-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TwwmZWfRrnEyfYihq/4wqaGQYwtBV3/skdYMgBsdcLdkyZNE87lPOo1baAXJphDO WcQPL25VwmaHQ7jR/5sQpQ== 0001104659-09-061164.txt : 20091029 0001104659-09-061164.hdr.sgml : 20091029 20091029161047 ACCESSION NUMBER: 0001104659-09-061164 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20091029 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20091029 DATE AS OF CHANGE: 20091029 FILER: COMPANY DATA: COMPANY CONFORMED NAME: DYNAMIC MATERIALS CORP CENTRAL INDEX KEY: 0000034067 STANDARD INDUSTRIAL CLASSIFICATION: MISCELLANEOUS PRIMARY METAL PRODUCTS [3390] IRS NUMBER: 840608431 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14775 FILM NUMBER: 091144782 BUSINESS ADDRESS: STREET 1: 5405 SPINE ROAD CITY: BOULDER STATE: CO ZIP: 80301 BUSINESS PHONE: 3036655700 MAIL ADDRESS: STREET 1: 5405 SPINE ROAD CITY: BOULDER STATE: CO ZIP: 80301 FORMER COMPANY: FORMER CONFORMED NAME: EXPLOSIVE FABRICATORS INC DATE OF NAME CHANGE: 19920703 8-K 1 a09-32361_28k.htm 8-K

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of Earliest Event Reported): October 29, 2009

 

Dynamic Materials Corporation

(Exact Name of Registrant as Specified in its Charter)

 

Delaware

 

0-8328

 

84-0608431

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

 

5405 Spine Road
Boulder, Colorado 80301
(Address of Principal Executive Offices, Including Zip Code)

 

(303) 665-5700
(Registrant’s Telephone Number, Including Area Code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02                                             Results of Operations and Financial Condition.

 

On October 29, 2009, Dynamic Materials Corporation, a Delaware corporation (the “Company”), issued a press release announcing its preliminary financial results for the three and nine months ended September 30, 2009.  A copy of the Company’s press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The information provided in this Report is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and shall not be deemed incorporated by reference in any filings under the Securities Act of 1933, as amended, unless specifically stated so therein.

 

Item 9.01                                             Financial Statements and Exhibits.

 

(d)                                 Exhibits.

 

Exhibit Number

 

Description

 

 

 

99.1

 

Press Release, October 29, 2009.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

DYNAMIC MATERIALS CORPORATION

 

 

 

 

 

Dated: October 29, 2009

By: 

/s/ Richard A. Santa

 

 

Richard A. Santa

 

 

Senior Vice President and Chief Financial Officer

 

3



 

EXHIBIT INDEX

 

Exhibit Number

 

Description

 

 

 

99.1

 

Press Release, October 29, 2009.

 

4


EX-99.1 2 a09-32361_2ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

 

FOR IMMEDIATE RELEASE:

CONTACT:

 

Pfeiffer High Investor Relations, Inc.

 

Geoff High

 

303-393-7044

 

DYNAMIC MATERIALS REPORTS THIRD QUARTER FINANCIAL RESULTS

 

Selected Highlights:

·                  Company Reports Q3 EPS of $.08 on Sales of $34.7 Million

·                  Year-to-date Cash Flow from Operations at $23.4 Million

·                  Explosion Welding Order Backlog Increases to $63 Million

 

BOULDER, Colo. — October 29, 2009 — Dynamic Materials Corporation (DMC) (Nasdaq: BOOM), the world’s leading provider of explosion-welded clad metal plates, today reported financial results for its third quarter and nine-month period ended September 30, 2009.

 

Third quarter sales were $34.7 million versus $52.4 million in the third quarter a year ago and $37.8 million in this year’s second quarter. The 8% sales decline versus the second quarter was better than management’s prior forecasts, which called for a sequential pullback of 10% to 15%. Management said strong customer shipment volumes near quarter-end from the Company’s Mt. Braddock, Pennsylvania explosion welding facility led to the better than expected performance.  Gross margin was 25% versus 33% in the comparable quarter a year ago. This year’s third quarter gross margin was above prior forecasts due to a favorable mix of products shipped from the Company’s U.S. explosion welding operations.

 

Income from operations was $2.5 million versus $9.4 million in the third quarter a year ago.  Net income was $1.1 million, or $0.08 per diluted share, versus net income of $7.2 million, or $0.57 per diluted share, in the comparable year-ago quarter.  Last year’s net income figure benefitted from unrecognized tax benefits and tax provision adjustments, which resulted in a 2008 third quarter effective tax rate of 7.0%.  This year’s third quarter effective tax rate of 12.1% was well below the anticipated full-year 2009 tax rate of 34% to 35% due primarily to adjustments identified during third quarter 2009 preparation and filing of DMC’s 2008 income tax returns.

 

Third quarter adjusted EBITDA was $6.0 million versus $12.8 million in the third quarter last year.  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.

 

Explosive Metalworking

DMC’s Explosive Metalworking segment recorded third quarter sales of $27.3 million compared with sales of $42.7 million in the same quarter a year ago.  Operating income was $3.4 million versus $8.6 million in the comparable year-ago quarter.  Adjusted EBITDA was $4.9 million versus $10.2 million in the third quarter of 2008. Order backlog at the Explosive Metalworking segment was $63 million versus $57 million at the end of this year’s second quarter.

 

Oilfield Products

Third quarter sales at DMC’s Oilfield Products segment were $5.1 million versus $6.8 million in the same quarter last year. The segment reported an operating loss of $414,000 versus operating income of $725,000 in the third quarter a year ago.  Adjusted EBITDA was $498,000 versus $1.7 million in the comparable prior-year quarter.

 

AMK Welding

DMC’s AMK Welding segment reported third quarter sales of $2.2 million versus $2.9 million in the same quarter last year.  Operating income was $441,000 versus $874,000 in the comparable year-

 



 

ago quarter.  The segment recorded adjusted EBITDA of $555,000 versus $983,000 in the comparable quarter last year.

 

Management Commentary

“The third quarter was marked by important progress on a number of fronts,” said Yvon Cariou, president and CEO, “A record $14.8 million explosion welding contract received during the quarter helped strengthen our position in the upstream oil and gas sector — a non-traditional segment for our cladding business.  We also finalized negotiations for our recent purchase of Alberta-based LRI Oil Tools. This acquisition advances our long-range strategy of growing the market share, distribution capabilities and product offerings of our Oilfield Products business.”

 

“The volume of quoting activity at our Explosive Metalworking segment remained healthy during the third quarter, and we continue to bid on a wide array of prospective projects from across several of our end markets,” Cariou added.  “As has been the case during recent quarters, our rate of converting quotes to bookings remains below historical levels.  However, investment activity within certain industrial processing sectors appears to be improving.  As we get deeper into the next capital spending cycle, we are optimistic that many of the projects we have been tracking will convert into formal bookings.”

 

Rick Santa, senior vice president and chief financial officer, said, “Dynamic Materials remains on very solid financial footing. During the third quarter, we increased our cash position by 44% to $30 million, and at the nine-month mark of fiscal 2009, we had generated $23.4 million in operating cash flow.”

 

Guidance

Santa said fourth quarter sales are expected to increase by 10% to 20% from third quarter sales, while full-year sales are now expected to decline from 29% to 31% versus fiscal 2008.  Full-year gross margin is expected to be in a range of 26% to 27%, and the full year tax rate is now anticipated to be in a range of 32% to 33%.

 

Nine-month Results

Sales for the nine-month period were $122.3 million versus $174.0 million in the same period of 2008. Gross margin was 27% versus 31% in the same period last year. Operating income was $13.8 million versus $28.9 million in the prior year’s nine-month period. Net income through nine months was $7.5 million, or $0.58 per diluted share, compared with net income of $18.7 million, or $1.47 per diluted share, in the same period last year.  Adjusted EBITDA was $23.9 million compared with $41.1 million in the same period a year ago.

 

The Explosive Metalworking segment reported nine-month sales of $102.4 million versus $147.3 million at the nine-month mark last year.  The segment reported nine-month operating income of $17.4 million compared with $28.4 million in the same period a year ago.  Adjusted EBITDA was $21.8 million versus $35.0 million in the comparable year-ago period.

 

Nine-month sales at DMC’s Oilfield Products segment were $13.2 million versus $19.1 million in last year’s nine-month period.  The segment reported an operating loss of $2.0 million versus operating income of $775,000 in the same period a year ago.  Nine-month adjusted EBITDA was $603,000 versus $3.6 million in the prior-year’s nine-month period.

 

AMK Welding recorded nine-month sales of $6.7 million compared with $7.5 million in the comparable year-ago period. Operating income was $1.1 million versus $2.1 million in the prior-

 



 

year period.  Adjusted EBITDA at the nine-month mark was $1.5 million compared with $2.4 million in the same period a year ago.

 

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 35685453.  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 November 1, 2009, by calling 800-642-1687 (706-645-9291 for international callers) and entering the passcode 35685453.

 

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 fourth quarter and full-year 2009 sales, margins and tax rates, quoting and booking expectations, our long-range strategy of growing the market share, distribution capabilities and product offerings of our Oilfield Products business, and improving investment activity within certain industrial processing sectors, 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, 2008.

 

###

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008

(Dollars in Thousands, Except Share Data)

(unaudited)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

NET SALES

 

$

 34,690

 

$

 52,380

 

$

 122,268

 

$

 173,957

 

COST OF PRODUCTS SOLD

 

25,936

 

35,355

 

89,032

 

120,171

 

Gross profit

 

8,754

 

17,025

 

33,236

 

53,786

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

2,749

 

3,679

 

9,318

 

10,612

 

Selling expenses

 

2,212

 

2,611

 

6,376

 

8,085

 

Amortization expense of purchased intangible assets

 

1,293

 

1,363

 

3,709

 

6,188

 

Total costs and expenses

 

6,254

 

7,653

 

19,403

 

24,885

 

INCOME FROM OPERATIONS

 

2,500

 

9,372

 

13,833

 

28,901

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Other expense

 

(633

)

(268

)

(560

)

(227

)

Interest expense

 

(752

)

(1,469

)

(2,521

)

(4,203

)

Interest income

 

41

 

153

 

145

 

477

 

Equity in earnings (losses) of joint ventures

 

91

 

(19

)

170

 

270

 

INCOME BEFORE INCOME TAXES

 

1,247

 

7,769

 

11,067

 

25,218

 

INCOME TAX PROVISION

 

151

 

546

 

3,540

 

6,535

 

NET INCOME

 

$

 1,096

 

$

 7,223

 

$

 7,527

 

$

 18,683

 

INCOME PER SHARE:

 

 

 

 

 

 

 

 

 

Basic

 

$

 0.09

 

$

 0.57

 

$

 0.59

 

$

 1.48

 

Diluted

 

$

 0.08

 

$

 0.57

 

$

 0.58

 

$

 1.47

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING -

 

 

 

 

 

 

 

 

 

Basic

 

12,632,406

 

12,463,060

 

12,597,023

 

12,426,369

 

Diluted

 

12,645,500

 

12,556,320

 

12,621,970

 

12,546,743

 

 

 

 

 

 

 

 

 

 

 

DIVIDENDS DECLARED PER COMMON SHARE

 

$

 0.04

 

$

 —

 

$

 0.08

 

$

 0.15

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands)

 

 

 

September 30,

 

 

 

 

 

2009

 

December 31,

 

 

 

(unaudited)

 

2008

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 30,031

 

$

 14,360

 

Accounts receivable, net

 

21,945

 

34,719

 

Inventories

 

32,565

 

35,300

 

Other current assets

 

6,643

 

6,670

 

 

 

 

 

 

 

Total current assets

 

91,184

 

91,049

 

 

 

 

 

 

 

Property, plant and equipment, net

 

40,768

 

40,457

 

Goodwill, net

 

44,045

 

43,066

 

Purchased intangible assets, net

 

50,137

 

52,264

 

Other long-term assets

 

2,785

 

2,750

 

 

 

 

 

 

 

Total assets

 

$

 228,919

 

$

 229,586

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 9,403

 

$

 15,402

 

Dividend payable

 

515

 

 

Accrued income taxes

 

72

 

846

 

Other current liabilities

 

12,401

 

15,049

 

Current portion of long-term debt

 

10,690

 

14,450

 

 

 

 

 

 

 

Total current liabilities

 

33,081

 

45,747

 

 

 

 

 

 

 

Long-term debt

 

45,957

 

46,178

 

Deferred tax liabilities

 

15,909

 

16,833

 

Other long-term liabilities

 

1,803

 

2,326

 

Stockholders’ equity

 

132,169

 

118,502

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

 228,919

 

$

 229,586

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009 AND 2008

(Dollars in Thousands)

(unaudited)

 

 

 

2009

 

2008

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

 7,527

 

$

 18,683

 

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

 

 

 

 

 

Depreciation (including capital lease amortization)

 

3,701

 

3,621

 

Amortization of purchased intangible assets

 

3,709

 

6,188

 

Amortization of capitalized debt issuance costs

 

215

 

210

 

Stock-based compensation

 

2,657

 

2,363

 

Deferred income tax benefit

 

(1,875

)

(2,735

)

Equity in earnings of joint ventures

 

(170

)

(270

)

Change in working capital, net

 

7,650

 

(3,255

)

Net cash provided by operating activities

 

23,414

 

24,805

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Acquisition of property, plant and equipment

 

(3,238

)

(7,325

)

Change in other non-current assets

 

42

 

50

 

Net cash used in investing activities

 

(3,196

)

(7,275

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Payment on syndicated credit agreement

 

(3,912

)

 

Borrowings on lines of credit, net

 

 

7,247

 

Payments on long-term debt

 

(653

)

(1,251

)

Payments on capital lease obligations

 

(132

)

(308

)

Payment of dividends

 

(513

)

(1,894

)

Payment of deferred debt issuance costs

 

(58

)

(167

)

Net proceeds from issuance of common stock

 

373

 

333

 

Excess tax benefit related to stock options

 

90

 

9

 

Net cash provided by (used in) financing activities

 

(4,805

)

3,969

 

EFFECTS OF EXCHANGE RATES ON CASH

 

258

 

(36

)

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

15,671

 

21,463

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of the period

 

14,360

 

9,045

 

CASH AND CASH EQUIVALENTS, end of the period

 

$

 30,031

 

$

 30,508

 

 



 

 DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(unaudited)

 

(unaudited)

 

Explosive Metalworking Group

 

$

27,327

 

$

42,703

 

$

102,403

 

$

147,344

 

Oilfield Products

 

5,123

 

6,756

 

13,171

 

19,128

 

AMK Welding

 

2,240

 

2,921

 

6,694

 

7,485

 

Net sales

 

$

34,690

 

$

52,380

 

$

122,268

 

$

173,957

 

 

 

 

 

 

 

 

 

 

 

Explosive Metalworking Group

 

$

3,370

 

$

8,593

 

$

17,381

 

$

28,393

 

Oilfield Products

 

(414

)

725

 

(2,013

)

775

 

AMK Welding

 

441

 

874

 

1,122

 

2,096

 

Unallocated expenses

 

(897

)

(820

)

(2,657

)

(2,363

)

Income from operations

 

$

2,500

 

$

9,372

 

$

13,833

 

$

28,901

 

 

 

 

For the three months ended September 30, 2009

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

Income (loss) from operations

 

$

3,370

 

$

(414

)

$

441

 

$

(897

)

$

2,500

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

897

 

897

 

Depreciation

 

910

 

236

 

114

 

 

 

1,260

 

Amortization of purchased intangibles

 

617

 

676

 

 

 

1,293

 

Adjusted EBITDA

 

$

4,897

 

$

498

 

$

555

 

$

 

$

5,950

 

 

 

 

For the three months ended September 30, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

Income from operations

 

$

8,593

 

$

725

 

$

874

 

$

(820

)

$

9,372

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

820

 

820

 

Depreciation

 

924

 

234

 

109

 

 

1,267

 

Amortization of purchased intangibles

 

650

 

713

 

 

 

1,363

 

Adjusted EBITDA

 

$

10,167

 

$

1,672

 

$

983

 

$

 

$

12,822

 

 



 

DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST

DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS

(Dollars in thousands)

 

 

 

For the nine months ended September 30, 2009

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

Income (loss) from operations

 

$

17,381

 

$

(2,013

)

$

1,122

 

$

(2,657

)

$

13,833

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

2,657

 

2,657

 

Depreciation

 

2,683

 

676

 

342

 

 

3,701

 

Amortization of purchased intangibles

 

1,769

 

1,940

 

 

 

3,709

 

Adjusted EBITDA

 

$

21,833

 

$

603

 

$

1,464

 

$

 

$

23,900

 

 

 

 

For the nine months ended September 30, 2008

 

 

 

Explosive

 

 

 

 

 

 

 

 

 

 

 

Metalworking

 

Oilfield

 

AMK

 

Unallocated

 

 

 

 

 

Group

 

Products

 

Welding

 

Expenses

 

Total

 

 

 

(unaudited)

 

Income from operations

 

$

28,393

 

$

775

 

$

2,096

 

$

(2,363

)

$

28,901

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

2,363

 

2,363

 

Depreciation

 

2,593

 

704

 

324

 

 

3,621

 

Amortization of purchased intangibles

 

4,026

 

2,162

 

 

 

6,188

 

Adjusted EBITDA

 

$

35,012

 

$

3,641

 

$

2,420

 

$

 

$

41,073

 

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

(unaudited)

 

(unaudited)

 

Net income

 

$

1,096

 

$

7,223

 

$

7,527

 

$

18,683

 

Interest expense

 

752

 

1,469

 

2,521

 

4,203

 

Interest income

 

(41

)

(153

)

(145

)

(477

)

Provision for income taxes

 

151

 

546

 

3,540

 

6,535

 

Depreciation

 

1,260

 

1,267

 

3,701

 

3,621

 

Amortization of purchased intangible assets

 

1,293

 

1,363

 

3,709

 

6,188

 

EBITDA

 

4,511

 

11,715

 

20,853

 

38,753

 

Stock-based compensation

 

897

 

820

 

2,657

 

2,363

 

Other expense

 

633

 

268

 

560

 

227

 

Equity in (earnings) / loss of joint ventures

 

(91

)

19

 

(170

)

(270

)

Adjusted EBITDA

 

$

5,950

 

$

12,822

 

$

23,900

 

$

41,073

 

 

###

 


GRAPHIC 3 g323612mn01i001.jpg GRAPHIC begin 644 g323612mn01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#UO4I5BL)2 MUREMD8$KM@*:Y_SU_P"AGM_^_P!_]>G^.[FTBT>*&\29TEF'$+!3P">_:N!\ MS0?^?34/^_R?X5C.KRNQZN$R]5Z?/*_R_P"'.Z\]?^AGM_\`O]_]>I8K\Q'( M\2V;>SN#7(V&CV>I6[W%GI&I7$:-M.VXC!S],GVNLV,I2)M1LWF8X`CD'S'V%6[N9(;:1WF2$8 MP)'.`I/2O(Q/H"L&6RU`$'((N%R#^5=-XCU_3[_P_IT=S%I;=]ES$S>(8)`'&4\[.[ MVZUY[OT#_GTU#_O\G^%/BFT&.9)!::AE&##]\G8_2E[=F[RB-M'+[E_F>P.Z M1HSNP5%&68G``KFYKE+BX=X_$=L@8Y5%FX`_.CQGJ]I9Z4MK.)7^VC!$+!6" MCDG)_*N`WZ!_SZ:A_P!_D_PJIU>5V1RX3+_;T^>5_DCO26Q_R,L'_?[_`.O7 M1QR*ELKM*K*$!,F>",=,9I*M=.Y=3*W&48PN[^7_!.INM;LW3%KJ]C&3U9Y`8=JMYR%2?J!7I[1B'3C$HPJ0[0/H*TA-R>IP8K#4Z*BX-N_ M]=S`M[_67M&O5E$D2'#*5%;-KJUK/#"[R+&\O`0GOTK`LM32VTB6T5&>:4G& M!Q@C%6Y-*D3P\A8;9X29<=P.X_*MF55D(R%[U"=7T\;?]+C^; M@27.I7'+;"B'\.:H);PGPU)<;!YHE`W]\<4K#N=3<7MM:*&GF5`W M3/>FIJ%G('*7",(QN8@]!7/W1BCU"TEOD+VQMUQW'3_&F6C0M_:A@4K$825! M[#-%@N="-5L&D5!=1EGZ![9-6[:[M[M"]O()` MIP<=C7+;7;P\C`$QK<$OCZ<5T.E2V,L+FQ38H(#<8YQ0P1>)`&3T%8&D:Q+- M=S)=2[DVEDX`QC_ZU;%])Y-C/)G&V,_RKE'LV72+:ZC!W,[(<=\\#^M"!FKH MNJ7%[J$J2R90J61<#CG_``K2;5+!)&C:Z0,O49Z5BQVYL=:A@3AGM]N?]K:? MZBJ*/9)IDT4T3?;-W#8Z?YYIV%M8%Q%&UOI!90=_RM[C(X_4TVZ18-8N%EF6W7;B,M'O!7`X%*P7. MD>]MHXDE>=`DGW6SP:H:C<)_M;601SSHC-T!JAK%Y%/H\SVT^[:Z@E#TY MK/N&MH-=NCJ4;.C#]WQGZ5!$1_PC][C@>*MQ2I/$LL3!T89!'>N:U)H0MI)]H"3Q6ZD(R;@W_UZVM,FEFTZ&1H@I*]% M&!U]*+#N<;\2I\W%A;_W5>0_C@?TKB*Z7Q]/YOB=DSQ#"B_U_K7-5YU5WFS[ M?+X`%\=^3BM/3_&F MD:1H%K:QB:>:*(`HJX&[OR?>N+U34I]7U&6]N<;Y#PHZ*!T`K6I./(HH\[!X M>L\9*M)66OSN5*>\KR+&K'(C7:H]!G/]:917,>]9$UM;ME=/ MXQL4TFQTC34P3%$[,?5B1D_G3LY)R9'/&C*G0CU_)(Y:E9F=BS$DGN:2BH.L MN:19+J.KVMFYPLTH5B/3O^E>S0PQV\*0PH$CC&U54<`5XE:W,MG=17,)VR0N M'4^XKT.U^(FEO;AKJ*>&;'S*J[AGV-=-"45>YX&;X>O5<7!77ZG4W%M#=Q&& MXB61"0=K#(R.E2]1@\BN2TKQ=+KWB&*TM(3!:HK/(S\N^!Q]!DBNGNTDDLY4 MA.)&0A3[UTQDI:H\"M1J46HSWWL$8MC(1%Y6]>H7&15?5K>YNK,P6VT%S\Y8 MXXJOHR0QD1BQE@G2/$DCK@-R._>M"\266SF2%MLC(0I]ZHP([)+>WMTM(Y48 MQK@@,"<]ZL>5'LV>6FW^[MXKG([?>MI#;6$L%U&X,DK+@#'7GOFNEIL$0M]F ME(A?RG(Z(<''X4\11C.(T&1@_*.:Y^:SF.JO,T#>3]I!+JF6Z=O:NCI`0DVQ M81$Q$@\)QQ^%2^6F[=L7=C&<BC%8-Q"L=Y>&\L9;EI3^Y=5+#'8>U:VEQ30Z= M#'/GS`O()SCVI@3RR1*-LK(`W9B.:4)&4`"KMZ@`<5D:Y;3W%Q;^1")2JOG< MN5Z5>TM1'IL"`2#:N")!@@T@+#B-?WCA!M_B;''XTGDP.WF>7&Q8?>V@Y'UJ MAK23W*Q6D,+2!VW28X&!VSVJ31O/2S-O<1LCPL5&>X[8/>@"U)]GCVB3RUQ] MW=@8^E*T<-PH+)'*O4$@,*HZ[;?:+#*PF216&W"Y(YYK0BC2*)8XU"*HX4#@ M4`(RQ$K&P0D#*J0/Y4YD1\;E5L=,C-49(W.O0RA&*"!@6QP#GI5V4,T+JAPQ M4A3Z&@9&QM990CF)Y%Z`X)%/\F+:5\M-IZC:.:YH6K&TCMDL)EO@X)F(XZ]= MU=0,@#)R:8B)H[>5MC)$Y3L0"5_PIRLC*"K*1VP>*Q9[2[_M6[NK=6#H%V@C MY9!CD5:TJ*2/384>-E89R",$F_P#")Z%_SX+_`-_'_P`:X71DW<^LI9E1A",;/1>7 M^9YG4EO;S7Y%W\SS'5M"_X1_18OM95K^\?&T'(B07,ZX_$U[+8VT-I8PV]N@CBC7"J M.PK$O?#6CW5[-<362O+(^YFWL,G\#5SIWBDCCPN/4,14J26DCE_`&D_;-6:_ MD7,5H/ESW<]/R'/Y5)\2'SK-JG]VW_FQ_P`*[G2+"UTVQ$%G"(HRQ8@$G)_& MJ.L:'INI7JS7EJ)9`@4$LPXR?0T>SM3Y4*..4L;[:2T6B/)3T-;^N>')K.PM M=4MHRUM/`C28'^K;`SGV-=9_PB>A?\^"_P#?Q_\`&NEMX(HK..!$`B5`@4\C M&.E1&CNF=6(S5*494UZWZGA]%>A>*?#VDP+Y\-DD3MDG8Q4?D#BL+1M'L+N1 M1/!O'^^P_D:R=-IV/1IX^G.E[6S-#X:VVZ\OKHC[B+&/Q.?Z5W=V&-E.$8JW MEMAAV..M0:5I=EI=MY=E;K"KGWZ'&7CZ_:)O&J77_CQ_QH_L^U_YY?\`CQ_QH=%7W".: M-0LZ:;[V_0X^Y'B""/>FK74P`Y"S-D?K5*'4M=N)1'%?WI8_]-6X^M=[_9]K M_P`\O_'C_C1_9]K_`,\O_'C_`(T.BF]&%/,W&+4H)OO8Y&6/Q`D6Y-7N)&'5 M!,P_*LY=5UQY/*6_OB^<;?-;-=__`&?:_P#/+_QX_P"-']GVO_/+_P`>/^-$ MJ*>S%2S-Q34Z:?RL"?R2.1BC\0/#O;5[B-CT M0S-^M4)]2UVWE,AA_P!-F(/TKO?[/M?^>7_CQ_QH_L^U_P">7_CQ_P`: M'136C"GFECC[8>()XO,?5KJ'/0-,V3^O%5;J^UZSDV2ZA>8[,)F( M-=U_9]K_`,\O_'C_`(T?V?:_\\O_`!X_XTW15M&$,SDIMRA%KM;]3C+-]?NT M\PZI=Q)V+2MD_A45Y=:_9-\^HW;(>CK,Q%=Q_9]K_P`\O_'C_C1_9]K_`,\O M_'C_`(TO8JUK@LSE[3F<(V[6_4XFRGU^]Y74KN.,?QM,WZ>M+>3:_9C>=3NY M$_O),W'U%=K_`&?:_P#/+_QX_P"-']GVO_/+_P`>/^-/V*M:[N']IR]IS M7M;]3AK2\UZ]?;'J5X%'5FF8`58NSK]M'YBZI=3*.NV5LC\*['^S[7_GE_X\ M?\:/[/M?^>7_`(\?\:%15K7"69R=3F4(I=K?J<';:AKMU*(XM0O">Y,S`#ZU MU-@FI+91B74YG?G+%V.>3[UI_P!GVO\`SR_\>/\`C5J"SMUA4!..?XCZT1I* ...[N9XC'RJOW8J*]#_]D_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----