NewMarket Corporation (NYSE:NEU) President and Chief Executive Officer,
Thomas E. Gottwald, released the following earnings report of the
Company’s operations for the second quarter and first half of 2014.
Net income for the second quarter of 2014 was $66.8 million, or $5.24
per share, compared to net income of $64.0 million, or $4.81 per share,
for the second quarter of 2013. For the first half of 2014, net income
was $124.3 million, or $9.66 per share, compared to net income of $131.8
million, or $9.88 per share, for the first half of last year.
Net income for all periods included the impact of valuing an interest
rate swap at fair value, while both periods last year included the
results from operations of a discontinued business. Excluding these
items, second quarter 2014 earnings were $68.2 million, or $5.35 per
share, compared to $61.3 million, or $4.61 per share, last year. On the
same basis, earnings for the first half of this year were $127.0
million, or $9.87 per share, compared to $127.8 million, or $9.58 per
share, last year (see Summary of Earnings table below).
In our petroleum additives segment, sales for this year’s second quarter
were $617.5 million compared to sales for the same period last year of
$581.3 million, with shipments up a strong 7.2% to record levels.
Operating profit reached $109.1 million, an 11.6% improvement over
second quarter operating profit last year of $97.8 million. For the
first half of this year, petroleum additives operating profit was $205.3
million compared to operating profit for the same period last year of
$199.8 million. Sales for the first half of this year were $1.2 billion
compared to sales in the first half of last year of $1.1 billion, with
shipments up 6.6%.
In late June, we broke ground on the site of our previously announced
manufacturing facility in Jurong Island, Singapore. Our initial
investment of over $100 million demonstrates the Company’s commitment to
serving the Asia Pacific and Middle East markets. This facility will
help improve our security of supply, reduce customer lead-times for the
delivery of our products, and help us grow in support of our customers.
We expect the plant to become operational during the fourth quarter of
2015.
During the second quarter, we repurchased 222,200 shares of our stock at
a cost of $85.8 million. At the end of June, we had $337.9 million
remaining on our stock repurchase authorization, and we had 12.6 million
shares outstanding.
We are pleased with the results of our petroleum additives segment and
the overall performance of our business during the first half of this
year. We are making the investments necessary to support our customers
around the world, both now and in the future, and we expect these
investments to allow us to continue to provide solid returns for our
shareholders.
|
|
|
|
|
Summary of Earnings
|
|
|
(In millions, except per-share amounts)
|
|
|
Second Quarter Ended
|
|
Six Months Ended
|
|
|
June 30
|
|
June 30
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Net Income:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
66.8
|
|
$
|
64.0
|
|
|
$
|
124.3
|
|
$
|
131.8
|
|
Loss (income) from operations of discontinued business
|
|
|
-
|
|
|
0.4
|
|
|
|
-
|
|
|
(0.5
|
)
|
Loss (gain) on interest rate swap agreement
|
|
|
1.4
|
|
|
(3.1
|
)
|
|
|
2.7
|
|
|
(3.5
|
)
|
Income excluding discontinued operations and special items
|
|
$
|
68.2
|
|
$
|
61.3
|
|
|
$
|
127.0
|
|
$
|
127.8
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
5.24
|
|
$
|
4.81
|
|
|
$
|
9.66
|
|
$
|
9.88
|
|
Loss (income) from operations of discontinued business
|
|
|
-
|
|
|
0.03
|
|
|
|
-
|
|
|
(0.04
|
)
|
Loss (gain) on interest rate swap agreement
|
|
|
0.11
|
|
|
(0.23
|
)
|
|
|
0.21
|
|
|
(0.26
|
)
|
Income excluding discontinued operations and special items
|
|
$
|
5.35
|
|
$
|
4.61
|
|
|
$
|
9.87
|
|
$
|
9.58
|
|
|
|
|
|
|
|
|
|
|
Please read our second quarter Form 10-Q for more details on operations
of the Company.
Sincerely,
Thomas E. Gottwald
The results for all periods include the impact of valuing an interest
rate swap at fair value, while both periods last year include the
results from operations of a discontinued business. The Company is
reporting net income including these items, as well as income excluding
them, and related per share amounts in the Summary of Earnings included
in the earnings release. The Company has also included the non-GAAP
financial measure EBITDA in this earnings release. A schedule following
the financial statements included in this earnings release is provided
reflecting the calculation of EBITDA, defined as income from continuing
operations, before the deduction of interest and financing expenses,
income taxes, depreciation and amortization. EBITDA is shown on the
schedule both including and excluding the interest rate swap agreement.
The Company believes that even though these items are not required by or
presented in accordance with United States generally accepted accounting
principles (GAAP), these additional measures enhance understanding of
the Company’s performance and period to period comparability. The
Company believes that these items should not be considered an
alternative to net income determined under GAAP.
As a reminder, a conference call and Internet webcast is scheduled for
10:00 a.m. EDT on Wednesday, July 30, 2014, to review second quarter and
first half 2014 financial results. You can access the conference call
live by dialing 1-877-407-9210 (domestic) or 1-201-689-8049
(international) and requesting the NewMarket conference call. To avoid
delays, callers should dial in five minutes early. The call will also be
broadcast via the Internet and can be accessed through the Company’s
website at www.NewMarket.com
or www.investorcalendar.com.
A teleconference replay of the call will be available until August 6,
2014 at 11:59 p.m. EDT by dialing 1-877-660-6853 (domestic) and
1-201-612-7415 (international). The conference ID number is 13585986. A
webcast replay will be available for 30 days.
NewMarket Corporation through its subsidiaries, Afton Chemical
Corporation and Ethyl Corporation, develops, manufactures, blends, and
delivers chemical additives that enhance the performance of petroleum
products. From custom-formulated additive packages to market-general
additives, the NewMarket family of companies provides the world with the
technology to make engines run smoother, machines last longer and fuels
burn cleaner.
Some of the information contained in this press release constitutes
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995. Although NewMarket’s management believes
its expectations are based on reasonable assumptions within the bounds
of its knowledge of its business and operations, there can be no
assurance that actual results will not differ materially from
expectations.
Factors that could cause actual results to differ materially from
expectations include, but are not limited to: availability of raw
materials and transportation systems; supply disruptions at single
sourced facilities; ability to respond effectively to technological
changes in our industry; failure to protect our intellectual property
rights; hazards common to chemical businesses; occurrence or threat of
extraordinary events, including natural disasters and terrorist attacks;
competition from other manufacturers; sudden or sharp raw materials
price increases; gain or loss of significant customers; risks related to
operating outside of the United States; the impact of fluctuations in
foreign exchange rates; political, economic, and regulatory factors
concerning our products; future governmental regulation; resolution of
environmental liabilities or legal proceedings; inability to complete
future acquisitions or successfully integrate future acquisitions into
our business and other factors detailed from time to time in the reports
that NewMarket files with the Securities and Exchange Commission,
including the risk factors in Item 1A, “Risk Factors” of our 2013 Annual
Report on Form 10-K, which is available to shareholders upon request.
You should keep in mind that any forward-looking statement made by
NewMarket in the foregoing discussion speaks only as of the date on
which such forward-looking statement is made. New risks and
uncertainties come up from time to time, and it is impossible for us to
predict these events or how they may affect the company. We have no duty
to, and do not intend to, update or revise the forward-looking
statements in this discussion after the date hereof, except as may be
required by law. In light of these risks and uncertainties, you should
keep in mind that the events described in any forward-looking statement
made in this discussion, or elsewhere, might not occur.
|
|
|
|
|
|
|
|
|
|
|
NEWMARKET CORPORATION AND SUBSIDIARIES
|
SEGMENT RESULTS AND OTHER FINANCIAL INFORMATION
|
(In thousands, except per-share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum additives
|
|
|
$
|
617,504
|
|
|
|
$
|
581,338
|
|
|
|
$
|
1,191,549
|
|
|
|
$
|
1,139,738
|
|
All other (a)
|
|
|
|
2,934
|
|
|
|
|
2,441
|
|
|
|
|
5,311
|
|
|
|
|
3,791
|
|
Total
|
|
|
$
|
620,438
|
|
|
|
$
|
583,779
|
|
|
|
$
|
1,196,860
|
|
|
|
$
|
1,143,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum additives
|
|
|
$
|
109,089
|
|
|
|
$
|
97,790
|
|
|
|
$
|
205,268
|
|
|
|
$
|
199,818
|
|
All other (a)
|
|
|
|
858
|
|
|
|
|
183
|
|
|
|
|
1,393
|
|
|
|
|
(218
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating profit
|
|
|
|
109,947
|
|
|
|
|
97,973
|
|
|
|
|
206,661
|
|
|
|
|
199,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate unallocated expense
|
|
|
|
(5,575
|
)
|
|
|
|
(5,189
|
)
|
|
|
|
(12,128
|
)
|
|
|
|
(10,405
|
)
|
Interest and financing expenses
|
|
|
|
(4,346
|
)
|
|
|
|
(4,573
|
)
|
|
|
|
(8,510
|
)
|
|
|
|
(9,355
|
)
|
Other income, net
|
|
|
|
161
|
|
|
|
|
570
|
|
|
|
|
192
|
|
|
|
|
674
|
|
Income from continuing operations before special items and
income tax expense
|
|
|
|
100,187
|
|
|
|
|
88,781
|
|
|
|
|
186,215
|
|
|
|
|
180,514
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) gain on an interest rate swap agreement (b)
|
|
|
|
(2,270
|
)
|
|
|
|
5,098
|
|
|
|
|
(4,503
|
)
|
|
|
|
5,775
|
|
Income from continuing operations before income tax expense
|
|
|
$
|
97,917
|
|
|
|
$
|
93,879
|
|
|
|
$
|
181,712
|
|
|
|
$
|
186,289
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
66,764
|
|
|
|
$
|
64,384
|
|
|
|
$
|
124,287
|
|
|
|
$
|
131,325
|
|
Discontinued operations (c)
|
|
|
|
-
|
|
|
|
|
(374
|
)
|
|
|
|
-
|
|
|
|
|
520
|
|
Net income
|
|
|
$
|
66,764
|
|
|
|
$
|
64,010
|
|
|
|
$
|
124,287
|
|
|
|
$
|
131,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
5.24
|
|
|
|
$
|
4.84
|
|
|
|
$
|
9.66
|
|
|
|
$
|
9.84
|
|
Discontinued operations (c)
|
|
|
|
-
|
|
|
|
|
(0.03
|
)
|
|
|
|
-
|
|
|
|
|
0.04
|
|
Basic and diluted earnings per share
|
|
|
$
|
5.24
|
|
|
|
$
|
4.81
|
|
|
|
$
|
9.66
|
|
|
|
$
|
9.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Segment Results and Other Financial Information
|
|
|
|
|
(a)
|
|
|
"All other" includes the results of our tetraethyl lead (TEL)
business, as well as certain contract manufacturing performed by
Ethyl Corporation.
|
|
|
|
|
(b)
|
|
|
The (loss) gain on an interest rate swap agreement represents the
change, since the beginning of the reporting period, in the fair
value of an interest rate swap which we entered into on June 25,
2009. We are not using hedge accounting to record the changes to
fair value of the interest rate swap, and accordingly, any change in
the fair value is immediately recognized in earnings.
|
|
|
|
|
(c)
|
|
|
On July 2, 2013, Foundry Park I completed the sale of its real
estate assets which comprised the entire real estate development
segment. The operations of the real estate development segment are
reported as discontinued operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWMARKET CORPORATION AND SUBSIDIARIES
|
CONSOLIDATED STATEMENTS OF INCOME
|
(In thousands, except per-share amounts, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
620,438
|
|
|
|
$
|
583,779
|
|
|
|
$
|
1,196,860
|
|
|
|
$
|
1,143,529
|
Cost of goods sold
|
|
|
|
439,692
|
|
|
|
|
414,351
|
|
|
|
|
854,184
|
|
|
|
|
805,694
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
180,746
|
|
|
|
|
169,428
|
|
|
|
|
342,676
|
|
|
|
|
337,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative expenses
|
|
|
|
40,913
|
|
|
|
|
39,921
|
|
|
|
|
80,461
|
|
|
|
|
80,862
|
Research, development, and testing expenses
|
|
|
|
35,367
|
|
|
|
|
36,429
|
|
|
|
|
67,574
|
|
|
|
|
67,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
|
|
104,466
|
|
|
|
|
93,078
|
|
|
|
|
194,641
|
|
|
|
|
189,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and financing expenses
|
|
|
|
4,346
|
|
|
|
|
4,573
|
|
|
|
|
8,510
|
|
|
|
|
9,355
|
Other (expense) income, net (a)
|
|
|
|
(2,203
|
)
|
|
|
|
5,374
|
|
|
|
|
(4,419
|
)
|
|
|
|
6,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income tax expense
|
|
|
|
97,917
|
|
|
|
|
93,879
|
|
|
|
|
181,712
|
|
|
|
|
186,289
|
Income tax expense
|
|
|
|
31,153
|
|
|
|
|
29,495
|
|
|
|
|
57,425
|
|
|
|
|
54,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
66,764
|
|
|
|
|
64,384
|
|
|
|
|
124,287
|
|
|
|
|
131,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations of discontinued business (net of tax) (b)
|
|
|
|
-
|
|
|
|
|
(374
|
)
|
|
|
|
-
|
|
|
|
|
520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
66,764
|
|
|
|
$
|
64,010
|
|
|
|
$
|
124,287
|
|
|
|
$
|
131,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
5.24
|
|
|
|
$
|
4.84
|
|
|
|
$
|
9.66
|
|
|
|
$
|
9.84
|
Discontinued operations (b)
|
|
|
|
-
|
|
|
|
|
(0.03
|
)
|
|
|
|
-
|
|
|
|
|
0.04
|
Basic and diluted earnings per share
|
|
|
$
|
5.24
|
|
|
|
$
|
4.81
|
|
|
|
$
|
9.66
|
|
|
|
$
|
9.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
|
$
|
1.10
|
|
|
|
$
|
0.90
|
|
|
|
$
|
2.20
|
|
|
|
$
|
1.80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Statements of Income
|
|
|
|
|
(a)
|
|
|
On June 25, 2009, we entered into an interest rate swap. The loss on
the interest rate swap was $2.3 million for the quarter ended June
30, 2014 and $4.5 million for the six months ended June 30, 2014.
The gain on the interest rate swap was $5.1 million for the quarter
ended June 30, 2013 and $5.8 million for the six months ended June
30, 2013. We are not using hedge accounting to record the changes to
fair value of the interest rate swap, and accordingly, any change in
the fair value is immediately recognized in earnings.
|
|
|
|
|
(b)
|
|
|
On July 2, 2013, Foundry Park I completed the sale of its real
estate assets which comprised the entire real estate development
segment. The operations of the real estate development segment are
reported as discontinued operations. The income from operations for
the 2013 period represents the after tax earnings of the
discontinued business.
|
|
|
|
|
|
|
|
|
|
|
|
NEWMARKET CORPORATION AND SUBSIDIARIES
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
2014
|
|
|
2013
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
113,644
|
|
|
|
$
|
238,703
|
|
Trade and other accounts receivable, less allowance for doubtful
accounts ($508 - 2014; $564 - 2013)
|
|
|
|
347,630
|
|
|
|
|
309,847
|
|
Inventories
|
|
|
|
329,383
|
|
|
|
|
307,518
|
|
Deferred income taxes
|
|
|
|
6,346
|
|
|
|
|
8,267
|
|
Prepaid expenses and other current assets
|
|
|
|
36,029
|
|
|
|
|
32,984
|
|
Total current assets
|
|
|
|
833,032
|
|
|
|
|
897,319
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, at cost
|
|
|
|
1,003,519
|
|
|
|
|
985,196
|
|
Less accumulated depreciation and amortization
|
|
|
|
713,072
|
|
|
|
|
700,160
|
|
Net property, plant, and equipment
|
|
|
|
290,447
|
|
|
|
|
285,036
|
|
|
|
|
|
|
|
|
Prepaid pension cost
|
|
|
|
61,882
|
|
|
|
|
55,087
|
|
Deferred income taxes
|
|
|
|
21,730
|
|
|
|
|
22,961
|
|
Intangibles (net of amortization) and goodwill
|
|
|
|
20,338
|
|
|
|
|
23,319
|
|
Deferred charges and other assets
|
|
|
|
44,921
|
|
|
|
|
43,552
|
|
Total assets
|
|
|
$
|
1,272,350
|
|
|
|
$
|
1,327,274
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
137,479
|
|
|
|
$
|
134,132
|
|
Accrued expenses
|
|
|
|
73,006
|
|
|
|
|
77,992
|
|
Dividends payable
|
|
|
|
12,578
|
|
|
|
|
12,996
|
|
Income taxes payable
|
|
|
|
11,972
|
|
|
|
|
11,419
|
|
Other current liabilities
|
|
|
|
11,023
|
|
|
|
|
11,075
|
|
Total current liabilities
|
|
|
|
246,058
|
|
|
|
|
247,614
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
353,497
|
|
|
|
|
349,467
|
|
Other noncurrent liabilities
|
|
|
|
159,298
|
|
|
|
|
157,745
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
Common stock and paid-in capital (without par value); issued and
outstanding - 12,644,790 in 2014 and 13,099,356 in 2013
|
|
|
|
-
|
|
|
|
|
-
|
|
Accumulated other comprehensive loss
|
|
|
|
(48,807
|
)
|
|
|
|
(60,086
|
)
|
Retained earnings
|
|
|
|
562,304
|
|
|
|
|
632,534
|
|
|
|
|
|
513,497
|
|
|
|
|
572,448
|
|
Total liabilities and shareholders' equity
|
|
|
$
|
1,272,350
|
|
|
|
$
|
1,327,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWMARKET CORPORATION AND SUBSIDIARIES
|
SELECTED CONSOLIDATED CASH FLOW DATA
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
124,287
|
|
|
|
$
|
131,845
|
|
Depreciation and amortization
|
|
|
|
20,719
|
|
|
|
|
25,884
|
|
Cash pension and postretirement contributions
|
|
|
|
(10,407
|
)
|
|
|
|
(16,557
|
)
|
Noncash pension and postretirement expense
|
|
|
|
7,183
|
|
|
|
|
11,064
|
|
Working capital changes
|
|
|
|
(65,654
|
)
|
|
|
|
(35,496
|
)
|
Capital expenditures
|
|
|
|
(20,654
|
)
|
|
|
|
(31,849
|
)
|
Net borrowings (repayments) under revolving credit agreement
|
|
|
|
4,000
|
|
|
|
|
(60,000
|
)
|
Repurchases of common stock
|
|
|
|
(162,867
|
)
|
|
|
|
(26,798
|
)
|
Dividends paid
|
|
|
|
(28,155
|
)
|
|
|
|
(23,980
|
)
|
All other
|
|
|
|
6,489
|
|
|
|
|
10,303
|
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
|
$
|
(125,059
|
)
|
|
|
$
|
(15,584
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWMARKET CORPORATION AND SUBSIDIARIES
|
NON-GAAP FINANCIAL INFORMATION
|
(In thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
66,764
|
|
|
$
|
64,384
|
|
|
|
$
|
124,287
|
|
|
$
|
131,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and financing expenses
|
|
|
|
4,346
|
|
|
|
4,573
|
|
|
|
|
8,510
|
|
|
|
9,355
|
|
Income tax expense
|
|
|
|
31,153
|
|
|
|
29,495
|
|
|
|
|
57,425
|
|
|
|
54,964
|
|
Depreciation and amortization
|
|
|
|
10,106
|
|
|
|
10,364
|
|
|
|
|
20,009
|
|
|
|
20,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA from continuing operations
|
|
|
|
112,369
|
|
|
|
108,816
|
|
|
|
|
210,231
|
|
|
|
216,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus (less): loss (gain) on interest rate swap agreement
|
|
|
|
2,270
|
|
|
|
(5,098
|
)
|
|
|
|
4,503
|
|
|
|
(5,775
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA from continuing operations, as adjusted
|
|
|
$
|
114,639
|
|
|
$
|
103,718
|
|
|
|
$
|
214,734
|
|
|
$
|
210,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Copyright Business Wire 2014