s second quarter and a 12% decline from $4.1 million in the first quarter.  Net income was $2.7 million, or $0.20 per diluted share, down 31% from net income of $3.9 million, or $0.29 per diluted share, in the year-ago second quarter and up 9% from net income of $2.4 million, or $0.18 per diluted share, in the first quarter.

 

Adjusted EBITDA was $7.5 million, a 22% decline from $9.5 million in last year’s second quarter, and down 7% from $8.1 million in the first 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

 

DMC’s Explosive Metalworking segment reported sales of $27.4 million, down 23% from sales of $35.8 million in the second quarter last year.  Operating income decreased 36% to $3.6 million from $5.6 million in the 2011 second quarter.  Adjusted EBITDA was $5.0 million, down 30% from $7.1 million in the comparable year-ago quarter.  The segment closed the quarter with an order backlog of $57 million, flat versus the backlog at the end of the first quarter.

 

Oilfield Products

 

Sales at DMC’s Oilfield Products segment increased 20% to $18.9 million from $15.7 million in the prior year’s second quarter. Operating income increased 47% to $1.7 million from $1.2 in last year’s second quarter, while adjusted EBITDA was up 32% to $3.0 million from $2.3 million in the 2011 second quarter.

 



 

AMK Welding

 

DMC’s AMK Welding segment reported second quarter sales of $2.4 million, down 11% from $2.7 million in the prior year’s second quarter.  The decline relates to the previously reported wind down of work on a customer’s ground power program.  The segment reported operating income of $165,000 compared with operating income of $702,000 in the same quarter of 2011.  Adjusted EBITDA was $290,000 versus $821,000 in the prior year’s second quarter.

 

Six-Month Results

 

Sales for the six-month period were $98.9 million versus sales of $99.7 million during the same period a year ago. Gross margin improved to 29% from 26% in the prior year’s six-month period. Operating income improved 5% to $7.8 million from $7.4 million, while net income advanced 10% to $5.1 million, or $0.38 per diluted share, from net income of $4.6 million, or $0.35 per diluted share, in the same period a year ago. Adjusted EBITDA increased 6% to $15.5 million versus $14.6 million in the 2011 six-month period.  Cash flow from operations increased to $8.1 million from $755,000 during the first six months of 2011.

 

The Explosive Metalworking segment reported six-month sales of $54.9 million, down 11% from sales of $61.8 million in the comparable prior-year period.  Operating income improved 7% to $7.7 million from $7.2 million in the same year-ago period, while adjusted EBITDA during the same periods increased 4% to $10.5 million from $10.1 million.

 

Six-month sales at DMC’s Oilfield Products segment increased 22% to $39.9 million from $32.8 million in the 2011 six-month periodThe segment reported six-month operating income of $3.7 million, up 80% from $2.1 million in the comparable prior-year period.  Adjusted EBITDA improved 47% to $6.5 million from $4.4 million in the year-ago period.

 

AMK Welding recorded sales at the mid-year mark of $4.1 million, down 20% from $5.1 million through the first six months of 2011. Operating income was $77,000 versus $1.2 million in the prior year’s six-month period, while adjusted EBITDA was $326,000 compared with $1.4 million.

 

Management Commentary

 

“Our second quarter was marked by solid production and shipment execution at our Explosive Metalworking segment, and continued strong demand from the worldwide oil and gas industry for our suite of oilfield products,” said Yvon Cariou, president and CEO.

 

“Our Explosive Metalworking sales team continued to quote on a broad array of order opportunities, most notably in the upstream oil and gas, chemical and petrochemical markets.  After a 28% sequential increase in our order backlog during the first quarter, booking volume did moderate during the second period, as it appears macro-economic uncertainties have slowed the advancement of various projects in certain end markets.  Several of these projects are tied to major capital expenditure initiatives in the Middle East and Asia, and we believe many, if not most, will ultimately move forward.”

 

Cariou said that the Oilfield Products segment continues to capitalize on very active exploration and production programs in most of its global markets.  “While we could see a near-term pullback in North American demand during the second half of the year as the energy industry shifts its drilling focus to oil from natural gas, our prospects for long-term growth remain encouraging.  Development work on our new shaped-charge facilities in Siberia and Texas is moving forward according to plan, and we continue to explore opportunities to further expand our geographic footprint.”

 



 

Cariou said DMC’s AMK Welding segment is also making progress on its growth initiatives, and management is optimistic these efforts will result in a return to sales growth by the end of the fiscal year.

 

“While current global economic conditions have not come without challenges, each of our business segments is addressing a range of compelling new business opportunities, and we are making significant progress on our wide ranging expansion initiatives.  We are as bullish as ever about DMC’s long-range prospects for growth.”

 

Guidance

 

Rick Santa, senior vice president and chief financial officer, said that the second quarter pullback in Explosive Metalworking bookings and the potential for slower growth at DMC’s Oilfield Products segment during the second half of the year has led to a revision in management’s full-year sales expectations, which now anticipate results comparable to 2011 sales of $209 million.  Prior forecasts called for a sales increase of 7% to 10% versus 2011.  Santa said the full-year gross margin forecast range remains unchanged at 29% to 30%, and the Company’s anticipated blended effective tax rate is expected to be 30% to 32%, versus the previously forecast range of 28% to 32%.

 

Consolidated sales during the third fiscal quarter should improve sequentially from the second quarter, but are expected to be down 6% to 10% from sales of $54.9 million in the third quarter last year.  Gross margin is expected to improve to approximately 29% from 27% in the third quarter last year.

 

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 August 7, 2012, by calling 877-660-6853 (201-612-7415 for international callers) and entering the Account Number 286 and the passcode 397349.

 

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 industrial customers through two core business segments – Explosive Metalworking and Oilfield Products – as well as a specialized industrial service provider, AMK Welding. The Explosive Metalworking 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. Oilfield Products 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.de.

 

Safe Harbor Language

 

Except for the historical information contained herein, this news release contains forward-looking statements, including our guidance for third quarter and full-year 2012 sales, margins and tax rates, as well as expectations about customer demand, business conditions and growth opportunities, 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; our ability to successfully source and execute upon greenfield growth as well as acquisition opportunities; 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

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2012 AND 2011

(Dollars in Thousands, Except Share and Per Share Data)

(unaudited)

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

NET SALES

 

$

48,687

 

$

54,165

 

$

98,899

 

$

99,740

 

 

 

 

 

 

 

 

 

 

 

COST OF PRODUCTS SOLD

 

34,748

 

38,692

 

70,583

 

73,964

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

13,939

 

15,473

 

28,316

 

25,776

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

4,641

 

4,194

 

9,146

 

7,869

 

Selling and distribution expenses

 

4,128

 

3,911

 

8,319

 

7,638

 

Amortization of purchased intangible assets

 

1,520

 

1,471

 

3,064

 

2,876

 

 

 

 

 

 

 

 

 

 

 

Total costs and expenses

 

10,289

 

9,576

 

20,529

 

18,383

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

3,650

 

5,897

 

7,787

 

7,393

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

409

 

(136

)

209

 

(339

)

Interest expense

 

(196

)

(486

)

(407

)

(896

)

Interest income

 

3

 

 

8

 

3

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

3,866

 

5,275

 

7,597

 

6,161

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX PROVISION

 

1,167

 

1,418

 

2,509

 

1,565

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

2,699

 

3,857

 

5,088

 

4,596

 

 

 

 

 

 

 

 

 

 

 

Less: Net income (loss) attributable to noncontrolling interest

 

46

 

(11

)

9

 

(23

)

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION

 

$

2,653

 

$

3,868

 

$

5,079

 

$

4,619

 

 

 

 

 

 

 

 

 

 

 

INCOME PER SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.20

 

$

0.29

 

$

0.38

 

$

0.35

 

Diluted

 

$

0.20

 

$

0.29

 

$

0.38

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:

 

 

 

 

 

 

 

 

 

Basic

 

13,205,620

 

13,060,456

 

13,203,310

 

13,059,782

 

Diluted

 

13,209,732

 

13,070,536

 

13,207,562

 

13,069,834

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.04

 

$

0.04

 

$

0.08

 

$

0.08

 

 

The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)

 

 

 

June 30,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

5,215

 

$

5,276

 

Accounts receivable, net

 

35,273

 

36,368

 

Inventories

 

48,850

 

43,218

 

Other current assets

 

5,999

 

6,327

 

 

 

 

 

 

 

Total current assets

 

95,337

 

91,189

 

 

 

 

 

 

 

Property, plant and equipment, net

 

45,910

 

41,402

 

Goodwill, net

 

36,056

 

37,507

 

Purchased intangible assets, net

 

43,369

 

42,054

 

Other long-term assets

 

1,365

 

1,274

 

 

 

 

 

 

 

Total assets

 

$

222,037

 

$

213,426

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

14,590

 

$

14,753

 

Customer advances

 

2,036

 

1,918

 

Dividend payable

 

540

 

535

 

Accrued income taxes

 

604

 

780

 

Other current liabilities

 

8,733

 

10,158

 

Lines of credit

 

579

 

13

 

Current portion of long-term debt

 

62

 

1,153

 

 

 

 

 

 

 

Total current liabilities

 

27,144

 

29,310

 

 

 

 

 

 

 

Lines of credit

 

35,515

 

26,462

 

Long-term debt

 

86

 

118

 

Deferred tax liabilities

 

9,285

 

10,185

 

Other long-term liabilities

 

1,188

 

1,308

 

Stockholders’ equity

 

148,819

 

146,043

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

222,037

 

$

213,426

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2012 AND 2011

(Dollars in Thousands)

(unaudited)

 

 

 

2012

 

2011

 

 

 

(unaudited)

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

5,088

 

$

4,596

 

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

 

 

 

 

 

Depreciation (including capital lease amortization)

 

2,729

 

2,628

 

Amortization of purchased intangible assets

 

3,064

 

2,876

 

Amortization of deferred debt issuance costs

 

66

 

157

 

Stock-based compensation

 

1,935

 

1,663

 

Deferred income tax benefit

 

(459

)

(1,367

)

Loss on disposal of property, plant and equipment

 

(2

)

101

 

Change in working capital, net

 

(4,346

)

(9,899

)

 

 

 

 

 

 

Net cash provided by operating activities

 

8,075

 

755

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property, plant and equipment

 

(5,595

)

(2,286

)

Acquisition of TRX Industries

 

(10,294

)

 

Change in other non-current assets

 

126

 

36

 

 

 

 

 

 

 

Net cash used in investing activities

 

(15,763

)

(2,250

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Borrowings on lines of credit, net

 

9,924

 

5,818

 

Payments on long-term debt

 

(1,138

)

(421

)

Payments on capital lease obligations

 

(40

)

(156

)

Payment of dividends

 

(1,074

)

(1,062

)

Contribution from non-controlling stockholder

 

 

42

 

Net proceeds from issuance of common stock

 

98

 

99

 

Tax impact of stock-based compensation

 

(11

)

(109

)

 

 

 

 

 

 

Net cash provided by financing activities

 

7,759

 

4,211

 

 

 

 

 

 

 

EFFECTS OF EXCHANGE RATES ON CASH

 

(132

)

325

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

(61

)

3,041

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of the period

 

5,276

 

4,572

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, end of the period

 

$

5,215

 

$

7,613

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

(unaudited)

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking

 

$

27,374

 

$

35,751

 

$

54,908

 

$

61,826

 

Oilfield Products

 

18,924

 

15,717

 

39,898

 

32,773

 

AMK Welding

 

2,389

 

2,697

 

4,093

 

5,141

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

48,687

 

$

54,165

 

$

98,899

 

$

99,740

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking

 

$

3,589

 

$

5,605

 

$

7,688

 

$

7,159

 

Oilfield Products

 

1,701

 

1,159

 

3,747

 

2,083

 

AMK Welding

 

165

 

702

 

77

 

1,170

 

Unallocated expenses

 

(1,805

)

(1,569

)

(3,725

)

(3,019

)

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

$

3,650

 

$

5,897

 

$

7,787

 

$

7,393

 

 

 

 

For the three months ended June 30, 2012

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

3,589

 

$

1,701

 

$

165

 

$

(1,805

)

$

3,650

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

 

(46

)

 

 

(46

)

Stock-based compensation

 

 

 

 

966

 

966

 

Depreciation

 

865

 

372

 

125

 

 

 

1,362

 

Amortization of purchased intangibles

 

513

 

1,007

 

 

 

1,520

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

4,967

 

$

3,034

 

$

290

 

$

(839

)

$

7,452

 

 

 

 

For the three months ended June 30, 2011

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

5,605

 

$

1,159

 

$

702

 

$

(1,569

)

$

5,897

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

 

11

 

 

 

11

 

Stock-based compensation

 

 

 

 

871

 

871

 

Depreciation

 

921

 

232

 

119

 

 

1,272

 

Amortization of purchased intangibles

 

574

 

897

 

 

 

1,471

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

7,100

 

$

2,299

 

$

821

 

$

(698

)

$

9,522

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

(unaudited)

 

 

 

For the six months ended June 30, 2012

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

7,688

 

$

3,747

 

$

77

 

$

(3,725

)

$

7,787

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interest

 

 

(9

)

 

 

(9

)

Stock-based compensation

 

 

 

 

1,935

 

1,935

 

Depreciation

 

1,744

 

736

 

249

 

 

2,729

 

Amortization of purchased intangibles

 

1,036

 

2,028

 

 

 

3,064

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

10,468

 

$

6,502

 

$

326

 

$

(1,790

)

$

15,506

 

 

 

 

For the six months ended June 30, 2011

 

 

 

Explosive

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Metalworking

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

7,159

 

$

2,083

 

$

1,170

 

$

(3,019

)

$

7,393

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

 

23

 

 

 

23

 

Stock-based compensation

 

 

 

 

1,663

 

1,663

 

Depreciation

 

1,834

 

553

 

241

 

 

2,628

 

Amortization of purchased intangibles

 

1,120

 

1,756

 

 

 

2,876

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

10,113

 

$

4,415

 

$

1,411

 

$

(1,356

)

$

14,583

 

 

 

 

Three months ended

 

Six months ended

 

 

 

June 30,

 

June 30,

 

 

 

2012

 

2011

 

2012

 

2011

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to DMC

 

$

2,653

 

$

3,868

 

$

5,079

 

$

4,619

 

Interest expense

 

196

 

486

 

407

 

896

 

Interest income

 

(3

)

 

(8

)

(3

)

Provision for income taxes

 

1,167

 

1,418

 

2,509

 

1,565

 

Depreciation

 

1,362

 

1,272

 

2,729

 

2,628

 

Amortization of purchased intangible assets

 

1,520

 

1,471

 

3,064

 

2,876

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

6,895

 

8,515

 

13,780

 

12,581

 

Stock-based compensation

 

966

 

871

 

1,935

 

1,663

 

Other (income) expense, net

 

(409

)

136

 

(209

)

339

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

7,452

 

$

9,522

 

$

15,506

 

$

14,583