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): August 13, 2008 (August 13, 2008)
MYR GROUP INC. |
||||
(Exact name of registrant as specified in its charter) |
||||
|
|
|
|
|
Delaware |
|
1-08325 |
|
36-3158643 |
(State or Other Jurisdiction of |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
|
|
|
|
|
Three Continental Towers, 1701 West Golf Road,
Suite 1012 |
|
60008-4007 |
||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrants telephone number, including area code (847) 290-1891
None
(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 (see General Instruction A.2. below):
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 August 13, 2008, we announced our financial position and results of operations as of and for the three and six month periods ended June 30, 2008. The press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS.
(d) Exhibits.
99.1 Registrants Press Release, dated August 13, 2008
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.
|
|
MYR GROUP INC. |
|||
|
|
|
|
|
|
|
|
||||
Dated : August 13, 2008 |
|
By: |
/s/ MARCO A. MARTINEZ |
||
|
|
|
Name: |
Marco A. Martinez |
|
|
|
|
Title: |
Vice President, Chief Financial |
|
|
|
|
|
Officer and Treasurer |
|
3
EXHIBIT INDEX
Exhibit No. |
|
Description |
99.1 |
|
Registrants Press Release dated August 13, 2008 |
4
Exhibit 99.1
MYR Group Inc. Announces Second-Quarter and First-Half 2008 Results
Rolling Meadows, Ill., August 13, 2008 MYR Group Inc. (MYR) (OTCBB: MYRG), a leading specialty contractor serving the electrical infrastructure market in the United States, issued second-quarter and first-half 2008 financial results.
Highlights
· Q2 2008 gross profit, income from operations and net income improved over Q2 2007 by 10.5 percent, 25.0 percent and 25.6 percent respectively.
· First-half 2008 gross profit, income from operations and net income improved over first-half 2007 by 28.7 percent, 93.5 percent and 87.3 percent respectively.
· Q2 2008 EBITDA increased 20.8 percent over Q2 2007 results. EBITDA margin increased to 7.2 percent of revenues compared to 5.5 percent of revenues during Q2 2007.
· First-half 2008 EBITDA increased 53.4 percent over first-half 2007 results. EBITDA margin increased to 7.6 percent of revenues compared to 4.7 percent of revenues during first-half 2007.
Management Comments
William A. Koertner, president and CEO, said, This was a strong first half for MYR Group in spite of lower revenues than last year. We achieved gross profit growth of 28.7 percent, increased operating income by 93.5 percent and improved net income by 87.3 percent. We believe our results thus far in 2008 reflect the high demand for our core services in the electric utility market, which are focused on enhancing and expanding the infrastructure to meet our nations growing demand for power. The long-predicted transmission infrastructure improvement initiatives have begun in earnest as evidenced by several new projects being announced this year in our industry. We believe MYR Group is well-positioned with key clients that have major transmission projects slated to occur during the 2009 to 2014 timeframe.
Second-Quarter Results
MYR reported revenues for the 2008 second quarter of $147.2 million, a decrease of $10.9 million, or 6.9 percent, compared with the second quarter of 2007, due predominantly to a few significant projects that were in full construction during the second quarter of 2007 that have since been completed. Transmission and Distribution (T&D) reported revenues of $106.0 million, a decrease of 8.6 percent over the same period of 2007. Commercial and Industrial (C&I) reported revenues of $41.2 million, a decrease of 2.1 percent over the second quarter of 2007.
However, consolidated gross profit improved 10.5 percent, from $18.1 million in the 2007 period to $20.0 million in the 2008 period. Consolidated income from operations increased 25.0
-more-
percent in the 2008 second quarter over the 2007 second quarter. Excluding non-allocated general corporate expenses, income from operations improved 26.7 percent in the T&D segment and 24.5 percent in the C&I segment. The improvements in gross profit and income from operations in the second quarter of 2008 compared to the second quarter of 2007 were due to continued job performance improvements on a few large projects as they near completion in 2008. The Company also experienced overall margin improvements as several underperforming contracts with low or negative contract margins in the second quarter of 2007 were replaced with higher margin contracts in the second quarter of 2008.
For the second quarter of 2008, net income was $4.6 million, or $0.22 per diluted share, compared to net income of $3.7 million, or $0.22 per diluted share, for the same period of 2007. Comparing the second quarter of 2008 with the same period of 2007, net income improved 25.6 percent, while income per diluted share was unchanged at $0.22 due to the increase in the number of diluted shares outstanding. Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) in the second quarter of 2008 was $10.5 million, or 7.2 percent of revenues, compared to $8.7 million, or 5.5 percent of revenues, in the second quarter of 2007. The improvements in net income and EBITDA were due predominantly to the items cited above, partially offset by higher selling, general and administrative expenses.
First-Half Results
MYR reported revenues for the 2008 first half of $283.9 million, a decrease of $15.5 million, or 5.2 percent, compared with the first half of 2007, due predominantly to a few significant projects that were in full construction during the second quarter of 2007 that have since been completed. Transmission and Distribution (T&D) reported revenue of $204.5 million, a decrease of 6.3 percent over the same period of 2007. Commercial and Industrial (C&I) reported revenue of $79.4 million, a decrease of 2.2 percent over the first half of 2007.
However, consolidated gross profit improved 28.7 percent, from $31.2 million in the 2007 period to $40.2 million in the 2008 period. Consolidated income from operations increased 93.5 percent in the 2008 first half over the 2007 first half. Excluding non-allocated general corporate expenses, income from operations improved 62.4 percent in the T&D segment and 58.1 percent in the C&I segment. The improvements in gross profit and income from operations in the first half of 2008 compared to the first half of 2007 were due to continued job performance improvements on a few large projects as they near completion in 2008. The Company also experienced overall margin improvements as several underperforming contracts with low or negative contract margins in the first half of 2007 were replaced with higher margin contracts in the first half of 2008. In addition, the Company has experienced lower equipment fleet costs due to a reduced reliance on operating leases and short-term rentals.
For the first half of 2008, net income was $9.4 million, or $0.45 per diluted share, compared to net income of $5.0 million, or $0.31 per diluted share, for the same period of 2007. Comparing the first half of 2008 with the same period of 2007, net income improved 87.3 percent, and income per diluted share improved 45.2 percent. EBITDA in the first half of 2008 was $21.5 million, or 7.6 percent of revenues, compared to $14.0 million, or 4.7 percent of revenues, in the first half of 2007. The improvements in net income, earnings per diluted share and EBITDA
2
were due predominantly to the items cited above, partially offset by higher selling, general and administrative expenses.
Backlog
As of June 30, 2008, MYRs backlog was approximately $240.5 million, consisting of $155.0 million in the T&D segment and $85.5 million in the C&I segment. First-half 2008 total backlog increased 11.0 percent from $216.6 million reported at December 31, 2007. T&D backlog increased $21.1 million, or 15.8 percent, and C&I backlog increased $2.8 million, or 3.4 percent, from year end. First-half 2008 backlog was in line with first-half 2007 backlog of approximately $243.8 million, which consisted of $157.8 million in the T&D segment and $86.0 million in the C&I segment. The change in backlog from period over period was the result of normal fluctuations in contracts and projects. MYRs method of tracking and reporting backlog may differ from methods used by other companies. The timing of contract awards and the duration of large new projects can significantly affect the Companys backlog, and therefore, should not be viewed or relied upon as a stand-alone indicator of future results.
Balance Sheet
As of June 30, 2008, the Company had cash and cash equivalents of $25.7 million and total debt of $30.0 million under its term loan. The Company also has a $75 million revolving credit facility with $15.0 million of letters of credit outstanding at June 30, 2008.
Non-GAAP Results
In an effort to better assist investors in understanding its financial results, the Company has provided in this release EBITDA, which is a measure not defined under generally accepted accounting principles in the United States (GAAP). Management believes this information is useful to investors in understanding the Companys results of operations because it illustrates the impact that interest, taxes, depreciation and amortization had on results. A reconciliation of this financial measure to its GAAP counterparts is provided at the end of this release.
Conference Call
MYR Group Inc. will host its 2008 second-quarter and first-half earnings conference call at 10 a.m. Central time on Thursday, August 14, 2008. To participate in the conference call via telephone, please dial (877) 604-9667 (domestic) or (719) 325-4914 (international) at least five minutes prior to the start of the event. A replay of the conference call will be available through August 21 at 11:59 p.m. Eastern time, by dialing (888) 203-1112 or (719) 457-0820, and entering conference ID 4268529. MYR Group Inc. will also broadcast the conference call live via the internet. Interested parties may access the webcast through the Investor Relations section of the companys Web site at http://www.myrgroup.com or at http://investor.shareholder.com/media/eventdetail.cfm?eventid=57589&CompanyID=MYRG&e=1&mediaKey=B70CF55528DC3510D57C299D5CD76B90. Please access the Web site at least 15 minutes prior to the start of the call to register, download and install any necessary audio software. The webcast will be archived for 90 days.
3
About MYR Group Inc.
MYR Group Inc. is a holding company of specialty construction service providers. Through subsidiaries dating back to 1891, MYR is one of the largest national contractors servicing the transmission and distribution sector of the United States electric utility industry. Transmission and Distribution customers include electric utilities, cooperatives and municipalities. The Company also provides commercial and industrial electrical contracting services to facility owners and general contractors in the Western United States. MYR Groups comprehensive services include turn-key construction and maintenance services for the nations electrical infrastructure.
Forward-Looking Statements
Various statements in this announcement, including those that express a belief, expectation, or intention, as well as those that are not statements of historical fact, are forward-looking statements. The forward-looking statements may include projections and estimates concerning the timing and success of specific projects and our future production, revenue, income and capital spending. Our forward-looking statements are generally accompanied by words such as estimate, project, predict, believe, expect, anticipate, potential, plan, goal or other words that convey the uncertainty of future events or outcomes. The forward-looking statements in this announcement speak only as of the date of this announcement; we disclaim any obligation to update these statements (unless required by securities laws), and we caution you not to rely on them unduly. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These and other important factors, including those discussed under Risk Factors in our Registration Statement on Form S-1, as amended, which we have filed with the Securities and Exchange Commission, may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements.
These risks, contingencies and uncertainties include, but are not limited to, significant variations in our operating results from quarter to quarter, the competitive and cyclical nature of our industry, our ability to realize and profit from our backlog, the implementation of the Energy Policy Act of 2005 by our customers, our ability to obtain new contracts and/or replace completed or cancelled contracts, our ability to obtain adequate bonding for our projects, our ability to hire and retain key personnel and subcontractors, limitations on our internal infrastructure, the limited market for our common stock, and material weakness in our internal controls over financial reporting that have been identified by management.
Investor Contacts:
Philip Kranz, Dresner Corporate Services, 312-780-7240, pkranz@dresnerco.com
Steve Carr, Dresner Corporate Services, 312-780-7211, scarr@dresnerco.com
Financial Tables follow
4
MYR GROUP INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
As of December 31, 2007 and June 30, 2008
(in thousands of dollars, except share data) |
|
As of |
|
As of |
|
||
Assets |
|
|
|
|
|
||
Current assets |
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
34,547 |
|
$ |
25,720 |
|
Accounts receivable, net of allowances of $1,213 and $1,331, respectively |
|
99,570 |
|
91,359 |
|
||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
27,851 |
|
25,659 |
|
||
Construction materials inventory |
|
|
|
1,023 |
|
||
Deferred income tax assets |
|
10,110 |
|
10,110 |
|
||
Receivable for insurance claims in excess of deductibles |
|
7,358 |
|
7,015 |
|
||
Refundable income taxes |
|
5,136 |
|
941 |
|
||
Other current assets |
|
2,315 |
|
2,656 |
|
||
Total current assets |
|
186,887 |
|
164,483 |
|
||
Property and equipment, net of accumulated depreciation of $10,791 and $15,702 respectively |
|
57,609 |
|
67,579 |
|
||
Goodwill |
|
46,599 |
|
46,599 |
|
||
Intangible assets, net of accumulated amortization of $884 and $1,051, respectively |
|
12,208 |
|
12,041 |
|
||
Other assets |
|
2,488 |
|
2,343 |
|
||
Total assets |
|
$ |
305,791 |
|
$ |
293,045 |
|
Liabilities and Stockholders Equity |
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
||
Accounts payable |
|
$ |
30,834 |
|
$ |
22,878 |
|
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
35,880 |
|
32,510 |
|
||
Accrued self insurance |
|
30,409 |
|
30,935 |
|
||
Other current liabilities |
|
37,638 |
|
25,838 |
|
||
Total current liabilities |
|
134,761 |
|
112,161 |
|
||
Long term debt, net of current maturities |
|
30,000 |
|
30,000 |
|
||
Deferred income tax liabilities |
|
8,662 |
|
8,662 |
|
||
Other liabilities |
|
1,432 |
|
1,404 |
|
||
Total liabilities |
|
174,855 |
|
152,227 |
|
||
Commitments and contingencies |
|
|
|
|
|
||
Stockholders equity |
|
|
|
|
|
||
Preferred stock$0.01 par value per share; 4,000,000 authorized shares; none issued and outstanding at December 31, 2007 and June 30, 2008 |
|
|
|
|
|
||
Common stock$0.01 par value per share; 100,000,000 authorized shares; 34,229,576 and 19,712,811 shares issued and 19,712,811 and 19,712,811 shares outstanding at December 31, 2007, and at June 30, 2008, respectively |
|
342 |
|
197 |
|
||
Additional paid-in capital |
|
315,732 |
|
140,830 |
|
||
Accumulated deficit |
|
(9,630 |
) |
(209 |
) |
||
Treasury stock, at cost (14,516,765 and 0 shares, respectively) |
|
(175,508 |
) |
|
|
||
Total stockholders equity |
|
130,936 |
|
140,818 |
|
||
Total liabilities and stockholders equity |
|
$ |
305,791 |
|
$ |
293,045 |
|
5
MYR GROUP INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Three and Six Months Ended June 30, 2007 and 2008
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
(in thousands of dollars, except share and per share data) |
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Contract revenues |
|
$ |
158,041 |
|
$ |
147,170 |
|
$ |
299,400 |
|
$ |
283,933 |
|
Contract costs |
|
139,965 |
|
127,202 |
|
268,183 |
|
243,765 |
|
||||
Gross profit |
|
18,076 |
|
19,968 |
|
31,217 |
|
40,168 |
|
||||
Selling, general and administrative expenses |
|
11,641 |
|
12,236 |
|
22,407 |
|
24,154 |
|
||||
Amortization of intangible assets |
|
257 |
|
84 |
|
601 |
|
167 |
|
||||
Gain on sale of property and equipment |
|
(210 |
) |
(337 |
) |
(233 |
) |
(485 |
) |
||||
Income from operations |
|
6,388 |
|
7,985 |
|
8,442 |
|
16,332 |
|
||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
||||
Interest income |
|
238 |
|
239 |
|
653 |
|
659 |
|
||||
Interest expense |
|
(150 |
) |
(374 |
) |
(285 |
) |
(916 |
) |
||||
Other, net |
|
(58 |
) |
(50 |
) |
(68 |
) |
(107 |
) |
||||
Income before provision for income taxes |
|
6,418 |
|
7,800 |
|
8,742 |
|
15,968 |
|
||||
Income tax expense |
|
2,754 |
|
3,198 |
|
3,711 |
|
6,547 |
|
||||
Net income |
|
$ |
3,664 |
|
$ |
4,602 |
|
$ |
5,031 |
|
$ |
9,421 |
|
Income per common share: |
|
|
|
|
|
|
|
|
|
||||
basic |
|
$ |
0.22 |
|
$ |
0.23 |
|
$ |
0.31 |
|
$ |
0.48 |
|
diluted |
|
$ |
0.22 |
|
$ |
0.22 |
|
$ |
0.31 |
|
$ |
0.45 |
|
Weighted average number of common shares and potential common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
basic |
|
16,446,842 |
|
19,712,811 |
|
16,446,842 |
|
19,712,811 |
|
||||
diluted |
|
16,446,842 |
|
20,713,241 |
|
16,446,842 |
|
20,721,074 |
|
6
MYR GROUP INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Three and Six Months Ended June 30, 2007 and 2008
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
||||||||
(in thousands of dollars) |
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
3,664 |
|
$ |
4,602 |
|
$ |
5,031 |
|
$ |
9,421 |
|
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities |
|
|
|
|
|
|
|
|
|
||||
Depreciation |
|
2,134 |
|
2,512 |
|
5,052 |
|
5,129 |
|
||||
Amortization of intangible assets |
|
257 |
|
84 |
|
601 |
|
167 |
|
||||
Stock-based compensation expense related to awards |
|
|
|
229 |
|
|
|
459 |
|
||||
Other non-cash items |
|
374 |
|
21 |
|
459 |
|
42 |
|
||||
Deferred income taxes |
|
(159 |
) |
|
|
(1,078 |
) |
|
|
||||
Gain on sale of property and equipment |
|
(210 |
) |
(337 |
) |
(233 |
) |
(485 |
) |
||||
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
||||
Accounts receivable, net |
|
(7,757 |
) |
(12,703 |
) |
(16,967 |
) |
8,211 |
|
||||
Costs and estimated earnings in excess of billings on uncompleted contracts |
|
(3,825 |
) |
(241 |
) |
(10,204 |
) |
2,192 |
|
||||
Construction materials inventory |
|
2,467 |
|
(583 |
) |
(6,382 |
) |
(1,023 |
) |
||||
Receivable for insurance claims in excess of deductibles |
|
481 |
|
66 |
|
1,548 |
|
343 |
|
||||
Other assets |
|
1,765 |
|
1,248 |
|
821 |
|
3,957 |
|
||||
Accounts payable |
|
(934 |
) |
4,270 |
|
8,171 |
|
(6,892 |
) |
||||
Billings in excess of costs and estimated earnings on uncompleted contracts |
|
1,494 |
|
(674 |
) |
15,548 |
|
(3,370 |
) |
||||
Accrued self insurance |
|
(51 |
) |
29 |
|
(1,174 |
) |
526 |
|
||||
Other liabilities |
|
3,081 |
|
1473 |
|
(3,740 |
) |
(7,552 |
) |
||||
Net cash flows provided by (used in) operating activities |
|
2,781 |
|
(4 |
) |
(2,547 |
) |
11,125 |
|
||||
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
||||
Proceeds from sale of property and equipment |
|
210 |
|
343 |
|
233 |
|
1,504 |
|
||||
Purchases of property and equipment |
|
(13,141 |
) |
(6,236 |
) |
(17,526 |
) |
(17,182 |
) |
||||
Net cash flows used in investing activities |
|
(12,931 |
) |
(5,893 |
) |
(17,293 |
) |
(15,678 |
) |
||||
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
||||
Equity financing costs |
|
|
|
(225 |
) |
|
|
(1,978 |
) |
||||
Payment on note payable to FirstEnergy |
|
|
|
(2,298 |
) |
|
|
(2,298 |
) |
||||
Notes receivable from purchase of common stock |
|
144 |
|
|
|
144 |
|
2 |
|
||||
Net cash flows provided by (used in) financing activities |
|
144 |
|
(2,523 |
) |
144 |
|
(4,274 |
) |
||||
Decrease in cash and cash equivalents |
|
(10,006 |
) |
(8,420 |
) |
(19,696 |
) |
(8,827 |
) |
||||
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
||||
Beginning of period |
|
16,533 |
|
34,140 |
|
26,223 |
|
34,547 |
|
||||
End of period |
|
$ |
6,527 |
|
$ |
25,720 |
|
$ |
6,527 |
|
$ |
25,720 |
|
7
MYR GROUP INC.
UNAUDITED CONSOLIDATED SELECTED DATA, NET INCOME PER SHARE
AND EBITDA RECONCILIATION
Three and Six Months Ended June 30, 2007 and 2008
|
|
Three months ended |
|
Six months ended |
|
||||||||
|
|
June 30, |
|
June 30, |
|
||||||||
(in thousands, except share and per share data) |
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
||||
Summary Data: |
|
|
|
|
|
|
|
|
|
||||
Contract revenues |
|
$ |
158,041 |
|
$ |
147,170 |
|
$ |
299,400 |
|
$ |
283,933 |
|
Gross profit |
|
$ |
18,076 |
|
$ |
19,968 |
|
$ |
31,217 |
|
$ |
40,168 |
|
Income from operations |
|
$ |
6,388 |
|
$ |
7,985 |
|
$ |
8,442 |
|
$ |
16,332 |
|
Net income |
|
$ |
3,664 |
|
$ |
4,602 |
|
$ |
5,031 |
|
$ |
9,421 |
|
|
|
|
|
|
|
|
|
|
|
||||
Basic and dilutive income per common share (1): |
|
|
|
|
|
|
|
|
|
||||
- Basic |
|
$ |
0.22 |
|
$ |
0.23 |
|
$ |
0.31 |
|
$ |
0.48 |
|
- Diluted |
|
$ |
0.22 |
|
$ |
0.22 |
|
$ |
0.31 |
|
$ |
0.45 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares and potential common shares outstanding (1): |
|
|
|
|
|
|
|
|
|
||||
- Basic |
|
16,446,842 |
|
19,712,811 |
|
16,446,842 |
|
19,712,811 |
|
||||
- Diluted |
|
16,446,842 |
|
20,713,241 |
|
16,446,842 |
|
20,721,074 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income to EBITDA reconciliation: |
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
3,664 |
|
$ |
4,602 |
|
$ |
5,031 |
|
$ |
9,421 |
|
Interest expense (income), net |
|
(88 |
) |
135 |
|
(368 |
) |
257 |
|
||||
Provision for income taxes |
|
2,754 |
|
3,198 |
|
3,711 |
|
6,547 |
|
||||
Depreciation and amortization |
|
2,391 |
|
2,596 |
|
5,653 |
|
5,296 |
|
||||
EBITDA (2) |
|
$ |
8,721 |
|
$ |
10,531 |
|
$ |
14,027 |
|
$ |
21,521 |
|
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation of EBITDA to Net Cash Flows provided by (used in) operating activities: |
|
|
|
|
|
|
|
|
|
||||
EBITDA (2) |
|
$ |
8,721 |
|
$ |
10,531 |
|
$ |
14,027 |
|
$ |
21,521 |
|
Interest income (expense), net |
|
88 |
|
(135 |
) |
368 |
|
(257 |
) |
||||
Provision for income taxes |
|
(2,754 |
) |
(3,198 |
) |
(3,711 |
) |
(6,547 |
) |
||||
Depreciation and amortization |
|
(2,391 |
) |
(2,596 |
) |
(5,653 |
) |
(5,296 |
) |
||||
Adjustments to reconcile net income to net cash flows provided by (used in) operating activities |
|
2,396 |
|
2,509 |
|
4,801 |
|
5,312 |
|
||||
Changes in operating assets and liabilities |
|
(3,279 |
) |
(7,115 |
) |
(12,379 |
) |
(3,608 |
) |
||||
Net Cash Flows provided by (used in) operating activities |
|
$ |
2,781 |
|
$ |
(4 |
) |
$ |
(2,547 |
) |
$ |
11,125 |
|
(1) The Company calculates net income (loss) per common share in accordance with SFAS No. 128, Earnings per Share. Basic earnings (loss) per share is calculated by dividing net income (loss) by the weighted average number of shares outstanding for the reporting period. Diluted earnings (loss) per share is computed similarly, except that it reflects the potential dilutive impact that would occur if dilutive securities were exercised into common shares. Potential common shares are not included in the denominator of the diluted earnings per share calculation when inclusion of such shares would be anti-dilutive or included performance conditions that were not met.
(2) EBITDA is not defined under GAAP and does not purport to be an alternative to net income as a measure of operating performance or to net cash flows provided by operating activities as a measure of liquidity.
-###-
8