The fiscal 2012 second quarter included certain after-tax charges of
Net sales for the fiscal 2012 second quarter were
The Company uses the following non-GAAP financial measures of net income excluding certain items, net income per diluted share excluding certain items and EBITDA excluding certain items. These financial measures are used by management to monitor and evaluate the ongoing performance of the Company and to allocate resources. The Company believes that the additional measures are useful to investors for financial analysis. However, non-GAAP measures are not in accordance with, nor are they a substitute for, GAAP measures. Please see the table in this release for reconciliation of non-GAAP measures to the nearest comparable GAAP results. Results in the following discussion are presented on a non-GAAP basis excluding certain items.
Gross profit for the quarter was
Selling, general and administrative (SG&A) expense for the fiscal 2012 second quarter decreased
Second-quarter operating income was
Year-To-Date Results
Net sales for the six months ended
For the fiscal 2012 year-to-date results, the Company reported net income of
"Traditionally, our second quarter tends to be less profitable than the first quarter due to the holiday season, but beyond that, the first half of fiscal 2012 has been challenging given the economic environment in
EMEA gross profit was
EMEA operating income for the fiscal 2012 second quarter was
The
Gross profit was
Operating income for the quarter was
Gross profit for APAC for the three months ended
APAC operating income for the quarter was
Liquidity, Cash Flow From
Working capital was 71 days at the end of the fiscal 2012 second quarter, flat with 71 days at the end of the fiscal 2012 first quarter.
At the end of the fiscal 2012 second quarter, the Company's net debt, defined as total debt minus cash and cash equivalents, was
Fiscal 2012 Business Outlook
"We are pleased with our first-half results, which were accomplished under challenging conditions. With our demonstrated ability to shift to higher-value products and control costs, we expect full-year net income for fiscal 2012 to exceed the levels we posted during fiscal 2011," Gingo said.
"Our experienced management team continues to execute our long-term strategic plan. Our strong operating profit per pound is the result of our successful restructuring initiatives we have implemented in recent years, as well as the dedication of our associates."
Gingo continued, "Our leverage and availability under our credit facility remain strong, and we expect these metrics to improve as we progress through the year, allowing for a continued focus on our acquisition strategy. In addition, our strong balance sheet allows us to create further value for our shareholders through potential share appreciation and a prudent return of cash. Based on these strengths and our confidence in the future cash generation ability of the business, our Board decided to increase our dividend by 11.8% to
Conference Call on the Web
A live Internet broadcast of
About
Use of Non-GAAP Financial Measures
This release includes certain financial information determined by methods other than in accordance with accounting principles generally accepted in
While the Company believes that these non-GAAP financial measures provide useful supplemental information to investors, there are very significant limitations associated with their use. These non-GAAP financial measures are not prepared in accordance with GAAP, may not be reported by all of the Company's competitors and may not be directly comparable to similarly titled measures of the Company's competitors due to potential differences in the exact method of calculation. The Company compensates for these limitations by using these non-GAAP financial measures as supplements to GAAP financial measures and by reviewing the reconciliations of the non-GAAP financial measures to their most comparable GAAP financial measures.
Cautionary Note on Forward-Looking Statements
A number of the matters discussed in this document that are not historical or current facts deal with potential future circumstances and developments and may constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by the fact that they do not relate strictly to historic or current facts and relate to future events and expectations. Forward-looking statements contain such words as "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. Forward-looking statements are based on management's current expectations and include known and unknown risks, uncertainties and other factors, many of which management is unable to predict or control, that may cause actual results, performance or achievements to differ materially from those expressed or implied in the forward-looking statements. Important factors that could cause actual results to differ materially from those suggested by these forward-looking statements, and that could adversely affect the Company's future financial performance, include, but are not limited to, the following:
The risks and uncertainties identified above are not the only risks the Company faces. Additional risk factors that could affect the Company's performance are set forth in the Company's Annual Report on Form 10-K for the fiscal year ended
SHLM_ALL
|
| ||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
|
Three months ended |
Six months ended | |||||||
|
February 29, |
February 28, |
February 29, |
February 28, | |||||
|
Unaudited | ||||||||
|
(In thousands, except per share data) | ||||||||
|
Net sales |
$ 495,911 |
$ 508,343 |
$ 1,013,200 |
$ 1,003,726 | ||||
|
Cost of sales |
431,362 |
441,731 |
879,155 |
868,113 | ||||
|
Selling, general and administrative expenses |
49,416 |
49,430 |
96,831 |
102,335 | ||||
|
Restructuring expense |
1,597 |
3,385 |
4,841 |
3,936 | ||||
|
Asset impairment |
- |
1,800 |
- |
1,800 | ||||
|
Curtailment (gain) loss |
(209) |
- |
(209) |
- | ||||
|
Operating income |
13,745 |
11,997 |
32,582 |
27,542 | ||||
|
Interest expense |
2,453 |
1,642 |
4,579 |
2,927 | ||||
|
Interest income |
(125) |
(191) |
(357) |
(391) | ||||
|
Foreign currency transaction (gains) losses |
17 |
667 |
516 |
1,338 | ||||
|
Other (income) expense, net |
(883) |
(433) |
(1,053) |
(437) | ||||
|
Income before taxes |
12,283 |
10,312 |
28,897 |
24,105 | ||||
|
Provision (benefit) for U.S. and foreign income taxes |
2,993 |
3,033 |
5,644 |
7,450 | ||||
|
Net income |
9,290 |
7,279 |
23,253 |
16,655 | ||||
|
Noncontrolling interests |
(217) |
(138) |
(598) |
(271) | ||||
|
Net income attributable to |
$ 9,073 |
$ 7,141 |
$ 22,655 |
$ 16,384 | ||||
|
Weighted-average number of shares outstanding: |
||||||||
|
Basic |
29,374 |
31,091 |
29,396 |
31,212 | ||||
|
Diluted |
29,651 |
31,181 |
29,588 |
31,245 | ||||
|
Earnings per share of common stock attributable to |
||||||||
|
Basic |
$ 0.31 |
$ 0.23 |
$ 0.77 |
$ 0.52 | ||||
|
Diluted |
$ 0.31 |
$ 0.23 |
$ 0.77 |
$ 0.52 | ||||
|
Cash dividends per common share |
$ 0.170 |
$ 0.155 |
$ 0.340 |
$ 0.310 | ||||
|
| |||
|
CONSOLIDATED BALANCE SHEETS | |||
|
|
| ||
|
Unaudited | |||
|
ASSETS |
(In thousands) | ||
|
Current assets: |
|||
|
Cash and cash equivalents |
$ 95,760 |
$ 155,753 | |
|
Accounts receivable, less allowance for doubtful accounts of |
319,913 |
347,036 | |
|
Inventories, average cost or market, whichever is lower |
290,293 |
264,747 | |
|
Prepaid expenses and other current assets |
32,237 |
34,376 | |
|
Total current assets |
738,203 |
801,912 | |
|
Property, plant and equipment, at cost: |
|||
|
Land and improvements |
29,845 |
30,826 | |
|
Buildings and leasehold improvements |
162,136 |
165,267 | |
|
Machinery and equipment |
380,329 |
382,828 | |
|
Furniture and fixtures |
40,527 |
41,860 | |
|
Construction in progress |
18,579 |
12,967 | |
|
Gross property, plant and equipment |
631,416 |
633,748 | |
|
Accumulated depreciation and investment grants of |
394,734 |
399,448 | |
|
Net property, plant and equipment |
236,682 |
234,300 | |
|
Other assets: |
|||
|
Deferred charges and other noncurrent assets |
37,217 |
35,947 | |
|
Goodwill |
131,933 |
91,753 | |
|
Intangible assets |
98,968 |
76,075 | |
|
Total other assets |
268,118 |
203,775 | |
|
Total assets |
$ 1,243,003 |
$ 1,239,987 | |
|
LIABILITIES AND EQUITY |
|||
|
Current liabilities: |
|||
|
Accounts payable |
$ 254,707 |
$ 254,405 | |
|
U.S. and foreign income taxes payable |
5,553 |
11,072 | |
|
Accrued payrolls, taxes and related benefits |
36,940 |
44,560 | |
|
Other accrued liabilities |
48,634 |
50,608 | |
|
Short-term debt |
9,212 |
11,550 | |
|
Total current liabilities |
355,046 |
372,195 | |
|
Long-term debt |
230,155 |
184,598 | |
|
Pension plans |
80,402 |
84,673 | |
|
Other long-term liabilities |
23,604 |
24,161 | |
|
Deferred income taxes |
27,348 |
20,055 | |
|
Total liabilities |
716,555 |
685,682 | |
|
Commitments and contingencies |
- |
- | |
|
Stockholders' equity: |
|||
|
Common stock, |
47,928 |
47,816 | |
|
Other capital |
256,858 |
254,184 | |
|
Accumulated other comprehensive income (loss) |
27,861 |
50,007 | |
|
Retained earnings |
553,957 |
541,256 | |
|
Treasury stock, at cost, 18,411 shares at |
(365,935) |
(344,759) | |
|
Total |
520,669 |
548,504 | |
|
Noncontrolling interests |
5,779 |
5,801 | |
|
Total equity |
526,448 |
554,305 | |
|
Total liabilities and equity |
$ 1,243,003 |
$ 1,239,987 | |
|
| ||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
|
Six months ended | ||||||
|
February 29, |
February 28, | |||||
|
Unaudited | ||||||
|
(In thousands) | ||||||
|
Operating: |
||||||
|
Net income |
$ 23,253 |
$ 16,655 | ||||
|
Adjustments to reconcile net income to net cash provided |
||||||
|
from (used in) operating activities: |
||||||
|
Depreciation and amortization |
18,809 |
19,703 | ||||
|
Deferred tax provision |
(4,655) |
(1,923) | ||||
|
Pension, postretirement benefits and other deferred compensation |
2,984 |
3,597 | ||||
|
Net (gains) losses on asset sales |
- |
262 | ||||
|
Asset impairment |
- |
1,800 | ||||
|
Curtailment (gains) losses |
(209) |
- | ||||
|
Changes in assets and liabilities, net of acquisitions: |
||||||
|
Accounts receivable |
17,398 |
(34,077) | ||||
|
Inventories |
(35,107) |
(39,331) | ||||
|
Accounts payable |
5,301 |
25,958 | ||||
|
Income taxes |
(3,716) |
3,130 | ||||
|
Accrued payrolls and other accrued liabilities |
(10,294) |
(7,963) | ||||
|
Other assets and long-term liabilities |
(1,050) |
(4,333) | ||||
|
Net cash provided from (used in) operating activities |
12,714 |
(16,522) | ||||
|
Investing: |
||||||
|
Expenditures for property, plant and equipment |
(19,170) |
(11,060) | ||||
|
Proceeds from the sale of assets |
1,072 |
1,139 | ||||
|
Business acquisitions, net of cash acquired |
(62,762) |
(15,071) | ||||
|
Net cash provided from (used in) investing activities |
(80,860) |
(24,992) | ||||
|
Financing: |
||||||
|
Cash dividends paid |
(9,954) |
(9,733) | ||||
|
Increase (decrease) in notes payable |
(2,464) |
(3,178) | ||||
|
Borrowings on revolving credit facilities |
142,980 |
181,000 | ||||
|
Repayments on revolving credit facilities |
(92,783) |
(141,500) | ||||
|
Repayments on long-term debt |
(44) |
(26) | ||||
|
Payment of debt issuance costs |
- |
(2,220) | ||||
|
Cash distributions to noncontrolling interests |
(580) |
(700) | ||||
|
Common stock issued (redeemed), net |
345 |
(780) | ||||
|
Issuances (purchases) of treasury stock, net |
(21,176) |
(13,500) | ||||
|
Net cash provided from (used in) financing activities |
16,324 |
9,363 | ||||
|
Effect of exchange rate changes on cash |
(8,171) |
5,747 | ||||
|
Net increase (decrease) in cash and cash equivalents |
(59,993) |
(26,404) | ||||
|
Cash and cash equivalents at beginning of period |
155,753 |
122,754 | ||||
|
Cash and cash equivalents at end of period |
$ 95,760 |
$ 96,350 | ||||
Reconciliation of GAAP and Non-GAAP Financial Measures
Unaudited
|
Three months ended |
As Reported |
Asset Write-downs |
Costs Related to Acquisitions |
Restructuring Related |
Inventory Step-up |
Tax Benefits (Charges) |
Before Certain Items | ||||||
|
(In thousands, except per share data) | |||||||||||||
|
Net sales |
$ 495,911 |
$ - |
$ - |
$ - |
$ - |
$ - |
$ 495,911 | ||||||
|
Cost of sales |
431,362 |
- |
- |
- |
(597) |
- |
430,765 | ||||||
|
Selling, general and administrative expenses |
49,416 |
- |
(656) |
- |
- |
- |
48,760 | ||||||
|
Restructuring expense |
1,597 |
- |
- |
(1,597) |
- |
- |
- | ||||||
|
Curtailment (gain) loss |
(209) |
- |
- |
209 |
- |
- |
- | ||||||
|
Operating income |
13,745 |
- |
656 |
1,388 |
597 |
- |
16,386 | ||||||
|
Interest expense, net |
2,328 |
- |
- |
- |
- |
- |
2,328 | ||||||
|
Foreign currency transaction (gains) losses |
17 |
- |
- |
- |
- |
- |
17 | ||||||
|
Other (income) expense, net |
(883) |
- |
- |
- |
- |
- |
(883) | ||||||
|
Income before taxes |
12,283 |
- |
656 |
1,388 |
597 |
- |
14,924 | ||||||
|
Provision (benefit) for U.S. and foreign income taxes |
2,993 |
- |
41 |
320 |
199 |
(40) |
3,513 | ||||||
|
Net income |
9,290 |
- |
615 |
1,068 |
398 |
40 |
11,411 | ||||||
|
Noncontrolling interests |
(217) |
- |
- |
- |
- |
- |
(217) | ||||||
|
Net income (loss) attributable to A. Schulman, Inc. |
$ 9,073 |
$ - |
$ 615 |
$ 1,068 |
$ 398 |
$ 40 |
$ 11,194 | ||||||
|
Diluted EPS |
$ 0.31 |
$ 0.38 | |||||||||||
|
Weighted-average number of shares |
29,651 |
29,651 | |||||||||||
|
Three months ended |
As Reported |
Asset Write-downs |
Costs Related to Acquisitions |
Restructuring Related |
Inventory Step-up |
Tax Benefits (Charges) |
Before Certain Items | |||||||
|
(In thousands, except per share data) | ||||||||||||||
|
Net sales |
$ 508,343 |
- |
$ - |
$ - |
$ - |
$ - |
$ 508,343 | |||||||
|
Cost of sales |
441,731 |
- |
- |
- |
(162) |
- |
441,569 | |||||||
|
Selling, general and administrative expenses |
49,430 |
- |
(314) |
- |
- |
- |
49,116 | |||||||
|
Restructuring expense |
3,385 |
- |
- |
(3,385) |
- |
- |
- | |||||||
|
Asset impairment |
1,800 |
(1,800) |
- |
- |
- |
- |
- | |||||||
|
Operating income |
11,997 |
1,800 |
314 |
3,385 |
162 |
- |
17,658 | |||||||
|
Interest expense, net |
1,451 |
- |
- |
- |
- |
- |
1,451 | |||||||
|
Foreign currency transaction (gains) losses |
667 |
- |
- |
- |
- |
- |
667 | |||||||
|
Other (income) expense, net |
(433) |
- |
- |
- |
- |
- |
(433) | |||||||
|
Income before taxes |
10,312 |
1,800 |
314 |
3,385 |
162 |
- |
15,973 | |||||||
|
Provision (benefit) for U.S. and foreign income taxes |
3,033 |
- |
- |
613 |
58 |
- |
3,704 | |||||||
|
Net income |
7,279 |
1,800 |
314 |
2,772 |
104 |
- |
12,269 | |||||||
|
Noncontrolling interests |
(138) |
- |
- |
- |
- |
- |
(138) | |||||||
|
Net income (loss) attributable to A. Schulman, Inc. |
$ 7,141 |
1,800 |
$ 314 |
$ 2,772 |
$ 104 |
$ - |
$ 12,131 | |||||||
|
Diluted EPS |
$ 0.23 |
$ 0.39 | ||||||||||||
|
Weighted-average number of shares |
31,181 |
31,181 | ||||||||||||
Reconciliation of GAAP and Non-GAAP Financial Measures
Unaudited
|
Six months ended |
As Reported |
Asset Write-downs |
Costs Related to Acquisitions |
Restructuring Related |
Inventory Step-up |
Tax Benefits (Charges) |
Before Certain Items | |||||||
|
(In thousands, except per share data) | ||||||||||||||
|
Net sales |
$ 1,013,200 |
$ - |
$ - |
$ - |
$ - |
$ - |
$ 1,013,200 | |||||||
|
Cost of sales |
879,155 |
- |
- |
- |
(597) |
- |
878,558 | |||||||
|
Selling, general and administrative expenses |
96,831 |
- |
(874) |
- |
- |
- |
95,957 | |||||||
|
Restructuring expense |
4,841 |
- |
- |
(4,841) |
- |
- |
- | |||||||
|
Curtailment (gain) losses |
(209) |
- |
- |
209 |
- |
- |
- | |||||||
|
Operating income |
32,582 |
- |
874 |
4,632 |
597 |
- |
38,685 | |||||||
|
Interest expense, net |
4,222 |
- |
- |
- |
- |
- |
4,222 | |||||||
|
Foreign currency transaction (gains) losses |
516 |
- |
- |
- |
- |
- |
516 | |||||||
|
Other (income) expense, net |
(1,053) |
- |
- |
- |
- |
- |
(1,053) | |||||||
|
Income before taxes |
28,897 |
- |
874 |
4,632 |
597 |
- |
35,000 | |||||||
|
Provision (benefit) for U.S. and foreign income taxes |
5,644 |
- |
69 |
1,284 |
199 |
707 |
7,903 | |||||||
|
Net income |
23,253 |
- |
805 |
3,348 |
398 |
(707) |
27,097 | |||||||
|
Noncontrolling interests |
(598) |
- |
- |
- |
- |
- |
(598) | |||||||
|
Net income (loss) attributable to A. Schulman, Inc. |
$ 22,655 |
$ - |
$ 805 |
$ 3,348 |
$ 398 |
$ (707) |
$ 26,499 | |||||||
|
Diluted EPS |
$ 0.77 |
$ 0.90 | ||||||||||||
|
Weighted-average number of shares |
29,588 |
29,588 | ||||||||||||
|
Six months ended |
As Reported |
Asset Write-downs |
Costs Related to Acquisitions |
Restructuring Related |
Inventory Step-up |
Tax Benefits (Charges) |
Before Certain Items | |||||||
|
(In thousands, except per share data) | ||||||||||||||
|
Net sales |
|
- |
$ - |
$ - |
$ - |
$ - |
| |||||||
|
Cost of sales |
868,113 |
- |
- |
- |
(283) |
- |
867,830 | |||||||
|
Selling, general and administrative expenses |
102,335 |
- |
(1,195) |
- |
- |
- |
101,140 | |||||||
|
Restructuring expense |
3,936 |
- |
- |
(3,936) |
- |
- |
- | |||||||
|
Asset impairment |
1,800 |
(1,800) |
- | |||||||||||
|
Operating income |
27,542 |
1,800 |
1,195 |
3,936 |
283 |
- |
34,756 | |||||||
|
Interest expense, net |
2,536 |
- |
- |
- |
- |
- |
2,536 | |||||||
|
Foreign currency transaction (gains) losses |
1,338 |
- |
- |
- |
- |
- |
1,338 | |||||||
|
Other (income) expense, net |
(437) |
- |
- |
- |
- |
- |
(437) | |||||||
|
Income before taxes |
24,105 |
1,800 |
1,195 |
3,936 |
283 |
- |
31,319 | |||||||
|
Provision (benefit) for U.S. and foreign income taxes |
7,450 |
- |
- |
729 |
99 |
65 |
8,343 | |||||||
|
Net income |
16,655 |
1,800 |
1,195 |
3,207 |
184 |
(65) |
22,976 | |||||||
|
Noncontrolling interests |
(271) |
- |
- |
- |
- |
- |
(271) | |||||||
|
Net income (loss) attributable to A. Schulman, Inc. |
$ 16,384 |
1,800 |
$ 1,195 |
$ 3,207 |
$ 184 |
$ (65) |
$ 22,705 | |||||||
|
Diluted EPS |
$ 0.52 |
$ 0.73 | ||||||||||||
|
Weighted-average number of shares |
31,245 |
31,245 | ||||||||||||
|
| |||||||
|
SUPPLEMENTAL SEGMENT INFORMATION | |||||||
|
Three months ended |
Six months ended | ||||||
|
|
|
|
February 28, | ||||
|
2012 |
2011 |
2012 |
2011 | ||||
|
Unaudited | |||||||
|
(In thousands, except for %) | |||||||
|
Pounds sold to unaffiliated customers |
|||||||
|
EMEA |
286,795 |
314,359 |
573,092 |
630,840 | |||
|
|
143,209 |
150,550 |
283,710 |
304,130 | |||
|
APAC |
28,712 |
32,353 |
58,196 |
66,250 | |||
|
Total pounds sold to unaffiliated customers |
458,716 |
497,262 |
914,998 |
1,001,220 | |||
|
Net sales to unaffiliated customers |
|||||||
|
EMEA |
$ 332,561 |
$ 356,533 |
$ 685,452 |
$ 703,215 | |||
|
|
129,646 |
118,550 |
257,626 |
233,671 | |||
|
APAC |
33,704 |
33,260 |
70,122 |
66,840 | |||
|
Total net sales to unaffiliated customers |
$ 495,911 |
$ 508,343 |
$ 1,013,200 |
$ 1,003,726 | |||
|
Segment gross profit |
|||||||
|
EMEA |
$ 40,076 |
$ 47,487 |
$ 84,314 |
$ 95,572 | |||
|
|
19,644 |
15,911 |
39,523 |
32,386 | |||
|
APAC |
5,426 |
3,376 |
10,805 |
7,938 | |||
|
Total segment gross profit |
65,146 |
66,774 |
134,642 |
135,896 | |||
|
Inventory step-up |
(597) |
(162) |
(597) |
(283) | |||
|
Total gross profit |
$ 64,549 |
$ 66,612 |
$ 134,045 |
$ 135,613 | |||
|
Segment operating income |
|||||||
|
EMEA |
$ 15,305 |
$ 21,722 |
$ 34,540 |
$ 41,124 | |||
|
|
5,343 |
3,340 |
11,454 |
7,199 | |||
|
APAC |
2,530 |
384 |
5,063 |
2,192 | |||
|
Total segment operating income |
23,178 |
25,446 |
51,057 |
50,515 | |||
|
Corporate and other |
(6,792) |
(7,788) |
(12,372) |
(15,759) | |||
|
Costs related to acquisitions |
(656) |
(314) |
(874) |
(1,195) | |||
|
Restructuring related |
(1,597) |
(3,385) |
(4,841) |
(3,936) | |||
|
Asset write-downs |
- |
(1,800) |
- |
(1,800) | |||
|
Curtailment gain (loss) |
209 |
- |
209 |
- | |||
|
Inventory step-up |
(597) |
(162) |
(597) |
(283) | |||
|
Operating income |
13,745 |
11,997 |
32,582 |
27,542 | |||
|
Interest expense, net |
(2,328) |
(1,451) |
(4,222) |
(2,536) | |||
|
Foreign currency transaction gains (losses) |
(17) |
(667) |
(516) |
(1,338) | |||
|
Other income (expense), net |
883 |
433 |
1,053 |
437 | |||
|
Income before taxes |
$ 12,283 |
$ 10,312 |
$ 28,897 |
$ 24,105 | |||
|
Capacity utilization |
|||||||
|
EMEA |
74% |
73% |
78% |
77% | |||
|
|
67% |
62% |
65% |
63% | |||
|
APAC |
76% |
90% |
81% |
89% | |||
|
Worldwide |
71% |
70% |
72% |
72% | |||
|
| ||||||||
|
Reconciliation of GAAP and Non-GAAP Financial Measures | ||||||||
|
EBITDA Excluding Certain Items Reconciliation | ||||||||
|
Unaudited | ||||||||
|
(In thousands) | ||||||||
|
Three months ended |
Six months ended | |||||||
|
|
|
|
February 28, | |||||
|
2012 |
2011 |
2012 |
2011 | |||||
|
Income before taxes |
$ 12,283 |
$ 10,312 |
$ 28,897 |
$ 24,105 | ||||
|
Adjustments (pretax): |
||||||||
|
Depreciation and amortization |
9,745 |
10,049 |
18,809 |
19,703 | ||||
|
Interest expense, net |
2,328 |
1,451 |
4,222 |
2,536 | ||||
|
Costs related to acquisitions |
656 |
314 |
874 |
1,195 | ||||
|
Restructuring related |
1,597 |
3,385 |
4,841 |
3,936 | ||||
|
Asset write-downs |
- |
1,800 |
- |
1,800 | ||||
|
Curtailment (gain) loss |
(209) |
- |
(209) |
- | ||||
|
Inventory step-up |
597 |
162 |
597 |
283 | ||||
|
EBITDA excluding certain items |
$ 26,997 |
$ 27,473 |
$ 58,031 |
$ 53,558 | ||||
SOURCE
News Provided by Acquire Media