SOURCE: US Ecology, Inc.

Top logo

October 26, 2017 16:30 ET

US Ecology Announces Third Quarter 2017 Results

Net Income of $8.4 Million; Adjusted EBITDA of $27.1 Million; Quarter Negatively Impacted by Hurricanes and Unanticipated Costs; Lowers 2017 Full Year Outlook on Third Quarter Performance and Volume Push to 2018

BOISE, ID--(Marketwired - October 26, 2017) - US Ecology, Inc. (NASDAQ: ECOL) ("the Company") today reported total revenue of $134.1 million and net income of $8.4 million, or $0.38 per diluted share, for the quarter-ended September 30, 2017. Adjusted earnings per share, which excludes foreign currency translation gains and losses and business development expenses, was $0.37 per diluted share in the third quarter of 2017.

"Overall business conditions continue to improve; however, revenue and costs from two hurricanes as well as other unanticipated charges have offset a number of very positive trends we are seeing in our business and resulted in the third quarter not materializing as expected," commented Chairman and Chief Executive Officer, Jeff Feeler. "In our Environmental Services segment, we experienced growth of approximately 3% in Base Business, adjusting for the impacts of Hurricane Harvey, and our Event Business experienced substantial improvement, growing 40% over the same quarter last year. Though Event Business growth was strong, this was lower than we expected and volume has continued to be pushed out, with some volume now expected to shift into the first quarter of 2018. I continue to be pleased with the progress in our business and the investments we are making to position ourselves for sustained growth."

"During the quarter we experienced lower revenue and higher expenses in our business as a result of Hurricanes Harvey and Irma," commented Executive Vice President and Chief Financial Officer, Eric Gerratt. "We were fortunate that our team members were safe and that our Robstown, Texas and Tampa, Florida facilities didn't suffer any major damage. However, we did shut down operations for several days and continue to see delays in shipments in the Texas market. In addition to lower revenue, we incurred over $1 million in direct hurricane-related expenses in the third quarter, primarily related to storm water management at our Texas facility. We also absorbed a one-time $1.1 million charge related to a property tax assessment that we are in the process of appealing. Finally, while we have reached agreement with our insurance carriers and now expect $2.6 million of business interruption proceeds related to the treatment facility that was damaged in our first quarter, we expect to record the proceeds in the fourth quarter of 2017 instead of the third quarter, as previously expected."

Total revenue for the third quarter of 2017 was $134.1 million, up from $124.8 million in the same quarter last year. Revenue for the Environmental Services ("ES") segment was $97.7 million for the third quarter of 2017, up 11% from $87.8 million reported in the third quarter of 2016. A 9% increase in treatment and disposal ("T&D") revenue as well as a 21% increase in transportation revenue drove the improvement from the third quarter of 2016. Revenue for the Field and Industrial Services ("FIS") segment was $36.4 million for the third quarter of 2017 compared to $37.0 million in the same period of 2016, reflecting the expiration of a contract that was not renewed in late 2016 and softer overall market conditions for industrial and remediation services.

Gross profit for the third quarter of 2017 was $37.7 million, down from $39.4 million in the same quarter last year. Gross profit for the ES segment was $33.1 million in the third quarter of 2017, down from $33.6 million in the same quarter of 2016. T&D gross margin for the ES segment declined to 38% for the third quarter of 2017 from 43% in the third quarter of 2016, driven primarily by a less favorable service mix and incremental costs associated with Hurricane Harvey that impacted our Robstown, Texas operation. Gross profit for the FIS segment in the third quarter of 2017 was $4.6 million compared to gross profit of $5.7 million in the third quarter of 2016. The decline was due to lower route density in our small quantity generation services as we rebuild and replace lost business in the prior year, and a less favorable service mix in our industrial service and remediation business.

Selling, general and administrative ("SG&A") expense for the third quarter of 2017 was $22.4 million compared with $18.4 million in the same quarter last year. SG&A expense increased in the third quarter of 2017 compared to the same period last year due to higher labor and incentive compensation and approximately $1.1 million related to a property tax assessment for tax years 2015-2017 associated with our 2014 acquisition of EQ Holdings, Inc., that the Company is in the process of appealing. The increase in SG&A is also partially due to insurance recoveries received in the third quarter of 2016 that did not repeat in the third quarter of 2017.

Operating income for the third quarter of 2017 was $15.3 million compared to $20.9 million in the third quarter of 2016.

Net interest expense for the third quarter of 2017 was $2.8 million, down from $4.3 million in the third quarter of 2016. The decrease was the result of a lower interest rate on our new credit facility and reduced debt levels in the third quarter of 2017 compared to the third quarter of 2016.

The Company's consolidated effective income tax rate for the third quarter of 2017 was 35.8%, down from 38.3% for the third quarter of 2016. The decrease was due primarily to a higher proportion of earnings from our Canadian operations in the third quarter of 2017, which are taxed at a lower corporate tax rate. This decrease was partially offset by a higher U.S. effective tax rate in the third quarter of 2017 compared to the third quarter of 2016.

Net income for the third quarter of 2017 was $8.4 million, or $0.38 per diluted share, compared to $10.1 million, or $0.46 per diluted share, in the third quarter of 2016. Adjusted earnings per share, which excludes foreign currency translation gains and losses, the loss on sale of divested businesses, and business development expenses, was $0.37 per diluted share in the third quarter of 2017, compared to $0.47 per diluted share for the third quarter of 2016.

Adjusted EBITDA for the third quarter of 2017 was $27.1 million, down 15% from $31.7 million in the same period last year.

Reconciliations of earnings per diluted share to adjusted earnings per diluted share and net income to adjusted EBITDA are attached as Exhibit A to this release.

Year-To-Date Results

Total revenue for the first nine months of 2017 was $370.3 million, up from $360.5 million in the first nine months of 2016. Revenue for the ES segment was $268.6 million for the first nine months of 2017, up from $252.1 million in the same period of 2016. This increase consisted of a 6% increase in T&D revenue and a 7% increase in transportation revenue compared to the first nine months of 2016. Revenue for the FIS segment was $101.8 million for the first nine months of 2017 compared to $108.4 million in the same period of 2016, reflecting the expiration of a contract that was not renewed and softer overall market conditions for industrial and remediation services.

Gross profit for the first nine months of 2017 was $105.5 million, down from $111.5 million in the same period last year. Gross profit for the ES segment was $92.5 million in the first nine months of 2017, down from $94.7 million in the first nine months of 2016. T&D gross margin for the ES segment was 38% for the first nine months of 2017 compared to 42% for the first nine months of 2016, driven by the March 2017 shutdown of one of our large treatment facilities due to wind damage, expenses associated with the hurricanes in the Gulf Coast and Florida, and a less favorable service mix. Gross profit for the FIS segment in the first nine months of 2017 was $13.0 million. This compares to $16.8 million in the first nine months of 2016. The decline was due to lower route density in our small quantity generation services as we rebuild and replace lost business from the prior year and less favorable service mix in our industrial service and remediation business.

SG&A expense for the first nine months of 2017 was $62.2 million compared with $57.7 million in the same period last year. The increase in SG&A expense was primarily due to higher labor and incentive compensation and higher property taxes, partially offset by higher insurance recoveries and lower bad debt expense in the first nine months of 2017 compared to the same period in 2016.

Operating income for the first nine months of 2017 was $43.3 million, down 19% from $53.8 million in the first nine months of 2016.

Net interest expense for the first nine months of 2017 was $15.3 million, up from $13.1 million in the first nine months of 2016. Interest expense for the first nine months of 2017 included the non-cash charge of $5.5 million associated with the write-off of deferred financing fees related to our former credit facility that was refinanced in April 2017. Excluding the non-cash deferred financing fees charge, interest expense decreased compared to the first nine months of 2016 resulting from a lower interest rate on our new credit facility and reduced debt levels.

The Company's consolidated effective income tax rate for the first nine months of 2017 was 36.0%, down from 38.8% for the first nine months of 2016. This decrease primarily reflects a higher proportion of earnings from our Canadian operations, which are taxed at a lower corporate tax rate. This decrease was partially offset by a higher U.S. effective tax rate in the first nine months of 2017 compared to the first nine months of 2016.

Net income for the first nine months of 2017 was $18.6 million, or $0.85 per diluted share, compared to $26.6 million, or $1.22 per diluted share, in the first nine months of 2016. Adjusted earnings per share, which excludes foreign currency translation gains and losses, the gain on sale of divested businesses, the non-cash write-off of deferred financing fees, and business development expenses, was $0.99 per diluted share in the first nine months of 2017 compared to $1.16 per diluted share for the first nine months of 2016.

Adjusted EBITDA for the first nine months of 2017 was $78.1 million, down 9% from $85.5 million in the same period last year.

Reconciliations of earnings per diluted share to adjusted earnings per diluted share and net income to adjusted EBITDA are attached as Exhibit A to this release.

2017 Outlook

"Unexpected charges, weather conditions and the continued deferral of volume into future periods negatively impacted our third quarter results," added Feeler. "Despite these headwinds, we are continuing to see improving business conditions in both our Base and Event Business. We still anticipate Base Business to grow in the 3-5% range for the balance of the year. Our pipeline of project based Event Business continues to be strong with activity that is expected to result in sequential growth in the fourth quarter of 2017. Our Field Services business continues to win contracts, which, while requiring us to make investments in the current year, are expected to yield benefits in 2018 and beyond. Despite these positives in our business, the impacts of Hurricane Harvey, the property tax assessment charge, a less favorable service mix and Event Business shifting to 2018 will be difficult to overcome in one quarter. As a result, we now expect that our 2017 full year adjusted EBITDA will range from $114 million to $119 million. This compares to our previous 2017 adjusted EBITDA guidance at the lower end of a $120 million to $130 million range. Adjusted earnings per share is now expected to range from $1.60 to $1.72 for the full year 2017. Our previous adjusted earnings per share guidance was $1.69 to $1.93 per share."

The following table reconciles our projected net income to our adjusted EBITDA guidance range:

    
  For the Year Ending December 31, 2017 
(in thousands) Low  High 
         
Net Income $31,900  $34,600 
 Income tax expense  18,900   20,400 
 Interest expense  18,100   18,100 
 Other income  (1,200)  (1,200)
 Depreciation and amortization of plant and equipment  28,300   29,100 
 Amortization of intangible assets  9,900   9,900 
 Stock-based compensation  3,900   3,900 
 Accretion of closure & post-closure obligations  4,200   4,200 
Adjusted EBITDA $114,000  $119,000 
         

The following table reconciles our projected diluted earnings per share to our projected adjusted diluted earnings per share range:

       
  For the Year Ending December 31, 2017 
  Low  High 
       
Earnings per diluted share $1.46  $1.58 
         
Adjustments:        
 Non-cash foreign currency translation gain  (0.03)  (0.03)
 Non-cash write-off of deferred financing fees related to former credit agreement  0.16   0.16 
 Plus: Business development costs  0.01   0.01 
         
As Adjusted $1.60  $1.72 
         

Dividend

On October 2, 2017, the Company declared a quarterly dividend of $0.18 per common share for stockholders of record on October 20, 2017. The $3.9 million dividend will be paid on October 27, 2017.

Conference Call

US Ecology, Inc. will hold an investor conference call on Friday, October 27, 2017 at 10:00 a.m. Eastern Daylight Time (8:00 a.m. Mountain Daylight Time) to discuss these results and its current financial position and business outlook. Questions will be invited after management's presentation. Interested parties can access the conference call by dialing 877-512-4138 or 412-317-5478. The conference call will also be broadcast live on our website at www.usecology.com. An audio replay will be available through November 3, 2017 by calling 877-344-7529 or 412-317-0088 and using the passcode 10112963. The replay will also be accessible on our website at www.usecology.com.

About US Ecology, Inc.

US Ecology, Inc. is a leading North American provider of environmental services to commercial and government entities. The Company addresses the complex waste management needs of its customers, offering treatment, disposal and recycling of hazardous, non-hazardous and radioactive waste, as well as a wide range of complementary field and industrial services. US Ecology's focus on safety, environmental compliance, and best-in-class customer service enables us to effectively meet the needs of our customers and to build long-lasting relationships. US Ecology has been protecting the environment since 1952 and has operations in the United States, Canada and Mexico. For more information, visit www.usecology.com.

Forward-looking statements are only predictions and are not guarantees of performance. These statements are based on management's beliefs and assumptions, which in turn are based on currently available information. Important assumptions include, among others, those regarding demand for Company services, expansion of service offerings geographically or through new or expanded service lines, the timing and cost of planned capital expenditures, competitive conditions and general economic conditions. These assumptions could prove inaccurate. Forward-looking statements also involve known and unknown risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement. Many of these factors are beyond our ability to control or predict. Such factors include the replacement of non-recurring event clean-up projects, a loss of a major customer, our ability to permit and contract for timely construction of new or expanded disposal cells, our ability to renew our operating permits or lease agreements with regulatory bodies, loss of key personnel, compliance with and changes to applicable laws, rules, or regulations, access to insurance, surety bonds and other financial assurances, a deterioration in our labor relations or labor disputes, our ability to perform under required contracts, failure to realize anticipated benefits and operational performance from acquired operations, adverse economic or market conditions, government funding or competitive pressures, incidents or adverse weather conditions that could limit or suspend specific operations, access to cost effective transportation services, fluctuations in foreign currency markets, lawsuits, our willingness or ability to repurchase shares or pay dividends, implementation of new technologies, limitations on our available cash flow as a result of our indebtedness and our ability to effectively execute our acquisition strategy and integrate future acquisitions.

Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the Securities and Exchange Commission (the "SEC"), we are under no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. You should not place undue reliance on our forward-looking statements. Although we believe that the expectations reflected in forward-looking statements are reasonable, we cannot guarantee future results or performance. Before you invest in our common stock, you should be aware that the occurrence of the events described in the "Risk Factors" sections of our annual and quarterly reports could harm our business, prospects, operating results, and financial condition.

  
US ECOLOGY, INC. 
CONSOLIDATED STATEMENTS OF OPERATIONS 
(in thousands, except per share data) 
(unaudited) 
             
  Three Months Ended September 30,  Nine Months Ended September 30, 
  2017  2016  2017  2016 
Revenue                
 Environmental Services $97,661  $87,785  $268,555  $252,106 
 Field & Industrial Services  36,393   37,039   101,790   108,387 
                  
  Total  134,054   124,824   370,345   360,493 
                 
Gross Profit                
 Environmental Services  33,146   33,636   92,506   94,685 
 Field & Industrial Services  4,587   5,718   12,996   16,783 
                  
  Total  37,733   39,354   105,502   111,468 
                 
Selling, General & Administrative Expenses                
 Environmental Services  7,074   4,676   18,066   15,791 
 Field & Industrial Services  2,318   2,657   7,586   7,732 
 Corporate  13,052   11,106   36,506   34,160 
                  
  Total  22,444   18,439   62,158   57,683 
                   
Operating income  15,289   20,915   43,344   53,785 
                 
Other income (expense):                
 Interest income  18   8   49   90 
 Interest expense  (2,783)  (4,288)  (15,387)  (13,150)
 Foreign currency gain (loss)  275   (224)  521   192 
 Other  234   (19)  537   2,480 
                  
  Total other expense  (2,256)  (4,523)  (14,280)  (10,388)
                 
Income before income taxes  13,033   16,392   29,064   43,397 
Income tax expense  4,668   6,278   10,465   16,828 
                 
Net income $8,365  $10,114  $18,599  $26,569 
                 
Earnings per share:                
  Basic $0.38  $0.47  $0.86  $1.22 
  Diluted $0.38  $0.46  $0.85  $1.22 
                 
Shares used in earnings per share calculation:
                
 Basic  21,774   21,714   21,750   21,700 
 Diluted  21,931   21,804   21,893   21,780 
                 
Dividends paid per share $0.18  $0.18  $0.54  $0.54 
                 
  
US ECOLOGY, INC. 
CONSOLIDATED BALANCE SHEETS 
(in thousands) 
(unaudited) 
       
  September 30, 2017  December 31, 2016 
Assets        
         
Current Assets:        
 Cash and cash equivalents $9,244  $7,015 
 Receivables, net  117,140   96,819 
 Prepaid expenses and other current assets  10,463   7,458 
 Income tax receivable  2,524   4,076 
  Total current assets  139,371   115,368 
         
Property and equipment, net  230,874   226,237 
Restricted cash and investments  5,812   5,787 
Intangible assets, net  228,736   234,356 
Goodwill  194,948   193,621 
Other assets  2,910   1,031 
Total assets $802,651  $776,400 
         
Liabilities and Stockholders' Equity        
         
Current Liabilities:        
 Accounts payable $13,560  $13,948 
 Deferred revenue  12,237   7,820 
 Accrued liabilities  26,821   22,605 
 Accrued salaries and benefits  13,497   10,720 
 Income tax payable  1,319   165 
 Current portion of closure and post-closure obligations  2,271   2,256 
 Short-term borrowings  -   2,177 
 Current portion of long-term debt  -   2,903 
  Total current liabilities  69,705   62,594 
         
Long-term closure and post-closure obligations  74,918   72,826 
Long-term debt  277,000   274,459 
Other long-term liabilities  4,101   5,164 
Deferred income taxes  81,265   81,333 
 Total liabilities  506,989   496,376 
         
Contingencies and commitments        
         
Stockholders' Equity        
         
 Common stock  218   218 
 Additional paid-in capital  176,523   172,704 
 Retained earnings  128,699   121,879 
 Treasury stock  (68)  (52)
 Accumulated other comprehensive loss  (9,710)  (14,725)
  Total stockholders' equity  295,662   280,024 
Total liabilities and stockholders' equity $802,651  $776,400 
         
  
US ECOLOGY, INC. 
CONSOLIDATED STATEMENTS OF CASH FLOWS 
(in thousands) 
(unaudited) 
       
  For the Nine Months Ended
September 30,
 
  2017  2016 
Cash Flows From Operating Activities:        
 Net income $18,599  $26,569 
 Adjustments to reconcile net income to net cash provided by operating activities:        
  Depreciation and amortization of property and equipment  21,007   18,561 
  Amortization of intangible assets  7,586   7,907 
  Accretion of closure and post-closure obligations  3,245   3,081 
  Gain on disposition of business  -   (2,035)
  Unrealized foreign currency gain  (1,500)  (381)
  Deferred income taxes  (1,011)  (2,832)
  Share-based compensation expense  2,954   2,182 
  Net loss (gain) on disposal of property and equipment  287   (228)
  Amortization and write-off of debt issuance costs  5,806   1,583 
  Amortization and write-off of debt discount  667   111 
  Changes in assets and liabilities:        
   Receivables  (20,142)  8,713 
   Income tax receivable  1,592   1,102 
   Other assets  (2,638)  395 
   Accounts payable and accrued liabilities  6,174   (6,560)
   Deferred revenue  4,228   (1,942)
   Accrued salaries and benefits  2,676   126 
   Income tax payable  1,112   63 
   Closure and post-closure obligations  (1,277)  (32)
    Net cash provided by operating activities  49,365   56,383 
         
Cash Flows From Investing Activities:        
 Purchases of property and equipment  (26,354)  (22,550)
 Deposit on Vernon acquisition  -   (5,049)
 Business acquistion (net of cash acquired)  -   (4,934)
 Purchases of restricted cash and investments  (832)  (1,040)
 Proceeds from disposition of business (net of cash divested)  -   2,723 
 Proceeds from sale of restricted cash and investments  807   978 
 Proceeds from sale of property and equipment  957   524 
    Net cash used in investing activities  (25,422)  (29,348)
         
Cash Flows From Financing Activities:        
 Payments on long-term debt  (287,040)  (17,326)
 Proceeds from long-term debt  281,000   - 
 Payments on short-term borrowings  (13,438)  (30,546)
 Proceeds from short term borrowings  11,260   32,849 
 Dividends paid  (11,778)  (11,754)
 Deferred financing costs paid  (2,967)  - 
 Proceeds from exercise of stock options  1,050   229 
 Payment of equipment financing obligations  (268)  - 
 Other  (121)  (188)
    Net cash used in financing activities  (22,302)  (26,736)
         
Effect of foreign exchange rate changes on cash  588   95 
         
Increase in cash and cash equivalents  2,229   394 
         
Cash and cash equivalents at beginning of period  7,015   5,989 
         
Cash and cash equivalents at end of period $9,244  $6,383 
         

EXHIBIT A

Non-GAAP Results and Reconciliation

US Ecology reports adjusted EBITDA and adjusted earnings per diluted share results, which are non-GAAP financial measures, as a complement to results provided in accordance with generally accepted accounting principles in the United States (GAAP) and believes that such information provides analysts, stockholders, and other users information to better understand the Company's operating performance. Because adjusted EBITDA and adjusted earnings per diluted share are not measurements determined in accordance with GAAP and are thus susceptible to varying calculations they may not be comparable to similar measures used by other companies. Items excluded from adjusted EBITDA and adjusted earnings per diluted share are significant components in understanding and assessing financial performance.

Adjusted EBITDA and adjusted earnings per diluted share should not be considered in isolation or as an alternative to, or substitute for, net income, cash flows generated by operations, investing or financing activities, or other financial statement data presented in the consolidated financial statements as indicators of financial performance or liquidity. Adjusted EBITDA and adjusted earnings per diluted share have limitations as analytical tools and should not be considered in isolation or a substitute for analyzing our results as reported under GAAP. Some of the limitations are:

  • Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
  • Adjusted EBITDA does not reflect our interest expense, or the requirements necessary to service interest or principal payments on our debt;
  • Adjusted EBITDA does not reflect our income tax expenses or the cash requirements to pay our taxes;
  • Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments; and
  • Although depreciation and amortization charges are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and adjusted EBITDA does not reflect cash requirements for such replacements.

Adjusted EBITDA

The Company defines adjusted EBITDA as net income before income tax expense, interest expense, interest income, foreign currency gain/loss, other income/expense, depreciation, amortization, stock based compensation, and accretion of closure and post-closure obligations, which are not considered part of usual business operations.

The following reconciliation itemizes the differences between reported net income and adjusted EBITDA for the three and nine months ended September 30, 2017 and 2016:

       
(in thousands) Three Months Ended September 30,  Nine Months Ended September 30, 
  2017  2016  2017  2016 
                 
Net Income $8,365  $10,114  $18,599  $26,569 
 Income tax expense  4,668   6,278   10,465   16,828 
 Interest expense  2,783   4,288   15,387   13,150 
 Interest income  (18)  (8)  (49)  (90)
 Foreign currency (gain) loss  (275)  224   (521)  (192)
 Other (income) expense  (234)  19   (537)  (2,480)
 Depreciation and amortization of plant and equipment  7,386   6,454   21,007   18,561 
 Amortization of intangible assets  2,300   2,651   7,586   7,907 
 Stock-based compensation  995   605   2,954   2,182 
 Accretion and non-cash adjustments of closure & post-closure obligations  1,090   1,031   3,245   3,081 
Adjusted EBITDA $27,060  $31,656  $78,136  $85,516 
                 

Adjusted Earnings Per Diluted Share

The Company defines adjusted earnings per diluted share as net income adjusted for the after-tax impact of non-cash foreign currency translation gains or losses, the after-tax impact of non-cash write-off of deferred financing fees related to our former credit agreement, the after-tax impact of business development costs, and the after-tax impact of gains or losses on sales of divested businesses, divided by the number of diluted shares used in the earnings per share calculation.

The foreign currency translation gains or losses excluded from the earnings per diluted share calculation are related to intercompany loans between our Canadian subsidiaries and the U.S. parent that have been established as part of our tax and treasury management strategy. These intercompany loans are payable in Canadian dollars ("CAD") requiring us to revalue the outstanding loan balance through our consolidated income statement based on the CAD/United States currency movements from period to period. Business development costs relate to expenses incurred to evaluate businesses for potential acquisition or costs related to closing and integrating successfully acquired businesses. The non-cash write-off of deferred financing fees relates to the write-off of the remaining unamortized fees associated with our former credit agreement which was refinanced in April 2017.

We believe excluding non-cash foreign currency translation gains or losses, the after-tax impact of the non-cash write off of deferred financing fees, the after-tax impact of business development costs, and the after-tax impact of gains or losses on sales of divested businesses provides meaningful information to investors regarding the operational and financial performance of the Company.

The following reconciliation itemizes the differences between reported net income and earnings per diluted share to adjusted net income and adjusted earnings per diluted share for the three and nine months ended September 30, 2017 and 2016:

      
(in thousands, except per share data)  Three Months Ended September 30,  
   2017   2016  
   Income before income taxes   Income tax   Net income   per share   Income before income taxes   Income tax   Net income   per share  
As Reported  $13,033   $(4,668 ) $8,365   $0.38   $16,392   $(6,278 ) $10,114   $0.46  
                                          
Adjustments:                                         
 Plus: Loss on sale of divested businesses   -    -    -    -    173    (66 )  107    -  
 Non-cash foreign currency translation (gain) loss   (682 )  244    (438 )  (0.02 )  276    (106 )  170    0.01  
 Plus: Business development costs   330    (118 )  212    0.01    63    (24 )  39    -  
                                          
As Adjusted  $12,681   $(4,542 ) $8,139   $0.37   $16,904   $(6,474 ) $10,430   $0.47  
                                          
Shares used in earnings per diluted share calculation             21,931                   21,804       
                                          
                                          
(in thousands, except per share data)   Nine Months Ended September 30,  
    2017    2016  
    Income before income taxes    Income tax    Net income    per share    Income before income taxes    Income tax    Net income    per share  
As Reported  $29,064   $(10,465 ) $18,599   $0.85   $43,397   $(16,828 ) $26,569   $1.22  
                                          
Adjustments:                                         
 Non-cash foreign currency translation gain   (1,197 )  431    (766 )  (0.03 )  (323 )  125    (198 )  (0.01 )
 Less: Gain on sale of divested business   -    -    -    -    (2,034 )  789    (1,245 )  (0.06 )
 Plus: non-cash write-off of deferred financing fees related to former credit agreement   5,461    (1,966 )  3,495    0.16    -    -    -    -  
 Plus: Business development costs   383    (138 )  245    0.01    499    (193 )  306    0.01  
                                          
As Adjusted  $33,711   $(12,138 ) $21,573   $0.99   $41,539   $(16,107 ) $25,432   $1.16  
                                          
Shares used in earnings per diluted share calculation             21,893                   21,780       
                                 

Contact Information