DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2008 AND 2007
(Dollars in Thousands, Except Share Data)
(unaudited)
Three months ended Six months ended
June 30, June 30,
---------------------- ----------------------
2008 2007 2008 2007
---------- ---------- ---------- ----------
NET SALES $ 63,183 $ 34,454 $ 121,576 $ 67,548
COST OF PRODUCTS SOLD 44,134 22,375 84,816 44,618
---------- ---------- ---------- ----------
Gross profit 19,049 12,079 36,760 22,930
---------- ---------- ---------- ----------
COSTS AND EXPENSES:
General and administrative
expenses 3,815 1,854 6,933 3,516
Selling expenses 2,633 1,455 5,474 3,101
Amortization expense of
purchased intangible
assets 2,464 - 4,825 -
---------- ---------- ---------- ----------
Total costs and expenses 8,912 3,309 17,232 6,617
---------- ---------- ---------- ----------
INCOME FROM OPERATIONS 10,137 8,770 19,528 16,313
OTHER INCOME (EXPENSE):
Other income (expense) 189 (13) 41 (20)
Interest expense (1,471) - (2,734) -
Interest income 99 177 323 365
Equity in earnings of
joint ventures 273 - 289 -
---------- ---------- ---------- ----------
INCOME BEFORE INCOME TAXES 9,227 8,934 17,447 16,658
INCOME TAX PROVISION 3,017 3,275 5,989 6,116
---------- ---------- ---------- ----------
NET INCOME $ 6,210 $ 5,659 $ 11,458 $ 10,542
========== ========== ========== ==========
INCOME PER SHARE:
Basic $ 0.50 $ 0.47 $ 0.92 $ 0.88
========== ========== ========== ==========
Diluted $ 0.49 $ 0.46 $ 0.91 $ 0.86
========== ========== ========== ==========
WEIGHTED AVERAGE NUMBER OF
SHARES OUTSTANDING:
Basic 12,416,900 12,048,969 12,406,210 12,029,382
========== ========== ========== ==========
Diluted 12,566,726 12,239,256 12,569,983 12,232,569
========== ========== ========== ==========
ANNUAL DIVIDENDS DECLARED
PER COMMON SHARE $ 0.15 $ 0.15 $ 0.15 $ 0.15
========== ========== ========== ==========
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in Thousands)
June 30, December 31,
2008 2007
ASSETS (unaudited)
------------ ------------
Cash and cash equivalents $ 28,384 $ 9,045
Restricted cash - 371
Accounts receivable, net 38,634 39,833
Inventories 38,864 41,628
Other current assets 4,958 3,853
------------ ------------
Total current assets 110,840 94,730
Property, plant and equipment, net 38,331 35,446
Goodwill, net 49,092 45,862
Purchased intangible assets, net 61,431 61,914
Other long-term assets 3,390 2,947
------------ ------------
Total assets $ 263,084 $ 240,899
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable $ 18,352 $ 22,590
Dividend payable 1,894 -
Accrued income taxes 4,019 1,212
Other current liabilities 11,014 19,394
Lines of credit - current 8,602 7,587
Current portion of long-term debt 7,792 8,035
------------ ------------
Total current liabilities 51,673 58,818
Lines of credit 10,427 -
Long-term debt 62,540 61,530
Deferred tax liabilities 20,075 20,604
Other long-term liabilities 1,592 1,668
Stockholders' equity 116,777 98,279
------------ ------------
Total liabilities and stockholders' equity $ 263,084 $ 240,899
============ ============
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2008 AND 2007
(Dollars in Thousands)
(unaudited)
2008 2007
-------- --------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 11,458 $ 10,542
Adjustments to reconcile net income to net cash
provided by (used in) operating activities -
Depreciation (including capital lease amortization) 2,354 910
Amortization of purchased intangible assets 4,825 -
Amortization of capitalized debt issuance costs 114 -
Stock-based compensation 1,543 519
Provision for deferred income taxes (2,410) (80)
Equity in earnings of joint ventures (289) -
Change in working capital, net (5,782) (14,503)
-------- --------
Net cash provided by (used in) operating
activities 11,813 (2,612)
-------- --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property, plant and equipment (4,203) (4,977)
Change in other non-current assets 31 (13)
-------- --------
Net cash used in investing
activities (4,172) (4,990)
-------- --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings on lines of credit, net 12,081 -
Payments on long-term debt (985) (385)
Payments on capital lease obligations (216) -
Payment of deferred debt issuance costs (140) -
Net proceeds from issuance of common stock 240 382
Excess tax benefit related to stock options 132 -
Other cash flows from financing activities 33 10
-------- --------
Net cash provided by financing
activities 11,145 7
-------- --------
EFFECTS OF EXCHANGE RATES ON CASH 553 83
-------- --------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 19,339 (7,512)
CASH AND CASH EQUIVALENTS, beginning of the period 9,045 17,886
-------- --------
CASH AND CASH EQUIVALENTS, end of the period $ 28,384 $ 10,374
======== ========
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Dollars in thousands)
Three months ended Six months ended
June 30, June 30,
-------------------- --------------------
2008 2007 2008 2007
--------- --------- --------- ---------
(unaudited) (unaudited)
Explosive Metalworking Group $ 52,996 $ 33,119 $ 104,638 $ 64,614
Oilfield Products 7,922 - 12,373 -
AMK Welding 2,265 1,335 4,565 2,934
--------- --------- --------- ---------
Net sales $ 63,183 $ 34,454 $ 121,576 $ 67,548
========= ========= ========= =========
Explosive Metalworking Group $ 9,815 $ 9,047 $ 19,799 $ 16,550
Oilfield Products 616 - 50 -
AMK Welding 585 18 1,222 282
Unallocated Expenses (879) (295) (1,543) (519)
--------- --------- --------- ---------
Income from operations $ 10,137 $ 8,770 $ 19,528 $ 16,313
========= ========= ========= =========
For the three months ended June 30, 2008
----------------------------------------------------
Explosive
Metalworking Oilfield AMK Unallocated
Group Products Welding Expenses Total
------------ -------- -------- ----------- --------
(unaudited)
Income from operations $ 9,815 $ 616 $ 585 $ (879) $ 10,137
Adjustments:
Stock-based compensation - - - 879 879
Depreciation 936 197 108 - 1,241
Amortization of
purchased intangibles 1,724 740 - - 2,464
------------ -------- -------- ----------- --------
Adjusted EBITDA $ 12,475 $ 1,553 $ 693 $ - $ 14,721
============ ======== ======== =========== ========
For the three months ended June 30, 2007
-----------------------------------------
Explosive
Metalworking AMK Unallocated
Group Welding Expenses Total
------------ ------- ----------- -------
(unaudited)
Income from operations $ 9,047 $ 18 $ (295) $ 8,770
Adjustments:
Stock-based compensation - - 295 295
Depreciation 452 63 - 515
------------ ------- ----------- -------
Adjusted EBITDA $ 9,499 $ 81 $ - $ 9,580
============ ======= =========== =======
DYNAMIC MATERIALS CORPORATION & SUBSIDIARIES
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASUREMENTS TO MOST
DIRECTLY COMPARABLE GAAP FINANCIAL MEASUREMENTS
(Dollars in thousands)
For the six months ended June 30, 2008
-------------------------------------------------------
Explosive
Metalworking Oilfield AMK Unallocated
Group Products Welding Expenses Total
------------ --------- --------- ----------- ---------
(unaudited)
Income from
operations $ 19,799 $ 50 $ 1,222 $ (1,543) $ 19,528
Adjustments:
Stock-based
compensation - - - 1,543 1,543
Depreciation 1,668 470 216 - 2,354
Amortization of
purchased
intangibles 3,376 1,449 - - 4,825
------------ --------- --------- ----------- ---------
Adjusted EBITDA $ 24,843 $ 1,969 $ 1,438 $ - $ 28,250
============ ========= ========= =========== =========
For the six months ended June 30, 2007
-------------------------------------------
Explosive
Metalworking AMK Unallocated
Group Welding Expenses Total
------------ -------- ----------- --------
(unaudited)
Income from operations $ 16,550 $ 282 $ (519) $ 16,313
Adjustments:
Stock-based compensation - - 519 519
Depreciation 787 123 - 910
------------ -------- ----------- --------
Adjusted EBITDA $ 17,337 $ 405 $ - $ 17,742
============ ======== =========== ========
Three months ended Six months ended
June 30, June 30,
------------------ ------------------
2008 2007 2008 2007
-------- -------- -------- --------
(unaudited) (unaudited)
Net income $ 6,210 $ 5,659 $ 11,458 $ 10,542
Other (income) expense (189) 13 (41) 20
Interest expense 1,471 - 2,734 -
Interest income (99) (177) (323) (365)
Equity in earnings of joint
ventures (273) - (289) -
Provision for income taxes 3,017 3,275 5,989 6,116
Depreciation 1,241 515 2,354 910
Amortization of purchased
intangible assets 2,464 - 4,825 -
-------- -------- -------- --------
EBITDA 13,842 9,285 26,707 17,223
Stock-based compensation 879 295 1,543 519
-------- -------- -------- --------
Adjusted EBITDA $ 14,721 $ 9,580 $ 28,250 $ 17,742
======== ======== ======== ========
Contact Information: CONTACT: Pfeiffer High Investor Relations, Inc. Geoff High 303-393-7044