0001193125-12-215953.txt : 20120508 0001193125-12-215953.hdr.sgml : 20120508 20120507212727 ACCESSION NUMBER: 0001193125-12-215953 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20120507 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20120508 DATE AS OF CHANGE: 20120507 FILER: COMPANY DATA: COMPANY CONFORMED NAME: QUALITY DISTRIBUTION INC CENTRAL INDEX KEY: 0000922863 STANDARD INDUSTRIAL CLASSIFICATION: TRUCKING (NO LOCAL) [4213] IRS NUMBER: 593239073 STATE OF INCORPORATION: FL FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-24180 FILM NUMBER: 12819393 BUSINESS ADDRESS: STREET 1: 4041 PARK OAKS BOULEVARD STREET 2: SUITE 200 CITY: TAMPA STATE: FL ZIP: 33610 BUSINESS PHONE: 8136305826 MAIL ADDRESS: STREET 1: 4041 PARK OAKS BOULEVARD STREET 2: SUITE 200 CITY: TAMPA STATE: FL ZIP: 33610 FORMER COMPANY: FORMER CONFORMED NAME: MTL INC DATE OF NAME CHANGE: 19940509 8-K 1 d348417d8k.htm FORM 8-K Form 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)

May 7, 2012 (May 7, 2012)

 

 

QUALITY DISTRIBUTION, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Florida   000-24180   59-3239073

(State or Other Jurisdiction

of Incorporation)

  (Commission
File Number)
 

(I.R.S. Employer

Identification No.)

4041 Park Oaks Boulevard, Suite 200

Tampa, Florida 33610

(Address of principal executive

offices including Zip Code)

(813) 630-5826

(Registrant’s telephone number,

including area code)

N.A.

(Former name or former address, if changed since last report)

 

 

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:

 

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

 

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

 

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

 

¨ 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 May 7, 2012, Quality Distribution, Inc. issued a press release announcing its financial results as of and for the quarter ended March 31, 2012. A copy of the Company’s press release is attached hereto as Exhibit 99.1 and is hereby incorporated by reference.

The information in this Current Report on Form 8-K, including the exhibit attached hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section and shall not be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Securities Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
Number

  

Description of Exhibits

99.1    Press Release of Quality Distribution, Inc. dated May 7, 2012

 

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.

 

  QUALITY DISTRIBUTION, INC.
  (Registrant)
Dated: May 7, 2012   By:  

/s/ Joseph J. Troy

  Name:   Joseph J. Troy
  Title:   Executive Vice President and Chief Financial Officer

 

3


EXHIBIT INDEX

 

Exhibit
Number

  

Description of Exhibits

99.1    Press Release of Quality Distribution, Inc. dated May 7, 2012

 

4

EX-99.1 2 d348417dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

Quality Distribution, Inc. Announces First Quarter 2012 Results

— Company Reports First Quarter 2012 GAAP Net Income of $0.26 per Diluted Share —

— Q1 2012 Adjusted Earnings of $0.17 per Diluted Share Up 42% versus Q1 2011 —

— Agreement to Acquire North Dakota based Wylie Bice Trucking and RM Resources Announced Today —

TAMPA, FL – May 7, 2012 – Quality Distribution, Inc. (NASDAQ: QLTY) (“Quality” or the “Company”), which operates within North America, the largest chemical bulk tank truck network, a frac shale energy logistics business, and is the largest provider of intermodal tank container and depot services, today reported net income of $6.7 million, or $0.26 per diluted share, for the first quarter ended March 31, 2012, compared to net income of $2.7 million, or $0.12 per diluted share, in the first quarter ended March 31, 2011.

After applying a normalized tax rate of 39%, adjusted net income for the first quarter of 2012 was $4.3 million, or $0.17 per diluted share, compared to adjusted net income of $2.8 million, or $0.12 per diluted share, for the same quarter in 2011. Adjusted net income for the first quarter of 2011 was derived by excluding $1.8 million of charges associated with the Company’s repayment of its high-cost 2013 PIK Notes from the February 2011 common stock offering proceeds, and then applying a normalized tax rate of 39%. The Company presents adjusted net income to neutralize the effect of the Company’s net operating loss and other tax credit carryforwards on after-tax earnings, and to exclude certain items it does not consider to be part of regular operating activities. A reconciliation of net income to adjusted net income is included in the attached financial exhibits.

The improvement in adjusted net income for the first quarter of 2012 versus the prior-year period was driven by higher operating income resulting from increased energy logistics revenue and profitability, enhanced earnings from Boasso America Corporation’s intermodal business, and lower overall insurance costs. Additionally, interest expense declined 8.6% versus the prior-year period, due primarily to the retirement of high-cost 2013 PIK Notes.

“I am pleased with the Company’s growth in earnings this quarter, especially with the progress we have made entering the energy markets,” said Gary Enzor, Chief Executive Officer. “We are making tangible progress in improving our chemical logistics driver counts and continue to see solid performance from our intermodal and energy logistics businesses.”

Total revenue for the first quarter ended March 31, 2012 was $191.9 million, an increase of 7.9% versus the same quarter last year. Excluding fuel surcharges, revenue for the first quarter of 2012 increased 6.5% compared to the prior-year period. This quarter-over-quarter increase in revenue of $9.8 million (excluding fuel surcharges) was driven primarily by $10.9 million of revenues from the Company’s new energy logistics business and a $4.4 million increase in intermodal revenues, partially offset by $5.5 million of lower revenues in the chemical logistics business. These lower revenues were driven by the lingering adverse impact of the installation of the electronic on-board recorders on driver headcount. Although turnover is improving on a year-over-year basis and driver counts are rising slightly, the Company expects industry-wide tightness in driver capacity to impact the chemical logistics business in the second quarter of 2012.


Operating income for the first quarter of 2012 was $13.8 million, an increase of 13.5% versus the first quarter of 2011, primarily due to the benefit from profitable energy logistics business and reduced insurance costs. These benefits were partially offset by higher maintenance costs, as well as increased selling and administrative expenses primarily due to the incurrence of approximately $0.4 million of acquisition-related costs. Adjusted EBITDA for the first quarter of 2012 was $18.5 million, up 12.7% versus the comparable prior-year period, driven primarily from the new energy logistics business, improved intermodal results, and lower overall insurance costs. A reconciliation of net income to adjusted EBITDA is included in the attached financial exhibits.

Gary Enzor commented further, “Our multifaceted growth strategy is delivering solid results. I am especially pleased with our acquisition activity since the beginning of the second quarter. Our Trojan Vacuum transaction adds to our Eagle Ford presence, and today we announced a significant agreement to acquire Wylie Bice Trucking and RM Resources, which expands our energy logistics reach into the fast growing, oil-rich Bakken shale.”

Significant Recent Transactions

Today, Quality announced that it entered into an agreement to acquire the operating assets of Wylie Bice Trucking, LLC and RM Resources, LLC (collectively “Bice”) for aggregate consideration of $79.3 million, plus potential additional consideration of $19.0 million to be paid in cash subject to Bice achieving future operating and financial performance criteria. The transaction is expected to close by the end of the second quarter, subject to customary closing conditions, and is expected to be accretive to earnings beginning in the third quarter of 2012. Please see the separate press release on the Bice acquisition announcement issued concurrently with this earnings release.

On April 2, 2012, Quality acquired Trojan Vacuum Services (“Trojan”), which provides transportation services to the unconventional oil and gas industry within the Eagle Ford shale region. The purchase price was $8.7 million, paid in cash, plus potential additional consideration of $1.0 million to be paid in cash, subject to Trojan meeting certain future operating and financial performance criteria.

On March 13, 2012, Quality sold 2.5 million shares of its common stock in a public offering at a gross price of $13.00 per share and received net cash proceeds, after fees and expenses, of approximately $30.7 million. Quality utilized the net proceeds from the common stock offering to reduce amounts outstanding under its asset-based lending facility (“ABL Facility”). In conjunction with Quality’s common stock offering, certain affiliates of Apollo Management, L.P. (“Apollo”) sold approximately 3.2 million of its shares, reducing Apollo’s ownership to approximately 17.4%.

Balance Sheet and Other

Availability under the Company’s ABL Facility was $116.2 million at March 31, 2012, an increase of $33.9 million versus December 31, 2011. The increase in borrowing availability was primarily due to the application of the net cash proceeds from the sale of common stock in March 2012. The Company expects to utilize a significant portion of this availability during the second quarter to meet normal debt service requirements, for the completed Trojan acquisition and the expected Bice acquisitions. The Company expects to have sufficient availability under its ABL Facility to support its on-going operations after meeting the foregoing cash requirements.

Operating cash flows for the quarter ended March 31, 2012 were $1.7 million, a decrease of $3.9 million, versus the same period last year, primarily due to increased receivables. Operating cash flows are typically lower in the early part of the year and higher in the second half of the year. Net capital expenditures for the quarter ended March 31, 2012 were $10.8 million, of which $6.8 million represented growth-related energy logistics equipment.


“We continue to execute on our strategy to acquire complementary businesses, especially in the energy-related market,” said Joe Troy, Chief Financial Officer. “We are deploying our capital and free cash flow in a disciplined and accretive way, and we are confident these investments will deliver solid returns for our shareholders.”

Quality will host a conference call for investors to discuss these results on Tuesday, May 8, 2012 at 10:00 a.m. Eastern Time. The toll free dial-in number is 800-768-6569; the toll number is 785-830-7992; the passcode is 4511220. A replay of the call will be available through June 8, 2012, by dialing 888-203-1112; passcode: 4511220. A webcast of the conference call may be accessed in the Investor Relations section of Quality’s website at www.qualitydistribution.com. Copies of this earnings release and other financial information about Quality may also be accessed in the Investor Relations section of Quality’s website. The Company regularly posts or otherwise makes available information within the Investor Relations section that may be important to investors.

About Quality

Headquartered in Tampa, Florida, Quality operates the largest chemical bulk tank truck network in North America through its wholly-owned subsidiary, Quality Carriers, Inc., and is the largest North American provider of intermodal tank container and depot services through its wholly-owned subsidiary, Boasso America Corporation. Quality also provides logistics and transportation services to the unconventional oil and gas industry including crude oil, proppant sand, fresh water, and production fluids, through its wholly-owned subsidiaries QC Energy Resources, Inc. and QC Energy Resources, LLC. Quality’s network of independent affiliates and independent owner-operators provides nationwide bulk transportation and related services. Quality is an American Chemistry Council Responsible Care® Partner and is a core carrier for many of the Fortune 500 companies that are engaged in chemical production and processing.


This press release and the oral public statements made by a Quality representative during the webcast announced in this press release may contain certain forward-looking information that is subject to the safe harbor provisions created by the Private Securities Litigation Reform Act of 1995 and is subject to certain risks and uncertainties that could cause actual results to differ materially from those expected or projected in the forward-looking statements. Without limitation, additional risks and uncertainties regarding forward-looking statements include the effect of local and national economic, credit and capital market conditions on the economy in general, on our ability to obtain desired debt financing and on the particular industries in which we operate, including excess capacity in the industry, the availability of qualified drivers, changes in fuel and insurance prices, interest rate fluctuations, and downturns in customers’ business cycles and shipping requirements; our substantial leverage and our ability to make required payments and restrictions contained in our debt arrangements; competition and rate fluctuations; our reliance on independent affiliates and independent owner-operators; the loss of or material reduction in the services to one or more of our major customers; our liability as a self-insurer to the extent of our deductibles as well as changing conditions and pricing in the insurance marketplace; changes in health insurance benefit regulations; changes in the future, or our inability to comply with, governmental regulations and legislative changes affecting the transportation industry generally or in the particular segments in which we operate; increased unionization, which could increase our operating costs or constrain operating flexibility; our ability to comply with current and future environmental regulations and the increasing costs relating to environmental compliance; potential disruption at U.S. ports of entry; diesel fuel prices and our ability to recover costs through fuel surcharges; our ability to attract and retain qualified drivers; terrorist attacks and the cost of complying with existing and future anti-terrorism security measures; our dependence on senior management; the potential loss of our ability to use net operating losses to offset future income; potential future impairment charges; the interests of our largest shareholder, which may conflict with your interests; our ability to successfully identify acquisition opportunities, consummate such acquisitions and successfully integrate acquired businesses and achieve anticipated benefits and synergies of acquisitions, the effects of the acquisitions on the acquired businesses’ existing relationships with customers, governmental entities, affiliates, owner-operators and employees, and the impact that acquisitions could have on our future financial results and business performance and other future conditions in the market and industry from the acquired businesses; our ability to execute plans to profitably operate in the energy logistics markets, our success in entering new markets; adverse weather conditions; our liability for our proportionate share of unfunded vested benefit liabilities in the event of our withdrawal from any of our multi-employer pension plans; and changes in planned or actual capital expenditures due to operating needs, changes in regulation, covenants in our debt arrangements and other expenses, including interest expenses. Readers are urged to carefully review and consider the various disclosures, including but not limited to risk factors contained in Quality Distribution, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2011 and its Quarterly Reports on Form 10-Q, as well as other reports filed with the Securities and Exchange Commission. Quality disclaims any obligation to update any forward-looking statement as a result of developments occurring after the date of this release.

 

Contact:    Joseph J. Troy
   Executive Vice President and Chief Financial Officer
   800-282-2031 ext. 7195


QUALITY DISTRIBUTION, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In 000’s) Except Per Share Data

Unaudited

 

     Three months ended
March 31,
 
     2012     2011  

OPERATING REVENUES:

    

Transportation

   $ 133,206      $ 124,681   

Service revenue

     27,985        26,738   

Fuel surcharge

     30,724        26,491   
  

 

 

   

 

 

 

Total operating revenues

     191,915        177,910   
  

 

 

   

 

 

 

OPERATING EXPENSES:

    

Purchased transportation

     131,877        124,722   

Compensation

     16,631        14,883   

Fuel, supplies and maintenance

     14,466        11,777   

Depreciation and amortization

     3,791        3,492   

Selling and administrative

     6,510        5,149   

Insurance costs

     3,219        4,685   

Taxes and licenses

     748        447   

Communications and utilities

     837        802   

Gain on disposal of property and equipment

     (2     (240
  

 

 

   

 

 

 

Total operating expenses

     178,077        165,717   
  

 

 

   

 

 

 

Operating income

     13,838        12,193   

Interest expense

     7,189        7,811   

Interest income

     (179     (139

Write-off of debt issuance costs

     —          1,786   

Other income

     (236     (36
  

 

 

   

 

 

 

Income before income taxes

     7,064        2,771   

Provision for income taxes

     364        49   
  

 

 

   

 

 

 

Net income

   $ 6,700      $ 2,722   
  

 

 

   

 

 

 

PER SHARE DATA:

    

Net income per common share

    

Basic

   $ 0.27      $ 0.12   
  

 

 

   

 

 

 

Diluted

   $ 0.26      $ 0.12   
  

 

 

   

 

 

 

Weighted average number of shares

    

Basic

     24,546        22,192   

Diluted

     25,413        23,505   


QUALITY DISTRIBUTION, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In 000’s)

Unaudited

 

     March 31,
2012
    December 31,
2011
 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 3,867      $ 4,053   

Accounts receivable, net

     103,427        90,567   

Prepaid expenses

     12,606        7,849   

Deferred tax asset

     4,074        4,048   

Other

     6,467        3,858   
  

 

 

   

 

 

 

Total current assets

     130,441        110,375   

Property and equipment, net

     134,623        125,892   

Goodwill

     31,410        31,344   

Intangibles, net

     18,018        18,471   

Other assets

     16,305        16,313   
  

 

 

   

 

 

 

Total assets

   $ 330,797      $ 302,395   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ DEFICIT

    

Current liabilities:

    

Current maturities of indebtedness

   $ 3,248      $ 4,139   

Current maturities of capital lease obligations

     6,425        5,261   

Accounts payable

     10,548        7,571   

Independent affiliates and independent owner-operators payable

     12,423        9,795   

Accrued expenses

     30,454        25,327   

Environmental liabilities

     3,911        3,878   

Accrued loss and damage claims

     8,949        8,614   
  

 

 

   

 

 

 

Total current liabilities

     75,958        64,585   

Long-term indebtedness, less current maturities

     273,531        293,823   

Capital lease obligations, less current maturities

     2,861        3,840   

Environmental liabilities

     5,765        6,222   

Accrued loss and damage claims

     9,745        9,768   

Other non-current liabilities

     30,521        30,342   
  

 

 

   

 

 

 

Total liabilities

     398,381        408,580   

SHAREHOLDERS’ DEFICIT

    

Common stock

     426,799        393,859   

Treasury stock

     (1,944     (1,878

Accumulated deficit

     (271,843     (278,543

Stock recapitalization

     (189,589     (189,589

Accumulated other comprehensive loss

     (31,032     (31,381

Stock purchase warrants

     25        1,347   
  

 

 

   

 

 

 

Total shareholders’ deficit

     (67,584     (106,185
  

 

 

   

 

 

 

Total liabilities and shareholders’ deficit

   $ 330,797      $ 302,395   
  

 

 

   

 

 

 


QUALITY DISTRIBUTION, INC. AND SUBSIDIARIES

SEGMENT OPERATING RESULTS

(In 000’s)

Unaudited

The Company has three reportable business segments for financial reporting purposes that are distinguished primarily on the basis of services offered:

 

   

Chemical Logistics, which consists of the transportation of bulk chemicals primarily through a network of 29 independent affiliates, and equipment rental income;

 

   

Energy Logistics, which consists primarily of the transportation of fresh water, disposal water, proppant sand and crude oil for the unconventional oil and gas markets, primarily through 2 independent affiliates; and

 

   

Intermodal, which consists solely of Boasso’s intermodal ISO tank container transportation and depot services supporting the international movement of bulk liquids.

 

     Three Months Ended March 31, 2012        
      Chemical
Logistics
    Energy
Logistics
    Intermodal     Total  

Operating Revenues:

        

Transportation

   $ 105,647      $ 10,049      $ 17,510      $ 133,206   

Service revenue

     15,916        884        11,185        27,985   

Fuel surcharge

     26,314        1        4,409        30,724   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

   $ 147,877      $ 10,934      $ 33,104      $ 191,915   
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment revenue % of total revenue

     77.1     5.7     17.2     100.0

Segment operating income*

   $ 11,432      $ 1,082      $ 5,113      $ 17,627   

Depreciation and amortization

     2,688        247        856        3,791   

Other expense (income)

     18        22        (42     (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 8,726      $ 813      $ 4,299      $ 13,838   
  

 

 

   

 

 

   

 

 

   

 

 

 
     Three Months Ended March 31, 2011        
      Chemical
Logistics
    Energy
Logistics
    Intermodal     Total  

Operating Revenues:

        

Transportation

   $ 110,612        —        $ 14,069      $ 124,681   

Service revenue

     16,508        —          10,230        26,738   

Fuel surcharge

     23,638        —          2,853        26,491   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating revenues

   $ 150,758        —        $ 27,152      $ 177,910   
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment revenue % of total revenue

     84.7     —          15.3     100.0

Segment operating income*

   $ 10,782        —        $ 4,663      $ 15,445   

Depreciation and amortization

     2,695        —          797        3,492   

Other (income) expense

     (247     —          7        (240
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 8,334        —        $ 3,859      $ 12,193   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

* Segment operating income excludes Depreciation and amortization and Gain on disposal of property and equipment.


RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME, EBITDA AND ADJUSTED EBITDA AND RECONCILIATION OF NET INCOME PER SHARE TO ADJUSTED NET INCOME PER SHARE

For the Three Months Ended March 31, 2012 and 2011

(In 000’s)

Unaudited

Adjusted Net Income and Adjusted Net Income per Share, EBITDA and Adjusted EBITDA are not measures of financial performance or liquidity under United States Generally Accepted Accounting Principles (“GAAP”). Adjusted Net Income and Adjusted Net Income per Share, EBITDA and Adjusted EBITDA are presented herein because they are important metrics used by management to evaluate and understand the performance of the ongoing operations of Quality’s business. For Adjusted Net Income, management uses a 39% tax rate for calculating the provision for income taxes to normalize Quality’s tax rate to that of competitors, and to compare Quality’s reporting periods with different effective tax rates. In addition, in arriving at Adjusted Net Income and Adjusted Net Income per Share, the Company adjusts for significant items that are not part of regular operating activities. These adjustments include the write-off of debt issuance costs.

EBITDA is a component of the measure used by Quality’s management to facilitate internal comparisons to competitors’ results and the bulk transportation, logistics and intermodal industries in general. We believe that financial information based on GAAP for businesses, such as Quality’s, should be supplemented by EBITDA so investors better understand the financial information in connection with their evaluation of the Company’s business. This measure addresses variations among companies with respect to capital structures and cost of capital (which affect interest expense) and differences in taxation and book depreciation of facilities and equipment (which affect relative depreciation expense), including significant differences in the depreciable lives of similar assets among various companies. Accordingly, EBITDA allows analysts, investors and other interested parties in the bulk transportation, logistics and intermodal industries to facilitate company-to-company comparisons by eliminating some of the foregoing variations. EBITDA as used herein may not, however, be directly comparable to similarly titled measures reported by other companies due to differences in accounting policies and items excluded or included in the adjustments, which limits its usefulness as a comparative measure. To calculate EBITDA, Net Income is adjusted for provision for (benefit from) income tax, depreciation and amortization and net interest expense. To calculate Adjusted EBITDA, we calculate EBITDA from Net Income, which is then further adjusted for significant items that are not part of regular operating activities, including the write-off of debt issuance costs, and other non-cash items such as non-cash stock-based compensation. Adjusted Net Income and Adjusted Net Income per Share, EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for the consolidated statements of operations prepared in accordance with GAAP, or as an indication of Quality’s operating performance or liquidity.


     Three months ended
March 31,
 
     2012      2011  

Net income

   $ 6,700       $ 2,722   

Net income per common share:

     

Basic

   $ 0.27       $ 0.12   
  

 

 

    

 

 

 

Diluted

   $ 0.26       $ 0.12   
  

 

 

    

 

 

 

Weighted average number of shares:

     

Basic

     24,546         22,192   

Diluted

     25,413         23,505   

Reconciliation:

     

Net income

   $ 6,700       $ 2,722   

Adjustments to net income:

     

Provision for income taxes

     364         49   

Write-off of debt issuance costs

     —           1,786   
  

 

 

    

 

 

 

Adjusted income before income taxes

     7,064         4,557   

Provision for income taxes at 39%

     2,755         1,777   
  

 

 

    

 

 

 

Adjusted net income

   $ 4,309       $ 2,780   
  

 

 

    

 

 

 

Adjusted net income per common share:

     

Basic

   $ 0.18       $ 0.13   
  

 

 

    

 

 

 

Diluted

   $ 0.17       $ 0.12   
  

 

 

    

 

 

 

Weighted average number of shares:

     

Basic

     24,546         22,192   

Diluted

     25,413         23,505   

 

     Three months ended
March 31,
 
     2012      2011  

EBITDA and Adjusted EBITDA:

     

Net income

   $ 6,700       $ 2,722   

Adjustments to net income:

     

Provision for income taxes

     364         49   

Depreciation and amortization

     3,791         3,492   

Interest expense, net

     7,010         7,672   
  

 

 

    

 

 

 

EBITDA

     17,865         13,935   

Write-off of debt issuance costs

     —           1,786   

Non-cash stock-based compensation

     673         724   
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 18,538       $ 16,445